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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| LASERLOCK TECHNOLOGIES, INC. |
|
Nevada
|
23-3023677
|
|||||
|
(State or Other Jurisdiction of
Incorporation or Organization) |
(I.R.S. Employer Identification No.) | |||||
|
837 Lindy Lane Bala Cynwyd, PA
|
19004
|
|||||
|
(Address of Principal Executive
Offices) |
(Zip Code) | |||||
|
(610) 668-1952
|
||
|
(Registrant’s Telephone
Number, Including Area Code) |
||
|
Large accelerated filer
|
o
|
Accelerated file
|
o
|
|
Non-accelerated filer
|
o
|
Smaller reporting company
|
þ
|
|
(Do not check if a smaller reporting company)
|
|||
| Financial Statements |
|
||
|
1
|
|||
|
2
|
|||
|
3
|
|||
|
8
|
|||
|
10
|
|||
| ITEM 2. | Management’s Discussion and Analysis of Financial Condition and Results of Operations | ||
| Quantitative and Qualitative Disclosures about Market Risk |
20
|
||
| ITEM 4. | Controls and Procedures | ||
|
28
|
|||
| Exhibits |
29
|
||
|
30
|
|||
|
PAGE
|
||
|
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited)
|
1
|
|
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)
|
2
|
|
|
CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS
’
DEFICIT (Unaudited)
|
3 - 7
|
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
|
8 - 9
|
|
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
|
10 - 19
|
|
September 30, 2012
|
December 31, 2011
|
|||||||
|
(Unaudited)
|
||||||||
|
ASSETS
|
||||||||
|
CURRENT ASSETS
|
||||||||
|
Cash and cash equivalents
|
$ | 63,833 | $ | 53,573 | ||||
|
Accounts receivable, net of allowance of $0 at
September 30, 2012 and December 31, 2011
|
3,473 | - | ||||||
|
Inventory
|
31,554 | 35,137 | ||||||
|
Deferred finance charges
|
1,063 | 13,625 | ||||||
|
Prepaid expenses
|
- | 117,760 | ||||||
|
TOTAL CURRENT ASSETS
|
99,923 | 220,095 | ||||||
|
PROPERTY AND EQUIPMENT
|
||||||||
|
Capital equipment
|
32,604 | 32,604 | ||||||
|
Less accumulated depreciation
|
32,604 | 32,604 | ||||||
| - | - | |||||||
|
Patent costs, net of accumulated amortization of
$87,179 and $78,851 as of September 30, 2012
and December 31, 2011
|
112,696 | 118,618 | ||||||
|
TOTAL ASSETS
|
$ | 212,619 | $ | 338,713 | ||||
|
LIABILITIES AND STOCKHOLDERS
’
DEFICIT
|
||||||||
|
CURRENT LIABILITIES
|
||||||||
|
Accounts payable and accrued expenses
|
$ | 1,882,437 | $ | 1,583,853 | ||||
|
Notes payable
|
740,000 | 50,000 | ||||||
|
TOTAL CURRENT LIABILITIES
|
2,622,437 | 1,633,853 | ||||||
|
LONG-TERM LIABILITIES
|
||||||||
|
Senior secured convertible notes payable
|
781,500 | 781,500 | ||||||
|
Convertible notes payable
|
140,000 | 140,000 | ||||||
|
Notes payable, net of discount of $14,872 and $18,589 as of
September 30, 2012 and December 31, 2011
|
606,128 | 1,092,411 | ||||||
|
TOTAL LONG-TERM LIABILITIES
|
1,527,628 | 2,013,911 | ||||||
|
CONTINGENCIES
|
||||||||
|
STOCKHOLDERS
’
DEFICIT
|
||||||||
|
Preferred Stock, $ .001 par value; 75,000,000 shares authorized;
no shares issued and outstanding
|
- | - | ||||||
|
Common stock, $ .001 par value; 175,000,000 shares authorized;
174,940,506 shares issued and 145,144,603 outstanding at
September 30, 2012 and December 31, 2011
|
174,940 | 174,940 | ||||||
|
Additional paid in capital
|
8,829,020 | 8,817,382 | ||||||
|
Treasury stock, at cost (29,795,903 shares at September 30, 2012
and December 31, 2011)
|
(113,389 | ) | (113,389 | ) | ||||
|
Deficit accumulated during the development stage
|
(12,828,017 | ) | (12,187,984 | ) | ||||
|
STOCKHOLDERS
’
DEFICIT
|
(3,937,446 | ) | (3,309,051 | ) | ||||
|
TOTAL LIABILITIES AND STOCKHOLDERS
’
DEFICIT
|
$ | 212,619 | $ | 338,713 | ||||
|
Three Months
|
Three Months
|
Nine Months
|
Nine Months
|
|||||||||||||||||
|
Cumulative
|
Ended
|
Ended
|
Ended
|
Ended
|
||||||||||||||||
|
Since
|
September 30,
|
September 30,
|
September 30,
|
September 30,
|
||||||||||||||||
|
Inception
|
2012
|
2011
|
2012
|
2011
|
||||||||||||||||
|
NET REVENUES
|
||||||||||||||||||||
|
Sales
|
$ | 461,155 | $ | 3,289 | $ | - | $ | 7,029 | $ | 900 | ||||||||||
|
Royalties
|
645,180 | - | 2,404 | 10,000 | 7,984 | |||||||||||||||
|
TOTAL NET REVENUE
|
1,106,335 | 3,289 | 2,404 | 17,029 | 8,884 | |||||||||||||||
|
COST OF SALES
|
429,031 | 2,047 | - | 4,083 | 373 | |||||||||||||||
|
GROSS PROFIT
|
677,304 | 1,242 | 2,404 | 12,946 | 8,511 | |||||||||||||||
|
OPERATING EXPENSES
|
||||||||||||||||||||
|
Research and development
|
866,245 | 493 | 1,000 | 3,873 | 6,050 | |||||||||||||||
|
Patent costs
|
65,000 | - | - | - | - | |||||||||||||||
|
Legal and Accounting
|
1,436,370 | 4,549 | 3,500 | 174,358 | 48,099 | |||||||||||||||
|
Sales and Marketing
|
5,586,694 | 55,463 | 51,274 | 155,725 | 206,052 | |||||||||||||||
|
General and administrative
|
3,826,453 | 18,911 | 28,289 | 89,898 | 159,451 | |||||||||||||||
|
Total operating expenses
|
11,780,762 | 79,416 | 84,063 | 423,854 | 419,652 | |||||||||||||||
|
LOSS BEFORE OTHER INCOME
|
(11,103,458 | ) | (78,174 | ) | (81,659 | ) | (410,908 | ) | (411,141 | ) | ||||||||||
|
OTHER INCOME (EXPENSE)
|
||||||||||||||||||||
|
Interest income
|
63,664 | - | - | 1 | 58 | |||||||||||||||
|
Interest expense
|
(2,142,187 | ) | (77,169 | ) | (82,940 | ) | (229,126 | ) | (251,408 | ) | ||||||||||
|
Gain on debt forgiveness
|
184,242 | - | - | - | 184,242 | |||||||||||||||
|
Gain on disposition of assets
|
4,722 | - | - | - | - | |||||||||||||||
| (1,889,559 | ) | (77,169 | ) | (82,940 | ) | (229,125 | ) | (67,108 | ) | |||||||||||
|
LOSS BEFORE INCOME TAX BENEFIT
|
(12,993,017 | ) | (155,343 | ) | (164,599 | ) | (640,033 | ) | (478,249 | ) | ||||||||||
|
INCOME TAX BENEFIT
|
(165,000 | ) | - | - | - | - | ||||||||||||||
|
NET LOSS
|
$ | (12,828,017 | ) | $ | (155,343 | ) | $ | (164,599 | ) | $ | (640,033 | ) | $ | (478,249 | ) | |||||
|
BASIC AND DILUTED NET LOSS PER
COMMON SHARE
|
$ | (0.00 | ) | $ | (0.00 | ) | $ | (0.00 | ) | $ | (0.00 | ) | ||||||||
|
BASIC AND DILUTED WEIGHTED AVERAGE
COMMON SHARES OUTSTANDING
|
145,144,603 | 145,144,603 | 145,144,603 | 146,387,227 | ||||||||||||||||
|
Deficit
|
||||||||||||||||||||||||||||
|
Common
|
Accumulated
|
|||||||||||||||||||||||||||
|
Stock
|
Deferred
|
Additional
|
During the
|
|||||||||||||||||||||||||
|
Number of
|
Treasury
|
Consulting
|
Paid-In
|
Development
|
||||||||||||||||||||||||
|
Shares
|
Amount
|
Stock
|
Fees
|
Capital
|
Stage
|
Total
|
||||||||||||||||||||||
|
Issuance of initial 4,278,000 shares on November 10, 1999
|
4,278,000 | $ | 4,278 | $ | - | $ | - | $ | 16,595 | $ | - | $ | 20,873 | |||||||||||||||
|
Issuance of shares of common stock in exchange for services
|
1,232,000 | 1,232 | - | - | 35,728 | - | 36,960 | |||||||||||||||||||||
|
Issuance of shares of common stock
|
2,090,000 | 2,090 | - | - | 60,610 | - | 62,700 | |||||||||||||||||||||
|
Stock issuance costs
|
- | - | - | - | (13,690 | ) | - | (13,690 | ) | |||||||||||||||||||
|
Net loss
|
- | - | - | - | - | (54,113 | ) | (54,113 | ) | |||||||||||||||||||
|
Balance, December 31, 1999
|
7,600,000 | 7,600 | - | - | 99,243 | (54,113 | ) | 52,730 | ||||||||||||||||||||
|
Issuance of shares of common stock
|
5,449,999 | 5,450 | - | - | 921,050 | - | 926,500 | |||||||||||||||||||||
|
Issuance of shares of common stock in exchange for services
|
240,000 | 240 | - | (40,800 | ) | 40,560 | - | - | ||||||||||||||||||||
|
Stock issuance costs
|
- | - | - | - | (16,335 | ) | - | (16,335 | ) | |||||||||||||||||||
|
Fair value of non-employee stock options grants
|
- | - | - | - | 50,350 | - | 50,350 | |||||||||||||||||||||
|
Amortization of deferred consulting fees
|
- | - | - | 20,117 | - | - | 20,117 | |||||||||||||||||||||
|
Net loss
|
- | - | - | - | - | (367,829 | ) | (367,829 | ) | |||||||||||||||||||
|
Balance, December 31, 2000
|
13,289,999 | 13,290 | - | (20,683 | ) | 1,094,868 | (421,942 | ) | 665,533 | |||||||||||||||||||
|
Issuance of shares of common stock
|
217,500 | 218 | - | - | 77,723 | - | 77,941 | |||||||||||||||||||||
|
Issuance of shares of common stock and stock options for
acquisition of subsidiary
|
2,000,000 | 2,000 | - | - | 736,000 | - | 738,000 | |||||||||||||||||||||
|
Issuance of stock options
|
- | - | - | - | 15,000 | - | 15,000 | |||||||||||||||||||||
|
Exercise of options
|
1,450,368 | 1,450 | - | - | 230,609 | . | 232,059 | |||||||||||||||||||||
|
Fair value of non-employee stock options
|
- | - | - | - | 323,250 | - | 323,250 | |||||||||||||||||||||
|
Amortization of deferred consulting fees
|
- | - | - | 20,683 | - | - | 20,683 | |||||||||||||||||||||
|
Net loss
|
- | - | - | - | - | (1,052,299 | ) | (1,052,299 | ) | |||||||||||||||||||
|
Balance, December 31, 2001
|
16,957,867 | 16,958 | - | - | 2,477,450 | (1,474,241 | ) | 1,020,167 | ||||||||||||||||||||
|
Deficit
|
||||||||||||||||||||||||||||
|
Common
|
Accumulated
|
|||||||||||||||||||||||||||
|
Stock
|
Deferred
|
Additional
|
During the
|
|||||||||||||||||||||||||
|
Number of
|
Treasury
|
Consulting
|
Paid-In
|
Development
|
||||||||||||||||||||||||
|
Shares
|
Amount
|
Stock
|
Fees
|
Capital
|
Stage
|
Total
|
||||||||||||||||||||||
|
Issuance of shares of common stock
|
3,376,875 | 3,377 | - | - | 687,223 | - | 690,600 | |||||||||||||||||||||
|
Fair value of non-employee stock options
|
- | - | - | - | 94,000 | - | 94,000 | |||||||||||||||||||||
|
Salary due to shareholder contributed capital
|
- | - | - | - | 15,000 | - | 15,000 | |||||||||||||||||||||
|
Return of shares of common stock related to purchase price
adjustment
|
(1,000,000 | ) | (1,000 | ) | - | - | (353,000 | ) | - | (354,000 | ) | |||||||||||||||||
|
Net loss
|
- | - | - | (1,195,753 | ) | (1,195,753 | ) | |||||||||||||||||||||
|
Balance, December 31, 2002
|
19,334,742 | 19,335 | - | - | 2,920,673 | (2,669,994 | ) | 270,014 | ||||||||||||||||||||
|
Issuance of shares of common stock
|
22,512,764 | 22,512 | - | - | 1,387,109 | - | 1,409,621 | |||||||||||||||||||||
|
Fair value of non-employee stock options
|
- | - | - | - | 213,300 | 213,300 | ||||||||||||||||||||||
|
Issuance of shares of common stock in exchange for services
|
143,000 | 143 | - | - | 23,857 | 24,000 | ||||||||||||||||||||||
|
Stock issuance costs
|
- | - | - | - | (49,735 | ) | (49,735 | ) | ||||||||||||||||||||
|
Net loss
|
- | - | - | - | - | (1,107,120 | ) | (1,107,120 | ) | |||||||||||||||||||
|
Balance, December 31, 2003
|
41,990,506 | 41,990 | - | - | 4,495,204 | (3,777,114 | ) | 760,080 | ||||||||||||||||||||
|
Stock issuance costs
|
- | - | - | - | (25,000 | ) | - | (25,000 | ) | |||||||||||||||||||
|
Fair value of non-employee stock options
|
- | - | - | - | 493,600 | - | 493,600 | |||||||||||||||||||||
|
Issuance of shares of common stock
|
18,600,000 | 18,600 | - | - | 939,881 | - | 958,481 | |||||||||||||||||||||
|
Net loss
|
- | - | - | - | - | (1,406,506 | ) | (1,406,506 | ) | |||||||||||||||||||
|
Balance, December 31, 2004
|
60,590,506 | 60,590 | - | - | 5,903,685 | (5,183,620 | ) | 780,655 | ||||||||||||||||||||
|
Deficit
|
||||||||||||||||||||||||||||
|
Common
|
Accumulated
|
|||||||||||||||||||||||||||
|
Stock
|
Deferred
|
Additional
|
During the
|
|||||||||||||||||||||||||
|
Number of
|
Treasury
|
Consulting
|
Paid-In
|
Development
|
||||||||||||||||||||||||
|
Shares
|
Amount
|
Stock
|
Fees
|
Capital
|
Stage
|
Total
|
||||||||||||||||||||||
|
Fair value of non-employee stock options
|
- | - | - | - | 286,762 | - | 286,762 | |||||||||||||||||||||
|
Issuance of shares of common stock
|
3,000,000 | 3,000 | - | - | 102,000 | - | 105,000 | |||||||||||||||||||||
|
Net loss for the year ended December 31, 2005
|
- | - | - | - | - | (1,266,811 | ) | (1,266,811 | ) | |||||||||||||||||||
|
Balance at December 31, 2005
|
63,590,506 | 63,590 | - | - | 6,292,447 | (6,450,431 | ) | (94,394 | ) | |||||||||||||||||||
|
Fair value of non-employee stock options
|
- | - | - | - | 215,463 | - | 215,463 | |||||||||||||||||||||
|
Fair value of employee stock options
|
- | - | - | - | 135,098 | - | 135,098 | |||||||||||||||||||||
|
Fair value of warrants issued for deferred finance charges
|
- | - | - | - | 392,376 | - | 392,376 | |||||||||||||||||||||
|
Exercise of warrants
|
5,550,000 | 5,550 | - | - | 49,950 | - | 55,500 | |||||||||||||||||||||
|
Exercise of options
|
4,300,000 | 4,300 | - | - | (3,870 | ) | - | 430 | ||||||||||||||||||||
|
Shares retired upon cancellation of consulting agreements
|
(1,200,000 | ) | (1,200 | ) | - | - | 1,080 | - | (120 | ) | ||||||||||||||||||
|
Issuance of shares for services
|
1,200,000 | 1,200 | 53,800 | 55,000 | ||||||||||||||||||||||||
|
Net loss for the year ended December 31, 2006
|
- | - | - | - | - | (1,607,017 | ) | (1,607,017 | ) | |||||||||||||||||||
|
Balance at December 31, 2006
|
73,440,506 | 73,440 | - | - | 7,136,344 | (8,057,448 | ) | (847,664 | ) | |||||||||||||||||||
|
Fair value of non-employee stock options
|
- | - | - | - | 47,692 | - | 47,692 | |||||||||||||||||||||
|
Fair value of employee stock options
|
- | - | - | - | 67,651 | - | 67,651 | |||||||||||||||||||||
|
Recognition of beneficial conversion feature
|
- | - | - | - | 375,000 | - | 375,000 | |||||||||||||||||||||
|
Net loss for the year ended December 31, 2007
|
- | - | - | - | - | (1,117,334 | ) | (1,117,334 | ) | |||||||||||||||||||
|
Balance at December 31, 2007
|
73,440,506 | 73,440 | - | - | 7,626,687 | (9,174,782 | ) | (1,474,655 | ) | |||||||||||||||||||
|
Deficit
|
||||||||||||||||||||||||||||
|
Common
|
Accumulated
|
|||||||||||||||||||||||||||
|
Stock
|
Deferred
|
Additional
|
During the
|
|||||||||||||||||||||||||
|
Number of
|
Treasury
|
Consulting
|
Paid-In
|
Development
|
||||||||||||||||||||||||
|
Shares
|
Amount
|
Stock
|
Fees
|
Capital
|
Stage
|
Total
|
||||||||||||||||||||||
|
Fair value of non-employee stock options
|
- | - | - | - | 28,752 | - | 28,752 | |||||||||||||||||||||
|
Fair value of employee stock options
|
- | - | - | - | 19,720 | - | 19,720 | |||||||||||||||||||||
|
Fair value of warrants issued in conjunction with debt financing
|
- | - | - | - | 25,000 | 25,000 | ||||||||||||||||||||||
|
Net loss for the year ended December 31, 2008
|
- | - | - | - | - | (931,338 | ) | (931,338 | ) | |||||||||||||||||||
|
Balance at December 31, 2008
|
73,440,506 | 73,440 | - | - | 7,700,159 | (10,106,120 | ) | (2,332,521 | ) | |||||||||||||||||||
|
Fair value of non-employee stock options
|
- | - | - | - | 1,524 | - | 1,524 | |||||||||||||||||||||
|
Fair value of warrants issued in conjunction with debt financing
|
- | - | - | - | 15,450 | 15,450 | ||||||||||||||||||||||
|
Issuance of shares for services
|
7,200,000 | 7,200 | - | - | 40,500 | - | 47,700 | |||||||||||||||||||||
|
Shares issued for conversion of notes payable
|
48,750,000 | 48,750 | - | - | 263,291 | - | 312,041 | |||||||||||||||||||||
|
Net loss for the year ended December 31, 2009
|
- | - | - | - | - | (694,910 | ) | (694,910 | ) | |||||||||||||||||||
|
Balance at December 31, 2009
|
129,390,506 | 129,390 | - | - | 8,020,924 | (10,801,030 | ) | (2,650,716 | ) | |||||||||||||||||||
|
Fair value of non-employee stock options
|
- | - | - | - | 364 | - | 364 | |||||||||||||||||||||
|
Fair value of warrants issued in conjunction with debt financing
|
- | - | - | - | 20,143 | 20,143 | ||||||||||||||||||||||
|
Issuance of shares for services
|
25,950,000 | 25,950 | - | - | 182,650 | - | 208,600 | |||||||||||||||||||||
|
Net loss for the year ended Decemberr 31, 2010
|
- | - | - | - | - | (721,841 | ) | (721,841 | ) | |||||||||||||||||||
|
Balance at December 31, 2010
|
155,340,506 | 155,340 | - | - | 8,224,081 | (11,522,871 | ) | (3,143,450 | ) | |||||||||||||||||||
|
Deficit
|
||||||||||||||||||||||||||||
|
Common
|
Accumulated
|
|||||||||||||||||||||||||||
|
Stock
|
Deferred
|
Additional
|
During the
|
|||||||||||||||||||||||||
|
Number of
|
Treasury
|
Consulting
|
Paid-In
|
Development
|
||||||||||||||||||||||||
|
Shares
|
Amount
|
Stock
|
Fees
|
Capital
|
Stage
|
Total
|
||||||||||||||||||||||
|
Issuance of shares for services
|
1,000,000 | 1,000 | - | - | 29,000 | - | 30,000 | |||||||||||||||||||||
|
Contribution of common stock from related parties
|
(12,000,000 | ) | - | (95,594 | ) | - | 95,594 | - | - | |||||||||||||||||||
|
Purchase of common stock for treasury
|
(17,795,903 | ) | - | (17,795 | ) | - | - | - | (17,795 | ) | ||||||||||||||||||
|
Sale of common stock
|
15,500,000 | 15,500 | - | - | 384,500 | - | 400,000 | |||||||||||||||||||||
|
Issuance of shares for stock issuance costs
|
2,100,000 | 2,100 | - | - | (2,100 | ) | - | - | ||||||||||||||||||||
|
Stock issuance costs
|
- | - | - | - | (40,000 | ) | - | (40,000 | ) | |||||||||||||||||||
|
Exercise of options
|
1,000,000 | 1,000 | - | 9,000 | - | 10,000 | ||||||||||||||||||||||
|
Fair value of warrants issued in conjunction with debt financing
|
- | - | - | - | 21,275 | - | 21,275 | |||||||||||||||||||||
|
Fair value of employee stock options
|
- | - | - | - | 47,658 | - | 47,658 | |||||||||||||||||||||
|
Fair value of non-employee stock options
|
- | - | - | 48,374 | - | 48,374 | ||||||||||||||||||||||
|
Net loss for the year ended December 31, 2011
|
- | - | - | - | - | (665,113 | ) | (665,113 | ) | |||||||||||||||||||
|
Balance at December 31, 2011
|
145,144,603 | 174,940 | (113,389 | ) | - | 8,817,382 | (12,187,984 | ) | (3,309,051 | ) | ||||||||||||||||||
|
Fair value of non-employee stock options
|
- | - | - | 11,638 | - | 11,638 | ||||||||||||||||||||||
|
Net loss for the nine months ended September 30, 2012
|
- | - | - | - | - | (640,033 | ) | (640,033 | ) | |||||||||||||||||||
|
Balance at September 30, 2012
|
145,144,603 | $ | 174,940 | $ | (113,389 | ) | $ | - | $ | 8,829,020 | $ | (12,828,017 | ) | $ | (3,937,446 | ) | ||||||||||||
|
Nine Months
|
Nine Months
|
|||||||||||
|
Cumulative
|
Ended
|
Ended
|
||||||||||
|
Since
|
September 30,
|
September 30,
|
||||||||||
|
Inception
|
2012
|
2011
|
||||||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
||||||||||||
|
Net cash used in operating activities
|
$ | (6,859,542 | ) | $ | (187,334 | ) | $ | (241,289 | ) | |||
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
||||||||||||
|
Purchase of property and equipment
|
(35,749 | ) | - | - | ||||||||
|
Purchase of intangibles
|
(219,875 | ) | (2,406 | ) | (1,440 | ) | ||||||
|
Proceeds from sale of assets
|
6,738 | - | - | |||||||||
|
Net cash used in investing activities
|
(248,886 | ) | (2,406 | ) | (1,440 | ) | ||||||
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
||||||||||||
|
Proceeds from issuance of common stock
|
4,491,447 | - | 400,000 | |||||||||
|
Proceeds from exercise of stock options
|
242,369 | - | 10,000 | |||||||||
|
Proceeds from issuance of stock options
|
15,000 | - | - | |||||||||
|
Proceeds from exercise of warrants
|
55,500 | - | - | |||||||||
|
Proceeds from issuance of notes payable
|
2,789,000 | 200,000 | - | |||||||||
|
Repayments of notes payable
|
(196,500 | ) | - | (58,500 | ) | |||||||
|
Payment for treasury stock
|
(17,795 | ) | - | (17,795 | ) | |||||||
|
Debt issuance costs
|
(62,000 | ) | - | - | ||||||||
|
Stock issuance costs
|
(144,760 | ) | - | (40,000 | ) | |||||||
|
Net cash provided by financing activities
|
7,172,261 | 200,000 | 293,705 | |||||||||
|
NET DECREASE IN CASH AND CASH EQUIVALENTS
|
63,833 | 10,260 | 50,976 | |||||||||
|
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
- | 53,573 | 77,330 | |||||||||
|
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
$ | 63,833 | $ | 63,833 | $ | 128,306 | ||||||
|
Nine Months
|
Nine Months
|
|||||||||||
|
Cumulative
|
Ended
|
Ended
|
||||||||||
|
Since
|
September 30,
|
September 30,
|
||||||||||
|
Inception
|
2012 | 2011 | ||||||||||
|
SUPPLEMENTAL DISCLOSURE OF NON-CASH
INVESTING AND FINANCING ACTIVITIES:
|
||||||||||||
|
Cash paid during the year for:
|
||||||||||||
|
Interest
|
$ | 39,440 | $ | - | $ | 5,245 | ||||||
|
Income taxes
|
$ | - | $ | - | $ | - | ||||||
|
Return of shares of common stock related to
purchase price adjustment
|
||||||||||||
|
Common stock
|
(1,000 | ) | - | - | ||||||||
|
Additional paid-in capital
|
(353,000 | ) | - | - | ||||||||
|
Intangible assets
|
$ | (354,000 | ) | $ | - | $ | - | |||||
|
Issuance of common stock and stock options
for acquisition of subsidiary
|
$ | 738,000 | $ | - | $ | - | ||||||
|
Proceeds from common stock sales applied directly
to debt and financing expenses repayment
|
$ | 55,270 | $ | - | $ | - | ||||||
|
Fair value of warrants issued for deferred finance charges
|
$ | 392,376 | $ | - | $ | - | ||||||
|
Fair value of stock issued for conversion of notes payable
|
$ | 312,041 | $ | - | $ | - | ||||||
|
Fair value of beneficial conversion option
|
$ | 400,000 | $ | - | $ | - | ||||||
|
Fair value of warrants issued as debt discount
|
$ | 78,043 | $ | - | $ | 21,275 | ||||||
|
Issuance of common stock for stock issuance costs
|
$ | 2,100 | $ | - | $ | 2,100 | ||||||
|
Issuance of options as stock cost for treasury stock
|
$ | 5,594 | $ | - | $ | 5,594 | ||||||
|
September 30,
2012 |
December 31, 2011
|
|||||||
|
Unsecured notes payable; interest at 10% per annum; principal and accrued interest due at maturity from April 2013 through September 2015
|
$ | 761,000 | $ | 561,000 | ||||
|
Series A notes payable; interest at 8% per annum; principal and accrued interest due at extended maturity date in September 2015
|
150,000 | 150,000 | ||||||
|
Series A notes payable; interest at 8% per annum; principal and accrued interest due at maturity in October 2011 (past due)
|
50,000 | 50,000 | ||||||
|
Notes payable, interest at 25% per annum; principal and interest due September 2013
|
400,000 | 400,000 | ||||||
|
Less: Debt discount
|
(14,872 | ) | (18,589 | ) | ||||
| 1,346,128 | 1,142,411 | |||||||
|
Less: Current portion
|
740,000 | 50,000 | ||||||
|
Long-term portion
|
$ | 606,128 | $ | 1,092,411 | ||||
|
a.
|
First monies realized by the Company from its share of the net proceeds of the lawsuit shall be allocated and paid to the Lender until the principal and base interest accruing has been fully paid.
|
|
b.
|
The next monies from the net proceeds of the litigation settlement will be paid to the Company to reimburse for out-of-pocket legal costs related to the lawsuit.
|
|
c.
|
The next $825,000 of proceeds will be split 50%/50% between the Company and the Lenders.
|
|
d.
|
The next $1 million realized by the Company shall be allocated 90% to the Company and 10% to the Lenders.
|
|
e.
|
The next $1 million realized by Company shall be allocated 85% to Company and 15% to Lenders.
|
|
f.
|
All remaining proceeds realized by Company shall be allocated 80% to Company and 20% to Lenders.
|
| 2012 | $ | 50,000 | |||
| 2013 | 690,000 | ||||
| 2014 | 95,000 | ||||
| 2015 | 1,447,500 | ||||
| 2016 | - |
|
Weighted Average
|
||||||||||||
|
Option/Warrant
|
Exercise
|
Exercise
|
||||||||||
|
Shares
|
Price
|
Price
|
||||||||||
|
Outstanding, December 31, 2011
|
15,385,996 | $ | .00125 to $.20 | $ | 0.01 | |||||||
|
Granted
|
200,000 | 0.05 | 0.05 | |||||||||
|
Exercised
|
- | - | - | |||||||||
|
Expired
|
- | - | - | |||||||||
|
Outstanding, September 30, 2012
|
15,585,996 | $ | .00125 to $.20 | $ | 0.01 | |||||||
|
Exercisable, September 30, 2012
|
15,585,996 | $ | .00125 to $.20 | $ | 0.01 | |||||||
|
Weighted Average Remaining Life,
Exercisable, September 30, 2012 (years)
|
5.9 | |||||||||||
|
Weighted Average
|
||||||||||||
|
Option
|
Exercise
|
Exercise
|
||||||||||
|
Shares
|
Price
|
Price
|
||||||||||
|
Outstanding, December 31, 2011
|
6,390,000 | $ | 0.00125 | $ | 0.00125 | |||||||
|
Granted
|
- | - | - | |||||||||
|
Exercised
|
- | - | - | |||||||||
|
Expired/Returned
|
- | - | - | |||||||||
|
Outstanding, September 30, 2012
|
6,390,000 | $ | 0.00125 | $ | 0.00125 | |||||||
|
Exercisable, September 30, 2012
|
6,390,000 | $ | 0.00125 | $ | 0.00125 | |||||||
|
Weighted Average Remaining Life,
Exercisable, September 30, 2012 (years)
|
8.6 | |||||||||||
|
a.
|
First monies realized by the Company from its share of the net proceeds of the lawsuit shall be allocated and paid to the Lender until the principal and base interest accruing has been fully paid.
|
|
b.
|
The next monies from the net proceeds of the litigation settlement will be paid to the Company to reimburse for out-of-pocket legal costs related to the lawsuit.
|
|
c.
|
The next $825,000 of proceeds will be split 50%/50% between the Company and the Lenders.
|
|
d.
|
The next $1 million realized by the Company shall be allocated 90% to the Company and 10% to the Lenders.
|
|
e.
|
The next $1 million realized by the Company shall be allocated 85% to Company and 15% to Lenders.
|
|
f.
|
All remaining proceeds realized by the Company shall be allocated 80% to Company and 20% to Lenders.
|
|
|
|
Not Applicable
|
|
|
|
31.1
|
Certification of Chief Executive Officer and Principal Financial Officer pursuant to Rule 13a-14(a) or 15d-14(a) of the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
32.1
|
Certification of Chief Executive Officer and Principal Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
101.INS
|
XBRL Instance Document
|
|
|
101.SCH
|
XBRL Taxonomy Extension Schema Document
|
|
|
101.CAL
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
101.DEF
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
|
101.LAB
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
|
101.PRE
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
| Date: October 31, 2012 | By: | /s/ Norman A. Gardner | |
|
Norman A. Gardner
Chairman of the Board,
Chief Executive Officer,
and President
|
|||
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | 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 |
|---|