Nevada
|
2860
|
84-1565820
|
||
(State
or other jurisdiction
of
incorporation or organization)
|
(Primary
Standard Industrial
Classification
Code Number)
|
(I.R.S.
Employer
Identification
Number)
|
Large accelerated filer
o
|
|
Accelerated filer
o
|
|
Non-accelerated filer
o
|
|
Smaller reporting company
þ
|
(Do not check if a smaller reporting
company)
|
Title of Each Class
of Securities to be Registered(4)
|
Amount
to be
Registered
|
Proposed Maximum
Offering Price
per Share
|
Proposed Maximum
Aggregate
Offering Price
|
Amount of
Registration
Fee (5)
|
|||||
Common
Stock, par value $.001 per share(4(i))
|
11,145,225
|
$2.69(1)
|
$29,980,655
|
$1,178.24
|
|||||
Warrants
to Purchase Common Stock(4(ii))
|
3,705,867
|
(2)
|
(2)
|
(2)
|
|||||
Common
Stock, par value $.001 per share(4(iii))
|
3,705,867
|
$4.75(3)
|
$17,602,868
|
$691.79
|
|||||
Common
Stock, par value $.001 per share(4(iv))
|
11,188,996
|
$2.69(1)
|
$30,098,399
|
$1,182.87
|
|||||
Warrants
to Purchase Common Stock(4(v))
|
3,908,340
|
(2)
|
(2)
|
(2)
|
|||||
Common
Stock, par value $.001 per share(4(vi))
|
3,908,340
|
$2.75(3)
|
$10,747,935
|
$422.39
|
|||||
Warrants
to Purchase Common Stock(4(vii))
|
1,397,600
|
(2)
|
(2)
|
(2)
|
|||||
Common
Stock, par value $.001 per share(4(viii))
|
1,397,600
|
$2.75(3)
|
$3,843,400
|
$151.05
|
|||||
Warrants
to Purchase Common Stock(4(ix))
|
1,397,600
|
(2)
|
(2)
|
(2)
|
|||||
Common
Stock, par value $.001 per share(4(x))
|
1,397,600
|
$4.00(3)
|
$5,590,400
|
$219.70
|
(1)
|
The
price is estimated in accordance with Rule 457(c) under the Securities Act
of 1933, as amended, solely for the purpose of calculating the
registration fee and is based upon the average of the closing bid and ask
prices of our common stock on February 8, 2008 as reported by the Pink
Sheets.
|
(2)
|
Pursuant
to Rule 457(g), no separate registration fee is payable with respect to
the Warrants being offered hereby since the Warrants are being registered
in the same registration statement as the securities to be offered
pursuant thereto.
|
(3)
|
The
price is estimated in accordance with Rule 457(g) under the Securities Act
of 1933, as amended, solely for the purpose of calculating the
registration fee and is based upon the exercise price of the
Warrants.
|
(4)
|
22,334,221
shares of our common stock (the "Shares") and 10,409,407
warrants to purchase our common stock (the "Warrants") are being
registered for distribution by the Mobilestream Liquidating Trust and the
Carbon Recovery Liquidating Trust to their beneficiaries, and 10,409,407
shares of our common stock are being registered for issuance by the
Company upon exercise of the Warrants (the "Warrant Shares"), and
include:
|
(i)
11,145,225 currently issued Shares (the "Mobilestream Acquisition Common
Stock") for distribution by the Mobilestream Liquidating Trust, a
liquidating trust established in connection with the acquisition of the
assets of Mobilestream Oil, Inc. by the Company, to its
beneficiaries;
(ii)
3,705,867 currently issued Warrants exercisable at $4.75 per share (the
"Mobilestream Acquisition Warrants") for distribution by the Mobilestream
Liquidating Trust to its beneficiaries;
(iii)
3,705,867 Warrant Shares issuable upon the exercise of the Mobilestream
Acquisition Warrants (the "Mobilestream Acquisition Warrant
Shares");
(iv)
11,188,996 currently issued Shares (the "Carbon Recovery Acquisition
Common Stock") for distribution by the Carbon Recovery Liquidating Trust,
a liquidating trust established in connection with the acquisition of the
assets of Carbon Recovery Corporation by the Company, to its
beneficiaries;
(v)
3,908,340 currently issued Warrants exercisable at $2.75 per share (the
"Carbon Recovery Acquisition Class B Warrants") for distribution by the
Carbon Recovery Liquidating Trust to its beneficiaries;
(vi)
3,908,340 Warrant Shares issuable upon the exercise of the Carbon Recovery
Acquisition Class B Warrants (the "Carbon Recovery Acquisition Class B
Warrant Shares");
(vii)
1,397,600 currently issued Warrants exercisable at $2.75 per share (the
"Carbon Recovery Acquisition Class D Warrants") for distribution by the
Carbon Recovery Liquidating Trust to its beneficiaries;
(viii)
1,397,600 Warrant Shares issuable upon the exercise of the Carbon Recovery
Acquisition Class D Warrants (the "Carbon Recovery Acquisition Class D
Warrant Shares");
(ix)
1,397,600 currently issued Warrants exercisable at $4.00 per share (the
"Carbon Recovery Acquisition Class E Warrants") for distribution by a
liquidating trustee to the beneficiaries of the Carbon Recovery
Liquidating Trust; and
(x)
1,397,600 Warrant Shares issuable upon the exercise of the Carbon Recovery
Acquisition Class E Warrants (the "Carbon Recovery Acquisition Class E
Warrant Shares").
|
|
(5)
|
The
registration fee with respect to the shares has been previously
paid.
|
THE INFORMATION IN THIS PROSPECTUS IS NOT COMPLETE AND MAY BE
CHANGED. THE SELLING STOCKHOLDERS MAY NOT SELL THESE SECURITIES
UNTIL THE REGISTRATION STATEMENT FILED WITH THE SECURITIES AND EXCHANGE
COMMISSION IS EFFECTIVE. THIS PROSPECTUS IS NOT AN OFFER TO SELL
THESE SECURITIES AND IT IS NOT SOLICITING OFFERS TO BUY THESE SECURITIES
IN ANY STATE WHERE THE OFFER OR SALE OF THESE SECURITIES IS NOT
PERMITTED.
|
PROSPECTUS
SUMMARY
|
1
|
|||
RISK
FACTORS
|
7 | |||
NOTE
REGARDING FORWARD-LOOKING STATEMENTS
|
17 | |||
DESCRIPTION
OF BUSINESS
|
17 | |||
MANAGEMENT’S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATION
|
34 | |||
MANAGEMENT
|
48 | |||
EXECUTIVE
AND DIRECTOR COMPENSATION
|
51 | |||
SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
|
58 | |||
CERTAIN
RELATIONSHIPS AND RELATED TRANSACTIONS
|
61 | |||
MARKET
FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS
|
68 | |||
DISTRIBUTING
STOCKHOLDERS
|
70 | |||
PLAN
OF DISTRIBUTION
|
70 | |||
USE
OF PROCEEDS
|
72 | |||
DESCRIPTION
OF SECURITIES
|
73 | |||
INTEREST
OF NAMED EXPERTS AND COUNSEL
|
78 | |||
DISCLOSURE
OF COMMISSION POSITION ON INDEMNIFICATION FOR SECURITIES ACT
LIABILITIES
|
78 | |||
ABOUT
THIS PROSPECTUS
|
79 | |||
WHERE
YOU CAN FIND MORE INFORMATION
|
79 | |||
VALIDITY
OF SECURITIES
|
79 | |||
TRANSFER
AGENT
|
79 | |||
EXPERTS
|
79 | |||
INCORPORATION
BY REFERENCE
|
79 | |||
FINANCIAL
STATEMENTS
|
F-1
|
1)
|
The
design, manufacture and sale of machinery and equipment units embodying
the Technology.
|
|
2)
|
The
ownership and operation of plants to use the Technology in conjunction
with other investors.
|
3)
|
The
formation of joint-venture and licensing relationships with established
companies for exploitation of the
Technology.
|
Common
stock offered
|
32,743,628
|
|||
Warrants
offered
|
10,409,407
|
|||
Common
stock outstanding before the offering (1)
|
68,654,256
shares
|
|||
Common
stock outstanding after the offering
(2)
|
79,013,663 shares
|
|||
Common
Stock trading symbol (Pink Sheets)
|
GBRC
|
(1)
|
Based
on the number of shares outstanding as of January 15, 2010, but does not
include (i) 23,225,836 shares issuable upon exercise of outstanding
warrants to purchase our common stock, of which 10,409,407 shares are
covered by this Prospectus, (ii) 2,200,000 shares issuable upon the
exercise of outstanding vested options to purchase our common stock and
(iii) 4,460,000 shares issuable upon the exercise of outstanding options
to purchase our common stock which have not yet vested, of which 3,460,000
are subject to stockholder approval of an amendment to our stock option
plan increasing the number of options authorized for issuance (of which
885,000 options will vest immediately upon
approval).
|
(2)
|
Assumes
the issuance of all shares of common stock offered by this Prospectus that
are issuable upon the exercise of Warrants, but does not include (i)
12,816,429 shares issuable upon exercise of outstanding warrants to
purchase our common stock, (ii) 2,200,000 shares issuable upon the
exercise of outstanding vested options to purchase our common stock and
(iii) 4,460,000 shares issuable upon the exercise of outstanding options
to purchase our common stock which have not yet vested, of which 3,460,000
are subject to stockholder approval of an amendment to our stock option
plan increasing the number of options authorized for issuance (of which
885,000 options will vest immediately upon
approval).
|
●
|
amount
and timing of operating costs and capital expenditures relating to
expansion of our business, operations, and
infrastructure;
|
|
●
|
time
line to develop, test, manufacture, market and sell our
products;
|
●
|
negotiation
and implementation of strategic alliances or similar arrangements with
companies with sufficient resources to support our research and
manufacturing efforts;
|
|
●
|
need
for acceptance of products;
|
●
|
ability
to anticipate and adapt to a competitive market and rapid technological
developments;
|
|
●
|
dependence
upon key personnel.
|
●
|
effects
of commercialization activities and facility expansions if and as
required;
|
|
●
|
our
ability to establish collaborative
relationships;
|
●
|
increases
in our management, research, sales and marketing
personnel;
|
|
●
|
competing
technological and market
developments;
|
●
|
continued
progress in our research and development programs; and
|
|
●
|
patent
prosecutions.
|
●
|
quarterly
variations in our financial results;
|
|
●
|
operating
results that vary from the expectations of management, securities analysts
and investors;
|
●
|
changes
in expectations as to our business, prospects, financial condition, and
results of operations;
|
|
●
|
announcements
by us or our competitors of material
developments;
|
●
|
the
operating and securities price performance of other companies that
investors believe are comparable to us;
|
|
●
|
future
sales of our equity or equity-related
securities;
|
●
|
changes
in general conditions in our industry and in the economy, the financial
markets and the domestic or international political
situation;
|
|
●
|
departures
of key personnel; and
|
●
|
regulatory
and intellectual property
considerations.
|
●
|
Variations
in anticipated or actual results of operations;
|
|
●
|
Announcements
of new products or technological innovations by us or our
competitors;
|
|
●
|
Changes
in earnings estimates of operational results by
analysts;
|
|
●
|
Results
of product demonstrations;
|
|
●
|
Inability
of market makers to combat short positions on the
stock;
|
|
●
|
Inability
of the market to absorb large blocks of stock sold into the
market;
|
|
●
|
Comments
about us or our markets posted on the
Internet.
|
1)
|
The
design, manufacture and sale of machinery and equipment units embodying
the Technology.
|
|
2)
|
The
ownership and operation of plants to use the Technology in conjunction
with other investors.
|
3)
|
The
formation of joint-venture and licensing relationships with established
companies for exploitation of the
Technology.
|
1)
|
The
design, manufacture and sale of machinery and equipment units embodying
the Technology.
|
|
2)
|
The
ownership and operation of plants to use the Technology in conjunction
with other investors.
|
3)
|
The
formation of joint-venture and licensing relationships with established
companies for exploitation of the
Technology.
|
1.
|
Reduction
of hydrocarbons in drilling cuttings to permit on-site
disposal;
|
2.
|
Volatilization
of heavy or slurry oil;
|
3.
|
Recovery
of oil from oil shale and oil sands;
and
|
4.
|
Medical
applications.
|
1)
|
The
design, manufacture and sale of machinery and equipment units embodying
the Technology.
|
|
2)
|
The
ownership and operation of plants to use the Technology in conjunction
with other investors.
|
3)
|
The
formation of joint-venture and licensing relationships with established
companies for exploitation of the
Technology.
|
As of
December
31, 2008
|
As of
December
31, 2007
|
|||||||
Options
|
5,200,000
|
200,000
|
||||||
Warrants
|
21,425,795
|
12,329,013
|
||||||
Convertible
Preferred Stock
|
2,500
|
17,822,153
|
||||||
Total
|
26,628,295
|
30,351,166
|
As of
September
30, 2009
|
As of
September 30,
2008
|
|||||||
Options
|
3,200,000
|
1,200,000
|
||||||
Warrants
|
22,075,836
|
21,894,749
|
||||||
Convertible
Preferred Stock
|
2,500
|
|||||||
Total
|
25,275,836
|
23,097,249
|
Name
|
Age
|
Position
and Offices with the Company
|
||
Ken
Kinsella
|
46
|
Chief
Executive Officer
|
||
Jeffrey
J. Andrews
|
58
|
Chief
Financial Officer, Secretary and Treasurer
|
||
Jeffrey
T. Kimberly
|
47
|
President
|
||
Brian
Ettinger
|
56
|
Chairman
of the Board of Directors
|
||
Frederick
A. Clark
|
47
|
Director
|
||
Lincoln
Jones III Major General, USA (Ret.)
|
76
|
Director
|
||
Kim
Thorne O'Brien
|
51
|
Director
|
||
Jonathan
L. Simon
|
58
|
Director
|
||
Paul
J. Sweeney
|
41
|
Director
|
Name
and Principal Position
|
Year
|
Salary
($)
|
Bonus
($)
(2)
|
Stock
awards
($)
(1)
|
Option
Awards
($)
(1)
|
Nonequity
incentive
plan
compensation
($)
|
Nonqualified
Deferred Compensation Contributions
($)
|
All
other Compensation
($)
(3)
|
Total
($)
|
|||||||||||||||||||||||||
Eric
Swain
|
2008
|
$
|
133,125
|
$
|
-
|
$
|
-
|
$
|
1,040,000
|
$
|
-
|
$
|
-
|
$
|
17,760
|
$
|
1,190,885
|
|||||||||||||||||
Chief
Executive Officer
|
2007
|
$
|
-
|
$
|
-
|
|||||||||||||||||||||||||||||
Frank
G. Pringle
|
2008
|
$
|
330,717
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
18,420
|
$
|
349,137
|
|||||||||||||||||
Former
President, CEO and Chairman of the Board
|
2007
|
$
|
354,167
|
$
|
2,250,000
|
$
|
44,175
|
$
|
2,648,342
|
|||||||||||||||||||||||||
Jeffrey
J. Andrews
|
2008
|
$
|
166,256
|
$
|
-
|
$
|
-
|
( a
)
|
$
|
-
|
$
|
-
|
$
|
9,498
|
$
|
175,754
|
||||||||||||||||||
Chief
Financial Officer, Secretary and Treasurer
|
2007
|
$
|
162,439
|
$
|
-
|
$
|
579,000
|
$
|
741,439
|
|||||||||||||||||||||||||
Jeffrey
T. Kimberly
|
2008
|
$
|
193,750
|
$
|
100,000
|
$
|
-
|
( a
)
|
$
|
-
|
$
|
-
|
$
|
7,800
|
$
|
301,550
|
||||||||||||||||||
President
|
2007
|
$
|
-
|
$
|
-
|
|||||||||||||||||||||||||||||
Wayne
J. Koehl
|
2008
|
$
|
135,729
|
$
|
100,000
|
$
|
-
|
( a
)
|
$
|
-
|
$
|
-
|
$
|
3,500
|
$
|
239,229
|
||||||||||||||||||
Former
Chief Operating Officer
|
2007
|
$
|
-
|
$
|
-
|
(1)
|
Amounts
are calculated based on provisions of ASC 718-10, Stock
Compensation. See note 11 of the consolidated financial
statements of the Company's Annual Report on Form 10-K for the year ended
December 31, 2008 regarding assumptions underlying valuation of equity
awards.
|
||||||||
(a)
|
The
Company has authorized options in September 2008 but no expense was
recorded in fiscal year 2008 because the options are subject to
share holder approval of an amendment to the Company's stock option plan
increasing the number of authorized options shares available for issuance
under the plan. See note 11 of the consolidated financial
statements.
|
||||||||
(2)
|
The
amounts represent executive hiring signing bonuses.
|
||||||||
(3)
|
The
amounts include reimbursement during the fiscal year paid on behalf of the
executive officer for (i) car allowance, (ii) life insurance premiums and
(iii) interest paid from a loan.
|
Options
Awards
|
Stock
Awards
|
|||||||||||||||||||||||||||||||||||
Name
|
Number
of securities underlying unexercised options (#)
exercisable
|
Number
of securities underlying unexercised options (#)
unexercisable
|
Equity
incentive
plan
awards:
Number
of securities underlying unexercised unearned options (#)
|
Option
exercise
price
($)
|
Option
expiration
date
|
Number
of shares
or
units
of
stock
that
have
not
vested
(#)
|
Market
value
of
shares
of
units
of
stock
that
have
not
Vested
($)
|
Equity
incentive
plan
awards:
Number of unearned shares,
units
or
other
rights
that
have
not
vested (#)
|
Equity
incentive
plan
awards:
Market or payout
value
of unearned shares,
units
or
other
rights that have
not
vested
($)
|
|||||||||||||||||||||||||||
Eric
Swain(a)
|
1,000,000
|
4,000,000
|
0
|
$
|
1.18
|
9/23/2027
|
0
|
$
|
-
|
0
|
$
|
-
|
||||||||||||||||||||||||
Frank
G. Pringle
|
0
|
0
|
0
|
0
|
-
|
0
|
$
|
-
|
0
|
$
|
-
|
|||||||||||||||||||||||||
Jeffrey
J. Andrews(b)
|
200,000
|
0
|
0
|
$
|
1.00
|
12/31/2014
|
0
|
$
|
-
|
0
|
$
|
-
|
||||||||||||||||||||||||
0
|
(e)
|
1,000,000
|
0
|
$
|
1.18
|
9/23/2027
|
0
|
$
|
-
|
0
|
$
|
-
|
||||||||||||||||||||||||
Jeffrey
T. Kimberly(c)
|
0
|
(e)
|
1,500,000
|
0
|
$
|
1.18
|
9/23/2027
|
0
|
$
|
-
|
0
|
$
|
-
|
|||||||||||||||||||||||
Wayne
J. Koehl(d)
|
0
|
(e)
|
1,000,000
|
0
|
$
|
1.18
|
9/23/2027
|
0
|
$
|
-
|
0
|
$
|
-
|
(a)
|
On
September 23, 2008, Mr. Swain was awarded options to purchase 5,000,000
shares of our common stock at an exercise price of $1.18 per share, with
1,000,0000 options vesting immediately and the balance vesting in equal
annual installments of 1,000,000 beginning on September 23, 2009 and on
each anniversary thereof for three years thereafter, provided that Mr.
Swain is employed by the Company at each vesting date. Each option
is exercisable for 15 years from the respective vesting dates. Mr.
Swain's employment with the Company was terminated effective on July 6,
2009. On October 2, 2009, the Company entered into a Settlement
Agreement and Release with Mr. Swain, pursuant to which of the options to
purchase 5,000,000 shares of our common stock previously granted to Mr.
Swain, Mr. Swain retained 1,000,000 that previously vested, 1,000,000 that
vested on December 1, 2009 and 1,000,000 that will vest on December 1,
2010, the remaining 2,000,000 being cancelled.
|
(b)
|
On
September 23, 2008, Mr. Andrews was awarded options to purchase 1,000,000
shares of our common stock at $1.18 per share, with 200,000 of those
options vesting immediately upon approval of the amendment of the
Company’s stock option plan authorizing an increase in the number of
options available for issuance under the plan and the balance vesting in
equal annual installments of 200,000 beginning on September 23, 2009 and
on each anniversary thereof for three years thereafter, provided that Mr.
Andrews is employed by the Company at each vesting date. Each
option is exercisable for 15 years from the respective vesting
dates.
|
(c)
|
On
September 23, 2008, Mr. Kimberly was awarded options to purchase 1,500,000
shares of our common stock at $1.18 per share, with 300,000 of those
options vesting immediately upon approval of the amendment of the
Company’s stock option plan authorizing an increase in the number of
options available for issuance under the plan and the balance vesting in
equal annual installments of 200,000 beginning on September 23, 2009 and
on each anniversary thereof for three years thereafter, provided that Mr.
Kimberly is employed by the Company at each vesting date. Each
option is exercisable for 15 years from the respective vesting
dates.
|
(d)
|
On
September 23, 2008, Mr. Koehl was awarded options to purchase 1,000,000
shares of our common stock at $1.18 per share, with 200,000 of those
options vesting immediately upon approval of the amendment of the
Company’s stock option plan authorizing an increase in the number of
options available for issuance under the plan and the balance vesting in
equal annual installments of 200,000 beginning on September 23, 2009 and
on each anniversary thereof for three years thereafter, provided that Mr.
Koehl is employed by the Company at each vesting date. Each
option is exercisable for 15 years from the respective vesting
dates. On April 23, 2009, upon Mr. Koehl’s retirement from the
Company, the Company agreed that an additional 200,000 options were vested
(upon approval of an increase in the number of options available for
issuance under the plan) and the remaining 600,000 options were
forfeited.
|
(e)
|
The
Company authorized options in September 2008 where no expense was recorded
in fiscal year 2008 because the options are subject to shareholder
approval of an amendment to the Company's stock option plan increasing the
number of authorized options shares available for issuance under the
plan. See Note 11 of the consolidated financial statements for
details.
|
Director
Compensation Table
|
||||||||||||||||||||||||||||
Name
|
Fees
Earned
or
paid
in
Cash
($)
(1)
|
Stock
Awards
($)
|
Warrants
Awards
($)
(2)
|
Non-equity
incentive
plan
compensation
($)
|
Nonqualified
deferred
compensation earnings
($)
|
All
other compensation
($)
|
Total
($)
|
|||||||||||||||||||||
Kim
Thorne O'Brien
|
$
|
600
|
$
|
-
|
$
|
(a) 35,134
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
35,734
|
||||||||||||||
Jonathan
L. Simon
|
$
|
600
|
$
|
-
|
$
|
(a) 35,134
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
35,734
|
||||||||||||||
Fredrick
Clark
|
$
|
200
|
$
|
-
|
$
|
7,397
|
$
|
-
|
$
|
-
|
$
|
(b) 60,000
|
$
|
67,597
|
||||||||||||||
Lincoln
Jones III
|
$
|
200
|
$
|
-
|
$
|
11,200
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
11,400
|
||||||||||||||
Peter
Worthington
|
$
|
200
|
$
|
-
|
$
|
11,200
|
$
|
-
|
$
|
-
|
$
|
(c)
90,000
|
$
|
101,400
|
||||||||||||||
Paul
J. Sweeney
|
$
|
200
|
$
|
-
|
$
|
11,200
|
$
|
-
|
$
|
-
|
$
|
(d)
480,000
|
$
|
491,400
|
||||||||||||||
Eric
Swain - CEO (3)
|
$
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
|||||||||||||||
Frank
G. Pringle - former Chairman
|
$
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
|||||||||||||||
Jeffrey
J. Andrews - former Director
|
$
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
Beneficial
Owner
|
Number
of Shares
Beneficially
Owned
|
Percent
of Class
|
||
Ken
Kinsella
|
10,000
|
*
|
||
Brian
Ettinger(1)
|
875,128
|
*
|
||
Eric
Swain(2)
|
2,450,000
|
3.5%
|
||
Jeffrey
J. Andrews(3)
|
300,005
|
*
|
||
Jeffrey
T. Kimberly
|
0
|
*
|
||
Wayne
J. Koehl(4)
|
0
|
*
|
||
Frederick
A. Clark(5)
|
8,000
|
*
|
||
Lincoln
Jones III(6)
|
5,000
|
*
|
||
Kim
Thorne O'Brien(7)
|
246,000
|
*
|
||
Jonathan
L. Simon(8)
|
406,000
|
*
|
||
Peter
Worthington(9)
|
400,000
|
*
|
||
Paul
J. Sweeney(10)
|
9,486,124
|
13.1%
|
||
Frank
G. Pringle(11)
109
Bortons Road
Marlton,
New Jersey 08053
|
10,462,945
|
15.2%
|
||
Carbon
Recovery Corporation Liquidating Trust(12)
c/o
Olde Monmouth Stock Transfer Co., Inc., Trustee
200
Memorial Parkway
Atlantic
Highlands, NJ 07716
|
11,188,996
|
16.3%
|
||
Mobilestream
Oil, Inc. Liquidating Trust(13)
/o
Olde Monmouth Stock Transfer Co., Inc., Trustee
200
Memorial Parkway
Atlantic
Highlands, New Jersey 07716
|
11,145,225
|
16.2%
|
||
All
Current Executive Officers and Directors as a Group (9 persons(14))
|
11,336,257
|
15.5%
|
High
|
Low
|
|||||||
4th
Quarter 2009, ended 12/31/09
|
$
|
1.20
|
$
|
0.50
|
||||
3rd
Quarter 2009, ended 9/30/09
|
$
|
1.35
|
$
|
0.77
|
||||
2nd
Quarter 2008, ended 6/30/09
|
$
|
2.00
|
$
|
0.90
|
||||
1st
Quarter 2009, ended 3/31/09
|
$
|
1.41
|
$
|
0.80
|
||||
4th
Quarter 2008, ended 12/31/08
|
$
|
2.25
|
$
|
0.99
|
||||
3rd
Quarter 2008, ended 9/30/08
|
$
|
2.43
|
$
|
0.73
|
||||
2nd
Quarter 2008, ended 6/30/08
|
$
|
4.38
|
$
|
1.76
|
||||
1st
Quarter 2008, ended 3/31/08
|
$
|
3.65
|
$
|
1.46
|
||||
4th
Quarter 2007, ended 12/31/07
|
$
|
3.79
|
$
|
1.66
|
||||
3rd
Quarter 2007, ended 9/30/07
|
$
|
5.40
|
$
|
1.44
|
||||
2nd
Quarter 2007, ended 6/30/07
|
$
|
2.60
|
$
|
0.55
|
||||
1st
Quarter 2007, ended 3/31/07
|
$
|
1.99
|
$
|
0.61
|
Equity
Compensation Plan Information as of Fiscal Year Ended December 31,
2008
|
||||||
Plan
category
|
Number
of securities
to
be issued
upon
exercise of
outstanding
options,
warrants
and rights
(a)
|
Weighted-average
exercise
price of
outstanding
options,
warrants
and rights
(b)
|
Number
of securities
remaining
available
for
future issuance
under
equity
compensation
plans
(excluding
securities
reflected
in column (a))
(c)
|
|||
Equity
compensation plans approved by security holders
|
674,750
|
$1.62
|
2,025,250
|
|||
Equity
compensation plans not approved by security holders
(1)(2)(3)
|
9,010,000
|
$1.19
|
1,140,000
|
|||
Total
|
9,684,750
|
$1.22
|
3,165,250
|
Warrant
Class
|
Number
of Shares of
Common
Stock for
which
Exercisable
|
Exercise
Price
per
Share
|
Expiration
Date
|
Mobilestream
Acquisition (1)
|
3,705,867
|
$4.75
|
March
31, 2010
|
Carbon
Recovery B Acquisition (2)
|
3,908,340
|
$2.75
|
March
31, 2010
|
Carbon
Recovery D Acquisition (2)(3)
|
1,397,600
|
$2.75
|
March
31, 2010
|
Carbon
Recovery E Acquisition (2)(3)
|
1,397,600
|
$4.00
|
March
31, 2010
|
Black
Diamond(4)
|
150,000
|
$0.80
|
March
31, 2010
|
Nutmeg/Mercury(5)
|
250,000
|
$0.80
|
March
31, 2010
|
Augustine
I(6)
|
290,000
|
$2.50
|
March
31, 2010
|
Augustine
II(6)
|
352,106
|
$2.75
|
March
31, 2010
|
2008
private placement(7)
|
9,537,782
|
$2.00
|
March
31, 2010
|
New
Millennium (8)
|
76,500
|
$2.75
|
September
30, 2010
|
Director
Warrants
|
90,000
|
(9)
|
(9)
|
Ettinger
I(10)
|
300,000
|
$2.00
|
(10)
|
Ettinger
II(11)
|
200,000
|
$1.10
|
(11)
|
Ettinger
III(11)
|
500,000
|
$0.58
|
(11)
|
Woody
Fuels I(12)
|
300,000
|
$1.50
|
(12)
|
Woody
Fuels II(12)
|
100,000
|
$0.85
|
November
20, 2011
|
Woody
Fuels III(12)
|
350,000
|
$0.58
|
January
1, 2012
|
Four
Seasons(13)
|
60,041
|
$2.50
|
December
31, 2010
|
M
& M(14)
|
60,000
|
$1.02
|
March
2, 2014
|
Corporate
Results(15)
|
100,000
|
$0.85
|
November
23, 2011
|
Gunnadoo(16)
|
100,000
|
$0.58
|
January
1, 2012
|
(1) The
Mobilestream Acquisition Warrants were issued by the Company in connection
with its acquisition of the assets of Mobilestream in December 2006 and
have the same terms as did the Mobilestream warrants held by the
securityholders of Mobilestream at the time of the acquisition, except
that they are exercisable for our shares of Common Stock and have a later
expiration date.
|
(2) The
Carbon Recovery B, D and E Acquisition Warrants were issued by the Company
in connection with its acquisition of substantially all of the assets of
Carbon Recovery Corporation in September 2006 and have the same terms as
did the Class B, D and E Carbon Recovery warrants held by the
securityholders of Carbon Recovery at the time of the acquisition, except
that they are exercisable for our shares of Common Stock and have a later
expiration date.
|
(3) The
Carbon Recovery Class D Acquisition Warrants and the Class E Acquisition
Warrants can only be exercised in tandem with each other, i.e., one Class
E Acquisition Warrant must be exercised for each Class D Acquisition
Warrant exercised.
|
(4) 300,000
warrants were issued to Ademas Fund, LLLP (then known as Black Diamond
Fund, LLLP) in connection with the rescission of and settlement of
claims and counterclaims arising from a private placement transaction
that was terminated. 150,000 of the warrants issued to Ademas Fund, LLLP
have been exercised.
|
(5)
500,000 warrants were issued to Nutmeg/Mercury Fund, LLLP in
connection with the rescission of and settlement of claims and
counterclaims in a private placement transaction that was terminated.
250,000 of the warrants issued to Nutmeg/Mercury Fund, LLLP have been
exercised.
|
(6) The
Company issued the Augustine Warrants to 25 individual investors who
purchased shares of Carbon Recovery Corporation common stock from Ms. Lois
Augustine Pringle in August 2007. See "Certain Relationships and Related
Transactions."
|
(7) The
Company issued 9,537,782 warrants to purchasers of its common stock in
private placements between March 18, 2008 to July 21, 2008.
|
(8) The
New Millennium Warrants were issued to New Millennium PR Communications on
September 18, 2008 in connection with certain public relations consulting
work New Millennium performed for the Company.
|
(9) We
issue warrants to purchase shares of our common stock to each director who
attends a meeting of our Board. Until September 23, 2008, we issued 3,000
such warrants for each meeting, which number was increased to 5,000
warrants commencing with the September 23, 2008 meeting of our directors.
The exercise price for each group of warrants is based upon the price of a
share of our common stock on the date of each board meeting as reported by
the Pink Sheets or the market on which shares of our common stock are
quoted on the date of each board meeting. The warrants are exercisable for
a period of five years from the date of each meeting.
|
(10) The
Ettinger I Warrants were issued to Brian Ettinger on October 1, 2008 as a
portion of payment for services to be performed. These warrants
expire on varying dates ranging from June 10, 2011 to June 10,
2012.
|
(11) The
Ettinger II Warrants were issued to Brian Ettinger on April 1, 2009 as a
portion of payment for services to be performed. These warrants
expire on varying dates ranging from January 10, 2012 to June 10,
2012. The Ettinger III Warrants were issued to Brian Ettinger
on January 6, 2010 as a portion of payment for consulting
services. These warrants expire on varying dates ranging from
July 1, 2012 to January 1, 2013.
|
(12) 150,000
of the Woody Fuel I Warrants were issued to Woody Fuel Consultants on each
of January 8, 2009 and April 24, 2009 in partial payment for services
rendered. These warrants expire on varying dates ranging from
July 15, 2011 to June 1, 2012. The Woody Fuel II Warrants were
issued to Woody Fuel Consultants on November 20, 2009 in partial payment
for services rendered. The Woody Fuel III Warrants were issued
to Woody Fuel Consultants on January 6, 2010 in payment for consulting
services.
|
(13) The
Four Seasons Warrants were issued to Four Seasons Financial Group on
February 18, 2009 for services provided or to be provided.
|
(14) The
M & M Warrants were issued to M & M Advisors on March 2, 2009 for
services provided or to be provided.
|
(15) The
Corporate Results Warrants were issued to Corporate Results, Inc. on
November 23, 2009 for services provided or to be provided.
|
(16) The
Gunnadoo Warrants were issued to Gunnadoo Consulting LLC on January 6,
2010 for consulting services provided or to be provided.
|
For
the Fiscal Years Ended December 31, 2008 and 2007
|
Page
|
|||
Report
of Independent Registered Public Accounting Firm
|
F-2
|
|||
Consolidated
Balance Sheets as of December 31, 2008 and 2007
|
F-3
|
|||
Consolidated
Statements of Operations and Comprehensive Loss for the Years ended
December 31, 2008 and 2007, and for the Cumulative period July 19, 2002
(inception) to December 31, 2008
|
F-4
|
|||
Consolidated
Statements of Stockholders’ Equity (Deficit) for the Years ended December
31, 2008 and 2007, and for the Cumulative period July 19, 2002 (inception)
to December 31, 2008
|
F-5
- F-22
|
|||
Consolidated
Statements of Cash Flows for Years ended December 31, 2008 and 2007, and
for the Cumulative period July 19, 2002 (inception) to December 31,
2008
|
F-23
|
|||
Notes
to Consolidated Financial Statements
|
F-24
- F-69
|
|||
For
the Three and Nine Months Ended September 30, 2009 and
2008
|
Page
|
|||
Condensed
Consolidated Balance Sheets
|
F-70 | |||
Condensed
Consolidated Statements of Operations and Comprehensive Income
(Loss)
|
F-71 | |||
Condensed
Consolidated Statements of Cash Flows
|
F-72 | |||
Condensed
Consolidated Statements of Stockholders' Equity (Deficit)
|
F-73 - F-83 | |||
Notes
to Condensed Consolidated Financial Statements
|
F-84 - F-114 |
/s/
Rothstein Kass & Company, P.C.
|
ASSETS
|
||||||||
December
31, 2008
|
December
31, 2007
|
|||||||
(Restated)
|
||||||||
CURRENT
ASSETS
|
||||||||
Cash
and cash equivalents
|
$ | 2,013,730 | $ | 780,425 | ||||
Short-term
investments
|
2,557,274 | |||||||
Prepaid
services
|
1,508,875 | 1,808,042 | ||||||
Total
current assets
|
6,079,879 | 2,588,467 | ||||||
Property
and equipment, net of depreciation
|
1,358,299 | 373,135 | ||||||
OTHER
ASSETS
|
||||||||
Deposits
|
123,726 | 74,860 | ||||||
Prepaid
patent costs
|
383,685 | 143,063 | ||||||
Total
other assets
|
507,411 | 217,923 | ||||||
TOTAL
ASSETS
|
$ | 7,945,589 | $ | 3,179,525 | ||||
LIABILITIES AND STOCKHOLDERS' EQUITY
(DEFICIT)
|
||||||||
CURRENT
LIABILITIES
|
||||||||
Accounts
payable and accrued liabilities
|
$ | 889,489 | $ | 119,588 | ||||
Loans
payable - equipment
|
34,850 | 40,964 | ||||||
Capital
lease obligation - equipment
|
9,543 | |||||||
Severance
payable
|
200,000 | |||||||
Loan
Payable - officer
|
150,000 | |||||||
Total
current liabilities
|
1,133,882 | 310,552 | ||||||
LONG-TERM
LIABILITIES
|
||||||||
Loans
payable - equipment, net of current portion
|
16,821 | 51,629 | ||||||
Capital
lease obligation - equipment, net of current portion
|
15,742 | |||||||
Severance
payable, net of current portion
|
1,000,000 | |||||||
Derivative
financial instruments
|
1,591,834 | 10,950,670 | ||||||
2,624,397 | 11,002,299 | |||||||
Total liabilities
|
3,758,279 | 11,312,851 | ||||||
COMMITMENTS
AND CONTINGENCIES
|
||||||||
STOCKHOLDERS'
EQUITY (DEFICIT)
|
||||||||
Preferred
Stock A - $.001 par value 100,000,000 shares authorized, 5,000
issued
|
||||||||
and
outstanding at December 31, 2008, 35,236,188 issued and outstanding at
December 31, 2007
|
5 | 35,236 | ||||||
Preferred
Stock B - $.001 par value, no shares authorized and issued as of
December 31, 2008
|
||||||||
and
1,000 shares authorized and issued as of December 31, 2007
|
1 | |||||||
Common
stock, $.001 par value; 200,000,000 shares authorized, 69,549,164 shares
issued
|
69,549 | 30,358 | ||||||
and
62,854,203 outstanding at December 31, 2008, 30,358,291 shares issued
and
|
||||||||
30,263,330 outstanding
at December 31, 2007
|
||||||||
Additional
paid-in capital
|
35,842,053 | 6,328,170 | ||||||
Subscription
receivable
|
(185,693 | ) | ||||||
Accumulated
other comprehensive loss
|
(237,550 | ) | ||||||
Deficit
accumulated during the development stage
|
(29,770,274 | ) | (14,274,925 | ) | ||||
5,903,783 | (8,066,853 | ) | ||||||
Treasury
stock
|
(1,716,473 | ) | (66,473 | ) | ||||
Total
stockholders' equity (deficit)
|
4,187,310 | (8,133,326 | ) | |||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
|
$ | 7,945,589 | $ | 3,179,525 |
Global
Resource Corporation
|
||||||||||||
(A
Development Stage Company)
|
||||||||||||
Consolidated
Statements of Operations and Comprehensive Loss
|
||||||||||||
For the Years Ended
|
July
19, 2002
|
|||||||||||
(Inception)
|
||||||||||||
December
31
|
December
31
|
to
|
||||||||||
2008
|
2007
|
December
31, 2008
|
||||||||||
(Restated)
|
|
|||||||||||
REVENUES
|
$ | - | $ | - | $ | - | ||||||
COST
OF REVENUES
|
- | - | - | |||||||||
GROSS
PROFIT
|
- | - | - | |||||||||
OPERATING
EXPENSES
|
||||||||||||
General
and administrative expenses
|
23,260,658 | 10,031,300 | 40,022,371 | |||||||||
Research
and development expenses
|
871,622 | 222,530 | 1,281,039 | |||||||||
Total
operating expenses
|
24,132,280 | 10,253,830 | 41,303,410 | |||||||||
OPERATING
LOSS
|
(24,132,280 | ) | (10,253,830 | ) | (41,303,410 | ) | ||||||
OTHER
INCOME (EXPENSE)
|
||||||||||||
Loss
on deposit and other
|
(7,181 | ) | (100,000 | ) | (179,893 | ) | ||||||
Net
realized loss on short-term investments
|
(881,768 | ) | - | (881,768 | ) | |||||||
Change
in fair value of derivative financial instruments
|
9,358,836 | 3,765,492 | 12,359,845 | |||||||||
Interest
expense
|
(17,981 | ) | (23,322 | ) | (56,472 | ) | ||||||
Interest
income
|
185,025 | 33,329 | 291,424 | |||||||||
Total
other income (expense)
|
8,636,931 | 3,675,499 | 11,533,136 | |||||||||
NET
LOSS
|
$ | (15,495,349 | ) | $ | (6,578,331 | ) | $ | (29,770,274 | ) | |||
OTHER
COMPREHENSIVE LOSS
|
||||||||||||
Unrealized
loss on short-term investments
|
(1,075,400 | ) | (1,075,400 | ) | ||||||||
Realized
loss on short-term investments, net of taxes,
|
||||||||||||
reclassified
from accumulated other comprehensive loss
|
837,850 | - | 837,850 | |||||||||
COMPREHENSIVE
LOSS
|
$ | (15,732,899 | ) | $ | (6,578,331 | ) | $ | (30,007,824 | ) | |||
BASIC
AND DILUTED LOSS
|
||||||||||||
PER
COMMON SHARE
|
$ | (0.33 | ) | $ | (0.25 | ) | ||||||
WEIGHTED
AVERAGE NUMBER
|
||||||||||||
OF
COMMON SHARES
|
47,215,783 | 26,489,850 |
Global
Resource Corporation
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
(A
Development Stage Company)
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Consolidated
Statements of Stockholders' Equity (Deficit)
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
(Restated)
|
|
(Restated)
|
(Restated)
|
|||||||||||||||||||||||||||||||||||||||||||||||||
Preferred
Stock A
|
Preferred
Stock B
|
Common
Stock
|
|
Deficit
Accumulated
|
|
Accumulated
|
||||||||||||||||||||||||||||||||||||||||||||||
Preferred
|
Par
Value $.001
|
Preferred
|
Par
Value $.001
|
Common
|
Par
Value $.001
|
Additional
Paid-In
|
during
the
Development
|
Deferred
|
Stock
Subscription
|
Treasury
|
Other
Comprehensive
|
|||||||||||||||||||||||||||||||||||||||||
Shares
|
$
Amount
|
Shares
|
$
Amount
|
Shares
|
$
Amount
|
Capital
|
Stage
|
Compensation
|
Receivable
|
Stock
|
Loss
|
Total
|
||||||||||||||||||||||||||||||||||||||||
Balance
at July 19, 2002 (Inception)
|
$ | - | $ | - | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | |||||||||||||||||||||||||||||||
Issuance
of initial founders' shares, September 9, 2002 net
of subsequent cancellations
|
2,555,000 | - | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common stock shares issued for
cash:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on November 5, 2002, at $.50 per share
plus 8,000 warrants
|
8,000 | 4,000 | 4,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on November 21, 2002, at $.50 per share
plus 21,000 warrants
|
21,000 | 10,500 | 10,500 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock shares issued for services
rendered:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on September 10, 2002, at $0.472 per
share
|
1,000,000 | 472,000 | 472,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, in November 5, 2002, at $0.50 per
share, plus 8,500 warrants
|
8,500 | 4,250 | 4,250 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on December 5, 2002, at $0.50 per
share, plus 5,100 warrants
|
5,100 | 2,550 | 2,550 | |||||||||||||||||||||||||||||||||||||||||||||||||
Net
loss for the period July 19, 2002 (Inception) through
December 31, 2002 (Restated, see Note 19)
|
(508,508 | ) | (508,508 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Balance
at December 31, 2002 (Restated, see Note 19)
|
- | - | - | - | 3,597,600 | - | 493,300 | (508,508 | ) | - | - | - | - | (15,208 | ) | |||||||||||||||||||||||||||||||||||||
Re-issuance
of initial founders' shares, July 2003
|
1,455,000 | - | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common stock shares issued for
cash:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on January 3, 2003, at $.50 per share
plus 7,500 warrants
|
7,500 | 3,750 | 3,750 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on January 27, 2003, at $.50 per share
plus 6,500 warrants
|
6,500 | 3,250 | 3,250 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on February 12, 2003, at $.50 per share plus 3,100
warrants
|
3,100 | 1,550 | 1,550 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on February 27, 2003, at $.50 per share plus 6,400
warrants
|
6,400 | 3,200 | 3,200 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on March 7, 2003, at $.50 per share plus 3,100
warrants
|
3,100 | 1,550 | 1,550 | |||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on March 21, 2003, at $.50 per share plus 23,500
warrants
|
23,500 | 11,750 | 11,750 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on April 9, 2003, at $.50 per share plus 4,600
warrants
|
4,600 | 2,300 | 2,300 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on April 30, 2003, at $.50 per share plus 8,800
warrants
|
8,800 | 4,400 | 4,400 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on May 7, 2003, at $.50 per share plus 27,400
warrants
|
27,400 | 13,700 | 13,700 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on June 2, 2003, at $.50 per share plus 29,000
warrants
|
29,000 | 14,500 | 14,500 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on June 5, 2003, at $.50 per share plus 8,500
warrants
|
8,500 | 4,250 | 4,250 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on June 12, 2003, at $.50 per share plus 4,200
warrants
|
4,200 | 2,100 | 2,100 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on July 11, 2003, at $.50 per share plus 12,800
warrants
|
12,800 | 6,400 | 6,400 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on July 25, 2003, at $.50 per share plus 8,200
warrants
|
8,200 | 4,100 | 4,100 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on August 4, 2003, at $.50 per share plus 6,000
warrants
|
6,000 | 3,000 | 3,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on August 18, 2003, at $.50 per share plus 25,500
warrants
|
25,500 | 12,750 | 12,750 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on August 19, 2003, at $.50 per share plus 10,000
warrants
|
10,000 | 5,000 | 5,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on August 28, 2003, at $.50 per share plus 14,000
warrants
|
14,000 | 7,000 | 7,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on September 16, 2003, at $.50 per share plus 31,000
warrants
|
31,000 | 15,500 | 15,500 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on September 26, 2003, at $.50 per share plus 39,500
warrants
|
39,500 | 19,750 | 19,750 |
Global
Resource Corporation
|
||||||||||||||||||||||||||||||||||||||||||||||||||
(A
Development Stage Company)
|
||||||||||||||||||||||||||||||||||||||||||||||||||
Consolidated
Statements of Stockholders' Equity
(Deficit)
|
(Restated)
|
|
(Restated)
|
(Restated)
|
|||||||||||||||||||||||||||||||||||||||||||||||||
Preferred
Stock A
|
Preferred
Stock B
|
Common
Stock
|
|
Deficit
Accumulated
|
Accumulated
|
|||||||||||||||||||||||||||||||||||||||||||||||
Preferred
|
Par
Value $.001
|
Preferred
|
Par
Value $.001
|
Common
|
Par
Value $.001
|
Additional
Paid-In
|
during
the
Development
|
Deferred
|
Stock
Subscription
|
Treasury
|
Other
Comprehensive
|
|||||||||||||||||||||||||||||||||||||||||
Shares
|
$
Amount
|
Shares
|
$
Amount
|
Shares
|
$
Amount
|
Capital
|
Stage
|
Compensation
|
Receivable
|
Stock
|
Loss
|
Total
|
||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on October 10, 2003, at $.50 per share plus 38,900
warrants
|
38,900 | 19,450 | 19,450 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on October 14, 2003, at $.50 per share plus 70,000
warrants
|
70,000 | 35,000 | 35,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on October 23, 2003, at $.50 per share
plus 4,500 warrants
|
4,500 | 2,250 | 2,250 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on November 3, 2003, at $.50 per share
plus 48,000 warrants
|
48,000 | 24,000 | 24,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on November 18, 2003, at $.50 per share plus 32,800
warrants
|
32,800 | 16,400 | 16,400 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 1, 2003, at $.50 per share plus 23,000
warrants
|
23,000 | 11,500 | 11,500 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 10, 2003, at $.50 per share plus 12,500
warrants
|
12,500 | 6,250 | 6,250 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 17, 2003, at $.50 per share plus 10,500
warrants
|
10,500 | 5,250 | 5,250 | |||||||||||||||||||||||||||||||||||||||||||||||||
Stock
subscriptions receivable, net
|
(14,340 | ) | (14,340 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Net
loss for the year ended December 31, 2003, (Restated, see Note
19)
|
(203,659 | ) | (203,659 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Balance
at December 31, 2003 (Restated, see Note 19)
|
- | - | - | - | 5,572,400 | - | 753,200 | (712,167 | ) | - | (14,340 | ) | - | - | 26,693 | |||||||||||||||||||||||||||||||||||||
Common
stock shares issued for cash:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on January 4, 2004, at $.50 per share plus 32,890
warrants
|
32,890 | 16,445 | 16,445 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on January 16, 2004, at $.50 per share plus 7,020
warrants
|
7,020 | 3,510 | 3,510 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on January 28, 2004, at $.50 per share plus 33,000
warrants
|
33,000 | 16,500 | 16,500 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on February 5, 2004, at $.50 per share plus 60,500
warrants
|
60,500 | 30,250 | 30,250 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on February 17, 2004, at $.50 per share plus 30,000
warrants
|
30,000 | 15,000 | 15,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on March 3, 2004, at $.50 per share plus 14,610
warrants
|
14,610 | 7,305 | 7,305 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on March 16, 2004, at $.50 per share plus 8,000
warrants
|
8,000 | 4,000 | 4,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on March 19, 2004, at $.50 per share plus 18,000
warrants
|
18,000 | 9,000 | 9,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on March 25, 2004, at $.50 per share plus 49,500
warrants
|
49,500 | 24,750 | 24,750 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on April 13, 2004, at $.50 per share plus 19,500
warrants
|
19,500 | 9,750 | 9,750 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on April 23, 2004, at $.50 per share plus 11,000
warrants
|
11,000 | 5,500 | 5,500 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on July 6, 2004, at $.50 per share plus 538,000
warrants
|
538,000 | 317,720 | 317,720 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on July 9, 2004, at $.50 per share plus 36,500
warrants
|
36,500 | 18,250 | 18,250 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on August 13, 2004, at $.50 per share plus 11,000
warrants
|
11,000 | 5,500 | 5,500 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on October 12, 2004, at $1.50 per share plus 43,000
warrants
|
43,000 | 64,500 | 64,500 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on October 14, 2004, at $1.00 per share plus 2,000
warrants
|
2,000 | 2,000 | 2,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on October 21, 2004, at $1.00 per share plus 3,125
warrants
|
3,125 | 3,125 | 3,125 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Shares issued for services rendered:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered on October 12, 2004, at $1.00 per
share
|
545,000 | 545,000 | (545,000 | ) | - | |||||||||||||||||||||||||||||||||||||||||||||||
Other:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued in exchange for real estate on August 25, 2004 at $1.00 per
share plus 500,000 warrants
|
500,000 | 500,000 | 500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued in exchange for real estate on September 7, 2004 at $1.00 per
share plus 150,000 warrants
|
150,000 | 150,000 | 150,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued as charitable contribution on October 12, 2004, at $1.00 per
share
|
50,000 | 50,000 | 50,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock
Initial
Founder's shares cancelled on October 28, 2004
|
(250,000 | ) | - | - |
Global
Resource Corporation
|
||||||||||||||||||||||||||||||||||||||||||||||||||
(A
Development Stage Company)
|
||||||||||||||||||||||||||||||||||||||||||||||||||
Consolidated
Statements of Stockholders' Equity
(Deficit)
|
(Restated)
|
Deficit
|
(Restated)
|
(Restated)
|
|||||||||||||||||||||||||||||||||||||||||||||||||
Preferred
Stock A
|
Preferred
Stock B
|
Common
Stock
|
Accumulated
|
Accumulated
|
||||||||||||||||||||||||||||||||||||||||||||||||
Preferred
|
Par
Value $.001
|
Preferred
|
Par
Value $.001
|
Common
|
Par
Value $.001
|
Additional
Paid-In
|
during
the
Development
|
Deferred
|
Stock
Subscription
|
Treasury
|
Other
Comprehensive
|
|||||||||||||||||||||||||||||||||||||||||
Shares
|
$
Amount
|
Shares
|
$
Amount
|
Shares
|
$
Amount
|
Capital
|
Stage
|
Compensation
|
Receivable
|
Stock
|
Loss
|
Total
|
||||||||||||||||||||||||||||||||||||||||
Stock
subscriptions receivable, net
|
(74,240 | ) | (74,240 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Net
loss for the year ended December 31, 2004
|
(672,219 | ) | (672,219 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Balance
at December 31, 2004
|
- | - | - | - | 7,485,045 | - | 2,551,305 | (1,384,386 | ) | (545,000 | ) | (88,580 | ) | - | - | 533,339 | ||||||||||||||||||||||||||||||||||||
Common
stock shares issued for cash:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on January 14, 2005, at $1.00 per share plus 5,000
warrants
|
5,000 | 5,000 | 5,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on January 18, 2005, at $1.00 per share plus 10,000
warrants
|
10,000 | 10,000 | 10,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on March 2, 2005, at $1.00per share plus 25,980
warrants
|
25,980 | 25,980 | 25,980 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on March 29, 2005, at $1.00 per
share
|
2,000 | 2,000 | 2,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on September 16, 2005, at $2.00 per share plus
11,500 warrants
|
11,500 | 23,000 | 23,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on October 5, 2005, at $2.00 per share plus 5,000
warrants
|
5,000 | 10,000 | 10,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on October 5, 2005, at $2.00 per share plus 11,500
warrants
|
11,500 | 23,000 | 23,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on November 2, 2005, at $2.00 per share plus 500
warrants
|
500 | 1,000 | 1,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on November 2, 2005, at $1.00 per share plus 5,000
warrants
|
5,000 | 5,000 | 5,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on November 8, 2005, at $1.00 per share plus 22,000
warrants
|
22,000 | 22,000 | 22,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on November 9, 2005, at $1.00 per share plus 5,000
warrants
|
5,000 | 5,000 | 5,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on November 18, 2005, at $2.00 per share plus 97,000
warrants
|
97,000 | 96,990 | 96,990 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on November 18, 2005, at $1.00 per share plus 16,000
warrants
|
16,000 | 32,000 | 32,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on November 22, 2005, at $1.00 per share plus 7,000
warrants
|
7,000 | 7,000 | 7,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on November 22, 2005, at $2.00 per share plus 24,835
warrants
|
24,835 | 49,670 | 49,670 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on November 23, 2005, at $2.00 per share plus 2,000
warrants
|
2,000 | 4,000 | 4,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on November 30, 2005, at $2.00 per share plus 5,000
warrants
|
5,000 | 10,000 | 10,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on November 30, 2005, at $1.00 per share plus 25,000
warrants
|
25,000 | 25,000 | 25,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 2, 2005, at $2.00 per share plus 2,500
warrants
|
2,500 | 5,000 | 5,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 2, 2005, at $1.00 per share plus 5,000
warrants
|
5,000 | 5,000 | 5,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 6, 2005, at $2.00 per share plus 2,500
warrants
|
2,500 | 5,000 | 5,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 7, 2005, at $2.00 per share plus 2,500
warrants
|
2,500 | 5,000 | 5,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 7, 2005, at $1.00 per share plus 25,000
warrants
|
25,000 | 25,000 | 25,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 8, 2005, at $2.00 per share plus 16,285
warrants
|
16,285 | 32,570 | 32,570 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 14, 2005, at $2.00 per share plus 26,850
warrants
|
26,850 | 53,700 | 53,700 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 16, 2005, at $1.00 per share plus 13,000
warrants
|
13,000 | 13,000 | 13,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 19, 2005, at $2.00 per share plus 46,000
warrants
|
46,000 | 92,000 | 92,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 28, 2005, at $2.00 per share plus 10,000
warrants
|
10,000 | 20,000 | 20,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 30, 2005, at $.70 per share plus 338,000
warrants
|
84,500 | 59,423 | 59,423 |
Global
Resource Corporation
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
(A
Development Stage Company)
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Consolidated
Statements of Stockholders' Equity (Deficit)
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
(Restated)
|
|
(Restated)
|
|
(Restated)
|
||||||||||||||||||||||||||||||||||||||||||||||||
Preferred
Stock A
|
Preferred
Stock B
|
Common
Stock
|
|
Deficit
Accumulated
|
|
Accumulated
|
||||||||||||||||||||||||||||||||||||||||||||||
Preferred
|
Par
Value $.001
|
Preferred
|
Par
Value $.001
|
Common
|
Par
Value $.001
|
Additional
Paid-In
|
during
the
Development
|
Deferred
|
Stock
Subscription
|
Treasury
|
Other
Comprehensive
|
|||||||||||||||||||||||||||||||||||||||||
Shares
|
$
Amount
|
Shares
|
$
Amount
|
Shares
|
$
Amount
|
Capital
|
Stage
|
Compensation
|
Receivable
|
Stock
|
Loss
|
Total
|
||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 30, 2005, at $2.00 per share plus 6,500
warrants
|
6,500 | 13,000 | 13,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 30, 2005, at $1.02 per share plus
100,000 warrants
|
100,000 | 102,000 | 102,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 30, 2005, at $.65 per share plus 85,200
warrants
|
21,300 | 13,815 | 13,815 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 30, 2005, at $.65 per share plus 20,000
warrants
|
5,000 | 3,235 | 3,235 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 30, 2005, at $.73 per share plus 66,000
warrants
|
16,500 | 12,033 | 12,033 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 30, 2005, at $.36 per share plus 18,000
warrants
|
4,500 | 1,610 | 1,610 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 30, 2005, at $.64 per share plus 60,800
warrants
|
15,200 | 9,750 | 9,750 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 30, 2005, at $.99 per share plus 8,000
warrants
|
2,000 | 1,985 | 1,985 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 30, 2005, at $.70 per share plus 134,000
warrants
|
33,500 | 23,385 | 23,385 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 31, 2005, at $1.02 per share plus 26,705
warrants
|
26,705 | 61,362 | 61,362 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Shares issued for services rendered:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered on March 11, 2005, at $1.00 per share,
plus 8,000 warrants
|
8,000 | 8,000 | 8,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered on March 21, 2005, at $1.00 per share,
plus 42,000 warrants
|
42,000 | 42,000 | 42,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered on March 29, 2005, at $1.00 per share,
plus 2,000 warrants
|
2,500 | 2,500 | 2,500 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered on December 8, 2005, at $1.00 per
share, plus 1,000 warrants
|
1,000 | 1,000 | 1,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Other:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued in exchange for real estate on January 18, 2005 at
$1.00 per share plus 80,800 warrants
|
80,800 | 80,800 | 80,800 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued to Careful Sell Holdings, LLC to acquire
technology with zero value on February 23, 2005
|
7,500,000 | - | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued to Careful Sell Holdings, LLC to acquire
technology with zero value on March 29, 2005
|
30,000,000 | - | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for payment of debts on March 11, 2005, at $1.00 per share
plus 1,087 warrants
|
1,087 | 1,087 | 1,087 | |||||||||||||||||||||||||||||||||||||||||||||||||
Stock
subscriptions receiveable, net
|
10,398 | 10,398 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Amortization
of deferred compensation
|
109,000 | 109,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Net
loss for the year ended December 31, 2005
|
(1,291,169 | ) | (1,291,169 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Balance
at December 31, 2005
|
- | - | - | - | 45,866,087 | - | 3,601,200 | (2,675,555 | ) | (436,000 | ) | (78,182 | ) | - | - | 411,463 | ||||||||||||||||||||||||||||||||||||
Common
stock shares issued for cash:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on January 9, 2006, at $1.18 per share plus 61,000
warrants
|
61,000 | 72,000 | 72,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on January 19, 2006, at $2.00 per share plus 3,000
warrants
|
3,000 | 6,000 | 6,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on January 23, 2006, at $2.00 per share plus 2,500
warrants
|
2,500 | 5,000 | 5,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on January 26, 2006, at $2.00 per share plus 29,500
warrants
|
29,500 | 59,000 | 59,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on January 27, 2006, at $2.00 per share plus 11,100
warrants
|
11,100 | 22,200 | 22,200 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on January 31, 2006, at $2.00 per share plus 15,000
warrants
|
15,000 | 30,000 | 30,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on February 1, 2006, at $1.00 per share plus 2,000
warrants
|
2,000 | 2,000 | 2,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on February 2, 2006, at $2.00 per share plus 1,000
warrants
|
1,000 | 2,000 | 2,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on February 2, 2006, at $2.00 per share plus 6,000
warrants
|
1,500 | 3,000 | 3,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on February 6, 2006, at $2.00 per share plus 10,000
warrants
|
10,000 | 20,000 | 20,000 |
Global
Resource Corporation
|
|||||||||||||||||||||||
(A
Development Stage Company)
|
|||||||||||||||||||||||
Consolidated
Statements of Stockholders' Equity (Deficit)
|
|||||||||||||||||||||||
(Restated)
|
|
(Restated)
|
|
(Restated)
|
|||||||||||||||||||
Preferred
Stock A
|
Preferred
Stock B
|
Common
Stock
|
|
Deficit
Accumulated
|
|
Accumulated
|
|||||||||||||||||
Preferred
|
Par
Value
$.001
|
Preferred
|
Par
Value $.001
|
Common
|
Par
Value $.001
|
Additional
Paid-In
|
during
the
Development
|
Deferred
|
Stock
Subscription
|
Treasury
|
Other
Comprehensive
|
||||||||||||
Shares
|
$
Amount
|
Shares
|
$
Amount
|
Shares
|
$
Amount
|
Capital
|
Stage
|
Compensation
|
Receivable
|
Stock
|
Loss
|
Total
|
|||||||||||
Common
stock issued for cash on February 8, 2006, at $1.00 per share plus 100,000
warrants
|
100,000 | 100,000 | 100,000 | ||||||||||||||||||||
|
|||||||||||||||||||||||
Common
stock issued for cash on February 9, 2006, at $.31 per share plus 52,000
warrants
|
26,000 | 8,125 | 8,125 | ||||||||||||||||||||
Common
stock issued for cash on February 10, 2006, at $1.00 per share plus 10,000
warrants
|
10,000 | 10,000 | 10,000 | ||||||||||||||||||||
Common
stock issued for cash on February 15, 2006, at $2.00 per share plus 15,000
warrants
|
15,000 | 30,000 | 30,000 | ||||||||||||||||||||
Common
stock issued for cash on February 16, 2006, at $1.00 per share plus
200,000 warrants
|
200,000 | 200,000 | 200,000 | ||||||||||||||||||||
Common
stock issued for cash on February 16, 2006, at $2.00 per share plus 10,000
warrants
|
10,000 | 20,000 | 20,000 | ||||||||||||||||||||
Common
stock issued for cash on February 17, 2006, at $1.02 per share plus 50,000
warrants
|
50,000 | 50,614 | 50,614 | ||||||||||||||||||||
Common
stock issued for cash on February 22, 2006, at $2.00 per share plus 2,000
warrants
|
2,000 | 4,000 | 4,000 | ||||||||||||||||||||
Common
stock issued for cash on February 28, 2006, at $1.00 per share plus 15,500
warrants
|
15,500 | 15,500 | 15,500 | ||||||||||||||||||||
Common
stock issued for cash on March 2, 2006, at $2.00 per share plus 15,000
warrants
|
15,000 | 30,000 | 30,000 | ||||||||||||||||||||
Common
stock issued for cash on March 13, 2006, at $1.00 per share plus 25,000
warrants
|
25,000 | 25,000 | 25,000 | ||||||||||||||||||||
Common
stock issued for cash on March 16, 2006, at $1.00 per share plus 2,500
warrants
|
2,500 | 2,500 | 2,500 | ||||||||||||||||||||
Common
stock issued for cash on March 17, 2006, at $.36 per share plus 308,000
warrants
|
154,000 | 55,175 | 55,175 | ||||||||||||||||||||
Common
stock issued for cash on March 20, 2006, at $2.00 per share plus 11,800
warrants
|
11,800 | 23,600 | 23,600 | ||||||||||||||||||||
Common
stock issued for cash on April 5, 2006, at $2.00 per share plus 1,000
warrants
|
1,000 | 2,000 | 2,000 | ||||||||||||||||||||
Common
stock issued for cash on April 26, 2006, at $2.00 per share plus 8,000
warrants
|
8,000 | 16,000 | 16,000 | ||||||||||||||||||||
Common
stock issued for cash on May 4, 2006, at $2.00 per share plus 2,200
warrants
|
2,200 | 4,400 | 4,400 | ||||||||||||||||||||
Common
stock issued for cash on May 8, 2006, at $2.00 per share plus 500
warrants
|
500 | 1,000 | 1,000 | ||||||||||||||||||||
Common
stock issued for cash on May 10, 2006, at $2.00 per share plus 750
warrants
|
750 | 1,500 | 1,500 | ||||||||||||||||||||
Common
stock issued for cash on May 15, 2006, at $2.00 per share plus 2,500
warrants
|
2,500 | 5,000 | 5,000 | ||||||||||||||||||||
Common
stock issued for cash on May 17, 2006, at $1.00 per share plus 600,000
warrants
|
600,000 | 600,000 | 600,000 | ||||||||||||||||||||
Common
stock issued for cash on May 20, 2006, at $.49 per share plus 10,000
warrants
|
6,436 | 3,148 | 3,148 | ||||||||||||||||||||
Common
stock issued for cash on May 22, 2006, at $1.00 per share plus 2,000
warrants
|
1,000 | 1,000 | 1,000 | ||||||||||||||||||||
Common
stock issued for cash on May 25, 2006, at $1.00 per share plus 8,000
warrants
|
8,000 | 16,000 | 16,000 | ||||||||||||||||||||
Common
stock issued for cash on May 30, 2006, at $2.00 per share plus 19,500
warrants
|
19,500 | 39,000 | 39,000 | ||||||||||||||||||||
Common
stock issued for cash on June 2, 2006, at $1.00 per share plus 11,800
warrants
|
11,800 | 11,800 | 11,800 | ||||||||||||||||||||
Common
stock issued for cash on June 7, 2006, at $2.00 per share plus 1,250
warrants
|
1,250 | 2,500 | 2,500 | ||||||||||||||||||||
Common
stock issued for cash on June 7, 2006, at $2.00 per share plus 15,000
warrants
|
15,000 | 14,990 | 14,990 | ||||||||||||||||||||
Common
stock issued for cash on June 12, 2006, at $.50 per share plus 50,000
warrants
|
25,000 | 12,485 | 12,485 | ||||||||||||||||||||
Common
stock issued for cash on June 22, 2006, at $2.00 per share plus 2,500
warrants
|
2,500 | 5,000 | 5,000 | ||||||||||||||||||||
Common
stock issued for cash on June 23, 2006, at $1.00 per share plus 24,000
warrants
|
24,000 | 24,000 | 24,000 | ||||||||||||||||||||
Common
stock issued for cash on June 26, 2006, at $2.00 per share plus 1,900
warrants
|
1,900 | 3,800 | 3,800 | ||||||||||||||||||||
Common
stock issued for cash on July 6, 2006, at $2.00 per share plus 250
warrants
|
250 | 500 | 500 | ||||||||||||||||||||
Common
stock issued for cash on July 11, 2006, at $1.00 per share plus 25,000
warrants
|
25,000 | 25,000 | 25,000 |
(Restated)
|
(Restated)
|
(Restated)
|
||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred
Stock A
|
Preferred
Stock B
|
Common
Stock
|
|
Deficit
Accumulated
|
Accumulated
|
|||||||||||||||||||||||||||||||||||||||||||||||
Preferred
|
Par
Value $.001
|
Preferred
|
Par
Value $.001
|
Common
|
Par
Value $.001
|
Additional
Paid-In
|
during
the
Development
|
Deferred
|
Stock
Subscription
|
Treasury
|
Other
Comprehensive
|
|||||||||||||||||||||||||||||||||||||||||
Shares
|
$
Amount
|
Shares
|
$
Amount
|
Shares
|
$
Amount
|
Capital
|
Stage
|
Compensation
|
Receivable
|
Stock
|
Loss
|
Total
|
||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on July 17, 2006, at $1.02 per share plus 872,000
warrants
|
436,000 | 445,000 | 445,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on July 27, 2006, at $2.00 per share plus 2,250
warrants
|
2,250 | 4,500 | 4,500 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on July 28, 2006, at $1.00 per share plus 10,000
warrants
|
10,000 | 10,000 | 10,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on August 4, 2006, at $2.00 per share plus 100,000
warrants
|
50,000 | 99,961 | 99,961 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on August 14, 2006, at $1.00 per share plus 160,000
warrants
|
160,000 | 160,000 | 160,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on August 14, 2006, at $2.00 per share plus 100,000
warrants
|
50,000 | 99,961 | 99,961 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on August 30, 2006, at $1.00 per
share
|
3,200 | 3,200 | 3,200 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on September 13, 2006, at $1.00 per share plus
14,500 warrants
|
14,500 | 14,500 | 14,500 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on September 14, 2006, at $1.00 per share plus
50,000 warrants
|
50,000 | 50,000 | 50,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on September 14, 2006, at $.35 per share plus
863,200 warrants
|
431,600 | 288,207 | 288,207 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on September 15, 2006, at $1.00 per share plus
77,510 warrants
|
47,150 | 47,510 | 47,510 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on September 15, 2006, at $2.00 per share plus 1,600
warrants
|
1,600 | 3,200 | 3,200 | |||||||||||||||||||||||||||||||||||||||||||||||||
(Restated)
|
|
(Restated)
|
|
(Restated)
|
||||||||||||||||||||||||||||||||||||||||||||||||
Preferred
Stock A
|
Preferred
Stock B
|
Common
Stock
|
|
Deficit
Accumulated
|
|
Accumulated
|
||||||||||||||||||||||||||||||||||||||||||||||
Preferred
|
Par
Value $.001
|
Preferred
|
Par
Value $.001
|
Common
|
Par
Value $.001
|
Additional
Paid-In
|
during
the Development
|
Deferred
|
Stock
Subscription
|
Treasury
|
Other
Comprehensive
|
|||||||||||||||||||||||||||||||||||||||||
Shares
|
$
Amount
|
Shares
|
$
Amount
|
Shares
|
$
Amount
|
Capital
|
Stage
|
Compensation
|
Receivable
|
Stock
|
Loss
|
Total
|
||||||||||||||||||||||||||||||||||||||||
Common Stock Shares issued for services
rendered:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on September 22, 2006, at
$1.04 per share plus 14,123 warrants
|
14,123 | 14,746 | 14,746 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered to old GRC (shell)'s officer, on
September 23, 2006, at $2.00 per share
|
25,000 | 25 | 49,975 | 50,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Other:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued in exchange for investment in real estate on September
18, 2006, at $2.00 per share, plus 22,500
warrants
|
22,500 | 45,000 | 45,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for conversion of old GRC (shell)'s debt on
September 26, 2006, at approximately $0.05 per share
|
2,681,837 | 2,682 | 118,000 | 120,682 | ||||||||||||||||||||||||||||||||||||||||||||||||
Stock
subscriptions receiveable, net
|
(582,511 | ) | (582,511 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Reclass
deferred compensation due to adoption of SFAS 123(R)
|
(436,000 | ) | 436,000 | - | ||||||||||||||||||||||||||||||||||||||||||||||||
Amortization
of deferred compensation
|
109,000 | 109,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Effect
of reverse merger September 22, 2006
|
72,241 | 48,761 | (169,444 | ) | (120,683 | ) | ||||||||||||||||||||||||||||||||||||||||||||||
Common
and Preferred Stock A issued for merger with Mobilestream Oil, Inc. on
December 31, 2006, at $0.26 per share plus 27,205,867
warrants
|
35,236,188 | 35,236 | 11,145,255 | 11,145 | 3,310,274 | (10,498 | ) | 3,346,157 | ||||||||||||||||||||||||||||||||||||||||||||
Cancellation
of shares for merger with Mobilestream, Inc. on November 28,
2006
|
(37,500,000 | ) | (37,500 | ) | 37,500 | - | ||||||||||||||||||||||||||||||||||||||||||||||
Reclassification
of derivative liability on warrants
|
(16,139,529 | ) | (16,139,529 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Net
loss for the year ended December 31, 2006
|
(5,010,541 | ) | (5,010,541 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Balance
at December 31, 2006
|
35,236,188 | 35,236 | - | - | (25,113,329 | ) | 25,113 | (6,648,402 | ) | (7,696,594 | ) | - | (660,693 | ) | - | - | (14,945,340 | ) |
(Restated)
|
Deficit
|
(Restated)
|
(Restated)
|
|||||||||||||||||||||||||||||||||||||||||||||||||
Preferred
Stock A
|
Preferred
Stock B
|
Common
Stock
|
Accumulated
|
Accumulated
|
||||||||||||||||||||||||||||||||||||||||||||||||
Preferred
|
Par
Value $.001
|
Preferred
|
Par
Value $.001
|
Common
|
Par
Value $.001
|
Additional
Paid-In
|
during
the
Development
|
Deferred
|
Stock
Subscription
|
Treasury
|
Other
Comprehensive
|
|||||||||||||||||||||||||||||||||||||||||
Shares
|
$
Amount
|
Shares
|
$
Amount
|
Shares
|
$
Amount
|
Capital
|
Stage
|
Compensation
|
Receivable
|
Stock
|
Loss
|
Total
|
||||||||||||||||||||||||||||||||||||||||
Common stock shares issued for cash
:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on January 29, 2007, at $0.30 per
share
|
8,000 | 8 | 2,392 | 2,400 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on February 2, 2007, at $0.30 per
share
|
3,500 | 4 | 1,046 | 1,050 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on February 21, 2007, at $0.30 per
share
|
6,000 | 6 | 1,794 | 1,800 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on March 7, 2007, at $1.08 per share
|
186,822 | 187 | 201,156 | 201,343 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash from April 2, 2007, at $0.32 per
share
|
88,800 | 89 | 28,327 | 28,416 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash from April 23, 2007, at $0.32 per
share
|
66,500 | 67 | 21,213 | 21,280 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash from April 30, 2007, at $0.32 per
share
|
47,500 | 48 | 15,152 | 15,200 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash from May 7, 2007, at $0.32 per
share
|
9,100 | 9 | 2,903 | 2,912 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash from May 14, 2007, at $0.32 per
share
|
39,900 | 40 | 12,728 | 12,768 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash from May 21, 2007, at $0.32 per
share
|
56,588 | 57 | 18,051 | 18,108 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash from May 29, 2007, at $0.32 per
share
|
39,000 | 39 | 12,441 | 12,480 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash from June 4, 2007, at $0.32 per
share
|
19,873 | 20 | 6,339 | 6,359 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash from June 11, 2007, at $0.32 per
share
|
113,703 | 114 | 34,621 | 34,735 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash from June 25, 2007, at $0.32 per
share
|
18,600 | 19 | 5,933 | 5,952 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on October 25, 2007, at $2.00 per
share
|
2,500 | 2 | 4,998 | 5,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 20, 2007, at $1.00 per share plus
625,000 warrants
|
1,000,000 | 1,000 | 999,000 | 1,000,000 |
(Restated)
|
(Restated)
|
(Restated)
|
||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred
Stock A
|
Preferred
Stock B
|
Common
Stock
|
Deficit
Accumulated
|
Accumulated
|
||||||||||||||||||||||||||||||||||||||||||||||||
Preferred
|
Par
Value $.001
|
Preferred
|
Par
Value $.001
|
Common
|
Par
Value $.001
|
Additional
Paid-In
|
during
the
Development
|
Deferred
|
Stock
Subscription
|
Treasury
|
Other
Comprehensive
|
|||||||||||||||||||||||||||||||||||||||||
Shares
|
$
Amount
|
Shares
|
$
Amount
|
Shares
|
$
Amount
|
Capital
|
Stage
|
Compensation
|
Receivable
|
Stock
|
Loss
|
Total
|
||||||||||||||||||||||||||||||||||||||||
Common Stock Shares issued for services
rendered:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on March 19, 2007, at $1.00
per share
|
5,000 | 5 | 4,995 | 5,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on March 19, 2007, at $0.50
per share
|
20,000 | 20 | 9,980 | 10,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on March 20, 2007, at $0.50
per share
|
11,000 | 11 | 10,989 | 11,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued to employee for services rendered, on April
20, 2007, at $1.38 per share
|
250,000 | 250 | 344,750 | 345,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on May 30, 2007, at $1.05
per share
|
3,417 | 3 | 3,301 | 3,304 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued to employee for services rendered, on June 1, 2007, at $1.36
per share
|
194,500 | 195 | 264,325 | 264,520 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on July 9, 2007, at $1.00
per share
|
4,700 | 4 | 4,696 | 4,700 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on July 18, 2007, at $0.80
per share
|
37,500 | 37 | 29,963 | 30,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued to employee for services rendered, on August
1, 2007, at $4.43 per share
|
100,000 | 100 | 442,900 | 443,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued to employee for services rendered, on August
19, 2007, at $4.50 per share
|
250,000 | 250 | 1,124,750 | 1,125,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on August 30, 2007, at
$2.27 per share
|
3,745 | 3 | 8,497 | 8,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on August 30, 2007, at
$0.69 per share
|
30,041 | 30 | 20,698 | 20,728 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on August 31, 2007, at
$3.41per share
|
1,000 | 1 | 3,409 | 3,410 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on August 31, 2007, at
$3.41 per share
|
10,000 | 10 | 34,090 | 34,100 |
(Restated)
|
(Restated)
|
(Restated)
|
||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred
Stock A
|
Preferred
Stock B
|
Common
Stock
|
Deficit
Accumulated
|
Accumulated
|
||||||||||||||||||||||||||||||||||||||||||||||||
Preferred
|
Par
Value $.001
|
Preferred
|
Par
Value $.001
|
Common
|
Par
Value $.001
|
Additional
Paid-In
|
during
the
Development
|
Deferred
|
Stock
Subscription
|
Treasury
|
Other
Comprehensive
|
|||||||||||||||||||||||||||||||||||||||||
Shares
|
$
Amount
|
Shares
|
$
Amount
|
Shares
|
$
Amount
|
Capital
|
Stage
|
Compensation
|
Receivable
|
Stock
|
Loss
|
Total
|
||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services to be performed, service valued on August 31,
2007, at $3.41 per share
|
350,000 | 350 | 1,193,150 | 1,193,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services to be performed, service valued on September 14,
2007, at $2.29 per share
|
150,000 | 150 | 343,350 | 343,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued to employee for services rendered, on October
1, 2007, at $2.60 per share
|
300,000 | 300 | 779,700 | 780,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services to be performed, service valued on October 02,
2007, at $2.47 per share
|
350,000 | 350 | 864,150 | 864,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services to be performed, service valued on October 02,
2007, at $2.40 per share
|
75,000 | 75 | 179,926 | 180,001 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on October 9, 2007, at $2.69 per
share
|
47,579 | 47 | 127,703 | 127,750 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued to employee for services rendered, on October 22, 2007, at
$1.86 per share
|
50,000 | 50 | 92,950 | 93,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on October 29, 2007, at $2.25 per
share
|
150,000 | 150 | 337,350 | 337,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on November 9, 2007, at $3.23 per
share
|
130,000 | 130 | 419,770 | 419,900 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on November 19, 2007, at
$3.50 per share
|
50,000 | 50 | 174,950 | 175,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on November 26, 2007, at
$3.01 per share
|
30,000 | 30 | 90,270 | 90,300 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on December 3, 2007, at
$2.00 per share
|
45,094 | 45 | 89,955 | 90,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on December 4, 2007, at
$3.15 per share
|
50,000 | 50 | 157,450 | 157,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on December 11, 2007, at
$2.50 per share
|
200,000 | 200 | 499,800 | 500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on December 17, 2007, at
$1.446 per share
|
400,000 | 400 | 578,052 | 578,452 |
(Restated)
|
(Restated)
|
(Restated)
|
||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred
Stock A
|
Preferred
Stock B
|
Common
Stock
|
Deficit
Accumulated
|
Accumulated
|
||||||||||||||||||||||||||||||||||||||||||||||||
Preferred
|
Par
Value $.001
|
Preferred
|
Par
Value $.001
|
Common
|
Par
Value $.001
|
Additional
Paid-In
|
during
the
Development
|
Deferred
|
Stock
Subscription
|
Treasury
|
Other
Comprehensive
|
|||||||||||||||||||||||||||||||||||||||||
Shares
|
$
Amount
|
Shares
|
$
Amount
|
Shares
|
$
Amount
|
Capital
|
Stage
|
Compensation
|
Receivable
|
Stock
|
Loss
|
Total
|
||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on December 17, 2007, at
$2.50 per share
|
100,000 | 100 | 249,900 | 250,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on December 18, 2007, at
$3.02 per share
|
50,000 | 50 | 150,950 | 151,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on December 21, 2007, at
$3.00 per share
|
40,000 | 40 | 119,960 | 120,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on December 27, 2007, at
$3.10 per share
|
50,000 | 50 | 154,950 | 155,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Other:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred
Stock B Shares issued for settlement of services
|
1,000 | 1 | 399,999 | 400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Treasury
stock, purchased from former officer on May 17, 2007, at $.70 per
share
|
(94,961 | ) | (66,473 | ) | (66,473 | ) | ||||||||||||||||||||||||||||||||||||||||||||||
Stock
subscriptions receiveable, net
|
475,000 | 475,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Amortization
of deferred compensation
|
109,000 | 109,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Reclassification
of derivative liability into additional paid in capital due to
cancellation of warrants
|
2,187,850 | 2,187,850 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Net
loss for the year ended December 31, 2007 (Restated, see Note
20)
|
(6,578,331 | ) | (6,578,331 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Balance
at December 31, 2007 (Restated, see Note 20)
|
35,236,188 | 35,236 | 1,000 | 1 | 30,263,330 | 30,358 | 6,328,170 | (14,274,925 | ) | - | (185,693 | ) | (66,473 | ) | - | (8,133,326 | ) |
(Restated)
|
(Restated)
|
(Restated)
|
||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred
Stock A
|
Preferred
Stock B
|
Common
Stock
|
Deficit
Accumulated
|
Accumulated
|
||||||||||||||||||||||||||||||||||||||||||||||||
Preferred
|
Par
Value $.001
|
Preferred
|
Par
Value $.001
|
Common
|
Par
Value $.001
|
Additional
Paid-In
|
during
the Development
|
Deferred
|
Stock
Subscription
|
Treasury
|
Other
Comprehensive
|
|||||||||||||||||||||||||||||||||||||||||
Shares
|
$
Amount
|
Shares
|
$
Amount
|
Shares
|
$
Amount
|
Capital
|
Stage
|
Compensation
|
Receivable
|
Stock
|
Loss
|
Total
|
||||||||||||||||||||||||||||||||||||||||
Common stock shares issued for cash
:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on February 19, 2008, at $2.00 per
share
|
17,000 | 17 | 33,983 | 34,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on March 5, 2008, at $1.61 per share
|
31,057 | 31 | 49,969 | 50,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on March 18, 2008, at $1.00 per share, plus 850,669
warrants
|
850,669 | 851 | 849,818 | 850,669 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on March 26, 2008, at $1.00 per share, plus
1,138,500 warrants
|
1,138,500 | 1,138 | 1,137,362 | 1,138,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on March 26, 2008, at $1.18 per
share
|
9,000 | 9 | 10,611 | 10,620 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on April 1, 2008, at $1.00 per share, plus 3,387,980
warrants
|
3,387,980 | 3,388 | 3,384,593 | 3,387,981 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on April 11, 2008, at $1.11 per share, plus
1,929,775 warrants
|
1,929,775 | 1,930 | 2,148,662 | 2,150,592 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on April 25, 2008, at $1.19 per share, plus
1,487,139 warrants
|
1,487,139 | 1,487 | 1,771,366 | 1,772,853 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on May 15, 2008, at $1.10 per share plus 39,100
warrants
|
39,100 | 39 | 42,891 | 42,930 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on June 12, 2008, at $1.00 per share, plus 236,909
warrants
|
236,909 | 237 | 236,672 | 236,909 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on June 23, 2008, at $1.00 per share
|
250,000 | 250 | 249,750 | 250,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on July 1, 2008, at $1.00 per share, plus 391,730
warrants
|
391,730 | 392 | 391,338 | 391,730 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on July 21, 2008, at $1.00 per share,
plus 73,480 warrants
|
73,480 | 73 | 73,407 | 73,480 |
(Restated)
|
(Restated)
|
(Restated)
|
||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred
Stock A
|
Preferred
Stock B
|
Common
Stock
|
Deficit
Accumulated
|
Accumulated
|
||||||||||||||||||||||||||||||||||||||||||||||||
Preferred
|
Par
Value $.001
|
Preferred
|
Par
Value $.001
|
Common
|
Par
Value $.001
|
Additional
Paid-In
|
during
the Development
|
Deferred
|
Stock
Subscription
|
Treasury
|
Other
Comprehensive
|
|||||||||||||||||||||||||||||||||||||||||
Shares
|
$
Amount
|
Shares
|
$
Amount
|
Shares
|
$
Amount
|
Capital
|
Stage
|
Compensation
|
Receivable
|
Stock
|
Loss
|
Total
|
||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on August 21, 2008, at $.88 per
share
|
10,000 | 10 | 8,740 | 8,750 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on September 4, 2008, at $1.04 per
share
|
13,867 | 14 | 14,384 | 14,398 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on September 29, 2008, at $1.00 per
share
|
1,723,844 | 1,724 | 1,722,120 | 1,723,844 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on October 7, 2008, at $1.00 per
share
|
497,375 | 497 | 496,878 | 497,375 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on October 7, 2008, at $1.00 per
share
|
7,500 | 8 | 7,492 | 7,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on October 10, 2008, at $1.00 per
share
|
10,000 | 10 | 9,990 | 10,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on October 15, 2008, at $1.00 per share, plus 2,500
warrants
|
241,000 | 241 | 240,359 | 240,600 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued on December 16, 2008, at $0 per share
|
850,000 | 850 | 1,089 | 1,939 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common stock shares issued for services
rendered:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on February 1, 2008, at $2.95 per
share
|
100,000 | 100 | 294,900 | 295,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on February 6, 2008, at $2.63 per
share
|
150,000 | 150 | 394,350 | 394,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on February 13, 2008, at $2.39 per
share
|
12,500 | 13 | 29,862 | 29,875 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on February 15, 2008, at $2.42 per
share
|
20,000 | 20 | 48,380 | 48,400 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on February 28, 2008, at $2.15 per
share
|
25,000 | 25 | 53,725 | 53,750 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on February 29, 2008, at $2.19 per
share
|
175,000 | 175 | 383,075 | 383,250 |
(Restated)
|
(Restated)
|
(Restated)
|
||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred
Stock A
|
Preferred
Stock B
|
Common
Stock
|
Deficit
Accumulated
|
Accumulated
|
||||||||||||||||||||||||||||||||||||||||||||||||
Preferred
|
Par
Value $.001
|
Preferred
|
Par
Value $.001
|
Common
|
Par
Value $.001
|
Additional
Paid-In
|
during
the Development
|
Deferred
|
Stock
Subscription
|
Treasury
|
Other
Comprehensive
|
|||||||||||||||||||||||||||||||||||||||||
Shares
|
$
Amount
|
Shares
|
$
Amount
|
Shares
|
$
Amount
|
Capital
|
Stage
|
Compensation
|
Receivable
|
Stock
|
Loss
|
Total
|
||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on March 14, 2008, at $2.10 per
share
|
5,000 | 5 | 10,495 | 10,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on March 18, 2008, at $1.60 per
share
|
30,000 | 30 | 47,970 | 48,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on March 19, 2008, at $1.60 per
share
|
20,000 | 20 | 31,980 | 32,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on March 31, 2008, at $1.90 per
share
|
350,000 | 350 | 664,650 | 665,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on April 1, 2008, at $1.95 per
share
|
70,000 | 70 | 136,430 | 136,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for penalty, on April 2, 2008, at $1.84 per
share
|
50,000 | 50 | 91,950 | 92,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on April 4, 2008, at $1.90
per share
|
20,000 | 20 | 37,980 | 38,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on April 4, 2008, at $1.90
per share
|
1,066,666 | 1,067 | 2,025,598 | 2,026,665 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on April 14, 2008, at $3.05
per share
|
150,000 | 150 | 457,350 | 457,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on April 29, 2008, at $3.07
per share
|
883,333 | 883 | 2,710,950 | 2,711,833 |
(Restated)
|
(Restated)
|
(Restated)
|
||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred
Stock A
|
Preferred
Stock B
|
Common
Stock
|
Deficit
Accumulated
|
Accumulated
|
||||||||||||||||||||||||||||||||||||||||||||||||
Preferred
|
Par
Value $.001
|
Preferred
|
Par
Value $.001
|
Common
|
Par
Value $.001
|
Additional
Paid-In
|
during
the Development
|
Deferred
|
Stock
Subscription
|
Treasury
|
Other
Comprehensive
|
|||||||||||||||||||||||||||||||||||||||||
Shares
|
$
Amount
|
Shares
|
$
Amount
|
Shares
|
$
Amount
|
Capital
|
Stage
|
Compensation
|
Receivable
|
Stock
|
Loss
|
Total
|
||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on May 7, 2008, at $2.55
per share
|
1,000,000 | 1,000 | 2,549,000 | 2,550,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on May 12, 2008, at $2.65
per share
|
20,000 | 20 | 52,980 | 53,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on May 13, 2008, at $2.79
per share
|
50,000 | 50 | 139,450 | 139,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on June 3, 2008, at $2.10
per share
|
150,000 | 150 | 314,850 | 315,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on June 11, 2008, at $2.25
per share
|
88,750 | 89 | 199,599 | 199,688 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on June 13, 2008, at $2.25
per share
|
125,000 | 125 | 281,125 | 281,250 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for penalty to "POOF", on June 30, 2008, at $2.09
per share
|
650,000 | 650 | 1,357,850 | 1,358,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on July 14, 2008, at $1.66
per share
|
200,000 | 200 | 331,800 | 332,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on July 25, 2008, at $1.40
per share
|
75,000 | 75 | 104,925 | 105,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on August 8, 2008, at $1.03
per share
|
75,000 | 75 | 77,175 | 77,250 |
(Restated)
|
(Restated)
|
(Restated)
|
||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred
Stock A
|
Preferred
Stock B
|
Common
Stock
|
Deficit
Accumulated
|
Accumulated
|
||||||||||||||||||||||||||||||||||||||||||||||||
Preferred
|
Par
Value $.001
|
Preferred
|
Par
Value $.001
|
Common
|
Par
Value $.001
|
Additional
Paid-In
|
during
the Development
|
Deferred
|
Stock
Subscription
|
Treasury
|
Other
Comprehensive
|
|||||||||||||||||||||||||||||||||||||||||
Shares
|
$
Amount
|
Shares
|
$
Amount
|
Shares
|
$
Amount
|
Capital
|
Stage
|
Compensation
|
Receivable
|
Stock
|
Loss
|
Total
|
||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on August 25, 2008, at
$1.25 per share
|
6,000 | 6 | 7,494 | 7,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on September 8, 2008, at $.96 per
share
|
1,500,000 | 1,500 | 1,438,500 | 1,440,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on October 7, 2008, at $1.49 per
share
|
100,000 | 100 | 148,900 | 149,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on October 15, 2008, at $1.25 per
share
|
60,000 | 60 | 74,940 | 75,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on October 20, 2008, at $1.50 per
share
|
125,000 | 125 | 187,375 | 187,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on October 24, 2008, at $1.37 per
share
|
100,000 | 100 | 136,900 | 137,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on October 31, 2008, at $1.55 per
share, plus 300,000 warrants
|
150,000 | 150 | 232,350 | 232,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on December 16, 2008, at $1.35 per
share
|
12,600 | 13 | 16,997 | 17,010 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on December 18, 2008, at $1.08 per
share
|
100,000 | 100 | 107,900 | 108,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued to employees for services rendered, on June 26, 2008, at
$2.08 per share
|
7,500 | 8 | 16,632 | 16,640 |
(Restated)
|
(Restated)
|
(Restated)
|
||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred
Stock A
|
Preferred
Stock B
|
Common
Stock
|
Deficit
Accumulated
|
Accumulated
|
||||||||||||||||||||||||||||||||||||||||||||||||
Preferred
|
Par
Value $.001
|
Preferred
|
Par
Value $.001
|
Common
|
Par
Value $.001
|
Additional
Paid-In
|
during
the Development
|
Deferred
|
Stock
Subscription
|
Treasury
|
Other
Comprehensive
|
|||||||||||||||||||||||||||||||||||||||||
Shares
|
$
Amount
|
Shares
|
$
Amount
|
Shares
|
$
Amount
|
Capital
|
Stage
|
Compensation
|
Receivable
|
Stock
|
Loss
|
Total
|
||||||||||||||||||||||||||||||||||||||||
Common stock warrants and option
activity:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Warrants issued for services (BOD) on February 7, 2008, at $2.43 per
share (6,000 warrants)
|
21,870 | 21,870 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Warrants issued for services (BOD) on May 21, 2008, at $2.47 per
share (9,000 warrants)
|
14,795 | 14,795 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Warrants issued for services (BOD) on September 23, 2008,
at $2.25 per share (25,000 warrants)
|
50,000 | 50,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Warrants issued for services (BOD) on November 13, 2008,
at $1.35 per share (20,000 warrants)
|
24,600 | 24,600 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Warrants issued for services to non-employee on September 3, 2008,
at $2.75 per share (76,500 warrants)
|
78,030 | 78,030 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Warrants issued for services to non-employee on October 1, 2008, at
$1.36 per share (300,000 warrants)
|
102,285 | 102,285 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Warrants exercised cashless by Nutmeg/Black Diamond on April 2,
2008, at $1.84 per share
|
58,478 | 58 | (58 | ) | - | |||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Warrants exercised cashless by Nutmeg/Black Diamond on April 2,
2008, at $1.84 per share
|
66,011 | 66 | (66 | ) | - | |||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Warrants exercised cashless by POOF on July 3, 2008, at $1.42 per
share
|
325,957 | 326 | (326 | ) | - | |||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Options issued to employee on October 1, 2008, at fair
value of $1.04 per share
|
1,040,000 | 1,040,000 |
(Restated)
|
(Restated)
|
(Restated)
|
||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred
Stock A
|
Preferred
Stock B
|
Common
Stock
|
Deficit
Accumulated
|
Accumulated
|
||||||||||||||||||||||||||||||||||||||||||||||||
Preferred
|
Par
Value $.001
|
Preferred
|
Par
Value $.001
|
Common
|
Par
Value $.001
|
Additional
Paid-In
|
during
the Development
|
Deferred
|
Stock
Subscription
|
Treasury
|
Other
Comprehensive
|
|||||||||||||||||||||||||||||||||||||||||
Shares
|
$
Amount
|
Shares
|
$
Amount
|
Shares
|
$
Amount
|
Capital
|
Stage
|
Compensation
|
Receivable
|
Stock
|
Loss
|
Total
|
||||||||||||||||||||||||||||||||||||||||
Other:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred
stock B - converted to common stock on April 8, 2008
|
(1,000 | ) | (1 | ) | 206,559 | 207 | (206 | ) | ||||||||||||||||||||||||||||||||||||||||||||
Preferred
stock A - converted by former officer into common stock on June 25,
2008
|
(1,791,064 | ) | (1,791 | ) | 895,532 | 895 | 896 | - | ||||||||||||||||||||||||||||||||||||||||||||
Preferred
stock A - converted by former officer into common stock on August 13,
2008
|
(33,440,124 | ) | (33,440 | ) | 16,720,062 | 16,720 | 16,720 | - | ||||||||||||||||||||||||||||||||||||||||||||
Treasury
stock, purchased from former officer on August 13, 2008, for $.25 per
share
|
(6,600,000 | ) | (1,650,000 | ) | (1,650,000 | ) | ||||||||||||||||||||||||||||||||||||||||||||||
Stock
subscription receivable, net
|
(130,518 | ) | 185,693 | 55,175 | ||||||||||||||||||||||||||||||||||||||||||||||||
Record
other comprehensive loss - net unrealized gain /(loss) on short-term
investments:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Other
comprehensive loss - net unrealized loss recorded at June 30,
2008
|
(142,312 | ) | (142,312 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Other
comprehensive loss - net unrealized loss recorded at September 30,
2008
|
(819,015 | ) | (819,015 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Other
comprehensive loss - net unrealized loss recorded at December
31,2008
|
(114,073 | ) | (114,073 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Reclassification
of unrealized loss deemed to be other than temporary
|
837,850 | 837,850 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Amortization
and write-off of deferred compensation
|
218,000 | 218,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Net
loss for the year ended December 31, 2008
|
(15,495,349 | ) | (15,495,349 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Balance
at December 31, 2008
|
5,000 | $ | 5 | - | $ | - | 62,854,203 | $ | 69,549 | $ | 35,842,053 | $ | (29,770,274 | ) | $ | - | $ | - | $ | (1,716,473 | ) | $ | (237,550 | ) | $ | 4,187,310 |
Global
Resource Corporation
|
||||||||||||
(A
Development Stage Company)
|
||||||||||||
Consolidated
Statements of Cash Flows
|
||||||||||||
July
19, 2002
|
||||||||||||
For The Years Ended
|
(Inception)
|
|||||||||||
December
31,
|
December
31,
|
to
|
||||||||||
2008
|
2007
|
December
31, 2008
|
||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
(Restated)
|
|
||||||||||
Net
loss
|
$ | (15,495,349 | ) | $ | (6,578,331 | ) | $ | (29,770,274 | ) | |||
Adjustments
to reconcile net loss to net cash used in
|
||||||||||||
operating
activities:
|
||||||||||||
Depreciation
|
98,909 | 93,864 | 281,853 | |||||||||
Preferred
stock issued for services
|
- | 400,000 | 400,000 | |||||||||
Common
stock issued for services
|
12,973,550 | 6,333,664 | 20,872,821 | |||||||||
Amortization
of prepaid common stock issued for services
|
2,616,667 | 773,458 | 3,390,125 | |||||||||
Common
stock warrants and options issued for services
|
1,331,579 | - | 1,331,579 | |||||||||
Amortization
of deferred compensation
|
218,000 | 109,000 | 545,000 | |||||||||
Loss
on sale of property and equipment
|
7,181 | 11,774 | 18,955 | |||||||||
Loss
on sale of real estate and forfeiture of deposit
|
- | 100,000 | 212,936 | |||||||||
Change
in fair value of derivative financial instruments
|
(9,358,836 | ) | (3,765,492 | ) | (12,359,845 | ) | ||||||
Other
than temporary losses on short-term investments
|
837,850 | - | 837,850 | |||||||||
Common
stock issued as charitable contribution
|
- | - | 50,000 | |||||||||
Changes
in assets and liabilities:
|
||||||||||||
Prepaid
services
|
(85,000 | ) | - | (85,000 | ) | |||||||
Deposits
|
(48,866 | ) | (29,860 | ) | (278,727 | ) | ||||||
Prepaid
patent costs
|
(240,622 | ) | (143,063 | ) | (383,685 | ) | ||||||
Accounts
payable and accrued liabilities
|
769,901 | 5,541 | 1,091,918 | |||||||||
Severance
payable
|
1,200,000 | - | 1,200,000 | |||||||||
Total
adjustments
|
10,320,313 | 3,888,886 | 17,225,781 | |||||||||
Net
cash used in operating activities
|
(5,175,036 | ) | (2,689,445 | ) | (12,544,493 | ) | ||||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||||||||
Purchase
of property and equipment - equipment & machinery
|
(138,743 | ) | (24,033 | ) | (591,979 | ) | ||||||
Purchase
of property and equipment - construction-in-progress
|
(930,079 | ) | - | (930,079 | ) | |||||||
Proceeds
from sale of property and equipment
|
10,000 | 34,200 | 44,200 | |||||||||
Proceeds
from sale of real estate
|
- | - | 617,864 | |||||||||
Purchase
of short-term investments
|
(4,586,334 | ) | - | (4,586,334 | ) | |||||||
Proceeds
from sale of short-term investments
|
953,660 | - | 953,660 | |||||||||
Net
cash provided by (used in) investing activities
|
(4,691,496 | ) | 10,167 | (4,492,668 | ) | |||||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||||||
Proceeds
from issuance of common stock
|
12,892,731 | 1,168,462 | 21,002,175 | |||||||||
Proceeds
from stock subscription receivable
|
55,175 | 475,000 | (130,518 | ) | ||||||||
Proceeds
from (repayment of) officer's loan
|
(150,000 | ) | 150,000 | - | ||||||||
Purchase
of treasury stock
|
(1,650,000 | ) | (66,473 | ) | (1,716,473 | ) | ||||||
Repayment
of loans payable
|
(48,069 | ) | (37,288 | ) | (104,293 | ) | ||||||
Net
cash provided by financing activities
|
11,099,837 | 1,689,701 | 19,050,891 | |||||||||
NET
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
1,233,305 | (989,577 | ) | 2,013,730 | ||||||||
CASH
AND CASH EQUIVALENTS
|
||||||||||||
-
BEGINNING OF PERIOD
|
780,425 | 1,770,002 | - | |||||||||
CASH
AND CASH EQUIVALENTS
|
||||||||||||
-
END OF PERIOD
|
$ | 2,013,730 | $ | 780,425 | $ | 2,013,730 | ||||||
SUPPLEMENTAL
DISCLOSURES:
|
||||||||||||
CASH
ACTIVITIES:
|
||||||||||||
Interest
paid
|
$ | 17,981 | $ | 22,134 | $ | 58,858 | ||||||
NON-CASH
ACTIVITIES (see Note 18)
|
Intangible
asset
|
$ | - | ||
Liabilities:
|
||||
Convertible
debenture with accrued interest
|
120,683 | |||
Total
net liabilities
|
$ | 120,683 |
Testing
equipment
|
5 -
7 years
|
Vehicles
|
3 -
5 years
|
Office
and computer equipment
|
3 -
5 years
|
Leasehold
improvements
|
3 years
|
Phone
equipment - Capital lease
|
3 years
|
|
|
●
|
the
stock option or warrant exercise
price,
|
|
●
|
the
expected term of the option or
warrant,
|
|
●
|
the
grant date fair value of our common stock, which is issuable upon exercise
of the option or warrant,
|
|
●
|
the
expected volatility of our common
stock,
|
|
●
|
expected
dividends on our common stock (we do not anticipate paying dividends for
the foreseeable future),
|
|
●
|
the
risk free interest rate for the expected option or warrant term,
and
|
|
●
|
the
expected forfeiture rate
|
2008
|
2007
|
||||||||
Options
|
5,200,000 | 200,000 | |||||||
Warrants
|
21,425,795 | 12,329,013 | |||||||
Convertible
preferred stock
|
2,500 | 17,822,153 | |||||||
Total
|
26,628,295 | 30,351,166 |
|
●
|
Level
1 Inputs - Quoted prices for identical instruments in active
markets
|
|
●
|
Level
2 Inputs - Quoted prices for similar instruments in active markets;
quoted prices for identical or similar instruments in markets
that are not active; and model-derived valuation whose inputs are
observable or whose significant value drivers are
observable
|
|
●
|
Level
3 Inputs - Instruments with primarily unobservable value
drivers
|
Estimated
Useful Lives (Years)
|
2008
|
2007
|
||||||||||
Testing
equipment
|
5 -
7
|
$ | 493,906 | $ | 454,013 | |||||||
Vehicles
|
3 -
5
|
44,952 | 34,454 | |||||||||
Office
& computer equipment
|
3 -
5
|
57,362 | 16,643 | |||||||||
Leasehold
improvements
|
3
|
17,820 | 4,670 | |||||||||
Phone
equipment - Capital lease
|
3
|
32,432 | - | |||||||||
Construction-in-progress
|
930,079 | - | ||||||||||
Total
|
1,576,551 | 509,780 | ||||||||||
Less
accumulated depreciation and amortization
|
218,252 | 136,645 | ||||||||||
Net
Property and Equipment
|
$ | 1,358,299 | $ | 373,135 |
2008
|
2007
|
||||||||
$75,000
Loan at 13.43%
|
$ | 33,475 | $ | 48,500 | |||||
$73,817
Loan at 8.71%
|
18,196 | 44,093 | |||||||
51,671 | 92,593 | ||||||||
Less
current maturities
|
34,850 | 40,964 | |||||||
Loans
payable, long-term
|
$ | 16,821 | $ | 51,629 |
2008
|
2007
|
||||||||
Net
operating loss carryforwards
|
$ | 467,000 | $ | 108,000 | |||||
Temporary
difference due to start up costs
|
16,265,000 | 6,737,022 | |||||||
16,732,000 | 6,845,022 | ||||||||
Valuation
allowance
|
(16,732,000 | ) | (6,845,022 | ) | |||||
Deferred
tax assets, net of allowance
|
$ | - | $ | - |
Year
ending
|
Amount
|
|||
2009
|
$ | 15,516 | ||
2010
|
|
15,516 | ||
2011
|
3,892 | |||
Total
minimum lease payments
|
34,924 | |||
Less
amounts representing interest
|
9,639 | |||
Present
value of net minimum lease payments
|
25,285 | |||
Less
current obligations
|
9,543 | |||
Long-term
portion of obligation under capital lease
|
$ | 15,742 |
Year
Ending December 31,
|
||||
2009
|
$ | 113,000 | ||
2010
|
92,000 | |||
2011
|
83,000 | |||
2012
|
86,000 | |||
2013
|
88,000 | |||
2014
|
22,000 | |||
$ | 484,000 |
2008
|
2007
|
July 19, 2002
(inception) to
December 31, 2006
|
|||||
Dividend
yield
|
0%
|
0%
|
0%
|
||||
Expected
volatility
|
117%-159%
|
130%-149%
|
100%
- 240%
|
||||
Risk-free
interest rate
|
1.61%-2.93%
|
3.26-3.49%
|
4.97%
|
||||
Expected
life
|
.5-5
years
|
1-1.5
years
|
1
year
|
||||
Expected
forfeiture rate
|
0%
|
0%
|
0%
|
Warrants
|
Range of Exercise Price
|
Weighted Average Exercise
Price
|
||||||||||
Granted
|
42,600 | $ | 9.00 | $ | 9.00 | |||||||
Balance
at December 31, 2002
|
42,600 | $ | 9.00 | $ | 9.00 | |||||||
Granted
|
519,800 | $ | 9.00 | $ | 9.00 | |||||||
Balance
at December 31, 2003
|
562,400 | $ | 9.00 | $ | 9.00 | |||||||
Granted
|
917,645 | $ | 2.75 - $9.00 | $ | 5.01 | |||||||
Balance
at December 31, 2004
|
1,480,045 | $ | 2.75 - $9.00 | $ | 6.52 | |||||||
Granted
|
2,082,042 | $ | 2.75 - $4.00 | $ | 2.86 | |||||||
Cancelled
|
(893,920 | ) | $ | 9.00 | $ | 9.00 | ||||||
Balance
at December 31, 2005
|
2,668,167 | $ | 2.75 - $9.00 | $ | 2.84 | |||||||
Granted
|
33,909,407 | $ | 2.75 - $4.75 | $ | 4.27 | |||||||
Cancelled
|
(2,668,167 | ) | $ | 2.75 - $4.75 | $ | 3.01 | ||||||
Balance
at December 31, 2006
|
33,909,407 | $ | 2.75 - $4.75 | $ | 4.41 | |||||||
Granted
|
2,069,606 | $ | .80 - $4.00 | $ | 1.78 | |||||||
Cancelled
|
(23,500,000 | ) | $ | 4.75 | $ | 4.75 | ||||||
Exercised
|
(150,000 | ) | $ | 1.65 - $2.00 | $ | 1.83 | ||||||
Balance
at December 31, 2007
|
12,329,013 | $ | .80 - $4.75 | $ | 3.34 | |||||||
Granted
|
10,974,282 | $ | 1.35 - $4.00 | $ | 1.96 | |||||||
Cancelled
|
(1,002,500 | ) | $ | 1.50 - $2.50 | $ | 1.50 | ||||||
Exercised
|
(875,000 | ) | $ | 1.65 - $2.00 | $ | 1.60 | ||||||
Balance
at December 31, 2008
|
21,425,795 | $ | .80 - $4.75 | $ | 2.79 | |||||||
Exercisable
at December 31, 2007
|
1,919,606 | $ | 1.78 | |||||||||
Exercisable
at December 31, 2008
|
10,716,388 | $ | 2.00 |
Warrants Outstanding
|
Warrants Exercisable
|
|||||||||||||||||||||
Exercise Price
|
Number Outstanding at
12/31/08
|
Weighted Average Remaining Contractual
Life
|
Weighted Average Exercise
Price
|
Number Exercisable 12/31/08
|
Weighted Average Exercise
Price
|
|||||||||||||||||
$ | 0.80 | 400,000 | 1.00 | $ | 0.80 | 400,000 | $ | 0.80 | ||||||||||||||
$ | 1.35 | 20,000 | 4.87 | $ | 1.35 | 20,000 | $ | 1.35 | ||||||||||||||
$ | 2.00 | 9,847,782 | 0.85 | $ | 2.00 | 9,537,782 | $ | 2.00 | ||||||||||||||
$ | 2.25 | 25,000 | 4.73 | $ | 2.25 | 25,000 | $ | 2.25 | ||||||||||||||
$ | 2.50 | 290,000 | 1.16 | $ | 2.50 | 290,000 | $ | 2.50 | ||||||||||||||
$ | 2.63 | 6,000 | 4.11 | $ | 2.63 | 6,000 | $ | 2.63 | ||||||||||||||
$ | 2.75 | 5,734,546 | 1.20 | $ | 2.75 | 428,606 | $ | 2.75 | ||||||||||||||
$ | 2.83 | 9,000 | 4.39 | $ | 2.83 | 9,000 | $ | 2.83 | ||||||||||||||
$ | 4.00 | 1,387,600 | 1.16 | $ | 4.00 | - | $ | 4.00 | ||||||||||||||
$ | 4.75 | 3,705,867 | 1.16 | $ | 4.75 | - | $ | 4.75 | ||||||||||||||
21,425,795 | $ | 2.79 | 10,716,388 | $ | 2.00 |
Date
|
Derivative
Liability on Consolidated Balance Sheets |
Gain
(Loss) impacting Consolidated Statements
of Operations
|
Impact
on additional
paid
in capital
|
|||||||||
Value
at Issuance
|
$ | 16,139,529 | $ | - | $ | ( 16,139,529 | ) | |||||
December
31, 2006
|
16,904,012 | (764,483 | ) | |||||||||
December
31, 2007
|
10,950,670 | 3,765,492 | 2,187,850 | |||||||||
December
31, 2008
|
1,591,834 | 9,358,837 |
Warrants
|
Date
|
Exercise
Price
|
Market
Price of Underlying
Common Stock |
Expected
Volatility Rate
|
Risk
Free Interest Rate
|
Expected
Life
|
||
CRC B
& D
|
Issuance
date
|
$ 2.75
|
$ 1.20
|
100%
|
4.97%
|
1
year
|
||
CRC E
|
$ 4.00
|
$ 1.20
|
100%
|
4.97%
|
1
year
|
|||
Mobilestream
|
$ 4.75
|
$ 1.69
|
150%
|
4.94%
|
1
year
|
|||
CRC B
& D
|
12/31/2006
|
$ 2.75
|
$ 1.69
|
100%
|
4.94%
|
9
months
|
||
CRC E
|
$ 4.00
|
$ 1.69
|
100%
|
4.94%
|
9
months
|
|||
Mobilestream
|
$ 4.75
|
$ 1.69
|
150%
|
4.94%
|
1
year
|
|||
CRC B
& D
|
12/31/2007
|
$ 2.75
|
$ 3.30
|
134%
|
3.26%
|
1
year
|
||
CRC E
|
$ 4.00
|
$ 3.30
|
134%
|
3.26%
|
1
year
|
|||
Mobilestream
|
$ 4.75
|
$ 3.30
|
134%
|
3.26%
|
1
year
|
|||
CRC B
& D
|
12/31/2008
|
$ 2.75
|
$ 1.07
|
140%
|
0.49%
|
10
months
|
||
CRC E
|
$ 4.00
|
$ 1.07
|
140%
|
0.49%
|
10
months
|
|||
Mobilestream
|
$ 4.75
|
$ 1.07
|
140%
|
0..49%
|
10
months
|
Number
of Option Shares
|
Weighted
Average Exercise price
|
Number
of Vested Option shares
|
||||||||||
Options
from July 19, 2002 (inception) to
|
||||||||||||
December
31, 2004
|
- | $ | - | - | ||||||||
Granted
|
200,000 | $ | 1.00 | 50,000 | ||||||||
Options
as of December 31, 2005
|
200,000 | $ | 1.00 | 50,000 | ||||||||
Options
as of December 31, 2006
|
200,000 | $ | 1.00 | 100,000 | ||||||||
Options
as of December 31, 2007
|
200,000 | $ | 1.00 | 150,000 | ||||||||
Granted
|
5,000,000 | $ | 1.18 | 1,000,000 | ||||||||
Exercised
|
- | $ | - | - | ||||||||
Forfeited/expired
|
- | $ | - | - | ||||||||
Outstanding
at December 31, 2008
|
5,200,000 | $ | 1.17 | 1,200,000 |
Cost
|
Fair Value
|
Unrealized loss
|
Realized loss
|
||||||||||||||
Fixed-rate
securities
|
$ | 125,000 | $ | 95,000 | $ | (30,000 | ) | ||||||||||
Corporate
bonds
|
1,826,264 | 1,618,714 | (207,550 | ) | |||||||||||||
Preferred
stocks
|
1,681,410 | 843,560 | (837,850 | ) | |||||||||||||
Total
|
$ | 3,632,674 | $ | 2,557,274 | $ | (237,550 | ) | $ | (837,850 | ) |
Fair
Value at December 31,
|
Quoted
Prices In Active Markets for Identical Assets
|
Significant
Other Observable Inputs
|
Significant
Unobservable Inputs
|
|||||||||||||
2008
|
(
Level 1 )
|
(
Level 2 )
|
(
Level 3 )
|
|||||||||||||
Assets
|
||||||||||||||||
Fixed-rate
Capital Securities
|
$ | 95,000 | $ | 95,000 | $ | - | $ | - | ||||||||
Corporate
Bonds
|
1,618,714 | 1,492,621 | 126,093 | |||||||||||||
Preferred
Stocks
|
843,560 | 843,560 | ||||||||||||||
2,557,274 | 2,431,181 | 126,093 | - | |||||||||||||
Liabilities
|
||||||||||||||||
Derivative
liabilities
|
1,591,834 | 1,591,834 | ||||||||||||||
$ | 1,591,834 | $ | 1,591,834 |
LEVEL
3
|
||||||||||||||||||||
Beginning
Balance
January
1,
2008
|
Realized
&
Unrealized
(Gains)
Losses
|
Purchases
Sales
and
Settlements
|
Ending
Balance
December
31,
2008
|
Change
in
fair
value of
Derivative
Financial
Instruments
still
held at
December
31,
2008
|
||||||||||||||||
Liabilities
|
||||||||||||||||||||
Derivative
financial instruments, at fair value
|
$ | 10,950,670 | $ | (9,358,836 | ) | $ | - | $ | 1,591,834 | $ | (9,358,836 | ) | ||||||||
$ | 10,950,670 | $ | (9,358,836 | ) | $ | - | $ | 1,591,834 | $ | (9,358,836 | ) |
December 31, 2008
|
December 31, 2007
|
July 19, 2002 (Inception) to December 31,
2008
|
||||||||||
Preferred
stock conversions to common stock
|
$ | 35,231 | $ | - | $ | 35,231 | ||||||
Acquisition
of equipment with long-term debt
|
$ | 32,432 | $ | - | $ | 181,249 | ||||||
Common
stock issued in exchange for real estate
|
$ | - | $ | - | $ | 775,800 | ||||||
Common
stock issued to convert accounts payable into equity
|
$ | - | $ | - | $ | 1,087 | ||||||
Subscription
receivable write-off
|
$ | 130,518 | $ | - | $ | 130,518 | ||||||
Conversion
of debenture and accrued interest into common stock
|
$ | - | $ | - | $ | 120,683 | ||||||
Common
and preferred stock issued in connection with the Mobilestream Transaction
(recorded at the historical basis of Mobilestream)
|
$ | - | $ | - | $ | 3,346,157 |
As Reported
|
Adjustments
|
As Restated
|
||||||||||
Year ended December
31, 2002
|
||||||||||||
Balance
sheet
|
||||||||||||
Deficit
accumulated during the development stage
|
$ | (2,008,508 | ) | $ | 1,500,000 | $ | (508,508 | ) | ||||
Statement of
operations
|
||||||||||||
General
and administrative expenses
|
(2,008,508 | ) | 1,500,000 | (508,508 | ) | |||||||
Total
operating expenses
|
(2,008,508 | ) | 1,500,000 | (508,508 | ) | |||||||
Net
loss
|
$ | (2,008,508 | ) | $ | 1,500,000 | $ | (508,508 | ) | ||||
Basic
and diluted loss per common share
|
$ | (0.42 | ) | $ | 0.31 | $ | (0.11 | ) | ||||
Statement of cash
flows
|
||||||||||||
Net
loss
|
$ | (2,008,508 | ) | $ | 1,500,000 | $ | (508,508 | ) | ||||
Impairment
of license
|
$ | 1,500,000 | $ | (1,500,000 | ) | - | ||||||
Preferred
stock issued for license
|
$ | 1,500,000 | $ | (1,500,000 | ) | - | ||||||
Year ended December
31, 2003
|
||||||||||||
Balance
sheet
|
||||||||||||
Deficit
accumulated during the development stage
|
$ | (2,939,667 | ) | $ | 2,227,500 | $ | (712,167 | ) | ||||
Statement of
operations
|
||||||||||||
General
and administrative expenses
|
(931,159 | ) | 727,500 | (203,659 | ) | |||||||
Total
operating expenses
|
(931,159 | ) | 727,500 | (203,659 | ) | |||||||
Net
loss
|
$ | (931,159 | ) | $ | 727,500 | $ | (203,659 | ) | ||||
Basic
and diluted loss per common share
|
$ | (0.19 | ) | $ | 0.15 | $ | 0.04 | ) | ||||
Statement of cash
flows
|
||||||||||||
Net
loss
|
$ | (931,159 | ) | $ | 727,500 | $ | (203,659 | ) | ||||
Common
stock issued for services
|
$ | 727,500 | $ | (727,500 | ) | - |
|
1.
|
We
reclassified prepaid services and stockholders' equity in the amount of
$1,808,042 to reflect the issuance of common stock to non-employees for
services to be performed (see Note 13). Previously, we had
reflected this prepayment as
contra-equity.
|
|
2.
|
We
reclassified deferred compensation (contra-equity) as a reduction of
additional paid-in capital in the amount of $218,000 to comply with SFAS
No. 123R.
|
|
3.
|
We
adjusted legal fees of $143,063 associated with the filing of our patents
as a prepaid asset. Previously, we had reflected these costs as an expense
on our consolidated statement of operations and comprehensive
loss.
|
|
4.
|
Column
B adjustments: We reclassified the Acquisition Warrants (as defined in
Note 11) as derivative financial instruments. Previously, we had reflected
the Acquisition Warrants as equity.
|
As Originally Reported
|
Column A Adjustments
|
As Reported in Form 8-K dated April 2,
2009
|
Column B Adjustments
|
Restated
|
||||||||||||||||
ASSETS
|
||||||||||||||||||||
CURRENT
ASSETS
|
||||||||||||||||||||
Cash
|
$ | 780,425 | $ | - | $ | 780,425 | $ | - | $ | 780,425 | ||||||||||
Prepaid
Services
|
1,808,042 | 1,808,042 | 1,808,042 | |||||||||||||||||
Total
Current Assets
|
780,425 | 1,808,042 | 2,588,467 | 2,588,467 | ||||||||||||||||
Property
and equipment
|
373,135 | 373,135 | 373,135 | |||||||||||||||||
Deposits
|
74,860 | 74,860 | 74,860 | |||||||||||||||||
Prepaid
patent costs
|
143,063 | 143,063 | 143,063 | |||||||||||||||||
TOTAL
ASSETS
|
$ | 1,228,420 | $ | 1,951,105 | $ | 3,179,525 | $ | - | $ | 3,179,525 | ||||||||||
LIABILITIES
AND STOCKHOLDERS EQUITY
|
||||||||||||||||||||
CURRENT
LIABILITIES
|
||||||||||||||||||||
Accounts
payable and accrued liabilities
|
119,588 | 119,588 | 119,588 | |||||||||||||||||
Loans
payable - equipment
|
40,964 | 40,964 | 40,964 | |||||||||||||||||
Loan
payable - officer
|
150,000 | 150,000 | 150,000 | |||||||||||||||||
Total
current liabilities
|
310,552 | 310,552 | 310,552 | |||||||||||||||||
Loan
payable -equipment, net
|
||||||||||||||||||||
of
current portion
|
51,629 | 51,629 | 51,629 | |||||||||||||||||
Derivative
financial instruments
|
- | 10,950,670 | 10,950,670 | |||||||||||||||||
Total
liabilities
|
362,181 | 362,181 | 10,950,670 | 11,312,851 | ||||||||||||||||
STOCKHOLDERS'
EQUITY
|
||||||||||||||||||||
Preferred
stock A - $.001 par value,
|
||||||||||||||||||||
100,000,000
shares authorized,
|
||||||||||||||||||||
35,236,188
issued and outstanding
|
35,236 | 35,236 | 35,236 | |||||||||||||||||
at
December 31, 2007
|
||||||||||||||||||||
Preferred
stock B - $.001 par value,
|
||||||||||||||||||||
1,000
shares authorized, issued, and
|
||||||||||||||||||||
outstanding
at December 31, 2007
|
1 | 1 | 1 | |||||||||||||||||
Common
stock - $.001 par value,
|
||||||||||||||||||||
200,000,000
shares authorized,
|
||||||||||||||||||||
30,263,330
issued and outstanding
|
||||||||||||||||||||
at
December 31, 2007
|
30,358 | 30,358 | 30,358 | |||||||||||||||||
Additional
paid-in capital
|
20,497,849 | (218,000 | ) | 20,279,849 | (13,951,679 | ) | 6,328,170 | |||||||||||||
Stock
subscription receivable
|
(185,693 | ) | (185,693 | ) | (185,693 | ) | ||||||||||||||
Deficit
accumulated during the
|
||||||||||||||||||||
development
stage
|
(17,418,997 | ) | 143,063 | (17,275,934 | ) | 3,001,009 | (14,274,925 | ) | ||||||||||||
2,958,754 | (74,937 | ) | 2,883,817 | (10,950,670 | ) | (8,066,853 | ) | |||||||||||||
Treasury
stock
|
(66,473 | ) | (66,473 | ) | (66,473 | ) | ||||||||||||||
Prepaid
services
|
(1,808,042 | ) | 1,808,042 | - | - | |||||||||||||||
Deferred
compensation
|
(218,000 | ) | 218,000 | - | - | |||||||||||||||
Total
stockholders' equity
|
866,239 | 1,951,105 | 2,817,344 | (10,950,670 | ) | (8,133,326 | ) | |||||||||||||
TOTAL
LIABILITIES AND
|
||||||||||||||||||||
STOCKHOLDERS'
EQUITY
|
$ | 1,228,420 | $ | 1,951,105 | $ | 3,179,525 | $ | - | $ | 3,179,525 |
|
1.
|
We
adjusted legal fees of $143,063 associated with the filing of our patents
as a prepaid asset. Previously, we had reflected these costs as an expense
on our consolidated statement of operations and comprehensive
loss.
|
|
2.
|
Except
for the addition of R&D to be in compliance with SFAS No. 2, "Accounting for Research and
Development Costs", all operating expenses were collapsed into
general and administrative
expenses.
|
|
3.
|
As
derivative liabilities, the Acquisition Warrants (as defined in Note 11)
are measured at fair value each reporting period (marked to
market) with the gains and losses being recognized in
earnings. Accordingly, we adjusted our statement of operations
and other comprehensive loss to reflect income of $3,765,492 as a result
of the change in the fair value of the Acquisition Warrants. Previously,
we recognized the Acquisition Warrants as equity and did not did not
recognize any change in the fair
value.
|
As Originally
|
Column A
|
As Reported in
Form 8-K dated
|
Column B
|
|||||||||||||||||
Reported
|
Adjustments
|
April 2, 2009
|
Adjustments
|
Adjusted
|
||||||||||||||||
REVENUES
|
$ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||
COST
OF SALES
|
||||||||||||||||||||
GROSS
PROFIT
|
||||||||||||||||||||
OPERATING
EXPENSES
|
||||||||||||||||||||
Consulting
fees
|
117,881 | (117,881 | ) | |||||||||||||||||
Professional
fees for
|
||||||||||||||||||||
legal
and accounting
|
572,411 | (572,411 | ) | |||||||||||||||||
Investment
banking fees and
|
||||||||||||||||||||
Investor
relations
|
4,813,322 | (4,813,322 | ) | |||||||||||||||||
General
and administrative
|
4,799,415 | 5,231,885 | 10,031,300 | 10,031,300 | ||||||||||||||||
Research
and development
|
- | 222,530 | 222,530 | 222,530 | ||||||||||||||||
Depreciation
|
93,864 | (93,864 | ) | |||||||||||||||||
Total
operating expenses
|
10,396,893 | (143,063 | ) | 10,253,830 | 10,253,830 | |||||||||||||||
OPERATING
LOSS
|
(10,396,893 | ) | 143,063 | (10,253,830 | ) | (10,253,830 | ) | |||||||||||||
OTHER
INCOME (EXPENSE)
|
||||||||||||||||||||
Loss
on deposits and other
|
(100,000 | ) | (100,000 | ) | (100,000 | ) | ||||||||||||||
Change
in fair value of
|
||||||||||||||||||||
derivative
financial instruments
|
- | 3,765,492 | 3,765,492 | |||||||||||||||||
Interest
expense
|
(23,322 | ) | (23,322 | ) | (23,322 | ) | ||||||||||||||
Interest
income
|
33,329 | 33,329 | 33,329 | |||||||||||||||||
Total
other income (expense)
|
(89,993 | ) | (89,993 | ) | 3,765,492 | 3,675,499 | ||||||||||||||
NET
LOSS APPLICABLE TO
|
||||||||||||||||||||
COMMON
SHARES
|
$ | (10,486,886 | ) | $ | 143,063 | $ | (10,343,823 | ) | $ | 3,765,492 | $ | (6,578,331 | ) | |||||||
BASIC
AND DILUTED LOSS
|
||||||||||||||||||||
PER
SHARE
|
$ | (0.40 | ) | $ | 0.01 | $ | (0.39 | ) | $ | 0.14 | $ | (0.25 | ) | |||||||
WEIGHTED
AVERAGE
|
||||||||||||||||||||
NUMBER
OF COMMON
|
||||||||||||||||||||
SHARES
|
26,489,850 | 26,489,850 | 26,489,850 | 26,489,850 | 26,489,850 |
As Originally
|
Column A
|
As Reported on Form 8-K dated
|
Column B
|
|||||||||||||||||
Reported
|
Adjustments
|
April
2, 2009
|
Adjustments
|
Adjusted
|
||||||||||||||||
CASH
FLOWS FROM
|
||||||||||||||||||||
OPERATING
ACTIVITES
|
||||||||||||||||||||
Net
loss
|
$ | (10,486,886 | ) | $ | 143,063 | $ | (10,343,823 | ) | $ | 3,765,492 | $ | (6,578,331 | ) | |||||||
Adjustments
to reconcile net
|
||||||||||||||||||||
loss
to net cash used in
|
||||||||||||||||||||
operating
activities:
|
||||||||||||||||||||
Depreciation
|
93,864 | 93,864 | 93,864 | |||||||||||||||||
Preferred
stock issued for
|
||||||||||||||||||||
services
|
400,000 | 400,000 | 400,000 | |||||||||||||||||
Common
stock issued for
|
||||||||||||||||||||
services
|
7,107,000 | (773,336 | ) | 6,333,664 | 6,333,664 | |||||||||||||||
Amortization
of prepaid common
|
773,458 | 773,458 | 773,458 | |||||||||||||||||
stock
issued for services
|
||||||||||||||||||||
Amortization
of deferred
|
||||||||||||||||||||
compensation
|
109,000 | 109,000 | 109,000 | |||||||||||||||||
Loss
on sale of property, plant
|
||||||||||||||||||||
and
equipment
|
11,775 | (1 | ) | 11,774 | 11,774 | |||||||||||||||
Loss
on sale of real estate and other
|
100,000 | 100,000 | 100,000 | |||||||||||||||||
Change
in fair value of derivative liability
|
(3,765,492 | ) | (3,765,492 | ) | ||||||||||||||||
Change
in operating assets
|
||||||||||||||||||||
and
liabilities
|
||||||||||||||||||||
Deposits
and other
|
70,140 | (100,000 | ) | (29,860 | ) | (29,860 | ) | |||||||||||||
Prepaid
patent costs
|
(143,063 | ) | (143,063 | ) | (143,063 | ) | ||||||||||||||
Accounts
payable and
|
||||||||||||||||||||
accrued
liabilities
|
5,542 | (1 | ) | 5,541 | 5,541 | |||||||||||||||
Total
adjustments
|
7,797,321 | (142,943 | ) | 7,654,378 | (3,765,492 | ) | 3,888,886 | |||||||||||||
Net
cash used in
|
||||||||||||||||||||
operating
activities
|
(2,689,565 | ) | 120 | (2,689,445 | ) | (2,689,445 | ) |
As Originally
|
Column A
|
As Reported on Form 8-K dated
|
Column B
|
||||||||||||||||||
Reported
|
Adjustments
|
April
2, 2009
|
Adjustments
|
Adjusted
|
|||||||||||||||||
CASH
FLOWS FROM
|
|||||||||||||||||||||
INVESTING
ACTIVITIES
|
|||||||||||||||||||||
Purchase
of property and
|
|||||||||||||||||||||
equipment
|
(24,033 | ) | (24,033 | ) | (24,033 | ) | |||||||||||||||
Proceeds
from sale of property
|
|||||||||||||||||||||
and
equipment
|
34,200 | 34,200 | 34,200 | ||||||||||||||||||
Net
cash provided by
|
|||||||||||||||||||||
investing
activities
|
10,167 | - | 10,167 | - | 10,167 | ||||||||||||||||
CASH
FLOWS FROM
|
|||||||||||||||||||||
FINANCING
ACTIVITIES
|
|||||||||||||||||||||
Issuance
of common stock for cash
|
1,168,461 | 1 | 1,168,462 | 1,168,462 | |||||||||||||||||
Issuance
of equity securities as paid-
|
|||||||||||||||||||||
in-capital
for merger and other
|
201,464 | (201,464 | ) | - | - | ||||||||||||||||
Liability
for stock to be issued
|
(201,343 | ) | 201,343 | - | - | ||||||||||||||||
Proceeds
from stock
|
|||||||||||||||||||||
subscription
receivable
|
475,000 | 475,000 | 475,000 | ||||||||||||||||||
(Increase)
decrease in stock
|
|||||||||||||||||||||
subscription
receivable
|
475,000 | (475,000 | ) | - | - | - | |||||||||||||||
Proceeds
from officer loan
|
150,000 | 150,000 | 150,000 | ||||||||||||||||||
Purchase
of treasury stock
|
(66,473 | ) | (66,473 | ) | (66,473 | ) | |||||||||||||||
Repayment
of loans payable
|
(37,288 | ) | (37,288 | ) | (37,288 | ) | |||||||||||||||
Net
cash provided by
|
|||||||||||||||||||||
financing
activities
|
1,689,821 | (120 | ) | 1,689,701 | - | 1,689,701 | |||||||||||||||
NET
DECREASE IN CASH AND
|
|||||||||||||||||||||
CASH
EQUIVALENTS
|
(989,577 | ) | (989,577 | ) | (989,577 | ) | |||||||||||||||
CASH
AND CASH EQUIVALENTS-
|
|||||||||||||||||||||
BEGINNING
OF YEAR
|
1,770,002 | 1,770,002 | 1,770,002 | ||||||||||||||||||
END
OF YEAR
|
$ | 780,425 | $ | 780,425 | $ | 780,425 | |||||||||||||||
SUPPLEMENTAL
DISCLOSURE
|
|||||||||||||||||||||
OF
CASH FLOW ACTIVITIES:
|
|||||||||||||||||||||
Interest
paid
|
$ | - | $ | 22,134 | $ | 22,134 | $ | - | $ | 22,134 |
|
1.
|
Research
and development including the testing of the products and services for the
heavy oil field use.
|
|
2.
|
Design
and testing of a prototype device or system to deliver the products and
services as a prelude to the commercial
exploitation.
|
|
3.
|
Upon
full satisfaction of the phase II objectives the Global Heavy Oil
Corporation and Schlumberger will enter into a joint venture for the
commercial exploitation of the products and
services.
|
(Unaudited)
|
||||||||
Period Ended
|
Year Ended
|
|||||||
September 30, 2009
|
December 31, 2008
|
|||||||
ASSETS
|
||||||||
CURRENT
ASSETS
|
||||||||
Cash
and cash equivalents
|
$ | 134,410 | $ | 2,013,730 | ||||
Short-term
investments
|
- | 2,557,274 | ||||||
Prepaid
services
|
450,250 | 1,508,875 | ||||||
Total
current assets
|
584,660 | 6,079,879 | ||||||
Property
and equipment, net of depreciation
|
1,572,168 | 1,358,299 | ||||||
OTHER
ASSETS
|
||||||||
Deposits
|
124,027 | 123,726 | ||||||
Prepaid
patent costs
|
558,620 | 383,685 | ||||||
Total
other assets
|
682,647 | 507,411 | ||||||
TOTAL
ASSETS
|
$ | 2,839,475 | $ | 7,945,589 | ||||
LIABILITIES AND STOCKHOLDERS'
EQUITY
|
||||||||
CURRENT
LIABILITIES
|
||||||||
Accounts
payable and accrued liabilities
|
$ | 668,308 | $ | 889,489 | ||||
Deferred
revenue
|
210,000 | - | ||||||
Loans
payable - equipment
|
19,032 | 34,850 | ||||||
Capital
lease obligation - equipment
|
11,509 | 9,543 | ||||||
Severance
payable
|
200,000 | 200,000 | ||||||
Total
current liabilities
|
1,108,849 | 1,133,882 | ||||||
LONG-TERM
LIABILITIES
|
||||||||
Loans
payable - equipment, net of current portion
|
2,829 | 16,821 | ||||||
Capital
lease obligation - equipment, net of current portion
|
7,664 | 15,742 | ||||||
Severance
payable, net of current portion
|
4,504,714 | 1,000,000 | ||||||
Derivative
financial instruments
|
131,150 | 1,591,834 | ||||||
Total
long-term liabilities
|
4,646,357 | 2,624,397 | ||||||
Total liabilities
|
5,755,206 | 3,758,279 | ||||||
COMMITMENTS
AND CONTINGENCIES
|
||||||||
STOCKHOLDERS'
EQUITY
|
||||||||
Preferred
stock A - $.001 par value 100,000,000 shares authorized, none
issued and outstanding at June 30, 2009, 5,000 issued and outstanding at
December 31, 2008
|
5 | |||||||
Common
stock, $.001 par value; 200,000,000 shares authorized, 70,400,664 shares
issued and 63,705,703 outstanding at September 30, 2009, 69,549,164 shares
issued and 62,854,203 outstanding at December 31,
2008
|
70,400 | 69,549 | ||||||
Additional
paid-in capital
|
38,370,594 | 35,842,053 | ||||||
Accumulated
other comprehensive loss
|
- | (237,550 | ) | |||||
Deficit
accumulated in the development stage
|
(39,640,252 | ) | (29,770,274 | ) | ||||
(1,199,258 | ) | 5,903,783 | ||||||
Treasury
stock
|
(1,716,473 | ) | (1,716,473 | ) | ||||
Total
stockholders' equity
|
(2,915,731 | ) | 4,187,310 | |||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$ | 2,839,475 | $ | 7,945,589 |
Three Months Ended
|
Nine Months Ended
|
July 19, 2002
|
||||||||||||||||||
Restated
|
Restated
|
(Inception)
|
||||||||||||||||||
September 30
|
September 30
|
September 30
|
September 30
|
to
|
||||||||||||||||
2009
|
2008
|
2009
|
2008
|
September 30, 2009
|
||||||||||||||||
REVENUES
|
$ | 90,000 | $ | - | $ | 90,000 | $ | - | $ | 90,000 | ||||||||||
COST
OF SALES
|
||||||||||||||||||||
GROSS
PROFIT
|
90,000 | - | 90,000 | - | 90,000 | |||||||||||||||
OPERATING
EXPENSES
|
||||||||||||||||||||
General
and administrative expenses
|
5,151,889 | 2,460,448 | 10,388,171 | 18,719,972 | 50,410,542 | |||||||||||||||
Research
and development expenses
|
438,710 | 177,172 | 1,119,069 | 612,165 | 2,400,108 | |||||||||||||||
Total
operating expenses
|
5,590,599 | 2,637,620 | 11,507,240 | 19,332,137 | 52,810,650 | |||||||||||||||
OPERATING
LOSS
|
(5,500,599 | ) | (2,637,620 | ) | (11,417,240 | ) | (19,332,137 | ) | (52,720,650 | ) | ||||||||||
OTHER
INCOME (EXPENSE)
|
||||||||||||||||||||
Loss
on deposit and other
|
(179,893 | ) | ||||||||||||||||||
Change
in fair value of derivative financial instruments
|
1,713,449 | 2,303,664 | 1,460,684 | 9,853,013 | 13,820,529 | |||||||||||||||
Net
realized loss on investments
|
(2,589 | ) | (42,038 | ) | (20,027 | ) | (43,232 | ) | (901,795 | ) | ||||||||||
Interest
expense
|
(1,515 | ) | (5,031 | ) | (9,124 | ) | (14,424 | ) | (65,596 | ) | ||||||||||
Interest
income
|
1,742 | 70,302 | 115,729 | 114,378 | 407,153 | |||||||||||||||
Total
other income
|
1,711,087 | 2,326,897 | 1,547,262 | 9,909,735 | 13,080,398 | |||||||||||||||
NET
LOSS
|
$ | (3,789,512 | ) | $ | (310,723 | ) | $ | (9,869,978 | ) | $ | (9,422,402 | ) | $ | (39,640,252 | ) | |||||
OTHER
COMPREHENSIVE INCOME (LOSS)
|
||||||||||||||||||||
Unrealized
loss on short-term investments
|
$ | - | $ | (819,015 | ) | $ | - | $ | (961,327 | ) | $ | (1,075,400 | ) | |||||||
Realized
loss on short-term investments, net of taxes, reclassified from
accumulated other comprehensive loss
|
237,550 | 1,075,400 | ||||||||||||||||||
COMPREHENSIVE
LOSS
|
$ | (3,789,512 | ) | $ | (1,129,738 | ) | $ | (9,632,428 | ) | $ | (10,383,729 | ) | $ | (39,640,252 | ) | |||||
EARNINGS
(LOSS) PER COMMON SHARE
|
||||||||||||||||||||
BASIC
|
$ | (0.06 | ) | $ | (0.01 | ) | $ | (0.16 | ) | $ | (0.22 | ) | ||||||||
DILUTED
|
$ | (0.06 | ) | $ | (0.01 | ) | $ | (0.16 | ) | $ | (0.22 | ) | ||||||||
WEIGHTED
AVERAGE NUMBER OF COMMON SHARES
|
||||||||||||||||||||
BASIC
|
63,609,236 | 53,273,853 | 63,301,437 | 42,221,919 | ||||||||||||||||
DILUTED
|
63,609,236 | 53,273,853 | 63,301,437 | 42,221,919 |
July 19, 2002
|
||||||||||||
Nine Months Ended
|
(Inception)
|
|||||||||||
September 30,
|
September 30,
|
to
|
||||||||||
2009
|
2008
|
September 30, 2009
|
||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
Restated
|
|||||||||||
Net
loss
|
$ | (9,869,978 | ) | $ | (9,422,402 | ) | $ | (39,640,252 | ) | |||
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
||||||||||||
Depreciation
|
251,269 | 70,104 | 533,122 | |||||||||
Preferred
stock issued for services
|
400,000 | |||||||||||
Common
stock issued for services
|
155,750 | 13,967,803 | 21,028,571 | |||||||||
Amortization
of prepaid common stock issued for services
|
1,973,925 | 1,845,042 | 5,364,050 | |||||||||
Common
stock warrants and options issued for services
|
1,403,215 | 164,695 | 2,734,794 | |||||||||
Amortization
of deferred compensation
|
81,750 | 545,000 | ||||||||||
Loss
on sale of property and equipment
|
18,955 | |||||||||||
Loss
on sale of real estate and forfeiture of deposit
|
212,936 | |||||||||||
Loss
on sale of short-term investments
|
17,438 | 17,438 | ||||||||||
Change
in severance payable non-cash
|
3,654,714 | 3,654,714 | ||||||||||
Change
in fair value of derivative financial instruments
|
(1,460,684 | ) | (9,853,013 | ) | (13,820,529 | ) | ||||||
Other
than temporary losses on short-term investments
|
837,850 | |||||||||||
Common
stock issued as charitable contribution
|
50,000 | |||||||||||
Changes
in operating assets and liabilities
|
||||||||||||
Prepaid
services
|
85,000 | |||||||||||
Deposits
|
(301 | ) | 1,221 | (179,027 | ) | |||||||
Prepaid
patent costs
|
(174,935 | ) | (172,036 | ) | (558,620 | ) | ||||||
Accounts
payable and accrued liabilities
|
(221,178 | ) | (53,434 | ) | 870,740 | |||||||
Deferred
revenue
|
210,000 | 210,000 | ||||||||||
Severance
payable
|
(150,000 | ) | 1,050,000 | |||||||||
Total
adjustments
|
5,744,213 | 6,052,132 | 22,969,994 | |||||||||
Net
cash used in operating activities
|
(4,125,765 | ) | (3,370,270 | ) | (16,670,258 | ) | ||||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||||||||
Purchase
of property and equipment - equipment & machinery
|
(74,718 | ) | (38,504 | ) | (666,697 | ) | ||||||
Purchase
of property and equipment - construction-in-progress
|
(422,908 | ) | (745,818 | ) | (1,352,987 | ) | ||||||
Proceeds
from sale of property and equipment
|
44,200 | |||||||||||
Proceeds
from sale of real estate
|
617,864 | |||||||||||
Purchase
of short-term investments
|
(4,586,333 | ) | (4,586,334 | ) | ||||||||
Proceeds
from sale of short-term investments
|
2,779,993 | 664,973 | 3,733,653 | |||||||||
Net
cash provided by (used in) investing activities
|
2,282,367 | (4,705,682 | ) | (2,210,301 | ) | |||||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||||||
Issuance
of common stock for cash
|
12,137,256 | 21,002,175 | ||||||||||
Proceeds
for stock to be issued
|
747,976 | |||||||||||
Proceeds
from stock subscription receivable
|
55,175 | (130,518 | ) | |||||||||
Purchase
of treasury stock
|
(1,650,000 | ) | (1,716,473 | ) | ||||||||
Repayment
of loans payable and capital lease obligation
|
(35,922 | ) | (185,389 | ) | (140,215 | ) | ||||||
Net
cash provided by (used in) financing activities
|
(35,922 | ) | 11,105,018 | 19,014,969 | ||||||||
NET
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
(1,879,320 | ) | 3,029,066 | 134,410 | ||||||||
CASH
AND CASH EQUIVALENTS
|
||||||||||||
-
BEGINNING OF PERIOD
|
2,013,730 | 780,425 | ||||||||||
CASH
AND CASH EQUIVALENTS
|
||||||||||||
-
END OF PERIOD
|
$ | 134,410 | $ | 3,809,491 | $ | 134,410 | ||||||
SUPPLEMENTAL
DISCLOSURES OF
|
||||||||||||
NON-CASH
ACTIVITIES:
|
||||||||||||
Interest
Paid
|
$ | 9,124 | $ | 14,424 | $ | 65,596 |
(Restated)
|
Deficit
|
(Restated)
|
Accumulated
|
(Restated)
|
||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock A
|
Preferred Stock B
|
Common Stock
|
Additional
|
Accumulated
|
Stock
|
Other
|
||||||||||||||||||||||||||||||||||||||||||||||
Preferred
|
Par Value $.001
|
Preferred
|
Par Value $.001
|
Common
|
Par Value $.001
|
Paid-In
|
during the
|
Deferred
|
Subscription
|
Treasury
|
Comprehensive
|
|||||||||||||||||||||||||||||||||||||||||
Shares
|
$ Amount
|
Shares
|
$ Amount
|
Shares
|
$ Amount
|
Capital
|
Development Stage
|
Compensation
|
Receivable
|
Stock
|
Loss
|
Total
|
||||||||||||||||||||||||||||||||||||||||
Balance
at July 19, 2002 (Inception)
|
$ | - | $ | - | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | |||||||||||||||||||||||||||||||
Issuance
of initial founders' shares, September 9, 2002 net of subsequent
cancellations
|
2,555,000 | - | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common stock shares issued for cash
:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on November 5, 2002, at $.50 per share
plus 8,000 warrants
|
8,000 | 4,000 | 4,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on November 21, 2002, at $.50 per share
plus 21,000 warrants
|
21,000 | 10,500 | 10,500 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock shares issued for services
rendered:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on September 10, 2002, at $0.472 per
share
|
1,000,000 | 472,000 | 472,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, in November 5, 2002, at $0.50 per
share, plus 8,500 warrants
|
8,500 | 4,250 | 4,250 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on December 5, 2002, at $0.50 per
share, plus 5,100 warrants
|
5,100 | 2,550 | 2,550 | |||||||||||||||||||||||||||||||||||||||||||||||||
Net
loss for the period July 19, 2002 (Inception) through December 31, 2002
(Restated)
|
(508,508 | ) | (508,508 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Balance
at December 31, 2002 (Restated)
|
- | - | - | - | 3,597,600 | - | 493,300 | (508,508 | ) | - | - | - | - | (15,208 | ) | |||||||||||||||||||||||||||||||||||||
Re-issuance
of initial founders' shares, July 2003
|
1,455,000 | - | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common stock shares issued for cash
:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on January 3, 2003, at $.50 per share
plus 7,500 warrants
|
7,500 | 3,750 | 3,750 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on January 27, 2003, at $.50 per share
plus 6,500 warrants
|
6,500 | 3,250 | 3,250 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on February 12, 2003, at $.50 per share plus 3,100
warrants
|
3,100 | 1,550 | 1,550 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on February 27, 2003, at $.50 per share plus 6,400
warrants
|
6,400 | 3,200 | 3,200 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on March 7, 2003, at $.50 per share plus 3,100
warrants
|
3,100 | 1,550 | 1,550 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on March 21, 2003, at $.50 per share plus 23,500
warrants
|
23,500 | 11,750 | 11,750 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on April 9, 2003, at $.50 per share plus 4,600
warrants
|
4,600 | 2,300 | 2,300 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on April 30, 2003, at $.50 per share plus 8,800
warrants
|
8,800 | 4,400 | 4,400 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on May 7, 2003, at $.50 per share plus 27,400
warrants
|
27,400 | 13,700 | 13,700 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on June 2, 2003, at $.50 per share plus 29,000
warrants
|
29,000 | 14,500 | 14,500 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on June 5, 2003, at $.50 per share plus 8,500
warrants
|
8,500 | 4,250 | 4,250 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on June 12, 2003, at $.50 per share plus 4,200
warrants
|
4,200 | 2,100 | 2,100 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on July 11, 2003, at $.50 per share plus 12,800
warrants
|
12,800 | 6,400 | 6,400 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on July 25, 2003, at $.50 per share plus 8,200
warrants
|
8,200 | 4,100 | 4,100 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on August 4, 2003, at $.50 per share plus 6,000
warrants
|
6,000 | 3,000 | 3,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on August 18, 2003, at $.50 per share plus 25,500
warrants
|
25,500 | 12,750 | 12,750 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on August 19, 2003, at $.50 per share plus 10,000
warrants
|
10,000 | 5,000 | 5,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on August 28, 2003, at $.50 per share plus 14,000
warrants
|
14,000 | 7,000 | 7,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on September 16, 2003, at $.50 per share plus 31,000
warrants
|
31,000 | 15,500 | 15,500 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on September 26, 2003, at $.50 per share plus 39,500
warrants
|
39,500 | 19,750 | 19,750 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on October 10, 2003, at $.50 per share plus 38,900
warrants
|
38,900 | 19,450 | 19,450 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on October 14, 2003, at $.50 per share plus 70,000
warrants
|
70,000 | 35,000 | 35,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on October 23, 2003, at $.50 per share
plus 4,500 warrants
|
4,500 | 2,250 | 2,250 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on November 3, 2003, at $.50 per share
plus 48,000 warrants
|
48,000 | 24,000 | 24,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on November 18, 2003, at $.50 per share plus 32,800
warrants
|
32,800 | 16,400 | 16,400 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 1, 2003, at $.50 per share plus 23,000
warrants
|
23,000 | 11,500 | 11,500 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 10, 2003, at $.50 per share plus 12,500
warrants
|
12,500 | 6,250 | 6,250 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 17, 2003, at $.50 per share plus 10,500
warrants
|
10,500 | 5,250 | 5,250 | |||||||||||||||||||||||||||||||||||||||||||||||||
Stock
subscriptions receivable, net
|
(14,340 | ) | (14,340 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Net
loss for the year ended December 31, 2003, (Restated)
|
(203,659 | ) | (203,659 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Balance
at December 31, 2003 (Restated)
|
- | - | - | - | 5,572,400 | - | 753,200 | (712,167 | ) | - | (14,340 | ) | - | - | 26,693 |
(Restated)
|
Deficit
|
(Restated)
|
Accumulated
|
(Restated)
|
||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock A
|
Preferred Stock B
|
Common Stock
|
Additional
|
Accumulated
|
Stock
|
Other
|
||||||||||||||||||||||||||||||||||||||||||||||
Preferred
|
Par Value $.001
|
Preferred
|
Par Value $.001
|
Common
|
Par Value $.001
|
Paid-In
|
during the
|
Deferred
|
Subscription
|
Treasury
|
Comprehensive
|
|||||||||||||||||||||||||||||||||||||||||
Shares
|
$ Amount
|
Shares
|
$ Amount
|
Shares
|
$ Amount
|
Capital
|
Development Stage
|
Compensation
|
Receivable
|
Stock
|
Loss
|
Total
|
||||||||||||||||||||||||||||||||||||||||
Common stock shares issued for cash
:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on January 4, 2004, at $.50 per share plus 32,890
warrants
|
32,890 | 16,445 | 16,445 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on January 16, 2004, at $.50 per share plus 7,020
warrants
|
7,020 | 3,510 | 3,510 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on January 28, 2004, at $.50 per share plus 33,000
warrants
|
33,000 | 16,500 | 16,500 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on February 5, 2004, at $.50 per share plus 60,500
warrants
|
60,500 | 30,250 | 30,250 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on February 17, 2004, at $.50 per share plus 30,000
warrants
|
30,000 | 15,000 | 15,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on March 3, 2004, at $.50 per share plus 14,610
warrants
|
14,610 | 7,305 | 7,305 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on March 16, 2004, at $.50 per share plus 8,000
warrants
|
8,000 | 4,000 | 4,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on March 19, 2004, at $.50 per share plus 18,000
warrants
|
18,000 | 9,000 | 9,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on March 25, 2004, at $.50 per share plus 49,500
warrants
|
49,500 | 24,750 | 24,750 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on April 13, 2004, at $.50 per share plus 19,500
warrants
|
19,500 | 9,750 | 9,750 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on April 23, 2004, at $.50 per share plus 11,000
warrants
|
11,000 | 5,500 | 5,500 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on July 6, 2004, at $.50 per share plus 538,000
warrants
|
538,000 | 317,720 | 317,720 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on July 9, 2004, at $.50 per share plus 36,500
warrants
|
36,500 | 18,250 | 18,250 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on August 13, 2004, at $.50 per share plus 11,000
warrants
|
11,000 | 5,500 | 5,500 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on October 12, 2004, at $1.50 per share plus 43,000
warrants
|
43,000 | 64,500 | 64,500 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on October 14, 2004, at $1.00 per share plus 2,000
warrants
|
2,000 | 2,000 | 2,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on October 21, 2004, at $1.00 per share plus 3,125
warrants
|
3,125 | 3,125 | 3,125 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock Shares issued for services
rendered:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered on October 12, 2004, at $1.00 per
share
|
545,000 | 545,000 | (545,000 | ) | - | |||||||||||||||||||||||||||||||||||||||||||||||
Other:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued in exchange for real estate on August 25, 2004 at $1.00 per
share plus 500,000 warrants
|
500,000 | 500,000 | 500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued in exchange for real estate on September 7, 2004 at $1.00 per
share plus 150,000 warrants
|
150,000 | 150,000 | 150,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued as charitable contribution on October 12, 2004, at $1.00 per
share
|
50,000 | 50,000 | 50,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Initial
founders' shares cancelled on October 28, 2004
|
(250,000 | ) | - | |||||||||||||||||||||||||||||||||||||||||||||||||
Stock
subscriptions receivable, net
|
(74,240 | ) | (74,240 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Net
loss for the year ended December 31, 2004
|
(672,219 | ) | (672,219 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Balance
at December 31, 2004
|
- | - | - | - | 7,485,045 | - | 2,551,305 | (1,384,386 | ) | (545,000 | ) | (88,580 | ) | - | - | 533,339 |
(Restated)
|
Deficit
|
(Restated)
|
Accumulated
|
(Restated)
|
||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock A
|
Preferred Stock B
|
Common Stock
|
Additional
|
Accumulated
|
Stock
|
Other
|
||||||||||||||||||||||||||||||||||||||||||||||
Preferred
|
Par Value $.001
|
Preferred
|
Par Value $.001
|
Common
|
Par Value $.001
|
Paid-In
|
during the
|
Deferred
|
Subscription
|
Treasury
|
Comprehensive
|
|||||||||||||||||||||||||||||||||||||||||
Shares
|
$ Amount
|
Shares
|
$ Amount
|
Shares
|
$ Amount
|
Capital
|
Development Stage
|
Compensation
|
Receivable
|
Stock
|
Loss
|
Total
|
||||||||||||||||||||||||||||||||||||||||
Common stock shares issued for cash
:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on January 14, 2005, at $1.00 per share plus 5,000
warrants
|
5,000 | 5,000 | 5,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on January 18, 2005, at $1.00 per share plus 10,000
warrants
|
10,000 | 10,000 | 10,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on March 2, 2005, at $1.00per share plus 25,980
warrants
|
25,980 | 25,980 | 25,980 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on March 29, 2005, at $1.00 per
share
|
2,000 | 2,000 | 2,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on September 16, 2005, at $2.00 per share plus
11,500 warrants
|
11,500 | 23,000 | 23,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on October 5, 2005, at $2.00 per share plus 5,000
warrants
|
5,000 | 10,000 | 10,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on October 5, 2005, at $2.00 per share plus 11,500
warrants
|
11,500 | 23,000 | 23,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on November 2, 2005, at $2.00 per share plus 500
warrants
|
500 | 1,000 | 1,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on November 2, 2005, at $1.00 per share plus 5,000
warrants
|
5,000 | 5,000 | 5,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on November 8, 2005, at $1.00 per share plus 22,000
warrants
|
22,000 | 22,000 | 22,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on November 9, 2005, at $1.00 per share plus 5,000
warrants
|
5,000 | 5,000 | 5,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on November 18, 2005, at $2.00 per share plus 97,000
warrants
|
97,000 | 96,990 | 96,990 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on November 18, 2005, at $1.00 per share plus 16,000
warrants
|
16,000 | 32,000 | 32,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on November 22, 2005, at $1.00 per share plus 7,000
warrants
|
7,000 | 7,000 | 7,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on November 22, 2005, at $2.00 per share plus 24,835
warrants
|
24,835 | 49,670 | 49,670 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on November 23, 2005, at $2.00 per share plus 2,000
warrants
|
2,000 | 4,000 | 4,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on November 30, 2005, at $2.00 per share plus 5,000
warrants
|
5,000 | 10,000 | 10,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on November 30, 2005, at $1.00 per share plus 25,000
warrants
|
25,000 | 25,000 | 25,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 2, 2005, at $2.00 per share plus 2,500
warrants
|
2,500 | 5,000 | 5,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 2, 2005, at $1.00 per share plus 5,000
warrants
|
5,000 | 5,000 | 5,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 6, 2005, at $2.00 per share plus 2,500
warrants
|
2,500 | 5,000 | 5,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 7, 2005, at $2.00 per share plus 2,500
warrants
|
2,500 | 5,000 | 5,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 7, 2005, at $1.00 per share plus 25,000
warrants
|
25,000 | 25,000 | 25,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 8, 2005, at $2.00 per share plus 16,285
warrants
|
16,285 | 32,570 | 32,570 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 14, 2005, at $2.00 per share plus 26,850
warrants
|
26,850 | 53,700 | 53,700 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 16, 2005, at $1.00 per share plus 13,000
warrants
|
13,000 | 13,000 | 13,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 19, 2005, at $2.00 per share plus 46,000
warrants
|
46,000 | 92,000 | 92,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 28, 2005, at $2.00 per share plus 10,000
warrants
|
10,000 | 20,000 | 20,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 30, 2005, at $.70 per share plus 338,000
warrants
|
84,500 | 59,423 | 59,423 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 30, 2005, at $2.00 per share plus 6,500
warrants
|
6,500 | 13,000 | 13,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 30, 2005, at $1.02 per share plus
100,000 warrants
|
100,000 | 102,000 | 102,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 30, 2005, at $.65 per share plus 85,200
warrants
|
21,300 | 13,815 | 13,815 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 30, 2005, at $.65 per share plus 20,000
warrants
|
5,000 | 3,235 | 3,235 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 30, 2005, at $.73 per share plus 66,000
warrants
|
16,500 | 12,033 | 12,033 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 30, 2005, at $.36 per share plus 18,000
warrants
|
4,500 | 1,610 | 1,610 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 30, 2005, at $.64 per share plus 60,800
warrants
|
15,200 | 9,750 | 9,750 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 30, 2005, at $.99 per share plus 8,000
warrants
|
2,000 | 1,985 | 1,985 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 30, 2005, at $.70 per share plus 134,000
warrants
|
33,500 | 23,385 | 23,385 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 31, 2005, at $1.02 per share plus 26,705
warrants
|
26,705 | 61,362 | 61,362 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock Shares issued for services
rendered:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered on March 11, 2005, at $1.00 per share,
plus 8,000 warrants
|
8,000 | 8,000 | 8,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered on March 21, 2005, at $1.00 per share,
plus 42,000 warrants
|
42,000 | 42,000 | 42,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered on March 29, 2005, at $1.00 per share,
plus 2,000 warrants
|
2,500 | 2,500 | 2,500 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered on December 8, 2005, at $1.00 per
share, plus 1,000 warrants
|
1,000 | 1,000 | 1,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Other:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued in exchange for real estate on January 18, 2005 at
$1.00 per share plus 80,800 warrants
|
80,800 | 80,800 | 80,800 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued to Careful Sell Holdings, LLC to acquire
technology with zero value on February 23, 2005
|
7,500,000 | - | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued to Careful Sell Holdings, LLC to acquire
technology with zero value on March 29, 2005
|
30,000,000 | - | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for payment of debts on March 11, 2005, at $1.00 per share
plus 1,087 warrants
|
1,087 | 1,087 | 1,087 | |||||||||||||||||||||||||||||||||||||||||||||||||
Stock
subscriptions receiveable, net
|
10,398 | 10,398 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Amortization
of deferred compensation
|
109,000 | 109,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Net
loss for the year ended December 31, 2005
|
(1,291,169 | ) | (1,291,169 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Balance
at December 31, 2005
|
- | - | - | - | 45,866,087 | - | 3,601,200 | (2,675,555 | ) | (436,000 | ) | (78,182 | ) | - | - | 411,463 |
(Restated)
|
Deficit
|
(Restated)
|
Accumulated
|
(Restated)
|
||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock A
|
Preferred Stock B
|
Common Stock
|
Additional
|
Accumulated
|
Stock
|
Other
|
||||||||||||||||||||||||||||||||||||||||||||||
Preferred
|
Par Value $.001
|
Preferred
|
Par Value $.001
|
Common
|
Par Value $.001
|
Paid-In
|
during the
|
Deferred
|
Subscription
|
Treasury
|
Comprehensive
|
|||||||||||||||||||||||||||||||||||||||||
Shares
|
$ Amount
|
Shares
|
$ Amount
|
Shares
|
$ Amount
|
Capital
|
Development Stage
|
Compensation
|
Receivable
|
Stock
|
Loss
|
Total
|
||||||||||||||||||||||||||||||||||||||||
Common stock shares issued for cash
:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on January 9, 2006, at $1.18 per share plus 61,000
warrants
|
61,000 | 72,000 | 72,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on January 19, 2006, at $2.00 per share plus 3,000
warrants
|
3,000 | 6,000 | 6,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on January 23, 2006, at $2.00 per share plus 2,500
warrants
|
2,500 | 5,000 | 5,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on January 26, 2006, at $2.00 per share plus 29,500
warrants
|
29,500 | 59,000 | 59,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on January 27, 2006, at $2.00 per share plus 11,100
warrants
|
11,100 | 22,200 | 22,200 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on January 31, 2006, at $2.00 per share plus 15,000
warrants
|
15,000 | 30,000 | 30,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on February 1, 2006, at $1.00 per share plus 2,000
warrants
|
2,000 | 2,000 | 2,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on February 2, 2006, at $2.00 per share plus 1,000
warrants
|
1,000 | 2,000 | 2,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on February 2, 2006, at $2.00 per share plus 6,000
warrants
|
1,500 | 3,000 | 3,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on February 6, 2006, at $2.00 per share plus 10,000
warrants
|
10,000 | 20,000 | 20,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on February 8, 2006, at $1.00 per share plus 100,000
warrants
|
100,000 | 100,000 | 100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on February 9, 2006, at $.31 per share plus 52,000
warrants
|
26,000 | 8,125 | 8,125 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on February 10, 2006, at $1.00 per share plus 10,000
warrants
|
10,000 | 10,000 | 10,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on February 15, 2006, at $2.00 per share plus 15,000
warrants
|
15,000 | 30,000 | 30,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on February 16, 2006, at $1.00 per share plus
200,000 warrants
|
200,000 | 200,000 | 200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on February 16, 2006, at $2.00 per share plus 10,000
warrants
|
10,000 | 20,000 | 20,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on February 17, 2006, at $1.02 per share plus 50,000
warrants
|
50,000 | 50,614 | 50,614 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on February 22, 2006, at $2.00 per share plus 2,000
warrants
|
2,000 | 4,000 | 4,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on February 28, 2006, at $1.00 per share plus 15,500
warrants
|
15,500 | 15,500 | 15,500 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on March 2, 2006, at $2.00 per share plus 15,000
warrants
|
15,000 | 30,000 | 30,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on March 13, 2006, at $1.00 per share plus 25,000
warrants
|
25,000 | 25,000 | 25,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on March 16, 2006, at $1.00 per share plus 2,500
warrants
|
2,500 | 2,500 | 2,500 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on March 17, 2006, at $.36 per share plus 308,000
warrants
|
154,000 | 55,175 | 55,175 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on March 20, 2006, at $2.00 per share plus 11,800
warrants
|
11,800 | 23,600 | 23,600 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on April 5, 2006, at $2.00 per share plus 1,000
warrants
|
1,000 | 2,000 | 2,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on April 26, 2006, at $2.00 per share plus 8,000
warrants
|
8,000 | 16,000 | 16,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on May 4, 2006, at $2.00 per share plus 2,200
warrants
|
2,200 | 4,400 | 4,400 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on May 8, 2006, at $2.00 per share plus 500
warrants
|
500 | 1,000 | 1,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on May 10, 2006, at $2.00 per share plus 750
warrants
|
750 | 1,500 | 1,500 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on May 15, 2006, at $2.00 per share plus 2,500
warrants
|
2,500 | 5,000 | 5,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on May 17, 2006, at $1.00 per share plus 600,000
warrants
|
600,000 | 600,000 | 600,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on May 20, 2006, at $.49 per share plus 10,000
warrants
|
6,436 | 3,148 | 3,148 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on May 22, 2006, at $1.00 per share plus 2,000
warrants
|
1,000 | 1,000 | 1,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on May 25, 2006, at $1.00 per share plus 8,000
warrants
|
8,000 | 16,000 | 16,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on May 30, 2006, at $2.00 per share plus 19,500
warrants
|
19,500 | 39,000 | 39,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on June 2, 2006, at $1.00 per share plus 11,800
warrants
|
11,800 | 11,800 | 11,800 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on June 7, 2006, at $2.00 per share plus 1,250
warrants
|
1,250 | 2,500 | 2,500 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on June 7, 2006, at $2.00 per share plus 15,000
warrants
|
15,000 | 14,990 | 14,990 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on June 12, 2006, at $.50 per share plus 50,000
warrants
|
25,000 | 12,485 | 12,485 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on June 22, 2006, at $2.00 per share plus 2,500
warrants
|
2,500 | 5,000 | 5,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on June 23, 2006, at $1.00 per share plus 24,000
warrants
|
24,000 | 24,000 | 24,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on June 26, 2006, at $2.00 per share plus 1,900
warrants
|
1,900 | 3,800 | 3,800 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on July 6, 2006, at $2.00 per share plus 250
warrants
|
250 | 500 | 500 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on July 11, 2006, at $1.00 per share plus 25,000
warrants
|
25,000 | 25,000 | 25,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on July 17, 2006, at $1.02 per share plus 872,000
warrants
|
436,000 | 445,000 | 445,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on July 27, 2006, at $2.00 per share plus 2,250
warrants
|
2,250 | 4,500 | 4,500 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on July 28, 2006, at $1.00 per share plus 10,000
warrants
|
10,000 | 10,000 | 10,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on August 4, 2006, at $2.00 per share plus 100,000
warrants
|
50,000 | 99,961 | 99,961 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on August 14, 2006, at $1.00 per share plus 160,000
warrants
|
160,000 | 160,000 | 160,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on August 14, 2006, at $2.00 per share plus 100,000
warrants
|
50,000 | 99,961 | 99,961 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on August 30, 2006, at $1.00 per
share
|
3,200 | 3,200 | 3,200 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on September 13, 2006, at $1.00 per share plus
14,500 warrants
|
14,500 | 14,500 | 14,500 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on September 14, 2006, at $1.00 per share plus
50,000 warrants
|
50,000 | 50,000 | 50,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on September 14, 2006, at $.35 per share plus
863,200 warrants
|
431,600 | 288,207 | 288,207 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on September 15, 2006, at $1.00 per share plus
77,510 warrants
|
47,150 | 47,510 | 47,510 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on September 15, 2006, at $2.00 per share plus 1,600
warrants
|
1,600 | 3,200 | 3,200 |
(Restated)
|
Deficit
|
(Restated)
|
Accumulated
|
(Restated)
|
||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock A
|
Preferred Stock B
|
Common Stock
|
Additional
|
Accumulated
|
Stock
|
other
|
||||||||||||||||||||||||||||||||||||||||||||||
Preferred
|
Par Value $.001
|
Preferred
|
Par Value $.001
|
Common
|
Par Value $.001
|
Paid-In
|
during the
|
Deferred
|
Subscription
|
Treasury
|
Comprehensive
|
|||||||||||||||||||||||||||||||||||||||||
Shares
|
$ Amount
|
Shares
|
$ Amount
|
Shares
|
$ Amount
|
Capital
|
Development Stage
|
Compensation
|
Receivable
|
Stock
|
Loss
|
Total
|
||||||||||||||||||||||||||||||||||||||||
Common
stock shares issued for services rendered:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on September 22, 2006, at
$1.04 per share plus 14,123 warrants
|
14,123 | 14,746 | 14,746 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered to old GRC (shell)'s officer, on
September 23, 2006, at $2.00 per share
|
25,000 | 25 | 49,975 | 50,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Other:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued in exchange for investment in real estate on September
18, 2006, at $2.00 per share, plus 22,500
warrants
|
22,500 | 45,000 | 45,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for conversion of old GRC (shell)'s debt on
September 26, 2006, at approximately $0.05 per share
|
2,681,837 | 2,682 | 118,000 | 120,682 | ||||||||||||||||||||||||||||||||||||||||||||||||
Stock
subscriptions receiveable, net
|
(582,511 | ) | (582,511 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Reclass
deferred compensation due to adoption of SFAS 123(R)
|
(436,000 | ) | 436,000 | - | ||||||||||||||||||||||||||||||||||||||||||||||||
Amortization
of deferred compensation
|
109,000 | 109,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Effect
of reverse merger September 22, 2006
|
72,241 | 48,761 | (169,444 | ) | (120,683 | ) | ||||||||||||||||||||||||||||||||||||||||||||||
Common
and Preferred Stock A issued for merger with Mobilestream Oil, Inc. on
December 31, 2006, at $0.26 per share plus 27,205,867
warrants
|
35,236,188 | 35,236 | 11,145,255 | 11,145 | 3,310,274 | (10,498 | ) | 3,346,157 | ||||||||||||||||||||||||||||||||||||||||||||
Cancellation
of shares for merger with Mobilestream, Inc. on November 28,
2006
|
(37,500,000 | ) | (37,500 | ) | 37,500 | - | ||||||||||||||||||||||||||||||||||||||||||||||
Reclassification
of derivative liability on warrants
|
(16,139,529 | ) | (16,139,529 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Net
loss for the year ended December 31, 2006
|
(5,010,541 | ) | (5,010,541 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Balance
at December 31, 2006
|
35,236,188 | 35,236 | - | - | 25,113,329 | 25,113 | (6,648,402 | ) | (7,696,594 | ) | - | (660,693 | ) | - | - | (14,945,340 | ) | |||||||||||||||||||||||||||||||||||
Common
stock shares issued for cash :
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on January 29, 2007, at $0.30 per
share
|
8,000 | 8 | 2,392 | 2,400 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on February 2, 2007, at $0.30 per
share
|
3,500 | 4 | 1,046 | 1,050 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on February 21, 2007, at $0.30 per
share
|
6,000 | 6 | 1,794 | 1,800 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on March 7, 2007, at $1.08 per share
|
186,822 | 187 | 201,156 | 201,343 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash from April 2, 2007, at $0.32 per
share
|
88,800 | 89 | 28,327 | 28,416 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash from April 23, 2007, at $0.32 per
share
|
66,500 | 67 | 21,213 | 21,280 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash from April 30, 2007, at $0.32 per
share
|
47,500 | 48 | 15,152 | 15,200 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash from May 7, 2007, at $0.32 per
share
|
9,100 | 9 | 2,903 | 2,912 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash from May 14, 2007, at $0.32 per
share
|
39,900 | 40 | 12,728 | 12,768 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash from May 21, 2007, at $0.32 per
share
|
56,588 | 57 | 18,051 | 18,108 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash from May 29, 2007, at $0.32 per
share
|
39,000 | 39 | 12,441 | 12,480 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash from June 4, 2007, at $0.32 per
share
|
19,873 | 20 | 6,339 | 6,359 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash from June 11, 2007, at $0.32 per
share
|
113,703 | 114 | 34,621 | 34,735 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash from June 25, 2007, at $0.32 per
share
|
18,600 | 19 | 5,933 | 5,952 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on October 25, 2007, at $2.00 per
share
|
2,500 | 2 | 4,998 | 5,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on December 20, 2007, at $1.00 per share plus
625,000 warrants
|
1,000,000 | 1,000 | 999,000 | 1,000,000 |
(Restated)
|
Deficit
|
(Restated)
|
Accumulated
|
(Restated)
|
||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock A
|
Preferred Stock B
|
Common Stock
|
Additional
|
Accumulated
|
Stock
|
other
|
||||||||||||||||||||||||||||||||||||||||||||||
Preferred
|
Par Value $.001
|
Preferred
|
Par Value $.001
|
Common
|
Par Value $.001
|
Paid-In
|
during the
|
Deferred
|
Subscription
|
Treasury
|
Comprehensive
|
|||||||||||||||||||||||||||||||||||||||||
Shares
|
$ Amount
|
Shares
|
$ Amount
|
Shares
|
$ Amount
|
Capital
|
Development Stage
|
Compensation
|
Receivable
|
Stock
|
Loss
|
Total
|
||||||||||||||||||||||||||||||||||||||||
Common Stock Shares issued for services
rendered:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on March 19, 2007, at $1.00
per share
|
5,000 | 5 | 4,995 | 5,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on March 19, 2007, at $0.50
per share
|
20,000 | 20 | 9,980 | 10,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on March 20, 2007, at $0.50
per share
|
11,000 | 11 | 10,989 | 11,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued to employee for services rendered, on April
20, 2007, at $1.38 per share
|
250,000 | 250 | 344,750 | 345,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on May 30, 2007, at $1.05
per share
|
3,417 | 3 | 3,301 | 3,304 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued to employee for services rendered, on June 1, 2007, at $1.36
per share
|
194,500 | 195 | 264,325 | 264,520 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on July 9, 2007, at $1.00
per share
|
4,700 | 4 | 4,696 | 4,700 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on July 18, 2007, at $0.80
per share
|
37,500 | 37 | 29,963 | 30,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued to employee for services rendered, on August
1, 2007, at $4.43 per share
|
100,000 | 100 | 442,900 | 443,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued to employee for services rendered, on August
19, 2007, at $4.50 per share
|
250,000 | 250 | 1,124,750 | 1,125,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on August 30, 2007, at
$2.27 per share
|
3,745 | 3 | 8,497 | 8,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on August 30, 2007, at
$0.69 per share
|
30,041 | 30 | 20,698 | 20,728 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on August 31, 2007, at
$3.41per share
|
1,000 | 1 | 3,409 | 3,410 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on August 31, 2007, at
$3.41 per share
|
10,000 | 10 | 34,090 | 34,100 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services to be performed, service valued on August 31,
2007, at $3.41 per share
|
350,000 | 350 | 1,193,150 | 1,193,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services to be performed, service valued on September 14,
2007, at $2.29 per share
|
150,000 | 150 | 343,350 | 343,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued to employee for services rendered, on October
1, 2007, at $2.60 per share
|
300,000 | 300 | 779,700 | 780,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services to be performed, service valued on October 02,
2007, at $2.47 per share
|
350,000 | 350 | 864,150 | 864,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services to be performed, service valued on October 02,
2007, at $2.40 per share
|
75,000 | 75 | 179,926 | 180,001 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on October 9, 2007, at $2.69 per
share
|
47,579 | 47 | 127,703 | 127,750 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued to employee for services rendered, on October 22, 2007, at
$1.86 per share
|
50,000 | 50 | 92,950 | 93,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on October 29, 2007, at $2.25 per
share
|
150,000 | 150 | 337,350 | 337,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on November 9, 2007, at $3.23 per
share
|
130,000 | 130 | 419,770 | 419,900 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on November 19, 2007, at
$3.50 per share
|
50,000 | 50 | 174,950 | 175,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on November 26, 2007, at
$3.01 per share
|
30,000 | 30 | 90,270 | 90,300 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on December 3, 2007, at
$2.00 per share
|
45,094 | 45 | 89,955 | 90,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on December 4, 2007, at
$3.15 per share
|
50,000 | 50 | 157,450 | 157,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on December 11, 2007, at
$2.50 per share
|
200,000 | 200 | 499,800 | 500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on December 17, 2007, at
$1.446 per share
|
400,000 | 400 | 578,052 | 578,452 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on December 17, 2007, at
$2.50 per share
|
100,000 | 100 | 249,900 | 250,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on December 18, 2007, at
$3.02 per share
|
50,000 | 50 | 150,950 | 151,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on December 21, 2007, at
$3.00 per share
|
40,000 | 40 | 119,960 | 120,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on December 27, 2007, at
$3.10 per share
|
50,000 | 50 | 154,950 | 155,000 |
(Restated)
|
Deficit
|
(Restated)
|
Accumulated
|
(Restated)
|
||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock A
|
Preferred Stock B
|
Common Stock
|
Additional
|
Accumulated
|
Stock
|
other
|
||||||||||||||||||||||||||||||||||||||||||||||
Preferred
|
Par Value $.001
|
Preferred
|
Par Value $.001
|
Common
|
Par Value $.001
|
Paid-In
|
during the
|
Deferred
|
Subscription
|
Treasury
|
Comprehensive
|
|||||||||||||||||||||||||||||||||||||||||
Shares
|
$ Amount
|
Shares
|
$ Amount
|
Shares
|
$ Amount
|
Capital
|
Development Stage
|
Compensation
|
Receivable
|
Stock
|
Loss
|
Total
|
||||||||||||||||||||||||||||||||||||||||
Other:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred
Stock B Shares issued for settlement of services
|
1,000 | 1 | 399,999 | 400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Treasury
stock, purchased from former officer on May 17, 2007, at $.70 per
share
|
(94,961 | ) | (66,473 | ) | (66,473 | ) | ||||||||||||||||||||||||||||||||||||||||||||||
Stock
subscriptions receiveable, net
|
475,000 | 475,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Amortization
of deferred compensation
|
109,000 | 109,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Reclassification
of derivative liability into additional paid in capital due to
cancellation of warrants
|
2,187,850 | 2,187,850 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Net
loss for the year ended December 31, 2007 (Restated, see Note
20)
|
(6,578,331 | ) | (6,578,331 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Balance
at December 31, 2007 (Restated)
|
35,236,188 | 35,236 | 1,000 | 1 | 30,263,330 | 30,358 | 6,328,170 | (14,274,925 | ) | - | (185,693 | ) | (66,473 | ) | - | (8,133,326 | ) | |||||||||||||||||||||||||||||||||||
Common stock shares issued for cash
:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on February 19, 2008, at $2.00 per
share
|
17,000 | 17 | 33,983 | 34,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on March 5, 2008, at $1.61 per share
|
31,057 | 31 | 49,969 | 50,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on March 18, 2008, at $1.00 per share, plus 850,669
warrants
|
850,669 | 851 | 849,818 | 850,669 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on March 26, 2008, at $1.00 per share, plus
1,138,500 warrants
|
1,138,500 | 1,138 | 1,137,362 | 1,138,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on March 26, 2008, at $1.18 per
share
|
9,000 | 9 | 10,611 | 10,620 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on April 1, 2008, at $1.00 per share, plus 3,387,980
warrants
|
3,387,980 | 3,388 | 3,384,593 | 3,387,981 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on April 11, 2008, at $1.11 per share, plus
1,929,775 warrants
|
1,929,775 | 1,930 | 2,148,662 | 2,150,592 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on April 25, 2008, at $1.19 per share, plus
1,487,139 warrants
|
1,487,139 | 1,487 | 1,771,366 | 1,772,853 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on May 15, 2008, at $1.10 per share plus 39,100
warrants
|
39,100 | 39 | 42,891 | 42,930 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on June 12, 2008, at $1.00 per share, plus 236,909
warrants
|
236,909 | 237 | 236,672 | 236,909 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on June 23, 2008, at $1.00 per share
|
250,000 | 250 | 249,750 | 250,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on July 1, 2008, at $1.00 per share, plus 391,730
warrants
|
391,730 | 392 | 391,338 | 391,730 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on July 21, 2008, at $1.00 per share,
plus 73,480 warrants
|
73,480 | 73 | 73,407 | 73,480 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on August 21, 2008, at $.88 per
share
|
10,000 | 10 | 8,740 | 8,750 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on September 4, 2008, at $1.04 per
share
|
13,867 | 14 | 14,384 | 14,398 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on September 29, 2008, at $1.00 per
share
|
1,723,844 | 1,724 | 1,722,120 | 1,723,844 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on October 7, 2008, at $1.00 per
share
|
497,375 | 497 | 496,878 | 497,375 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on October 7, 2008, at $1.00 per
share
|
7,500 | 8 | 7,492 | 7,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on October 10, 2008, at $1.00 per
share
|
10,000 | 10 | 9,990 | 10,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for cash on October 15, 2008, at $1.00 per share, plus 2,500
warrants
|
241,000 | 241 | 240,359 | 240,600 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued on December 16, 2008, at $0 per share
|
850,000 | 850 | 1,089 | 1,939 |
(Restated)
|
Deficit
|
(Restated)
|
Accumulated
|
(Restated)
|
||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock A
|
Preferred Stock B
|
Common Stock
|
Additional
|
Accumulated
|
Stock
|
other
|
||||||||||||||||||||||||||||||||||||||||||||||
Preferred
|
Par Value $.001
|
Preferred
|
Par Value $.001
|
Common
|
Par Value $.001
|
Paid-In
|
during the
|
Deferred
|
Subscription
|
Treasury
|
Comprehensive
|
|||||||||||||||||||||||||||||||||||||||||
Shares
|
$ Amount
|
Shares
|
$ Amount
|
Shares
|
$ Amount
|
Capital
|
Development Stage
|
Compensation
|
Receivable
|
Stock
|
Loss
|
Total
|
||||||||||||||||||||||||||||||||||||||||
Common stock shares issued for services
rendered:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on February 1, 2008, at $2.95 per
share
|
100,000 | 100 | 294,900 | 295,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on February 6, 2008, at $2.63 per
share
|
150,000 | 150 | 394,350 | 394,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on February 13, 2008, at $2.39 per
share
|
12,500 | 13 | 29,862 | 29,875 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on February 15, 2008, at $2.42 per
share
|
20,000 | 20 | 48,380 | 48,400 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on February 28, 2008, at $2.15 per
share
|
25,000 | 25 | 53,725 | 53,750 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on February 29, 2008, at $2.19 per
share
|
175,000 | 175 | 383,075 | 383,250 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on March 14, 2008, at $2.10 per
share
|
5,000 | 5 | 10,495 | 10,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on March 18, 2008, at $1.60 per
share
|
30,000 | 30 | 47,970 | 48,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on March 19, 2008, at $1.60 per
share
|
20,000 | 20 | 31,980 | 32,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on March 31, 2008, at $1.90 per
share
|
350,000 | 350 | 664,650 | 665,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on April 1, 2008, at $1.95 per
share
|
70,000 | 70 | 136,430 | 136,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for penalty, on April 2, 2008, at $1.84 per
share
|
50,000 | 50 | 91,950 | 92,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on April 4, 2008, at $1.90
per share
|
20,000 | 20 | 37,980 | 38,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on April 4, 2008, at $1.90
per share
|
1,066,666 | 1,067 | 2,025,598 | 2,026,665 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on April 14, 2008, at $3.05
per share
|
150,000 | 150 | 457,350 | 457,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on April 29, 2008, at $3.07
per share
|
883,333 | 883 | 2,710,950 | 2,711,833 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on May 7, 2008, at $2.55
per share
|
1,000,000 | 1,000 | 2,549,000 | 2,550,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on May 12, 2008, at $2.65
per share
|
20,000 | 20 | 52,980 | 53,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on May 13, 2008, at $2.79
per share
|
50,000 | 50 | 139,450 | 139,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on June 3, 2008, at $2.10
per share
|
150,000 | 150 | 314,850 | 315,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on June 11, 2008, at $2.25
per share
|
88,750 | 89 | 199,599 | 199,688 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on June 13, 2008, at $2.25
per share
|
125,000 | 125 | 281,125 | 281,250 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for penalty to "POOF", on June 30, 2008, at $2.09
per share
|
650,000 | 650 | 1,357,850 | 1,358,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on July 14, 2008, at $1.66
per share
|
200,000 | 200 | 331,800 | 332,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on July 25, 2008, at $1.40
per share
|
75,000 | 75 | 104,925 | 105,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on August 8, 2008, at $1.03
per share
|
75,000 | 75 | 77,175 | 77,250 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on August 25, 2008, at
$1.25 per share
|
6,000 | 6 | 7,494 | 7,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on September 8, 2008, at $.96 per
share
|
1,500,000 | 1,500 | 1,438,500 | 1,440,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on October 7, 2008, at $1.49 per
share
|
100,000 | 100 | 148,900 | 149,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on October 15, 2008, at $1.25 per
share
|
60,000 | 60 | 74,940 | 75,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on October 20, 2008, at $1.50 per
share
|
125,000 | 125 | 187,375 | 187,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on October 24, 2008, at $1.37 per
share
|
100,000 | 100 | 136,900 | 137,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on October 31, 2008, at $1.55 per
share, plus 300,000 warrants
|
150,000 | 150 | 232,350 | 232,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on December 16, 2008, at $1.35 per
share
|
12,600 | 13 | 16,997 | 17,010 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on December 18, 2008, at $1.08 per
share
|
100,000 | 100 | 107,900 | 108,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued to employees for services rendered, on June 26, 2008, at
$2.08 per share
|
7,500 | 8 | 16,632 | 16,640 |
(Restated)
|
Deficit
|
(Restated)
|
Accumulated
|
(Restated)
|
||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock A
|
Preferred Stock B
|
Common Stock
|
Additional
|
Accumulated
|
Stock
|
other
|
||||||||||||||||||||||||||||||||||||||||||||||
Preferred
|
Par Value $.001
|
Preferred
|
Par Value $.001
|
Common
|
Par Value $.001
|
Paid-In
|
during the
|
Deferred
|
Subscription
|
Treasury
|
Comprehensive
|
|||||||||||||||||||||||||||||||||||||||||
Shares
|
$ Amount
|
Shares
|
$ Amount
|
Shares
|
$ Amount
|
Capital
|
Development Stage
|
Compensation
|
Receivable
|
Stock
|
Loss
|
Total
|
||||||||||||||||||||||||||||||||||||||||
Common stock warrants and option
activity:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Warrants issued for services (BOD) on February 7, 2008, at $2.43 per
share (6,000 warrants)
|
21,870 | 21,870 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Warrants issued for services (BOD) on May 21, 2008, at $2.47 per
share (9,000 warrants)
|
14,795 | 14,795 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Warrants issued for services (BOD) on September 23, 2008,
at $2.25 per share (25,000 warrants)
|
50,000 | 50,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Warrants issued for services (BOD) on November 13, 2008,
at $1.35 per share (20,000 warrants)
|
24,600 | 24,600 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Warrants issued for services to non-employee on September 3, 2008,
at $2.75 per share (76,500 warrants)
|
78,030 | 78,030 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Warrants issued for services to non-employee on October 1, 2008, at
$1.36 per share (300,000 warrants)
|
102,285 | 102,285 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Warrants exercised cashless by Nutmeg/Black Diamond on April 2,
2008, at $1.84 per share
|
58,478 | 58 | (58 | ) | - | |||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Warrants exercised cashless by Nutmeg/Black Diamond on April 2,
2008, at $1.84 per share
|
66,011 | 66 | (66 | ) | - | |||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Warrants exercised cashless by POOF on July 3, 2008, at $1.42 per
share
|
325,957 | 326 | (326 | ) | - | |||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Options issued to employee on October 1, 2008, at fair
value of $1.04 per share
|
1,040,000 | 1,040,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Other:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred
stock B - converted to common stock on April 8, 2008
|
(1,000 | ) | (1 | ) | 206,559 | 207 | (206 | ) | - | |||||||||||||||||||||||||||||||||||||||||||
Preferred
stock A - converted by former officer into common stock on June 25,
2008
|
(1,791,064 | ) | (1,791 | ) | 895,532 | 895 | 896 | - | ||||||||||||||||||||||||||||||||||||||||||||
Preferred
stock A - converted by former officer into common stock on August 13,
2008
|
(33,440,124 | ) | (33,440 | ) | 16,720,062 | 16,720 | 16,720 | - | ||||||||||||||||||||||||||||||||||||||||||||
Treasury
stock, purchased from former officer on August 13, 2008, for $.25 per
share
|
(6,600,000 | ) | (1,650,000 | ) | (1,650,000 | ) | ||||||||||||||||||||||||||||||||||||||||||||||
Stock
subscription receivable, net
|
(130,518 | ) | 185,693 | 55,175 | ||||||||||||||||||||||||||||||||||||||||||||||||
Record
other comprehensive loss - net unrealized gain /(loss) on short-term
investments :
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Other
comprehensive loss - net unrealized loss recorded at June 30,
2008
|
(142,312 | ) | (142,312 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Other
comprehensive loss - net unrealized loss recorded at September 30,
2008
|
(819,015 | ) | (819,015 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Other
comprehensive loss - net unrealized loss recorded at December
31,2008
|
(114,073 | ) | (114,073 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Reclassification
of unrealized loss deemed to be other than temporary
|
837,850 | 837,850 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Amortization
and write-off of deferred compensation
|
218,000 | 218,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Net
loss for the year ended December 31, 2008
|
(15,495,349 | ) | (15,495,349 | ) |
(Restated)
|
Deficit
|
(Restated)
|
Accumulated
|
(Restated)
|
||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock A
|
Preferred Stock B
|
Common Stock
|
Additional
|
Accumulated
|
Stock
|
Other
|
||||||||||||||||||||||||||||||||||||||||||||||
Preferred
|
Par Value $.001
|
Preferred
|
Par Value $.001
|
Common
|
Par Value $.001
|
Paid-In
|
during the
|
Deferred
|
Subscription
|
Treasury
|
Comprehensive
|
|||||||||||||||||||||||||||||||||||||||||
Shares
|
$ Amount
|
Shares
|
$ Amount
|
Shares
|
$ Amount
|
Capital
|
Development Stage
|
Compensation
|
Receivable
|
Stock
|
Loss
|
Total
|
||||||||||||||||||||||||||||||||||||||||
Balance
at December 31, 2008
|
5,000 | 5 | - | - | 62,854,203 | 69,549 | 35,842,053 | (29,770,274 | ) | - | - | (1,716,473 | ) | (237,550 | ) | 4,187,310 | ||||||||||||||||||||||||||||||||||||
Common
stock shares issued for services rendered:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on January 8, 2009, at
$1.17 per share plus 150,000 warrants
|
60,000 | 60 | 70,140 | 70,200 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on February 24, 2009, at
$1.30 per share
|
15,000 | 15 | 19,485 | 19,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on March 20, 2009, at $1.25
per share plus 60,041 warrants
|
19,000 | 19 | 23,731 | 23,750 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock warrants and option activity:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Warrants issued for services to non-employees on January 2, 2009, at
$1.50 per share
|
25,787 | 25,787 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Warrants issued for services to non-employees on February 18, 2009,
at $2.50 per share
|
31,666 | 31,666 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Warrants issued for services to non-employees on March 2, 2009, at
$1.02 per share
|
9,103 | 9,103 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Warrants issued for services (BOD) on March 27, 2009, at $1.04 per
share (30,000 warrants)
|
27,119 | 27,119 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Warrants amortization expense for warrants issued for services to
non-employees on October 31, 2008, at $1.58 per share
|
102,285 | 102,285 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Record
Common Stock Options expense for options issued to employee
on October 1, 2008, at fair value of $1.04 per
share
|
260,000 | 260,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Other:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred
stock A - converted to common stock on January 6, 2009
|
(5,000 | ) | (5 | ) | 2,500 | 2 | 3 | - | ||||||||||||||||||||||||||||||||||||||||||||
Record
other comprehensive loss - unrealized loss recorded at March 31,
2009
|
(312,891 | ) | (312,891 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Net
loss for the quarter ended March 31, 2009
|
(1,697,362 | ) | (1,697,362 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
. | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance
at March 31, 2009
|
- | - | - | - | 62,950,703 | 69,645 | 36,411,372 | (31,467,636 | ) | - | - | (1,716,473 | ) | (550,441 | ) | 2,746,467 | ||||||||||||||||||||||||||||||||||||
Common
stock shares issued for services rendered:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on April 22, 2009, at $1.13
per share
|
225,000 | 225 | 254,025 | 254,250 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on March 24, 2009, at $1.37
per share
|
105,000 | 105 | 143,745 | 143,850 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on May 12, 2009, at $1.64
per share
|
300,000 | 300 | 491,700 | 492,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock warrants and option activity:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Warrants issued for services to non-employees on April 1, 2009, at
$1.50 per share
|
32,887 | 32,887 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Warrants issued for services to non-employees on April 1, 2009, at
$1.01 per share
|
46,960 | 46,960 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Warrants amortization expense for warrants issued for services to
non-employees on January 2, 2009, at $1.50 per share
|
25,787 | 25,787 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Warrants amortization expense for warrants issued for services to
non-employees on March 2, 2009, at $1.02 per share
|
27,309 | 27,309 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Warrants amortization expense for warrants issued for services to
non-employees on October 31, 2008, at $1.58 per share
|
102,285 | 102,285 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Record
Common Stock Options expense for options issued to employee
on October 1, 2008, at fair value of $1.04 per
share
|
520,000 | 520,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Other:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Record
other comprehensive income - unrealized gain recorded at June 30,
2009
|
550,441 | 550,441 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Net
loss for the quarter ended June 30, 2009
|
(4,383,104 | ) | (4,383,104 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
. | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance
at June 30, 2009
|
- | - | - | - | 63,580,703 | 70,275 | 38,056,070 | (35,850,740 | ) | - | - | (1,716,473 | ) | - | 559,132 | |||||||||||||||||||||||||||||||||||||
Common
stock shares issued for services rendered:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for services rendered, on September 10, 2009, at
$0.90 per share
|
125,000 | 125 | 112,375 | 112,500 |
(Restated)
|
Deficit
|
(Restated)
|
Accumulated
|
(Restated)
|
|||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock A
|
Preferred Stock B
|
Common Stock
|
Additional
|
Accumulated
|
Stock
|
Other
|
|||||||||||||||||||||||||||||||||||||||||||
Preferred
|
Par Value $.001
|
Preferred
|
Par Value $.001
|
Common
|
Par Value $.001
|
Paid-In
|
during the
|
Deferred
|
Subscription
|
Treasury
|
Comprehensive
|
||||||||||||||||||||||||||||||||||||||
Shares
|
$ Amount
|
Shares
|
$ Amount
|
Shares
|
$ Amount
|
Capital
|
Development Stage
|
Compensation
|
Receivable
|
Stock
|
Loss
|
Total
|
|||||||||||||||||||||||||||||||||||||
Common
stock warrants and option
activity:
|
|||||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Warrants issued for services to non-employees on April 1, 2009, at
$1.50 per share
|
32,887 | 32,887 | |||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Warrants issued for services to non-employees on April 1, 2009, at
$1.01 per share
|
46,960 | 46,960 | |||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Warrants amortization expense for warrants issued for services to
non-employees on January 2, 2009, at $1.50 per share
|
25,787 | 25,787 | |||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Warrants amortization expense for warrants issued for services to
non-employees on March 2, 2009, at $1.02 per share
|
18,206 | 18,206 | |||||||||||||||||||||||||||||||||||||||||||||||
Common
Stock Warrants amortization expense for warrants issued for services to
non-employees on October 31, 2008, at $1.58 per share
|
78,309 | 78,309 | |||||||||||||||||||||||||||||||||||||||||||||||
- | |||||||||||||||||||||||||||||||||||||||||||||||||
Other:
|
|||||||||||||||||||||||||||||||||||||||||||||||||
Net
loss for the quarter ended September 30, 2009
|
(3,789,512
|
) | (3,789,512 | ) | |||||||||||||||||||||||||||||||||||||||||||||
.
|
|||||||||||||||||||||||||||||||||||||||||||||||||
Balance
at September 30, 2009
|
- | $ | - | - | $ | - | 63,705,703 | $ | 70,400 | $ | 38,370,594 |
$
|
(39,640,252
|
) | $ | - | $ | - | $ | (1,716,473 | ) | $ | - | $ | (2,915,731 | ) |
NOTE
1 –
|
NATURE OF BUSINESS AND
BASIS OF PRESENTATION
|
|
1) The
design, manufacture and sale of machinery and equipment units, embodying
the Technology.
|
|
2) The
ownership and operation of plants to use the Technology in conjunction
with other investors.
|
|
3) The
formation of Joint-Venture relationships with established
companies.
|
NOTE
1-
|
NATURE OF BUSINESS AND
BASIS OF PRESENTATION
(CONTINUED)
|
NOTE 2-
|
SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES
|
NOTE 2-
|
SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES
(CONTINUED)
|
NOTE 2-
|
SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES
(CONTINUED)
|
As of September
30, 2009
|
As of September
30, 2008
|
|||||||
Options
|
3,200,000 | 1,200,000 | ||||||
Warrants
|
22,075,836 | 21,894,749 | ||||||
Convertible
preferred
|
2,500 | |||||||
Total
|
25,275,836 | 23,097,249 |
NOTE 2-
|
SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES
(CONTINUED)
|
NOTE 2-
|
SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES
(CONTINUED)
|
NOTE 2-
|
SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES
(CONTINUED)
|
NOTE 3-
|
GOING CONCERN
(CONTINUED)
|
NOTE 4-
|
RELATED PARTY
TRANSACTIONS
|
July
19, 2002
|
|||
(inception)
to
|
|||
September
30, 2009
|
September
30, 2009
|
||
Dividend
yield
|
0%
|
0%
|
|
Expected
volatility
|
94%-151%
|
94%
- 240%
|
|
Risk-free
interest rate
|
.80%
- 1.87%
|
.80%
- 4.97%
|
|
Expected
life
|
.5
- 5 years
|
.5
years - 5 year
|
|
Expected
forfeiture rate
|
0%
|
0%
|
Warrants
|
Range of
Exercise price
|
Weighted
Average
Exercise price
|
||||||||||
Balance at December 31, 2008
|
21,425,795 | $.80 - $4.75 | $ | 2.79 | ||||||||
Granted
|
650,041 | $1.02 - $2.50 | $ | 1.30 | ||||||||
Cancelled
|
||||||||||||
Exercised
|
||||||||||||
Balance
at September 30, 2009
|
22,075,836 | $.80 - $4.75 | $ | 2.75 | ||||||||
Exercisable
at September 30, 2009
|
11,041,429 | $ | 1.99 |
Warrants Outstanding
|
Warrants Exercisable
|
|||||||||||||||||||
Exercise
Price
|
Number
Outstanding at
09/30/09
|
Weighted
Average
Remaining
Contractual
Life
|
Weighted
Average
Exercise
Price
|
Number
Outstanding at
09/30/09
|
Weighted
Average
Exercise
Price
|
|||||||||||||||
$ 0.80
|
400,000 | 0.25 | $ | 0.80 | 400,000 | $ | 0.80 | |||||||||||||
$ 1.02
|
60,000 | 4.42 | $ | 1.02 | 60,000 | $ | 1.02 | |||||||||||||
$ 1.04
|
30,000 | 4.49 | $ | 1.04 | 30,000 | $ | 1.04 | |||||||||||||
$ 1.10
|
200,000 | 1.56 | $ | 1.10 | - | $ | 1.10 | |||||||||||||
$ 1.35
|
20,000 | 4.12 | $ | 1.35 | 20,000 | $ | 1.35 | |||||||||||||
$ 1.50
|
300,000 | 1.41 | $ | 1.50 | 75,000 | $ | 1.50 | |||||||||||||
$ 2.00
|
9,837,782 | 0.10 | $ | 2.00 | 9,637,782 | $ | 2.00 | |||||||||||||
$ 2.25
|
25,000 | 3.98 | $ | 2.25 | 25,000 | $ | 2.25 | |||||||||||||
$ 2.50
|
350,041 | 0.54 | $ | 2.50 | 350,041 | $ | 2.50 | |||||||||||||
$ 2.63
|
6,000 | 3.36 | $ | 2.63 | 6,000 | $ | 2.63 | |||||||||||||
$ 2.75
|
5,734,546 | 0.53 | $ | 2.75 | 428,606 | $ | 2.75 | |||||||||||||
$ 2.83
|
9,000 | 3.64 | $ | 2.83 | 9,000 | $ | 2.83 | |||||||||||||
$ 4.00
|
1,397,600 | 0.50 | $ | 4.00 | - | $ | 4.00 | |||||||||||||
$ 4.75
|
3,705,867 | 0.50 | $ | 4.75 | - | $ | 4.75 | |||||||||||||
22,075,836 | $ | 2.75 | 11,041,429 | $ | 1.99 |
NOTE
5 -
|
STOCKHOLDERS’ EQUITY
(CONTINUED)
|
NOTE
5 -
|
STOCKHOLDERS’ EQUITY
(CONTINUED)
|
Date
|
Derivative
Liability on
Condensed
Consolidated
Balance Sheets
|
Gain (Loss) impacting
Condensed Consolidated
Statements of Operations and
Comprehensive Loss
|
|||
December
31, 2008
|
$ | 1,591,834 | |||
$ 1,713,449 3
months
|
|||||
September
30, 2009
|
$ | 131,150 |
$ 1,460,684 9
months
|
NOTE
5 -
|
STOCKHOLDERS’ EQUITY
(CONTINUED)
|
Warrants
|
Date
|
Exercise
Price
|
Market Price
of
Underlying
Common
Stock
|
Expected
Volatility
Rate
|
Risk
Free
Interest
Rate
|
Expected
Life
|
|||||||||||||
Classes
B & D
|
09/30/2009
|
$ | 2.75 | $ | 1.02 | 94 | % | .20 | % |
6
months
|
|||||||||
Class
E
|
09/30/2009
|
$ | 4.00 | $ | 1.02 | 94 | % | .20 | % |
6
months
|
|||||||||
Mobilestream
Acquisition
|
09/30/2009
|
$ | 4.75 | $ | 1.02 | 94 | % | .20 | % |
6
months
|
NOTE 5-
|
STOCKHOLDERS’ EQUITY
(CONTINUED)
|
Number of
Option shares
|
Weighted
Average
Exercise price
|
Number of
Vested Option
shares
|
||||||||||
Options
from July 19, 2002 (inception) to December 31, 2004
|
- | |||||||||||
Granted
|
200,000 | $ | 1.00 | 50,000 | ||||||||
Options
as of December 31, 2005
|
200,000 | $ | 1.00 | 50,000 | ||||||||
Options
as of December 31, 2006
|
200,000 | $ | 1.00 | 100,000 | ||||||||
Options
as of December 31, 2007
|
200,000 | $ | 1.00 | 150,000 | ||||||||
Granted
|
5,000,000 | $ | 1.18 | 1,000,000 | ||||||||
Exercised
|
||||||||||||
Forfeited/expired
|
||||||||||||
Options
as of December 31, 2008
|
5,200,000 | $ | 1.17 | 1,200,000 | ||||||||
Granted
|
||||||||||||
Exercised
|
||||||||||||
Forfeited/expired/cancelled
|
(2,000,000 | ) | $ | 1.18 | — | |||||||
Options
as of September 30, 2009
|
3,200,000 | $ | 1.17 | 1,200,000 |
NOTE
6 -
|
COMMITMENTS AND
CONTINGENCIES
|
NOTE
6 -
|
COMMITMENTS AND
CONTINGENCIES (CONTINUED)
|
NOTE
6 -
|
COMMITMENTS AND
CONTINGENCIES (CONTINUED)
|
Cost
|
Fair Value
|
Unrealized
Gain/(Loss)
|
Realized
Gain /
(Loss)
|
|||||||||||||
Fixed-rate
capital securities
|
$ | 125,000 | $ | 95,000 | $ | (30,000 | ) | |||||||||
Corporate
Bonds
|
1,826,264 | 1,618,714 | (207,550 | ) | ||||||||||||
Preferred
Stock
|
1,681,410 | 843,560 | (837,850 | ) | ||||||||||||
Total
as of December 31, 2008
|
$ | 3,632,674 | $ | 2,557,274 | $ | (237,550 | ) | $ | (837,850 | ) |
|
·
|
Level 1 - Valuations
based on unadjusted quoted prices in active markets for identical assets
or liabilities that the Company has the ability to
access. Valuation adjustments and block discounts are not
applied to Level 1 securities. Since valuations are based on
quoted prices that are readily and regularly available in an active
market, valuation of these securities does not entail a significant degree
of judgment.
|
|
·
|
Level 2 - Valuations
based on quoted prices in markets that are not active or for which all
significant inputs are observable, either directly or
indirectly.
|
|
·
|
Level 3 - Valuations
based on inputs that are unobservable and significant to the overall fair
value measurement.
|
Fair Value at
September 30,
2009
|
Quoted
Prices in
Active
Markets for
Identical
Assets
( Level 1)
|
Significant
Other
Observable
Inputs
( Level 2)
|
Significant
Unobservable
Inputs
( Level 3)
|
|||||||||||||
Liabilities
|
||||||||||||||||
Derivative
financial instruments
|
$ | 131,150 | $ | - | $ | - | $ | 131,150 |
Fair Value at
December 31,
2008
|
Quoted Prices in
Active Markets
for Identical
Assets
( Level 1)
|
Significant
Other
Observable
Inputs
( Level 2)
|
Significant
Unobservable
Inputs
( Level 3)
|
|||||||||||||
Assets
|
||||||||||||||||
Fixed-rate
capital securities
|
$ | 95,000 | $ | 95,000 | ||||||||||||
Corporate
Bonds
|
1,618,714 | 1,492,621 | 126,093 | |||||||||||||
Preferred
Stock
|
843,560 | 843,560 | ||||||||||||||
Total
|
$ | 2,557,274 | $ | 2,431,181 | $ | 126,093 | $ | - | ||||||||
Liabilities
|
||||||||||||||||
Derivative
financial instruments
|
$ | 1,591,834 | $ | - | $ | - | $ | 1,591,834 |
LEVEL
3
|
||||||||||||||||||||
Beginning
Balance
January
1,
2009
|
Gains
|
Purchase
Sales
and
Settlements
|
Ending
Balance
September
30,
2009
|
Change
in Fair
Value
of
Derivative
financial
instruments
still
held
at
September
30,
2009
|
||||||||||||||||
Liabilities
|
||||||||||||||||||||
Derivative
financial instruments, at fair value
|
$ | 1,591,834 | $ | (1,460,684 | ) | $ | - | $ | 131,150 | $ | (1,460,684 | ) |
LEVEL
3
|
||||||||||||||||||||
Beginning
Balance
January
1,
2008
|
Gains
|
Purchase
Sales
and
Settlements
|
Ending
Balance
December
31,
2008
|
Change
in Fair
Value
of
Derivative
financial
instruments
still
held
at
December
31,
2008
|
||||||||||||||||
Liabilities
|
||||||||||||||||||||
Derivative
financial instruments, at fair value
|
$ | 10,950,670 | $ | (9,358,836 | ) | $ | - | $ | 1,591,834 | $ | (9,358,836 | ) |
|
1.
|
We
adjusted legal fees of $172,036 associated with the filing of our patents
as a prepaid asset for the nine months period ending September 30,
2008. Prepaid patents was also adjusted $143,063 for prior
years amounts. Previously, we had reflected these costs as an expense on
our consolidated statement of operations and comprehensive income
(loss).
|
|
2.
|
We
reclassified the Acquisition Warrants (as defined in Note 5) with a fair
value of $1,097,657 at September 30, 2008 as derivative financial
instruments. Previously, we had reflected the Acquisition Warrants as
equity. Also an adjustment in the amount of $13,951,679 were
made to additional paid in capital and $3,001,009 was made for prior years
impact of these derivative financial instruments to deficit accumulated
during the development stage.
|
|
3.
|
We
adjusted professional consulting fees and prepaid services associated with
stock issued for services for the nine months period ending September 30,
2008, in the amount of $1,403,000. Previously we had reflected
the cost for stocks issued for services as 100% expensed in the month that
the stock was issued. No amount was reported as prepaid services in our
September 30, 2008 condensed consolidated balance sheet and $1,660,000 was
previously expense in our condensed consolidated statement of operations
and comprehensive loss. The services should have be amortized
over the service period of the contract and consequently only $203,000
should have been expense in the condensed consolidated statement of
operations for the nine months period ending September 30,
2008.
|
As Originally
Reported
|
Adjustments
|
Restated
|
||||||||||
ASSETS
|
||||||||||||
CURRENT
ASSETS
|
||||||||||||
Cash
|
$ | 3,809,491 | $ | - | $ | 3,809,491 | ||||||
Short-term
Investments
|
287,933 | 287,933 | ||||||||||
Prepaid
services
|
1,403,000 | 1,403,000 | ||||||||||
Total
current assets
|
4,097,424 | 1,403,000 | 5,500,424 | |||||||||
Property
and equipment, net depreciation
|
1,119,785 | 1,119,785 | ||||||||||
Deposits
|
73,639 | 73,639 | ||||||||||
Long-term
investments
|
2,672,100 | 2,672,100 | ||||||||||
Prepaid
patent costs
|
315,099 | 315,099 | ||||||||||
TOTAL
ASSETS
|
$ | 7,962,948 | $ | 1,718,099 | $ | 9,681,047 | ||||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||||||||
CURRENT
LIABILITIES
|
||||||||||||
Accounts
payable and accrued liabilities
|
66,154 | 66,154 | ||||||||||
Loans
payable - equipment
|
41,619 | 41,619 | ||||||||||
Capital
lease obligation - equipment
|
9,154 | 9,154 | ||||||||||
Stock
to be issued
|
747,976 | 747,976 | ||||||||||
Total
current liabilities
|
864,903 | 864,903 | ||||||||||
Loan
payable -equipment, net of current portion
|
20,696 | 20,696 | ||||||||||
Capital
lease obligation - equipment, net of current portion
|
18,167 | 18,167 | ||||||||||
Derivative
financial instruments
|
1,097,657 | 1,097,657 | ||||||||||
Total
liabilities
|
903,766 | 1,097,657 | 2,001,423 | |||||||||
STOCKHOLDERS'
EQUITY
|
||||||||||||
Preferred
stock A
|
5 | 5 | ||||||||||
Common
stock
|
67,523 | 67,523 | ||||||||||
Additional
paid-in capital
|
47,938,902 | (13,951,679 | ) | 33,987,223 | ||||||||
Accumulated
other comprehensive loss
|
(961,327 | ) | (961,327 | ) | ||||||||
Deficit
accumulated during the development stage
|
(38,269,448 | ) | 14,572,121 | (23,697,327 | ) | |||||||
8,775,655 | 620,442 | 9,396,097 | ||||||||||
Treasury
stock
|
(1,716,473 | ) | (1,716,473 | ) | ||||||||
Total
stockholders' equity
|
7,059,182 | 620,442 | 7,679,624 | |||||||||
TOTAL
LIABILITIES AND STOCKHOLDERS'
EQUITY
|
$ | 7,962,948 | $ | 1,718,099 | $ | 9,681,047 |
|
1.
|
We
adjusted legal fees in the amount of $14,923 for the three month period
ended and $172,036 for the nine month period ended September 30, 2008 for
fees associated with the filing of our patents as a prepaid asset.
Previously, we had reflected these costs as an expense on our condensed
consolidated statement of operations and comprehensive income
(loss).
|
|
2.
|
As
derivative liabilities, the Acquisition Warrants (as defined in Note 5)
are measured at fair value each reporting period (marked to
market) with the gains and losses being recognized in
earnings. Accordingly, we adjusted our condensed consolidated
statement of operations and comprehensive loss to reflect
income of $2,303,664 and $9,853,013 for the three and nine months
respectively as a result of the change in the fair value of the
Acquisition Warrants. Previously, we recognized the Acquisition Warrants
as equity and did not did not recognize any change in the fair
value.
|
|
3.
|
We
adjusted professional consulting fees and prepaid services associated with
stock issued for services for the nine months period ending September 30,
2008, in the amount of $1,403,000. Previously we had reflected
the cost for stocks issued for services as 100% expensed in the month that
the stock was issued. No amount was reported as prepaid services in our
September 30, 2008 condensed consolidated balance sheet and $1,660,000 was
previously expense in our condensed consolidated statement of operations
and comprehensive loss. The services should have be amortized
over the service period of the contract and consequently only $203,000
should have been expense in the condensed consolidated statement of
operations for the nine months period ending September 30,
2008.
|
For
Three Months ended September 30, 2008
|
For
Nine Months ended September 30, 2008
|
|||||||||||||||||||||||
As
Originally
|
As
Originally
|
|||||||||||||||||||||||
Reported
|
Adjustments
|
Restated
|
Reported
|
Adjustments
|
Restated
|
|||||||||||||||||||
REVENUES
|
$ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||
COST
OF SALES
|
||||||||||||||||||||||||
GROSS
PROFIT
|
||||||||||||||||||||||||
OPERATING
EXPENSES
|
||||||||||||||||||||||||
Professional
fees for legal and accounting
|
293,879 | (293,879 | ) | - | 12,035,607 | (12,035,607 | ) | - | ||||||||||||||||
Investment
banking fees and investor relations
|
3,097,901 | (3,097,901 | ) | - | 5,657,678 | (5,657,678 | ) | - | ||||||||||||||||
Other
general and administrative
|
486,591 | 1,973,857 | 2,460,448 | 2,601,723 | 16,118,249 | 18,719,972 | ||||||||||||||||||
Research
and development
|
177,172 | 177,172 | 612,165 | 612,165 | ||||||||||||||||||||
Total
operating expenses
|
4,055,543 | (1,417,923 | ) | 2,637,620 | 20,907,173 | (1,575,036 | ) | 19,332,137 | ||||||||||||||||
OPERATING
LOSS
|
(4,055,543 | ) | 1,417,923 | (2,637,620 | ) | (20,907,173 | ) | 1,575,036 | (19,332,137 | ) | ||||||||||||||
OTHER
INCOME (EXPENSE)
|
||||||||||||||||||||||||
Change
in fair value of derivative financial instruments
|
2,303,664 | 2,303,664 | 9,853,013 | 9,853,013 | ||||||||||||||||||||
Net
realized loss on investments
|
(42,038 | ) | (42,038 | ) | (43,232 | ) | - | (43,232 | ) | |||||||||||||||
Interest
expense
|
(5,031 | ) | - | (5,031 | ) | (14,424 | ) | - | (14,424 | ) | ||||||||||||||
Interest
income
|
70,302 | - | 70,302 | 114,378 | - | 114,378 | ||||||||||||||||||
Total
other income (expense)
|
23,233 | 2,303,664 | 2,326,897 | 56,722 | 9,853,013 | 9,909,735 | ||||||||||||||||||
NET
LOSS APPLICABLE TO COMMON SHARES
|
$ | (4,032,310 | ) | $ | 3,721,587 | $ | (310,723 | ) | $ | (20,850,451 | ) | $ | 11,428,049 | $ | (9,422,402 | ) | ||||||||
OTHER
COMPREHENSIVE LOSS
|
||||||||||||||||||||||||
Unrealized
loss on investments
|
- | (819,015 | ) | (819,015 | ) | - | (961,327 | ) | (961,327 | ) | ||||||||||||||
COMPREHENSIVE
LOSS
|
$ | (4,032,310 | ) | $ | 2,902,572 | $ | (1,129,738 | ) | $ | (20,850,451 | ) | $ | 10,466,722 | $ | (10,383,729 | ) | ||||||||
EARNINGS
(LOSS) PER COMMON SHARE
|
||||||||||||||||||||||||
BASIC
|
$ | (0.08 | ) | $ | (0.01 | ) | $ | (0.49 | ) | $ | (0.22 | ) | ||||||||||||
DILUTED
|
$ | (0.08 | ) | $ | (0.01 | ) | $ | (0.49 | ) | $ | (0.22 | ) | ||||||||||||
WEIGHTED
AVERAGE NUMBER OF COMMON SHARES
|
||||||||||||||||||||||||
BASIC
|
53,273,853 | 53,273,853 | 42,221,919 | 42,221,919 | ||||||||||||||||||||
DILUTED
|
53,273,853 | 53,273,853 | 42,221,919 | 42,221,919 |
As Originally
|
||||||||||||
Reported
|
Adjustments
|
Restated
|
||||||||||
CASH
FLOWS FROM OPERATING
ACTIVITES
|
||||||||||||
Net
loss
|
$ | (20,850,451 | ) | $ | 11,428,049 | $ | (9,422,402 | ) | ||||
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
||||||||||||
Depreciation
|
70,104 | 70,104 | ||||||||||
Common
stock issued for services
|
15,487,123 | (1,519,320 | ) | 13,967,803 | ||||||||
Amortization
of prepaid common stock issued for services
|
1,808,042 | 37,000 | 1,845,042 | |||||||||
Common
stock options and warrants issued for services
|
85,375 | 79,320 | 164,695 | |||||||||
Amortization
of deferred compensation
|
81,750 | 81,750 | ||||||||||
Change
in fair value of derivative financial instruments
|
(9,853,013 | ) | (9,853,013 | ) | ||||||||
Change
in operating assets and liabilities
|
||||||||||||
Deposits
|
1,221 | 1,221 | ||||||||||
Prepaid
patent costs
|
(172,036 | ) | (172,036 | ) | ||||||||
Accounts
payable and accrued liabilities
|
(53,434 | ) | (53,434 | ) | ||||||||
Total
adjustments
|
17,480,181 | (11,428,049 | ) | 6,052,132 | ||||||||
Net
cash used in operating activities
|
(3,370,270 | ) | - | (3,370,270 | ) |
As Originally
|
||||||||||||
Reported
|
Adjustments
|
Restated
|
||||||||||
CASH
FLOWS FROM INVESTING
ACTIVITIES
|
||||||||||||
Purchase
of property and equipment
|
(38,504 | ) | (38,504 | ) | ||||||||
construction-in-progress
|
(745,818 | ) | (745,818 | ) | ||||||||
Purchase
of investment funds
|
(4,586,333 | ) | (4,586,333 | ) | ||||||||
Proceeds
from sale of investments
|
664,973 | 664,973 | ||||||||||
Net
cash used in investing activities
|
(4,705,682 | ) | - | (4,705,682 | ) | |||||||
CASH
FLOWS FROM FINANCING
ACTIVITIES
|
||||||||||||
Issuance
of common stock for cash
|
12,137,256 | 12,137,256 | ||||||||||
Liability
for stock to be issued
|
747,976 | 747,976 | ||||||||||
Proceeds
from stock to be issued
|
- | |||||||||||
Proceeds
from stock subscription receivable
|
55,175 | 55,175 | ||||||||||
Repayment
of officer's loan
|
(150,000 | ) | 150,000 | - | ||||||||
Purchase
of treasury stock
|
(1,650,000 | ) | (1,650,000 | ) | ||||||||
Repayment
of loans payable and capital lease obligation
|
(35,389 | ) | (150,000 | ) | (185,389 | ) | ||||||
Net
cash provided by financing activities
|
11,105,018 | - | 11,105,018 | |||||||||
NET
INCREASE IN CASH AND CASH EQUIVALENTS
|
3,029,066 | 3,029,066 | ||||||||||
CASH
AND CASH EQUIVALENTS- BEGINNING OF YEAR
|
780,425 | 780,425 | ||||||||||
END
OF YEAR
|
$ | 3,809,491 | $ | 3,809,491 |
SEC
registration fee
|
$
|
3,846
|
||
Legal
fees and expenses
|
$
|
300,000
|
||
Accounting
fees and expenses
|
$
|
100,000
|
||
Transfer
agent and registrar fees
|
$
|
10,000
|
||
Printing
and engraving expenses
|
$
|
20,000
|
||
Miscellaneous
|
$
|
10,000
|
||
Total
|
$
|
443,846
|
Number
|
Description
|
|
3.1
|
Articles
of Incorporation of the Company.
|
|
3.2
|
Amended
and Restated By-laws of the Company, incorporated herein by reference to
Exhibit 3.2(iii) to Amendment No. 1 to the Company’s Registration
Statement on Form S-1, SEC File Number 333-151584, filed October 22,
2008.
|
|
4.1
|
Specimen
Common Stock Certificate, incorporated herein by reference to Exhibit 4.1
to the Company’s Annual Report on Form 10-K for the year ended December
31, 2008, filed on June 15, 2009.
|
|
4.2
|
$25,000
8% Convertible Debenture issued September 15, 2004 from the Company to
Javelin Holdings, Inc., incorporated herein by reference to Exhibit 4 to
the Company's Current Report on Form 8-K filed on November 15,
2004.
|
|
4.3
|
Form
of 8% Convertible Debenture, incorporated herein by reference to Exhibit
4.1 to the Company's Current Report on Form 8-K filed on February 23,
2005.
|
|
4.4
|
2004
Stock Option Plan, incorporated herein by reference to Exhibit 4.2 to the
Company's Annual Report on Form 10-KSB for the year ended March 31, 2005,
filed on July 18, 2005.
|
|
4.5
|
2007
Employee Compensation and Stock Option Plan, incorporated herein by
reference to Exhibit 10.7 to the Company's Registration Statement on Form
S-8, SEC File Number 333-141442, filed on March 20,
2007.
|
|
4.6
|
Form
of Carbon Recovery Acquisition Class B Warrant dated September 26, 2006,
incorporated herein by reference to Exhibit 4.6 to the Registration
Statement on Form S-1, SEC File Number 333-152118, filed on July 3, 2008
(the “152118 Registration Statement”).
|
|
4.6.1
|
Form
of Carbon Recovery Acquisition Class D Warrant dated September 26, 2006,
incorporated herein by reference to Exhibit 4.6.1 to the 152118
Registration Statement.
|
|
4.6.2
|
Form
of Carbon Recovery Acquisition Class E Warrant dated September 26, 2006,
incorporated herein by reference to Exhibit 4.6.2 to the 152118
Registration Statement.
|
|
4.6.3
|
Form
of Mobilestream Acquisition Warrant dated December 31, 2006, incorporated
herein by reference to Exhibit 4.6.3 to the 152118 Registration
Statement.
|
4.6.4
|
Black
Diamond Fund, LLLP Warrant, incorporated herein by reference to Exhibit
4.6.4 to the 152118 Registration Statement.
|
|
4.6.5
|
Nutmeg/Mercury
Fund, LLLP Warrant, incorporated herein by reference to Exhibit 4.6.5 to
the 152118 Registration Statement.
|
|
4.6.6
|
Form
of Augustine I Warrant.
|
|
4.6.6.1
|
Form
of Augustine II Warrant.
|
|
4.6.7
|
Warrant
dated December 21, 2007 for 625,000 shares of the Company's common stock
issued to Professional Offshore Opportunity Fund, Ltd. ("POOF"),
incorporated herein by reference to Exhibit 4.6.7 to the 152118
Registration Statement.
|
|
4.6.8
|
Terence
Taylor Warrant, incorporated herein by reference to Exhibit 4.6.8 to the
152118 Registration Statement.
|
|
4.6.9
|
Form
of 2008 private placement Warrant, incorporated herein by reference to
Exhibit 4.6.9 to the 152118 Registration Statement.
|
|
4.6.10
|
Form
of New Millennium PR Warrant, filed as Exhibit 4.6.10 to Amendment No. 1
to the Registration Statement on Form S-1 filed on October 22, 2008, File
Number 333-151584 (the “POOF Registration Statement”).
|
|
4.6.11
|
Form
of directors warrant, incorporated herein by reference to Exhibit 4.6.11
to the POOF Registration Statement.
|
|
4.7
|
2008
Employees Compensation Plan, incorporated herein by reference to Exhibit
10.7 to the Company's Registration Statement on Form S-8, SEC File Number
333-148916, filed on January 29, 2008.
|
|
4.8
|
Warrant
Issuance Resolution with respect to the CRC Acquisition Warrants,
incorporated herein by reference to Exhibit 4.3 to the Company’s Form 8-K
filed on September 27, 2006.
|
|
4.9
|
Amendment
to the CRC Class B Acquisition Warrant, incorporated herein by reference
to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on
November 20, 2008.
|
|
4.10
|
Amendment
to the CRC Class D Acquisition Warrant, incorporated herein by reference
to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed on
November 20, 2008.
|
|
4.11
|
Amendment
to the CRC Class E Acquisition Warrant, incorporated herein by reference
to Exhibit 10.3 to the Company’s Current Report on Form 8-K filed on
November 20, 2008.
|
|
4.12
|
Amendment
to the Mobilestream Acquisition Warrants, incorporated herein by reference
to Exhibit 10.4 to the Company’s Current Report on Form 8-K filed on
November 20, 2008.
|
|
4.13
|
2008
Incentive Stock Option Plan, incorporated herein by reference to the
Exhibit to the Company’s Proxy Statement on Form 14A filed on
April 23, 2008.
|
|
5.1
|
Opinion
of Westerman Ball Ederer Miller and Sharfstein,
LLP.
|
|
10.1
|
Agreement
and Plan of Reorganization dated as of October 29, 2003, by and between
Advanced Healthcare Technologies, Inc. and Nutratek, Ltd., incorporated
herein by reference to Exhibit 99 to the Company's Current Report on Form
8-K filed on January 12, 2004.
|
|
10.2
|
Stock
Purchase Agreement dated as of June 30, 2004, by and among Advanced
Healthcare Technologies, Inc., Richard Mangierelli and Johnny Sanchez ,
incorporated herein by reference to Exhibit 2.1 to the Company's Report on
Form 8-K filed on July 15, 2004.
|
10.3
|
Release
and Indemnity Agreement dated as of June 30, 2004, by and among Advanced
Healthcare Technologies, Inc., Richard Mangierelli and Johnny Sanchez ,
incorporated herein by reference to Exhibit 10.1 to the Company's Report
on Form 8-K filed on July 15, 2004.
|
|
10.4
|
Articles
of Merger by and between E-mail Mortgage.com, Inc. and Mariner Health
Care, Inc. dated as of July 29, 2002, incorporated herein by reference to
Exhibit 3(i) to the Company’s Registration Statement on Form 8-A, filed
September 17, 2004.
|
|
10.5
|
Operating
Agreement dated as of January 11, 2005 by and between Global Resource
Corporation and Well Renewal, LLC , incorporated herein by reference to
Exhibit 10.1 to the Company's Current Report on Form 8-K, dated September
17, 2004, filed on February 23, 2005.
|
|
10.6
|
Agreement
and Plan of Reorganization dated as of July 26, 2006 by and between Global
Resource Corporation and Carbon Recovery Corporation, incorporated herein
by reference to Exhibit 10.6 to the 152118 Registration
Statement.
|
|
10.6.1
|
Carbon
Recovery Corporation Liquidating Trust Agreement made September 22, 2006
between Carbon Recovery Corporation and Olde Monmouth Stock Transfer Co.,
Inc. as Trustee, incorporated herein by reference to Exhibit 10.6.1 to the
152118 Registration Statement.
|
|
10.7
|
Form
of Indemnity Agreement between the Company and each of its directors and
executive officers, incorporated herein by reference to Exhibit 10.4 to
the Company's Current Report on Form 8-K filed on September 27,
2006.
|
|
10.8
|
Pledge
Agreement dated November 18, 2005 by and between the Company and Transnix
Global Corporation , incorporated herein by reference to Exhibit 10.1 to
the Company's Report on Form 10-QSB for the period ended December 31,
2005, filed on October 31, 2006.
|
|
10.9
|
Settlement
Agreement dated December 15, 2005 by and between the Company and
Transnix Global Corporation, incorporated herein by reference to Exhibit
10.2 to the Company's Report on Form 10-QSB for the period
ended December 31, 2005, filed October 31,
2006.
|
|
10.10
|
Combined
Technology Agreement dated September 22, 2006 by and among the Company,
Carbon Recovery Corporation, Frank G. Pringle, Lois Augustine Pringle, and
Mobilestream Oil Corporation, incorporated herein by reference to Exhibit
10.10 to the 152118 Registration Statement.
|
|
10.11
|
Plan
and Agreement of Reorganization dated as of November 28, 2006 by and
between the Company and Mobilestream Oil Corporation, incorporated herein
by reference to Exhibit 10.11 to the 152118 Registration
Statement.
|
|
10.11.1
|
Mobilestream
Liquidating Trust Agreement made December 29, 2006 between Mobilestream
Oil, Inc. and Olde Monmouth Stock Transfer Co., Inc. as Trustee,
incorporated herein by reference to Exhibit 10.11.1 to the 152118
Registration Statement.
|
|
10.12
|
Securities
Purchase Agreement, dated as of December 21, 2007, by and between the
Company and Professional Offshore Opportunity Fund, Ltd., incorporated
herein by reference to Exhibit 10.12 to the 152118 Registration
Statement.
|
|
10.13
|
Registration
Rights Agreement dated as of December 21, 2007, by and between the Company
and POOF, incorporated herein by reference to Exhibit 10.13 to the 152118
Registration Statement.
|
|
10.14
|
Escrow
Agreement dated as of December 21, 2007 by and among the Company, POOF and
Sullivan & Worcester, LLP dated as of December 21, 2007, incorporated
herein by reference to Exhibit 10.14 to the 152118 Registration
Statement.
|
10.15
|
Form
of Subscription Agreement #1, incorporated herein by reference to Exhibit
10.15 to the 152118 Registration Statement.
|
|
10.16
|
Consulting
agreement dated as of January 1, 2008 by and between 888 Corporation
(controlled by Frank Pringle) and the Company, incorporated herein by
reference to Exhibit 10.16 to the 152118 Registration
Statement.
|
|
10.17
|
Settlement
agreement dated as of January 15, 2008 by and among Global Resource
Corporation, Patrick F. Hogan, Terence Taylor, Tomahawk Trading Corp., and
Frank G. Pringle, incorporated herein by reference to Exhibit 10.17 to the
152118 Registration Statement.
|
|
10.18
|
Employment
agreement dated as of November 7, 2007 by and between Jeffrey T. Kimberly
and the Company, incorporated herein by reference to Exhibit 10.18 to the
152118 Registration Statement.
|
|
10.19
|
Consultant
agreement dated as of November 26, 2007 by and between the Company and
Worldwide Strategic Partners, Inc., incorporated herein by reference to
Exhibit 10.19 to the POOF Registration Statement.
|
|
10.20
|
Consultant
agreement dated as of May 26, 2008 by and between the Company and
Worldwide Strategic Partners, Inc. , incorporated herein by reference to
Exhibit 10.20 to the POOF Registration Statement.
|
|
10.21
|
Investor
Relations Agreement dated as of September 8, 2008 by and between the
Company and Paul J. Sweeney, incorporated herein by reference to Exhibit
10.21 to the POOF Registration Statement.
|
|
10.22
|
Stock
Redemption Agreement dated as of August 13, 2008 by and between the
Company and Frank G. Pringle, , incorporated herein by reference to
Exhibit 10.1 to the Company's Current Report on Form 8-K, filed on August
18, 2008.
|
|
10.23
|
Term
sheet employment agreement dated September 23, 2008 by and between the
Company and Wayne Koehl, incorporated herein by reference to Exhibit 10.1
to the Company’s September 26, 2008 Current Report on Form
8-K.
|
|
10.24
|
Term
sheet employment agreement dated September 23, 2008 by and between the
Company and Jeffrey T. Kimberly, incorporated herein by reference to
Exhibit 10.2 to the Company’s September 26, 2008 Current Report on Form
8-K.
|
|
10.25
|
Term
sheet employment agreement dated September 23, 2008 by and between the
Company and Jeffrey A. Andrews, incorporated herein by reference to
Exhibit 10.3 to the Company’s September 26, 2008 Current Report on Form
8-K.
|
|
10.26
|
Summary
of Terms of Proposed Employment Agreement (undated) by and between the
Company and Eric Swain, incorporated herein by reference to Exhibit 10.1
to the Company's Current Report on Form 8-K, dated September 24, 2008,
filed on October 2, 2008.
|
|
10.27
|
Form
of confidentiality agreement between the Company and each director,
incorporated herein by reference to Exhibit 10.2 to the Company's
quarterly report on Form 10-Q for the quarter ended September 30, 2008
filed on November 12, 2008 (the "September 30, 2008 Form
10-Q").
|
|
10.28
|
Form
of confidentiality agreement between the Company and each executive
officer, incorporated herein by reference to Exhibit 10.3 to the
Company’s September 30, 2008 Form 10-Q.
|
|
10.29
|
Consulting
Agreement entered into October 1, 2008 with LP (Origination) Limited,
incorporated herein by reference to Exhibit 10.5 to the
Company’s September 30, 2008 Form 10-Q.
|
|
10.30
|
Option
Agreement dated October 14, 2008 between the Company and Eric Swain,
incorporated herein by reference to Exhibit 10.6 to the
Company’s September 30, 2008 Form
10-Q.
|
10.31
|
Rescission
Agreement dated as of September 30, 2008 between the Company and Wayne
Koehl, incorporated herein by reference to Exhibit 10.7 to the
Company’s September 30, 2008 Form 10-Q.
|
|
10.32
|
Severance
Agreement dated as of November 12, 2008 between the Company and Frank G.
Pringle, incorporated herein by reference to Exhibit 10.1 to the Company's
Current Report on Form 8-K filed on November 17, 2008.
|
|
10.33
|
Agreement
and General Release, entered into between the Company and Wayne J. Koehl
on April 27, 2009, incorporated herein by reference to Exhibit 10.33 to
Amendment No. 4 to the Company's Registration Statement on Form S-1, File
Number 333-149199, filed on July 14, 2009.
|
|
10.34
|
Consulting
Agreement, entered into between the Company and LP (Origination) Limited
on May 11, 2009, incorporated herein by reference to Exhibit 10.34 to
Amendment No. 4 to the Company's Registration Statement on Form S-1, File
Number 333-149199, filed on July 14, 2009.
|
|
10.35
|
Rescission
and Substitution Agreement, entered into between the Company and
Nutmeg/Mercury Fund, LLLP on August 24, 2007, incorporated herein by
reference to Exhibit 10.35 to Amendment No. 4 to the Company's
Registration Statement on Form S-1, File Number 333-149199, filed on July
14, 2009.
|
|
10.36
|
Rescission
and Substitution Agreement, entered into between the Company and Black
Diamond Fund, LLLP on August 24, 2007, incorporated herein by
reference to Exhibit 10.36 to Amendment No. 4 to the Company's
Registration Statement on Form S-1, File Number 333-149199, filed on July
14, 2009.
|
|
10.37
|
Joint
Development Agreement, dated April 23, 2009, by and among Global Heavy Oil
Corporation, Schlumberger Technology Corporation and Schlumberger Holdings
Limited, incorporated herein by reference to Exhibit 10.1 to the Company's
Current Report on Form 8-K/A filed on August 5, 2009.
|
|
10.38
|
Amendment
to Severance Agreement, entered into between the Company and Frank G.
Pringle on September 29, 2009.
|
|
10.39
|
Settlement
Agreement and Release, entered into between the Company and Eric Swain on
October 2, 2009.
|
|
10.40
|
Consulting
Services Agreement, dated as of January 1, 2010, between the Company and
Brian Ettinger, incorporated herein by reference to Exhibit 10.1 to the
Company's Current Report on Form 8-K filed on January 8,
2010.
|
|
10.41 | License Agreement, dated as of October 14, 2009, between Global Resource Corporation and Universal Alternative Fuels, Inc., incorporated by reference to Exhibit 10.1 to the Company's Current Report on Form 8-K filed on October 20, 2009. | |
10.42 | Amendment Number 1 to License Agreement, dated as of October 14, 2009, between Global Resource Corporation and Universal Alternative Fuels, Inc., incorporated by reference to Exhibit 10.2 to the Company's Current Report on Form 8-K filed on October 20, 2009. | |
10.43 | Security Agreement, dated as of October 14, 2009, between Global Resource Corporation and Universal Alternative Fuels, Inc., incorporated by reference to Exhibit 10.3 to the Company's Current Report on Form 8-K filed on October 20, 2009. | |
10.44 | Purchase Order, issued October 14, 2009, by Universal Alternative Fuels, Inc. to Global Resource Corporation, incorporated by reference to Exhibit 10.4 to the Company's Current Report on From 8-K filed on October 20, 2009. | |
14.1
|
Code
of Ethics, incorporated herein by reference to Exhibit 14.1 to Company's
Current Report on Form 8-K filed on May 20, 2008.
|
|
21.1
|
Subsidiaries
of the Company, incorporated herein by reference to Exhibit 21.1 to
Amendment No. 4 to the Company's Registration Statement on Form S-1, File
Number 333-149199, filed on July 14, 2009.
|
|
23.1
|
Consent
of Rothstein Kass & Company,
P.C.
|
GLOBAL
RESOURCE CORPORATION
|
|||
By:
|
/s/ Ken Kinsella | ||
Ken
Kinsella
|
|||
Chief
Executive Officer
|
Name
|
Title
|
|
/s/ Ken Kinsella |
Chief
Executive Officer (Principal Executive Officer)
|
|
Ken
Kinsella
|
||
/s/ Jeffrey J. Andrews |
Chief
Financial Officer (Principal Financial and Accounting
Officer)
|
|
Jeffrey
J. Andrews
|
||
/s/ Brian Ettinger |
Chairman
of the Board of Directors
|
|
Brian
Ettinger
|
||
/s/ Kim Thorne O'Brien |
Director
|
|
Kim
Thorne O'Brien
|
||
/s/ Lincoln Jones III |
Director
|
|
Lincoln
Jones III
|
||
/s/ Jonathan L. Simon |
Director
|
|
Jonathan
L. Simon
|
||
/s/ Paul J. Sweeney |
Director
|
|
Paul
J. Sweeney
|
||
/s/ Frederick A. Clark |
Director
|
|
Frederick
A. Clark
|