Delaware
|
47-0929885
|
(State
or other jurisdiction
|
(I.R.S.
Employer
|
of
incorporation or
|
Identification
|
organization)
|
Number)
|
10701
Corporate Drive, Suite 150
|
|
Stafford,
Texas
|
77477
|
(Address
of principal
|
(Zip
Code)
|
executive
offices)
|
Yes
|
x
|
No
|
¨
|
Yes
|
¨
|
No
|
x
|
ENERTECK
CORPORATION
|
||
TABLE
OF CONTENTS
|
||
PART
I
|
||
Page
|
||
Item
1.
|
Description
of Business
|
3
|
Item
2.
|
Description
of Property
|
15
|
Item
3.
|
Legal
Proceedings
|
15
|
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
15
|
PART
II
|
||
Item
5.
|
Market
for Common Equity, Related Stockholder Matters
|
|
and
Small Business Issuer Purchases of Equity Securities
|
15
|
|
Item
6.
|
Management’s
Discussion and Analysis or Plan of Operation
|
17
|
Item
7.
|
Financial
Statements
|
21
|
Item
8.
|
Changes
in and Disagreements with Accountants on Accounting
|
|
and
Financial Disclosure
|
21
|
|
Item
8A.
|
Controls
and Procedures
|
21
|
Item
8B.
|
Other
Information
|
21
|
PART
III
|
||
Item
9.
|
Directors,
Executive Officers, Promoters and Control Persons;
|
|
Compliance
with Section 16(a) of the Exchange Act
|
21
|
|
Item
10.
|
Executive
Compensation
|
23
|
Item
11.
|
Security
Ownership of Certain Beneficial Owners and Management
|
|
and
Related Stockholder Matters
|
25
|
|
Item
12.
|
Certain
Relationships and Related Transactions
|
26
|
Item
13.
|
Exhibits
|
27
|
Item
14.
|
Principal
Accountant Fees and Services
|
28
|
Signatures
|
29
|
Item
1.
|
Description
of Business.
|
· |
EnerBurn
was clearly beginning to gain market
acceptance;
|
· |
the
gross margins associated with EnerBurn sales would support the business
model, since existing customers would likely continue to buy the
product
due to the significant impact on diesel fuel savings and reduced
emissions;
|
· |
EnerBurn
had been professionally tested extensively in field applications
as well
as in the laboratory, clearly demonstrating its effectiveness in
increasing fuel economy and reducing emissions and engine
wear;
|
· |
use
of the product in diesel applications has a profound impact on a
cleaner
environment.
|
· |
Difficulty
getting it to start burning o Difficulty getting it to burn completely
o
Tendency to wax and gel
|
· |
With
introduction of low sulfur fuel, reduced
lubrication
|
· |
Soot
clogging injector nozzles
|
· |
Particulate
emissions
|
· |
Water
in the fuel
|
· |
Bacterial
growth
|
Product
|
Application
|
-----------------------
|
---------------------
|
EnerBurn
EC5805A
|
U.S.
On-Road Market
|
EnerBurn
EC5931A
|
U.S.
Off-Road Market
|
EnerBurn
EC5805C
|
International
Market
|
· |
An
EnerBurn proof of performance demonstration of a long haul truck
fleet
began in August of 1998. The number of trucks treated with EnerBurn
exceeded 3,000-Century Class Freightliners, most of that were equipped
with Caterpillar or similar type engines. This company’s measurable fuel
savings averaged 10.4% over a 3 plus year period while using EnerBurn,
resulting in annual fuel savings in excess of $6.5 million. In addition,
the company’s maintenance department observed significant reductions in
metal loss in crankcase wear-parts, although they did not attempt
to
quantify the value of this
phenomenon.
|
· |
A
fleet of 24 three-year-old 1400 horsepower Morrison Knudson MK1500
locomotives with Caterpillar 3512 diesel engines were used for a
12-month
proof of performance demonstration of the effectiveness of EnerBurn.
This
demonstration started on July 1, 1999 and clearly documented a 10.8%
reduction in fuel consumption and a 9.5% reduction in Brake Specific
Fuel
Consumption (“BSFC”). The demonstration also reflected a significant
reduction in engine wear, confirmed by a 56% reduction in copper
content
of the lube oil.
|
· |
Three
maritime vessels were selected from a large fleet, based on size
and
typical routes for accessibility of regular fueling at this company’s bulk
fueling barge. A proof of performance protocol was developed under
the
guidance and supervision of this company’s management. The base line
demonstration commenced on July 11, 2001 and the final demonstration
was
performed on February 28, 2002. One of the three demonstration vessels
represented an untreated placebo; two were treated with EnerBurn.
The two
treated vessels exhibited a measured reduction in fuel consumption
of 7%
and 9.9%, while the untreated placebo experienced nearly a 10% increase
in
fuel consumption. Additionally five vessels with different diesel
engines
were selected for proof of performance under the same protocols yielding
results in excess of 10% in fuel savings, significant reductions
in
opacity, from 33%-86%, reductions of NOx emissions between 11% and
20%.
|
ENERGY
USE
|
2001
(THOUSAND GALLONS)
|
U.S.
Total
|
58,971,486
|
Residential
|
6,263,440
|
Commercial
|
3,505,057
|
Industrial
|
2,323,797
|
Oil
Company
|
820,321
|
Farm
|
3,427,343
|
Electric
Power
|
1,510,273
|
Railroad
|
2,951,831
|
Vessel
Bunkering
|
2,093,252
|
On-Highway
Diesel
|
33,215,320
|
Military
|
346,060
|
Off-Highway
Diesel
|
2,514,791
|
· |
effectiveness
of the product;
|
· |
cost;
|
· |
proprietary
technology;
|
· |
ease
of use; and
|
· |
quality
of customer service and support.
|
· |
favorable
pricing vis a vis projected savings from increased fuel
efficiency
|
· |
the
ability to establish the reliability of EnerBurn products relative
to
available fleet data
|
· |
public
perception of the product
|
· |
establishing
of product brand recognition through customers with large trucking,
railroad and maritime fleets
|
· |
active
participation in industry trade
shows
|
· |
public
relations efforts directed at target market trade press
|
Item
2.
|
Description
of Property.
|
Item
4.
|
Submission
of Matters to a Vote of Security
Holders.
|
Item
5.
|
Market
for Common Equity, Related Stockholder Matters
and
|
Small
Business Issuer Purchases of Equity
Securities.
|
Period
|
Bid
Prices
|
||||||
Year
ended December 31, 2004:
|
High
|
Low
|
|||||
Jan.
1, 2004 to March 31, 2004
|
$
|
3.20
|
$
|
1.30
|
|||
April
l, 2004 to June 30, 2004
|
$
|
2.35
|
$
|
1.30
|
|||
July
1, 2004 to Sept. 30, 2004
|
$
|
1.90
|
$
|
0.75
|
|||
Oct.
1, 2004 to Dec. 31, 2004
|
$
|
1.02
|
$
|
0.31
|
Year
ended December 31, 2005:
|
High
|
Low
|
|||||
Jan.
1, 2005 to March 31, 2005
|
$
|
0.39
|
$
|
0.15
|
|||
April
l, 2005 to June 30, 2005
|
$
|
0.83
|
$
|
0.18
|
|||
July
1, 2005 to Sept. 30, 2005
|
$
|
2.32
|
$
|
0.83
|
|||
Oct.
1, 2005 to Dec. 31, 2005
|
$
|
2.38
|
$
|
1.80
|
|
||||||||||
|
|
|||||||||
|
|
|
||||||||
|
|
|
||||||||
|
|
|
||||||||
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
|
-0-
|
-0-
|
1,000,000
(1
|
)
|
||||||
Equity
compensation
|
||||||||||
plans
not approved
|
||||||||||
by
security holders
|
4,406,650
(2
|
)
|
$
|
1.34
|
N/A
|
|||||
Total
|
4,406,650
|
$
|
1.34
|
-0-
|
(1)
|
Represents
shares underlying the 2003 Employee Stock Option Plan. To date, no
options
have been issued pursuant to the Plan. The exercise prices will be
determined at the time of issuance.
|
(2)
|
Represents
shares underlying the individual grant of
warrants.
|
Item
6.
|
Management’s
Discussion and Analysis or Plan of Operation.
|
· |
EnerBurn
was clearly beginning to gain market
acceptance;
|
· |
the
gross margins associated with EnerBurn sales would support the business
model, since existing customers would likely continue to buy the
product
due to the significant impact on diesel fuel savings and reduced
emissions;
|
· |
EnerBurn
had been professionally tested extensively in field applications
as well
as in the laboratory, clearly demonstrating its effectiveness in
increasing fuel economy and reducing emissions and engine
wear;
|
· |
use
of the product in diesel applications has a profound impact on a
cleaner
environment.
|
Item
7.
|
Financial
Statements.
|
Item
8.
|
Changes
in and Disagreements with Accountants
|
on
Accounting and Financial
Disclosure.
|
Item
8A.
|
Controls
and Procedures.
|
Item
8B.
|
Other
Information.
|
Item
9.
|
Directors,
Executive Officers, Promoters and Control
Persons;
|
Compliance
with Section 16(a) of the Exchange
Act.
|
Annual
Compensation
|
Long-Term
Compensation
|
|||||||||||||||
Restricted
|
Shares
|
|||||||||||||||
Name
and Principal
|
Fiscal
|
Stock
|
Underlying
|
|||||||||||||
Position
|
Year
|
Salary
|
Bonus
|
Awards
|
Options
|
|||||||||||
Dwaine
Reese
(1)
|
2005
|
$
|
170,000
|
$
|
0
|
0
(2
|
)
|
0
|
||||||||
Chairman
of the
|
2004
|
$
|
26,600
|
$
|
0
|
0
|
0
|
|||||||||
Board
and Chief
|
2003
|
$
|
150,000
|
$
|
0
|
0
|
1,000,000
|
(1)
|
Mr.
Reese has served in these positions with both companies since shortly
after EnerTeck Sub was acquired on January 9, 2003. Prior thereto,
from
EnerTeck Sub’s inception on November 29, 2000, Mr. Reese served as the
President and Chief Executive Officer of EnerTeck Sub. The compensation
that is indicated here is his compensation from EnerTeck Sub for
the
periods indicated as its officer and director.
|
(2)
|
Does
not include 2,325,000 shares which the Board of Directors authorized
be
returned and reissued to Mr. Reese in December 2005. In March 2004,
Mr.
Reese had delivered 2,325,000 shares to the Company for cancellation
as
part of a corporate reorganization
and
restructuring.
|
*
|
Less
than 1%.
|
(1)
|
The
address for Mr. Reese is 10701 Corporate Drive, Suite 150, Stafford,
Texas.
|
(2)
|
Consists
of 2,450,000 shares held by BATL Bioenergy LLC (“BATL”) and 1,000,000
shares underlying warrants held by BATL. This information is based
solely
upon information reported in filings made to the SEC on behalf of
BATL.
The address for BATL is 7 Lakeside Drive, Rye, New
York.
|
(3)
|
Consists
of 50,000 shares held by Mr. Donino, 2,450,000 shares held by BATL,
212,850 shares held by BATL Management LP (“BATL Management”) and
1,000,000 shares underlying warrants held by BATL. As the president
and
managing member of BATL and the sole officer, director and shareholder
of
BATL Management’s general partner, Mr. Donino may be deemed to be the
beneficial owner of shares owned by BATL and BATL Management. BATL
Management is a family limited partnership whose members are certain
relatives and trusts for the benefit of certain relatives of Mr.
Donino.
This information is based solely upon information reported in filings
made
to the SEC on behalf of Thomas Donino, BATL and BATL Management.
The
address for Mr. Donino is 7 Lakeside Drive, Rye, New
York.
|
(4)
|
The
address for Mr. Aman is 6119 Apple Valley Lane, Houston,
Texas.
|
(5)
|
The
address for Mr. Cowles is 30 Lansdowne Drive, Larchmont, New
York.
|
(6)
|
Consists
of 565,500 shares held by Mr. Crow and 85,000 shares underlying warrants
held by him. The address for Mr. Crow 1410 Andover Street, Livingston,
Texas.
|
(7)
|
Consists
of 367,500 shares held by Mr. Ketchmark and 770,000 shares underlying
warrants held by Parrish Brian Partners, Inc., an entity owned and/or
controlled by Mr. Ketchmark. Mr. Ketchmark is a former officer and
director of the Company. The address for Mr. Ketchmark is P.O. Box
256,
Norwood, New Jersey.
|
(8)
|
Consists
of 100,000 shares underlying warrants held by Mr. Dicks. The address
for
Mr. Dicks is 10701 Corporate Drive, Suite 150, Stafford, Texas.
|
Item
13.
|
Exhibits. |
|
2.1
|
Share
Exchange Agreement
|
Exhibit
2.1 (1)
|
2.2
|
Plan
of Merger
|
Exhibit
2.2 (2)
|
2.3
|
Article
of Merger (Delaware)
|
Exhibit
2.3 (2)
|
2.4
|
Articles
of Merger (Washington)
|
Exhibit
2.4 (2)
|
3.1
|
Articles
of Incorporation (July 8, 2003 filing date)
|
Exhibit
3.1 (2)
|
3.2
|
Bylaws
|
Exhibit
3.2 (2)
|
4.1
|
Specimen
of Common Stock Certificate
|
Exhibit
4.1 (2)
|
4.2
|
Registrant’s
2003 Stock Option Plan
|
Exhibit
4.1 (3)
|
4.3
|
Registrant’s
2005 Stock Compensation Plan
|
Exhibit
99.1 (4)
|
4.4
|
Form
of Common Stock Purchase
Warrant
granted to various persons
at
various times from August 2003 to date
|
*
|
4.5
|
Registration
Rights Agreement dated December 8, 2005 between
|
|
the
Company and BATL Bioenergy LLC
|
Exhibit
4.1 (5)
|
|
4.6
|
Warrant
to purchase 1,000,000 shares issued to BATL Bioenergy LLC
|
Exhibit
4.2 (5)
|
10.1
|
Memorandum
of Understanding by and between the Registrant’s
Subsidiary
and RubyCat Technology dated February 1, 2003
|
Exhibit
10.22 (2)
|
10.2
|
Office
Lease dated February 1, 2001
|
Exhibit
10.23 (2)
|
10.3
|
Office
Lease Amendment dated March 31, 2003
|
Exhibit
10.24 (2)
|
10.4
|
Redemption
Agreement dated December 6, 2005 between the
|
|
Company
and Parrish B. Ketchmark
and
Parrish Brian Partners,
Inc.
|
Exhibit 10.1 (5) | |
10.5
|
Securities
Purchase Agreement dated December 8, 2005 between the
|
|
Company
and BATL Bioenergy LLC
|
Exhibit
10.2 (5)
|
|
21.1
|
*
|
|
23.1
|
*
|
|
31.1
|
Certification
of Chief Executive
Officer
pursuant to Section 302
|
|
of
the Sarbanes-Oxley Act of 2002 (Rules 13a-14 and 15d-14 of the
|
||
Exchange
Act)
|
*
|
|
31.2
|
Certification
of Principal
Financial Officer
pursuant to Section 302
of
the Sarbanes-Oxley Act of 2002 (Rules 13a-14 and 15d-14 of the
|
|
Exchange
Act)
|
*
|
|
32.1
|
Certification
pursuant to Section
906
of the Sarbanes-Oxley Act
|
|
of
2002 (18 U.S.C. 1350)
|
*
|
*
|
Filed
herewith.
|
(1)
|
Filed
as an exhibit to the Company’s Current Report on Form 8-K filed on January
23, 2003, and incorporated by reference
herein.
|
(2)
|
Filed
as an exhibit to the Company’s Registration Statement on Form SB-2, File
No. 333-108872, and incorporated by reference
herein.
|
(3)
|
Filed
as an exhibit to the Company’s Schedule 14A filed on August 12, 2003, and
incorporated by reference herein.
|
(4)
|
Filed
as an exhibit to the Company’s Registration Statement on Form S-8, File
No. 333-1258814, and incorporated by reference
herein.
|
(5)
|
Filed
as an exhibit to the Company’s Current Report on Form 8-K filed on
December 12, 2005, and incorporated by reference
herein.
|
Fee
Category
|
2005
Fees
|
2004
Fees
|
|||||
Audit
Fees
|
$
|
16,500
|
$
|
19,000
|
|||
Audit
Related Fees
|
$
|
0
|
$
|
0
|
|||
Tax
Fees
|
$
|
0
|
$
|
0
|
|||
All
Other Fees
|
$
|
0
|
$
|
0
|
|||
Total
Fees
|
$
|
16,500
|
$
|
19,000
|
Signature
|
Title
|
Date
|
/s/
Dwaine Reese
|
Chief
Executive Officer,
|
04/10/2006
|
Dwaine
Reese
|
Chairman
of the Board
|
|
and
Director
|
||
(Principal
Executive Officer)
|
||
/s/
Richard Dicks
|
Chief
Financial Officer
|
04/10/2006
|
Richard
B. Dicks
|
(Principal
Financial Officer)
|
|
/s/
Gary B. Aman
|
Director
|
04/06/2006
|
Gary
B. Aman
|
||
/s/
Jack D. Cowles
|
Director
|
04/07/2006
|
Jack
D. Cowles
|
||
/s/
Thomas F. Donino
|
Director
|
04/07/2006
|
Thomas
F. Donino
|
2005
|
2004
|
||||||
Revenues
|
$
|
48,093
|
$
|
179,393
|
|||
Cost
of goods sold
|
29,198
|
126,489
|
|||||
Gross
profit
|
18,895
|
52,904
|
|||||
Costs
and expenses:
|
|||||||
Salaries
|
337,490
|
380,464
|
|||||
Non-cash compensation
|
11,649,700
|
968,002
|
|||||
Depreciation
|
40,669
|
36,507
|
|||||
Other selling, general and administrative
|
216,350
|
528,477
|
|||||
Total
expenses
|
12,244,209
|
1,913,450
|
|||||
Loss
from operations
|
(12,225,314
|
)
|
(1,860,546
|
)
|
|||
Other
income (expense)
|
|||||||
Other income
|
30,115
|
343
|
|||||
Interest expense
|
(46,850
|
)
|
(2,684
|
)
|
|||
Loss on settlement of debt
|
(718,313
|
)
|
-
|
||||
Total
other income (expense)
|
(735,048
|
)
|
(2,341
|
)
|
|||
Net
loss
|
$
|
(12,960,362
|
)
|
$
|
(1,862,887
|
)
|
|
Net
loss per share:
|
|||||||
Basic and diluted
|
$
|
(1.14
|
)
|
$
|
(0.21
|
)
|
|
Weighted
average shares outstanding:
|
|||||||
Basic and diluted
|
11,393,897
|
8,668,750
|
Additional
|
||||||||||||||||
Common
Stock
|
Paid-in
|
Accumulated
|
||||||||||||||
Shares
|
Amount
|
Capital
|
Deficit
|
Total
|
||||||||||||
Balances,
December 31, 2003
|
10,792,025
|
$
|
10,792
|
$
|
3,406,101
|
$
|
(3,121,965
|
)
|
$
|
294,928
|
||||||
Exercise of warrants
|
224,000
|
224
|
224,576
|
--
|
224,800
|
|||||||||||
Exercise of cashless warrant
|
135,484
|
135
|
(135
|
)
|
--
|
--
|
||||||||||
Common stock for services
|
400,000
|
400
|
639,600
|
--
|
640,000
|
|||||||||||
Warrants issued for services
|
--
|
--
|
328,002
|
--
|
328,002
|
|||||||||||
Common stock cancelled
|
(3,000,000
|
)
|
(3,000
|
)
|
3,000
|
--
|
--
|
|||||||||
Net
loss
|
--
|
--
|
(1,862,887
|
)
|
(1,862,887
|
)
|
||||||||||
Balances,
December 31, 2004
|
8,551,509
|
8,551
|
4,601,144
|
(4,984,852
|
)
|
(375,157
|
)
|
|||||||||
Common stock for services
|
5,310,000
|
5,310
|
8,148,590
|
--
|
8,153,900
|
|||||||||||
Sale of common stock
|
2,700,000
|
2,700
|
3,247,300
|
--
|
3,250,000
|
|||||||||||
Settlement of debt
|
650,000
|
650
|
873,350
|
--
|
874,000
|
|||||||||||
Redemptions of common stock
|
(760,150
|
)
|
(760
|
)
|
760
|
--
|
--
|
|||||||||
Warrant expense
|
--
|
--
|
3,495,800
|
--
|
3,495,800
|
|||||||||||
Net loss
|
--
|
--
|
--
|
(12,960,362
|
)
|
(12,960,362
|
)
|
|||||||||
Balances,
December 31, 2005
|
16,451,359
|
$
|
16,451
|
$
|
20,366,944
|
$
|
(17,945,214
|
)
|
$
|
2,438,181
|
2005
|
2004
|
||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
|||||||
Net
loss
|
$
|
(
12,960,362
|
)
|
$
|
(1,862,887
|
)
|
|
Adjustments
to reconcile net loss to cash used in operating
activities:
|
|||||||
Depreciation
|
40,389
|
36,507
|
|||||
Common stock and warrants issued for services
|
11,649,700
|
968,002
|
|||||
Loss on settlement of debt
|
718,313
|
--
|
|||||
Changes
in operating assets and liabilities:
|
|||||||
Accounts receivable
|
(24,993
|
)
|
347,686
|
||||
Inventory
|
1,052
|
(4,856
|
)
|
||||
Prepaid expenses
|
--
|
7,655
|
|||||
Other current assets
|
(19,900
|
)
|
--
|
||||
Accounts payable
|
(221,406
|
)
|
225,643
|
||||
Accrued expenses and deferred revenue
|
168,752
|
(276,436
|
)
|
||||
NET
CASH USED IN OPERATING ACTIVITIES
|
(648,455
|
)
|
(558,686
|
)
|
|||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
|||||||
Capital expenditures
|
(20,074
|
)
|
(1,166
|
)
|
|||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
|||||||
Proceeds from sale of common stock
|
3,250,000
|
--
|
|||||
Proceeds from exercise of options and warrants
|
--
|
224,800
|
|||||
Proceeds from issuance of notes payable
|
115,057
|
60,000
|
|||||
Repayments of notes payable
|
(175,057
|
)
|
--
|
||||
NET
CASH PROVIDED BY FINANCING ACTIVITIES
|
3,190,000
|
284,800
|
|||||
NET
INCREASE (DECREASE) IN CASH
|
2,521,471
|
(275,052
|
)
|
||||
Cash,
beginning of period
|
798
|
275,850
|
|||||
Cash,
end of period
|
$
|
2,522,269
|
$
|
798
|
|||
SUPPLEMENTAL
DISCLOSURES:
|
|||||||
Cash
paid for interest
|
$
|
49,335
|
$
|
--
|
|||
Cash
paid for income taxes
|
--
|
--
|
|||||
NON-CASH
TRANSACTIONS:
|
|||||||
Stock issued for debt
|
$
|
874,000
|
$
|
--
|
Year
Ended
December
31,
|
||
2005
|
2004
|
|
Net
loss, as reported
|
$(12,960,362)
|
$(1,862,887)
|
Add:
Expense recorded
|
24,000
|
328,002
|
Deduct:
expense determined under the fair value based
method
for all awards
|
||
(223,723)
|
(510,797)
|
|
Pro
forma net loss
|
$(13,160,085)
|
$(2,045,682)
|
Loss
per share:
|
||
Basic
and diluted - as reported
|
$(1.14)
|
$(0.21)
|
Basic
and diluted - pro forma
|
$(1.16)
|
$(0.24)
|
Useful
Lives
|
|||||||
|
|
|
Amount
|
||||
Furniture
and fixtures
|
5-7
|
$
|
60,575
|
||||
Equipment
|
5-7
|
164,453
|
|||||
225,028
|
|||||||
Less:
accumulated depreciation
|
119,797
|
||||||
$
|
105,231
|
Deferred
tax assets
|
$
|
1,466,000
|
||
Valuation
allowance
|
(1,466,000
|
)
|
||
$-
|
$ | - |
Weighted
|
|
||||||
|
|
|
|
average
|
|
||
|
|
Warrants
|
|
Share
Price
|
|||
Outstanding
at December 31, 2003
|
3,025,650
|
$
|
1.06
|
||||
Year
ended December 31, 2004:
|
|||||||
Granted
|
705,000
|
1.16
|
|||||
Exercised
|
(424,000
|
)
|
0.77
|
||||
Expired
|
-
|
-
|
|||||
Outstanding
at December 31, 2004
|
3,306,650
|
1.12
|
|||||
Year
ended December 31, 2005:
|
|||||||
Granted
|
1,100,000
|
2.00
|
|||||
Exercised
|
-
|
-
|
|||||
Expired
|
-
|
-
|
|||||
Outstanding
at December 31, 2005
|
4,406,650
|
$
|
1.34
|
Number
of
Warrants
|
Weighted
Average
Remaining
Life
|
Exercisable
Number
of
Warrants
|
|
Exercise
Price
|
|||
$1.00
|
1,430,000
|
2.6
|
1,430,000
|
$1.20
|
1,874,150
|
2.8
|
1,874,150
|
$2.00
|
1,100,000
|
4.9
|
1,100,000
|
$3.40
|
2,500
|
2.5
|
2,500
|
4,406,650
|
4,406,650
|
December
31,
|
Amount
|
|||
2006
|
$
|
48,060
|
||
2007
|
12,012
|