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)
|
Page
|
||
PART
I
|
||
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
|
25
|
Item
8.
|
Changes
in and Disagreements with Accountants on Accounting
|
|
and
Financial Disclosure
|
25
|
|
Item
8A.
|
Controls
and Procedures
|
26
|
Item
8B.
|
Other
Information
|
26
|
PART
III
|
||
Item
9.
|
Directors,
Executive Officers, Promoters, Control Persons and
Corporate
|
|
Governance;
Compliance with Section 16(a) of the Exchange Act
|
26
|
|
Item
10.
|
Executive
Compensation
|
28
|
Item
11.
|
Security
Ownership of Certain Beneficial Owners and Management
|
|
and
Related Stockholder Matters
|
29
|
|
Item
12.
|
Certain
Relationships and Related Transactions,
|
|
and
Director Independence
|
30
|
|
Item
13.
|
Exhibits
|
31
|
Item
14.
|
Principal
Accountant Fees and Services
|
32
|
Signatures
|
33
|
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%.
|
Annual
consumption of
|
||||
Diesel
Fuel - Billion USG/Year
|
||||
United
States
|
60
|
|||
Europe
|
60
|
|||
Pacific
Rim
|
50
|
|||
Rest
of the World
|
40
|
|||
Total
Gallons Consumption
|
210
|
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
|
Item
2.
|
Description
of Property.
|
Item 3. |
Legal
Proceedings.
|
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, 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
|
Year
ended December 31, 2006:
|
High
|
Low
|
|||||
Jan.
1, 2006 to March 31, 2006
|
$
|
2.39
|
$
|
1.65
|
|||
April
l, 2006 to June 30, 2006
|
$
|
2.11
|
$
|
1.40
|
|||
July
1, 2006 to Sept. 30, 2006
|
$
|
1.90
|
$
|
1.10
|
|||
Oct.
1, 2006 to Dec. 31, 2006
|
$
|
1.25
|
$
|
0.53
|
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
|
4,426,650
|
(2)
|
$
|
1.34
|
N/A
|
|||||
Total
|
4,426,650
|
$
|
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, Control Persons and Corporate Governance;
Compliance with Section 16(a) of the Exchange
Act.
|
Name
|
Age
|
Present
Position
and
Offices
|
Has
Served as
Director
Since
|
|||
Dwaine
Reese
|
64
|
Chairman
of the
|
January
2003
|
|||
Board,
Chief Executive
|
||||||
|
Officer
and Director
|
|||||
Gary
B. Aman
|
59
|
Director
|
March
2005
|
|||
Jack
D. Cowles
|
46
|
Director
|
March
2005
|
|||
Thomas
F. Donino
|
45
|
Director
|
December
2005
|
|||
Stan
Crow
|
58
|
President
|
-
|
|||
Richard
B. Dicks
|
59
|
Chief
Financial Officer
|
-
|
Item 10. |
Executive
Compensation.
|
Name
and Principal Position
|
Year
|
Salary
($)
|
Bonus
($)
|
Stock
Awards
($)
|
Option
Awards
($)
|
Non-Equity
Incentive Plan Compensation
($)
|
Nonqualified
Deferred
Compensation
Earnings
($)
|
All
Other Compensation
($)
|
Total
|
Dwaine
Reese, Chairman of the Board and Chief Executive Officer
|
2006
2005
|
$269,520
(1)
170,000
(2)
|
$0
0
|
$0
0
(3)
|
$0
0
|
$0
0
|
$0
0
|
$7,531
(4)
6,941
(4)
|
$277,051
176,941
|
(1)
|
Includes
$104,500 of accrued salary for 2004 which was paid to Mr. Reese in
2006.
|
(2)
|
Includes
$20,000 of accrued salary for 2004 which was paid to Mr. Reese in
2005.
|
(3)
|
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.
|
(4)
|
Mr.
Reese was reimbursed $7,531 and $6,941 in 2006 and 2005, respectively,
for
health insurance costs.
|
Item 11. |
Security
Ownership of Certain Beneficial Owners and Management
and
Related Stockholder
Matters.
|
Name
of Beneficial Owner
|
Amount
and Nature
of
Beneficial Ownership
|
Percent
of
Class
|
|||||
Dwaine
Reese
|
3,555,000
|
(1)
|
21.2
|
%
|
|||
BATL
Bioenergy LLC
|
3,450,000
|
(2)
|
19.4
|
%
|
|||
Thomas
F. Donino
|
4,899,750
|
(3)
|
27.5
|
%
|
|||
Gary
B. Aman
|
660,000
|
(4)
|
3.9
|
%
|
|||
Jack
D. Cowles
|
398,550
|
(5)
|
2.4
|
%
|
|||
Stan
Crow
|
650,500
|
(6)
|
3.9
|
%
|
|||
Richard
B. Dicks
|
100,000
|
(7)
|
*
|
||||
All
Executive Officers and
|
|||||||
Directors
as a Group (6 persons)
|
10,263,800
|
57.1
|
%
|
*
|
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 1,046,550 shares held by Mr. Donino, 2,450,000 shares held by
BATL,
374,700 shares held by BATL Management LP (“BATL Management”), 1,000,000
shares underlying warrants held by BATL and 28,500 shares underlying
warrants held by Mr. Donino. 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 100,000 shares underlying warrants held by Mr. Dicks. The address
for
Mr. Dicks is 10701 Corporate Drive, Suite 150, Stafford, Texas.
|
Item 12. |
Certain
Relationships and Related Transactions, and Director
Independence.
|
Item 13. |
Exhibits.
|
Incorporated
by
Reference
to
|
||||
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
|
Exhibit
4.4 (5)
|
||
4.5
|
Registration
Rights Agreement dated December 8, 2005 between the Company and BATL
Bioenergy LLC
|
Exhibit
4.1 (6)
|
||
4.6
|
Warrant
to purchase 1,000,000 shares issued to BATL Bioenergy LLC
|
Exhibit
4.2 (6)
|
||
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
|
Second
Amendment to Lease Agreement
|
*
|
||
10.5
|
Third
Amendment to Lease Agreement
|
*
|
||
10.6
|
Redemption
Agreement dated December 6, 2005 between the Company and Parrish
B.
Ketchmark and Parrish Brian Partners, Inc.
|
Exhibit
10.1 (6)
|
||
10.7
|
Securities
Purchase Agreement dated December 8, 2005 between the Company and
BATL
Bioenergy LLC
|
Exhibit
10.2 (6)
|
||
10.8
|
Asset
Purchase Agreement dated as of July 13, 2006
|
Exhibit
2.1 (7)
|
||
10.9
|
Manufacturing
and Supply Agreement dated August 18, 2006
|
*
|
||
21.1
|
Subsidiaries
of the Registrant
|
*
|
||
23.1
|
Consent
of Malone & Bailey, P.C.
|
*
|
||
23.2
|
Consent
of Philip Vogel & Co. PC
|
*
|
||
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 Annual Report on Form 10-KSB for the year
ended December 31, 2005, and incorporated by reference
herein.
|
(6)
|
Filed
as an exhibit to the Company’s Current Report on Form 8-K filed on
December 12, 2005, and incorporated by reference
herein.
|
(7)
|
Filed
as an exhibit to the Company’s Current Report on Form 8-K filed on July
19, 2006, and incorporated by reference
herein.
|
Item 14. |
Principal
Accountant Fees and
Services.
|
Fee
Category
|
2006
Fees
|
|
2005
Fees
|
||||
|
|||||||
Audit
Fees
|
$
|
30,710
|
$
|
16,500
|
|||
Audit
Related Fees
|
$
|
0
|
$
|
0
|
|||
Tax
Fees
|
$
|
0
|
$
|
0
|
|||
All
Other Fees
|
$
|
0
|
$
|
0
|
|||
Total
Fees
|
$
|
30,710
|
$
|
16,500
|
ENERTECK
CORPORATION
(Registrant)
|
||
|
|
|
By: | /s/ Dwaine Reese | |
Dwaine Reese, |
||
Chief Executive Officer | ||
Dated: April 16, 2007 |
Signature
|
Title
|
Date
|
||
/s/
Dwaine Reese
|
Chief
Executive Officer,
|
04/16/2007
|
||
Dwaine
Reese
|
Chairman
of the Board
|
|||
and
Director
|
||||
(Principal
Executive Officer)
|
||||
/s/
Richard B. Dicks
|
Chief
Financial Officer
|
04/16/2007
|
||
Richard
B. Dicks
|
(Principal
Financial Officer)
|
|||
/s/
Gary B. Aman
|
Director
|
04/16/2007
|
||
Gary
B. Aman
|
||||
/s/
Jack D. Cowles
|
Director
|
04/16/2007
|
||
Jack
D. Cowles
|
||||
/s/
Thomas F. Donino
|
Director
|
04/16/2007
|
||
Thomas
F. Donino
|
/s/ Philip Vogel & Co. PC
PHILIP VOGEL & CO. PC |
|||
Certified Public Accountants |
/s/ Malone & Bailey, PC | |||
|
|||
Malone
& Bailey, PC
www.malone-bailey.com
Houston,
Texas
|
Restated
|
|||||||
ASSETS
|
2006
|
2005
|
|||||
Current
assets
|
|||||||
Cash
|
$
|
429,483
|
$
|
2,522,269
|
|||
Inventory
|
137,485
|
17,190
|
|||||
Receivables
- trade
|
290,072
|
24,993
|
|||||
Receivables
- employee
|
29,145
|
0
|
|||||
Prepaid
Expenses
|
19,625
|
19,900
|
|||||
Total
current assets
|
905,810
|
2,584,352
|
|||||
Intellectual
Property
|
3,000,000
|
0
|
|||||
Property
and equipment, net of accumulated
depreciation
of $168,011 and $119,797 respectively
|
166,832
|
105,231
|
|||||
Total
assets
|
4,072,642
|
2,689,583
|
|||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
|||||||
Current
liabilities
|
|||||||
Note
payable - current maturity
|
500,000
|
0
|
|||||
Accounts
payable
|
64,510
|
52,287
|
|||||
Accrued
liabilities
|
40,000
|
199,115
|
|||||
Accrued
services - Founders' stock
|
0
|
587,500
|
|||||
Total
current liabilities
|
604,510
|
838,902
|
|||||
Long
Term Liabilities
|
|||||||
Notes
Payable - long term portion
|
1,500,000
|
0
|
|||||
Total
Long Term Liabilities
|
1,500,000
|
0
|
|||||
Stockholders’
Equity
|
|||||||
Preferred
stock, $.001 par value, 100,000,000 shares
authorized,
none issued
|
|||||||
Common
stock, $.001 par value, 100,000,000
shares
authorized, 16,761,359 and
|
16,761
|
||||||
16,451,359
shares issued and outstanding, respectively
|
16,451
|
||||||
Additional
paid-in capital
|
18,823,714
|
18,067,524
|
|||||
Accumulated
deficit
|
(16,872,343
|
)
|
(16,233,294
|
)
|
|||
Total
stockholders’ equity
|
1,968,132
|
1,850,681
|
|||||
Total
liabilities and stockholders’ equity
|
$
|
4,072,642
|
$
|
2,689,583
|
Restated
|
|||||||
2006
|
2005
|
||||||
Product
Sales
|
$
|
641,419
|
$
|
48,093
|
|||
Cost
of goods sold
|
240,770
|
29,198
|
|||||
Gross
profit
|
400,649
|
18,895
|
|||||
Costs
and expenses:
|
|||||||
General
and Administrative Expenses:
|
|||||||
Wages
|
421,676
|
337,490
|
|||||
Non-cash
compensation
|
157,000
|
9,937,780
|
|||||
Depreciation
|
48,214
|
40,669
|
|||||
Other
Selling, General and Administrative Expenses
|
505,458
|
216,350
|
|||||
Total
Expenses
|
1,132,348
|
10,532,289
|
|||||
Operating
loss
|
(731,699
|
)
|
(10,513,394
|
)
|
|||
Other
income (expense)
|
|||||||
Interest
Income
|
67,520
|
0
|
|||||
Dividend
Income
|
7,325
|
0
|
|||||
Other
Income
|
57,805
|
30,115
|
|||||
Loss
from settlement of Debt
|
0
|
(718,313
|
)
|
||||
Interest
expense
|
(40,000
|
)
|
(46,850
|
)
|
|||
Net
Income (loss)
|
$
|
(639,049
|
)
|
$
|
(11,248,442
|
)
|
|
Net
loss per share:
|
|||||||
Basic
and diluted
|
($0.04
|
)
|
($0.99
|
)
|
|||
Weighted
average shares outstanding:
|
|||||||
Basic
and diluted
|
16,540,181
|
11,393,897
|
Additional
|
||||||||||||||||
Common
Stock
|
Paid-in
|
Accumulated
|
||||||||||||||
Shares
|
Amount
|
Capital
|
Deficit
|
Total
|
||||||||||||
Balances,
December 31, 2004
|
8,551,509
|
$
|
8,551
|
$
|
4,601,144
|
$
|
(4,984,852
|
)
|
$
|
(375,157
|
)
|
|||||
Common
stock for services
|
2,560,000
|
2,560
|
1,688,840
|
1,691,400
|
||||||||||||
Return
of Founders’ Stock
|
2,750,000
|
2,750
|
6,459,750
|
6,462,500
|
||||||||||||
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
|
||||||||||||
Redemption
of common stock
|
(760,150
|
)
|
(760
|
)
|
760
|
0
|
||||||||||
Warrant
Expense
|
1,196,380
|
1,196,380
|
||||||||||||||
Net
loss
|
(11,248,442
|
)
|
(11,248,442
|
)
|
||||||||||||
Balances,
December 31, 2005
|
16,451,359
|
16,451
|
18,067,524
|
(16,233,294
|
)
|
1,850,681
|
||||||||||
Return
of Founders' Stock
|
250,000
|
250
|
587,250
|
587,500
|
||||||||||||
Common
stock for services
|
50,000
|
50
|
92,450
|
92,500
|
||||||||||||
Warrants
Exercised
|
10,000
|
10
|
11,990
|
12,000
|
||||||||||||
Warrants
Issued
|
64,500
|
64,500
|
||||||||||||||
Net
Loss
|
(639,049
|
)
|
(639,049
|
)
|
||||||||||||
Balances,
December 31, 2006
|
16,761,359
|
$
|
16,761
|
$
|
18,823,714
|
$
|
(16,872,343
|
)
|
$
|
1,968,132
|
Restated
|
|||||||
2006
|
2005
|
||||||
Net
(loss)
|
($639,049
|
)
|
($11,248,442
|
)
|
|||
Adjustments
to reconcile net loss to cash used in
|
|||||||
operating
activities:
|
|||||||
Depreciation
|
48,214
|
40,389
|
|||||
Common
stock issued for services
|
92,500
|
9,937,780
|
|||||
Warrants
issued to Investor
|
64,500
|
0
|
|||||
Loss
on Settlement of debt
|
0
|
718,313
|
|||||
Non-cash
income items
|
(57,805
|
)
|
0
|
||||
Changes
in operating assets and liabilities:
|
|||||||
Accounts
receivable
|
(265,079
|
)
|
(24,993
|
)
|
|||
Inventory
|
(120,295
|
)
|
1,052
|
||||
Prepaid
expenses and other
|
(19,225
|
)
|
(19,900
|
)
|
|||
Accounts
payable
|
12,223
|
(221,406
|
)
|
||||
Interest
payable
|
40,000
|
0
|
|||||
Accrued
expenses
|
(141,310
|
)
|
168,752
|
||||
NET
CASH USED IN OPERATING ACTIVITIES
|
(985,326
|
)
|
(648,455
|
)
|
|||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
|||||||
Capital
expenditures
|
(109,815
|
)
|
(20,074
|
)
|
|||
Acquisition
of intellectual property
|
(1,000,000
|
)
|
0
|
||||
Employee
advances
|
(9,645
|
)
|
0
|
||||
CASH
USED IN INVESTING ACTIVITIES
|
(1,119,460
|
)
|
(20,074
|
)
|
|||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
|||||||
Exercise
of warrants
|
12,000
|
0
|
|||||
Proceeds
from sale of common stock
|
0
|
3,250,000
|
|||||
Proceeds
from note payable
|
0
|
115,057
|
|||||
Repayments
of note payable
|
0
|
(175,057
|
)
|
||||
CASH
PROVIDED BY FINANCING ACTIVITIES
|
12,000
|
3,190,000
|
|||||
NET
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
(2,092,786
|
)
|
2,521,471
|
||||
Cash
and cash equivalents, beginning of year
|
2,522,269
|
798
|
|||||
Cash
and cash equivalents, end of year
|
$
|
429,483
|
$
|
2,522,269
|
|||
Cash
paid for:
|
|||||||
Income
tax
|
$
|
0
|
$
|
0
|
|||
Interest
|
$
|
0
|
$
|
0
|
|||
Non-cash
investing and financing activities:
|
|||||||
Note
payable originated for the purchase of intellectual
|
|||||||
property
|
$
|
2,000,000
|
Year
Ended
December
31,
2005
|
||||
Net
loss, as reported
|
$
|
(11,248,442
|
)
|
|
Add:
Expense recorded
|
24,000
|
|||
Deduct:
expense determined under the fair value
|
||||
Based
method for all awards
|
(223,723
|
)
|
||
Pro
forma net loss
|
$
|
(11,448,165
|
)
|
|
Loss
per share:
|
||||
Basic
and diluted - as reported
|
$
|
(0.99
|
)
|
|
Basic
and diluted - pro forma
|
$
|
(1.00
|
)
|
Useful
|
|
2006
|
|
2005
|
|
|||||
|
|
Lives
|
|
Amount
|
|
Amount
|
||||
Furniture
and fixtures
|
5-7
|
$
|
67,025
|
$
|
60,575
|
|||||
Equipment
|
5-7
|
267,818
|
164,453
|
|||||||
334,843
|
225,028
|
|||||||||
Less:
accumulated depreciation
|
168,011
|
119,797
|
||||||||
$
|
166,832
|
$
|
105,231
|
2006
|
|
2005
|
|||||
Deferred
tax assets
|
$
|
2,850,000
|
$
|
2,665,000
|
|||
Valuation
allowance
|
(2,850,000
|
)
|
(2,665,000
|
)
|
|||
|
$ |
—
|
—
|
|
Weighted
|
||||||
|
|
average
|
|||||
|
Warrants
|
Share
Price
|
|||||
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
|
||||
Year
ended December 31, 2006:
|
|||||||
Granted
|
30,000
|
2.00
|
|||||
Exercised
|
10,000
|
1.20
|
|||||
Expired
|
-
|
-
|
|||||
Outstanding
at December 31, 2006
|
4,426,650
|
$
|
1.34
|
|
|
Weighted
|
|
Exercisable
|
|
|||||
|
|
Number
of
|
|
Average
|
|
Number
of
|
|
|||
Exercise
Price
|
|
Warrants
|
|
Remaining
Life
|
|
Warrants
|
||||
$1.00
|
1,430,000
|
1.6
|
1,430,000
|
|||||||
$1.20
|
1,864,150
|
1.8
|
1,864,150
|
|||||||
$2.00
|
1,130,000
|
3.9
|
1,130,000
|
|||||||
$3.40
|
2,500
|
1.5
|
2,500
|
|||||||
4,426,650
|
4,426,650
|
December
31,
|
Amount
|
|||
2007
|
$
|
47,616
|
||
2008
|
47,616
|
|||
2009
|
47,616
|
As
previously reported
|
As
restated
|
||||||
Current
liabilities
|
$
|
251,402
|
$
|
838,902
|
|||
Additional
paid-in capital
|
20,366,944
|
18,067,524
|
|||||
Accumulated
deficit
|
(17,945,214
|
)
|
(16,233,294
|
)
|
|||
Non-cash
compensation
|
11,649,700
|
9,937,780
|
|||||
Net
loss
|
(12,960,362
|
)
|
(11,248,442
|
)
|
|||
Net
loss per share
|
(1.14
|
)
|
(.99
|
)
|
|
|
|
Dated: April 17, 2006 | By: | /s/ Dwaine Reese |
Dwaine
Reese,
Chief
Executive Officer and Chairman of
the
Board (Principal Executive
Officer)
|
|
|
|
Dated: April 17, 2006 | By: | /s/ Richard Dicks |
Richard
Dicks, Chief Financial Officer
(Principal
Financial Officer)
|
|
|
|
Dated: April 17, 2006 | By: | /s/ Dwaine Reese |
Dwaine
Reese,
Chief
Executive Officer and Chairman of
the
Board (Principal Executive Officer)
|
|
|
|
Dated: April 17, 2006 | By: | /s/ Richard Dicks |
Richard
Dicks, Chief Financial Officer
(Principal
Financial Officer)
|