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 PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
| For the fiscal year ended December 31, 2010 |
| o ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
|
New Jersey
|
16-1633636
|
|
(State of incorporation)
|
(IRS Employer Identification Number)
|
|
Large accelerated filer
o
|
Accelerated filer
o
|
|
Non-accelerated filer
o
(Do not check if smaller reporting company)
|
Smaller reporting company
x
|
|
PART I
|
|
Page
|
|
Item 1.
|
4
|
|
|
Item 1A.
|
8
|
|
|
Item 1B.
|
Unresolved Staff Comments | 13 |
|
Item 2.
|
14
|
|
|
Item 3.
|
14
|
|
|
Item 4.
|
14
|
|
|
PART II
|
||
|
Item 5.
|
15
|
|
|
Item 6.
|
18
|
|
|
Item 7.
|
18
|
|
|
Item 7A.
|
22
|
|
|
Item 8.
|
22
|
|
|
Item 9A.
|
22
|
|
|
Item 9B.
|
||
|
PART III
|
||
|
Item 10.
|
23
|
|
|
Item 11.
|
24
|
|
|
Item 12.
|
27
|
|
|
Item 13.
|
28
|
|
| Item 14. | Principal Accountant Fees and Services | 29 |
|
PART IV
|
||
|
Item 15.
|
30
|
|
| 31 | ||
| F-1 | ||
|
·
|
the timing of sales of our products and services;
|
|
·
|
the timing of product implementation, particularly large design projects;
|
|
·
|
unexpected delays in introducing new products and services;
|
|
·
|
increased expenses, whether related to sales and marketing, product development, or administration;
|
|
·
|
deferral in the recognition of revenue in accordance with applicable accounting principles, due to the time required to complete projects;
|
|
·
|
the mix of product license and services revenue; and
|
|
·
|
costs related to possible acquisitions of technology or businesses.
|
|
·
|
substantial delays and expenses related to testing and developing new products;
|
|
·
|
marketing and distribution problems encountered in connection with our new and existing products and technologies;
|
|
·
|
competition from larger and more established companies;
|
|
·
|
delays in reaching our marketing goals;
|
|
·
|
difficulty in recruiting qualified employees for management and other positions;
|
|
·
|
lack of sufficient customers, revenues and cash flow; and
|
|
·
|
limited financial resources.
|
|
·
|
With a price of less than $5.00 per share;
|
|
·
|
That are not traded on a "recognized" national exchange;
|
|
·
|
Whose prices are not quoted on the NASDAQ automated quotation system (NASDAQ listed stock must still have a price of not less than $5.00 per share); or
|
|
·
|
In issuers with net tangible assets less than $2.0 million (if the issuer has been in continuous operation for at least three years) or $5.0 million (if in continuous operation for less than three years), or with average revenues of less than $6.0 million for the last three years.
|
|
High
|
Low
|
|||||||
|
2010
|
||||||||
|
First Quarter
|
$ | 0.000130 | $ | 0.000130 | ||||
|
Second Quarter
|
$ | 0.000190 | $ | 0.000130 | ||||
|
Third Quarter
|
$ | 0.000690 | $ | 0.000130 | ||||
|
Fourth Quarter
|
$ | 0.000380 | $ | 0.000130 | ||||
|
2009
|
||||||||
|
First Quarter
|
$ | 0.000190 | $ | 0.000130 | ||||
|
Second Quarter
|
$ | 0.000310 | $ | 0.000130 | ||||
|
Third Quarter
|
$ | 0.000190 | $ | 0.000130 | ||||
|
Fourth Quarter
|
$ | 0.000190 | $ | 0.000130 | ||||
|
·
|
the number of shares constituting that series and the distinctive designation of that series;
|
|
·
|
the dividend rate on the shares of that series, whether dividends are cumulative, and, if so, from which date or dates, and the relative rights of priority, if any, of payment of dividends on shares of that series;
|
|
·
|
whether that series has voting rights, in addition to voting rights provided by law, and, if so, the terms of those voting rights;
|
|
·
|
whether that series has conversion privileges, and, if so, the terms and conditions of conversion, including provisions for adjusting the conversion rate in such events as our board of directors determines;
|
|
·
|
whether or not the shares of that series are redeemable, and, if so, the terms and conditions of redemption, including the dates upon or after which they are redeemable, and the amount per share payable in case of redemption, which amount may vary under different conditions and at different redemption dates;
|
|
·
|
whether that series has a sinking fund for the redemption or purchase of shares of that series, and, if so, the terms and amount of that sinking fund;
|
|
·
|
the rights of the shares of that series in the event of voluntary or involuntary liquidation, dissolution or winding up of Trey, and the relative rights of priority, if any, of payment of shares of that series; and
|
|
·
|
any other relative powers, preferences and rights of that series, and qualifications, limitations or restrictions on that series.
|
|
Period Served as
|
||||||
|
Name
|
Age
|
Position
|
Officer\Director
|
|||
|
Mark Meller
|
51
|
Chairman
|
2003 to present
|
|||
|
|
President, Chief | |||||
|
|
Executive Officer, | |||||
|
|
Chief Financial | |||||
|
|
Officer and Director |
|
·
|
reviewed and discussed the Company’s audited financial statements with Friedman LLP, the Company’s independent registered accounting firm;
|
|
·
|
discussed with Friedman LLP the matters required to be discussed by Statement on Auditing Standards No. 114, as may be modified or supplemented; and
|
|
·
|
received from Friedman the written disclosures and the letter regarding their independence as required by Independence Standards Board Standard No. 1, as may be modified or supplemented, and discussed the auditors’ independence with them.
|
|
AUDIT COMMITTEE
|
|
|
Mark Meller, CEO and President
|
|
Name and Position(s)
|
Year
|
Salary($)
|
Bonus
|
Stock
Awards
|
All Other
Compensation
|
Total
Compensation
|
||||||||||||||||
|
Mark Meller (1)
|
2010
|
$ | 328,632 | (2) | $ | 0 | $ | 0 | $ | 0 | $ | 328,632 | ||||||||||
|
President, Chief
Executive Officer,
|
2009
|
$ | 289,847 | (3) | $ | 0 | $ | 0 | $ | 0 | $ | 289,847 | ||||||||||
|
Chief Financial Officer
and Director
|
||||||||||||||||||||||
|
(1)
|
Mr. Meller has served as our President, Chief Executive Officer and Chief Financial Officer since September 13, 2003. Mr. Meller employment contract is for a term of five-years at a base salary of $180,000 in the first year with annual increases based on the Consumer Price Index every year thereafter. On September 1, 2010, the Company entered Amendment No. 1 to the Employment Agreement whereby the term of the Employment Agreement was extended to September 15, 2017.
|
|
(2)
|
$252,797 was accrued and unpaid in fiscal year 2010.
|
|
(3)
|
$266,787 was accrued and unpaid in fiscal year 2009.
|
|
Common Stock
Beneficially Owned
|
||||||||||
|
Name/Address
|
Title of Class
|
Number
|
Percent
|
|||||||
|
Mark Meller (President)
|
Class A Common Stock
|
26,018,279,264 | (1) | 75.6 | % | |||||
|
c/o Trey Resources, Inc.
|
||||||||||
|
5 Regent Street, Suite 520
|
||||||||||
|
Livingston, New Jersey 07039
|
||||||||||
|
Directors and executive officer as a group
|
Class A Common Stock
|
26,018,279,264 | 75.6 | % | ||||||
|
(1)
|
Includes 25,866,811,000 shares of our Class A common stock issuable upon conversion of $1,293,341 due to related party accounts with Mr. Meller. These figures assume that Class B Common Stock is issued to satisfy these obligations, and such Class B Common Stock shares are subsequently converted to shares of Class A Common Stock. Pursuant to an agreement between the Company and Mr. Meller, Mr. Meller may, at any time, convert amounts owed to him for monies thereon into (i) one share of our Class B common stock for each dollar owed, or (ii) the number of shares of our Class A common stock calculated by dividing (x) the sum of the amount being prepaid by (y) 50% of the lowest issue price of shares of our Class A common stock since the first advance of funds under such amounts due.
|
|
All compensation plans previously approved by security holders; and
All compensation plans not previously approved by security holders
|
||||||||||||
|
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
|
|||||||||
|
(a)
|
(b)
|
(c)
|
||||||||||
|
Equity compensation plans approved by security holders
|
0 | $ | 0.00 | 0 | ||||||||
|
Equity compensation plans not approved by security holders.
|
3,075,000 | (1,2) | $ | 0.016 | 8,059,405 | (3) | ||||||
|
Total
|
3,075,000 | $ | 0.016 | 8,059,405 | ||||||||
|
(1)
|
Consists of options to purchase 75,000 Class A common shares of Trey Resources, Inc. issued to unrelated third parties for contractual services and fees related to investor relations transactions of the Company. These options have an exercise price of $0.07 per share. These options will expire on July 31, 2014.
|
|
(2)
|
Consists of warrants to purchase 3,000,000 Class A common shares of Trey Resources, Inc. issued to unrelated third parties for professional consulting services to the Company. These warrants have an exercise price of $0.015 per share. These warrants will expire on July 11, 2012.
|
|
(3)
|
Represents the balance of shares authorized and unissued under the 2004 Stock Incentive Plan.
|
|
Services
|
2010
|
2009
|
||||||
|
Audit Fees
|
$ | 34,000 | $ | 27,000 | ||||
|
Audit - Related Fees
|
- | - | ||||||
|
Tax fees
|
$ | 7,620 | $ | 5,000 | ||||
|
All Other Fees
|
- | - | ||||||
|
Total
|
$ | 41,620 | $ | 32,000 | ||||
|
Exhibit No.
|
Description
|
|
|
3.1
|
Second Amended Certificate of incorporation of Trey Resources, Inc., filed
September 5, 2003
(incorporated herein by reference to Exhibit 3.1 of the registration statement on Form SB-2, filed with the SEC on
November 25, 2003
).
|
|
|
3.2
|
By-laws of iVoice, Inc., a New Jersey corporation, incorporated herein by reference to Exhibit 3.2 of the Registrant’s Form 10-QSB for the period ended March 31, 2003.
|
|
|
4.1
|
iVoice Acquisition 1, Inc. 5% Convertible Debenture due March 20, 2005 issued to Elma S. Foin (incorporated herein by reference to Exhibit 4.2 of the registration statement on Form SB-2, filed with the SEC on December 22, 2003).
|
|
|
4.2
|
iVoice Acquisition 1, Inc. 5% Convertible Debenture due March 20, 2005 issued to Darryl A. Moy (incorporated herein by reference to Exhibit 4.2 of the registration statement on Form SB-2, filed with the SEC on December 22, 2003).
|
|
|
4.3
|
iVoice Acquisition 1, Inc. 5% Convertible Debenture due March 20, 2005 issued to Henry Tyler (incorporated herein by reference to Exhibit 4.2 of the registration statement on Form SB-2, filed with the SEC on December 22, 2003).
|
|
|
4.4
|
Trey Resources, Inc. 7.5% Secured Convertible Debenture, for a value of $600,000, due December 30, 2007 to YA Global (f/k/a/ Cornell Capital Partners, LP).
|
|
|
4.5
|
Trey Resources, Inc. 7.5% Secured Convertible Debenture, for a value of $1,159,047, due December 30, 2007 to YA Global (f/k/a/ Cornell Capital Partners, LP).
|
|
|
4.6
|
SWK Technologies, Inc. secured line of credit with Bank of America f/k/a Fleet National Bank.
|
|
|
10.1
|
Employment Agreement, dated January 1, 2003, between iVoice Acquisition 1, Inc. and Jerome Mahoney. (incorporated herein by reference to Exhibit 10.8 of the Registration Statement on Form SB-2 filed on November 25, 2003).
|
|
|
10.2
|
Employment Agreement, dated September 15, 2003, between Trey Resources, Inc. and Mark Meller. (incorporated herein by reference to Exhibit 10.8 of the Registration Statement on Form SB-2 filed on November 25, 2003).
|
|
|
10.3
|
Equity Line of Credit Agreement dated January 24, 2003 between Cornell Capital Partners, LP, and iVoice Acquisition 1, Inc. (incorporated herein by reference to Exhibit 10.1 of the Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2003, filed with the SEC on May 12, 2003)
|
|
|
10.4
|
Registration Rights Agreement dated January 24, 2003 between Cornell Capital Partners, LP, and iVoice Acquisition 1, Inc. (incorporated herein by reference to Exhibit 10.2 of the Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2003, filed with the SEC on May 12, 2003).
|
|
|
10.5
|
Stock Purchase Agreement dated January 24, 2003 between iVoice Acquisition 1, Inc. and listed Buyers (incorporated herein by reference to Exhibit 10.3 of the Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2003, filed with the SEC on May 12, 2003).
|
|
|
10.6
|
Placement Agreement dated January 24, 2003 between iVoice Acquisition 1, Inc. and Cornell Capital Partners LP. (incorporated herein by reference to Exhibit 10.5 of the Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2003, filed with the SEC on May 12, 2003).
|
|
|
10.7
|
Termination Agreement dated December 30, 2005 between YA Global (f/k/a/ Cornell Capital Partners, LP). and Trey Resources, Inc.
|
|
|
10.8
|
Escrow Agreement dated December 30, 2005 between David Gonzalez, Esq. And Trey Resources, Inc.
|
|
|
10.9
|
Securities Purchase Agreement dated December 30, 2005 between YA Global (f/k/a/ Cornell Capital Partners, LP). and Trey Resources, Inc.
|
|
|
10.10
|
Investor Rights Agreement dated December 30, 2005 between YA Global (f/k/a/ Cornell Capital Partners, LP). and Trey Resources, Inc.
|
|
|
10.11
|
Amended and Restated Security Agreement dated December 30, 2005 between YA Global (f/k/a/ Cornell Capital Partners, LP). and Trey Resources, Inc.
|
|
|
10.12
|
Securities Purchase Agreement dated May 6, 2009 by and among Trey Resources, SWK Technologies, Inc., Jeffrey D. Roth and Jerome R. Mahoney. (incorporated herein by reference to Exhibit 10.1 on Form 10-K, dated May 9, 2009, filed with the SEC on May 26, 2009).
|
|
|
10.13
|
Termination Settlement Agreement dated May 6, 2009 by and among Trey Resources, SWK Technologies, Inc., Jeffrey D. Roth and Jerome R. Mahoney. (incorporated herein by reference to Exhibit 10.1 on Form 10-K, dated May 9, 2009, filed with the SEC on May 26, 2009).
|
|
|
14.1
|
Code of Ethics incorporated by reference to Exhibit 14.1 filed with the Registrant’s Form 10-KSB for the fiscal year ended December 31, 2003.
|
|
|
31.1 *
|
||
|
32.1 *
|
| Trey Resources, Inc. | |||
|
Date: March 29, 2011
|
By:
|
/s/ Mark Meller | |
| Mark Meller | |||
|
Chief Executive Officer
(Principal Executive Officer)
Chief Financial Officer
(Principal Accounting Officer)
|
|||
|
Page (s)
|
|
| F-3 | |
|
CONSOLIDATED FINANCIAL STATEMENTS
|
|
|
F-4
|
|
|
F-5
|
|
|
F-6
|
|
|
F-7
|
|
|
F-10
|
|
ASSETS
|
||||||||
|
December 31
,
|
||||||||
|
2010
|
2009
|
|||||||
|
CURRENT ASSETS
|
||||||||
|
Cash and cash equivalents
|
$ | 104,344 | $ | 300,482 | ||||
|
Accounts receivable, net of allowance for
|
||||||||
|
doubtful accounts of $41,000 and $161,000, respectively
|
489,280 | 568,909 | ||||||
|
Inventory
|
15,285 | - | ||||||
|
Prepaid expenses and other current assets
|
189,718 | 31,670 | ||||||
|
Total current assets
|
798,627 | 901,061 | ||||||
|
Property and equipment, net
|
156,621 | 163,372 | ||||||
|
Deposits and other assets
|
65,866 | 56,280 | ||||||
|
TOTAL ASSETS
|
$ | 1,021,114 | $ | 1,120,713 | ||||
|
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
||||||||
|
CURRENT LIABILITIES
|
||||||||
|
Accounts payable and accrued expenses
|
$ | 1,081,201 | $ | 1,036,086 | ||||
|
Accrued interest
|
660,501 | 557,475 | ||||||
|
Due to related parties
|
1,293,341 | 1,024,985 | ||||||
|
Convertible debentures payable
|
1,334,000 | 1,394,900 | ||||||
|
Derivative liability
|
1,177,845 | 1,660,926 | ||||||
|
Capital leases
|
55,565 | 62,309 | ||||||
|
Notes payable to related parties
|
45,000 | 125,716 | ||||||
|
Deferred revenue
|
486,019 | 180,577 | ||||||
|
Total liabilities
|
6,133,472 | 6,042,974 | ||||||
|
Commitments and contingencies
|
||||||||
|
STOCKHOLDERS' DEFICIT
|
||||||||
|
Preferred stock, $1.00 par value; authorized 1,000,000 shares;
|
||||||||
|
no shares issued and outstanding
|
- | - | ||||||
|
Common stock, Class A:
|
||||||||
|
2010 – par value $.00001; Authorized 10,000,000,000;
|
||||||||
|
8,553,568,518 shares issued and outstanding
|
||||||||
|
2009 – par value $.00001; Authorized 10,000,000,000;
|
||||||||
|
5,834,695,306 shares issued and outstanding
|
85,536 | 58,347 | ||||||
|
Common stock Class B - par value $.00001; authorized 50,000,000 shares;
|
||||||||
|
no shares issued and outstanding
|
- | - | ||||||
|
Common stock Class C - par value $.00001; authorized 20,000,000 shares;
|
||||||||
|
no shares issued and outstanding
|
- | - | ||||||
|
Additional paid in capital
|
7,760,587 | 7,409,368 | ||||||
|
Accumulated deficit
|
(12,913,304 | ) | (12,444,383 | ) | ||||
|
Total Trey Resources, Inc. stockholders' deficit
|
(5,067,181 | ) | (4,676,668 | ) | ||||
|
Noncontrolling interest in SWK Technologies, Inc.
|
(45,177 | ) | 54,407 | |||||
|
Total stockholders’ deficit
|
(5,112,358 | ) | (4,622,261 | ) | ||||
|
TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT
|
$ | 1,021,114 | $ | 1,120,713 | ||||
|
For the Years Ended
|
||||||||
|
|
December 31
,
|
|||||||
|
2010
|
2009
|
|||||||
|
Revenues
|
||||||||
|
Product, net
|
$ | 1,220,875 | $ | 1,010,289 | ||||
|
Service, net
|
6,265,828 | 6,404,359 | ||||||
|
Total revenue, net
|
7,486,703 | 7,414,648 | ||||||
|
Cost of Revenues
|
||||||||
|
Product
|
608,352 | 484,867 | ||||||
|
Service
|
4,005,788 | 3,886,239 | ||||||
|
Cost of revenue
|
4,614,140 | 4,371,106 | ||||||
|
Gross profit
|
2,872,563 | 3,043,542 | ||||||
|
Operating expenses:
|
||||||||
|
Selling expenses
|
1,546,107 | 1,218,680 | ||||||
|
General and administrative expenses
|
2,180,693 | 1,885,980 | ||||||
|
Depreciation and amortization
|
82,880 | 191,003 | ||||||
|
Total operating expenses
|
3,809,680 | 3,295,663 | ||||||
|
Loss from operations
|
(937,117 | ) | (252,121 | ) | ||||
|
Other income (expense)
|
||||||||
|
Gain (loss) on revaluation of derivatives
|
483,081 | (728,150 | ) | |||||
|
Common stock issued for debt conversion discount
|
- | (336,471 | ) | |||||
|
Interest expense, net
|
(114,469 | ) | (185,520 | ) | ||||
|
Total other income (expense)
|
368,612 | (1,250,141 | ) | |||||
|
Net loss
|
(568,505 | ) | (1,502,262 | ) | ||||
|
Net income (loss) attributable to the noncontrolling
|
||||||||
|
interest in SWK Technologies, Inc.
|
(99,584 | ) | 38,110 | |||||
|
Net loss attributable to Trey Resources, Inc.
|
$ | (468,921 | ) | $ | (1,540,372 | ) | ||
|
Net loss per common shares:
|
||||||||
|
Basic and Diluted
|
$ | (.00 | ) | $ | (.00 | ) | ||
|
Weighted average shares outstanding:
|
||||||||
|
Basic and Diluted
|
6,554,550,850 | 4,701,009,135 | ||||||
|
Common Stock Class A
|
Additional
Paid in
|
Accumulated
|
Noncontrolling
interest
in SWK
|
Total
Stockholders’
|
||||||||||||||||||||
|
Shares
|
Amount
|
Capital
|
Deficit
|
Technologies, Inc.
|
Deficit
|
|||||||||||||||||||
|
Balance at January 1, 2009
|
4,105,473,533 | $ | 41,055 | $ | 5,608,555 | $ | (10,904,011 | ) | $ | - | $ | (5,254,401 | ) | |||||||||||
|
Issuance of stock on debt conversion, net
of revaluation of debenture
|
1,309,221,773 | 13,092 | 502,579 | - | - | 515,671 | ||||||||||||||||||
|
Proceeds from sale of stock of SWK
Technologies, Inc.
|
- | - | 133,703 | - | 16,297 | 150,000 | ||||||||||||||||||
|
Extinguishment of related party debt
|
- | - | 1,094,356 | - | - | 1,094,356 | ||||||||||||||||||
|
Issuance of stock upon conversion of deferred compensation
|
200,000,000 | 2,000 | 35,500 | - | - | 37,500 | ||||||||||||||||||
|
Issuance of common stock for services
|
125,000,000 | 1,250 | 23,750 | - | - | 25,000 | ||||||||||||||||||
|
Issuance of shares for repayment of accrued expenses
|
95,000,000 | 950 | 10,925 | - | - | 11,875 | ||||||||||||||||||
|
Net income (loss)
|
- | - | - | (1,540,372 | ) | 38,110 | (1,502,262 | ) | ||||||||||||||||
|
Balance at December 31, 2009
|
5,834,695,306 | $ | 58,347 | $ | 7,409,368 | $ | (12,444,383 | ) | $ | 54,407 | $ | (4,922,261 | ) | |||||||||||
|
Issuance of stock on debt conversion
|
588,717,949 | 5,887 | 55,013 | - | - | 60,900 | ||||||||||||||||||
|
Issuance of shares for repayment of accrued
|
||||||||||||||||||||||||
|
Expenses
|
150,000,000 | 1,500 | 18,000 | - | - | 19,500 | ||||||||||||||||||
|
Issuance of stock upon conversion of deferred
|
||||||||||||||||||||||||
|
Compensation
|
151,468,264 | 1,515 | 27,264 | - | - | 28,779 | ||||||||||||||||||
|
Issuance of shares for repayment of accrued
|
||||||||||||||||||||||||
|
expenses
|
403,686,999 | 4,037 | 48,442 | - | - | 52,479 | ||||||||||||||||||
|
Issuance of common stock for services
|
1,425,000,000 | 14,250 | 202,500 | - | - | 216,750 | ||||||||||||||||||
|
Net loss
|
- | - | - | (468,921 | ) | (99,584 | ) | (568,505 | ) | |||||||||||||||
|
Balance at December 31, 2010
|
8,553,568,518 | $ | 85,536 | $ | 7,760,587 | $ | (12,913,304 | ) | $ | (45,177 | ) | $ | (5,112,358 | ) | ||||||||||
|
For the Years Ended
|
||||||||
|
December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
CASH FLOW FROM OPERATING ACTIVITIES
|
||||||||
|
Net loss
|
$ | (568,505 | ) | $ | (1,502,262 | ) | ||
|
Adjustments to reconcile net loss to net cash provided by (used in)
|
||||||||
|
operating activities:
|
||||||||
|
Depreciation and amortization
|
82,879 | 89,293 | ||||||
|
Amortization of other intangibles
|
- | 101,711 | ||||||
|
(Gain) loss on revaluation of derivatives
|
(483,081 | ) | 728,150 | |||||
|
Reduction in allowance for bad debts
|
(120,000 | ) | (2,193 | ) | ||||
|
Common stock issued for services
|
186,252 | 47,875 | ||||||
|
Common stock issued for debt conversion discount
|
- | 336,471 | ||||||
|
Changes in assets and liabilities:
|
||||||||
|
Accounts receivable
|
199,629 | (632 | ) | |||||
|
Inventory
|
(15,285 | ) | 34,565 | |||||
|
Prepaid expenses and other assets
|
(66,594 | ) | 5,126 | |||||
|
Accounts payable and accrued liabilities
|
68,189 | (293,529 | ) | |||||
|
Accrued interest
|
103,026 | 122,269 | ||||||
|
Due to related parties
|
269,871 | 259,050 | ||||||
|
Deferred revenue
|
305,442 | 6,473 | ||||||
|
Total cash used in operating activities
|
(38,177 | ) | (67,633 | ) | ||||
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
||||||||
|
Purchase of property and equipment
|
(31,725 | ) | (55,586 | ) | ||||
|
Total cash used in investing activities
|
(31,725 | ) | (55,586 | ) | ||||
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
||||||||
|
Repayment of notes payable to related parties
|
(125,716 | ) | (71,025 | ) | ||||
|
Proceeds from notes payable to related party
|
45,000 | - | ||||||
|
Proceeds from sale of stock of SWK Technologies, Inc.
|
- | 150,000 | ||||||
|
Principal payments under capital lease obligations
|
(45,520 | ) | (75,316 | ) | ||||
|
Total cash (used in) provided by financing activities
|
(126,236 | ) | 3,659 | |||||
|
NET DECREASE IN CASH
|
(196,138 | ) | (119,560 | ) | ||||
|
CASH – BEGINNING OF YEAR
|
300,482 | 420,042 | ||||||
|
CASH – END OF YEAR
|
$ | 104,344 | $ | 300,482 | ||||
|
SUPPLEMENTAL SCHEDULE OF NON-CASH INVESTING ACTIVITIES:
|
||||||||
|
CASH PAID DURING THE YEAR FOR:
|
||||||||
|
Interest expense
|
$ | - | $ | 46,475 | ||||
|
Income taxes
|
$ | - | $ | - | ||||
|
December 31, 2010
|
December 31, 2009
|
|||||||
|
Basic and diluted net loss per share attributable to common shareholders computation
:
|
||||||||
|
Net loss attributable to common
Stockholders
|
$ | (468,921 | ) | $ | (1,540,372 | ) | ||
|
Weighted-average common shares
outstanding
|
6,554,550,850 | 4,701,009,135 | ||||||
|
Basic and diluted net loss per share
attributable to common stockholders
|
$ | (0.00 | ) | $ | (0.00 | ) | ||
|
December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Leasehold improvements
|
$ | 30,557 | $ | 30,557 | ||||
|
Equipment, furniture and fixtures
|
624,276 | 553,774 | ||||||
| 654,833 | 584,331 | |||||||
|
Less: Accumulated depreciation
|
498,212 | 420,959 | ||||||
|
Property and equipment, net
|
$ | 156,621 | $ | 163,372 | ||||
|
December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Customer lists
|
$ | 593,231 | $ | 593,231 | ||||
|
Less: accumulated amortization
|
(593,231 | ) | (593,231 | ) | ||||
|
Intangible assets, net
|
$ | -0- | $ | -0- | ||||
|
Federal Income Tax Rate
|
(34.0 | ) % | ||
|
State Income Tax, Net of Federal Benefit
|
(5.94 | ) % | ||
|
Permanent differences
|
(10.0 | ) % | ||
|
Effective Income Tax Rate
|
(49.94 | ) % | ||
|
Effect on valuation allowance
|
49.94 | % | ||
|
Effective Income Tax Rate
|
0.0 | % |
|
December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Deferred Tax Assets:
|
||||||||
|
Net operating loss carry forwards
|
$ | 3,328,000 | $ | 2,982,000 | ||||
|
Deferred wages and expenses
|
517,000 | 410,000 | ||||||
|
Intangibles
|
401,000 | 409,000 | ||||||
|
Derivative liability
|
470,000 | - | ||||||
|
Other
|
21,000 | 104,000 | ||||||
|
Deferred tax asset
|
4,737,000 | 3,905,000 | ||||||
|
Less: Valuation Allowance
|
(4,737,000 | ) | (3,905,000 | ) | ||||
|
Net Deferred Tax Assets
|
$ | - | $ | - | ||||
|
December 31,
|
December 31,
|
|||||||
|
2010
|
2009
|
|||||||
|
Fair market value of stock
|
$
|
0.00013
|
$
|
0.00019
|
||||
|
Exercise price
|
$
|
0.0001
|
$
|
0.00013
|
||||
|
Dividend yield
|
0.00
|
%
|
0.00
|
%
|
||||
|
Risk free interest rate
|
0.29
|
%
|
0.47
|
%
|
||||
|
Expected volatility
|
183.32
|
%
|
192.38
|
%
|
||||
|
Expected life
|
1 Year
|
1 Year
|
||||||
|
Ø
|
The Company issued 588,717,949 shares of Class A common stock for conversion of $60,900 of principal on convertible debentures with YA Global Investments, f/k/a Cornell Capital Partners.
|
|
Ø
|
The Company issued 150,000,000 shares of Class A Common stock for repayment of $15,000 in accrued expenses with a fair value of value $19,500. The difference in the market value and $15,000 of accrued expenses was charged to general and administrative expense in the amount of $4,500.
|
|
Ø
|
The Company issued 151,468,264 shares of Class A Common stock to Mr. Meller for repayment of $1,515 in deferred compensation with a fair value of $28,779. The difference in the fair value and the amount of deferred compensation repaid was charged to general and administrative expense in the amount of $27,264.
|
|
Ø
|
The Company issued 403,686,999 shares of Class A Common stock for repayment of $8,074 of legal fees with a fair value of $52,479. The difference in the fair value and the amount of legal fess repaid was charged to general and administrative in the amount of $44,405.
|
|
Ø
|
The Company issued 1,425,000,000 shares of Class A Common stock for professional fees, and management and financial consulting fees with a fair value of $216,750.
|
|
Ø
|
The Company issued 1,309,221,773 shares of Class A common stock with a total value of $515,671 for conversion of $179,200 of principal on convertible debentures with YA Global Investments, f/k/a Cornell Capital Partners.
|
|
Ø
|
The Company issued 100,000,000 shares of Class A common stock with a total value of $18,750 to an officer of the Company for repayment of a note payable. Of this amount, $8,500 was for payment of principal and $10,250 represents discount on conversions.
|
|
Ø
|
The Company issued 100,000,000 shares of Class A common stock with a total value of $18,750 to an officer of the Company for repayment deferred compensation. Of this amount, $8,500 was for payment of principal and $10,250 represents discount on conversions.
|
|
Ø
|
The Company issued 95,000,000 shares of Class A Common stock to an individual for repayment of $9,500 in unpaid compensation with a fair value of value $10,925. The difference in the fair value and amount of deferred compensation repaid was charged to general and administrative expense in the amount of $2,375.
|
|
Ø
|
The Company issued 125,000,000 shares of Class A common stock with a value of $25,000 for compensation for financial services.
|
|
Expiration Date
|
Exercise Price
|
Shares
|
||||||
|
July 11, 2012
|
.015 | 3,000,000 | ||||||
|
July 31, 2014
|
.070 | 75,000 | ||||||
|
|
3,075,000 | |||||||
|
Stock
|
Weighted
|
|||||||
|
Option and
|
Average
|
|||||||
|
Warrants
|
Exercise
|
|||||||
|
Outstanding
|
Price
|
|||||||
|
Balance, January 1, 2009
|
3,075,000 | $ | .016 | |||||
|
Granted
|
- | $ | .000 | |||||
|
Exercised
|
- | $ | .000 | |||||
|
Canceled
|
- | $ | .000 | |||||
|
Balance, December 31, 2009
|
3,075,000 | $ | .016 | |||||
|
Granted
|
- | $ | .000 | |||||
|
Exercised
|
- | $ | .000 | |||||
|
Canceled
|
- | $ | .000 | |||||
|
Balance, December 31, 2010
|
3,075,000 | $ | .016 | |||||
|
Outstanding and Exercisable,
|
||||||||
|
December 31, 2009
|
3,075,000 | $ | .016 | |||||
|
Outstanding and Exercisable,
|
||||||||
|
December 31, 2010
|
3,075,000 | $ | .016 | |||||
|
December 31, 2010
|
Level I
|
Level II
|
Level III
|
Total
|
||||||||||||
|
Convertible debentures
|
$ | - | $ | - | $ | 1,334,000 | $ | 1,334,000 | ||||||||
|
Capital leases
|
- | - | 55,865 | 55,865 | ||||||||||||
|
Notes payable to related parties
|
- | - | 45,000 | 45,000 | ||||||||||||
|
Derivative liabilities
|
- | - | 1,177,845 | 1,177,845 | ||||||||||||
|
Total Liabilities
|
$ | - | $ | - | $ | 2,612,710 | $ | 2,612,710 | ||||||||
|
December 31, 2009
|
Level I
|
Level II
|
Level III
|
Total
|
||||||||||||
|
Convertible debentures
|
$ | - | $ | - | $ | 1,394,900 | $ | 1,394,900 | ||||||||
|
Capital leases
|
- | - | 62,309 | 62,309 | ||||||||||||
|
Notes payable to related parties
|
- | - | 125,716 | 125,716 | ||||||||||||
|
Derivative liabilities
|
- | - | 1,660,926 | 1,660,926 | ||||||||||||
|
Total Liabilities
|
$ | - | $ | - | $ | 3,243,851 | $ | 3,243,851 | ||||||||
|
Level 3 Reconciliation
|
Beginning at beginning of period
|
Gains and losses for the period (realized and unrealized)
|
Purchases, sales and settlements
|
Transfers in or out of Level 3
|
Balance at the end of period
|
|||||||||||||||
|
2010
|
||||||||||||||||||||
|
Convertible debentures
|
$ | 1,394,900 | $ | - | $ | (60,900 | ) | $ | 1,334,000 | |||||||||||
|
Capital leases
|
62,309 | - | (6,744 | ) | 55,565 | |||||||||||||||
|
Notes payable to related parties
|
125,716 | - | (80,716 | ) | 45,000 | |||||||||||||||
|
Derivative liabilities
|
1,660,926 | (483,081 | ) | 1,177,845 | ||||||||||||||||
|
Total Liabilities
|
$ | 3,243,851 | $ | (483,081 | ) | $ | (148,360 | ) | $ | - | $ | 2,612,410 | ||||||||
|
2009
|
||||||||||||||||||||
|
Convertible debentures
|
$ | 1,574,100 | $ | (179,200 | ) | $ | 1,394,900 | |||||||||||||
|
Capital leases
|
92,828 | (30,519 | ) | 62,309 | ||||||||||||||||
|
Notes payable to related parties
|
321,063 | (195,347 | ) | 125,716 | ||||||||||||||||
|
Derivative liabilities
|
857,236 | 803,690 | 1,660,926 | |||||||||||||||||
|
Total Liabilities
|
$ | 2,845,227 | $ | 608,343 | $ | (209,719 | ) | $ | - | $ | 3,243,851 | |||||||||
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 |
|---|