Colorado
|
84-1384159
|
(State of Incorporation)
|
(I.R.S. Employer
Identification No.)
|
(Check one):
|
|
|
|
o
Large accelerated filer
|
o
Accelerated filer
|
o
Non-accelerated filer
|
x
Smaller reporting company
|
Page
|
||
PART I
|
||
Item 1.
|
1
|
|
Item 1A.
|
6
|
|
Item 1B.
|
13
|
|
Item 2.
|
13
|
|
Item 3.
|
13
|
|
Item 4.
|
13
|
|
PART II
|
||
Item 5.
|
14
|
|
Item 6.
|
15
|
|
Item 7.
|
15
|
|
Item 7A.
|
19
|
|
Item 8.
|
19
|
|
Item 9.
|
19
|
|
Item 9A.
|
19
|
|
Item 9B.
|
20
|
|
PART III
|
||
Item 10.
|
21
|
|
Item 11.
|
23
|
|
Item 12.
|
25
|
|
Item 13.
|
26
|
|
Item 14.
|
26
|
|
PART IV
|
||
Item 15.
|
27
|
|
28
|
||
F-1
|
•
|
We provide the ability to control and predict future energy costs
. Our customers invest in the ability to self-generate power to offset and/or eliminate the purchase of third party utility provided electric energy. These investments provide predictability and control of energy costs, and can significantly reduce overall energy costs while insulating clients from rising retail electricity prices.
|
•
|
Maturity and dependability of solar technologies
. The results and benefits from investments in solar power systems have begun to produce long term statistical data. This historical performance data allows investment benefits for
near and
long term future operations to be accurately estimated. This provides customers greater reliance on future results, and the confidence to make investments.
|
•
|
Rapid capital recovery of solar investments
. Reports provided by U.S. Energy Department indicate that the installed price reductions for solar PV systems are driving record installation demand. These cost reductions for the major components that make up PV systems allow us to provide per watt pricing that, coupled with tax and operating benefits, can often result in capital investment recovery within 3 to 4 years.
|
•
|
Lead Generation
. We market our services utilizing efforts that include wide area advertising in regional newspapers, door-to-door canvasing, list generation and target marketing, and customer referrals. Our sales development efforts work with prospective customers from initial interest through tailored proposals and, ultimately, signed contracts. We plan to grow our sales efforts and team while continually reviewing market trends, and the adoption of new approaches to engage more customers.
|
•
|
Detailed Investment Analysis
. We use information related to our customer’s energy usage, costs, planned operations, and tax basis to determine optimal solar system and investment sizing. We combine this data and provide customers with 25 year investment projections that detail capital recovery expectations, system performance and energy savings, tax and operating benefits, and property re-sale value improvement estimates.
|
||
•
|
Financing
. We have established relationships with lenders and have been approved to offer their finance options to prospective customers. Through our lender association network we offer customers financing options that include commercial equipment loans, lease options, power purchase agreements (PPA’s), PACE & HERO financing through property tax assessment, and we offer clients the option to apply utility incentives towards system purchase buy-downs thereby reducing up front out of pocket expenditures or the amount of capital financed.
|
•
|
Design & Engineering
. To ensure accuracy we perform our site surveys directly and do not rely on third party services. We then finalize designs that will match proposed financial results, and work with a highly skilled team of qualified engineers with extensive commercial solar experience to ensure compliance with all codes, and best practices for the solar system operation.
|
•
|
Installation
. We make the installation process simple for our customers. Once we complete the design and engineering of a solar energy system, we obtain all necessary building permits. Then, as the general contractor and construction manager, we provide all materials and components and use highly qualified licensed specialty contractors with extensive commercial and solar experience to provide on-site assembly of solar systems, utility interconnections, and roofing or structural work. We manage and ensure local building department approvals, and arrange for interconnection to the power grid with the utility.
|
•
|
Monitoring, Maintenance, and Service
. We provide our customers with real-time facility wide monitoring of both solar energy generation and facility wide energy consumption. In addition to providing clients with a better understanding of their energy usage, and the opportunity to modify their usage to realize savings, these monitoring systems allow us to confirm the continuing proper operation of installed solar energy systems. We also service what we sell and provide customers with a single source for all system maintenance or warranty coordination and service.
|
•
|
the construction of a significant number of new power generation plants, including nuclear, coal, natural gas or renewable energy technologies, and;
|
•
|
a reduction in the price of natural gas as a result of new drilling techniques or a relaxation of associated regulatory standards;
|
•
|
investors may have difficulty buying and selling or obtaining market quotations;
|
•
|
market visibility for our common stock may be limited; and
|
•
|
a lack of visibility for our common stock may have a depressive effect on the market for our common stock.
|
•
|
technological innovations or new products and services by us or our competitors;
|
•
|
additions or departures of key personnel;
|
•
|
sales of our common stock;
|
•
|
our ability to integrate operations, technology, products and services;
|
•
|
our ability to execute our business plan;
|
•
|
operating results below expectations;
|
•
|
loss of any strategic relationship;
|
•
|
industry developments;
|
•
|
economic and other external factors; and
|
•
|
period-to-period fluctuations in our financial results.
|
Year Ended September 30, 2015
|
High
|
Low
|
Close
|
|||||||||
First Quarter ended December 31, 2014
|
0.009
|
0.0047
|
0.0051
|
|||||||||
Second Quarter ended March 31, 2015
|
0.029
|
0.0051
|
0.0125
|
|||||||||
Third Quarter ended June 30, 2015
|
0.014
|
0.0090
|
0.0109
|
|||||||||
Fourth Quarter ended September 30, 2015
|
0.011
|
0.0061
|
0.0082
|
|||||||||
Year Ended September 30, 2014
|
||||||||||||
First Quarter ended December 31, 2013
|
0.0290
|
0.0035
|
0.0095
|
|||||||||
Second Quarter ended March 31, 2014
|
0.0182
|
0.0090
|
0.0143
|
|||||||||
Third Quarter ended June 30, 2014
|
0.0146
|
0.0085
|
0.0110
|
|||||||||
Fourth Quarter ended September 30, 2014
|
0.0133
|
0.0040
|
0.0072
|
Leasehold improvements
|
Length of the lease
|
Computer software and equipment
|
3 Years
|
Furniture & fixtures
|
5 Years
|
Machinery & equipment
|
5 Years
|
Name
|
Age
|
Position Held
|
Tenure
|
|||
Tom Djokovich
|
58 |
CEO, President, Director, Secretary, and acting Principal Accounting Officer
|
CEO and Director since October 2003, Secretary & PAO since September 2009
President since January 2013
|
|||
Thomas Anderson
|
50 |
Director
|
Since August 2001
|
|||
Oz Fundingsland
|
72 |
Director
|
Since November 2007
|
|||
Michael Russak
|
68 |
Director
|
Since November 2007
|
Name and Principal Position
|
Year
|
Salary ($)
|
Contributed
Services ($)
|
Bonus ($)
|
Stock
Awards ($)
|
Option
Awards ($)
|
All Other
Compensation ($)
|
Total
|
||||||||||||||||||||||
Tom Djokovich, CEO(1)
|
2015
|
169,000
|
0
|
0
|
0
|
0
|
15,594
|
184,594
|
||||||||||||||||||||||
2014
|
160,000
|
0
|
0
|
0
|
0
|
9,437
|
169,437
|
|
(1)
|
In addition to Mr. Djokovich’s salary compensation the Company provided Mr. Djokovich with co-payments totaling $15,594 and $9,437 for health insurance premiums as part of the Company’s health insurance program in the fiscal periods ended 2015, and 2014 respectively.
|
Name
|
Grant
Date
|
All Other
Option
Awards:
Number of
Securities
Underlying
Options
(#)
|
Exercise or
Base Price
of Option
Awards
($/Sh)
|
Grant Date
Fair Value of
Stock and
Option Awards
($)
|
||||||||||
Tom Djokovich, CEO
|
2015
|
0
|
0
|
0
|
||||||||||
2014
|
0
|
0
|
0
|
OPTION AWARDS
|
STOCK AWARDS
|
||||||||||||||||||||||||||||||||
Equity
|
Equity
|
||||||||||||||||||||||||||||||||
Equity
|
Incentive Plan
|
Incentive Plan
|
|||||||||||||||||||||||||||||||
Incentive Plan
|
Awards:
|
Awards:
|
|||||||||||||||||||||||||||||||
Number of
|
Awards:
|
Market
|
Number of
|
Market or
|
|||||||||||||||||||||||||||||
Number of
|
Securities
|
Number of
|
Number of
|
Value of
|
Unearned
|
Payout Value of
|
|||||||||||||||||||||||||||
Securities
|
Underlying
|
Securities
|
Shares or
|
Shares or
|
Shares, Units
|
Unearned
|
|||||||||||||||||||||||||||
Underlying
|
Unexercised
|
Underlying
|
Units of
|
Units of
|
or Other
|
Shares, Units or
|
|||||||||||||||||||||||||||
Unexercised
|
Unearned
|
Unexercisable
|
Option
|
Option
|
Stock That
|
Stock that
|
Rights That
|
Other Rights
|
|||||||||||||||||||||||||
Options (#)
|
Options (#)
|
Unearned
|
Exercise
|
Expiration
|
Have Not
|
Have Not
|
Have Not
|
That Have Not
|
|||||||||||||||||||||||||
Name
|
Exercisable
|
Unexercisable
|
Options (#)
|
Price ($)
|
Date
|
Vested (#)
|
Vested ($)
|
Vested (#)
|
Vested (#)
|
||||||||||||||||||||||||
Tom Djokovich,
CEO
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fees
|
||||||||||||||||||||
Earned or
|
All
|
|||||||||||||||||||
Paid in
|
Stock
|
Option
|
Other
|
|||||||||||||||||
Name
|
Cash ($)
|
Awards ($)
|
Awards ($)
|
Compensation ($)
|
Total ($)
|
|||||||||||||||
Tom Djokovich
|
$
|
0
|
0
|
0
|
0
|
$
|
0
|
|||||||||||||
Thomas Anderson (1)
|
$
|
0
|
0
|
0
|
1,200
|
$
|
1,200
|
|||||||||||||
Oz Fundingsland
|
$
|
0
|
0
|
0
|
0
|
$
|
0
|
|||||||||||||
Dr. Michael Russak (1)
|
$
|
0
|
0
|
0
|
1,200
|
$
|
1,200
|
|
(1)
|
On October 1, 2015 Mr. Anderson and Dr. Russak received $1,200 representing a onetime interest fee applied to the remaining $12,000 principal balance of Promissory Notes issued as payment for services on October 1, 2013.
|
Shareholders/Beneficial Owners
|
Number of
Common Shares
|
Number of
Series A Preferred Shares
|
Ownership
Percentage(1)
|
|||||||||
Tom Djokovich (1) (2) (3)
President & Director
|
14,493,000
|
5,000
|
62.1
|
%
|
||||||||
Thomas Anderson
Director
|
4,433,333
|
0
|
< 1
|
%
|
||||||||
Oz Fundingsland
Director
|
4,166,667
|
0
|
< 1
|
%
|
||||||||
Mike Russak
Director
|
4,433,333
|
0
|
< 1
|
%
|
||||||||
All Officers & Directors as a Group (4 individuals)
|
27,526,333
|
0
|
63.9
|
%
|
|
(1)
|
Applicable percentage ownership is based on 704,918,657 shares of common stock issued and outstanding as of January 8, 2016. Beneficial ownership is determined in accordance with the rules of the Securities and Exchange Commission and generally includes voting or investment power with respect to securities. Shares of common stock that are currently exercisable or exercisable within 60 days of January 8, 2016 are deemed to be beneficially owned by the person holding such securities for the purpose of computing the percentage of ownership of such person, but are not treated as outstanding for the purpose of computing the percentage ownership of any other person.
|
|
(2)
|
Includes 14,068,000 shares owned by the Djokovich Limited Partnership at September 30, 2015. Mr. Djokovich shares voting and dispositive power with respect to these shares with Mrs. Djokovich.
|
|
(3)
|
The Series A Preferred Shares have the voting equivalent of not less than 60% of the issued and outstanding common stock (representing a super majority voting power) of the vote required to approve any action, in which the shareholders of the Company’s common stock may vote. As of September 30, 2015, Mr. Djokovich held 14,493,000 shares of the Company's common stock and 5,000 shares of the Company’s Series A Preferred stock representing the combined voting equivalent of 437,444,194 shares of common stock or approximately 62.1% of the Company's voting stock.
|
Exhibit
|
Description
|
|
3.1
|
Articles of Incorporation(1)
|
|
3.2
|
Bylaws(2)
|
|
10.1
|
XsunX Plan of Reorganization and Asset Purchase Agreement, dated September 23, 2003.(3)
|
|
10.2
|
2014 XSUNX, Inc. Stock Option and Award Plan, dated May 20, 2014.(4)
|
|
10.3
|
Amendment to Articles of Incorporation for the increase to authorized shares.(5)
|
|
10.4
|
Certificate of Designation for Preferred Shares.(6)
|
|
10.5
|
Form of Second Extension Agreement and Restated 12% Note used in connection with the exchange and 12 month extension to a promissory note that had become due September 30, 2014. (7)
|
|
10.6
|
||
10.7
|
Form of Convertible Promissory Note issued on April 25, 2014, used in connection with the sale of a 10% convertible promissory note in the amount of up to $100,000.(8)
|
|
10.8
|
Form of Convertible 10% Promissory Note issued on November 20, 2014, used in connection with the sale of a convertible promissory note in an amount up to $400,000. (9)
|
|
10.9
|
Form of Convertible Promissory Notes issued to four members of the Board of Directors dated October 1, 2013. (10)
|
|
10.10
|
Form of 10% Promissory Note issued on August 5, 2014, used in connection with establishing access to interim financing requirements for solar system installations. (11)
|
|
31.1
|
||
32.1
|
||
101.INS
|
XBRL Instance Document (12)
|
|
101.SCH
|
XBRL Taxonomy Extension Schema Document (12)
|
|
101.CAL
|
XBRL Taxonomy Extension Calculation Linkbase Document (12)
|
|
101.DEF
|
XBRL Taxonomy Extension Label Linkbase Document (12)
|
|
101.LAB
|
XBRL Taxonomy Extension Presentation Linkbase Document (12)
|
|
101.PRE
|
XBRL Taxonomy Extension Definition Linkbase Document (12)
|
(1)
|
Incorporated by reference to Registration Statement Form 10SB12G #000-29621 dated February 18, 2000 and by reference to exhibits included with the Company’s prior Report on Form 8-K/A filed with the Securities and Exchange Commission dated October 29, 2003.
|
(2)
|
Incorporated by reference to Registration Statement Form 10SB12G #000-29621 filed with the Securities and Exchange Commission dated February 18, 2000.
|
(3)
|
Incorporated by reference to exhibits included with the Company’s Report on Form 8-K/A filed with the Securities and Exchange Commission dated October 29, 2003.
|
(4)
|
Incorporated by reference to exhibits included with the Company’s Report on Form 8-K filed with the Securities and Exchange Commission dated May 21, 2014.
|
(5)
|
Incorporated by reference to exhibits included with the Company’s Report on Form 8-K filed with the Securities and Exchange Commission dated August 19, 2013.
|
(6)
|
Incorporated by reference to exhibits included with the Company’s Report on Form 8-K filed with the Securities and Exchange Commission dated July 2, 2013.
|
(7)
|
Incorporated by reference to exhibits included with the Company’s Report on Form 8-K filed with the Securities and Exchange Commission dated October 16, 2014.
|
(8)
|
Incorporated by reference to exhibits included with the Company’s Report on Form 10-Q filed with the Securities and Exchange Commission dated May 19, 2014.
|
(9)
|
Incorporated by reference to exhibits included with the Company’s Report on Form 8-K filed with the Securities and Exchange Commission dated November 26, 2014.
|
(10)
|
Incorporated by reference to exhibits included with the Company’s Report on Form 8-K filed with the Securities and Exchange Commission dated November 12, 2013.
|
(11)
|
Incorporated by reference to exhibits included with the Company’s Report on Form 10-Q filed with the Securities and Exchange Commission dated August 18, 2014.
|
(12)
|
Provided Herewith
|
Date:
January 8, 2016
|
XSUNX, INC.
|
|
By:
|
/s/ Tom Djokovich
|
|
Name:
|
Tom Djokovich
|
|
Title:
|
CEO and Principal Accounting Officer
|
/s/ Tom Djokovich
|
January 8, 2016
|
|
Tom Djokovich, Chief Executive Officer,
Principal Executive Officer, Principal
Financial and Accounting Officer, and Director
|
||
/s/ Thomas Anderson
|
January 8, 2016
|
|
Thomas Anderson, Director
|
||
/s/ Oz Fundingsland
|
January 8, 2016
|
|
Oz Fundingsland, Director
|
||
/s/ Michael Russak
|
January 8, 2016
|
|
Michael Russak, Director
|
September 30, 2015
|
September 30, 2014
|
|||||||
ASSETS
|
||||||||
CURRENT ASSETS
|
||||||||
Cash
|
$ | 78,770 | $ | 50,838 | ||||
Cost in excess of billing
|
6,661 | $ | - | |||||
Prepaid expenses
|
4,171 | 8,698 | ||||||
Total Current Assets
|
89,602 | 59,536 | ||||||
PROPERTY & EQUIPMENT
|
||||||||
Office & miscellaneous equipment
|
35,853 | 35,853 | ||||||
Machinery & equipment
|
64,538 | 64,538 | ||||||
Leasehold improvements
|
- | - | ||||||
100,391 | 100,391 | |||||||
Less accumulated depreciation
|
(95,126 | ) | (90,476 | ) | ||||
Net Property & Equipment
|
5,265 | 9,915 | ||||||
TOTAL ASSETS
|
$ | 94,867 | $ | 69,451 | ||||
LIABILITIES AND SHAREHOLDERS' DEFICIT
|
||||||||
CURRENT LIABILITIES
|
||||||||
Accounts payable
|
$ | 41,919 | $ | 128,528 | ||||
Credit card payable
|
41,707 | 6,095 | ||||||
Accrued expenses
|
3,787 | - | ||||||
Accrued interest on notes payable
|
22,086 | 30,237 | ||||||
Deferred revenue
|
15,000 | 10,000 | ||||||
Derivative liability
|
622,201 | 546,280 | ||||||
Convertible promissory notes, net of $64,582 and $76,401 in discounts
|
227,418 | 251,095 | ||||||
Total Current Liabilities
|
974,118 | 972,235 | ||||||
TOTAL LIABILITIES
|
974,118 | 972,235 | ||||||
SHAREHOLDERS' DEFICIT
|
||||||||
Preferred stock 50,000,000 shares authorized, shares issued and outstanding designated as
follows:
|
||||||||
Preferred Stock Series A, $0.01 par value, 10,000 authorized
5,000 shares issued and outstanding, respectively
|
50 | 50 | ||||||
Common stock, no par value;
2,000,000,000 authorized common shares
704,918,657 and 591,400,069 shares issued and outstanding, respectively
|
32,359,171 | 31,014,990 | ||||||
Additional paid in capital
|
5,335,398 | 5,335,398 | ||||||
Paid in capital, common stock warrants
|
3,811,700 | 3,811,700 | ||||||
Accumulated deficit
|
(42,385,570 | ) | (41,064,922 | ) | ||||
TOTAL SHAREHOLDERS' DEFICIT
|
(879,251 | ) | (902,784 | ) | ||||
TOTAL LIABILITIES AND SHAREHOLDERS' DEFICIT
|
$ | 94,867 | $ | 69,451 |
Stock Options/ | ||||||||||||||||||||||||||||||||
Additional |
Warrants
|
|||||||||||||||||||||||||||||||
Preferred Stock
|
Common Stock
|
Paid-in
|
Paid-in
|
Accumulated | ||||||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Capital
|
Deficit
|
Total
|
|||||||||||||||||||||||||
Balance at September 30, 2013
|
5,000 | $ | 50 | 429,043,441 | $ | 29,175,261 | $ | 5,335,398 | $ | 3,811,700 | $ | (39,115,035 | ) | $ | (792,626 | ) | ||||||||||||||||
Issuance of common stock for conversion of notes and interest
|
- | - | 162,356,628 | 1,839,729 | - | - | - | 1,839,729 | ||||||||||||||||||||||||
Net loss for the year ended September 30, 2014
|
- | - | - | - | - | - | (1,949,887 | ) | (1,949,887 | ) | ||||||||||||||||||||||
Balance at September 30, 2014
|
5,000 | 50 | 591,400,069 | 31,014,990 | 5,335,398 | 3,811,700 | (41,064,922 | ) | (902,784 | ) | ||||||||||||||||||||||
Issuance of common stock for conversion of notes and interest
|
- | - | 113,518,588 | 1,344,181 | - | - | - | 1,344,181 | ||||||||||||||||||||||||
Net loss for the year ended September 30, 2015
|
- | - | - | - | - | - | (1,320,648 | ) | (1,320,648 | ) | ||||||||||||||||||||||
Balance at September 30, 2015
|
5,000 | $ | 50 | 704,918,657 | $ | 32,359,171 | $ | 5,335,398 | $ | 3,811,700 | $ | (42,385,570 | ) | $ | (879,251 | ) |
Leasehold improvements
|
Length of the lease
|
Computer software and equipment
|
3 Years
|
Furniture & fixtures
|
5 Years
|
Machinery & equipment
|
5 Years
|
For the years ended
|
||||||||
September 30,
|
||||||||
2015
|
2014
|
|||||||
(Loss) to common shareholders (Numerator)
|
$
|
(1,320,648
|
)
|
$
|
(1,949,887
|
)
|
||
Basic and diluted weighted average number of common shares outstanding (Denominator)
|
649,711,950
|
535,803,061
|
|
·
|
Level 1, defined as observable inputs such as quoted prices for identical instruments in active markets;
|
|
·
|
Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active; and
|
|
·
|
Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions, such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable.
|
Total
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||
Liabilities
|
||||||||||||||||
Derivative Liability
|
$ | 622,201 | $ | - | $ | - | $ | 622,201 | ||||||||
Convertible Promissory Notes, net of discount
|
227,418 | - | - | 227,418 | ||||||||||||
Total liabilities measured at fair value
|
$ | 849,619 | $ | - | $ | - | $ | 849,619 |
Liabilities
|
||||||||||||||||
Derivative Liability
|
$
|
546,280
|
$
|
-
|
$
|
-
|
$
|
546,280
|
||||||||
Convertible Promissory Notes, net of discount
|
251,095
|
-
|
-
|
251,095
|
||||||||||||
Total liabilities measured at fair value
|
$
|
797,375
|
$
|
-
|
$
|
-
|
$
|
797,375
|
Balance as of September 30, 2013
|
$
|
705,118
|
||
Fair value of derivative liabilities issued
|
707,398
|
|||
Gain on fair value of converted debt
|
(1,386,296
|
)
|
||
Net Loss on change in derivative liability
|
520,060
|
|||
Balance as of September 30, 2014
|
546,280
|
|||
Fair value of derivative liabilities issued
|
201,065
|
|||
Gain on fair value of converted debt
|
(1,010,270
|
)
|
||
Net Loss on change in derivative liability
|
885,126
|
|||
Balance as of September 30, 2015
|
$
|
622,201
|
9/30/2015
|
9/30/2014
|
|||||||||||||||
Weighted
|
Weighted
|
|||||||||||||||
Number
|
average
|
Number
|
average
|
|||||||||||||
of
|
exercise
|
of
|
exercise
|
|||||||||||||
Options
|
price
|
Options
|
price
|
|||||||||||||
Outstanding, beginning of the period
|
7,000,000 | $ | 0.033 | 9,500,000 | $ | 0.066 | ||||||||||
Granted
|
- | $ | - | - | $ | - | ||||||||||
Exercised
|
- | $ | - | - | $ | - | ||||||||||
Expired
|
(2,500,000 | ) | $ | 0.050 | (2,500,000 | ) | $ | 0.160 | ||||||||
Outstanding, end of the period
|
4,500,000 | $ | 0.024 | 7,000,000 | $ |
0.033
|
||||||||||
Exercisable at the end of the period
|
4,500,000 | $ | 0.017 | 6,000,000 | $ | 0.015 | ||||||||||
Weighted average fair value of
options granted during the period
|
$ | - | $ | - |
Weighted
|
||||||||||||
Average
|
||||||||||||
Stock
|
Stock
|
Remaining
|
||||||||||
Exercisable
|
Options
|
Options
|
Contractual
|
|||||||||
Prices
|
Outstanding
|
Exercisable
|
Life (years)
|
|||||||||
$ | 0.014 | 3,000,000 | 3,000,000 |
0.47 years
|
||||||||
$ | 0.045 | 1,500,000 | 1,500,000 |
1.28 years
|
||||||||
4,500,000 | 4,500,000 |
Risk free interest rate
|
Between 0.10% and 0.73%
|
Stock volatility factor
|
Between 71.53% and 213.40%
|
Months to Maturity
|
6 months to 2 years
|
Expected dividend yield
|
None
|
9/30/2015
|
9/30/2014
|
|||||||
Book Income
|
$
|
(528,300
|
)
|
$
|
(779,950
|
)
|
||
Nondeductible Stock Compensation
|
-
|
-
|
||||||
Nondeductible Other Expenses
|
50,200
|
109,960
|
||||||
Nondeductible Penalties
|
200
|
90
|
||||||
Loss on Settlement of Debt
|
403,700
|
491,280
|
||||||
Meals & Entertainment
|
500
|
360
|
||||||
Depreciation
|
1,300
|
(1,970
|
) | |||||
Related Party Accrual
|
1,100
|
|||||||
Valuation Allowance
|
71,300
|
180,230
|
||||||
Income Tax Expense
|
$
|
-
|
$
|
-
|
9/30/2015
|
9/30/2014
|
|||||||
Deferred Tax Assets:
|
||||||||
NOL Carryforward
|
$
|
8,455,200
|
$
|
8,387,100
|
||||
Capital loss Carry-forward
|
2,913,800
|
2,916,600
|
||||||
R&D Carryforward
|
46,150
|
46,150
|
||||||
Related Party Accruals
|
1,090
|
-
|
||||||
Deferred Tax Liabilities:
|
||||||||
Depreciation
|
(580
|
)
|
(1,920
|
)
|
||||
Valuation Allowance
|
(11,415,660
|
)
|
(11,347,930
|
)
|
||||
Net Deferred Tax Asset
|
$
|
-
|
$
|
-
|
1.
|
Amendments
.
|
a.
|
Extension of Maturity Date
. Subject to the terms hereof, the Maturity Date under the A&R Note is hereby extended until March 30, 2017, and all amounts due under the A&R Note shall be paid on or prior to such date.
|
b.
|
Conversion
. The A&R Note shall remain convertible into shares of common stock of the Company on the terms and conditions contained in the A&R Note.
|
2.
|
Capitalization.
|
a.
|
Capitalization
. The accrued and unpaid interest and expenses incurred to date under the A&R Note as of the date hereof shall be capitalized as of the date hereof, such that the outstanding principal amount of the A&R Note as of the date hereof is hereby amended to equal $143,033.32.
|
3.
|
Mandatory Payments
. The Company hereby agrees to make mandatory cash payments in an amount no less than $10,000.00 via wire transfer, on the 1st of every calendar month, beginning on November 1st, 2015, and continuing until the A &R Note is paid in full. For the avoidance of doubt, and without penalty, the Company can make payments in amounts that exceed $10,000.00. The Company will have a 20 calendar day cure period to make any payments pursuant to this Section 3.
|
4.
|
Representations and Warranties
. The Company hereby makes the following representations and warranties to the Holder:
|
a.
|
Authorization; Enforcement
. The Company has the requisite corporate power and authority to enter into and to consummate the transactions contemplated by this Agreement and otherwise to carry out its obligations hereunder and thereunder. The execution and delivery of this Agreement by the Company and the consummation by it of the transactions contemplated hereby and thereby have been duly authorized by all necessary action on the part of the Company and no further action is required by the Company, its board of directors or its stockholders in connection therewith. This Agreement has been duly executed by the Company and, when delivered in accordance with the terms hereof will constitute the valid and binding obligations of the Company enforceable against the Company in accordance with their terms.
|
b.
|
No Conflicts
. The execution, delivery and performance of this Agreement by the Company and the consummation by the Company of the transactions contemplated hereby do not and will not: (i) conflict with or violate any provision of the Company’s certificate of incorporation, bylaws or other organizational or charter documents, or (ii) conflict with, or constitute a default (or an event that with notice or lapse of time or both would become a default) under, result in the creation of any lien or encumbrance upon any of the properties or assets of the Company, or give to others any rights of termination, amendment, acceleration or cancellation (with or without notice, lapse of time or both) of, any material agreement, credit facility, debt or other material instrument or other material understanding to which the Company is a party or by which any property or asset of the Company is bound or affected, or (iii) conflict with or result in a violation of any law, rule, regulation, order, judgment, injunction, decree or other restriction of any court or governmental authority to which the Company is subject or by which any property or asset of the Company is bound or affected, except, in the case of clauses (ii) and (iii) above, such as could not have or reasonably be expected to result in a material adverse effect.
|
c.
|
Filings, Consents and Approvals
. Except for the filing of Form 8-K with the Securities and Exchange Commission (“SEC”) as may be required, the Company is not required to obtain any approval, consent, waiver, authorization or order of, give any notice to, or make any filing, qualification or registration with, any court or other federal, state, local, foreign or other governmental authority or other person or entity in connection with the execution, delivery and performance by the Company of this Agreement. No further approval or authorization of any stockholder, the Board of Directors or others is required.
|
d.
|
No Inside Information
. Neither the Company nor any person acting on its behalf has provided the Holder or its counsel with any information that constitutes or might constitute material, non-public information concerning the Company.
|
e.
|
No Additional Consideration
. Except as otherwise set forth herein, no consideration has been offered or paid to any person to amend or consent to a waiver, modification, forbearance, exchange or otherwise of any provision of the A&R Note.
|
f.
|
Survival
. All of the Company’s warranties and representations contained in this Agreement shall survive the execution, delivery and acceptance of this Agreement by the parties hereto.
|
5.
|
Holding Period for A&R Note
.
|
a.
|
Rule 144
. Pursuant to Rule 144 promulgated under the Securities Act of 1933, as amended (“
Securities Act
”), the holding period of the A&R Note tacks back to August 27, 2009 (the original issue date of the Original Note). The Company agrees not to take a position contrary to this paragraph. The Company is not currently, and has never been, an issuer of the type described in Rule 144(i) under the Securities Act.
|
b.
|
Not Affiliate
. The Company represents and warrants to the Holder that (i) the Holder is not, as of the date of this representation, and has not been for the last one hundred twenty (120) days, an employee, officer, director or, to the Company’s knowledge, a direct beneficial owner of more than ten percent (10%) of any class of equity security of the Company, or otherwise been an “affiliate” as that term is used in Rule 144 promulgated under the Securities Act, (ii) the Holder has not, directly or indirectly, controlled, been controlled by or been under common control with the Company.
|
6.
|
Public Information
. So long as the A&R Note is outstanding, the Company shall timely file (or timely obtain extensions in respect thereof and file within the applicable grace period) all reports and definitive proxy or information statements required to be filed by the Company under the Securities Exchange Act of 1934, as amended (“
Exchange Act
”), and shall not terminate its status as an issuer required to file reports under the Exchange Act (even if the Exchange Act or the rules and regulations promulgated thereunder would otherwise permit such termination).
|
7.
|
Miscellaneous
.
|
a.
|
This Agreement may be executed in two or more counterparts and by facsimile signature, delivery of PDF images of executed signature pages by email or otherwise, and each of such counterparts shall be deemed an original and all of such counterparts together shall constitute one and the same agreement.
|
b.
|
This Agreement shall be governed by and interpreted in accordance with laws of the State of New York, excluding its choice of law rules. The parties hereto hereby waive the right to a jury trial in any litigation resulting from or related to this Agreement. The parties hereto consent to exclusive jurisdiction and venue in the federal and state courts sitting in the County of New York, State of New York. Each party waives all defenses of lack of personal jurisdiction and forum non conveniens. Process may be served on any party hereto in the manner authorized by applicable law or court rule.
|
c.
|
Each of the Holder and the Company hereby agrees and provides further assurances that it will, in the future, execute and deliver any and all further agreements, certificates, instruments and documents and do and perform or cause to be done and performed, all acts and things as may be necessary or appropriate to carry out the intent and accomplish the purposes of this Agreement.
|
/s/ Tom Djokovich
|
Name: Tom Djokovich
|
Titles: President, Chief Executive Officer, Principal Financial and
Accounting Officer, and Director
|
/s/ Tom Djokovich
|
Name: Tom Djokovich
|
Title: President, Chief Executive Officer, and Principal Financial and
Accounting Officer, and Director
|