ý
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Nevada
(State or other jurisdiction of
Incorporation or Organization)
|
82-049-7368
(I.R.S. Employer Identification No.)
|
111 Ruthar Drive
Newark, DE
(Address of principal executive offices)
|
19711
(Zip Code)
|
(302) 356-2717
(Registrant’s telephone number, including area code)
|
Large accelerated filer
|
¨
|
Accelerated filer
|
¨
|
Non-accelerated filer
|
¨
|
Smaller reporting company
|
x
|
Page
|
|||
Part I
|
Financial Information
|
2
|
|
Item 1
|
Financial Statements
|
2
|
|
Item 2
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
23 | |
Item 4
|
Controls and Procedures
|
41 | |
Part II
|
Other Information
|
42 | |
Item 2
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
42 | |
Item 6
|
Exhibits
|
43 | |
Signatures
|
44 |
PAGE
|
|
BALANCE SHEETS
|
4
|
STATEMENTS OF OPERATIONS
|
5
|
STATEMENT OF STOCKHOLDERS’ EQUITY
|
6
|
STATEMENTS OF CASH FLOWS
|
13
|
NOTES TO FINANCIAL STATEMENTS
|
15
|
June 30, 2013
|
December 31, 2012
|
|||||||
(Unaudited)
|
(Audited)
|
|||||||
ASSETS
|
||||||||
CURRENT ASSETS
|
||||||||
Cash and cash equivalents
|
$ | 3,259,183 | $ | 2,936,879 | ||||
Prepaid expenses
|
166,768 | 89,975 | ||||||
3,425,951 | 3,026,854 | |||||||
PROPERTY AND EQUIPMENT - NET
|
348,614 | 300,994 | ||||||
OTHER ASSETS
|
||||||||
Intangible assets - net
|
507,588 | 488,526 | ||||||
TOTAL ASSETS
|
$ | 4,282,153 | $ | 3,816,374 | ||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES
|
||||||||
Accounts payable
|
$ | 115,099 | $ | 96,384 | ||||
Accounts payable and accrued expenses- related parties
|
85,349 | 55,606 | ||||||
Accrued expenses
|
10,055 | 3,338 | ||||||
TOTAL LIABILITIES
|
210,503 | 155,328 | ||||||
STOCKHOLDERS' EQUITY
|
||||||||
Preferred stock, $0.001 par value, 1,000,000 authorized
No shares issued or outstanding |
- | - | ||||||
Common stock $0.001 par value, 100,000,000 authorized
52,046,797 and 50,160,758 issued and outstanding at June 30, 2013 and December 31, 2012 |
52,047 | 50,161 | ||||||
Additional paid-in-capital
|
34,523,103 | 32,042,751 | ||||||
Accumulated deficit
|
(15,827 | ) | (15,827 | ) | ||||
Deficit accumulated during development stage
|
(30,487,673 | ) | (28,416,039 | ) | ||||
TOTAL STOCKHOLDERS' EQUITY
|
4,071,650 | 3,661,046 | ||||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
$ | 4,282,153 | $ | 3,816,374 |
Cumulative
|
For the Three
|
For the Three
|
For the Six
|
For the Six
|
||||||||||||||||
Since
|
Months Ending
|
Months Ending
|
Months Ending
|
Months Ending
|
||||||||||||||||
Inception
|
June 30, 2013
|
June 30, 2012
|
June 30, 2013
|
June 30, 2012
|
||||||||||||||||
NET SALES
|
$ | 3,200 | $ | - | $ | - | $ | - | $ | - | ||||||||||
COST AND EXPENSE
|
||||||||||||||||||||
Research and development
|
14,140,686 | 531,116 | 455,253 | 986,498 | 927,662 | |||||||||||||||
General and administrative
|
15,802,571 | 433,386 | 553,860 | 881,004 | 851,050 | |||||||||||||||
|
29,943,257 | 964,502 | 1,009,113 | 1,867,502 | 1,778,712 | |||||||||||||||
LOSS FROM OPERATIONS
|
(29,940,057 | ) | (964,502 | ) | (1,009,113 | ) | (1,867,502 | ) | (1,778,712 | ) | ||||||||||
OTHER INCOME (EXPENSE)
|
||||||||||||||||||||
Interest income
|
31,187 | 62 | 124 | 141 | 322 | |||||||||||||||
Dividend income
|
1,551 | - | - | - | - | |||||||||||||||
Realized gain on investment
|
3,911 | - | - | - | - | |||||||||||||||
Realized gain on disposal of assets
|
637 | - | - | - | - | |||||||||||||||
Litigation settlement
|
(47,500 | ) | ||||||||||||||||||
Commitment fee and interest expense
|
(537,402 | ) | (184,723 | ) | (18,615 | ) | (204,273 | ) | (120,560 | ) | ||||||||||
NET LOSS
|
$ | (30,487,673 | ) | $ | (1,149,163 | ) | $ | (1,027,604 | ) | $ | (2,071,634 | ) | $ | (1,898,950 | ) | |||||
Basic and Diluted Loss per Share
|
$ | (0.02 | ) | $ | (0.02 | ) | $ | (0.04 | ) | $ | (0.04 | ) | ||||||||
Basic and Diluted Weighted Average Number of Shares
|
51,725,639 | 49,055,806 | 51,097,111 | 47,893,907 |
Subscription
|
Deficit | |||||||||||||||||||||||||||||||||||
Receivable/
|
Accumulated | |||||||||||||||||||||||||||||||||||
Receivable
|
Unrealized |
|
During
|
|||||||||||||||||||||||||||||||||
Number of
|
Common
|
Paid-in
|
for Issuance
|
Deferred
|
Loss
|
Accumulated
|
Development
|
|||||||||||||||||||||||||||||
Shares
|
Stock
|
Capital
|
of Common Stock
|
Charges
|
on Securities
|
Deficit
|
Stage
|
Total
|
||||||||||||||||||||||||||||
ENDING BALANCE AT DECEMBER 31, 2003
|
100 | $ | 1 | $ | - | $ | - | $ | - | $ | - | $ | (15,827 | ) | $ | - | $ | (15,826 | ) | |||||||||||||||||
Retroactive recapitalization upon reverse acquisition
|
706,973 | 706 | (706 | ) | - | - | - | - | - | - | ||||||||||||||||||||||||||
BALANCE AT JANUARY 1, 2004
|
707,073 | 707 | (706 | ) | - | - | - | (15,827 | ) | - | (15,826 | ) | ||||||||||||||||||||||||
Common stock issued to founders
|
13,292,927 | 13,293 | (13,293 | ) | - | - | - | - | - | - | ||||||||||||||||||||||||||
Common stock issued for future services in July 2004 at $0.16/share
|
1,600,000 | 1,600 | 254,400 | - | - | - | - | - | 256,000 | |||||||||||||||||||||||||||
Common stock issued at merger
|
2,000,000 | 2,000 | (2,000 | ) | - | - | - | - | - | - | ||||||||||||||||||||||||||
Common stock issued for future services in August 2004 at $0.12/share
|
637,500 | 638 | 74,362 | - | - | - | - | - | 75,000 | |||||||||||||||||||||||||||
Conversion of note payable in December 2004 at $0.16/share
|
187,500 | 187 | 29,813 | - | - | - | - | - | 30,000 | |||||||||||||||||||||||||||
Net loss for the year ended December 31, 2004
|
- | - | - | - | - | - | - | (722,146 | ) | (722,146 | ) | |||||||||||||||||||||||||
BALANCE AT DECEMBER 31, 2004
|
18,425,000 | 18,425 | 342,576 | - | - | - | (15,827 | ) | (722,146 | ) | (376,972 | ) | ||||||||||||||||||||||||
Common stock issued in private placement in April 2005 at $0.25/share
|
4,000,000 | 4,000 | 996,000 | - | - | - | - | - | 1,000,000 | |||||||||||||||||||||||||||
Conversion of notes payable in May 2005 at $0.16/share
|
3,118,750 | 3,119 | 495,881 | - | - | - | - | - | 499,000 | |||||||||||||||||||||||||||
Subscription receivable
|
- | - | - | (6,500 | ) | - | - | - | - | (6,500 | ) | |||||||||||||||||||||||||
Common stock issued for future services in August 2005, valued at $2.79/share
|
210,000 | 210 | 585,290 | - | - | - | - | - | 585,500 | |||||||||||||||||||||||||||
Common stock issued for future services in August 2005, valued at $2.92/share
|
200,000 | 200 | 583,800 | - | - | - | - | - | 584,000 | |||||||||||||||||||||||||||
Warrants issued for services in May 2005, vested during 2005, valued at $1.13/share
|
- | - | 37,000 | - | - | - | - | - | 37,000 | |||||||||||||||||||||||||||
Warrants issued for services in September 2005, vested during 2005, valued at $1.45/share
|
- | - | 24,200 | - | - | - | - | - | 24,200 | |||||||||||||||||||||||||||
Warrants issued for services in October 2005, vested during 2005, valued at $0.53/share
|
- | - | 15,900 | - | - | - | - | - | 15,900 | |||||||||||||||||||||||||||
Warrants issued for future services in December 2005, vested during 2005, valued at $1.45/share
|
- | - | 435,060 | - | - | - | - | - | 435,060 | |||||||||||||||||||||||||||
Deferred charges for common stock issued for future services in August 2005, valued at $2.92/share
|
- | - | - | - | (584,000 | ) | - | - | - | (584,000 | ) | |||||||||||||||||||||||||
Amortization of deferred charges
|
- | - | - | - | 265,455 | - | - | - | 265,455 | |||||||||||||||||||||||||||
Exercise of warrants in December 2005 at $0.25/share
|
300,000 | 300 | 74,700 | - | - | - | - | - | 75,000 | |||||||||||||||||||||||||||
Net loss for the year ended December 31, 2005
|
- | - | - | - | - | - | - | (1,721,765 | ) | (1,721,765 | ) | |||||||||||||||||||||||||
BALANCE AT DECEMBER 31, 2005
|
26,253,750 | 26,254 | 3,590,407 | (6,500 | ) | (318,545 | ) | - | (15,827 | ) | (2,443,911 | ) | 831,878 | |||||||||||||||||||||||
Common stock issued in private placement during 2006 at $0.50/share
|
850,000 | 850 | 424,150 | - | - | - | - | - | 425,000 | |||||||||||||||||||||||||||
Common stock issued for future services in February 2006, valued at $0.90/share
|
300,000 | 300 | 269,700 | - | - | - | - | - | 270,000 | |||||||||||||||||||||||||||
Common stock issued for future services in May 2006, valued at $1.55/share
|
400,000 | 400 | 619,600 | - | - | - | - | - | 620,000 | |||||||||||||||||||||||||||
Common stock issued for future services in June 2006, valued at $1.45/share
|
25,000 | 25 | 36,225 | - | - | - | - | - | 36,250 | |||||||||||||||||||||||||||
Common stock issued for future services in November 2006, valued at $0.49/share
|
60,000 | 60 | 29,340 | - | - | - | - | - | 29,400 | |||||||||||||||||||||||||||
Warrants issued for services in September 2005, vested during 2006, valued at $1.45/share
|
- | - | 66,500 | - | - | - | - | - | 66,500 | |||||||||||||||||||||||||||
Warrants issued for future services in June 2006, vested during 2006, valued at $1.55/share
|
- | - | 465,996 | - | - | - | - | - | 465,996 | |||||||||||||||||||||||||||
Options issued for services in February 2006, vested during 2006, valued at $1.01/share
|
- | - | 428,888 | - | - | - | - | - | 428,888 | |||||||||||||||||||||||||||
Contributed capital related to accrued interest
|
- | - | 35,624 | - | - | - | - | - | 35,624 | |||||||||||||||||||||||||||
Subscription receivable
|
- | - | - | 6,500 | - | - | - | - | 6,500 | |||||||||||||||||||||||||||
Amortization of deferred charges
|
- | - | - | - | 318,545 | - | - | - | 318,545 | |||||||||||||||||||||||||||
Unrealzed gain (loss) on securities
|
- | - | - | - | - | (26,000 | ) | - | - | (26,000 | ) | |||||||||||||||||||||||||
Net loss for the year ending December 31, 2006
|
- | - | - | - | - | - | (2,933,809 | ) | (2,933,809 | ) | ||||||||||||||||||||||||||
BALANCE AT DECEMBER 31, 2006
|
27,888,750 | 27,889 | $ | 5,966,430 | $ | - | $ | - | $ | (26,000 | ) | $ | (15,827 | ) | $ | (5,377,720 | ) | $ | 574,772 |
Subscription
|
Deficit | |||||||||||||||||||||||||||||||||||
Receivable/
|
|
Accumulated | ||||||||||||||||||||||||||||||||||
Receivable
|
Unrealized |
During
|
||||||||||||||||||||||||||||||||||
Number of
|
Common
|
Paid-in
|
for Issuance
|
Deferred
|
Loss
|
Accumulated
|
Development
|
|||||||||||||||||||||||||||||
Shares
|
Stock
|
Capital
|
of Common Stock
|
Charges
|
on Securities
|
Deficit
|
Stage
|
Total
|
||||||||||||||||||||||||||||
BALANCE AT DECEMBER 31, 2006
|
27,888,750 | 27,889 | $ | 5,966,430 | $ | - | $ | - | $ | (26,000 | ) | $ | (15,827 | ) | $ | (5,377,720 | ) | $ | 574,772 | |||||||||||||||||
Common stock issued in private placement during 2007 at $0.50/share
|
2,482,000 | 2,482 | 1,238,518 | - | - | - | - | - | 1,241,000 | |||||||||||||||||||||||||||
Common stock issued in private placement during 2007 at $0.60/share
|
1,767,540 | 1,768 | 1,058,756 | - | - | - | - | - | 1,060,524 | |||||||||||||||||||||||||||
Common stock subscription rescinded during 2007 at $0.50/share
|
(400,000 | ) | (400 | ) | (199,600 | ) | - | - | - | - | - | (200,000 | ) | |||||||||||||||||||||||
Common stock issued for future services in February 2007, valued at $0.70/share
|
151,785 | 152 | 106,098 | - | - | - | - | - | 106,250 | |||||||||||||||||||||||||||
Common stock issued for future services in March 2007, valued at $0.58/share
|
1,000,000 | 1,000 | 579,000 | - | - | - | - | - | 580,000 | |||||||||||||||||||||||||||
Common stock issued for services and settlement for accounts payable in April 2007, valued at $0.35/share
|
100,000 | 100 | 34,900 | - | - | - | - | - | 35,000 | |||||||||||||||||||||||||||
Common stock issued for services in October 2007, valued at $0.68/share
|
150,000 | 150 | 101,850 | - | - | - | - | - | 102,000 | |||||||||||||||||||||||||||
Common stock issued for services in October 2007, valued at $0.90/share
|
150,000 | 150 | 134,850 | - | - | - | - | - | 135,000 | |||||||||||||||||||||||||||
Common stock issued for services in November 2007, valued at $0.72/share
|
400,000 | 400 | 287,600 | - | - | - | - | - | 288,000 | |||||||||||||||||||||||||||
Warrants issued for services in September 2005, vested during 2007, valued at $1.45/share
|
- | - | 36,370 | - | - | - | - | - | 36,370 | |||||||||||||||||||||||||||
Warrants issued for services in March 2007, vested during 2007, valued at $0.63/share
|
- | - | 52,180 | - | - | - | - | - | 52,180 | |||||||||||||||||||||||||||
Warrants issued for services in April 2007, vested during 2007, valued at $0.69/share
|
- | - | 293,476 | - | - | - | - | - | 293,476 | |||||||||||||||||||||||||||
Warrants issued for services in April 2007, vested during 2007, valued at $0.63/share
|
- | - | 140,490 | - | - | - | - | - | 140,490 | |||||||||||||||||||||||||||
Warrants issued for services in May 2007, vested during 2007, valued at $0.56/share
|
- | - | 52,946 | - | - | - | - | - | 52,946 | |||||||||||||||||||||||||||
Warrants issued for services in October 2007, vested during 2007, valued at $0.61/share
|
- | - | 61,449 | - | - | - | - | - | 61,449 | |||||||||||||||||||||||||||
Warrants issued for services in October 2007, vested during 2007, valued at $0.78/share
|
- | - | 52,292 | - | - | - | - | - | 52,292 | |||||||||||||||||||||||||||
Warrants issued for services in December 2007, vested during 2007, valued at $0.55/share
|
- | - | 1,159 | - | - | - | - | - | 1,159 | |||||||||||||||||||||||||||
Options issued for services in February 2006, vested during 2007, valued at $1.01/share
|
- | - | 17,589 | - | - | - | - | - | 17,589 | |||||||||||||||||||||||||||
Options issued for services in February 2006, vested during 2007, valued at $1.09/share
|
- | - | 43,757 | - | - | - | - | - | 43,757 | |||||||||||||||||||||||||||
Options issued for services in November 2007, vested during 2007, valued at $0.60/share
|
- | - | 41,653 | - | - | - | - | - | 41,653 | |||||||||||||||||||||||||||
Warrants issued for future services in April 2007, vested during 2007, valued at $0.70/share
|
- | - | 348,000 | - | - | - | - | - | 348,000 | |||||||||||||||||||||||||||
Deferred charges for common stock issued for future services in March 2007, valued at $0.58/share
|
- | - | - | - | (928,000 | ) | - | - | - | (928,000 | ) | |||||||||||||||||||||||||
Amortization of deferred charges
|
- | - | - | - | 773,333 | - | - | - | 773,333 | |||||||||||||||||||||||||||
Unrealzed gain (loss) on securities
|
- | - | - | - | - | (32,610 | ) | - | - | (32,610 | ) | |||||||||||||||||||||||||
Net loss for the year ending December 31, 2007
|
- | - | - | - | - | - | - | (4,223,449 | ) | (4,223,449 | ) | |||||||||||||||||||||||||
BALANCE AT DECEMBER 31, 2007
|
33,690,075 | 33,690 | 10,449,763 | - | (154,667 | ) | (58,610 | ) | (15,827 | ) | (9,601,169 | ) | 653,180 | |||||||||||||||||||||||
Common stock issued in private placement during 2008 at $0.60/share
|
690,001 | 690 | 413,310 | - | - | - | - | - | 414,000 | |||||||||||||||||||||||||||
Common stock issued for services in March 2008, valued at $0.75/share
|
100,000 | 100 | 74,900 | - | - | - | - | - | 75,000 | |||||||||||||||||||||||||||
Common stock issued for services in August 2008, valued at $1.80/share
|
200,000 | 200 | 359,800 | - | - | - | - | - | 360,000 | |||||||||||||||||||||||||||
Exercise of warrants at $0.25/share
|
320,000 | 320 | 79,680 | - | - | - | - | - | 80,000 | |||||||||||||||||||||||||||
Exercise of warrants at $0.25/share, pursuant to November 2008 adjusted stock offering
|
641,080 | 641 | 159,629 | - | 160,270 | |||||||||||||||||||||||||||||||
Exercise of warrants at $0.50/share
|
270,000 | 270 | 134,730 | - | - | - | - | - | 135,000 | |||||||||||||||||||||||||||
Warrants issued for services in September 2005, vested during 2008, valued at $1.45/share
|
- | - | 27,014 | - | - | - | - | - | 27,014 | |||||||||||||||||||||||||||
Warrants issued for services in March 2007, vested during 2008, valued at $0.63/share
|
- | - | 10,885 | - | - | - | - | - | 10,885 | |||||||||||||||||||||||||||
Warrants issued for services in April 2007, vested during 2008, valued at $0.69/share
|
- | - | 121,713 | - | - | - | - | - | 121,713 | |||||||||||||||||||||||||||
Warrants issued for services in April 2007, vested during 2008, valued at $0.63/share
|
- | - | 48,738 | - | - | - | - | - | 48,738 | |||||||||||||||||||||||||||
Warrants issued for services in May 2007, vested during 2008, valued at $0.56/share
|
- | - | 31,444 | - | - | - | - | - | 31,444 | |||||||||||||||||||||||||||
Warrants issued for services in December 2007, vested during 2008, valued at $0.55/share
|
- | - | 12,487 | - | - | - | - | - | 12,487 | |||||||||||||||||||||||||||
Options issued for services in November 2007, vested during 2008, valued at $0.60/share
|
- | - | 286,803 | - | - | - | - | - | 286,803 | |||||||||||||||||||||||||||
Options issued for services in January 2008, vested during 2008, valued at $0.60/share
|
- | - | 30,750 | - | - | - | - | - | 30,750 | |||||||||||||||||||||||||||
Options issued for services in July 2008, vested during 2008, valued at $1.48/share
|
- | - | 114,519 | - | - | - | - | - | 114,519 | |||||||||||||||||||||||||||
Options issued for services in August 2008, vested during 2008, valued at $1.36/share
|
- | - | 525,263 | - | - | - | - | - | 525,263 | |||||||||||||||||||||||||||
Options issued for services in November 2008, vested during 2008, valued at $0.50/share
|
- | - | 6,439 | - | - | - | - | - | 6,439 | |||||||||||||||||||||||||||
Warrants issued for future services in March 2008, vested through September 2008, valued at $0.83/share
|
- | - | 332,000 | - | (332,000 | ) | - | - | - | - | ||||||||||||||||||||||||||
Warrants issued for services in May 2008, vested through September 2008, valued at $1.63/share
|
- | - | 976,193 | - | - | - | - | - | 976,193 | |||||||||||||||||||||||||||
Amortization of deferred charges
|
- | - | - | - | 431,337 | - | - | - | 431,337 | |||||||||||||||||||||||||||
Receivable for the issuance of common stock
|
- | - | - | (12,500 | ) | - | - | - | - | (12,500 | ) | |||||||||||||||||||||||||
Realized loss reclassification
|
- | - | - | - | - | 58,610 | - | - | 58,610 | |||||||||||||||||||||||||||
Net loss for the year ending December 31, 2008
|
- | - | - | - | - | - | - | (4,340,607 | ) | (4,340,607 | ) | |||||||||||||||||||||||||
BALANCE AT DECEMBER 31, 2008
|
35,911,156 | $ | 35,911 | $ | 14,196,060 | $ | (12,500 | ) | $ | (55,330 | ) | $ | - | $ | (15,827 | ) | $ | (13,941,776 | ) | $ | 206,538 |
Subscription
|
Deficit | |||||||||||||||||||||||||||||||||||
Receivable/
|
Accumulated | |||||||||||||||||||||||||||||||||||
Receivable
|
Unrealized |
During
|
||||||||||||||||||||||||||||||||||
Number of
|
Common
|
Paid-in
|
for Issuance
|
Deferred
|
Loss
|
Accumulated
|
Development
|
|||||||||||||||||||||||||||||
Shares
|
Stock
|
Capital
|
of Common Stock
|
Charges
|
on Securities
|
Deficit
|
Stage
|
Total
|
||||||||||||||||||||||||||||
BALANCE AT DECEMBER 31, 2008
|
35,911,156 | $ | 35,911 | $ | 14,196,060 | $ | (12,500 | ) | $ | (55,330 | ) | $ | - | $ | (15,827 | ) | $ | (13,941,776 | ) | $ | 206,538 | |||||||||||||||
Rights to purchase shares issued in January 2009, vested during 2009, valued at $0.33/share
|
- | - | 132,058 | - | - | - | - | - | 132,058 | |||||||||||||||||||||||||||
Common stock issued for services in January 2009, valued at $0.58/share
|
100,000 | 100 | 57,900 | - | - | - | - | - | 58,000 | |||||||||||||||||||||||||||
Common stock issued for services & settlement for accounts payable January 2009 valued at $0.25/share
|
100,000 | 100 | 24,900 | - | - | - | - | - | 25,000 | |||||||||||||||||||||||||||
Exercise of purchase right agreement in January 2009 at $0.25/share
|
180,550 | 181 | 44,957 | - | - | - | - | - | 45,138 | |||||||||||||||||||||||||||
Exercise of warrants at $0.25/share, pursuant to November 2008 adjusted stock offering
|
1,279,336 | 1,279 | 318,555 | - | - | - | - | - | 319,834 | |||||||||||||||||||||||||||
Exercise of warrants at $0.001/share
|
400,000 | 400 | - | - | - | - | - | - | 400 | |||||||||||||||||||||||||||
Exercise of warrants at $1.00/share
|
355,000 | 355 | 354,645 | - | - | - | - | - | 355,000 | |||||||||||||||||||||||||||
Options issued for services in November 2007, vested during 2009, valued at $0.60/share
|
- | - | 199,234 | - | - | - | - | - | 199,234 | |||||||||||||||||||||||||||
Options issued for services in January 2008, vested during 2009, valued at $0.60/share
|
- | - | 13,583 | - | - | - | - | - | 13,583 | |||||||||||||||||||||||||||
Options issued for services in July 2008, vested during 2009, valued at $1.48/share
|
- | - | 67,838 | - | - | - | - | - | 67,838 | |||||||||||||||||||||||||||
Options issued for services in August 2008, vested during 2009, valued at $1.36/share
|
- | - | 623,246 | - | - | - | - | - | 623,246 | |||||||||||||||||||||||||||
Options issued for services in November 2008, vested during 2009, valued at $0.50/share
|
- | - | 61,346 | - | - | - | - | - | 61,346 | |||||||||||||||||||||||||||
Options issued for services in January 2009, vested during 2009, valued at $0.53/share
|
- | - | 13,136 | - | - | - | - | - | 13,136 | |||||||||||||||||||||||||||
Options issued for services in February 2009, vested during 2009, valued at $0.38/share
|
- | - | 9,583 | - | - | - | - | - | 9,583 | |||||||||||||||||||||||||||
Options issued for services in June 2009, vested during 2009, valued at $0.85/share
|
- | - | 21,085 | - | - | - | - | - | 21,085 | |||||||||||||||||||||||||||
Warrants issued for services in June 2009, vested during 2009, valued at $0.85/share
|
- | - | 177,881 | - | - | - | - | - | 177,881 | |||||||||||||||||||||||||||
Contribution of accrued payroll in February 2009
|
- | - | 52,129 | - | - | - | - | - | 52,129 | |||||||||||||||||||||||||||
Amortization of deferred charges
|
- | - | - | - | 55,330 | - | - | - | 55,330 | |||||||||||||||||||||||||||
Payment for the issuance of common stock
|
- | - | - | 12,500 | - | - | - | - | 12,500 | |||||||||||||||||||||||||||
Common stock issued for services in June 2009, valued at $0.34/share
|
116,000 | 116 | 39,884 | - | - | - | - | - | 40,000 | |||||||||||||||||||||||||||
Common stock issued for services & settlement for accounts payable June 2009 valued at $0.34/share
|
145,000 | 145 | 49,855 | - | - | - | - | - | 50,000 | |||||||||||||||||||||||||||
Common stock issued in private placement during June 2009 at $0.34/share
|
2,479,500 | 2,480 | 852,520 | - | - | - | - | - | 855,000 | |||||||||||||||||||||||||||
Common stock issued for services in July 2009, valued at $0.75/share
|
100,000 | 100 | 74,900 | - | - | - | - | - | 75,000 | |||||||||||||||||||||||||||
Net loss for the year ending December 31, 2009
|
- | - | - | - | - | - | - | (2,721,871 | ) | (2,721,871 | ) | |||||||||||||||||||||||||
BALANCE AT December 31, 2009
|
41,166,542 | 41,167 | 17,385,295 | - | - | - | (15,827 | ) | (16,663,647 | ) | 746,988 | |||||||||||||||||||||||||
Options issued for services in November 2007, vested during 2010, valued at $0.60/share
|
- | - | 174,866 | - | - | - | - | - | 174,866 | |||||||||||||||||||||||||||
Options issued for services in January 2008, vested during 2010, valued at $0.60/share
|
- | - | 14,873 | - | - | - | - | - | 14,873 | |||||||||||||||||||||||||||
Options issued for services in July 2008, vested during 2010, valued at $1.48/share
|
- | - | 74,061 | - | - | - | - | - | 74,061 | |||||||||||||||||||||||||||
Options issued for services in August 2008, vested during 2010, valued at $1.36/share
|
- | - | 643,812 | - | - | - | - | - | 643,812 | |||||||||||||||||||||||||||
Options issued for services in November 2008, vested during 2010, valued at $0.50/share
|
- | - | 31,478 | - | - | - | - | - | 31,478 | |||||||||||||||||||||||||||
Warrants issued for services in June 2009, vested during 2010, valued at $0.85/share
|
- | - | 213,459 | - | - | - | - | - | 213,459 | |||||||||||||||||||||||||||
Warrants issued for services in January 2010, vested during 2010, valued at $1.83/share
|
580,167 | - | - | - | - | - | 580,167 | |||||||||||||||||||||||||||||
Warrants issued for services in March 2010, vested during 2010, valued at $1.86/share
|
- | - | 214,063 | - | - | - | - | - | 214,063 | |||||||||||||||||||||||||||
Options issued for services in August 2010, vested during 2010, valued at $1.31/share
|
27,434 | - | - | - | - | - | 27,434 | |||||||||||||||||||||||||||||
Options issued for services in December 2010, vested during 2010, valued at $1.14/share
|
286,002 | - | - | - | - | - | 286,002 | |||||||||||||||||||||||||||||
Exercise of warrants at $0.25/share
|
947,200 | 947 | 235,853 | - | - | - | - | - | 236,800 | |||||||||||||||||||||||||||
Exercise of options at $0.25/share
|
15,000 | 15 | 3,735 | - | - | - | - | - | 3,750 | |||||||||||||||||||||||||||
Exercise of warrants at $0.345/share
|
10,000 | 10 | 3,440 | - | - | - | - | - | 3,450 | |||||||||||||||||||||||||||
Exercise of warrants at $0.50/share
|
25,000 | 25 | 12,475 | - | - | - | - | - | 12,500 | |||||||||||||||||||||||||||
Exercise of warrants at $1.00/share
|
282,500 | 283 | 282,218 | - | - | - | - | - | 282,500 | |||||||||||||||||||||||||||
Common stock issued in private placement during 2010 at $1.00/share
|
1,500,000 | 1,500 | 1,498,500 | - | - | - | - | - | 1,500,000 | |||||||||||||||||||||||||||
Common stock issued for services in August 2010, valued at $1.25/share
|
4,800 | 4 | 5,996 | - | - | - | - | - | 6,000 | |||||||||||||||||||||||||||
Common stock issued for services in November 2010, valued at $0.93/share
|
5,000 | 5 | 4,645 | - | - | - | - | - | 4,650 | |||||||||||||||||||||||||||
Common stock issued for services in December 2010, valued at $01.20/share
|
10,000 | 10 | 11,990 | - | - | - | - | - | 12,000 | |||||||||||||||||||||||||||
Net loss for the year ending December 31, 2010
|
- | - | - | - | - | - | - | (3,713,232 | ) | (3,713,232 | ) | |||||||||||||||||||||||||
BALANCE AT DECEMBER 31, 2010
|
43,966,042 | $ | 43,966 | $ | 21,704,361 | $ | - | $ | - | $ | - | $ | (15,827 | ) | $ | (20,376,879 | ) | $ | 1,355,621 |
Subscription
|
Deficit | |||||||||||||||||||||||||||||||||||
Receivable/
|
Accumulated | |||||||||||||||||||||||||||||||||||
Receivable
|
Unrealized |
During
|
||||||||||||||||||||||||||||||||||
Number of
|
Common
|
Paid-in
|
for Issuance
|
Deferred
|
Loss
|
Accumulated
|
Development
|
|||||||||||||||||||||||||||||
Shares
|
Stock
|
Capital
|
of Common Stock
|
Charges
|
on Securities
|
Deficit
|
Stage
|
Total
|
||||||||||||||||||||||||||||
BALANCE AT DECEMBER 31, 2010
|
43,966,042 | $ | 43,966 | $ | 21,704,361 | $ | - | $ | - | $ | - | $ | (15,827 | ) | $ | (20,376,879 | ) | $ | 1,355,621 | |||||||||||||||||
Common stock issued for services in March 2011, valued at $1.45/share
|
10,000 | 10 | 14,490 | - | - | - | - | - | 14,500 | |||||||||||||||||||||||||||
Options issued for services in January 2008, vested during 2011, valued at $0.60/share
|
- | - | 285 | - | - | - | - | - | 285 | |||||||||||||||||||||||||||
Options issued for services in July 2008, vested during 2011, valued at $1.48/share
|
- | - | 39,829 | - | - | - | - | - | 39,829 | |||||||||||||||||||||||||||
Options issued for services in August 2008, vested during 2011, valued at $1.36/share
|
- | - | 383,881 | - | - | - | - | - | 383,881 | |||||||||||||||||||||||||||
Options issued for services in November 2008, vested during 2011, valued at $0.50/share
|
- | - | 26,648 | - | - | - | - | - | 26,648 | |||||||||||||||||||||||||||
Warrants issued for services in January 2010, vested during 2011, valued at $1.83/share
|
- | - | 306,765 | - | - | - | - | - | 306,765 | |||||||||||||||||||||||||||
Warrants issued for services in March 2010, vested during 2011, valued at $1.86/share
|
- | - | 64,983 | - | - | - | - | - | 64,983 | |||||||||||||||||||||||||||
Options issued for services in August 2010, vested during 2011, valued at $1.31/share
|
- | - | 65,447 | - | - | - | - | - | 65,447 | |||||||||||||||||||||||||||
Options issued for services in December 2010, vested during 2011, valued at $1.14/share
|
- | - | 212,136 | - | - | - | - | - | 212,136 | |||||||||||||||||||||||||||
Warrants issued for services in January 2011, vested during 2011, valued at $1.05/share
|
- | - | 36,585 | - | - | - | - | - | 36,585 | |||||||||||||||||||||||||||
Warrants issued for services in April 2011, vested during 2011, valued at $0.98/share
|
- | - | 109,820 | - | - | - | - | - | 109,820 | |||||||||||||||||||||||||||
Options issued for services in May 2011, vested during 2011, valued at $0.97/share
|
- | - | 79,702 | - | - | - | - | - | 79,702 | |||||||||||||||||||||||||||
Options issued for services in August 2011, vested during 2011, valued at $0.82/share
|
- | - | 17,204 | - | - | - | - | - | 17,204 | |||||||||||||||||||||||||||
Options issued for services in November 2011, vested during 2011, valued at $0.53/share
|
- | - | 4,384 | - | - | - | - | - | 4,384 | |||||||||||||||||||||||||||
Options issued for services in December 2011, vested during 2011, valued at $0.82/share
|
- | - | 53,124 | - | - | - | - | - | 53,124 | |||||||||||||||||||||||||||
Warrants issued for services in December 2011, vested during 2011, valued at $1.05/share
|
- | - | 1,288 | - | - | - | - | - | 1,288 | |||||||||||||||||||||||||||
Common stock issued for commitment shares, valued at $1.08/share
|
150,830 | 151 | 162,746 | - | - | - | - | - | 162,896 | |||||||||||||||||||||||||||
Common stock issued to institutional investor, valued at $1.08/share
|
185,185 | 185 | 199,815 | - | - | - | - | - | 200,000 | |||||||||||||||||||||||||||
Common stock issued for additional commitment shares, valued at $1.15/share
|
3,017 | 3 | 3,467 | - | - | - | - | - | 3,470 | |||||||||||||||||||||||||||
Common stock issued for services in June 2011, valued at $1.04/share
|
10,000 | 10 | 10,390 | - | - | - | - | - | 10,400 | |||||||||||||||||||||||||||
Common stock issued in private placement during 2011 at $1.00/share
|
1,000,000 | 1,000 | 999,000 | - | - | - | - | - | 1,000,000 | |||||||||||||||||||||||||||
Common stock issued for services in September 2011, valued at $1.45/share
|
10,000 | 10 | 14,490 | - | - | - | - | - | 14,500 | |||||||||||||||||||||||||||
Common stock issued for services in May 2011 through August 2011, valued at $0.90/share to $1.25/share
|
2,018 | 2 | 2,161 | - | - | - | - | - | 2,163 | |||||||||||||||||||||||||||
Net loss for the year ending December 31, 2011
|
- | - | - | - | - | - | - | (3,482,622 | ) | (3,482,622 | ) | |||||||||||||||||||||||||
BALANCE AT DECEMBER 31, 2011
|
45,337,092 | $ | 45,337 | $ | 24,513,000 | $ | - | $ | - | $ | - | $ | (15,827 | ) | $ | (23,859,501 | ) | $ | 683,009 |
Subscription
|
Deficit | |||||||||||||||||||||||||||||||||||
Receivable/
|
Accumulated | |||||||||||||||||||||||||||||||||||
Receivable
|
Unrealized |
During
|
||||||||||||||||||||||||||||||||||
Number of
|
Common
|
Paid-in
|
for Issuance
|
Deferred
|
Loss
|
Accumulated
|
Development | |||||||||||||||||||||||||||||
Shares
|
Stock
|
Capital
|
of Common Stock
|
Charges
|
on Securities
|
Deficit
|
Stage
|
Total
|
||||||||||||||||||||||||||||
BALANCE AT DECEMBER 31, 2011
|
45,337,092 | $ | 45,337 | $ | 24,513,000 | $ | - | $ | - | $ | - | $ | (15,827 | ) | $ | (23,859,501 | ) | $ | 683,009 | |||||||||||||||||
Common stock issued to institutional investor, valued at $1.013/share
|
197,433 | 198 | 199,802 | - | - | - | - | - | 200,000 | |||||||||||||||||||||||||||
Common stock issued for additional commitment shares, valued at $1.64/share
|
3,017 | 3 | 4,945 | - | - | - | - | - | 4,948 | |||||||||||||||||||||||||||
Common stock issued to institutional investor, valued at $1.197/share
|
167,084 | 167 | 199,832 | - | - | - | - | - | 199,999 | |||||||||||||||||||||||||||
Common stock issued for additional commitment shares, valued at $1.67/share
|
3,017 | 3 | 5,035 | - | - | - | - | - | 5,038 | |||||||||||||||||||||||||||
Common stock issued to institutional investor, valued at $1.58/share
|
316,455 | 317 | 499,682 | - | - | - | - | - | 499,999 | |||||||||||||||||||||||||||
Common stock issued for additional commitment shares, valued at $2.87/share
|
7,542 | 7 | 21,638 | - | - | - | - | - | 21,645 | |||||||||||||||||||||||||||
Common stock issued to institutional investor, valued at $1.66/share
|
120,482 | 120 | 199,880 | - | - | - | - | - | 200,000 | |||||||||||||||||||||||||||
Common stock issued for additional commitment shares, valued at $1.97/share
|
3,017 | 3 | 5,940 | - | - | - | - | - | 5,943 | |||||||||||||||||||||||||||
Common stock issued to institutional investor, valued at $1.897/share
|
158,144 | 158 | 299,841 | - | - | - | - | - | 299,999 | |||||||||||||||||||||||||||
Common stock issued for additional commitment shares, valued at $2.60/share
|
4,525 | 5 | 11,760 | - | - | - | - | - | 11,765 | |||||||||||||||||||||||||||
Common stock issued to institutional investor, valued at $2.073/share
|
96,479 | 97 | 199,904 | - | - | - | - | - | 200,001 | |||||||||||||||||||||||||||
Common stock issued for additional commitment shares, valued at $2.64/share
|
3,017 | 3 | 7,962 | - | - | - | - | - | 7,965 | |||||||||||||||||||||||||||
Common stock issued to institutional investor, valued at $2.19/share
|
91,324 | 92 | 199,908 | - | - | - | - | - | 200,000 | |||||||||||||||||||||||||||
Common stock issued for additional commitment shares, valued at $2.23/share
|
3,017 | 3 | 6,725 | - | - | - | - | - | 6,728 | |||||||||||||||||||||||||||
Common stock issued to institutional investor, valued at $1.68/share
|
119,048 | 119 | 199,882 | - | - | - | - | - | 200,001 | |||||||||||||||||||||||||||
Common stock issued for additional commitment shares, valued at $1.80/share
|
3,017 | 3 | 5,428 | - | - | - | - | - | 5,431 | |||||||||||||||||||||||||||
Common stock issued to institutional investor, valued at $1.81/share
|
220,994 | 221 | 399,778 | - | - | - | - | - | 399,999 | |||||||||||||||||||||||||||
Common stock issued for additional commitment shares, valued at $1.88/share
|
3,017 | 3 | 5,669 | - | - | - | - | - | 5,672 | |||||||||||||||||||||||||||
Common stock issued for additional commitment shares, valued at $1.92/share
|
3,017 | 3 | 5,790 | - | - | - | - | - | 5,793 | |||||||||||||||||||||||||||
Common stock issued to institutional investor, valued at $1.53/share
|
130,719 | 131 | 199,870 | - | - | - | - | - | 200,001 | |||||||||||||||||||||||||||
Common stock issued for additional commitment shares, valued at $1.60/share
|
3,017 | 3 | 4,824 | - | - | - | - | - | 4,827 | |||||||||||||||||||||||||||
Common stock issued to institutional investor, valued at $1.667/share
|
119,976 | 120 | 199,880 | - | - | - | - | - | 200,000 | |||||||||||||||||||||||||||
Common stock issued for additional commitment shares, valued at $1.93/share
|
3,017 | 3 | 5,820 | - | - | - | - | - | 5,823 | |||||||||||||||||||||||||||
Common stock issued to institutional investor, valued at $1.51/share
|
132,450 | 132 | 199,867 | - | - | - | - | - | 199,999 | |||||||||||||||||||||||||||
Common stock issued for additional commitment shares, valued at $1.70/share
|
6,034 | 6 | 10,252 | - | - | - | - | - | 10,258 | |||||||||||||||||||||||||||
Common stock issued to institutional investor, valued at $1.677/share
|
119,261 | 119 | 199,882 | - | - | - | - | - | 200,001 | |||||||||||||||||||||||||||
Common stock issued for additional commitment shares, valued at $1.35/share
|
3,017 | 3 | 4,070 | - | - | - | - | - | 4,073 | |||||||||||||||||||||||||||
Common stock issued to institutional investor, valued at $1.13/share
|
176,991 | 177 | 199,823 | - | - | - | - | - | 200,000 | |||||||||||||||||||||||||||
Common stock issued for additional commitment shares, valued at $1.28/share
|
3,017 | 3 | 3,859 | - | - | - | - | - | 3,862 | |||||||||||||||||||||||||||
Common stock issued to institutional investor, valued at $1.1267/share
|
177,510 | 178 | 199,823 | - | - | - | - | - | 200,001 | |||||||||||||||||||||||||||
Common stock issued for additional commitment shares, valued at $1.28/share
|
3,017 | 3 | 3,859 | - | - | - | - | - | 3,862 | |||||||||||||||||||||||||||
Common stock issued to institutional investor, valued at $1.107/share
|
180,668 | 180 | 199,820 | - | - | - | - | - | 200,000 | |||||||||||||||||||||||||||
Common stock issued for additional commitment shares, valued at $1.18/share
|
3,017 | 3 | 3,557 | - | - | - | - | - | 3,560 | |||||||||||||||||||||||||||
Common stock issued to institutional investor, valued at $1.10/share
|
181,818 | 182 | 199,818 | - | - | - | - | - | 200,000 | |||||||||||||||||||||||||||
Common stock issued for additional commitment shares, valued at $1.08/share
|
3,017 | 3 | 3,255 | - | - | - | - | - | 3,258 | |||||||||||||||||||||||||||
Common stock issued to institutional investor, valued at $1.063/share
|
188,147 | 188 | 199,812 | - | - | - | - | - | 200,000 | |||||||||||||||||||||||||||
Common stock issued for additional commitment shares, valued at $1.09/share
|
3,017 | 3 | 3,286 | - | - | - | - | - | 3,289 | |||||||||||||||||||||||||||
Common stock issued to institutional investor, valued at $1.02/share
|
196,078 | 196 | 199,803 | - | - | - | - | - | 199,999 | |||||||||||||||||||||||||||
Common stock issued for additional commitment shares, valued at $1.04/share
|
1,508 | 2 | 1,566 | - | - | - | - | - | 1,568 | |||||||||||||||||||||||||||
Common stock issued to institutional investor, valued at $1.02/share
|
98,039 | 98 | 99,902 | - | - | - | - | - | 100,000 | |||||||||||||||||||||||||||
Common stock issued for additional commitment shares, valued at $1.10/share
|
2,262 | 2 | 2,486 | - | - | - | - | - | 2,488 | |||||||||||||||||||||||||||
Common stock issued to institutional investor, valued at $1.00/share
|
350,000 | 350 | 349,650 | - | - | - | - | - | 350,000 | |||||||||||||||||||||||||||
Common stock issued for additional commitment shares, valued at $1.00/share
|
3,017 | 3 | 3,014 | - | - | - | - | - | 3,017 | |||||||||||||||||||||||||||
Subtotal
|
48,949,352 | $ | 48,950 | $ | 29,490,199 | $ | - | $ | - | $ | - | $ | (15,827 | ) | $ | (23,859,501 | ) | $ | 5,663,821 |
Subscription
|
Deficit | |||||||||||||||||||||||||||||||||||
Receivable/
|
Accumulated | |||||||||||||||||||||||||||||||||||
Receivable
|
Unrealized |
During
|
||||||||||||||||||||||||||||||||||
Number of
|
Common
|
Paid-in
|
for Issuance
|
Deferred
|
Loss
|
Accumulated
|
Development | |||||||||||||||||||||||||||||
Shares
|
Stock
|
Capital
|
of Common Stock
|
Charges
|
on Securities
|
Deficit
|
Stage
|
Total
|
||||||||||||||||||||||||||||
Subtotal
|
48,949,352 | $ | 48,950 | $ | 29,490,199 | $ | - | $ | - | $ | - | $ | (15,827 | ) | $ | (23,859,501 | ) | $ | 5,663,821 | |||||||||||||||||
Exercise of options at $0.65/share
|
250,000 | 250 | 162,250 | - | - | - | - | - | 162,500 | |||||||||||||||||||||||||||
Exercise of warrants at $1.25/share
|
40,000 | 40 | 49,960 | - | - | - | - | - | 50,000 | |||||||||||||||||||||||||||
Exercise of warrants at $0.34/share
|
20,000 | 20 | 6,880 | - | - | - | - | - | 6,900 | |||||||||||||||||||||||||||
Exercise of warrants at $0.25/share
|
900,000 | 900 | 224,100 | 225,000 | ||||||||||||||||||||||||||||||||
Common stock issued for services in October 2011 through January 2012, valued at $0.65/share to $2.70/share
|
1,406 | 1 | 1,606 | - | - | - | - | - | 1,607 | |||||||||||||||||||||||||||
Options issued for services in August 2010, vested during 2012, valued at $1.31/share
|
- | - | 38,194 | - | - | - | - | - | 38,194 | |||||||||||||||||||||||||||
Options issued for services in December 2010, vested during 2012, valued at $1.14/share
|
- | - | 85,290 | - | - | - | - | - | 85,290 | |||||||||||||||||||||||||||
Warrants issued for services in April 2011, vested during 2012, valued at $0.98/share
|
- | - | 36,605 | - | - | - | - | - | 36,605 | |||||||||||||||||||||||||||
Options issued for services in May 2011, vested during 2012, valued at $0.97/share
|
- | - | 48,510 | - | - | - | - | - | 48,510 | |||||||||||||||||||||||||||
Options issued for services in August 2011, vested during 2012, valued at $0.82/share
|
- | - | 41,156 | - | - | - | - | - | 41,156 | |||||||||||||||||||||||||||
Options issued for services in November 2011, vested during 2012, valued at $0.53/share
|
- | - | 26,304 | - | - | - | - | - | 26,304 | |||||||||||||||||||||||||||
Options issued for services in December 2011, vested during 2012, valued at $0.82/share
|
- | - | 51,392 | - | - | - | - | - | 51,392 | |||||||||||||||||||||||||||
Warrants issued for services in December 2011, vested during 2012, valued at $1.05/share
|
- | - | 157,127 | - | - | - | - | - | 157,127 | |||||||||||||||||||||||||||
Options issued for services in March 2012, vested during 2012, valued at $1.37/share
|
- | - | 139,755 | - | - | - | - | - | 139,755 | |||||||||||||||||||||||||||
Options issued for services in March 2012, vested during 2012, valued at $1.37/share
|
- | - | 42,227 | - | - | - | - | - | 42,227 | |||||||||||||||||||||||||||
Warrants issued for services in March 2012, vested during 2012, valued at $1.37/share
|
- | - | 13,709 | - | - | - | - | - | 13,709 | |||||||||||||||||||||||||||
Options issued for services in May 2012, vested during 2012, valued at $1.23/share
|
- | - | 462,455 | - | - | - | - | - | 462,455 | |||||||||||||||||||||||||||
Warrants issued for services in May 2012, vested during 2012, valued at $0.97/share
|
- | - | 55,648 | - | - | - | - | - | 55,648 | |||||||||||||||||||||||||||
Options issued for services in June 2012, vested during 2012, valued at $0.73/share
|
- | - | 56,568 | - | - | - | - | - | 56,568 | |||||||||||||||||||||||||||
Options issued for services in August 2012, vested during 2012, valued at $0.74/share
|
- | - | 15,611 | - | - | - | - | - | 15,611 | |||||||||||||||||||||||||||
Options issued for services in August 2012, vested during 2012, valued at $0.75/share
|
- | - | 7,137 | - | - | - | - | - | 7,137 | |||||||||||||||||||||||||||
Warrants issued for services in December 2012, vested during 2012, valued at $0.78/share
|
- | - | 28,237 | - | - | - | - | - | 28,237 | |||||||||||||||||||||||||||
Options extended for services in November 2012, vested during 2012, valued at $0.27/share
|
- | - | 266,710 | - | - | - | - | - | 266,710 | |||||||||||||||||||||||||||
Options extended for services in November 2012, vested during 2012, valued at $0.25/share
|
- | - | 25,420 | - | - | - | - | - | 25,420 | |||||||||||||||||||||||||||
Options extended for services in November 2012, vested during 2012, valued at $0.24/share
|
- | - | 60,283 | - | - | - | - | - | 60,283 | |||||||||||||||||||||||||||
Options extended for services in November 2012, vested during 2012, valued at $0.29/share
|
- | - | 309,049 | - | - | - | - | - | 309,049 | |||||||||||||||||||||||||||
Options extended for services in November 2012, vested during 2012, valued at $0.29/share
|
- | - | 29,375 | - | - | - | - | - | 29,375 | |||||||||||||||||||||||||||
Options extended for services in November 2012, vested during 2012, valued at $0.26/share
|
- | - | 39,270 | - | - | - | - | - | 39,270 | |||||||||||||||||||||||||||
Options extended for services in November 2012, vested during 2012, valued at $0.30/share
|
- | - | 29,529 | - | - | - | - | - | 29,529 | |||||||||||||||||||||||||||
Options extended for services in November 2012, vested during 2012, valued at $0.28/share
|
- | - | 42,195 | - | - | - | - | - | 42,195 | |||||||||||||||||||||||||||
Net loss for the year ending December 31, 2012
|
- | - | - | - | - | - | - | (4,556,538 | ) | (4,556,538 | ) | |||||||||||||||||||||||||
BALANCE AT DECEMBER 31, 2012
|
50,160,758 | $ | 50,161 | $ | 32,042,751 | $ | - | $ | - | $ | - | $ | (15,827 | ) | $ | (28,416,039 | ) | $ | 3,661,046 |
Subscription
|
Deficit | |||||||||||||||||||||||||||||||||||
Receivable/
|
Accumulated | |||||||||||||||||||||||||||||||||||
Receivable
|
Unrealized |
During
|
||||||||||||||||||||||||||||||||||
Number of
|
Common
|
Paid-in
|
for Issuance
|
Deferred
|
Loss
|
Accumulated
|
Development | |||||||||||||||||||||||||||||
Shares
|
Stock
|
Capital
|
of Common Stock
|
Charges
|
on Securities
|
Deficit
|
Stage
|
Total
|
||||||||||||||||||||||||||||
BALANCE AT DECEMBER 31, 2012
|
50,160,758 | $ | 50,161 | $ | 32,042,751 | $ | - | $ | - | $ | - | $ | (15,827 | ) | $ | (28,416,039 | ) | $ | 3,661,046 | |||||||||||||||||
Common stock issued to institutional investor, valued at $1.07/share
|
186,916 | 187 | 199,813 | - | - | - | - | - | 200,000 | |||||||||||||||||||||||||||
Common stock issued for additional commitment shares, valued at $1.11/share
|
3,017 | 3 | 3,346 | - | - | - | - | - | 3,349 | |||||||||||||||||||||||||||
Common stock issued to institutional investor, valued at $1.027/share
|
196,078 | 196 | 199,803 | - | - | - | - | - | 199,999 | |||||||||||||||||||||||||||
Common stock issued for additional commitment shares, valued at $1.07/share
|
3,017 | 3 | 3,225 | - | - | - | - | - | 3,228 | |||||||||||||||||||||||||||
Common stock issued to institutional investor, valued at $1.037/share
|
192,864 | 193 | 199,807 | - | - | - | - | - | 200,000 | |||||||||||||||||||||||||||
Common stock issued for additional commitment shares, valued at $1.36/share
|
3,017 | 3 | 4,100 | - | - | - | - | - | 4,103 | |||||||||||||||||||||||||||
Common stock issued to institutional investor, valued at $1.1367/share
|
175,948 | 176 | 199,824 | - | - | - | - | - | 200,000 | |||||||||||||||||||||||||||
Common stock issued for additional commitment shares, valued at $1.35/share
|
3,017 | 3 | 4,070 | - | - | - | - | - | 4,073 | |||||||||||||||||||||||||||
Common stock issued to institutional investor, valued at $1.2533/share
|
159,579 | 160 | 199,841 | - | - | - | - | - | 200,001 | |||||||||||||||||||||||||||
Common stock issued for additional commitment shares, valued at $2.59/share
|
3,017 | 3 | 4,794 | - | - | - | - | - | 4,797 | |||||||||||||||||||||||||||
Common stock issued to institutional investor, valued at $$1.34/share
|
149,254 | 149 | 199,851 | - | - | - | - | - | 200,000 | |||||||||||||||||||||||||||
Common stock issued for additional commitment shares, valued at $1.55/share
|
3,017 | 3 | 4,674 | - | - | - | - | - | 4,677 | |||||||||||||||||||||||||||
Common stock issued to institutional investor, valued at $1.14/share
|
175,439 | 175 | 199,825 | - | - | - | - | - | 200,000 | |||||||||||||||||||||||||||
Common stock issued for additional commitment shares, valued at $1.19/share
|
3,017 | 3 | 3,587 | - | - | - | - | - | 3,590 | |||||||||||||||||||||||||||
Common stock issued to institutional investor, valued at $1.04/share
|
192,308 | 192 | 199,808 | - | - | - | - | - | 200,000 | |||||||||||||||||||||||||||
Common stock issued for additional commitment shares, valued at $1.08/share
|
3,017 | 3 | 3,256 | - | - | - | - | - | 3,259 | |||||||||||||||||||||||||||
Common stock issued to institutional investor, valued at $1.00/share
|
200,000 | 200 | 199,800 | - | - | - | - | - | 200,000 | |||||||||||||||||||||||||||
Common stock issued for additional commitment shares, valued at $1.06/share
|
3,017 | 3 | 3,195 | - | - | - | - | - | 3,198 | |||||||||||||||||||||||||||
Common stock issued for commitment shares, valued at $0.85/share
|
200,000 | 200 | 169,800 | - | - | - | - | - | 170,000 | |||||||||||||||||||||||||||
Exercise of warrants at $1.25/share
|
12,500 | 13 | 15,612 | - | - | - | - | - | 15,625 | |||||||||||||||||||||||||||
Exercise of warrants at $0.345/share
|
20,000 | 20 | 6,880 | - | - | - | - | - | 6,900 | |||||||||||||||||||||||||||
Reversal of common stock issuance during 2013 at $0.50/share
|
(2,000 | ) | (2 | ) | 2 | - | - | - | - | - | - | |||||||||||||||||||||||||
Options issued for services in December 2010, vested during 2013, valued at $1.14/share
|
- | - | 42,180 | - | - | - | - | - | 42,180 | |||||||||||||||||||||||||||
Options issued for services in May 2011, vested during 2013, valued at $0.97/share
|
- | - | 23,990 | - | - | - | - | - | 23,990 | |||||||||||||||||||||||||||
Options issued for services in August 2011, vested during 2013, valued at $0.82/share
|
- | - | 20,353 | - | - | - | - | - | 20,353 | |||||||||||||||||||||||||||
Options issued for services in November 2011, vested during 2013, valued at $0.53/share
|
- | - | 13,008 | - | - | - | - | - | 13,008 | |||||||||||||||||||||||||||
Options issued for services in December 2011, vested during 2013, valued at $0.82/share
|
- | - | 25,416 | - | - | - | - | - | 25,416 | |||||||||||||||||||||||||||
Options issued for services in March 2012, vested during 2013, valued at $1.37/share
|
- | - | 29,154 | - | - | - | - | - | 29,154 | |||||||||||||||||||||||||||
Options issued for services in May 2012, vested during 2013, valued at $1.23/share
|
- | - | 151,350 | - | - | - | - | - | 151,350 | |||||||||||||||||||||||||||
Warrants issued for services in May 2012, vested during 2013, valued at $0.97/share
|
- | - | 41,738 | - | - | - | - | - | 41,738 | |||||||||||||||||||||||||||
Options issued for services in June 2012, vested during 2013, valued at $0.73/share
|
- | - | 17,995 | - | - | - | - | - | 17,995 | |||||||||||||||||||||||||||
Options issued for services in August 2012, vested during 2013, valued at $0.74/share
|
- | - | 18,468 | - | - | - | - | - | 18,468 | |||||||||||||||||||||||||||
Options issued for services in August 2012, vested during 2013, valued at $0.75/share
|
- | - | 9,295 | - | - | - | - | - | 9,295 | |||||||||||||||||||||||||||
Warrants issued for services in December 2012, vested during 2013, valued at $0.78/share
|
- | - | 36,333 | - | - | - | - | - | 36,333 | |||||||||||||||||||||||||||
Options issued for services in March 2013, vested during 2013, valued at $1.08/share
|
- | - | 13,550 | - | - | - | - | - | 13,550 | |||||||||||||||||||||||||||
Options issued for services in May 2013, vested during 2013, valued at $0.96/share
|
- | - | 800 | - | - | - | - | - | 800 | |||||||||||||||||||||||||||
Options issued for services in May 2013, vested during 2013, valued at $0.81/share
|
- | - | 11,809 | - | - | - | - | - | 11,809 | |||||||||||||||||||||||||||
Net loss for six months ending June 30, 2013
|
- | - | - | - | - | - | - | (2,071,634 | ) | (2,071,634 | ) | |||||||||||||||||||||||||
BALANCE AT JUNE 30, 2013 (UNAUDITED)
|
52,046,797 | $ | 52,047 | $ | 34,523,103 | $ | - | $ | - | $ | - | $ | (15,827 | ) | $ | (30,487,673 | ) | $ | 4,071,650 |
Cumulative
|
For the Six
|
For the Six
|
||||||||||
Since
|
Months Ending
|
Months Ending
|
||||||||||
Inception
|
June 30, 2013
|
June 30, 2012
|
||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES
|
||||||||||||
Net loss
|
$ | (30,487,673 | ) | $ | (2,071,634 | ) | $ | (1,898,950 | ) | |||
Adjustment to reconcile net loss to net cash used in operating activities
|
||||||||||||
Amortization of deferred charges
|
4,392,456 | - | - | |||||||||
Amortization of prepaid expenses
|
75,000 | - | - | |||||||||
Warrants issued for services
|
4,136,844 | 78,071 | 142,360 | |||||||||
Stock options issued for services
|
7,167,176 | 377,368 | 535,012 | |||||||||
Common stock issued for services and fees
|
1,660,565 | 204,274 | 122,058 | |||||||||
Purchase right agreement amortization
|
132,058 | - | - | |||||||||
Depreciation and amortization of patents
|
281,977 | 59,333 | 22,110 | |||||||||
Realized gain on investments
|
(3,911 | ) | - | - | ||||||||
Realized gain on disposal of assets
|
(637 | ) | - | - | ||||||||
(Increase) decrease in assets
|
||||||||||||
Receivables
|
(30,461 | ) | - | - | ||||||||
Prepaid expenses and other current assets
|
(166,768 | ) | (76,793 | ) | (81,668 | ) | ||||||
Increase (decrease) in liabilities
|
||||||||||||
Accounts payable
|
248,014 | 18,715 | (47,715 | ) | ||||||||
Accounts payable and accrued expenses- related parties
|
(5,577 | ) | 29,743 | (38,538 | ) | |||||||
Accrued expenses
|
87,595 | 6,717 | 55,731 | |||||||||
Net cash used in operating activities
|
(12,513,342 | ) | (1,374,206 | ) | (1,189,600 | ) | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES
|
||||||||||||
Cost of intangibles
|
(549,528 | ) | (26,493 | ) | (63,366 | ) | ||||||
Proceeds from sale of available for sale securities
|
203,911 | - | - | |||||||||
Proceeds from receipt of note receivable
|
100,000 | - | ||||||||||
Purchase of available for sale securities
|
(200,000 | ) | - | - | ||||||||
Purchase of equipment, furniture and leasehold improvements
|
(551,401 | ) | (99,522 | ) | (128,236 | ) | ||||||
Net cash used in investing activities
|
(997,018 | ) | (126,015 | ) | (191,602 | ) | ||||||
CASH FLOWS FROM FINANCING ACTIVITIES
|
||||||||||||
Issuance of common stock, private placement
|
7,495,524 | - | - | |||||||||
Common stock rescinded, private placement
|
(200,000 | ) | - | - | ||||||||
Issuance of common stock, exercise of options and warrants
|
2,043,929 | 22,525 | 444,400 | |||||||||
Issuance of common stock, exercise of purchase right agreement
|
45,138 | - | - | |||||||||
Issuance of common stock, institutional investor
|
6,849,999 | 1,800,000 | 4,200,000 | |||||||||
Repayment of notes payable
|
(14,970 | ) | - | - | ||||||||
Proceeds from subscription receivable
|
19,000 | - | - | |||||||||
Advances to stockholders
|
(4,933 | ) | - | - | ||||||||
Proceeds from convertible notes
|
529,000 | - | - | |||||||||
Advances from officers
|
1,498 | - | - | |||||||||
Net cash provided by financing activities
|
16,764,185 | 1,822,525 | 4,644,400 | |||||||||
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
3,253,825 | 322,304 | 3,263,198 | |||||||||
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
5,358 | 2,936,879 | 359,824 | |||||||||
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
$ | 3,259,183 | $ | 3,259,183 | $ | 3,623,022 |
Cumulative
|
For the Six
|
For the Six
|
||||||||||
Since
|
Months Ending
|
Months Ending
|
||||||||||
Inception
|
June 30, 2013
|
June 30, 2012
|
||||||||||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
|
||||||||||||
CASH PAID DURING THE PERIOD FOR:
|
||||||||||||
Interest
|
$ | 23,232 | $ | - | $ | 109 | ||||||
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES
|
||||||||||||
Common stock issued in exchange for deferred charges
|
$ | 3,142,400 | $ | - | $ | - | ||||||
`
|
||||||||||||
Warrants issued in exchange for deferred charges
|
$ | 1,581,056 | $ | - | $ | - | ||||||
Common stock issued as settlement for accounts payable
|
$ | 74,708 | $ | - | $ | - | ||||||
Accrued interest contributed as capital
|
$ | 35,624 | $ | - | $ | - | ||||||
Common stock issued in the conversion of notes payable
|
$ | 529,000 | $ | - | $ | - | ||||||
Acquisition of automobile through loan payable
|
$ | 24,643 | $ | - | $ | - | ||||||
Common stock issued upon exercise of a warrant in exchange for receivable
|
$ | 75,000 | $ | - | $ | - | ||||||
Insurance company pay off of note payable
|
$ | 9,673 | $ | - | $ | - | ||||||
Receivable for issuance of common stock
|
$ | 210,001 | $ | - | $ | 200,001 | ||||||
Contribution of officer accrued payroll
|
$ | 52,129 | $ | - | $ | - | ||||||
Common stock issued for prepaid expense
|
$ | 75,000 | $ | - | $ | - |
June 30, 2013
|
December 31, 2012
|
|||||||
Office equipment
|
$ | 22,145 | $ | 12,741 | ||||
Lab equipment
|
467,582 | 388,521 | ||||||
Furniture
|
4,061 | 4,061 | ||||||
Leasehold Improvements
|
37,519 | 28,134 | ||||||
531,307 | 433,457 | |||||||
Less: Accumulated depreciation
|
182,693 | 132,463 | ||||||
$ | 348,614 | $ | 300,994 |
June 30, 2013
|
December 31, 2012
|
|||||||
Patents
|
$ | 535,853 | $ | 509,360 | ||||
Less: Accumulated amortization
|
28,265 | 20,834 | ||||||
$ | 507,588 | $ | 488,526 |
Non-Qualified Stock Options and Warrants Outstanding and Exercisable
|
|||||||||||
Number of
|
Exercise
|
Weighted Average
|
|||||||||
Shares
|
Price
|
Exercise Price
|
|||||||||
Outstanding, December 31, 2012
|
8,773,500 | $0.25 - $1.75 | $ | 1.13 | |||||||
Granted
|
185,000 | $1.00 - $1.16 | $ | 1.07 | |||||||
Expired
|
|||||||||||
Forfeited
|
(343,750 | ) | $0.73 - $1.25 | $ | 0.95 | ||||||
Exercised
|
(32,500 | ) | $0.345 - $1.25 | $ | 0.69 | ||||||
Outstanding, June 30, 2013
|
8,582,250 | $0.25 - $1.75 | $ | 1.14 | |||||||
Exercisable, June 30, 2013
|
7,778,503 | $0.25 - $1.75 | $ | 1.16 |
Non-Qualified Stock Options and Warrants Outstanding
|
||||||
Number Outstanding
|
Weighted Average
|
Weighted Average
|
||||
Range of
|
Currently Exercisable
|
Remaining
|
Exercise Price of Options and
|
|||
Exercise Prices
|
at June 30, 2013
|
Contractual Life
|
Warrants Currently Exercisable
|
|||
$0.25 - $1.75
|
7,778,503
|
2.51 Years
|
$1.16
|
Item 2
|
Management's Discussion and Analysis of Financial Condition and Results of Operations
|
·
|
telecommunications/data communications
|
·
|
backplane optical interconnects
|
·
|
cloud computing and data centers
|
·
|
photovoltaic cells
|
·
|
medical applications
|
·
|
satellite reconnaissance
|
·
|
navigation systems
|
·
|
radar applications
|
·
|
optical filters
|
·
|
special light modulators
|
·
|
all-optical transistors
|
·
|
entertainment
|
|
To be successful, we must, among other things:
|
·
|
Develop and maintain collaborative relationships with strategic partners;
|
·
|
Continue to expand our research and development efforts for our products;
|
·
|
Develop and continue to improve on our manufacturing processes and maintain stringent quality controls;
|
·
|
Produce commercial quantities of our products at commercially acceptable prices;
|
·
|
Rapidly respond to technological advancements;
|
·
|
Attract, retain and motivate qualified personnel; and
|
·
|
Obtain and retain effective intellectual property protection for our products and technology.
|
·
|
telecommunications/data communications
|
·
|
backplane optical interconnects
|
·
|
cloud computing and data centers
|
·
|
photovoltaic cells
|
·
|
medical applications
|
·
|
satellite reconnaissance
|
·
|
navigation systems
|
·
|
radar applications
|
·
|
optical filters
|
·
|
special light modulators
|
·
|
all-optical transistors and
|
·
|
entertainment
|
·
|
Develop non-linear all-optical and electro-optic polymers and photonic devices;
|
·
|
Continue to develop proprietary intellectual property;
|
·
|
Streamline our product development process;
|
·
|
Develop a comprehensive marketing plan;
|
·
|
Maintain/develop strategic relationships with government agencies, private firms, and academic institutions; and
|
·
|
Continue to attract and retain high level science and technology personnel to our Company.
|
·
|
The addition of management, sales, marketing, technical and other staff to our workforce;
|
·
|
Increased spending for the expansion of our research and development efforts, including purchases of additional laboratory and production equipment;
|
·
|
Increased spending in marketing as our products are introduced into the marketplace;
|
·
|
Developing and maintaining collaborative relationships with strategic partners;
|
·
|
Developing and improving our manufacturing processes and quality controls; and
|
·
|
Increases in our general and administrative activities related to our operations as a reporting public company and related corporate compliance requirements.
|
Date
|
Security/Value
|
|
May 2013
|
Option grant - 10,000 shares of common stock at $1.03 per share issued for services. The option was valued at $9,574 using the Black-Scholes Option Pricing Formula.
|
|
May 2013
|
Option grant - 100,000 shares of common stock at $1.00 per share issued for services. The option was valued at $80,824 using the Black-Scholes Option Pricing Formula.
|
|
June 2013
|
Warrant exercise – 20,000 shares of common stock purchased at $0.345 for proceeds of $6,900.
|
|
June 2013
|
Common Stock – 200,000 shares of common stock for services valued at $170,000.
|
|
Exhibit No.
|
Description of Exhibit
|
10.1
|
Purchase Agreement dated as of May 3, 2011, by and between the Company and Lincoln Park Capital Fund, LLC (incorporated by reference to our Form 8-K filed on May 6, 2011).
|
10.2
|
Registration Rights Agreement dated as of May 3, 2011, by and between the Company and Lincoln Park Capital Fund, LLC (incorporated by reference to our Form 8-K filed on May 6, 2011).
|
10.3
|
Purchase Agreement dated as of June 6, 2013, by and between the Company and Lincoln Park Capital Fund, LLC (incorporated by reference to our Form 8-K filed on June 10, 2013).
|
10.4
|
Registration Rights Agreement dated as of June 6, 2013, by and between the Company and Lincoln Park Capital Fund, LLC (incorporated by reference to our Form 8-K filed on June 10, 2013).
|
31.1
|
Certification pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934, as amended, executed by the Principal Executive Officer of the Company.
|
31.2
|
Certification pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934, as amended, executed by the Principal Financial Officer of the Company.
|
32.1
|
Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, executed by the Principal Executive Officer of the Company.
|
32.2
|
Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, executed by the Principal Financial Officer of the Company.
|
101
|
The following financial information from Lightwave Logic Inc.'s Quarterly Report on Form 10-Q for the quarter ended June 30, 2013, formatted in XBRL (eXtensible Business Reporting Language): (i) Balance Sheets; (ii) Statements of Operations; (iii) Statement of Stockholders’ Equity; (iv) Statements of Cash Flows; and (v) Notes to Financial Statements.
|