Page
No.
|
|
Prospectus
Summary
|
1
|
Risk
Factors
|
2
|
Use
of Proceeds
|
8
|
Dilution
|
8
|
Selling
Security Holders
|
8
|
Plan
of Distribution
|
12
|
Legal
Proceedings
|
13
|
Directors,
Executive Officers and Control Persons
|
14
|
Security
Ownership of Certain Beneficial Owners and Management
|
15
|
Description
of Securities
|
17
|
Description
of Business and Organization within the Last Five Years
|
20
|
Cautionary
Statement Regarding Forward-Looking Statements
|
31
|
Management’s
Discussion and Analysis and Plan of Operation
|
31
|
Description
of Property
|
37
|
Certain
Relationships and Related Transactions
|
37
|
Market
for Common Equity and Related Stockholder Matters
|
38
|
Executive
Compensation
|
41
|
Financial
Statements
|
43
|
Experts
|
43
|
Legal
Matters
|
43
|
Disclosure
of Commission Position of Indemnification for Securities
Act
Liabilities
|
43
|
Changes
in and Disagreements with Accountants on Accounting and
Financial
Disclosure
|
44
|
Additional
Information
|
44
|
·
|
HIV
Rapid Tests: HIV ½ STAT-PAK’,
HIV SURE CHECKâ
and HIV ½ STAT
|
·
|
Chagas
Rapid Test: Chagas STAT-PAK
|
·
|
Tuberculosis
(TB): Prima TB STAT-PAK and Veterinary
products
|
Year
Ended December 31, 2005
|
Year
Ended December
31, 2004
|
||||||
Revenue
|
$
|
3,940,730
|
$
|
3,305,932
|
|||
Operating
Expenses
|
4,630,133
|
3,807,447
|
|||||
Net
Loss
|
(3,252,000
|
)
|
(3,098,891
|
)
|
|||
Current
Assets
|
2,468,193
|
1,211,060
|
|||||
Total
Assets
|
3,016,406
|
1,426,449
|
|||||
Current
Liabilities
|
1,818,474
|
1,663,196
|
|||||
Total
Liabilities
|
1,963,703
|
1,950,413
|
|||||
Convertible
Redeemable Preferred
|
n/a
|
2,427,030
|
|||||
Stockholders’
Equity (Deficit)
|
1,052,703
|
(2,950,994
|
)
|
·
|
regulatory
requirements and customs
regulations;
|
·
|
cultural
and political differences;
|
·
|
foreign
exchange rates, currency fluctuations and
tariffs;
|
·
|
dependence
on and difficulties in managing international distributors
or
representatives;
|
·
|
the
creditworthiness of foreign
entities;
|
·
|
difficulties
in foreign accounts receivable collection;
and
|
·
|
economic
conditions and the absence of available funding
sources.
|
·
|
control
the composition of our board of
directors;
|
·
|
control
our management and policies;
|
·
|
determine
the outcome of significant corporate transactions, including
changes in
control that may be beneficial to stockholders;
and
|
·
|
act
in each of their own interests, which may conflict with, or
be different
from, the interests of each other or the interests of the other
stockholders.
|
·
|
the
number of shares of common stock beneficially owned as of April
15, 2006
and prior to the offering contemplated
hereby,
|
·
|
the
number of shares of common stock eligible for resale and to
be offered by
each selling security holder pursuant to this prospectus,
|
·
|
the
number of shares owned by each selling security holder after
the offering
contemplated hereby assuming that all shares eligible for resale
pursuant
to this prospectus actually are sold,
|
·
|
the
percentage of shares of common stock beneficially owned by
each selling
security holder after the offering contemplated hereby,
and
|
·
|
in
notes to the table, additional information concerning the selling
security
holders including any NASD affiliations and any relationships,
excluding
non-executive employee and other non-material relationships,
that a
selling security holder had during the past three years with
the
registrant or any of its predecessors or affiliates.
|
Selling
security holders (C)
|
Number
of Shares of Common Stock Owned Before Offering
(A)
|
Number
of Shares To Be Offered (B)
|
Number
of Shares Owned After Offering
|
Percentage
of Shares of Common Stock Owned After Offering
|
|||||
Alchemy,
LLC 1
|
40,471
|
40,471
|
-
|
0.00
|
%
|
||||
Alpha
Capital AG 2,3
|
1,275,819
|
1,232,000
|
43,819
|
0.41
|
%
|
||||
Bassett,
Truman 1
|
42,526
|
42,526
|
-
|
0.00
|
%
|
||||
Baum,
Mark L. 2
|
1,638,333
|
1,629,703
|
8,630
|
0.08
|
%
|
||||
Bell,
Lon E. 2
|
292,234
|
282,198
|
10,036
|
0.10
|
%
|
||||
Beller,
Claudio 2
|
150,599
|
145,582
|
5,017
|
0.05
|
%
|
||||
BioEquity
Partners, Inc. 1,4
|
109,375
|
109,375
|
-
|
0.00
|
%
|
||||
Breitbart,
Ted 1,5
|
18,208
|
18,208
|
-
|
0.00
|
%
|
||||
Bruce,
Richard 1
|
125,500
|
75,500
|
50,000
|
0.52
|
%
|
||||
Calamaro,
Jean-Paul 2
|
319,617
|
309,581
|
10,036
|
0.10
|
%
|
||||
CEOcast,
Inc.
|
76,250
|
76,250
|
-
|
0.00
|
%
|
||||
Chrust,
Steve 1
|
127,656
|
127,656
|
-
|
0.00
|
%
|
||||
Clarke,
John R.1,6
|
158,400
|
158,400
|
-
|
0.00
|
%
|
||||
Colby,
Russ 1
|
12,500
|
12,500
|
-
|
0.00
|
%
|
||||
Crestview
Capital Master, LLC 7
|
12,977,272
|
9,590,162
|
3,387,110
|
15.07
|
%
|
||||
Dabush,
Ami 2
|
587,718
|
569,718
|
18,000
|
0.18
|
%
|
||||
Daedalus
Consulting, Inc.8
|
35,963
|
35,963
|
-
|
0.00
|
%
|
||||
Dashefsky,
Jeff 1
|
12,500
|
12,500
|
-
|
0.00
|
%
|
||||
Diamond
Deecembra 8
|
143,853
|
143,853
|
-
|
0.00
|
%
|
||||
DKR
Soundshore Oasis Holding Fund, Ltd.9
|
584,016
|
537,081
|
46,935
|
0.47
|
%
|
||||
Eckert,
Christopher & Lynn 2,10
|
193,304
|
186,666
|
6,638
|
0.07
|
%
|
||||
Engel,
Sam 1
|
4,118
|
4,118
|
-
|
0.00
|
%
|
||||
Esfandiari,
Javan 1
|
254,580
|
167,080
|
87,500
|
0.90
|
%
|
||||
Falvo,
Pete 2
|
40,000
|
40,000
|
-
|
0.00
|
%
|
||||
FAMALOM,
LLC 8
|
179,817
|
179,817
|
-
|
0.00
|
%
|
||||
Feldman,
Stephen 1
|
2,055
|
2,055
|
-
|
0.00
|
%
|
||||
Fuchs,
Ari 2,6
|
49,058
|
49,058
|
-
|
0.00
|
%
|
||||
Ginsberg,
Mike 1
|
2,375
|
2,375
|
-
|
0.00
|
%
|
||||
Glass,
Marc 1
|
20,708
|
20,708
|
-
|
0.00
|
%
|
||||
Goldberg,
Jeffrey 1,11
|
52,875
|
52,875
|
-
|
0.00
|
%
|
||||
Greenblatt,
Phil 1
|
10,347
|
10,347
|
-
|
0.00
|
%
|
||||
Gregoretti,
Gordan
|
81,146
|
79,916
|
1,230
|
0.01
|
%
|
||||
Gressel,
Daniel 1,12
|
462,501
|
462,501
|
-
|
0.00
|
%
|
||||
Guzikowski,
Frank J.1
|
178,114
|
178,114
|
-
|
0.00
|
%
|
||||
H.C.
Wainwright & Co. 1,13
|
390,867
|
390,867
|
-
|
0.00
|
%
|
||||
Haendler,
Kurt 1
|
439,940
|
434,288
|
5,652
|
0.06
|
%
|
||||
Haendler,
Renata 1
|
141,089
|
138,211
|
2,878
|
0.03
|
%
|
||||
Haendler,
Tomas 2,14
|
543,610
|
540,710
|
2,900
|
0.03
|
%
|
||||
Haim,
Eduardo 1
|
7,115
|
7,115
|
-
|
0.00
|
%
|
||||
Hamblett,
Michael 15
|
514,034
|
498,714
|
15,320
|
0.15
|
%
|
||||
Hanson,
Andrew Merz 2,16
|
123,559
|
119,545
|
4,014
|
0.04
|
%
|
||||
Hunt,
David 1
|
-
|
-
|
-
|
0.00
|
%
|
||||
Ide,
Bruce J.2,17
|
500,071
|
491,062
|
9,009
|
0.09
|
%
|
||||
Jacob,
Sam 1
|
10,000
|
10,000
|
-
|
0.00
|
%
|
||||
Jacoby,
Richard A.2
|
483,228
|
469,545
|
13,683
|
0.14
|
%
|
||||
Joffe,
Wendy 2
|
37,968
|
37,222
|
746
|
0.01
|
%
|
||||
Jordan,
Bruce 18
|
101,187
|
67,931
|
33,256
|
0.35
|
%
|
||||
JP
Turner 1,5
|
41,250
|
41,250
|
-
|
0.00
|
%
|
||||
Keskinen,
Karen 1
|
1,579
|
1,579
|
-
|
0.00
|
%
|
||||
Klaus,
Elaine 1
|
2,242
|
2,242
|
-
|
0.00
|
%
|
||||
Knasin,
Paul and Ellen 2
|
157,324
|
152,307
|
5,017
|
0.05
|
%
|
||||
Koch,
Scott F.1,6
|
158,400
|
158,400
|
-
|
0.00
|
%
|
||||
Kolstad
Jr., Kaare 1
|
50,589
|
50,589
|
-
|
0.00
|
%
|
||||
Kreger,
Richard 18
|
593,693
|
453,435
|
140,258
|
1.39
|
%
|
||||
Krumholz,
Jacob & Arlene
|
66,869
|
66,869
|
-
|
0.00
|
%
|
||||
Kurzman
Partners, LP 19
|
68,654
|
65,265
|
3,389
|
0.04
|
%
|
||||
Lankenau,
Robert 1
|
230,400
|
226,585
|
3,815
|
0.04
|
%
|
||||
Lanouette,
Kevin P.
|
33,366
|
31,966
|
1,400
|
0.01
|
%
|
||||
Larkin,
Richard 2
|
198,695
|
109,189
|
89,506
|
0.92
|
%
|
||||
Lawrence,
Colin 1
|
7,115
|
7,115
|
-
|
0.00
|
%
|
||||
Ledowitz,
Bill 1
|
7,118
|
7,118
|
-
|
0.00
|
%
|
||||
Lew,
Felicia 1
|
31,250
|
31,250
|
-
|
0.00
|
%
|
||||
Lew,
Hanka 1
|
31,250
|
31,250
|
-
|
0.00
|
%
|
||||
Lifshitz,
Joshua 20
|
101,302
|
98,959
|
2,343
|
0.02
|
%
|
||||
Little
Gem Life Sciences Fund LLC 21
|
180,037
|
173,248
|
6,789
|
0.07
|
%
|
||||
Lyashchenko,
Konstantin 1
|
35,500
|
10,500
|
25,000
|
0.26
|
%
|
||||
Maloney
& Company, LLC
|
83,419
|
79,916
|
3,503
|
0.04
|
%
|
||||
Mayer-Wolf,
Mike 1
|
18,379
|
18,379
|
-
|
0.00
|
%
|
||||
McCarthy,
Michael 1
|
4,145
|
4,145
|
-
|
0.00
|
%
|
||||
McGusty,
Edwin 1
|
125,000
|
125,000
|
-
|
0.00
|
%
|
||||
Metasequoia,
LLC 2
|
38,659
|
37,332
|
1,327
|
0.01
|
%
|
||||
Midtown
Partners & Co., LLC 22
|
185,708
|
116,639
|
69,069
|
0.71
|
%
|
||||
Millennium
3 Opportunity Fund, LLC 23
|
3,320,364
|
3,196,720
|
123,644
|
0.99
|
%
|
||||
Moran,
Sean
|
24,126
|
23,360
|
766
|
0.01
|
%
|
||||
MSAS
Trust 2
|
761,255
|
742,666
|
18,589
|
0.19
|
%
|
||||
Nite
Capital, LP
|
750,781
|
719,261
|
31,520
|
0.31
|
%
|
||||
Patton
Boggs LLP 1
|
37,319
|
37,319
|
-
|
0.00
|
%
|
||||
Pelossof,
Avi 2
|
671,487
|
570,685
|
100,802
|
1.02
|
%
|
||||
Pelossof,
Elior 2
|
87,669
|
84,659
|
3,010
|
0.03
|
%
|
||||
Perlmutter,
Alan 1
|
50,000
|
50,000
|
-
|
0.00
|
%
|
||||
Phillips,
Chris 8
|
88,694
|
86,264
|
2,430
|
0.03
|
%
|
||||
Phillips,
Scott W.1
|
14,589
|
14,589
|
-
|
0.00
|
%
|
||||
Poole,
Colin 2
|
140,014
|
135,981
|
4,033
|
0.04
|
%
|
||||
Poole,
John G.1
|
68,365
|
68,365
|
-
|
0.00
|
%
|
||||
Raker,
Gilbert 2
|
86,381
|
84,659
|
1,722
|
0.02
|
%
|
||||
Reibman,
Spencer 1
|
18,780
|
18,780
|
-
|
0.00
|
%
|
||||
Rohan,
J. Rory 18
|
561,726
|
453,435
|
108,291
|
1.09
|
%
|
||||
Rojas,
Zilma 1
|
15,500
|
5,500
|
10,000
|
0.11
|
%
|
||||
Ross,
Anne 1
|
63,236
|
63,236
|
-
|
0.00
|
%
|
||||
Sandler,
J & S 1
|
8,287
|
8,287
|
-
|
0.00
|
%
|
||||
Sandler,
Mark and Lori 2
|
193,304
|
186,666
|
6,638
|
0.07
|
%
|
||||
Schnipper,
Steve 24
|
164,448
|
160,426
|
4,022
|
0.04
|
%
|
||||
Schwartz,
Eric 1
|
5,496
|
5,496
|
-
|
0.00
|
%
|
||||
Seren,
Stanley 1
|
8,287
|
8,287
|
-
|
0.00
|
%
|
||||
Shapiro,
Alex 1
|
112,412
|
112,412
|
-
|
0.00
|
%
|
||||
Siderowf,
Richard 2,25
|
87,840
|
86,624
|
1,216
|
0.01
|
%
|
||||
Siebert
Best, Ellen 2
|
44,057
|
43,311
|
746
|
0.01
|
%
|
||||
Siebert,
Lawrence 26
|
6,474,864
|
1,163,078
|
5,311,786
|
38.05
|
%
|
||||
Sive
Paget & Reisel 1
|
2,055
|
2,055
|
-
|
0.00
|
%
|
||||
Smith,
Robin 1,27
|
119,883
|
119,883
|
-
|
0.00
|
%
|
||||
Spatacco,
Jr., Anthony J. 28
|
52,432
|
51,010
|
1,422
|
0.02
|
%
|
||||
Speer,
Sandy 1
|
95,468
|
65,468
|
30,000
|
0.32
|
%
|
||||
Spilka,
R. Edward 2,29
|
319,776
|
313,138
|
6,638
|
0.07
|
%
|
||||
Starboard
Capital Markets, LLC 30
|
9,711
|
9,604
|
107
|
0.00
|
%
|
||||
Starobin
Partners 1,5
|
110,000
|
110,000
|
-
|
0.00
|
%
|
||||
Straightline
Capital Opportunities Fund I, LLC 2
|
776,244
|
750,195
|
26,049
|
0.26
|
%
|
||||
Talesnick,
Alan L. 2,31
|
246,852
|
241,088
|
5,764
|
0.06
|
%
|
||||
TCMP3
Partners
|
333,679
|
319,671
|
14,008
|
0.14
|
%
|
||||
Thunderbird
Global Corporation 2,32
|
1,041,823
|
1,021,750
|
20,073
|
0.20
|
%
|
||||
Total
M.I.S., Inc. 2
|
579,917
|
560,000
|
19,917
|
0.20
|
%
|
||||
Tyson,
John 2,33
|
16,250
|
16,250
|
-
|
0.00
|
%
|
||||
Vicis
Capital Master Fund 2,34
|
5,799,178
|
5,600,000
|
199,178
|
1.34
|
%
|
||||
Wachs,
Mark 2
|
15,118
|
14,116
|
1,002
|
0.01
|
%
|
||||
Weiss,
Gunther 1
|
28,334
|
28,334
|
-
|
0.00
|
%
|
||||
Westbury
Diagnostics, Inc. 2
|
149,623
|
144,485
|
5,138
|
0.05
|
%
|
||||
TOTALS
|
49,560,043
|
39,387,707
|
10,172,336
|
(A)
Includes shares underlying series A and series B preferred
stock into
which the series A and series B preferred stock is convertible,
and shares
underlying warrants and/or options held by the selling
security holder
that are covered by this prospectus, including any convertible
securities
that, due to contractual restrictions, may not be exercisable
within 60
days of the date of this prospectus.
|
(B)
The number of shares of common stock to be sold assumes
that the selling
security holder elects to sell all the shares of common
stock held by the
selling security holder that are covered by this
prospectus.
|
(C)
It is our understanding that any selling security holder
that is an
affiliate of a broker-dealer purchased the securities offered
hereunder in
the ordinary course of business, and at the time of the
purchase, had no
agreements or understanding to distribute the
securities.
|
[1]
The sale of all of these shares is currently registered
under Chembio’s
Registration Statement on Form SB-2 that became effective
with the SEC on
November 4, 2004. The sale of these shares also is included
in this
Prospectus so that Chembio can make any future amendments
for the
Registration Statement of which this Prospectus is a part,
together with
amendments of the 2004 Registration Statement in a single
joint
prospectus.
|
[2]
The sale of all of these shares, except for less than 235,000
that
represent dividend shares, currently is registered under
Chembio’s
Registration Statement on Form SB-2 that became effective
with the SEC on
November 4, 2004. The sale of these shares also is included
in this
Prospectus so that Chembio can make any future amendments
for the
Registration Statement of which this Prospectus is a part,
together with
amendments of the 2004 Registration Statement, in a single
joint
prospectus.
|
[3]
Konrad Ackerman has ultimate control over Alpha Capital
AG and the shares
held by Alpha Capital AG.
|
[4]
Provides marketing consulting services to the Company.
|
[5]
Affiliated with Wellfleet Partners.
|
[6]
Affiliated with HC Wainwright, investment banking
services.
|
[7]Affiliated
with Dillion Capital, a NASD member. Robert Hoyt has ultimate
control over
Crestview Capital Master, LLC and the shares held by Crestview
Capital
Master, LLC.
|
[8]
Affiliated with Midtown Partners & Co., LLC, investment banking
services.
|
[9]
DKR SoundShore Oasis Holding Fund Ltd. (the “Fund”) is a master fund in a
master-feeder structure. The Fund’s investment manager is DKR Oasis
Management Company LP (the “Investment Manager”). Pursuant to an
investment management agreement among the Fund, the feeder
funds and the
Investment Manager, the Investment Manager has the authority
to do any and
all acts on behalf of the Fund, including voting any shares
held by the
Fund. Mr. Seth Fischer is the managing partner of Oasis
Management
Holdings LLC, one of the general partners of the Investment
Manager. Mr.
Fischer has ultimate responsibility for trading with respect
to the Fund.
Mr. Fischer disclaims beneficial ownership of the
shares.
|
[10]
Christopher Eckert is an employee of Smith Barney.
|
[11]
Affiliated with Wellfleet Partners and Starobin Partners,
investment
banking services.
|
[12]
Former Director of CDS.
|
[13]
NASD member.
|
[14]
Former President of CDS and Director.
|
[15]
Employee of Starboard Capital Markets, LLC, investment
banking
services.
|
[16]
Assisted the Company in fundraising.
|
[17]
Form Director of CDS.
|
[18]
Employee of Midtown Partners & Co., LLC, investment banking
services.
|
[19]
Affiliated with Needham & Company, investment banking services, until
February 4, 2005.
|
[20]
Except for 26,393 shares, the sale of these shares is registered
under
Chembio’s Registration Statement on Form SB-2 that became effective
with
the SEC on November 4, 2004. The sale of these shares also
is included in
this Prospectus so that Chembio can make any future amendments
for the
Registration Statement of which this Prospectus is a part,
together with
amendments of the 2004 Registration Statement, in a single
joint
prospectus.
|
[21]
Except for 81,582 shares, the sale of these shares is registered
under
Chembio’s Registration Statement on Form SB-2 that became effective
with
the SEC on November 4, 2004. The sale of these shares also
is included in
this Prospectus so that Chembio can make any future amendments
for the
Registration Statement of which this Prospectus is a part,
together with
amendments of the 2004 Registration Statement, in a single
joint
prospectus.
|
[22]
NASD member, assisted the Company in fundraising.
|
[23]
Fred Fraenkel and Udi Toledano have ultimate control over
Millennium 3
Opportunity Fund and the shares held by Millennium 3 Opportunity
Fund.
|
[24]
Except for 51,578 shares, the sale of these shares is registered
under
Chembio’s Registration Statement on Form SB-2 that became effective
with
the SEC on November 4, 2004. The sale of these shares also
is included in
this Prospectus so that Chembio can make any future amendments
for the
Registration Statement of which this Prospectus is a part,
together with
amendments of the 2004 Registration Statement, in a single
joint
prospectus.
|
[25]
Registered sales representative with RBC Dain Rauscher.
|
[26]
Except for 663,078 shares, the sale of these shares is
registered under
Chembio’s Registration Statement on Form SB-2 that became effective
with
the SEC on November 4, 2004. The sale of these shares also
is included in
this Prospectus so that Chembio can make any future amendments
for the
Registration Statement of which this Prospectus is a part,
together with
amendments of the 2004 Registration Statement, in a single
joint
prospectus.
|
[27]
Provided marketing consulting services; affiliated with
Wellfleet Partners
and Starobin Partners.
|
[28]
Assisted the Company in fundraising; employee of Starboard
Capital Markets
LLC.
|
[29]
Stockholder of Lehman Brothers.
|
[30]
NASD member.
|
[31]
Partner at Patton Boggs LLP, our legal counsel.
|
[32]
WSITE International Foundation (“WSITE”) is the ultimate beneficiary of
Thunderbird Global Corporation. Gustavo Montilla is the Chairman of
WSITE International Foundation and controls the daily affairs
of
WSITE.
|
[33]
Provides marketing consulting services.
|
[34]
Vicis Capital Master Fund’s investment manager is Vicis Capital, LLC. Shad
Stastney, John Succo, and Sky Lucas have the ultimate control
over the
shares held by Vicis Capital Master
Fund.
|
·
|
ordinary
brokerage transactions and transactions in which the broker-dealer
solicits purchasers;
|
·
|
block
trades in which the broker-dealer will attempt to sell the
shares as agent
but may position and resell a portion of the block as principal
to
facilitate the transaction;
|
·
|
purchases
by a broker-dealer as principal and resale by the broker-dealer
for its
account;
|
·
|
an
exchange distribution in accordance with the rules of the applicable
exchange;
|
·
|
privately
negotiated transactions;
|
·
|
settlement
of short sales entered into after the date of this
prospectus;
|
·
|
broker-dealers
may agree with the Selling Stockholders to sell a specified
number of such
shares at a stipulated price per
share;
|
·
|
a
combination of any such methods of
sale;
|
·
|
through
the writing or settlement of options or other hedging transactions,
whether through an options exchange or otherwise;
or
|
·
|
any
other method permitted pursuant to applicable
law.
|
Name
and Address of Beneficial Owner
|
Number
of Shares Beneficially Owned
|
Percent
of Class
|
|||
Lawrence
Siebert (1)
3661
Horseblock Road
Medford,
NY 11763
|
2,046,139
|
22.94
|
%
|
||
Avi
Pelossof (2)
3661
Horseblock Road
Medford,
NY 11763
|
599,314
|
6.76
|
%
|
||
Javan
Esfandiari (3)
3661
Horseblock Road
Medford,
NY 11763
|
185,830
|
2.15
|
%
|
||
Richard
Bruce (4)
3661
Horseblock Road
Medford,
NY 11763
|
100,500
|
1.17
|
%
|
||
Richard
J. Larkin (5)
3661
Horseblock Road
Medford,
NY 11763
|
99,513
|
1.16
|
%
|
||
Alan
Carus (6)
3661
Horseblock Road
Medford,
NY 11763
|
51,000
|
.60
|
%
|
||
Gary
Meller (7)
3661
Horseblock Road
Medford,
NY 11763
|
51,000
|
.60
|
%
|
||
Gerald
Eppner (8)
3661
Horseblock Road
Medford,
NY 11763
|
51,000
|
.60
|
%
|
||
All
officers and directors as a group(9)
|
3,184,296
|
32.49
|
%
|
||
Mark
Baum (10)
580
Second Street, Suite 102
Encinitas,
CA 92024
|
1,400,000
|
14.99
|
%
|
||
Thunderbird
Global Corporation (11)
c/o
The Baum Law Firm
580
Second Street, Suite 102
Encinitas,
CA 92024
|
487,504
|
5.74
|
%
|
||
Daniel
Gressel (12)
460
E. 79th
Street, Apt. 17B
New
York, NY 10021
|
462,501
|
5.42
|
%
|
||
Tomas
Haendler (13)
31
Cogswell Lane
Stamford,
CT 06902
|
454,720
|
5.33
|
%
|
(
1)
|
Includes
220,000 shares issuable upon exercise of options exercisable
within 60
days and 207,566 warrants. Also does not include 1,937,220
shares issuable
upon conversion of series A preferred stock, 2,324,666 shares
issuable
upon exercise of warrants, 88,971 shares issuable upon conversion
of
series B preferred stock and 77,868 shares issuable upon exercise
of
warrants because conversion of any of those shares of series
A or series B
preferred stock or exercise of those warrants would result
in the holder
beneficially owning in excess of 4.99% of the then issued and
outstanding
shares of common stock outstanding at that
time.
|
(
2)
|
Includes
350,000 shares issuable upon exercise of options exercisable
within 60
days and 22,555 shares issuable upon exercise of warrants. Does not
include 50,000 shares issuable upon exercise of options that
are not
exercisable within the next 60 days. Also does not include
10,078 shares
issuable upon conversion of series A preferred stock and 12,095
shares
issuable upon exercise of warrants because conversion of any
of those
shares of series A preferred stock or exercise of any of those
warrants
would result in the holder beneficially owning in excess of
4.99% of the
then issued and outstanding shares of common stock outstanding
at that
time.
|
(
3)
|
Includes
163,750 shares issuable upon exercise of options exercisable
within 60
days and 2,007 shares issuable upon exercise of warrants. Does
not include
68,750 shares issuable upon exercise of options that are not
exercisable
within the next 60 days.
|
(
4)
|
Includes
95,000 shares issuable upon exercise of options exercisable
within 60 days
and 500 shares issuable upon exercise of warrants. Does not
include 25,000
shares issuable upon exercise of options that are not exercisable
within
the next 60 days
|
(
5)
|
Includes
137,500 shares issuable upon exercise of options exercisable
within 60
days and 250 shares issuable upon exercise of warrants. Does
not include
43,750 shares issuable upon exercise of options that are not
exercisable
within the next 60 days. Also does not include 30,236 shares
issuable upon
conversion of series A preferred stock and 25,196 shares issuable
upon
exercise of warrants because conversion of any of those shares
of series A
preferred stock or exercise of any of those warrants would
result in the
holder beneficially owning in excess of 4.99% of the then issued
and
outstanding shares of common stock outstanding at that
time.
|
(
6)
|
Includes
51,000 shares issuable upon exercise of options exercisable
within 60
days. Does not include 36,000 shares issuable upon exercise of
options that are not exercisable within the next 60
days.
|
(
7)
|
Includes
51,000 shares issuable upon exercise of options exercisable
within 60
days. Does not include 36,000 shares issuable upon exercise of
options that are not exercisable within the next 60
days.
|
(
8)
|
Includes
51,000 shares issuable upon exercise of options exercisable
within 60
days. Does not include 36,000 shares issuable upon exercise of
options that are not exercisable within the next 60
days.
|
(
9)
|
Includes
footnotes (1)-(8).
|
(10)
|
Includes
850,000 shares issuable upon exercise of warrants. Does not
include
108,333 shares issuable upon conversion of series A preferred
stock and
130,000 shares issuable upon exercise of warrants because conversion
of
any of those shares of series A preferred stock or exercise
of those
warrants would result in the holder beneficially owning in
excess of 4.99%
of the then issued and outstanding shares of common stock outstanding
at
that time.
|
(11)
|
Does
not include 251,963 shares issuable upon conversion of series
A preferred
stock and 302,356 shares issuable upon exercise of warrants
because
conversion of any of those shares of series A preferred stock
or exercise
of any of those warrants would result in the holder beneficially
owning in
excess of 4.99% of the then issued and outstanding shares of
common stock
outstanding at that time. Gustavo Montilla may be deemed to
have voting or
investment control over the shares held by Thunderbird Global
Corporation.
|
(12)
|
Includes
42,065 shares issuable upon exercise of warrants exercisable
within 60
days.
|
(13)
|
Includes
38,197 shares issuable upon exercise of options exercisable
within 60
days. Does not include 35,556 shares issuable upon conversion
of series A
preferred stock and 53,334 shares issuable upon the exercise
of warrants
because conversion of any of those shares of series A preferred
stock or
exercise of any of those warrants would result in the holder
beneficially
owning in excess of 4.99% of the then issued and outstanding
shares of
common stock outstanding at that
time.
|
·
|
amend,
alter or repeal the provisions of the series A preferred stock
so as to
adversely affect any right, preference, privilege or voting
power of the
series A preferred stock;
|
·
|
repurchase,
redeem or pay dividends on shares of common stock or any other
shares of
our equity securities that by their terms do not rank senior
to the series
A preferred stock, other than de minimus repurchases from our
employees in
certain circumstances;
|
·
|
amend
our articles of incorporation or bylaws so as to affect materially
and
adversely any right, preference, privilege or voting power
of the series A
preferred stock;
|
·
|
effect
any distribution with respect to any equity securities that
by their terms
do not rank senior to the series A preferred
stock;
|
·
|
reclassify
our outstanding securities;
|
·
|
voluntarily
file for bankruptcy, liquidate our assets or make an assignment
for the
benefit of our creditors; or
|
·
|
change
the nature of our business.
|
·
|
such
date is at least one hundred eighty (180) days following the
effective
date of this registration statement, and
|
·
|
this
registration statement has been effective, without lapse or
suspension of
any kind, for a period of sixty (60) days (or the common stock
into which
the series A preferred stock is convertible can be freely traded
pursuant
to Rule 144(k) under the Securities
Act).
|
·
|
a
consolidation, merger, or other business combination involving
Chembio
Diagnostics, Inc.,
|
·
|
the
sale of more than 50% of our assets, or
|
·
|
the
closing of a purchase, tender or exchange offer made to and
accepted by
holders of more than 50% of our outstanding shares of common
stock,
|
·
|
the
lapse or unavailability of this registration statement,
|
·
|
the
suspension from listing of the common stock for a period of
seven (7)
consecutive days,
|
·
|
our
failure or inability to comply with a conversion request from
a holder of
series A preferred stock, or
|
·
|
our
material breach of any of our representations or warranties
contained in
the series A preferred stock documentation that continues uncured
for a
period of ten (10) days,
|
·
|
amend,
alter or repeal the provisions of the series B preferred stock
so as to
adversely affect any right, preference, privilege or voting
power of the
series B preferred stock;
|
·
|
authorize
or create any class of stock ranking as to dividends, redemption
or
distribution of assets upon a liquidation event, senior to
or otherwise
pari passu with the series B preferred
stock;
|
·
|
amend
our articles of incorporation or by-laws so as to adversely
affect any
rights of the series B preferred
stock;
|
·
|
increase
the authorized number of shares of series B preferred stock;
or
|
·
|
enter
into any agreement with respect to the
foregoing.
|
·
|
a
consolidation, merger, or other business combination involving
Chembio
Diagnostics, Inc.,
|
·
|
the
sale of all or substantially all of our assets,
|
·
|
the
acquisition by another person of in excess of 50% of our voting
securities, or
|
·
|
certain
specified triggering events (involving (A) the lapse or unavailability
of
a registration statement, (B) the suspension from listing of
our common
stock for a period of seven consecutive days, (C) our failure
or inability
to comply with a conversion request from a holder of series
B preferred
stock, (D) our breach of any of our representations or warranties
contained in the series B preferred stock documentation that
continues
uncured for a period of 30 days, or (E) our becoming subject
to certain
bankruptcy events),
|
·
|
Expand
our international sales effort and strategic partnerships in
the
developing world for our global health rapid test products,
particularly
our HIV and Chagas Disease tests. We are actively engaged in
expanding HIV
test sales and marketing through our recently established East
and West
African offices. These offices are headed by seasoned professionals
that
have extensive marketing and/or public health experience in
Africa and are
establishing distributor relationships throughout the continent.
We also
have new collaborations and sales opportunities that we are
pursuing in
Southeast Asia, China, and South America for our HIV and/or
Chagas Disease
tests, as well as other new tests that we have under development.
|
·
|
Launch
our rapid HIV tests in the US and Europe. We anticipate FDA
approval
during the first half of 2006. Our products will be marketed
initially in
the public health and hospital markets, through our own direct
sales
people and/or with marketing and distribution partners with
whom we are
currently in discussion. Once we obtain approval we will move
aggressively
on approval in Europe.
|
·
|
Pursue
potential OTC marketing in the U.S. and internationally. There
is
discussion now to allow over-the-counter sale of HIV rapid
tests in the
U.S. as well as in other markets.
|
·
|
Launch
in 2006 our initial veterinary TB product, Prima TB Stat Pak(TM),
within
our growing line of veterinary TB tests. We anticipate USDA
approval of
our initial product, a nonhuman primate TB test, in late 2006.
During 2007
we expect to obtain revenues from certain other veterinary
TB products, at
very favorable margins.
|
·
|
The
ability to manufacture products that meet applicable FDA requirements,
(i.e. FDA’s Quality System Regulations) see Governmental Regulation
section;
|
AIDS
|
Acquired
Immunodeficiency Syndrome. AIDS is caused by the Human
Immunodeficiency Virus, HIV.
|
ANTIBODY
|
A
protein which is a natural part of the human immune system
produced by
specialized cells to neutralize antigens, including viruses
and bacteria
that invade the body. Each antibody producing cell manufactures
a unique
antibody that is directed against, binds to and eliminates
one, and only
one, specific type of antigen.
|
ANTIGEN
|
Any
substance which, upon entering the body, stimulates the immune
system
leading to the formation of antibodies. Among the more common
antigens are
bacteria, pollens, toxins, and viruses.
|
ARVs
|
Anti-Retroviral
Treatments for AIDS
|
CD-4
|
The
CD4+ T-lymphocyte is the primary target for HIV infection because
of the
affinity of the virus for the CD4 surface marker. Measures of CD4+
T-lymphocytes are used to guide clinical and therapeutic management
of
HIV-infected persons.
|
CDC
|
Centers
for Disease Control and Prevention
|
CHAGAS
DISEASE
|
Chagas
Disease is an infection caused by the parasite Trypanosoma
cruzi.
Worldwide, it is estimated that 16 to 18 million people are
infected with
Chagas disease; of those infected, 50,000 will die each
year.
|
CHAI
|
Clinton
HIV/AIDS Initiative
|
CLIA
|
Clinical
Laboratory Improvement Act
|
DIAGNOSTIC
|
Pertaining
to the determination of the nature or cause of a disease or
condition.
Also refers to reagents or procedures used in diagnosis to
measure
proteins in a clinical sample.
|
EITF
|
Emerging
Issues Task Force
|
FASB
|
Financial
Accounting Standards Board
|
FDA
|
U.S.
Food and Drug Administration
|
FDIC
|
Federal
Deposit Insurance Corporation
|
HIV
|
Human
Immunodeficiency Virus. HIV (also called HIV-1), a retrovirus,
causes AIDS. A similar retrovirus, HIV-2, causes a variant disease,
sometimes referred to as West African AIDS. HIV infection leads to
the destruction of the immune system.
|
IgG
|
IgG
or Immunoglobulin are proteins found in human blood. This protein
is
called an "antibody" and is an important part of the body's
defense
against disease. When the body is attacked by harmful bacteria
or viruses,
antibodies help fight these invaders.
|
MOH
|
Ministry
of Health
|
MOU
|
Memoranda
of Understanding
|
NGO
|
Non-Governmental
Organization
|
OTC
|
Over
the Counter
|
PEPFAR
|
The
President’s Emergency Plan for AIDS Relief
|
PMA
|
Pre-Marketing
Approval
|
PROTOCOL
|
A
procedure pursuant to which an immunodiagnostic test is performed
on a
particular specimen in order to obtain the desired
reaction.
|
REAGENT
|
A
chemical added to a sample under investigation in order to
cause a
chemical or biological reaction which will enable measurement
or
identification of a target substance.
|
RETROVIRUS
|
A
type of virus which contains the enzyme Reverse Transcriptase
and is
capable of transforming infected cells to produce diseases
in the host
such as AIDS.
|
Ryan
White CARE Act
|
The
Ryan White Comprehensive AIDS Resources Emergency (CARE) Act
is Federal
legislation that addresses the unmet health needs of persons
living with
HIV disease by funding primary health care and support services.
The CARE
Act was named after Ryan White, an Indiana teenager whose courageous
struggle with HIV/AIDS and against AIDS-related discrimination
helped
educate the nation.
|
SAB
|
Staff
Accounting Bulletin
|
SENSITIVITY
|
Refers
to the ability of an assay to detect and measure small quantities
of a
substance of interest. The greater the sensitivity, the smaller
the
quantity of the substance of interest the assay can detect. Also
refers to the likelihood of detecting the antigen when
present.
|
SFAS
|
Statement
of Financial Accounting Standards
|
SPECIFICITY
|
The
ability of an assay to distinguish between similar materials. The
greater the specificity, the better an assay is at identifying
a substance
in the presence of substances of similar makeup.
|
SPUTUM
|
Expectorated
matter; saliva mixed with discharges from the respiratory
passages
|
TB
|
Tuberculosis
(TB) is a disease caused by bacteria called Mycobacterium
tuberculosis.
The bacteria usually attack the lungs. But, TB bacteria can
attack any
part of the body such as the kidney, spine, and brain. If not
treated
properly, TB disease can be fatal. TB is spread through the
air from one
person to another. The bacteria are put into the air when a
person with
active
TB disease
of
the lungs or throat coughs or sneezes. People nearby may breathe
in these
bacteria and become infected.
|
ALGORITHM
|
For
rapid HIV testing this refers both to method or protocol for
using rapid
tests from different manufacturers in combination to screen
and confirm
patients at the point of care, and may also refer to the specific
tests
that have been selected by an agency or ministry of health
to be used in
this way.
|
UNAIDS
|
Joint
United Nations Program on HIV/AIDS
|
USAID
|
United
States Agency for International Development
|
USDA
|
U.S
Department of Agriculture
|
WHO
|
World
Health Organization
|
OBLIGATIONS
|
Total
|
|
Less
than 1
Year
|
|
1-3
Years
|
|
4-5
Years
|
|
Greater
than
5
Years
|
||||||
Long
Term Debt(1)
|
$
|
220,812
|
$
|
120,000
|
$
|
100,812
|
$
|
-
|
$
|
-
|
|||||
Capital
Leases (2)
|
$
|
82,785
|
$
|
38,368
|
$
|
44,417
|
$
|
-
|
$
|
-
|
|||||
Operating
Leases
|
$
|
124,950
|
$
|
99,837
|
$
|
25,113
|
$
|
-
|
$
|
-
|
|||||
Other
Long Term Obligations(3)
|
$
|
899,092
|
$
|
644,367
|
$
|
126,600
|
$
|
25,000
|
$
|
103,125
|
|||||
Total
Obligations
|
$
|
1,327,639
|
$
|
902,572
|
$
|
296,942
|
$
|
25,000
|
$
|
103,125
|
(1)
|
This
represents accrued interest which is currently being paid out
at the rate
of $10,000 per month.
|
(2)
|
This
represents capital leases used to purchase capital
equipment.
|
(3)
|
This
represents contractual obligations for fixed cost licenses
and employment
contracts.
|
Fiscal
Year 2006
|
High
Bid
|
Low
Bid
|
First
Quarter
|
$0.75
|
$0.33
|
Fiscal
Year 2005
|
High
Bid
|
Low
Bid
|
First
Quarter
|
$0.90
|
$0.50
|
Second
Quarter
|
$0.87
|
$0.54
|
Third
Quarter
|
$0.66
|
$0.52
|
Fourth
Quarter
|
$0.62
|
$0.30
|
Fiscal
Year 2004
|
High
Bid
|
Low
Bid
|
First
Quarter
|
$3.00
|
$0.34
|
Second
Quarter
|
$2.00
|
$1.00
|
Third
Quarter
|
$1.54
|
$1.01
|
Fourth
Quarter
|
$1.29
|
$0.55
|
·
|
the
corporation would not be able to pay its debts as they become
due in the
usual course of business; or
|
·
|
except
as otherwise specifically allowed by the corporation’s articles of
incorporation, the corporation’s total assets would be less than the sum
of its total liabilities plus the amount that would be needed,
if the
corporation were to be dissolved at the time of distribution,
to satisfy
the preferential rights upon dissolution of stockholders whose
preferential rights are superior to those receiving the
distribution.
|
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 security holders
|
1,285,750
|
1.20
|
1,714,250
|
Equity
compensation plans not approved by security holders
|
--
|
--
|
--
|
Total
|
1,285,750
|
1.20
|
1,714,250
|
Name
and Position
|
Year
|
Annual
Comp Salary
|
Long-Term
Compensation Awards—Securities Underlying Stock
Options
|
||||
Lawrence
A. Siebert, President, CEO, Chairman of Board of Chembio
Diagnostics, Inc.
(1)
|
2005
2004
2003
|
$
|
160,151
145,994
140,641
|
—
160,000
—
|
|||
Avi
Pelossof, Vice President of Chembio Diagnostics, Inc. (2)
|
2005
2004
2003
|
$
|
154,165
154,635
83,077
|
50,000
250,000
—
|
|||
Javan
Esfandiari, Vice President of Chembio Diagnostic Systems,
Inc.
(3)
|
2005
2004
2003
|
$
|
155,046
129,323
88,269
|
50,000
110,000
—
|
|||
Richard
Bruce, Vice President of Chembio Diagnostic Systems, Inc.
(4)
|
2005
2004
2003
|
$
|
116,765
114,286
110,326
|
25,000
35,000
—
|
|||
Richard
J. Larkin, CFO of Chembio Diagnostics, Inc.(5)
|
2005
2004
2003
|
$
|
123,673
97,385
19,594
|
50,000
—
50,000
|
(1)
|
Mr.
Siebert currently is a director, the President and Chief Executive
Officer
of Chembio Diagnostics, Inc., and the President of Chembio
Diagnostic
Systems Inc. The compensation information represents compensation
earned
while employed by Chembio Diagnostic Systems Inc. In 2004,
Mr. Siebert
received, prior to the merger, 50,000 options exercisable at
$0.75 and
10,000 options exercisable at $1.00. In addition as part of
his contract
signed in May 2004, Mr. Siebert received 50,000 options with
an exercise
price of $1.20 per share, becoming exercisable in May 2005
and 50,000
options with an exercise price of $1.50 per share becoming
exercisable in
May of 2006.
|
(2)
|
Mr.
Pelossof currently is a Vice President of both Chembio Diagnostics,
Inc.
and Chembio Diagnostic Systems, Inc. The compensation information
represents compensation earned while employed by Chembio Diagnostic
Systems Inc. In 2004, Mr. Pelossof received, prior to the merger,
40,000
options exercisable at $0.75 and 10,000 options exercisable
at $1.00. In
addition as part of his contract signed in May 2004, Mr. Pelossof
received
100,000 options exercisable at $0.60 per share, becoming exercisable
in
May 2004, 50,000 options exercisable with an exercise price
of $0.90 per
share, becoming exercisable in May 2005 and 50,000 options
with an
exercise price of $1.35 per share becoming exercisable in May
of 2006. In
May 2005, Mr. Pelossof received 25,000 options with an exercise
price of
$0.80 per share, becoming exercisable in January 2006 and 25,000
options
with an exercise price of $0.80 per share becoming exercisable
in January
of 2007.
|
(3)
|
Mr.
Esfandiari currently is a Vice President of Chembio Diagnostics,
Inc. and
Chembio Diagnostic Systems, Inc. The compensation information
represents
compensation earned while employed by Chembio Diagnostic Systems
Inc. In
2004, Mr. Esfandiari received, prior to the merger, 30,000
options
exercisable at $0.75 and 5,000 options exercisable at $1.00.
In addition
as part of his contract signed in May 2004, Mr. Esfandiari
received 25,000
options exercisable at $0.90 per share, becoming exercisable
in May 2005,
25,000 options with an exercise price of $1.20 per share, becoming
exercisable in May 2006 and 25,000 options with an exercise
price of $1.50
per share becoming exercisable in May of 2007. In May 2005,
Mr. Esfandiari
received 25,000 options with an exercise price of $0.80 per
share,
becoming exercisable in January 2006 and 25,000 options with
an exercise
price of $0.80 per share becoming exercisable in January of
2007.
|
(4)
|
Mr.
Bruce currently is a vice president of Chembio Diagnostic Systems
Inc. The
compensation information represents compensation earned while
employed by
Chembio Diagnostic Systems Inc. Mr. Bruce received, prior to
the merger,
20,000 options exercisable at $0.588, 10,000 options exercisable
at $0.75
and 5,000 options exercisable at $1.00. In May 2005, Mr. Bruce
received
12,500 options with an exercise price of $0.80 per share, becoming
exercisable in January 2006 and 12,500 options with an exercise
price of
$0.80 per share becoming exercisable in January of
2007.
|
(5)
|
Mr.
Larkin currently is the Chief Financial Officer of both Chembio
Diagnostics, Inc. and Chembio Diagnostic Systems, Inc. The
compensation
information represents compensation earned while employed by
Chembio
Diagnostic Systems Inc. In 2003, Mr. Larkin received, prior
to the merger,
50,000 options exercisable at $0.45. In May 2005, Mr. Larkin
received
25,000 options with an exercise price of $0.80 per share, becoming
exercisable in January 2006 and 25,000 options with an exercise
price of
$0.80 per share becoming exercisable in January of
2007.
|
Individual
Grants
|
||||
Name
|
Number
of Securities Underlying Options/SARs Granted
(#)
|
Percentage
of Total Options/ SARs Outstanding
|
Exercise
or Base Price ($/Sh)
|
Expiration
Date
|
Avi
Pelossof
|
25,000
|
1.75%
|
0.80
|
5/17/10
|
Avi
Pelossof
|
25,000
|
1.75%
|
0.80
|
5/17/10
|
Javan
Esfandiari
|
25,000
|
1.75%
|
0.80
|
5/17/10
|
Javan
Esfandiari
|
25,000
|
1.75%
|
0.80
|
5/17/10
|
Richard
Bruce
|
12,500
|
.87%
|
0.80
|
5/17/10
|
Richard
Bruce
|
12,500
|
.87%
|
0.80
|
5/17/10
|
Richard
J. Larkin
|
25,000
|
1.75%
|
0.80
|
5/17/10
|
Richard
J. Larkin
|
25,000
|
1.75%
|
0.80
|
5/17/10
|
|
Page(s)
|
Report
of Registered Independent Public Accounting Firm
|
F-2
|
|
|
Financial
Statements:
|
|
|
|
Consolidated
Balance Sheet
December
31, 2005
|
F-3
|
|
|
Consolidated
Statements of Operations
Years
ended December 31, 2005 and 2004
|
F-4
|
|
|
Consolidated
Statements of Changes in Stockholders’ Equity (Deficit)
|
|
Year
ended December 31, 2004
|
F-5
|
Consolidated
Statements Of Changes in Stockholders’ Equity (Deficit)
|
F-6
|
Year
ended December 31, 2005
|
|
|
|
Consolidated
Statements of Cash Flows
Years
ended December 31, 2005 and 2004
|
F-7
|
|
|
Notes
to Consolidated Financial Statements
|
F-8
- F-19
|
CHEMBIO
DIAGNOSTIC SYSTEMS, INC. AND SUBSIDIARIES
|
||||
CONSOLIDATED
BALANCE SHEET
|
||||
AS
OF DECEMBER 31, 2005
|
||||
-
ASSETS -
|
||||
CURRENT
ASSETS:
|
||||
Cash
|
$
|
232,148
|
||
Accounts
receivable, net of allowance for doubtful accounts of
$20,488
|
1,255,073
|
|||
Inventories
|
687,983
|
|||
Prepaid
expenses and other current assets
|
292,989
|
|||
TOTAL
CURRENT ASSETS
|
2,468,193
|
|||
FIXED
ASSETS, net of accumulated depreciation
|
438,632
|
|||
OTHER
ASSETS:
|
109,581
|
|||
$
|
3,016,406
|
|||
-
LIABILITIES AND STOCKHOLDERS’ EQUITY-
|
||||
CURRENT
LIABILITIES:
|
||||
Accounts
payable and accrued liabilities
|
$
|
1,477,925
|
||
Current
portion of accrued interest payable
|
120,000
|
|||
Current
portion of obligations under capital leases
|
38,368
|
|||
Payable
to related party
|
182,181
|
|||
TOTAL
CURRENT LIABILITIES
|
1,818,474
|
|||
OTHER
LIABILITIES:
|
||||
Obligations
under capital leases, net of current portion
|
44,417
|
|||
Accrued
interest, net of current portion
|
100,812
|
|||
TOTAL
LIABILITIES
|
1,963,703
|
|||
COMMITMENTS
AND CONTINGENCIES
|
||||
STOCKHOLDERS’
EQUITY
|
||||
Preferred
Stock – 10,000,000 shares authorized:
|
||||
Series
A 8% Convertible - $.01 par value: 158.68099 shares issued
and
outstanding. Liquidation preference $4,822,957
|
2,628,879
|
|||
Series
B 9% Convertible - $.01 par value: 102.19760 shares issued
and
outstanding. Liquidation preference-$5,341,896
|
3,173,239
|
|||
Common
stock - $.01 par value; 100,000,000 shares authorized 8,491,429
shares
issued and outstanding.
|
84,914
|
|||
Additional
paid-in capital
|
14,034,099
|
|||
Accumulated
deficit
|
(18,868,428
|
)
|
||
TOTAL
STOCKHOLDERS’ EQUITY
|
1,052,703
|
|||
$
|
3,016,406
|
|||
The
accompanying notes are an integral part of these financial
statements.
|
CHEMBIO
DIAGNOSTICS, INC. AND
SUBSIDIARIES
|
|||||||
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
|||||||
FOR
THE YEARS ENDED
|
|||||||
December
31, 2005
|
December
31, 2004
|
||||||
REVENUES:
|
|||||||
Net
sales
|
$
|
3,359,532
|
$
|
2,749,143
|
|||
License
revenue
|
250,000
|
-
|
|||||
Research
grants and development income
|
331,198
|
556,789
|
|||||
TOTAL
REVENUES
|
3,940,730
|
3,305,932
|
|||||
Cost
of sales
|
2,608,584
|
2,601,847
|
|||||
GROSS
PROFIT
|
1,332,146
|
704,085
|
|||||
OVERHEAD
COSTS:
|
|||||||
Selling,
general and administrative expenses
|
3,265,235
|
2,298,598
|
|||||
Research
and development expenses
|
1,364,898
|
1,508,849
|
|||||
4,630,133
|
3,807,447
|
||||||
LOSS
FROM OPERATIONS
|
(3,297,987
|
)
|
(3,103,362
|
)
|
|||
OTHER
INCOME (EXPENSES):
|
|||||||
Settlement
of accounts payable
|
21,867
|
209,372
|
|||||
Interest
income
|
39,803
|
8,126
|
|||||
Interest
(expense)
|
(15,683
|
)
|
(190,558
|
)
|
|||
Loss
on retirement of fixed assets
|
-
|
(22,469
|
)
|
||||
LOSS
BEFORE INCOME TAXES
|
(3,252,000
|
)
|
(3,098,891
|
)
|
|||
Income
taxes
|
-
|
-
|
|||||
NET
LOSS
|
(3,252,000
|
)
|
(3,098,891
|
)
|
|||
Dividends
payable in stock to preferred stockholders
|
818,321
|
240,001
|
|||||
Dividend
accreted to preferred stock for associated costs and a beneficial
conversion feature
|
2,698,701
|
1,703,072
|
|||||
NET
LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$
|
(6,769,022
|
)
|
$
|
(5,041,964
|
)
|
|
Basic
and diluted loss per share
|
$
|
(0.88
|
)
|
$
|
(0.85
|
)
|
|
Weighted
number of shares outstanding, basic and
diluted
|
7,705,782
|
5,966,769
|
|||||
The
accompanying notes are an integral part of these financial
statements.
|
CHEMBIO
DIAGNOSTICS, INC. AND SUBSIDIARIES
|
||||||||||||||||||||||
CONSOLIDATED
STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
(DEFICIT)
|
||||||||||||||||||||||
FOR
THE YEAR ENDED DECEMBER 31, 2004
|
||||||||||||||||||||||
|
|
|||||||||||||||||||||
Series
A Preferred Stock
|
Common
Stock
|
Additional
paid in capital
|
Accumulated
Deficit
|
Total
|
||||||||||||||||||
|
Shares
|
Amount
|
Shares
|
Amount
|
Amount
|
Amount
|
Amount
|
|||||||||||||||
Balance
at December 31, 2003
|
-
|
$
|
-
|
4,902,608
|
$
|
49,026
|
$
|
4,550,975
|
$
|
(7,057,442
|
)
|
$
|
(2,457,441
|
)
|
||||||||
|
|
|
|
|
|
|
|
|||||||||||||||
Preferred
Stock Issued:
|
|
|
|
|
|
|
|
|||||||||||||||
For
cash
|
73.33330
|
2,200,000
|
-
|
-
|
(418,862
|
)
|
-
|
(418,862
|
)
|
|||||||||||||
Conversion
of debt
|
90.29853
|
2,372,958
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Allocation
of fair value to warrants
|
-
|
(1,920,460
|
)
|
-
|
-
|
1,920,460
|
-
|
1,920,460
|
||||||||||||||
Allocation
of value of beneficial conversion
|
-
|
(1,964,740
|
)
|
-
|
-
|
1,964,740
|
-
|
1,964,740
|
||||||||||||||
Accretion
of preferred dividend
|
-
|
58,114
|
-
|
-
|
-
|
(240,001
|
)
|
(240,001
|
)
|
|||||||||||||
Accretion
of beneficial conversion
|
-
|
1,703,072
|
-
|
-
|
-
|
(1,703,072
|
)
|
(1,703,072
|
)
|
|||||||||||||
|
|
|
|
|
|
|
||||||||||||||||
Common
Stock Issued:
|
|
|
|
|
|
|
|
|||||||||||||||
Conversion
of debt
|
-
|
-
|
826,741
|
8,267
|
322,430
|
-
|
330,697
|
|||||||||||||||
For
Fees
|
-
|
-
|
65,667
|
657
|
(657
|
)
|
-
|
-
|
||||||||||||||
Upon
conversion of Preferred
|
(1.25942
|
)
|
(21,914
|
)
|
62,971
|
630
|
21,284
|
-
|
21,914
|
|||||||||||||
Preferred
dividend
|
-
|
-
|
303,145
|
3,031
|
178,856
|
|
181,887
|
|||||||||||||||
For
services
|
-
|
-
|
679,142
|
6,791
|
358,454
|
-
|
365,245
|
|||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||
Warrants
and options:
|
|
|
|
|
|
|
|
|||||||||||||||
Issued
for services
|
-
|
-
|
-
|
-
|
91,589
|
-
|
91,589
|
|||||||||||||||
Exercised
|
-
|
-
|
66,869
|
669
|
29,422
|
-
|
30,091
|
|||||||||||||||
To
debt holders, pre-merger
|
-
|
-
|
-
|
-
|
60,650
|
-
|
60,650
|
|||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||
Net
loss for 2004
|
-
|
-
|
-
|
-
|
-
|
(3,098,891
|
)
|
(3,098,891
|
)
|
|||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||
Balance
at December 31, 2004
|
162.37241
|
$
|
2,427,030
|
6,907,143
|
$
|
69,071
|
$
|
9,079,341
|
$
|
(12,099,406
|
)
|
$
|
(2,950,994
|
)
|
||||||||
|
|
|
|
|
|
|
|
|||||||||||||||
The
accompanying notes are an integral part of these financial
statements.
|
CHEMBIO
DIAGNOSTICS, INC. AND SUBSIDIARIES
|
||||||||||||||||||||||||||||
CONSOLIDATED
STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
(DEFICIT)
|
||||||||||||||||||||||||||||
FOR
THE YEAR ENDED DECEMBER 31, 2005
|
||||||||||||||||||||||||||||
Series
A Preferred Stock
|
Series
B Preferred Stock
|
Common
Stock
|
Additional
paid in capital
|
Accumulated
Deficit
|
Total
|
|||||||||||||||||||||||
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Amount
|
Amount
|
Amount
|
|||||||||||||||||||
Balance
at December 31, 2004
|
-
|
$
|
-
|
-
|
$
|
-
|
6,907,143
|
$
|
69,071
|
$
|
9,079,341
|
$
|
(12,099,406
|
)
|
$
|
(2,950,994
|
)
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Adjustment
to reflect reclassification of Series A Preferred to permanent
equity
|
162.37241
|
2,427,030
|
-
|
-
|
-
|
-
|
-
|
-
|
2,427,030
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Preferred
Stock Issued:
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
For
cash
|
-
|
-
|
100.95000
|
5,047,500
|
-
|
-
|
(321,639
|
)
|
-
|
4,725,861
|
||||||||||||||||||
For
fees
|
-
|
-
|
4.98000
|
249,000
|
-
|
-
|
(249,000
|
)
|
-
|
-
|
||||||||||||||||||
Exchanged
from Series A Preferred to Series B Preferred
|
(0.66666
|
)
|
(11,600
|
)
|
0.40000
|
20,000
|
-
|
-
|
(8,400
|
)
|
-
|
-
|
||||||||||||||||
Allocation
of fair value to warrants
|
-
|
-
|
-
|
(2,349,893
|
)
|
-
|
-
|
2,349,893
|
-
|
-
|
||||||||||||||||||
Allocation
of value of beneficial conversion
|
-
|
-
|
-
|
(2,437,035
|
)
|
-
|
-
|
2,437,035
|
-
|
-
|
||||||||||||||||||
Series
B Preferred dividend
|
-
|
-
|
4.06988
|
435,509
|
-
|
-
|
-
|
(435,509
|
)
|
-
|
||||||||||||||||||
Accretion
of beneficial conversion
|
-
|
261,666
|
-
|
2,437,035
|
-
|
-
|
-
|
(2,698,701
|
)
|
-
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Common
Stock Issued:
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Upon
conversion of Preferred
|
(3.02476
|
)
|
(52,631
|
)
|
(8.20228
|
)
|
(228,877
|
)
|
823,654
|
8,237
|
273,271
|
-
|
-
|
|||||||||||||||
Series
A Preferred dividend
|
|
4,414
|
|
|
630,632
|
6,306
|
372,092
|
(382,812
|
)
|
-
|
||||||||||||||||||
For
services
|
-
|
-
|
-
|
-
|
95,000
|
950
|
52,300
|
-
|
53,250
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Warrants
and options:
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Issued
for services
|
-
|
-
|
-
|
-
|
-
|
-
|
90,288
|
-
|
90,288
|
|||||||||||||||||||
Exercised
|
-
|
-
|
-
|
-
|
35,000
|
350
|
24,850
|
-
|
25,200
|
|||||||||||||||||||
Cancelled
|
-
|
-
|
-
|
-
|
-
|
-
|
(65,932
|
)
|
-
|
(65,932
|
)
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Net
loss for 2005
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(3,252,000
|
)
|
(3,252,000
|
)
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Balance
at December 31, 2005
|
158.68099
|
$
|
2,628,879
|
102.19760
|
$
|
3,173,239
|
8,491,429
|
$
|
84,914
|
$
|
14,034,099
|
$
|
(18,868,428
|
)
|
$
|
1,052,703
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
The
accompanying notes are an integral part of these financial
statements.
|
CHEMBIO
DIAGNOSTICS, INC. AND
SUBSIDIARIES
|
|||||||
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
|||||||
FOR
THE YEARS ENDED:
|
|||||||
December
31, 2005
|
December
31, 2004
|
||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
(REVISED)
|
||||||
Net
loss
|
$
|
(3,252,000
|
)
|
$
|
(3,098,891
|
)
|
|
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
|||||||
Depreciation
and amortization
|
98,508
|
109,965
|
|||||
Loss
on retirement of fixed assets
|
-
|
22,469
|
|||||
Provision
for doubtful accounts
|
4,120
|
-1,136
|
|||||
Increase
in accrued interest
|
-
|
93,918
|
|||||
Expenses
related to shares, options and warrants issued for
services
|
77,606
|
451,622
|
|||||
Changes
in:
|
|||||||
Accounts
receivable
|
(1,094,137
|
)
|
118,814
|
||||
Restricted
cash
|
250,000
|
(250,000
|
)
|
||||
Inventory
|
(149,336
|
)
|
(72,149
|
)
|
|||
Accounts
payable and accrued expenses
|
212,939
|
(26,632
|
)
|
||||
Grant
and other current liabilities
|
-
|
(12,648
|
)
|
||||
Other
|
(153,060
|
)
|
(55,288
|
)
|
|||
Net
cash used in operating activities
|
(4,005,360
|
)
|
(2,647,807
|
)
|
|||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
|||||||
Acquisition
of fixed assets
|
(348,741
|
)
|
(60,552
|
)
|
|||
Net
cash used in investing activities
|
(348,741
|
)
|
(60,552
|
)
|
|||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
|||||||
Sale
of Series B Preferred Stock and associated warrants, net
of cash cost of
financing of $321,639
|
4,725,861
|
-
|
|||||
Payment
of obligations to bank
|
-
|
(67,434
|
)
|
||||
Payment
of capital lease obligation
|
(42,511
|
)
|
(55,410
|
)
|
|||
Payment
of accrued interest
|
(112,138
|
)
|
-
|
||||
Proceeds
from working capital loan
|
161,917
|
295,000
|
|||||
Payment
of working capital loan
|
(206,917
|
)
|
(250,000
|
)
|
|||
Proceeds
from sale of common stock including bridge loan
|
-
|
330,698
|
|||||
Exercise
of warrants
|
25,200
|
30,091
|
|||||
Sale
of Series A Preferred Stock including bridge loan, net of
the cost of
financing of $418,856
|
-
|
2,460,251
|
|||||
Net
cash provided by financing activities
|
4,551,412
|
2,743,196
|
|||||
NET
INCREASE IN CASH
|
197,311
|
34,837
|
|||||
Cash
- beginning of the period
|
34,837
|
-
|
|||||
CASH
- end of the period
|
$
|
232,148
|
$
|
34,837
|
|||
Supplemental
disclosure of cash flow information:
|
|||||||
Cash
paid during the period for interest
|
$
|
124,805
|
$
|
1,985
|
|||
Cash
paid during the period for corporate taxes
|
3,763
|
1,693
|
|||||
Supplemental
disclosures for non-cash investing and financing
activities:
|
|||||||
Common
Stock issued as payment for financing fees
|
$
|
-
|
$
|
39,400
|
|||
Warrants/Options
issued as payment for consulting services
|
24,363
|
42,237
|
|||||
Warrants
issued for shareholder consent to merger
|
144,643
|
||||||
Warrants
issued as payment for financing fees
|
364,268
|
337,973
|
|||||
Long
term debt converted to Series A Preferred Stock
|
-
|
1,693,851
|
|||||
Series
B Preferred issued as payment for financing fees
|
249,000
|
-
|
|||||
Series
A Preferred and associated warrants exchanged for Series
B Preferred and
associated warrants
|
20,000
|
-
|
|||||
Dividend
and beneficial conversion accreted to Series A and Series
B Preferred
Stock
|
3,517,022
|
1,373,750
|
|||||
Series
B Preferred issued as payment of Series B dividend
|
203,493
|
-
|
|||||
Common
Stock issued as payment of Series A Preferred dividend
|
378,398
|
181,887
|
|||||
The
accompanying notes are an integral part of these financial
statements.
|
NOTE
|
1
|
—
|
Description
of Business:
|
NOTE
|
2
|
—
|
SERIES
B FINANCING:
|
NOTE
|
3
|
—
|
MERGER
TRANSACTION:
|
NOTE
|
4
|
—
|
SIGNIFICANT
ACCOUNTING POLICIES:
|
(a)
|
Principles
of Consolidation:
|
(b)
|
Inventories:
|
(c)
|
Fixed
Assets:
|
(d)
|
Use
of Estimates:
|
(e)
|
Income
Taxes:
|
(f)
|
Research
and Development:
|
(g)
|
Stock
Based Compensation:
|
(h)
|
Statement
of Cash Flows:
|
(i)
|
Revenue
Recognition:
|
(j)
|
Comprehensive
Income:
|
(k)
|
Concentrations
of Credit Risk:
|
(l)
|
Fair
Value:
|
(m)
|
Recent
Accounting Pronouncements
Affecting the Company:
|
(n)
|
Preferred
Stock:
|
(o)
|
Reclassifications
|
(p)
|
Geographic
Information:
|
|
For
the years ended
|
||||||
|
December
31, 2005
|
December
31, 2004
|
|||||
Africa
|
$
|
802,925
|
$
|
120,002
|
|||
Asia
|
124,467
|
215,131
|
|||||
Australia
|
10,585
|
25,478
|
|||||
Europe
|
125,135
|
157,516
|
|||||
Middle
East
|
55,652
|
69,737
|
|||||
North
America
|
503,456
|
994,540
|
|||||
South
America
|
1,737,312
|
1,166,739
|
|||||
|
$
|
3,359,532
|
$
|
2,749,143
|
(q)
|
Accounts
payable and accrued
liabilities
|
Accounts
payable - suppliers
|
$
|
550,247
|
||
Accrued
commissions
|
171,587
|
|||
Accrued
royalties
|
381,510
|
|||
Accrued
payroll and other taxes
|
63,146
|
|||
Accrued
vacation
|
145,566
|
|||
Accrued
legal and accounting
|
50,024
|
|||
Accrued
expenses - other
|
115,845
|
|||
TOTAL
|
$
|
1,477,925
|
(r)
|
Earnings
Per Share
|
|
For
the years ended
|
||
|
December
31, 2005
|
December
31, 2004
|
|
Basic
|
7,705,782
|
5,966,769
|
|
|
|||
Diluted
|
7,705,782
|
5,966,769
|
|
For
the years ended
|
||
|
December
31, 2005
|
December
31, 2004
|
|
Stock
Options
|
1,430,375
|
1,300,250
|
|
Warrants
|
21,327,972
|
12,226,054
|
|
Preferred
Stock
|
16,311,602
|
8,118,611
|
NOTE
|
5
|
—
|
EMPLOYEE
STOCK OPTION PLAN:
|
|
For
the years ended
|
||||||
|
December
31, 2005
|
December
31, 2004
|
|||||
Net
loss attributable to common stockholders, as reported
|
$
|
(6,769,022
|
)
|
$
|
(5,041,964
|
)
|
|
Add:
Stock-based compensation included in reported net loss
|
-
|
969
|
|||||
Deduct:
Total stock based compensation expense determined under the
fair value
based method for all awards (no tax effect)
|
(180,195
|
)
|
(490,348
|
)
|
|||
Pro
forma net loss attributable to common stockholders
|
$
|
(6,949,217
|
)
|
$
|
(5,531,343
|
)
|
|
Net
loss per share:
|
|
|
|||||
Basic
and diluted loss per share - as reported
|
$
|
(0.88
|
)
|
$
|
(0.85
|
)
|
|
Basic
and diluted loss per share - pro forma
|
$
|
(0.90
|
)
|
$
|
(0.93
|
)
|
·
|
For
the year ended December 31, 2005: expected volatility of 110.28%;
risk-free interest rate of 3.69% to 4.46%; expected lives of
3 to 5 years
and no dividends.
|
·
|
For
the year ended December 31, 2004: expected volatility of 82.6%;
risk-free
interest rate of 3.31%; expected lives of 4 to 7 years and
no
dividends.
|
|
Number
of shares
|
Weighted
Average Exercise Price
|
|||||
Options
outstanding at December 31, 2003
|
365,000
|
$
|
2.75
|
||||
Granted
|
740,000
|
0.95
|
|||||
Canceled
|
-
|
-
|
|||||
Exercised
|
-
|
-
|
|||||
Options
outstanding at December 31, 2004
|
1,105,000
|
$
|
1.55
|
||||
Granted
|
481,500
|
0.74
|
|||||
Canceled
|
(300,750
|
)
|
1.75
|
||||
Exercised
|
-
|
-
|
|||||
Options
outstanding at December 31, 2005
|
1,285,750
|
$
|
1.20
|
Range
of Exercise Prices
|
Options
Outstanding
|
Weighted
Average Exercise Price
|
Weighted
Average Remaining Life (yrs)
|
Options
Exercisable
|
Weighted
Average Exercise Price
|
$2.17
— 4.00
|
202,500
|
$3.12
|
2.05
|
202,500
|
$3.08
|
$0.90
— 1.50
|
310,000
|
$1.20
|
5.40
|
160,000
|
$1.02
|
$0.75
— 1.50
|
530,750
|
$0.79
|
4.60
|
176,000
|
$0.76
|
$0.35
— 0.60
|
242,500
|
$0.52
|
5.12
|
222,500
|
$0.51
|
1,285,750
|
$1.20
|
4.49
|
761,000
|
$1.36
|
NOTE
|
6
|
—
|
RELATED
PARTIES:
|
NOTE
|
7
|
—
|
INVENTORIES:
|
Raw
Materials
|
$
|
425,758
|
||
Work
in Process
|
86,001
|
|||
Finished
Goods
|
176,224
|
|||
$
|
687,983
|
NOTE
|
8
|
—
|
FIXED
ASSETS:
|
Machinery
and equipment
|
$
|
604,243
|
||
Furniture
and fixtures
|
126,277
|
|||
Computer
and telephone equipment
|
94,283
|
|||
Leasehold
improvements
|
131,157
|
|||
Tooling
|
41,900
|
|||
997,860
|
||||
Less
accumulated depreciation and amortization
|
(559,228
|
)
|
||
$
|
438,632
|
NOTE
|
9
|
—
|
LONG-TERM
DEBT:
|
NOTE
|
10
|
—
|
OBLIGATIONS
UNDER CAPITAL LEASES:
|
2006
|
$
|
45,546
|
||
2007
|
40,113
|
|||
2008
|
7,260
|
|||
92,919
|
||||
Less:
imputed interest
|
10,134
|
|||
Present
value of future minimum lease payments
|
82,785
|
|||
Less:
current maturities
|
38,368
|
|||
$
|
44,417
|
NOTE
|
11
|
—
|
RESEARCH
GRANTS AND DEVELOPMENT
CONTRACTS:
|
NOTE
|
12
|
—
|
INCOME
TAXES:
|
December
31, 2005
|
December
31, 2004
|
||||||
Net
operating loss carryforwards
|
$
|
5,800,000
|
$
|
4,424,000
|
|||
Research
and development credit
|
288,000
|
230,000
|
|||||
Other
|
40,000
|
73,000
|
|||||
Gross
deferred tax assets
|
6,128,000
|
4,727,000
|
|||||
Valuation
allowances
|
(6,128,000
|
)
|
(4,727,000
|
)
|
|||
Net
deferred tax assets
|
$
|
—
|
$
|
—
|
NOTE
|
14
|
—
|
COMMITMENTS
AND CONTINGENCIES:
|
2006
|
99,837
|
2007
|
25,113
|
|
$124,950
|
NOTE
|
15
|
—
|
LITIGATION:
|
(a)
|
During
January of 2006, holders of Series B Preferred shares converted
6.70680
shares into approximately 550,000 shares of Common
Stock.
|
(b)
|
Please
see note 1 Recent
Developments.
|