Florida
(State
of or Other Jurisdiction of Incorporation or Organization)
|
20-1167761
(IRS
Employer I.D. No.)
|
Large
Accelerated filer r
|
Accelerated
filer r
|
Non-accelerated
filer r
(Do
not check if a smaller reporting company)
|
Smaller
reporting company þ
|
Page
|
||
PART
I.
|
FINANCIAL
INFORMATION
|
|
Item
1.
|
3
|
|
3
|
||
4
|
||
5
|
||
6
|
||
Item
2.
|
34
|
|
Item
4T.
|
41
|
|
PART
II.
|
OTHER
INFORMATION
|
|
Item
1.
|
42
|
|
Item
2.
|
42
|
|
Item
3.
|
42
|
|
Item
4.
|
42
|
|
Item
5.
|
42
|
|
Item
6.
|
42
|
|
43
|
Innovative Food Holdings, Inc. and
Subsidiaries
|
||||||||
Consolidated
Balance Sheets
|
||||||||
March
31,
|
December
31,
|
|
||||||
2009
|
2008
|
|||||||
ASSETS
|
(UNAUDITED)
|
(AUDITED)
|
||||||
Current
assets
|
||||||||
Cash
and cash equivalents
|
$
|
117,625
|
$
|
160,545
|
||||
Accounts
receivable, net
|
233,868
|
239,566
|
||||||
Loan
receivable, current portion net
|
73,500
|
60,000
|
||||||
Rent
deposit
|
4,500
|
9,000
|
||||||
Total
current assets
|
429,493
|
469,111
|
||||||
Loan
receivable, net
|
79,500
|
93,000
|
||||||
Property
and equipment, net
|
50,610
|
52,620
|
||||||
$
|
559,603
|
$
|
614,731
|
|||||
LIABILITIES
AND STOCKHOLDERS' DEFICIENCY
|
||||||||
Current
liabilities
|
||||||||
Accounts
payable and accrued liabilities
|
$
|
721,803
|
$
|
832,613
|
||||
Accrued
liabilities- related parties
|
134,085
|
126,671
|
||||||
Accrued
interest, net of discount
|
505,462
|
437,269
|
||||||
Accrued
interest - related parties
|
149,311
|
173,471
|
||||||
Notes
payable, current portion, net of discount
|
938,495
|
938,364
|
||||||
Notes
payable - related parties, current portion, net of
discount
|
279,244
|
261,002
|
||||||
Warrant
liability
|
677,876
|
1,388,287
|
||||||
Option
liability
|
87,267
|
174,692
|
||||||
Conversion
option liability
|
1,141,244
|
1,150,000
|
||||||
Penalty
for late registration of shares
|
-
|
551,400
|
||||||
Total
current liabilities
|
4,634,787
|
6,033,769
|
||||||
Note
payable
|
12,088
|
10,723
|
||||||
4,646,875
|
6,044,492
|
|||||||
Stockholders'
deficiency
|
||||||||
Common
stock, $0.0001 par value; 500,000,000 shares authorized;
|
||||||||
188,577,038
and 183,577,038 shares issued, and 178,577,038
and
|
||||||||
173,577,038
shares outstanding at March 31, 2009 and December 31, 2008, respectively
|
18,858
|
18,358
|
||||||
Additional
paid-in capital
|
2,045,981
|
1,985,335
|
||||||
Accumulated
deficit
|
(6,152,111
|
)
|
(7,433,454
|
)
|
||||
Total
stockholders' deficiency
|
(4,087,272
|
)
|
(5,429,761
|
)
|
||||
$
|
559,603
|
$
|
614,731
|
Innovative Food Holdings, Inc. and
Subsidiaries
|
|
Consolidated
Statements of Operations
|
|
(UNAUDITED)
|
Three
Months Ended March 31,
|
||||||||
2009
|
2008
|
|||||||
(Restated)
|
||||||||
Revenue
|
$
|
1,600,675
|
$
|
1,603,378
|
||||
Cost
of goods sold
|
1,187,694
|
1,286,893
|
||||||
Gross
margin
|
412,981
|
316,485
|
||||||
Selling,
general and administrative expenses
|
386,561
|
336,470
|
||||||
Operating
income (loss)
|
26,420
|
(19,985
|
)
|
|||||
Other
(income) expense:
|
||||||||
Interest expense,
net
|
111,169
|
85,371
|
||||||
(Gain)
loss on extinguishment of debt
|
(222,656
|
)
|
168,620
|
|||||
Loss
on revaluation of penalty shares
|
-
|
330,840
|
||||||
(Gain)
loss from change in fair value of warrant liability
|
(710,411
|
)
|
600,712
|
|||||
Fair
value of options issued
|
-
|
39,344
|
||||||
(Gain)
loss from change in fair value of option liability
|
(87,425
|
)
|
35,026
|
|||||
(Gain)
loss from change in fair value of conversion option
liability
|
(345,600
|
)
|
669,741
|
|||||
(1,254,923
|
)
|
1,929,654
|
||||||
Income before
tax expense
|
1,281,343
|
(1,949,639
|
)
|
|||||
Income
tax expense
|
-
|
-
|
||||||
Net
income (loss)
|
$
|
1,281,343
|
$
|
(1,949,639
|
)
|
|||
Net
income (loss) per share - basic
|
$
|
0.007
|
$
|
(0.011
|
)
|
|||
Net
income (loss) per share diluted
|
$
|
0.002
|
$
|
(0.011
|
)
|
|||
Weighted
average shares outstanding - basic
|
183,577,038
|
181,787,638
|
||||||
Weighted
average shares outstanding - diluted
|
670,267,558
|
181,787,638
|
Innovative Food Holdings, Inc. and
Subsidiaries
|
||||||||
Consolidated
Statements of Cash Flows
|
||||||||
(UNAUDITED)
|
||||||||
Three
Months Ended March 31,
|
||||||||
2009
|
2008
|
|||||||
Cash
flows from operating activities:
|
(Restated)
|
|||||||
Net
income (loss)
|
$
|
1,281,343
|
$
|
(1,949,639
|
)
|
|||
Adjustments
to reconcile net loss to net
|
||||||||
cash used
in operating activities:
|
||||||||
Depreciation
and amortization
|
9,550
|
10,016
|
||||||
(Gain) loss on extinguishment of debt
|
(222,656
|
)
|
168,620
|
|||||
Issuance
of shares common stock to a consultant
|
10,000
|
-
|
||||||
Fair
value of warrants and options issued in excess of discount on
notes
|
-
|
39,344
|
||||||
Amortization
of discount on notes payable
|
15,632
|
15,197
|
||||||
Amortization
of discount on accrued interest
|
44,608
|
30,990
|
||||||
Change in fair value of warrant liability
|
(710,411
|
)
|
600,709
|
|||||
Change
in fair value of option liability
|
(87,425
|
)
|
35,026
|
|||||
Change in fair value of conversion option liability
|
(345,600
|
)
|
669,741
|
|||||
Revaluation of penalty for late registration of shares
|
-
|
330,836
|
||||||
Changes
in operating assets and liabilities:
|
||||||||
Accounts
receivable
|
5,698
|
79,748
|
||||||
Prepaid
expenses and other current assets
|
4,500
|
-
|
||||||
Accounts
payable and accrued expenses- related party
|
34,400
|
20,692
|
||||||
Accounts
payable and accrued expenses
|
(73,726
|
)
|
(94,677
|
)
|
||||
Net
cash used in operating activities
|
(34,087
|
)
|
(43,397
|
)
|
||||
Cash
flows from investing activities:
|
||||||||
Acquisition
of property and equipment
|
(7,540
|
)
|
-
|
|||||
Net
cash used in investing activities
|
(7,540
|
)
|
-
|
|||||
Cash
flows from financing activities:
|
||||||||
Principal
payments on debt
|
(1,293
|
)
|
(1,673
|
)
|
||||
Net
cash used in financing activities
|
(1,293
|
)
|
(1,673
|
)
|
||||
Decrease
in cash and cash equivalents
|
(42,920
|
)
|
(45,070
|
)
|
||||
Cash
and cash equivalents at beginning of year
|
160,545
|
74,610
|
||||||
Cash
and cash equivalents at end of year
|
$
|
117,625
|
$
|
29,540
|
||||
Supplemental
disclosure of cash flow information:
|
||||||||
Cash
paid during the period for:
|
||||||||
Interest
|
$
|
358
|
$
|
557
|
||||
Income
Taxes
|
$
|
-
|
$
|
-
|
Computer
Equipment
|
3
years
|
Office
Furniture and Fixtures
|
5
years
|
Income
|
Shares
|
Per-Share
|
||||||||||
(Numerator)
|
(Denominator)
|
Amount
|
||||||||||
Basic
earnings per share
|
$ | 1,281,343 | 183,577,038 | $ | 0.007 | |||||||
Effect
of Dilutive Securities:
|
||||||||||||
Conversion
of notes and interest to common stock:
|
||||||||||||
Additional
shares reserved interest for conversion
|
||||||||||||
Decrease
in interest expense due to conversion
|
110,811 | 483,690,520 | ||||||||||
Remove
gain on revaluation of conversion option liability
|
(345,600 | ) | ||||||||||
Shares
accrued, not yet issued
|
- | 3,000,000 | ||||||||||
Diluted
earnings per share
|
$ | 1,046,554 | 670,267,558 | $ | 0.002 |
Three Months ended March
31,
|
||||||||
2009
|
2008
|
|||||||
Option
expense
|
$ | - | $ | 39,344 | ||||
(Gain)
loss on revaluation of options
|
$ | (87,425 | ) | $ | 35,026 |
Weighted
|
||||||||
Average
|
||||||||
Number
of
|
Exercise
|
|||||||
Shares
|
Price
|
|||||||
Options
outstanding at December 31, 2008
|
35,500,000
|
$
|
0.013
|
|||||
Granted
|
-
|
-
|
||||||
Exercised
|
-
|
-
|
||||||
Cancelled/Expired
|
-
|
-
|
||||||
Options
outstanding at March 31, 2009
|
35,500,000
|
$
|
0.013
|
|||||
Exercisable
|
35,400,000
|
$
|
0.012
|
|||||
Not
exercisable
|
100,000
|
$
|
0.500
|
March
31, 2009
|
December
31, 2008
|
|||||||
Accounts
receivable from customers
|
$
|
236,939
|
$
|
255,443
|
||||
Allowance
for doubtful accounts
|
(3,071
|
)
|
(15,877
|
)
|
||||
Accounts
receivable, net
|
$
|
233,868
|
$
|
239,566
|
March
31, 2009
|
December
31, 2008
|
|||||||
Computer
equipment
|
$
|
301,812
|
$
|
292,608
|
||||
Furniture
and fixtures
|
65,650
|
67,298
|
||||||
367,462
|
359,906
|
|||||||
Less
accumulated depreciation and amortization
|
316,852
|
|
307,286
|
|||||
Total
|
$
|
50,610
|
$
|
52,620
|
March
31,
|
December
31,
|
|||||
2009
|
2008
|
|||||
Trade
payables
|
$ | 715,182 | $ | 824,172 | ||
Accrued
payroll and commissions
|
6,621 | 8,441 | ||||
$ | 721,803 | $ | 832,613 |
March
31, 2009:
|
Gross
|
Discount
|
Net
|
|||||||||
Non-related
parties
|
$
|
515,744
|
$
|
(10,282
|
)
|
$
|
505,462
|
|||||
Related
parties
|
149,311
|
-
|
149,311
|
|||||||||
Total
|
$
|
665,055
|
$
|
(10,282
|
)
|
$
|
654,773
|
December
31, 2008:
|
Gross
|
Discount
|
Net
|
|||||||||
Non-related
parties
|
$
|
441,013
|
$
|
(3,744
|
)
|
$
|
437,269
|
|||||
Related
parties
|
173,471
|
-
|
173,471
|
|||||||||
Total
|
$
|
614,484
|
$
|
(3,744
|
)
|
$
|
610,740
|
March
31,
2009 |
December
31,
2008 |
|||||||
Convertible
note payable in the original amount of $350,000 to Alpha Capital
Aktiengesselschaft (“Alpha Capital”), dated February 25, 2005. This note
consists of $100,000 outstanding under a previous note payable which was
cancelled on February 25, 2005, and $250,000 of new borrowings. We did not
meet certain of our obligations under the loan documents relating to this
issuance. These lapses include not reserving the requisite
number of treasury shares, selling subsequent securities without offering
a right of first refusal, not complying with reporting obligations, not
having our common shares quoted on the OTC:BB and not timely registering
certain securities. This note entered technical
default status on May 16, 2005. The note originally
carried interest at the rate of 8% per annum,
and was due in full on February 24, 2007. Upon
default, the note’s interest rate increased to 15% per annum, and the note
became immediately due. The note is convertible into common stock of the
Company at a conversion price of $0.005 per share. A beneficial conversion
feature in the amount of $250,000 was recorded as a discount to the note,
and was amortized to interest expense during the twelve months ended
December 31, 2005. Accrued interest is convertible into common stock of
the Company at a conversion price of $0.005 per share. Interest
in the amount of $12,760 and $12,902 was accrued on this note
during the three months ended March 31, 2009 and 2008,
respectively. During the twelve months ended December 31, 2006 the note
holder converted $5,000 into shares of common stock. During the twelve
months ended December 31, 2006 the holder of the note converted $27,865 of
accrued interest into common stock. This note is in
default at March 31, 2009 and December 31, 2008.
|
$ | 345,000 | $ | 345,000 | ||||
Convertible
note payable in the original amount of $100,000 to Joel Gold, a board
member and related party, dated October 12, 2004. The note bears interest
at the rate of 8% per annum, has no provisions for a default or past due
rate and was due in full on October 12, 2006. The note is convertible by
the holder into common stock of the Company at a conversion price of
$0.005 per share. A beneficial conversion feature in the amount
of $100,000 was recorded as a discount to the note, and was amortized to
interest expense during the twelve months ended December 31, 2004 and
2005. Accrued interest is convertible by the holder into common stock of
the Company at maturity of the note at a price of $0.005 per
share. Interest in the amount of $493 and $499 was
accrued on this note during the three months ended March 31, 2009, and
2008, respectively. During the twelve months ended December 31,
2006, $75,000 of the principal amount was converted into common stock.
This note was in default at March 31, 2009 and December 31,
2008.
|
25,000 | 25,000 | ||||||
Convertible
note payable in the original amount of $85,000 to Briolette Investments,
Ltd, dated March 11, 2004. The note bears interest at the rate of 8% per
annum, has no provisions for a default or past due rate and was due in
full on March 11, 2006. The note is convertible into common stock of the
Company at a conversion of $0.005 per share. A beneficial conversion
feature in the amount of $85,000 was recorded as a discount to
the note, and was amortized to interest expense during the twelve months
ended December 31, 2004, 2005, and 2006. Accrued interest is convertible
by the holder into common stock of the Company at a price of $0.005 per
share. Interest in the amount of $749 and $758 was accrued on
this note during the three months ended March 31, 2009 and 2008,
respectively. During the twelve months ended December 31, 2005, the note
holder converted $44,000 of the note payable into common
stock. During the twelve months ended December 31,
2006, the Company made a $3,000 cash payment on the principal amount of
the note. This note is in default at March 31, 2009 and
December 31, 2008.
|
38,000 | 38,000 |
Convertible
note payable in the amount of $80,000 to Brown Door, Inc., dated March 11,
2004. The note bears interest at the rate of 8% per annum, has no
provisions for a default or past due rate and was due in full on March 11,
2006. The note is convertible into common stock of the
Company at a conversion of $0.005 per share. A beneficial
conversion feature in the amount of $80,000 was recorded as a discount to
the note, and was amortized to interest expense during the twelve months
ended December 31, 2004, 2005, and 2006. Accrued interest is convertible
by the holder into common stock of the Company at maturity of the note at
a price of $0.005 per share. Interest in the amount of $1,579 and
$1,596 was accrued on this note during the three months ended March 31,
2009, and 2008, respectively. This note is in default at March
31, 2009 and December 31, 2008.
|
80,000 | 80,000 | ||||||
Convertible
note payable in the amount of $50,000 to Whalehaven Capital Fund, Ltd.
(“Whalehaven Capital”) dated February 25, 2005. We did not meet certain of
our obligations under the loan documents relating to this
issuance. These lapses include not reserving the requisites
numbers of treasury shares, selling subsequent securities without offering
a right of first refusal, not complying with reporting obligations, not
having our common shares quoted on the OTC:BB and not timely registering
certain securities. This note is in technical default as of May
16, 2005. The note originally carried interest at
the rate of 8% per annum, and was due in full on February 24, 2007. Upon
default, the note’s interest rate increased to 15% per annum, and the note
became due immediately. The note is convertible into common stock of the
Company at a conversion of $0.005 per share. A beneficial
conversion feature in the amount of $50,000 was recorded as a discount to
the note, and was amortized to interest expense when the note entered
default status in May, 2005. Accrued interest is convertible
into common stock of the Company at a price of $0.005 per
share. Interest in the amount of $1,480 and $1,497
was accrued on this note during the three months ended March 31, 2009 and
2008, respectively. During the twelve months ended December 31,
2006, $10,000 of principal and $589 of accrued interest was converted into
common stock. This note is in default at
March 31, 2009 and December 31, 2008.
|
40,000 | 40,000 | ||||||
Convertible
note payable in the amount of $50,000 to Oppenheimer & Co., /
Custodian for Joel Gold IRA, a related party, dated March 14, 2004. The
note bears interest at the rate of 8% per annum, has no provisions for a
default or past due rate and was due in full on October 12, 2006. The note
is convertible into common stock of the Company at a conversion
of $0.005 per share. A beneficial conversion feature in the amount of
$50,000 was recorded as a discount to the note, and was amortized to
interest expense during the twelve months ended December 31, 2004, 2005,
and 2006. Accrued interest is convertible into common stock of
the Company at a price of $0.005 per share. Interest in the amount of $987
and $998 was accrued on this note during the three months ended
March 31, 2009, and 2008, respectively. This note is in default at March
31, 2009 and December 31, 2008.
|
50,000 | 50,000 | ||||||
Convertible
note payable in the original amount of $30,000 to Huo Hua dated May 9,
2005. The note bears interest at the rate of 8% per annum, has no
provisions for a default or past due rate and was due in full on October
12, 2006. The note is convertible into common stock of the
Company at a conversion of $0.005 per share. A beneficial
conversion feature in the amount of $30,000 was recorded as a discount to
the note, and was amortized to interest expense during the twelve months
ended December 31, 2005 and 2006. Accrued interest is convertible into
common stock of the Company at a price of $0.005 per
share. Interest in the amount of $395 and $399
was accrued on this note during the three months ended March
31, 2009 and 2008, respectively. During the twelve months ended December
31, 2006, the note holder converted $10,000 of principal into common
stock. This note is in default at March 31, 2009 and December
31, 2008.
|
20,000 | 20,000 | ||||||
Convertible
note payable in the amount of $25,000 to Joel Gold a board member and
related party, dated January 25, 2005. The note bears interest at the rate
of 8% per annum, has no provisions for a default or past due rate and was
due in full on January 25, 2007. The note is convertible into
common stock of the Company at a conversion of $0.025 per
share. A beneficial conversion feature in the amount of $25,000 was
recorded as a discount to the note, and was amortized to interest expense
during the twelve months ended December 31, 2005, 2006, and 2007. Accrued
interest is convertible into common stock of the Company at a price of
$0.025 per share. Interest in the amount of $493 and $499 was
accrued on this note during the three months ended March 31, 2009 and
2008, respectively. This note is in default at March 31, 2009
and December 31, 2008.
|
25,000 | 25,000 |
Convertible
note payable in the amount of $25,000 to The Jay & Kathleen Morren
Trust dated January 25, 2005. The note bears interest at the
rate of 6% per annum, has no provisions for a default or past due rate and
was due in full on January 25, 2007. The note is convertible
into common stock of the Company at a conversion of $0.005 per
share. A beneficial conversion feature in the amount of $25,000 was
recorded as a discount to the note, and was amortized to interest expense
during the twelve months ended December 31, 2005, 2006, and 2007. Accrued
interest is convertible into common stock of the Company at a price of
$0.005 per share. Interest in the amount of $369 and was $373 accrued on
this note during the three months ended March 31, 2009 and 2008,
respectively. This note is in default at March 31, 2009 and
December 31, 2008.
|
25,000 | 25,000 | ||||||
Convertible
note payable in the amount of $10,000 to Lauren M. Ferrone, a relative of
a board member and related party, dated October 12, 2004. The note bears
interest at the rate of 8% per annum, has no provisions for a default or
past due rate and was originally due in full on October 12, 2005. On
February 25, 2005, an amendment to the convertible notes was signed which
extended the term, which resulted in a new maturity date of October 12,
2006. The note is convertible into common stock of the
Company at a conversion of $0.01 per share . A beneficial
conversion feature in the amount of $10,000 was recorded as a discount to
the note, and was amortized to interest expense during the twelve months
ended December 31, 2004, 2005, and 2006. Accrued interest is convertible
into common stock of the Company at a price of $0.01 per share. Interest
in the amount of $197 and $200 was accrued on this note during the
three months ended March 31, 2009, and 2008,
respectively. This note is in default at
March 31, 2009 and December 31, 2008.
|
10,000 | 10,000 |
Convertible
note payable in the amount of $10,000 to Richard D. Ferrone, a relative of
a board member and related party, dated October 12, 2004. The note bears
interest at the rate of 8% per annum, has no provisions for a default or
past due rate and was originally due in full on October 12, 2005. On
February 25, 2005, an amendment to the convertible notes was signed which
extended the term, which resulted in a new maturity date of October 12,
2006. The note is convertible into common stock of the
Company at a conversion of $0.01 per share . A beneficial
conversion feature in the amount of $10,000 was recorded as a discount to
the note, and was amortized to interest expense during the twelve months
ended December 31, 2004, 2005, and 2006. Accrued interest is convertible
into common stock of the Company at a price of $0.01 per share. Interest
in the amount of $197 and $200 was accrued on this note during
the three months ended March 31, 2009, and 2008,
respectively. This note is in default at March 31, 2009
and December 31, 2008.
|
10,000 | 10,000 | ||||||
Convertible
note payable in the amount of $10,000 to Christian D. Ferrone, a relative
of a board member and related party, dated October 12, 2004. The note
bears interest at the rate of 8% per annum, has no provisions
for a default or past due rate and was originally due in full on October
12, 2005. On February 25, 2005, an amendment to the convertible notes was
signed which extended the term, which resulted in a new maturity date of
October 12, 2006. The note is convertible into common stock of the
Company at a conversion of $0.01 per share . A beneficial
conversion feature in the amount of $10,000 was recorded as a discount to
the note, and was amortized to interest expense during the twelve months
ended December 31, 2004, 2005, and 2006. Accrued interest is convertible
into common stock of the Company at a price of $0.01 per share. Interest
in the amount of $197 and $200 was accrued on this note during
the three months ended March 31, 2009, and 2008, respectively.
This note is in default and March 31, 2009 and December 31,
2008.
|
10,000 | 10,000 | ||||||
Convertible
note payable in the amount of $10,000 to Andrew I. Ferrone, a relative of
a board member and related party, dated October 12, 2004. The note bears
interest at the rate of 8% per annum, has no provisions for a default or
past due rate and was originally due in full on October 12, 2005. On
February 25, 2005, an amendment to the convertible notes was signed which
extended the term, which resulted in a new maturity date of October 12,
2006. The note is convertible into common stock of the
Company at a conversion of $0.01 per share . A beneficial
conversion feature in the amount of $10,000 was recorded as a discount to
the note, and was amortized to interest expense during the twelve months
ended December 31, 2004, 2005, and 2006. Accrued interest is convertible
into common stock of the Company at a price of $0.01 per share. Interest
in the amount of $197 and $200 was accrued on this note during
the three months ended March 31, 2009, and 2008,
respectively. This note is in default at March 31, 2009
and December 31, 2008.
|
10,000 | 10,000 | ||||||
Convertible
note payable in the amount of $8,000 to Adrian Neilan dated March 11,
2004. The note bears interest at the rate of 8% per annum, has no
provisions for a default or past due rate and is due in full on October
12, 2006. The note is convertible into common stock of the
Company at a conversion of $0.005 per share. A beneficial
conversion feature in the amount of $8,000 was recorded as a discount to
the note, and was amortized to interest expense during the twelve months
ended December 31, 2004, 2005, and 2006. Accrued interest is convertible
into common stock of the Company at a price of $0.005 per share. Interest
in the amount of $157 and $159 was accrued on this note during the three
months ended March 31, 2009, and 2008, respectively. This note
is in default at March 31, 2009 and December 31, 2008.
|
8,000 | 8,000 | ||||||
Convertible
note payable in the amount of $5,000 to Matthias Mueller dated March 11,
2004. The note bears interest at the rate of 8% per annum, has no
provisions for a default or past due rate and was due in full on October
12, 2006. The note is convertible into common stock of the
Company at a conversion of $0.005 per share . A beneficial
conversion feature in the amount of $5,000 was recorded as a discount to
the note, and was amortized to interest expense during the twelve months
ended December 31, 2004, 2005, and 2006. Accrued interest is convertible
into common stock of the Company at a price of $0.005 per share. Interest
in the amount of $99 and $100 was accrued on this note during
the three months ended March 31, 2009, and 2008,
respectively. This note is in default at March 31, 2009 and
December 31, 2008.
|
5,000 | 5,000 |
Convertible
note payable in the amount of $120,000 to Alpha Capital dated August 25,
2005. We did not meet certain of our obligations under the loan documents
relating to this issuance. These lapses include not reserving
the requisite number of treasury shares, selling subsequent securities
without offering a right of first refusal, not complying with reporting
obligations, not having our common shares quoted on the OTC:BB and not
timely registering certain securities. This note is in
technical default as of November 13, 2005. The note originally
carried interest at the rate of 8% per annum, and was due in
full on August 25, 2007. Upon default, the note’s interest rate increased
to 15% per annum and the note became immediately due. The note is
convertible into common stock of the Company at a conversion of
$0.005 per share. A beneficial conversion feature in the amount of
$120,000 was recorded as a discount to the note, and was amortized to
interest expense when the note entered default status in November 2005.
Accrued interest is convertible into common stock of the Company at a
price of $0.005 per share . Interest in the amount of
$4,439 and $4,488 was accrued on this note during the three
months ended March 31, 2009 and 2008, respectively. This note is in
default at March 31, 2009 and December 31, 2008.
|
120,000 | 120,000 | ||||||
Convertible
note payable in the amount of $30,000 to Whalehaven Capital dated August
25, 2005. We did not meet certain of our obligations under the
loan documents relating to this issuance. These lapses include
not reserving the requisite number of treasury shares, selling subsequent
securities without offering a right of first refusal, not complying with
reporting obligations, not having our common shares quoted on the OTC:BB
and not timely registering certain securities. This note was in
technical default as of November 13, 2005. The note originally
carried interest at the rate of 8% per annum, and was due in
full on August 25, 2007. Upon default, the note’s interest rate increased
to 15% per annum and the note became immediately due. The note is
convertible into common stock of the Company at a conversion of
$0.005 per share. A beneficial conversion feature in the amount of $30,000
was recorded as a discount to the note, and was amortized to interest
expense when the note entered default status in November 2005.
Accrued interest is convertible into common stock of the Company at a
price of $0.005 per share. Interest in the amount of $1,109 and
$1,122 was accrued on this note during the three months ended March 31,
2009 and 2008, respectively. This note is in default at March
31, 2009 and December 31, 2008.
|
30,000 | 30,000 |
Convertible
note payable in the original amount of $25,000 to Asher Brand, dated
August 25, 2005. We did not meet certain of our obligations under the loan
documents relating to this issuance. These lapses include not
reserving the requisite number of treasury shares, selling subsequent
securities without offering a right of first refusal, not complying with
reporting obligations, not having our common shares quoted on the OTC:BB
and not timely registering certain securities. This note was in
technical default as of November 13, 2005. The note originally
carried interest at the rate of 8% per annum, and was due in
full on August 25, 2007. Upon default, the note’s interest rate increased
to 15% per annum and the note became immediately due The note is
convertible into common stock of the Company at a conversion of
$0.005 per share . A beneficial conversion feature in the amount of
$25,000 was recorded as a discount to the note, and was amortized to
interest expense when the note entered default status in November, 2005.
Accrued interest is convertible into common stock of the Company at a
price of $0.005 per share. Interest in the amount of $740 and
$860 was accrued on this note during the three months ended
March 31, 2009 and 2008, respectively. During the
twelve months ended December 31, 2006, the holder of the note
converted $2,000 of principal and $3,667 of accrued interest into common
stock, and during the twelve months ended December 31, 2008, the holder of
the note converted an additional $3,000 of principal into common
stock. This note is in default at March 31, 2009 and December
31, 2008.
|
20,000 | 20,000 | ||||||
Convertible
note payable in the original amount of $25,000 to Momona Capital, dated
August 25, 2005. We did not meet certain of our obligations under the loan
documents relating to this issuance. These lapses include not
reserving the requisite number of treasury shares, selling subsequent
securities without offering a right of first refusal, not complying with
reporting obligations, not having our common shares quoted on the OTC:BB
and not timely registering certain securities. This note was in
technical default at November 13, 2005. The note originally
carried interest at the rate of 8% per annum, and was due in
full on August 25, 2007. Upon default, the note’s interest rate increased
to 15% per annum and the note became immediately due The note is
convertible into common stock of the Company at a conversion of
$0.005 per share . A beneficial conversion feature in the amount of
$25,000 was recorded as a discount to the note, and was amortized to
interest expense when the note entered default status in November 2005.
Accrued interest is convertible into common stock of the Company at a
price of $0.005 per share. Interest in the amount of $665 and $860 was
accrued on this note during the three months ended March 31, 2009 and
2008, respectively. During the twelve months ended December 31, 2006, the
holder of the note converted $2,000 of principal and $3,667 of accrued
interest into common stock, and during the twelve months need December 31,
2008, the holder of the note converted an additional $5,000 principal into
common stock. This note is in default at March 31, 2009 and December 31,
2008.
|
18,000 | 18,000 |
Convertible
note payable in the amount of $10,000 to Lane Ventures dated August 25,
2005. We did not meet certain of our obligations under the loan documents
relating to this issuance. These lapses include not reserving
the requisite number of treasury shares, selling subsequent securities
without offering a right of first refusal, not complying with reporting
obligations, not having our common shares quoted on the OTC:BB and not
timely registering certain securities. This note was in
technical default at November 13, 2005. The note originally
carried interest at the rate of 8% per annum, and was due in
full on August 25, 2007. Upon default, the note’s interest rate increased
to 15% per annum and the note became immediately due. The note is
convertible into common stock of the Company at a conversion of
$0.005 per share . A beneficial conversion feature in the amount of
$10,000 was recorded as a discount to the note, and was amortized to
interest expense when the note entered default status in November,
2005. Accrued interest is convertible into common stock of the
Company at a price of $0.005 per share. Interest in the amount of $221 and
$224 was accrued on this note during the three months ended March
31, 2009 and 2008, respectively. During the twelve months
ended December 31, 2006, the holder of the note converted $4,000 of
principal and $1,467 of accrued interest into common
stock. This note is in default at March 31, 2009 and
December 31, 2008.
|
6,000 | 6,000 | |||||||
Note
payable in the amount of $120,000 to Alpha Capital, dated February 7,
2006. The note originally carried interest at the rate of 15% per
annum, and was originally due in full on February 7, 2007. The Company was
not in compliance with various terms of this note, including making timely
payments of interest, and this note was in technical default at May 8,
2006. At this time, the interest rate increased to 20% and the note became
immediately due and payable. During the three months ended September 30,
2007, the Company extended the due date of the notes one year, to October
31, 2007; at the same time, the Company added a convertibility feature,
allowing the noteholders to convert the notes and accrued interest into
common stock of the Company at a rate of $0.005 per share. This note
entered technical default on October 31, 2007. The Company recorded a
discount to this note for the fair value of the conversion feature in the
amount of $95,588 and amortized this discount to interest expense when the
note entered default status in October 2007. On March 12, 2008, the
Company extended this note to March 4, 2009. As consideration for the
extension of this notes, the Company issued five-year warrants as follows:
warrants to purchase 24,000,000 shares of common stock at $0.0115 per
share; 6,000,000shares of common stock at $0.011 per share; and 2,400,000
shares of common stock at $0.005 per share. These warrants were valued via
the Black-Scholes valuation method at an aggregate amount of $126,465.
This transaction was accounted for as an extinguishment of debt, and a
loss of $126,465 was charged to operations during the twelve months
ended December 31, 2008. Interest in the amount of $6,187 and
$5,983 was accrued on this note during the three months ended March 31,
2009 and 2008, respectively.
|
120,000 | 120,000 |
Note
payable in the amount of $30,000 to Whalehaven Capital dated February 7,
2006. The note originally carried interest at the rate of 15%
per annum, and was due in full on February 7, 2007. The Company was not in
compliance with various terms of this note, including making timely
payments of interest, and this note was in technical default at May 8,
2006. At this time, the interest rate increased to 20% and the note became
immediately due and payable. During the three months ended
September 30, 2007, the Company extended the due date of the notes one
year, to October 31, 2007; at the same time, the Company added a
convertibility feature, allowing the noteholders to convert the notes and
accrued interest into common stock of the Company at a rate of $0.005 per
share. This note entered technical default on October 31,
2007. The Company recorded a discount to this note for the fair
value of the conversion feature in the amount of $23,897 and amortized
this discount to interest expense when the note entered default status in
October 2007. On March 12, 2008, the Company
extended this note to March 4, 2009. As consideration for the
extension of this notes, the Company issued five-year warrants
as follows: warrants to purchase 6,000,000 shares of common stock at
$0.0115 per share; 1,500,000 shares of common stock at $0.011 per share;
and 600,000 shares of common stock at $0.005 per share. These warrants
were valued via the Black-Scholes valuation method at an aggregate amount
of $31,616. This transaction was accounted for as an extinguishment of
debt, and a loss of $31,616 was charged to operations during
the twelve months ended December 31, 2008. Interest in the
amount of $1,480 and $1,122 was accrued on this note during the
three months ended March 31, 2009 and 2008,
respectively.
|
30,000 | 30,000 | ||||||
Note payable in the amount of
$75,000 to Michael Ferrone, dated August 2, 2004. The note bears interest
at the rate of 8% per annum, and was due in full on February 2,
2005. On September 30, 2008, this note was extended to December
31, 2009 in exchange for adding a convertibility feature to the note. This
feature allows for conversion to common stock at a price of $0.005 per
share. The Company valued this beneficial conversion feature at the amount
of $89,945 using the Black-Scholed valuation model. $75,000 of
this amount was charged to discount on the note; $4,001 of this discount
was amortized to interest expense during the year ended December 31, 2008.
The balance of the beneficial conversion feature in the amount of $14,945
was charged to interest expense during the year ended December
31, 2008. Interest in the amount of $1,480 and
$1,497 was accrued on this note during the three
months ended March 31, 2009, and 2008,
respectively.
|
75,000 | 75,000 |
Note
payable in the amount of $10,000 to Alpha Capital, dated May 19, 2006. The
originally carried interest at the rate of 15% per annum, and was
originally due in full on November 19, 2006. The Company is not in
compliance with various terms of this note, including making timely
payments of interest, and this note was in technical default at February
20 2006. At this time, the interest rate increased to 20% and the note
became immediately due and payable. During the three months ended
September 30, 2007, the Company extended the due date of the notes one
year, to October 31, 2007; at the same time, the Company added a
convertibility feature, allowing the noteholders to convert the notes and
accrued interest into common stock of the Company at a rate of $0.005 per
share. This note entered technical default on October 31, 2007. The
Company recorded a discount to this note for the fair value of the
conversion feature in the amount of $7,966 and amortized this discount to
interest expense when the note entered default status in October
2007. On March 12, 2008, the Company extended this note to
March 4, 2009. As consideration for the extension of this
notes, the Company issued five-year warrants as follows: warrants to
purchase 2,000,000 shares of common stock at $0.0115 per share; 500,000
shares of common stock at $0.011 per share; and 200,000 shares of common
stock at $0.005 per share. These warrants were valued via the
Black-Scholes valuation method at an aggregate amount of $10,539. This
transaction was accounted for as an extinguishment of debt, and a loss
of $10,539 was charged to operations during the twelve months
ended December 31, 2008. Interest in the amount of
$493 and $499 was accrued on this note during the three months
ended March 31, 2009 and 2008, respectively.
|
10,000 | 10,000 | ||||||
Twenty-nine convertible
notes payable in the amount of $4,500 each to Sam Klepfish, the Company’s
CEO and a related party, dated the first of the month beginning on
November 1, 2006. Pursuant to the Company’s employment
agreement with Mr. Klepfish, the amount of $4,500 in salary is accrued
each month to a note payable. These notes bear interest at the rate of 8%
per annum and have no due date. These notes and accrued interest are
convertible into common stock of the Company at a rate of $0.005 per
share. Beneficial conversion features in the aggregate amount of
$9,000 for the year ended December 31, 2006, $39,190 for the year ended
December 31, 2007, $58,464 for the year ended December 31, 2008 and
$8,100 for the three months ended March 31, 2009 were calculated using the
Black-Scholes valuation model. Since these notes are
payable on demand, the value of these discounts were
charged immediately to interest
expense. Interest in the aggregate amount of
$2,403 and $1,392 was accrued on these notes during the three
months ended March 31, 2009 and 2008, respectively.
|
130,500 | 117,000 | ||||||
Twelve
one-year notes payable in the amount of $1,500 each for an aggregate
amount of $18,000 to Mountain Marketing, for services. A note
in the amount of $1,500 is dated as of the last day of each month of the
year ended December 31, 2008. These notes are convertible into common
stock of the Company at the rate of $0.005 per share. Discounts
in the aggregate amount of $15,664 were amortized to interest during the
year ended December 31, 2008. These notes do not bear
interest.
|
18,000 | 18,000 |
Note
payable in the original amount of $25,787 to Microsoft Corporation dated
May 3, 2006. The note bears interest at the rate of 9.7% per annum,
and is payable in 60 monthly payments of $557 beginning October 1,
2006. Negative interest in the amount of $358 and $557 was
capitalized to this note during the three months ended March 31, 2009 and
2008, respectively. Principal and interest in the amounts of $1,293
and $1,673 were paid on this note during the three months ended March 31,
2009 and 2008, respectivel
|
14,794 | 16,087 |
Convertible
note payable in the amount of $200,000 to Alpha Capital, dated
December 31, 2008. This note bears interest at the rate of 8%
per annum, and is due in full on December 31, 2009. Principal
and accrued interest is convertible into common stock of the Company at
the rate of $0.005 per share. Also issued with this note are
warrants to purchase 40,000,000 shares of the Company’s common stock at a
price of $0.005 per share. The Company calculated a discount to
the note in the amount of $200,000, and recorded $938 amortization for
this discount during the three months ended March 31, 2009. Interest in
the aggregate amount of $3,945 and $0 was accrued on
this note during the three months ended March 31, 2009 and
2008, respectively.
|
200,000 | 200,000 | ||||||||
Convertible
note payable for the settlement of the amount owed for the
penalty for the late registration of shares in the amount of $230,000 to
Alpha Capital, dated January 1, 2009. This note bears interest
at the rate of 8% per annum, and is due in full on July 31,
2011. Principal and accrued interest is convertible into common
stock of the Company at the rate of $0.005 per share. The Company
calculated a discount to the note in the amount of $230,000, and recorded
$1,295 amortization for this discount during the three months ended March
31, 2009. Interest in the aggregate amount of
$4,487 was
accrued on this note during the three months ended March 31,
2009.
|
230,000 | - | ||||||||
Convertible
note payable for the settlement of the amount owed for the penalty
for the late registration of shares in the amount of $38,000 to
Whalehaven Capital, dated January 1, 2009. This note bears
interest at the rate of 8% per annum, and is due in full on July 31,
2011. Principal and accrued interest is convertible into common
stock of the Company at the rate of $0.005 per share. The Company
calculated a discount to the note in the amount of $38,000, and recorded
$214 amortization for this discount during the three months ended March
31, 2009. Interest in the aggregate amount of
$1,389 was accrued on this note during the three
months ended March 31, 2009.
|
38,000 | - | ||||||||
Convertible
note payable for the settlement of the amount owed for the penalty
for the late registration of shares in the amount of $25,310 to Asher
Brand, dated January 1, 2009. This note bears interest at the
rate of 8% per annum, and is due in full on July 31,
2011. Principal and accrued interest is convertible into common
stock of the Company at the rate of $0.005 per share. The Company
calculated a discount to the note in the amount of $25,310, and recorded
$143 amortization for this discount during the three months ended March
31, 2009. Interest in the aggregate amount of
$493 was accrued on this note during the three
months ended March 31, 2009.
|
25,310 | - |
Convertible
note payable for the settlement of the amount owed for the penalty
for the late registration of shares in the amount of $25,310 to
Momona Capital, dated January 1, 2009. This note bears interest
at the rate of 8% per annum, and is due in full on July 31,
2011. Principal and accrued interest is convertible into common
stock of the Company at the rate of $0.005 per share. The Company
calculated a discount to the note in the amount of $25,310, and recorded
$143 amortization for this discount during the three months ended March
31, 2009. Interest in the aggregate amount of $493
was accrued on this note during the three months ended
March 31, 2009.
|
25,310
|
-
|
||||||
Convertible
note payable for the settlement of the amount owed for the penalty for the
late registration of shares in the amount of $10,124 to Lane
Ventures, dated January 1, 2009. This note bears interest at
the rate of 8% per annum, and is due in full on July 31,
2011. Principal and accrued interest is convertible into common
stock of the Company at the rate of $0.005 per share. The Company
calculated a discount to the note in the amount of $10,124, and recorded
$57 amortization for this discount during the three months ended March 31,
2009. Interest in the aggregate amount of
$198 was accrued on this note during the three
months ended March 31, 2009.
|
10,124
|
-
|
||||||
$
|
1,822,038
|
$
|
1,481,087
|
Note
|
Unamortized
|
Net
of
|
||||||||||
March
31, 2009:
|
Amount
|
Discounts
|
Discount
|
|||||||||
Notes
payable - current portion
|
$
|
938,495
|
$
|
-
|
$
|
938,495
|
||||||
Notes
payable - related parties, current portion
|
345,500
|
(66,256
|
)
|
279,244
|
||||||||
Notes
payable
|
538,043
|
(525,955
|
)
|
12,088
|
||||||||
Total
|
$
|
1,822,038
|
$
|
(592,211
|
)
|
$
|
1,229,827
|
Note
|
Unamortized
|
Net
of
|
||||||||||
December
31, 2008:
|
Amount
|
Discounts
|
Discount
|
|||||||||
Notes
payable - current portion
|
$
|
938,364
|
$
|
-
|
$
|
938,364
|
||||||
Notes
payable - related parties, current portion
|
332,000
|
(70,998
|
)
|
261,002
|
||||||||
Notes
payable
|
210,723
|
(200,000
|
)
|
10,723
|
||||||||
Total
|
$
|
1,481,087
|
$
|
(270,998
|
)
|
$
|
1,210,089
|
Three
months ended
|
||||||||
March
31,
|
||||||||
2009
|
2008
|
|||||||
Discount
on Notes Payable amortized to interest expense:
|
$
|
15,632
|
$
|
15,197
|
March
31,
|
||||||||
2009
|
2008
|
|||||||
Number
of options outstanding
|
350,748,800
|
220,800,000
|
||||||
Value
at March 31
|
$
|
1,141,244
|
$
|
1,297,072
|
||||
Number
of options issued during the period
|
69,348,800
|
3,600,000
|
||||||
Value
of options issued during the period
|
$
|
338,576
|
$
|
15,196
|
||||
Number
of options exercised or underlying
|
||||||||
notes
paid during the period
|
-
|
-
|
||||||
Value
of options exercised or underlying
|
||||||||
notes
paid during the period
|
$
|
-
|
$
|
-
|
||||
Revaluation
gain (loss) during the period
|
$
|
(345,600
|
)
|
$
|
669,741
|
|||
Black-Scholes
model variables:
|
||||||||
Volatility
|
364.6
|
%
|
213.7
|
%
|
||||
Dividends
|
-
|
-
|
||||||
Risk-free
interest rates
|
0.43
|
%
|
1.51
|
%
|
||||
Term
(years)
|
10.00
|
10.00
|
March 31,
2009
|
March
31, 2008
|
|||||||
Current
|
||||||||
Federal
|
$ | -- | $ | -- | ||||
State
|
-- | -- | ||||||
-- | -- | |||||||
Deferred
|
||||||||
Federal
|
-- | -- | ||||||
State
|
-- | -- | ||||||
-- | -- | |||||||
$ | -- | $ | -- |
Three
Months Ended March 31, 2009
|
Three
Months Ended March 31, 2008
|
|||||||
Computed
“expected” income tax expense at approximately
34%
|
$
|
437,000
|
$
|
(661,000
|
)
|
|||
Increase
(decrease) in NOL carryforwards
|
(437,000
|
)
|
661,000
|
March 31,
2009
|
March 31,
2008
|
|||||||
Deferred
tax assets:
|
||||||||
Net
operating loss
|
$
|
1,477,000
|
$
|
2,100,000
|
||||
Allowance
and accruals not recognized for income tax
purposes
|
-
|
-
|
||||||
Total
gross deferred tax assets
|
1,477,000
|
2,100,000
|
||||||
Less
: Valuation allowance
|
(1,477,000
|
)
|
(2,100,000
|
)
|
||||
Net
deferred tax assets
|
$
|
0
|
$
|
0
|
||||
Deferred
tax liabilities:
|
||||||||
Total
gross deferred tax liabilities:
|
||||||||
Depreciation
and amortization, net
|
(5,000
|
)
|
(14,000
|
)
|
||||
Deferred
state tax liability
|
-
|
-
|
||||||
Total
net deferred tax liabilities
|
$
|
(5,000
|
)
|
$
|
(14,000
|
)
|
March
31, 2009
|
March
31, 2008
|
|||||||
Current
deferred tax asset
|
$
|
-
|
$
|
-
|
||||
Non
current deferred tax asset
|
-
|
-
|
||||||
Non
current deferred tax liability
|
-
|
-
|
||||||
Total
net deferred tax asset
|
$
|
-
|
$
|
-
|
Range
of exercise |
Number
of warrants
outstanding |
Weighted average |
Weighted average |
Number
of warrants
exercisable |
Weighted average |
||||||||||||||||
$
|
0.0050
|
179,700,000
|
1.82
|
$
|
0.0050
|
179,700,000
|
$
|
0.0050
|
|||||||||||||
$
|
0.0110
|
18,500,000
|
2.49
|
$
|
0.0110
|
18,500,000
|
$
|
0.0110
|
|||||||||||||
$
|
0.0120
|
1,000,000
|
4.46
|
$
|
0.0120
|
-
|
$
|
-
|
|||||||||||||
$
|
0.0115
|
74,000,000
|
2.49
|
$
|
0.0115
|
74,000,000
|
$
|
0.0115
|
|||||||||||||
273,200,000
|
2.06
|
$
|
0.072
|
272,200,000
|
$
|
0.071
|
Number
of warrants |
Weighted Average |
|||||||
Warrants
exercisable at December 31, 2008
|
273,200,000 | $ | 0.008 | |||||
Granted
|
- | - | ||||||
Exercised
|
- | - | ||||||
Cancelled
/ Expired
|
- | - | ||||||
Warrants
outstanding at March 31, 2009
|
273,200,000 | $ | 0.007 | |||||
Exercisable
|
272,200,000 | $ | 0.007 | |||||
Not
exercisable
|
1,000,000 | $ | 0.012 |
Weighted
|
Weighted
|
|||||||||||||||||||||
Weighted
|
average
|
average
|
||||||||||||||||||||
average
|
exercise
|
exercise
|
||||||||||||||||||||
Range
of
|
Number
of
|
remaining
|
price
of
|
Number
of
|
price
of
|
|||||||||||||||||
exercise
|
options
|
contractual
|
outstanding
|
options
|
exercisable
|
|||||||||||||||||
prices
|
outstanding
|
life
(years)
|
options
|
exercisable
|
options
|
|||||||||||||||||
$ | 0.005 | 15,000,000 | 2.64 | $ | 0.005 | 15,000,000 | $ | 0.005 | ||||||||||||||
$ | 0.007 | 20,000,000 | 4.00 | $ | 0.007 | 20,000,000 | $ | 0.007 | ||||||||||||||
$ | 0.500 | 500,000 | 0.13 | $ | 0.500 | 400,000 | $ | 0.500 | ||||||||||||||
35,500,000 | 3.37 | $ | 0.009 | 35,400,000 | $ | 0.008 |
Weighted Average |
||||||||
Number
of
|
Exercise
|
|||||||
Shares
|
Price
|
|||||||
Options
outstanding at December 31, 2008
|
35,500,000 | $ | 0.013 | |||||
Granted
|
- | - | ||||||
Exercised
|
- | - | ||||||
Cancelled
/ Expired
|
- | - | ||||||
Options
outstanding at March 31, 2009
|
35,500,000 | $ | 0.013 | |||||
Non-vested
at March 31, 2009
|
100,000 | $ | 0.500 | |||||
Vested
at March 31, 2009
|
35,400,000 | $ | 0.012 |
March
31,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
Volatility
|
356.55 | % | 203.6% - 332.7 | % | ||||
Dividends
|
$ | - | $ | - | ||||
Risk-free
interest rates
|
0.43 | % | 0.27% - 2.41 | % | ||||
Term
(years)
|
0.90-4.46 | 1.15 - 5.00 |
March
31,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
Black-Scholes
model variables:
|
||||||||
Volatility
|
356.55
|
%
|
203.6%
to 332.7
|
%
|
||||
Dividends
|
$
|
-
|
$
|
-
|
||||
Risk-free
interest rates
|
0.43
|
%
|
0.27%
- 2.41
|
%
|
||||
Term
(years)
|
0.13-3.81
|
0.37
- 5.00
|
Previously
Reported
|
Adjustment
|
Restated
Amount
|
||||||||||
Current
liabilities
|
$
|
5,298,917
|
$
|
327,522
|
$
|
5,626,439
|
||||||
Total
liabilities
|
$
|
5,313,208
|
$
|
327,522
|
$
|
5,640,730
|
||||||
Additional
paid-in capital
|
$
|
794,089
|
$
|
1,071,682
|
$
|
1,865,771
|
||||||
Accumulated
deficit
|
$
|
(5,562,767
|
)
|
$
|
(1,399,204
|
)
|
$
|
(6,961,971
|
)
|
|||
Total stockholders’
deficiency
|
$
|
(4,750,499
|
)
|
$
|
(327,522
|
)
|
$
|
(5,078,021
|
)
|
|||
Total
liabilities and (deficiency in) stockholders' equity
|
$
|
562,709
|
$
|
-
|
$
|
562,709
|
||||||
Selling,
general and administrative expenses
|
$
|
331,077
|
$
|
5,393
|
$
|
336,470
|
||||||
Total
operating expenses
|
$
|
(14,592
|
)
|
$
|
(5,393
|
)
|
$
|
(19,985
|
)
|
|||
Total
other expense
|
$
|
1,523,129
|
$
|
406,525
|
$
|
1,929,654
|
||||||
Net
loss
|
$
|
(1,537,721
|
)
|
$
|
(411,918
|
)
|
$
|
(1,949,639
|
)
|
●
|
Our
ability to raise capital necessary to sustain our anticipated operations
and implement our business plan,
|
●
|
Our
ability to implement our business
plan,
|
●
|
Our
ability to generate sufficient cash to pay our lenders and other
creditors,
|
●
|
The
fact that over 90% of our revenues come from one
customer,
|
●
|
Our
ability to employ and retain qualified management and
employees,
|
●
|
Our
dependence on the efforts and abilities of our current employees and
executive officers,
|
●
|
Changes in
government regulations that are applicable to our current or
anticipated business,
|
●
|
Changes
in the demand for our services,
|
●
|
The
degree and nature of our
competition,
|
●
|
The
lack of diversification of our business plan,
|
●
|
The
general volatility of the capital markets and the establishment of a
market for our shares, and
|
●
|
Disruption
in the economic and financial conditions primarily from the impact of past
terrorist attacks in the United States, threats of future attacks, police
and military activities overseas and other disruptive worldwide political
and economic events and weather
conditions.
|
March
31,
|
||||||||
2009
|
2008
|
|||||||
Number
of warrants outstanding
|
273,200,000
|
232,200,000
|
||||||
Value
at March 31
|
$
|
677,876
|
$
|
1,200,517
|
||||
Number
of warrants issued during the period
|
-
|
43,200,000
|
||||||
Value
of warrants issued during the period
|
$
|
-
|
$
|
168,620
|
||||
Revaluation
(gain) loss during the period
|
$
|
(710,411
|
)
|
$
|
600,712
|
|||
Black-Scholes
model variables:
|
||||||||
Volatility
|
356.55
|
%
|
213.70
|
%
|
||||
Dividends
|
$
|
-
|
$
|
-
|
||||
Risk-free
interest rates
|
0.43
|
%
|
1.51
|
%
|
||||
Term
(years)
|
0.90
– 4.75
|
1.90
-04.93
|
March
31,
|
||||||||
2009
|
2008
|
|||||||
Number
of options outstanding
|
350,748,800
|
220,800,000
|
||||||
Value
at March 31
|
$
|
1,141,244
|
$
|
1,297,072
|
||||
Number
of options issued during the period
|
69,348,800
|
3,600,000
|
||||||
Value
of options issued during the period
|
$
|
338,576
|
$
|
15,196
|
||||
Number
of options exercised or underlying
|
||||||||
notes
paid during the period
|
-
|
-
|
||||||
Value
of options exercised or underlying
|
||||||||
notes
paid during the period
|
$
|
-
|
$
|
-
|
||||
Revaluation
(gain) loss during the period
|
$
|
(345,600
|
)
|
$
|
669,741
|
|||
Black-Scholes
model variables:
|
||||||||
Volatility
|
336.9%
to 364.6
|
%
|
193.7%
to 216.31
|
%
|
||||
Dividends
|
-
|
-
|
||||||
Risk-free
interest rates
|
0.43
|
%
|
1.51
– 2.15
|
%
|
||||
Term
(years)
|
1.00
- 10.00
|
1.00
- 10.00
|
March
31,
|
||||||||
2009
|
2008
|
|||||||
Number
of options outstanding
|
35,500,000
|
35,500,000
|
||||||
Value
at March 31
|
$
|
87,267
|
$
|
116,467
|
||||
Number
of options issued during the period
|
-
|
20,000,000
|
||||||
Value
of options issued during the period
|
$
|
-
|
138,262
|
|||||
Number
of options recognized during the period
|
||||||||
pursuant
to SFAS 123(R)
|
-
|
-
|
||||||
Value
of options recognized during the period
|
||||||||
pursuant
to SFAS 123(R)
|
$
|
-
|
$
|
-
|
||||
Revaluation
(gain) loss during the period
|
$
|
(87,425
|
)
|
$
|
35,026
|
|||
Black-Scholes
model variables:
|
||||||||
Volatility
|
356.55
|
%
|
203.7%
- 213.7
|
%
|
||||
Dividends
|
-
|
-
|
||||||
Risk-free
interest rates
|
0.43
|
%
|
1.50
- 2.41
|
%
|
||||
Term
(years)
|
0.13-3.81
|
1.13
– 5.00
|
SIGNATURE
|
TITLE
|
DATE
|
||
/s/ Sam
Klepfish
Sam
Klepfish
|
Chief
Executive Officer
|
May
15, 2009
|
||
/s/ John
McDonald
John
McDonald
|
Principal
Financial Officer
|
May
15,
2009
|
a.
|
designed such
disclosure controls and procedures, or caused such disclosure
controls and procedures to be designed under our supervision,
to ensure that material information relating to the registrant,
including its consolidated subsidiaries, is made known
to us by others within those entities, particularly during the period
in
which this report is being prepared;
|
|
b.
|
designed such
internal control over financial reporting, or caused such
internal control over financial reporting to be designed under
our
supervision, to provide reasonable assurance regarding the reliability
of financial reporting and the preparation of financial statements
for external purposes in accordance with generally accepted
accounting principles;
|
|
c.
|
evaluated
the effectiveness of the registrant's disclosure controls and procedures
and presented in this report our conclusions about the
effectiveness of the disclosure controls and procedures, as of the
end
of the period covered by this report based on such evaluation;
and
|
|
d.
|
disclosed
in this report any change in the registrant's internal control over
financial reporting that occurred during the
registrant's most recent fiscal quarter (the small business
issuer's fourth quarter in the case of an annual
report) that
has materially affected, or is reasonably likely
to materially affect,
the registrant's internal control over financial reporting;
and
|
a.
|
all significant
deficiencies and material weaknesses in the design or operation
of internal control over financial reporting which are reasonably
likely to adversely affect the registrant's ability to
record, process, summarize and report financial information;
and
|
|
b.
|
any fraud, whether
or not material, that involves management or other employees
who have a significant role in the registrant's internal
control over financial
reporting.
|
Date: May 15, 2009 | /s/ Sam Klepfish |
Sam Klepfish, Chief Executive Officer and Director |
a.
|
designed such
disclosure controls and procedures, or caused such disclosure
controls and procedures to be designed under our supervision,
to ensure that material information relating to the registrant,
including its consolidated subsidiaries, is made known
to us by others within those entities, particularly during the period
in
which this report is being prepared;
|
|
b.
|
designed such
internal control over financial reporting, or caused such
internal control over financial reporting to be designed under
our
supervision, to provide reasonable assurance regarding the reliability
of financial reporting and the preparation of financial statements
for external purposes in accordance with generally accepted
accounting principles;
|
|
c.
|
evaluated
the effectiveness of the registrant's disclosure controls and procedures
and presented in this report our conclusions about the
effectiveness of the disclosure controls and procedures, as of the
end
of the period covered by this report based on such evaluation;
and
|
|
d.
|
disclosed
in this report any change in the registrant's internal control over
financial reporting that occurred during the
registrant's most recent fiscal quarter (the small business
issuer's fourth quarter in the case of an annual report) that
has materially affected, or is reasonably likely to materially
affect,
the registrant's internal control over financial reporting;
and
|
a.
|
all significant
deficiencies and material weaknesses in the design or operation
of internal control over financial reporting which are
reasonably likely
to adversely affect the registrant's ability to
record, process, summarize and report financial information;
and
|
|
b.
|
any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting. |
Date: May 15, 2009 | /s/ John McDonald |
John
McDonald
Principal
Financial Officer
|