Nevada
|
91-1975651
|
|
(State
or other jurisdiction of
incorporation
or organization)
|
(I.R.S.
Empl. Ident. No.)
|
8300
Greensboro Drive, Suite 800
McLean,
VA 22102
(Address
of principal executive offices, Zip
Code)
|
703.918.4904
|
(Registrant’s
telephone number, including area
code)
|
Large
Accelerated Filer o
|
Accelerated
Filer o
|
|
Non-Accelerated
Filer o
|
(Do
not check if a smaller reporting company)
|
Smaller
reporting company x
|
Class
of Securities
|
Shares
Outstanding
|
|
Common
Stock, $0.001 par value
|
299,334,532
|
|
Page
|
|
Condensed
Consolidated
Balance Sheets
|
|
2
|
Condensed
Consolidated
Statements of Operations and Comprehensive Loss
|
|
3
|
Condensed
Consolidated
Statements of Cash Flows
|
|
4
|
Condensed
Consolidated
Statement of Changes in Stockholders’ Equity
|
|
5
|
Notes
to Consolidated Financial Statements
|
|
6-10
|
March
31
|
December
31
|
||||||
2008
|
2007
|
||||||
(Unaudited)
|
(Audited)
|
||||||
ASSETS
|
|||||||
Current
Assets
|
|||||||
Cash
and cash equivalents
|
$
|
4,705,577
|
$
|
9,907,691
|
|||
Marketable
securities - available for sale
|
1,996,925
|
-
|
|||||
Prepaid
expenses & other current assets
|
232,158
|
204,035
|
|||||
Deferred
project costs
|
51,729
|
371,631
|
|||||
Total
Current Assets
|
6,986,389
|
10,483,357
|
|||||
Property
Plant and Equipment –net
|
27,665
|
30,676
|
|||||
Other
Assets
|
|||||||
Patent
costs –
net
|
217,875
|
217,875
|
|||||
Security
deposits
|
2,049
|
2,049
|
|||||
Total
Other Assets
|
219,924
|
219,924
|
|||||
Total
Assets
|
$
|
7,233,978
|
$
|
10,733,957
|
|||
Liabilities
and Stockholders' Equity
|
|||||||
Current
Liabilities
|
|||||||
Accounts
payable and accrued liabilities
|
$
|
2,645,888
|
$
|
2,122,649
|
|||
Current
portion long term debt
|
-
|
4,651
|
|||||
Customer
deposit and other current liabilities
|
493,095
|
1,206,875
|
|||||
Deferred
revenue
|
-
|
3,793,125
|
|||||
Total
Current Liabilities
|
3,138,983
|
7,127,300
|
|||||
Notes
Payable - long term
|
-
|
5,782
|
|||||
Total
Liabilities
|
3,138,983
|
7,133,082
|
|||||
Commitments
and contingencies
|
|||||||
Stockholders'
Equity
|
|||||||
Preferred
stock, $-.001 par value, 50,000,000 authorized shares, no shares
issued
and outstanding
|
-
|
-
|
|||||
Common
stock, $-.001par value, 500,000,000 authorized, 299,334,532 shares
issued
and outstanding at March 31, 2008 and 299,014,182 shares issued and
outstanding at December 31, 2007
|
299,334
|
299,014
|
|||||
Additional
paid in capital - stock and stock equivalents
|
43,156,026
|
41,791,735
|
|||||
Deficit
|
(39,418,507
|
)
|
(38,630,572
|
)
|
|||
Common
stock reserved for issuance, 2,000,000 shares at March 31, 2008 and
December 31, 2007
|
590,000
|
590,000
|
|||||
Accumulated
other comprehensive income (loss)
|
(101,580
|
)
|
30,143
|
||||
Deferred
stock compensation
|
(430,278
|
)
|
(479,445
|
)
|
|||
Total
Stockholders' Equity
|
4,094,995
|
3,600,875
|
|||||
Total
Liabilities and Stockholders' Equity
|
$
|
7,233,978
|
$
|
10,733,957
|
Three
Months Ended
|
|
||||||
|
|
March
31,
|
|
||||
|
|
(Unaudited)
|
|
||||
|
|
2008
|
|
2007
|
|
||
Revenue:
|
$
|
$
|
|
||||
Consulting
revenue
|
3,815,125
|
-
|
|||||
Total
Revenue
|
3,815,125
|
-
|
|||||
Cost
of Consulting Services Provided
|
1,648,004
|
-
|
|||||
Gross
Margin
|
2,167,121
|
-
|
|||||
Operating
Expenses
|
|||||||
General
and administrative
|
1,519,046
|
1,525,779
|
|||||
Research
and development expenses
|
130,661
|
28,683
|
|||||
Stock-based
compensation
|
1,363,803
|
1,335,517
|
|||||
Total
Operating Expenses
|
3,013,510
|
2,889,979
|
|||||
Operating
loss
|
(846,389
|
)
|
(2,889,979
|
)
|
|||
Other
Income and (Expenses)
|
|||||||
Interest
income/expense, other
|
89,282
|
112,586
|
|||||
Total
Other Income and Expenses
|
89,282
|
112,586
|
|||||
Net
loss before income taxes
|
(757,107
|
)
|
(2,777,393
|
)
|
|||
Income
taxes
|
30,828
|
-
|
|||||
Net
loss
|
(787,935
|
)
|
(2,777,393
|
)
|
|||
Other
Comprehensive Income (Loss)
|
|||||||
Unrealized
gain (loss) marketable securities
|
(131,723
|
)
|
8,720
|
||||
Total
Comprehensive Loss
|
$
|
(888,830
|
)
|
$
|
(2,768,673
|
)
|
|
Net
Loss Per Common Share, Basic and diluted
|
$
|
(.00
|
)
|
$
|
(.01
|
)
|
|
Weighted
Average Number of shares outstanding for the period used to
compute per
share data
|
299,064,014
|
295,165,399
|
Three
Months Ended
|
|||||||
March
31
|
|||||||
(Unaudited)
|
|||||||
2008
|
2007
|
||||||
Operating
Activities:
|
|||||||
Net
Loss
|
$
|
(787,935
|
)
|
$
|
(2,777,393
|
)
|
|
Adjustments
to reconcile net loss from operations to net cash used in operating
activities:
|
|||||||
Shares
issued for other than cash for payment of expenses
|
1,363,803
|
1,430,673
|
|||||
Depreciation
and amortization
|
3,011
|
978
|
|||||
Amortization
of deferred revenue
|
(3,793,125
|
)
|
0
|
||||
Amortization
of deferred project costs
|
1,609,129
|
0
|
|||||
Unrealized
loss on marketable securities –
available
for sale
|
(131,723
|
)
|
0
|
||||
Changes
in non-cash operating working capital items:
|
|||||||
Prepaid
expenses and other current assets
|
(28,123
|
)
|
247,776
|
||||
Accounts
payable, accrued liabilities and other current liabilities
|
523,239
|
(802,187
|
)
|
||||
Other
current liabilities
|
(713,780
|
)
|
0
|
||||
Deferred
project costs
|
(1,289,227
|
)
|
0
|
||||
Net
Cash Used In Operating Activities
|
(3,244,731
|
)
|
(1,900,153
|
)
|
|||
Investing
Activities:
|
|||||||
Net
Cash Used In Investing Activities
|
-
|
-
|
|||||
Financing
Activities:
|
|||||||
Proceeds
from issue of common shares
|
49,975
|
-
|
|||||
Payments
on notes payable and other
|
(10,433
|
)
|
(1,427
|
)
|
|||
Net
Cash Provided By (Used In) Financing Activities
|
39,542
|
(1,427
|
)
|
||||
Net
Decrease In Cash and Cash Equivalents
|
(3,205,189
|
)
|
(1,901,580
|
)
|
|||
Cash
and Cash Equivalents, Beginning of Period
|
9,907,691
|
10,927,775
|
|||||
Reclassification
of cash equivalents to marketable securities - available for
sale
|
(1,996,925
|
)
|
-
|
||||
Cash
and Cash Equivalents, End of Period
|
$
|
4,705,577
|
$
|
9,026,195
|
|||
Supplemental
Disclosure of Cash Flow Information
|
|||||||
Cash
paid during the year:
|
|||||||
Interest
paid
|
$
|
183
|
$
|
323
|
|||
Income
taxes paid
|
$
|
30,828
|
$
|
-
|
|||
Non-cash
transactions
|
|||||||
Conversion
of liabilities to equity
|
$
|
-
|
$
|
1,166,440
|
|
|
Common
Stock
|
|
Additional
|
Stock
Committed
|
Accumulated
|
Deferred
|
Treasury
Stock
|
Stockholders’
|
||||||||||||||||||||||
Shares
|
Amount
|
Paid-in
Capital
|
Deficit
|
Future
Issuance
|
Comprehensive
Income
|
Stock
Compensation
|
Shares
|
Amount
|
Equity
|
||||||||||||||||||||||
Balance
- December 31, 2006
|
257,291,709
|
$
|
257,292
|
$
|
23,148,560
|
$
|
(27,177,989
|
)
|
$
|
1,200,000
|
$
|
18,861
|
$
|
(285,200
|
)
|
$
|
(850,000
|
)
|
(255,850
|
)
|
$
|
(3,094,326
|
)
|
||||||||
Issuance
of stock for services
|
808,916
|
809
|
232,678
|
233,487
|
|||||||||||||||||||||||||||
Issuance
of stock for payment of liabilities
|
714,120
|
714
|
277,727
|
278,441
|
|||||||||||||||||||||||||||
Stock
based compensation - shares committed for future issuance and
issued
|
2,350,000
|
2,350
|
866,150
|
(1,200,000
|
)
|
(331,500
|
)
|
||||||||||||||||||||||||
Stock
Option Expense
|
3,991,317
|
3,991,317
|
|||||||||||||||||||||||||||||
Net
loss for the period
|
(11,452,583
|
)
|
(11,452,583
|
)
|
|||||||||||||||||||||||||||
Unrealized
gains on marketable securities
|
11,282
|
11,282
|
|||||||||||||||||||||||||||||
Amortization
of deferred stock compensation costs
|
395,755
|
395,755
|
|||||||||||||||||||||||||||||
Reclassification
of warrant liability to additional paid in capital
|
1,132,444
|
1,132,444
|
|||||||||||||||||||||||||||||
Cashless
exercise of stock options and warrants
|
888,534
|
888
|
(888
|
)
|
-
|
||||||||||||||||||||||||||
Retirement
of treasury stock
|
(850,000
|
)
|
(850
|
)
|
(255,000
|
)
|
850,000
|
255,850
|
-
|
||||||||||||||||||||||
Stock
settlement –
merger
|
128,139
|
128
|
37,032
|
37,160
|
|||||||||||||||||||||||||||
Stock
based compensation - officers, directors and employees
|
1,022,927
|
1,023
|
357,002
|
358,025
|
|||||||||||||||||||||||||||
Reclassification
of temporary equity to permanent equity
|
36,659,837
|
36,660
|
12,004,713
|
12,041,373
|
|||||||||||||||||||||||||||
Stock
based compensation –
shares
committed for future issuance
|
590,000
|
(590,000
|
)
|
-
|
|||||||||||||||||||||||||||
Balance
- December 31, 2007
|
299,014,182
|
$
|
299,014
|
$
|
41,791,735
|
$
|
(38,630,572
|
)
|
$
|
590,000
|
$
|
30,143
|
$
|
(479,445
|
)
|
$
|
-
|
-
|
$
|
3,600,875
|
|||||||||||
Unrealized
loss on marketable securities
|
(131,723
|
)
|
(131,723
|
)
|
|||||||||||||||||||||||||||
Exercise
of stock options
|
320,350
|
320
|
49,655
|
49,975
|
|||||||||||||||||||||||||||
Stock
option expense
|
1,314,636
|
1,314,636
|
|||||||||||||||||||||||||||||
Stock
based compensation - officers, directors and employees
|
49,167
|
49,167
|
|||||||||||||||||||||||||||||
Net
loss for the period
|
(787,935
|
)
|
(787,935
|
)
|
|||||||||||||||||||||||||||
Balance
- March 31, 2008
|
299,334,532
|
299,334
|
43,156,026
|
(39,418,507
|
)
|
590,000
|
(101,580
|
)
|
(430,278
|
)
|
-
|
-
|
4,094,995
|
Fuel Technology
|
Consulting
|
Corporate
and
Eliminations
|
Total
|
||||||||||
Net
sales
|
0
|
3,815,125
|
0
|
3,815,125
|
|||||||||
Income
before taxes
|
(389,521
|
)
|
2,167,121
|
(2,534,707
|
)
|
(757,107
|
)
|
||||||
Total
assets
|
217,875
|
51,729
|
6,964,374
|
7,233,978
|
|||||||||
Property
additions
|
0
|
0
|
0
|
0
|
|||||||||
Interest
expense
|
0
|
0
|
183
|
183
|
|||||||||
Depreciation
|
0
|
0
|
3,010
|
3,010
|
|
2008
|
|||
Stock
Options Outstanding
|
||||
Beginning
of the Year
|
51,354,656
|
|||
Granted
|
500,000
|
|||
Exercised
|
(320,350
|
)
|
||
Forfeited
|
-
|
|||
Outstanding
end of the period
|
51,534,306
|
|||
Options
exercisable at the end of the period
|
27,830,562
|
i.
|
A
total of 13,504,742 non-qualified 5-10 year options have been issued
by
Thorium Power, Ltd., to advisory board members at exercise prices
of $0.30
to $0.64 per share.
|
ii. |
A
total of 31,552,636 5-10 year options have been issued to directors,
officers and employees of the Company, at exercise prices of $0.24
to
$0.80 per share. From this total, 18,619,906 options are outstanding
to
the Chief Executive Officer who is also a director, .with remaining
contractual lives of 1-9.9 years. All other options issued have a
remaining contractual life ranging from 4.75 years to 9.9
years.
|
iii. |
A
total of 6,476,928 non-qualified 3-10 year options have been issued
to
consultants of the Company, at exercise prices of $0.16 to $0.35
per
share.
|
|
Stock
Options Outstanding
|
Stock
Options Vested
|
|||||||||||
Exercise
Prices
|
Weighted
Average
Remaining
Contractual Life
- Years
|
Number of
Awards
|
Number of
Awards
|
Weighted
Average
Exercise Price
|
|||||||||
$0.16
- $0.29
|
3.7
|
16,641,813
|
12,584,880
|
$
|
0.19
|
||||||||
$0.30-$0.44
|
8.1
|
12,709,503
|
2,404,796
|
$
|
0.37
|
||||||||
$0.45-$0.63
|
5.5
|
12,982,990
|
7,882,547
|
$
|
0.50
|
||||||||
$0.64-$0.80
|
7.9
|
9,200,000
|
4,958,339
|
$
|
0.77
|
||||||||
Total
|
6.0
|
51,534,306
|
27,830,562
|
$
|
0.42
|
Average
risk-free interest rate
|
4.06%
- 4.45%
|
|
||
Average
expected life
|
5-10
years
|
|||
Expected
volatility
|
99%
- 275%
|
|
||
Expected
dividends
|
0%
|
|
|
Warrants
Outstanding and
Exercisable
|
||||||||||||
Warrants
- Exercise Price
|
Number of
Warrants
|
Weighted
Average
Remaining
Contractual Life
-
Years
|
|||||||||||
$0.39
|
768,834
|
.4
|
|
Shares
of
|
Stock
|
|
|||||||
|
Common
|
Purchase
|
|
|||||||
|
Stock
|
Warrants
|
Amount
|
|||||||
Stock-based
Compensation
|
2,000,000
|
0
|
$
|
590,000
|
|
Total Amount
|
Deferred Tax
Asset Amount
|
|||||
Assets
|
|
|
|||||
Stock-based
compensation
|
$
|
5,335,120
|
$
|
2,134,048
|
|||
Approximate
net operating loss carry-forward
|
12,100,000
|
4,840,000
|
|||||
Less:
valuation allowance
|
(17,435,120
|
)
|
(6,974,048
|
)
|
|||
|
$
|
- |
$
|
-
|
Nuclear Fuel Technology
|
Consulting
|
Unallocated
Corporate
Overhead and
Eliminations
|
Total
|
||||||||||
Net
sales
|
0
|
3,815,125
|
0
|
3,815,125
|
|||||||||
Income
(loss) before taxes
|
(389,521
|
)
|
2,167,121
|
(2,534,707
|
)
|
(757,107
|
)
|
||||||
Total
assets
|
217,875
|
51,729
|
6,964,374
|
7,233,978
|
|||||||||
Property
additions
|
0
|
0
|
0
|
0
|
|||||||||
Interest
expense
|
0
|
0
|
183
|
183
|
|||||||||
Depreciation
|
0
|
0
|
3,010
|
3,010
|
Three Months Ended
|
|||||||||||||
March
31,
|
(Decrease)
|
||||||||||||
2008
|
2007
|
Change $
|
Change %
|
||||||||||
Consulting
Revenues
|
$
|
3,815,125
|
-
|
$
|
3,815,125
|
||||||||
Cost
of services provided
|
|||||||||||||
Consulting
expenses
|
$
|
1,648,004
|
-
|
$
|
1,648,004
|
||||||||
%
of total revenues
|
43
|
%
|
-
|
-
|
|||||||||
Gross
profit
|
$
|
2,167,121
|
$
|
-
|
$
|
2,167,121
|
N/A
|
||||||
%
of total revenues
|
57
|
%
|
-
|
-
|
|||||||||
Operating
Expenses
|
|||||||||||||
General
and administrative
|
$
|
1,519,046
|
$
|
1,525,779
|
$
|
(6,733
|
)
|
0
|
%
|
||||
%
of total revenues
|
40
|
%
|
N/A
|
-
|
|||||||||
Research
and development expenses
|
$
|
130,661
|
$
|
28,683
|
$
|
101,978
|
N/A
|
||||||
%
of total revenues
|
3
|
%
|
N/A
|
||||||||||
Stock-based
compensation
|
$
|
1,363,803
|
$
|
1,335,517
|
$
|
28,286
|
2
|
%
|
|||||
%
of total revenues
|
36
|
%
|
N/A
|
||||||||||
Total
Operating Loss
|
$
|
(846,389
|
)
|
$
|
(2,889,979
|
)
|
$
|
2,043,590
|
-71
|
%
|
|||
%
of total revenues
|
22
|
%
|
N/A
|
||||||||||
Other
Income and (Expenses)
|
|||||||||||||
Interest
income/expense, other
|
$
|
89,282
|
$
|
112,586
|
$
|
(23,304
|
)
|
-21
|
%
|
||||
%
of total revenues
|
2
|
%
|
N/A
|
||||||||||
Net
loss
|
$
|
(757,107
|
)
|
$
|
(2,777,393
|
)
|
$
|
2,020,286
|
-73
|
%
|
|||
%
of total revenues
|
-20
|
%
|
N/A
|
Three Months Ended March 31,
|
|||||||
2008
|
2007
|
||||||
Net
cash used in operating activities
|
$
|
(3,244,731
|
)
|
$
|
(1,900,153
|
)
|
|
Net
cash used in investing activities
|
$
|
0
|
$
|
0
|
|||
Net
cash provided (used by) financing activities
|
$
|
39,542
|
$
|
(1,427
|
)
|
||
Net
cash (outflow) inflow
|
$
|
(3,205,189
|
)
|
$
|
(1,901,580
|
)
|
1. |
There
is persuasive evidence of an arrangement;
|
2. |
The
service has been provided to the customer;
|
3. |
The
collection of the fees is reasonably assured; and
|
4. |
The
amount of fees to be paid by the customer is fixed or determinable.
|
Exhibit
Number
|
Description
|
3.1
|
Articles
of Incorporation (incorporated by reference from the Company’s
Registration Statement on Form 10-SB filed on December 17,
1999).
|
3.2
|
By-laws
(incorporated by reference from the Company’s Current Report on Form 8-K
filed on September 18, 2006).
|
4.1
|
2005
Compensation Plan for Outside Consultants of Custom Brand Networks,
Inc.
dated March 1, 2005 (incorporated by reference from the Company’s
Registration Statement on Form S-8 filed on March 10,
2005).
|
4.2
|
2005
Augmented Compensation Plan for Outside Consultants of the Company
dated
August 15, 2005 (incorporated by reference from the Company’s Registration
Statement on Form S-8 filed on August 19, 2005).
|
4.3
|
2006
Stock Plan (incorporated by reference to Exhibit 10.1 of the current
report of the Company on Form 8-K filed February 21,
2006)
|
31.1*
|
Rule
13a-14(a)/15d-14(a) Certification - Principal Executive
Officer
|
31.2*
|
Rule
13a-14(a)/15d-14(a) Certification - Principal Accounting
Officer
|
32*
|
Section
1350 Certifications
|
THORIUM
POWER, LTD.
|
||
By:
|
/s/
Seth Grae
|
|
Seth
Grae
|
||
Chief
Executive Officer,
|
||
President
and Director
|
Exhibit
Number
|
Description
|
|
3.1
|
Articles
of Incorporation (incorporated by reference from the Company’s
Registration Statement on Form 10-SB filed on December 17,
1999).
|
|
3.2
|
By-laws
(incorporated by reference from the Company’s Current Report on Form 8-K
filed on September 18, 2006).
|
|
4.1
|
2005
Compensation Plan for Outside Consultants of Custom Brand Networks,
Inc.
dated March 1, 2005 (incorporated by reference from the Company’s
Registration Statement on Form S-8 filed on March 10,
2005).
|
|
4.2
|
2005
Augmented Compensation Plan for Outside Consultants of the Company
dated
August 15, 2005 (incorporated by reference from the Company’s Registration
Statement on Form S-8 filed on August 19, 2005).
|
|
4.3
|
2006
Stock Plan (incorporated by reference to Exhibit 10.1 of the current
report of the Company on Form 8-K filed February 21,
2006)
|
|
31.1*
|
Rule
13a-14(a)/15d-14(a) Certification - Principal Executive
Officer
|
|
31.2* |
Rule
13a-14(a)/15d-14(a) Certification - Principal Accounting
Officer
|
|
32* |
Section
1350 Certifications
|