x
|
QUARTERLY REPORT PURSUANT TO
SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
¨
|
TRANSITION REPORT PURSUANT TO
SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 (No fee
required)
|
DELAWARE
|
56-2346563
|
|
(State
or Other Jurisdiction of Incorporation or
Organization)
|
(I.R.S.
Employer Identification No.)
|
Title
of Each Class
|
Name
of Each Exchange on Which Registered
|
|
Common
stock - par value $0.00001
|
OTC:
Bulletin Board
|
Class
|
Outstanding at August
23, 2010
|
|
Common
stock - par value $0.00001
|
678,452,244
|
PART
I - FINANCIAL INFORMATION
|
||||
Item
1.
|
Financial
Statements:
|
|||
Consolidated
Balance Sheets at June 30, 2010 (Unaudited) and December 31, 2009
(Audited)
|
1
|
|||
Consolidated
Statement of Operations for the three and six months ended June 30, 2010
and 2009 (Unaudited), and for the periods from inception (November 15,
2005) to December 31, 2009 and from inception (November 15, 2005) to June
30, 2010
|
2
|
|||
Consolidated
Statement of Changes in Stockholders' (Deficit) Equity for the six months
ended June 30, 2010 (Unaudited) and for the period from inception
(November 14, 2005) to December 31, 2005 and the years ended December 31,
2006, 2007, 2008 and 2009 (Audited)
|
3-4
|
|||
Consolidated
Statement of Cash Flows for the six months ended June 30, 2010
(Unaudited) and June 30, 2009 (Unaudited) and for the periods
from inception (November 15, 2005) to December 31, 2009 and from inception
(November 15, 2005) to June 30, 2010
|
5
|
|||
Notes
to the Consolidated Financial Statements (Unaudited)
|
6-28
|
|||
Item
2.
|
Management's
Discussion and Analysis of Financial Condition and Results of
Operations
|
29-36
|
||
Item
3.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
36
|
||
Item
4.
|
Controls
and Procedures
|
37
|
||
PART
II - OTHER INFORMATION
|
||||
Item
1.
|
Legal
Proceedings
|
38
|
||
Item
1A.
|
Risk
Factors
|
38
|
||
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
38
|
||
Item
3.
|
Defaults
Upon Senior Securities
|
38
|
||
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
38-39
|
||
Item
5.
|
Other
Information
|
39
|
||
Item
6.
|
Exhibits
|
40
|
||
Signatures
|
41
|
Item 1.
|
Financial
Statements
|
June 30,
2010
|
December 31,
2009
|
|||||||
Unaudited
|
||||||||
ASSETS
|
||||||||
Current:
|
||||||||
Cash
|
$
|
2
|
$
|
91
|
||||
Total
current assets
|
2
|
91
|
||||||
Total
assets
|
$
|
2
|
$
|
91
|
||||
LIABILITIES
AND STOCKHOLDERS’ (DEFICIT)
|
||||||||
Current:
|
||||||||
Accounts
and accrued expenses payable, including $7,247,291 and $6,446,791 due to
Company shareholders and directors, respectively
|
$
|
9,619,163
|
$
|
7,765,910
|
||||
Estimated
liability for legal judgment obtained by predecessor entity
shareholder
|
1,298,297
|
1,266,695
|
||||||
Due
to related parties
|
8,752,482
|
7,401,519
|
||||||
Notes
payable, including accrued interest of $156,893 and $152,500 at June 30,
2010 and December 31, 2009, respectively
|
2,345,393
|
2,089,000
|
||||||
Total
liabilities
|
22,015,335
|
18,523,124
|
||||||
Commitments
and contingencies
|
-
|
-
|
||||||
STOCKHOLDERS’
(DEFICIT)
|
||||||||
Preferred
stock, $0.00001 par value, 6 million shares authorized, no shares issued
or outstanding at June 30, 2010 and December 31, 2009
|
-
|
-
|
||||||
Preferred
stock Series A, $0.00001 par value, 2 million shares authorized, none and
none shares to be issued at June 30, 2010 and December 31, 2009,
respectively
|
-
|
-
|
||||||
Preferred
stock Series C, $0.00001 par value, 2 million shares authorized, none and
none shares to be issued at June 30, 2010 and December 31, 2009,
respectively
|
-
|
-
|
||||||
Common
stock, $0.00001 par value, 1 billion shares authorized, 678,452,244 and
678,452,244 issued and outstanding at June 30, 2010 and December 31, 2009,
respectively
|
6,785
|
6,785
|
||||||
Common
stock to be issued, $0.00001 par value, 33,179,684 and 32,804,684 shares
to be issued at June 30, 2010 and December 31, 2009,
respectively
|
332
|
328
|
||||||
Additional
paid-in capital
|
128,217,621
|
128,213,875
|
||||||
Accumulated
deficit
|
(150,240,071
|
)
|
(146,744,021
|
)
|
||||
Total
stockholders’ (deficit)
|
(22,015,333
|
)
|
(18,523,033
|
)
|
||||
Total
liabilities and stockholders’ (deficit)
|
$
|
2
|
$
|
91
|
Accumulated
|
Accumulated
|
|||||||||||||||||||||||
During
the
|
During
the
|
|||||||||||||||||||||||
Development
|
Development
|
|||||||||||||||||||||||
Stage
for the
|
Stage
for the
|
|||||||||||||||||||||||
Period
From
|
Period
From
|
|||||||||||||||||||||||
For
the
|
For
the
|
For
the
|
For
the
|
Inception
|
Inception
|
|||||||||||||||||||
Three
Months
|
Three
Months
|
Six
Months
|
Six
Months
|
(November
15,
|
(November
15,
|
|||||||||||||||||||
Ended
|
Ended
|
Ended
|
Ended
|
2005)
to
|
2005)
to
|
|||||||||||||||||||
June
30,
|
June
30,
|
June
30,
|
June
30,
|
December
31,
|
June
30,
|
|||||||||||||||||||
2010
|
2009
|
2010
|
2009
|
2009
|
2010
|
|||||||||||||||||||
Revenue
|
$ | - | $ | - | $ | - | $ | - | $ | 52,000 | $ | 52,000 | ||||||||||||
Operating
expenses:
|
||||||||||||||||||||||||
Consulting
fees and services, including $1,109,334, $989,519, $2,225,798, $1,979,038,
$15,440,707 and $17,666,505 incurred to related parties,
respectively
|
1,109,334 | 1,032,578 | 2,244,483 | 2,043,804 | 16,481,694 | 18,726,177 | ||||||||||||||||||
General
and administrative
|
125,944 | 23,129 | 141,112 | 42,552 | 861,275 | 1,002,387 | ||||||||||||||||||
Directors'
compensation
|
35,625 | 60,000 | 78,750 | 115,000 | 772,678 | 851,428 | ||||||||||||||||||
Delaware
franchise taxes
|
105 | 105 | 210 | 210 | 185,841 | 186,051 | ||||||||||||||||||
Total
operating expenses
|
1,271,008 | 1,115,812 | 2,464,555 | 2,201,566 | 18,301,488 | 20,766,043 | ||||||||||||||||||
Loss
from operations during the
|
||||||||||||||||||||||||
development
stage
|
(1,271,008 | ) | (1,115,812 | ) | (2,464,555 | ) | (2,201,566 | ) | (18,249,488 | ) | (20,714,043 | ) | ||||||||||||
Other
income (expense):
|
||||||||||||||||||||||||
Income
from spin-off
|
- | 2,491 | - | 52,491 | 52,491 | 52,491 | ||||||||||||||||||
Income
from forgiveness of debt
|
- | - | - | - | 5,000 | 5,000 | ||||||||||||||||||
Gain
on write off of liabilities associated with predecessor entity not to be
paid
|
- | - | - | - | 395,667 | 395,667 | ||||||||||||||||||
Loss
on legal judgment obtained by predecessor entity
shareholder
|
(15,801 | ) | (15,801 | ) | (31,602 | ) | (31,602 | ) | (1,266,695 | ) | (1,298,297 | ) | ||||||||||||
Penalty
for default of notes payable
|
(506,000 | ) | (995,500 | ) | - | (578,000 | ) | (1,573,500 | ) | |||||||||||||||
Loss
on write-off of marketing agreement
|
- | - | - | - | (125,000,000 | ) | (125,000,000 | ) | ||||||||||||||||
Loss
on settlement of predecessor entity stockholder litigation
|
- | - | - | - | (2,000 | ) | (2,000 | ) | ||||||||||||||||
Loss
on debt conversion
|
- | - | - | - | (250,000 | ) | (250,000 | ) | ||||||||||||||||
Expenses
incurred as part of recapitalization transaction
|
- | - | - | - | (249,252 | ) | (249,252 | ) | ||||||||||||||||
Debt
issue costs including interest expense, of which none, none, none,
$150,000, $1,336,320 and $1,336,320 is to be satisfied in Company Common
Stock and none, none, none, none, $32,000, and $32,000 incurred to related
parties
|
(3,549 | ) | (769 | ) | (4,393 | ) | (200,693 | ) | (1,601,744 | ) | (1,606,137 | ) | ||||||||||||
(525,350 | ) | (14,079 | ) | (1,031,495 | ) | (179,804 | ) | (128,494,533 | ) | (129,526,028 | ) | |||||||||||||
Net
loss
|
$ | (1,796,358 | ) | $ | (1,129,891 | ) | $ | (3,496,050 | ) | (2,381,370 | ) | $ | (146,744,021 | ) | $ | (150,240,071 | ) | |||||||
Basic
and diluted net loss per weighted-average shares common stock
outstanding
|
$ | (0.003 | ) | $ | (0.002 | ) | $ | (0.005 | ) | (0.004 | ) | $ | (0.232 | ) | $ | (0.237 | ) | |||||||
Weighted-average
number of shares of common stock outstanding
|
678,452,244 | 656,381,335 | 678,452,244 | 656,232,322 | 633,667,055 | 634,146,361 |
Series
A Convertible
Preferred
Stock
|
Series
C Convertible
Preferred
Stock
|
Common
Stock
|
Common
Stock
|
|||||||||||||||||||||||||||||
Shares
to
be
issued
|
Amount
|
Shares
to
be
issued
|
Amount
|
Shares
to
be
issued
|
Amount
|
Shares
issued
|
Amount
|
|||||||||||||||||||||||||
Balance,
November 14, 2005 pursuant to recapitalization transaction
|
—
|
$
|
—
|
—
|
$
|
—
|
—
|
$
|
—
|
25,543,240
|
$
|
255
|
||||||||||||||||||||
Common
stock conversion and settlement of senior note pursuant to
recapitalization transaction
|
—
|
—
|
—
|
—
|
—
|
—
|
624,000,000
|
6,240
|
||||||||||||||||||||||||
Net
loss for the period from November 15, 2005 to December 31,
2005
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||||||||
Balance,
December 31, 2005
|
-
|
$
|
-
|
-
|
$
|
-
|
-
|
$
|
-
|
649,543,240
|
$
|
6,495
|
||||||||||||||||||||
Common
stock to be issued for cash received by Company
|
—
|
—
|
—
|
—
|
985,000
|
10
|
—
|
—
|
||||||||||||||||||||||||
Net
loss for the year
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||||||||
Balance,
December 31, 2006
|
-
|
$
|
-
|
-
|
$
|
-
|
985,000
|
$
|
10
|
649,543,240
|
$
|
6,495
|
||||||||||||||||||||
Common
stock to be issued for cash received by Company
|
—
|
—
|
—
|
—
|
500,000
|
5
|
—
|
—
|
||||||||||||||||||||||||
Series
A Convertible Preferred Stock to be issued for cash received by
Company
|
280,000
|
280,000
|
-
|
-
|
—
|
—
|
—
|
—
|
||||||||||||||||||||||||
Common
stock issued in settlement of predecessor entity stockholder
litigation
|
—
|
—
|
—
|
—
|
-
|
-
|
200,000
|
2
|
||||||||||||||||||||||||
Common
stock to be issued for directors' compensation
|
—
|
—
|
—
|
—
|
1,000,685
|
10
|
—
|
—
|
||||||||||||||||||||||||
Net
loss for the year
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||||||||
Balance,
December 31, 2007
|
280,000
|
$
|
280,000
|
-
|
$
|
-
|
2,485,685
|
$
|
25
|
649,743,240
|
$
|
6,497
|
||||||||||||||||||||
Series
A Convertible Preferred Stock to be issued for cash received by
Company
|
75,000
|
75,000
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||||||||
Series
C Convertible Preferred Stock to be issued for cash received by
Company
|
—
|
—
|
25,000
|
25,000
|
—
|
—
|
—
|
—
|
||||||||||||||||||||||||
Common
Stock issued and to be issued for cash received by Company
|
—
|
—
|
—
|
—
|
305,000
|
3
|
250,000
|
3
|
||||||||||||||||||||||||
Common
stock to be issued for directors' compensation
|
—
|
—
|
—
|
—
|
1,000,000
|
10
|
—
|
—
|
||||||||||||||||||||||||
Debt
issue costs to be satisfied in Company Common Stock
|
—
|
—
|
—
|
—
|
4,704,000
|
47
|
3,000,000
|
30
|
||||||||||||||||||||||||
Common
stock to be issued for purchase of common stock
|
—
|
—
|
—
|
—
|
1,000,000
|
10
|
—
|
—
|
||||||||||||||||||||||||
Common
stock to be issued for consulting and marketing services
|
—
|
—
|
—
|
—
|
2,700,000
|
27
|
—
|
—
|
||||||||||||||||||||||||
Common
stock issued for consulting and marketing services
|
—
|
—
|
—
|
—
|
—
|
—
|
2,250,000
|
23
|
||||||||||||||||||||||||
Net
loss for twelve months ended December 31, 2008
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||||||||
Balance,
December 31, 2008
|
355,000
|
$
|
355,000
|
25,000
|
$
|
25,000
|
12,194,685
|
$
|
122
|
655,243,240
|
$
|
6,552
|
||||||||||||||||||||
Series
A Convertible Preferred Stock converted into common stock
|
(355,000
|
)
|
(355,000
|
)
|
-
|
-
|
—
|
—
|
7,100,000
|
71
|
||||||||||||||||||||||
Series
C Convertible Preferred Stock converted into common stock
|
-
|
-
|
(25,000
|
)
|
(25,000
|
)
|
—
|
—
|
500,000
|
5
|
||||||||||||||||||||||
Common
Stock to be issued for cash received by Company
|
—
|
—
|
—
|
—
|
2,500,000
|
25
|
—
|
—
|
||||||||||||||||||||||||
Common
stock to be issued for directors' compensation
|
—
|
—
|
—
|
—
|
1,000,000
|
10
|
—
|
—
|
||||||||||||||||||||||||
Debt
issue costs to be satisfied in Company Common Stock
|
—
|
—
|
—
|
—
|
16,000,000
|
160
|
—
|
—
|
||||||||||||||||||||||||
Debt
issue costs satisfied in Company Common Stock
|
—
|
—
|
—
|
—
|
-
|
-
|
1,000,000
|
10
|
||||||||||||||||||||||||
Common
stock issued for reset of previous subscription agreement
|
—
|
—
|
—
|
—
|
—
|
—
|
138,095
|
2
|
||||||||||||||||||||||||
Common
stock to be issued for reset of previous subscription
agreement
|
—
|
—
|
—
|
—
|
1,109,999
|
11
|
-
|
-
|
||||||||||||||||||||||||
Common
stock issued for debt conversion
|
—
|
—
|
—
|
—
|
-
|
-
|
14,470,909
|
145
|
||||||||||||||||||||||||
Net
loss for the year ended December 31, 2009
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||||||||
Balance,
December 31, 2009
|
0
|
$
|
0
|
0
|
$
|
0
|
32,804,684
|
$
|
328
|
678,452,244
|
$
|
6,785
|
||||||||||||||||||||
Common
stock to be issued for directors' compensation
|
—
|
—
|
—
|
—
|
375,000
|
4
|
—
|
—
|
||||||||||||||||||||||||
Net
loss for the period ended June 30, 2010
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||||||||
Balance,
June 30, 2010
|
0
|
$
|
0
|
0
|
$
|
0
|
33,179,684
|
$
|
332
|
678,452,244
|
$
|
6,785
|
Additional
Paid-in
Capital
|
Accumulated
Deficit
|
Total
|
||||||||||
Balance,
November 14, 2005 pursuant to recapitalization transaction
|
$
|
(2,674,761
|
)
|
$
|
—
|
$
|
(2,674,506
|
)
|
||||
Common
stock conversion and settlement of senior note pursuant to
recapitalization transaction
|
125,907,967
|
—
|
125,914,207
|
|||||||||
Net
loss for the period from November 15, 2005 to December 31,
2005
|
—
|
(1,272,258
|
)
|
(1,272,258
|
)
|
|||||||
Balance,
December 31, 2005
|
$
|
123,233,206
|
$
|
(1,272,258
|
)
|
$
|
121,967,443
|
|||||
Common
stock to be issued for cash received by Company
|
984,990
|
—
|
985,000
|
|||||||||
Net
loss for the year
|
—
|
(3,514,445
|
)
|
(3,514,445
|
)
|
|||||||
Balance,
December 31, 2006
|
$
|
124,218,196
|
$
|
(4,786,703
|
)
|
$
|
119,437,998
|
|||||
Common
stock to be issued for cash received by Company
|
499,995
|
—
|
500,000
|
|||||||||
Series
A Convertible Preferred Stock to be issued for cash received by
Company
|
—
|
—
|
280,000
|
|||||||||
Common
stock issued in settlement of predecessor entity stockholder
litigation
|
11,998
|
—
|
12,000
|
|||||||||
Common
stock to be issued for directors' compensation
|
60,031
|
—
|
60,041
|
|||||||||
Net
loss for the year
|
—
|
(130,076,689
|
)
|
(130,076,689
|
)
|
|||||||
Balance,
December 31, 2007
|
$
|
124,790,220
|
$
|
(134,863,392
|
)
|
$
|
(9,786,650
|
)
|
||||
Series
A Convertible Preferred Stock to be issued for cash received by
Company
|
—
|
—
|
75,000
|
|||||||||
Series
C Convertible Preferred Stock to be issued for cash received by
Company
|
—
|
—
|
25,000
|
|||||||||
Common
Stock issued and to be issued for cash received by Company
|
104,996
|
—
|
105,002
|
|||||||||
Common
stock to be issued for directors' compensation
|
77,490
|
—
|
77,500
|
|||||||||
Debt
issue costs to be satisfied in Company Common Stock
|
536,243
|
—
|
536,320
|
|||||||||
Common
stock to be issued for purchase of common stock
|
49,990
|
—
|
50,000
|
|||||||||
Common
stock to be issued for consulting and marketing services
|
245,969
|
—
|
245,996
|
|||||||||
Common
stock issued for consulting and marketing services
|
122,481
|
—
|
122,504
|
|||||||||
Net
loss for twelve months ended December 31, 2008
|
—
|
(5,360,576
|
)
|
(5,360,576
|
)
|
|||||||
Balance,
December 31, 2008
|
$
|
125,927,389
|
$
|
(140,223,968
|
)
|
$
|
(13,909,905
|
)
|
||||
Series
A Convertible Preferred Stock converted into common stock
|
354,929
|
—
|
-
|
|||||||||
Series
C Convertible Preferred Stock converted into common stock
|
24,995
|
—
|
-
|
|||||||||
Common
Stock to be issued for cash received by Company
|
249,975
|
—
|
250,000
|
|||||||||
Common
stock to be issued for directors' compensation
|
34,990
|
—
|
35,000
|
|||||||||
Debt
issue costs to be satisfied in Company Common Stock
|
719,840
|
—
|
720,000
|
|||||||||
Debt
issue costs satisfied in Company Common Stock
|
79,990
|
—
|
80,000
|
|||||||||
Common
stock issued for reset of previous subscription agreement
|
5,523
|
—
|
5,525
|
|||||||||
Common
stock to be issued for reset of previous subscription
agreement
|
44,389
|
—
|
44,400
|
|||||||||
Common
stock issued for debt conversion
|
771,855
|
—
|
772,000
|
|||||||||
Net
loss for the year ended December 31, 2009
|
—
|
(6,520,053
|
)
|
(6,520,053
|
)
|
|||||||
Balance,
December 31, 2009
|
$
|
128,213,875
|
$
|
(146,744,021
|
)
|
$
|
(18,523,033
|
)
|
||||
Common
stock to be issued for directors' compensation
|
3,746
|
—
|
3,750
|
|||||||||
Net
loss for the period ended June 30, 2010
|
—
|
(3,496,050
|
)
|
(3,496,050
|
)
|
|||||||
Balance,
June 30, 2010
|
$
|
128,217,621
|
$
|
(150,240,071
|
)
|
$
|
(22,015,333
|
)
|
For the
Six Months
ended
June 30,
2010
|
For the
Six Months
ended
June 30,
2009
|
Accumulated
During the
Development
Stage for the
Period From
Inception
(November
15,
2005) to
December 31,
2009
|
Accumulated
During the
Development
Stage for the
Period From
Inception
(November
15,
2005) to
June 30,
2010
|
|||||||||||||
Net
loss
|
$
|
(3,496,050
|
)
|
$
|
(2,381,370
|
)
|
$
|
(146,744,021
|
)
|
$
|
(150,240,071
|
)
|
||||
Adjustments
to reconcile net loss to net cash (used in) operating
activities:
|
||||||||||||||||
Net
non-cash change in stockholders’ equity due to recapitalization
transaction
|
-
|
-
|
1,264,217
|
1,264,217
|
||||||||||||
Loss
on write-off of marketing and distribution agreement
|
-
|
-
|
125,000,000
|
125,000,000
|
||||||||||||
Common
stock issued for reset of previous subscription agreement
|
-
|
5,525
|
5,525
|
5,525
|
||||||||||||
Common
stock to be issued for reset of previous subscription
agreement
|
-
|
44,400
|
44,400
|
44,400
|
||||||||||||
Debt
issue costs to be satisfied in Company Common Stock
|
-
|
70,000
|
1,256,320
|
1,256,320
|
||||||||||||
Debt
issue costs satisfied in Company Common Stock
|
-
|
80,000
|
80,000
|
80,000
|
||||||||||||
Common
stock issued for debt conversion
|
-
|
-
|
772,000
|
772,000
|
||||||||||||
Common
stock issued for conversion of due to Related party
|
-
|
(39,000
|
)
|
(39,000
|
)
|
|||||||||||
Debt
issue costs paid in cash
|
-
|
-
|
50,000
|
50,000
|
||||||||||||
Common
stock issued for marketing services
|
-
|
-
|
122,500
|
122,500
|
||||||||||||
Common
stock to be issued for consulting services
|
-
|
-
|
246,007
|
246,007
|
||||||||||||
Increase
in prepaid expenses
|
-
|
-
|
-
|
-
|
||||||||||||
Stock-based
directors' compensation to be issued
|
3,750
|
15,000
|
172,541
|
176,291
|
||||||||||||
Changes
in operating asset and liabilities:
|
||||||||||||||||
Increase
in accounts and accrued expenses payable
|
1,882,146
|
915,128
|
7,072,050
|
8,954,196
|
||||||||||||
Estimated
liability for legal judgment obtained by predecessor entity
shareholder
|
31,602
|
31,602
|
1,266,695
|
1,298,297
|
||||||||||||
Net
cash (used in) operating activities
|
(1,578,552
|
)
|
(1,219,715
|
)
|
(9,430,766
|
)
|
(11,009,319
|
)
|
||||||||
Cash
flows from investing activities:
|
||||||||||||||||
Cash
acquired as part of merger transaction
|
-
|
-
|
39,576
|
39,576
|
||||||||||||
Advances
to related party
|
(24,500
|
)
|
(27,000
|
)
|
(900,275
|
)
|
(924,775
|
)
|
||||||||
Net
cash (used in) investing activities
|
(24,500
|
)
|
(27,000
|
)
|
(860,699
|
)
|
(885,199
|
)
|
||||||||
Cash
flows from financing activities:
|
||||||||||||||||
Proceeds
of issuance of note payable
|
252,000
|
488,269
|
1,869,000
|
2,121,000
|
||||||||||||
Proceeds
of loans received from related parties
|
-
|
30,000
|
1,875,000
|
1,875,000
|
||||||||||||
Repayment
towards loan from related party
|
-
|
(5,000
|
)
|
(179,425
|
)
|
(179,425
|
)
|
|||||||||
Net
increase in due to related parties attributed to operating expenses paid
on the Company’s behalf by the related party
|
1,350,963
|
483,520
|
4,444,981
|
5,795,944
|
||||||||||||
Net
increase in investments/capital contributed
|
-
|
250,000
|
2,232,000
|
2,232,000
|
||||||||||||
Advances
from senior advisor
|
-
|
-
|
50,000
|
50,000
|
||||||||||||
Net
cash provided by financing activities
|
1,602,963
|
1,246,789
|
10,291,556
|
11,894,519
|
||||||||||||
Net
change in cash
|
(89
|
)
|
74
|
91
|
2
|
|||||||||||
Cash
balance at beginning of period
|
91
|
16
|
-
|
-
|
||||||||||||
Cash
balance at end of period
|
$
|
2
|
90
|
$
|
91
|
$
|
2
|
|||||||||
Supplemental
disclosures of cash flow information:
|
||||||||||||||||
Cash
paid during the period for:
|
||||||||||||||||
Income
taxes
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||
Interest
expense
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||
Non-cash
investing and financing activities:
|
||||||||||||||||
Non-cash
purchase of marketing and distribution agreement
|
$
|
-
|
$
|
-
|
$
|
125,000,000
|
$
|
125,000,000
|
||||||||
Settlement
of senior note payable through issuance of convertible preferred
stock
|
$
|
-
|
$
|
-
|
$
|
125,000,000
|
$
|
125,000,000
|
||||||||
Non-cash
acquisition of accrued expenses in recapitalization
|
$
|
-
|
$
|
-
|
$
|
421,041
|
$
|
421,041
|
||||||||
Non-cash
acquisition of notes payable in recapitalization
|
$
|
-
|
$
|
-
|
$
|
220,000
|
$
|
220,000
|
|
1.
|
Significant underperformance
relative to expected historical or projected future operating
results;
|
|
2.
|
Significant changes in the manner
of use of the acquired assets or the strategy for the overall business;
and
|
|
3.
|
Significant negative industry or
economic trends.
|