20-1372858
|
||||
(I.R.S.
employer
|
||||
incorporation
or organization)
|
identification
number)
|
Large
accelerated filer:
o
|
|
Accelerated
filer:
o
|
|
Non-accelerated
filer:
o(Do
not check if a smaller reporting
company)
|
Smaller
reporting company: x
|
PART I | |
Item 1. | Business |
Item 1A. | Risk Factors |
Item 1B. | Unresolved Staff Comments |
Item 2. | Property |
Item 3. | Legal Proceedings |
Item 4. | Submission of Matters to a Vote of Security Holders |
PART II | |
Item
5.
|
Market for Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities |
Item 6. | Selected Financial Data |
Item 7. | Management's Discussion And Analysis Of Financial Condition And Results Of Operations |
Item 7A. | Quantitative and Qualitative Disclosures About Market Risk |
Item 8. | Financial Statements |
Item 9. | Changes in and Disagreements with Accountants on Accounting and Financial Disclosure |
Item 9A (T). | Disclosure Controls and Procedures |
Item 9B. | Other Information |
PART III | |
Item 10. | Directors, Executive Officers and Corporate Governance |
Item 11. | Executive Compensation |
Item 12. | Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters |
Item 13. | Certain Relationships and Related Transactions, and Director Independence |
Item 14. | Principal Accountant Fees and Services |
PART IV | |
Item 15. | Exhibits and Financial Statement Schedules |
1.
|
our
ability to develop and manufacture commercially viable
products
|
2.
|
the
continued expansion of our business
|
3.
|
general
economic conditions in both foreign and domestic
markets
|
4.
|
lack
of growth in our industry
|
5.
|
our
ability to comply with government
regulations
|
6.
|
a
failure to manage our business effectively and
profitably
|
7.
|
our
ability to sell both new and existing products at profitable, yet
competitive, prices
|
1.
|
Users
of conventional hydrocarbon energy sources (oil and natural gas)
face
increasing problems with maintaining supply in the face of growing
global
demand;
|
2.
|
Power
reliability (that is, the electric power provided to commercial and
consumer markets through the electrical grid) is becoming an increasing
problem in the United States and other countries due to aging
infrastructure, necessitating alternative off-grid power sources
for
back-up during outages or as primary power
sources;
|
3.
|
The
increasing proliferation of electronic devices (for example, cell
phones,
portable digital movie and music players and personal computers)
and their
power demands are becoming more challenging for conventional battery
technology to keep pace;
|
4.
|
Increasing
global environmental and regulatory issues are making the use of
hydrocarbons ever more difficult;
and
|
5.
|
Increasing
geopolitical issues are causing global security concerns related
to the
availability and price of oil and natural
gas.
|
1.
|
Safety
- Hydrogen is produced only as it is needed, making it a safer
product;
|
2.
|
Reliability
- The HydroCell has few moving parts, making it a reliable fuel
source;
|
3.
|
Cost
- The HydroCell cartridges are inexpensive compared with the costs
associated with generating an equal amount of energy from conventional
energy sources because they provide clean
energy;
|
4.
|
Disposability
- The HydroCell cartridges are disposable. The by-product is an inert,
solid, chemical oxide with minimal health hazard that can be discarded
in
landfills; and
|
5.
|
Shelf
Life - The HydroCell can lie dormant for an extended period of time
without losing its energy
density.
|
· |
Trulite’s
management team and Board of Directors have substantial experience
in
electrical and portable power generation, in operating and growing
businesses and in key disciplines such as manufacturing/supply chain
management and marketing.
|
· |
Trulite
plans to provide integrated power generation solutions for off-grid
markets (which include back-up power) for requirements up to one
kilowatt.
|
· |
Trulite
offers hybrid products that can both generate and store power. Trulite
incorporates advanced technology batteries into its solutions. This
hybrid
solution enables Trulite to provide instant-on back-up power, continuous
power even with intermittent loads (such as refrigerators), continuous
power even with intermittent power generation (such as solar or wind),
and
capacity for peak loads.
|
· |
By
using dry sodium borohydride in the KH4, Trulite’s fuel source is more
stable, less costly and able to produce more power per pound than
other
fuel technologies.
|
· |
Trulite
has a more robust integration and control technology incorporated
into its
products that provides for the direct integration of the solar and
wind
power sources.
|
· |
Trulite
plans to have its products available for shipment to the market in
2008.
|
1.
|
Integrity
above reproach:
All members of our team and strategic partners are committed to conducting
business in an ethical manner with our customers, suppliers, partners,
employees, and the communities in which we operate. There is zero
tolerance for behavior at any level that does not adhere to this
principle.
|
2.
|
Frugality:
We
and our strategic partners are committed to the prudent allocation
of
resources. In every aspect of normal business activities, resource
allocations are carefully weighed before making a decision. Alternatives
are thoroughly discussed to determine if there is a better, more
efficient
option. We intend to make investments in technology and people in
order to
retain and enhance our competitive position and create fair returns
for
our stockholders.
|
1. |
the
competitive cost of fuel cell
systems
|
2. |
the
emergence of newer and more competitive
technology
|
3. |
the
future cost of raw materials
|
4. |
regulatory
requirements
|
5. |
consumer
perceptions regarding the safety of our
product
|
6. |
consumer
reluctance to try new products and
technologies
|
1. |
control
of the market for the security by one or a few broker-dealers that
are
often related to the promoter or
issuer
|
2. |
manipulation
of prices through prearranged matching of purchases and sales and
false
and misleading press releases
|
3. |
“boiler
room” practices involving high pressure sales tactics and unrealistic
price projections by inexperienced sales
persons
|
4. |
excessive
and undisclosed bid-ask differentials and markups by selling
broker-dealers
|
5. |
the
wholesale dumping of the same securities by promoters and broker-dealers
after prices have been manipulated to a desired level, along with
the
inevitable collapse of those prices with consequent investor
losses
|
|
2007
|
||||||
|
High
|
Low
|
|||||
First
Quarter Ending March 31
|
N/A
|
N/A
|
|||||
Second
Quarter Ending June 30
|
$
|
1.25
|
$
|
1.00
|
|||
Third
Quarter Ending September 30
|
$
|
.90
|
$
|
.41
|
|||
Fourth
Quarter Ending December 31
|
$
|
.86
|
$
|
.40
|
Twelve Months Ended December 31,
|
|||||||
2007
|
2006
|
||||||
Sales
|
$
|
2,883
|
$
|
8,333
|
|||
Cost
of sales
|
2,674
|
5,912
|
|||||
GROSS
PROFIT
|
209
|
2,421
|
|||||
Operating
expenses:
|
|||||||
Research
and development
|
1,928,582
|
1,216,616
|
|||||
Depreciation
|
26,097
|
14,848
|
|||||
General
and administrative
|
2,338,642
|
2,190,319
|
|||||
TOTAL
OPERATING EXPENSES
|
4,293,321
|
3,421,783
|
|||||
LOSS
FROM OPERATIONS
|
(4,293,112
|
)
|
(3,419,362
|
)
|
|||
Other
income (expense):
|
|||||||
Interest
expense
|
(436,708
|
)
|
(29,726
|
)
|
|||
Interest
income
|
4,499
|
5,794
|
|||||
TOTAL
OTHER INCOME (EXPENSE)
|
(432,209
|
)
|
(23,932
|
)
|
|||
LOSS
BEFORE INCOME TAXES
|
(4,725,321
|
)
|
(3,443,294
|
)
|
|||
Income
taxes
|
-
|
-
|
|||||
NET
LOSS
|
$
|
(4,725,321
|
)
|
$
|
(3,443,294
|
)
|
Issue date
|
Maturity
|
Principal
|
Interest rate
|
|||||||
August
9, 2006
|
December 31, 2007 (As amended) |
|
$
|
125,000
|
12.25% (As amended) |
|
||||
November
22, 2006
|
December 31, 2007 (As amended) |
|
$
|
400,000
|
12.25% (As amended) |
|
||||
February
6, 2007
|
December 31, 2007 (As amended) |
|
$
|
240,000
|
12.25% (As amended) |
|
||||
May
30, 2007
|
February 19, 2008 |
$
|
240,000
|
11.25% |
|
|||||
August 20, 2007
|
May 16, 2008 |
$
|
250,000
|
12.25% |
|
Issue date
|
Maturity
|
Principal
|
Interest rate
|
|||||||
August
9, 2006
|
December 31, 2007 (As amended) |
|
$
|
125,000
|
12.25% (As amended) |
|
||||
September
21, 2006
|
December 31, 2007 (As amended) |
|
$
|
250,000
|
12.25% (As amended) |
|
||||
October
26, 2006
|
December 31, 2007 (As amended) |
|
$
|
250,000
|
12.25% (As amended) |
|
||||
November
28, 2006
|
December 31, 2007 (As amended) |
|
$
|
100,000
|
12.25% (As amended) |
|
||||
February
6, 2007
|
December 31, 2007 (As amended) |
|
$
|
360,000
|
12.25% (As amended) |
|
||||
May
31, 2007
|
February 19, 2008 |
$
|
360,000
|
11.25% |
|
|||||
August
20, 2007
|
May 16, 2008 |
$
|
375,000
|
12.25% |
|
Report
of Independent Registered Public Accounting Firm
|
F-1
|
|
Balance
Sheets
|
F-2
|
|
Statements
of Operations
|
F-3
|
|
Statements
of Cash Flows
|
F-4
|
|
Statements
of Stockholders’ Deficit
|
F-5
|
|
Notes
to Financial Statements
|
F-7
|
December 31,
|
December 31,
|
||||||
2007
|
2006
|
||||||
ASSETS
|
|||||||
Current
assets:
|
|||||||
Cash
and cash equivalents
|
$
|
374,134
|
$
|
275,957
|
|||
Prepaid
expenses and other current assets
|
23,793
|
13,372
|
|||||
Total
current assets
|
397,927
|
289,329
|
|||||
Property
and equipment, net
|
53,322
|
50,079
|
|||||
Patent
application fees
|
41,963
|
19,843
|
|||||
Total
assets
|
$
|
493,212
|
$
|
359,251
|
|||
LIABILITIES
AND STOCKHOLDERS' DEFICIT
|
|||||||
Current
liabilities:
|
|||||||
Accounts
payable and accrued expenses
|
$
|
260,238
|
$
|
239,544
|
|||
Due
to affiliates
|
57,363
|
62,363
|
|||||
Notes
payable to affiliates
|
-
|
1,250,000
|
|||||
Notes
payable, net of unamortized discount of $28,778 as of December 31,
2007
|
396,222
|
-
|
|||||
Total
current liabilities
|
713,823
|
1,551,907
|
|||||
Commitments
and contingencies
|
|||||||
Stockholders'
deficit:
|
|||||||
8%
Cumulative Convertible, Series A Preferred Stock; $0.0001 par value,
1,500,000 shares authorized, 0 shares issued and outstanding as of
December 31, 2007 and December 31, 2006.
|
-
|
-
|
|||||
Common
Stock; $0.0001 par value, 50,000,000 and 20,000,000 shares authorized,
21,201,270 and 11,785,491 shares issued and outstanding as of December
31,
2007 and December 31, 2006, respectively.
|
2,120
|
1,178
|
|||||
Additional
paid-in-capital
|
15,572,927
|
9,537,425
|
|||||
Deficit
accumulated during the development stage
|
(15,795,658
|
)
|
(10,731,259
|
)
|
|||
Total
stockholders' deficit
|
(220,611
|
)
|
(1,192,656
|
)
|
|||
Total
liabilities and stockholders' deficit
|
$
|
493,212
|
$
|
359,251
|
Period From
|
||||||||||
Inception
|
||||||||||
Twelve Months Ended
|
(July 15, 2004)
|
|||||||||
December 31,
|
Through
|
|||||||||
2007
|
2006
|
December 31, 2007
|
||||||||
Sales
|
$
|
2,883
|
$
|
8,333
|
$
|
29,633
|
||||
Cost
of sales
|
2,674
|
5,912
|
21,059
|
|||||||
GROSS
PROFIT
|
209
|
2,421
|
8,574
|
|||||||
Operating
expenses:
|
||||||||||
Research
and development
|
1,928,582
|
1,216,616
|
4,295,722
|
|||||||
Depreciation
|
26,097
|
14,848
|
48,908
|
|||||||
General
and administrative
|
2,338,642
|
2,190,319
|
5,085,058
|
|||||||
TOTAL
OPERATING EXPENSES
|
4,293,321
|
3,421,783
|
9,429,688
|
|||||||
LOSS
FROM OPERATIONS
|
(4,293,112
|
)
|
(3,419,362
|
)
|
(9,421,114
|
)
|
||||
Other
income (expense):
|
||||||||||
Interest
expense
|
(436,708
|
)
|
(29,726
|
)
|
(467,097
|
)
|
||||
Interest
income
|
4,499
|
5,794
|
15,622
|
|||||||
TOTAL
OTHER INCOME (EXPENSE)
|
(432,209
|
)
|
(23,932
|
)
|
(451,475
|
)
|
||||
LOSS
BEFORE INCOME TAXES
|
(4,725,321
|
)
|
(3,443,294
|
)
|
(9,872,589
|
)
|
||||
Income
taxes
|
-
|
-
|
-
|
|||||||
NET
LOSS
|
(4,725,321
|
)
|
(3,443,294
|
)
|
$
|
(9,872,589
|
)
|
|||
Preferred
stock dividends
|
-
|
(39,275
|
)
|
|||||||
Deemed
dividend on conversion of preferred stock to common stock
|
-
|
(1,586,150
|
)
|
|||||||
Deemed
dividend on warrant modifications
|
(339,078
|
)
|
-
|
|||||||
NET
LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$
|
(5,064,399
|
)
|
$
|
(5,068,719
|
)
|
||||
NET
LOSS PER COMMON SHARE
|
||||||||||
Basic
and diluted
|
$
|
(0.37
|
)
|
$
|
(0.37
|
)
|
||||
Preferred
and deemed dividends
|
(0.03
|
)
|
(0.18
|
)
|
||||||
Attributable
to common stockholders
|
$
|
(0.40
|
)
|
$
|
(0.55
|
)
|
||||
WEIGHTED
AVERAGE COMMON SHARES OUTSTANDING:
|
||||||||||
Basic
|
12,766,702
|
9,139,510
|
||||||||
Diluted
|
12,766,702
|
9,139,510
|
Period From
|
||||||||||
Inception
|
||||||||||
(July 15, 2004)
|
||||||||||
Twelve Months Ended December 31,
|
Through
|
|||||||||
2007
|
2006
|
December 31, 2007
|
||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
||||||||||
Net
loss
|
$
|
(4,725,321
|
)
|
$
|
(3,443,294
|
)
|
$
|
(9,872,589
|
)
|
|
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
||||||||||
Depreciation
|
26,097
|
14,848
|
48,908
|
|||||||
Amortization
of debt discount
|
147,322
|
-
|
147,322
|
|||||||
Common
stock issued for consulting services
|
75,000
|
285,000
|
360,000
|
|||||||
Common
stock issued for management fees
|
-
|
-
|
133,840
|
|||||||
Stock-based
compensation expense
|
223,518
|
511,157
|
734,675
|
|||||||
Warrants
issued for consulting services
|
18,478
|
162,155
|
180,633
|
|||||||
Debt
conversion expense
|
177,147
|
|
177,147
|
|||||||
Write-off
of research and development expenses
|
-
|
-
|
606,798
|
|||||||
Changes
in operating assets and liabilities:
|
||||||||||
Due
to/from affiliate
|
455,094
|
86,136
|
517,457
|
|||||||
Accounts
receivable
|
-
|
16,667
|
-
|
|||||||
Prepaid
expenses and other current assets
|
(10,421
|
)
|
(5,528
|
)
|
(17,328
|
)
|
||||
Grants
receivable
|
-
|
-
|
850
|
|||||||
Accounts
payable and accrued expenses
|
52,135
|
194,723
|
283,570
|
|||||||
Net
cash used in operating activities
|
(3,560,951
|
)
|
(2,178,136
|
)
|
(6,698,717
|
)
|
||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||||||
Purchases
of fixed and intangible assets
|
(51,460
|
)
|
(31,889
|
)
|
(137,737
|
)
|
||||
Net
cash used in investing activities
|
(51,460
|
)
|
(31,889
|
)
|
(137,737
|
)
|
||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||||
Proceeds
from issuance of common stock
|
1,200,000
|
1,000,000
|
2,200,000
|
|||||||
Proceeds
from exercise of stock options
|
50,088
|
-
|
50,088
|
|||||||
Proceeds
from issuance of common stock warrants with debt financing
|
176,100
|
-
|
176,100
|
|||||||
Proceeds
from issuance of preferred stock
|
-
|
-
|
1,250,000
|
|||||||
Proceeds
from issuance of notes payable
|
748,900
|
-
|
748,900
|
|||||||
Proceeds
from issuance of notes payable to affiliates
|
1,535,500
|
1,250,000
|
3,534,400
|
|||||||
Net
cash provided by financing activities
|
3,710,588
|
2,250,000
|
7,959,488
|
|||||||
NET
INCREASE IN CASH AND CASH EQUIVALENTS
|
98,177
|
39,975
|
1,123,034
|
|||||||
CASH
AND CASH EQUIVALENTS, beginning of period
|
275,957
|
235,982
|
-
|
|||||||
CASH
AND CASH EQUIVALENTS, end of period
|
$
|
374,134
|
$
|
275,957
|
$
|
1,123,034
|
||||
NON-CASH
INVESTING AND FINANCING ACTIVITIES:
|
||||||||||
Preferred
stock issued for acquisition
|
$
|
-
|
$
|
-
|
$
|
20,000
|
||||
Common
stock issued for acquisition
|
$
|
-
|
$
|
-
|
$
|
592,460
|
||||
Common
stock issued for consulting services
|
$
|
75,000
|
$
|
285,000
|
$
|
360,000
|
||||
Common
stock issued for management fees
|
$
|
-
|
$
|
-
|
$
|
133,840
|
||||
Warrants
issued for consulting services
|
$
|
18,478
|
$
|
162,155
|
$
|
180,633
|
||||
Common
stock options issued for compensation
|
$
|
223,518
|
$
|
511,157
|
$
|
734,675
|
||||
Common
stock issued through coversion of notes payable, including accrued
interest of $31,442
|
$
|
531,442
|
$
|
-
|
$
|
531,442
|
||||
Common
stock issued through coversion of notes payable to affiliates, including
accrued interest of $170,593
|
$
|
3,245,593
|
$
|
-
|
$
|
3,245,593
|
||||
Additional
paid-in capital credited through an expense recognized due to the
induced
conversion of notes payable
|
$
|
177,147
|
$
|
-
|
$
|
177,147
|
||||
Affiliate
payable relieved through issuance of note payable
|
$
|
289,500
|
$
|
-
|
$
|
289,500
|
||||
Cash
paid for interest
|
$
|
-
|
$
|
28,897
|
$
|
28,897
|
8% Cumulative
|
||||||||||||||||||||||
Convertible Series A
|
Additional
|
|||||||||||||||||||||
Preferred Stock
|
Common Stock
|
Paid-in
|
Accumulated
|
|||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Deficit
|
Total
|
||||||||||||||||
Cash
issuances:
|
||||||||||||||||||||||
July
28, 2004; issuance of preferred stock at $1.00 per share
|
100,000
|
$
|
10
|
-
|
$
|
-
|
$
|
99,990
|
$
|
-
|
$
|
100,000
|
||||||||||
November
5, 2004; issuance of preferred stock at $1.00 per share
|
190,000
|
19
|
-
|
-
|
189,981
|
-
|
190,000
|
|||||||||||||||
November
12, 2004; issuance of preferred stock at $1.00 per share
|
10,000
|
1
|
-
|
-
|
9,999
|
-
|
10,000
|
|||||||||||||||
Non-cash
issuances:
|
||||||||||||||||||||||
July
22, 2004; preferred stock issued in the acquisition of Trulite Technology,
LC based on fair value of stock issued of $1.00 per share
|
20,000
|
2
|
-
|
-
|
19,998
|
-
|
20,000
|
|||||||||||||||
July
22, 2004; common stock issued in the acquisition of Trulite Technology,
LC
based on fair value of stock issued of $0.20 per share (post April
2005
split)
|
-
|
-
|
2,962,300
|
296
|
592,164
|
-
|
592,460
|
|||||||||||||||
July
28, 2004; common stock issued for management services based on fair
value
of stock issued of $0.20 per share (post April 2005 split)
|
-
|
-
|
343,850
|
34
|
68,736
|
-
|
68,770
|
|||||||||||||||
Accretion
of dividends
|
-
|
6,624
|
-
|
-
|
(6,624
|
)
|
-
|
-
|
||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
(878,022
|
)
|
(878,022
|
)
|
|||||||||||||
Balance,
December 31, 2004
|
320,000
|
6,656
|
3,306,150
|
330
|
974,244
|
(878,022
|
)
|
103,208
|
||||||||||||||
Cash
issuances:
|
||||||||||||||||||||||
February
1, 2005; issuance of preferred stock, at $1.00 per share
|
200,000
|
20
|
-
|
-
|
199,980
|
-
|
200,000
|
|||||||||||||||
June
1, 2005; issuance of preferred stock at $0.80 per share
|
934,725
|
93
|
-
|
-
|
749,907
|
-
|
750,000
|
|||||||||||||||
Non-cash
issuances:
|
||||||||||||||||||||||
January
28, 2005; common stock issued for management services based on fair
value
of stock issued of $0.20 per share (post April 2005 split)
|
-
|
-
|
325,350
|
33
|
65,037
|
-
|
65,070
|
|||||||||||||||
Accretion
of dividends
|
-
|
84,074
|
-
|
-
|
(84,074
|
)
|
-
|
-
|
||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
(825,952
|
)
|
(825,952
|
)
|
|||||||||||||
Balance,
December 31, 2005
|
1,454,725
|
90,843
|
3,631,500
|
363
|
1,905,094
|
(1,703,974
|
)
|
292,326
|
||||||||||||||
Cash
issuances:
|
||||||||||||||||||||||
April
13, 2006; issuance of common stock and warrants
|
-
|
-
|
1,000,000
|
100
|
999,900
|
-
|
1,000,000
|
|||||||||||||||
Non-cash
issuances:
|
||||||||||||||||||||||
April
26, 2006; common stock issued for consulting services based on fair
value
of stock issued of $0.95 per share
|
-
|
-
|
300,000
|
30
|
284,970
|
-
|
285,000
|
|||||||||||||||
April
26, 2006; warrants to purchase common stock issued for consulting
services
based on fair value of warrants issued
|
-
|
-
|
-
|
-
|
162,155
|
-
|
162,155
|
|||||||||||||||
Accretion
of dividends
|
-
|
39,275
|
-
|
-
|
(39,275
|
)
|
-
|
-
|
||||||||||||||
May
2, 2006; accretion of preferred stock for deemed dividend on conversion
of
accrued dividends to common stock
|
-
|
161,388
|
-
|
-
|
(161,388
|
)
|
-
|
-
|
||||||||||||||
May
2, 2006; accretion of preferred stock for deemed dividend on conversion
to
common stock
|
-
|
1,424,762
|
-
|
-
|
(978,494
|
)
|
(446,268
|
)
|
-
|
|||||||||||||
May
2, 2006; conversion of preferred stock to common stock
|
(1,454,725
|
)
|
(1,716,268
|
)
|
6,853,991
|
685
|
6,853,306
|
(5,137,723
|
)
|
-
|
||||||||||||
Stock-based
compensation
|
-
|
-
|
-
|
-
|
511,157
|
-
|
511,157
|
|||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
(3,443,294
|
)
|
(3,443,294
|
)
|
|||||||||||||
Balance,
December 31, 2006
|
-
|
-
|
11,785,491
|
1,178
|
9,537,425
|
(10,731,259
|
)
|
(1,192,656
|
)
|
8% Cumulative
|
||||||||||||||||||||||
Convertible Series A
|
Additional
|
|||||||||||||||||||||
Preferred Stock
|
Common Stock
|
Paid-in
|
Accumulated
|
|||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Deficit
|
Total
|
||||||||||||||||
Cash
issuances:
|
||||||||||||||||||||||
April
1, 2007; exercise of stock options
|
-
|
-
|
100
|
-
|
88
|
-
|
88
|
|||||||||||||||
September
9, 2007; exercise of stock options
|
-
|
-
|
50,000
|
5
|
49,995
|
-
|
50,000
|
|||||||||||||||
November
26, 2007; issuance of common stock
|
-
|
-
|
2,400,000
|
240
|
1,199,760
|
-
|
1,200,000
|
|||||||||||||||
Non-cash
issuance:
|
||||||||||||||||||||||
June
26, 2007; common stock issued for consulting services based on fair
value
of stock issued of $0.75 per share
|
-
|
-
|
100,000
|
10
|
74,990
|
-
|
75,000
|
|||||||||||||||