[X]
|
QUARTERLY
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
[
]
|
TRANSITION
REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE
ACT
|
Nevada
|
91-1868007
|
(State
or other jurisdiction
|
(IRS
Employer
|
of
incorporation or organization)
|
Identification
No.)
|
Page
|
||
PART
I.
|
FINANCIAL
INFORMATION
|
3
|
Item
1.
|
Financial
Statements
|
3
|
Consolidated
Balance Sheet as of June 30, 2006 (unaudited)
|
3
|
|
Consolidated
Statements of Operations for the three months ended June 30, 2006
and 2005
(unaudited)
|
4
|
|
Consolidated
Statements of Stockholders’ Deficit for the three
months ended June 30, 2006 (unaudited)
|
5
|
|
Consolidated
Statements of Cash Flows for the three
months ended June 30, 2006 and 2005 (unaudited)
|
9
|
|
Notes
to Consolidated Financial Statements (unaudited)
|
10
|
|
Item
2.
|
Management's
Discussion and Analysis or Plan of Operations
|
21
|
Item
3.
|
Controls
and Procedures
|
26
|
PART
II.
|
OTHER
INFORMATION
|
27
|
Item
1.
|
Legal
Proceedings
|
27
|
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
28
|
Item
3.
|
Defaults
Upon Senior Securities
|
28
|
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
29
|
Item
5.
|
Other
Information
|
29
|
Item
6.
|
Exhibits
|
29
|
SIGNATURES
|
30
|
Item
1.
|
Financial
Statements
|
|
June
30,
|
|||
2006
|
||||
(unaudited)
|
||||
ASSETS
|
||||
CURRENT
ASSETS
|
||||
Cash
and cash equivalents
|
$
|
50,037
|
||
TOTAL
CURRENT ASSETS
|
50,037
|
|||
PROPERTY
AND EQUIPMENT, net of accumulated depreciation of $110,022
|
5,301
|
|||
WEBSITE
DEVELOPMENT COSTS, net of accumulated amortization of
$33,192
|
1,415
|
|||
PATENTS,
net of accumulated amortization of $292,183
|
613,132
|
|||
DEPOSIT
|
12,546
|
|||
TOTAL
ASSETS
|
$
|
682,431
|
||
LIABILITIES
AND STOCKHOLDERS' DEFICIT
|
||||
CURRENT
LIABILITIES
|
||||
Accounts
payable
|
$
|
301,989
|
||
Accrued
expenses
|
520,169
|
|||
Accrued
legal settlements
|
1,725,000
|
|||
Due
to related parties
|
5,460,669
|
|||
Promissory
notes
|
46,813
|
|||
Convertible
notes payable
|
700,000
|
|||
TOTAL
CURRENT LIABILITIES
|
8,754,640
|
|||
SENIOR
DEBENTURE, net of discount of $86,917
|
163,083
|
|||
TOTAL
LIABILITIES
|
8,917,723
|
|||
CONVERTIBLE
PREFERRED STOCK
|
885,000
|
|||
COMMITMENTS
AND CONTINGENCIES
|
-
|
|||
STOCKHOLDERS'
DEFICIT
|
||||
Common
stock; $0.001 par value; 50,000,000 shares
|
||||
authorized;
27,963,000 shares issued and outstanding
|
27,963
|
|||
Additional
paid-in capital
|
17,493,362
|
|||
Prepaid
expenses
|
(230,485
|
)
|
||
Deficit
accumulated during the development stage
|
(26,411,132
|
)
|
||
TOTAL
STOCKHOLDERS' DEFICIT
|
(9,120,292
|
)
|
||
TOTAL
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
$
|
682,431
|
Cumulative
from
|
||||||||||
Three
Months Ended
|
November
21,
|
|||||||||
June
30,
|
June
30,
|
2000
(inception) to
|
||||||||
2006
|
2005
|
June
30, 2006
|
||||||||
(unaudited)
|
(unaudited)
|
(unaudited)
|
||||||||
NET
SALES
|
$
|
-
|
$
|
-
|
$
|
5,589
|
||||
COST
OF SALES
|
-
|
-
|
31,342
|
|||||||
GROSS
PROFIT (LOSS)
|
-
|
-
|
(25,753
|
)
|
||||||
OPERATING
EXPENSES:
|
||||||||||
Professional
fees
|
916,905
|
511,178
|
10,092,432
|
|||||||
Salary
and wages
|
185,302
|
82,567
|
3,222,600
|
|||||||
Rent
expense
|
63,076
|
34,436
|
632,135
|
|||||||
Marketing
and research
|
25,809
|
26,273
|
1,945,244
|
|||||||
Depreciation
and amortization
|
16,762
|
24,882
|
544,026
|
|||||||
Impairment
expense
|
-
|
-
|
2,331,522
|
|||||||
Stock
option expense
|
128,908
|
128,908
|
||||||||
Other
operating expenses
|
133,795
|
105,877
|
1,760,725
|
|||||||
Legal
settlements
|
-
|
-
|
812,718
|
|||||||
TOTAL
OPERATING EXPENSES
|
1,470,557
|
785,213
|
21,470,310
|
|||||||
LOSS
FROM OPERATIONS
|
(1,470,557
|
)
|
(785,213
|
)
|
(21,496,063
|
)
|
||||
OTHER
INCOME (EXPENSE)
|
||||||||||
Interest
expense and financing costs
|
(131,795
|
)
|
(182,732
|
)
|
(4,333,769
|
)
|
||||
Change
in fair value of warrant liability
|
-
|
25,565
|
303,700
|
|||||||
TOTAL
OTHER INCOME (EXPENSE)
|
(131,795
|
)
|
(157,167
|
)
|
(4,030,069
|
)
|
||||
LOSS
BEFORE PROVISION FOR INCOME TAXES
|
(1,602,352
|
)
|
(942,380
|
)
|
(25,526,132
|
)
|
||||
PROVISION
FOR INCOME TAXES
|
-
|
-
|
-
|
|||||||
NET
LOSS
|
(1,602,352
|
)
|
(942,380
|
)
|
(25,526,132
|
)
|
||||
PREFERRED
STOCK DIVIDENDS
|
18,750
|
1,072,500
|
||||||||
NET
LOSS ATTRIBUTED TO COMMON STOCKHOLDERS
|
$
|
(1,602,352
|
)
|
$
|
(961,130
|
)
|
$
|
(26,598,632
|
)
|
|
NET
LOSS PER SHARE:
|
||||||||||
BASIC
AND DILUTED
|
$
|
(0.06
|
)
|
$
|
(0.04
|
)
|
$
|
(1.28
|
)
|
|
WEIGHTED
AVERAGE SHARES OUTSTANDING:
|
||||||||||
BASIC
AND DILUTED
|
27,755,567
|
24,836,808
|
20,720,945
|
Deficit
|
||||||||||||
accumulated
|
Total
|
|||||||||||
Additional
|
during
the
|
stockholders'
|
||||||||||
Common
stock
|
paid-in
|
Prepaid
|
development
|
equity
|
||||||||
Shares
|
Amount
|
capital
|
Expenses
|
stage
|
(deficit)
|
|||||||
Balance
at inception (November 21, 2000)
|
-
|
$
-
|
$
-
|
$
-
|
$
-
|
$
-
|
||||||
Issuance
of founder’s shares in exchange
|
||||||||||||
for
property and equipment
|
16,300,000
|
16,300
|
-
|
-
|
-
|
16,300
|
||||||
Issuance
of common stock for cash - November 2000 @ $1.00
|
30,000
|
30
|
29,970
|
-
|
-
|
30,000
|
||||||
Issuance
of common stock for cash - December 2000 @ $1.00
|
15,000
|
15
|
14,985
|
-
|
-
|
15,000
|
||||||
Issuance
of common stock for cash - February 2001 @ $1.00
|
12,000
|
12
|
11,988
|
-
|
-
|
12,000
|
||||||
Issuance
of common stock for cash - March 2001 @ $1.00
|
125,000
|
125
|
124,875
|
-
|
-
|
125,000
|
||||||
Issuance
of common stock for services - March 2001 @ $1.00
|
10,000
|
10
|
9,990
|
-
|
-
|
10,000
|
||||||
Contributed
capital
|
-
|
-
|
62,681
|
-
|
-
|
62,681
|
||||||
Net
loss for the period from inception
|
-
|
|||||||||||
(November
21, 2000) to March 31, 2001
|
-
|
-
|
-
|
-
|
(223,416)
|
(223,416)
|
||||||
|
||||||||||||
Balance
at March 31, 2001, as restated
|
16,492,000
|
16,492
|
254,489
|
-
|
(223,416)
|
47,565
|
||||||
Issuance
of common stock for cash - April 2001 @ $1.00
|
10,000
|
10
|
9,990
|
-
|
-
|
10,000
|
||||||
Issuance
of common stock for telephone equipment -
|
||||||||||||
April
2001 @ $1.00
|
6,750
|
7
|
6,743
|
-
|
-
|
6,750
|
||||||
Issuance
of common stock for cash - May 2001 @ $1.00
|
11,000
|
11
|
10,989
|
-
|
-
|
11,000
|
||||||
Issuance
of common stock for website development -
|
||||||||||||
May
2001 @ $1.00
|
17,000
|
17
|
16,983
|
-
|
-
|
17,000
|
||||||
Issuance
of common stock for legal services -
|
||||||||||||
May
2001 @ $1.00
|
1,000
|
1
|
999
|
-
|
-
|
1,000
|
||||||
Issuance
of common stock for cash - June 2001 @ $1.00
|
23,500
|
24
|
23,476
|
-
|
-
|
23,500
|
||||||
Issuance
of common stock for cash - July 2001 @ $1.00
|
20,000
|
20
|
19,980
|
-
|
-
|
20,000
|
||||||
Issuance
of common stock for cash - August 2001 @ $1.00
|
25,000
|
25
|
24,975
|
-
|
-
|
25,000
|
||||||
Issuance
of common stock for services, related party -
|
||||||||||||
September
2001 @ $1.00
|
65,858
|
66
|
65,792
|
-
|
-
|
65,858
|
||||||
Issuance
of common stock for cash - September 2001 @ $1.00
|
15,000
|
15
|
14,985
|
-
|
-
|
15,000
|
||||||
Issuance
of common stock for services - September 2001 @ $1.00
|
11,000
|
11
|
10,989
|
-
|
-
|
11,000
|
||||||
Issuance
of stock options for services - September 2001
|
-
|
-
|
32,000
|
-
|
-
|
32,000
|
||||||
Issuance
of common stock for cash - October 2001 @ $1.00
|
5,000
|
5
|
4,995
|
-
|
-
|
5,000
|
||||||
Issuance
of common stock for cash - December 2001 @ $1.00
|
30,000
|
30
|
29,970
|
-
|
-
|
30,000
|
||||||
Issuance
of common stock for services -
|
||||||||||||
December
31, 2001 @ $1.00
|
33,000
|
33
|
32,967
|
-
|
-
|
33,000
|
||||||
Issuance
of common stock for services, related party -
|
||||||||||||
December
2001 @ $1.00
|
117,500
|
118
|
117,382
|
-
|
-
|
117,500
|
||||||
Issuance
of common stock for prepaid advertising -
|
||||||||||||
December
2001 @ $1.00
|
15,600
|
15
|
15,585
|
-
|
-
|
15,600
|
||||||
Issuance
of common stock for property and equipment -
|
||||||||||||
January
2002 @ $3.00
|
1,000
|
1
|
2,999
|
-
|
-
|
3,000
|
||||||
Issuance
of common stock for services, related party -
|
||||||||||||
January
2002 @ $1.00
|
33,000
|
33
|
32,967
|
-
|
-
|
33,000
|
||||||
Issuance
of common stock for cash - February 2002 @ $2.00
|
20,000
|
20
|
39,980
|
-
|
-
|
40,000
|
||||||
Issuance
of common stock for cash - March 2002 @ $2.00
|
12,500
|
12
|
24,988
|
-
|
-
|
25,000
|
||||||
Contributed
capital
|
-
|
-
|
211,269
|
-
|
-
|
211,269
|
||||||
Deferred
compensation
|
-
|
-
|
-
|
(60,108)
|
-
|
(60,108)
|
||||||
Net
loss
|
-
|
-
|
-
|
-
|
(1,144,249)
|
(1,144,249)
|
||||||
|
||||||||||||
Balance
at March 31, 2002, as restated
|
16,965,708
|
16,966
|
1,005,492
|
(60,108)
|
(1,367,665)
|
(405,315)
|
Issuance
of common stock for services - April 2002 @ $2.00
|
3,000
|
3
|
5,997
|
-
|
-
|
6,000
|
||||||
Issuance
of common stock for cash - April 2002 @ $1.00
|
10,000
|
10
|
9,990
|
-
|
-
|
10,000
|
||||||
Issuance
of common stock for cash - April 2002 @ $2.00
|
17,500
|
17
|
34,983
|
-
|
-
|
35,000
|
||||||
Issuance
of common stock for cash - May 2002 @ $1.00
|
10,000
|
10
|
9,990
|
-
|
-
|
10,000
|
||||||
Issuance
of common stock for cash - May 2002 @ $2.00
|
16,000
|
16
|
31,984
|
-
|
-
|
32,000
|
||||||
Issuance
of stock options for services - May 2002
|
-
|
-
|
350,000
|
-
|
-
|
350,000
|
||||||
Contributed
capital - bonus expense
|
-
|
-
|
50,000
|
-
|
-
|
50,000
|
||||||
Issuance
of common stock for cash - June 2002 @ $1.00
|
5,000
|
5
|
4,995
|
-
|
-
|
5,000
|
||||||
Issuance
of common stock for cash - June 2002 @ $2.00
|
5,000
|
5
|
9,995
|
-
|
-
|
10,000
|
||||||
Issuance
of common stock for cash - July 2002 @ $1.00
|
5,000
|
5
|
4,995
|
-
|
-
|
5,000
|
||||||
Issuance
of common stock for cash - August 2002 @ $2.00
|
10,000
|
10
|
19,990
|
-
|
-
|
20,000
|
||||||
Issuance
of common stock for cash - September 2002 @ $2.00
|
10,000
|
10
|
19,990
|
-
|
-
|
20,000
|
||||||
Issuance
of stock options below fair market value - November 2002
|
-
|
-
|
250,000
|
(250,000)
|
-
|
-
|
||||||
Issuance
of common stock for conversion of note - December 2002 @
2.00
|
50,000
|
50
|
99,950
|
-
|
-
|
100,000
|
||||||
Issuance
of common stock for cash - December 2002 @ $2.00
|
20,000
|
20
|
39,980
|
-
|
-
|
40,000
|
||||||
Issuance
of common stock for services - December 2002 @ $2.00
|
15,000
|
15
|
29,985
|
-
|
-
|
30,000
|
||||||
Issuance
of common stock for patents - December 2002 @ $2.00
|
2,000,000
|
2,000
|
1,285,917
|
-
|
-
|
1,287,917
|
||||||
Contributed
capital
|
292,718
|
-
|
-
|
292,718
|
||||||||
Issuance
of common stock for exercise of options - December 2002
|
574,000
|
574
|
574,028
|
-
|
-
|
574,602
|
||||||
Deferred
compensation
|
60,108
|
60,108
|
||||||||||
Contributed
capital
|
5,000
|
-
|
-
|
5,000
|
||||||||
Issuance
of common stock for services - January 2003
|
25,000
|
-
|
-
|
25,000
|
||||||||
Issuance
of common stock for cash February 2003 @ $2.00
|
11,500
|
12
|
22,988
|
-
|
-
|
23,000
|
||||||
Issuance
of common stock for cash March 2003 @ $2.00
|
5,000
|
5
|
9,995
|
-
|
-
|
10,000
|
||||||
Deferred
compensation
|
54,000
|
-
|
54,000
|
|||||||||
Net
loss
|
-
|
(2,148,008)
|
(2,148,008)
|
|||||||||
|
|
|||||||||||
|
|
|||||||||||
Balance
at March 31, 2003, as restated
|
19,732,708
|
19,733
|
4,193,962
|
(196,000)
|
(3,515,673)
|
502,022
|
||||||
|
|
|||||||||||
Issuance
of common stock for cash April 2003 @ $2.00
|
70,000
|
70
|
139,930
|
-
|
-
|
140,000
|
||||||
Issuance
of common stock for cash May 2003 @ $2.00
|
30,000
|
30
|
59,970
|
-
|
-
|
60,000
|
||||||
Acquisition
by Biogentech Corp of ("Togs for Tykes")
|
1,032,000
|
1,032
|
(101,032)
|
-
|
-
|
(100,000)
|
||||||
Issuance
of common stock for penalties January 2004 @ $2.80
|
135,000
|
135
|
377,865
|
-
|
-
|
378,000
|
||||||
Issuance
of common stock for services February 2004 @ $2.20
|
100,000
|
100
|
219,900
|
-
|
-
|
220,000
|
||||||
Issuance
of common stock for services February 2004 @ $1.85
|
20,000
|
20
|
36,980
|
-
|
-
|
37,000
|
||||||
Value
of beneficial converstion feature of convertible
|
|
|||||||||||
debenture
issued in September 2003
|
346,870
|
-
|
-
|
346,870
|
||||||||
Fair
value allocated to warrant liability for detachable
|
|
|||||||||||
warrants
issued with preferred stock
|
(181,849)
|
-
|
-
|
(181,849)
|
||||||||
Dividend
on preferred stock
|
885,000
|
-
|
(885,000)
|
-
|
||||||||
Deferred
compensation
|
196,000
|
-
|
196,000
|
|||||||||
Net
loss
|
-
|
(5,703,639)
|
(5,703,639)
|
|||||||||
|
|
|||||||||||
|
|
|||||||||||
Balance
at March 31, 2004
|
21,119,708
|
21,120
|
5,977,596
|
-
|
(10,104,312)
|
(4,105,596)
|
||||||
|
||||||||||||
Issuance
of common stock for penalties May 2004 @ $1.85
|
170,000
|
170
|
314,330
|
-
|
-
|
314,500
|
||||||
Issuance
of common stock for services June 2004 @ $1.75
|
10,000
|
10
|
17,490
|
-
|
-
|
17,500
|
||||||
Issuance
of common stock for conversion of debt June 2004 @ $1.60
|
371,317
|
371
|
593,736
|
-
|
-
|
594,107
|
||||||
Issuance
of common stock for services July 2004 @ $1.35
|
7,489
|
8
|
10,101
|
10,109
|
||||||||
Issuance
of common stock for services July 2004 @ $1.10
|
75,000
|
75
|
82,425
|
82,500
|
||||||||
Issuance
of common stock for services August 2004 @ $0.75
|
100,000
|
100
|
74,900
|
75,000
|
||||||||
Conversion
of debt to common stock September 2004 @ 2.22
|
857,143
|
857
|
1,902,000
|
1,902,857
|
Issuance
of common stock for services October 2004 @ $2.20
|
4,758
|
5
|
10,463
|
10,468
|
||||||||
Issuance
of common stock for services October 2004 @ $2.55
|
375,000
|
375
|
955,875
|
956,250
|
||||||||
Issuance
of common stock for services December 2004 @ $1.45
|
5,000
|
5
|
7,245
|
7,250
|
||||||||
Issuance
of common stock for services December 2004 @ $1.30
|
63,676
|
63
|
82,715
|
82,778
|
||||||||
Issuance
of common stock for services January 2005 @ $1.05
|
1,250
|
1
|
1,312
|
1,313
|
||||||||
Issuance
of common stock for services January 2005 @ $1.18
|
75,000
|
75
|
88,425
|
88,500
|
||||||||
Issuance
of common stock for services February 2005 @ $1.10
|
155,000
|
155
|
170,345
|
170,500
|
||||||||
Issuance
of common stock for services February 2005 @ $1.06
|
100,000
|
100
|
105,900
|
106,000
|
||||||||
Issuance
of common stock for services February 2005 @ $0.95
|
30,000
|
30
|
28,470
|
28,500
|
||||||||
Issuance
of common stock for services February 2005 @ $1.05
|
80,628
|
81
|
84,578
|
84,659
|
||||||||
Issuance
of common stock for services February 2005 @ $1.00
|
467,159
|
467
|
466,692
|
467,159
|
||||||||
Issuance
of common stock for services February 2005 @ $0.96
|
350,000
|
350
|
335,650
|
336,000
|
||||||||
Issuance
of common stock for financing costs March 2005 @ $0.81
|
50,000
|
50
|
40,450
|
40,500
|
||||||||
Issuance
of common stock for services March 2005 @ $0.80
|
5,000
|
5
|
3,995
|
4,000
|
||||||||
Issuance
of common stock for services March 2005 @ $0.75
|
120,000
|
120
|
89,880
|
90,000
|
||||||||
Issuance
of common stock for services March 2005 @ $0.68
|
37,500
|
38
|
25,462
|
25,500
|
||||||||
|
|
|||||||||||
Fair
value of warrants issued to consultants
|
553,715
|
553,715
|
||||||||||
|
-
|
|||||||||||
Net
loss
|
(8,101,014)
|
(8,101,014)
|
||||||||||
|
|
|||||||||||
|
|
|||||||||||
Balance
at March 31, 2005
|
24,630,628
|
24,631
|
12,023,750
|
-
|
(18,205,326)
|
(6,156,945)
|
||||||
|
|
|||||||||||
Cancelation
of common stock previously issued
|
(105,000)
|
(105)
|
(113,895)
|
(114,000)
|
||||||||
Issuance
of common stock for services April 2005 @ $0.59
|
100,000
|
100
|
58,900
|
59,000
|
||||||||
Issuance
of common stock for services April 2005 @ $0.62
|
162,500
|
162
|
100,587
|
100,749
|
||||||||
Issuance
of common stock for services May 2005 @ $0.60
|
39,836
|
40
|
23,862
|
23,902
|
||||||||
Issuance
of common stock for services June 2005 @ $0.65
|
110,000
|
110
|
71,390
|
71,500
|
||||||||
Issuance
of common stock for services June 2005 @ $0.45
|
200,000
|
200
|
89,800
|
90,000
|
||||||||
Issuance
of common stock for services July 2005 @ $0.60
|
10,000
|
10
|
5,990
|
6,000
|
||||||||
Issuance
of common stock for services July 2005 @ $0.61
|
125,000
|
125
|
76,125
|
76,250
|
||||||||
Issuance
of common stock for interest July 2005 @ $0.61
|
50,000
|
50
|
30,450
|
30,500
|
||||||||
Cancelation
of common stock previously issued
|
(150,000)
|
(150)
|
(143,850)
|
(144,000)
|
||||||||
Issuance
of common stock for services August 2005 @ $0.48
|
100,000
|
100
|
47,900
|
48,000
|
||||||||
Issuance
of common stock for services September 2005 @ $0.50
|
30,000
|
30
|
14,970
|
15,000
|
||||||||
Issuance
of common stock for services September 2005 @ $0.42
|
50,000
|
50
|
20,950
|
21,000
|
||||||||
Issuance
of common stock for services September 2005 @ $0.50
|
75,000
|
75
|
37,425
|
37,500
|
||||||||
Issuance
of common stock for services October 2005 @ $0.53
|
220,000
|
220
|
115,280
|
(58,750)
|
56,750
|
|||||||
Issuance
of common stock for prepaid interest October 2005 @ $0.58
|
125,000
|
125
|
72,375
|
(72,500)
|
-
|
|||||||
Issuance
of common stock for conversion of debt October 2005 @
$1.75
|
150,000
|
150
|
262,350
|
262,500
|
||||||||
|
Issuance
of common stock for services November 2005 @ $0.78
|
822,706
|
823
|
644,847
|
(26,700)
|
618,970
|
|||||||
Issuance
of common stock for services January 2006 @ $1.54
|
335,000
|
335
|
515,165
|
(119,500)
|
396,000
|
|||||||
Issuance
of common stock for services February 2006 @ $1.42
|
62,000
|
62
|
87,738
|
87,800
|
||||||||
Issuance
of common stock for services March 2006 @ $1.58
|
121,467
|
121
|
192,237
|
192,358
|
||||||||
Issuance
of common stock for conversion of notes payable and
|
|
|||||||||||
accrued
interest March 2006
|
105,250
|
105
|
173,557
|
173,662
|
||||||||
Cancelation
of common stock previously issued
|
(3,000)
|
(3)
|
(4,797)
|
(4,800)
|
||||||||
|
|
|||||||||||
Amortization
of prepaid expenses
|
112,025
|
112,025
|
||||||||||
Value
of warrants issued with debt
|
131,365
|
131,365
|
||||||||||
Repricing
of warrants
|
301,155
|
301,155
|
||||||||||
Amortization
of fair value of warrants issued to consultants
|
1,541,628
|
1,541,628
|
||||||||||
|
-
|
|||||||||||
Net
loss
|
(6,603,454)
|
(6,603,454)
|
||||||||||
|
||||||||||||
|
||||||||||||
Balance
at March 31, 2006
|
27,366,387
|
27,366
|
16,377,254
|
(165,425)
|
(24,808,780)
|
(8,569,585)
|
||||||
|
|
|||||||||||
Issuance
of common stock for converstion of note payable and
|
|
|||||||||||
accrued
interest April 2006
|
27,200
|
27
|
51,109
|
51,136
|
||||||||
Issuance
of common stock for services April 2006 @ $1.46
|
115,000
|
115
|
167,835
|
167,950
|
||||||||
Issuance
of common stock for cashless exercise of warrants
|
192,997
|
193
|
(193)
|
-
|
||||||||
Issuance
of common stock for services May 2006 @ $1.37
|
150,000
|
150
|
204,450
|
(165,600)
|
39,000
|
|||||||
Issuance
of common stock for conversion of accounts payable
|
111,416
|
112
|
142,501
|
142,613
|
||||||||
|
|
|||||||||||
Amortization
of prepaid expenses
|
100,540
|
100,540
|
||||||||||
Fair
value of vested stock options issued to employees
|
128,908
|
128,908
|
||||||||||
Amortization
of fair value of warrants issued to consultants
|
421,498
|
421,498
|
||||||||||
|
-
|
|||||||||||
Net
loss
|
(1,602,352)
|
(1,602,352)
|
||||||||||
|
||||||||||||
|
||||||||||||
Balance
at June 30,2006 (unaudited)
|
27,963,000
|
$
27,963
|
$
17,493,362
|
$
(230,485)
|
$(26,411,132)
|
$
(9,120,292)
|
Cumulative
from
|
||||||||||
Three
Months Ended
|
November
21,
|
|||||||||
June
30,
|
June
30,
|
2000
(inception) to
|
||||||||
2006
|
2005
|
June
30, 2006
|
||||||||
(unaudited)
|
(unaudited)
|
(unaudited)
|
||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||
Net
loss
|
$
|
(1,602,352
|
)
|
$
|
(942,380
|
)
|
$
|
(25,526,132
|
)
|
|
Adjustment
to reconcile net loss to net cash
|
||||||||||
provided
by (used in) operating activities:
|
||||||||||
Depreciation
and amortization expense
|
16,762
|
24,882
|
544,026
|
|||||||
Common
stock issued for services
|
206,950
|
231,151
|
5,053,273
|
|||||||
Common
stock issued for penalty
|
-
|
-
|
692,500
|
|||||||
Common
stock issued for financing costs
|
-
|
-
|
71,000
|
|||||||
Change
in value of warrant liability
|
-
|
(25,565
|
)
|
(303,700
|
)
|
|||||
Amortization
of debt issue costs
|
16,376
|
-
|
127,948
|
|||||||
Exercise
of stock options for services
|
-
|
-
|
26,960
|
|||||||
Amortization
of discounts on notes
|
-
|
-
|
790,128
|
|||||||
Issuance
of stock options/warrants for services
|
421,498
|
201,990
|
2,923,841
|
|||||||
Capital
contribution - bonus (related party)
|
-
|
-
|
50,000
|
|||||||
Amortization
of prepaid expenses
|
100,540
|
-
|
228,165
|
|||||||
Amortization
of deferred compensation
|
-
|
-
|
250,000
|
|||||||
Discount
on common stock issued for settlement of debt
|
-
|
-
|
50,000
|
|||||||
Impairment
expense
|
-
|
-
|
2,331,522
|
|||||||
Re-pricing
of warrants
|
-
|
-
|
301,155
|
|||||||
Value
of vested stock options issued to employees
|
128,908
|
-
|
128,908
|
|||||||
Changes
in assets and liabilities:
|
-
|
|||||||||
Prepaid
expenses and other assets
|
4,680
|
(475,000
|
)
|
-
|
||||||
Inventory
|
-
|
-
|
6,250
|
|||||||
Deposits
|
-
|
-
|
27,454
|
|||||||
Accounts
payable
|
4,853
|
(17,155
|
)
|
852,992
|
||||||
Accrued
expenses
|
19,557
|
67,207
|
1,434,358
|
|||||||
Accrued
legal settlement
|
-
|
-
|
1,725,000
|
|||||||
Amounts
due to related parties
|
215,574
|
129,806
|
2,043,481
|
|||||||
Net
cash used in operating activities
|
(466,654
|
)
|
(805,064
|
)
|
(6,170,871
|
)
|
||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||
Purchase
of property and equipment
|
-
|
-
|
(89,272
|
)
|
||||||
Increase
in patent costs
|
-
|
-
|
(24,711
|
)
|
||||||
Change
in restricted cash
|
-
|
-
|
-
|
|||||||
Merger
fees and costs
|
-
|
-
|
-
|
|||||||
Increase
in acquisition deposits
|
-
|
-
|
(2,220,000
|
)
|
||||||
Increase
in other deposits
|
-
|
-
|
(40,000
|
)
|
||||||
Increase
in capitalized website
|
-
|
-
|
(18,097
|
)
|
||||||
Net
cash used in investing activities
|
-
|
-
|
(2,392,080
|
)
|
||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||
Change
in cash overdraft
|
-
|
(11,941
|
)
|
-
|
||||||
Payment
on contract
|
-
|
-
|
(161,000
|
)
|
||||||
Proceeds
from advances - related party
|
-
|
614,500
|
4,581,449
|
|||||||
Proceeds
from advances from stockholders
|
-
|
260,000
|
310,000
|
|||||||
Proceeds
from issuance of notes payable
|
-
|
-
|
1,465,000
|
|||||||
Proceeds
from sale of common stock
|
-
|
-
|
806,500
|
|||||||
Proceeds
from sale of preferred stock
|
-
|
-
|
885,000
|
|||||||
Proceeds
from convertible debenture
|
-
|
100,000
|
700,000
|
|||||||
Capital
contribution
|
-
|
-
|
571,668
|
|||||||
Payment
of debt issue costs
|
-
|
-
|
(83,500
|
)
|
||||||
Payments
on advances from stockholders
|
(10,000
|
)
|
(55,200
|
)
|
(60,000
|
)
|
||||
Payments
on advances - related party
|
-
|
-
|
(402,129
|
)
|
||||||
Net
cash provided by financing activities
|
(10,000
|
)
|
907,359
|
8,612,988
|
||||||
NET
INCREASE (DECREASE) IN CASH AND
|
||||||||||
CASH
EQUIVALENTS
|
(476,654
|
)
|
102,295
|
50,037
|
||||||
CASH
AND CASH EQUIVALENTS, Beginning of year
|
526,691
|
1,169
|
-
|
|||||||
CASH
AND CASH EQUIVALENTS, End of year
|
$
|
50,037
|
$
|
103,464
|
$
|
50,037
|
||||
SUPPLEMENTAL
DISCLOSURES OF CASH FLOW INFORMATION:
|
||||||||||
Interest
paid
|
$
|
-
|
$
|
-
|
$
|
-
|
||||
Income
taxes paid
|
$
|
-
|
$
|
-
|
$
|
-
|
Furniture
and fixtures
|
$
|
73,203
|
||
Office
equipment
|
42,120
|
|||
115,323
|
||||
Less
accumulated depreciation and amortization
|
(110,022
|
)
|
||
$
|
5,301
|
R&R
Holdings, Inc. and affiliate a)
|
$
|
5,194,553
|
||
Chaslav
Radovich b)
|
98,958
|
|||
Other
officers/executives c)
|
167,158
|
|||
$
|
5,460,669
|
Options
outstanding
|
Weighted
Average Exercise Price
|
Aggregate
Intrinsic
Value
|
||||||||
Outstanding,
March 31, 2006
|
1,625,000
|
$
|
1.74
|
$
|
374,000
|
|||||
Granted
|
2,500,000
|
$
|
1.40
|
|||||||
Forfeited/Canceled
|
(100,000
|
)
|
$
|
1.00
|
||||||
Exercised
|
-
|
-
|
||||||||
Outstanding,
June 30, 2006
|
4,025,000
|
$
|
1.55
|
$
|
16,250
|
Number
of
Options
|
Exercise
Price
|
|
325,000
|
$1.00
|
|
2,500,000
|
|
$1.40
|
1,200,000
|
$2.00
|
|
4,025,000
|
|
Warrants
outstanding
|
Weighted
Average Exercise Price
|
Aggregate
Intrinsic
Value
|
||||||||
Outstanding,
March 31, 2006
|
6,636,767
|
$
|
1.67
|
$
|
1,435,630
|
|||||
Granted
|
-
|
-
|
||||||||
Forfeited/Canceled
|
-
|
-
|
||||||||
Exercised
|
(194,167
|
)
|
$
|
0.01
|
||||||
Outstanding,
June 30, 2006
|
6,442,600
|
$
|
1.72
|
$
|
156,000
|
Number
of
Warrants
|
Exercise
Price
|
|
150,000
|
$.01
|
|
6,092,600
|
|
$1.75
|
200,000
|
$2.00
|
|
6,442,600
|
·
|
issued
208,333 shares of common stock to Gryphon Master Fund upon the conversion
of 500 shares of convertible preferred
stock;
|
·
|
issued
200,000 shares of common stock to Tejeda & Tejeda upon the conversion
of $100,000 of convertible
debentures;
|
·
|
issued
a total of $250,000 in convertible debentures that are due on September
14, 2006; and
|
· |
received
a notice on August 8, 2006, that the Company is in breach of the
forbearance agreement with regard to the litigation pertaining
to its
former landlord.
|
·
|
27,200
shares to Frank Hampel for conversion of a note payable and accrued
interest valued at $51,136;
|
·
|
15,000
shares to Jaffoni & Collins for services valued at
$22,950;
|
·
|
192,997
shares to Gryphon Master Fund for the cashless exercise of 194,167
warrants;
|
·
|
100,000
shares to the Wells Group for services valued at
$145,000;
|
·
|
120,000
shares to Adam Barnett for services valued at $165,600;
|
·
|
20,000
shares to Norman Rest for services valued at $26,800; and
|
·
|
10,000
shares to Elmer Carlson for services valued at
$12,200.
|
·
|
208,333
shares to Gryphon Master Fund upon the conversion of 500 shares of
convertible preferred stock; and
|
·
|
200,000
shares to Tejeda & Tejeda upon the conversion of $100,000 of
convertible debentures.
|
Regulation
S-B
Number
|
Exhibit
|
||
3.1
|
Articles
of Incorporation (1)
|
||
3.1.1
|
Certificate
of Amendment to Articles of Incorporation (1)
|
||
3.1.2
|
Certificate
of Amendment to Articles of Incorporation (2)
|
||
3.1.3
|
Certificate
of Amendment to Articles of Incorporation (3)
|
||
3.2
|
Bylaws
(1)
|
||
4.1
|
Convertible
Note with Gryphon Master Fund LP (4)
|
||
10.1
|
Asset
Purchase Agreement between BioGentec Inc., (fka St. Petka, Inc.)
and Gene
Pharmaceuticals, LLC, (fka Allergy Limited, LLC,) as amended
(4)
|
||
10.2
|
Employment
Agreement with Thomas Stankovich (5)
|
||
10.3
|
Employment
Agreement with Gerald Yakatan (6)
|
||
10.4
|
Employment
Agreement with Chaslav Radovich (6)
|
||
31.1
|
Rule
13a-14(a)/15d-14(a) Certification of Chief Executive Officer of the
Company (7)
|
||
31.2
|
Rule
13a-14(a)/15d-14(a) Certification of Chief Financial Officer of the
Company (7)
|
||
32.1
|
Section
906 Certification by Chief Executive Officer (7)
|
||
32.2
|
Section
906 Certification by Chief Financial Officer
(7)
|
COBALIS
CORP.
|
||
|
|
|
Date: August 18, 2006 | By: | /s/ Gerald Yakatan |
Gerald Yakatan |
||
Title: Principal Executive Officer, Director |
COBALIS
CORP.
|
||
|
|
|
Date: August 18, 2006 | By: | /s/ Chaslav Radovich |
Chaslav
Radovich
|
||
Title:
President,
Secretary,
Director
|
COBALIS
CORP.
|
||
|
|
|
Date: August 18, 2006 | By: | /s/ Thomas Stankovich |
Thomas Stankovich |
||
Title: Treasurer and Chief Financial Officer |
|
|