DELAWARE
|
04-3005815
|
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification No.)
|
|
129
MORGAN DRIVE, NORWOOD, MASSACHUSETTS 02062
|
||
(Address
of principal executive offices)
|
||
(781)
551-9450
|
||
(Registrant’s
telephone number, including area code)
|
||
NOT
APPLICABLE
|
||
(Former
name, former address and former fiscal year, if changed since last
report)
|
Large
accelerated filer
|
Accelerated
filer
|
Non-accelerated
filer
(
Do not check if a smaller reporting
company)
|
Smaller
reporting company ý
|
PART I - FINANCIAL
INFORMATION
|
||
Item 1 -
|
Financial Statements
|
|
3 | ||
4
|
||
5
|
||
6
|
||
Item 2 -
|
25
|
|
Item 3 -
|
36
|
|
Item 4T -
|
36
|
|
PART II - OTHER
INFORMATION
|
||
Item 1 -
|
37
|
|
Item 1A -
|
38
|
|
Item 2 -
|
41
|
|
Item 3 -
|
41
|
|
Item 4T
-
|
42
|
|
Item 5 -
|
42
|
|
Item 6 -
|
42
|
|
44
|
FINANCIAL
INFORMATION
|
Item
1.
|
Financial
Statements
|
MARCH
31,
|
DECEMBER 31,
|
|||||||
2009
|
2008
|
|||||||
ASSETS
|
||||||||
Current
assets
|
||||||||
Cash
and cash equivalents
|
$ | 2,498 | $ | — | ||||
Accounts
receivable, net of allowance for doubtful accounts of $9,377 in 2009 and
2008
|
— | — | ||||||
Prepaid
expenses and other current assets
|
24,285 | 8,335 | ||||||
Total
current assets
|
26,783 | 8,335 | ||||||
Property
and equipment, net
|
95,113 | 111,152 | ||||||
Other
assets
|
||||||||
Patents,
net
|
128,017 | 148,889 | ||||||
$ | 249,913 | $ | 268,376 | |||||
LIABILITIES
AND STOCKHOLDERS’ DEFICIENCY
|
||||||||
Current
liabilities
|
||||||||
Bank
overdraft
|
$ | — | $ | 49,236 | ||||
Accounts
payable and accrued expenses
|
2,409,897 | 2,267,273 | ||||||
Officer
loans and notes payable
|
881,782 | 783,524 | ||||||
Shareholder
loans and notes payable
|
944,686 | 882,431 | ||||||
Other
loans and notes payable
|
609,493 | 259,622 | ||||||
Total
current liabilities
|
4,845,858 | 4,242,086 | ||||||
Commitments
and Contingencies
|
— | — | ||||||
Stockholders’
deficiency
|
||||||||
Preferred
stock, par value $0.0001 per share; 5,000,000 shares authorized, none
issued and outstanding
|
— | — | ||||||
Common
stock, $0.01 par value; 40,000,000 shares authorized, 12,132,332 issued
and outstanding at March 31, 2009 and December 31, 2008
|
121,323 | 121,323 | ||||||
Additional
paid-in capital
|
18,854,606 | 18,786,046 | ||||||
Accumulated
deficit
|
(21,891,704 | ) | (21,891,704 | ) | ||||
Accumulated
deficit during development stage
|
(1,680,170 | ) | (989,375 | ) | ||||
Total
stockholders’ deficiency
|
(4,595,945 | ) | (3,973,710 | ) | ||||
$ | 249,913 | $ | 268,376 |
THREE MONTHS ENDED
MARCH
31,
|
Cumulative
from Re-entering Development Stage on OCTOBER 1, 2008 to
|
|||||||||||
2009
|
2008
|
MARCH
31, 2009
|
||||||||||
Revenues
|
||||||||||||
Product
sales
|
$ | — | $ | 21,951 | $ | — | ||||||
Royalties
|
— | — | — | |||||||||
— | 21,951 | — | ||||||||||
|
||||||||||||
Costs
and expenses
|
||||||||||||
Product
sales
|
— | 696 | — | |||||||||
Research
and development
|
274,670 | 413,087 | 753,750 | |||||||||
Selling,
general and administrative
|
331,614 | 684,331 | 770,215 | |||||||||
606,284 | 1,098,114 | 1,523,965 | ||||||||||
Loss
from operations
|
(606,284 | ) | (1,076,163 | ) | (1,523,965 | ) | ||||||
Other
income (expense)
|
||||||||||||
Interest
and other expense
|
(84,617 | ) | (13,477 | ) | (156,996 | ) | ||||||
Interest
and other income
|
106 | 1,243 | 791 | |||||||||
(84,511 | ) | (12,234 | ) | (156,205 | ) | |||||||
Net
loss
|
$ | (690,795 | ) | $ | (1,088,397 | ) | $ | (1,680,170 | ) | |||
Accumulated
deficit - beginning
|
$ | (22,881,079 | ) | $ | (18,860,568 | ) | $ | — | ||||
Accumulated
deficit - ending
|
(23,571,874 | ) | (19,948,965 | ) | (1,680,170 | ) | ||||||
Basic
and diluted loss per common share
|
$ | (0.06 | ) | $ | (0.09 | ) | $ | (0.14 | ) | |||
Weighted
average common shares outstanding - basic and diluted
|
12,132,332 | 11,968,332 | 12,132,332 |
THREE
MONTHS ENDED
MARCH
31,
|
Cumulative
from Re-entering Development Stage on OCTOBER 1, 2008 to
|
|||||||||||
2009
|
2008
|
MARCH
31, 2009
|
||||||||||
Cash
flows from operations
|
||||||||||||
Net
loss
|
$ | (690,795 | ) | $ | (1,088,397 | ) | $ | (1,680,170 | ) | |||
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
||||||||||||
Provision
for doubtful accounts
|
— | (1,193 | ) | — | ||||||||
Depreciation
and amortization
|
25,645 | 22,140 | 83,096 | |||||||||
Stock
compensation expense for employees and directors
|
23,495 | 18,245 | 51,874 | |||||||||
Original
issue discount
|
25,049 | 1,855 | 47,534 | |||||||||
Patent
impairment
|
17,267 | — | 205,674 | |||||||||
Changes
in operating assets and liabilities:
|
||||||||||||
Accounts
receivable
|
— | 11,729 | — | |||||||||
Prepaid
expenses and other current assets
|
(15,950 | ) | 16,502 | 10,829 | ||||||||
Accounts
payable and accrued expenses
|
142,623 | 381,196 | 537,661 | |||||||||
Net
cash used in operating activities
|
(472,666 | ) | (637,923 | ) | (743,502 | ) | ||||||
Cash
flows from investing activities
|
||||||||||||
Purchases
of property and equipment
|
— | (7,082 | ) | — | ||||||||
Patent
costs
|
(6,000 | ) | (14,701 | ) | (28,116 | ) | ||||||
Net
cash used by investing activities
|
(6,000 | ) | (21,783 | ) | (28,116 | ) | ||||||
Cash
flows from financing activities
|
||||||||||||
Cash overdraft | (49,236 | ) | — | (4,284 | ) | |||||||
Proceeds
for shareholder loans and notes payable
|
95,000 | 250,000 | 210,000 | |||||||||
Proceeds
from officer loans and notes payable
|
98,900 | 200,000 | 123,900 | |||||||||
Proceeds
from other loans and notes payable
|
336,500 | — | 444,500 | |||||||||
Net
cash provided by financing activities
|
481,164
|
450,000 |
774,116
|
|||||||||
Increase
(decrease) in cash and cash equivalents
|
2,498
|
(209,706 | ) |
2,498
|
||||||||
Cash
and cash equivalents — beginning
|
—
|
320,524 | — | |||||||||
Cash
and cash equivalents — ending
|
$ | 2,498 | $ | 110,818 | $ | 2,498 | ||||||
Supplemental
Cash Flow Information:
|
||||||||||||
Cash
paid for interest
|
$ | — | $ | 5,933 | $ | — | ||||||
Warrants
issued in connection with notes payable – non-cash
|
$ | 45,065 | $ | 12,724 | $ | 55,907 | ||||||
Income
taxes
|
$ | — | $ | — | $ | — |
1.
|
The
Company and Basis of Presentation
|
2.
|
Summary
of Significant Accounting Policies
|
Stock Options
|
Shares
|
Weighted-
Average
Exercise
Price
|
Weighted-
Average
Remaining
Contractual
Term
|
|||||||||
Outstanding
at December 31, 2008
|
3,068,100 | $ | 4.4048 | |||||||||
Granted
|
— | |||||||||||
Exercised
|
— | |||||||||||
Cancelled
or expired
|
44,000 | 0.5136 | ||||||||||
Outstanding
at March 31, 2009
|
3,024,100 | $ | 4.4615 | 4.8976 | ||||||||
Vested
at March 31, 2009
|
2,578,900 | $ | 5.0643 | 4.3361 | ||||||||
Exercisable
at March 31, 2009
|
2,578,900 | $ | 5.0643 | 4.3361 |
Options Outstanding
|
Options Exercisable
|
|||||||||||||||||||||
Weighted
|
||||||||||||||||||||||
Average
|
Weighted
|
Weighted
|
||||||||||||||||||||
Remaining
|
Average
|
Average
|
||||||||||||||||||||
Range of Exercise
|
Number
|
Contractual
|
Exercise
|
Number
|
Exercise
|
|||||||||||||||||
Prices
|
Outstanding
|
Term
|
Price
|
Exercisable
|
Price
|
|||||||||||||||||
$ | 0.25 — 1.69 | 1,125,900 | 6.9815 | $ | 1.0214 | 680,700 | $ | 1.0553 | ||||||||||||||
$ | 2.71 — 6.59 | 1,299,200 | 3.0135 | $ | 5.4017 | 1,299,200 | $ | 5.4017 | ||||||||||||||
$ | 8.45 — 12.15 | 599,000 | 5.0672 | $ | 8.8883 | 599,000 | $ | 8.8883 | ||||||||||||||
Total
at March 31, 2009
|
3,024,100 | 4.8976 | $ | 4.4615 | 2,578,900 | $ | 5.0643 |
3.
|
Accounts
Receivable
|
Accounts
Receivable
|
March 31,
|
December 31,
|
||||||
|
2009
|
2008
|
||||||
Distributor
|
$ | — | $ | — | ||||
Direct
customers
|
9,377 | 9,377 | ||||||
$ | 9,377 | $ | 9,377 | |||||
Less
allowance for doubtful accounts
|
$ | (9,377 | ) | (9,377 | ) | |||
Net
accounts receivable
|
$ | — | $ | — |
4.
|
Property
and Equipment
|
Property and Equipment
|
March
31,
|
December 31,
|
||||||
|
2009
|
2008
|
||||||
Equipment
|
$ | 189,781 | $ | 189,781 | ||||
Software
|
32,943 | 32,943 | ||||||
Furniture
and fixtures
|
22,047 | 22,047 | ||||||
Leasehold
improvements
|
92,892 | 92,892 | ||||||
$ | 337,663 | $ | 337,663 | |||||
Less
accumulated depreciation
|
(242,550 | ) | (226,511 | ) | ||||
$ | 95,113 | $ | 111,152 |
|
The
estimated useful lives of the classes of physical assets were as
follows:
|
Description
|
Depreciable Lives
|
|
Equipment
|
5
years
|
|
Software
|
3
years
|
|
Furniture
and fixtures
|
7
years
|
|
Leasehold
improvements
|
Term
of lease
|
5.
|
Asset
Impairment
|
Gross Carrying
Value
|
Accumulated
Amortization
|
Accumulated
Impairment
|
Net Book Value
|
|||||||||||||
December
31, 2008
|
$ | 414,523 | (37,227 | ) | (228,407 | ) | $ | 148,889 | ||||||||
March
31, 2009
|
$ | 420,524 | (46,833 | ) | (245,674 | ) | $ | 128,017 |
Year ended December 31,
|
||||
Nine
months ended December 2009
|
24,431 | |||
2010
|
34,129 | |||
2011
|
34,129 | |||
2012
|
34,128 | |||
2013
|
1,200 |
6.
|
Accounts
Payable and Accrued Expenses
|
Accounts Payable
|
||||||||
|
March
31,
|
December 31,
|
||||||
2009
|
2008
|
|||||||
Legal
and accounting
|
$ | 1,679,000 | $ | 1,612,000 | ||||
Consulting
expenses
|
85,000 | 137,000 | ||||||
Interest
owed to Promissory Note holders
|
173,000 | 113,000 | ||||||
Corporate
insurance expenses
|
3,000 | 5,000 | ||||||
Director
and Advisory Committee fees
|
58,000 | 43,000 | ||||||
Rent
expenses
|
31,000 | 18,000 | ||||||
Other
expenses
|
206,000 | 184,000 | ||||||
$ | 2,235,000 | $ | 2,112,000 |
Accrued
Expenses
|
||||||||
|
March
31,
|
December 31,
|
||||||
2009
|
2008
|
|||||||
Accrued
audit expenses
|
$ | 83,000 | $ | 60,000 | ||||
Accrued
legal expenses
|
15,000 | 15,000 | ||||||
Accrued
consulting expenses
|
46,000 | 56,000 | ||||||
Other
accrued expenses
|
30,000 | 24,000 | ||||||
$ | 174,000 | $ | 155,000 |
7.
|
Promissory
Notes, Loans and Warrants
|
Promissory Notes
and Loans Due To
David Spiegel
|
|||||||||||||
Date
of
|
Maturity
|
Initial
|
Current
|
||||||||||
Promissory Note
|
Amount
|
Date
|
Interest Rate
|
Interest Rate
|
|||||||||
December
11, 2007
|
$ | 150,000 |
March
10, 2008
|
8.00 | % | 12.00 | % | ||||||
February
21, 2008
|
100,000 |
August
19, 2008
|
8.00 | % | 12.00 | % | |||||||
March
20, 2008
|
100,000 |
September
16, 2008
|
8.00 | % | 12.00 | % | |||||||
April
1, 2008
|
50,000 |
September
28, 2008
|
8.00 | % | 12.00 | % | |||||||
May
15, 2008
|
50,000 |
November
11, 2008
|
8.00 | % | 12.00 | % | |||||||
June
16, 2008
|
65,000 |
December
13, 2008
|
8.00 | % | 12.00 | % | |||||||
June
18, 2008
|
50,000 |
December
15, 2008
|
8.00 | % | 12.00 | % | |||||||
July
15, 2008
|
50,000 |
January
11, 2009
|
8.00 | % | 12.00 | % | |||||||
July
28, 2008
|
50,000 |
January
24, 2009
|
8.00 | % | 12.00 | % | |||||||
August
12, 2008
|
35,000 |
February
8, 2009
|
8.00 | % | 12.00 | % | |||||||
August
27, 2008
|
35,000 |
February
23, 2009
|
8.00 | % | 12.00 | % | |||||||
September
5, 2008
|
35,000 |
March
4, 2009
|
8.00 | % | 12.00 | % | |||||||
October
27, 2008
|
35,000 |
April
25, 2009
|
8.00 | % | 12.00 | % | |||||||
January
6, 2009
|
80,000 |
July
5 2009
|
8.00 | % | 12.00 | % | |||||||
March
19, 2009
|
64,000 |
September
15, 2009
|
8.00 | % | 12.00 | % | |||||||
$ | 949,000 |
Promissory Notes
and Loans Due To
Herbert M. Stein
|
|||||||||||||
Date
of
|
Maturity
|
Initial
|
Current
|
||||||||||
Promissory Note
|
Amount
|
Date
|
Interest Rate
|
Interest Rate
|
|||||||||
December
11, 2007
|
$ | 250,000 |
March
10, 2008
|
8.00 | % | 12.00 | % | ||||||
February
21, 2008
|
100,000 |
August
19, 2008
|
8.00 | % | 12.00 | % | |||||||
March
20, 2008
|
50,000 |
September
16, 2008
|
8.00 | % | 12.00 | % | |||||||
April
1, 2008
|
50,000 |
September
28, 2008
|
8.00 | % | 12.00 | % | |||||||
May
15, 2008
|
50,000 |
November
11, 2008
|
8.00 | % | 12.00 | % | |||||||
June
16, 2008
|
35,000 |
December
13, 2008
|
8.00 | % | 12.00 | % | |||||||
June
18, 2008
|
40,000 |
December
15, 2008
|
8.00 | % | 12.00 | % | |||||||
July
15, 2008
|
30,000 |
January
11, 2009
|
8.00 | % | 12.00 | % | |||||||
July
28, 2008
|
50,000 |
January
24, 2009
|
8.00 | % | 12.00 | % | |||||||
August
12, 2008
|
35,000 |
February
8, 2009
|
8.00 | % | 12.00 | % | |||||||
August
27, 2008
|
35,000 |
February
23, 2009
|
8.00 | % | 12.00 | % | |||||||
September
5, 2008
|
35,000 |
March
4, 2009
|
8.00 | % | 12.00 | % | |||||||
October
27, 2008
|
25,000 |
April
25, 2009
|
8.00 | % | 12.00 | % | |||||||
February
2, 2009
|
30,000 |
August
1, 2009
|
8.00 | % | 12.00 | % | |||||||
February
17, 2009
|
10,000 |
August
16, 2009
|
8.00 | % | 12.00 | % | |||||||
March
19, 2009
|
25,900 |
September
15, 2009
|
8.00 | % | 12.00 | % | |||||||
April
13, 2009
|
33,000 |
October
10, 2009
|
8.00 | % | 12.00 | % | |||||||
$ | 883,900 |
Promissory Notes and
Loans Due To
Robert Schacter et al
|
|||||||||||||
Date
of
|
Maturity
|
Initial
|
Current
|
||||||||||
Promissory Note
|
Amount
|
Date
|
Interest Rate
|
Interest Rate
|
|||||||||
September
5, 2008
|
$ | 140,000 |
March
4, 2009
|
8.00 | % | 12.00 | % | ||||||
October
27, 2008
|
100,000 |
April
25, 2009
|
8.00 | % | 12.00 | % | |||||||
January
8, 2009
|
100,000 |
July
7, 2009
|
8.00 | % | 12.00 | % | |||||||
February
2, 2009
|
50,000 |
August
1, 2009
|
8.00 | % | 12.00 | % | |||||||
February
17, 2009
|
50,000 |
August
16, 2009
|
8.00 | % | 12.00 | % | |||||||
March
19, 2009
|
50,000 |
September
15, 2009
|
8.00 | % | 12.00 | % | |||||||
April
13, 2009
|
20,000 |
October
10, 2009
|
8.00 | % | 12.00 | % | |||||||
$ | 510,000 |
Promissory
Notes
and
Loans Due To
Others
|
|||||||||||||
Date
of
|
Maturity
|
Initial
|
Current
|
||||||||||
Promissory
Note
|
Amount
|
Date
|
Interest
Rate
|
Interest
Rate
|
|||||||||
July
28, 2008
|
$ | 20,000 |
March
4, 2009
|
8.00 | % | 12.00 | % | ||||||
October
27, 2008
|
6,000 |
April
25, 2009
|
8.00 | % | 12.00 | % | |||||||
January
6, 2009
|
500 |
July
5, 2009
|
8.00 | % | 12.00 | % | |||||||
February
17, 2009
|
37,000 |
August
16, 2009
|
8.00 | % | 12.00 | % | |||||||
March
19, 2009
|
500 |
September
15, 2009
|
8.00 | % | 12.00 | % | |||||||
April
13, 2009
|
61,500 |
August
16, 2009
|
8.00 | % | 12.00 | % | |||||||
$ | 125,500 |
Officer Loans Herbert M.
Stein
|
Shareholder Loans
David Spiegel
|
Total
|
||||||||||
Total
proceeds from Loans and Promissory Notes
|
$ | 883,900 | $ | 949,000 | $ | 1,832,900 | ||||||
Discount (Fair
Market Value of Warrants)
|
(2,118 | ) | (4,314 | ) | (6,432 | ) | ||||||
|
$ | 881,782 | $ | 944,686 | $ | 1,826,468 |
Loans
Robert Schacter et al
|
Loans
Others
|
Total
|
||||||||||
Total
proceeds from Loans and Promissory Notes
|
$ | 510,000 | $ | 125,500 | $ | 635,500 | ||||||
Discount
(Fair Market Value of Warrants)
|
(22,366 | ) | (3,641 | ) | (26,007 | ) | ||||||
|
$ | 487,634 | $ | 121,859 | $ | 609,493 |
David Spiegel | |||||||||||||||||||||||||||||
Stock
Price
|
Risk
Free
|
||||||||||||||||||||||||||||
Date of |
Number
of
|
At
Date of
|
Term
of
|
Strike
|
Interest
|
Value
Per
|
|||||||||||||||||||||||
Warrant
|
Shares
|
Issuance
|
Warrant
|
Price
|
Rate
|
Volatility
|
Warrant
|
Total Value
|
|||||||||||||||||||||
February
21, 2008
|
10,000 | $ | 0.65 |
3
Years
|
$ | 1.00 | 2.23 | 98.45824 | % | $ | 0.3462 | $ | 3,462.00 | ||||||||||||||||
March
20, 2008
|
10,000 | $ | 0.70 |
3
Years
|
$ | 1.00 | 1.71 | 99.87467 | % | $ | 0.3867 | 3,867.00 | |||||||||||||||||
April
1, 2008
|
5,000 | $ | 0.85 |
3
Years
|
$ | 1.00 | 1.94 | 100.00925 | % | $ | 0.5042 | 2,526.00 | |||||||||||||||||
May
15, 2008
|
5,000 | $ | 0.83 |
3
Years
|
$ | 1.00 | 2.70 | 102.78266 | % | $ | 0.5036 | 2,518.00 | |||||||||||||||||
June
16, 2008
|
6,500 | $ | 0.63 |
3
Years
|
$ | 1.00 | 3.33 | 104.12541 | % | $ | 0.3555 | 2,310.75 | |||||||||||||||||
June
18, 2008
|
5,000 | $ | 0.61 |
3
Years
|
$ | 1.00 | 3.19 | 104.07197 | % | $ | 0.3397 | 1,698.50 | |||||||||||||||||
July
15, 2008
|
5,000 | $ | 0.87 |
3
Years
|
$ | 1.00 | 2.70 | 104.55357 | % | $ | 0.5429 | 2,714.50 | |||||||||||||||||
July
28, 2008
|
5,000 | $ | 0.75 |
3
Years
|
$ | 1.00 | 2.90 | 104.54508 | % | $ | 0.4481 | 2,240.60 | |||||||||||||||||
August
12, 2008
|
3,500 | $ | 0.75 |
3
Years
|
$ | 1.00 | 2.73 | 104.93498 | % | $ | 0.4488 | 1,570.80 | |||||||||||||||||
August
27, 2008
|
3,500 | $ | 0.85 |
3
Years
|
$ | 1.00 | 2.58 | 106.26182 | % | $ | 0.5331 | 1,865.85 | |||||||||||||||||
September
5, 2008
|
3,500 | $ | 0.86 |
3
Years
|
$ | 1.00 | 2.44 | 106.21122 | % | $ | 0.5404 | 1,891.40 | |||||||||||||||||
October
27, 2008
|
3,500 | $ | 0.60 |
3
Years
|
$ | 1.00 | 1.83 | 108.82589 | % | $ | 0.3431 | 1,200.85 | |||||||||||||||||
January
6, 2009
|
8,000 | $ | 0.75 |
3
Years
|
$ | 1.00 | 1.10 | 108.80131 | % | $ | 0.4566 | 3,652.80 | |||||||||||||||||
March
19, 2009
|
6,400 | $ | 0.68 |
3
Years
|
$ | 1.00 | 1.21 | 109.80676 | % | $ | 0.4057 | 2,596.48 | |||||||||||||||||
Total
|
79,900 | $ | 34,115.43 |
Herbert M. Stein | |||||||||||||||||||||||||||||
Stock
Price
|
Risk
Free
|
||||||||||||||||||||||||||||
Date of |
Number
of
|
At
Date of
|
Term
of
|
Strike
|
Interest
|
Value
Per
|
|||||||||||||||||||||||
Warrant
|
Shares
|
Issuance
|
Warrant
|
Price
|
Rate
|
Volatility
|
Warrant
|
Total Value
|
|||||||||||||||||||||
February
21, 2008
|
10,000 | $ | 0.65 |
3
Years
|
$ | 1.00 | 2.23 | 98.45824 | % | $ | 0.3462 | $ | 3,462.00 | ||||||||||||||||
March
20, 2008
|
5,000 | $ | 0.70 |
3
Years
|
$ | 1.00 | 1.71 | 99.87467 | % | $ | 0.3867 | 1,933.50 | |||||||||||||||||
April
1, 2008
|
5,000 | $ | 0.85 |
3
Years
|
$ | 1.00 | 1.94 | 100.00925 | % | $ | 0.5042 | 2,526.00 | |||||||||||||||||
May
15, 2008
|
5,000 | $ | 0.83 |
3
Years
|
$ | 1.00 | 2.70 | 102.78266 | % | $ | 0.5036 | 2,518.00 | |||||||||||||||||
June
16, 2008
|
3,500 | $ | 0.63 |
3
Years
|
$ | 1.00 | 3.33 | 104.12541 | % | $ | 0.3555 | 1,244.25 | |||||||||||||||||
June
18, 2008
|
4,000 | $ | 0.61 |
3
Years
|
$ | 1.00 | 3.19 | 104.07197 | % | $ | 0.3397 | 1,358.80 | |||||||||||||||||
July
15, 2008
|
3,000 | $ | 0.87 |
3
Years
|
$ | 1.00 | 2.70 | 104.55357 | % | $ | 0.5429 | 1,628.70 | |||||||||||||||||
July
28, 2008
|
5,000 | $ | 0.75 |
3
Years
|
$ | 1.00 | 2.90 | 104.545 08 | % | $ | 0.4481 | 2,240.60 | |||||||||||||||||
August
12, 2008
|
3,500 | $ | 0.75 |
3
Years
|
$ | 1.00 | 2.73 | 104.93498 | % | $ | 0.4488 | 1,570.80 | |||||||||||||||||
August
27, 2008
|
3,500 | $ | 0.85 |
3
Years
|
$ | 1.00 | 2.58 | 106.26182 | % | $ | 0.5331 | 1,865.85 | |||||||||||||||||
September
5, 2008
|
3,500 | $ | 0.86 |
3
Years
|
$ | 1.00 | 2.44 | 106.21122 | % | $ | 0.5404 | 1,891.40 | |||||||||||||||||
October
27, 2008
|
2,500 | $ | 0.60 |
3
Years
|
$ | 1.00 | 1.83 | 108.82589 | % | $ | 0.3431 | 857.75 | |||||||||||||||||
February
2, 2009
|
3,000 | $ | 0.70 |
3
Years
|
$ | 1.00 | 1.27 | 109.04276 | % | $ | 0.4188 | 1,256.40 | |||||||||||||||||
February
17, 2009
|
1,000 | $ | 0.83 |
3
Years
|
$ | 1.00 | 1.22 | 109.04322 | % | $ | 0.5219 | 521.90 | |||||||||||||||||
March
19, 2009
|
2,590 | $ | 0.68 |
3
Years
|
$ | 1.00 | 1.21 | 109.80676 | % | $ | 0.4057 | 1,050.76 | |||||||||||||||||
Total
|
60,090 | $ | 25,926.61 |
Robert Schacter et al | |||||||||||||||||||||||||||||
Stock
Price
|
Risk
Free
|
||||||||||||||||||||||||||||
Number
of
|
At
Date of
|
Term
of
|
Strike
|
Interest
|
Value
Per
|
||||||||||||||||||||||||
Date of Warrant
|
Shares
|
Issuance
|
Warrant
|
Price
|
Rate
|
Volatility
|
Warrant
|
Total Value
|
|||||||||||||||||||||
September
5, 2008
|
14,000 | $ | 0.86 |
3
Years
|
$ | 1.00 | 2.44 | 106.21122 | % | $ | 0.5404 | $ | 7,565.60 | ||||||||||||||||
October
27, 2009
|
25,000 | $ | 0.60 |
3
Years
|
$ | 1.00 | 1.83 | 108.82589 | % | $ | 0.3431 | 8,577.50 | |||||||||||||||||
January
8, 2009
|
25,000 | $ | 0.90 |
3
Years
|
$ | 1.00 | 1.16 | 108.85621 | % | $ | 0.5777 | 14,442.50 | |||||||||||||||||
February
2, 2009
|
12,500 | $ | 0.70 |
3
Years
|
$ | 1.00 | 1.27 | 109.04276 | % | $ | 0.4188 | 5,235.00 | |||||||||||||||||
February
17, 2009
|
12,500 | $ | 0.83 |
3
Years
|
$ | 1.00 | 1.22 | 109.04322 | % | $ | 0.5219 | 6,523.75 | |||||||||||||||||
March
19, 2009
|
12,500 | $ | 0.68 |
3
Years
|
$ | 1.00 | 1.21 | 109.80676 | % | $ | 0.4057 | 5,071.25 | |||||||||||||||||
Total
|
101,500 | $ | 47,415.60 |
Others | |||||||||||||||||||||||||||||
Stock
Price
|
Risk
Free
|
||||||||||||||||||||||||||||
Number
of
|
At
Date of
|
Term
of
|
Strike
|
Interest
|
Value
Per
|
||||||||||||||||||||||||
Date
of Warrant
|
Shares
|
Issuance
|
Warrant
|
Price
|
Rate
|
Volatility
|
Warrant
|
Total
Value
|
|||||||||||||||||||||
July 28, 2008
|
2,000 | $ | 0.75 |
3
Years
|
$ | 1.00 | 2.90 | 104.545 08 | % | $ | 0.4460 | $ | 892.00 | ||||||||||||||||
October
27, 2008
|
600 | $ | 0.60 |
3
Years
|
$ | 1.00 | 1.83 | 108.82589 | % | $ | 0.3431 | 205.86 | |||||||||||||||||
January
6, 2009
|
50 | $ | 0.75 |
3
Years
|
$ | 1.00 | 1.10 | 108.80131 | % | $ | 0.4566 | 22.83 | |||||||||||||||||
February
17, 2009
|
8,950 | $ | 0.83 |
3
Years
|
$ | 1.00 | 1.22 | 109.04322 | % | $ | 0.5219 | 4,671.01 | |||||||||||||||||
March
19, 2009
|
50 | $ | 0.68 |
3
Years
|
$ | 1.00 | 1.21 | 109.80676 | % | $ | 0.4057 | 20.29 | |||||||||||||||||
Total
|
11,650 | $ | 5,811.99 |
8.
|
Stockholders’
Deficiency
|
|
|
9.
|
Related Party
Transactions
|
10.
|
Legal
and Related Indemnification Arrangements with our Executives and
Others
|
11.
|
Tax
Loss Carryforwards
|
December 31,
|
December
31,
|
|||||||
2008
|
2007
|
|||||||
Net operating loss
carryforwards
|
||||||||
Federal
|
$ | 19,000,000 | $ | 15,000,000 | ||||
State
|
$ | 12,000,000 | $ | 9,200,000 |
December 31,
|
December
31,
|
|||||||
2008
|
2007
|
|||||||
Business credits
available in the future
|
||||||||
Federal
|
$ | 940,000 | $ | 980,000 | ||||
State
|
$ | 330,000 | $ | 300,000 |
|
Significant
changes in our ownership may substantially reduce the available
carryforwards and related tax
benefits.
|
12.
|
Supplemental
Cash Flow Information
|
13.
|
Subsequent
Events
|
Date
of
|
Amount
|
Risk
|
Total
|
||||||||||||||||||||||||||
Loan
or
|
of
|
Number
|
Free
|
Value
|
Value
|
||||||||||||||||||||||||
Promissory
|
Loan
or
|
Maturity
|
of
|
Interest
|
Per
|
of
|
|||||||||||||||||||||||
Note and Warrant
|
Note
|
Date
|
Interest
|
Warrants
|
Rate
|
Volatility
|
Warrant
|
Warrants
|
|||||||||||||||||||||
David Spiegel
|
|||||||||||||||||||||||||||||
May
19, 2009
|
$ | 35,000 |
November
15, 2009
|
8.00 | % | 3,500 | 1.37 | 111.7484 | % | $ | 0.4288 | $ | 1,500.80 | ||||||||||||||||
June
10, 2009
|
25,000 |
December
7, 2009
|
8.00 | % | 2,500 | 2.00 | 126.1055 | % | $ | 0.3959 | $ | 989.75 | |||||||||||||||||
July
1, 2009
|
32,000 |
December
28, 2009
|
8.00 | % | 3,200 | 1.57 | 128.9334 | % | $ | 0.6295 | $ | 2,014.40 | |||||||||||||||||
November
5, 2009
|
103,000 |
May
4, 2010
|
8.00 | % | 10,300 | 1.44 | 131.4589 | % | $ | 0.7681 | $ | 7,911.43 | |||||||||||||||||
December
21, 2009
|
68,000 |
June
19, 2010
|
8.00 | % | 6,800 | 1.42 | 133.8376 | % | $ | 0.8029 | $ | 5,459.72 | |||||||||||||||||
December
29, 2009
|
4,665 | ||||||||||||||||||||||||||||
$ | 267,665 |
Date
of
|
Amount
|
Risk
|
Total
|
||||||||||||||||||||||||||
Loan
or
|
of
|
Number
|
Free
|
Value
|
Value
|
||||||||||||||||||||||||
Promissory
|
Loan
or
|
Maturity
|
of
|
Interest
|
Per
|
of
|
|||||||||||||||||||||||
Note and Warrant
|
Note
|
Date
|
Interest
|
Warrants
|
Rate
|
Volatility
|
Warrant
|
Warrants
|
|||||||||||||||||||||
Herbert M. Stein
|
|||||||||||||||||||||||||||||
May
18, 2009
|
$ | 12,000 |
November
14, 2009
|
8.00 | % | 1,200 | 1.36 | 111.7741 | % | $ | 0.4288 | $ | 514.56 | ||||||||||||||||
July
1, 2009
|
20,000 |
December
28, 2009
|
8.00 | % | 2,000 | 1.57 | 128.9334 | % | $ | 0.6295 | $ | 1,259.20 | |||||||||||||||||
November
5, 2009
|
42,500 |
May
4, 2010
|
8.00 | % | 4,250 | 1.44 | 131.4589 | % | $ | 0.7681 | $ | 3,264.43 | |||||||||||||||||
December
21, 2009
|
83,500 |
June
19, 2010
|
8.00 | % | 8,350 | 1.42 | 133.8376 | % | $ | 0.8029 | $ | 6,704.22 | |||||||||||||||||
December
30, 2009
|
27,000 | ||||||||||||||||||||||||||||
January
7, 2010
|
15,000 | ||||||||||||||||||||||||||||
January
8, 2010
|
10,000 | ||||||||||||||||||||||||||||
January 14, 2010 | $ | 27,000 | |||||||||||||||||||||||||||
$ |
237,000
|
Date
of
|
Amount
|
Risk
|
Total
|
||||||||||||||||||||||||||
Loan
or
|
of
|
Number
|
Free
|
Value
|
Value
|
||||||||||||||||||||||||
Promissory
|
Loan
or
|
Maturity
|
of
|
Interest
|
Per
|
of
|
|||||||||||||||||||||||
Note and Warrant
|
Note
|
Date
|
Interest
|
Warrants
|
Rate
|
Volatility
|
Warrant
|
Warrants
|
|||||||||||||||||||||
Robert Schacter et al
|
|||||||||||||||||||||||||||||
June
10, 2009
|
$ | 25,000 |
December
7, 2009
|
8.00 | % | 6,250 | 2.00 | 126.1055 | % | $ | 0.3959 | $ | 2,474.38 | ||||||||||||||||
November
5, 2009
|
50,000 |
May
4, 2010
|
8.00 | % | 20,000 | 1.44 | 131.4589 | % | $ | 0.7681 | $ | 15,362.00 | |||||||||||||||||
$ | 75,000 |
Date
of
|
Amount
|
Risk
|
Total
|
||||||||||||||||||||||||||
Loan
or
|
of
|
Number
|
Free
|
Value
|
Value
|
||||||||||||||||||||||||
Promissory
|
Loan
or
|
Maturity
|
of
|
Interest
|
Per
|
of
|
|||||||||||||||||||||||
Note and Warrant
|
Note
|
Date
|
Interest
|
Warrants
|
Rate
|
Volatility
|
Warrant
|
Warrants
|
|||||||||||||||||||||
Spiegel
Family Limited Partnership
|
|||||||||||||||||||||||||||||
May
18 ,2009
|
$ | 32,000 |
November
14, 2009
|
8.00 | % | 1,200 | 1.36 | 111.7741 | % | $ | 0.4288 | $ | 1,372.16 | ||||||||||||||||
Leo
Spiegel
|
|||||||||||||||||||||||||||||
November
5, 2009
|
10,000 |
May
4, 2010
|
8.00 | % | 1,000 | 1.44 | 131.4589 | % | $ | 0.7681 | $ | 768.10 | |||||||||||||||||
Erica
Stein
|
|||||||||||||||||||||||||||||
November
5, 2009
|
60,000 |
May
4, 2010
|
8.00 | % | 15,000 | 1.44 | 131.4589 | % | $ | 0.7681 | $ | 11,521.50 | |||||||||||||||||
$ | 104,000 |
Date
of
|
Amount
|
Risk
|
Total
|
||||||||||||||||||||||||||
Loan
or
|
of
|
Number
|
Free
|
Value
|
Value
|
||||||||||||||||||||||||
Promissory
|
Loan
or
|
Maturity
|
of
|
Interest
|
Per
|
of
|
|||||||||||||||||||||||
Note and Warrant
|
Note
|
Date
|
Interest
|
Warrants
|
Rate
|
Volatility
|
Warrant
|
Warrants
|
|||||||||||||||||||||
Others
|
|||||||||||||||||||||||||||||
May
19, 2009
|
$ | 500 |
November
15, 2009
|
8.00 | % | 50 | 1.37 | 111.7484 | % | $ | 0.4288 | $ | 21.44 | ||||||||||||||||
December
21, 2009
|
2,563 |
June
19, 2010
|
8.00 | % | 256 | 1.42 | 133.8376 | % | $ | 0.8029 | $ | 205.43 | |||||||||||||||||
January
6, 2010
|
30,000 | ||||||||||||||||||||||||||||
$ | 33,063 |
For the Three-Month
Period Ended
March 31,
|
Cumulative
from
Re-entering
Development Stage on October 1, 2008
to March
31,
|
|||||||||||
2009
|
2008
|
2009
|
||||||||||
Statement
of Operations Data:
|
||||||||||||
Revenue
|
$ | — | $ | 21,951 | $ | — | ||||||
Costs
and expenses
|
(606,284 | ) | (1,098,114 | ) | (1,523,965 | ) | ||||||
Other
Income (expenses)
|
(84,511 | ) | (12,234 | ) | (156,205 | ) | ||||||
Net
Loss
|
$ | (690,795 | ) | $ | (1,088,397 | ) | $ | (1,680,170 | ) | |||
Shares
Outstanding
|
12,132,332 | 11,968,332 | 12,132,332 | |||||||||
Total
Assets
|
$ | 249,913 | $ | 659,869 | $ | 249,913 | ||||||
Stockholders’
deficiency
|
$ | (4,595,945 | ) | $ | (1,316,003 | ) | $ | (1,680,170 | ) | |||
Loss
per share (basic and diluted)
|
$ | (0.06 | ) | $ | (0.09 | ) | $ | (0.14 | ) |
Interest Incurred for the Three Months Ended March
31,
|
||||||||
2009
|
2008
|
|||||||
David
Spiegel
|
$ | 30,070 | $ | 5,870 | ||||
Herbert
M. Stein
|
26,379 | 7,607 | ||||||
Robert
Schacter et al
|
25,637 | — | ||||||
Others
|
2,531 | — | ||||||
Total
|
$ | 84,617 | $ | 13,477 |
Herbert M. Stein | |||||||||||||
Date
of
|
Maturity
|
Initial
|
Current
|
||||||||||
Promissory Note
|
Amount
|
Date
|
Interest Rate
|
Interest Rate
|
|||||||||
December
11, 2007
|
$ | 250,000 |
March
10, 2008
|
8.00 | % | 12.00 | % | ||||||
February
21, 2008
|
100,000 |
August
19, 2008
|
8.00 | % | 12.00 | % | |||||||
March
20, 2008
|
50,000 |
September
16, 2008
|
8.00 | % | 12.00 | % | |||||||
April
1, 2008
|
50,000 |
September
28, 2008
|
8.00 | % | 12.00 | % | |||||||
May
15, 2008
|
50,000 |
November
11, 2008
|
8.00 | % | 12.00 | % | |||||||
June
16, 2008
|
35,000 |
December
13, 2008
|
8.00 | % | 12.00 | % | |||||||
June
18, 2008
|
40,000 |
December
15, 2008
|
8.00 | % | 12.00 | % | |||||||
July
15, 2008
|
30,000 |
January
11, 2009
|
8.00 | % | 12.00 | % | |||||||
July
28, 2008
|
50,000 |
January
24, 2009
|
8.00 | % | 12.00 | % | |||||||
August
12, 2008
|
35,000 |
February 8,
2009
|
8.00 | % | 12.00 | % | |||||||
August
27, 2008
|
35,000 |
February
23, 3009
|
8.00 | % | 12.00 | % | |||||||
September
5, 2008
|
35,000 |
March
4, 2009
|
8.00 | % | 12.00 | % | |||||||
October
27, 2008
|
25,000 |
April
25, 2009
|
8.00 | % | 12.00 | % | |||||||
February
2, 2009
|
30,000 |
August
1, 2009
|
8.00 | % | 12.00 | % | |||||||
February
17, 2009
|
10,000 |
August
16 2009
|
8.00 | % | 12.00 | % | |||||||
March
19, 2009
|
25,900 |
September
15, 2009
|
8.00 | % | 12.00 | % | |||||||
April
13, 2009
|
33,000 |
October
10, 2009
|
8.00 | % | 12.00 | % | |||||||
May
18, 2009
|
12,000 |
November
14, 2009
|
8.00 | % | 12.00 | % | |||||||
July
1, 2009
|
20,000 |
December
28, 2009
|
8.00 | % | 12.00 | % | |||||||
November
5, 2009
|
42,500 |
May
4, 2010
|
8.00 | % | 8.00 | % | |||||||
December
21, 2009
|
83,500 |
June
19, 2010
|
8.00 | % | 8.00 | % | |||||||
December
30, 2009
|
27,000 | ||||||||||||
January
7, 2010
|
15,000 | ||||||||||||
January
8, 2010
|
10,000 | ||||||||||||
January 14, 2010 | 27,000 | ||||||||||||
$ |
1,120,900
|
David Spiegel | |||||||||||||
Date
of
|
Maturity
|
Initial
|
Current
|
||||||||||
Promissory Note
|
Amount
|
Date
|
Interest Rate
|
Interest Rate
|
|||||||||
December
11, 2007
|
$ | 150,000 |
March
10, 2008
|
8.00 | % | 12.00 | % | ||||||
February
21, 2008
|
100,000 |
August
19, 2008
|
8.00 | % | 12.00 | % | |||||||
March
20, 2008
|
100,000 |
September
16, 2008
|
8.00 | % | 12.00 | % | |||||||
April
1, 2008
|
50,000 |
September
28, 2008
|
8.00 | % | 12.00 | % | |||||||
May
15, 2008
|
50,000 |
November
11, 2008
|
8.00 | % | 12.00 | % | |||||||
June
16, 2008
|
65,000 |
December
13, 2008
|
8.00 | % | 12.00 | % | |||||||
June
18, 2008
|
50,000 |
December
15, 2008
|
8.00 | % | 12.00 | % | |||||||
July
15, 2008
|
50,000 |
January
11, 2009
|
8.00 | % | 12.00 | % | |||||||
July
28, 2008
|
50,000 |
January
24, 2009
|
8.00 | % | 12.00 | % | |||||||
August
12, 2008
|
35,000 |
February
8, 2009
|
8.00 | % | 12.00 | % | |||||||
August
27, 2008
|
35,000 |
February
23, 3009
|
8.00 | % | 12.00 | % | |||||||
September
5, 2008
|
35,000 |
March
4, 2009
|
8.00 | % | 12.00 | % | |||||||
October
27, 2008
|
35,000 |
April
25, 2009
|
8.00 | % | 12.00 | % | |||||||
January
6, 2009
|
80,000 |
July
5, 2009
|
8.00 | % | 12.00 | % | |||||||
March
19, 2009
|
64,000 |
September
15, 2009
|
8.00 | % | 12.00 | % | |||||||
May
19, 2009
|
35,000 |
November
15, 2009
|
8.00 | % | 12.00 | % | |||||||
June
10, 2009
|
25,000 |
December
7, 2009
|
8.00 | % | 12.00 | % | |||||||
July
1, 2009
|
32,000 |
December
28, 2009
|
8.00 | % | 12.00 | % | |||||||
November
5, 2009
|
103,000 |
May
4, 2010
|
8.00 | % | 8.00 | % | |||||||
December
21, 2009
|
68,000 |
June
19, 2010
|
8.00 | % | 8.00 | % | |||||||
December
29, 2009
|
4,665 | ||||||||||||
$ | 1,216,665 |
Robert Schacter et al | ||||||||||||||
Date
of
|
Name
on
|
Maturity
|
Initial
|
Current
|
||||||||||
Promissory Notes
|
Promissory Note
|
Amount
|
Date
|
Interest Rate
|
Interest Rate
|
|||||||||
September
5, 2008
|
TYJO
Corporation Money Purchase Pension Plan
|
$ | 100,000 |
March
4, 2009
|
8.00 | % | 12.00 | % | ||||||
September
5 2008
|
Mr.
Robert Schacter, as Custodian for Tyler Schacter
UTMA/CA
|
20,000 |
March
4, 2009
|
8.00 | % | 12.00 | % | |||||||
September
5 2008
|
Mr.
Robert Schacter, as Custodian for Joseph Schacter UTMA/CA
|
20,000 |
March
4, 2009
|
8.00 | % | 12.00 | % | |||||||
October
27, 2008
|
TYJO
Corporation Money Purchase Pension Plan
|
100,000 |
April
25, 2009
|
8.00 | % | 12.00 | % | |||||||
January
8, 2009
|
TYJO
Corporation Money Purchase Pension Plan
|
100,000 |
July
7, 2009
|
8.00 | % | 12.00 | % | |||||||
February
2, 2009
|
TYJO
Corporation Money Purchase Pension Plan
|
50,000 |
August
1, 2009
|
8.00 | % | 12.00 | % | |||||||
February
17, 2009
|
TYJO
Corporation Money Purchase Pension Plan
|
50,000 |
August
16, 2009
|
8.00 | % | 12.00 | % | |||||||
March
19, 2009
|
TYJO
Corporation Money Purchase Pension Plan
|
50,000 |
September
15, 2009
|
8.00 | % | 12.00 | % | |||||||
April
13, 2009
|
TYJO
Corporation Money Purchase Pension Plan
|
20,000 |
October
10, 2009
|
8.00 | % | 12.00 | % | |||||||
June
10, 2009
|
TYJO
Corporation Money Purchase Pension Plan
|
25,000 |
December
7, 2009
|
8.00 | % | 12.00 | % | |||||||
November
5, 2009
|
TYJO
Corporation Money Purchase Pension Plan
|
50,000 |
May
10, 2010
|
8.00 | % | 8.00 | % | |||||||
$ | 585,000 |
Promissory
Notes and Loans Due to
Spiegel
et al, JAZFund, Erica Stein and Friedrich Reiner
|
||||||||||||||
Date
of
|
Name
on
|
Maturity
|
Initial
|
Current
|
||||||||||
Promissory Note
|
Promissory Note
|
Amount
|
Date
|
Interest Rate
|
Interest Rate
|
|||||||||
February
3, 2009
|
Leo
Spiegel
|
$ | 35,000 |
August
16, 2009
|
8.00 | % | 12.00 | % | ||||||
November
5, 2009
|
Leo
Spiegel
|
10,000 |
May
4, 2010
|
8.00 | % | 8.00 | % | |||||||
April
13, 2009
|
Spiegel
Family Limited Partnership
|
31,000 |
October
10, 2009
|
8.00 | % | 12.00 | % | |||||||
May
18, 2009
|
Spiegel
Family Limited Partnership
|
32,000 |
November
14, 2009
|
8.00 | % | 12.00 | % | |||||||
April
13, 2009
|
JAZFund
LLC
|
30,000 |
October
10, 2009
|
12.00 | % | 16.00 | % | |||||||
November
5, 2009
|
Erica
Stein
|
60,000 |
May
4, 2010
|
8.00 | % | 8.00 | % | |||||||
January
6, 2010
|
Friedrich
Reiner
|
30,000 | ||||||||||||
$ | 228,000 |
Others
|
|||||||||||||
Date
of
|
Maturity
|
Initial
|
Current
|
||||||||||
Promissory Note
|
Amount
|
Date
|
Interest Rate
|
Interest Rate
|
|||||||||
July
28, 2008
|
$ | 20,000 |
January
24, 2009
|
8.00 | % | 12.00 | % | ||||||
October
27, 2008
|
6,000 |
April
25, 2009
|
8.00 | % | 12.00 | % | |||||||
January
6, 2009
|
500 |
July
6, 2009
|
8.00 | % | 12.00 | % | |||||||
February
17, 2009
|
2,000 |
August
16, 2009
|
8.00 | % | 12.00 | % | |||||||
March
19, 2009
|
500 |
September
15, 2009
|
8.00 | % | 12.00 | % | |||||||
April
13, 2009
|
500 |
October
10, 2009
|
8.00 | % | 12.00 | % | |||||||
May
19, 2009
|
500 |
November
15, 2009
|
8.00 | % | 12.00 | % | |||||||
December
21, 2009
|
2,563 |
June
19, 2010
|
8.00 | % | 8.00 | % | |||||||
$ | 32,563 |
Name
on
|
Combined Amounts Loaned 3 Months ended March 31, | |||||||
Promissory Note
|
2009
|
2008
|
||||||
David
Spiegel
|
$ | 64,000 | $ | 250,000 | ||||
Herbert
M. Stein
|
98,900 | 200,000 | ||||||
Robert
Schacter et al
|
270,000 | — | ||||||
Leo
Spiegel
|
35,000 | — | ||||||
Spiegel
Family Limited Partnership
|
31,000 | — | ||||||
JAZFund,
LLC
|
30,000 | — | ||||||
Others
|
1,500 | — | ||||||
$ | 530,400 | $ | 450,000 |
|
·
|
anticipated
financing activities;
|
|
·
|
anticipated
strategic alliances or arrangements with development or marketing
partners;
|
|
·
|
anticipated
research and product development
results;
|
|
·
|
projected
development and commercialization
timelines;
|
|
·
|
descriptions
of plans or objectives of management for future operations, products or
services;
|
|
·
|
forecasts
of future economic performance; and
|
|
·
|
descriptions
or assumptions underlying or relating to any of the above
items.
|
David Spiegel | |||||
Amount
|
|||||
Accruing
Post
|
|||||
Date
of
|
Maturity
|
Maturity
Interest
|
|||
Promissory Note
|
Date
|
Interest at 12%
|
|||
December
12, 2007
|
March
10, 2008
|
$ | 150,000 | ||
February
21, 2008
|
August
19, 2008
|
100,000 | |||
March
20, 2008
|
September
16, 2008
|
100,000 | |||
April
1, 2008
|
September
28, 2008
|
50,000 | |||
May
15, 2008
|
November
11, 2008
|
50,000 | |||
June
16, 2008
|
December
13, 2008
|
65,000 | |||
June
18, 2008
|
December
15, 2008
|
50,000 | |||
July
15, 2008
|
January
11, 2009
|
50,000 | |||
July
28, 2008
|
January
24, 2009
|
50,000 | |||
August
12, 2008
|
February
8, 2009
|
35,000 | |||
August
27, 2008
|
February
23, 2009
|
35,000 | |||
September
5, 2008
|
March
4, 2009
|
35,000 | |||
Total
|
$ | 770,000 |
Herbert M. Stein | |||||
Amount
|
|||||
Accruing
Post
|
|||||
Date
of
|
Maturity
|
Maturity
Interest
|
|||
Promissory Note
|
Date
|
Interest at 12%
|
|||
December
12, 2007
|
March
10, 2008
|
$ | 250,000 | ||
February
21, 2008
|
August
19, 2008
|
100,000 | |||
March
20, 2008
|
September
16, 2008
|
50,000 | |||
April
1, 2008
|
September
28, 2008
|
50,000 | |||
May
15, 2008
|
November
11, 2008
|
50,000 | |||
June
16, 2008
|
December
13, 2008
|
35,000 | |||
June
18, 2008
|
December
15, 2008
|
40,000 | |||
July
15, 2008
|
January
11, 2009
|
30,000 | |||
July
28, 2008
|
January
24, 2009
|
50,000 | |||
August
12, 2008
|
February
8, 2009
|
35,000 | |||
August
27, 2008
|
February
23, 2009
|
35,000 | |||
September
5, 2008
|
March
4, 2009
|
35,000 | |||
Total
|
$ | 760,000 |
Robert
Schacter et al
|
|||||
Amount
|
|||||
Accruing
Post
|
|||||
Date
of
|
Maturity
|
Maturity
Interest
|
|||
Promissory
Note
|
Date
|
Interest
at 12%
|
|||
September
5, 2008
|
March
4, 2009
|
$ |
140,000
|
Others
|
|||||
Amount
|
|||||
Accruing
Post
|
|||||
Date
of
|
Maturity
|
Maturity
Interest
|
|||
Promissory Note
|
Date
|
Interest at 12%
|
|||
July
28, 2008
|
January
24, 2009
|
$ | 20,000 |
|
(a)
|
Exhibits:
|
Exhibit
|
||
Number
|
Description
|
|
10.1+
|
Promissory
Note dated as of January 6, 2009 by and between Apogee Technology, Inc.
and David Spiegel. (Previously filed on a Current Report on
Form 8-K, January 8, 2009.)
|
|
10.2+
|
Promissory
Note dated as of January 6, 2009 by and between Apogee Technology, Inc.
and Annette Jaynes. (Previously filed on a Current Report on
Form 8-K, January 8, 2009.)
|
|
10.3+
|
Promissory
Note dated as of January 6, 2009 by and between Apogee Technology, Inc.
and Robert Schacter. (Previously filed on a Current Report on
Form 8-K, January 8, 2009.)
|
|
10.4+
|
Form
of Warrant. (Previously filed on a Current Report on Form 8-K, January 8,
2009.)
|
|
10.5+
|
Promissory
Note dated as of January 8, 2009 by and between Apogee Technology, Inc.
and TYJO Corporation Money Purchase Pension Plan. (Previously
filed on a Current Report on Form 8-K, January 12,
2009.)
|
|
10.6+
|
Form
of Warrant. (Previously filed on a Current Report on Form 8-K, January 12,
2009.)
|
|
1075+
|
Promissory
Note dated as of February 2, 2009 by and between Apogee Technology, Inc.
and Herbert M. Stein. (Previously filed on a Current Report on
Form 8-K, February 4, 2009.)
|
|
10.8+
|
Promissory
Note dated as of February 2, 2009 by and between Apogee Technology, Inc.
and TYJO Corporation Money Purchase Pension Plan. (Previously
filed on a Current Report on Form 8-K, February 4,
2009.)
|
|
10.9+
|
Form
of Warrant. (Previously filed on a Current Report on Form 8-K, February 4,
2009.)
|
|
10.10+
|
Promissory
Note dated as of February 17, 2009 by and between Apogee Technology, Inc.
and Herbert M. Stein. (Previously filed on a Current Report on
Form 8-K, February 19, 2009.)
|
10.11+
|
Promissory
Note dated as of February 17, 2009 by and between Apogee Technology, Inc.
and TYJO Corporation Money Purchase Pension Plan. (Previously
filed on a Current Report on Form 8-K, February 19,
2009.)
|
|
10.12+
|
Promissory
Note dated as of February 17, 2009 by and between Apogee Technology, Inc.
and Leo Spiegel. (Previously filed on a Current Report on Form
8-K, February 19, 2009.)
|
|
10.13+
|
Promissory
Note dated as of February 17, 2009 by and between Apogee Technology, Inc.
and David B. Meyers.
|
|
10.14+
|
Promissory
Note dated as of February 17, 2009 by and between Apogee Technology, Inc.
and Annette Jaynes.
|
|
10.15+
|
Form
of Warrant. (Previously filed on a Current Report on Form 8-K, February
19, 2009.)
|
|
10.16+
|
Promissory
Note dated as of March 19, 2009 by and between Apogee Technology, Inc. and
David Spiegel. (Previously filed on a Current Report on Form
8-K, March 20, 2009.)
|
|
10.17+
|
Promissory
Note dated as of March 19, 2009 by and between Apogee Technology, Inc. and
Herbert M. Stein. (Previously filed on a Current Report on Form
8-K, March 20, 2009.)
|
|
10.18+
|
Promissory
Note dated as of March 19, 2009 by and between Apogee Technology, Inc. and
TYJO Corporation Money Purchase Pension Plan. (Previously filed
on a Current Report on Form 8-K, March 20, 2009.)
|
|
10.19+
|
Promissory
Note dated as of March 19, 2009 by and between Apogee Technology, Inc. and
Annette Jaynes.
|
|
10.90+
|
Form
of Warrant. (Previously filed on a Current Report on Form 8-K, March 20,
2009.)
|
|
Certification
pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 by Chief
Executive Officer.
|
||
Certification
pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 by Chief
Financial Officer.
|
||
Certification
pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 by Chief
Executive Officer and Chief Financial
Officer.
|
APOGEE
TECHNOLOGY, INC.
|
||||
Date:
January 15, 2010
|
By:
|
/s/
|
Herbert
M. Stein
|
|
Name:
Herbert M. Stein
|
||||
Title:
Chairman of the Board,
|
||||
President,
Chief Executive Officer
|
||||
(principal
executive officer)
|
||||
APOGEE
TECHNOLOGY, INC.
|
||||
Date:
January 15, 2010
|
By:
|
/s/
|
Paul
J. Murphy
|
|
Name:
Paul J. Murphy
|
||||
Title:
Chief Financial Officer and Vice President of Finance
|
||||
(principal
financial officer and principal accounting
officer)
|