Florida
(State of or Other Jurisdiction of Incorporation or Organization)
|
20-1167761
(IRS Employer I.D. No.)
|
Large Accelerated filer o
|
Accelerated filer o
|
Non-accelerated filer o
(Do not check if a smaller reporting company)
|
Smaller reporting company x
|
Page
|
||
PART I.
|
FINANCIAL INFORMATION
|
|
Item 1.
|
3
|
|
3
|
||
4
|
||
5
|
||
7
|
||
Item 2.
|
22
|
|
Item 4.
|
28
|
|
PART II.
|
OTHER INFORMATION
|
|
Item 1.
|
29
|
|
Item 2.
|
29
|
|
Item 3.
|
29
|
|
Item 4.
|
29
|
|
Item 5.
|
29
|
|
Item 6.
|
29
|
|
30
|
March 31,
|
December 31,
|
|||||||
2012
|
2011
|
|||||||
ASSETS
|
(Unaudited)
|
|||||||
Current assets
|
||||||||
Cash and cash equivalents
|
$
|
818,164
|
$
|
862,464
|
||||
Accounts receivable, net
|
506,545
|
493,700
|
||||||
Inventory
|
25,342
|
42,312
|
||||||
Other current assets
|
5,420
|
5,420
|
||||||
Total current assets
|
1,355,471
|
1,403,896
|
||||||
Property and equipment, net
|
15,345
|
18,222
|
||||||
Total assets
|
$
|
1,370,816
|
$
|
1,422,118
|
||||
LIABILITIES AND STOCKHOLDERS' DEFICIENCY
|
||||||||
Current liabilities
|
||||||||
Accounts payable and accrued liabilities
|
$
|
898,763
|
$
|
925,790
|
||||
Accrued liabilities - related parties
|
87,780
|
157,080
|
||||||
Accrued interest, net
|
677,555
|
663,691
|
||||||
Accrued interest - related parties, net
|
31,999
|
29,396
|
||||||
Notes payable, net of discount
|
962,982
|
978,982
|
||||||
Notes payable - related parties, net of discount
|
130,500
|
130,500
|
||||||
Warrant liability
|
694,835
|
500,825
|
||||||
Options liability
|
216,770
|
161,884
|
||||||
Conversion option liability
|
1,604,150
|
1,245,761
|
||||||
Total current liabilities
|
5,305,334
|
4,793,909
|
||||||
Stockholders’ deficiency
|
||||||||
Preferred stock, $0.0001 par value, 10,000,000 shares authorized, no shares issued or outstanding as of March 31, 2012 and December 31, 2011
|
-
|
-
|
||||||
Common stock, $0.0001 par value; 500,000,000 shares authorized; 293,692,189 shares issued and 282,956,546 shares outstanding as of March 31, 2012 and December 31, 2011, respectively
|
29,369
|
29,369
|
||||||
Additional paid-in capital
|
3,787,415
|
3,745,505
|
||||||
Common stock subscribed
|
61,034
|
61,034
|
||||||
Treasury stock, 15,200 shares as of March 31, 2012 and December 31, 2011
|
(99
|
)
|
(99
|
)
|
||||
Accumulated deficit
|
(7,812,237
|
)
|
(7,207,600
|
)
|
||||
Total stockholders’ deficiency
|
(3,934,518
|
)
|
(3,371,791
|
)
|
||||
Total liabilities and stockholders’ deficiency
|
$
|
1,370,816
|
$
|
1,422,118
|
For the Three
|
For the Three
|
|||||||
Months Ended
|
Months Ended
|
|||||||
March 31,
|
March 31,
|
|||||||
2012
|
2011
|
|||||||
Revenue
|
$
|
3,285,307
|
$
|
2,471,530
|
||||
Cost of goods sold
|
2,611,982
|
1,892,142
|
||||||
Gross margin
|
673,325
|
579,388
|
||||||
Selling, general and administrative expenses
|
659,637
|
455,562
|
||||||
Total operating expenses
|
659,637
|
455,562
|
||||||
Operating income
|
13,688
|
123,826
|
||||||
Other (income) expense:
|
||||||||
Interest expense
|
46,069
|
176,103
|
||||||
Loss(gain) from change in fair value of warrant liability
|
193,821
|
(144,679
|
)
|
|||||
Loss (gain) from change in fair value of conversion option liability
|
378,435
|
(77,726
|
)
|
|||||
Total other expense(income)
|
618,325
|
(46,302
|
)
|
|||||
(Loss) Income before income taxes
|
(604,637
|
)
|
170,128
|
|||||
Income tax expense
|
-
|
-
|
||||||
Net (loss) income
|
$
|
(604,637
|
)
|
$
|
170,128
|
|||
Net (loss) income per share - basic
|
$
|
(0.002
|
)
|
$
|
0.001
|
|||
Net (loss) income per share - diluted
|
$
|
(0.002
|
)
|
$
|
0.000
|
|||
Weighted average shares outstanding - basic
|
283,692,189
|
202,385,103
|
||||||
Weighted average shares outstanding - diluted
|
283,692,189
|
781,703,928
|
For the Three
|
For the Three
|
|||||||
Months Ended
|
Months Ended
|
|||||||
March 31,
|
March 31,
|
|||||||
2012
|
2011
|
|||||||
Cash flows from operating activities:
|
||||||||
Net (loss) income
|
$
|
(604,637
|
)
|
$
|
170,128
|
|||
Adjustments to reconcile net (loss) income to net
Cash (used in) provided by operating activities:
|
||||||||
Depreciation and amortization
|
2,877
|
4,362
|
||||||
Amortization of discount on notes payable
|
-
|
101,029
|
||||||
Amortization of discounts on accrued convertible interest
|
21,864
|
39,302
|
||||||
Change in fair value of warrant liability
|
193,821
|
(144,679
|
)
|
|||||
Change in fair value of option liability
|
54,587
|
(21,280
|
)
|
|||||
Change in fair value of conversion option liability
|
378,435
|
(77,726
|
)
|
|||||
Changes in assets and liabilities:
|
||||||||
Accounts receivable
|
(12,845
|
)
|
122,339
|
|||||
Inventory and other current assets, net
|
16,970
|
(6,402
|
)
|
|||||
Accrued liability and accrued interest - related party, net
|
(66,697
|
)
|
(35,464
|
)
|
||||
Accounts payable and accrued interest
|
(12,675
|
)
|
18,360
|
|||||
Net cash (used in) provided by operating activities
|
(28,300
|
)
|
169,969
|
|||||
Cash flows from investing activities:
|
||||||||
Principal received on loan, net
|
-
|
1,500
|
||||||
Acquisition of property and equipment
|
-
|
(8,126
|
)
|
|||||
Net cash used in investing activities
|
-
|
(6,626
|
)
|
|||||
Cash flows from financing activities:
|
||||||||
Principal payments on debt
|
(16,000
|
)
|
(25,567
|
)
|
||||
Net cash used in financing activities
|
(16,000
|
)
|
(25,567
|
)
|
||||
Net (decrease) increase in cash and cash equivalents
|
(44,300
|
)
|
137,776
|
|||||
Cash and cash equivalents at beginning of period
|
862,464
|
518,082
|
||||||
Cash and cash equivalents at end of period
|
$
|
818,164
|
$
|
655,858
|
For the Three
Months Ended
March 31,
2012
|
For the Three
Months Ended
March 31,
2011
|
|||||||
Supplemental disclosure of cash flow information:
|
||||||||
Cash paid during the period for:
|
||||||||
Interest
|
$
|
8,000
|
$
|
104
|
||||
Taxes
|
$
|
-
|
$
|
-
|
March 31,
2012
|
December 31,
2011
|
|||||||
Accounts receivable from customers
|
$
|
517,540
|
$
|
504,744
|
||||
Allowance for doubtful accounts
|
(10,995
|
)
|
(11,044
|
)
|
||||
Accounts receivable, net
|
$
|
506,545
|
$
|
493,700
|
March 31,
2012
|
December 31,
2011
|
|||||||
Finished goods inventory
|
$
|
25,342
|
$
|
42,312
|
March 31,
2012
|
December 31,
2011
|
|||||||
Computer equipment
|
$
|
321,716
|
$
|
321,716
|
||||
Furniture and fixtures
|
74,850
|
74,850
|
||||||
396,566
|
396,566
|
|||||||
Less accumulated depreciation and amortization
|
(381,221
|
)
|
(378,344
|
)
|
||||
Total
|
$
|
15,345
|
$
|
18,222
|
March 31,
2012
|
December 31,
2011
|
|||||||
Trade payables
|
$
|
862,692
|
$
|
891,785
|
||||
Accrued payroll and commissions
|
36,071
|
34,005
|
||||||
Total accounts payable and accrued liabilities - non-related parties
|
$
|
898,763
|
$
|
925,790
|
March 31,
2012
|
December 31,
2011
|
|||||||
Convertible secured note payable in the original amount of $350,000 originally payable to Alpha Capital Anstalt (f/k/a/ Alpha Cappital Aktiengesselschaft) (“Alpha Capital”), dated February 25, 2005. This note consists of $100,000 outstanding under a previous note payable which was cancelled on February 25, 2005, and $250,000 of new borrowings. We did not meet certain of our obligations under the loan documents relating to this issuance. These lapses include not reserving the requisite number of treasury shares, selling subsequent securities without offering a right of first refusal, not complying with reporting obligations, not having our common shares quoted on the OTC:BB and not timely registering certain securities. This note entered technical default status on May 16, 2005. The note originally carried interest at the rate of 8% per annum, and was due in full on February 24, 2007. Upon default, the note’s interest rate increased to 15% per annum, and the note became immediately due. This note contains a cross default provision. The note is convertible into common stock of the Company at a conversion price of $0.005 per share. A beneficial conversion feature in the amount of $250,000 was recorded as a discount to the note, and was amortized to interest expense during the twelve months ended December 31, 2005. Accrued interest is convertible into common stock of the Company at a conversion price of $0.005 per share. Interest in the amount of $5,255 and $6,805 was accrued on this note during the three months ended March 31, 2012 and 2011, respectively. During the twelve months ended December 31, 2006 the note holder converted $5,000 into shares of common stock. During the twelve months ended December 31, 2006 the holder of the note converted $27,865 of accrued interest into common stock. In April 2009, the noteholder agreed to waive the default interest rate of 15%, and the note resumed accruing interest at the rate of 8% per annum. During the year ended December 31, 2011, the note holder converted $81,500 of principal and $46,793 of accrued interest into 25,658,616 shares of common stock. This note was initially past due at December 31, 2008. This note was previously extended until January 1, 2010. During the three months ended June 30, 2010, the note holder agreed to further extend the maturity date of this note until April 15, 2011. This note is past due as of March 31, 2012 and December 31, 2011.
|
$
|
263,500
|
$
|
263,500
|
||||
Reference is made to the convertible note in the amount of $38,000 originally payable to Whalehaven Capital Fund, Ltd. (“Whalehaven”), dated December 21, 2006, disclosed in prior reports. On September 21, 2011, a portion of that note was sold to Alpha in the amount of $21,478 of principal and accrued interest in the amount of $13,938. Interest in the amount of $429 and $0 was accrued on this note during the three months ended March 31, 2012 and 2011, respectively. This note is past due at March 31, 2012 and December 31, 2011.
|
21,478
|
21,478
|
||||||
Reference is made to the convertible note in the amount of $38,000 originally payable to Whalehaven, dated December 21, 2006, disclosed in prior reports. On September 21, 2011, a portion of that note was sold to Osher Capital Partners LLC in the amount of $9,638 of principal and accrued interest in the amount of $6,254. Interest in the amount of $191 and $0 was accrued on this note during the three months ended March 31, 2012 and 2011, respectively. This note is past due at March 31, 2012 and December 31, 2011.
|
9,638
|
9,638
|
||||||
Reference is made to the convertible note in the amount of $38,000 originally payable to Whalehaven, dated December 21, 2006, disclosed in prior reports. On September 21, 2011, a portion of that note was sold to Assameka Capital Inc. in the amount of $6,884 of principal and accrued interest in the amount of $4,467. Interest in the amount of $138 and $0 was accrued on this note during the three months ended March 31, 2012 and 2011, respectively. This note is past due at March 31, 2012 and December 31, 2011.
|
6,884
|
6,884
|
March 31,
2012
|
December 31,
2011
|
|||||||
Reference is made to the convertible note payable in the amount of $50,000 to Whalehaven dated February 25, 2005, disclosed in prior reports. On September 21, 2011, a portion of that note was sold to Alpha in the amount of $22,609 of principal and accrued interest in the amount of $7,778. Interest in the amount of $452 and $0 was accrued on this note during the three months ended March 31, 2012 and 2011, respectively. This note is past due at March 31, 2012 and December 31, 2011.
|
22,609
|
22,609
|
||||||
Reference is made to the convertible note payable in the amount of $50,000 to Whalehaven dated February 25, 2005, disclosed in prior reports. On September 21, 2011, a portion of that note was sold to Osher Capital Partners LLC in the amount of $10,145 of principal and accrued interest in the amount of $3,490. Interest in the amount of $202 and $0 was accrued on this note during the three months ended March 31, 2012 and 2011, respectively. This note is past due at March 31, 2012 and December 31, 2011.
|
10,145
|
10,145
|
||||||
Reference is made to the convertible note payable in the amount of $50,000 to Whalehaven dated February 25, 2005, disclosed in prior reports. On September 21, 2011, a portion of that note was sold to Assameka Capital, Inc. in the amount of $7,246 of principal and accrued interest in the amount of $2,493. Interest in the amount of $144 and $0 was accrued on this note during the three months ended March 31, 2012 and 2011, respectively. This note is past due at and March 31, 2012 and December 31, 2011.
|
7,246
|
7,246
|
||||||
Convertible note payable in the original amount of $30,000 to Huo Hua dated May 9, 2005. The note bears interest at the rate of 8% per annum, has no provisions for a default or past due rate and was due in full on October 12, 2006. The note is convertible into common stock of the Company at a conversion price of $0.005 per share. A beneficial conversion feature in the amount of $30,000 was recorded as a discount to the note, and was amortized to interest expense during the twelve months ended December 31, 2005 and 2006. Accrued interest is convertible into common stock of the Company at a price of $0.005 per share. Interest in the amount of $408 and $395 was accrued on this note during the three months ended March 31, 2012 and 2011, respectively. During the twelve months ended December 31, 2006, the note holder converted $10,000 of principal into common stock. This note is past due at March 31, 2012 and December 31, 2011.
|
20,000
|
20,000
|
||||||
Convertible secured note payable in the amount of $120,000 to Alpha Capital dated August 25, 2005. We did not meet certain of our obligations under the loan documents relating to this issuance. These lapses include not reserving the requisite number of treasury shares, selling subsequent securities without offering a right of first refusal, not complying with reporting obligations, not having our common shares quoted on the OTC:BB and not timely registering certain securities. This note was in technical default as of November 13, 2005. The note originally carried interest at the rate of 8% per annum, and was due in full on August 25, 2007. Upon default, the note’s interest rate increased to 15% per annum and the note became immediately due. This note contains a cross default provision. The note is convertible into common stock of the Company at a conversion price of $0.005 per share. A beneficial conversion feature in the amount of $120,000 was recorded as a discount to the note, and was amortized to interest expense when the note entered default status in November 2005. Accrued interest is convertible into common stock of the Company at a price of $0.005 per share. Interest in the amount of $1,721 and $1,972 was accrued on this note during the three months ended March 31, 2012 and 2011, respectively. During the year ended December 31, 2010, the noteholder converted principal in the amount of $20,000 into common stock. During the year ended December 31, 2009, the noteholder agreed to waive the default interest rate of 15%, and the note resumed accruing interest at the rate of 8% per annum. Also during the year ended December 31, 2009, the noteholder agreed to extend the maturity date of this note until January 1, 2010. During the year ended December 31, 2010, the noteholder agreed to extend the maturity date of this note until June 15, 2010. This note is past due at March 31, 2012 and December 31, 2011.
|
100,000
|
100,000
|
March 31,
2012
|
December 31,
2011
|
|||||||
Reference is made to the convertible secured note payable orginally in the amount of $30,000 to Whalehaven Capital dated August 25, 2005, disclosed in prior reports. On September 21, 2011, a portion of this note was sold to Alpha in the amount of $15,287 of principal and accrued interest in the amount of $1,342. Interest in the amount of $305 and $0 was accrued on this note during the three months ended March 31, 2012 and 2011, respectively. This note is past due at March 31, 2012 and December 31, 2011.
|
15,287
|
15,287
|
||||||
Reference is made to the convertible secured note payable in the amount of $30,000 to Whalehaven Capital dated August 25, 2005, disclosed in prior reports. On September 21, 2011, a portion of this note was sold to Osher Capital Partners LLC in the amount of $6,860 of principal and accrued interest in the amount of $602. Interest in the amount of $138 and $0 was accrued on this note during the three months ended March 31, 2012 and 2011, respectively. This note is past due at March 31, 2012 and December 31, 2011.
|
6,860
|
6,860
|
||||||
Reference is made to the convertible secured note payable in the amount of $30,000 to Whalehaven Capital dated August 25, 2005, disclosed in prior reports. On September 21, 2011, a portion of this note was sold to Assameka Capital, Inc. in the amount of $4,900 of principal and accrued interest in the amount of $430. Interest in the amount of $97 and $0 was accrued on this note during the three months ended March 31, 2012 and 2011, respectively. This note is past due at March 31, 2012 and December 31, 2011.
|
4,900
|
4,900
|
||||||
Convertible secured note payable in the original amount of $25,000 to Asher Brand, dated August 25, 2005. We did not meet certain of our obligations under the loan documents relating to this issuance. These lapses include not reserving the requisite number of treasury shares, selling subsequent securities without offering a right of first refusal, not complying with reporting obligations, not having our common shares quoted on the OTC:BB and not timely registering certain securities. This note was in technical default as of November 13, 2005. The note originally carried interest at the rate of 8% per annum, and was due in full on August 25, 2007. Upon default, the note’s interest rate increased to 15% per annum and the note became immediately due. This note contains a cross default provision. The note is convertible into common stock of the Company at a conversion price of $0.005 per share. A beneficial conversion feature in the amount of $25,000 was recorded as a discount to the note, and was amortized to interest expense when the note entered default status in November, 2005. Accrued interest is convertible into common stock of the Company at a price of $0.005 per share. Interest in the amount of $100 and $296 was accrued on this note during the three months ended March 31, 2012 and 2011, respectively. During the twelve months ended December 31, 2006, the holder of the note converted $2,000 of principal and $3,667 of accrued interest into common stock, and during the twelve months ended December 31, 2008, the holder of the note converted an additional $3,000 of principal into common stock. During the year ended December 31, 2009, the noteholder converted $2,000 of principal and $1,058 of accrued interest into common stock. During the year ended December 31, 2009, the noteholder agreed to waive the default interest rate of 15%, and the note resumed accruing interest at the rate of 8% per annum. Also, during the year ended December 31, 2009, the noteholder agreed to extend the maturity date of this note until January 1, 2010. During the year ended December 31, 2010 the noteholder converted $3,000 of principal and $1,043 of accrued interest into common stock. During the year ended December 31, 2011, the noteholder converted $10,000 of principal and $5,858 of accrued interest into common stock. Also, during the year ended December 31, 2010, the noteholder agreed to extend the maturity date of this note until April 15, 2011. This note is past due at March 31, 2012 and December 31, 2011.
|
5,000
|
5,000
|
March 31,
2012
|
December 31,
2011
|
|||||||
Convertible secured note payable in the amount of $10,000 to Lane Ventures dated August 25, 2005. We did not meet certain of our obligations under the loan documents relating to this issuance. These lapses include not reserving the requisite number of treasury shares, selling subsequent securities without offering a right of first refusal, not complying with reporting obligations, not having our common shares quoted on the OTC:BB and not timely registering certain securities. This note was in technical default at November 13, 2005. The note originally carried interest at the rate of 8% per annum, and was due in full on August 25, 2007. Upon default, the note’s interest rate increased to 15% per annum and the note became immediately due. This note contains a cross default provision. The note is convertible into common stock of the Company at a conversion price of $0.005 per share. A beneficial conversion feature in the amount of $10,000 was recorded as a discount to the note, and was amortized to interest expense when the note entered default status in November, 2005. Accrued interest is convertible into common stock of the Company at a price of $0.005 per share. Interest in the amount of $120 and $119 was accrued on this note during the three months ended March 31, 2012 and 2011, respectively. During the twelve months ended December 31, 2006, the holder of the note converted $4,000 of principal and $1,467 of accrued interest into common stock. In April 2009, the noteholder agreed to waive the default interest rate of 15%, and the note resumed accruing interest at the rate of 8% per annum. Also in April 2009, the noteholder agreed to extend the maturity date of this note until January 1, 2010. During the year ended December 31, 2010, the noteholder agreed to extend the maturity date of this note until April 15, 2011. This note is past due at March 31, 2012 and December 31, 2011.
|
6,000
|
6,000
|
||||||
Secured note payable in the amount of $120,000 to Alpha Capital, dated February 7, 2006. The note originally carried interest at the rate of 15% per annum, and was originally due in full on February 7, 2007. The Company was not in compliance with various terms of this note, including making timely payments of interest, and this note was in technical default at May 8, 2006. At this time, the interest rate increased to 20% and the note became immediately due and payable. During the three months ended September 30, 2007, the Company extended the due date of the note one year, to October 31, 2007; at the same time, the Company added a convertibility feature, allowing the noteholder to convert the notes and accrued interest into common stock of the Company at a rate of $0.005 per share. This note entered technical default on October 31, 2007. The Company recorded a discount to this note for the fair value of the conversion feature in the amount of $95,588 and amortized this discount to interest expense when the note entered default status in October 2007. On March 12, 2008, the Company extended this note to March 4, 2009. As consideration for the extension of this notes, the Company issued five-year warrants as follows: warrants to purchase 24,000,000 shares of common stock at $0.0115 per share; 6,000,000 shares of common stock at $0.011 per share; and 2,400,000 shares of common stock at $0.005 per share. These warrants were valued via the Black-Scholes valuation method at an aggregate amount of $126,465. This transaction was accounted for as an extinguishment of debt, and a loss of $126,465 was charged to operations during the twelve months ended December 31, 2008. Interest in the amount of $4,488 and $4,439 was accrued on this note during each of the three months ended March 31, 2011 and 2010, respectively. In January 2009, the noteholder agreed to extend the maturity date of this note to April 16, 2009. In April 2009, the noteholder agreed to waive the default interest rate of 20%, and the note resumed accruing interest at the rate of 8% per annum. Also in April 2009, the noteholder agreed to extend the maturity date of this note until April 16, 2009. This note is past due at December 31, 2009. This note contains a cross default provision. During the year ended December 31, 2010, the noteholder agreed to extend the maturity date of this note until April 15, 2011. This note is past due as of March 31, 2012 and December 31, 2011.
|
120,000
|
120,000
|
March 31,
2012
|
December 31,
2011
|
|||||||
Reference is made to the secured note payable in the amount of $30,000 to Whalehaven dated February 7, 2006, disclosed in prior reports. On September 21, 2011, a portion of that note was sold to Alpha in the amount of $16,957 of principal and accrued interest in the amount of $15,070. Interest in the amount of $634 and $0 was accrued on this note during the three months ended March 31, 2011 and 2010, respectively. The portion sold to Alpha Capital Anstalt of the note included warrants to purchase 3,391,304 shares of common stock at $0.0115 per share; 847,826 shares of common stock at $0.011 per share; and 339,130 shares of common stock at $0.005 per share. This note is past due at March 31, 2012 and December 31, 2011.
|
16,957
|
16,957
|
||||||
Reference is made the secured note payable in the amount of $30,000 to Whalehaven dated February 7, 2006, disclosed in prior reports. On September 21, 2011, a portion of that note was sold to Osher Capital Partners LLC in the amount of $7,609 of principal and accrued interest in the amount of $6,762. Interest in the amount of $285 and $0 was accrued on this note during the three months ended March 31, 2012 and 2011, respectively. The portion sold to Osher Capital Partners LLC of the note included warrants to purchase 1,521,739 shares of common stock at $0.0115 per share; 380,435 shares of common stock at $0.011 per share. This note is past due at March 31, 2012 and December 31, 2011.
|
7,609
|
7,609
|
||||||
Reference is made to the secured note payable in the amount of $30,000 to Whalehaven dated February 7, 2006, disclosed in prior reports. On September 21, 2011, a portion of that note was sold to Assameka Capital, Inc. in the amount of $5,435 of principal and accrued interest in the amount of $4,830. Interest in the amount of $203 and $0 was accrued on this note during the three months ended March 31, 2012 and 2011, respectively. The portion sold to Assameka Capital, Inc. of the note included 152,174 shares of common stock at $0.005 per share, and warrants to purchase 1,086,957 shares of common stock at $0.0115 per share; 271,739 shares of common stock at $0.011 per share; and 108,696 shares of common stock at $0.005 per share. This note is past due at March 31, 2012 and December 31, 2011.
|
5,435
|
5,435
|
||||||
Twenty-nine convertible notes payable in the amount of $4,500 each to Sam Klepfish, the Company’s CEO and a related party, dated the first of the month beginning on November 1, 2006, issued pursuant to the Company’s then employment agreement with Mr. Klepfish, which provided that the amount of $4,500 in salary is accrued each month to a note payable. These notes bear interest at the rate of 8% per annum and have no due date. These notes and accrued interest are convertible into common stock of the Company at a rate of $0.005 per share. Beneficial conversion features in the aggregate amount of $9,000 for the year ended December 31, 2006, $39,190 for the year ended December 31, 2007, and $58,464 for the year ended December 31, 2008 was calculated using the Black-Scholes valuation model. Since these notes are payable on demand, the value of these discounts were charged immediately to interest expense. During the year ended December 31, 2011, the noteholder converted $12,000 of accrued interest into 2,400,000 shares of common stock. Interest in the aggregate amount of $2,603 and $2,575 was accrued on these notes during the three months ended March 31, 2012 and 2011, respectively.
|
130,500
|
130,500
|
March 31,
2012
|
December 31,
2011
|
|||||||
Secured note payable in the amount of $10,000 to Alpha Capital, dated May 19, 2006. The note originally carried interest at the rate of 15% per annum, and was originally due in full on November 19, 2006. The Company is not in compliance with various terms of this note, including making timely payments of interest, and this note was in technical default at February 20, 2006. At that time, the interest rate increased to 20% and the note became immediately due and payable. During the three months ended September 30, 2007, the Company extended the due date of the note one year, to October 31, 2007; at the same time, the Company added a convertibility feature, allowing the noteholder to convert the notes and accrued interest into common stock of the Company at a rate of $0.005 per share. This note entered technical default on October 31, 2007. The Company recorded a discount to this note for the fair value of the conversion feature in the amount of $7,966 and amortized this discount to interest expense when the note entered default status in October 2007. On March 12, 2008, the Company extended this note to March 4, 2009. As consideration for the extension of this note, the Company issued five-year warrants as follows: warrants to purchase 2,000,000 shares of common stock at $0.0115 per share; 500,000 shares of common stock at $0.011 per share; and 200,000 shares of common stock at $0.005 per share. These warrants were valued via the Black-Scholes valuation method at an aggregate amount of $10,539. This transaction was accounted for as an extinguishment of debt, and a loss of $10,539 was charged to operations during the twelve months ended December 31, 2008. Interest in the amount of $373 and $369 was accrued on this note during the three months ended March 31, 2012 and 2011, respectively. During the year ended December 31, 2009, the noteholder agreed to waive the default interest rate of 20%, and the note resumed accruing interest at the rate of 15% per annum. Also, during the year ended December 31, 2009, the noteholder agreed to extend the maturity date until January 1, 2010. During the year ended December 31, 2010, the noteholder agreed to extend the maturity date of this note until April 15, 2011. This note contains a cross default provision. This note is past due at March 31, 2012 and December 31, 2011.
|
10,000
|
10,000
|
||||||
Convertible secured note payable in the amount of $200,000 to Alpha Capital, dated December 31, 2008. This note bears interest at the rate of 8% per annum, and is due in full on July 31, 2011. Principal and accrued interest is convertible into common stock of the Company at the rate of $0.005 per share. Also issued with this note are warrants to purchase 40,000,000 shares of the Company’s common stock at a price of $0.005 per share. The Company calculated a discount to the note in the amount of $200,000, and recorded $0 and $35,094 amortization for the three months ended March 31, 2012 and 2011, respectively. Interest in the aggregate amount of $128 and $1,894 was accrued on this note during the three months ended March 31, 2012 and 2011, respectively. During the years ended December 31, 2011, 2010, and 2009, the Company made principal payments on this note in the amount of $88,000, $80,000 and $16,000, respectively. During the three months ended March 31, 2012, the Company made principal payment on this note in the amount of $16,000 and a payment of $8,000 on accrued interest. This note contains a cross default provision. This note was past due at December 31, 2011. This note was paid off in the first quarter of 2012.
|
-
|
16,000
|
||||||
Convertible secured note payable for the settlement of the amount owed for the penalty for the late registration of shares in the amount of $230,000 to Alpha Capital, dated January 1, 2009. This note bears interest at the rate of 8% per annum, and is due in full on July 31, 2011. Principal and accrued interest are convertible into shares of common stock of the Company at a rate of $0.005 per share. The Company calculated a discount to the note in the amount of $230,000, and recorded $0 and $46,131 amortization for this discount during the three months ended March 31, 2012 and 2011, respectively. Interest in the aggregate amount of $4,588 and $4,538 was accrued on this note during the three months ended March 31, 2012 and 2011, respectively. This note contains a cross default provision. This note is past due as of March 31, 2012 and December 31, 2011.
|
230,000
|
230,000
|
March 31,
2012
|
December 31,
2011
|
|||||||
Reference is made to the convertible secured note payable for the settlement of the amount owed for the penalty for the late registration of shares in the amount of $38,000 to Whalehaven Capital, dated January 1, 2009, disclosed in prior reports. On September 21, 2011, a portion of that note was sold to Alpha in the amount of $21,478 of principal and accrued interest in the amount of $7,674. Interest in the aggregate amount of $429 and $0 was accrued on this note during the three months ended March 31, 2012 and 2011, respectively. This note is past due at March 31, 2012 and December 31, 2011.
|
21,478
|
21,478
|
||||||
Reference is made to the convertible secured note payable for the settlement of the amount owed for the penalty for the late registration of shares in the amount of $38,000 to Whalehaven Capital, dated January 1, 2009, disclosed in prior reports. On September 21, 2011, a portion of that note was sold to Osher Capital Partners LLC in the amount of $9,638 of principal and accrued interest in the amount of $3,443. Interest in the aggregate amount of $191 and $0 was accrued on this note during the three months ended March 31, 2012 and 2011, respectively. This note is past due at March 31, 2012 and December 31, 2011.
|
9,638
|
9,638
|
||||||
Reference is made to the convertible secured note payable for the settlement of the amount owed for the penalty for the late registration of shares in the amount of $38,000 to Whalehaven Capital, dated January 1, 2009, disclosed in prior reports. On September 21, 2011, a portion of that note was sold to Assameka Capital, Inc. in the amount of $6,884 of principal and accrued interest in the amount of $2,460. Interest in the aggregate amount of $138 and $0 was accrued on this note during the three months ended March 31, 2012 and 2011, respectively. This note is past due at March 31, 2012 and December 31, 2011.
|
6,884
|
6,884
|
||||||
Convertible secured note payable for the settlement of the amount owed for the penalty for the late registration of shares in the amount of $25,310 to Momona Capital, dated January 1, 2009. This note bears interest at the rate of 8% per annum, and is due in full on July 31, 2011. Principal and accrued interest is convertible into shares of common stock of the Company at a rate of $0.005 per share. The Company calculated a discount to the note in the amount of $25,310, and recorded $0 and $5,076 amortization for this discount during the three months ended March 31, 2012 and 2011, respectively. Interest in the aggregate amount of $505 and $499 was accrued on this note during the three months ended March 31, 2012 and 2011, respectively. This note contains a cross default provision. This note is past due as of March 31, 2012 and December 31, 2011.
|
25,310
|
25,310
|
||||||
Convertible secured note payable for the settlement of the amount owed for the penalty for the late registration of shares in the amount of $10,124 to Lane Ventures, dated January 1, 2009. This note bears interest at the rate of 8% per annum, and is due in full on July 31, 2011. Principal and accrued interest is convertible into shares of common stock of the Company at a rate of $0.005 per share. The Company calculated a discount to the note in the amount of $10,124, and recorded $0 and $2,031 amortization for this discount during the three months ended March 31, 2012 and 2011, respectively. Interest in the aggregate amount of $202 and $200 was accrued on this note during the three months ended March 31, 2012 and 2011, respectively. This note contains a cross default provision. This note is past due as of March 31, 2012 and December 31, 2011.
|
10,124
|
10,124
|
||||||
$
|
1,093,482
|
$
|
1,109,482
|
For the Three Months Ended
|
||||||||
March 31,
|
||||||||
2012
|
2011
|
|||||||
Discount on Notes Payable amortized to interest expense:
|
$
|
-
|
$
|
101,029
|
March 31,
|
||||||||
2012
|
2011
|
|||||||
Number of conversion options outstanding
|
218,696,200
|
318,258,200
|
||||||
Value at March 31,
|
$
|
1,604,150
|
$
|
2,354,846
|
||||
Number of conversion options issued during the period
|
-
|
-
|
||||||
Value of conversion options issued during the period
|
$
|
-
|
$
|
-
|
||||
Number of conversion options exercised or underlying
notes paid during the period
|
3,200,000
|
4,800,000
|
||||||
Value of conversion options exercised or underlying
notes paid during the period
|
$
|
20,046
|
$
|
32,993
|
||||
Revaluation loss (gain) during the period
|
$
|
378,435
|
$
|
(77,726
|
)
|
|||
Black-Scholes model variables:
|
||||||||
Volatility
|
112.43-118.22
|
%
|
103.77-110.66
|
%
|
||||
Dividends
|
-
|
-
|
||||||
Risk-free interest rates
|
0.08-0.15
|
%
|
0.17-0.19
|
%
|
||||
Term (years)
|
10
|
10
|
Range of
exercise
prices
|
Number of
warrants outstanding
|
Weighted
average
remaining
contractual
life (years)
|
Weighted
average
exercise
price of
outstanding
warrants
|
Number of
warrants exercisable
|
Weighted
average
exercise
price of
exercisable
warrants
|
|||||||||||||||||
$
|
0.0050
|
179,700,000
|
0.41
|
$
|
0.0050
|
179,700,000
|
$
|
0.0050
|
||||||||||||||
$
|
0.0110
|
18,500,000
|
0.04
|
$
|
0.0110
|
18,500,000
|
$
|
0.0110
|
||||||||||||||
$
|
0.0120
|
1,000,000
|
1.71
|
$
|
0.0120
|
1,000,000
|
$
|
0.012
|
||||||||||||||
$
|
0.0115
|
74,000,000
|
0.67
|
$
|
0.0115
|
74,000,000
|
$
|
0.0115
|
||||||||||||||
273,200,000
|
0.46
|
$
|
0.0072
|
273,200,000
|
$
|
0.0072
|
Number of
|
Weighted Average
|
|||||||
Warrants
|
Exercise Price
|
|||||||
Warrants exercisable at December 31, 2011
|
273,200,000
|
$
|
0.007
|
|||||
Granted
|
-
|
-
|
||||||
Exercised
|
-
|
-
|
||||||
Cancelled / Expired
|
-
|
-
|
||||||
Warrants outstanding at March 31, 2012
|
273,200,000
|
$
|
0.007
|
Weighted
|
Weighted
|
|||||||||||||||||||||
Weighted
|
average
|
average
|
||||||||||||||||||||
average
|
exercise
|
exercise
|
||||||||||||||||||||
Range of
|
Number of
|
remaining
|
price of
|
Number of
|
price of
|
|||||||||||||||||
exercise
|
options
|
contractual
|
outstanding
|
options
|
exercisable
|
|||||||||||||||||
prices
|
outstanding
|
life (years)
|
options
|
exercisable
|
options
|
|||||||||||||||||
$
|
0.0070
|
22,000,000
|
1.16
|
$
|
0.0070
|
22,000,000
|
$
|
0.0070
|
||||||||||||||
$
|
0.0076
|
6,625,000
|
3.00
|
$
|
0.0076
|
6,625,000
|
$
|
0.0076
|
||||||||||||||
$
|
0.0090
|
6,625,000
|
3.50
|
$
|
0.0090
|
6,625,000
|
$
|
0.0090
|
||||||||||||||
$
|
0.0095
|
6,625,000
|
3.25
|
$
|
0.0095
|
6,625,000
|
$
|
0.0095
|
||||||||||||||
$
|
0.0096
|
6,625,000
|
3.75
|
$
|
0.0096
|
6,625,000
|
$
|
0.0096
|
||||||||||||||
48,500,000
|
2.89
|
$
|
0.0080
|
48,500,000
|
$
|
0.0080
|
Number of
|
Weighted Average
|
|||||||
Shares
|
Exercise Price
|
|||||||
Options outstanding at December 31, 2011
|
48,500,000
|
$
|
0.008
|
|||||
Granted
|
-
|
-
|
||||||
Exercised
|
-
|
-
|
||||||
Cancelled / Expired
|
-
|
-
|
||||||
Options outstanding at March 31, 2012
|
48,500,000
|
$
|
0.008
|
March 31,
|
December 31,
|
|||||||
2012
|
2011
|
|||||||
Volatility
|
112.43-118.22.
|
%
|
92.52-114.30
|
%
|
||||
Dividends
|
$
|
-
|
$
|
-
|
||||
Risk-free interest rates
|
0.05-0.15
|
%
|
0.06-0.17
|
%
|
||||
Term (years)
|
0.01-3.75
|
0.01-5.00
|
Level 1 —
|
Inputs are unadjusted, quoted prices in active markets for identical assets or liabilities at the measurement date;
|
Level 2 —
|
Inputs other than Level 1 inputs that are either directly or indirectly observable; and
|
Level 3 —
|
Unobservable inputs, for which little or no market data exist, therefore requiring an entity to develop its own assumptions.
|
Level 1
|
Level 2
|
Level 3
|
Liabilities at fair
value
|
|||||||||||||
Warrant liability
|
$
|
-
|
$
|
-
|
$
|
694,835
|
$
|
694,835
|
||||||||
Option liability
|
-
|
-
|
216,770
|
216,770
|
||||||||||||
Conversion option liability
|
-
|
-
|
1,604,150
|
1,604,150
|
||||||||||||
Total
|
$
|
-
|
$
|
-
|
$
|
2,515,755
|
$
|
2,515,755
|
Beginning balance as of January 1, 2012
|
$
|
1,908,470
|
||
Reclassification of notes payable conversion option liability to equity
|
(19,558
|
)
|
||
Loss in change in fair value
|
626,843
|
|||
Ending balance as of March 31, 2012
|
$
|
2,515,755
|
●
|
Our ability to raise capital necessary to sustain our anticipated operations and implement our business plan,
|
●
|
Our ability to implement our business plan,
|
●
|
Our ability to generate sufficient cash to pay our lenders and other creditors,
|
●
|
Our ability to employ and retain qualified management and employees,
|
●
|
Our dependence on the efforts and abilities of our current employees and executive officers,
|
●
|
Changes in government regulations that are applicable to our current or anticipated business,
|
●
|
Changes in the demand for our services,
|
●
|
The degree and nature of our competition,
|
●
|
The lack of diversification of our business plan,
|
●
|
The general volatility of the capital markets and the establishment of a market for our shares, and
|
●
|
Disruption in the economic and financial conditions primarily from the impact of past terrorist attacks in the United States, threats of future attacks, police and military activities overseas and other disruptive worldwide political and economic events and weather conditions.
|
March 31,
|
||||||||
2012
|
2011
|
|||||||
Number of warrants outstanding
|
273,200,000
|
273,200,000
|
||||||
Value at March 31,
|
$
|
694,835
|
$
|
1,038,496
|
||||
Number of warrants issued during the period
|
-
|
-
|
||||||
Value of warrants issued during the period
|
$
|
-
|
$
|
-
|
||||
Revaluation loss (gain) during the period
|
$
|
193,821
|
$
|
(144,679
|
)
|
|||
Black-Scholes model variables:
|
||||||||
Volatility
|
112.43-118.22
|
%
|
103.37-110.66
|
%
|
||||
Dividends
|
$
|
-
|
|
$
|
-
|
|||
Risk-free interest rates
|
0.08 -0.15
|
%
|
0.17-0.18
|
%
|
||||
Term (years)
|
0.01-3.75
|
0.73-2.75
|
March 31,
|
||||||||
2012
|
2011
|
|||||||
Number of conversion options outstanding
|
218,696,200
|
318,258,200
|
||||||
Value at March 31,
|
$
|
1,604,150
|
$
|
2,354,846
|
||||
Number of conversion options issued during the period
|
-
|
-
|
||||||
Value of conversion options issued during the period
|
$
|
-
|
$
|
-
|
||||
Number of conversion options exercised or underlying
notes paid during the period
|
3,200,000
|
4,800,000
|
||||||
Value of conversion options exercised or underlying
notes paid during the period
|
$
|
20,046
|
$
|
32,993
|
||||
Revaluation loss (gain) loss during the period
|
$
|
378,435
|
$
|
(77,726
|
)
|
|||
Black-Scholes model variables:
|
||||||||
Volatility
|
112.43– 118.22
|
%
|
103.37-110.66
|
%
|
||||
Dividends
|
-
|
-
|
||||||
Risk-free interest rates
|
0.08-0.15
|
%
|
0.17-0.18
|
%
|
||||
Term (years)
|
10
|
10
|
March 31,
|
||||||||
2012
|
2011
|
|||||||
Number of vested options outstanding
|
63,500,000
|
63,500,000
|
||||||
Value at March 31,
|
$
|
216,770
|
$
|
315,439
|
||||
Number of options issued during the period
|
-
|
-
|
||||||
Value of options issued during the period
|
$
|
-
|
-
|
|||||
Number of options recognized during the period
pursuant to SFAS 123(R)
|
-
|
-
|
||||||
Value of options recognized during the period
pursuant to SFAS 123(R)
|
$
|
-
|
$
|
-
|
||||
Revaluation loss (gain) during the period
|
$
|
54,587
|
$
|
(21,280
|
)
|
|||
Black-Scholes model variables:
|
||||||||
Volatility
|
112.43-118-22
|
%
|
103.37- 110.66
|
%
|
||||
Dividends
|
$
|
-
|
$
|
-
|
||||
Risk-free interest rates
|
0.08 - 0.15
|
%
|
0.17-0.18
|
%
|
||||
Term (years)
|
0.01-3.75
|
0.064-4.75
|
SIGNATURE
|
TITLE
|
DATE
|
||
/s/Sam Klepfish
|
Chief Executive Officer
|
May 15, 2012
|
||
Sam Klepfish
|
||||
/s/ John McDonald
|
Principal Financial Officer
|
May 15, 2012
|
||
John McDonald
|