|
x
|
ANNUAL REPORT UNDER SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Delaware
|
80-0138937
|
(State or other jurisdiction of
|
(I.R.S. Employer
|
incorporation or organization)
|
Identification No.)
|
Large Accelerated Filer
|
o
|
Accelerated Filer
|
o
|
Non-Accelerated Filer
|
o
|
Smaller Reporting Company
|
x
|
|
31.3
|
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002;
|
|
31.4
|
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002; and
|
|
32.1
|
Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. SECTION 1350.
|
Company Common Stock
Bid Prices
|
||||||||
High
|
Low
|
|||||||
2010
|
||||||||
Quarter ended December 31
|
$
|
0.48
|
$
|
0.11
|
||||
Quarter ended September 30
|
0.23
|
0.09
|
||||||
Quarter ended June 30
|
0.47
|
0.14
|
||||||
Quarter ended March 31
|
0.57
|
0.20
|
||||||
2009
|
||||||||
Quarter ended December 31
|
$
|
0.65
|
$
|
0.29
|
||||
Quarter ended September 30
|
0.39
|
0.18
|
||||||
Quarter ended June 30
|
0.35
|
0.21
|
||||||
Quarter ended March 31
|
0.50
|
0.27
|
Equity Compensation Plan Information
|
||||||||||||||
Plan Category
|
Number of securities to
be issued upon exercise
of outstanding options,
warrants and rights
|
Weighted-average
exercise price of
outstanding options,
warrants and rights
|
Number of securities
remaining available for
future issuance under
equity compensation
plans (excluding
securities reflected in
column (a))
|
|||||||||||
(a)
|
(b)
|
(c)
|
||||||||||||
Equity compensation plans approved by stockholders
|
0 | $ | 0 | 0 | ||||||||||
Equity compensation plans not approved by stockholders
|
3,455,000 | $ | 0.45 | 0 | ||||||||||
Total
|
3,455,000 | (1) | $ | 0.45 | (1) | 0 |
|
(a)
|
Pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of the assets of the registrant;
|
|
(b)
|
Provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the registrant are being made only in accordance with authorizations of management and directors of the registrant; and
|
|
(c)
|
Provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the registrant’s assets that could have a material effect on the financial statements.
|
Name and Principal Position
|
Year
|
Salary ($)
|
Bonus ($)
|
Stock Awards ($)
|
Option Awards ($)
|
Total ($)
|
|||||||||||||||
James C. Katzaroff,
|
2010
|
$ | 439,489 | $ | - | $ | - | $ | - | $ | 439,489 | ||||||||||
CEO and Chairman
|
2009
|
$ | 113,150 | $ | - | $ | - | $ | - | $ | 113,150 | ||||||||||
L. Bruce Jolliff,
|
2010
|
$ | 100,000 | $ | 121,688 | $ | - | $ | - | $ | 221,688 | ||||||||||
CFO
(1)
|
2009
|
$ | 100,000 | $ | 30,000 | $ | - | $ | - | $ | 130,000 | ||||||||||
Fu-Min Su,
|
2010
|
$ | 95,000 | $ | 3,654 | $ | - | $ | - | $ | 98,654 | ||||||||||
Chief Radiochemist
|
2009
|
$ | 90,000 | $ | 5,000 | $ | 19,500 | $ | - | $ | 114,500 |
|
(1)
|
Mr. Jolliff received the additional $121,688 and $30,000 in 2010 and 2009, respectively, to compensate him for additional duties he performed that were not contemplated in his employment contract.
|
Name
|
Option Awards
|
||||||
Number of Securities Underlying Unexercised Options (#) Exercisable
|
Number of Securities Underlying Unexercised Unearned Options (#)
Unexercisable
|
Option Exercise Price
($)
|
Option Expiration Date
|
||||
James C. Katzaroff
|
100,000
|
-
|
$
|
0.55
|
11-26-2011
|
||
L. Bruce Jolliff
|
1,500,000
|
-
|
$
|
0.50
|
5-16-2012
|
||
50,000
|
-
|
$
|
0.55
|
11-26-2011
|
|||
Fu-Min Su
|
50,000
|
-
|
$
|
0.55
|
11-26-2011
|
Fees Earned
|
||||||||||||||||
or Paid
|
Stock
|
Option
|
||||||||||||||
Name
|
in Cash ($)
|
Awards ($)
|
Awards ($)
|
Total ($)
|
||||||||||||
Carlton Cadwell
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||
William Root
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||
Michael Korenko
|
$
|
-
|
$
|
-
|
$
|
131,000
|
$
|
131,000
|
||||||||
Bruce Ratchford
|
$
|
-
|
$
|
-
|
$
|
12,500
|
$
|
12,500
|
Exhibit
|
||
Number
|
Description
|
|
3.1
|
Certificate of Incorporation of Savage Mountain Sports Corporation dated January 11, 2000.
(1)
|
|
3.2
|
By-Laws
(1)
|
|
3.3
|
Articles and Certificate of Merger of HHH Entertainment Inc. and Savage Mountain Sports Corporation dated April 3, 2000.
(1)
|
|
3.4
|
Articles and Certificate of Merger of Earth Sports Products Inc. and Savage Mountain Sports Corporation dated May 11, 2000.
(1)
|
|
3.5
|
Certificate of Amendment of Certificate of Incorporation changing the name of the Company to Advanced Medical Isotope Corporation dated May 23, 2006.
(1)
|
|
3.6
|
Certificate of Amendment of Certificate of Incorporation increasing authorized capital dated September 26, 2006.
(1)
|
|
10.1
|
Agreement and Plan of Reorganization, dated as of December 15, 1998, by and among HHH Entertainment, Inc. and Earth Sports Products, Inc.
(1)
|
|
10.2
|
Agreement and Plan of Merger of HHH Entertainment, Inc. and Savage Mountain Sports Corporation, dated as of January 6, 2000.
(1)
|
|
10.3
|
Employment Agreement dated August 15, 2006 with William J. Stokes.
(1)
|
|
10.4
|
Agreement and Plan of Acquisition by and between Neu-Hope Technologies, Inc., UTEK Corporation and Advanced Medical Isotope Corporation dated September 22, 2006.
(1)
|
|
10.5
|
Employment Agreement dated May 16, 2007 with Leonard Bruce Jolliff.
(1)
|
|
10.6
|
Agreement and Plan of Acquisition by and between Isonics Corporation and Advanced Medical Isotope Corporation dated June 13, 2007.
(1)
|
|
10.7
|
Employment Agreement dated January 15, 2008 with Dr. Fu-Min Su.
(1)
|
|
10.8
|
Master Lease Agreement dated September 20, 2007 between BancLeasing, Inc. and Advanced Medical Isotope Corporation, and related documents.
(5)
|
|
10.9
|
Lease Agreement dated July 17, 2007 between Robert L. and Maribeth F. Myers and Advanced Medical Isotope Corporation.
(5)
|
|
10.10
|
Stock Options.
(5)
|
|
23.1
|
Consent of HJ & Associates, LLC
(3)
|
|
31.1
|
Certification of Chief Executive Officer pursuant to Sec. 302 of the Sarbanes-Oxley Act of 2002
(4)
|
|
31.2
|
Certification of Chief Financial Officer pursuant to Sec. 302 of the Sarbanes-Oxley Act of 2002
(4)
|
|
31.3
|
Certification of Chief Executive Officer pursuant to Sec. 302 of the Sarbanes-Oxley Act of 2002
(5)
|
|
31.4
|
Certification of Chief Financial Officer pursuant to Sec. 302 of the Sarbanes-Oxley Act of 2002
(5)
|
|
32
|
Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. SECTION 1350
(4)
|
|
32.1
|
Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. SECTION 1350
(5)
|
|
FS
|
Advanced Medical Isotope Corporation Financial Statements for year ended December 31, 2010
(4)
|
|
FS.1
|
|
Advanced Medical Isotope Corporation Financial Statements for year ended December 31, 2010
(5)
|
ADVANCED MEDICAL ISOTOPE CORPORATION
|
||
Date: December 2 , 2011
|
By:
|
/s/ James C. Katzaroff
|
Name: James C. Katzaroff
|
||
Title: Chief Executive Officer and Chairman
|
||
(Principal Executive Officer)
|
ADVANCED MEDICAL ISOTOPE CORPORATION
|
||
Date: December 2 , 2011
|
By:
|
/s/ James C. Katzaroff
|
Name: James C. Katzaroff
|
||
Title: Chief Executive Officer, Director and Chairman
|
||
(Principal Executive Officer)
|
Date: December 2 , 2011
|
By:
|
/s/ L. Bruce Jolliff
|
Name: L. Bruce Jolliff
|
||
Title: Chief Financial Officer
|
||
(Principal Financial and Accounting Officer)
|
||
Date: December 2, 2011
|
By:
|
/s/ Carlton Cadwell
|
Name: Carlton Cadwell
|
||
Title: Director
|
||
Date: December 2 , 2011
|
By:
|
/s/ Bruce Ratchford
|
Name: Bruce Ratchford
|
||
Title: Director
|
||
Pages
|
|
Report of Independent Registered Public Accounting Firm for 2010 and 2009
|
F-2
|
Financial Statements:
|
|
Balance Sheets as of December 31, 2010 and 2009
|
F-3
|
Statements of Operations for the years ended December 31, 2010 and 2009
|
F-4
|
Statement of Shareholders’ Equity (Deficit) for the years ended December 31, 2010 and 2009
|
F-5
|
Statements of Changes in Cash Flow for the years ended December 31, 2010 and 2009
|
F-6 - 7
|
Notes to Financial Statements
|
F-8
|
ASSETS
|
||||||||
December 31,
|
December 31,
|
|||||||
2010
|
2009
|
|||||||
Current Assets:
|
||||||||
Cash and cash equivalents
|
$
|
589,390
|
$
|
37,562
|
||||
Accounts receivable - trade
|
15,370
|
19,030
|
||||||
Accounts receivable - other
|
425,504
|
-
|
||||||
Prepaid expenses
|
46,975
|
-
|
||||||
Prepaid expenses paid with stock, current portion
|
89,949
|
151,432
|
||||||
Inventory
|
1,400
|
1,550
|
||||||
Total current assets
|
1,168,588
|
209,574
|
||||||
Fixed assets, net of accumulated depreciation
|
1,211,664
|
1,970,113
|
||||||
Other assets:
|
||||||||
License fees, net of amortization
|
16,390
|
2,083
|
||||||
Patents
|
219,803
|
106,476
|
||||||
Prepaid expenses paid with stock, long-term portion
|
21,875
|
103,125
|
||||||
Deposits
|
5,406
|
158,171
|
||||||
Total other assets
|
263,474
|
369,855
|
||||||
Total assets
|
$
|
2,643,726
|
$
|
2,549,542
|
||||
LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIT)
|
||||||||
Current liabilities:
|
||||||||
Accounts payable and accrued expenses
|
$
|
591,416
|
$
|
622,713
|
||||
Accrued interest payable
|
245,105
|
131,264
|
||||||
Payroll liabilities payable
|
13,229
|
20,047
|
||||||
Deferred income
|
1,191,492
|
-
|
||||||
Loans from shareholder
|
126,508
|
163,275
|
||||||
Convertible notes payable
|
2,006,128
|
1,581,504
|
||||||
Current portion of capital lease obligations
|
405,338
|
1,839,418
|
||||||
Total current liabilities
|
4,579,216
|
4,358,221
|
||||||
Long term liabilities:
|
||||||||
Capital lease obligations, net of current portion
|
1,029,171
|
-
|
||||||
Total liabilities
|
5,608,387
|
4,358,221
|
||||||
Shareholders’ Equity (Deficit):
|
||||||||
Common stock, $.001 par value; 100,000,000 shares authorized;
|
||||||||
67,917,983 and 52,128,817 shares issued and outstanding,
|
||||||||
respectively
|
67,918
|
52,129
|
||||||
Paid in capital
|
18,299,253
|
15,415,998
|
||||||
Accumulated deficit
|
(21,331,832
|
)
|
(17,276,806
|
)
|
||||
Total shareholders’ equity (deficit)
|
(2,964,661
|
)
|
(1,808,679
|
)
|
||||
Total liabilities and shareholders’ equity (deficit)
|
$
|
2,643,726
|
$
|
2,549,542
|
Years ended
|
||||||||
December 31,
|
||||||||
2010
|
2009
|
|||||||
Revenues
|
$
|
360,613
|
$
|
320,363
|
||||
Cost of goods sold (exclusive of depreciation, shown separately below)
|
70,130
|
125,685
|
||||||
Gross profit
|
290,483
|
194,678
|
||||||
Operating expenses
|
||||||||
Sales and marketing expenses
|
29,072
|
6,627
|
||||||
Depreciation and amortization expense
|
545,192
|
562,671
|
||||||
Impairment expense
|
150,000
|
-
|
||||||
Professional fees
|
1,492,883
|
766,861
|
||||||
Stock options granted
|
400,535
|
480,024
|
||||||
Payroll expenses
|
853,641
|
433,175
|
||||||
General and administrative expenses
|
544,499
|
494,969
|
||||||
Total operating expenses
|
4,015,822
|
2,744,327
|
||||||
Operating loss
|
(3,725,339
|
)
|
(2,549,649
|
)
|
||||
Non-operating income (expense):
|
||||||||
Interest expense
|
(860,252
|
)
|
(839,627
|
)
|
||||
Loss on sale of assets
|
(10,000
|
)
|
-
|
|||||
Net gain (loss) on settlement of debt
|
27,500
|
(602,718
|
)
|
|||||
Recognized income from grants
|
512,466
|
-
|
||||||
Interest income
|
599
|
-
|
||||||
Non-operating income (expense), net
|
(329,687
|
)
|
(1,442,345
|
)
|
||||
Loss before Income Taxes
|
(4,055,026
|
)
|
(3,991,994
|
)
|
||||
Income Tax Provision
|
-
|
-
|
||||||
Net loss
|
(4,055,026
|
)
|
$
|
(3,991,994
|
)
|
|||
Loss per common share
|
$
|
(0.07
|
)
|
$
|
(0.08
|
)
|
||
Weighted average common shares outstanding
|
56,172,887
|
48,168,743
|
Series A Preferred
|
||||||||||||||||||||||||||||
Stock
|
Common Stock
|
Paid in Capital
|
Accumulated
|
|||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Deficit
|
Total
|
|||||||||||||||||||||||
Balances at December 31, 2008
|
95,000 | $ | 95 | 36,778,612 | $ | 36,779 | $ | 9,546,087 | $ | (13,284,812 | ) | $ | (3,701,851 | ) | ||||||||||||||
Common stock issued for:
|
||||||||||||||||||||||||||||
Cash
|
- | - | 2,396,920 | 2,397 | 452,803 | - | 455,200 | |||||||||||||||||||||
Services & other
|
- | - | 1,629,583 | 1,629 | 541,738 | - | 543,367 | |||||||||||||||||||||
Loan fees on convertible debt
|
- | - | 466,560 | 467 | 157,379 | - | 157,846 | |||||||||||||||||||||
Convert 95,000 convertible
|
||||||||||||||||||||||||||||
preferred shares ($.351
|
||||||||||||||||||||||||||||
per share)
|
(95,000 | ) | (95 | ) | 10,857,142 | 10,857 | 3,800,095 | - | 3,810,857 | |||||||||||||||||||
Stock options granted for
|
||||||||||||||||||||||||||||
payables
|
- | - | - | - | 237,000 | - | 237,000 | |||||||||||||||||||||
Intrinsic value of convertible
|
||||||||||||||||||||||||||||
debt issued
|
- | - | - | - | 200,872 | - | 200,872 | |||||||||||||||||||||
Vesting of stock options
|
- | - | - | - | 480,024 | - | 480,024 | |||||||||||||||||||||
Net loss
|
- | - | - | - | - | (3,991,994 | ) | (3,991,994 | ) | |||||||||||||||||||
Balances at December 31, 2009
|
- | $ | - | 52,128,817 | $ | 52,129 | $ | 15,415,998 | $ | (17,276,806 | ) | $ | (1,808,679 | ) | ||||||||||||||
Common stock issued for:
|
||||||||||||||||||||||||||||
Cash
|
- | - | 5,090,912 | 5,091 | 541,909 | - | 547,000 | |||||||||||||||||||||
Services & other
|
- | - | 4,106,632 | 4,107 | 969,891 | - | 973,998 | |||||||||||||||||||||
Loan fees on convertible debt
|
- | - | 413,080 | 413 | 186,611 | - | 187,024 | |||||||||||||||||||||
Options exercised
|
- | - | 250,000 | 250 | 72,250 | - | 72,500 | |||||||||||||||||||||
Debt converted
|
- | - | 5,928,542 | 5,928 | 946,708 | - | 952,636 | |||||||||||||||||||||
Vesting of stock options
|
- | - | - | - | 165,886 | - | 165,886 | |||||||||||||||||||||
Net loss
|
- | - | - | - | - | (4,055,026 | ) | (4,055,026 | ) | |||||||||||||||||||
Balances at December 31, 2010
|
- | $ | - | 67,917,983 | $ | 67,918 | $ | 18,299,253 | $ | (21,331,832 | ) | (2,964,661 | ) |
Year ended
|
Year ended
|
|||||||
December 31, 2010
|
December 31, 2009
|
|||||||
CASH FLOW FROM OPERATING ACTIVITIES:
|
||||||||
Net Loss
|
$
|
(4,055,026
|
)
|
$
|
(3,991,994
|
)
|
||
Adjustments to reconcile net loss to net cash
|
||||||||
used by operating activities:
|
||||||||
Depreciation of fixed assets
|
539,499
|
537,671
|
||||||
Amortization of licenses and intangible assets
|
5,693
|
25,000
|
||||||
Amortization of convertible debt discount
|
410,198
|
526,341
|
||||||
Amortization of prepaid expenses paid with stock
|
205,233
|
148,397
|
||||||
Impairment of intangible assets
|
150,000
|
-
|
||||||
Common stock issued for services
|
843,248
|
182,150
|
||||||
Stock options issued for services
|
165,886
|
480,024
|
||||||
Net (gain) loss on settlement of debt
|
(27,500
|
)
|
602,718
|
|||||
Net (gain) loss on sale of fixed assets
|
10,000
|
-
|
||||||
Changes in operating assets and liabilities:
|
||||||||
Accounts receivable – trade
|
3,660
|
16,717
|
||||||
Accounts receivable - other
|
(41,675
|
)
|
-
|
|||||
Inventory
|
150
|
5,549
|
||||||
Prepaid expenses
|
(46,975
|
)
|
3,000
|
|||||
Deposits
|
2,765
|
-
|
||||||
Accounts payable
|
64,453
|
316,114
|
||||||
Payroll liabilities
|
(6,818
|
)
|
10,949
|
|||||
Stock based consulting fees payable
|
-
|
10,400
|
||||||
Accrued interest
|
235,227
|
113,936
|
||||||
Deferred income
|
(907,663
|
)
|
-
|
|||||
Net cash used by operating activities
|
(634,319
|
)
|
(1,013,028
|
)
|
||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Cash used to acquire equipment
|
(16,050
|
)
|
(235,000
|
)
|
||||
Cash used to acquire patents
|
(113,327
|
)
|
(81,882
|
)
|
||||
Purchase of intangibles
|
(20,000
|
)
|
-
|
|||||
Sale of fixed assets
|
125,000
|
-
|
||||||
Net cash used in investing activities
|
(24,377
|
)
|
(316,882
|
)
|
||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Payments on Washington Trust debt
|
(36,767
|
)
|
(31,324
|
)
|
||||
Principal payments on capital lease
|
(404,909
|
)
|
(299,435
|
)
|
||||
Proceeds from convertible note
|
1,032,700
|
1,156,400
|
||||||
Proceeds from officers related party debt
|
-
|
40,800
|
||||||
Payments on officers related party debt
|
-
|
(40,800
|
)
|
|||||
Proceed from short term loan
|
60,000
|
-
|
||||||
Payment on short term loan
|
(60,000
|
)
|
-
|
|||||
Proceeds from cash sales of common shares
|
547,000
|
455,200
|
||||||
Proceeds from exercise of options and warrants
|
72,500
|
-
|
||||||
Net cash provided by financing activities
|
$
|
1,210,524
|
$
|
1,280,841
|
Net increase (decrease) in cash and cash equivalents
|
$
|
551,828
|
$
|
(49,069
|
)
|
|||
Cash and cash equivalents, beginning of period
|
37,562
|
86,631
|
||||||
CASH AND CASH EQUIVALENTS, END OF PERIOD
|
$
|
589,390
|
$
|
37,562
|
||||
Supplemental disclosures of cash flow information:
|
||||||||
Cash paid for interest
|
$
|
204,455
|
$
|
211,167
|
||||
Cash paid for income taxes
|
$
|
-
|
$
|
-
|
Production equipment
|
3 to 7 years
|
Office equipment
|
2 to 5 years
|
Furniture and fixtures
|
2 to 5 years
|
|
·
|
A significant decrease in the market price of a live-lived asset.
|
|
·
|
A significant adverse change in the extent or manner in which a long-lived asset is being used or in its physical condition.
|
|
·
|
A significant adverse change in legal factors or in the business climate that could affect the value of a long-lived asset, including an adverse action or assessment by a regulator.
|
|
·
|
An accumulation of costs significantly in excess of the amount originally expected for the acquisition or construction of a long-lived asset.
|
|
·
|
A current period operating or cash flow loss combined with a history of operating or cash flow losses or a projection or forecast that demonstrates continuing losses associated with the use of a long-lived asset.
|
|
·
|
A current expectation that, more likely than not, a long-lived asset will be sold or otherwise disposed of significantly before the end of its previously estimated useful life.
|
Calendar Year
|
Minimum Royalties per Calendar Year
|
||
2010
|
$
|
---
|
|
2011
|
$
|
-
|
|
2012
|
$
|
2,500
|
|
2013
|
$
|
5,000
|
|
2014
|
$
|
7,500
|
|
2015
|
$
|
10,000
|
|
2016 and each calendar year thereafter
|
$
|
25,000
|
Calendar Year
|
Annual Amortization
|
||
2011
|
$
|
6,666
|
|
2012
|
$
|
6,666
|
|
2013
|
$
|
3,056
|
$1,215,000 Brachytherapy Grant
|
$244,479 Molybdenum Grant
|
$244,479 Brachytherapy Grant
|
Total
|
|||||||||||||
Grant money received
|
$ | 1,215,000 | $ | 205,129 | $ | - | $ | 1,420,129 | ||||||||
Grant money recorded as account receivable
|
- | 39,350 | 244,479 | 283,829 | ||||||||||||
Total grant money
|
1,215,000 | 244,479 | 244,479 | 1,703,958 | ||||||||||||
Recognized income from grants
|
23,508 | 244,479 | 244,479 | 512,466 | ||||||||||||
Deferred income
|
$ | 1,191,492 | $ | - | $ | - | $ | 1,191,492 |
December 31, 2010
|
December 31, 2009
|
|||||||
Convertible debt
|
4,775,415
|
5,150,333
|
||||||
Common stock options
|
9,295,912
|
5,049,327
|
||||||
Total potential dilutive securities
|
14,071,327
|
10,199,660
|
December 31, 2010
|
December 31, 2009
|
|||||||
Balance due on sale of fixed asset
|
$
|
125,000
|
$
|
-
|
||||
Reimbursable expenses
|
16,675
|
-
|
||||||
Grant proceeds received February 2011
|
283,829
|
-
|
||||||
$
|
425,504
|
$
|
-
|
Fixed assets consist of the following at December 31, 2010 and 2009:
|
December 31, 2010
|
December 31, 2009
|
|||||||
Production equipment
|
$
|
2,116,627
|
$
|
2,113,218
|
||||
Production equipment, not in use
|
-
|
235,000
|
||||||
Building
|
446,772
|
446,772
|
||||||
Leasehold improvements
|
3,235
|
3,235
|
||||||
Office equipment
|
32,769
|
20,128
|
||||||
2,599,403
|
2,818,353
|
|||||||
Less accumulated depreciation
|
(1,387,739
|
)
|
(848,240
|
)
|
||||
$
|
1,211,664
|
$
|
1,970,113
|
Accumulated depreciation related to fixed assets is as follows:
|
December 31, 2010
|
December 31, 2009
|
|||||||
Production equipment
|
$
|
1,098,194
|
$
|
675,403
|
||||
Production equipment, not in use
|
-
|
-
|
||||||
Building
|
273,531
|
164,119
|
||||||
Leasehold improvements
|
2,054
|
7,411
|
||||||
Office equipment
|
13,960
|
1,370
|
||||||
$
|
1,387,739
|
$
|
848,240
|
NOTE 5: INTANGIBLE ASSETS
|
|||
Intangible assets consist of the following at December 31, 2010 and December 31, 2009:
|
December 31, 2010
|
December 31, 2009
|
|||||||
License Fee
|
$
|
95,000
|
$
|
75,000
|
||||
Less accumulated amortization
|
(78,610
|
)
|
(72,917
|
)
|
||||
16,390
|
2,083
|
|||||||
Patents
|
219,803
|
106,476
|
||||||
Intangible assets net of accumulated amortization
|
$
|
236,193
|
$
|
108,559
|
Production
|
||||
Facility
|
||||
Twelve months ended December 31, 2011
|
$
|
54,672
|
||
Twelve months ended December 31, 2012
|
33,332
|
|||
Twelve months ended December 31, 2013
|
-
|
|||
Twelve months ended December 31, 2014
|
-
|
|||
Total
|
$
|
88,004
|
Year ended
December 31, 2010
|
Year ended
December 31, 2009
|
|||||||
Office and warehouse space
|
$
|
50,622
|
$
|
46,872
|
||||
Rental expense in the form of stock issuance
|
57,625
|
49,125
|
||||||
Corporate office
|
32,800
|
56,076
|
||||||
Cyclotron storage
|
47,500
|
27,900
|
||||||
Total Rental Expense
|
$
|
188,547
|
$
|
179,973
|
|
·
|
$25,000 License Issue Fee, described above;
|
|
·
|
$25,000 upon submission by University of California to U.S. Federal Drug Administration (or comparable agency) of either notification of or request for approval of (as applicable), a Licensed Product;
|
|
·
|
$100,000 upon satisfaction of necessary requirements (e.g., notification or receipt of approval, as applicable) by Federal Drug Administration (or comparable agency) for commercial sale of a Licensed Product;
|
|
·
|
Royalties equal to the greater of three percent of the Selling Price of each Licensed Product Licensee sells or the maintenance fee according to the following schedule:
|
2008
|
$ | 10,000 |
(not yet paid)
|
||
2009
|
$ | 15,000 |
(not yet paid)
|
||
2010
|
$ | 15,000 |
(not yet paid)
|
||
2011
|
$ | 45,000 | |||
2012 (and each year thereafter)
|
$ | 60,000 |
For the twelve month period ending December 31, 2011
|
$
|
89,949
|
||
For the twelve month period ending December 31, 2012
|
21,875
|
|||
For the twelve month period ending December 31, 2013
|
-
|
|||
For the twelve month period ending December 31, 2014
|
-
|
|||
$
|
111,824
|
Capital Lease Obligation
|
||||||||||||
PET Isotope Production System
|
Ancillary Equipment
|
Total
|
||||||||||
Total lease commitment
|
$
|
1,875,000
|
$
|
933,888
|
$
|
2,808,888
|
||||||
Advances made for purchases
|
$
|
1,511,268
|
$
|
933,888
|
$
|
2,445,156
|
||||||
Principal portion of payments
|
541,927
|
468,720
|
1,010,647
|
|||||||||
Net balance of advances payable
|
969,341
|
465,168
|
1,434,509
|
|||||||||
Add factor to arrive at total future minimum lease payments
|
164,426
|
40,335
|
204,761
|
|||||||||
Total future minimum lease payments
|
1,133,767
|
505,503
|
1,639,270
|
|||||||||
Less amount representing interest
|
164,426
|
40,335
|
204,761
|
|||||||||
Present value of net minimum lease payments
|
969,341
|
465,168
|
1,434,509
|
|||||||||
Amounts due within one year
|
208,957
|
196,381
|
405,338
|
|||||||||
Amounts due after one year
|
$
|
760,384
|
$
|
268,787
|
$
|
1,029,171
|
December 31, 2010
|
December 31, 2009
|
|||||||
Net loss
|
$
|
(4,013,736
|
)
|
$
|
(3,991,994
|
)
|
||
Interest
|
860,252
|
839,628
|
||||||
Depreciation and amortization
|
545,192
|
562,671
|
||||||
Unfunded capital expenditures
|
-
|
-
|
||||||
Capital injections
|
4,084,965
|
1,664,100
|
||||||
$
|
1,476,673
|
$
|
(925,595
|
)
|
||||
Interest plus current portion of long-term debt
|
$
|
1,434,509
|
$
|
1,222,988
|
||||
Debt service coverage ratio
|
$
|
1.03
|
$
|
(0.76
|
)
|
Year ended December 31,
|
Production
Facility
|
Ancillary
Equipment
|
||||||
2011
|
$
|
208,957
|
$
|
196,381
|
||||
2012
|
228,209
|
200,534
|
||||||
2013
|
248,916
|
68,253
|
||||||
2014
|
235,538
|
-
|
||||||
2015
|
47,721
|
-
|
||||||
Thereafter
|
-
|
-
|
||||||
$
|
969,341
|
$
|
465,168
|
December 31, 2010
|
December 31, 2009
|
|||||||
Deferred tax assets:
|
||||||||
Net operating loss carryover
|
$
|
5,042,968
|
$
|
4,363,957
|
||||
Related party accrued interest
|
88,844
|
32,533
|
||||||
Deferred tax liabilities:
|
||||||||
Depreciation
|
(248,808
|
)
|
(362,550
|
)
|
||||
Valuation allowance
|
(4,883,004
|
)
|
(4,033,940
|