![](/cdn/assets/images/search/clock.png)
We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Share Name | Share Symbol | Market | Type |
---|---|---|---|
Omnimmune Holdings Inc (CE) | USOTC:OMMH | 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 | 0.00 | 00:00:00 |
x
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
For
the quarterly period ended March 31,
2009.
|
o
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
For
the transition period from _________to
_________.
|
Delaware
|
26-3128407
|
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification
No.)
|
4600
Post Oak Place, Suite 352
,
Houston
,
Texas
|
77027
|
|
(Address
of principal executive offices)
|
(Zip
Code)
|
Large accelerated filer
o
|
Accelerated filer
o
|
Non-accelerated filer
o
|
Smaller reporting company
x
|
Page
|
||
|
||
PART
I - FINANCIAL INFORMATION
|
||
Item 1. | Financial Statements |
4
|
4
|
||
5
|
||
5
|
||
18
|
||
20
|
||
Item
2.
|
31
|
|
Item
3.
|
35
|
|
Item
4.
|
35
|
|
|
||
PART
II - OTHER INFORMATION
|
|
|
|
||
Item
1.
|
36
|
|
Item
1A.
|
36
|
|
Item
2.
|
37
|
|
Item
3.
|
37
|
|
Item
4.
|
37
|
|
Item
5.
|
37
|
|
Item
6.
|
38
|
ITEM 1.
|
March
31,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
Assets
|
(Unaudited)
|
(Audited)
|
||||||
Current
assets
|
||||||||
Cash
and cash equivalents
|
$
|
2,359
|
$
|
52,615
|
||||
Total
current assets
|
$
|
2,359
|
$
|
52,615
|
||||
Liabilities
and stockholders' deficiency
|
||||||||
Current
liabilities
|
||||||||
Accounts
payable and accrued liabilities
|
$
|
722,738
|
$
|
471,775
|
||||
Line
of credit
|
256,568
|
259,157
|
||||||
Accrued
interest
|
186,889
|
192,380
|
||||||
Cash
advance
|
110,000
|
100,000
|
||||||
Notes payable - current portion , net |
437,046
|
- | ||||||
Accounts payable and accrued liabilities-related party |
360,000
|
351,748
|
||||||
Accrued
interest- related party
|
477,616
|
424,210
|
||||||
Notes
payable due to related parties, net
|
-
|
287,768
|
||||||
Total
current liabilities
|
2,550,857
|
2,087,038
|
||||||
Long term portion of notes payable - net |
562,534
|
709,035
|
||||||
Long
term portion of notes payable, due to related parties, net
|
1,001,318
|
1,000,864
|
||||||
Total
liabilities
|
4,114,709
|
3,796,937
|
||||||
Commitments
and contingencies
|
-
|
-
|
||||||
Stockholders'
deficiency
|
||||||||
Common
stock, $0.0001 par value; 50,000,000 shares authorized;
|
||||||||
8,814,921
shares issued and outstanding
|
||||||||
for
both periods
|
880
|
880
|
||||||
Additional
paid-in capital
|
15,603,198
|
15,592,797
|
||||||
Deficit
Accumulated during the Development Stage
|
(19,716,428
|
)
|
(19,337,999
|
)
|
||||
Total
stockholder's deficit
|
(4,112,352
|
)
|
(3,744,322
|
)
|
||||
$
|
2,359
|
$
|
52,615
|
For
the Three Months Ended
March
31,
|
For
the Three Months Ended
March
31,
|
Cumulative
from Inception (January 15, 1997) to March 31,
|
||||||||||
2009
|
2008
|
2009
|
||||||||||
Revenue
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||
Operating
expenses:
|
||||||||||||
General
and administrative expenses
|
321,741
|
430,126
|
12,838,750
|
|||||||||
Impairment
of license agreement
|
-
|
-
|
1,701,936
|
|||||||||
Total
operating expenses
|
321,741
|
430,126
|
14,540,686
|
|||||||||
Operating
loss
|
(321,741
|
)
|
(430,126
|
)
|
(14,540,686
|
)
|
||||||
Other
expense:
|
||||||||||||
Interest
(income) expense, net
|
56,688
|
6,707,853
|
11,592,891
|
|||||||||
Cancellation
of shares previously issued for license agreement
|
-
|
-
|
(842,514)
|
|||||||||
Gain
on restructuring of debt
|
-
|
(5,677,726
|
)
|
(5,574,635
|
)
|
|||||||
Total
other (income) expense
|
(56,688
|
)
|
(1,030,127
|
)
|
(5,175,742
|
)
|
||||||
Loss
before taxes
|
(378,429
|
)
|
(1,460,253
|
)
|
(19,716,428
|
)
|
||||||
Provision
for taxes
|
-
|
-
|
-
|
|||||||||
Net
loss
|
$
|
(378,429
|
)
|
$
|
(1,460,253
|
)
|
$
|
(19,716,428
|
)
|
|||
Net
loss per share - basic and diluted
|
$
|
(0.04
|
)
|
$
|
(0.50
|
)
|
||||||
Weighted
average shares outstanding - basic and diluted
|
8,814,926
|
2,938,888
|
Preferred
Stock
|
Common
Stock
|
|||||||||||||||||||||||||||||||||||
Shares
|
Value
|
Additional
Paid-in Capital
|
Shares
|
Value
|
Additional
Paid-in Capital
|
Common
Stock
Subscribed
|
Accumulated
Deficit
|
Total
Stockholders
Equity
|
||||||||||||||||||||||||||||
Balance
at January 15, 1997 (date of inception)
|
-
|
$
|
-
|
$
|
-
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||||||||||||
Contribution
of assets and liabilities by founder
|
11,229
|
112
|
49,888
|
1,055,507
|
106
|
43,466
|
-
|
-
|
43,572
|
|||||||||||||||||||||||||||
Beneficial
conversion feature of note payable for the year ended December 31,
1997
|
-
|
-
|
-
|
-
|
-
|
327,700
|
-
|
-
|
327,700
|
|||||||||||||||||||||||||||
Loss
for the year ended December 31, 1997
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(1,366,300
|
)
|
(1,366,300
|
)
|
|||||||||||||||||||||||||
Balance
as of December 31, 1997
|
11,229
|
$
|
112
|
$
|
49,888
|
1,055,507
|
$
|
106
|
$
|
371,166
|
$
|
-
|
$
|
(1,366,300
|
)
|
$
|
(945,028
|
)
|
||||||||||||||||||
Beneficial
conversion feature of note payable for the year ended December 31,
1998
|
-
|
-
|
-
|
-
|
-
|
43,000
|
-
|
-
|
43,000
|
|||||||||||||||||||||||||||
Loss
for the year ended December 31, 1998
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(328,534
|
)
|
(328,534
|
)
|
|||||||||||||||||||||||||
Balance
as of December 31, 1998
|
11,229
|
$
|
112
|
$
|
49,888
|
1,055,507
|
$
|
106
|
$
|
414,166
|
$
|
-
|
$
|
(1,694,834
|
)
|
$
|
(1,230,562
|
)
|
Preferred
Stock
|
Common
Stock
|
|||||||||||||||||||||||||||||||||||
Shares
|
Value
|
Additional
Paid-in Capital
|
Shares
|
Value
|
Additional
Paid-in Capital
|
Common
Stock
Subscribed
|
Accumulated
Deficit
|
Total
Stockholders
Equity
|
||||||||||||||||||||||||||||
Issuance
of 55,553 shares of common stock for technology license at $1.10 per
share
|
-
|
-
|
-
|
55,553
|
5
|
61,837
|
-
|
-
|
61,842
|
|||||||||||||||||||||||||||
Issuance
of 5,614 shares of convertible preferred stock at $4.45 per share to
investors
|
5,614
|
56
|
24,944
|
-
|
-
|
-
|
-
|
-
|
25,000
|
|||||||||||||||||||||||||||
Issuance
of 5,614 shares of convertible preferred stock at $4.45 per share to
investors
|
5,614
|
56
|
24,944
|
-
|
-
|
-
|
-
|
-
|
25,000
|
|||||||||||||||||||||||||||
Issuance
of 5,614 shares of convertible preferred stock at $4.45 per share to
investors
|
5,614
|
56
|
24,944
|
-
|
-
|
-
|
-
|
-
|
25,000
|
|||||||||||||||||||||||||||
Issuance
of 5,614 shares of convertible preferred stock at $4.45 per share to
investors
|
5,614
|
56
|
24,944
|
-
|
-
|
-
|
-
|
-
|
25,000
|
|||||||||||||||||||||||||||
Beneficial
conversion feature of note payable for the year ended December 31,
1999
|
-
|
-
|
-
|
-
|
-
|
12,000
|
-
|
-
|
12,000
|
|||||||||||||||||||||||||||
Preferred
Stock
|
Common
Stock
|
|||||||||||||||||||||||||||||||||||
Shares
|
Value
|
Additional
Paid-in Capital
|
Shares |
Value
|
Additional
Paid-in Capital
|
Common
Stock
Subscribed
|
Accumulated
Deficit
|
Total
Stockholders
Equity
|
||||||||||||||||||||||||||||
Loss
for the year ended December 31, 1999
|
- | - | - | - | - | - | - | (429,692 | ) | (429,692 | ) | |||||||||||||||||||||||||
Balance
as of December 31, 1999
|
33,685 | $ | 336 | $ | 149,664 | 1,111,060 | $ | 111 | $ | 488,003 | $ | - | $ | (2,124,526 | ) | $ | (1,486,412 | ) | ||||||||||||||||||
Issuance
of 5,614 shares of convertible preferred stock at $4.45 per share to
investors
|
5,614 | 56 | 24,944 | - | - | - | - | - | 25,000 | |||||||||||||||||||||||||||
Issuance
of 11,229 shares of convertible preferred stock at $4.45 per share to
investors
|
11,229 | 112 | 49,888 | - | - | - | - | - | 50,000 | |||||||||||||||||||||||||||
Issuance
of 5,614 shares of convertible preferred stock at $4.45 per share to
investors
|
5,614 | 56 | 24,944 | - | - | - | - | - | 25,000 | |||||||||||||||||||||||||||
Issuance
of 2,807 shares of common stock at $2.24 per share to a consultant
for
services
rendered
|
- | - | - | 2,807 | - | 6,250 | - | - | 6,250 | |||||||||||||||||||||||||||
Beneficial
conversion feature of note payable for the year ended December 31,
2000
|
- | - | - | - | - | 30,302 | - | - | 30,302 | |||||||||||||||||||||||||||
Loss
for the year ended December 31, 2000
|
- | - | - | - | - | - | - | (422,306 | ) | (422,306 | ) | |||||||||||||||||||||||||
Balance
as of December 31, 2000
|
56,142 | $ | 560 | $ | 249,440 | 1,113,867 | $ | 111 | $ | 524,555 | $ | - | $ | (2,546,832 | ) | $ | (1,772,166 | ) |
Preferred
Stock
|
Common
Stock
|
|||||||||||||||||||||||||||||||||||
Shares
|
Value
|
Additional
Paid-in Capital
|
Shares
|
Value
|
Additional
Paid-in Capital
|
Common
Stock
Subscribed
|
Accumulated
Deficit
|
Total
Stockholders
Equity
|
||||||||||||||||||||||||||||
Issuance
of 1,055,507 shares of common stock at $2.24 per share in exchange
for 2,500,000 shares in InVitro technology
|
- | - | - | 1,055,507 | 107 | 59,894 | - | - | 60,001 | |||||||||||||||||||||||||||
Issuance
of 2,807 shares of common stock at $2.24 per share to a consultant for
services rendered
|
- | - | - | 2,807 | - | 6,250 | - | - | 6,250 | |||||||||||||||||||||||||||
Issuance
of 2,807 shares of common stock at $2.24 per share to a consultant for
services rendered
|
- | - | - | 2,807 | - | 6,250 | - | - | 6,250 | |||||||||||||||||||||||||||
Issuance
of 2,807 shares of common stock at $2.24 per share to a consultant for
services rendered
|
- | - | - | 2,807 | - | 6,250 | - | - | 6,250 | |||||||||||||||||||||||||||
Issuance
of 2,807 shares of common stock at $2.24 per share to a consultant for
services rendered
|
- | - | - | 2,807 | - | 6,250 | - | - | 6,250 | |||||||||||||||||||||||||||
Issuance
of 2,807 shares of common stock at $2.24 per share to a consultant for
services rendered
|
- | - | - | 2,807 | - | 6,250 | - | - | 6,250 | |||||||||||||||||||||||||||
Issuance
of 2,807 shares of common stock at $2.24 per share to a consultant for
services rendered
|
- | - | - | 2,807 | - | 6,250 | - | - | 6,250 | |||||||||||||||||||||||||||
Issuance
of 2,807 shares of common stock at $2.24 per share to a consultant for
services rendered
|
- | - | - | 2,807 | - | 6,250 | - | - | 6,250 | |||||||||||||||||||||||||||
Issuance
of 2,807 shares of common stock at $2.24 per share to a consultant for
services rendered
|
- | - | - | 2,807 | - | 6,250 | - | - | 6,250 | |||||||||||||||||||||||||||
Preferred
Stock
|
Common
Stock
|
|||||||||||||||||||||||||||||||||||
Shares
|
Value
|
Additional
Paid-in Capital
|
Shares
|
Value
|
Additional
Paid-in Capital
|
Common
Stock
Subscribed
|
Accumulated
Deficit
|
Total
Stockholders
Equity
|
||||||||||||||||||||||||||||
Issuance
of 2,807 shares of common stock at $2.24 per share to a consultant for
services rendered
|
- | - | - | 2,807 | - | 6,250 | - | - | 6,250 | |||||||||||||||||||||||||||
Issuance
of 2,807 shares of common stock at $2.24 per share to a consultant for
services rendered
|
- | - | - | 2,807 | - | 6,250 | - | - | 6,250 | |||||||||||||||||||||||||||
Issuance
of 2,807 shares of common stock at $2.24 per share to a consultant for
services rendered
|
- | - | - | 2,807 | - | 6,250 | - | - | 6,250 | |||||||||||||||||||||||||||
Issuance
of 2,807 shares of common stock at $2.24 per share to a consultant for
services rendered
|
- | - | - | 2,807 | - | 6,250 | - | - | 6,250 | |||||||||||||||||||||||||||
Issuance
of 60,665 shares of common stock at $2.24 per share for a technology
license
|
- | - | - | 60,665 | 7 | 135,060 | - | - | 135,067 | |||||||||||||||||||||||||||
Issuance
of 5,614 shares of convertible preferred stock at $4.45 per share to
investors
|
5,614 | 56 | 24,944 | - | - | - | - | - | 25,000 | |||||||||||||||||||||||||||
Issuance
of 5,614 shares of convertible preferred stock at $4.45 per share to
investors
|
5,614 | 56 | 24,944 | - | - | - | - | - | 25,000 | |||||||||||||||||||||||||||
Issuance
of 7,018 shares of common stock at $2.24 per share to a consultant for
services rendered
|
- | - | - | 7,018 | 2 | 15,624 | - | - | 15,626 | |||||||||||||||||||||||||||
Value
of 14,036 warrants issued to consultants
|
- | - | - | - | - | 15,500 | - | - | 15,500 | |||||||||||||||||||||||||||
Beneficial
conversion feature of note payable for the year ended December 31,
2001
|
- | - | - | - | - | 25,000 | - | - | 25,000 | |||||||||||||||||||||||||||
Loss
for the year ended December 31, 2001
|
- | - | - | - | - | - | - | (959,531 | ) | (959,531 | ) | |||||||||||||||||||||||||
Balance
as of December 31, 2001
|
67,370 | $ | 672 | $ | 299,328 | 2,270,741 | $ | 227 | $ | 850,633 | $ | - | $ | (3,506,363 | ) | $ | (2,355,503 | ) |
Preferred
Stock
|
Common
Stock
|
||||||||||||||||||||||||||||||||||
Shares
|
Value
|
Additional
Paid-in Capital
|
Shares
|
Value
|
Additional
Paid-in Capital
|
Common
Stock
Subscribed
|
Accumulated
Deficit
|
Total
Stockholders
Equity
|
|||||||||||||||||||||||||||
Issuance
of 1,123 shares of convertible preferred stock at $4.45 per share to
investors
|
1,123 | 11 | 4,989 | - | - | - | - | - | 5,000 | ||||||||||||||||||||||||||
Conversion
of 11,229 shares convertible preferred stock into 44,915 shares of common
stock at $2.24 per share
|
(11,229 | ) | (112 | ) | (49,888 | ) | 44,915 | 4 | 49,996 | - | - | - | |||||||||||||||||||||||
Conversion
of 5,614 shares convertible preferred stock into 11,229 shares of common
stock at $2.22 per share
|
(5,614 | ) | (56 | ) | (24,944 | ) | 11,229 | 2 | 24,998 | - | - | - | |||||||||||||||||||||||
Conversion
of 5,614 shares convertible preferred stock into 11,229 shares of common
stock at $2.22 per share
|
(5,614 | ) | (56 | ) | (24,944 | ) | 11,229 | 2 | 24,998 | - | - | - | |||||||||||||||||||||||
Conversion
of 5,614 shares convertible preferred stock into 11,229 shares of common
stock at $2.22 per share
|
(5,614 | ) | (56 | ) | (24,944 | ) | 11,229 | 1 | 24,999 | - | - | - | |||||||||||||||||||||||
Conversion
of 16,843 shares convertible preferred stock into 33,686 shares of common
stock at $2.24 per share
|
(16,843 | ) | (56 | ) | (74,832 | ) | 33,686 | 3 | 74,997 | - | - | - | |||||||||||||||||||||||
Preferred
Stock
|
Common
Stock
|
|||||||||||||||||||||||||||||||||||
Shares
|
Value
|
Additional
Paid-in Capital
|
Shares
|
Value
|
Additional
Paid-in Capital
|
Common
Stock
Subscribed
|
Accumulated
Deficit
|
Total
Stockholders
Equity
|
||||||||||||||||||||||||||||
Conversion
of 16,843 shares convertible preferred stock into 33,686 shares of common
stock at $2.24 per share
|
(16,843 | ) | (168 | ) | (74,832 | ) | 33,686 | 3 | 74,997 | - | - | - | ||||||||||||||||||||||||
Conversion
of 5,614 shares convertible preferred stock into 11,229 shares of common
stock at $2.22 per share
|
(5,614 | ) | (168 | ) | (24,944 | ) | 11,229 | 1 | 24,999 | - | - | - | ||||||||||||||||||||||||
Conversion
of 1,123 shares convertible preferred stock into 2,246 shares of common
stock at $2.24 per share
|
(1,122 | ) | (11 | ) | (4,989 | ) | 2,246 | - | 5,000 | - | - | - | ||||||||||||||||||||||||
Beneficial
conversion feature of note payable for the year ended December 31,
2002
|
- | - | - | - | - | 1,175,356 | - | - | 1,175,356 | |||||||||||||||||||||||||||
Loss
for the year ended December 31, 2002
|
- | - | - | - | - | - | - | (3,061,599 | ) | (3,061,599 | ) | |||||||||||||||||||||||||
Balance
as of December 31, 2002
|
- | $ | - | $ | - | 2,430,190 | $ | 243 | $ | 2,330,973 | $ | - | $ | (6,567,962 | ) | $ | (4,236,746 | ) |
|
Preferred
Stock
|
Common
Stock
|
||||||||||||||||||||||||||||||||||
Shares
|
Value
|
Additional
Paid-in Capital
|
Shares
|
Value
|
Additional
Paid-in Capital
|
Common
Stock
Subscribed
|
Accumulated
Deficit
|
Total
Stockholders
Equity
|
||||||||||||||||||||||||||||
Beneficial
conversion feature of note payable for the year ended December 31,
2003
|
-
|
-
|
-
|
-
|
-
|
29,401
|
-
|
-
|
29,401
|
|||||||||||||||||||||||||||
Loss
for the year ended December 31, 2003
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(540,986
|
)
|
(540,986
|
)
|
|||||||||||||||||||||||||
Balance
as of December 31, 2003
|
-
|
$
|
-
|
$
|
-
|
2,430,190
|
$
|
243
|
$
|
2,360,374
|
$
|
-
|
$
|
(7,108,948
|
)
|
$
|
(4,748,331
|
)
|
||||||||||||||||||
Issuance
of 1,404 shares of common stock at $2.24 to a consultant for services
rendered
|
-
|
-
|
-
|
1,404
|
-
|
3,125
|
-
|
-
|
3,125
|
|||||||||||||||||||||||||||
Issuance
of 1,404 shares of common stock at $2.24 to a consultant for services
rendered
|
-
|
-
|
-
|
1,404
|
-
|
3,125
|
-
|
-
|
3,125
|
|||||||||||||||||||||||||||
Value
of 26,107 warrants issued to consultants
|
-
|
-
|
-
|
-
|
-
|
93,000
|
-
|
-
|
93,000
|
|||||||||||||||||||||||||||
Beneficial
conversion feature of note payable for the year ended December 31,
2004
|
-
|
-
|
-
|
-
|
-
|
17,149
|
-
|
-
|
17,149
|
|||||||||||||||||||||||||||
Loss
for the year ended December 31, 2004
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(1,252,796
|
)
|
(1,252,796
|
)
|
|||||||||||||||||||||||||
Balance
as of December 31, 2004
|
-
|
$
|
-
|
$
|
-
|
2,432,998
|
$
|
243
|
$
|
2,476,773
|
$
|
-
|
$
|
(8,361,744
|
)
|
$
|
(5,884,728
|
)
|
||||||||||||||||||
Issuance
of 134,746 shares of common stock at $2.24 for a technology
license
|
-
|
-
|
-
|
134,746
|
13
|
299,987
|
-
|
-
|
300,000
|
|||||||||||||||||||||||||||
Issuance
of 6,661 shares at $3.74 per share for cash
|
-
|
-
|
-
|
6,661
|
1
|
24,999
|
-
|
-
|
25,000
|
|||||||||||||||||||||||||||
Beneficial
conversion feature of note payable for the year ended December 31,
2005
|
-
|
-
|
-
|
-
|
-
|
72,000
|
-
|
-
|
72,000
|
|||||||||||||||||||||||||||
Loss
for the year ended December 31, 2005
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(1,141,448
|
)
|
(1,141,448
|
)
|
|||||||||||||||||||||||||
Balance
as of December 31, 2005
|
-
|
$
|
-
|
$
|
-
|
2,574,405
|
$
|
257
|
$
|
2,873,759
|
$
|
-
|
$
|
(9,503,192
|
)
|
$
|
(6,629,176
|
)
|
Preferred
Stock
|
Common
Stock
|
|||||||||||||||||||||||||||||||||||
Shares
|
Value
|
Additional
Paid-in Capital
|
Shares
|
Value
|
Additional
Paid-in Capital
|
Common
Stock
Subscribed
|
Accumulated
Deficit
|
Total
Stockholders
Equity
|
||||||||||||||||||||||||||||
Issuance
of 4,913 pursuant to an antidilution agreement
|
-
|
-
|
-
|
4,913
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||
Issuance
of 1,235 pursuant to an antidilution agreement
|
-
|
-
|
-
|
1,235
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||
Issuance
of 1,235 pursuant to an antidilution agreement
|
-
|
-
|
-
|
1,235
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||
Issuance
of 1,235 pursuant to an antidilution agreement
|
-
|
-
|
-
|
1,235
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||
Issuance
of 3,706 pursuant to an antidilution agreement
|
-
|
-
|
-
|
3,705
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||
Issuance
of 3,706 pursuant to an antidilution agreement
|
-
|
-
|
-
|
3,705
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||
Issuance
of 1,235 pursuant to an antidilution agreement
|
-
|
-
|
-
|
1,235
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||
Issuance
of 225 pursuant to an antidilution agreement
|
-
|
-
|
-
|
225
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||
Beneficial
conversion feature of note payable for the year ended
|
-
|
-
|
-
|
-
|
-
|
4,000
|
-
|
-
|
4,000
|
|||||||||||||||||||||||||||
Loss
for the year ended December 31, 2006
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(1,076,266
|
)
|
(1,076,266
|
)
|
|||||||||||||||||||||||||
Preferred
Stock
|
Common
Stock
|
|||||||||||||||||||||||||||||||||||
Shares
|
Value
|
Additional
Paid-in Capital
|
Shares
|
Value
|
Additional
Paid-in Capital
|
Common
Stock
Subscribed
|
Accumulated
Deficit
|
Total
Stockholders
Equity
|
||||||||||||||||||||||||||||
Balance
at December 31, 2006
|
-
|
$
|
-
|
$
|
-
|
2,591,893
|
$
|
257
|
$
|
2,877,759
|
$
|
-
|
$
|
(10,579,458
|
)
|
$
|
(7,701,442
|
)
|
||||||||||||||||||
Issuance
of 7,018 shares at $3.74 per share for services rendered
|
-
|
-
|
-
|
7,017
|
2
|
26,249
|
-
|
-
|
26,251
|
|||||||||||||||||||||||||||
Issuance
of 25,989 shares for $3.74 per share for licensing
agreement
|
-
|
-
|
-
|
25,988
|
2
|
97,204
|
-
|
-
|
97,206
|
|||||||||||||||||||||||||||
Issuance
of 25,989 shares for $3.74 per share for licensing
agreement
|
-
|
-
|
-
|
25,990
|
2
|
97,204
|
-
|
-
|
97,206
|
|||||||||||||||||||||||||||
119,053
shares to be issued at $0.37 per share for license
agreement
|
-
|
-
|
-
|
-
|
-
|
-
|
445,305
|
-
|
445,305
|
|||||||||||||||||||||||||||
119,053
shares to be issued at $0.37 per share for license
agreement
|
-
|
-
|
-
|
-
|
-
|
-
|
445,305
|
-
|
445,305
|
|||||||||||||||||||||||||||
Beneficial
conversion feature of note payable for the year ended December 31,
2007
|
-
|
-
|
-
|
-
|
-
|
6,604,430
|
-
|
-
|
6,604,430
|
|||||||||||||||||||||||||||
Loss
for the year months ended December 31, 2007
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(2,768,669
|
)
|
(2,768,669
|
)
|
|||||||||||||||||||||||||
Balance
at December 31, 2007
|
-
|
$
|
-
|
$
|
-
|
2,650,888
|
$
|
263
|
$
|
9,702,846
|
$
|
890,610
|
$
|
(13,348,127
|
)
|
$
|
(2,754,408
|
)
|
||||||||||||||||||
Recapitalization
upon reverse merger
|
-
|
-
|
-
|
3,000,000
|
300
|
(300
|
)
|
-
|
-
|
-
|
||||||||||||||||||||||||||
Issuance
of 119,053 shares of common stock at $0.37 per share, previously
accrued
|
-
|
-
|
-
|
119,053
|
12
|
445,293
|
(445,305
|
)
|
-
|
-
|
||||||||||||||||||||||||||
Preferred
Stock
|
Common
Stock
|
|||||||||||||||||||||||||||||||||||
Shares
|
Value
|
Additional
Paid-in Capital
|
Shares
|
Value
|
Additional
Paid-in Capital
|
Common
Stock
Subscribed
|
Accumulated
Deficit
|
Total
Stockholders
Equity
|
||||||||||||||||||||||||||||
Issuance
of 119,053 shares of common stock at $0.37 per share, previously
accrued
|
-
|
-
|
-
|
119,053
|
12
|
445,293
|
(445,305
|
)
|
-
|
-
|
||||||||||||||||||||||||||
Issuance
of 1,055,507 shares of common stock for cash at a price of $0.011 per
share
|
-
|
-
|
-
|
1,055,508
|
106
|
44,690
|
-
|
-
|
44,796
|
|||||||||||||||||||||||||||
Issuance
of 100,000 shares of common stock and 20,000 warrants to purchase
additional shares of common stock at a price of $0.05 per share as
a discount on notes payable
|
-
|
-
|
-
|
100,000
|
10
|
55,991
|
-
|
-
|
56,001
|
|||||||||||||||||||||||||||
Issuance
of 1,055,508 shares of common stock at a price of $0.03 per share to a
board member for services
|
-
|
-
|
-
|
1,055,507
|
105
|
29,895
|
-
|
-
|
30,000
|
|||||||||||||||||||||||||||
Issuance
of 150,000 shares of common stock at a price of $1.25 per share to
officers for services
|
-
|
-
|
-
|
150,000
|
15
|
187,485
|
-
|
-
|
187,500
|
|||||||||||||||||||||||||||
Issuance
of 137,500 shares of common stock at a price of $0.05 per share as a
discount to notes payable
|
-
|
-
|
-
|
137,500
|
14
|
6,861
|
-
|
-
|
6,875
|
|||||||||||||||||||||||||||
Preferred
Stock
|
Common
Stock
|
|||||||||||||||||||||||||||||||||||
Shares
|
Value
|
Additional
Paid-in Capital
|
Shares
|
Value
|
Additional
Paid-in Capital
|
Common
Stock
Subscribed
|
Accumulated
Deficit
|
Total
Stockholders
Equity
|
||||||||||||||||||||||||||||
Sale
of 707,200 shares of common stock and 707,200 warrants to purchase
additional shares of common stock at a price of $2.50 per share for cash,
net of costs of $359,729
|
-
|
-
|
-
|
707,200
|
71
|
1,408,200
|
-
|
-
|
1,408,271
|
|||||||||||||||||||||||||||
Cancellation
of shares issued for technology license
|
-
|
-
|
-
|
(279,788
|
)
|
(28
|
)
|
(842,486
|
)
|
-
|
-
|
(842,514
|
)
|
|||||||||||||||||||||||
Value
of options to purchase 2,250,000 shares of common stock at a price of
$2,50 per shares issued to board member for extension of payment
terms
|
-
|
-
|
-
|
-
|
-
|
2,811,962
|
-
|
-
|
2,811,962
|
|||||||||||||||||||||||||||
Value
of warrants to purchase 75,000 shares of common stock at $2,50 per share
issued to a board member for services
|
-
|
-
|
-
|
-
|
-
|
93,733
|
-
|
-
|
93,733
|
|||||||||||||||||||||||||||
Value
of warrants to 70,180 shares of common stock at $1,78 per share issued to
a board member for extension of credit terms
|
-
|
-
|
-
|
-
|
-
|
129,278
|
-
|
-
|
129,278
|
|||||||||||||||||||||||||||
Value
of vested portion of options issued to officer
|
-
|
-
|
-
|
-
|
-
|
54,848
|
-
|
-
|
54,848
|
|||||||||||||||||||||||||||
Discount
to notes payable due to beneficial conversion feature
|
-
|
-
|
-
|
-
|
-
|
1,019,208
|
-
|
-
|
1,019,208
|
|||||||||||||||||||||||||||
Loss
for the year ended December 31, 2008
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(5,989,872)
|
(5,989,872
|
)
|
||||||||||||||||||||||||||
Balance
as of December 31, 2008
|
-
|
$
|
-
|
$
|
-
|
8,814,921
|
$
|
880
|
$
|
15,592,797
|
$ |
-
|
$
|
(19,337,999)
|
$
|
(3,744,322
|
)
|
|||||||||||||||||||
Value
of vested portion of 100,000 options issued to officer
(unaudited)
|
-
|
-
|
-
|
-
|
-
|
10,401
|
-
|
-
|
10,401
|
|||||||||||||||||||||||||||
Loss
for the three months ended March 31, 2009 (unaudited)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(378,429
|
)
|
(378,429
|
)
|
|||||||||||||||||||||||||
Balance
as of March 31, 2009 (unaudited)
|
-
|
$ |
-
|
$ |
-
|
8,814,921
|
$ |
880
|
$ |
15,603,198
|
$ |
-
|
$ |
(19,716,428
|
)
|
$ |
(4,112,350
|
)
|
For
the Three Months Ended
March
31,
2009
|
For
the Three Months Ended
March
31,
2008
|
Cumulative
from
Inception
(January
15, 1997) to March 31, 2009
|
||||||||||
Cash
flows from operating activities:
|
||||||||||||
Net
loss
|
$
|
(378,429
|
)
|
$
|
(1,460,253
|
)
|
$
|
(19,716,428
|
)
|
|||
Adjustments
to reconcile net loss to net
|
||||||||||||
cash
used in operating activities:
|
||||||||||||
Non-cash
compensation
|
10,401
|
-
|
4,016,911
|
|||||||||
Amortization
of discount on notes payable
|
3,2318
|
6,476,682
|
8,745,650
|
|||||||||
Impairment
of technology licenses and equity securities
|
-
|
-
|
1,701,936
|
|||||||||
Gain
on restructuring of debt
|
-
|
(5,677,726
|
)
|
(5,577,000
|
)
|
|||||||
Redemption
of shares previously issued for license agreement
|
-
|
-
|
(842,513
|
)
|
||||||||
Net
change in operating assets and liabilities:
|
||||||||||||
Advances
to related party
|
-
|
-
|
(10,000
|
)
|
||||||||
Accounts
payable and accrued liabilities
|
307,130
|
358,906
|
7,886,980
|
|||||||||
Net
cash used in operating activities
|
(57,667
|
)
|
(302,391
|
)
|
(3,794,464
|
)
|
||||||
Cash
flows from investing activities:
|
||||||||||||
Cash
portion of investment in technology license
|
-
|
-
|
(6,000
|
)
|
||||||||
Net
cash used in investing activities
|
-
|
-
|
(6,000
|
)
|
||||||||
Cash
flows from financing activities:
|
||||||||||||
Proceeds
from cash advances
|
10,000
|
102,000
|
806,000
|
|||||||||
Principal
payments on cash advances
|
-
|
-
|
(130,000
|
)
|
||||||||
Stock
sold for cash, net of costs
|
-
|
-
|
1,738,271
|
|||||||||
Proceeds
from (repayments) to line of credit
|
(2,589
|
)
|
(2,320
|
)
|
256,571
|
|||||||
Principal
payments on debt
|
-
|
-
|
(512,993
|
)
|
||||||||
Proceeds
from notes payable
|
-
|
300,000
|
1,644,974
|
|||||||||
Net
cash provided by financing activities
|
7,411
|
399,680
|
3,802,823
|
|||||||||
Net
increase/ (decrease) in cash and cash equivalents
|
(50,256
|
)
|
97,289
|
2,359
|
||||||||
Cash
and cash equivalents at beginning of period
|
52,615
|
209
|
-
|
|||||||||
Cash
and cash equivalents at end of period
|
$
|
2,359
|
$
|
97,498
|
$
|
2,359
|
For
the Three Months Ended
March
31,
2009
|
For
the Three Months Ended
March
31,
2008
|
Cumulative
from
Inception
(January
15, 1997) to March 31, 2009
|
||||||||||
Supplemental
disclosures of cash flow information:
|
||||||||||||
Cash
paid during the period for: Interest
|
$
|
3,051
|
$
|
4,862
|
$
|
67,374
|
||||||
Income
Taxes
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||
Items
not affecting cash flows:
|
||||||||||||
Beneficial
conversion feature of notes payable
|
$
|
3,238
|
$
|
6,476,682
|
$
|
14,894,478
|
||||||
Common
stock issued for services
|
$
|
-
|
$
|
-
|
$
|
317,875
|
||||||
Notes
payable issued under restructure of debt
|
$
|
-
|
$
|
-
|
$
|
7,284,998
|
||||||
Value
of warrant issued as discount on debt
|
$
|
-
|
$
|
129,278
|
$
|
331,510
|
||||||
Notes
payable issued for accounts payable
|
$
|
-
|
$
|
-
|
$
|
287,768
|
||||||
Common
stock issued for technology license
|
$
|
-
|
$
|
-
|
$
|
751,326
|
||||||
Common
stock issued for the conversion of preferred stock
|
$
|
-
|
$
|
-
|
$
|
355,000
|
||||||
Notes
payable issued for services
|
$
|
-
|
$
|
-
|
$
|
3,746,971
|
||||||
Impairment
of technology licenses
|
$
|
-
|
$
|
-
|
$
|
616,908
|
||||||
Value
of warrants issued for debt
|
$
|
-
|
$
|
-
|
$
|
12,747
|
||||||
Issuance
of common stock for cash
|
$
|
-
|
$
|
-
|
$
|
1,408,271
|
||||||
Gain
from the restructuring of debt
|
$
|
-
|
$
|
(5,677,726
|
)
|
$
|
(5,576,993
|
)
|
||||
Value
of options issued for services
|
$
|
10,401
|
$
|
-
|
$
|
2,877,210
|
||||||
Common
stock exchanged for accounts payable
|
$
|
-
|
$
|
30,000
|
$
|
30,000
|
||||||
Cash
advance converted to notes payable
|
$
|
-
|
$
|
-
|
$
|
521,200
|
||||||
Capitalization
of interest on debt
|
$
|
-
|
$
|
-
|
$
|
33,751
|
Options
|
Weighted
Average
Exercise
Price
|
|||||||
Outstanding
at December 31, 2008
|
2,350,000
|
$
|
2.50
|
|||||
Issued
|
-
|
-
|
||||||
Exercised
|
-
|
-
|
||||||
Forfeited
or expired
|
-
|
-
|
||||||
Outstanding
at March 31, 2009
|
2,350,000
|
$
|
2.50
|
|||||
Vested
at March 31, 2009
|
2,302,537
|
$
|
2.50
|
|||||
Non-vested
at March 31, 2009
|
47,463
|
$
|
2.50
|
March
31,
2009 |
December
31,
2008 |
|||||||
Bank
loan
|
$
|
149,976
|
$
|
149,976
|
||||
Credit
cards
|
106,592
|
109,181
|
||||||
Total
|
$
|
256,568
|
$
|
259,157
|
March
31,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
Number
of notes payable
|
16
|
16
|
||||||
Number
of notes payable - related party
|
4
|
5
|
||||||
Principal
amount - notes payable
|
$
|
999,580
|
$
|
709,035
|
||||
Principal
amount - notes payable - related party
|
$
|
1,001,318
|
$
|
1,288,632
|
||||
Accrued
interest
|
$
|
186,889
|
$
|
192,380
|
||||
Accrued
interest - related party
|
$
|
477,616
|
$
|
424,210
|
March
31,
|
||||||||
2009
|
2008
|
|||||||
Accrued
interest - notes payable
|
$
|
46,699
|
$
|
18,485
|
||||
Accrued
interest - notes payable – related party
|
1,216
|
77,542
|
||||||
Bank
credit line
|
3,051
|
3,353
|
||||||
Amortization
of discount on notes payable
|
3,238
|
6,476,682
|
||||||
Amortization
of discount on accounts payable
|
-
|
129,278
|
||||||
Credit
Cards
|
2,487
|
2,513
|
||||||
Interest
(income)
|
(3
|
)
|
-
|
|||||
Total
|
$
|
56,688
|
$
|
6,707,853
|
|
Principal
balance:
|
|||||||
March
31, 2009
|
December
31, 2008
|
|||||||
Total
outstanding
|
$
|
2,943,245
|
$
|
2,943,252
|
||||
Less
discount on notes payable
|
(942,347
|
)
|
(945,585
|
)
|
||||
Net
Total
|
2,000,898
|
1,997,667
|
||||||
Less
current portion
|
(437,046
|
)
|
(287,768
|
)
|
||||
TOTAL
|
$
|
1,563,852
|
$
|
1,709,899
|
Principal
balance:,
|
||||||||
March
31, 2009
|
December
31, 2008
|
|||||||
Convertible
note payable to a related party in the amount of $2,000,000 dated June 14,
1994. On March 3, 2007, this note was replaced with a new note in the
amount of $3,170,188, which included accrued interest in the amount of
$959,089, a salary payable of $106,575, and a loss of
$104,524. On March 1, 2008, this note was replaced with a new
note in the amount of $500,000, the amount of $2,670,188 was forgiven by
the note holder. The note signed on March 2, 2008, is a non interest
bearing note, and is payable contingent upon (a) the Company’s receipt of
revenues, as defined, in which case the Company will pay 2% of such
revenues, as received, in satisfaction of this note; and/or (b) the sale
of substantially all of the Company’s assets. Interest in the
amount of $0 and $37,087 was accrued on these notes during the
three months ended March 31, 2009 and 2008, respectively. Total
accrued interest at March 31, 2009 and 2008 amounted to
$222,521.
|
||||||||
$
|
500,000
|
$
|
500,000
|
|||||
Convertible
note payable to a related party in the amount of $1,170,356 dated May 15,
2002. On March 3, 2007, this note was replaced with a new note
in the amount of $1,342,127, which included accrued interest of $379,324,
and a gain of $207,553. On March 1, 2008, this note was replaced with a
new note in the amount of $500,000, the amount of $842,127 was forgiven by
the debt holder. The note dated March 1, 2008 is a non interest bearing
note, and is payable contingent upon (a) the Company’s receipt of
revenues, as defined, in which case the Company will pay 2% of such
revenues, as received, in satisfaction of this note; and/or (b) the sale
of substantially all of the Company’s assets. Interest in the amount of $0
and $15,701 was accrued on these notes during the three months ended March
31, 2009 and 2008, respectively. Total accrued interest at
March 31, 2009 and 2008 amounted to $94,206.
|
||||||||
500,000
|
500,000
|
|||||||
Convertible
note payable to a related party in the amount of $25,000 dated March 10,
2005. On March 3, 2007, this note was replaced with a new note
in the amount of $30,211, which includes accrued interest of $4,938 and a
loss of $272. On March 31, 2008, this note was replaced with a
new note, which includes accrued interest of $3,021. The note bears
interest at the rate of 10% per annum, and was due in full on February 28,
2013. This note is convertible into common stock of the Company
at a conversion price of $0.1781 per share. A beneficial conversion
feature in the amount of $33,232 was recorded as a discount to the note
and is being amortized over the term of the note via the effective
interest rate method at a rate of 8.3%. Interest in the amount of $819 and
$779 was accrued on this note during the three months ended March 31, 2009
and 2008, respectively. Total accrued interest at March 31, 2009 and 2008
amounted to $3,605 and $282, respectively.
|
||||||||
33,232
|
33,232
|
Principal
balance:
|
||||||||
March
31, 2009
|
December
31, 2008
|
|||||||
Convertible
note payable to a related party in the amount of $37,000 dated February
26, 2005. On March 3, 2007, this note was replaced with a new
note in the amount of $44,848, which included accrued interest of $6,418,
and loss of $1,430. On March 1, 2008, this note was replaced with a new
note, which includes accrued interest of $4,485. The note bears
interest at the rate of 10% per annum, and is due in full on February 1,
2013. This note is convertible into common stock of the Company at a
conversion price of $1.78 per share. A beneficial conversion feature in
the amount of $49,333 was recorded as a discount to the note, and is being
amortized over the term of the note via the effective interest rate method
at a rate of 8% Interest in the amount of $1,216 and $1,156 was accrued on
this note during the three months ended March 31, 2009 and 2008,
respectively. Total accrued interest at March 31, 2009 and 2008
amounted to $5,352 and $419, respectively.
|
||||||||
49,333
|
49,333
|
|||||||
Note
payable in the amount of $8,110 dated December 31, 1997. On
March 3, 2007, this note was replaced with a new note in the amount of
$19,442, which included accrued interest of $7,437, and loss of $3,895.
The note bears interest at the rate of 10% per annum, and is due in full
on February 28, 2010. Interest in the amount of $479 and $485
was accrued on this note during the three months ended March 31, 2009 and
2008, respectively. Total accrued interest at March 31, 2009
and 2008 amounted to $4,054 and $2,109, respectively. During
the period ended December 31, 2008, the Company exercised its right to
extend the maturity date until February 28, 2010.
|
||||||||
19,442
|
19,442
|
|||||||
Note
payable in the amount of $11,932 dated December 31, 1999. On
March 3, 2007, this note was replaced with a new note in the amount of
$23,641, which included accrued interest of $8,168, and a loss of $3,540.
The note bears interest at the rate of 10% per annum, and is due in full
on February 28, 2010. Interest in the amount of $583 and $589
was accrued on this note during the three months ended March 31, 2009 and
2008. Total accrued interest at March 31, 2009 and
2008 amounted to $4,929 and $2,565, respectively. During the
period ended December 31, 2008, the Company exercised its right to extend
the maturity date until February 28, 2010.
|
||||||||
23,641
|
23,641
|
|||||||
Note
payable in the amount of $33,860 dated December 31, 2000. On
March 3, 2007, this note was replaced with a new note in the amount of
$60,971, which included accrued interest of $20,882, and a loss of $6,228.
The note bears interest at the rate of 10% per annum, and is due in full
on February 28, 2010. Interest in the amount of $1,503 and
$1,520 was accrued on this note during the three months ended March 31,
2009 and 2008. Total accrued interest at March 31, 2009 and
2008 amounted to $12,712 and $6,615,
respectively. During the period ended December 31, 2008, the
Company exercised its right to extend the maturity date until February 28,
2010.
|
||||||||
60,971
|
60,971
|
|||||||
Note
payable in the amount of $25,000 dated February 28, 2001. On March 3,
2007, this note was replaced with a new not in the amount of $44,355,
which included accrued interest in the amount of $15,014, and a loss of
$4,341. On March 1, 2008, this note was replaced with a new note in
the amount of $127,305, which consolidated two other notes payable to this
note holder in the amounts of $41,774, and $28,603, and accrued interest
of $11,573.The note bears interest at the rate of 10% per annum, and is
due in full on February 28, 2013. This note is convertible into
shares of common stock at a rate of $1.78 per
share. A beneficial conversion in the amount of $127,305 was
recorded for this note and is being amortized over the term of the note
via the effective interest rate method at a rate of 8.2%. Interest in
the amount of $3,139 and $1,810 was accrued on this note during the three
months ended March 31, 2009 and 2008. Total accrued interest at March 31,
2009 and 2008 amounted to $13,812 and $1,081,
respectively.
|
||||||||
127,305
|
127,305
|
|||||||
Note
payable in the amount of $16,750 dated June 1, 2002. On March
3, 2007, this note was replaced with a new note in the amount of $45,224,
which included accrued interest in the amount of $14,275, and a loss of
$3,322. The note bears interest at the rate of 10% per annum, and is due
in full on February 28, 2010. Interest in the amount of $1,115
and $1,128 was accrued on this note during the three months ended
March 31, 2009 and 2008. Total accrued interest at March 31, 2009 and
2008 amounted to $9,429 and $4,906, respectively. During the
period ended December 31, 2008, the Company exercised its right to extend
the maturity date until February 28, 2010.
|
||||||||
45,224
|
45,224
|
|||||||
Note
payable in the amount of $18,000 dated June 1, 2002. On March
3, 2007, this note was replaced wit ha new note in the amount of $28,350,
which included accrued interest in the amount of $8,551, and a loss of
$1,798. On March 1, 2008, a new note replaced with a new note in the
amount of $31,185, which includes accrued interest in the amount of
$2,835. The note bears interest at the rate of 10% per annum, and is due
in full on February 28, 2013. This note is convertible into
shares of common stock at a rate of $1.78 per
shares. A beneficial conversion feature in the amount of
$31,285 was recorded for this note and is being amortized over the term of
the note via the effective interest rate method at a rate of 8.3%.
Interest in the amount of $769 and $734 was accrued on this note during
the three months ended March 31, 2009 and 2008. Total accrued
interest at March 31, 2009 and 2008 amounted to $3,383 and $265,
respectively.
|
||||||||
31,185
|
31,185
|
Principal
balance:
|
||||||||
March
31, 2009
|
December
31, 2008
|
|||||||
Note
payable in the amount of $62,019 dated July 1, 2005. On January 1, 2007,
this note was replaced with a new note in the amount of $94,334, which
included accrued interest of $9,328, and a loss of 422,987. On March 1,
2008, a new note replaced this note in the amount of $91,149, which
includes accrued interest in the amount of $2,221. The note bears interest
at the rate of 10% per annum, and is due in full on February 28,
2013. This note is convertible into shares of common
stock at a price of $1.78 per share. A beneficial conversion
feature was recorded in the amount of $91,149 on the note. Interest in the
amount of $2,173 and $2,183 was accrued on this note during the three
months ended March 31, 2009 and 2008. Total accrued interest at March 31,
2009 and 2008 amounted to $8,812 and $0, respectively.
|
||||||||
88,132
|
88,139
|
|||||||
Note
payable in the amount of $25,000 dated October 6, 2005. On
March 3, 2007, this note was replaced with a new note in the amount of
$28,603, which included interest in the amount of $3,500, and a loss of
$103. On March 1, 2008, this note was consolidated into a new note, shown
above. Interest in the amount of $716 and $680 was accrued on this note
during the three months ended March 31, 2009 and 2008. Total accrued
interest at March 31, 2009 and 2008 amounted to $3,184 and $246,
respectively.
|
||||||||
29,025
|
29,025
|
|||||||
Note
payable in the amount of $69,806 dated March 3, 2007. On March 1, 2008,
this note was replaced with a new note in the amount of $76,787, which
included accrued interest in the amount of $6,981. The note bears interest
at a rate of 10% per annum, and is due in full on February 28,
2013. This note is convertible into shares (post shares) of
common stock at a rate of $1.78 per share. A beneficial
conversion feature in the amount of $76,787 was recorded on the note and
is being amortized over the term of the note via the effective interest
rate method at a rate of 8.3%. Interest in the amount of $1,893 and $1,740
was accrued on this note during the three months ended March 31, 2009 and
2008. Total accrued interest at March 31, 2009 and 2008
amounted to $8,272 and $593, respectively.
|
||||||||
76,787
|
76,787
|
|||||||
Note
payable in the amount of $550,000 dated June 24,
2008. The note bears interest at a rate of 10% per annum, and
is due in full on June 24, 2010. This note becomes convertible
into shares of common stock upon the closing of a qualified
financing. Interest in the amount of $13,562 and $0 was accrued
during the three months ended March 31, 2009 and 2008. Total
accrued interest at March 31, 2009 and 2008 amounted to $42,192 and $0,
respectively.
|
||||||||
550,000
|
550,000
|
|||||||
Note
payable in the amount of $521,200 dated March 1, 2008. The note bears
interest at a rate of 10% per annum, and is due in full on February 28,
2013. This note is convertible into common stock at a rate of $1.78 per
share. A beneficial conversion feature in the amount of
$521,200 was recorded and is being amortized over the term of the note via
the effective interest rate method at a rate of 8.3%. Interest
in the amount of $12,852 and $4,777 was accrued on this note during the
three months ended March 31, 2009 and 2008. Total accrued
interest at March 31, 2009 and 2008 amounted to $59,724 and $4,777,
respectively.
|
||||||||
521,200
|
521,200
|
|||||||
Note
payable in the amount of $287,768 dated October 31, 2008. The
note bears interest at a rate of 10% per annum, and is due in full on June
30, 2009. Interest in the amount of $7,096 and $0 was accrued
on this note during the three months ended March 31, 2009 and
2008. Total accrued interest at March 31, 2009 and 2008
amounted to $11,905 and $0, respectively.
|
||||||||
287,768
|
287,768
|
Total
outstanding
|
$
|
2,943,245
|
$
|
2,943,252
|
||||
Less
discount on notes payable
|
(942,347
|
)
|
(945,585
|
)
|
||||
Total
– net of discounts
|
2,000,898
|
1,997,667
|
||||||
Less
current portion – net of discounts
|
(437,046
|
)
|
(287,768
|
)
|
||||
Long-term
portion – net of discounts
|
$
|
1,563,852
|
$
|
1,709,899
|
||||
Related
Party
|
1,001,318
|
1,288,632
|
||||||
Related
Party – current portion
|
-
|
287,768
|
||||||
Related
Party – long term portion
|
$
|
1,001,318
|
$
|
1,000,864
|
||||
Non-related
party
|
$
|
999,580
|
$
|
709,035
|
||||
Non-related
party – current portion
|
437,046
|
-
|
||||||
Non-related
party – long term portion
|
$
|
562,534
|
$
|
709,035
|
Warrants
Outstanding
|
Warrants
Exercisable
|
|||||||||||||
Exercise
Prices
|
Number
Outstanding
|
Weighted
Average Remaining
Contractual
Life (years)
|
Weighted
Average
Exercise
Price
|
Number
Exercisable
|
Weighted
Average
Remaining
Contractual
Life
(years)
|
|||||||||
$
|
0.10
|
25,265
|
0.29
|
$
|
0.10
|
25,265
|
0.29
|
|||||||
1.78-2.50
|
145,180
|
6.67
|
1.78-2.50
|
145,180
|
6.67
|
|||||||||
5.00
|
727,200
|
4.36
|
5.00
|
727,200
|
4.36
|
|||||||||
Total
|
897,645
|
4.62
|
897,645
|
4.62
|
Warrants
Outstanding
|
Warrants
Exercisable
|
|||||||||||||
Exercise
Prices
|
Number
Outstanding
|
Weighted
Average Remaining
Contractual
Life (years)
|
Weighted
Average
Exercise
Price
|
Number
Exercisable
|
Weighted
Average
Remaining
Contractual
Life
(years)
|
|||||||||
$
|
0.10
|
84,215
|
0.21
|
$
|
0.10
|
84,215
|
0.21
|
|||||||
1.78-2.50
|
145,180
|
6.92
|
1.78-2.50
|
145,180
|
6.92
|
|||||||||
5.00
|
727,200
|
4.61
|
5.00
|
727,200
|
4.61
|
|||||||||
Total
|
956,595
|
4.57
|
956,595
|
4.57
|
Number
of Shares
|
Weighted
Average
Price
Per Share
|
|||||||
Outstanding
at December 31, 2008
|
956,596
|
$
|
4.14
|
|||||
Granted
|
-
|
-
|
||||||
Exercised
|
-
|
-
|
||||||
Cancelled
or expired
|
(58,951
|
)
|
0.10
|
|||||
Outstanding
at March 31, 2009
|
897,645
|
$
|
4.40
|
Options
Outstanding
|
Options
Exercisable
|
|||||||||||||
Exercise
Prices
|
Number
Outstanding
|
Weighted
Average Remaining Contractual Life (years)
|
Weighted
Average Exercise Price
|
Number
Exercisable
|
Weighted
Average
Remaining
Contractual
Life
(years)
|
|||||||||
$
|
2.50
|
2,350,000
|
9.02
|
$
|
2.50
|
2,302,537
|
9.02
|
|||||||
Total
|
2,350,000
|
9.02
|
2,302,537
|
9.02
|
Options
Outstanding
|
Options
Exercisable
|
|||||||||||||
Exercise
Prices
|
Number
Outstanding
|
Weighted
Average Remaining Contractual Life (years)
|
Weighted
Average Exercise Price
|
Number
Exercisable
|
Weighted
Average
Remaining
Contractual
Life
(years)
|
|||||||||
$
|
2.50
|
2,350,000
|
9.27
|
$
|
2.50
|
2,285,791
|
9.27
|
|||||||
Total
|
2,350,000
|
9.27
|
2,285,791
|
9.27
|
Number
of Shares
|
Weighted
Average
Price
Per Share
|
|||||||
Outstanding
at December 31, 2008
|
2,350,000
|
$
|
2.50
|
|||||
Granted
|
-
|
-
|
||||||
Exercised
|
-
|
-
|
||||||
Cancelled
or expired
|
-
|
-
|
||||||
Outstanding
at March 31, 2009
|
2,350,000
|
$
|
2.50
|
|||||
Exercisable
at March 31, 2009
|
2,302,537
|
$
|
2.50
|
|||||
Not
exercisable at March 31, 2009
|
47,463
|
$
|
2.50
|
Number
of Shares
|
Weighted
Average
Price
Per Share
|
|||||||
Outstanding
at December 31, 2008
|
2,350,000
|
$
|
2.50
|
|||||
Granted
|
-
|
-
|
||||||
Exercised
|
-
|
-
|
||||||
Cancelled
or expired
|
-
|
-
|
||||||
Outstanding
at March 31, 2009
|
2,350,000
|
$
|
2.50
|
|||||
Exercisable
at March 31, 2009
|
2,302,537
|
$
|
2.50
|
|||||
Not
exercisable at March 31, 2009
|
47,463
|
$
|
2.50
|
•
|
future
financial and operating results, including projections of revenues,
income, expenditures, cash balances and other financial
items;
|
•
|
capital
requirements and the need for additional
financing;
|
•
|
our
ability to develop commercially viable
products;
|
•
|
our
intellectual property rights and similar rights of others, including
actual or potential competitors;
|
•
|
the
outcome of regulatory submissions and approvals and clinical
trials;
|
•
|
the
performance of our future products and their potential to generate
revenues;
|
•
|
our
beliefs and opinions about the safety and efficacy of any of our future
products and the results of our
studies;
|
•
|
development
of new products;
|
•
|
growth,
expansion and acquisition
strategies;
|
•
|
current
and future economic and political
conditions;
|
•
|
overall
industry and market performance;
|
•
|
competition;
|
•
|
management’s
goals and plans for future operations;
and
|
•
|
other
assumptions described in this report underlying or relating to any
forward-looking statements.
|
ITEM 4.
|
ITEM 1.
|
ITEM 1A.
|
ITEM 3.
|
ITEM 5.
|
ITEM 6.
|
EXHIBIT NO.
|
NAME OF EXHIBIT
|
|
2.1
|
Agreement
of Merger, dated as of August 6, 2008, by and between Roughneck Supplies,
Inc. and Omnimmune Holdings, Inc. (incorporated by reference to Exhibit
2.1 to our Current Report on Form 8-K filed on August 12,
2008).
|
|
2.2
|
Agreement
of Merger and Plan of Reorganization, dated as of August 7, 2008, by and
among the Omnimmune Holdings, Inc., Omnimmune Acquisition Corp., a wholly
owned subsidiary of the Company, and Omnimmune Corp. (incorporated by
reference to Exhibit 2.2 to our Current Report on Form 8-K filed on August
12, 2008).
|
|
2.3
|
Certificate
of Merger, effective August 6, 2008, merging Roughneck Supplies, Inc. with
and into Omnimmune Holdings, Inc. (incorporated by reference to Exhibit
2.3 to our Current Report on Form 8-K filed on August 12,
2008).
|
|
2.4
|
Articles
of Merger, effective August 7, 2008, merging Omnimmune Corp. with and into
Omnimmune Acquisition Corp. (incorporated by reference to Exhibit 2.4 to
our Current Report on Form 8-K filed on August 12,
2008).
|
|
4.1
|
Second Amended and Restated Convertible Demand
Promissory Note
|
|
10.1
|
Registration
Rights Agreement, dated as of August 7, 2008, by and among Omnimmune
Holdings, Inc. and the stockholders of Omnimmune Holdings, Inc. parties
thereto (incorporated by reference to Exhibit 10.15 to our Current Report
on Form 8-K filed on August 12, 2008).
|
|
10.2
|
Form
of Lock-Up Agreement between the Company and executive officers and
certain stockholders (incorporated by reference to Exhibit 10.18 to our
Current Report on Form 8-K filed on August 12, 2008).
|
|
10.3
|
Amendment
and Pledge dated July 31, 2008, to Gift Agreement entered into as of April
18, 2008, by and among The Ohio State University Medical Center, The Ohio
State University Foundation and Omnimmune Corp. (incorporated by reference
to Exhibit 10.23 to our Current Report on Form 8-K filed on August 12,
2008).
|
|
31.1
|
||
32.1
|
OMNIMMUNE
HOLDINGS, INC.
|
||
Dated:
May 20, 2009
|
/s/ HARRIS A.
LICHTENSTEIN
|
|
Harris
A. Lichtenstein
|
||
Chief
Executive Officer
|
1 Year Omnimmune (CE) Chart |
1 Month Omnimmune (CE) 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