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.
|
Commission File Number:
Registration Statement No. 333-155299
|
|
BioDrain
Medical, Inc.
|
|
Minnesota
|
33-1007393
|
|
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification No.)
|
|
2060
Centre Pointe Blvd., Suite 7,
|
Mendota
Heights, MN 55120
|
|
|
(Address
of principal executive offices)
|
(Zip
Code)
|
|
651-389-4800
|
|
(Registrant’s
telephone number, including area
code)
|
|
(Former
name, former address and former fiscal year, if changed since last
report)
|
| Large accelerated filer ¨ |
Accelerated filer
¨
|
| Non-accelerated filer ¨ (Do not check if a smaller reporting company) |
Smaller reporting
company
x
|
|
Page No.
|
|
|
PART
I. FINANCIAL INFORMATION
|
|
|
Item
1. Condensed Financial Statements
|
3
|
|
Condensed
Balance Sheets March 31, 2010 and December 31, 2009
|
3
|
|
Condensed
Statements of Operations for three- month periods ended
|
|
|
March
31, 2010 and March 31, 2009
|
4
|
|
Condensed
Statements of Cash Flows for three-month periods ended March 31,
2010
|
|
|
and
March 31, 2009
|
6
|
|
Notes
to Condensed Financial Statements
|
7
|
|
Item 2. Management’s
Discussion and Analysis of Financial Condition and
|
15
|
|
Results
of Operations
|
|
|
Item
3. Quantitative and Qualitative Disclosures About Market
Risk
|
20
|
|
Item
4T. Controls and Procedures
|
20
|
|
PART
II. OTHER INFORMATION
|
|
|
Item
1. Legal Proceedings
|
21
|
|
Item
1A. Risk Factors
|
21
|
|
Item
2. Unregistered Sales of Equity Securities and Use of
Proceeds
|
21
|
|
Item
3. Defaults Upon Senior Securities
|
21
|
|
Item
4. Submission of Matters to a Vote of Security
Holders
|
21
|
|
Item
5. Other Information
|
21
|
|
Item
6. Exhibits
|
21
|
|
Signatures
|
22
|
|
Exhibit
Index
|
23
|
|
EX-31.1
|
|
|
EX-32.1
|
|
March
31,
|
December
31,
|
|||||||
|
2010
|
2009
|
|||||||
|
|
||||||||
|
ASSETS
|
||||||||
|
Current
Assets:
|
||||||||
|
Cash
|
$ | 40,612 | $ | 16,632 | ||||
|
Accounts
receivable
|
- | 15,737 | ||||||
|
Prepaid
expense and other assets
|
4,524 | 3,801 | ||||||
|
Restricted
cash in escrow (See Note 4)
|
67,833 | 103,333 | ||||||
|
Total
Current Assets
|
112,969 | 139,503 | ||||||
|
Fixed
assets, net
|
8,653 | 9,260 | ||||||
|
Intangibles,
net
|
141,532 | 141,532 | ||||||
|
Total
Assets
|
$ | 263,154 | $ | 290,295 | ||||
|
LIABILITIES AND
SHAREHOLDERS' DEFICIT
|
||||||||
|
Current
Liabilities:
|
||||||||
|
Current
portion of long term debt (See Note 8)
|
$ | 213,620 | $ | 13,620 | ||||
|
Current
portion of convertible debt
|
50,000 | 50,000 | ||||||
|
Accounts
payable
|
808,759 | 814,137 | ||||||
|
Shares
due investors under registration payment arrangement
|
355,124 | 355,124 | ||||||
|
Accrued
expenses
|
209,940 | 201,490 | ||||||
|
Convertible
debenture
|
10,000 | 10,000 | ||||||
|
Total
Current Liabilites
|
1,647,443 | 1,444,371 | ||||||
|
Long
term debt and convertible debt, net of discounts
|
||||||||
|
of
$39,092 and $44,873 (See Note 8)
|
118,371 | 116,108 | ||||||
|
Liability
for equity-linked financial instruments (See Note 11)
|
984,851 | 1,071,847 | ||||||
|
Stockholders
Deficit:
|
||||||||
|
Common
stock, $.01 par value, 40,000,000 authorized, 11,931,761 and 11,383,211
outstanding
|
119,318 | 113,831 | ||||||
|
Additional
paid-in capital
|
4,174,043 | 3,573,506 | ||||||
|
Deficit
accumulated during development stage
|
(6,780,872 | ) | (6,029,368 | ) | ||||
|
Total
Shareholder' Deficit
|
(2,487,511 | ) | (2,342,031 | ) | ||||
|
Total
Liabilities and Shareholders' Deficit
|
$ | 263,154 | $ | 290,295 | ||||
|
Period
From
|
||||||||||||
|
April
23, 2002
|
||||||||||||
|
(Inception)
|
||||||||||||
|
Three Months
Ended March 31,
|
To
March 31,
|
|||||||||||
|
2010
|
2009
|
2010
|
||||||||||
|
|
|
|||||||||||
|
Revenue
|
$ | 288 | $ | - | $ | 16,025 | ||||||
|
Cost
of goods sold
|
140 | 7,140 | ||||||||||
|
Gross
margin
|
148 | - | 8,885 | |||||||||
|
General
and administrative expense
|
712,135 | 266,905 | 4,740,562 | |||||||||
|
Operations
expense
|
64,735 | 124,313 | 965,609 | |||||||||
|
Sales
and marketing expense
|
73,052 | 102,879 | 529,228 | |||||||||
|
Interest
expense
|
14,279 | 14,865 | 303,919 | |||||||||
|
Loss
(gain) on valuation of equity-linked
|
||||||||||||
|
financial
instruments
|
(112,549 | ) | 496,502 | 250,439 | ||||||||
|
Total
expense
|
751,652 | 1,005,464 | 6,789,757 | |||||||||
|
Net
loss available to
|
$ | (751,504 | ) | $ | (1,005,464 | ) | $ | (6,780,872 | ) | |||
|
common
shareholders
|
||||||||||||
|
Loss
per common share
|
||||||||||||
|
basic
and diluted
|
$ | (0.06 | ) | $ | (0.12 | ) | $ | (2.55 | ) | |||
|
Weighted
average shares used in
|
||||||||||||
|
computation,
basic and diluted
|
11,756,647 | 8,147,508 | 2,661,163 | |||||||||
|
Shares
|
Amount
|
Paid
in Capital
|
Deficit
|
Total
|
||||||||||||||||
|
Issuance
of common stock 9/1/02, $.0167 (1)
|
598,549 | $ | 5,985 | $ | 4,015 | $ | - | $ | 10,000 | |||||||||||
| - | ||||||||||||||||||||
|
Issuance
of common 10/23/02, $1.67/share
|
2,993 | 30 | 4,970 | 5,000 | ||||||||||||||||
|
Net
loss
|
(51,057 | ) | (51,057 | ) | ||||||||||||||||
|
Balance
12/31/02
|
601,542 | $ | 6,015 | $ | 8,985 | $ | (51,057 | ) | $ | (36,057 | ) | |||||||||
|
Issuance
of common 2/12/03, $.0167 (2)
|
23,942 | 239 | 161 | 400 | ||||||||||||||||
|
Issuance
o common 6/11&12,$1.67 (3)
|
21,548 | 216 | 34,784 | 35,000 | ||||||||||||||||
|
Net
Loss
|
(90,461 | ) | (90,461 | ) | ||||||||||||||||
|
Balance
12/31/03
|
647,032 | $ | 6,470 | $ | 43,930 | $ | (141,518 | ) | $ | (91,118 | ) | |||||||||
|
Issuance
of common 5/25/04, $.0167 (4)
|
6,567 | 66 | 44 | 110 | ||||||||||||||||
|
Net
Loss
|
(90,353 | ) | (90,353 | ) | ||||||||||||||||
|
Balance
12/31/04
|
653,599 | $ | 6,536 | $ | 43,974 | $ | (231,871 | ) | $ | (181,361 | ) | |||||||||
|
Issuance
of common 12/14/05, $.0167 (5)
|
14,964 | 150 | 100 | 250 | ||||||||||||||||
|
Vested
stock options and warrants
|
2,793 | 2,793 | ||||||||||||||||||
|
Net
Loss
|
(123,852 | ) | (123,852 | ) | ||||||||||||||||
|
Balance
12/31/05
|
668,563 | $ | 6,686 | $ | 46,867 | $ | (355,723 | ) | $ | (302,170 | ) | |||||||||
|
Issuance
of common 5/16 & 8/8, $.0167 (6)
|
86,869 | 869 | 582 | 1,451 | ||||||||||||||||
|
Issuance
of common 10/19 & 23, $.0167 (7)
|
38,906 | 389 | 261 | 650 | ||||||||||||||||
|
Issuance
of common 12/01, $1.67 (8)
|
28,739 | 287 | 44,523 | 44,810 | ||||||||||||||||
|
Vested
stock options and warrants
|
13,644 | 13,644 | ||||||||||||||||||
|
Net
Loss
|
(273,026 | ) | (273,026 | ) | ||||||||||||||||
|
Balance
12/31/06
|
823,077 | $ | 8,231 | $ | 105,877 | $ | (628,749 | ) | $ | (514,641 | ) | |||||||||
|
Issuance
of common 1/30/07 @ 1.67 (9)
|
599 | 6 | 994 | 1,000 | ||||||||||||||||
|
Value
of equity instruments issued with debt
|
132,938 | 132,938 | ||||||||||||||||||
|
Capital
contributions resulting from waivers of debt
|
346,714 | 346,714 | ||||||||||||||||||
|
Vested
stock options and warrants
|
73,907 | 73,907 | ||||||||||||||||||
|
Net
loss
|
(752,415 | ) | (752,415 | ) | ||||||||||||||||
|
Balance
12/31/07
|
823,676 | $ | 8,237 | $ | 660,430 | $ | (1,381,164 | ) | $ | (712,497 | ) | |||||||||
|
Issuance
of common 6/11 to 9/30, $.35 (10)
|
4,552,862 | 45,528 | 1,547,974 | 1,593,502 | ||||||||||||||||
|
Shares
issued to finders, agents
|
2,012,690 | 20,127 | (20,127 | ) | - | |||||||||||||||
|
Shares
issued to pay direct legal fees
|
285,714 | 2,857 | (2,857 | ) | ||||||||||||||||
|
Issuance
of common due to antidilution provisions
|
205,899 | 2,059 | (2,059 | ) | - | |||||||||||||||
|
Shares
issued to pay investor relations
|
||||||||||||||||||||
|
services 6/23/08,
$.35
|
250,000 | 2,500 | 85,000 | 87,500 | ||||||||||||||||
|
Vested
stock options and warrants
|
354,994 | 354,994 | ||||||||||||||||||
|
Capital
contributions resulting from waivers of debt
|
129,684 | 129,684 | ||||||||||||||||||
|
Net
loss
|
(1,762,628 | ) | (1,762,628 | ) | ||||||||||||||||
|
Balance
12/31/08
|
8,130,841 | $ | 81,308 | $ | 2,753,039 | $ | (3,143,792 | ) | $ | (309,445 | ) | |||||||||
|
Cumulative
effect of adoption of EITF 07-5
|
(486,564 | ) | 6,654 | (479,910 | ) | |||||||||||||||
|
Vested
stock options and warrants
|
111,835 | 111,835 | ||||||||||||||||||
|
Shares
issued 3/20/09 to pay for fund raising
|
125,000 | 1,250 | (1,250 | ) | - | |||||||||||||||
|
Shares
issued under PMM in April 2009, $.50
|
700,000 | 7,000 | 343,000 | 350,000 | ||||||||||||||||
|
Shares
issued under PPM in May 2009, $.50
|
220,000 | 2,200 | 107,800 | 110,000 | ||||||||||||||||
|
Shares
issued under PPM in June 2009, $.50
|
50,000 | 500 | 24,500 | 25,000 | ||||||||||||||||
|
Shares
issued under PPM in August 2009, $.50
|
80,000 | 800 | 39,200 | 40,000 | ||||||||||||||||
|
Shares
issued under PPM in September 2009, $.50
|
150,000 | 1,500 | 73,500 | 75,000 | ||||||||||||||||
|
Shares
issued to directors, management and consultant
|
||||||||||||||||||||
|
in
August 2009, $.50
|
797,810 | 7,978 | 390,927 | 398,905 | ||||||||||||||||
|
Shares
issued to finder in September 2009, $.50
|
100,000 | 1,000 | 49,000 | 50,000 | ||||||||||||||||
|
Capital
contributions resulting from waivers of debt
|
84,600 | 84,600 | ||||||||||||||||||
|
Value
of equity-linked financial instruments issued
|
(222,296 | ) | (222,296 | ) | ||||||||||||||||
|
in
connection with PPMs
|
||||||||||||||||||||
|
Value
of equity instruments issued with debt
|
30,150 | 30,150 | ||||||||||||||||||
|
Shares
issued to consultant for fund raising
|
30,000 | 300 | (300 | ) | - | |||||||||||||||
|
Shares
issued under PPM in November 2009, $.50
|
50,000 | 500 | 24,500 | 25,000 | ||||||||||||||||
|
Shares
issued upon conversion of debt and interest, $.27
|
935,446 | 9,355 | 247,099 | 256,454 | ||||||||||||||||
|
Shares
issued upon conversion of shareholder note, $.35
|
14,024 | 140 | 4,766 | 4,906 | ||||||||||||||||
|
Net
Loss
|
(2,892,230 | ) | (2,892,230 | ) | ||||||||||||||||
|
Balance
12/31/09
|
11,383,121 | $ | 113,831 | $ | 3,573,505 | $ | (6,029,368 | ) | $ | (2,342,031 | ) | |||||||||
|
Shares
issued in March 2010 under PPM, $.50
|
174,550 | 1,746 | 85,529 | 87,275 | ||||||||||||||||
|
Shares
issed to consultants for IR and consulting, $.50
|
374,090 | 3,741 | 183,304 | 187,045 | ||||||||||||||||
|
Vested
stock options and warrants
|
2,656 | 2,656 | ||||||||||||||||||
|
Value
of equity instruments issued for consulting services
|
354,602 | 354,602 | ||||||||||||||||||
|
Value
of equity-linked financial instruments issued
|
||||||||||||||||||||
|
in
connection with PPM
|
(25,553 | ) | (25,553 | ) | ||||||||||||||||
|
Net
Loss
|
(751,504 | ) | (751,504 | ) | ||||||||||||||||
|
Balance
3/31/2010
|
11,931,761 | $ | 119,318 | $ | 4,174,043 | $ | (6,780,872 | ) | $ | (2,487,511 | ) | |||||||||
|
April
23,
|
||||||||||||
|
2002
|
||||||||||||
|
Three
Months
|
(Inception)
|
|||||||||||
|
Ended
March 31,
|
To
March 31,
|
|||||||||||
|
2010
|
2009
|
2010
|
||||||||||
|
|
|
|
||||||||||
|
Cash
flow from operating activities:
|
||||||||||||
|
Net
loss
|
$ | (751,504 | ) | $ | (1,005,464 | ) | $ | (6,780,872 | ) | |||
|
Adjustments
to reconcile net loss to
|
||||||||||||
|
net
cash used in operating activities:
|
||||||||||||
|
Depreciation
|
607 | 1,220 | 4,568 | |||||||||
|
Vested
stock options and warrants
|
2,656 | 32,431 | 559,809 | |||||||||
|
Equity
instruments issued for management and consulting
services
|
541,647 | 1,078,052 | ||||||||||
|
Stock
based registration payments
|
- | 355,124 | ||||||||||
|
Conversion
of accrued liabilites to capital
|
- | 560,998 | ||||||||||
|
Amortization
of debt discount
|
5,781 | 2,514 | 123,997 | |||||||||
|
(Gain)
Loss on valuation of equity-linked instruments
|
(112,549 | ) | 496,502 | 250,439 | ||||||||
|
Changes
in assets and liabilities:
|
||||||||||||
|
Accounts
receivable
|
15,737 | - | - | |||||||||
|
Prepaid
expense and other
|
(723 | ) | 2,533 | (4,524 | ) | |||||||
|
Notes
payable to shareholders
|
- | - | (14,957 | ) | ||||||||
|
Accounts
payable
|
(5,380 | ) | 118,862 | 808,757 | ||||||||
|
Accrued
expenses
|
8,450 | 14,946 | 209,941 | |||||||||
|
Net
cash used in operating activities:
|
(295,278 | ) | (336,456 | ) | (2,848,668 | ) | ||||||
|
Cash
flow from investing activities:
|
||||||||||||
|
Purchase
of fixed assets
|
- | - | (12,258 | ) | ||||||||
|
Purchase
of intangibles
|
- | - | (142,495 | ) | ||||||||
|
Net
cash used in investing activities
|
- | - | (154,753 | ) | ||||||||
|
Cash
flow from financing activities:
|
||||||||||||
|
Proceeds
from long term and convertible debt
|
200,000 | 721,505 | ||||||||||
|
Principal
payments on long term debt
|
(3,517 | ) | (3,325 | ) | (275,447 | ) | ||||||
|
Restricted
cash in escrow
|
35,500 | (67,833 | ) | |||||||||
|
Debt
converted to common stock
|
- | - | 174,000 | |||||||||
|
Accrued
interest converted to stock
|
- | 87,360 | ||||||||||
|
Issuance
of common stock
|
87,275 | 2,404,448 | ||||||||||
|
Net
cash provided by (used in) financing activities
|
319,258 | (3,325 | ) | 3,044,033 | ||||||||
|
Net
increase (decrease) in cash
|
23,980 | (339,781 | ) | 40,612 | ||||||||
|
Cash
at beginning of period
|
16,632 | 463,838 | - | |||||||||
|
Cash
at end of period
|
$ | 40,612 | $ | 124,057 | $ | 40,612 | ||||||
|
Years
|
|||
|
Computers
and office equipment
|
3
|
||
|
Furniture
and fixtures
|
5
|
|
Stock Options (1)
|
Warrants (1)
|
|||||||||||||||
|
Number of
Shares
|
Average
Exercise
Price
|
Number of
Shares
|
Average
Exercise
Price
|
|||||||||||||
|
Outstanding
at December 31, 2005
|
17,956
|
$
|
1.67
|
20,950
|
$
|
2.62
|
||||||||||
|
Issued
|
23,942
|
1.67
|
71,826
|
0.85
|
||||||||||||
|
Outstanding
at December 31, 2006
|
41,898
|
$
|
1.67
|
92,776
|
$
|
1.25
|
||||||||||
|
Issued
|
5,984
|
1.67
|
28,502
|
0.35
|
||||||||||||
|
Outstanding
at December 31, 2007
|
47,882
|
$
|
1.67
|
121,278
|
$
|
1.04
|
||||||||||
|
Issued
|
1,243,292
|
0.20
|
5,075,204
|
0.45
|
||||||||||||
|
Expired
|
(11,971
|
)
|
3.76
|
|||||||||||||
|
Outstanding
at December 31, 2008
|
1,291,174
|
$
|
0.26
|
5,184,511
|
0.45
|
|||||||||||
|
Issued
|
205,000
|
0.37
|
2,188,302
|
0.65
|
||||||||||||
|
Outstanding
at December 31, 2009
|
1,496,174
|
0.27
|
7,372,813
|
0.49
|
||||||||||||
|
Issued
|
150,000
|
0.50
|
1,174,550
|
0.28
|
||||||||||||
|
Outstanding
at March 31, 2010
|
1,646,174
|
0.29
|
8,547,363
|
0.46
|
||||||||||||
|
(1)
|
Adjusted
for the reverse stock splits in total at June 6, 2008 and October 20,
2008. There were no options or warrants exercised in the
periods.
|
|
Year
|
Options
|
Fair Value
|
Fair value vested
|
|||||||||
|
2005
|
17,956
|
$
|
0.671
|
$
|
1,673
|
|||||||
|
2006
|
23,942
|
$
|
0.682
|
$
|
12,919
|
|||||||
|
2007
|
5,984
|
$
|
0.687
|
$
|
71,038
|
|||||||
|
2008
|
1,243,292
|
$
|
0.232
|
$
|
220,287
|
|||||||
|
2009
|
205,000
|
$
|
0.243
|
$
|
52,272
|
|||||||
|
2010
|
150,000
|
0.319
|
47,813
|
|||||||||
|
Total
|
1,646,174
|
$
|
0.247
|
$
|
406,002
|
|||||||
|
Range of Exercise Prices
|
Shares
|
Weighted
Average
Remaining
Life
|
||||||
|
Options
|
||||||||
|
$0.01
|
$
|
543,292
|
$
|
8.18
|
||||
|
$0.35
|
875,000
|
3.36
|
||||||
|
$0.50
|
180,000
|
8.64
|
||||||
|
$1.67
|
47,882
|
1.25
|
||||||
|
Total
|
1,646,174
|
|||||||
|
Warrants
|
||||||||
|
$0.02
|
71,826
|
4.20
|
||||||
|
$0.10
|
800,000
|
2.92
|
||||||
|
$0.35
|
798,597
|
2.15
|
||||||
|
$0.46
|
4,972,498
|
1.37
|
||||||
|
$0.65
|
1,859,550
|
1.98
|
||||||
|
$1.67
|
44,892
|
1.45
|
||||||
|
Total
|
8,547,363
|
|||||||
|
Stock
Options:
|
|||||
|
Year
|
Shares
|
Price
|
|||
|
2005
|
17,956
|
$
|
1.67
|
||
|
2006
|
23,942
|
1.67
|
|||
|
2007
|
5,984
|
.35-1.67
|
|||
|
2008
|
1,243,292
|
.01-.35
|
|||
|
2009
|
205,000
|
.35-.50
|
|||
|
2010
|
150,000
|
.50
|
|||
|
Total
|
1,646,174
|
$
|
.01-$1.67
|
||
|
Warrants:
|
|||||
|
Year
|
Shares
|
Price
|
|||
|
2005
|
8,979
|
$
|
1.67
|
||
|
2006
|
71,826
|
.02-1.67
|
|||
|
2007
|
28,502
|
.35
|
|||
|
2008
|
5,075,204
|
.02-.46
|
|||
|
2009
|
2,188,302
|
.35-.65
|
|||
|
2010
|
1,174,550
|
.10-.65
|
|||
|
Total
|
8,547,363
|
$
|
.02-$1.67
|
||
|
From
|
|||||||||||||
|
Three
Months Ended
|
April
23, 2002
|
||||||||||||
|
March
31,
|
(Inception)
To
|
||||||||||||
|
2010
|
2009
|
March
31, 2010
|
|||||||||||
|
Numerator
|
|||||||||||||
|
Net
Loss available in basic and
|
$ | (751,504 | ) | $ | (1,005,464 | ) | $ | (6,780,872 | ) | ||||
|
diluted
calculation
|
|||||||||||||
|
Denominator
|
|||||||||||||
|
Weighted
average common shares
|
|||||||||||||
|
oustanding-basic
|
11,756,647 | 8,147,508 | 2,661,163 | ||||||||||
|
Effect
of dilutive stock options and
|
|||||||||||||
|
warrants
(1)
|
- | - | - | ||||||||||
|
Weighted
average common shares
|
|||||||||||||
|
outstanding-diluted
|
11,756,647 | 8,147,508 | 2,661,163 | ||||||||||
|
Loss
per common share-basic
|
|||||||||||||
|
and
diluted
|
$ | (0.06 | ) | $ | (0.12 | ) | $ | (2.55 | ) | ||||
|
March
31,
|
December 31
,
|
|||||||
|
2010
|
2009
|
|||||||
|
|
||||||||
|
Deferred
Tax Asset:
|
||||||||
|
Net
Operating Loss
|
$
|
1,440,000
|
$
|
1,278,000
|
||||
|
Total
Deferred Tax Asset
|
1,440,000
|
1,278,000
|
||||||
|
Less
Valuation Allowance
|
1,440,000
|
1,278,000
|
||||||
|
Net
Deferred Income Taxes
|
$
|
—
|
$
|
—
|
||||
|
March 31,
2010
|
December 31,
2009
|
|||||||
|
Note
payable to bank in monthly installments of $1,275, including variable
interest at 2% above the prevailing prime rate (3.25% at March 31, 2010),
to August 2011 when the remaining balance is payable. The note is
personally guaranteed by former executives of the Company.
|
21,084
|
24,601
|
||||||
|
Notes
payable to two individuals, net of discounts of $15,426 and $17,438, with
interest only payments at 12% to March 2012 when the remaining balance is
payable. The notes are convertible into 285,715 shares of stock in the
Company at $.35 per share.
|
82,562
|
82,562
|
||||||
|
Note
payable issued on October 26, 2009 to the parents of one our officers, net
of a discount of $23,666 and $27,435 discount, with interest at 8% to
October 26, 2011 and convertible into 200,000 shares of common stock at
$.50 per share.
|
76,334
|
72,565
|
||||||
|
Notes
payable issued to one company and two individuals in January,
2010. The notes bear interest at 8%
,
are due in October 2010
and are convertible into shares of
common stock, at the election of the lender, at 50% of the weighted
average trading price over a consecutive 10 days of
trading.
|
200,000
|
-
|
||||||
|
Total
|
381,991
|
179,728
|
||||||
|
Less
amount due within one year
|
263,620
|
63,620
|
||||||
|
Long-Term
Debt
|
$
|
118,371
|
$
|
116,108
|
||||
|
2010 -
|
$
|
273,620
|
||
|
2011 -
|
$
|
60,981
|
||
|
2012 -
|
$
|
100,000
|
||
|
2013 -
|
$
|
0
|
||
|
2014
|
$
|
0
|
|
2010
|
$ |
29,000
|
||
|
2011
|
30,000
|
|||
|
2012
|
30,000
|
|||
|
2013
|
26,000
|
|
Stock
price
|
$.35
to $.50
|
|
|
Exercise
price
|
$.46
to $.65
|
|
|
Expected
life
|
2.00
to 3.00 years
|
|
|
Expected
volatility
|
63%
to 66%
|
|
|
Assumed
dividend rate
|
-%
|
|
|
Risk
free interest rate
|
.895%
to 1.375%
|
|
Initial
|
Annual
|
Value at
|
1
st
Quarter
|
Value
at
|
||||||||||
|
Value
|
Gain (Loss)
|
12/31/2009
|
Gain (Loss)
|
March 31, 2010
|
||||||||||
|
January
1, 2009 Adoption
|
$
|
479,910
|
$
|
(390,368
|
)
|
$
|
870,278
|
57,547
|
812,730
|
|||||
|
Warrants
issued in quarter ended 6/30/09
|
169,854
|
20,847
|
149,007
|
41,730
|
107,277
|
|||||||||
|
Warrants
issued in quarter ended 9/30/09
|
39,743
|
(738
|
)
|
40,481
|
12,371
|
28,110
|
||||||||
|
Warrants
issued in quarter ended 12/31/09
|
12,698
|
617
|
12,081
|
362
|
11,319
|
|||||||||
|
Total
|
$
|
702,205
|
$
|
(369,642
|
)
|
$
|
1,071,847
|
|||||||
|
Warrants
issued in quarter ended 3/31/2010
|
25,553
|
138
|
25,414
|
|||||||||||
|
Total
|
$ | 112,549 | $ | 984,851 | ||||||||||
|
•
|
Adverse
economic conditions;
|
|
•
|
Inability
to raise sufficient additional capital to operate our
business;
|
|
•
|
Unexpected
costs and operating deficits, and lower than expected sales and revenues,
if any;
|
|
•
|
Adverse
results of any legal proceedings;
|
|
•
|
The
volatility of our operating results and financial
condition;
|
|
•
|
Inability
to attract or retain qualified senior management personnel, including
sales and marketing personnel; and
|
|
•
|
Other
specific risks that may be alluded to in this
report.
|
| Date: May 17, 2010 | BIODRAIN MEDICAL, INC. | ||
|
By:
|
/s/ Kevin R. Davidson | ||
| Kevin R. Davidson | |||
| President, Chief Executive Officer and Chief Financial Officer | |||
| (Principal Executive Officer and Principal Financial Officer) | |||
|
Exhibit
No.
|
Description
|
|
|
31.1*
|
Certification
of Principal Executive Officer and Principal Financial Officer pursuant to
Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
32.1*
|
Certification
of Principal Executive Officer and Principal Financial Officer pursuant to
Section 906 of the Sarbanes-Oxley Act of
2002.
|
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 |
|---|