Nevada |
82-0490737 | |
(State
or Other Jurisdiction of Incorporation or Organization) |
(I.R.S.
Employer Identification No.) |
64
East Winchester, Suite 205, Murray, Utah |
84107 | |
(Address
of Principal Executive Offices) |
(Zip
Code) | |
(801)
261-8736 |
||
(Issuer's
Telephone Number, Including Area Code) |
Page | ||
PART
I | ||
Item
1. |
DESCRIPTION
OF BUSINESS |
1 |
Item
2. |
DESCRIPTION
OF PROPERTY |
10 |
Item
3. |
LEGAL
PROCEEDINGS |
10 |
Item
4. |
SUBMISSION
OF MATTERS TO A VOTE OF SECURITY HOLDERS |
10 |
PART
II | ||
Item
5. |
MARKET
FOR COMMON EQUITY,AND RELATED STOCKHOLDER MATTERS AND SMALL BUSINESS
ISSUER REPURCHASES OF EQUITY SECURITIES |
10 |
Item
6. |
MANAGEMENT’S
DISCUSSION AND ANALYSIS OR PLAN OF OPERATION |
11 |
Item
7. |
FINANCIAL
STATEMENTS |
20 |
Item
8. |
CHANGES
IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL
DISCLOSURE |
20 |
Item
8A. |
CONTROLS
AND PROCEDURES |
20 |
PART
III | ||
Item
9. |
DIRECTORS,
EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS; COMPLIANCE WITH SECTION
16(b) OF THE EXCHANGE ACT |
.21 |
Item
10. |
EXECUTIVE
COMPENSATION |
23 |
Item
11. |
SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED
STOCKHOLDER MATTERS |
25 |
Item
12. |
CERTAIN
RELATIONSHIPS AND RELATED TRANSACTIONS |
27 |
Item
13. |
EXHIBITS |
28 |
Item
14. |
PRINCIPAL
ACCOUNTANT FEES AND SERVICES |
30 |
SIGNATURES |
31 |
Location
|
Use
|
Square
Feet |
Rent
Payments |
Term
|
Leased
From | |||||
64
East Winchester Suite 205 Murray, Utah 84107 |
Principal
Executive Offices |
Approximately
1330 square feet |
$1,663
per month |
September
1, 2004 — August 31, 2005 |
Plaza
6400, LLC | |||||
5511
Capital Center Drive Suite 224 Raleigh, NC 27606 |
Executive
Offices |
Approximately
1,438 square feet |
$1,600
per month |
October
1, 2004 — September 30, 2004 |
HD
Capital Center, LLC | |||||
10011
Centennial Parkway Suite 300 Sandy, Utah 84070 |
Clinical
Laboratory |
Approximately
800 square feet |
$600
per month |
April
1, 2004 — March 31, 2005 |
Rocky
Mountain Pathology, LLC |
Period
|
High
|
Low
|
|||||
First
Quarter 2003 |
$ |
0.04 |
$ |
0.04 |
|||
Second
Quarter 2003 |
$ |
0.04 |
$ |
0.04 |
|||
Third
Quarter 2003 |
$ |
0.04 |
$ |
0.04 |
|||
Fourth
Quarter 2003 |
$ |
0.04 |
$ |
0.04 |
|||
First
Quarter 2004 |
$ |
0.04 |
$ |
0.04 |
|||
Second
Quarter 2004 |
$ |
0.04 |
$ |
0.04 |
|||
Third
Quarter 2004 |
$ |
0.80 |
$ |
$0.04 |
|||
Fourth
Quarter 2004 |
$ |
1.40 |
$ |
0.64 |
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 Plan |
||||||||
2004
Stock Incentive Plan |
5,243,254 |
$ |
0.18 |
19,756,746 |
||||||
Equity
Compensation not approved by Security Holders |
250,000 |
$ |
0.18 |
N/A |
||||||
TOTAL |
5,493,254 |
$ |
0.18 |
(1) |
Includes
250,000 warrants to purchase shares at $0.18 issued to a consultant for
performing research services for performed on our behalf, prior to the
Merger in July 2004. |
Name
|
Age
|
Position
|
|||
Stan
Yakatan |
62
|
President,
Chief Executive Officer and Chairman of the Board of Directors
|
|||
Michael
Ahlin |
56
|
Vice
President and Director |
|||
John
C. Wilson |
55
|
Chief
Financial Officer (retiring March 31, 2005) |
|||
Don
Rutherford |
65 |
Chief
Financial Officer (as of April 1, 2005) |
|||
Jack
Levine |
54
|
Director
- Head of Audit Committee, member of Compensation
Committee |
|||
Eric
Wilkinson |
46
|
Director
- member of Compensation Committee and Audit Committee |
|||
Kevin
Crow |
43
|
Director
- Head of Compensation Committee, member of Audit
Committee |
|||
Carmen
Medina |
48 |
Director |
Name
and Principal Position |
Year |
Salary |
Bonus |
Other
Compensation |
Long
term compensation awards - # of securities underlying Stock
Options |
Stan
Yakatan,
Chief
Executive Officer (1) |
2004
2003 2002 |
$60,000
0
0 |
0
0
0 |
0
0
0 |
2,868,254
0
0 |
Michael
Ahlin, Vice President (2) |
2004
2003
2002 |
$144,000
$58,050
0 |
0 |
0 |
0 |
John
C. Wilson, Chief Financial Officer (3) |
2004
2003
2002 |
$36,000
0
0 |
0
0
0 |
0
0
0 |
750,000
0
0 |
Dr.
Mark Rosenfeld, former
Vice
President (4) |
2004
2003
2002 |
$111,429
$58,050
$92,000 |
$18,106
0
0 |
0
0
0 |
0
0
0 |
Pete
Wells
former
President (5) |
2004
2003
2002 |
0
0
0 |
0
0
0 |
0
0
0 |
0
0
0 |
(1) |
Between
May and June 2004, Impact Diagnostics paid Mr. Yakatan $5,500 per month
for consulting services to Impact Diagnostics in connection with the
Merger. Beginning in July 2004, Mr. Yakatan receives $10,000 per
month for acting as our Chief Executive Officer. As of the end of 2004,
$15,000 of his gross salary had not been paid to Mr. Yakatan. Mr. Yakatan
does not have an employment contract with the company. As an incentive to
join the company, Mr. Yakatan was granted 2,868,254 stock options, with an
exercise price of $0.18, under the Company’s Stock Incentive Plan. These
options vest as follows: 573,650 on July 6, 2004; 1,147,302 on July 6,
2005 and 1,147,302 on July 6, 2006. |
(2) |
Mr.
Ahlin had an employment contract with the company which sets his monthly
salary at $12,000. The employment contract can be terminated by the
Company at any time. |
(3) |
Mr.
Wilson became the Chief Financial Officer on July 1, 2004 and is retiring
from his position on March 31, 2005. Mr. Wilson receives $6,000 per month
for acting as our Chief Financial Officer. Prior to July 1, 2004, his
company, Wentworth Advisors LLC had received consulting fees in the form
of stock for services provided to Impact Diagnostic, Inc. As an incentive
to join the company, Mr. Wilson was granted 750,000 stock options with an
exercise price of $0.18, half of which vested July 6, 2005 and half on
July 6, 2006, under the Company’s stock incentive plan. Mr. Wilson does
not have an employment agreement with the company. Mr. Wilson is retiring
as CFO effective March 31, 2005. The Board has fully vested his 750,000
options effective on his retirement date. |
(4) |
Dr.
Mark Rosenfeld resigned on Oct 11, 2004. He had an employment contract
with the company which set his monthly salary for 2004 at $12,000 per
month. After his resignation, he continued to work as a consultant to the
company through December 31, 2004. He was paid $5,000 per month for his
consulting work. |
(5) |
Mr.
Wells was President of the inactive public company prior to the
merger. |
(6) |
Mr.
Williams was Secretary of the inactive public company prior to the merger.
In February 2002, he was granted 1,691,951 shares of our common Stock for
services rendered to us valued at $33,839. At the time the shares were
issued, Mr. Williams served as our Secretary and a
director. |
Name |
Number
of shares of common stock underlying options granted |
Percent
of Total Options granted to Employees in 2004 |
Exercise
Price ($ per share) |
Expiration
Date |
|||||||||
Stan
Yakatan, CEO (1) |
2,868,254 |
63 |
% |
$ |
0.18 |
July
2014 |
|||||||
John
C. Wilson, CFO (2) |
750,000 |
16 |
% |
$ |
0.18 |
July
2014 |
Name |
Shares
acquired on exercise
(#) |
Value
Realized
($) |
Number
of Unexercised Options at yr-end 2004
Exercisable/Unexercisable
|
Value
of Unexercised In-the-Money Options at yr-end 2004
Exercisable/Unexercisable
($) (1) |
|||||||||
Stan
Yakatan, CEO |
0 |
0 |
573,650/2,294,604 |
$ |
326,981/
$1,307,924 |
||||||||
John
C. Wilson, CFO |
0 |
0 |
0/750,000 |
$ |
0/
$427,500 |
Name
and Address of
Beneficial
Owner |
Director/Officer
|
Amount
and Nature of
Beneficial
Ownership (1) |
Percentage
of
Class (1) |
|||||||
Dr.
Mark Rosenfeld
1075
Skyler Drive
Draper,
UT 84020 |
— |
6,077,050 |
10.8 |
% | ||||||
Blaine
Taylor
634
Hidden Circle
North
Salt Lake City, UT 84054 |
—
|
3,600,718
|
(2) |
6.4 |
% | |||||
Mitchell
T. Godfrey
P.O.
Box 10206
Bozeman,
MT 59719 |
—
|
3,730,607
|
6.6 |
% | ||||||
Richard
Smithline
830
Third Avenue
New
York, NY 10022 |
— |
3,727,152 |
(3) |
6.6 |
% | |||||
Begona
LLC
2325-A
Renaissance Drive
Las
Vegas, NV 89119 |
—
|
3,256,905
|
5.8 |
% | ||||||
Bridges
& Pipes LLC
830
Third Avenue
New
York, NY 10022 |
—
|
3,103,625
|
(4) |
5.5 |
% | |||||
David
Fuchs
830
Third Avenue
New
York, NY 10022 |
— |
3,248,305 |
(5) |
5.7 |
% | |||||
DCOFI
Master LDC
803
Third Avenue
New
York, NY 10022 |
—
|
3,258,400
|
5.8 |
% | ||||||
Stan
Yakatan
155
Lyndon — First Court
Hermosa
Beach, CA 90254 |
President,
Chief Executive Officer and Chairman of the Board of Directors |
573,650
|
(6) |
1.0 |
% | |||||
Michael
Ahlin
3125
Creek Road
Park
City, UT 84098 |
Vice
President and Director |
6,640,900
|
(7) |
11.8 |
% | |||||
John
C. Wilson
P.O.
Box 1883
1650
Youngs Road
Southern
Pines, NC 28388 |
Chief
Financial Officer |
1,000,000
|
(8) |
1.8 |
% | |||||
Jack
Levine
16855
N.E. 2nd
Avenue,
Suite 303
N.
Miami Beach, FL 33162 |
Director |
588,555 |
(9) |
1.0 |
% | |||||
Eric
Wilkinson
1845
Charlesmonte Drive
Indialantic,
FL 32903 |
Director |
0
|
(10) |
* |
||||||
Kevin
Crow
5120
Park Brooke Walk Way
Alpharetta,
GA 30022 |
Director |
985,080 |
(11) |
1.8 |
% | |||||
Carmen
Medina
46
The Point
Coronado,
CA 92118 |
Director |
0
|
(12) |
* |
||||||
All
directors and officers as a group (7) |
9,788,185
|
(13) |
17.0 |
% |
Exhibit
Number |
Description |
2.1
|
Agreement
and Plan of Merger, dated as of July 6, 2004, by and among Grant
Ventures, Inc., Impact Acquisition Corporation and Impact Diagnostics,
Inc. (incorporated by reference to the Registration Statement on Form SB-2
dated September 30, 2004). |
3.1
|
Articles
of Incorporation of North Ridge Corporation, filed with the Secretary of
State of Nevada on January 31, 2000. (incorporated by reference to the
Registration Statement on Form SB-2 dated September 30,
2004). |
3.2
|
Certificate
of Amendment to Articles of Incorporation of North Ridge Corporation,
changing its name to Grant Ventures, Inc. and changing its authorized
capital to 50,000,000 shares, par value $0.001 per share, filed with the
Secretary of State of Nevada on May 30, 2001. (incorporated by reference
to the Registration Statement on Form SB-2 dated September 30,
2004). |
3.3
|
Form
of Amended and Restated Articles of Incorporation of Grant Ventures, Inc.
(incorporated by reference to the Registration Statement on Form SB-2
dated September 30, 2004). |
3.4
|
Articles
of Merger for the merger of Impact Diagnostics, Inc. (Utah) and Impact
Acquisitions Corporation (Utah), filed with the Secretary of State of Utah
on July 30, 2004 (incorporated by reference to the Registration Statement
on Form SB-2 dated September 30, 2004). |
3.5
|
Bylaws
of Grant Life Sciences, Inc. (incorporated by reference to the
Registration Statement on Form SB-2/A dated February 11,
2005). |
4.1
|
Securities
Purchase Agreement between Grant Ventures, Inc. and the purchasers party
thereto (incorporated by reference to the Registration Statement on Form
SB-2 dated September 30, 2004). |
4.2
|
Registration
Rights Agreement between Grant Ventures, Inc. and the purchasers party
thereto. (incorporated by reference to the Registration Statement on Form
SB-2 dated September 30, 2004). |
4.3
|
Form
of Common Stock Purchase Warrant. (incorporated by reference to the
Registration Statement on Form SB-2 dated September 30,
2004). |
10.1
|
6%
Convertible Promissory Note in the amount of $350,000, dated as of July
23, 2004, between Impact Diagnostics, Inc. and James H. Donell, as
receiver of Citadel Capital Management, Inc. (incorporated by reference to
the Registration Statement on Form SB-2 dated September 30,
2004). |
10.2
|
Warrant,
dated July 23, 2004, of James H. Donell, as receiver of Citadel Capital
Management, Inc., to purchase 89,500 shares of common stock of Impact
Diagnostics, Inc. (incorporated by reference to the Registration Statement
on Form SB-2 dated September 30, 2004). |
10.3
|
Letter
Agreement, dated July 1, 2004, between Impact Diagnostics, Inc. and Duncan
Capital LLC. (incorporated by reference to the Registration Statement on
Form SB-2 dated September 30, 2004). |
10.4
|
Letter
Agreement, dated July 1, 2004, between Impact Diagnostics, Inc. and
Michael Ahlin (incorporated by reference to the Registration Statement on
Form SB-2 dated September 30, 2004). |
10.5
|
Letter
Agreement, dated July 1, 2004, between Impact Diagnostics, Inc. and Dr.
Mark Rosenfeld. (incorporated by reference to the Registration Statement
on Form SB-2 dated September 30, 2004). |
10.6
|
2004
Stock Incentive Plan of Grant Ventures, Inc. (incorporated by reference to
the Registration Statement on Form SB-2 dated September 30,
2004). |
10.7
|
Incentive
Stock Option Agreement, dated as of July 6, 2004, between Impact
Diagnostics, Inc. and Stan Yakatan (incorporated by reference to the
Registration Statement on Form SB-2 dated September 30,
2004).. |
10.8
|
Incentive
Stock Option Agreement, dated as of July 6, 2004, between Impact
Diagnostics, Inc. and John C. Wilson |
10.9
|
Employment
Agreement between Michael L. Ahlin and Impact Diagnostics, Inc., dated
January 1, 2004, as amended by the Amendment of Employment Agreement,
dated July 1, 2004. |
10.10
|
Employment
Agreement between Mark J. Rosenfeld and Impact Diagnostics, Inc., dated
January 1, 2004, as amended by the Amendment of Employment Agreement,
dated July 1, 2004 |
10.11
|
Exclusive
License Agreement between Impact Diagnostics Incorporation and Dr. Yao
Xiong Hu, M.D., dated July 20, 2004 (incorporated by reference to Form
10-QSB filed with SEC on November 19, 2004). |
10.12 |
Exclusive
License Agreement dated March 7, 2005 by and between Grant Life Sciences,
Inc. and AccuDx Corporation (incorporated by reference herein to the
Current Report on Form 8-K filed on March 11, 2005). |
10.13 |
Consulting
Agreement dated March 7, 2005 by and between Grant Life Sciences, Inc. and
Ravi and Dr. Indira Pottahil (incorporated by reference herein to the
Current Report on Form 8-K filed on March 11,
2005). |
10.14 |
Promissory
Note in the name of AccuDx Corporation dated March 7, 2005 (incorporated
by reference herein to the Current Report on Form 8-K filed on March 11,
2005). |
10.15 |
Securities
Purchase Agreement dated as of March 15, 2005 among Grant Life Sciences,
Inc. and the purchasers signatory thereto (incorporated by reference
herein to the Current Report on Form 8-K filed on March 21,
2005). |
10.16 |
Security
Agreement dated as of March 15, 2005 among Grant Life Sciences, Inc. and
the holders of the Notes (incorporated by reference herein to the Current
Report on Form 8-K filed on March 21, 2005). |
10.17 |
Registration
Rights Agreement dated as of March 15, 2005 among Grant Life Sciences,
Inc. and the purchasers signatory thereto (incorporated by reference
herein to the Current Report on Form 8-K filed on March 21,
2005). |
10.18 |
8%
Senior Secured Note dated March 15, 2005 in the name of DCOFI Master LDC
(incorporated by reference herein to the Current Report on Form 8-K filed
on March 21, 2005). |
10.19 |
Common
Stock Purchase Warrant dated March 15, 2005 (incorporated by reference
herein to the Current Report on Form 8-K filed on March 21,
2005). |
14.1 |
Code
of Ethics. |
21.1 |
Subsidiaries
of the Registrant. |
31.1 |
Certification
by Chief Executive Officer pursuant to Sarbanes Oxley Section
302. |
31.2 |
Certification
by Chief Financial Officer pursuant to Sarbanes Oxley Section
302. |
32.1 |
Certification
by Chief Executive Officer pursuant to 18 U.S. C. Section
1350. |
32.2 |
Certification
by Chief Financial Officer pursuant to 18 U.S. C. Section
1350. |
GRANT LIFE SCIENCES, INC. | ||
|
|
|
Date: March 31, 2005 | By: | /s/ Stan Yakatan |
Stan Yakatan | ||
President and Chief Executive Officer |
Name |
Title |
Date | ||
/s/
Stan Yakatan
Stan
Yakatan |
President,
Chief Executive Officer and Chairman of the Board of Directors |
March
31, 2005 | ||
/s/
John C. Wilson
John
C. Wilson |
Chief
Financial Officer |
March
31, 2005 | ||
/s/
Michael Ahlin
Michael
Ahlin |
Vice
President and Director |
March
31, 2005 | ||
/s/
Jack Levine
Jack
Levine |
Director |
March
31, 2005 | ||
/s/
Kevin Crow
Kevin
Crow |
Director |
March
31, 2005 | ||
/s/
Eric Wilkinson
Erik
Wilkinson |
Director |
March
31, 2005 | ||
/s/
Carmen Medina
Carmen
Medina |
Director |
March
31, 2005 |
|
Page |
Report
of Independent Registered Certified Public Accounting Firm
|
F-3
|
Consolidated
Balance Sheets as of December 31, 2004 and 2003 |
F-5 |
Consolidated
Statements of Losses for the years ended December 31, 2004 and 2003 and
for the period July 9, 1998 (date of inception) through December 31,
2004 |
F-6 |
Consolidated
Statement of Deficiency in Stockholders’ Equity for the period July 9,
1998 (date of inception) through December 31, 2004 |
F-7 |
Consolidated
Statements of Cash Flows for the years ended December 31, 2004 and 2003
and for the period July 9, 1998 (date of inception) through December 31,
2004 |
F-8 |
Notes
to Consolidated Financial Statements |
F-9
to F-20 |
December
31, |
|||||||
2004 |
2003 |
||||||
ASSETS |
|||||||
Current
assets: |
|||||||
Cash
and cash equivalents |
$ |
365,958 |
$ |
11,299 |
|||
Miscellaneous
receivables |
3,000
|
-
|
|||||
Prepaid
expenses |
5,213
|
-
|
|||||
Due
from employees (Note D) |
334
|
33,343
|
|||||
Note
receivable - related party (Note D) |
- |
14,049 |
|||||
Deposits |
3,263
|
700
|
|||||
Total
current assets |
377,768
|
59,391
|
|||||
Property
and equipment, net of accumulated depreciation of $5,857 and $8,186 at December 31, 2004 and 2003, respectively (Note C) |
15,240
|
6,713
|
|||||
Total
assets |
$ |
393,008 |
$ |
66,104 |
|||
LIABILITIES
AND (DEFICIENCY IN) STOCKHOLDERS' EQUITY |
|||||||
Current
liabilities: |
|||||||
Accounts
payable |
$ |
95,841 |
$ |
33,531 |
|||
Accrued
liabilities |
37,000
|
-
|
|||||
Accrued
interest payable |
7,005
|
142,086
|
|||||
Accrued
payroll liabilities |
13,159
|
51,194
|
|||||
Notes
payable - related party (Note D and Note E) |
- |
37,934 |
|||||
Notes
payable, current portion (Note E) |
122,500
|
587,753
|
|||||
Total
current liabilities |
275,505
|
852,498
|
|||||
Long-term
liabilities: |
|||||||
Note
payable - long term (Note E) |
350,000
|
-
|
|||||
Note
payable - related party-long term (Note E) |
-
|
12,845
|
|||||
Total
long term liabilities |
350,000
|
12,845
|
|||||
Commitments
and contingencies (Note K) |
-
|
-
|
|||||
(Deficiency
in) stockholders' equity: |
|||||||
Preferred
stock, par value: $.001, authorized 20,000,000 shares; no shares issued
and outstanding at December 31, 2004 and 2003 (Note F) |
-
|
-
|
|||||
Common
stock, par value; $.001, authorized 150,000,000 and 100,000,000 shares at
December 31, 2004 and 2003, respectively; 56,243,791 and 34,572,060 shares
issued and outstanding at
December 31, 2004 and 2003, respectively (Note F) |
56,244
|
34,572
|
|||||
Additional
paid in capital |
4,190,485
|
637,178
|
|||||
Deferred
compensation |
(1,097,886 |
) |
- |
||||
Deficit
accumulated during development stage |
(3,381,340 |
) |
(1,470,989 |
) | |||
Total
(deficiency in) stockholders' equity: |
(232,496 |
) |
(799,239 |
) | |||
Total
liabilities and (deficiency in) stockholders' equity: |
$ |
393,008 |
$ |
66,104 |
For
the Year Ended December 31, |
For
the Period July 9, 1998 (date of inception) through December 31, 2004 |
|||||||||
2004 |
2003 |
|||||||||
Operating
Expenses: |
||||||||||
General
and administrative |
$ |
1,542,388 |
$ |
135,155 |
$ |
2,338,988 |
||||
Depreciation
(Note C) |
4,555 |
3,665 |
12,741 |
|||||||
Equity
compensation expense (Note F) |
51,000
|
-
|
155,250
|
|||||||
Acquisition
cost (Note B) |
65,812 |
- |
65,812 |
|||||||
Research
and development |
399,540
|
51,108
|
810,930
|
|||||||
Total
Operating Expenses |
2,063,295 |
189,928 |
3,383,721 |
|||||||
Loss
from Operations |
(2,063,295 |
) |
(189,928 |
) |
(3,383,721 |
) | ||||
Other
income (expenses): |
||||||||||
Gain
on extinguishment of debt (Note E) |
411,597
|
-
|
510,104
|
|||||||
Interest
expense |
(258,652 |
) |
(63,953 |
) |
(507,722 |
) | ||||
Loss
before income taxes |
(1,910,350 |
) |
(253,881 |
) |
(3,381,339 |
) | ||||
Income
tax benefit |
-
|
-
|
-
|
|||||||
Net
loss |
$ |
(1,910,350 |
) |
$ |
(253,881 |
) |
$ |
(3,381,339 |
) | |
Net
loss per common share - basic and diluted (Note I) |
$ |
(0.04 |
) |
$ |
(0.01 |
) |
n/a |
|||
Weighted
average shares - basic and diluted |
42,751,142
|
33,842,000
|
n/a |
Common
Shares |
Common
Shares
Amount |
Subscription
Receivable |
Deferred
Compensation |
Additional
Paid
In
Capital |
Accumulated
Deficit |
Total
(Deficiency) In
Stockholders
Equity |
||||||||||||||||
Balance,
July 9, 1998 (date of inception) |
9,272,200
|
$ |
9,272 |
$ |
- |
$ |
- |
$ |
(9,272 |
) |
$ |
- |
$ |
- |
||||||||
Issued
stock for subscription receivable at $0.005 per share |
18,795,000
|
18,795
|
(100,000 |
) |
-
|
81,205
|
-
|
-
|
||||||||||||||
Balance,
December 31, 1998 |
28,067,200
|
28,067
|
(100,000 |
) |
-
|
71,933
|
-
|
-
|
||||||||||||||
Issued
stock for cash at $0.004 per share |
1,253,000
|
1,253
|
-
|
-
|
3,747
|
-
|
5,000
|
|||||||||||||||
Net
loss |
- |
-
|
-
|
-
|
-
|
(5,053 |
) |
(5,053 |
) | |||||||||||||
Balance,
December 31, 1999 |
29,320,200
|
29,320
|
(100,000 |
) |
-
|
75,680
|
(5,053 |
) |
(53 |
) | ||||||||||||
Payment
of subscriptions receivable |
- |
-
|
100,000
|
-
|
-
|
-
|
100,000
|
|||||||||||||||
Net
loss |
- |
-
|
-
|
-
|
-
|
(43,641 |
) |
(43,641 |
) | |||||||||||||
Balance,
December 31, 2000 |
29,320,200
|
29,320
|
-
|
-
|
75,680
|
(48,694 |
) |
56,306
|
||||||||||||||
Issued
stock for cash at $0.004 per share |
250,600
|
251
|
-
|
-
|
749
|
-
|
1,000
|
|||||||||||||||
Net
loss |
- |
-
|
-
|
-
|
-
|
(522,213 |
) |
(522,213 |
) | |||||||||||||
Balance,
December 31, 2001 |
29,570,800
|
29,571
|
-
|
-
|
76,429
|
(570,907 |
) |
(464,907 |
) | |||||||||||||
Beneficial
conversion feature on issuance of debt |
-
|
-
|
-
|
-
|
98,507
|
-
|
98,507
|
|||||||||||||||
Gain
on extinguishment of debt |
-
|
-
|
-
|
-
|
(98,507 |
) |
-
|
(98,507 |
) | |||||||||||||
Issued
stock for cash at $0.13 per share |
689,150
|
689
|
-
|
91,811
|
92,500
|
|||||||||||||||||
Issued
stock for services at $0.06 per share |
1,591,310
|
1,591
|
-
|
-
|
101,659
|
-
|
103,250
|
|||||||||||||||
Issued
stock in satisfaction of debt at $0.14 per share |
1,790,000
|
1,790
|
-
|
-
|
248,210
|
-
|
250,000
|
|||||||||||||||
Net
loss |
-
|
-
|
-
|
-
|
-
|
(646,201 |
) |
(646,201 |
) | |||||||||||||
Balance,
December 31, 2002 |
33,641,260
|
33,641
|
-
|
-
|
518,109
|
(1,217,108 |
) |
(665,358 |
) | |||||||||||||
Issued
stock for cash at $0.13 per share |
930,800
|
931
|
-
|
-
|
119,069
|
-
|
120,000
|
|||||||||||||||
Net
loss |
-
|
-
|
-
|
-
|
-
|
(253,881 |
) |
(253,881 |
) | |||||||||||||
Balance,
December 31, 2003 |
34,572,060
|
34,572
|
-
|
-
|
637,178
|
(1,470,989 |
) |
(799,239 |
) | |||||||||||||
Issued
stock for cash at $0.0838 per share |
238,660
|
239
|
-
|
-
|
19,761
|
-
|
20,000
|
|||||||||||||||
Issued
stock for services at $0.08 per share |
500,000
|
500
|
-
|
-
|
39,500
|
-
|
40,000
|
|||||||||||||||
Issued
stock for cash at $0.1835 per share |
9,560,596
|
9,561
|
-
|
-
|
1,485,376
|
-
|
1,494,937
|
|||||||||||||||
Reverse
merger with Grant Ventures, Inc. |
6,000,000
|
6,000
|
-
|
-
|
- |
- |
6,000 |
|||||||||||||||
Warrants
issued as part of restructuring of debt (89,500 valued at $0.03779)
|
-
|
-
|
-
|
-
|
3,382
|
-
|
3,382
|
|||||||||||||||
Recognition
of beneficial conversion feature on issuance of note payable
|
-
|
-
|
-
|
-
|
200,000
|
-
|
200,000
|
|||||||||||||||
Conversion
of note payable and accrued interest at $0.07569 per share
|
2,720,000
|
2,720
|
-
|
-
|
203,165
|
-
|
205,885
|
|||||||||||||||
Issued
stock in satisfaction of debt at $0.1835 per share |
249,475
|
249
|
-
|
-
|
45,530
|
-
|
45,779
|
|||||||||||||||
Exercise
of $0.01 warrants |
2,403,000
|
2,403
|
- |
- |
21,627
|
- |
24,030
|
|||||||||||||||
Issued
250,000 warrants for services |
- |
- |
- |
- |
11,000
|
- |
11,000
|
|||||||||||||||
Stock
options issued to employees, directors, consultants |
- |
- |
- |
(1,523,966 |
) |
1,523,966 |
- |
- |
||||||||||||||
Vesting
of deferred compensation |
-
|
-
|
-
|
426,081
|
-
|
-
|
426,081
|
|||||||||||||||
Net
loss |
-
|
-
|
-
|
-
|
-
|
(1,910,350 |
) |
(1,910,350 |
) | |||||||||||||
Balance,
December 31, 2004 |
56,243,791
|
$ |
56,244 |
$ |
- |
$ |
(1,097,886 |
) |
$ |
4,190,485 |
$ |
(3,381,340 |
) |
$ |
(232,496 |
) |
For
the Year Ended December 31, |
For
the Period July 9, 1998 (date of inception) through |
|||||||||
2004 |
2003 |
December
31, 2004 |
||||||||
Cash
flows from operating activities: |
||||||||||
Net
(loss) |
$ |
(1,910,350 |
) |
$ |
(253,881 |
) |
$ |
(3,381,340 |
) | |
Adjustments
to reconcile net (loss) to cash |
||||||||||
(used
in) operations: |
||||||||||
Depreciation
(Note C) |
4,555
|
3,665
|
12,741
|
|||||||
Loss
on abandonment of assets (Note C) |
3,790
|
- |
3,790
|
|||||||
Deferred
compensation (Note J) |
426,081
|
-
|
426,081
|
|||||||
Common
stock issued in exchange for services
rendered
(Note F) |
40,000
|
-
|
144,250
|
|||||||
Warrants
issued in exchange for services rendered (Note J) |
11,000
|
- |
11,000
|
|||||||
Beneficial
conversion feature discount (Note E) |
200,000
|
-
|
298,507
|
|||||||
Gain
on extinguishment of debt (Note E) |
(411,597 |
) |
-
|
(510,104 |
) | |||||
Write
off of accounts payable due to stockholders |
(878 |
) |
-
|
(878 |
) | |||||
Acquisition
cost (Note B) |
65,812 |
- |
65,812 |
|||||||
Decrease
(increase) in: |
||||||||||
Related
party receivables |
14,050
|
- |
-
|
|||||||
Employee
receivables |
33,009
|
9,894
|
(334 |
) | ||||||
Miscellaneous
current assets |
(10,776 |
) |
(700 |
) |
(11,476 |
) | ||||
(Decrease)
increase in: |
||||||||||
Accounts
payable |
59,882
|
(21,316 |
) |
93,313
|
||||||
Accounts
payable - assumed liabilities |
(17,506 |
) |
-
|
(17,506 |
) | |||||
Accounts
payable - stockholders |
(38,900 |
) |
-
|
(38,900 |
) | |||||
Accrued
expenses |
36,900
|
-
|
35,000
|
|||||||
Accrued
payroll liabilities |
(38,035 |
) |
51,194
|
13,159
|
||||||
Accrued
interest payable |
48,030
|
59,062
|
190,117
|
|||||||
Net
cash (used in) operating activities |
(1,484,935 |
) |
(152,082 |
) |
(2,666,769 |
) | ||||
Cash
flows from investing activities: |
||||||||||
Payments
for property and equipment |
(16,873 |
) |
- |
(31,772 |
) | |||||
Net cash used in investing activities |
(16,873 |
) |
- |
(31,772 |
) | |||||
Cash
flows from financing activities: |
||||||||||
Proceeds
from sale of common stock, net of costs and fees (Note F) |
1,538,967
|
120,000
|
1,756,467
|
|||||||
Proceeds
from note payable (Note E) |
322,500
|
20,000
|
1,180,253
|
|||||||
Proceeds
from related party notes payable |
-
|
-
|
60,000
|
|||||||
Payments
for related party notes payable |
(5,000 |
) |
(11,304 |
) |
(34,221 |
) | ||||
Proceeds
from stock subscriptions receivable |
-
|
-
|
100,000
|
|||||||
Net
cash provided by financing activities |
1,856,467
|
128,696
|
3,062,499
|
|||||||
Net
increase (decrease) in cash and cash equivalents |
354,659
|
(23,386 |
) |
363,958
|
||||||
Cash
and cash equivalents at beginning of the period |
11,299
|
34,685
|
-
|
|||||||
Cash
and cash equivalents at end of the period |
$ |
365,958 |
$ |
11,299 |
$ |
365,958 |
Common
stock retained |
$ |
6,000 |
||
Assets
acquired |
(
- |
) | ||
Liabilities
assumed - accounts payable |
20,034 |
|||
Liabilities
assumed - accounts payable - stockholder |
39,778 |
|||
Cash
paid |
- |
|||
Total
consideration paid/organization cost |
$ |
65,812 |
2004 |
2003 |
||||||
Furniture
and fixtures |
$ |
17,758 |
$ |
11,560 |
|||
Equipment |
3,339 |
3,339 |
|||||
21,097 |
14,899 |
||||||
Less:
Accumulated Depreciation |
(5,857 |
) |
(8,186 |
) | |||
Net
Property and Equipment |
$ |
15,240 |
$ |
6,713 |
2004 |
2003 |
||||||
6%
convertible note payable, unsecured, due on 1/2/2005, principal and
interest is convertible at any time before maturity into common shares of
the company at the price per share of $0.092178 |
$ |
10,000 |
$ |
- |
|||
6%
convertible note payable, unsecured, due on 1/5/2005, principal and
interest is convertible at any time before maturity into common shares of
the company at the price per share of 0.092178 |
10,000 |
- |
|||||
6%
convertible note payable, unsecured, due on 1/5/2005, principal and
interest is convertible at any time before maturity into common shares of
the company at the price per share of 0.092178 |
10,000 |
- |
|||||
6%
convertible note payable, unsecured, due on 1/5/2005, principal and
interest is convertible at any time before maturity into common shares of
the company at the price per share of 0.092178 |
5,000 |
- |
|||||
6%
convertible note payable, unsecured, due on 1/5/2005, principal and
interest is convertible at any time before maturity into common shares of
the company at the price per share of 0.092178 |
8,000 |
- |
|||||
6%
convertible note payable, unsecured, due on 1/5/2005, principal and
interest is convertible at any time before maturity into common shares of
the company at the price per share of 0.092178 |
5,000 |
- |
|||||
6%
convertible note payable, unsecured, due on 1/9/2005, principal and
interest is convertible at any time before maturity into common shares of
the company at the price per share of 0.092178 |
14,000 |
- |
|||||
6%
convertible note payable, unsecured, due on 1/13/2005, principal and
interest is convertible at any time before maturity into common shares of
the company at the price per share of 0.092178 |
10,000 |
- |
|||||
6%
convertible note payable, unsecured, due on 1/13/2005, principal and
interest is convertible at any time before maturity into common shares of
the company at the price per share of 0.092178 |
5,000 |
- |
|||||
6%
convertible note payable, unsecured, due on 1/21/2005, principal and
interest is convertible at any time before maturity into common shares of
the company at the price per share of 0.092178 |
5,000 |
- |
|||||
6%
convertible note payable, unsecured, due on 1/21/2005, principal and
interest is convertible at any time before maturity into common shares of
the company at the price per share of 0.092178 |
10,500 |
- |
|||||
6%
convertible note payable, unsecured, due on 2/4/2005, principal and
interest is convertible at any time before maturity into common shares of
the company at the price per share of 0.092178 |
10,000 |
- |
|||||
6%
convertible note payable, unsecured, due on 2/5/2005, principal and
interest is convertible at any time before maturity into common shares of
the company at the price per share of 0.092178 |
10,000 |
- |
|||||
6%
convertible note payable, unsecured, due on 2/25/2005, principal and
interest is convertible at any time before maturity into common shares of
the company at the price per share of 0.092178 |
10,000 |
- |
|||||
Subtotal |
$ |
122,500 |
$ |
- |
subtotal
brought forward |
$ |
122,500 |
$ |
- |
|||
10%
note payable , unsecured, due on 11/30/2002, in default as of 12/31/2002
due to non-payment, The note payable was in default as of December 31,
2002. The venture capital firm that issued the loan has since been placed
in receivership. As of December 31, 2003 the note balance was $587,753
with accrued interest payable of $141,501. In August 2004, this note for
$587,753 and accrued interest of $175,787 was restructured into a 3-year
convertible note of $350,000 plus 89,500 5-year warrants to purchase
additional shares at $0.01 per share. The note is convertible into shares
of common stock at a conversion price of $0.83798 per share. Interest is
payable quarterly at 6% per year. The warrants have an option value of
$0.0378 per share. The conversion resulted in a $411,597 gain on
extinguishment of debt. |
350,000 |
587,753 |
|||||
Non-interest
bearing note payable to related party, unsecured, no specific repayment
terms. Converted to common shares in August 2004. |
- |
21,500 |
|||||
5%
note payable to related party, unsecured, due 9/30/04. Converted to common
shares in August 2004. |
- |
29,279 |
|||||
Total
notes payable |
472,500 |
638,532 |
|||||
Less:
current portion |
(122,500 |
) |
(625,687 |
) | |||
Balance
notes payable (long term portion) |
$ |
350,000 |
$ |
12,845 |
Non
current: |
2004 |
2003 |
|||||
Net
operating loss carry forward |
$ |
1,122,000 |
$ |
548,000 |
|||
Valuation
allowance |
(1,122,000 |
) |
(548,000 |
) | |||
Net
deferred tax asset |
$ |
- |
$ |
- |
|
2004 |
2003 |
July
9, 1998 (date of inception) through December 31, 2004 |
|||||||
Cash
paid for interest |
$ |
10,622 |
$ |
344 |
$ |
12,597 |
||||
Cash
paid for income taxes |
$ |
- |
$ |
- |
$ |
0 |
||||
Non
Cash Investing and Financing Transactions: |
||||||||||
Loss
on abandonment of assets |
3,790
|
- |
3,790
|
|||||||
Deferred
compensation |
426,081
|
-
|
426,081
|
|||||||
Common
stock issued in exchange for services rendered(1) |
40,000
|
-
|
144,250
|
|||||||
Warrants
issued in exchange for services rendered(1) |
11,000
|
- |
11,000
|
|||||||
Beneficial
conversion feature discount |
200,000
|
-
|
298,507
|
|||||||
Gain
on extinguishment of debt |
(411,597 |
) |
-
|
(510,104 |
) | |||||
Write
off of accounts payable due to stockholders |
(878 |
) |
-
|
(878 |
) | |||||
Merger
with Impact: (Note B) |
||||||||||
Common
stock retained |
6,000 |
- |
6,000 |
|||||||
Liabilities
assumed in excess of assets acquired |
59,812 |
- |
59,812 |
|||||||
Acquisition
cost recognized |
65,812 |
- |
65,812 |
|||||||
2004 |
2003 |
||||||
Loss
Available to Common Shareholders |
$ |
(1,910,350 |
) |
$ |
(253,881 |
) | |
Basic
and Fully Diluted Loss Per Share |
$ |
(0.04 |
) |
$ |
(0.01 |
) | |
Weighted
Average Common Shares Outstanding |
42,751,142 |
33,842,000 |
Options
Outstanding |
Options
Exercisable |
|||||||||||||||
Exercise
Prices |
Number Outstanding |
Weighted
Average Remaining Contractual Life (Years) |
Weighed Average Exercise Price |
Number Exercisable |
Weighted Average Exercise Price |
|||||||||||
$
0.18 |
5,243,254
|
9.4 |
|
$
0.18 |
613,650 |
|
$
0.18 |
|||||||||
5,243,254
|
613,650 |
Number
of Shares |
Weighted
Average Price Per Share |
||||||
Outstanding
at January 1, 2003 |
- |
$ |
- |
||||
Granted
|
- |
- |
|||||
Exercised |
- |
- |
|||||
Canceled
or expired |
- |
- |
|||||
Outstanding
at December 31, 2003 |
- |
- |
|||||
Granted
|
5,243,254 |
0.18 |
|||||
Exercised |
- |
- |
|||||
Canceled
or expired |
- |
- |
|||||
Outstanding
at December 31, 2004 |
5,243,254 |
$ |
0.18 |
2004 | ||||
Significant
assumptions (weighted-average): |
||||
Risk-free
interest rate at grant date |
3.69% | |||
Expected
stock price volatility |
114% | |||
Expected
dividend payout |
0% | |||
Expected
option life-years (a) |
3yrs |
Warrants
Outstanding & Exercisable |
||||||||||
Exercise
Prices |
Number Outstanding |
Weighted
Average Remaining Contractual Life (Years) |
Weighed Average Exercise Price |
|||||||
$
0.01 |
267,000
|
4.5 |
$ |
0.01 |
||||||
$
0.1835 |
411,104
|
4.5 |
$ |
0.1835 |
||||||
$
0.1835 |
1,912,100
|
4.5 |
$ |
0.1835 |
||||||
$
0.01 |
89,500
|
4.5 |
$ |
0.01 |
||||||
$
0.18 |
250,000
|
5 |
$ |
0.18 |
||||||
$
0.1835 |
50,000
|
4.5 |
$ |
0.1835 |
||||||
2,979,704
|
$ |
0.16 |
Number
of Shares |
Weighted
Average Exercise Price |
||||||
Outstanding
at January 1, 2003 |
- |
$ |
- |
||||
Granted
|
- |
- |
|||||
Exercised |
- |
- |
|||||
Canceled
or expired |
- |
- |
|||||
Outstanding
at December 31, 2003 |
- |
- |
|||||
Granted
|
5,382,704 |
0.09 |
|||||
Exercised |
(2,403,000 |
) |
0.01 |
||||
Canceled
or expired |
- |
- |
|||||
Outstanding
at December 31, 2004 |
2,979,704 |
$ |
0.16 |
2004 | ||||
Significant
assumptions (weighted-average): |
||||
Risk-free
interest rate at grant date |
3.93% | |||
Expected
stock price volatility |
0% | |||
Expected
dividend payout |
0% | |||
Expected
option life-years (a) |
5yrs |
Year |
Amount |
|||
2005 |
$ |
48,000 |
||
2006 |
48,000 |
|||
2007
|
48,000 |
|||
2008 |
48,000 |
|||
2009
and after |
600,000 |
|||
$ |
792,000 |