ý
|
Quarterly
report under Section 13 or 15(d) of the Securities Exchange Act of
1934.
|
|
|
|
For
the quarterly period ended September 30, 2006
|
|
|
o
|
Transition
report under Section 13 or 15(d) of the Exchange
Act
|
|
|
|
For
the transition period
from _________ to ___________
|
|
|
|
Commission
File Number: 000-50133
|
Nevada
|
82-0490737
|
(State
or Other Jurisdiction of
Incorporation
or Organization)
|
(I.R.S.
Employer Identification
Number)
|
PART
I FINANCIAL INFORMATION
|
|
|
|
|
|
Item
1
|
Condensed
Consolidated Financial Statements (unaudited)
|
|
|
|
|
|
Condensed
Consolidated Balance Sheets -September 30, 2006 (Unaudited) and
December 31, 2005 (audited)
|
3
|
|
|
|
|
Condensed
Consolidated Statement of Operations - three months and nine months
ended
September 30, 2006 (Unaudited) and 2005, and July 9, 1998 (date of
inception) through September 30, 2006
|
4
|
|
|
|
|
Condensed
Consolidated Statement of Deficiency in Stockholder’s Equity- July 9, 1998
(date
of inception) through September 30, 2006
|
5
|
|
|
|
|
Condensed
Consolidated Statement of Cash Flows - nine months ended September
30,
2006 and 2005 and July 9, 1998 (date of inception) through September
30,
2006
|
6
|
|
|
|
|
Notes
to Condensed Consolidated Financial Statements
|
7
|
|
|
|
Item
2
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
17
|
|
|
|
Item
3
|
Controls
and Procedures
|
22
|
|
|
|
PART
II OTHER INFORMATION
|
|
|
|
|
|
Item
1
|
Legal
Proceedings
|
23
|
|
|
|
Item
2
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
23
|
|
|
|
Item
3
|
Defaults
upon Senior Securities
|
23
|
|
|
|
Item
4
|
Submission
of Matters to a Vote of Security Holders
|
23
|
|
|
|
Item
5
|
Other
Information
|
23
|
|
|
|
Item
6
|
Exhibits
|
23
|
|
|
|
Signatures
|
24
|
|
September
30,
|
December
31,
|
|||||
2006
|
2005
|
||||||
ASSETS
|
(unaudited)
|
(audited)
|
|||||
Current
assets:
|
|
|
|||||
Cash
and cash equivalents
|
$
|
41,456
|
$
|
800,472
|
|||
Accounts
receivable
|
21,338
|
72,675
|
|||||
Prepaid
expenses
|
33,125
|
69,125
|
|||||
Deposits
& other assets
|
34,283
|
45,209
|
|||||
Total
current assets
|
130,202
|
987,481
|
|||||
|
|||||||
Property
and equipment, net of accumulated depreciation of
|
|||||||
$18,071
and $12,519 at September 30, 2006 and December 31, 2005,
respectively
|
12,622
|
14,321
|
|||||
Deferred
financing fees, net of accumulated amortization of $32,292 and $13,542,
at
September 30, 2006 and December 31, 2005, respectively
|
42,708
|
61,458
|
|||||
|
|||||||
Total
assets
|
$
|
185,532
|
$
|
1,063,260
|
|||
|
|||||||
LIABILITIES
AND DEFICIENCY IN STOCKHOLDERS' EQUITY
|
|||||||
Current
liabilities:
|
|||||||
Accounts
payable
|
$
|
154,968
|
$
|
124,847
|
|||
Accrued
liabilities
|
189,888
|
130,555
|
|||||
Accrued
interest payable
|
111,148
|
106,637
|
|||||
Accrued
payroll liabilities
|
81,305
|
94,680
|
|||||
Notes
payable, current portion (Note C)
|
15,680
|
21,875
|
|||||
Total
current liabilities
|
552,989
|
478,594
|
|||||
|
|||||||
Long-term
liabilities:
|
|||||||
Notes
payable - long term (Note C)
|
350,000
|
350,000
|
|||||
Convertible
notes payable (Note C)
|
565,104
|
240,491
|
|||||
Derivative
liability related to convertible notes
|
8,137,682
|
2,606,377
|
|||||
Warrant
liability related to convertible notes
|
561,423
|
161,472
|
|||||
Total
Liabilities
|
10,167,198
|
3,836,934
|
|||||
Commitments
and contingencies
|
-
|
-
|
|||||
Deficiency
in stockholders' equity:
|
|||||||
Preferred
stock, par value: $.001, authorized 20,000,000 shares; no shares
issued
and outstanding at September 30, 2006 and at December 31, 2005. (Note
F)
|
-
|
-
|
|||||
Common
stock, par value; $.001, authorized 750,000,000 shares at September
30,
2006 and 150,000,000 shares at December 31, 2005,132,977,917 and
126,486,518 shares issued and outstanding at September 30, 2006 and
at
December 31, 2005 respectively. (Note F)
|
132,979
|
126,487
|
|||||
Additional
paid in capital
|
5,381,597
|
5,400,819
|
|||||
Deferred
compensation
|
-
|
(285,308
|
)
|
||||
Deficit
accumulated during development stage
|
(15,496,242
|
)
|
(8,015,672
|
)
|
|||
Total
deficiency in stockholders' equity:
|
(9,981,666
|
)
|
(2,773,674
|
)
|
|||
Total
liabilities and deficiency in stockholders' equity:
|
$
|
185,532
|
$
|
1,063,260
|
For
the three months ended September 30,
|
For
the nine months ended September 30,
|
For
the period July 9, 1998 (date of inception) through
|
||||||||||||||
|
2006
|
2005
|
2006
|
2005
|
September
30, 2006
|
|||||||||||
(Restated
- Note E)
|
(Restated
- Note E)
|
|||||||||||||||
Sales
|
$
|
72,675
|
||||||||||||||
Cost
of Sales
|
62,805
|
|||||||||||||||
Gross
Margin
|
9,870
|
|||||||||||||||
Operating
Expenses:
|
||||||||||||||||
General
and administrative
|
$
|
196,861
|
$
|
466,906
|
$
|
851,244
|
$
|
1,901,830
|
5,575,976
|
|||||||
Depreciation
|
1,851
|
1,713
|
5,552
|
4,949
|
24,955
|
|||||||||||
Acquisition
cost
|
-
|
-
|
-
|
-
|
65,812
|
|||||||||||
Research
and development
|
99,966
|
90,091
|
227,576
|
480,220
|
1,696,081
|
|||||||||||
Total
Operating Expenses
|
298,678
|
558,710
|
1,084,372
|
2,386,999
|
7,362,824
|
|||||||||||
|
-
|
|||||||||||||||
Loss
from Operations
|
(298,678
|
)
|
(558,710
|
)
|
(1,084,372
|
)
|
(2,386,999
|
)
|
(7,362,954
|
)
|
||||||
Other
income (expenses):
|
||||||||||||||||
Gain
on extinguishment of debt
|
-
|
-
|
-
|
-
|
510,104
|
|||||||||||
Change
in fair value related to adjustment of derivative and warrant liability
to
fair value of underlying securities
|
(6,948,491
|
)
|
(10,293,048
|
)
|
,(5,931,257
|
)
|
(10,452,987
|
)
|
(6,818,374
|
)
|
||||||
Interest
expense
|
(168,671
|
)
|
(181,844
|
)
|
(464,939
|
)
|
(398,097
|
)
|
(1,834,918
|
)
|
||||||
Loss
before income taxes
|
(7,415,840
|
)
|
(11,033,602
|
)
|
(7,480,568
|
)
|
(13,238,083
|
)
|
(15,496,142
|
)
|
||||||
Income
tax expense
|
-
|
-
|
-
|
-
|
(100
|
)
|
||||||||||
Net
loss
|
$
|
(7,415,840
|
)
|
$
|
(11,033,602
|
)
|
$
|
(7,480,568
|
)
|
$
|
(13,238,083
|
)
|
$
|
(15,496,242
|
)
|
|
Net
loss per common share -
Basic
and Fully diluted (Note A)
|
$
|
(0.058
|
)
|
$
|
(0.19
|
)
|
$
|
(0.059
|
)
|
$
|
(0.23
|
)
|
n/a
|
|||
|
-
|
-
|
-
|
n/a
|
||||||||||||
Weighted
average shares -
Basic
and Fully diluted (Note A)
|
127,685,236
|
59,219,548
|
126,890,482
|
57,837,341
|
n/a
|
Common
Shares
|
Common
Shares
Amount
|
Subscription
Receivable
|
Deferred
Compensation
|
Additional
Paid
In
Capital
|
Accumulated
Deficit
|
Total
(Deficiency)
In
Stockholders
Equity
|
||||||||||||||||
Balance,
July 9, 1998 (date of inception)
|
9,272,200
|
$
|
9,272
|
$
|
-
|
$
|
-
|
$
|
(9,272
|
)
|
$
|
-
|
$
|
-
|
||||||||
Issued
stock for subscription receivable at $0.005 per share
|
18,795,000
|
18,795
|
(100,000
|
)
|
-
|
81,205
|
-
|
-
|
||||||||||||||
Balance,
December 31, 1998
|
28,067,200
|
28,067
|
(100,000
|
)
|
-
|
71,933
|
-
|
-
|
||||||||||||||
Issued
stock for cash at $0.004 per share
|
1,253,000
|
1,253
|
-
|
-
|
3,747
|
-
|
5,000
|
|||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
(5,053
|
)
|
(5,053
|
)
|
|||||||||||||
Balance,
December 31, 1999
|
29,320,200
|
29,320
|
(100,000
|
)
|
-
|
75,680
|
(5,053
|
)
|
(53
|
)
|
||||||||||||
Payment
of subscriptions receivable
|
-
|
-
|
100,000
|
-
|
-
|
-
|
100,000
|
|||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
(43,641
|
)
|
(43,641
|
)
|
|||||||||||||
Balance,
December 31, 2000
|
29,320,200
|
29,320
|
-
|
-
|
75,680
|
(48,694
|
)
|
56,306
|
||||||||||||||
Issued
stock for cash at $0.004 per share
|
250,600
|
251
|
-
|
-
|
749
|
-
|
1,000
|
|||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
(522,213
|
)
|
(522,213
|
)
|
|||||||||||||
Balance,
December 31, 2001
|
29,570,800
|
29,571
|
-
|
-
|
76,429
|
(570,907
|
)
|
(464,907
|
)
|
|||||||||||||
Beneficial
conversion feature on issuance of debt
|
-
|
-
|
-
|
-
|
98,507
|
-
|
98,507
|
|||||||||||||||
Gain
on extinguishment of debt
|
-
|
-
|
-
|
-
|
(98,507
|
)
|
-
|
(98,507
|
)
|
|||||||||||||
Issued
stock for cash at $0.13 per share
|
689,150
|
689
|
-
|
-
|
91,811
|
-
|
92,500
|
|||||||||||||||
Issued
stock for services at $0.06 per share
|
1,591,310
|
1,591
|
-
|
-
|
101,659
|
-
|
103,250
|
|||||||||||||||
Issued
stock in satisfaction of debt at $0.14 per share
|
1,790,000
|
1,790
|
-
|
-
|
248,210
|
-
|
250,000
|
|||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
(646,201
|
)
|
(646,201
|
)
|
|||||||||||||
Balance,
December 31, 2002
|
33,641,260
|
33,641
|
-
|
-
|
518,109
|
(1,217,108
|
)
|
(665,358
|
)
|
|||||||||||||
Issued
stock for cash at $0.13 per share
|
930,800
|
931
|
-
|
-
|
119,069
|
-
|
120,000
|
|||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
(253,881
|
)
|
(253,881
|
)
|
|||||||||||||
Balance,
December 31, 2003
|
34,572,060
|
34,572
|
-
|
-
|
637,178
|
(1,470,989
|
)
|
(799,239
|
)
|
|||||||||||||
Issued
stock for cash at $0.0838 per share
|
238,660
|
239
|
-
|
-
|
19,761
|
-
|
20,000
|
|||||||||||||||
Issued
stock for services at $0.08 per share
|
500,000
|
500
|
-
|
-
|
39,500
|
-
|
40,000
|
|||||||||||||||
Issued
stock for cash at $0.1835 per share
|
9,560,596
|
9,561
|
-
|
-
|
1,485,376
|
-
|
1,494,937
|
|||||||||||||||
Reverse
merger with Grant Ventures, Inc.
|
6,000,000
|
6,000
|
-
|
-
|
-
|
-
|
6,000
|
|||||||||||||||
Warrants
issued as part of restructuring of debt (89,500 valued at $0.03779)
|
-
|
-
|
-
|
-
|
3,382
|
-
|
3,382
|
|||||||||||||||
Recognition
of beneficial conversion feature on issuance of note payable
|
-
|
-
|
-
|
-
|
200,000
|
-
|
200,000
|
|||||||||||||||
Conversion
of note payable and accrued interest at $0.07569 per share
|
2,720,000
|
2,720
|
-
|
-
|
203,165
|
-
|
205,885
|
|||||||||||||||
Issued
stock in satisfaction of debt at $0.1835 per share
|
249,475
|
249
|
-
|
-
|
45,530
|
-
|
45,779
|
|||||||||||||||
Exercise
of $0.01 warrants
|
2,403,000
|
2,403
|
-
|
-
|
21,627
|
-
|
24,030
|
|||||||||||||||
Issued
250,000 warrants for services
|
-
|
-
|
-
|
-
|
11,000
|
-
|
11,000
|
|||||||||||||||
Stock
options issued to employees, directors, consultants
|
-
|
-
|
-
|
(1,523,966
|
)
|
1,523,966
|
-
|
-
|
||||||||||||||
Vesting
of deferred compensation
|
-
|
-
|
-
|
426,081
|
-
|
-
|
426,081
|
|||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
(1,910,350
|
)
|
(1,910,350
|
)
|
|||||||||||||
Balance,
December 31, 2004
|
56,243,791
|
56,244
|
-
|
(1,097,886
|
)
|
4,190,485
|
(3,381,340
|
)
|
(232,496
|
)
|
||||||||||||
Conversion
of notes payable and accrued interest at $0.092178 per share on
3/31/05
|
1,395,322
|
1,395
|
-
|
-
|
127,225
|
-
|
128,620
|
|||||||||||||||
Stock
options issued to new director on 2/21/05
|
-
|
-
|
-
|
(26,725
|
)
|
26,725
|
-
|
-
|
||||||||||||||
Value
of 250,000warrants issued as part of bridge loan on
3/15/05
|
-
|
-
|
-
|
-
|
65,540
|
-
|
65,540
|
|||||||||||||||
Shares
issued 4/28/05 for services at $0.40
|
500,000
|
500
|
-
|
-
|
199,500
|
200,000
|
||||||||||||||||
Stock
options granted to employee 4/1/05
|
-
|
-
|
-
|
(327,197
|
)
|
327,197
|
-
|
-
|
||||||||||||||
Stock
options exercised 6/2/05
|
50,000
|
50
|
-
|
-
|
8,950
|
-
|
9,000
|
|||||||||||||||
Shares
issued 9/28 for legal services at $0.22
|
200,000
|
200
|
-
|
-
|
43,800
|
44,000
|
||||||||||||||||
Partial
conversion of Senior note payable at $0.0105 per share on 9/8
|
2,800,000
|
2,800
|
-
|
-
|
26,600
|
-
|
29,400
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.0068 per share on
9/23
|
2,980,000
|
2,980
|
-
|
-
|
17,284
|
-
|
20,264
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.00423 per share on 9/28
|
2,980,000
|
2,980
|
-
|
-
|
9,625
|
-
|
12,605
|
|||||||||||||||
Stock
options issued to interim CEO 9/28
|
-
|
-
|
-
|
(3,762
|
)
|
3,762
|
-
|
-
|
||||||||||||||
Partial
conversion of Senior note payable at $0.00423 per share on
10/3/05
|
2,980,000
|
2,980
|
-
|
-
|
9,625
|
-
|
12,605
|
|||||||||||||||
shares
issued on exercise of warrant CAMFO II
|
250,000
|
250
|
-
|
-
|
2,500
|
-
|
2,750
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.00423/share per share on
10/6/05
|
2,400,000
|
2,400
|
-
|
-
|
7,752
|
-
|
10,152
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.00423 per share on
10/7/05
|
500,000
|
500
|
-
|
-
|
1,615
|
-
|
2,115
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.00423 per share on
10/12/05
|
2,980,000
|
2,980
|
-
|
-
|
9,625
|
-
|
12,605
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.00423 per share on
10/17/05
|
2,980,000
|
2,980
|
-
|
-
|
9,625
|
-
|
12,605
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.00776 per share on
10/21/05
|
3,570,000
|
3,570
|
-
|
-
|
24,205
|
-
|
27,775
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.00776 per share on
10/26/05
|
3,570,000
|
3,570
|
-
|
-
|
23,562
|
-
|
27,132
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.00776 per share on
11/3/05
|
3,570,000
|
3,570
|
-
|
-
|
23,562
|
-
|
27,132
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.0057 per share on
11/8/05
|
4,230,000
|
4,230
|
-
|
-
|
19,881
|
-
|
24,111
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.0057 per share on
11/11/05
|
4,230,000
|
4,230
|
-
|
-
|
19,881
|
-
|
24,111
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.0059 per share on
11/15/05
|
4,230,000
|
4,230
|
-
|
-
|
20,727
|
-
|
24,957
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.0063 per share on
11/18/05
|
4,230,000
|
4,230
|
-
|
-
|
22,419
|
-
|
26,649
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.0080 per share on
11/23/05
|
4,230,000
|
4,230
|
-
|
-
|
29,610
|
-
|
33,840
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.01016 per share on
11/30/05
|
4,230,000
|
4,230
|
-
|
-
|
38,747
|
-
|
42,977
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.0093 per share on
12/6/05
|
4,230,000
|
4,230
|
-
|
-
|
35,096
|
-
|
39,326
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.00908 per share on
12/9/05
|
5,650,000
|
5,650
|
-
|
-
|
45,652
|
-
|
51,302
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.00856 per share on
12/16/05
|
1,010,405
|
1,010
|
-
|
-
|
7,639
|
-
|
8,649
|
|||||||||||||||
Shares
issued at $0.09 on exercise of warrant
|
267,000
|
267
|
-
|
-
|
2,403
|
-
|
2,670
|
|||||||||||||||
Vesting
of deferred compensation
|
-
|
-
|
-
|
976,987
|
-
|
-
|
976,987
|
|||||||||||||||
Cancellation
of stock options
|
-
|
-
|
-
|
193,275
|
-
|
-
|
193,275
|
|||||||||||||||
Net
loss for the year
|
-
|
-
|
-
|
-
|
-
|
(4,634,331
|
)
|
(4,634,331
|
)
|
|||||||||||||
Balance,
December 31, 2005
|
126,486,518
|
126,487
|
-
|
(285,308
|
)
|
5,400,818
|
(8,015,670
|
)
|
(2,773,672
|
)
|
||||||||||||
Vesting
of deferred compensation
|
-
|
-
|
-
|
84,972
|
-
|
-
|
84,972
|
|||||||||||||||
Adjustment
of presentation of Deferred Compensation
|
-
|
-
|
-
|
200,336
|
(200,336
|
)
|
-
|
-
|
||||||||||||||
Net
loss for the quarter ended March 31, 2006
|
-
|
-
|
-
|
-
|
-
|
(207,044
|
)
|
(207,044
|
)
|
|||||||||||||
Balance,
March 31, 2006
|
126,486,518
|
126,487
|
-
|
-
|
5,200,482
|
(8,222,714
|
)
|
(2,895,745
|
)
|
|||||||||||||
Vesting
of stock options
|
-
|
-
|
-
|
-
|
91,413
|
-
|
91,413
|
|||||||||||||||
Net
income for the quarter ended June 30, 2006
|
-
|
-
|
-
|
-
|
-
|
142,312
|
142,312
|
|||||||||||||||
Balance,
June 30, 2006
|
126,486,518
|
$
|
126,487
|
-
|
-
|
$
|
5,291,895
|
($8,080,402
|
)
|
($2,662,020
|
)
|
|||||||||||
Vesting
of stock options
|
-
|
-
|
-
|
-
|
35,921
|
-
|
35,921
|
|||||||||||||||
Partial
conversion of Senior note payable at $0.00633 per share
|
1,264,865
|
1,264
|
-
|
-
|
6,742
|
-
|
8007
|
|||||||||||||||
Issued
stock in satisfaction
of
debt
|
5,226,534
|
5,227
|
-
|
-
|
47,039
|
-
|
52,266
|
|||||||||||||||
Net
loss for the quarter ended September 30, 2006
|
-
|
-
|
-
|
-
|
-
|
(7,415,840
|
)
|
(7,415,840
|
)
|
|||||||||||||
Balance,
September 30, 2006
|
132,977,917
|
$
|
132,979
|
-
|
-
|
$
|
5,381,597
|
($15,496,242
|
)
|
($9,981,666
|
)
|
For
the Nine Months
Ended
September 30,
|
For
the Period July 9, 1998 (date of inception) through
|
|||||||||
2006
|
2005
|
September
30, 2006
|
||||||||
(Restated
-
Note
E)
|
||||||||||
Cash
flows from operating activities:
|
||||||||||
Net
(loss)
|
$
|
(7,480,568
|
)
|
$
|
(13,238,083
|
)
|
$
|
(15,496,242
|
)
|
|
Adjustments
to reconcile net (loss) to cash (used in) operations:
|
||||||||||
Depreciation
|
5,552
|
4,949
|
24,955
|
|||||||
Amortization
|
25,852
|
137,671
|
52,519
|
|||||||
Change
in fair value related to adjustment of derivative and warrant liability
to
fair value of underlying securities
|
5,931,257
|
10,452,987
|
6,818,374
|
|||||||
Loss
on abandonment of assets
|
-
|
-
|
3,790
|
|||||||
Vesting
of stock options (Note F)
|
212,305
|
871,475
|
1,615,372
|
|||||||
Common
stock issued in exchange for services rendered
|
-
|
194,000
|
388,250
|
|||||||
Cancellation
of stock options
|
-
|
-
|
193,275
|
|||||||
Interest
on convertible notes payable
|
332,619
|
112,732
|
989,693
|
|||||||
Warrants
issued in exchange for services rendered
|
-
|
-
|
11,000
|
|||||||
Beneficial
conversion feature discount
|
-
|
-
|
298,507
|
|||||||
Gain
on extinguishment of debt
|
-
|
-
|
(510,104
|
)
|
||||||
Write
off of accounts payable due to stockholders
|
-
|
(1,230
|
)
|
(2,108
|
)
|
|||||
Acquisition
cost
|
-
|
-
|
65,812
|
|||||||
Decrease
(increase) in:
|
||||||||||
Accounts
receivable
|
51,337
|
-
|
(21,338
|
)
|
||||||
Employee
receivables
|
-
|
334
|
-
|
|||||||
Prepaid
expense
|
36,000
|
(129,418
|
)
|
(33,125
|
)
|
|||||
Deposits
& other
|
3,822
|
3,000
|
(52,513
|
)
|
||||||
(Decrease)
increase in:
|
||||||||||
Accounts
payable
|
30,122
|
114,577
|
152,442
|
|||||||
Notes
payable & long-term debt
|
(6,195
|
)
|
35,000-
|
15,680
|
||||||
Accounts
payable - assumed liabilities
|
-
|
-
|
(17,506
|
)
|
||||||
Accounts
payable - stockholders
|
-
|
-
|
(38,900
|
)
|
||||||
Accrued
expenses
|
59,333
|
63,889
|
187,889
|
|||||||
Accrued
payroll liabilities
|
(13,375
|
)
|
80,916
|
81,305
|
||||||
Accrued
interest payable
|
56,777
|
106,582
|
353,876
|
|||||||
Net
cash (used in) operating activities
|
(755,162
|
)
|
(1,190,620
|
)
|
(4,919,097
|
)
|
||||
Cash
flows from investing activities:
|
||||||||||
Payments
for property and equipment
|
(3,854
|
)
|
(5,743
|
)
|
(41,368
|
)
|
||||
Net
cash used in investing activities
|
(3,854
|
)
|
(5,743
|
)
|
(41,368
|
)
|
||||
Cash
flows from financing activities:
|
||||||||||
Proceeds
from sale of common stock, net of costs and fees
|
-
|
9,000
|
1,770,887
|
|||||||
Net
proceeds from notes payable
|
-
|
1,925,000
|
3,105,255
|
|||||||
Proceeds
from related party notes payable
|
-
|
-
|
60,000
|
|||||||
Payments
for related party notes payable
|
-
|
(34,221
|
)
|
|||||||
Proceeds
from stock subscriptions receivable
|
-
|
-
|
100,000
|
|||||||
Net
cash provided by financing activities
|
-
|
1,934,000
|
5,001,921
|
|||||||
Net
increase (decrease) in cash and cash equivalents
|
(759,016
|
)
|
737,639
|
41,456
|
||||||
Cash
and cash equivalents at beginning of the period
|
800,472
|
365,958
|
-
|
|||||||
Cash
and cash equivalents at end of the period
|
$
|
41,456
|
$
|
1,103,597
|
$
|
41,456
|
As
of September 30,
|
||||||||
2006
|
2005
|
|||||||
Options
to purchase common stock - vested
|
4,025,118
|
4,695,953
|
||||||
Options
to purchase common stock - unvested
|
745,834
|
1,314,166
|
||||||
Warrants
|
10,405,010
|
10,922,010
|
||||||
Shares
from potential note conversions
|
141,969,294
|
79,508,727
|
||||||
Total
|
157,145,256
|
96,440,856
|
Common
stock retained
|
$
|
6,000
|
|||
Assets
acquired
|
-
|
||||
Liabilities
assumed - accounts payable
|
20,034
|
||||
Liabilities
assumed - accounts payable - stockholder
|
39,778
|
||||
Cash
paid
|
-
|
||||
Total
consideration paid/organization cost
|
$
|
65,812
|
September
30, 2006
|
December
31, 2005
|
10%
note payable, unsecured, originally due on 11/30/2002. The note payable
was in default as of December 31, 2002. The venture capital firm
that
issued the loan has since been placed in receivership. As of December
31,
2003 the note balance was $587,753 with accrued interest payable
of
$141,501. In August 2004, this note for $587,753 and accrued interest
of
$175,787 was restructured into a 3-year convertible note of $350,000
plus
89,500 5-year warrants to purchase additional shares at $0.01 per
share.
The note is convertible into shares of common stock at a conversion
price
of $0.83798 per share. Interest is payable quarterly at 6% per year.
The
89,500 warrants have a value of $0.0378 per share. The conversion
resulted
in a $411,597 gain on extinguishment of debt in 2004.
|
350,000
|
350,000
|
10%
convertible notes with interest due quarterly subject to certain
conditions, due three years from the date of the notes, June 14,
2008,
August 18, 2008, and August 29, 2008. The holder has the option to
convert
unpaid principal to the Company's common stock at the lower of (i)
$0.40
or (ii) 43% of the average of the three lowest intraday trading prices
for
the common stock on a principal market for the twenty trading days
before,
but not including, conversion date. The Company granted
the note holder a security interest
in substantially all of the Company's
assets and intellectual property and
registration rights. (see below) In 2005 $470,313 of note principal
was
converted into 67,580,405 shares at an average conversion rate of
$0.007
per share. In 2006, $8,007 of note principal was converted into 1,264,865
shares at an average conversion rate of $0.0063 per share.
|
565,104
|
240,491
|
6%
note payable, unsecured, interest and principal to be paid in eight
equal
quarterly payments beginning 6/07/05. Final payment is due
3/7/2007.
|
15,680
|
21,875
|
Total
notes payable
|
930,784
|
612,366
|
Less:
current portion
|
(15,680)
|
(21,875)
|
Balance
notes payable (long term portion)
|
$
915,104
|
$
590,491
|
· |
The
Company allocated the proceeds received between convertible debt
and the
detachable warrants based upon the relative fair values on the dates
the
proceeds were received.
|
· |
Subsequent
to the initial recording, the change in the fair value of the detachable
warrants, determined under the Black-Scholes option pricing formula,
and
the change in the fair value of the embedded derivative in the conversion
feature of the convertible debentures are recorded as adjustments
to the
liabilities at September 30, 2006.
|
· |
The
expense relating to the change in the fair value of the Company's
stock
reflected in the change in the fair value of the warrants and derivatives
(noted above) is included as other income
(expense).
|
· |
Accreted
interest of $322,619 during the nine months ended September 30, 2006
and
$10,228 during the same peiod in
2005.
|
Convertible
notes:
|
$
|
565,104
|
|||
Warrant
liability .
|
561,423
|
||||
Derivative
liability .
|
8,137,682
|
||||
9,264,209
|
|||||
Adjustment
of note and warrant liability to fair value
|
(6,691,100
|
)
|
|||
Accretion
of interest related to convertible debenture .
|
(573,109
|
)
|
|||
Converted
to common shares .
|
(478,320
|
)
|
|||
Total
convertible notes:
|
$
|
1,521,680
|
Balance
Sheets as at September 30, 2005
|
|||
September
30, 2005 balance sheets prior to restatement
|
September
30, 2005 balance sheets post restatement
|
Amount
increase (decrease) in September 30, 2005 balance
sheets
|
|
Total
Assets
|
$1,375,233
|
$1,375,233
|
$
-
|
Derivative
liability related to convertible notes
|
-
|
$11,957,218
|
$11,957,218
|
Warrant
liability related to convertible notes
|
-
|
$376,500
|
$376,500
|
Long
term debt
|
$464,480
|
$561,376
|
$96,896
|
Total
Liabilities
|
$1,002,348
|
$13,432,962
|
$12,430,614
|
Additional
paid in capital
|
$7,078,639
|
$5,078,639
|
$(2,000,000)
|
Accumulated
deficit
|
$(6,188,808)
|
$(16,619,422)
|
$(10,430,614)
|
Deficiency
in Stockholders’ Equity
|
$(372,885)
|
$(12,057,729)
|
$(11,684,844)
|
Condensed
Consolidated Statement of Losses for Three Months Ended September
30,
2005
|
|||
Three
Months ended September 30, 2005 financial statement balance prior
to
restatement
|
Three
Months ended September 30, 2005 financial statement post
restatement
|
Amount
increase (decrease) in September 30, 2005 financial
statements
|
|
Change
in fair value related to adjustment of derivative and warrant liability
to
fair value of underlying securities
|
-
|
$(10,293,048)
|
$(10,293,048)
|
Interest
expense
|
$(204,723)
|
$(181,844)
|
$
22,876
|
Net
loss
|
$(763,432)
|
$(11,033,602)
|
$(10,270,170)
|
Loss
per share-basic and fully diluted
|
$(0.01)
|
$(0.19)
|
$(0.18)
|
Condensed
Consolidated Statement of Losses for Nine Months Ended September
30,
2005
|
|||
Nine
Months ended September 30, 2005 financial statement balance prior
to
restatement
|
Nine
Months ended September 30, 2005 financial statement post restatement
|
Amount
increase (decrease) in September 30, 2005 financial statements
|
|
Change
in fair value related to adjustment of derivative and warrant liability
to
fair value of underlying securities
|
-
|
$(10,452,987)
|
$(10,452,987)
|
Interest
expense
|
$(420,470)
|
$(398,097)
|
$22,373
|
Net
loss
|
$(2,807,469)
|
$(13,238,083)
|
$(10,430,614)
|
Loss
per share basic and fully diluted
|
$(0.05)
|
$(0.24)
|
$
(0.19)
|
Consolidated
Statement of Cash Flows
|
|||
September
30, 2005 financial statement balance prior to restatement
|
September
30, 2005 financial statement post restatement
|
Change
in September 30, 2005 financial statements
|
|
Net
loss
|
$(2,807,468)
|
$(13,238,083)
|
$(10,430,615)
|
Change
in fair value related to adjustment of derivative and warrant liability
to
fair value of underlying securities
|
-
|
$10,452,987
|
$10,452,987
|
Beneficial
conversion feature discount
|
$135,106
|
$
-
|
$(135,106)
|
Interest
on convertible notes payable
|
$
-
|
$(112,732)
|
$112,732
|
Net
cash used in operating activities
|
$(1,190,619)
|
$(1,190,619)
|
$
-
|
Net
cash used in by investing activities
|
$(5,743)
|
$(5,743)
|
$
-
|
Net
cash provided by financing activities
|
$1,934,000
|
$1,934,000
|
$
-
|
Options
Outstanding
|
Options
Exercisable
|
|||||||||||||||
Exercise
Prices
|
Number
Outstanding
|
Weighted
Average Remaining Contractual Life
(Years)
|
Weighed
Average Exercise
Price
|
Number
Exercisable
|
Weighted
Average Exercise
Price
|
|||||||||||
$
0.18
|
4,170,952
|
6.8
|
$
|
0.18
|
3,700,118
|
$
|
0.18
|
|||||||||
$
0.05
|
500,000
|
9.6
|
$
|
0.05
|
291,667
|
$
|
0.05
|
|||||||||
$
0.018
|
100,000
|
9.6
|
$
|
0.018
|
33,333
|
$
|
0.018
|
|||||||||
Total
|
4,770,952
|
7.2
|
$
|
0.16
|
4,025,118
|
$
|
0.17
|
Number
of Shares
|
Weighted
Average Price Per Share
|
Aggregate
Intrinsic Value
|
||||||||
Outstanding
at December 31, 2003
|
-
|
-
|
-
|
|||||||
Granted
|
5,243,254
|
$
|
0.18
|
$
|
-
|
|||||
Exercised
|
-
|
-
|
-
|
|||||||
Canceled or expired
|
-
|
-
|
-
|
|||||||
Outstanding
at December 31, 2004
|
5,243,254
|
0.18
|
-
|
|||||||
Granted
|
950,000
|
0.19
|
-
|
|||||||
Exercised
|
(50,000
|
)
|
0.18
|
-
|
||||||
Canceled or expired
|
(1,972,302
|
)
|
0.18
|
-
|
||||||
Outstanding
at December 31, 2005
|
4,170,952
|
0.18
|
-
|
|||||||
Granted
|
-
|
-
|
-
|
|||||||
Exercised
|
-
|
-
|
-
|
|||||||
Canceled or expired
|
-
|
-
|
-
|
|||||||
Outstanding
at March 31, 2006
|
4,170,952
|
0.18
|
-
|
|||||||
Granted
|
600,000
|
0.045
|
17,000
|
|||||||
Exercised
|
-
|
-
|
-
|
|||||||
Canceled or expired
|
-
|
-
|
-
|
|||||||
Outstanding
at June 30, 2006
|
4,770,952
|
0.16
|
17,000
|
|||||||
Granted
|
-
|
-
|
-
|
|||||||
Exercised
|
-
|
-
|
-
|
|||||||
Canceled or expired
|
-
|
-
|
-
|
|||||||
Outstanding
at September 30, 2006
|
4,770,952
|
$
|
0.16
|
$
|
17,000
|
Nonvested
Shares
|
Number
of
options
|
Weighted
average
grant
date
fair
value
|
|||||
Nonvested
at December 31, 2005
|
983,334
|
$
|
0.66
|
||||
Granted
|
600,000
|
$
|
0.018
|
||||
Vested
|
(837,500
|
)
|
$
|
0.18
|
|||
Forfeited
|
-
|
-
|
|||||
Nonvested
at September 30, 2006
|
745,834
|
$
|
0.33
|
2006
|
|
2005
|
|
2004
|
||||||
Significant
assumptions (weighted-average):
|
||||||||||
Risk-free
interest rate at grant date
|
4.9
|
%
|
3.6
|
%
|
3.7
|
%
|
||||
Expected
stock price volatility
|
373
|
%
|
107
|
%
|
114
|
%
|
||||
Expected
dividend payout
|
0
|
%
|
0
|
%
|
0
|
%
|
||||
Expected
option life-years based on management’s estimate
|
3
yrs
|
3
yrs
|
3
yrs
|
Warrants
Outstanding & Exercisable
|
||||||||||
Exercise
Prices
|
Number
Outstanding
|
Weighted
Average Remaining Contractual Life
(Years)
|
Weighed
Average Exercise
Price
|
|||||||
$
0.01
|
89,500
|
2.8
|
$
|
0.01
|
||||||
$
0.1835
|
411,104
|
2.8
|
$
|
0.1835
|
||||||
$
0.1835
|
1,912,100
|
2.8
|
$
|
0.1835
|
||||||
$
0.1835
|
50,000
|
2.8
|
$
|
0.1835
|
||||||
$
0.18
|
250,000
|
3.0
|
$
|
0.18
|
||||||
$
0.45
|
2,692,307
|
3.7
|
$
|
0.45
|
||||||
$0.45
|
2,307,692
|
3.8
|
$
|
0.45
|
||||||
$0.45
|
2,692,307
|
3.9
|
$
|
0.45
|
||||||
10,405,010
|
$
|
0.38
|
Number
of Shares
|
Weighted
Average Exercise Price
|
||||||
Outstanding
at January 1, 2003
|
-
|
$
|
-
|
||||
Granted
|
-
|
-
|
|||||
Exercised
|
-
|
-
|
|||||
Canceled or expired
|
-
|
-
|
|||||
Outstanding
at December 31, 2003
|
-
|
-
|
|||||
Granted
|
5,382,704
|
0.09
|
|||||
Exercised
|
(2,403,000
|
)
|
0.01
|
||||
Canceled or expired
|
-
|
-
|
|||||
Outstanding
at December 31, 2004
|
2,979,704
|
0.16
|
|||||
Granted
|
7,942,306
|
0.45
|
|||||
Exercised
|
(517,000
|
)
|
0.01
|
||||
Canceled or expired
|
-
|
-
|
|||||
Outstanding
at December 31, 2005
|
10,405,010
|
0.38
|
|||||
Granted
|
-
|
-
|
|||||
Exercised
|
-
|
-
|
|||||
Canceled or expired
|
-
|
-
|
|||||
Outstanding
at March 31, 2006
|
10,405,010
|
0.38
|
|||||
Granted
|
-
|
-
|
|||||
Exercised
|
-
|
-
|
|||||
Canceled or expired
|
-
|
-
|
|||||
Outstanding
at June 30, 2006
|
10,405,010
|
0.38
|
|||||
Granted
|
-
|
-
|
|||||
Exercised
|
-
|
-
|
|||||
Canceled or expired
|
-
|
-
|
|||||
Outstanding
at September 30, 2006
|
10,405,010
|
$
|
0.38
|
For
the three months ended September 30,
|
For
the nine months ended September 30,
|
||||||||||||
2006
|
2005
|
2006
|
2005
|
||||||||||
Restated
|
Restated
|
||||||||||||
Change
in fair value related to adjustment of derivative and warrant liability
to
fair value of underlying securities
|
$
|
(6,948,491
|
)
|
$
|
(10,293,048
|
)
|
$
|
(5,931,257
|
)
|
$
|
(10,452,987
|
)
|
|
Net
loss
|
$
|
(7,415,840
|
)
|
$
|
(11,033,602
|
)
|
$
|
(7,480,568
|
)
|
$
|
(13,238,083
|
)
|
·
|
The
Company allocated the proceeds received between the convertible debt
and
the detachable warrants based upon the relative fair market values
on the
dates the proceeds were received.
|
·
|
Subsequent
to the initial recording, the change in the fair value of the detachable
warrants, determined under the Black-Scholes option pricing formula,
and
the change in the fair value of the embedded derivative in the conversion
feature of the convertible debentures at each reporting date are
recorded
as adjustments to the liabilities.
|
·
|
The
expense relating to the change in the fair value of the Company's
stock
reflected in the change in the fair value of the warrants and derivatives
is included as other income
(expense).
|
Exhibit
Number
|
|
Description
|
31.1
|
|
Certification
of Chief Executive Officer pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002.
|
31.2
|
|
Certification
of Chief Financial Officer pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002.
|
32.1
|
|
Certification
of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as
adopted pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.
|
32.2
|
|
Certification
of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as
adopted pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.
|
|
GRANT
LIFE SCIENCES, INC.
|
Date: November
20, 2006
|
/s/
Hun-Chi Lin
|
Hun-Chi
Lin
|
|
President
and Chief Scientist
|
|
|
|
Date: November
20, 2006
|
/s/
Don Rutherford
|
|
Don
Rutherford
|
|
Chief
Financial Officer
|