x |
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934
|
o |
TRANSITION
REPORT UNDER SECTION 13 OF 15(d) OF THE EXCHANGE ACT OF
1934
|
Colorado
|
91-1869677
|
(State
or other jurisdiction
of
incorporation or
organization)
|
(IRS
Employer
Identification
No.)
|
C
O
N T E N T S
|
|
Consolidated
Balance Sheet (Unaudited)
|
F-2
|
Consolidated
Statements of Operations (Unaudited)
|
F-3
|
Consolidated
Statements of Cash Flows (Unaudited)
|
F-5
|
Consolidated
Statements of Stockholders’ Deficit (Unaudited)
|
F-6
|
Notes
to Consolidated Financial Statements (Unaudited)
|
F-7
|
ASSETS
|
||||
Cash
& cash equivalents
|
$
|
325
|
||
LIABILITIES
AND STOCKHOLDERS' DEFICIT
|
||||
Current
liabilities:
|
||||
Accounts
payable
|
$
|
375,831
|
||
Accrued
expenses
|
1,526,026
|
|||
Accrued
interest payable to affiliate
|
47,003
|
|||
Shares
to be issued
|
5,000,000
|
|||
Loan
payable to affiliate
|
164,742
|
|||
Notes
payable to affiliate, net
|
487,500
|
|||
Total
Current Liabilities
|
7,601,102
|
|||
Stockholders'
Deficit
|
||||
Common
Stock, $.001 par value, 100,000,000 shares
authorized,
|
||||
82,819,811
issued and outstanding
|
82,820
|
|||
Additional
paid in capital
|
40,232,068
|
|||
Prepaid
consulting
|
(5,085,000
|
)
|
||
Accumulated
deficit
|
(42,830,665
|
)
|
||
Total
stockholders' deficit
|
(7,600,777
|
)
|
||
Total
liabilities and stockholders' deficit
|
$
|
325
|
Three
Month Period Ended September 30, 2007
|
|
Three
Month Period Ended September 30, 2006
|
|
||||
|
|
|
|
(Restated)
|
|||
NET
REVENUE
|
$
|
-
|
$
|
-
|
|||
OPERATING
EXPENSES
|
|||||||
Professional
fees
|
1,117,102
|
3,949,540
|
|||||
Other
general and administrative
|
16,520
|
5,473,653
|
|||||
Total
operating expenses
|
1,133,622
|
9,423,193
|
|||||
NET
OPERATING LOSS
|
(1,133,622
|
)
|
(9,423,193
|
)
|
|||
Interest
expense
|
(162,500
|
)
|
-
|
||||
NET
LOSS
|
$
|
(1,296,122
|
)
|
$
|
(9,423,193
|
)
|
|
LOSS
PER SHARE - BASIC & DILUTED
|
$
|
(0.02
|
)
|
$
|
(0.25
|
)
|
|
WEIGHTED
AVERAGE SHARES OUTSTANDING - BASIC & DILUTED
|
82,819,811
|
37,947,302
|
Nine
Month Period Ended September 30, 2007
|
Nine
Month Period Ended September 30, 2006
|
Period
from January 27, 2005 (inception) to September 30,
2007
|
||||||||
(Restated)
|
||||||||||
NET
REVENUE
|
$
|
-
|
$
|
-
|
$
|
-
|
||||
OPERATING
EXPENSES
|
||||||||||
Professional
fees
|
3,778,555
|
19,084,489
|
26,054,755
|
|||||||
Technology
license royalties
|
-
|
-
|
160,417
|
|||||||
Depreciation,
amortization and impairment
|
-
|
-
|
59,811
|
|||||||
Other
general and administrative
|
150,226
|
14,110,732
|
15,582,982
|
|||||||
Total
operating expenses
|
3,928,781
|
33,195,221
|
41,857,965
|
|||||||
NET
OPERATING LOSS
|
(3,928,781
|
)
|
(33,195,221
|
)
|
(41,857,965
|
)
|
||||
Interest
expense
|
(837,500
|
)
|
-
|
(837,500
|
)
|
|||||
Gain
on settlement of debt
|
-
|
-
|
215,000
|
|||||||
NET
LOSS
|
$
|
(4,766,281
|
)
|
$
|
(33,195,221
|
)
|
$
|
(42,480,465
|
)
|
|
LOSS
PER SHARE - BASIC & DILUTED
|
$
|
(0.06
|
)
|
$
|
(1.11
|
)
|
||||
WEIGHTED
AVERAGE SHARES OUTSTANDING - BASIC & DILUTED
|
79,943,755
|
29,904,034
|
Nine
Month Period Ended September 30, 2007
|
|
Nine
Month Period Ended September 30, 2006
|
|
Period
from January 27, 2005 (inception) to Septemebr 30,
2007
|
||||||
(Restated)
|
||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
||||||||||
Net
loss
|
$
|
(4,766,281
|
)
|
$
|
(33,195,221
|
)
|
$
|
(42,480,465
|
)
|
|
Adjustments
to reconcile net loss to cash used by operating
activities:
|
||||||||||
Depreciation
|
-
|
-
|
3,811
|
|||||||
Amortization
on investment in custer leasehold
|
-
|
9,333
|
9,333
|
|||||||
Impairment
on investment in custer leasehold
|
-
|
-
|
46,667
|
|||||||
Stock
issued for services
|
490,848
|
37,627,700
|
30,143,098
|
|||||||
Amortization
of prepaid consulting fees
|
2,936,250
|
-
|
2,936,250
|
|||||||
Expenses
paid by note payable
|
-
|
-
|
-
|
|||||||
Amortization
of beneficial conversion feature
|
1,000,000
|
-
|
1,000,000
|
|||||||
Shares
to be issued
|
-
|
5,000,000
|
5,000,000
|
|||||||
Changes
in certain assets and liabilities, net of
divestiture
|
||||||||||
Increase
in Inventory
|
-
|
(10,327,556
|
)
|
(29,102
|
)
|
|||||
Increase
in Other assets
|
-
|
-
|
(2,087
|
)
|
||||||
Increase
(Decrease) in Accrued expenses
|
47,003
|
-
|
1,366,528
|
|||||||
Increase
in Accounts payable and accrued expenses
|
253,602
|
395,405
|
664,062
|
|||||||
CASH
FLOWS USED IN OPERATING ACTIVITIES:
|
(38,578
|
)
|
(490,339
|
)
|
(1,341,905
|
)
|
||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||
Capital
expenditures
|
-
|
-
|
(38,952
|
)
|
||||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||||
Proceeds
from convertible note - related party
|
164,742
|
-
|
564,742
|
|||||||
Related
party advances
|
(125,900
|
)
|
490,540
|
816,440
|
||||||
CASH
FLOWS PROVIDED BY FINANCING ACTIVITIES
|
38,842
|
490,540
|
1,381,182
|
|||||||
NET
INCREASE IN CASH &CASH EQUIVALENTS
|
264
|
201
|
325
|
|||||||
CASH
&CASH EQUIVALENTS, BEGINNING OF PERIOD
|
61
|
-
|
-
|
|||||||
CASH
&CASH EQUIVALENTS, END OF PERIOD
|
$
|
325
|
$
|
201
|
$
|
325
|
||||
SUPPLEMENTAL
CASH FLOW INFORMATION:
|
||||||||||
Interest
paid
|
$
|
-
|
-
|
$
|
-
|
|||||
Income
taxes paid
|
$
|
-
|
-
|
$
|
-
|
|||||
SUPPLEMENTAL
DISCLOSURE FOR NON CASH INVESTING AND FINANCING
ACTIVITIES
|
||||||||||
Net
liabilities assumed with recapitalization
|
$
|
-
|
-
|
$
|
200,000
|
|||||
Divestiture
of subsidiary to related party
|
$
|
-
|
-
|
$
|
544,340
|
|||||
Common
stock issued for debt
|
$
|
350,000
|
-
|
$
|
750,000
|
|||||
Common
stock issued for acquiring Custer Leasehold (677,000 shares
issued)
|
$
|
-
|
-
|
$
|
406,200
|
Shares
|
|
Common
stock amount
|
|
Additional
paid in capital
|
|
Prepaid
consulting
|
|
Deficit
accumulated during the development stage
|
|
Total
stockholder's equity/(deficit)
|
|||||||||
Balance,
January 27, 2005 (inception)
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||
Founder's
stock issued
|
8,380,000
|
8,380
|
(8,380
|
)
|
-
|
-
|
-
|
||||||||||||
Stock
issued for debt
|
800,000
|
800
|
399,200
|
-
|
-
|
400,000
|
|||||||||||||
Shares
issued for license agreement
|
8,618,750
|
8,619
|
(8,619
|
)
|
-
|
-
|
-
|
||||||||||||
Effect
of reverse merger
|
1,384,009
|
1,384
|
(201,384
|
)
|
-
|
-
|
(200,000
|
)
|
|||||||||||
Divestiture
of subsidiary to related party
|
-
|
-
|
544,340
|
-
|
-
|
544,340
|
|||||||||||||
Net
loss for the year
|
-
|
-
|
-
|
-
|
(807,600
|
)
|
(807,600
|
)
|
|||||||||||
Balance,
December 31, 2005
|
19,182,759
|
19,183
|
725,157
|
-
|
(807,600
|
)
|
(63,260
|
)
|
|||||||||||
Shares
issued for employment
|
4,550,000
|
4,550
|
8,482,950
|
-
|
-
|
8,487,500
|
|||||||||||||
Shares
issued for services- restated
|
17,108,000
|
17,108
|
28,781,392
|
(7,633,750
|
)
|
-
|
21,164,750
|
||||||||||||
Shares
issued for lease agreement
|
677,000
|
677
|
405,523
|
-
|
(350,200
|
)
|
56,000
|
||||||||||||
Net
loss for the year
|
-
|
-
|
-
|
-
|
(36,906,584
|
)
|
(36,906,584
|
)
|
|||||||||||
Balance,
December 31, 2006
|
41,517,759
|
$
|
41,518
|
$
|
38,395,022
|
$
|
(7,633,750
|
)
|
$
|
(38,064,384
|
)
|
$
|
(7,261,594
|
)
|
|||||
Shares
issued for services
|
6,302,052
|
6,302
|
522,046
|
(387,500
|
)
|
-
|
140,848
|
||||||||||||
Shares
issued for debt conversion
|
35,000,000
|
35,000
|
315,000
|
-
|
350,000
|
||||||||||||||
Amortization
of beneficial conversion feature
|
1,000,000
|
1,000,000
|
|||||||||||||||||
Amortization
of shares issued for services
|
2,936,250
|
2,936,250
|
|||||||||||||||||
Net
loss for the for the three months ended June 30, 2007
|
-
|
-
|
-
|
-
|
(4,766,281
|
)
|
(4,766,281
|
)
|
|||||||||||
Balance,
September 30, 2007
|
82,819,811
|
$
|
82,820
|
$
|
40,232,068
|
$
|
(5,085,000
|
)
|
$
|
(42,830,665
|
)
|
$
|
(7,600,777
|
)
|
Payroll
taxes
|
$
|
1,285,651
|
||
Dispute
settlement
|
13,000
|
|||
Compensation
|
6,375
|
|||
Audit
fee
|
6,000
|
|||
Consulting
fee
|
215,000
|
|||
$
|
1,526,026
|
Outstanding
Warrants
|
Exercisable
Warrants
|
|||||||
Range
of Exercise Price
|
|
Number
|
|
Average
Remaining Contractual Life
|
|
Average
Intrinsic Value
|
|
Number
|
$0.67
|
1,800,000
|
1.95
|
-
|
1,800,000
|
|
2006
|
|||
Expected
volatility
|
80.0
|
%
|
||
Expected
life in years
|
5
years
|
|||
Risk
free interest rate
|
5.07
|
%
|
||
Dividend
yield
|
0
|
%
|
AS
|
|||||||
PREVIOUSLY
|
AS
|
||||||
REPORTED
|
RESTATED
|
||||||
STATEMENT
OF OPERATIONS:
|
|||||||
For
the three month period ended
|
|||||||
September
30, 2006
|
|||||||
Professional
fee
|
$
|
5,029,540
|
$
|
3,949,540
|
|||
Total
operating expenses
|
$
|
10,503,193
|
$
|
9,423,193
|
|||
|
|||||||
Net
operating loss
|
$
|
10,503,193
|
$
|
9,423,193
|
|||
Net
loss
|
$
|
10,503,193
|
$
|
9,423,193
|
|||
|
|||||||
Loss
per share, basic & diluted
|
$
|
0.28
|
$
|
0.25
|
|||
Weighted
average shares- basic & diluted
|
37,947,302
|
37,612,520
|
|||||
|
|||||||
For
the nine month period ended
|
|
||||||
|
|
|
September
30, 2006
|
||||
Professional
fee
|
$
|
20,164,489
|
$
|
19,084,489
|
|||
Total
operating expenses
|
$
|
34,275,221
|
$
|
33,195,221
|
|||
|
|||||||
Net
operating loss
|
$
|
34,275,221
|
$
|
33,195,221
|
|||
Net
loss
|
$
|
34,275,221
|
$
|
33,195,221
|
|||
|
|||||||
Loss
per share, basic & diluted
|
$
|
1.15
|
$
|
1.11
|
|||
Weighted
average shares- basic & diluted
|
29,904,034
|
29,791,213
|
|||||
STATEMENT
OF CASH FLOWS:
|
|||||||
For
the nine month period ended
|
|||||||
September
30, 2006
|
|||||||
NET
LOSS
|
$
|
34,275,221
|
$
|
33,195,221
|
|||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
|||||||
Adjustments
to reconcile net loss to cash used by operating
activities:
|
|||||||
Stock
issued for services
|
$
|
38,707,700
|
$
|
37,627,700
|
10.4
|
Consulting
Agreement dated April 3, 2006 by and between Summitt Oil and Gas,
Inc. and
Company (previously filed as an exhibit to our Form 8-K, file no.
001-28911, on April 5, 2006, and incorporated herein by
reference).
|
10.5
|
Management
Employment Agreement dated April 3, 2006 by and between Ross Lyndon
James
and the Company (previously filed as an exhibit to our Form 8-K,
file no.
001-28911, on April 5, 2006, and incorporated herein by
reference).
|
10.6
|
Management
Employment Agreement dated April 3, 2006 by and between Brian Harcourt
and
the Company (previously filed as an exhibit to our Form 8-K, file
no.
001-28911, on April 5, 2006, and incorporated herein by
reference).
|
10.7
|
2006
Employee Stock Option Plan (previously filed as an exhibit to the
Company's Form 8-K, file no. 001-28911, on April 5, 2006, and incorporated
herein by reference).
|
10.8
|
Consulting
Agreement by and between us and Camden Holdings, Inc. dated January
8,
2006 (previously filed as an exhibit to our Form 10-KSB/A, file
no.
001-28911, on June 8, 2006, and incorporated herein by
reference).
|
10.9
|
Consulting
Agreement by and between us and Design, Inc. dated January 8, 2006
(previously filed as an exhibit to our Form10-KSB/A, file no. 001-28911,
on June 8, 2006, and incorporated herein by reference).
|
10.10
|
Stock
Purchase Agreement between us and Liquid Stone Partners dated April
4,
2006 (previously filed as an exhibit to our Form10-KSB/A, file
no.
001-28911, on June 8, 2006, and incorporated herein by
reference).
|
10.11
|
Amended
Assignment of leasehold rights between us and Summitt Holdings,
Inc. dated
April 4, 2006 (previously filed as an exhibit to our Form 10-KSB/A,
file
no. 001-28911, on June 8, 2006, and incorporated herein by
reference).
|
10.12
|
Consulting
Agreement between us and Credit First Holdings, Inc. dated April
5,
2006(previously filed as an exhibit to our Form10-KSB/A, file no.
001-28911, on June 8, 2006, and incorporated herein by
reference).
|
10.13
|
Promissory
note executed by us to repay Camden Holdings, Inc. dated April
25, 2006
(previously filed as an exhibit to our Form 10-KSB/A, file no.
001-28911,
on June 8, 2006, and incorporated herein by reference).
|
10.14
|
Promissory
note executed by us to repay Camden Holdings, Inc. dated June 8,
2006
(previously filed and incorporated herein by reference)
|
10.16
|
Consolidated
note and security agreement with Camden Holdings, Inc. dated January
5,
2007 (previously filed as an exhibit to our form 8-K, file no.
01-28911
and incorporated herein by reference)
|
10.17
|
Consulting
agreement with Camden Holdings,Inc. dated January 5, 2007 (previously
filed as an exhibit to our form 8-K, file no. 01-28911 and incorporated
herein by reference)
|
10.18
|
Consolidated
note and security agreement with Summitt Oil & Gas, Inc., Inc. dated
January 5, 2007 (previously filed as an exhibit to our form 8-K,
file no.
01-28911 and incorporated herein by reference)
|
10.18
|
Consulting
agreement with Summitt Oil & Gas, Inc., Inc. dated January 5, 2007
(previously filed as an exhibit to our form 8-K, file no. 01-28911
and
incorporated herein by reference)
|
31.1
|
Certification
by Sam Plunkett, Chief Executive Officer, as required under Section
302 of
Sarbannes-Oxley Act of 2002, attached hereto.
|
31.2
|
Certification
by Sam Plunkett, Chief Financial Officer, as required under Section
302 of
the Sarbannes-Oxley Act of 2002, attached
hereto.
|
32.1
|
Certification
as required under Section 906 of Sarbannes-Oxley Act of 2002,
attached
hereto.
|