DELAWARE
|
13-3301899
|
|
(State
or Other Jurisdiction of Incorporation or Organization)
|
(I.R.S.
Employer Identification No.)
|
|
8767 E. Via De
Ventura, Suite 190, Scottsdale, AZ
|
85258
|
|
(Address
of Principal Executive Offices)
|
(Zip
Code)
|
Large
accelerated filer ¨
|
|
Accelerated
filer ¨
|
Non-accelerated
filer ¨ (Do
not check is a smaller reporting company)
|
Smaller reporting company
x
|
Page
|
|
PART I. FINANCIAL
INFORMATION
|
|
ITEM 1. FINANCIAL STATEMENTS
|
|
F-1
|
|
F-2
|
|
F-3
|
|
F-13
|
|
F-15
|
|
3
|
|
8
|
|
ITEM
4. CONTROLS AND PROCEDURES
|
8
|
PART II OTHER
INFORMATION
|
|
ITEM
1. LEGAL PROCEEDINGS
|
10
|
ITEM
1A. RISK FACTORS
|
10
|
10
|
|
ITEM
3. DEFAULTS UPON SENIOR SECURITIES
|
10
|
11
|
|
ITEM
5. OTHER INFORMATION
|
11
|
ITEM
6. EXHIBITS
|
12
|
13
|
June
30, 2008
(unaudited)
|
December
31, 2007
|
|||||||
Assets
|
||||||||
Current
assets
|
||||||||
Cash
and cash equivalents
|
$
|
813,015
|
$
|
221,120
|
||||
Cash
– Restricted
|
203,125
|
-
|
||||||
Prepaid
services and other current assets (Note 1)
|
31,229
|
84,691
|
||||||
Salary
advance (Note 1)
|
700
|
2,025
|
||||||
Total
current assets
|
1,048,069
|
307,836
|
||||||
Deposits
and other assets (Note 1)
|
7,128
|
7,128
|
||||||
Furniture
and equipment, net of accumulated depreciation of $35,144 and $27,158
(Note 2)
|
31,882
|
38,271
|
||||||
Total
assets
|
$
|
1,087,079
|
$
|
353,235
|
||||
Liabilities
and Stockholders' Deficit
|
||||||||
Current
liabilities
|
||||||||
Accounts
payable and accrued liabilities (Note 4)
|
$
|
661,799
|
$
|
932,609
|
||||
Total
current liabilities
|
661,799
|
932,609
|
||||||
Notes
payable, net of discount of $188,962 (Note 5)
|
2,811,038
|
-
|
||||||
Total
liabilities
|
3,472,837
|
932,609
|
||||||
Commitments
and Contingencies
|
-
|
-
|
||||||
Stockholders'
Deficit
|
||||||||
Preferred
stock, $0.001 par value; 10,000,000 shares authorized, no shares issued
and outstanding
|
-
|
-
|
||||||
Common
stock, $0.001 par value; 100,000,000 shares authorized; 11,601,754 shares
and 11,432,254 (post reverse split, does not include 120 shares issued on
August 1, 2008 for rounding) issued and outstanding at June 30,
2008 and December 31, 2007 respectively
|
11,601
|
11,432
|
||||||
Common
stock subscribed (Note 6)
|
29,198
|
153,000
|
||||||
Additional
paid-in capital
|
18,438,475
|
18,005,332
|
||||||
Deficit
accumulated during the development stage
|
(20,865,032
|
)
|
(18,749,138
|
)
|
||||
Total
stockholders’ deficit
|
(2,385,758
|
)
|
(579,374
|
)
|
||||
Total
liabilities and stockholders' deficit
|
$
|
1,087,079
|
$
|
353,235
|
For
the Three Months Ended June 30,
|
For
the Six Months Ended June 30,
|
For
the Period October 30, 2002 to
|
||||||||||||||||||
2008
|
2007
|
2008
|
2007
|
June 30,
2008
|
||||||||||||||||
Revenues
|
$ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||
Operating
expenses:
|
||||||||||||||||||||
Selling,
general and administrative expenses
|
834,512 | 1,141,908 | 2,011,419 | 2,016,018 | 18,097,360 | |||||||||||||||
Merger
fees and costs
|
- | - | - | - | 350,000 | |||||||||||||||
Financing
cost
|
- | - | - | - | 90,000 | |||||||||||||||
Impairment
of intangible asset costs
|
- | - | - | - | 6,393 | |||||||||||||||
Total
operating expenses
|
834,512 | 1,141,908 | 2,011,419 | 2,016,018 | 18,543,753 | |||||||||||||||
Operating
loss
|
(834,512 | ) | (1,141,908 | ) | (2,011,419 | ) | (2,016,018 | ) | (18,543,753 | ) | ||||||||||
Other
expense:
|
||||||||||||||||||||
Cost
of penalty for late registration of shares
|
- | - | - | - | 2,192,160 | |||||||||||||||
(Gain)
loss from marking to market - warrant portion of penalty for late
registration of shares
|
- | - | - | - | (378,198 | ) | ||||||||||||||
(Gain)
loss from marketing to market - stock portion of penalty for late
registration of shares
|
- | - | - | - | (760,058 | ) | ||||||||||||||
Interest
(income) expense, net
|
58,148 | (26,812 | ) | 104,475 | (47,678 | ) | 1,256,831 | |||||||||||||
Total
other (income) expense
|
58,148 | (26,812 | ) | 104,475 | (47,678 | ) | 2,310,735 | |||||||||||||
Income
(loss) before income taxes
|
(892,660 | ) | (1,115,096 | ) | (2,115,894 | ) | (1,968,340 | ) | (20,854,488 | ) | ||||||||||
Provision
for income taxes
|
- | - | - | (8,115 | ) | (10,544 | ) | |||||||||||||
Net
(loss)
|
$ | (892,660 | ) | $ | (1,115,096 | ) | $ | (2,115,894 | ) | $ | (1,976,455 | ) | $ | (20,865,032 | ) | |||||
Net
(loss) per share - basic and diluted
|
$ | (0.08 | ) | $ | (0.10 | ) | $ | (0.18 | ) | $ | (0.17 | ) | $ | (3.21 | ) | |||||
Weighted
average shares outstanding (post reverse stock split)- basic and
diluted
|
11,600,451 | 11,432,254 | 11,481,627 | 11,411,968 | 6,498,489 |
Additional
|
Common
|
|||||||||||||||||||||||||||
Common
Stock
|
Paid-In
|
Deferred
|
Stock
|
Accumulated
|
||||||||||||||||||||||||
Shares
|
Amount
|
Capital
|
Compensation
|
Subscribed
|
Deficit
|
Total
|
||||||||||||||||||||||
Balance
at October 30, 2002 (date of inception)
|
- | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | |||||||||||||||
Shares
of common stock issued at $0.006 per share to founders for license of
proprietary right in December 2002
|
1,661,228 | 1,661 | 7,589 | - | - | - | 9,250 | |||||||||||||||||||||
Shares
of common stock issued at $0.006 per share to founders for services
rendered in December 2002
|
140,531 | 141 | 641 | - | - | - | 782 | |||||||||||||||||||||
Shares
of common stock issued at $1.671 per share to consultants for services
rendered in December 2002
|
5,388 | 5 | 8,995 | (9,000 | ) | - | - | - | ||||||||||||||||||||
Sale
of common stock for cash at $1.671 per share in December
2002
|
18,558 | 19 | 30,982 | - | - | - | 31,001 | |||||||||||||||||||||
Net
loss for the period from inception (October 30, 2002) to December 31,
2002
|
- | - | - | - | (45,918 | ) | (45,918 | ) | ||||||||||||||||||||
Balance
at December 31, 2002 (reflective of stock splits)
|
1,825,704 | $ | 1,826 | $ | 48,207 | $ | (9,000 | ) | $ | - | $ | (45,918 | ) | $ | (4,885 | ) |
Shares
granted to consultants at $1.392 per share for services rendered in
January 2003
|
9,878 | 10 | 13,740 | - | - | - | 13,750 | |||||||||||||||||||||
Sale
of shares of common stock for cash at $1.517 per share in January
2003
|
32,955 | 33 | 49,967 | - | - | - | 50,000 | |||||||||||||||||||||
Shares
granted to consultants at $1.392 per share for services rendered in March
2003
|
15,445 | 15 | 21,485 | - | - | - | 21,500 | |||||||||||||||||||||
Conversion
of notes payable to common stock at $1.392 per share in April
2003
|
143,674 | 144 | 199,856 | - | - | - | 200,000 | |||||||||||||||||||||
Shares
granted to consultants at $1.413 per share for services rendered in April
2003
|
1,437 | 1 | 2,029 | - | - | - | 2,030 | |||||||||||||||||||||
Sale
of shares of common stock for cash at $2.784 per share in May
2003
|
1,796 | 2 | 4,998 | - | - | - | 5,000 | |||||||||||||||||||||
Sales
of shares of common stock for cash at $2.784 per share in June
2003
|
3,592 | 4 | 9,996 | - | - | - | 10,000 | |||||||||||||||||||||
Conversion
of notes payable to common stock at $1.392 per share in June
2003
|
71,837 | 72 | 99,928 | - | - | - | 100,000 | |||||||||||||||||||||
Beneficial
conversion feature associated with notes issued in June
2003
|
- | - | 60,560 | - | - | - | 60,560 | |||||||||||||||||||||
Amortization
of deferred compensation
|
- | - | - | 9,000 | - | - | 9,000 | |||||||||||||||||||||
Costs
of GPN Merger in July 2003
|
236,813 | 237 | (121,036 | ) | - | - | - | (120,799 | ) | |||||||||||||||||||
Value
of warrants issued with extended notes payable in October
2003
|
- | - | 189,937 | - | - | - | 189,937 | |||||||||||||||||||||
- | ||||||||||||||||||||||||||||
Value
of Company warrants issued in conjunction with fourth quarter notes
payable issued October through December 2003
|
- | - | 207,457 | - | - | - | 207,457 | |||||||||||||||||||||
Value
of warrants contributed by founders in conjunction with fourth quarter
notes payable issued October through December 2003
|
- | - | 183,543 | - | - | - | 183,543 | |||||||||||||||||||||
Value
of warrants issued for services in October through December
2003
|
- | - | 85,861 | - | - | - | 85,861 | |||||||||||||||||||||
Net
loss for the twelve month period ended December 31, 2003
|
- | - | - | - | - | (1,856,702 | ) | (1,856,702 | ) | |||||||||||||||||||
- | ||||||||||||||||||||||||||||
Balance
at December 31, 2003
|
2,343,130 | $ | 2,343 | $ | 1,056,529 | $ | - | $ | - | $ | (1,902,620 | ) | $ | (843,748 | ) |
Shares
granted at $10.00 per share pursuant to the Senior Note Agreement in
January 2004
|
60,000 | 60 | 599,940 | (600,000 | ) | - | - | - | ||||||||||||||||||||
Shares
issued at $10.00 per share to a consultant for services rendered in
January 2004
|
80,000 | 80 | 799,920 | (800,000 | ) | - | - | - | ||||||||||||||||||||
Shares
issued to a consultant at $6.20 per share for services rendered in
February 2004
|
4,000 | 4 | 24,796 | (24,800 | ) | - | - | - | ||||||||||||||||||||
Shares
issued to a consultant at $4.00 per share for services rendered in March
2004
|
105,160 | 105 | 420,535 | (420,640 | ) | - | - | - | ||||||||||||||||||||
Shares
issued to a consultant at $5.00 per share for services rendered in March
2004
|
50,000 | 50 | 249,950 | (250,000 | ) | - | - | - | ||||||||||||||||||||
Shares
sold for cash at $1.50 per share in March, 2004
|
800 | 1 | 1,199 | - | - | - | 1,200 | |||||||||||||||||||||
Shares
issued at $5.00 per share to consultants for services rendered in March
2004
|
2,000 | 2 | 9,998 | - | - | - | 10,000 | |||||||||||||||||||||
Shares
issued to a consultant at $4.00 per share for services rendered
in March 2004
|
200 | 0 | 800 | - | - | - | 800 | |||||||||||||||||||||
Shares
issued to consultants at $3.20 per share for services rendered in March
2004
|
9,160 | 9 | 29,303 | - | - | - | 29,312 | |||||||||||||||||||||
Shares
to be issued to consultant at $4.10 per share in April 2004 for services
to be rendered through March 2005
|
- | - | - | (82,000 | ) | - | - | (82,000 | ) | |||||||||||||||||||
Shares
granted pursuant to the New Senior Note Agreement in April
2004
|
60,000 | 60 | 149,940 | (150,000 | ) | - | - | - | ||||||||||||||||||||
Shares
issued to officer at $3.20 per share for services rendered in
April 2004
|
20,000 | 20 | 63,980 | - | - | - | 64,000 | |||||||||||||||||||||
Conversion
of Note Payable to common stock at $1.00 per share in May
2004
|
35,000 | 35 | 34,965 | - | - | - | 35,000 |
Beneficial
Conversion Feature associated with note payable in May
2004
|
- | - | 35,000 | - | - | - | 35,000 | |||||||||||||||||||||
Issuance
of warrants to officers and founder for services rendered in May
2004
|
- | - | 269,208 | - | - | - | 269,208 | |||||||||||||||||||||
Shares
to a consultant at $2.00 per share as a due diligence fee in May
2004
|
12,500 | 13 | 24,988 | - | - | - | 25,000 | |||||||||||||||||||||
50,000 | 50 | 499,950 | (500,000 | ) | - | - | - | |||||||||||||||||||||
Shares
issued to a consultant at $10.00 per share for services to be rendered
over twelve months beginning May 2004
|
||||||||||||||||||||||||||||
Beneficial
Conversion Feature associated with notes payable issued in June
2004
|
- | - | 3,000 | - | - | - | 3,000 | |||||||||||||||||||||
Issuance
of warrants to note holders in April, May, and June 2004
|
- | - | 17,915 | - | - | - | 17,915 | |||||||||||||||||||||
Issuance
of warrants to employees and consultants for services rendered in April
through June 2004
|
- | - | 8,318 | - | - | - | 8,318 | |||||||||||||||||||||
Shares
issued in July to a consultant at $1.00 for services to be
rendered through July 2005
|
25,000 | 25 | 24,975 | (25,000 | ) | - | - | - | ||||||||||||||||||||
Shares
issued to a consultant in July and September at $4.10 per share for
services to be rendered through April 2005
|
20,000 | 20 | 81,980 | - | - | - | 82,000 | |||||||||||||||||||||
Shares
issued to a consultant in September at $1.20 to $2.20 for
services rendered through September 2004
|
12,728 | 13 | 16,896 | - | - | - | 16,909 | |||||||||||||||||||||
Shares
issued in July to September 2004 as interest on note
payable
|
30,000 | 30 | 35,970 | - | - | - | 36,000 | |||||||||||||||||||||
Issuance
of warrants with notes payable in July and August 2004
|
- | - | 72,252 | - | - | - | 72,252 |
Accrued
deferred compensation in August 2004 to a consultant for 10,000 shares at
$1.00 per share, committed but unissued
|
- | - | - | (10,000 | ) | - | - | (10,000 | ) | |||||||||||||||||||
Shares
issued in August 2004 at $1.40 to a consultant for services to be
performed through October 2004
|
10,000 | 10 | 13,990 | (14,000 | ) | - | - | - | ||||||||||||||||||||
Shares
issued in August 2004 at $1.25 per share for conversion of $30,000 demand
loan
|
24,000 | 24 | 29,976 | - | - | - | 30,000 | |||||||||||||||||||||
Shares
issued in August 2004 at $1.60 per share to a consultant for services
provided.
|
12,500 | 13 | 19,988 | - | - | - | 20,000 | |||||||||||||||||||||
Shares
issued to employees at $1.60 to $2.50 per share
|
4,880 | 5 | 8,379 | - | - | - | 8,384 | |||||||||||||||||||||
Commitment
to issue 10,000 shares of stock to a consultant at $2.30 per share for
services to be provided through September 2005
|
- | - | - | (23,000 | ) | - | - | (23,000 | ) | |||||||||||||||||||
Sale
of stock for cash in October at $1.25 per share, net of costs of
$298,155
|
1,816,000 | 1,816 | 1,362,107 | - | - | - | 1,363,923 | |||||||||||||||||||||
Value
of warrants issued with sale of common stock in October, net of
costs
|
- | - | 607,922 | - | - | - | 607,922 | |||||||||||||||||||||
Issuance
of warrant to officer in October
|
- | - | 112,697 | - | - | - | 112,697 | |||||||||||||||||||||
Issuance
of stock to investment bankers in October 2004 for commissions
earned
|
490,000 | 490 | (490 | ) | - | - | - | - | ||||||||||||||||||||
Conversion
of accounts payable to stock in October at $1.25 per share
|
125,775 | 126 | 108,514 | - | - | - | 108,640 | |||||||||||||||||||||
Value
of warrants issued with accounts payable conversions
|
- | - | 48,579 | - | - | - | 48,579 | |||||||||||||||||||||
Conversion
of demand loan to stock in October at $1.10 per share
|
9,330 | 9 | 10,254 | - | - | - | 10,263 | |||||||||||||||||||||
Forgiveness
of notes payable in October 2004
|
- | - | 36,785 | - | - | - | 36,785 |
Issuance
of stock to officer and director at $1.25 per share in October for
conversion of liability
|
144,000 | 144 | 123,789 | - | - | - | 123,933 | |||||||||||||||||||||
Value
of warrants issued with officer and director conversion of
liabilities
|
- | - | 56,067 | - | - | - | 56,067 | |||||||||||||||||||||
Conversion
of debt and accrued interest to common stock at $0.75 to $1.25 per
share
|
670,315 | 670 | 423,547 | - | - | - | 424,217 | |||||||||||||||||||||
Value
of warrants issued with conversion of debt
|
- | - | 191,111 | - | - | - | 191,111 | |||||||||||||||||||||
Conversion
of Note Payable of $5,000 plus accrued interest of $71
|
6,761 | 7 | 4,993 | - | - | - | 5,000 | |||||||||||||||||||||
Issuance
of warrants to note holders in October 2004
|
- | - | 112,562 | - | - | - | 112,562 | |||||||||||||||||||||
Value
of shares issued to CFO as compensation
|
10,000 | 10 | 34,990 | - | - | - | 35,000 | |||||||||||||||||||||
Value
of warrants issued to members of advisory committees in November and
December
|
- | - | 16,348 | - | - | - | 16,348 | |||||||||||||||||||||
Beneficial
conversion feature associated with
notes payable
|
- | - | 124,709 | - | - | - | 124,709 | |||||||||||||||||||||
Shares
issued in error to be cancelled
|
(900 | ) | (1 | ) | 1 | - | - | - | 0 | |||||||||||||||||||
Amortization
of deferred compensation through December 31, 2004
|
- | - | - | 2,729,454 | - | - | 2,729,454 | |||||||||||||||||||||
Loss
for the twelve months ended December 31, 2004
|
- | - | - | - | - | (5,305,407 | ) | (5,305,407 | ) | |||||||||||||||||||
Balance
at December 31, 2004
|
6,242,339 | $ | 6,242 | $ | 7,979,124 | $ | (169,986 | ) | $ | - | $ | (7,208,027 | ) | $ | 607,353 |
Sale
of shares of common stock for cash at $2.00 per share in March 2005 for
warrant exercise, net of costs
|
660,078 | 660 | 1,190,196 | - | - | - | 1,190,856 | |||||||||||||||||||||
Value
of warrants issued to members of advisory committees in March
2005
|
- | - | 137,049 | - | - | - | 137,049 | |||||||||||||||||||||
Deferred
compensation in February 2005 to a consultant for 5,000 shares of common
stock at $6.50 per share.
|
- | - | - | (32,500 | ) | - | - | (32,500 | ) | |||||||||||||||||||
Warrants
exercised at $0.50 per share in June 2003
|
8,000 | 8 | 3,992 | - | - | - | 4,000 | |||||||||||||||||||||
Value
of warrants issued to members of advisory committee in June
2005
|
- | - | 70,781 | - | - | - | 70,781 | |||||||||||||||||||||
Value
of warrants issued to investors and service providers in June
2005
|
- | - | 32,991 | - | - | - | 32,991 | |||||||||||||||||||||
Issuance
of 23,215 shares of common stock in July 2005 for conversion of notes
payable
|
23,215 | 23 | 64,980 | - | - | - | 65,003 | |||||||||||||||||||||
Issuance
of 10,000 shares of common stock in August 2005 to a consultant
for services provided
|
10,000 | 10 | 9,990 | - | - | - | 10,000 | |||||||||||||||||||||
Value
of warrants issued to advisory committee in September 2005 for
services
|
- | - | 20,491 | - | - | - | 20,491 | |||||||||||||||||||||
Amortization
of deferred comp for the twelve months ended December,
2005
|
- | - | - | 199,726 | - | - | 199,726 | |||||||||||||||||||||
Value
of warrants issued in October and December 2005 to investors and service
providers
|
- | - | 18,399 | - | - | - | 18,399 | |||||||||||||||||||||
Loss
for the year ended December 31,2005
|
- | - | - | - | - | (4,591,107 | ) | (4,591,107 | ) | |||||||||||||||||||
6,943,632 | $ | 6,943 | $ | 9,527,993 | $ | (2,760 | ) | $ | - | $ | (11,799,134 | ) | $ | (2,266,958 | ) |
Issuance
of 10,000 shares to officer, previously accrued
|
10,000 | 10 | 41,406 | - | - | - | 41,416 | |||||||||||||||||||||
Value
of warrants issued to members of advisory committee in March
2006
|
- | - | 8,399 | - | - | - | 8,399 | |||||||||||||||||||||
Amortization
of deferred compensation for the three months ended March 31,
2006
|
- | - | - | 2,760 | - | - | 2,760 | |||||||||||||||||||||
Issuance
of common stock in May 2006 to a consultant for services
provided
|
3,446 | 3 | 16,194 | - | - | - | 16,197 | |||||||||||||||||||||
Conversion
of accrued interest to common stock at $1.25 per share in May,
2006
|
1,929 | 2 | 2,409 | - | - | - | 2,411 | |||||||||||||||||||||
Conversion
of accrued interest to common stock at $1.25 per share in May,
2006
|
1,632 | 2 | 2,039 | - | - | - | 2,041 | |||||||||||||||||||||
Conversion
of accrued interest to common stock at $1.00 per share in May,
2006
|
1,345 | 1 | 1,354 | - | - | - | 1,355 | |||||||||||||||||||||
Common
stock issued pursuant to the exercise of warrants at $0.90 per share in
June 2006
|
500 | 1 | 450 | - | - | - | 450 | |||||||||||||||||||||
Value
of warrants issued to members of advisory committee in June
2006
|
- | - | 8,820 | - | - | - | 8,820 | |||||||||||||||||||||
Value
of warrants issued to members of advisory committee in September
2006
|
- | - | 3,495 | - | - | - | 3,495 | |||||||||||||||||||||
Value
of warrants issued to officers
|
- | - | 50,874 | - | - | - | 50,874 | |||||||||||||||||||||
Issuance
of penalty Common Stock, previously accrued
|
415,080 | 415 | 871,250 | - | - | - | 871,665 | |||||||||||||||||||||
Issuance
of penalty warrants, previously accrued
|
- | - | 182,239 | - | - | - | 182,239 | |||||||||||||||||||||
Value
of options issued to officer
|
- | - | 78,802 | - | - | - | 78,802 | |||||||||||||||||||||
Value
of warrants issued to members of advisory committee in December
2006
|
- | - | 1,974 | - | - | - | 1,974 | |||||||||||||||||||||
Issuance
of Common Stock for cash
|
3,426,625 | 3,427 | 4,610,122 | - | - | - | 4,613,549 | |||||||||||||||||||||
Common
stock to be issued as commission for equity fund raising
|
- | - | (5,483 | ) | - | 5,483 | - | - | ||||||||||||||||||||
Value
of options issued to officer
|
- | - | 185,472 | - | - | - | 185,472 | |||||||||||||||||||||
Value
of shares issued to officer
|
- | - | 32,120 | - | - | - | 32,120 | |||||||||||||||||||||
Loss
for the year ended December 31, 2006
|
- | - | - | - | - | (1,486,046 | ) | (1,486,046 | ) | |||||||||||||||||||
10,804,190 | $ | 10,804 | $ | 15,619,928 | $ | - | $ | 5,483 | $ | (13,285,180 | ) | $ | 2,351,035 |
Common
stock issued as commission for equity fund raising
|
548,260 | 548 | 4,935 | - | (5,483 | ) | - | - | ||||||||||||||||||||
Common
stock issued to consultant in January 2007 at $1.50 per
share
|
29,804 | 30 | 44,676 | - | - | - | 44,706 | |||||||||||||||||||||
Common
stock issued to consultants in January 2007 at $1.55 per
share
|
40,000 | 40 | 61,960 | - | - | - | 62,000 | |||||||||||||||||||||
Common
stock issued to consultants in January 2007 at $1.50 per
share
|
10,000 | 10 | 14,990 | - | - | - | 15,000 | |||||||||||||||||||||
Value
of options issued to officer in January, February and March
2007
|
- | - | 471,457 | - | - | - | 471,457 | |||||||||||||||||||||
Value
of options issued to employee in January 2007
|
- | - | 5,426 | - | - | - | 5,426 | |||||||||||||||||||||
Value
of warrants issued to consultant in April 2007
|
- | - | 166,998 | - | - | - | 166,998 | |||||||||||||||||||||
Value
of options issued to employees in July 2007
|
- | - | 996,133 | - | - | - | 996,133 | |||||||||||||||||||||
Value
of options issued to directors in July 2007
|
- | - | 537,833 | - | - | - | 537,833 | |||||||||||||||||||||
Value
of options issued to consultants in July 2007
|
- | - | 80,996 | - | - | - | 80,996 | |||||||||||||||||||||
Common
stock to be issued for consulting services in 2008 at $1.10 per
share
|
- | - | - | - | 33,000 | - | 33,000 | |||||||||||||||||||||
Common
stock to be issued for finders fee in 2008 at $1.20 per
share
|
- | - | - | - | 120,000 | - | 120,000 | |||||||||||||||||||||
Loss
for the year ended December 31, 2007
|
- | - | - | - | - | (5,463,958 | ) | (5,463,958 | ) | |||||||||||||||||||
11,432,254 | $ | 11,432 | $ | 18,005,332 | $ | - | $ | 153,000 | $ | (18,749,138 | ) | $ | (579,374 | ) |
Common
stock issued for consulting services previously accrued
|
30,000 | 30 | 32,970 | - | (33,000 | ) | - | - | ||||||||||||||||||||
Common
stock issued for finders fee previously accrued
|
100,000 | 100 | 119,900 | - | (120,000 | ) | - | - | ||||||||||||||||||||
Common
stock to be issued for interest payment at $0.488 per
share
|
- | - | - | - | 19,276 | 19,276 | ||||||||||||||||||||||
Value
of warrants issued to consultant in April 2007
|
- | - | 38,599 | - | - | - | 38,599 | |||||||||||||||||||||
Value
of warrants issued pursuant to convertible debt agreement
|
- | - | 226,754 | - | - | - | 226,754 | |||||||||||||||||||||
Value
of options issued to advisory board
|
- | - | 3,729 | - | - | - | 3,729 | |||||||||||||||||||||
Value
of options issued to employee in January 2007
|
- | - | 1,357 | - | - | - | 1,357 | |||||||||||||||||||||
Value
of options issued to consultants in July 2007
|
- | - | 3,497 | - | - | - | 3,497 | |||||||||||||||||||||
Loss
for the three months ended March 31, 2008
|
- | - | - | - | - | (1,223,234 | ) | (1,223,234 | ) | |||||||||||||||||||
11,562,254 | $ | 11,562 | $ | 18,432,138 | $ | - | $ | 19,276 | $ | (19,972,372 | ) | $ | (1,509,396 | ) | ||||||||||||||
Common
stock issued for interest payment at $0.488 per share
|
39,500 | 40 | 19,237 | - | (19,276 | ) | - | - | ||||||||||||||||||||
Common
stock to be issued for interest payment at $0.699 per
share
|
- | - | - | - | 19,726 | 19,726 | ||||||||||||||||||||||
Common
stock to be issued for interest payment at $0.699 per
share
|
- | - | - | - | 1,972 | 1,972 | ||||||||||||||||||||||
Common
stock subscribed pursuant to the exercise of warrants at $0.375 per
share
|
- | - | - | - | 7,500 | - | 7,500 | |||||||||||||||||||||
Value
of options issued to employee in January 2007
|
- | - | 1,357 | - | - | - | 1,357 | |||||||||||||||||||||
Value
of options issued to consultants in July 2007
|
- | - | 3,497 | - | - | - | 3,497 | |||||||||||||||||||||
Value
of options issued to employees in March 2008
|
- | - | 1,220 | - | - | - | 1,220 | |||||||||||||||||||||
Value
of options issued to a Director in March 2008
|
- | - | 19,625 | - | - | - | 19,625 | |||||||||||||||||||||
Value
of warrants issued to consultant in April 2007, cancelled per
agreement
|
- | - | (38,599 | ) | - | - | - | (38,599 | ) | |||||||||||||||||||
Loss
for the three months ended June 30, 2008
|
- | - | - | - | - | (892,660 | ) | (892,660 | ) | |||||||||||||||||||
Balance
at June 30, 2008
|
11,601,754 | $ | 11,602 | $ | 18,438,475 | $ | - | $ | 29,198 | $ | (20,865,032 | ) | $ | (2,385,758 | ) |
For
the Six Months Ended June 30,
|
For
the Period October 30, 2002 to
|
|||||||||||
2008
|
2007
|
June
30, 2008
|
||||||||||
Cash
flows from operating activities:
|
||||||||||||
Net
loss
|
$
|
(2,115,894
|
)
|
$
|
(1,976,455
|
)
|
$
|
(20,865,032
|
)
|
|||
Adjustments
to reconcile net loss to net
|
||||||||||||
cash
used in operating activities:
|
||||||||||||
Non-cash
compensation
|
61,782
|
564,168
|
6,870,141
|
|||||||||
Cost
of penalty for late registration of shares - stock portion
|
-
|
-
|
1,631,726
|
|||||||||
Cost
of penalty for late registration of shares - warrant
portion
|
-
|
-
|
560,434
|
|||||||||
(Gain)
loss from marking to market - stock portion of penalty for late
registration of shares
|
-
|
-
|
(760,058
|
)
|
||||||||
(Gain)
loss from marking to market - warrant portion of penalty for late
registration of shares
|
-
|
-
|
(378,198
|
)
|
||||||||
Legal
fees for note payable
|
-
|
-
|
20,125
|
|||||||||
Placement
fees for note payable
|
-
|
-
|
65,000
|
|||||||||
Impairment
of intangible asset
|
-
|
-
|
6,393
|
|||||||||
Interest
expense
|
-
|
-
|
156,407
|
|||||||||
Amortization
of discount on notes payable
|
37,792
|
-
|
1,044,727
|
|||||||||
Amortization
of cash held in escrow
|
46,875
|
-
|
46,875
|
|||||||||
Depreciation
and amortization
|
7,986
|
6,109
|
60,501
|
|||||||||
Changes
in operating assets and liabilities:
|
||||||||||||
Deposits
|
-
|
-
|
(4,868
|
)
|
||||||||
Prepaid
services and other assets
|
25,962
|
-
|
(15,988
|
)
|
||||||||
Accounts
payable and accrued expenses
|
(229,836
|
)
|
177,543
|
948,527
|
||||||||
Salary
advance
|
1,325
|
(2,475
|
)
|
(700
|
)
|
|||||||
Net
cash used in operating activities
|
(2,164,008
|
)
|
(1,231,110
|
)
|
(10,613,988
|
)
|
||||||
Cash
flows from investing activities:
|
||||||||||||
Acquisition
of property and equipment
|
(1,597
|
)
|
(7,614
|
)
|
(67,026
|
)
|
||||||
Net
cash used in investing activities
|
(1,597
|
)
|
(7,614
|
)
|
(67,026
|
)
|
||||||
Cash
flows from financing activities:
|
||||||||||||
Proceeds
from notes payable
|
2,750,000
|
-
|
4,703,375
|
|||||||||
Principal
payments on notes payable and demand loans
|
-
|
-
|
(1,094,747
|
)
|
||||||||
Shares
of stock sold for cash
|
-
|
-
|
7,873,451
|
|||||||||
Proceeds
from exercise of warrant
|
7,500
|
-
|
11,950
|
|||||||||
Officer
repayment of amounts paid on his behalf
|
-
|
-
|
19,880
|
|||||||||
Cash
paid on behalf of officer
|
-
|
-
|
(19,880
|
)
|
||||||||
Net
cash provided by financing activities
|
2,757,500
|
-
|
11,494,029
|
|||||||||
Net
increase (decrease) in cash and cash equivalents
|
591,895
|
(1,238,724
|
)
|
813,015
|
||||||||
Cash
and cash equivalents at beginning of period
|
221,120
|
2,752,103
|
-
|
|||||||||
Cash
and cash equivalents at end of period
|
$
|
813,015
|
$
|
1,513,379
|
$
|
813,015
|
For
the Six Months Ended June 30,
|
For
the Period October 30, 2002 to
|
|||||||||||
2008
|
2007
|
June
30, 2008
|
||||||||||
Supplemental
disclosures of cash flow information:
|
||||||||||||
Cash
paid during the period for:
|
||||||||||||
Interest
|
$
|
40,998
|
$
|
-
|
$
|
127,051
|
||||||
Taxes
|
$
|
-
|
$
|
8,115
|
$
|
8,115
|
||||||
Acquisition
and capital restructure:
|
||||||||||||
Assets
acquired
|
-
|
-
|
-
|
|||||||||
Liabilities
assumed
|
-
|
-
|
(120,799
|
)
|
||||||||
Common
stock retained
|
-
|
-
|
(2,369
|
)
|
||||||||
Adjustment
to additional paid-in capital
|
-
|
-
|
123,168
|
|||||||||
Organization
costs
|
-
|
-
|
350,000
|
|||||||||
Total
consideration paid
|
$
|
-
|
$
|
-
|
$
|
350,000
|
||||||
Common
stock issued in exchange for proprietary rights
|
$
|
-
|
$
|
-
|
$
|
9,250
|
||||||
Common
stock issued in exchange for services
|
$
|
33,000
|
$
|
77,000
|
$
|
3,210,483
|
||||||
Common
stock issued in exchange for previously incurred debt and accrued
interest
|
$
|
-
|
$
|
-
|
$
|
1,066,401
|
||||||
Common
stock issued in exchange as interest
|
$
|
19,276
|
$
|
-
|
$
|
55,276
|
||||||
Amortization
of beneficial conversion feature
|
$
|
-
|
$
|
-
|
$
|
223,269
|
||||||
Stock
options and warrants issued in exchange for services
rendered
|
$
|
61,782
|
$
|
457,300
|
$
|
3,440,274
|
||||||
Debt
and accrued interest forgiveness from note holders
|
$
|
-
|
$
|
-
|
$
|
36,785
|
||||||
Common
stock issued in satisfaction of amounts due to an Officer and a
Director
|
$
|
-
|
$
|
-
|
$
|
180,000
|
||||||
Common
stock issued in satisfaction of accounts payable
|
$
|
-
|
$
|
-
|
$
|
157,219
|
||||||
Deferred
compensation to a consultant accrued in March 2005
|
$
|
-
|
$
|
-
|
$
|
2,630,761
|
||||||
Amortization
of deferred compensation
|
$
|
-
|
$
|
-
|
$
|
202,486
|
||||||
Fair
value of common stock and warrants in payable in connection with late
filing of registration statement
|
$
|
-
|
$
|
-
|
$
|
3,684,664
|
||||||
Gain
from marking to market - stock portion of penalty for late registration of
shares
|
$
|
-
|
$
|
-
|
$
|
(1,124,255
|
)
|
|||||
Gain
from marking to market - warrant portion of penalty for late registration
of shares
|
$
|
-
|
$
|
-
|
$
|
(456,603
|
)
|
|||||
Impairment
of intangible asset
|
$
|
-
|
$
|
-
|
$
|
6,393
|
||||||
Issuance
of stock to Officer, previously accrued
|
$
|
-
|
$
|
-
|
$
|
41,416
|
||||||
Value
of warrants issued to members of advisory board
|
$
|
-
|
$
|
-
|
$
|
22,688
|
||||||
Services
for note payable
|
$
|
-
|
$
|
-
|
$
|
9,750
|
||||||
Issuance
of shares for accounts payable
|
$
|
-
|
$
|
44,706
|
$
|
44,706
|
||||||
Stock
issued as commission for equity fund raising
|
$
|
120,000
|
$
|
5,483
|
$
|
125,483
|
||||||
Value
of warrants issued for financing
|
$
|
226,754
|
$
|
-
|
$
|
226,754
|
||||||
Value
of shares to be issued for interest payment
|
$
|
21,698
|
$
|
-
|
$
|
21,698
|
Options
|
Weighted
Average
Exercise
Price
|
|||||||
Outstanding
at December 31, 2007
|
1,601,421
|
$
|
2.92
|
|||||
Issued
|
39,747
|
1.21
|
||||||
Exercised
|
-
|
-
|
||||||
Forfeited
or expired
|
-
|
-
|
||||||
Outstanding
at June 30, 2008
|
1,641,168
|
$
|
2.88
|
|||||
Non-vested
at June 30, 2008
|
3,625
|
$
|
1.12
|
|||||
Exercisable
at June 30, 2008
|
1,637,543
|
$
|
2.89
|
June
30, 2008
|
December
31, 2007
|
|||||||
Prepaid
insurance
|
$
|
11,448
|
$
|
29,502
|
||||
Prepaid
expenses
|
19,781
|
55,189
|
||||||
$
|
31,229
|
$
|
84,691
|
Computer
equipment
|
3
years
|
Laboratory
equipment
|
3
years
|
Furniture
|
7
years
|
June
30, 2008
|
December
31, 2007
|
|||||||
Office
Equipment
|
$
|
60,878
|
$
|
59,282
|
||||
Office
furniture and fixtures
|
6,148
|
6,147
|
||||||
67,026
|
65,429
|
|||||||
Accumulated
depreciation
|
(35,144
|
)
|
(27,158
|
)
|
||||
Total
|
$
|
31,882
|
$
|
38,271
|
June
30, 2008
|
December
31, 2007
|
|||||||
Accounts
payable and accrued liabilities
|
$
|
580,568
|
$
|
852,
411
|
||||
Accounts
payable - shell company
|
34,926
|
34,926
|
||||||
Credit
cards payable
|
39,891
|
36,765
|
||||||
Interest
payable
|
3,214
|
3,215
|
||||||
Accrued
payroll
|
-
|
2,092
|
||||||
State
income tax payable
|
3,200
|
3,200
|
||||||
$
|
661,799
|
$
|
932,609
|
Warrants
Outstanding
|
Warrants
Exercisable
|
||||||||||||||||||||
Weighted
|
Weighted
|
||||||||||||||||||||
Average
|
Weighted
|
Average
|
|||||||||||||||||||
Remaining
|
Average
|
Remaining
|
|||||||||||||||||||
Exercise
|
Number
|
Contractual
|
Exercise
|
Number
|
Contractual
|
||||||||||||||||
Prices
|
Outstanding
|
Life
(years)
|
Price
|
Exercisable
|
Life
(years)
|
||||||||||||||||
$
|
0.50-1.00
|
36,580
|
0.56
|
$
|
0.50-1.00
|
36,580
|
0.56
|
||||||||||||||
1.25-2.20
|
181,473
|
2.30
|
1.25-2.20
|
181,473
|
2.30
|
||||||||||||||||
2.30-5.60
|
3,587,718
|
3.03
|
2.30-5.60
|
3,587,718
|
3.03
|
||||||||||||||||
10.00
|
62,411
|
0.48
|
10.00
|
62,411
|
0.48
|
||||||||||||||||
20.00
|
655
|
1.07
|
20.00
|
655
|
1.07
|
||||||||||||||||
3,868,837
|
2.93
|
3,868,837
|
2.93
|
Number
of Shares
(post-split)
|
Weighted
Average
Price
Per Share
(post-split)
|
||||||
Outstanding
at December 31, 2007
|
3,516,064
|
$
|
3.60
|
||||
Granted
|
750,000
|
2.50
|
|||||
Exercised
|
-
|
-
|
|||||
Cancelled
or expired
|
(33,268
|
)
|
4.27
|
||||
Outstanding
at March 31, 2008
|
4,232,796
|
$
|
3.43
|
||||
Granted
|
-
|
-
|
|||||
Exercised
|
(20,000
|
)
|
0.38
|
||||
Cancelled
or expired
|
(343,959
|
)
|
3.12
|
||||
Outstanding
at June 30, 2008
|
3,868,837
|
$
|
3.75
|
2008
|
2007
|
|||||||
Significant
assumptions (weighted-average):
|
||||||||
Risk-free
interest rate at grant date
|
4.25 | % | 4.75 | % | ||||
Expected
stock price volatility
|
82.54
to 93.11
|
% | 87.71 | % | ||||
Expected
dividend payout
|
- | - | ||||||
Expected
warrant life-years
|
3
to 5
|
3
to 5
|
Options
Outstanding
|
Options
Exercisable
|
|||||||||||||||||||||
Exercise
Prices
|
Number
Outstanding
|
Weighted
Average Remaining Contractual Life (years)
|
Weighted
Average Exercise Price
|
Number
Exercisable
|
Weighted
Average Remaining Contractual Life (years)
|
|||||||||||||||||
$
|
0.60-2.20
|
1,408,000
|
7.26
|
$
|
0.60-2.20
|
1,404,375
|
7.28
|
|||||||||||||||
2.30-2.50
|
201,444
|
3.02
|
2.30-2.50
|
201,444
|
3.02
|
|||||||||||||||||
3.10
|
100
|
2.45
|
3.10
|
100
|
2.45
|
|||||||||||||||||
3.30
|
10,303
|
2.14
|
3.30
|
10,303
|
2.14
|
|||||||||||||||||
4.40
|
15,000
|
2.00
|
4.40
|
15,000
|
2.00
|
|||||||||||||||||
250.00
|
6,321
|
1.75
|
250.00
|
6,321
|
1.75
|
|||||||||||||||||
1,641,168
|
1,637,543
|
Number
of Shares
|
Weighted
Average
Price
Per Share
|
|||||||
Outstanding
at December 31, 2007
|
1,601,421 | $ | 2.92 | |||||
Granted
|
39,747 | 1.21 | ||||||
Exercised
|
- | - | ||||||
Expired
|
- | - | ||||||
Outstanding
at March 31, 2008
|
1,641,168 | $ | 2.88 | |||||
Granted
|
- | - | ||||||
Exercised
|
- | - | ||||||
Expired
|
- | - | ||||||
Outstanding
at June 30, 2008
|
1,641,168 | $ | 2.88 | |||||
Non-vested
at June 30, 2008
|
3,625 | $ | 1.12 | |||||
Exercisable
June 30, 2008
|
1,637,543 | $ | 2.89 |
31.1
|
|
31.2
|
|
32.1
|
|
32.2
|
IR
BioSciences Holdings, Inc.
|
||
|
|
|
By:
|
/s/ Michael K.
Wilhelm
|
|
Michael
K. Wilhelm
|
||
President,
Chief Executive Officer
|
||
/s/ John N.
Fermanis
|
||
John
N. Fermanis
|
||
Chief
Financial Officer
|