Delaware
(State
or other jurisdiction
of
incorporation or organization)
|
47-0929885
(I.R.S.
Employer
Identification
Number)
|
10701
Corporate Drive, Suite 150
Stafford,
Texas
(Address
of principal executive offices)
|
77477
(Zip
Code)
|
PART
I
|
||
Page
|
||
Item
1.
|
Description
of Business
|
3
|
Item
1A.
|
Risk
Factors
|
11
|
Item
1B.
|
Unresolved
Staff Comments
|
16
|
Item
2.
|
Properties
|
16
|
Item
3.
|
Legal
Proceedings
|
16
|
Item
4.
|
Reserved
|
17
|
PART
II
|
||
Item
5.
|
Market
for Registrant’s Common Equity, Related Stockholder Matters and Issuer
Purchases of Equity Securities
|
17
|
Item
6.
|
Selected
Financial Data
|
18
|
Item
7.
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
18
|
Item
7A.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
26
|
Item
8.
|
Financial
Statements and Supplementary Data
|
26
|
Item
9.
|
Changes
in and Disagreements with Accountants on Accounting and Financial
Disclosure
|
26
|
Item
9A(T).
|
Controls
and Procedures
|
26
|
Item
9B.
|
Other
Information
|
26
|
PART
III
|
||
Item
10.
|
Directors,
Executive Officers and Corporate Governance
|
27
|
Item
11.
|
Executive
Compensation
|
28
|
Item
12.
|
Security
Ownership of Certain Beneficial Owners and Management and Related
Stockholder
Matters
|
31
|
Item
13.
|
Certain
Relationships and Related Transactions, and Director
Independence
|
31
|
Item
14.
|
Principal
Accountant Fees and Services
|
32
|
PART
IV
|
||
Item
15.
|
Exhibits
and Financial Statement Schedules
|
32
|
Signatures
|
35
|
·
|
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%.
|
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 visa vie 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
|
Year
ended December 31, 2008:
|
High
|
Low
|
||||||
Jan.
1, 2008 to March 31, 2008
|
$ | 1.10 | $ | 0.75 | ||||
April
l, 2008 to June 30, 2008
|
$ | 1.05 | $ | 0.55 | ||||
July
1, 2008 to Sept. 30, 2008
|
$ | 0.94 | $ | 0.38 | ||||
Oct.
1, 2008 to Dec. 31, 2008
|
$ | 0.99 | $ | 0.13 | ||||
Year
ended December 31, 2009:
|
High
|
Low
|
||||||
Jan.
1, 2008 to March 31, 2009
|
$ | 0.60 | $ | 0.30 | ||||
April
l, 2008 to June 30, 2009
|
$ | 0.93 | $ | 0.36 | ||||
July
1, 2008 to Sept. 30, 2009
|
$ | 0.85 | $ | 0.22 | ||||
Oct.
1, 2008 to Dec. 31, 2009
|
$ | 0.67 | $ | 0.21 |
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
|
328,400 | (1) | $ | 0.87 | 671,600 | (1) | ||||||
Equity
compensation
|
||||||||||||
plans
not approved by security holders
|
2,540,047.5 | (2) | $ | 1.68 | N/A | |||||||
Total
|
2,868,447.5 | $ | 1.58 | 671,600 |
(1)
|
Represents
shares underlying the 2003 Employee Stock Option
Plan.
|
(2)
|
Represents
shares underlying the individual grant of
warrants.
|
Name
|
Age
|
Present
Position and Offices
|
Has
Served as Director Since
|
|||
Dwaine
Reese
|
67
|
Chairman
of the Board, Chief Executive Officer and Director
|
January
2003
|
|||
Gary
B. Aman
|
62
|
President
and Director
|
March
2005
|
|||
Jack
D. Cowles
|
49
|
Director
|
March
2005
|
|||
Thomas
F. Donino
|
48
|
Director
|
December
2005
|
|||
Richard
B. Dicks
|
62
|
Chief
Financial Officer
|
-
|
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
|
2009
|
$ | 139,402 | $ | 0 | $ | 0 | $ | 13,744 | (1) | $ | 0 | $ | 0 | $ | 3,348 | (2) | $ | 156,494 | ||||||||||||||
Board
and Chief
|
2008
|
$ | 178,153 | 0 | 0 | 18,331 | 0 | 0 | $ | 8,628 | (2) | $ | 205,112 | ||||||||||||||||||||
Executive
Officer
|
|||||||||||||||||||||||||||||||||
Gary B. Aman, President
(3)
|
2009
|
$ | 200,000 | $ | 0 | $ | 0 | $ | 101,875 | (1) | $ | 0 | $ | 0 | $ | 0 | $ | 301,875 |
(1)
|
Represents
the dollar amount recognized for financial statement reporting purposes
with respect to the fiscal year in accordance with ASC
718.
|
(2)
|
Mr.
Reese was reimbursed $3,348 and $8,628 in 2009 and 2008, respectively, for
health insurance costs.
|
(3)
|
Mr.
Aman became President of the Company as of January 1,
2009.
|
Option
Awards
|
Stock
Awards
|
|||||||||||
Name
|
No.
of
Securities
Underlying
Unexercised
Options
(#)
Exercisable
|
Number
of
Securities
Underlying
Unexercised
Options
(#)
Unexercisable
|
Option
Exercise
Price
($)
|
Option
Expiration
Date
|
Number
of
Shares
or
Units
of Stock
That
Have Not
Vested
(#)
|
Equity
Incentive Plan
Awards:
Number of
Unearned
Shares, Units
Or
Other Rights That
Have
Not Vested(#)
|
||||||
Dwaine
Reese
|
25,000
25,000
|
-0-
-0-
|
$0.55
$0.80
|
7/21/2014
1/15/2013
|
-0-
-0-
|
-0-
-0-
|
||||||
Gary
Aman
|
50,000
|
150,000
|
$1.00
|
3/27/2014
|
-0-
|
-0-
|
Name
|
Fees
Earned
or
Paid
in
Cash
($)
|
Stock
Awards
(S)
|
Option
Awards
($)
|
All
Other
Compensation
($)
|
Total
($)
|
|||||||||||||||
Jack
D. Cowles
|
$ | 0 | -0- | $ | 0 | -0- | $ | 0 | ||||||||||||
Thomas
F. Donino
|
$ | 0 | -0- | $ | 0 | -0- | $ | 0 |
Name
of Beneficial Owner
|
Amount
and Nature of Beneficial Ownership
|
Percent
of Class
|
||||||
Dwaine
Reese
|
3,615,000 | (1) | 16.7 | % | ||||
BATL
Bioenergy LLC
|
3,960,000 | (2) | 17.1 | % | ||||
Thomas
F. Donino
|
6,751,889 | (3) | 28.9 | % | ||||
Gary
B. Aman
|
870,000 | (4) | 4.0 | % | ||||
Jack
D. Cowles
|
398,550 | (5) | 1.8 | % | ||||
Richard
B. Dicks
|
128,400 | (6) | * | |||||
All
Executive Officers and
|
||||||||
Directors
as a Group (5 persons)
|
11,763,839 | 49.5 | % |
*
|
Less
than 1%.
|
(1)
|
Consists
of 3,565,000 shares held by Mr. Reese and 50,000 shares underlying an
option granted to him. 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 1,510,000
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 2,113,404 shares held by Mr. Donino, 2,450,000 shares held by BATL,
435,700 shares held by BATL Management LP (“BATL Management”), 1,510,000
shares underlying warrants held by BATL and 242,785 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)
|
Consists
of 670,000 shares held by Mr. Aman and 200,000 shares underlying an option
granted to him. The address for Mr. Aman is 10701 Corporate
Drive, Suite 150, Stafford, Texas.
|
(5)
|
The
address for Mr. Cowles is 30 Lansdowne Drive, Larchmont, New
York.
|
(6)
|
Consists
of 100,000 shares underlying warrants held by Mr. Dicks and 28,400 shares
underlying an option granted to him. The address for Mr. Dicks
is 10701 Corporate Drive, Suite 150, Stafford,
Texas.
|
Fee
Category
|
2009
Fees
|
2008
Fees
|
||||||
Audit
Fees
|
$ | 38,682 | $ | 33,022 | ||||
Audit
Related Fees
|
$ | 0 | $ | 0 | ||||
Tax
Fees
|
$ | 0 | $ | 0 | ||||
All
Other Fees
|
$ | 0 | $ | 0 | ||||
Total
Fees
|
$ | 38,682 | $ | 33,022 |
|
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
|
Office
Lease dated February 1, 2001
|
Exhibit
10.23 (2)
|
||
10.2
|
Office
Lease Amendment dated March 31, 2003
|
Exhibit
10.24 (2)
|
||
10.3
|
Second
Amendment to Lease Agreement
|
Exhibit
10.4 (7)
|
||
10.4
|
Third
Amendment to Lease Agreement
|
Exhibit
10.5 (7)
|
||
10.5
|
Fourth
Amendment to Lease Agreement
|
*
|
||
10.6
|
Securities
Purchase Agreement dated December 8, 2005
between
the Company and BATL Bioenergy LLC
|
Exhibit
10.2 (6)
|
||
10.7
|
Asset
Purchase Agreement dated as of July 13, 2006
|
Exhibit
2.1 (8)
|
||
10.8
|
Exclusive
Reseller and Market Development Alliance
With
Custom Fuel Services, Inc.
|
Exhibit
10.10 (9)
|
||
10.9
|
Employment
Agreement with Gary B. Aman dated March 27, 2009
|
Exhibit
99.1 (10)
|
||
21.1
|
Subsidiaries
of the Registrant
|
Exhibit
21.1 (7)
|
||
23.1
|
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 Annual Report on Form 10-KSB for the year
ended December 31, 2006, and incorporated by reference
herein.
|
(8)
|
Filed
as an exhibit to the Company’s Current Report on Form 8-K filed on July
19, 2006, and incorporated by reference
herein.
|
(9)
|
Filed
as an exhibit to Amendment No. 3 to the Company’s Registration Statement
on Form SB-2 filed as Form S-1/A on March 25, 2008, File No. 333-133651,
and incorporated by reference
herein.
|
(10)
|
Files
as an exhibit to the Company’s Current Report on Form 8-K filed on April
2, 2009, and incorporated by reference
herein.
|
ENERTECK
CORPORATION
(Registrant) |
|||
|
By:
|
/s/ Dwaine Reese | |
Dwaine Reese, | |||
Chief
Executive Officer
|
|||
Dated: March 30, 2010 |
Signature
|
Title
|
Date
|
||
/s/
Dwaine Reese
|
Chief
Executive Officer,
|
03/30/2010
|
||
Dwaine
Reese
|
Chairman
of the Board
|
|||
and
Director
|
||||
(Principal
Executive Officer)
|
||||
/s/
Richard B. Dicks
|
Chief
Financial Officer
|
03/30/2010
|
||
Richard
B. Dicks
|
(Principal
Financial Officer)
|
|||
/s/
Gary B. Aman
|
President
and Director
|
03/30/2010
|
||
Gary
B. Aman
|
||||
/s/
Jack D. Cowles
|
Director
|
03/30/2010
|
||
Jack
D. Cowles
|
||||
/s/
Thomas F. Donino
|
Director
|
03/30/2010
|
||
Thomas
F. Donino
|
|
/s/
Philip Vogel & Co. PC
|
|||
|
PHILIP
VOGEL & CO. PC
|
|||
|
|
|||
Certified Public Accountants | ||||
2009
|
2008
|
|||||||
ASSETS
|
||||||||
Current
assets
|
||||||||
Cash
|
$ | 52,129 | $ | 106,240 | ||||
Inventory
|
168,381 | 161,019 | ||||||
Receivables
- trade
|
243,854 | 10,036 | ||||||
Receivables
- employee
|
500 | 100 | ||||||
Prepaid
Expenses
|
20,129 | 11,584 | ||||||
Total
current assets
|
$ | 484,993 | 288,979 | |||||
Intellectual
Property, net of accumulated amortization of $578,658 and $0
respectively
|
1,596,644 | 2,175,302 | ||||||
Property
and equipment, net of accumulated depreciation of $280,264 and $240,614
respectively
|
130,365 | 98,091 | ||||||
Total
assets
|
$ | 2,212,002 | $ | 2,562,372 | ||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||
Current
liabilities
|
||||||||
Note
payable - current maturity
|
$ | 500,000 | $ | 500,000 | ||||
Accounts
payable
|
155,447 | 8,204 | ||||||
Stockholder
advances and notes
|
230,000 | 0 | ||||||
Accrued
liabilities
|
312,806 | 48,796 | ||||||
Total
current liabilities
|
1,198,253 | 557,001 | ||||||
Long
Term Liabilities
|
||||||||
Stockholder
advances and notes
|
50,000 | 0 | ||||||
Notes
Payable - long term portion
|
0 | 500,000 | ||||||
Total
Long Term Liabilities
|
$ | 50,000 | $ | 500,000 | ||||
Stockholders’
Equity
|
||||||||
Preferred
stock, $.001 par value, 100,000,000 shares authorized, none
issued
|
||||||||
Common
stock, $.001 par value, 100,000,000 shares authorized, 21,637,788 and
19,087,788 shares issued and outstanding, respectively
|
21,638 | 19,088 | ||||||
Additional
paid-in capital
|
22,396,618 | 20,886,996 | ||||||
Accumulated
deficit
|
(21,454,507 | ) | (19,400,712 | ) | ||||
Total
stockholders’ equity
|
$ | 963,749 | $ | 1,505,373 | ||||
Total
liabilities and stockholders’ equity
|
$ | 2,212,002 | $ | 2,562,372 |
2009
|
2008
|
|||||||
Product
Sales
|
$ | 404,335 | $ | 282,195 | ||||
Sales
Returns
|
0 | 13,760 | ||||||
Cost
of goods sold
|
68,531 | 48,057 | ||||||
Gross
profit
|
$ | 335,804 | $ | 220,378 | ||||
Costs
and expenses:
|
||||||||
General
and Administrative Expenses:
|
||||||||
Wages
|
$ | 790,189 | $ | 425,879 | ||||
Non-cash
compensation
|
137,171 | 47,074 | ||||||
Depreciation
|
44,605 | 38,343 | ||||||
Amortization
|
578,658 | 0 | ||||||
Professional
Fees
|
225,000 | 0 | ||||||
Other
Selling, General and Administrative Expenses
|
582,591 | 371,417 | ||||||
Total
Expenses
|
$ | 2,358,214 | $ | 882,713 | ||||
Operating
loss
|
$ | (2,022,410 | ) | $ | (662,335 | ) | ||
Other
income (expense)
|
||||||||
Interest
Income
|
291 | 12,074 | ||||||
Other
Income
|
7,340 | 3,531 | ||||||
Non-cash
Impairment
|
0 | (824,698 | ) | |||||
Interest
expense
|
(39,016 | ) | (52,541 | ) | ||||
Net
Income (loss)
|
$ | (2,053,795 | ) | $ | (1,523,970 | ) | ||
Net
loss per share:
|
||||||||
Basic
and diluted
|
$ | (0.10 | ) | $ | (0.08 | ) | ||
Weighted
average shares outstanding:
|
||||||||
Basic
and diluted
|
20,349,980 | 18,273,536 |
Common
Stock
|
Additional
Paid-in
|
Accumulated
|
||||||||||||||||||
Shares
|
Amount
|
Capital
|
Deficit
|
Total
|
||||||||||||||||
Balances,
December 31, 2007
|
17,761,359 | $ | 17,762 | $ | 19,947,381 | $ | (17,876,742 | ) | $ | 2,088,400 | ||||||||||
Options
Granted
|
$ | 47,074 | $ | 47,074 | ||||||||||||||||
Warrants
Exercised
|
526,334 | $ | 526 | 333,272 | 333,798 | |||||||||||||||
Private
Offering
|
800,095 | 800 | 559,270 | 560,070 | ||||||||||||||||
Loss
1/01 – 12/31/2008
|
(1,523,970 | ) | (1,523,970 | ) | ||||||||||||||||
Balances,
December 31, 2008
|
19,087,788 | $ | 19,088 | $ | 20,886,996 | $ | (19,400,712 | ) | $ | 1,505,372 | ||||||||||
Options
Granted
|
$ | 137,173 | $ | 137,173 | ||||||||||||||||
Private
Offering
|
2,300,000 | $ | 2,300 | 1,147,700 | $ | 1,150,000 | ||||||||||||||
Common
stock for services
|
250,000 | $ | 250 | 224,750 | $ | 225,000 | ||||||||||||||
Current
Loss 1/01 – 12/31/2009
|
$ | (2,053,796 | ) | $ | (2,053,796 | ) | ||||||||||||||
Balances,
December 31, 2009
|
21,637,788 | $ | 21,638 | $ | 22,396,618 | $ | (21,454,507 | ) | $ | 963,749 |
2009
|
2008
|
|||||||
Net
(loss)
|
$ | (2,053,796 | ) | $ | (1,523,970 | ) | ||
Adjustments
to reconcile net loss to cash used in operating
activities:
|
||||||||
Depreciation
|
44,605 | 38,343 | ||||||
Common
stock and options issued for services
|
362,171 | 47,074 | ||||||
Amortization
of intellectual property
|
578,658 | 0 | ||||||
Impairment
of intellectual property
|
0 | 824,698 | ||||||
Gain/Loss
on sale of asset
|
(2,310 | ) | 0 | |||||
Changes
in operating assets and liabilities:
|
||||||||
Accounts
receivable
|
(211,463 | ) | 40,884 | |||||
Inventory
|
(7,362 | ) | (14,365 | ) | ||||
Prepaid
expenses and other
|
(8,545 | ) | 8,055 | |||||
Accounts
payable
|
76,574 | (2,446 | ) | |||||
Accrued
Interest payable
|
(4,595 | ) | (19067 | ) | ||||
Accrued
Liabilities
|
246,250 | 6,198 | ||||||
NET
CASH USED IN OPERATING ACTIVITIES
|
$ | (979,813 | ) | $ | (594,598 | ) | ||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||||
Proceeds
from sales of assets
|
$ | 7,100 | 0 | |||||
Capital
Expenditures
|
(10,999 | ) | $ | (16,541 | ) | |||
Employee
advances
|
(400 | ) | 4,384 | |||||
CASH
PROVIDED BY (USED IN) INVESTING ACTIVITIES
|
$ | (4,299 | ) | $ | (12,157 | ) | ||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||
Exercise
of warrants
|
$ | 0 | $ | 333,799 | ||||
Proceeds
from sale of common stock
|
1,150,000 | 560,070 | ||||||
Related
party note payable and advances
|
280,000 | 0 | ||||||
Repayments
of note payable
|
(500,000 | ) | (500,000 | ) | ||||
CASH
PROVIDED BY FINANCING ACTIVITIES
|
$ | 930,000 | $ | 393,869 | ||||
NET
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
(54,111 | ) | $ | (212,886 | ) | |||
Cash
and cash equivalents, beginning of year
|
106,240 | 319,126 | ||||||
Cash
and cash equivalents, end of year
|
$ | 52,129 | $ | 106,240 | ||||
Cash
paid for:
|
||||||||
Income
tax
|
$ | 0 | $ | 0 | ||||
Interest
|
$ | 43,611 | $ | 70,365 | ||||
Non-cash
investing and financing activities:
|
Useful
Lives
|
2009
Amount
|
2008
Amount
|
||||||||||
Furniture
and fixtures
|
5-7
|
$ | 58,394 | $ | 57,395 | |||||||
Equipment
|
5-7
|
352,235 | 281,310 | |||||||||
$ | 410,629 | 323,763 | ||||||||||
Less:
accumulated depreciation
|
280,264 | 240,614 | ||||||||||
$ | 130,365 | $ | 98,091 |
2009
|
2008
|
|||||||
Assets:
|
||||||||
Net
operating loss carryforwards
|
$ | 4,313,000 | $ | 3,689,000 | ||||
Inventory
cost differences
|
41,000 | 0 | ||||||
Deferred
compensation costs
|
64,000 | 0 | ||||||
Valuation
allowance
|
(4,381,000 | ) | (3,505,000 | ) | ||||
$ | 37,000 | $ | 184,000 | |||||
Liabilities:
|
||||||||
Amortization
differences
|
$ | (10,000 | ) | $ | (157,000 | ) | ||
Depreciation
differences
|
(27,000 | ) | (27,000 | ) | ||||
$ | (37,000 | ) | $ | (184,000 | ) |
Exercise
Price
|
Number
of Warrants
|
Weighted
Average Remaining Life
|
Exercisable
Number of Warrants
|
|||||||||||
$
|
1.00
|
500,000 |
.7
|
500,000 | ||||||||||
$
|
1.20
|
400,047.5 |
3.8
|
400,047.5 | ||||||||||
$
|
2.00
|
1,640,000 |
1.6
|
1,640,000 | ||||||||||
2,540,047.5 | 2,540,047.5 |
2009
|
2008
|
|||
Expected
dividend yield
|
0
|
0
|
||
Expected
term
|
5
yrs
|
5
yrs
|
||
Expected
volatility
|
295-313%
|
150%
|
||
Risk-free
interest rate
|
5%
|
5%
|
2009
|
2008
|
|||||||||||||||
Number
of
shares
|
Weighted
average
exercise
price
|
Number
of
shares
|
Weighted
average
exercise
price
|
|||||||||||||
Outstanding
at beginning of year
|
64,200 | $ | .80 | 0 | $ | 0 | ||||||||||
Options
granted
|
264,200 | .89 | 64,200 | .80 | ||||||||||||
Options
exercised
|
0 | 0 | 0 | 0 | ||||||||||||
Options
forfeited/expired
|
0 | 0 | 0 | 0 | ||||||||||||
Outstanding
at end of year
|
328,400 | $ | .87 | 64,200 | $ | .80 | ||||||||||
Options
exercisable at end of year
|
178,400 | 64,200 | ||||||||||||||
Weighted-average
fair value of options granted during the year
|
$ | .52 | $ | .73 | ||||||||||||
Nonvested
options at end of year
|
150,000 | 0 | ||||||||||||||
Weighted-average
remaining contractual term – all options
|
4.1
yrs
|
4.0
yrs
|
||||||||||||||
Weighted-average
remaining contractual term – vested options
|
4.0
yrs
|
4.0
yrs
|
||||||||||||||
Fair
value of options vested during the year
|
$ | 60,764 | $ | 47,000 | ||||||||||||
Aggregate
intrinsic value
|
$ | 0 | $ | 0 |
December
31,
|
Amount
|
|||
2010
|
41,805 | |||
2011
|
20,980 | |||
|
||||
Total
|
$ | 62,758 |
Dated:
March 30, 2010
|
By:
|
/s/
Dwaine Reese
|
|
Dwaine
Reese,
Chief
Executive Officer and Chairman of
|
|||
the
Board (Principal Executive Officer)
|
|||
Dated:
March 30, 2010
|
By:
|
/s/
Richard Dicks
|
|
Richard
Dicks, Chief Financial Officer
|
|||
(Principal
Financial Officer)
|
|||
Dated:
March 30, 2010
|
By:
|
/s/
Dwaine Reese
|
|
Chief
Executive Officer and Chairman of
|
|||
the
Board (Principal Executive Officer)
|
|||
Dated:
March 30, 2010
|
By:
|
/s/
Richard Dicks
|
|
Richard
Dicks, Chief Financial Officer
|
|||
(Principal
Financial Officer)
|
|||