Minnesota
|
|
33-1007393
|
(State or other jurisdiction of
|
|
(I.R.S. Employer
|
incorporation or organization)
|
|
Identification No.)
|
|
|
|
2915 Commers Drive, Suite 900
|
|
Eagan, Minnesota 55121
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
(Former name, former address and former fiscal year, if changed since last report)
|
Large accelerated filer
¨
|
Accelerated filer
¨
|
|
|
Non-accelerated filer
¨
(Do not check if a smaller reporting company)
|
Smaller reporting company
x
|
|
|
|
September 30, 2013
|
|
|
December 31, 2012
|
|
ASSETS
|
|
|
|
|
|
|
|
Current Assets:
|
|
|
|
|
|
|
|
Cash
|
|
$
|
328,362
|
|
$
|
13,139
|
|
Accounts Receivable, net of Allowance for Doubtful Accounts of
$0 in 2013 and $4,073 in 2012. |
|
|
83,191
|
|
|
39,711
|
|
|
|
|
|
|
|
|
|
Inventories
|
|
|
101,067
|
|
|
145,209
|
|
Prepaid Expense and other assets
|
|
|
34,462
|
|
|
27,409
|
|
Total Current Assets
|
|
|
547,082
|
|
|
225,468
|
|
|
|
|
|
|
|
|
|
Fixed Assets, net
|
|
|
37,491
|
|
|
3,521
|
|
Intangibles, net
|
|
|
52,074
|
|
|
140,588
|
|
|
|
|
|
|
|
|
|
Total Assets
|
|
$
|
636,647
|
|
$
|
369,577
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
|
|
|
|
|
|
|
Current Liabilities:
|
|
|
|
|
|
|
|
Current portion of convertible debt, net of discounts of $0
and $21,138 (See Note 6) |
|
$
|
-
|
|
$
|
1,081,187
|
|
Convertible Notes Payable Related Party (See Note 9)
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
636,085
|
|
|
733,595
|
|
|
|
|
|
|
|
|
|
Accrued expenses
|
|
|
744,089
|
|
|
1,599,519
|
|
Deferred Revenue
|
|
|
5,000
|
|
|
-
|
|
Total Current Liabilities
|
|
|
1,385,174
|
|
|
3,414,301
|
|
Long-term convertible debt
|
|
|
-
|
|
|
89,300
|
|
|
|
|
|
|
|
|
|
Accrued Expenses
|
|
|
444,902
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Liability for equity-linked financial instruments (See Note 8)
|
|
|
15,219
|
|
|
169,179
|
|
Total Liabilities
|
|
|
1,845,295
|
|
|
3,672,780
|
|
Stockholders' Deficit:
|
|
|
|
|
|
|
|
Common stock, $.01 par value, 300,000,000 authorized,
219,640,021 and 104,247,228 outstanding |
|
|
2,196,401
|
|
|
1,042,473
|
|
|
|
|
|
|
|
|
|
Additional paid-in capital
|
|
|
23,138,027
|
|
|
14,945,435
|
|
|
|
|
|
|
|
|
|
Deficit accumulated during development stage
|
|
|
(26,543,076)
|
|
|
(19,291,111)
|
|
|
|
|
|
|
|
|
|
Total Stockholders' Deficit
|
|
|
(1,208,648)
|
|
|
(3,303,203)
|
|
|
|
|
|
|
|
|
|
Total Liabilities and Stockholders' Deficit
|
|
$
|
636,647
|
|
$
|
369,577
|
|
3 | ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period From
April 23, 2002 (Inception) |
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
|
To September 30,
|
|
||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|
2013
|
|
|||||
Revenue
|
|
$
|
107,835
|
|
$
|
51,615
|
|
$
|
386,418
|
|
$
|
99,210
|
|
$
|
687,852
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of goods sold
|
|
|
26,181
|
|
|
69,962
|
|
|
135,120
|
|
|
85,478
|
|
|
326,880
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin
|
|
|
81,654
|
|
|
(18,347)
|
|
|
251,298
|
|
|
13,732
|
|
|
360,972
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative expense
|
|
|
3,195,589
|
|
|
2,518,114
|
|
|
5,906,805
|
|
|
5,034,810
|
|
|
21,657,168
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operations expense
|
|
|
354,027
|
|
|
300,719
|
|
|
763,422
|
|
|
519,019
|
|
|
3,054,003
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing expense
|
|
|
164,712
|
|
|
13,508
|
|
|
357,274
|
|
|
74,572
|
|
|
1,418,729
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
407,516
|
|
|
23,703
|
|
|
629,722
|
|
|
168,462
|
|
|
1,556,178
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss (gain) on valuation of equity-linked financial instruments
|
|
|
(65,287)
|
|
|
(18,678)
|
|
|
(153,960)
|
|
|
(78,275)
|
|
|
(782,030)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expense
|
|
|
4,056,557
|
|
|
2,837,366
|
|
|
7,503,263
|
|
|
5,718,587
|
|
|
26,904,048
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) available to common shareholders
|
|
$
|
(3,974,903)
|
|
$
|
(2,855,713)
|
|
$
|
(7,251,965)
|
|
$
|
(5,704,855)
|
|
$
|
(26,543,076)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss per common share basic and diluted
|
|
$
|
(0.03)
|
|
$
|
(0.04)
|
|
$
|
(0.06)
|
|
$
|
(0.10)
|
|
$
|
(1.63)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares used in computation, basic and diluted
|
|
|
136,728,212
|
|
|
79,467,603
|
|
|
126,664,802
|
|
|
55,370,243
|
|
|
16,302,589
|
|
4 | ||
|
|
|
Shares
|
|
Amount
|
|
Paid-
in Capital |
|
Deficit
|
|
Total
|
|
||||
Issuance of common stock 9/1/02, $.0167 (1)
|
|
598,549
|
|
$
|
5,985
|
|
$
|
4,015
|
|
$
|
-
|
|
$
|
10,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of common 10/23/02, $1.67/share
|
|
2,993
|
|
|
30
|
|
|
4,970
|
|
|
|
|
|
5,000
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
(51,057)
|
|
|
(51,057)
|
|
Balance 12/31/02
|
|
601,542
|
|
$
|
6,015
|
|
$
|
8,985
|
|
$
|
(51,057)
|
|
$
|
(36,057)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of common 2/12/03, $.0167 (2)
|
|
23,942
|
|
|
239
|
|
|
161
|
|
|
|
|
|
400
|
|
Issuance of common 6/11&12,$1.67 (3)
|
|
21,548
|
|
|
216
|
|
|
34,784
|
|
|
|
|
|
35,000
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
(90,461)
|
|
|
(90,461)
|
|
Balance 12/31/03
|
|
647,032
|
|
$
|
6,470
|
|
$
|
43,930
|
|
$
|
(141,518)
|
|
$
|
(91,118)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of common 5/25/04, $.0167 (4)
|
|
6,567
|
|
|
66
|
|
|
44
|
|
|
|
|
|
110
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
(90,353)
|
|
|
(90,353)
|
|
Balance 12/31/04
|
|
653,599
|
|
$
|
6,536
|
|
$
|
43,974
|
|
$
|
(231,871)
|
|
$
|
(181,361)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of common 12/14/05, $.0167 (5)
|
|
14,964
|
|
|
150
|
|
|
100
|
|
|
|
|
|
250
|
|
Vested stock options and warrants
|
|
|
|
|
|
|
|
2,793
|
|
|
|
|
|
2,793
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
(123,852)
|
|
|
(123,852)
|
|
Balance 12/31/05
|
|
668,563
|
|
$
|
6,686
|
|
$
|
46,867
|
|
$
|
(355,723)
|
|
$
|
(302,170)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of common 5/16 & 8/8, $.0167 (6)
|
|
86,869
|
|
|
869
|
|
|
582
|
|
|
|
|
|
1,451
|
|
Issuance of common 10/19 & 23, $.0167 (7)
|
|
38,906
|
|
|
389
|
|
|
261
|
|
|
|
|
|
650
|
|
Issuance of common 12/01, $1.67 (8)
|
|
28,739
|
|
|
287
|
|
|
44,523
|
|
|
|
|
|
44,810
|
|
Vested stock options and warrants
|
|
|
|
|
|
|
|
13,644
|
|
|
|
|
|
13,644
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
(273,026)
|
|
|
(273,026)
|
|
Balance 12/31/06
|
|
823,077
|
|
$
|
8,231
|
|
$
|
105,877
|
|
$
|
(628,749)
|
|
$
|
(514,641)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of common 1/30/07 @ $1.67 (9)
|
|
599
|
|
|
6
|
|
|
994
|
|
|
|
|
|
1,000
|
|
Value of equity instruments issued with debt
|
|
|
|
|
|
|
|
132,938
|
|
|
|
|
|
132,938
|
|
Capital contributions resulting from waivers of debt
|
|
|
|
|
|
|
|
346,714
|
|
|
|
|
|
346,714
|
|
Vested stock options and warrants
|
|
|
|
|
|
|
|
73,907
|
|
|
|
|
|
73,907
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
(752,415)
|
|
|
(752,415)
|
|
Balance 12/31/07
|
|
823,676
|
|
$
|
8,237
|
|
$
|
660,430
|
|
$
|
(1,381,164)
|
|
$
|
(712,497)
|
|
Issuance of common 6/11 to 9/30, $.35 (10)
|
|
4,552,862
|
|
|
45,528
|
|
|
1,547,974
|
|
|
|
|
|
1,593,502
|
|
Shares issued to finders, agents
|
|
2,012,690
|
|
|
20,127
|
|
|
(20,127)
|
|
|
|
|
|
-
|
|
Shares issued to pay direct legal fees
|
|
285,714
|
|
|
2,857
|
|
|
(2,857)
|
|
|
|
|
|
-
|
|
Issuance of common due to anti-dilution provisions
|
|
205,899
|
|
|
2,059
|
|
|
(2,059)
|
|
|
|
|
|
-
|
|
Shares issued to pay investor relations services 6/23/08, $.35
|
|
250,000
|
|
|
2,500
|
|
|
85,000
|
|
|
|
|
|
87,500
|
|
Vested stock options and warrants
|
|
|
|
|
|
|
|
354,994
|
|
|
|
|
|
354,994
|
|
Capital contributions resulting from waivers of debt
|
|
|
|
|
|
|
|
129,684
|
|
|
|
|
|
129,684
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
(1,762,628)
|
|
|
(1,762,628)
|
|
Balance 12/31/08
|
|
8,130,841
|
|
$
|
81,308
|
|
$
|
2,753,039
|
|
$
|
(3,143,792)
|
|
$
|
(309,445)
|
|
Cumulative effect of adoption of EITF 07-5
|
|
|
|
|
|
|
|
(486,564)
|
|
|
6,654
|
|
|
(479,910)
|
|
Vested stock options and warrants
|
|
|
|
|
|
|
|
111,835
|
|
|
|
|
|
111,835
|
|
Shares issued 3/20/09 to pay for fund raising
|
|
125,000
|
|
|
1,250
|
|
|
(1,250)
|
|
|
|
|
|
-
|
|
Shares issued under PMM in 2009, $.50
|
|
2,147,810
|
|
|
21,478
|
|
|
1,052,427
|
|
|
|
|
|
1,073,905
|
|
Capital contributions resulting from waivers of debt
|
|
|
|
|
|
|
|
84,600
|
|
|
|
|
|
84,600
|
|
Value of equity-linked financial instruments issued in connection with PPMs
|
|
|
|
|
|
|
|
(222,296)
|
|
|
|
|
|
(222,296)
|
|
Value of equity instruments issued with debt
|
|
|
|
|
|
|
|
30,150
|
|
|
|
|
|
30,150
|
|
Shares issued to consultant for fund raising
|
|
30,000
|
|
|
300
|
|
|
(300)
|
|
|
|
|
|
-
|
|
Shares issued upon conversion of debt and interest, $.27
|
|
935,446
|
|
|
9,354
|
|
|
247,100
|
|
|
|
|
|
256,454
|
|
Shares issued upon conversion of shareholder note, $.35
|
|
14,024
|
|
|
140
|
|
|
4,766
|
|
|
|
|
|
4,906
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
(2,892,230)
|
|
|
(2,892,230)
|
|
Balance 12/31/09
|
|
11,383,121
|
|
$
|
113,830
|
|
$
|
3,573,507
|
|
$
|
(6,029,368)
|
|
$
|
(2,342,030)
|
|
Shares issued in 2010 under PPM, $.50
|
|
354,550
|
|
|
3,546
|
|
|
173,729
|
|
|
|
|
|
177,275
|
|
Shares issued to consultants for IR and consulting, $.50
|
|
374,090
|
|
|
3,741
|
|
|
183,304
|
|
|
|
|
|
187,045
|
|
Value of equity instruments issued for consulting services
|
|
|
|
|
|
|
|
354,602
|
|
|
|
|
|
354,602
|
|
Vested stock options and warrants
|
|
|
|
|
|
|
|
11,382
|
|
|
|
|
|
11,382
|
|
Value of equity-linked financial instruments issued in connection with PPM in first quarter
|
|
|
|
|
|
|
|
(25,553)
|
|
|
|
|
|
(25,553)
|
|
Shares issued in May 2010 to consultant, $.50
|
|
12,850
|
|
|
129
|
|
|
6,296
|
|
|
|
|
|
6,425
|
|
Shares issued in May 2010 to 2008 investors as a penalty for late registration, $.50
|
|
710,248
|
|
|
7,102
|
|
|
348,022
|
|
|
|
|
|
355,124
|
|
Value of equity instruments issued with debt
|
|
|
|
|
|
|
|
119,474
|
|
|
|
|
|
119,474
|
|
Value of equity-linked financial instruments issued in connection with PPM in second quarter
|
|
|
|
|
|
|
|
(31,332)
|
|
|
|
|
|
(31,332)
|
|
Value of equity-linked financial instruments issued in connection with PPM in third quarter
|
|
|
|
|
|
|
|
(31,506)
|
|
|
|
|
|
(31,506)
|
|
Shares issued in September 2010 under PPM, $.10
|
|
250,000
|
|
|
2,500
|
|
|
22,500
|
|
|
|
|
|
25,000
|
|
Shares issued to consultants in third quarter at $.22 per share
|
|
488,860
|
|
|
4,889
|
|
|
102,660
|
|
|
|
|
|
107,549
|
|
Shares issued in November 2010 upon exercise of warrants at $.135 per share
|
|
128,571
|
|
|
1,286
|
|
|
16,071
|
|
|
|
|
|
17,357
|
|
Shares issued in November 2010 to directors as compensation at $.15 per share
|
|
300,000
|
|
|
3,000
|
|
|
42,000
|
|
|
|
|
|
45,000
|
|
Vested stock options in fourth quarter
|
|
|
|
|
|
|
|
161,107
|
|
|
|
|
|
161,107
|
|
Equity instruments issued to consultants in fourth quarter
|
|
|
|
|
|
|
|
26,234
|
|
|
|
|
|
26,234
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
(1,352,709)
|
|
|
(1,352,709)
|
|
Balance 12/31/2010
|
|
14,002,290
|
|
$
|
140,023
|
|
$
|
5,052,497
|
|
$
|
(7,382,077)
|
|
$
|
(2,189,557)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Value of equity instruments issued with debt in first quarter
|
|
|
|
|
|
|
|
47,908
|
|
|
|
|
|
47,908
|
|
Shares issued at $.075 per share under PPM
|
|
5,333,334
|
|
|
53,334
|
|
|
346,666
|
|
|
|
|
|
400,000
|
|
Shares issued at $.085 per share under PPM
|
|
1,882,353
|
|
|
18,823
|
|
|
141,177
|
|
|
|
|
|
160,000
|
|
Shares issued at $.09 per share under PPM
|
|
200,000
|
|
|
2,000
|
|
|
16,000
|
|
|
|
|
|
18,000
|
|
Shares issued at $.10 per share under PPM
|
|
150,000
|
|
|
1,500
|
|
|
13,500
|
|
|
|
|
|
15,000
|
|
Vested stock options and warrants in first quarter
|
|
|
|
|
|
|
|
1,937,638
|
|
|
|
|
|
1,937,638
|
|
Equity instruments issued to consultants in first quarter
|
|
|
|
|
|
|
|
91,504
|
|
|
|
|
|
91,504
|
|
Stock issued upon conversion of debt in first quarter
|
|
416,010
|
|
|
4,160
|
|
|
15,840
|
|
|
|
|
|
20,000
|
|
Stock issued to pay interest on debt
|
|
158,036
|
|
|
1,580
|
|
|
20,920
|
|
|
|
|
|
22,500
|
|
Shares issued at $.07 per share under PPM
|
|
1,071,429
|
|
|
10,715
|
|
|
64,285
|
|
|
|
|
|
75,000
|
|
Stock issued upon conversion of debt and interest
|
|
941,034
|
|
|
9,410
|
|
|
22,590
|
|
|
|
|
|
32,000
|
|
Equity instruments issued to consultants
|
|
|
|
|
|
|
|
12,256
|
|
|
|
|
|
12,256
|
|
Equity instruments issued to consultants
|
|
|
|
|
|
|
|
147,116
|
|
|
|
|
|
147,116
|
|
Restricted stock issued to consultants
|
|
822,842
|
|
|
8,228
|
|
|
46,772
|
|
|
|
|
|
55,000
|
|
Shares issued at $.06 per share under PPM
|
|
3,500,000
|
|
|
35,000
|
|
|
175,000
|
|
|
|
|
|
210,000
|
|
Shares issued at $.20 per share under PPM
|
|
1,375,000
|
|
|
13,750
|
|
|
261,250
|
|
|
|
|
|
275,000
|
|
Shares issued upon exercise of stock options at $.01
|
|
100,000
|
|
|
1,000
|
|
|
|
|
|
|
|
|
1,000
|
|
Shares issued at $.35 per share IR compensation
|
|
575,000
|
|
|
5,750
|
|
|
195,500
|
|
|
|
|
|
201,250
|
|
Equity instruments upon conversion of Accounts Payable
|
|
|
|
|
|
|
|
20,000
|
|
|
|
|
|
20,000
|
|
Shares issued to private investor at $.15 per share
|
|
1,546,667
|
|
|
15,467
|
|
|
216,533
|
|
|
|
|
|
232,000
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
(4,486,879)
|
|
|
(4,486,879)
|
|
Balance 12/31/2011
|
|
32,074,000
|
|
$
|
320,740
|
|
$
|
8,844,952
|
|
$
|
(11,868,956)
|
|
$
|
(2,703,264)
|
|
Shares issued to institutional investor upon conversion of Note Payable at $.1342 per share
|
|
59,613
|
|
|
596
|
|
|
7,404
|
|
|
|
|
|
8,000
|
|
Shares issued to institutional investor upon conversion of Note Payable at $.13 per share
|
|
107,692
|
|
|
1,077
|
|
|
12,923
|
|
|
|
|
|
14,000
|
|
Shares issued to institutional investor upon conversion of Note Payable at $.088 per share
|
|
170,455
|
|
|
1,705
|
|
|
13,295
|
|
|
|
|
|
15,000
|
|
Shares issued to institutional investor upon conversion of Note Payable at $.0446 per share
|
|
343,348
|
|
|
3,433
|
|
|
12,567
|
|
|
|
|
|
16,000
|
|
Shares issued to institutional investor upon conversion of Note Payable at $.0446 per share
|
|
269,058
|
|
|
2,690
|
|
|
9,310
|
|
|
|
|
|
12,000
|
|
Shares issued to institutional investor upon conversion of Note Payable at $.0446 per share
|
|
268,670
|
|
|
2,687
|
|
|
7,313
|
|
|
|
|
|
10,000
|
|
Shares issued to institutional investor upon conversion of Note Payable at $.0397 per share
|
|
428,212
|
|
|
4,282
|
|
|
4,218
|
|
|
|
|
|
8,500
|
|
Shares issued to a private investor at $.065 per share
|
|
9,230,770
|
|
|
92,308
|
|
|
507,692
|
|
|
|
|
|
600,000
|
|
Shares issued for consulting to the then interim CEO at $.065 per share
|
|
300,000
|
|
|
3,000
|
|
|
16,500
|
|
|
|
|
|
19,500
|
|
Vested stock options and warrants
|
|
|
|
|
|
|
|
830,372
|
|
|
|
|
|
830,372
|
|
Shares issued to an institutional investor upon conversion of Note Payable at $.0286 per share
|
|
349,650
|
|
|
3,497
|
|
|
6,503
|
|
|
|
|
|
10,000
|
|
Shares issued to a private investor per a convertible note default at $.15 per share
|
|
7,500,000
|
|
|
75,000
|
|
|
1,050,000
|
|
|
|
|
|
1,125,000
|
|
Shares issued to a private investor at $.15 per share
|
|
263,333
|
|
|
2,633
|
|
|
36,867
|
|
|
|
|
|
39,500
|
|
Shares issued upon exercise of options at $.01 per share
|
|
412,963
|
|
|
4,130
|
|
|
|
|
|
|
|
|
4,130
|
|
Stock issued upon conversion of debt at $.15 per share
|
|
3,292,557
|
|
|
32,926
|
|
|
460,958
|
|
|
|
|
|
493,884
|
|
Stock issued upon conversion of debt at $.065 per share
|
|
2,850,754
|
|
|
28,508
|
|
|
156,791
|
|
|
|
|
|
185,299
|
|
Shares issued to private investor upon conversion of Note Payable at $.18 per share
|
|
316,898
|
|
|
3,169
|
|
|
53,873
|
|
|
|
|
|
57,042
|
|
Shares issued to private investor upon conversion of Note Payable at $.052 per share
|
|
1,147,078
|
|
|
11,471
|
|
|
48,063
|
|
|
|
|
|
59,534
|
|
Shares issued to private investor upon conversion of Note Payable at $.10 per share
|
|
565,834
|
|
|
5,658
|
|
|
50,926
|
|
|
|
|
|
56,584
|
|
Shares issued to a private investor upon conversion of Note Payable at $.032 per share
|
|
1,572,327
|
|
|
15,723
|
|
|
34,277
|
|
|
|
|
|
50,000
|
|
Shares issued to an institutional investor upon conversion of Note Payable at $.031 per share
|
|
387,097
|
|
|
3,871
|
|
|
8,129
|
|
|
|
|
|
12,000
|
|
Stock issued upon conversion of debt at $.15 per share
|
|
397,267
|
|
|
3,973
|
|
|
55,617
|
|
|
|
|
|
59,590
|
|
Shares issued to a Director as compensation at $.09 per share
|
|
277,778
|
|
|
2,778
|
|
|
22,222
|
|
|
|
|
|
25,000
|
|
Shares issued under PPM at $.07 per share
|
|
9,870,666
|
|
|
98,707
|
|
|
592,239
|
|
|
|
|
|
690,946
|
|
Shares issued to institutional investor upon conversion of Note Payable at $.0353 per share
|
|
509,915
|
|
|
5,099
|
|
|
12,901
|
|
|
|
|
|
18,000
|
|
Shares issued to a private investor upon conversion of Note Payable at $.032 per share
|
|
283,718
|
|
|
2,837
|
|
|
6,185
|
|
|
|
|
|
9,022
|
|
Shares issued to an institutional investor upon conversion of Note Payable at $.0297 per share including $11,021 of interest.
|
|
740,741
|
|
|
7,407
|
|
|
25,614
|
|
|
|
|
|
33,021
|
|
Shares issued at $.15 per share as Investor Relations compensation
|
|
625,000
|
|
|
6,250
|
|
|
87,500
|
|
|
|
|
|
93,750
|
|
Shares issued as settlement to remove anti-dilution agreement at $.065 per share
|
|
26,500,000
|
|
|
265,000
|
|
|
1,457,500
|
|
|
|
|
|
1,722,500
|
|
Shares issued in settlement with former COO at $.15 per share less shares cancelled at $.09 per share
|
|
803,701
|
|
|
8,037
|
|
|
134,296
|
|
|
|
|
|
142,333
|
|
Equity value for options and warrants
|
|
|
|
|
|
|
|
150,189
|
|
|
|
|
|
150,189
|
|
Shares issued at $.07 per share as Investor Relations compensation
|
|
300,000
|
|
|
3,000
|
|
|
18,000
|
|
|
|
|
|
21,000
|
|
Shares issued at $.15 per share as conversion of debt
|
|
157,088
|
|
|
1,571
|
|
|
21,992
|
|
|
|
|
|
23,563
|
|
Shares issued to a private investor exercising options at $.01 per share
|
|
71,826
|
|
|
718
|
|
|
|
|
|
|
|
|
718
|
|
Shares issued to debtors as compensation at $.10 per share
|
|
1,563,031
|
|
|
15,630
|
|
|
140,613
|
|
|
|
|
|
156,243
|
|
Value of equity instruments issued with debt
|
|
|
|
|
|
|
|
33,469
|
|
|
|
|
|
33,469
|
|
Shares issued upon conversion of Note Payable at $.07 per share
|
|
236,092
|
|
|
2,361
|
|
|
14,165
|
|
|
|
|
|
16,526
|
|
Share true-up to certified shareholders list per the stock transfer agency
|
|
100
|
|
|
1
|
|
|
|
|
|
|
|
|
1
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
(7,422,155)
|
|
|
(7,422,155)
|
|
Balance at 12/31/2012
|
|
104,247,228
|
|
$
|
1,042,473
|
|
$
|
14,945,435
|
|
$
|
(19,291,111)
|
|
$
|
(3,303,203)
|
|
Shares issued to debtors as compensation at $.15 per share
|
|
290,143
|
|
|
2,901
|
|
|
40,620
|
|
|
|
|
|
43,521
|
|
Shares issued under PPM to five investors at $.07 per share
|
|
7,142,857
|
|
|
71,429
|
|
|
428,571
|
|
|
|
|
|
500,000
|
|
Shares issued to an escrow account underlying a debt agreement (11)
|
|
1,000,000
|
|
|
10,000
|
|
|
|
|
|
|
|
|
10,000
|
|
Shares issued to debtors as compensation at $.15 per share
|
|
230,332
|
|
|
2,303
|
|
|
32,247
|
|
|
|
|
|
34,550
|
|
Shares issued to an institutional investor at $.07 per share
|
|
7,142,858
|
|
|
71,429
|
|
|
428,571
|
|
|
|
|
|
500,000
|
|
Value of shares per an agreement with a former officer (12)
|
|
|
|
|
|
|
|
40,480
|
|
|
|
|
|
40,480
|
|
Vesting expense
|
|
|
|
|
|
|
|
1,585,518
|
|
|
|
|
|
1,585,518
|
|
Shares issued to consultant as compensation at $.067 per share
|
|
250,000
|
|
|
2,500
|
|
|
14,250
|
|
|
|
|
|
16,750
|
|
Value of Equity instruments issued with debt
|
|
|
|
|
|
|
|
392,556
|
|
|
|
|
|
392,556
|
|
Shares issued to former consultant exercising options at $.01 per share
|
|
200,000
|
|
|
2,000
|
|
|
-
|
|
|
|
|
|
2,000
|
|
Shares issued to former CEO exercising options at $.01 per share.
|
|
333,330
|
|
|
3,333
|
|
|
-
|
|
|
|
|
|
3,333
|
|
Shares issued upon conversion of four notes payable at $.15 per share
|
|
1,041,622
|
|
|
10,416
|
|
|
145,827
|
|
|
|
|
|
156,243
|
|
Shares issued for interest to the four notes payable at $.15 per share
|
|
74,462
|
|
|
745
|
|
|
10,425
|
|
|
|
|
|
11,170
|
|
Shares issued for cashless exercise of warrants at $.12 per share
|
|
277,778
|
|
|
2,778
|
|
|
|
|
|
|
|
|
2,778
|
|
Shares issued for cashless exercise of warrants at $.16 per share
|
|
163,334
|
|
|
1,633
|
|
|
|
|
|
|
|
|
1,633
|
|
Shares issued for cashless exercise of warrants at $.15 per share
|
|
632,708
|
|
|
6,327
|
|
|
|
|
|
|
|
|
6,327
|
|
Shares issued for cashless exercise of warrants at $.20 per share
|
|
261,848
|
|
|
2,618
|
|
|
|
|
|
|
|
|
2,618
|
|
Shares issued to 24 warrant holders exercised at a reduced price for $.10 per share
|
|
10,444,898
|
|
|
104,449
|
|
|
940,041
|
|
|
|
|
|
1,044,490
|
|
Shares issued to 4 PPM investors converting notes at $.12 per share
|
|
2,637,534
|
|
|
26,375
|
|
|
290,129
|
|
|
|
|
|
316,504
|
|
Shares issued to 10 PPM investors converting notes at $.18 per share
|
|
5,405,431
|
|
|
54,054
|
|
|
966,146
|
|
|
|
|
|
1,020,200
|
|
Shares issued to consultant as compensation at $.38 per share
|
|
150,000
|
|
|
1,500
|
|
|
55,500
|
|
|
|
|
|
57,000
|
|
Shares issued for two note conversions at $.014 per share
|
|
71,066,331
|
|
|
710,663
|
|
|
284,265
|
|
|
|
|
|
994,928
|
|
Shares issued for warrant exercise at $.15 per share
|
|
1,071,429
|
|
|
10,715
|
|
|
150,000
|
|
|
|
|
|
160,715
|
|
Shares issued cashless exercise of warrants at $.075
|
|
4,527,947
|
|
|
45,280
|
|
|
|
|
|
|
|
|
45,280
|
|
Shares issued to an investor for a cashless exercise of warrants at $.17 per share
|
|
204,306
|
|
|
2,044
|
|
|
|
|
|
|
|
|
2,044
|
|
Shares issued to one investor for cashless warrant exercise at $.075 per share
|
|
231,023
|
|
|
2,310
|
|
|
|
|
|
|
|
|
2,310
|
|
Shares issued to former Board Directors as compensation at $.325 per share
|
|
100,000
|
|
|
1,000
|
|
|
99,000
|
|
|
|
|
|
100,000
|
|
Reduced warrant exercise compensation expense
|
|
|
|
|
|
|
|
2,140,946
|
|
|
|
|
|
2,140,946
|
|
Options issued as part of employee bonus
|
|
|
|
|
|
|
|
147,500
|
|
|
|
|
|
147,500
|
|
Shares issued to one investor for cashless warrant exercised at $.12 per share
|
|
277,778
|
|
|
2,778
|
|
|
|
|
|
|
|
|
2,778
|
|
Shares issued for cashless warrant exercise at $.13 per share
|
|
234,844
|
|
|
2,348
|
|
|
|
|
|
|
|
|
2,348
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
(7,251,965)
|
|
|
(7,251,965)
|
|
Balance at 9/30/13
|
|
219,640,021
|
|
$
|
2,196,401
|
|
$
|
23,138,027
|
|
$
|
(26,543,076)
|
|
$
|
(1,208,648)
|
|
|
|
Nine Months Ended
September 30, |
|
April 23, 2002 (Inception)
|
|
|||||
|
|
2013
|
|
2012
|
|
To September 30, 2013
|
|
|||
Cash flow from operating activities:
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
(7,251,965)
|
|
|
(5,704,855)
|
|
|
(26,543,076)
|
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
156,409
|
|
|
768
|
|
|
167,053
|
|
Compensation Expense for stock options and warrants
|
|
|
3,791,802
|
|
|
663,770
|
|
|
7,289,474
|
|
Equity instruments issued for management and consulting
|
|
|
137,230
|
|
|
3,775,250
|
|
|
5,926,998
|
|
Stock-based registration payments
|
|
|
-
|
|
|
-
|
|
|
355,124
|
|
Capital contributions resulting from waivers of debt
|
|
|
-
|
|
|
-
|
|
|
476,398
|
|
Amortization of debt discount
|
|
|
413,695
|
|
|
45,187
|
|
|
756,497
|
|
(Gain) loss on valuation of equity-linked instruments
|
|
|
(153,960)
|
|
|
(78,275)
|
|
|
(782,030)
|
|
Changes in assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
(43,480)
|
|
|
10,475
|
|
|
(83,191)
|
|
Inventories
|
|
|
44,142
|
|
|
(36,811)
|
|
|
(101,067)
|
|
Prepaid expense and other assets
|
|
|
(7,053)
|
|
|
7,141
|
|
|
(34,462)
|
|
Notes payable to shareholders
|
|
|
|
|
|
-
|
|
|
(14,957)
|
|
Accounts payable
|
|
|
3,012
|
|
|
387,294
|
|
|
1,721,851
|
|
Accrued expenses
|
|
|
(430,998)
|
|
|
149,347
|
|
|
1,286,691
|
|
Deferred Revenue
|
|
|
5,000
|
|
|
-
|
|
|
5,000
|
|
Net cash used in operating activities:
|
|
|
(3,336,166)
|
|
|
(780,709)
|
|
|
(9,573,697)
|
|
Cash flow from investing activities:
|
|
|
|
|
|
|
|
|
|
|
Purchase of fixed assets
|
|
|
(49,791)
|
|
|
-
|
|
|
(62,049)
|
|
Purchase of intangibles
|
|
|
(52,074)
|
|
|
-
|
|
|
(194,569)
|
|
Net cash used in investing activities
|
|
|
(101,865)
|
|
|
-
|
|
|
(256,618)
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flow from financing activities:
|
|
|
|
|
|
|
|
|
|
|
Proceeds from long-term and convertible debt
|
|
|
1,542,718
|
|
|
372,284
|
|
|
3,655,209
|
|
Repayment of convertible debt
|
|
|
|
|
|
(50,000)
|
|
|
(250,000)
|
|
Principal payments on long-term debt
|
|
|
|
|
|
-
|
|
|
(75,667)
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of common stock
|
|
|
2,210,536
|
|
|
437,576
|
|
|
6,829,135
|
|
Net cash provided by financing activities
|
|
|
3,753,254
|
|
|
759,860
|
|
|
10,158,677
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash
|
|
|
315,223
|
|
|
(20,849)
|
|
|
328,362
|
|
Cash at beginning of period
|
|
|
13,139
|
|
|
122,985
|
|
|
-
|
|
Cash at end of period
|
|
|
328,362
|
|
|
102,136
|
|
|
328,362
|
|
Non cash transactions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Conversion of debt to accrued liabilities
|
|
|
415,775
|
|
|
|
|
|
515,775
|
|
Common Stock/Options issued for accrued liabilities
|
|
|
395,304
|
|
|
99,784
|
|
|
613,474
|
|
Conversion of accounts payable to convertible debt
|
|
|
-
|
|
|