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
|
|
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Delaware
|
80-0138937
|
|
(State or other jurisdiction of
|
(I.R.S. Employer
|
|
incorporation or organization)
|
Identification No.)
|
|
Large Accelerated Filer
|
o
|
Accelerated Filer
|
o
|
|
Non-Accelerated Filer
|
o
|
Smaller Reporting Company
|
x
|
|
(Do not check if a smaller reporting company)
|
|||
|
PART I.
|
||
|
Item 1.
|
Business
|
1
|
|
Item 1A.
|
Risk Factors
|
9
|
|
Item 1B.
|
Unresolved Staff Comments
|
17
|
|
Item 2.
|
Properties
|
17
|
|
Item 3.
|
Legal Proceedings
|
17
|
|
Item 4.
|
Mine Safety Disclosures
|
17
|
|
PART II.
|
||
|
Item 5.
|
Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities
|
18
|
|
Item 6.
|
Selected Financial Data
|
23
|
|
Item 7.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
24
|
|
Item 7A.
|
Quantitative and Qualitative Disclosures About Market Risk
|
34
|
|
Item 8.
|
Financial Statements and Supplementary Data
|
34
|
|
Item 9.
|
Changes In and Disagreements With Accountants on Accounting and Financial Disclosure
|
34
|
|
Item 9A.
|
Controls and Procedures
|
34
|
|
Item 9B.
|
Other Information
|
35
|
|
PART III.
|
||
|
Item 10.
|
Directors, Executive Officers and Corporate Governance
|
36
|
|
Item 11.
|
Executive Compensation
|
39
|
|
Item 12.
|
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
|
43
|
|
Item 13.
|
Certain Relationships and Related Transactions, and Director Independence
|
44
|
|
Item 14.
|
Principal Accountant Fees and Services
|
45
|
|
PART IV.
|
||
|
Item 15.
|
Exhibits and Financial Statement Schedules
|
47
|
|
|
·
|
Maximizing Therapeutic Index: The short-range beta particles emitted by Y-90 deliver radiation energy within a tight range. This enables radiation to be selectively delivered to target tissues while minimizing radiation dose to nearby normal tissues. High therapeutic indices imply that more radiation energy may be imparted to cancer tissues, with less radiation reaching adjacent normal tissues.
|
|
|
·
|
Half Life: The industry-standard products have a half-life of 17 days, meaning the patient is radioactive for over two months. The Company’s brachytherapy products use the yttrium-90 isotope, which has a half-life of just 2.7 days. A patient treated with Y-90 would be close to radiation free in 10 days.
|
|
|
·
|
Optimized Delivery Method: Current brachytherapy devices place permanent metal particles seeds in the prostate by using up to 30 large gauge needles. By contrast, the Company’s biodegradable polymer carrying Y-90 particles may be administered with small-gauge needles.
|
|
|
·
|
No Permanent Seeds Remaining: Current brachytherapy devices place permanent metal seeds in the tumor. The Company’s Y-90 RadioGel™ device utilizes a biodegradable, non-toxic polymer that is ultimately absorbed by the body. This eliminates the possibility of a long-term seed migration or other problems that may sometimes arise when seeds remain in the body.
|
|
|
·
|
Good Safety Profile: Many current brachytherapy devices utilize isotopes that emit x-rays (akin to gamma radiation). X-rays or gamma radiation travels within and outside of the body and the isotopes used in current brachytherapy products can remain radioactive for more than two months. The Company’s brachytherapy products use the yttrium-90 isotope, which is a beta-emitter. The yttrium-90 beta-emissions travel only a short distance and have a short half life of 2.7 days.
|
|
For the twelve months ended
|
||||||||||||||||
|
December 31, 2014
|
December 31, 2013
|
|||||||||||||||
|
Brachytherapy
|
Molybdenum
|
Brachytherapy
|
Molybdenum
|
|||||||||||||
|
Supplies
|
$
|
19
|
$
|
-
|
$
|
12
|
$
|
-
|
||||||||
|
Amortization
|
5,832
|
-
|
7,500
|
1,389
|
||||||||||||
|
Conferences & seminars
|
-
|
-
|
215
|
-
|
||||||||||||
|
Royalties
|
10,000
|
-
|
-
|
-
|
||||||||||||
|
Loan fees
|
17,576
|
-
|
-
|
-
|
||||||||||||
|
Office Supplies
|
4,770
|
-
|
1,301
|
-
|
||||||||||||
|
Payroll and benefits
|
267,932
|
147,773
|
1,680
|
|||||||||||||
|
Consulting fees
|
45,608
|
16,413
|
48,949
|
13,301
|
||||||||||||
|
Consulting fees – stock based
|
-
|
-
|
7,500
|
-
|
||||||||||||
|
Legal fees
|
17,727
|
-
|
-
|
-
|
||||||||||||
|
Research
|
41,568
|
2,700
|
188,374
|
(4,324
|
)
|
|||||||||||
|
Telephone
|
-
|
-
|
63
|
-
|
||||||||||||
|
Travel
|
3,874
|
-
|
290
|
2,138
|
||||||||||||
|
Total
|
$
|
414,906
|
$
|
19,113
|
$
|
401,977
|
$
|
14,184
|
||||||||
|
|
·
|
Successfully develop and execute the business strategy;
|
|
|
·
|
Respond to competitive developments; and
|
|
|
·
|
Attract, integrate, retain and motivate qualified personnel.
|
|
High
|
Low
|
|||||||
|
2014
|
||||||||
|
Quarter ended December 31
|
$
|
0.0034
|
$
|
0.0002
|
||||
|
Quarter ended September 30
|
$
|
0.03
|
$
|
0.0026
|
||||
|
Quarter ended June 30
|
$
|
0.05
|
$
|
0.02
|
||||
|
Quarter ended March 31
|
$
|
0.12
|
$
|
0.05
|
||||
|
2013
|
||||||||
|
Quarter ended December 31
|
$
|
0.13
|
$
|
0.03
|
||||
|
Quarter ended September 30
|
$
|
0.08
|
$
|
0.04
|
||||
|
Quarter ended June 30
|
$
|
0.13
|
$
|
0.06
|
||||
|
Quarter ended March 31
|
$
|
0.24
|
$
|
0.10
|
||||
|
Equity Compensation Plan Information
|
||||||||||||
|
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 stockholders
|
-
|
$
|
-
|
-
|
||||||||
|
Equity compensation plans not approved by stockholders
|
8,785,000
|
$
|
0.14
|
-
|
||||||||
|
Total
|
8,785,000
|
(1)
|
$
|
0.14
|
(1)
|
-
|
||||||
|
|
(1)
|
While there are no equity compensation plans in general, the Company does have individual compensation arrangements under which equity securities are authorized for issuance in exchange for consideration in the form of goods or services of certain individuals.
|
|
Year Ended
December 31,2014
|
Year Ended
December 31,2013
|
|||||||
|
Revenues
|
$
|
24,108
|
$
|
140,603
|
||||
|
Operating expenses
|
1,979,129
|
3,720,221
|
||||||
|
Operating loss
|
(1,955,021
|
)
|
(3,579,618
|
)
|
||||
|
Non-operating income (expenses)
|
(16,153,685
|
)
|
108,805
|
)
|
||||
|
Net income (loss)
|
$
|
(18,108,706
|
)
|
$
|
(3,470,813
|
)
|
||
|
Twelve months ended
December 31, 2014
|
Twelve months ended
December 31, 2013
|
||||||||
| F-18 |
$
|
-
|
$
|
21,750
|
|||||
|
Stable isotopes
|
-
|
101,745
|
|||||||
|
Consulting
|
24,108
|
17,108
|
|||||||
|
$
|
24,108
|
$
|
140,603
|
||||||
|
Twelve months ended
December 31, 2014
|
Twelve months ended
December 31, 2013
|
|||||||
|
Cost of materials
|
$
|
1,104
|
$
|
105,331
|
||||
|
Depreciation and amortization expense
|
11,992
|
208,632
|
||||||
|
Professional fees
|
530,797
|
730,824
|
||||||
|
Stock options granted
|
232,748
|
634,255
|
||||||
|
Payroll expenses
|
755,625
|
812,507
|
||||||
|
General and administrative expenses
|
445,563
|
1,218,760
|
||||||
|
Sales and marketing expense
|
1,300
|
9,912
|
||||||
|
$
|
1,979,129
|
$
|
3,720,221
|
|||||
|
Twelve months ended
December 31, 2014
|
Twelve months ended
December 31, 2013
|
|||||||
|
Interest expense
|
$
|
(2,458,322
|
)
|
$
|
(1,600,761
|
)
|
||
|
Loss on impairment of assets
|
-
|
(332,709
|
)
|
|||||
|
Net gain (loss) on settlement of debt
|
(638,491
|
)
|
(97,816
|
)
|
||||
|
Recognized income from grants
|
-
|
265,531
|
||||||
|
Loss on derivative liability
|
(10,566,120
|
)
|
(1,874,560
|
)
|
||||
|
$
|
(13,662,933
|
)
|
$
|
108,805
|
||||
|
$1,215,000
Brachytherapy
Grant
|
$244,479
Molybdenum
Grant
|
$244,479
Brachytherapy
Grant
|
Total
|
|||||||||||||
|
Grant money received during 2010
|
$
|
1,215,000
|
$
|
205,129
|
$
|
-
|
$
|
1,420,129
|
||||||||
|
Grant money recorded as account receivable
|
-
|
39,350
|
244,479
|
283,829
|
||||||||||||
|
Total grant money
|
1,215,000
|
244,479
|
244,479
|
1,703,958
|
||||||||||||
|
Recognized income from grants in 2010
|
23,508
|
244,479
|
244,479
|
512,466
|
||||||||||||
|
Deferred income at December 31, 2010
|
1,191,492
|
-
|
-
|
1,191,492
|
||||||||||||
|
Recognized income from grants in 2011
|
245,727
|
-
|
-
|
245,727
|
||||||||||||
|
Deferred income at December 31, 2011
|
945,765
|
-
|
-
|
946,765
|
||||||||||||
|
Recognized income from grants in 2012
|
680,234
|
-
|
-
|
680,234
|
||||||||||||
|
Deferred income at December 31, 2012
|
265,531
|
-
|
-
|
265,531
|
||||||||||||
|
Recognized income from grants in 2013
|
265,531
|
-
|
-
|
265,531
|
||||||||||||
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
|||||||||
|
Contractual Obligation
|
Total Payments Due
|
Less
than
1 Year
|
1-3 Years
|
3-5 Years
|
More than
5 Years
|
|||||||||||||||
|
Capital Lease Obligation
|
$ | 39,481 | $ | 39,481 | $ | - | $ | - | $ | - | ||||||||||
|
License Agreement with Battelle Memorial Institute
|
$ | 75,000 | $ | 22,500 | $ | 25,000 | $ | 25,000 | $ | 25,000 per year | ||||||||||
|
Corporate Office Lease – begins January 1, 2014
|
$ | 18,000 | $ | 18,000 | $ | - | $ | - | $ | - | ||||||||||
|
Production equipment
|
3 to 7 years
|
|
Office equipment
|
2 to 5 years
|
|
Furniture and fixtures
|
2 to 5 years
|
|
|
·
|
A significant decrease in the market price of a live-lived asset.
|
|
|
·
|
A significant adverse change in the extent or manner in which a long-lived asset is being used or in its physical condition.
|
|
|
·
|
A significant adverse change in legal factors or in the business climate that could affect the value of a long-lived asset, including an adverse action or assessment by a regulator.
|
|
|
·
|
An accumulation of costs significantly in excess of the amount originally expected for the acquisition or construction of a long-lived asset.
|
|
|
·
|
A current period operating or cash flow loss combined with a history of operating or cash flow losses or a projection or forecast that demonstrates continuing losses associated with the use of a long-lived asset.
|
|
|
·
|
A current expectation that, more likely than not, a long-lived asset will be sold or otherwise disposed of significantly before the end of its previously estimated useful life.
|
|
Calendar Year
|
Minimum Royalties per Calendar Year
|
|||
|
2010
|
$
|
-
|
||
|
2011
|
$
|
-
|
||
|
2012
|
$
|
2,500
|
||
|
2013
|
$
|
5,000
|
(1)
|
|
|
2014
|
$
|
7,500
|
(2)
|
|
|
2015
|
$
|
10,000
|
||
|
2016 and each calendar
year thereafter
|
$
|
25,000
|
||
|
|
(1)
|
Paid February, 2014
|
|
|
(2)
|
Paid February, 2015
|
|
Calendar Year
|
Annual Amortization
|
|||
|
2015
|
$
|
1,339
|
||
|
$1,215,000 Brachytherapy Grant
|
||||
|
Deferred income at December 31, 2010
|
$
|
1,191,492
|
||
|
Recognized income from grants in 2011
|
245,727
|
|||
|
Deferred income at December 31, 2011
|
945,765
|
|||
|
Recognized income from grants in 2012
|
680,234
|
|||
|
Deferred income at December 31, 2012
|
265,531
|
|||
|
Recognized income from grants in 2013
|
265,531
|
|||
|
Deferred income at December 31, 2013
|
$
|
-
|
||
|
December 31, 2014
|
December 31, 2013
|
|||||||
|
Convertible debt
|
11,490,531,385
|
56,286,404
|
||||||
|
Common stock options
|
8,785,000
|
10,350,000
|
||||||
|
Common stock warrants
|
2,310,770,115
|
40,103,548
|
||||||
|
Total potential dilutive securities
|
13,810,086,500
|
106,739,952
|
||||||
|
Total
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||
|
Assets
|
||||||||||||||||
|
Total Assets Measured at Fair Value
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||
|
Liabilities
|
||||||||||||||||
|
Derivative Liability
|
$
|
11,502,380
|
$
|
-
|
$
|
-
|
$
|
11,502,380
|
||||||||
|
Total Liabilities Measured at Fair Value
|
$
|
11,502,380
|
$
|
-
|
$
|
-
|
$
|
11,502,380
|
||||||||
|
(a)
|
Pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of the assets of the registrant;
|
|
(b)
|
Provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the registrant are being made only in accordance with authorizations of management and directors of the registrant; and
|
|
(c)
|
Provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the registrant’s assets that could have a material effect on the financial statements.
|
|
NAME
|
AGE
|
POSITION
|
||
|
James C. Katzaroff
|
57
|
CEO and Chairman
|
||
|
L. Bruce Jolliff
|
64
|
Chief Financial Officer
|
||
|
Carlton M. Cadwell
|
70
|
Director
|
||
|
Thomas J. Clement
|
58
|
Director
|
||
|
Kenin M. Spivak
|
56
|
Director, Vice Chairman
|
|
Name and Principal Position
|
Year
|
Salary ($)
|
Bonus ($)
|
Stock Awards ($)
|
Option Awards ($) (1)
|
Total ($)
|
|||||||||||||||
|
James C. Katzaroff
|
2014
|
$
|
250,000
|
(2)
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
250,000
|
|||||||||
|
CEO and Chairman
|
|||||||||||||||||||||
|
2013
|
$
|
250,000
|
(3)
|
$
|
55,000
|
(7)
|
$
|
-
|
$
|
6,025
|
(a)
|
||||||||||
|
2013
|
-
|
-
|
-
|
$
|
56,825
|
(b)
|
|||||||||||||||
|
2013
|
-
|
-
|
-
|
$
|
968,175
|
(c)
|
$
|
1,335,025
|
|||||||||||||
|
L. Bruce Jolliff
|
2014
|
$
|
180,000
|
(4)
|
$
|
20,400
|
(6)
|
$
|
-
|
$
|
-
|
$
|
200,400
|
||||||||
|
CFO
|
|||||||||||||||||||||
|
2013
|
$
|
180,000
|
(5)
|
$
|
41,490
|
(7)
|
$
|
-
|
$
|
6,025
|
(a)
|
$
|
|||||||||
|
2013
|
-
|
-
|
-
|
$
|
45,460
|
(d)
|
$
|
272,975
|
|||||||||||||
|
|
a.
|
The value shown is based on 250,000 options valued at $0.02 per option for options originally issued January 12, 2011 with a $0.30 strike price. On November 15, 2013 the Company repriced these options with a strike price of $0.15. The $0.02 value per option was derived utilizing the Black-Scholes option-pricing model and consisted of a $0.11 per share stock price at the valuation date and exercise price, a two month maturity, a .08% risk free rate and a 206.60% volatility.
|
|
|
b.
|
The value shown is based on 250,000 options valued at $0.09 per option. The $0.09 value per option was derived utilizing the Black-Scholes option-pricing model and consisted of a $0.09 per share stock price at the valuation date and exercise price, a two year and three month maturity, a .31% risk free rate and a 185.54 volatility.
|
|
|
c.
|
The value shown is based on 3,250,000 options valued at $0.11 per option. The $0.11 value per option was derived utilizing the Black-Scholes option-pricing model and consisted of a $0.11 per share stock price at the valuation date and exercise price, a nine year and three month maturity, a 2.71% risk free rate and a 206.70 volatility.
|
|
|
d.
|
The value shown is based on 200,000 options valued at $0.09 per option. The $0.09 value per option was derived utilizing the Black-Scholes option-pricing model and consisted of a $0.09 per share stock price at the valuation date and exercise price, a two year and three month maturity, a .31% risk free rate and a 185.54 volatility.
|
|
Name
|
Option Awards
|
||||
|
Number of Securities Underlying Unexercised Options (#) Exercisable
|
Number of Securities Underlying Unexercised Options (#)
Unexercisable
|
Option Exercise Price
($)
|
Option Expiration Date
|
||
|
James C. Katzaroff
|
250,000
|
-
|
$ 0.09 |
3-9-2015
|
|
|
James C. Katzaroff
|
250,000
|
-
|
$ 0.15 |
2-11-2016
|
|
|
James C. Katzaroff
|
3,250,000
|
-
|
$ 0.15 |
2/11/23
|
|
|
L. Bruce Jolliff
|
225,000
|
-
|
$ 0.09 |
3-9-2015
|
|
|
L. Bruce Jolliff
|
200,000
|
-
|
$ 0.15 |
2-11-2016
|
|
|
Name
|
Fees Earned or Paid in Cash ($)
|
Stock Awards ($)
|
Option Awards ($)
|
Total ($)
|
||||||||||||
|
Carlton M. Cadwell
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||
|
Carton M. Cadwell
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||
|
Thomas J. Clement
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||
|
Thomas J. Clement
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||
|
Kenin M. Spivak
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||
|
Outstanding
|
Outstanding
|
|||||||
|
Stock
|
Stock
|
|||||||
|
Name
|
Awards (#)
|
Options (#)
|
||||||
|
Carlton M. Cadwell
|
-
|
500,000
|
||||||
|
Thomas J. Clement
|
-
|
375,000
|
||||||
|
Kenin M. Spivak
|
-
|
-
|
||||||
|
Name and Address of
Beneficial Owner
(1)
|
Amount and Nature of Beneficial Ownership
(2)
|
Percent of
Class
|
||||||
|
Cadwell Family Irrevocable Trust
|
21,529,907
|
1.0
|
%
|
|||||
|
|
||||||||
|
Carlton M. Cadwell(3)
|
548,092,135
|
22.8
|
%
|
|||||
|
James C. Katzaroff(4)
|
8,143,704
|
0.4
|
%
|
|||||
|
Thomas J. Clement(5)
|
375,000
|
0.0
|
%
|
|||||
|
Kenin M. Spivak(6)
|
7,046,666
|
0.4
|
%
|
|||||
|
L. Bruce Jolliff(7)
|
4,483,333
|
0.2
|
%
|
|||||
|
All Current Directors and Executive Officers as a group (5 individuals)
|
568,140,838
|
23.5
|
%
|
|||||
|
(1)
|
The address of each of the beneficial owners above is c/o Advanced Medical Isotope Corporation, 1021 N. Kellogg Street, Kennewick, WA 99336, except that the address of the Cadwell Family Irrevocable Trust (the “Cadwell Trust”) is 909 North Kellogg Street, Kennewick, WA 99336.
|
|
(2)
|
In determining beneficial ownership of the Company’s common stock as of a given date, the number of shares shown includes shares of common stock which may be acquired upon exercise of options or conversion of convertible securities within 60 days of that date. In determining the percent of common stock owned by a person or entity on April 10, 2015, (a) the numerator is the number of shares of the class beneficially owned by such person or entity, including shares which may be acquired within 60 days on exercise of options and conversion of convertible securities, and (b) the denominator is the sum of (i) the total shares of common stock outstanding on April 10, 2015, and (ii) the total number of shares that the beneficial owner may acquire upon conversion of the convertible securities and upon exercise of the options. Subject to community property laws where applicable, the Company believes that each beneficial owner has sole power to vote and dispose of its shares, except that Mr. Cadwell under the terms of the Cadwell Trust does not have or share voting or investment power over the shares beneficially owned by the Cadwell Trust.
|
|
(3)
|
The beneficial ownership of Carlton M. Cadwell includes the shares beneficially owned by the Cadwell Trust, as such shares may also be deemed to be beneficially owned by Mr. Cadwell. The beneficial ownership of Mr. Cadwell also includes: (i) 500,000 shares issuable under options held by him; (ii) 224,633,383 shares issuable under convertible notes held by him with fixed conversion prices; and (iii) 287,731,139 shares issuable under a convertible note held by him with a conversion price that is dependent on the market price of the Company’s common stock prior to conversion, which for this purpose has been assumed to convert on April 10, 2015. See Item 13 of this Form 10-K report regarding the Company’s outstanding convertible notes.
|
|
(4)
|
Includes 3,750,000 shares issuable under options held by Mr. Katzaroff.
|
|
(5)
|
Includes 375,000 shares issuable under options held by Mr. Clement.
|
|
(6)
|
Includes 7,046,666 shares issuable under warrants held by Mr. Spivak.
|
|
(7)
|
Includes 450,000 shares issuable under options held by Mr. Jolliff.
|
|
Transaction
Date
|
Amount Invested
|
Initial
Principal Amount
|
Conversion
Price
|
Maturity Date
|
Principal Balance
|
Shares Issued
|
||||||||||||
|
6/9/11
|
$
|
50,000
|
$
|
50,000
|
$
|
0.22
|
6/9/15
|
$
|
50,000
|
20,000
|
||||||||
|
6/17/11
|
$
|
38,500
|
$
|
38,500
|
$
|
0.20
|
6/17/15
|
$
|
38,500
|
15,400
|
||||||||
|
6/30/11
|
$
|
100,866
|
$
|
100,866
|
$
|
0.20
|
6/30/15
|
$
|
100,866
|
40,346
|
||||||||
|
8/31/11
|
$
|
100,700
|
$
|
100,700
|
$
|
0.25
|
8/31/15
|
$
|
100,700
|
40,280
|
||||||||
|
9/22/11
|
$
|
25,000
|
$
|
25,000
|
$
|
0.28
|
9/22/15
|
$
|
25,000
|
10,000
|
||||||||
|
9/30/11
|
$
|
50,000
|
$
|
50,000
|
$
|
0.28
|
9/30/15
|
$
|
50,000
|
20,000
|
||||||||
|
10/21/11
|
$
|
15,000
|
$
|
15,000
|
$
|
0.22
|
10/21/15
|
$
|
15,000
|
6,000
|
||||||||
|
10/31/11
|
$
|
100,000
|
$
|
100,000
|
$
|
0.24
|
10/31/15
|
$
|
100,000
|
40,000
|
||||||||
|
11/25/11
|
$
|
105,500
|
$
|
105,500
|
$
|
0.23
|
11/25/15
|
$
|
105,500
|
42,200
|
||||||||
|
12/30/11
|
$
|
113,600
|
$
|
113,600
|
$
|
0.10
|
12/30/15
|
$
|
113,600
|
45,440
|
||||||||
|
1/31/12
|
$
|
128,500
|
$
|
128,500
|
$
|
0.15
|
1/31/16
|
$
|
128,500
|
51,400
|
||||||||
|
2/21/12
|
$
|
121,500
|
$
|
121,500
|
$
|
0.16
|
2/32116
|
$
|
121,500
|
48,600
|
||||||||
|
3/22/12
|
$
|
115,000
|
$
|
115,000
|
$
|
0.14
|
3/22/16
|
$
|
115,000
|
46,000
|
||||||||
|
4/12/12
|
$
|
132,800
|
$
|
132,800
|
$
|
0.09
|
4/12/16
|
$
|
132,800
|
53,120
|
||||||||
|
4/30/12
|
$
|
100,000
|
$
|
100,000
|
$
|
0.10
|
4/30/16
|
$
|
100,000
|
40,000
|
||||||||
|
5/17/12
|
$
|
55,000
|
$
|
55,000
|
$
|
0.09
|
5/17/15
|
$
|
55,000
|
22,000
|
||||||||
|
5/31/12
|
$
|
70,000
|
$
|
70,000
|
$
|
0.10
|
5/31/15
|
$
|
70,000
|
28,000
|
||||||||
|
8/30/12
|
$
|
60,000
|
$
|
60,000
|
$
|
0.25
|
8/30/15
|
$
|
60,000
|
24,000
|
||||||||
|
10/15/12
|
$
|
145,000
|
$
|
145,000
|
$
|
0.15
|
10/15/15
|
$
|
145,000
|
58,000
|
||||||||
|
10/29/12
|
$
|
110,000
|
$
|
110,000
|
$
|
0.14
|
10/29/15
|
$
|
110,000
|
44,000
|
||||||||
|
11/1/12
|
$
|
12,500
|
$
|
12,500
|
$
|
0.16
|
11/1/15
|
$
|
12,500
|
5,000
|
||||||||
|
12/17/12
|
$
|
150,000
|
$
|
150,000
|
$
|
0.18
|
12/17/15
|
$
|
150,000
|
60,000
|
||||||||
|
1/18/13
|
$
|
101,272
|
$
|
101,272
|
$
|
0.17
|
1/18/16
|
$
|
101,272
|
40,509
|
||||||||
|
1/22/13
|
$
|
41,000
|
$
|
41,000
|
$
|
0.17
|
1/22/16
|
$
|
41,000
|
16,400
|
||||||||
|
6/17/13
|
$
|
50,500
|
$
|
50,500
|
$
|
0.07
|
6/17/15
|
$
|
50,500
|
20,200
|
||||||||
|
7/11/13
|
$
|
50,500
|
$
|
50,500
|
$
|
0.07
|
7/11/15
|
$
|
50,500
|
20,200
|
||||||||
|
8/1/13
|
$
|
50,000
|
$
|
50,000
|
$
|
0.10
|
8/1/15
|
$
|
50,000
|
20,000
|
||||||||
|
8/15/13
|
$
|
50,500
|
$
|
50,500
|
$
|
0.10
|
8/15/15
|
$
|
50,500
|
20,200
|
||||||||
|
9/12/13
|
$
|
100,500
|
$
|
100,500
|
$
|
0.10
|
9/12/15
|
$
|
100,500
|
40,200
|
||||||||
|
10/15/13
|
$
|
30,000
|
$
|
30,000
|
$
|
0.10
|
10/15/15
|
$
|
30,000
|
12,000
|
||||||||
|
11/14/13
|
$
|
30,000
|
$
|
30,000
|
$
|
0.12
|
11/14/15
|
$
|
30,000
|
12,000
|
||||||||
|
12/16/13
|
$
|
26,000
|
$
|
26,000
|
$
|
0.06
|
12/16/15
|
$
|
26,000
|
10,400
|
||||||||
|
1/16/14
|
$
|
26,000
|
$
|
26,000
|
$
|
0.10
|
1/16/16
|
$
|
26,000
|
10,400
|
||||||||
|
4/17/14
|
$
|
13,000
|
$
|
13,000
|
$
|
0.10
|
4/17/15
|
$
|
13,000
|
5,200
|
||||||||
|
5/16/14
|
$
|
26,000
|
$
|
26,000
|
$
|
0.06
|
5/16/15
|
$
|
26,000
|
10,400
|
||||||||
|
6/16/14
|
$
|
26,000
|
$
|
26,000
|
$
|
0.05
|
6/16/15
|
$
|
26,000
|
10,400
|
||||||||
|
7/15/14
|
$
|
20,000
|
$
|
20,000
|
$
|
0.05
|
7/15/15
|
$
|
20,000
|
8,000
|
||||||||
|
8/15/14
|
$
|
26,000
|
$
|
26,000
|
$
|
0.05
|
8/15/15
|
$
|
26,000
|
10,400
|
||||||||
|
9/15/14
|
$
|
23,000
|
$
|
23,000
|
$
|
0.05
|
9/15/15
|
$
|
23,000
|
9,200
|
||||||||
|
10/14/14
|
$
|
31,000
|
$
|
31,000
|
$
|
0.05
|
10/14/15
|
$
|
31,000
|
12,400
|
||||||||
|
11/14/14
|
$
|
26,000
|
$
|
26,000
|
$
|
0.05
|
11/14/15
|
$
|
26,000
|
10,400
|
||||||||
|
11/24/14
|
$
|
10,000
|
$
|
10,000
|
$
|
0.05
|
11/24/15
|
$
|
10,000
|
4,000
|
||||||||
|
12/17/14
|
$
|
35,800
|
$
|
35,800
|
$
|
0.001
|
12/17/15
|
$
|
35,800
|
2,813,360
|
||||||||
|
1/15/15
|
$
|
26,000
|
$
|
26,000
|
$
|
0.001
|
1/15/16
|
$
|
26,000
|
1,539,221
|
||||||||
|
2/19/15
|
$
|
25,000
|
$
|
25,000
|
$
|
0.001
|
2/19/16
|
$
|
25,000
|
1,000,000
|
||||||||
|
2/25/15
|
$
|
26,000
|
$
|
26,000
|
$
|
0.001
|
2/25/15
|
$
|
26,000
|
1,040,000
|
|
Exhibit
|
||
|
Number
|
Description
|
|
|
3.1
|
Certificate of Incorporation of Savage Mountain Sports Corporation, dated January 11, 2000 (incorporated by reference to Exhibit 3.1 to the Company’s Registration Statement on Form 10-12G (File No. 000-53497) filed on November 12, 2008).
|
|
|
3.2
|
By-Laws (incorporated by reference to Exhibit 3.2 to the Company’s Registration Statement on Form 10-12G (File No. 000-53497) filed on November 12, 2008).
|
|
|
3.3
|
Articles and Certificate of Merger of HHH Entertainment Inc. and Savage Mountain Sports Corporation, dated April 3, 2000 (incorporated by reference to Exhibit 3.3 to the Company’s Registration Statement on Form 10-12G (File No. 000-53497) filed on November 12, 2008).
|
|
|
3.4
|
Articles and Certificate of Merger of Earth Sports Products Inc. and Savage Mountain Sports Corporation, dated May 11, 2000 (incorporated by reference to Exhibit 3.4 to the Company’s Registration Statement on Form 10-12G (File No. 000-53497) filed on November 12, 2008).
|
|
|
3.5
|
Certificate of Amendment of Certificate of Incorporation changing the name of the Company to Advanced Medical Isotope Corporation, dated May 23, 2006 (incorporated by reference to Exhibit 3.5 to the Company’s Registration Statement on Form 10-12G (File No. 000-53497) filed on November 12, 2008).
|
|
|
3.6
|
Certificate of Amendment of Certificate of Incorporation increasing authorized capital dated September 26, 2006 (incorporated by reference to Exhibit 3.6 to the Company’s Registration Statement on Form 10-12G (File No. 000-53497) filed on November 12, 2008).
|
|
|
3.7
|
Certificate of Amendment to the Certificate of Incorporation increasing authorized common stock and authorizing preferred stock, dated May 18, 2011 (incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed on May 18, 2011).
|
|
|
10.1
|
Agreement and Plan of Reorganization, dated as of December 15, 1998, by and among HHH Entertainment, Inc. and Earth Sports Products, Inc. (incorporated by reference to Exhibit 10.1 to the Company’s Registration Statement on Form 10-12G (File No. 000-53497) filed on November 12, 2008).
|
|
|
10.2
|
Agreement and Plan of Merger of HHH Entertainment, Inc. and Savage Mountain Sports Corporation, dated as of January 6, 2000 (incorporated by reference to Exhibit 10.2 to the Company’s Registration Statement on Form 10-12G (File No. 000-53497), filed on November 12, 2008).
|
|
|
10.3
|
Employment Agreement dated August 15, 2006 with William J. Stokes (incorporated by reference to Exhibit 10.3 to the Company’s Registration Statement on Form 10-12G (File No. 000-53497), filed on November 12, 2008).
|
|
|
10.4
|
Agreement and Plan of Acquisition by and between Neu-Hope Technologies, Inc., UTEK Corporation and Advanced Medical Isotope Corporation, dated September 22, 2006 (incorporated by reference to Exhibit 10.4 to the Company’s Registration Statement on Form 10-12G (File No. 000-53497), filed on November 12, 2008).
|
|
|
10.5
|
Employment Agreement dated May 16, 2007 with Leonard Bruce Jolliff (incorporated by reference to Exhibit 10.5 to the Company’s Registration Statement on Form 10-12G (File No. 000-53497), filed on November 12, 2008).
|
|
|
10.6
|
Agreement and Plan of Acquisition by and between Isonics Corporation and Advanced Medical Isotope Corporation dated June 13, 2007 (incorporated by reference to Exhibit 10.6 to the Company’s Registration Statement on Form 10-12G (File No. 000-53497), filed on November 12, 2008).
|
|
|
10.7
|
Employment Agreement dated January 15, 2008 with Dr. Fu-Min Su (incorporated by reference to Exhibit 10.7 to the Company’s Registration Statement on Form 10-12G (File No. 000-53497), filed on November 12, 2008).
|
|
|
10.8
|
Master Lease Agreement dated September 20, 2007 between BancLeasing, Inc. and Advanced Medical Isotope Corporation, and related documents (incorporated by reference to Exhibit 10.8 to the Company’s Annual Report on Form 10-K/A filed on December 2, 2011).
|
|
|
10.9
|
Lease Agreement dated July 17, 2007 between Robert L. and Maribeth F. Myers and Advanced Medical Isotope Corporation (incorporated by reference to Exhibit 10.9 to the Company’s Annual Report on Form 10-K/A filed on December 2, 2011).
|
|
|
10.10
|
Form of Non-Statutory Stock Option Agreement (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on March 15, 2012).
|
|
|
10.11
|
*
|
Promissory Note dated December 16, 2008 between Advanced Medical Isotope Corporation and Carlton M. Cadwell (incorporated by reference to Exhibit 10.11 to the Company’s Annual Report on Form 10-K filed on March 3, 2012).
|
|
10.12
|
*
|
Memorandum of Agreement for Strategic Relationship dated August 19, 2011 between Advanced Medical Isotope Corporation and Spivak Management Inc. (incorporated by reference to Exhibit 10.12 to the Company’s Annual Report on Form 10-K filed on March 3, 2012).
|
| 99.1 | * | Temporary Hardship Exemption |
|
101.INS
|
**
|
XBRL Instance Document
|
|
101.SCH
|
**
|
XBRL Taxonomy Extension Schema
|
|
101.CAL
|
**
|
XBRL Taxonomy Extension Calculation Linkbase
|
|
101.DEF
|
**
|
XBRL Taxonomy Extension Definition Linkbase
|
|
101.LAB
|
**
|
XBRL Taxonomy Extension Label Linkbase
|
|
101.PRE
|
**
|
XBRL Taxonomy Extension Presentation Linkbase
|
|
ADVANCED MEDICAL ISOTOPE CORPORATION
|
||
|
Date: April 15, 2015
|
By:
|
/s/ James C. Katzaroff
|
|
Name: James C. Katzaroff
|
||
|
Title: Chief Executive Officer and Chairman
|
||
|
Date: April 15, 2015
|
By:
|
/s/ James C. Katzaroff
|
|
Name: James C. Katzaroff
|
||
|
Title: Chief Executive Officer, Director and Chairman
(Principal Executive Officer)
|
||
|
Date: April 15, 2015
|
By:
|
/s/ L. Bruce Jolliff
|
|
Name: L. Bruce Jolliff
|
||
|
Title: Chief Financial Officer
(Principal Financial and Accounting Officer)
|
||
|
Date: April 15, 2015
|
By:
|
/s/ Carlton M. Cadwell
|
|
Name: Carlton M. Cadwell
|
||
|
Title: Director
|
||
|
Pages
|
|
|
Report of Independent Registered Public Accounting Firm for 2014 and 2013
|
F-2
|
|
Financial Statements:
|
|
|
Balance Sheets as of December 31, 2014 and 2013
|
F-3
|
|
Statements of Operations for the years ended December 31, 2014 and 2013
|
F-4
|
|
Statement of Changes in Stockholders’ Equity (Deficit) for the years ended December 31, 2014 and 2013
|
F-5
|
|
Statements of Cash Flow for the years ended December 31, 2014 and 2013
|
F-6
|
|
Notes to Financial Statements
|
F-7
|
|
December 31,
|
December 31,
|
|||||||
|
2014
|
2013
|
|||||||
|
ASSETS
|
||||||||
|
Current assets:
|
||||||||
|
Cash
|
$
|
203
|
$
|
-
|
||||
|
Prepaid expenses
|
21,710
|
3,281
|
||||||
|
Prepaid expenses paid with stock, current portion
|
-
|
107,763
|
||||||
|
Inventory
|
8,475
|
8,475
|
||||||
|
Total current assets
|
30,388
|
119,519
|
||||||
|
Fixed assets, net of accumulated depreciation
|
8,753
|
14,913
|
||||||
|
Other assets:
|
||||||||
|
License fees, net of amortization
|
1,339
|
7,171
|
||||||
|
Patents and intellectual property
|
35,482
|
35,482
|
||||||
|
Debt issuance costs
|
13,917
|
19,786
|
||||||
|
Deposits
|
644
|
5,406
|
||||||
|
Total other assets
|
51,382
|
67,845
|
||||||
|
Total assets
|
$
|
90,523
|
$
|
202,277
|
||||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)
|
||||||||
|
Current liabilities:
|
||||||||
|
Accounts payable and accrued expenses
|
$
|
1,461,028
|
$
|
1,221,063
|
||||
|
Accrued interest payable
|
1,656,763
|
1,195,385
|
||||||
|
Payroll liabilities payable
|
309,160
|
81,514
|
||||||
|
Short term loan payable
|
-
|
349,913
|
||||||
|
Convertible notes payable, net
|
600,569
|
375,259
|
||||||
|
Derivative liability
|
11,502,380
|
1,476,615
|
||||||
|
Related party convertible notes payable, net
|
4,430,204
|
4,158,819
|
||||||
|
Current portion of capital lease obligations
|
39,481
|
309,145
|
||||||
|
Liability for lack of authorized shares
|
253,106
|
-
|
||||||
|
Total current liabilities
|
20,252,691
|
9,167,713
|
||||||
|
Long term liabilities:
|
||||||||
|
Capital lease obligations, net of current portion
|
-
|
-
|
||||||
|
Total liabilities
|
20,252,691
|
9,167,713
|
||||||
|
Stockholders’ equity (deficit):
|
||||||||
|
Preferred stock, $.001 par value, 200,000,000 shares authorized; zero issued and outstanding
|
-
|
|||||||
|
Common stock, $.001 par value; 200,000,000 shares authorized;
|
||||||||
|
1,705,382,554
and 120,807,808 shares issued and outstanding, respectively
|
1,705,382
|
120,807
|
||||||
|
Paid in capital
|
32,379,681
|
27,052,282
|
||||||
|
Accumulated deficit
|
(54,247,231
|
)
|
(36,138,525
|
)
|
||||
|
Total stockholders’ equity (deficit)
|
(20,162,168
|
)
|
(8,965,436
|
)
|
||||
|
Total liabilities and stockholders’ equity (deficit)
|
$
|
90,523
|
$
|
202,277
|
||||
|
Years ended
|
||||||||
|
December 31,
|
||||||||
|
2014
|
2013
|
|||||||
|
Revenues
|
$
|
24,108
|
$
|
140,603
|
||||
|
Operating expenses
|
||||||||
|
Cost of materials
|
1,104
|
105,331
|
||||||
|
Sales and marketing expenses
|
1,300
|
9,912
|
||||||
|
Depreciation and amortization expense
|
11,992
|
208,632
|
||||||
|
Professional fees
|
530,797
|
730,824
|
||||||
|
Stock options granted
|
232,748
|
634,255
|
||||||
|
Payroll expenses
|
755,625
|
812,507
|
||||||
|
General and administrative expenses
|
445,563
|
1,218,760
|
||||||
|
Total operating expenses
|
1,979,129
|
3,720,221
|
||||||
|
Operating loss
|
(1,955,021
|
)
|
(3,579,618
|
)
|
||||
|
Non-operating income (expense):
|
||||||||
|
Interest expense
|
(2,458,322
|
)
|
(1,600,761
|
)
|
||||
|
Loss on impairment of assets
|
-
|
(332,709
|
)
|
|||||
|
Loss on settlement of debt
|
(638,491
|
)
|
(97,816
|
)
|
||||
|
Recognized income from grants
|
-
|
265,531
|
||||||
|
Gain (Loss) on derivative liability
|
(10,566,120
|
)
|
(1,874,560
|
)
|
||||
|
Loss on warrant modification
|
(2,490,752
|
)
|
-
|
|||||
|
Non-operating income (expense), net
|
(16,153,685
|
)
|
108,805
|
|||||
|
Loss before Income Taxes
|
(18,108,706
|
)
|
(3,470,813
|
)
|
||||
|
Income Tax Provision
|
-
|
-
|
||||||
|
Net loss
|
$
|
(18,108,706
|
)
|
$
|
(3,470,813
|
)
|
||
|
Loss per common share
|
$
|
(0.057
|
)
|
$
|
(0.03
|
)
|
||
|
Weighted average
number of
common shares outstanding
|
319,269,230
|
100,687,798
|
||||||
|
Series A Preferred
|
||||||||||||||||||||||||||||
|
Stock
|
Common Stock
|
Paid in
|
Accumulated
|
|||||||||||||||||||||||||
|
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Deficit
|
Total
|
||||||||||||||||||||||
|
Balances at December 31, 2012
|
- | $ | - | 81,544,459 | $ | 81,544 | $ | 22,735,626 | $ | (32,667,712 | ) | $ | (9,850,542 | ) | ||||||||||||||
|
Common stock issued for:
|
||||||||||||||||||||||||||||
|
Cash and exercise of options and warrants
|
- | - | 7,258,093 | 7,258 | 895,242 | - | 902,500 | |||||||||||||||||||||
|
Exercise of warrants for services
|
- | - | 222,222 | 222 | 19,778 | - | 20,000 | |||||||||||||||||||||
|
Services & prepaid services
|
- | - | 3,510,000 | 3,510 | 237,040 | - | 240,550 | |||||||||||||||||||||
|
Loan fees on convertible debt
|
- | - | 416,109 | 416 | 83,439 | - | 83,855 | |||||||||||||||||||||
|
Accounts payable and prepaid services
|
- | - | 2,435,500 | 2,436 | 131,564 | - | 134,000 | |||||||||||||||||||||
|
Debt converted
|
- | - | 25,421,425 | 25,421 | 2,416,622 | - | 2,442,043 | |||||||||||||||||||||
|
Vesting of stock options and warrants
|
- | - | - | - | 634,255 | - | 634,255 | |||||||||||||||||||||
|
Stock offering costs
|
- | - | - | - | (131,090 | ) | - | (131,090 | ) | |||||||||||||||||||
|
Beneficial conversion feature
|
- | - | - | - | 22,759 | - | 22,759 | |||||||||||||||||||||
|
Warrants issued for accounts receivable
|
- | - | - | - | 7,047 | - | 7,047 | |||||||||||||||||||||
|
Net loss
|
- | - | - | - | - | (3,470,813 | ) | (3,470,813 | ) | |||||||||||||||||||
|
Balances at December 31, 2013
|
- | $ | - | 120,807,808 | $ | 120,807 | $ | 27,052,282 | $ | (36,138,525 | ) | $ | (8,965,436 | ) | ||||||||||||||
|
Common stock issued for:
|
||||||||||||||||||||||||||||
|
Cash and the exercise of warrants
|
- | - | 362,170,813 | 362,171 | (356,171 | ) | - | 6,000 | ||||||||||||||||||||
|
Services
|
471,250 | 471 | 23,329 | - | 23,800 | |||||||||||||||||||||||
|
Loan fees on convertible debt
|
- | - | 4,136,769 | 4,137 |
540,760
|
- |
544,897
|
|||||||||||||||||||||
|
Debt converted
|
- | - | 1,219,736,775 | 1,219,737 |
2,381,183
|
- |
3,600,920
|
|||||||||||||||||||||
|
Shares issued for services
|
- | - | 986,899 | 987 | 31,976 | 32,963 | ||||||||||||||||||||||
|
Loss on warrant modification
|
- | - | - | - | 2,490,752 | 2,490,752 | ||||||||||||||||||||||
|
Classified to liability due to lack of authorizes shares
|
- | - |
(2,927,760
|
) | (2,928 | ) | (250,178 | ) | (253,106 | ) | ||||||||||||||||||
|
Options and warrants issued for services
|
- | - | - | - | 232,748 | - | 232,748 | |||||||||||||||||||||
|
Beneficial conversion feature
|
- | - | 233,000 | - | 233,000 | |||||||||||||||||||||||
|
Net loss
|
- | - | - | - | - |
(18,108,706
|
) |
(18,108,706
|
) | |||||||||||||||||||
|
Balances at December 31, 2014
|
- | $ | - |
1,705,382,554
|
$ | 1,705,382 | $ |
32,379,681
|
$ |
(54,247,231
|
) | $ | (20,162,168 | ) | ||||||||||||||
|
Year ended
|
Year ended
|
|||||||
|
December 31, 2014
|
December 31, 2013
|
|||||||
|
CASH FLOW FROM OPERATING ACTIVITIES:
|
||||||||
|
Net Loss
|
$
|
(18,108,706
|
)
|
$
|
(3,470,813
|
)
|
||
|
Adjustments to reconcile net loss to net cash used by operating activities:
|
||||||||
|
Depreciation of fixed assets
|
6,160
|
199,743
|
||||||
|
Amortization of licenses and intangible assets
|
5,832
|
8,889
|
||||||
|
Amortization of convertible debt discount
|
1,859,461
|
713,429
|
||||||
|
Amortization of prepaid expenses paid with stock
|
87,963
|
-
|
||||||
|
Amortization of debt issuance costs
|
62,419
|
555,468
|
||||||
|
Impairment of intangible assets
|
-
|
332,709
|
||||||
|
(Gain) Loss on derivative liability
|
10,566,120
|
(1,874,560
|
)
|
|||||
|
Loss on settlement of debt
|
638,491
|
97,816
|
||||||
|
Common stock issued for services
|
23,800
|
135,656
|
||||||
|
Common stock issued for interest
|
-
|
179,491
|
||||||
|
Loss on warrant modification
|
2,490,752
|
-
|
||||||
|
Stock options and warrants issued for services
|
232,748
|
634,255
|
||||||
|
Warrants exercised for services
|
-
|
20,000
|
||||||
|
Changes in operating assets and liabilities:
|
||||||||
|
Accounts receivable – trade
|
-
|
21,239
|
||||||
|
Inventory
|
-
|
(4,375
|
)
|
|||||
|
Prepaid expenses
|
6,133
|
(947
|
)
|
|||||
|
Accounts payable
|
239,964
|
205,635
|
||||||
|
Payroll liabilities
|
227,646
|
7,165
|
||||||
|
Accrued interest
|
524,991
|
468,261
|
||||||
|
Deferred income
|
-
|
(265,531
|
)
|
|||||
|
Net cash used by operating activities
|
(1,135,926
|
)
|
(2,036,470
|
)
|
||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
|
Cash used to acquire patents and intellectual property
|
-
|
(7,716
|
)
|
|||||
|
Net cash used by investing activities
|
-
|
(7,716
|
)
|
|||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
|
Payments on Washington Trust debt
|
-
|
(43,349
|
)
|
|||||
|
Principal payments on capital lease
|
(269,664
|
)
|
(322,125
|
)
|
||||
|
Proceeds from convertible note
|
1,466,343
|
1,496,072
|
||||||
|
Debt issuance costs
|
(56,550
|
)
|
(32,800
|
)
|
||||
|
Proceeds from short term debt
|
-
|
349,913
|
||||||
|
Payments on convertible debt
|
(10,000
|
)
|
(145,500
|
)
|
||||
|
Payments on short term debt
|
-
|
(35,846
|
)
|
|||||
|
Proceeds from sale of stock for cash
|
-
|
877,500
|
||||||
|
Stock offering costs
|
-
|
(131,090
|
)
|
|||||
|
Proceeds from exercise of options and warrants
|
6,000
|
25,000
|
||||||
|
Net cash provided by financing activities
|
1,136,129
|
2,037,775
|
||||||
|
Net increase (decrease) in cash
|
203
|
(6,411
|
)
|
|||||
|
Cash, beginning of period
|
-
|
6,411
|
||||||
|
CASH, END OF PERIOD
|
$
|
203
|
$
|
-
|
||||
|
Supplemental disclosures of cash flow information:
|
||||||||
|
Cash paid for interest
|
$
|
614
|
$
|
126,494
|
||||
|
Cash paid for income taxes
|
$
|
-
|
$
|
-
|
||||
|
Total
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||
|
Assets
|
||||||||||||||||
|
Total Assets Measured at Fair Value
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||
|
Liabilities
|
||||||||||||||||
|
Derivative Liability
|
$
|
11,502,380
|
$
|
-
|
$
|
-
|
$
|
11,502,380
|
||||||||
|
Total Liabilities Measured at Fair Value
|
$
|
11,502,380
|
$
|
-
|
$
|
-
|
$
|
11,502,380
|
||||||||
|
Total
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||
|
Assets
|
||||||||||||||||
|
Total Assets Measured at Fair Value
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||
|
Liabilities
|
||||||||||||||||
|
Derivative Liability
|
$
|
1,475,615
|
$
|
-
|
$
|
-
|
$
|
1,476,615
|
||||||||
|
Total Liabilities Measured at Fair Value
|
$
|
1,475,615
|
$
|
-
|
$
|
-
|
$
|
1,476,615
|
||||||||
|
Production equipment
|
3 to 7 years
|
|
Office equipment
|
2 to 5 years
|
|
Furniture and fixtures
|
2 to 5 years
|
|
|
·
|
A significant decrease in the market price of a long-lived asset.
|
|
|
·
|
A significant adverse change in the extent or manner in which a long-lived asset is being used or in its physical condition.
|
|
|
·
|
A significant adverse change in legal factors or in the business climate that could affect the value of a long-lived asset, including an adverse action or assessment by a regulator.
|
|
|
·
|
An accumulation of costs significantly in excess of the amount originally expected for the acquisition or construction of a long-lived asset.
|
|
|
·
|
A current period operating or cash flow loss combined with a history of operating or cash flow losses or a projection or forecast that demonstrates continuing losses associated with the use of a long-lived asset.
|
|
|
·
|
A current expectation that, more likely than not, a long-lived asset will be sold or otherwise disposed of significantly before the end of its previously estimated useful life.
|
|
Calendar Year
|
Minimum Royalties per Calendar Year
|
|||
|
2010
|
$
|
-
|
||
|
2011
|
$
|
-
|
||
|
2012
|
$
|
2,500
|
||
|
2013
|
$
|
5,000
|
(1)
|
|
|
2014
|
$
|
7,500
|
(2)
|
|
|
2015
|
$
|
10,000
|
||
|
2016 and each calendar
year thereafter
|
$
|
25,000
|
||
|
Calendar Year
|
Annual Amortization
|
|||
|
2015
|
$
|
1,339
|
||
|
$1,215,000
Brachytherapy Grant
|
||||
|
Deferred income at December 31, 2010
|
$
|
1,191,492
|
||
|
Recognized income from grants in 2011
|
245,727
|
|||
|
Deferred income at December 31, 2011
|
945,765
|
|||
|
Recognized income from grants in 2012
|
680,234
|
|||
|
Deferred income at December 31, 2012
|
265,531
|
|||
|
Recognized income from grants in 2013
|
265,531
|
|||
|
Deferred income at December 31, 2013
|
$
|
-
|
||
|
December 31, 2014
|
December 31, 2013
|
|||||||
|
Convertible debt
|
11,490,531,385
|
56,286,404
|
||||||
|
Common stock options
|
8,785,000
|
10,350,000
|
||||||
|
Common stock warrants
|
2,310,770,115
|
40,103,548
|
||||||
|
Total potential dilutive securities
|
13,870,086,500
|
106,739,952
|
||||||
|
December 31, 2014
|
December 31, 2013
|
|||||||
|
Production equipment
|
$
|
2,131,377
|
$
|
2,131,377
|
||||
|
Building
|
446,772
|
446,772
|
||||||
|
Leasehold improvements
|
3,235
|
3,235
|
||||||
|
Office equipment
|
32,769
|
32,769
|
||||||
|
2,614,153
|
2,614,153
|
|||||||
|
Less accumulated depreciation
|
(2,605,400
|
)
|
(2,599,240
|
)
|
||||
|
$
|
8,753
|
$
|
14,913
|
|||||
|
December 31, 2014
|
December 31, 2013
|
|||||||
|
Production equipment
|
$
|
2,123,462
|
$
|
2,119,830
|
||||
|
Building
|
446,772
|
446,772
|
||||||
|
Leasehold improvements
|
3,235
|
3,235
|
||||||
|
Office equipment
|
31,931
|
29,403
|
||||||
|
$
|
2,605,400
|
$
|
2,599,240
|
|||||
|
December 31, 2014
|
December 31, 2013
|
|||||||
|
License Fee
|
$
|
112,500
|
$
|
112,500
|
||||
|
Less accumulated amortization
|
(111,161
|
)
|
(105,329
|
)
|
||||
|
1,339
|
7,170
|
|||||||
|
Patents and intellectual property
|
35,482
|
35,482
|
||||||
|
$
|
36,821
|
$
|
42,653
|
|||||
|
Year ended
December 31, 2014
|
Year ended
December 31, 2013
|
|||||||
|
Office and warehouse space
|
$
|
147,613
|
$
|
142,851
|
||||
|
Corporate office
|
18,000
|
29,100
|
||||||
|
Total Rental Expense
|
$
|
165,613
|
$
|
171,951
|
||||
|
Capital Lease Obligation
|
||||||||||||
|
PET Isotope Production System
|
Ancillary Equipment
|
Total
|
||||||||||
|
Total lease commitment
|
$
|
1,875,000
|
$
|
933,888
|
$
|
2,808,888
|
||||||
|
Advances made for purchases
|
$
|
1,511,268
|
$
|
933,888
|
$
|
2,445,156
|
||||||
|
Principal portion of payments
|
1,471,787
|
933,888
|
2,405,675
|
|||||||||
|
Net balance of advances payable
|
39,481
|
-
|
39,481
|
|||||||||
|
Add factor to arrive at total future minimum lease payments
|
-
|
-
|
-
|
|||||||||
|
Total future minimum lease payments
|
39,481
|
-
|
39,481
|
|||||||||
|
Less amount representing interest
|
-
|
-
|
-
|
|||||||||
|
Present value of net minimum lease payments
|
39,481
|
-
|
39,481
|
|||||||||
|
Amounts due within one year
|
39,481
|
-
|
39,481
|
|||||||||
|
Amounts due after one year
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||
|
December 31, 2014
|
December 31, 2013
|
|||||||
|
Net loss
|
$
|
(18,108,706
|
)
|
$
|
(3,470,813
|
)
|
||
|
- Interest
|
2,458,322
|
1,600,761
|
||||||
|
- Depreciation and amortization
|
11,992
|
208,632
|
||||||
|
EBITDA
|
(18,638,392
|
)
|
(1,661,420
|
)
|
||||
|
- Cash taxes
|
-
|
-
|
||||||
|
- Unfunded capital expenditures
|
-
|
-
|
||||||
|
+ capital injections*
|
1,616,391
|
2,748,485
|
||||||
|
(17,022,001
|
)
|
1,087,065
|
||||||
|
Less non-cash items:**
|
||||||||
|
Stock based consulting fees
|
131,562
|
131,388
|
||||||
|
Stock options granted
|
232,748
|
634,255
|
||||||
|
Loss on derivative liability
|
10,566,120
|
(1,874,560
|
)
|
|||||
|
Loss (Gain) on extinguishment of debt
|
638,491
|
97,816
|
||||||
|
$
|
(5,453,080
|
)
|
$
|
75,964
|
||||
|
Interest plus current portion of long-term debt
|
$
|
39,481
|
$
|
273,536
|
||||
|
Debt service coverage ratio
|
(.0073
|
)
|
0.28
|
|||||
|
Year ended December 31,
|
Production
Facility
|
Ancillary
Equipment
|
||||||
|
2015
|
39,481
|
-
|
||||||
|
Thereafter
|
-
|
-
|
||||||
|
$
|
39,481
|
$
|
-
|
|||||
|
December 31, 2014
|
December 31, 2013
|
|||||||||||||||
|
Principal (net)
|
Accrued Interest
|
Principal (net)
|
Accrued Interest
|
|||||||||||||
|
July and August 2012 $1,060,000 Convertible Notes, 12% interest, due December 2013 and January 2014 (18 month notes), $170,000 and $180,000 outstanding , net of debt discount of $0 and $8,576, respectively
|
$
|
170,000
|
$
|
49,313
|
$
|
171,424
|
$
|
30,610
|
(1)
|
|||||||
|
May 2013 $224,000 Convertible Note, 12% interest, due November 2014 (18 month note), $0 and $30,000, net of debt discount of $0 and $17,450, respectively
|
-
|
-
|
12,550
|
2,257
|
(2)
|
|||||||||||
|
April 2013 $72,280 Convertible Note, 0% interest for the first 90 days, due April 2014, with a 10% original issue discount, $0 and $16,646 outstanding, net of debt discount of $0 and $4,241, respectively
|
-
|
-
|
12,405
|
-
|
(3)
|
|||||||||||
|
June 2013 $34,560 Convertible Note, 0% interest for the first 90 days, due June 2014, with a 10% original issue discount, $0 and $34,650 outstanding, net of debt discount of $0 and $14,676, respectively
|
-
|
-
|
19,884
|
3,456
|
(4)
|
|||||||||||
|
July 2013 $53,000 Convertible Note, 8% interest, due February 2014, $0 and $53,000 outstanding, net of debt discount of $0 and $19,395, respectively
|
-
|
-
|
33,605
|
2,033
|
(5)
|
|||||||||||
|
July 2013 $30,024 Convertible Note, 10% one-time interest, due July 2014, with a 10% original issue discount, $0 and $30,024 outstanding, net of debt discount of $0 and $15,876, respectively
|
-
|
-
|
14,148
|
3,002
|
(6)
|
|||||||||||
|
August 2013 $53,000 Convertible Note, 8% interest, due March 2014, $0 and $53,000 outstanding, net of debt discount of $0 and $28,716, respectively
|
-
|
-
|
24,284
|
1,464
|
(7)
|
|||||||||||
|
September 2013 $10,000 Convertible Note, 10% interest, due September 2014 (12 month note), $0 and $10,000 outstanding, net of debt discount of $0 and $131, respectively
|
-
|
-
|
9,869
|
330
|
(8)
|
|||||||||||
|
September 2013 $30,000 Convertible Note, 12% interest, due September 2014, with a $1,500 original issue discount, $0 and $30,000 outstanding, net of debt discount of $0 and $17,945, respectively
|
-
|
-
|
12,055
|
937
|
(9)
|
|||||||||||
|
October 2013 $37,500 Convertible Note, 8% interest, due July 2014, $0 and $37,500 outstanding, net of debt discount of $0 and $26,182, respectively
|
-
|
-
|
11,318
|
682
|
(10)
|
|||||||||||
|
October 2013 $97,700 Convertible Note, 8% interest, due April 2014, with a 12% original issue discount, $2,700 and $97,700 outstanding, net of debt discount of $0 and $64,774, respectively
|
2,700
|
6,713
|
32,926
|
1,954
|
(11)
|
|||||||||||
|
November 2013 $42,500 Convertible Note, 8% interest, due August 2014, $0 and $42,500 outstanding, net of debt discount of $0 and $34,368, respectively
|
-
|
-
|
8,132
|
494
|
(12)
|
|||||||||||
|
December 31, 2014
|
December 31, 2013
|
||||||||||||||||
|
Principal (net)
|
Accrued Interest
|
Principal (net)
|
Accrued Interest
|
||||||||||||||
|
November 2013 $27,800 Convertible Note, 10% one-time interest, due November 2014, with a 10% original issue discount, $0 and $27,800 outstanding, net of debt discount of $0 and $24,296, respectively
|
- | - | 3,504 | 2,780 | (13 ) | ||||||||||||
|
December 2013 $27,500 Convertible Note, 8% interest, due September 2014, $0 and $27,500 outstanding, net of debt discount of $0 and $26,005, respectively
|
- | - | 1,495 | 90 | (14 ) | ||||||||||||
|
December 2013 $69,120 Convertible Note, 0% interest for the first 90 days, due December 2014, with a 10% original issue discount, $0 and $69,120 outstanding, net of debt discount of $0 and $65,143, respectively
|
- | - | 3,977 | 6,912 | (15 ) | ||||||||||||
|
December 2013 $55,000 Convertible Note, 12% interest, due December 2014, with a $3,300 original issue discount, $0 and $55,000 outstanding, net of debt discount of $0 and $51,317, respectively
|
- | - | 3,683 | 442 | (16 ) | ||||||||||||
|
January 2014 $50,000 Convertible Note, 8% interest, due January 2015, $0 and $0 outstanding, net of debt discount of $0 and $0, respectively
|
- | - | - | - | (17 ) | ||||||||||||
|
January 2014 $50,000 Convertible Note, 8% interest, due January 2015, $50,000 and $0 outstanding, net of debt discount of $3,709 and $0, respectively
|
46,291 | 3,693 | - | - | (18 ) | ||||||||||||
|
January 2014 $55,500 Convertible Note, 10% interest, due October 2014, with a $5,500 original issue discount, $0 and $0 outstanding, net of debt discount of $0 and $0, respectively
|
- | - | - | - | (19 ) | ||||||||||||
|
January 2014 $55,500 Convertible Note, 10% interest, due October 2014, with a $5,500 original issue discount, $10,990 and $0 outstanding, net of debt discount of $0 and $0, respectively
|
10,990 | 4,361 | - | - | (20 ) | ||||||||||||
|
January 2014 $50,000 Convertible Note, 12% interest, due January 2015, $0 and $0 outstanding, net of debt discount of $0 and $0, respectively
|
- | - | - | - | (21 ) | ||||||||||||
|
February 2014 $50,000 Convertible Note, 8% interest, due February 2015, $0 and $0 outstanding, net of debt discount of $0 and $0, respectively
|
- | - | - | - | (22 ) | ||||||||||||
|
February 2014 $46,080 Convertible Note, 10% interest, due February 2015, $0 and $0 outstanding, net of debt discount of $0 and $0, respectively
|
- | 2,358 | - | - | (23 ) | ||||||||||||
|
February 2014 $27,800 Convertible Note, 10% one-time interest, due February 2015, with a 10% original issue discount, $51,159 and $0 outstanding, net of debt discount of $49,626 and $0, respectively
|
1,533 | 294 | - | - | (24 ) | ||||||||||||
|
February 2014 $55,000 Convertible Note, 12% interest, due February 2015, with a $3,300 original issue discount, $0 and $0 outstanding, net of debt discount of $0 and $0, respectively
|
- | - | - | - | (25 ) | ||||||||||||
|
March 2014 $37,500 Convertible Note, 8% interest, due December 2014, $0 and $0 outstanding, net of debt discount of $0 and $0, respectively
|
- | - | - | - | (26 ) | ||||||||||||
|
March 2014 $50,000 Convertible Note, 10% interest, due March 2015, $36,961 and $0 outstanding, net of debt discount of $5,504 and $0, respectively
|
31,457 | 2,886 | - | - | (27 ) | ||||||||||||
|
March 2014 $165,000 Convertible Note, 10% interest, due April 2015, with a $16,450 original issue discount, $84,512 and $0 outstanding, net of debt discount of $15,236 and $0, respectively
|
77,521 | 14,328 | - | - | (28 ) | ||||||||||||
|
April 2014 $32,000 Convertible Note, 10% interest, due April 2015, $22,042 and $0 outstanding, net of debt discount of $7,710 and $0, respectively
|
14,332 | 835 | - | - | (29 ) | ||||||||||||
|
April 2014 $46,080 Convertible Note, 10% interest due April 2015, $5,419 and $0 outstanding, net of debt discount of $0 and $0, respectively
|
5,419 | 4,608 | - | - | (30 ) | ||||||||||||
|
May 2014 $42,500 Convertible Note, 8% interest, due February 2015, $21,215 and $0 outstanding, net of debt discount of $15,116 and $0, respectively
|
6,099 | 1,051 | - | - | (31 ) | ||||||||||||
|
May 2014 $55,000 Convertible Note, 12% interest, due May 2015, with a $5,000 original issue discount, $46,090 and $0 outstanding, net of debt discount of $24,315 and $0, respectively
|
21,775 | 3,385 | - | - | (32 ) | ||||||||||||
|
June 2014 $37,500 Convertible Note, 8% interest, due March 2015, $37,500 and $0 outstanding, net of debt discount of $13,340 and $0, respectively
|
27,211 | 1,652 | - | - | (33 ) | ||||||||||||
|
June 2014 $28,800 Convertible Note, 10% interest due June 2015, $28,800 and $0 outstanding, net of debt discount of $13,730 and $0, respectively
|
15,070 | 2,880 | - | - | (34 ) | ||||||||||||
|
June 2014 $40,000 Convertible Note, 10% interest, due June 2015, $40,000 and $0 outstanding, net of debt discount of $19,398 and $0, respectively
|
20,602 | 2,060 | - | - | (35 ) | ||||||||||||
|
June 2014 $40,000 Convertible Note, 10% interest, due June 2015, $38,689 and $0 outstanding, net of debt discount of $18,554 and $0, respectively
|
20,135 | 1,993 | - | - | (36 ) | ||||||||||||
|
June 2014 $56,092 Convertible Note, 16% interest, due July 2015, with a $5,000 original issue discount, $
56,092
and $0 outstanding, net of debt discount of $27,815 and $0, respectively
|
28,277 | 4,512 | - | - | (37 ) | ||||||||||||
|
July 2014 $37,500 Convertible Note, 12% interest, due July 2015, $37,015 and $0 outstanding, net of debt discount of $20,737 and $0, respectively
|
16,278 | 1,947 | - | - | (38 ) | ||||||||||||
|
July 2014 $37,500 Convertible Note, 8% interest, due April 2015, $37,500 and $0 outstanding, net of debt discount of $13,587 and $0, respectively
|
23,913 | 1,447 | - | - | (39 ) | ||||||||||||
|
August 2014 $22,500 Convertible Note, 8% interest, due May 2015, $22,500 and $0 outstanding, net of debt discount of $9,488 and $0, respectively
|
13,012 | 725 | - | - | (40 ) | ||||||||||||
|
August 2014 $36,750 Convertible Note, 10% interest, due April 2015, $36,750 and $0 outstanding, net of debt discount of $20,588 and $0, respectively
|
13,995 | 1,873 | - | - | (41 ) | ||||||||||||
|
August 2014 $33,500 Convertible Note, 4% interest, due February 2015, with a $8,500 original issue discount, $33,500 and $0 outstanding, net of debt discount of $10,367 and $0, respectively
|
23,133 | - | - | - | (42 ) | ||||||||||||
|
September 2014 $37,500 Convertible Note, 12% interest, due September 2015, with a $5,000 original issue discount, $36,263 and $0 outstanding, net of debt discount of $25,927 and $0, respectively
|
10,336 | 1,236 | - | - | (43 ) | ||||||||||||
|
Total Convertible Notes Payable, Net
|
$ | 600,079 | $ | 114,150 | $ | 375,259 | $ | 57,443 | |||||||||
|
Warrants
|
Conversion Feature
|
Total
|
||||||||||
|
Derivative Liability at December 31, 2012
|
2,343,360 | 1,594,958 | 3,938,318 | |||||||||
|
Elimination of Liability on Conversion
|
- | (1,402,242 | ) | (1,402,242 | ) | |||||||
|
Change in Fair Value at Year End
|
(1,539,537 | ) | 480,076 | (1,059,461 | ) | |||||||
|
Derivative Liability at December 31, 2013
|
803,823 | 672,792 | 1,476,615 | |||||||||
|
Elimination of Liability on Conversion
|
- | (1,718,950 | ) | (1,718,950 | ) | |||||||
|
Change in Fair Value at Year End
|
460,106 | 11,284,609 | 11,744,715 | |||||||||
|
Derivative Liability at December 31, 2014
|
1,263,929 | 10,238,451 | 11,502,380 | |||||||||
|
December 31, 2014
|
December 31, 2013
|
|||||||
|
Risk-free interest rate
|
0.07% - 1.58 | % | ||||||
|
Expected life in years
|
0.08 - 4.37 | |||||||
|
Dividend yield
|
0 | % | 0 | % | ||||
|
Expected volatility
|
116.63% - 209.82 | % | ||||||
|
December 31, 2014
|
December 31, 2013
|
|||||||
|
Deferred tax assets:
|
||||||||
|
Net operating loss carryover
|
$
|
6,843,700
|
$
|
6,175,600
|
||||
|
Depreciation
|
289,500
|
341,200
|
||||||
|
Related party accrual
|
627600
|
379,800
|
||||||
|
Capital Loss Carryover
|
5,500
|
1,024,600
|
||||||
|
Deferred tax liabilities
|
-
|
-
|
||||||
|
Valuation allowance
|
(7,768,300
|
)
|
(7,921,200
|
)
|
||||
|
Net deferred tax asset
|
$
|
-
|
$
|
-
|
||||
|
December 31, 2014
|
December 31, 2013
|
|||||||
|
Book loss
|
$
|
(6,010,700
|
)
|
$
|
(1,180,100
|
)
|
||
|
Grant income
|
-
|
(90,300
|
)
|
|||||
|
Depreciation
|
(54,300
|
)
|
12,300
|
|||||
|
Intangible asset impairment
|
-
|
113,100
|
||||||
|
Related party accrual
|
249,800
|
132,400
|
||||||
|
Meals and entertainment
|
1,200
|
2,700
|
||||||
|
Stock for services
|
8,100
|
46,100
|
||||||
|
Options expense
|
926,000
|
215,600
|
||||||
|
Non-cash interest expense
|
21,600
|
81,500
|
||||||
|
Other non-deductable expenses
|
4,400,400
|
(67,100
|
)
|
|||||
|
Valuation allowance
|
457,900
|
733,800
|
||||||
|
Income tax expense
|
$
|
-
|
$
|
-
|
||||
|
Weighted
|
Weighted
|
|||||||||||||||||||
|
Options Outstanding
|
Average
|
Average
|
||||||||||||||||||
|
Number
|
Exercise
|
Remaining
|
Aggregate
|
Exercise
|
||||||||||||||||
|
Of
|
Price
|
Contractual
|
Intrinsic
|
Price
|
||||||||||||||||
|
Shares
|
Per Share
|
Life
|
Value
|
Per Share
|
||||||||||||||||
|
Balance at December 31, 2012
|
4,775,000
|
$
|
0.09-0.30
|
2.09 years
|
$
|
540,000
|
$
|
0.17
|
||||||||||||
|
Options granted
|
13,340,000
|
$
|
0.08-0.20
|
2.75 years
|
$
|
0.17
|
||||||||||||||
|
Options exercised
|
-
|
$
|
-
|
-
|
$
|
-
|
||||||||||||||
|
Options expired
|
(7,765,000
|
)
|
$
|
0.15-0.30
|
-
|
|
$
|
-
|
||||||||||||
|
Balance at December 31, 2013
|
10,350,000
|
$
|
0.08-0.28
|
3.78 years
|
$
|
-
|
$
|
0.14
|
||||||||||||
|
Options granted
|
-
|
$
|
-
|
-
|
$
|
-
|
||||||||||||||
|
Options exercised
|
-
|
$
|
-
|
-
|
$
|
-
|
||||||||||||||
|
Options expired
|
1,565,000
|
$
|
0.08-0.28
|
-
|
$
|
0.13
|
||||||||||||||
|
Balance at December 31, 2014
|
8,785,000
|
$
|
0.09-0.15
|
3.42 years
|
-
|
0.14
|
||||||||||||||
|
Exercisable at December 31, 2013
|
8,975,000
|
$
|
0.08-0.28
|
2.96 years
|
$
|
-
|
$
|
0.13
|
||||||||||||
|
Exercisable at December 31, 2014
|
7,713,125
|
$
|
0.09-0.15
|
3.42 years
|
$
|
-
|
$
|
0.14
|
||||||||||||
|
Weighted
|
Weighted
|
|||||||||||||||||||
|
Warrants Outstanding
|
Average
|
Average
|
||||||||||||||||||
|
Number
|
Exercise
|
Remaining
|
Aggregate
|
Exercise
|
||||||||||||||||
|
Of
|
Price
|
Contractual
|
Intrinsic
|
Price
|
||||||||||||||||
|
Shares
|
Per Share
|
Life
|
Value
|
Per Share
|
||||||||||||||||
|
Balance at December 31, 2012
|
24,411,701
|
$
|
-
|
-
|
-
|
$
|
-
|
|||||||||||||
|
Warrants granted
|
22,393,806
|
$
|
0.06-0.18
|
3.54 years
|
$
|
2,292,551
|
$
|
0.15
|
||||||||||||
|
Warrants exercised
|
(788,889
|
)
|
$
|
0.06-0.09
|
-
|
$
|
-
|
|||||||||||||
|
Warrants expired
/cancelled
|
(5,913,070
|
)
|
$
|
0.10-0.15
|
-
|
$
|
-
|
|||||||||||||
|
Balance at December 31, 2013
|
40,103,548
|
$
|
0.06-0.25
|
3.19 years
|
$
|
50,796
|
$
|
0.11
|
||||||||||||
|
Warrants granted
|
2,870,494
|
$
|
0.00
01
-0.046
|
2.5 years
|
$
|
0.01
|
||||||||||||||
|
Warrants exercised
|
(566,902,103
|
)
|
$
|
0.00011-0.046
|
-
|
$
|
-
|
|||||||||||||
|
Warrants expired
/cancelled
|
(32,925,546
|
)
|
$
|
0.00
33
-0.10
|
-
|
$
|
-
|
|||||||||||||
|
Balance at December 31, 2014
|
2,310,770,115
|
$
|
0.00
01
-0.25
|
2.86 years
|
$
|
-
|
$
|
0.01
|
||||||||||||
|
Exercisable at December 31, 2013
|
40,103,548
|
$
|
0.06-0.25
|
3.19 years
|
$
|
50,796
|
$
|
0.11
|
||||||||||||
|
Exercisable at December 31, 2014
|
1,978,455,471
|
$
|
0.0001-0.25
|
2.86 years
|
$
|
-
|
$
|
0.01
|
||||||||||||
|
Number
|
Exercise Price
|
Expiration Date
|
|||||
|
5,500,000
|
$
|
0.06
|
March 1, 2015
|
||||
|
250,000
|
$
|
0.18
|
March 15, 2015
|
||||
|
977,778
|
$
|
0.09
|
June 4, 2015
|
||||
|
2,000,000
|
$
|
0.25
|
June 4, 2015
|
||||
|
7,142,855
|
$
|
0.06
|
October 18, 2015
|
||||
|
10,000,000
|
$
|
0.001
|
September 11, 2016
|
||||
|
318,181,818
|
$
|
0.05
|
May 15, 2017
|
||||
|
782,763,270
|
$
|
0.0001
|
July 13, 2017
|
||||
|
3,190,297
|
$
|
0.06
|
July 13, 2017
|
||||
|
1,000,000
|
$
|
0.06
|
July 30, 2017
|
||||
|
2,200,000
|
$
|
0.06
|
August 1, 2017
|
||||
|
1,750,000
|
$
|
0.06
|
August 2, 2017
|
||||
|
833,334
|
$
|
0.06
|
September 26, 2017
|
||||
|
125,000
|
$
|
0.06
|
October 5, 2017
|
||||
|
40,000,000
|
$
|
0.06
|
April 1, 2018
|
||||
|
818,181,818
|
$
|
0.00011
|
May 15, 2018
|
||||
|
1,608,187
|
$
|
0.01
|
March 31, 2019
|
||||
|
22,000,000
|
$
|
0.01
|
June 30, 2019
|
||||
|
375,000
|
$
|
0.0466
|
July 24, 2019
|
||||
|
285,604,091
|
$
|
0.046
|
November 18, 2019
|
||||
|
40,000,000
|
$
|
0.001
|
December 29, 2019
|
||||
|
7,046,666
|
$
|
0.10
|
December 31, 2020
|
||||
|
2,310,770,115
|
|||||||
|
3,740,297 Warrants issued as fees for debt financing arrangements
|
$
|
756,055
|
||
|
Cash paid as fees for debt arrangements
|
123,000
|
|||
|
Total debt issuance costs incurred in 2012
|
879,055
|
|||
|
Amortization of debt issuance costs
|
(336,601
|
)
|
||
|
Debt issuance costs at December 31, 2012
|
542,454
|
|||
|
Cash paid as fees for debt arrangements
|
32,800
|
|||
|
Amortization of debt issuance costs
|
(555,468
|
)
|
||
|
Debt issuance costs at December 31, 2013
|
$
|
19,786
|
||
|
Cash paid as fees for debt arrangements
|
56,550
|
|||
|
Amortization of debt issuance costs
|
(62,419
|
)
|
||
|
Debt issuance costs at December 31, 2014
|
$
|
13,917
|
|
|
o
|
Issued 362,040,378 shares of common stock valued at $0 for the issuance of cashless warrants.
|
|
|
o
|
Issued 130,435 shares of common stock valued at $6,000 in exchange for $6,000 cash
|
|
|
o
|
Issued 471,250 shares of common stock valued at $23,800, of which $23,800 was recorded as stock for services.
|
|
|
o
|
Decreased related party convertible notes by $3,891 and decreased convertible notes payable by $539,012 and increased additional paid in capital by $538,767 and increased common stock by $4,137 due to 4,136,769 shares and warrants issued in conjunction with convertible notes for the debt discount.
|
|
|
o
|
Issued 1,219,736,775 shares of common stock for an extinguishment of $1,572,338 worth of principal on convertible notes payable $63,613 worth of accrued interest, $1,718,950 worth of derivative liabilities and $357,517 worth of debt discount.
|
|
|
o
|
Increased additional paid in capital and increased debt discount for $233,000 for a beneficial conversion feature on a convertible note.
|
|
|
o
|
Issued 2,435,500 shares of common stock for an extinguishment of $256,130 worth of debt.
|
|
|
o
|
Issued 222,222 warrants for an extinguishment of $20,000 worth of debt.
|
|
|
o
|
Issued 25,421,425 shares of common stock for an extinguishment of $1,231,158 worth of principal on convertible notes payable $239,782 worth of accrued interest, $1,404,242 worth of derivative liabilities and $653,954 worth of debt discount.
|
|
|
o
|
Increased derivative liability and decreased convertible notes payable by $815,099.
|
|
|
o
|
Issued 3,510,000 shares of common stock valued at $240,550, of which $107,762 was recorded as prepaid expenses and $132,788 was recorded as stock for services.
|
|
|
o
|
Decreased related party convertible notes by $31,959 and decreased convertible notes payable by $51,896 and increased additional paid in capital by $83,439 and increased common stock by $416 due to 416,109 shares issued in conjunction with convertible notes for the debt discount.
|
|
|
o
|
Increased additional paid in capital and increased debt discount for $22,759 for a beneficial conversion feature on a convertible note.
|
|
|
o
|
Sold 7,046,666 warrants for $7,047 to a director which was offset against accounts payable owing to him.
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | 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 |
|---|