x
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
o
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
NEVADA
|
333-153290
|
26-3534190
|
||
(State or other jurisdiction of
|
(Commission File No.)
|
(I.R.S. Employee Identification No.)
|
||
incorporation or organization)
|
Large Accelerated Filer o
|
|
Accelerated Filer o
|
|
Non-Accelerated Filer o
(Do not check if a smaller reporting
company)
|
|
Smaller Reporting Company x
|
PART
I— FINANCIAL INFORMATION
|
||
Item
1.
|
Financial
Statements
|
F-1
|
Item
2.
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
3
|
Item
3.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
6
|
Item
4T.
|
Controls
and Procedures
|
6
|
PART
II— OTHER INFORMATION
|
||
Item
1.
|
Legal
Proceedings
|
8
|
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
8
|
Item
6.
|
Exhibits
|
9
|
SIGNATURE
|
10
|
FINANCIAL
STATEMENTS
|
Page
#
|
Balance
Sheets as of December 31, 2009 (Unaudited) and June 30,
2009
|
F-2
|
Statements
of Operations for the three months ended December 31, 2009 and 2008, for
the six months ended December 31, 2009 and 2008 and for
the period from June 4, 2008 (Inception) through December 31,
2009 (Unaudited)
|
F-3
|
Statements
of Cash Flows for the six months ended December 31, 2009 and 2008 and for
the period from June 4, 2008 (Inception) through December 31, 2009
(Unaudited)
|
F-4
|
Notes
to the Financial Statements (Unaudited)
|
F-5
|
December 31,
|
June 30,
|
|||||||
2009
|
2009
|
|||||||
(Unaudited)
|
||||||||
(As Restated)
|
||||||||
ASSETS
|
||||||||
CURRENT ASSETS
|
||||||||
Cash
|
$ | 2,168 | $ | 50,751 | ||||
Restricted
cash
|
62,500 | 60,000 | ||||||
Accounts
receivable
|
4,751 | - | ||||||
Inventory
|
52,744 | - | ||||||
Stock
subscription receivable
|
- | 90,000 | ||||||
Prepaid
expenses
|
349,005 | 59,644 | ||||||
Total
current assets
|
471,168 | 260,395 | ||||||
Property
and equipment, net
|
||||||||
Furniture
and fixtures, net of depreciation of $4,286 and $2,857
|
15,714 | 17,143 | ||||||
Office
equipment, net of depreciation of $3,589 and $2,393
|
8,375 | 9,571 | ||||||
Property
and equipment, net
|
24,089 | 26,714 | ||||||
Security
deposit
|
- | 2,160 | ||||||
Patent,
net of accumulated amortization of $624,997 and $416,665
|
1,875,003 | 2,083,335 | ||||||
TOTAL
ASSETS
|
$ | 2,370,260 | $ | 2,372,604 | ||||
LIABILITIES AND STOCKHOLDERS'
DEFICIT
|
||||||||
CURRENT LIABILITIES
|
||||||||
Derivative
liability - warrants
|
$ | 19,154,319 | $ | - | ||||
Accounts
payable
|
128,585 | 94,969 | ||||||
Customer
deposits
|
12,765 | - | ||||||
Deferred
revenue
|
9,751 | 27,515 | ||||||
Common
stock to be issued
|
115,000 | - | ||||||
Accrued
expenses
|
23,173 | 12,500 | ||||||
Total
current liabilities
|
19,443,593 | 134,984 | ||||||
Patent
payable
|
2,500,000 | 2,500,000 | ||||||
Convertible
notes payable - face amount
|
782,650 | 729,300 | ||||||
Less
original issue and notes payable discount
|
(243,755 | ) | (440,722 | ) | ||||
TOTAL
LIABILITIES
|
22,482,488 | 2,923,562 | ||||||
STOCKHOLDERS' DEFICIT
|
||||||||
Series
A convertible preferred stock - at $0.0001 par value;
50,000,000
|
||||||||
shares
authorized, 30,000,000 shares issued and outstanding
|
3,000 | 3,000 | ||||||
Series
B convertible preferred stock - at $0.0001 par value;
30,000,000
|
||||||||
shares
authorized, 29,000,000 shares and -0- issued and
outstanding
|
2,900 | - | ||||||
Common
stock - at $0.0001 par value; 800,000,000 shares
authorized,
|
||||||||
90,509,400
and 45,259,400 shares issued and outstanding
|
9,051 | 4,526 | ||||||
Additional
paid-in capital
|
2,684,964 | 1,255,109 | ||||||
Deferred
compensation
|
(279,571 | ) | - | |||||
Deficit
accumulated during the development stage
|
(22,532,572 | ) | (1,813,593 | ) | ||||
Total
stockholders' deficit
|
(20,112,228 | ) | (550,958 | ) | ||||
TOTAL
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
$ | 2,370,260 | $ | 2,372,604 |
For the Period
|
||||||||||||||||||||
from
|
||||||||||||||||||||
June 4, 2008
|
||||||||||||||||||||
(Inception)
|
||||||||||||||||||||
For the three months ending
|
For the six months ending
|
Through
|
||||||||||||||||||
December 31,
|
December 31,
|
December 31,
|
||||||||||||||||||
2009
|
2008
|
2009
|
2008
|
2009
|
||||||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
||||||||||||||||
(As
Restated)
|
(As
Restated)
|
(As
Restated)
|
||||||||||||||||||
Revenue
|
$ | 332,829 | $ | - | $ | 332,829 | $ | - | $ | 332,829 | ||||||||||
Cost
of sales
|
171,700 | - | 171,700 | - | 171,700 | |||||||||||||||
Gross
Profit
|
161,129 | - | 161,129 | - | 161,129 | |||||||||||||||
Operating
expenses
|
||||||||||||||||||||
Advertising
|
146,242 | 17,305 | 164,888 | 38,162 | 302,182 | |||||||||||||||
Amortization
|
104,167 | 104,166 | 208,333 | 208,333 | 624,998 | |||||||||||||||
Compensation
|
964,897 | 47,194 | 1,025,551 | 155,626 | 1,252,593 | |||||||||||||||
General
and administrative
|
80,884 | 74,656 | 241,974 | 230,024 | 577,691 | |||||||||||||||
Professional
fees
|
57,151 | 22,000 | 101,350 | 144,333 | 282,316 | |||||||||||||||
Research
and development
|
- | 17,304 | 57,763 | 50,304 | 188,603 | |||||||||||||||
Travel
and entertainment
|
15,238 | 75,642 | 45,112 | 166,781 | 220,342 | |||||||||||||||
Total
operating expenses
|
1,368,579 | 358,267 | 1,844,971 | 993,563 | 3,448,725 | |||||||||||||||
Loss
from operations
|
(1,207,450 | ) | (358,267 | ) | (1,683,842 | ) | (993,563 | ) | (3,287,596 | ) | ||||||||||
Other
income (expenses)
|
||||||||||||||||||||
Derivative
instrument
|
(18,554,362 | ) | - | (18,692,835 | ) | - | (18,692,835 | ) | ||||||||||||
Interest
income
|
- | 703 | - | 4,042 | 4,274 | |||||||||||||||
Interest
expense
|
(159,021 | ) | (25,000 | ) | (328,328 | ) | (87,500 | ) | (537,191 | ) | ||||||||||
Depreciation
|
(1,313 | ) | (1,313 | ) | (2,625 | ) | - | (7,875 | ) | |||||||||||
Other
expenses
|
(11,349 | ) | - | (11,349 | ) | - | (11,349 | ) | ||||||||||||
Total
other income (expense)
|
(18,726,045 | ) | (25,610 | ) | (19,035,137 | ) | (83,458 | ) | (19,244,976 | ) | ||||||||||
Net
income (loss)
|
$ | (19,933,495 | ) | $ | (383,877 | ) | $ | (20,718,979 | ) | $ | (1,077,021 | ) | $ | (22,532,572 | ) | |||||
Net
loss per common share - basic and diluted
|
$ | (0.32 | ) | $ | (0.01 | ) | $ | (0.38 | ) | $ | (0.02 | ) | $ | (0.48 | ) | |||||
Weighted
average of common shares - basic and diluted
|
62,978,965 | 45,256,487 | 54,119,183 | 45,253,398 | 46,988,904 |
Six Months Ended
December 31, 2009
|
Six Months Ended
December 31, 2008
|
Period from June 4,
2008 (inception)
through December
31, 2009
|
||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
||||||||||
(As Restated)
|
(As Restated)
|
|||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
||||||||||||
Net
loss
|
$ | (20,718,979 | ) | $ | (796,332 | ) | $ | (22,532,572 | ) | |||
Adjustments
to reconcile net loss to net cash used
|
||||||||||||
in
operating activities
|
||||||||||||
Preferred
stock issued for services
|
- | 3,000 | 3,000 | |||||||||
Common
stock issued for services
|
812,500 | - | 818,750 | |||||||||
Amortization
of deferred compensation
|
42,333 | - | 42,333 | |||||||||
Derivative
instrument
|
18,692,835 | 18,692,835 | ||||||||||
Amortization
of patent
|
208,332 | 208,333 | 624,997 | |||||||||
Amortization
of original issue and
|
||||||||||||
notes
payable discounts
|
271,177 | - | 355,040 | |||||||||
Depreciation
|
2,625 | 1,313 | 7,875 | |||||||||
Change
in operating assests and liabilities
|
. | |||||||||||
(Increase)
decrease in:
|
||||||||||||
Accounts
receivable
|
(4,751 | ) | - | (4,751 | ) | |||||||
Vendor
deposit
|
(52,744 | ) | - | (52,744 | ) | |||||||
Prepaid
expenses
|
(289,361 | ) | (15,160 | ) | (349,005 | ) | ||||||
Security
deposit
|
2,160 | 5,000 | - | |||||||||
Increase
(decrease) in:
|
||||||||||||
Accounts
payable
|
33,616 | 32,790 | 128,585 | |||||||||
Customer
deposit
|
12,765 | - | 12,765 | |||||||||
Accrued
expenses
|
10,673 | - | 23,173 | |||||||||
Common
stock to be issued
|
115,000 | - | 115,000 | |||||||||
Deferred
revenue
|
(17,764 | ) | 32,790 | 9,751 | ||||||||
Net
Cash Used in Operating Activities
|
(879,583 | ) | (528,266 | ) | (2,104,968 | ) | ||||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||||||||
Furniture
& Fixtures
|
- | (20,000 | ) | (20,000 | ) | |||||||
Office
equipment
|
- | (11,964 | ) | (11,964 | ) | |||||||
Net
Cash Used in Operating Activities
|
- | (31,964 | ) | (31,964 | ) | |||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||
Restricted
cash
|
(2,500 | ) | - | (62,500 | ) | |||||||
Collection
of stock subscription receivable
|
205,000 | - | 205,000 | |||||||||
Proceeds
from convertible notes
|
48,500 | - | 621,500 | |||||||||
Sale
of preferred stock
|
580,000 | - | 580,000 | |||||||||
Sale
of common stock, net of costs
|
- | 18,400 | 795,100 | |||||||||
Net
Cash Provided By Financing Activities
|
831,000 | 18,400 | 2,139,100 | |||||||||
NET
INCREASE (DECREASE) IN CASH
|
(48,583 | ) | (541,830 | ) | 2,168 | |||||||
CASH
AT BEGINNING OF PERIOD
|
50,751 | 734,157 | - | |||||||||
CASH
AT END OF PERIOD
|
$ | 2,168 | $ | 192,327 | $ | 2,168 | ||||||
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION
|
||||||||||||
CASH
PAID FOR INTEREST EXPENSE
|
$ | - | $ | - | $ | - | ||||||
CASH
PAID FOR INCOME TAXES
|
$ | - | $ | - | $ | - |
Level
1
|
Quoted
market prices available in active markets for identical assets or
liabilities as of the reporting date.
|
|
Level
2
|
Pricing
inputs other than quoted prices in active markets included in Level 1,
which are either directly or indirectly observable as of the reporting
date.
|
|
Level
3
|
Pricing
inputs that are generally observable inputs and not corroborated by market
data.
|
●
|
of management’s responsibility
for establishing and maintaining adequate internal control over its
financial reporting;
|
●
|
of management’s assessment of the
effectiveness of its internal control over financial reporting as of year
end; and
|
●
|
of the framework used by
management to evaluate the effectiveness of the Company’s internal control
over financial
reporting.
|
Impact to
|
||||||||
Misstatements
|
Statement of
|
|||||||
Dr. (Cr.)
|
Operations
|
|||||||
To
reverse entry for 2,000,000 warrants issued in error
|
||||||||
Paid
in Capital
|
467,188 | |||||||
Deferred
compensation
|
(360,951 | ) | ||||||
Advertising
|
(106,237 | ) | 106,237 | |||||
To
record 45,000,000 shares issued to management as
compensation
|
||||||||
Salaries-Officer's
|
580,000 | (580,000 | ) | |||||
Salaries-Other
|
320,000 | (320,000 | ) | |||||
APIC
|
(900,000 | ) | ||||||
To
record 45,000,000 shares issued to management as
compensation
|
||||||||
To
reduce the legal expense to $0.02 per share on 200,000 shares issued for
services
|
||||||||
Paid
in Capital
|
46,000 | |||||||
Legal
& Professional Services
|
(46,000 | ) | 46,000 | |||||
To
remove from 2nd quarter due to shares being issued in the third
quarter
|
||||||||
Common
Stock
|
300 | |||||||
Paid
in Capital
|
749,700 | |||||||
Investor
relations
|
(750,000 | ) | 750,000 | |||||
To
record expense of 567,465 shares of common stock @ $0.02 mistakenly issued
in a cashless exercise
|
||||||||
Other
expenses
|
11,349 | (11,349 | ) | |||||
APIC
|
(11,349 | ) | ||||||
To
record expense of 10,000 per agreement with Noel party for second
quarter.
|
||||||||
Investor
relations
|
10,000 | (10,000 | ) | |||||
Accrued
Expenses
|
(10,000 | ) |
December 31, 2009
|
||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
||||||||||
(As Previously
|
||||||||||||
Reported)
|
(Adjustments)
|
(As Restated)
|
||||||||||
ASSETS
|
||||||||||||
CURRENT ASSETS
|
||||||||||||
Cash
|
$ | 2,168 | $ | - | $ | 2,168 | ||||||
Restricted
cash
|
62,500 | - | 62,500 | |||||||||
Accounts
receivable
|
4,751 | - | 4,751 | |||||||||
Inventory
|
52,744 | - | 52,744 | |||||||||
Stock
subscription receivable
|
- | - | - | |||||||||
Prepaid
expenses
|
349,005 | - | 349,005 | |||||||||
Total
current assets
|
471,168 | - | 471,168 | |||||||||
Property
and equipment, net
|
||||||||||||
Furniture
and fixtures, net of depreciation of $4,286 and $2,857
|
15,714 | - | 15,714 | |||||||||
Office
equipment, net of depreciation of $3,589 and $2,393
|
8,375 | - | 8,375 | |||||||||
Property
and equipment, net
|
24,089 | - | 24,089 | |||||||||
Security
deposit
|
- | - | - | |||||||||
Patent,
net of accumulated amortization of $624,997 and $416,665
|
1,875,003 | - | 1,875,003 | |||||||||
TOTAL
ASSETS
|
$ | 2,370,260 | $ | - | $ | 2,370,260 | ||||||
LIABILITIES AND STOCKHOLDERS'
DEFICIT
|
||||||||||||
CURRENT LIABILITIES
|
||||||||||||
Derivative
liability - warrants
|
$ | 19,154,319 | $ | - | $ | 19,154,319 | ||||||
Accounts
payable
|
128,585 | - | 128,585 | |||||||||
Customer
deposits
|
12,765 | - | 12,765 | |||||||||
Deferred
revenue
|
9,751 | - | 9,751 | |||||||||
115,000 | - | 115,000 | ||||||||||
Accrued
expenses
|
13,173 | 10,000 | 23,173 | |||||||||
Total
current liabilities
|
19,433,593 | 10,000 | 19,443,593 | |||||||||
Patent
payable
|
2,500,000 | - | 2,500,000 | |||||||||
Convertible
notes payable - face amount
|
782,650 | - | 782,650 | |||||||||
Less
original issue and notes payable discount
|
(243,755 | ) | - | (243,755 | ) | |||||||
TOTAL
LIABILITIES
|
22,472,488 | 10,000 | 22,482,488 | |||||||||
STOCKHOLDERS' DEFICIT
|
||||||||||||
Series
A convertible preferred stock - at $0.0001 par value;
50,000,000
|
||||||||||||
shares
authorized, 30,000,000 shares issued and outstanding
|
3,000 | - | 3,000 | |||||||||
Series
B convertible preferred stock - at $0.0001 par value;
30,000,000
|
||||||||||||
shares
authorized, 29,000,000 shares issued and outstanding
|
2,900 | - | 2,900 | |||||||||
Common
stock - at $0.0001 par value; 800,000,000 shares
authorized,
|
||||||||||||
90,509,400
shares issued and outstanding
|
9,351 | (300 | ) | 9,051 | ||||||||
Additional
paid-in capital
|
3,036,503 | (351,539 | ) | 2,684,964 | ||||||||
Deferred
compensation
|
(640,522 | ) | 360,951 | (279,571 | ) | |||||||
Deficit
accumulated during the development stage
|
(22,513,460 | ) | (19,112 | ) | (22,532,572 | ) | ||||||
Total
stockholders' deficit
|
(20,102,228 | ) | (10,000 | ) | (20,112,228 | ) | ||||||
TOTAL
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
$ | 2,370,260 | $ | - | $ | 2,370,260 |
For the Three Months
|
For the Six Months
|
June 4, 2008
|
||||||||||||||||||||||||||||||||||
Ended
|
Ended
|
(inception) through
|
||||||||||||||||||||||||||||||||||
December 31, 2009
|
December 31, 2009
|
December 31, 2009
|
||||||||||||||||||||||||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
||||||||||||||||||||||||||||
(As Previously
|
(As Previously
|
(As Previously
|
||||||||||||||||||||||||||||||||||
Reported)
|
(Adjustments)
|
(As Restated)
|
Reported)
|
(Adjustments)
|
(As Restated)
|
Reported)
|
(Adjustments)
|
(As Restated)
|
||||||||||||||||||||||||||||
Revenue
|
$ | 332,829 | $ | - | $ | 332,829 | $ | 332,829 | $ | - | $ | 332,829 | $ | 332,829 | $ | - | $ | 332,829 | ||||||||||||||||||
Cost
of sales
|
171,700 | - | 171,700 | 171,700 | - | 171,700 | 171,700 | - | 171,700 | |||||||||||||||||||||||||||
Gross
Profit
|
161,129 | - | 161,129 | 161,129 | - | 161,129 | 161,129 | - | 161,129 | |||||||||||||||||||||||||||
Operating
expenses
|
||||||||||||||||||||||||||||||||||||
Advertising
|
992,479 | (846,237 | ) | 146,242 | 1,011,125 | (846,237 | ) | 164,888 | 1,148,419 | (846,237 | ) | 302,182 | ||||||||||||||||||||||||
Amortization
|
104,167 | - | 104,167 | 208,333 | - | 208,333 | 624,998 | - | 624,998 | |||||||||||||||||||||||||||
Compensation
|
64,897 | 900,000 | 964,897 | 125,551 | 900,000 | 1,025,551 | 352,593 | 900,000 | 1,252,593 | |||||||||||||||||||||||||||
General
and administrative
|
80,884 | - | 80,884 | 241,974 | - | 241,974 | 577,691 | - | 577,691 | |||||||||||||||||||||||||||
Professional
fees
|
103,151 | (46,000 | ) | 57,151 | 147,350 | (46,000 | ) | 101,350 | 328,316 | (46,000 | ) | 282,316 | ||||||||||||||||||||||||
Research
and development
|
- | - | - | 57,763 | - | 57,763 | 188,603 | - | 188,603 | |||||||||||||||||||||||||||
Travel
and entertainment
|
15,238 | - | 15,238 | 45,112 | - | 45,112 | 220,342 | - | 220,342 | |||||||||||||||||||||||||||
Total
operating expenses
|
1,360,816 | 7,763 | 1,368,579 | 1,837,208 | 7,763 | 1,844,971 | 3,440,962 | 7,763 | 3,448,725 | |||||||||||||||||||||||||||
Loss
from operations
|
(1,199,687 | ) | (7,763 | ) | (1,207,450 | ) | (1,676,079 | ) | (7,763 | ) | (1,683,842 | ) | (3,279,833 | ) | (7,763 | ) | (3,287,596 | ) | ||||||||||||||||||
Other
income (expenses)
|
||||||||||||||||||||||||||||||||||||
Derivative
instrument
|
(18,554,362 | ) | - | (18,554,362 | ) | (18,692,835 | ) | - | (18,692,835 | ) | (18,692,835 | ) | - | (18,692,835 | ) | |||||||||||||||||||||
Interest
income
|
- | - | - | - | - | - | 4,274 | - | 4,274 | |||||||||||||||||||||||||||
Interest
expense
|
(159,021 | ) | - | (159,021 | ) | (328,328 | ) | - | (328,328 | ) | (537,191 | ) | - | (537,191 | ) | |||||||||||||||||||||
Depreciation
|
(1,313 | ) | - | (1,313 | ) | (2,625 | ) | - | (2,625 | ) | (7,875 | ) | - | (7,875 | ) | |||||||||||||||||||||
Other
expenses
|
- | (11,349 | ) | (11,349 | ) | - | (11,349 | ) | (11,349 | ) | - | (11,349 | ) | (11,349 | ) | |||||||||||||||||||||
Total
other income (expense)
|
(18,714,696 | ) | (11,349 | ) | (18,726,045 | ) | (19,023,788 | ) | (11,349 | ) | (19,035,137 | ) | (19,233,627 | ) | (11,349 | ) | (19,244,976 | ) | ||||||||||||||||||
Net
loss
|
$ | (19,914,383 | ) | $ | (19,112 | ) | $ | (19,933,495 | ) | $ | (20,699,867 | ) | $ | (19,112 | ) | $ | (20,718,979 | ) | $ | (22,513,460 | ) | $ | (19,112 | ) | $ | (22,532,572 | ) | |||||||||
Net
loss per common share - basic and diluted
|
$ | (0.32 | ) | $ | (0.00 | ) | $ | (0.32 | ) | $ | (0.38 | ) | $ | (0.00 | ) | $ | (0.38 | ) | $ | (0.48 | ) | $ | (0.00 | ) | $ | (0.48 | ) | |||||||||
Weighted
average of common shares - basic and diluted
|
62,978,965 | 62,978,965 | 62,978,965 | 54,119,183 | 54,119,183 | 54,119,183 | 46,988,904 | 46,988,904 | 46,988,904 |
For the Period from
|
||||||||||||||||||||||||
For the Six Months
|
June 4, 2008
|
|||||||||||||||||||||||
Ended
|
(inception) through
|
|||||||||||||||||||||||
December 31, 2009
|
December 31, 2009
|
|||||||||||||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||||||||
(As Previously
|
(As Previously
|
|||||||||||||||||||||||
Reported)
|
(Adjustments)
|
(As Restated)
|
Reported)
|
(Adjustments)
|
(As Restated)
|
|||||||||||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
||||||||||||||||||||||||
Net
loss
|
$ | (20,699,867 | ) | $ | (19,112 | ) | $ | (20,718,979 | ) | $ | (22,513,460 | ) | $ | (19,112 | ) | $ | (22,532,572 | ) | ||||||
Adjustments
to reconcile net loss to net cash used
|
||||||||||||||||||||||||
in
operating activities
|
||||||||||||||||||||||||
Preferred
stock issued for services
|
- | - | - | 3,000 | - | 3,000 | ||||||||||||||||||
Common
stock issued for services
|
812,500 | - | 812,500 | 818,750 | - | 818,750 | ||||||||||||||||||
Amortization
of deferred compensation
|
- | 42,333 | 42,333 | - | 42,333 | 42,333 | ||||||||||||||||||
Derivative
instrument
|
- | 18,692,835 | 18,692,835 | - | 18,692,835 | 18,692,835 | ||||||||||||||||||
Amortization
of patent
|
208,332 | - | 208,332 | 624,997 | - | 624,997 | ||||||||||||||||||
Amortization
of original issue and
|
- | - | ||||||||||||||||||||||
notes
payable discounts
|
232,627 | 38,550 | 271,177 | 316,490 | 38,550 | 355,040 | ||||||||||||||||||
Depreciation
|
2,625 | - | 2,625 | 7,875 | - | 7,875 | ||||||||||||||||||
Change
in operating assests and liabilities
|
. | |||||||||||||||||||||||
(Increase)
decrease in:
|
||||||||||||||||||||||||
Accounts
receivable
|
(4,751 | ) | - | (4,751 | ) | (4,751 | ) | - | (4,751 | ) | ||||||||||||||
Vendor
deposit
|
(52,744 | ) | - | (52,744 | ) | (52,744 | ) | - | (52,744 | ) | ||||||||||||||
Prepaid
expenses
|
(289,361 | ) | - | (289,361 | ) | (349,005 | ) | - | (349,005 | ) | ||||||||||||||
Security
deposit
|
2,160 | - | 2,160 | - | - | - | ||||||||||||||||||
Increase
(decrease) in:
|
||||||||||||||||||||||||
Accounts
payable
|
33,616 | - | 33,616 | 128,585 | - | 128,585 | ||||||||||||||||||
Customer
deposit
|
12,765 | - | 12,765 | 12,765 | - | 12,765 | ||||||||||||||||||
Accrued
expenses
|
673 | 10,000 | 10,673 | 13,173 | 10,000 | 23,173 | ||||||||||||||||||
Derivative
liability
|
18,879,606 | (18,879,606 | ) | - | 18,879,606 | (18,879,606 | ) | - | ||||||||||||||||
Common
stock to be issued
|
- | 115,000 | 115,000 | - | 115,000 | 115,000 | ||||||||||||||||||
Deferred
revenue
|
(17,764 | ) | - | (17,764 | ) | 9,751 | - | 9,751 | ||||||||||||||||
Net
Cash Used in Operating Activities
|
(879,583 | ) | - | (879,583 | ) | (2,104,968 | ) | - | (2,104,968 | ) | ||||||||||||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||||||||||||||||||||
Furniture
& Fixtures
|
- | - | - | (20,000 | ) | - | (20,000 | ) | ||||||||||||||||
Office
equipment
|
- | - | - | (11,964 | ) | - | (11,964 | ) | ||||||||||||||||
Net
Cash Used in Operating Activities
|
- | - | - | (31,964 | ) | - | (31,964 | ) | ||||||||||||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||||||||||||||
Restricted
cash
|
(2,500 | ) | - | (2,500 | ) | (62,500 | ) | - | (62,500 | ) | ||||||||||||||
Collection
of stock subscription receivable
|
205,000 | - | 205,000 | 205,000 | - | 205,000 | ||||||||||||||||||
Proceeds
from convertible notes
|
48,500 | - | 48,500 | 621,500 | - | 621,500 | ||||||||||||||||||
Sale
of preferred stock
|
580,000 | - | 580,000 | 580,000 | - | 580,000 | ||||||||||||||||||
Sale
of common stock, net of costs
|
- | - | - | 795,100 | - | 795,100 | ||||||||||||||||||
Net
Cash Provided By Financing Activities
|
831,000 | - | 831,000 | 2,139,100 | - | 2,139,100 | ||||||||||||||||||
NET
INCREASE (DECREASE) IN CASH
|
(48,583 | ) | - | (48,583 | ) | 2,168 | - | 2,168 | ||||||||||||||||
CASH
AT BEGINNING OF PERIOD
|
50,751 | 50,751 | 50,751 | - | - | - | ||||||||||||||||||
CASH
AT END OF PERIOD
|
$ | 2,168 | $ | 50,751 | $ | 2,168 | $ | 2,168 | $ | - | $ | 2,168 | ||||||||||||
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION
|
||||||||||||||||||||||||
CASH
PAID FOR INTEREST EXPENSE
|
$ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||
CASH
PAID FOR INCOME TAXES
|
$ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
●
|
of management’s responsibility
for establishing and maintaining adequate internal control over its
financial reporting;
|
●
|
of management’s assessment of the
effectiveness of its internal control over financial reporting as of year
end; and
|
●
|
of the framework used by
management to evaluate the effectiveness of the Company’s internal control
over financial
reporting.
|
●
|
We
will continue to educate our management personnel to comply with the
disclosure requirements of the Exchange Act and Regulation S-K;
and
|
●
|
We
will increase management oversight of accounting and reporting functions
in the future.
|
MEDICAL
ALARM CONCEPTS HOLDING, INC.
|
|||
Date:
November 4, 2010
|
By:
|
/s/
Howard Teicher
|
|
Howard
Teicher
|
|||
Chief
Executive Officer
|
By:
|
/s/
Ronnie Adams
|
||
Ronnie
Adams
|
|||
Chief
Financial Officer
|