We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Share Name | Share Symbol | Market | Type |
---|---|---|---|
In Veritas Medical Diagnostics Inc (PK) | USOTC:IVME | OTCMarkets | Common Stock |
Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
---|---|---|---|---|---|---|---|---|---|---|
0.00 | 0.00% | 0.0001 | 0.0001 | 0.0846 | 0.00 | 14:30:29 |
Colorado
|
84-1579760
|
(State or other jurisdiction of
|
(I.R.S. Employer
|
incorporation or organization)
|
Identification No.)
|
The Green House, Beechwood Business Park North,
Inverness, Scotland
|
IV2 3BL
|
(Address of principal executive offices)
|
(Zip Code)
|
Page
|
||||
PART
I - FINANCIAL INFORMATION
|
||||
Item
1. Financial Statements.
|
F-1
|
|||
Item
2. Management's Discussion and Analysis or Plan of
Operations.
|
3
|
|||
Item
3. Controls and Procedures
|
7
|
|||
PART
II - OTHER INFORMATION
|
||||
Item
1. Legal Proceedings.
|
7
|
|||
Item
2. Unregistered Sale of Equity Securities and Use of
Proceeds
|
7
|
|||
Item
3. Defaults Upon Senior Securities
|
8
|
|||
Item
4. Submission of Matters to a Vote of Security Holders.
|
8
|
|||
Item
5. Other Information
|
8
|
|||
Item
6. Exhibits.
|
9
|
|||
Signatures.
|
10
|
Page
|
||
Unaudited
Consolidated Balance Sheet at January 31, 2008
|
F-2
|
|
Unaudited
Consolidated Statements of Operations for the three and six months
ended
|
||
January
31, 2008 and 2007 and for the period from March 26, 1997
(Inception)
|
||
through
January 31, 2008
|
F-3
|
|
Unaudited
Consolidated Statements of Accumulated Other Comprehensive
Loss
|
||
for
the six months ended January 31, 2008 and 2007 and for the
period
|
||
from
March 26, 1997 (Inception) through January 31, 2008
|
F-4
|
|
Unaudited
Statement of Changes in Shareholders' Deficit for the period
from
|
||
March
26, 1997 (Inception) through January 31, 2008
|
F-5
|
|
Consolidated
Statements of Cash Flows for the six months ended
|
||
January
31, 2008 and 2007 and for the period from March 26, 1997
(inception)
|
||
through
January 31, 2008
|
F-7
|
|
Notes
to the Consolidated Financial Statements
|
F-8
|
January
31,
|
||||
2008
|
||||
Assets
|
||||
Current
assets:
|
||||
Prepaid
expenses and other
|
$ | 19,848 | ||
Total
current assets
|
19,848 | |||
Property
and equipment, net (note 3)
|
4,077 | |||
Intangible
assets:
|
||||
Patent
costs (note 4)
|
146,005 | |||
$ | 169,930 | |||
Liabilities
and Shareholders’ Deficit
|
||||
Current
liabilities:
|
||||
Accounts
payable
|
$ | 891,394 | ||
Overdraft
|
1,213 | |||
Accrued
interest payable
|
1,011,537 | |||
Accrued
liabilities
|
1,069,854 | |||
Indebtedness
to related parties (note 2)
|
524,508 | |||
Current
portion of Long Term Notes Payable
|
1,304,900 | |||
Notes
payable, related party (note 9)
|
1,800,000 | |||
Short
term advance from Related Party (note 9)
|
645,488 | |||
Short
term advance
|
140,810 | |||
Total
current liabilities
|
7,389,704 | |||
Long-term
debt:
|
||||
Royalty
Participation Agreement advances (note 9)
|
778,773 | |||
Total
liabilities
|
8,168,477 | |||
Shareholders’
deficit:
|
||||
Preferred
stock, $.001 par value, 50,000,000 shares authorized
(aggregate
|
||||
liquidation
preference of $8 million)
|
||||
Series
A Preferred stock, 34,343,662 shares issued and outstanding (note
5)
|
34,344 | |||
Common
stock, $.001 par value, 500,000,000 shares authorized,
|
||||
86,103,457
shares issued, 25,685,000 held in escrow, and
|
||||
60,418,457
shares outstanding
|
86,103 | |||
Stock
issued as security for convertible debentues (note 9)
|
(3,339,050 | ) | ||
Additional
paid-in capital
|
9,390,498 | |||
Accumulated
other comprehensive loss- foreign currency adjustment
|
(463,575 | ) | ||
Deficit
accumulated during the development stage
|
(13,706,866 | ) | ||
Total
shareholders' deficit
|
(7,998,546 | ) | ||
$ | 169,930 |
March
26, 1997
|
||||||||||||||||||||
(Inception)
|
||||||||||||||||||||
Three
months ended
January
31,
|
Six
months ended
January
31,
|
Through
January
31,
|
||||||||||||||||||
2008
|
2007
|
2008
|
2007
|
2008
|
||||||||||||||||
Net
sales and gross revenues:
|
||||||||||||||||||||
Net
sales
|
$ | — | $ | — | — | $ | — | $ | 3,571,807 | |||||||||||
Cost
of sales
|
— | — | — | — | 242,097 | |||||||||||||||
Gross
profit
|
— | — | — | — | 3,329,710 | |||||||||||||||
Operating
expenses:
|
||||||||||||||||||||
Research
and development
|
156,237 | 147,348 | 359,663 | 330,606 | 6,060,711 | |||||||||||||||
Legal
& Professional
|
57,758 | 180,365 | 61,720 | 207,544 | 1,456,363 | |||||||||||||||
Selling
and marketing
|
— | 80,808 | — | 142,461 | 622,750 | |||||||||||||||
General
and administrative
|
135,915 | 287,414 | 296,138 | 680,148 | 6,586,630 | |||||||||||||||
Total
operating expenses
|
349,910 | 695,935 | 717,521 | 1,360,759 | 14,726,454 | |||||||||||||||
Loss
from operations
|
(349,910 | ) | (695,935 | ) | (717,521 | ) | (1,360,759 | ) | (11,396,744 | ) | ||||||||||
Nonoperating
income (expense):
|
||||||||||||||||||||
UK
government grant (Note 1)
|
— | — | — | — | 291,400 | |||||||||||||||
Interest
expense
|
(274,798 | ) | (257,109 | ) | (563,212 | ) | (458,681 | ) | (2,175,075 | ) | ||||||||||
Loan
Finance issue costs
|
— | — | — | — | (708,279 | ) | ||||||||||||||
Costs
of aborted financing
|
— | — | — | — | (113,400 | ) | ||||||||||||||
Compensation
payment to former director
|
— | — | — | — | (135,000 | ) | ||||||||||||||
Gain
(loss) on foreign exchange
|
— | — | — | — | (132,378 | ) | ||||||||||||||
Gain
(loss) from extinguishments of debt
|
— | — | — | — | 662,610 | |||||||||||||||
Loss
before income taxes
|
(624,708 | ) | (953,044 | ) | (1,280,733 | ) | (1,819,440 | ) | (13,706,866 | ) | ||||||||||
Income
tax provision
|
— | — | — | — | — | |||||||||||||||
Net
loss
|
$ | (624,708 | ) | $ | (953,044 | ) | (1,280,733 | ) | $ | (1,819,440 | ) | $ | (13,706,866 | ) | ||||||
Loss
applicable to common stock
|
$ | (624,708 | ) | $ | (953,044 | ) | (1,280,733 | ) | $ | (1,819,440 | ) | |||||||||
Basic
and diluted loss per share
|
$ | (0.010 | ) | $ | (0.02 | ) | (0.021 | ) | $ | (0.03 | ) | |||||||||
Weighted
average number of common shares
|
||||||||||||||||||||
outstanding
|
60,418,457 | 58,678,457 | 60,342,430 | 57,553,457 |
March
26, 1997
|
||||||||||||
(Inception)
|
||||||||||||
Six
month period ended
|
Through
|
|||||||||||
January
31,
|
January
31,
|
|||||||||||
2008
|
2007
|
2008
|
||||||||||
Net
loss
|
$ | (1,280,733 | ) | $ | (1,819,440 | ) | $ | (13,706,866 | ) | |||
Other
comprehensive loss, net of tax:
|
||||||||||||
Cumulative
translation adjustment
|
19,537 | 16,873 | (463,575 | ) | ||||||||
Comprehensive
loss
|
$ | (1,261,196 | ) | $ | (1,802,567 | ) | $ | (14,170,441 | ) |
Preferred
Stock Outstanding
|
|
|||||||||||||||||||||||||||||||||||||||||||||||
Series
A
|
Series
B
|
|
|
|
Accumulated
|
|
||||||||||||||||||||||||||||||||||||||||||
Common
Stock
|
Additional
|
Stock
|
Deficit
During
|
Accumulated
Other
|
||||||||||||||||||||||||||||||||||||||||||||
Shares
|
Par
Value
|
Shares
|
Par
Value
|
Issued
|
Shares
Outstanding
|
Par
Value
|
paid-in
capital
|
issued
as security
|
Development
Stage
|
Comprehensive
Loss
|
Total
|
|||||||||||||||||||||||||||||||||||||
Balance,
March 26, 1997
|
— | $ | — | — | $ | — | — | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | - | ||||||||||||||||||||||||||||
October
2000, sale of stock, ($0.0035/share)
|
4,366,377 | 4,366 | — | — | — | — | — | 10,874 | — | — | — | 15,240 | ||||||||||||||||||||||||||||||||||||
December
2001, sale of stock, ($0.0035/share)
|
6,545,703 | 6,546 | — | — | — | — | — | 16,301 | — | — | — | 22,847 | ||||||||||||||||||||||||||||||||||||
October
2001, sale of stock, ($0.0202/share)
|
23,431,582 | 23,432 | — | — | — | — | — | 448,906 | — | — | — | 472,338 | ||||||||||||||||||||||||||||||||||||
— | ||||||||||||||||||||||||||||||||||||||||||||||||
Foreign
currency
|
||||||||||||||||||||||||||||||||||||||||||||||||
translation
adjustment
|
— | — | — | — | — | — | — | — | — | — | 21,203 | 21,203 | ||||||||||||||||||||||||||||||||||||
Net
loss
|
— | — | — | — | — | — | — | — | — | (1,350,829 | ) | — | (1,350,829 | ) | ||||||||||||||||||||||||||||||||||
Balance,
July 31, 2001
|
34,343,662 | 34,344 | — | — | — | — | — | 476,081 | — | (1,350,829 | ) | 21,203 | (819,201 | ) | ||||||||||||||||||||||||||||||||||
Foreign
currency
|
||||||||||||||||||||||||||||||||||||||||||||||||
translation
adjustment
|
— | — | — | — | — | — | — | — | — | — | (140,377 | ) | (140,377 | ) | ||||||||||||||||||||||||||||||||||
Net
loss
|
— | — | — | — | — | — | — | — | — | (1,007,362 | ) | — | (1,007,362 | ) | ||||||||||||||||||||||||||||||||||
Balance,
July 31, 2002
|
34,343,662 | 34,344 | — | — | — | — | — | 476,081 | — | (2,358,191 | ) | (119,174 | ) | (1,966,940 | ) | |||||||||||||||||||||||||||||||||
— | ||||||||||||||||||||||||||||||||||||||||||||||||
Foreign
currency
|
— | |||||||||||||||||||||||||||||||||||||||||||||||
translation
adjustment
|
— | — | — | — | — | — | — | — | — | — | (185,391 | ) | (185,391 | ) | ||||||||||||||||||||||||||||||||||
Net
loss
|
— | — | — | — | — | — | — | — | — | (1,080,619 | ) | — | (1,080,619 | ) | ||||||||||||||||||||||||||||||||||
Balance,
July 31, 2003
|
34,343,662 | 34,344 | — | — | — | — | — | 476,081 | — | (3,438,810 | ) | (304,565 | ) | (3,232,950 | ) | |||||||||||||||||||||||||||||||||
— | ||||||||||||||||||||||||||||||||||||||||||||||||
Merger
with HEMP (Note 8)
|
— | — | — | — | 38,397,164 | 38,397,164 | 38,397 | (29,397 | ) | — | — | — | 9,000 | |||||||||||||||||||||||||||||||||||
July
2004, merger with SIPC
|
— | — | — | — | 10,550,000 | 10,550,000 | 10,550 | (10,688 | ) | — | — | — | (138 | ) | ||||||||||||||||||||||||||||||||||
July
2004, issuance of common
|
||||||||||||||||||||||||||||||||||||||||||||||||
stock
for bridge loans, ($0.2750/share)
|
— | — | — | — | 1,636,233 | 1,636,233 | 1,636 | 448,364 | — | — | — | 450,000 | ||||||||||||||||||||||||||||||||||||
July
2004, issuance of common
|
||||||||||||||||||||||||||||||||||||||||||||||||
stock
for services, ($0.4093/share)
|
— | — | — | — | 239,289 | 239,289 | 239 | 97,702 | — | — | — | 97,941 | ||||||||||||||||||||||||||||||||||||
Foreign
currency
|
||||||||||||||||||||||||||||||||||||||||||||||||
translation
adjustment
|
— | — | — | — | — | — | — | — | — | — | (339,570 | ) | (339,570 | ) | ||||||||||||||||||||||||||||||||||
Reclassification
of debt forgiveness
|
||||||||||||||||||||||||||||||||||||||||||||||||
by
Westek (Notes 2 and 9)
|
— | — | — | — | — | — | — | 2,030,298 | — | — | — | 2,030,298 | ||||||||||||||||||||||||||||||||||||
Net
loss
|
— | — | — | — | — | — | — | — | — | (1,016,972 | ) | — | (1,016,972 | ) | ||||||||||||||||||||||||||||||||||
Balance,
July 31, 2004
|
34,343,662 | 34,344 | — | — | 50,822,686 | 50,822,686 | 50,822 | 3,012,360 | — | (4,455,782 | ) | (644,135 | ) | (2,002,391 | ) | |||||||||||||||||||||||||||||||||
August
2004, additional paid in capital from bridge
|
||||||||||||||||||||||||||||||||||||||||||||||||
loans
exchanged for shares
|
— | — | — | — | — | — | — | 17,495 | — | — | — | 17,495 |
— | — | — | (6,000 | ) | — | — | — | (6,000 | ) | |||||||||||||||||||||||||||||||||||||||
Conversion
of Preferred Stock into Debenture
|
— | — | — | — | 694,550 | 694,550 | 695 | 427,695 | — | — | — | 428,390 | ||||||||||||||||||||||||||||||||||||
December
2004, issuance of stock for interest on
|
— | — | — | — | 60,096 | 60,096 | 60 | 76,100 | — | — | — | 76,160 | ||||||||||||||||||||||||||||||||||||
bridge
loan
|
||||||||||||||||||||||||||||||||||||||||||||||||
March
2005, issuance of stock for services
|
— | — | — | — | 100,000 | 100,000 | 100 | 62,880 | — | — | — | 62,980 | ||||||||||||||||||||||||||||||||||||
April
2005, issuance of stock warrants for
|
||||||||||||||||||||||||||||||||||||||||||||||||
services
|
— | — | — | — | — | — | — | 17,295 | — | — | — | 17,295 | ||||||||||||||||||||||||||||||||||||
April
2005, sale of preferred Series B stock
|
||||||||||||||||||||||||||||||||||||||||||||||||
net
of $97,995 offering costs ($.001 par),
|
— | — | — | — | — | — | — | — | — | — | — | - | ||||||||||||||||||||||||||||||||||||
($0.65/share)
|
— | — | 617,692 | 618 | — | — | — | 302,887 | — | — | — | 303,505 | ||||||||||||||||||||||||||||||||||||
April
2005, issuance of stock for
|
||||||||||||||||||||||||||||||||||||||||||||||||
debt
forgiveness
|
— | — | 246,152 | 246 | — | — | — | 159,754 | — | — | — | 160,000 | ||||||||||||||||||||||||||||||||||||
June
2005, issuance of stock options for
|
||||||||||||||||||||||||||||||||||||||||||||||||
services
|
— | — | — | — | — | — | — | 35,403 | — | — | — | 35,403 | ||||||||||||||||||||||||||||||||||||
Reversal
of conversion of
|
— | |||||||||||||||||||||||||||||||||||||||||||||||
convertible
preferred shares
|
(1,301,178 | ) | (1,301 | ) | — | — | 1,301,178 | 1,301,178 | 1,301 | — | — | — | — | - | ||||||||||||||||||||||||||||||||||
July
2005, issuance of stock for services
|
— | — | — | — | 120,000 | 120,000 | 120 | 35,288 | — | — | — | 35,408 | ||||||||||||||||||||||||||||||||||||
July
2005, issuance of stock for conversion
|
||||||||||||||||||||||||||||||||||||||||||||||||
of
debt
|
— | — | — | — | 1,162,791 | 1,162,791 | 1,163 | 278,047 | — | — | — | 279,210 | ||||||||||||||||||||||||||||||||||||
Foreign
currency translation adjustment
|
— | — | — | — | — | — | — | — | — | — | 274,643 | 274,643 | ||||||||||||||||||||||||||||||||||||
Net
loss
|
— | — | — | — | — | — | — | — | — | (2,450,792 | ) | — | (2,450,792 | ) | ||||||||||||||||||||||||||||||||||
Balance
July 31, 2005
|
33,042,484 | 33,043 | 863,844 | 864 | 54,261,301 | 54,261,301 | 54,261 | 4,419,204 | — | (6,906,574 | ) | (369,492 | ) | (2,768,694 | ) | |||||||||||||||||||||||||||||||||
Conversion
of common stock into debentures
|
— | — | (863,844 | ) | (864 | ) | — | — | — | (555,636 | ) | — | — | — | (556,500 | ) | ||||||||||||||||||||||||||||||||
(Note
10)
|
||||||||||||||||||||||||||||||||||||||||||||||||
Conversion
of preferred stock into common stock
|
1,301,178 | 1,301 | — | — | (1,301,178 | ) | (1,301,178 | ) | (1,301 | ) | — | — | — | — | - | |||||||||||||||||||||||||||||||||
Shares
issued as security for convertible debtures
|
— | — | — | — | 25,685,000 | — | 25,685 | 3,313,365 | (3,339,050 | ) | — | — | - | |||||||||||||||||||||||||||||||||||
(Notes
5 and 10)
|
||||||||||||||||||||||||||||||||||||||||||||||||
Stock
Issued for services (August 2005)
|
— | — | — | — | 28,000 | 28,000 | 28 | 3,612 | — | — | — | 3,640 | ||||||||||||||||||||||||||||||||||||
Stock
Issued for services (August 2005)
|
— | — | — | — | 472,000 | 472,000 | 472 | 60,888 | — | — | — | 61,360 | ||||||||||||||||||||||||||||||||||||
Stock
Issued for services (September 2005)
|
— | — | — | — | 805,000 | 805,000 | 805 | 132,020 | — | — | — | 132,825 | ||||||||||||||||||||||||||||||||||||
Stock
Issued for services (September, 2005)
|
— | — | — | — | 750,000 | 750,000 | 750 | 254,250 | — | — | — | 255,000 | ||||||||||||||||||||||||||||||||||||
Stock
Issued for services (May 2006)
|
— | — | — | — | 875,000 | 875,000 | 875 | 86,625 | — | — | — | 87,500 | ||||||||||||||||||||||||||||||||||||
Stock
Issued for services (June 2006)
|
— | — | — | — | 83,334 | 83,334 | 83 | 8,251 | — | — | — | 8,334 | ||||||||||||||||||||||||||||||||||||
Foreign
currency translation adjustment
|
— | — | — | — | — | — | — | — | — | — | (79,486 | ) | (79,486 | ) | ||||||||||||||||||||||||||||||||||
January,
2006, Issuance of stock options for
|
||||||||||||||||||||||||||||||||||||||||||||||||
services
|
— | — | — | — | — | — | — | 62,379 | — | — | — | 62,379 | ||||||||||||||||||||||||||||||||||||
September
2006 issuance of stock warrants
|
||||||||||||||||||||||||||||||||||||||||||||||||
in
connection with financing
|
— | — | — | — | — | — | — | 45,164 | — | — | — | 45,164 | ||||||||||||||||||||||||||||||||||||
Net
loss
|
— | — | — | — | — | — | — | — | — | (1,848,797 | ) | — | (1,848,797 | ) | ||||||||||||||||||||||||||||||||||
Balance
July 31, 2006
|
34,343,662 | 34,344 | — | — | 81,658,457 | 55,973,457 | 81,658 | 7,830,122 | (3,339,050 | ) | (8,755,370 | ) | (448,977 | ) | (4,597,275 | ) | ||||||||||||||||||||||||||||||||
Discount
on issue of loan note (Note 10)
|
— | — | — | — | — | — | — | 62,640 | — | — | — | 62,640 | ||||||||||||||||||||||||||||||||||||
Issuance
of stock for services (October, 2006)
|
— | — | — | — | 1,000,000 | 1,000,000 | 1,000 | 67,000 | — | — | — | 68,000 | ||||||||||||||||||||||||||||||||||||
Issuance
of stock for services (October, 2006)
|
— | — | — | — | 1,250,000 | 1,250,000 | 1,250 | 148,749 | — | — | — | 149,999 | ||||||||||||||||||||||||||||||||||||
October,
2006 issuance of stock options for services
|
— | — | — | — | — | — | — | 223,844 | — | — | — | 223,844 | ||||||||||||||||||||||||||||||||||||
Foreign
currency translation adjustment
|
— | — | — | — | — | — | — | — | — | — | (34,135 | ) | (34,135 | ) | ||||||||||||||||||||||||||||||||||
Net
Loss
|
— | — | — | — | — | — | — | — | — | (3,670,764 | ) | — | (3,670,764 | ) | ||||||||||||||||||||||||||||||||||
Partial
conversion of Convertible Loan Note into Common Stock (Dec. 2006) (Note
6)
|
— | — | — | — | 1,000,000 | 1,000,000 | 1,000 | 49,000 | — | — | — | 50,000 | ||||||||||||||||||||||||||||||||||||
Stock
Option Expense
|
— | — | — | — | — | — | — | 466,624 | — | — | — | 466,624 | ||||||||||||||||||||||||||||||||||||
Beneficial
conversion discount underlying Convertible Loan Notes (Notes 2 &
9)
|
— | — | — | — | — | — | — | 283,874 | — | — | — | 283,874 | ||||||||||||||||||||||||||||||||||||
Stock
issued for services (December 2006)
|
— | — | — | — | 850,000 | 850,000 | 850 | 51,000 | — | — | — | 51,850 | ||||||||||||||||||||||||||||||||||||
Cashless
conversion - Montgomery
|
— | — | — | — | 345,000 | 345,000 | 345 | (345 | ) | — | — | — | - | |||||||||||||||||||||||||||||||||||
Imputed
discount cancelled due to loan default
|
— | — | — | — | — | — | — | (62,640 | ) | — | — | — | (62,640 | ) | ||||||||||||||||||||||||||||||||||
Balance
July 31, 2007
|
34,343,662 | 34,344 | — | — | 86,103,457 | 60,418,457 | 86,103 | 9,119,868 | (3,339,050 | ) | (12,426,134 | ) | (483,112 | ) | (7,007,981 | ) | ||||||||||||||||||||||||||||||||
Net
Loss for the period (unaudited)
|
— | — | — | — | — | — | — | — | — | (1,280,733 | ) | — | (1,280,733 | ) | ||||||||||||||||||||||||||||||||||
Foreign
currency translation adjustment (unaudited)
|
— | — | — | — | — | — | — | — | — | — | 19,537 | 19,537 | ||||||||||||||||||||||||||||||||||||
Stock
Option Expense (unaudited)
|
— | — | — | — | — | — | — | 270,630 | — | — | — | 270,630 | ||||||||||||||||||||||||||||||||||||
Balance
January 31, 2008 (unaudited)
|
34,343,662 | $ | 34,344 | — | $ | — | 86,103,457 | 60,418,457 | $ | 86,103 | $ | 9,390,498 | $ | (3,339,050 | ) | $ | (13,706,866 | ) | $ | (463,575 | ) | $ | (7,998,546 | ) |
March
26, 1997
|
||||||||||||
(Inception)
|
||||||||||||
Six
month period ended
|
Through
|
|||||||||||
January
31,
|
January
31,
|
|||||||||||
2008
|
2007
|
2008
|
||||||||||
Cash
flows from operating activities:
|
||||||||||||
Net
loss
|
$ | (1,280,733 | ) | $ | (1,819,440 | ) | $ | (13,706,866 | ) | |||
Adjustments
to reconcile net loss to net cash
|
||||||||||||
used
by operating activities:
|
||||||||||||
Depreciation
and amortization
|
1,174 | 6,567 | 164,559 | |||||||||
Retirement
of patents (written off)
|
— | — | — | |||||||||
Intercompany
interest income
|
— | — | 242,382 | |||||||||
Interest
imputed (non cash)
|
217,086 | 411,410 | 441,276 | |||||||||
Prepaid
element of expenses and beneficial
|
— | — | ||||||||||
discounts
on loan note conversions
|
— | (307,308 | ) | 169,031 | ||||||||
Stock
issued for compensation and services
|
— | — | ||||||||||
and
stock option expense
|
270,630 | 674,304 | 2,466,625 | |||||||||
Stock
issued for interest
|
— | — | 86,160 | |||||||||
Gain
(loss) on debt forgiveness
|
— | — | (662,610 | ) | ||||||||
Changes
in operating assets and liabilities:
|
— | — | ||||||||||
Receivables
|
— | 195,192 | (21,927 | ) | ||||||||
Prepaid
expenses and other current assets
|
(8,696 | ) | (14,275 | ) | 2,403 | |||||||
Deferred
debt issue costs
|
— | — | — | |||||||||
Accounts
payable
|
(8,424 | ) | 153,048 | 1,161,097 | ||||||||
Accrued
expenses
|
140,896 | 66,068 | 1,918,942 | |||||||||
Accrued
interest payable
|
346,126 | 86,982 | 346,126 | |||||||||
Accounts
payable (related party)
|
— | (194,479 | ) | 138,697 | ||||||||
Other
|
— | 50,554 | 45,304 | |||||||||
Net
cash used in
|
||||||||||||
operating
activities
|
(321,941 | ) | (691,377 | ) | (7,208,801 | ) | ||||||
Cash
flows from investing activities:
|
||||||||||||
Acquisition
of patents
|
(50,460 | ) | (58,834 | ) | (149,538 | ) | ||||||
Acquisition
of equipment
|
— | — | (151,209 | ) | ||||||||
Net
cash used in
|
||||||||||||
investing
activities
|
(50,460 | ) | (58,834 | ) | (300,747 | ) | ||||||
Cash
flows from financing activities:
|
||||||||||||
Advances
from affiliates
|
— | — | 4,378,963 | |||||||||
Proceeds
from debenture issue
|
— | — | 335,000 | |||||||||
Repayment
of advances from affiliates
|
— | — | (728,426 | ) | ||||||||
Advances
from related parties
|
292,028 | 91,903 | 728,538 | |||||||||
Proceeds
from issuance of preferred stock
|
— | — | 813,930 | |||||||||
Discount
on notes payable
|
— | — | 144,382 | |||||||||
Proceeds
from Royalty Participation Agreement
|
— | — | 450,000 | |||||||||
Proceeds
from issue of Loan Notes
|
— | 335,000 | 1,262,495 | |||||||||
Repayment
of notes payable
|
— | — | (10,000 | ) | ||||||||
Interest
payable reclassified as Loan Notes
|
— | 192,300 | — | |||||||||
Short
term advances
|
60,810 | 80,000 | 140,810 | |||||||||
Net
cash provided by
|
||||||||||||
financing
activities
|
352,838 | 699,203 | 7,515,692 | |||||||||
Effect
on cash from foreign currency translation
|
19,537 | 1,111 | (7,357 | ) | ||||||||
Net
change in cash and
|
||||||||||||
cash
equivalents
|
(26 | ) | 49,897 | (1,213 | ) | |||||||
Cash
and cash equivalents:
|
||||||||||||
Beginning
of period
|
(1,187 | ) | 61,240 | — | ||||||||
End
of period
|
$ | (1,213 | ) | $ | 11,343 | $ | (1,213 | ) | ||||
Supplemental
disclosure of cash flow information:
|
||||||||||||
Cash
paid during the year for:
|
||||||||||||
Income
taxes
|
$ | — | $ | — | $ | — | ||||||
Interest
|
$ | — | $ | — | $ | — | ||||||
Non-cash
financing activities:
|
||||||||||||
Conversion
of note payable to common stock
|
$ | — | $ | — | $ | 700,000 | ||||||
Conversion
of interest to common stock
|
— | — | — | |||||||||
Conversion
of preferred stock into debentures
|
— | — | 86,160 | |||||||||
$ | — | $ | — | $ | 786,160 |
Furniture
and Fixtures
|
$
|
16,523
|
||
Office
Equipment
|
89,814
|
|||
Plant
and Equipment
|
20,939
|
|||
127,276
|
||||
Less:
accumulated depreciation
|
123,199
|
|||
$
|
4,077
|
Cost
- start of year
|
$
|
95,545
|
||
Costs
incurred during the period
|
50,460
|
|||
Amortization
|
-
|
|||
Retirements
|
-
|
|||
Cost
- end of period
|
$
|
146,005
|
January
31, 2008
|
January
31, 2007
|
||||||||||
Number
|
Fair
Value
|
Number
|
Fair
Value
|
||||||||
of
Shares
|
of
Shares
|
of
Shares
|
of
Shares
|
||||||||
Shareholder
|
Issued
|
Issued
|
Issued
|
Issued
|
|||||||
Crown
Capital Group Ltd
|
1,000,000
|
68,000
|
|||||||||
UTEK
Corporation
|
1,250,000
|
150,000
|
|||||||||
Sichenzia
Ross Friedman and Ference LLP
|
850,000
|
51,850
|
|||||||||
0
|
|
$
|
0
|
3,100,000
|
$
|
269,850
|
·
|
During
May 2004, the Company granted 9,659,000 common stock options to two
officers with an exercise price of $1.00 per share. The Company's common
stock had no traded market value on the date of grant. The market value of
the stock was determined to be $1.00 per share based on estimates made by
the directors at that time. In March 2006 one of the officers resigned and
the 4,829,500 options granted to him lapsed. Under the terms of the option
award the remaining 4,829,500 options vest in three equal installments of
1,609,834 each in May 2006, 2007 and 2008, subject to certain operating
performance criteria having been met. The performance criteria were not
met by the first vesting date and therefore 1,609,834 of these options
have lapsed. Management is of the view that the performance criteria
are unlikely to be met by each of the future vesting
periods.
|
·
|
On
June 1, 2005, the Company issued 650,000 options to its staff under the
plan, with an exercise price of $0.55 per share. The market price on June
1, 2005 was also $0.55 per share.
|
·
|
On
January 3, 2006, the Company issued 725,000 options to its staff under the
plan, with an exercise price of $0.10 per share. The market price on
January 3, 2006 was also $0.10 per
share.
|
·
|
On
October 10, 2006, the Company issued 16,015,000 options to its staff under
the plan, with an exercise price of $0.065 per share. The market price on
October 10, 2006 was also $0.065 per share. The vesting date of these
options varies as set out in the table
below:
|
Vesting
Date
|
No
of options
|
|||
October
10, 2006
|
2,500,000
|
|||
November
30, 2006
|
500,000
|
|||
December
31, 2006
|
150,000
|
|||
September
30, 2007
|
5,515,000
|
|||
September
30, 2008
|
3,750,000
|
|||
September
30, 2009
|
3,600,000
|
|||
Total
|
16,015,000
|
Grant
Date
|
||||||||||||||||||
May,
2004
|
June,
2005
|
January,
2006
|
October,
2006
|
|||||||||||||||
Risk
Free Interest Rate
|
2.3
|
%
|
4.4
|
%
|
4.4
|
%
|
4.7
|
%
|
||||||||||
Dividend
Yield
|
0
|
%
|
0
|
%
|
0
|
%
|
0
|
%
|
||||||||||
Volatility
Factor
|
0
|
%
|
55
|
%
|
88
|
%
|
314
|
%
|
||||||||||
Weighted
Average Expected Life (yrs)
|
5
|
5
|
5
|
5
|
||||||||||||||
No
of options expected to vest on vesting date
|
0
|
650,000
|
725,000
|
16,015,000
|
||||||||||||||
Value
of one option (Black Scholes)
|
$
|
0.000
|
$
|
0.289
|
$
|
0.070
|
$
|
0.065
|
||||||||||
Value
of option grant (aggregate)
|
$
|
0
|
$
|
187,850
|
$
|
50,750
|
$
|
1,040,975
|
Risk-free
interest rate
|
4.35%
|
Dividend
yield
|
0.00%
|
Volatility
factor
|
55.10%
|
Weighted
average expected life
|
5
years
|
Risk-free interest
rate
|
4.18%
|
Dividend
yield
|
0.00%
|
Volatility
factor
|
88.40%
|
Weighted
average expected life
|
3
years
|
Weighted
|
Weighted
|
||||||||||||||||||||
Options
Outstanding
|
Average
|
Average
|
Aggregate
|
||||||||||||||||||
Number
of
|
Exercise
Price
|
Exercise
Price
|
Remaining
|
Intrinsic
|
|||||||||||||||||
Shares
|
Per
Share
|
Per
Share
|
Contractual
Life
|
Value
|
|||||||||||||||||
Balance
at July 31, 2007
|
19,401,603
|
$
|
$
|
0.055-1.50
|
$
|
0.1636
|
8.06
years
|
1,296,238
|
|||||||||||||
Awards
Granted to Staff
|
0
|
$
|
0
|
$
|
0
|
||||||||||||||||
Awards
cancelled/expired
|
0
|
$
|
0
|
$
|
0
|
||||||||||||||||
Warrants
exercised
|
0
|
$
|
0
|
$
|
0
|
||||||||||||||||
Balance
at January 31, 2008
|
19,401,603
|
$
|
$
|
0.055-1.50
|
$
|
0.1636
|
8.06
years
|
$
|
1,296,238
|
||||||||||||
Awards
exercisable at
|
|||||||||||||||||||||
January
31, 2008
|
10,101,769
|
$
|
0.550-1.50
|
$
|
0.1075
|
6.66
years
|
$
|
819,052
|
·
|
The
Company shall pay Montgomery an aggregate of $348,000 (the "Funds") which
represents the agreed amounts owed by the Company to Montgomery under the
Debenture as of October 19, 2006 including outstanding principal and
interest. The Company shall pay the Funds to Montgomery monthly at the
rate of $29,000 ("Monthly Payment") per calendar month, with the first
payment being due and payable on November 15, 2006 and each subsequent
payment being due and payable on the first business day of each subsequent
month until the Funds are repaid in
full.
|
·
|
Montgomery
shall continue to have valid, enforceable and perfected first-priority
liens upon and security interests in the Pledged Property and the Pledged
Shares (each as defined in the Purchase Agreement transaction
documents).
|
·
|
The
Company and Montgomery agree that during the term of the Settlement
Agreement, the Debenture shall not bear any interest and no liquidated
damages shall accrue under any of the financing
documents.
|
·
|
The
Conversion Price (as set forth in the Debenture) in effect on any
Conversion Date (as set forth in the Debenture) from and after the date
hereof shall be adjusted to equal $0.05, which may be subsequently
adjusted pursuant to the other terms of the
Debenture.
|
·
|
Montgomery
shall retain the Warrants issued in accordance with the Securities
Purchase Agreement.
|
·
|
The
Company and Cornell agree to terminate the Distribution Agreement and
related transaction documents.
|
·
|
In
the event that the Company defaults under the terms of this agreement
penalties and redemption premiums payable under the original agreement
shall be reinstated.
|
·
|
Secured
convertible note in the principal amount of $261,300 issued in exchange
for the interest and principal outstanding under the Debenture previously
issued to Longview under the terms of the Accredited Investor Purchase
Agreement. The note (a) matures on October 31, 2008; (b) bears interest at
the rate of 18% per annum, which is payable in accordance with the
repayment provisions described in the Note and (c) is convertible at
Longview's option, into shares of the Company’s common stock at a
conversion price of $0.05 per share. Minimum repayments are due under the
note as follows: (i) two installments of $12,500 each were due to be paid
on or before February 28, 2007 and March 30, 2007; (ii) monthly
installments of $15,000 commencing on November 30, 2007; and (iii) the
remaining principal balance plus unpaid interest on the maturity
date.
|
·
|
Secured
convertible note in the principal amount of $48,000 was issued in exchange
for liquidated damages payable as result of the default on the Debenture
previously issued to Longview under the terms of the Accredited Investor
Purchase Agreement. This note has the same interest and conversion terms
as described above, but is repayable on maturity (principal and
interest).
|
Total
Amount Advanced
|
$
|
450,000
|
||
Interest
Imputed from inception until January 31, 2008
|
$
|
328,773
|
||
Included
in Long Term Debt at January 31, 2008
|
$
|
778,773
|
Total
Principal
|
||||
Outstanding
|
||||
Montgomery
Capital Partners
|
348,000
|
|||
Triumph
Small Cap Fund
|
450,000
|
|||
Longview
|
309,300
|
|||
Other
Accredited Investors*
|
216,500
|
|||
Total
Notes payable
|
||||
(before
beneficial conversion discount**)
|
1,323,800
|
Type
of Security
|
Maturity
Date
|
Principal
Amount (not including interest)
|
Secured
Convertible Note
|
Regular
Repayments
|
$309,300
|
Secured
Convertible Note
|
Monthly
Repayments
|
$348,000
|
Type
of Security
|
Maturity
Date
|
Principal
Amount (not including interest)
|
Secured
Convertible Note
|
September
7, 2006
|
$201,500
|
Secured
Convertible Note
|
September
7, 2006
|
$15,000
|
31.1
|
Certification
by Graham Cooper, President and Chief Executive Officer, pursuant to
Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
31.2
|
Certification
by Martin Thorp, Chief Financial Officer, pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002.
|
|
32.1
|
Certification
by Graham Cooper, President and Chief Executive Officer, pursuant to
Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
32.2
|
Certification
by Martin Thorp, Chief Financial Officer, pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002.
|
IN
VERITAS MEDICAL DIAGNOSTICS, INC.
|
||
Date: March
14, 2008
|
By:
|
/s/
Graham
Cooper
|
Graham
Cooper
Chief
Executive Office
|
||
By:
|
/s/
Martin E.
Thorp
|
|
Martin E. Thorp
Chief
Financial Officer
|
||
1 Year In Veritas Medical Diagn... (PK) Chart |
1 Month In Veritas Medical Diagn... (PK) Chart |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.
Support: +44 (0) 203 8794 460 | support@advfn.com
By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions