x
|
QUARTERLY REPORT PURSUANT TO
SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
¨
|
TRANSITION REPORT PURSUANT TO
SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 (No fee
required)
|
DELAWARE
|
56-2346563
|
|
(State
or Other Jurisdiction of Incorporation or
Organization)
|
(I.R.S.
Employer Identification No.)
|
Title
of Each Class
|
Name
of Each Exchange on Which Registered
|
|
Common
stock - par value $0.00001
|
OTC:
Bulletin Board
|
Class
|
Outstanding at August
23, 2010
|
|
Common
stock - par value $0.00001
|
678,452,244
|
PART
I - FINANCIAL INFORMATION
|
||||
Item
1.
|
Financial
Statements:
|
|||
Consolidated
Balance Sheets at June 30, 2010 (Unaudited) and December 31, 2009
(Audited)
|
1
|
|||
Consolidated
Statement of Operations for the three and six months ended June 30, 2010
and 2009 (Unaudited), and for the periods from inception (November 15,
2005) to December 31, 2009 and from inception (November 15, 2005) to June
30, 2010
|
2
|
|||
Consolidated
Statement of Changes in Stockholders' (Deficit) Equity for the six months
ended June 30, 2010 (Unaudited) and for the period from inception
(November 14, 2005) to December 31, 2005 and the years ended December 31,
2006, 2007, 2008 and 2009 (Audited)
|
3-4
|
|||
Consolidated
Statement of Cash Flows for the six months ended June 30, 2010
(Unaudited) and June 30, 2009 (Unaudited) and for the periods
from inception (November 15, 2005) to December 31, 2009 and from inception
(November 15, 2005) to June 30, 2010
|
5
|
|||
Notes
to the Consolidated Financial Statements (Unaudited)
|
6-28
|
|||
Item
2.
|
Management's
Discussion and Analysis of Financial Condition and Results of
Operations
|
29-36
|
||
Item
3.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
36
|
||
Item
4.
|
Controls
and Procedures
|
37
|
||
PART
II - OTHER INFORMATION
|
||||
Item
1.
|
Legal
Proceedings
|
38
|
||
Item
1A.
|
Risk
Factors
|
38
|
||
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
38
|
||
Item
3.
|
Defaults
Upon Senior Securities
|
38
|
||
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
38-39
|
||
Item
5.
|
Other
Information
|
39
|
||
Item
6.
|
Exhibits
|
40
|
||
Signatures
|
41
|
Item 1.
|
Financial
Statements
|
June 30,
2010
|
December 31,
2009
|
|||||||
Unaudited
|
||||||||
ASSETS
|
||||||||
Current:
|
||||||||
Cash
|
$
|
2
|
$
|
91
|
||||
Total
current assets
|
2
|
91
|
||||||
Total
assets
|
$
|
2
|
$
|
91
|
||||
LIABILITIES
AND STOCKHOLDERS’ (DEFICIT)
|
||||||||
Current:
|
||||||||
Accounts
and accrued expenses payable, including $7,247,291 and $6,446,791 due to
Company shareholders and directors, respectively
|
$
|
9,619,163
|
$
|
7,765,910
|
||||
Estimated
liability for legal judgment obtained by predecessor entity
shareholder
|
1,298,297
|
1,266,695
|
||||||
Due
to related parties
|
8,752,482
|
7,401,519
|
||||||
Notes
payable, including accrued interest of $156,893 and $152,500 at June 30,
2010 and December 31, 2009, respectively
|
2,345,393
|
2,089,000
|
||||||
Total
liabilities
|
22,015,335
|
18,523,124
|
||||||
Commitments
and contingencies
|
-
|
-
|
||||||
STOCKHOLDERS’
(DEFICIT)
|
||||||||
Preferred
stock, $0.00001 par value, 6 million shares authorized, no shares issued
or outstanding at June 30, 2010 and December 31, 2009
|
-
|
-
|
||||||
Preferred
stock Series A, $0.00001 par value, 2 million shares authorized, none and
none shares to be issued at June 30, 2010 and December 31, 2009,
respectively
|
-
|
-
|
||||||
Preferred
stock Series C, $0.00001 par value, 2 million shares authorized, none and
none shares to be issued at June 30, 2010 and December 31, 2009,
respectively
|
-
|
-
|
||||||
Common
stock, $0.00001 par value, 1 billion shares authorized, 678,452,244 and
678,452,244 issued and outstanding at June 30, 2010 and December 31, 2009,
respectively
|
6,785
|
6,785
|
||||||
Common
stock to be issued, $0.00001 par value, 33,179,684 and 32,804,684 shares
to be issued at June 30, 2010 and December 31, 2009,
respectively
|
332
|
328
|
||||||
Additional
paid-in capital
|
128,217,621
|
128,213,875
|
||||||
Accumulated
deficit
|
(150,240,071
|
)
|
(146,744,021
|
)
|
||||
Total
stockholders’ (deficit)
|
(22,015,333
|
)
|
(18,523,033
|
)
|
||||
Total
liabilities and stockholders’ (deficit)
|
$
|
2
|
$
|
91
|
Accumulated
|
Accumulated
|
|||||||||||||||||||||||
During
the
|
During
the
|
|||||||||||||||||||||||
Development
|
Development
|
|||||||||||||||||||||||
Stage
for the
|
Stage
for the
|
|||||||||||||||||||||||
Period
From
|
Period
From
|
|||||||||||||||||||||||
For
the
|
For
the
|
For
the
|
For
the
|
Inception
|
Inception
|
|||||||||||||||||||
Three
Months
|
Three
Months
|
Six
Months
|
Six
Months
|
(November
15,
|
(November
15,
|
|||||||||||||||||||
Ended
|
Ended
|
Ended
|
Ended
|
2005)
to
|
2005)
to
|
|||||||||||||||||||
June
30,
|
June
30,
|
June
30,
|
June
30,
|
December
31,
|
June
30,
|
|||||||||||||||||||
2010
|
2009
|
2010
|
2009
|
2009
|
2010
|
|||||||||||||||||||
Revenue
|
$ | - | $ | - | $ | - | $ | - | $ | 52,000 | $ | 52,000 | ||||||||||||
Operating
expenses:
|
||||||||||||||||||||||||
Consulting
fees and services, including $1,109,334, $989,519, $2,225,798, $1,979,038,
$15,440,707 and $17,666,505 incurred to related parties,
respectively
|
1,109,334 | 1,032,578 | 2,244,483 | 2,043,804 | 16,481,694 | 18,726,177 | ||||||||||||||||||
General
and administrative
|
125,944 | 23,129 | 141,112 | 42,552 | 861,275 | 1,002,387 | ||||||||||||||||||
Directors'
compensation
|
35,625 | 60,000 | 78,750 | 115,000 | 772,678 | 851,428 | ||||||||||||||||||
Delaware
franchise taxes
|
105 | 105 | 210 | 210 | 185,841 | 186,051 | ||||||||||||||||||
Total
operating expenses
|
1,271,008 | 1,115,812 | 2,464,555 | 2,201,566 | 18,301,488 | 20,766,043 | ||||||||||||||||||
Loss
from operations during the
|
||||||||||||||||||||||||
development
stage
|
(1,271,008 | ) | (1,115,812 | ) | (2,464,555 | ) | (2,201,566 | ) | (18,249,488 | ) | (20,714,043 | ) | ||||||||||||
Other
income (expense):
|
||||||||||||||||||||||||
Income
from spin-off
|
- | 2,491 | - | 52,491 | 52,491 | 52,491 | ||||||||||||||||||
Income
from forgiveness of debt
|
- | - | - | - | 5,000 | 5,000 | ||||||||||||||||||
Gain
on write off of liabilities associated with predecessor entity not to be
paid
|
- | - | - | - | 395,667 | 395,667 | ||||||||||||||||||
Loss
on legal judgment obtained by predecessor entity
shareholder
|
(15,801 | ) | (15,801 | ) | (31,602 | ) | (31,602 | ) | (1,266,695 | ) | (1,298,297 | ) | ||||||||||||
Penalty
for default of notes payable
|
(506,000 | ) | (995,500 | ) | - | (578,000 | ) | (1,573,500 | ) | |||||||||||||||
Loss
on write-off of marketing agreement
|
- | - | - | - | (125,000,000 | ) | (125,000,000 | ) | ||||||||||||||||
Loss
on settlement of predecessor entity stockholder litigation
|
- | - | - | - | (2,000 | ) | (2,000 | ) | ||||||||||||||||
Loss
on debt conversion
|
- | - | - | - | (250,000 | ) | (250,000 | ) | ||||||||||||||||
Expenses
incurred as part of recapitalization transaction
|
- | - | - | - | (249,252 | ) | (249,252 | ) | ||||||||||||||||
Debt
issue costs including interest expense, of which none, none, none,
$150,000, $1,336,320 and $1,336,320 is to be satisfied in Company Common
Stock and none, none, none, none, $32,000, and $32,000 incurred to related
parties
|
(3,549 | ) | (769 | ) | (4,393 | ) | (200,693 | ) | (1,601,744 | ) | (1,606,137 | ) | ||||||||||||
(525,350 | ) | (14,079 | ) | (1,031,495 | ) | (179,804 | ) | (128,494,533 | ) | (129,526,028 | ) | |||||||||||||
Net
loss
|
$ | (1,796,358 | ) | $ | (1,129,891 | ) | $ | (3,496,050 | ) | (2,381,370 | ) | $ | (146,744,021 | ) | $ | (150,240,071 | ) | |||||||
Basic
and diluted net loss per weighted-average shares common stock
outstanding
|
$ | (0.003 | ) | $ | (0.002 | ) | $ | (0.005 | ) | (0.004 | ) | $ | (0.232 | ) | $ | (0.237 | ) | |||||||
Weighted-average
number of shares of common stock outstanding
|
678,452,244 | 656,381,335 | 678,452,244 | 656,232,322 | 633,667,055 | 634,146,361 |
Series
A Convertible
Preferred
Stock
|
Series
C Convertible
Preferred
Stock
|
Common
Stock
|
Common
Stock
|
|||||||||||||||||||||||||||||
Shares
to
be
issued
|
Amount
|
Shares
to
be
issued
|
Amount
|
Shares
to
be
issued
|
Amount
|
Shares
issued
|
Amount
|
|||||||||||||||||||||||||
Balance,
November 14, 2005 pursuant to recapitalization transaction
|
—
|
$
|
—
|
—
|
$
|
—
|
—
|
$
|
—
|
25,543,240
|
$
|
255
|
||||||||||||||||||||
Common
stock conversion and settlement of senior note pursuant to
recapitalization transaction
|
—
|
—
|
—
|
—
|
—
|
—
|
624,000,000
|
6,240
|
||||||||||||||||||||||||
Net
loss for the period from November 15, 2005 to December 31,
2005
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||||||||
Balance,
December 31, 2005
|
-
|
$
|
-
|
-
|
$
|
-
|
-
|
$
|
-
|
649,543,240
|
$
|
6,495
|
||||||||||||||||||||
Common
stock to be issued for cash received by Company
|
—
|
—
|
—
|
—
|
985,000
|
10
|
—
|
—
|
||||||||||||||||||||||||
Net
loss for the year
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||||||||
Balance,
December 31, 2006
|
-
|
$
|
-
|
-
|
$
|
-
|
985,000
|
$
|
10
|
649,543,240
|
$
|
6,495
|
||||||||||||||||||||
Common
stock to be issued for cash received by Company
|
—
|
—
|
—
|
—
|
500,000
|
5
|
—
|
—
|
||||||||||||||||||||||||
Series
A Convertible Preferred Stock to be issued for cash received by
Company
|
280,000
|
280,000
|
-
|
-
|
—
|
—
|
—
|
—
|
||||||||||||||||||||||||
Common
stock issued in settlement of predecessor entity stockholder
litigation
|
—
|
—
|
—
|
—
|
-
|
-
|
200,000
|
2
|
||||||||||||||||||||||||
Common
stock to be issued for directors' compensation
|
—
|
—
|
—
|
—
|
1,000,685
|
10
|
—
|
—
|
||||||||||||||||||||||||
Net
loss for the year
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||||||||
Balance,
December 31, 2007
|
280,000
|
$
|
280,000
|
-
|
$
|
-
|
2,485,685
|
$
|
25
|
649,743,240
|
$
|
6,497
|
||||||||||||||||||||
Series
A Convertible Preferred Stock to be issued for cash received by
Company
|
75,000
|
75,000
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||||||||
Series
C Convertible Preferred Stock to be issued for cash received by
Company
|
—
|
—
|
25,000
|
25,000
|
—
|
—
|
—
|
—
|
||||||||||||||||||||||||
Common
Stock issued and to be issued for cash received by Company
|
—
|
—
|
—
|
—
|
305,000
|
3
|
250,000
|
3
|
||||||||||||||||||||||||
Common
stock to be issued for directors' compensation
|
—
|
—
|
—
|
—
|
1,000,000
|
10
|
—
|
—
|
||||||||||||||||||||||||
Debt
issue costs to be satisfied in Company Common Stock
|
—
|
—
|
—
|
—
|
4,704,000
|
47
|
3,000,000
|
30
|
||||||||||||||||||||||||
Common
stock to be issued for purchase of common stock
|
—
|
—
|
—
|
—
|
1,000,000
|
10
|
—
|
—
|
||||||||||||||||||||||||
Common
stock to be issued for consulting and marketing services
|
—
|
—
|
—
|
—
|
2,700,000
|
27
|
—
|
—
|
||||||||||||||||||||||||
Common
stock issued for consulting and marketing services
|
—
|
—
|
—
|
—
|
—
|
—
|
2,250,000
|
23
|
||||||||||||||||||||||||
Net
loss for twelve months ended December 31, 2008
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||||||||
Balance,
December 31, 2008
|
355,000
|
$
|
355,000
|
25,000
|
$
|
25,000
|
12,194,685
|
$
|
122
|
655,243,240
|
$
|
6,552
|
||||||||||||||||||||
Series
A Convertible Preferred Stock converted into common stock
|
(355,000
|
)
|
(355,000
|
)
|
-
|
-
|
—
|
—
|
7,100,000
|
71
|
||||||||||||||||||||||
Series
C Convertible Preferred Stock converted into common stock
|
-
|
-
|
(25,000
|
)
|
(25,000
|
)
|
—
|
—
|
500,000
|
5
|
||||||||||||||||||||||
Common
Stock to be issued for cash received by Company
|
—
|
—
|
—
|
—
|
2,500,000
|
25
|
—
|
—
|
||||||||||||||||||||||||
Common
stock to be issued for directors' compensation
|
—
|
—
|
—
|
—
|
1,000,000
|
10
|
—
|
—
|
||||||||||||||||||||||||
Debt
issue costs to be satisfied in Company Common Stock
|
—
|
—
|
—
|
—
|
16,000,000
|
160
|
—
|
—
|
||||||||||||||||||||||||
Debt
issue costs satisfied in Company Common Stock
|
—
|
—
|
—
|
—
|
-
|
-
|
1,000,000
|
10
|
||||||||||||||||||||||||
Common
stock issued for reset of previous subscription agreement
|
—
|
—
|
—
|
—
|
—
|
—
|
138,095
|
2
|
||||||||||||||||||||||||
Common
stock to be issued for reset of previous subscription
agreement
|
—
|
—
|
—
|
—
|
1,109,999
|
11
|
-
|
-
|
||||||||||||||||||||||||
Common
stock issued for debt conversion
|
—
|
—
|
—
|
—
|
-
|
-
|
14,470,909
|
145
|
||||||||||||||||||||||||
Net
loss for the year ended December 31, 2009
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||||||||
Balance,
December 31, 2009
|
0
|
$
|
0
|
0
|
$
|
0
|
32,804,684
|
$
|
328
|
678,452,244
|
$
|
6,785
|
||||||||||||||||||||
Common
stock to be issued for directors' compensation
|
—
|
—
|
—
|
—
|
375,000
|
4
|
—
|
—
|
||||||||||||||||||||||||
Net
loss for the period ended June 30, 2010
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||||||||
Balance,
June 30, 2010
|
0
|
$
|
0
|
0
|
$
|
0
|
33,179,684
|
$
|
332
|
678,452,244
|
$
|
6,785
|
Additional
Paid-in
Capital
|
Accumulated
Deficit
|
Total
|
||||||||||
Balance,
November 14, 2005 pursuant to recapitalization transaction
|
$
|
(2,674,761
|
)
|
$
|
—
|
$
|
(2,674,506
|
)
|
||||
Common
stock conversion and settlement of senior note pursuant to
recapitalization transaction
|
125,907,967
|
—
|
125,914,207
|
|||||||||
Net
loss for the period from November 15, 2005 to December 31,
2005
|
—
|
(1,272,258
|
)
|
(1,272,258
|
)
|
|||||||
Balance,
December 31, 2005
|
$
|
123,233,206
|
$
|
(1,272,258
|
)
|
$
|
121,967,443
|
|||||
Common
stock to be issued for cash received by Company
|
984,990
|
—
|
985,000
|
|||||||||
Net
loss for the year
|
—
|
(3,514,445
|
)
|
(3,514,445
|
)
|
|||||||
Balance,
December 31, 2006
|
$
|
124,218,196
|
$
|
(4,786,703
|
)
|
$
|
119,437,998
|
|||||
Common
stock to be issued for cash received by Company
|
499,995
|
—
|
500,000
|
|||||||||
Series
A Convertible Preferred Stock to be issued for cash received by
Company
|
—
|
—
|
280,000
|
|||||||||
Common
stock issued in settlement of predecessor entity stockholder
litigation
|
11,998
|
—
|
12,000
|
|||||||||
Common
stock to be issued for directors' compensation
|
60,031
|
—
|
60,041
|
|||||||||
Net
loss for the year
|
—
|
(130,076,689
|
)
|
(130,076,689
|
)
|
|||||||
Balance,
December 31, 2007
|
$
|
124,790,220
|
$
|
(134,863,392
|
)
|
$
|
(9,786,650
|
)
|
||||
Series
A Convertible Preferred Stock to be issued for cash received by
Company
|
—
|
—
|
75,000
|
|||||||||
Series
C Convertible Preferred Stock to be issued for cash received by
Company
|
—
|
—
|
25,000
|
|||||||||
Common
Stock issued and to be issued for cash received by Company
|
104,996
|
—
|
105,002
|
|||||||||
Common
stock to be issued for directors' compensation
|
77,490
|
—
|
77,500
|
|||||||||
Debt
issue costs to be satisfied in Company Common Stock
|
536,243
|
—
|
536,320
|
|||||||||
Common
stock to be issued for purchase of common stock
|
49,990
|
—
|
50,000
|
|||||||||
Common
stock to be issued for consulting and marketing services
|
245,969
|
—
|
245,996
|
|||||||||
Common
stock issued for consulting and marketing services
|
122,481
|
—
|
122,504
|
|||||||||
Net
loss for twelve months ended December 31, 2008
|
—
|
(5,360,576
|
)
|
(5,360,576
|
)
|
|||||||
Balance,
December 31, 2008
|
$
|
125,927,389
|
$
|
(140,223,968
|
)
|
$
|
(13,909,905
|
)
|
||||
Series
A Convertible Preferred Stock converted into common stock
|
354,929
|
—
|
-
|
|||||||||
Series
C Convertible Preferred Stock converted into common stock
|
24,995
|
—
|
-
|
|||||||||
Common
Stock to be issued for cash received by Company
|
249,975
|
—
|
250,000
|
|||||||||
Common
stock to be issued for directors' compensation
|
34,990
|
—
|
35,000
|
|||||||||
Debt
issue costs to be satisfied in Company Common Stock
|
719,840
|
—
|
720,000
|
|||||||||
Debt
issue costs satisfied in Company Common Stock
|
79,990
|
—
|
80,000
|
|||||||||
Common
stock issued for reset of previous subscription agreement
|
5,523
|
—
|
5,525
|
|||||||||
Common
stock to be issued for reset of previous subscription
agreement
|
44,389
|
—
|
44,400
|
|||||||||
Common
stock issued for debt conversion
|
771,855
|
—
|
772,000
|
|||||||||
Net
loss for the year ended December 31, 2009
|
—
|
(6,520,053
|
)
|
(6,520,053
|
)
|
|||||||
Balance,
December 31, 2009
|
$
|
128,213,875
|
$
|
(146,744,021
|
)
|
$
|
(18,523,033
|
)
|
||||
Common
stock to be issued for directors' compensation
|
3,746
|
—
|
3,750
|
|||||||||
Net
loss for the period ended June 30, 2010
|
—
|
(3,496,050
|
)
|
(3,496,050
|
)
|
|||||||
Balance,
June 30, 2010
|
$
|
128,217,621
|
$
|
(150,240,071
|
)
|
$
|
(22,015,333
|
)
|
For the
Six Months
ended
June 30,
2010
|
For the
Six Months
ended
June 30,
2009
|
Accumulated
During the
Development
Stage for the
Period From
Inception
(November
15,
2005) to
December 31,
2009
|
Accumulated
During the
Development
Stage for the
Period From
Inception
(November
15,
2005) to
June 30,
2010
|
|||||||||||||
Net
loss
|
$
|
(3,496,050
|
)
|
$
|
(2,381,370
|
)
|
$
|
(146,744,021
|
)
|
$
|
(150,240,071
|
)
|
||||
Adjustments
to reconcile net loss to net cash (used in) operating
activities:
|
||||||||||||||||
Net
non-cash change in stockholders’ equity due to recapitalization
transaction
|
-
|
-
|
1,264,217
|
1,264,217
|
||||||||||||
Loss
on write-off of marketing and distribution agreement
|
-
|
-
|
125,000,000
|
125,000,000
|
||||||||||||
Common
stock issued for reset of previous subscription agreement
|
-
|
5,525
|
5,525
|
5,525
|
||||||||||||
Common
stock to be issued for reset of previous subscription
agreement
|
-
|
44,400
|
44,400
|
44,400
|
||||||||||||
Debt
issue costs to be satisfied in Company Common Stock
|
-
|
70,000
|
1,256,320
|
1,256,320
|
||||||||||||
Debt
issue costs satisfied in Company Common Stock
|
-
|
80,000
|
80,000
|
80,000
|
||||||||||||
Common
stock issued for debt conversion
|
-
|
-
|
772,000
|
772,000
|
||||||||||||
Common
stock issued for conversion of due to Related party
|
-
|
(39,000
|
)
|
(39,000
|
)
|
|||||||||||
Debt
issue costs paid in cash
|
-
|
-
|
50,000
|
50,000
|
||||||||||||
Common
stock issued for marketing services
|
-
|
-
|
122,500
|
122,500
|
||||||||||||
Common
stock to be issued for consulting services
|
-
|
-
|
246,007
|
246,007
|
||||||||||||
Increase
in prepaid expenses
|
-
|
-
|
-
|
-
|
||||||||||||
Stock-based
directors' compensation to be issued
|
3,750
|
15,000
|
172,541
|
176,291
|
||||||||||||
Changes
in operating asset and liabilities:
|
||||||||||||||||
Increase
in accounts and accrued expenses payable
|
1,882,146
|
915,128
|
7,072,050
|
8,954,196
|
||||||||||||
Estimated
liability for legal judgment obtained by predecessor entity
shareholder
|
31,602
|
31,602
|
1,266,695
|
1,298,297
|
||||||||||||
Net
cash (used in) operating activities
|
(1,578,552
|
)
|
(1,219,715
|
)
|
(9,430,766
|
)
|
(11,009,319
|
)
|
||||||||
Cash
flows from investing activities:
|
||||||||||||||||
Cash
acquired as part of merger transaction
|
-
|
-
|
39,576
|
39,576
|
||||||||||||
Advances
to related party
|
(24,500
|
)
|
(27,000
|
)
|
(900,275
|
)
|
(924,775
|
)
|
||||||||
Net
cash (used in) investing activities
|
(24,500
|
)
|
(27,000
|
)
|
(860,699
|
)
|
(885,199
|
)
|
||||||||
Cash
flows from financing activities:
|
||||||||||||||||
Proceeds
of issuance of note payable
|
252,000
|
488,269
|
1,869,000
|
2,121,000
|
||||||||||||
Proceeds
of loans received from related parties
|
-
|
30,000
|
1,875,000
|
1,875,000
|
||||||||||||
Repayment
towards loan from related party
|
-
|
(5,000
|
)
|
(179,425
|
)
|
(179,425
|
)
|
|||||||||
Net
increase in due to related parties attributed to operating expenses paid
on the Company’s behalf by the related party
|
1,350,963
|
483,520
|
4,444,981
|
5,795,944
|
||||||||||||
Net
increase in investments/capital contributed
|
-
|
250,000
|
2,232,000
|
2,232,000
|
||||||||||||
Advances
from senior advisor
|
-
|
-
|
50,000
|
50,000
|
||||||||||||
Net
cash provided by financing activities
|
1,602,963
|
1,246,789
|
10,291,556
|
11,894,519
|
||||||||||||
Net
change in cash
|
(89
|
)
|
74
|
91
|
2
|
|||||||||||
Cash
balance at beginning of period
|
91
|
16
|
-
|
-
|
||||||||||||
Cash
balance at end of period
|
$
|
2
|
90
|
$
|
91
|
$
|
2
|
|||||||||
Supplemental
disclosures of cash flow information:
|
||||||||||||||||
Cash
paid during the period for:
|
||||||||||||||||
Income
taxes
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||
Interest
expense
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||
Non-cash
investing and financing activities:
|
||||||||||||||||
Non-cash
purchase of marketing and distribution agreement
|
$
|
-
|
$
|
-
|
$
|
125,000,000
|
$
|
125,000,000
|
||||||||
Settlement
of senior note payable through issuance of convertible preferred
stock
|
$
|
-
|
$
|
-
|
$
|
125,000,000
|
$
|
125,000,000
|
||||||||
Non-cash
acquisition of accrued expenses in recapitalization
|
$
|
-
|
$
|
-
|
$
|
421,041
|
$
|
421,041
|
||||||||
Non-cash
acquisition of notes payable in recapitalization
|
$
|
-
|
$
|
-
|
$
|
220,000
|
$
|
220,000
|
|
1.
|
Significant underperformance
relative to expected historical or projected future operating
results;
|
|
2.
|
Significant changes in the manner
of use of the acquired assets or the strategy for the overall business;
and
|
|
3.
|
Significant negative industry or
economic trends.
|
Net
operating loss carry forward
|
$
|
63,257
|
||
Differences
resulting from use of cash basis for tax purposes
|
-
|
|||
Total
deferred tax assets
|
63,257
|
|||
Less
valuation allowance
|
(63,257
|
)
|
||
Net
deferred tax assets
|
$
|
—
|
December
31, 2026
|
$
|
127,349
|
||
December
31, 2027
|
57,652
|
|||
December
31, 2028
|
420
|
|||
December
31, 2029
|
420
|
|||
December
31, 2030
|
210
|
|||
Net
Operating Loss Carryover
|
$
|
186,051
|
Costs
capitalized under IRC Section 195 which will be amortizable over 15 years
for tax purposes once the Company commences operations
|
$
|
150,054,020
|
||
Delaware
franchise taxes deductible on Company's tax return
|
186,051
|
|||
Net
loss for the period from inception (November 15, 2005) to June 30,
2010
|
$
|
150,240,071
|
June
30,
|
December
31,
|
|||||||||
Holder
|
Terms
|
2010
|
2009
|
|||||||
Barry
Blank (1)
|
Due
on demand, 10% interest
|
$
|
200,000
|
$
|
200,000
|
|||||
Accrued
interest (1)
|
50,000
|
50,000
|
||||||||
H.
Lawrence Logan
|
Due
on demand, non-interest bearing
|
25,000
|
25,000
|
|||||||
John
Marozzi (2)
|
Due
on demand, non-interest bearing
|
265,500
|
265,500
|
|||||||
John
Marozzi (2)
|
Due
on 3/11/11, 10% interest bearing
|
152,000
|
-
|
|||||||
Accrued
interest (2)
|
4,393
|
-
|
||||||||
James
R. McConnaughy (3)
|
Due
on demand, non-interest bearing
|
53,000
|
53,000
|
|||||||
Christopher
T. Joffe (4)
|
Due
on demand, non-interest bearing
|
63,000
|
63,000
|
|||||||
John
E. McConnaughy III (5)
|
Due
on demand, non-interest bearing
|
-
|
-
|
|||||||
Frank
Ciolli (6)
|
Due
on demand, non-interest bearing
|
550,000
|
550,000
|
|||||||
John
Frugone (7)
|
Due
on demand, non-interest bearing
|
255,000
|
155,000
|
|||||||
Scott
Neff (8)
|
Due
on demand, non-interest bearing
|
50,000
|
50,000
|
|||||||
Cliff
Miller (9)
|
Due
on 10/11/09, interest bearing
|
450,000
|
450,000
|
|||||||
Accrued
interest (9)
|
100,000
|
100,000
|
||||||||
John
McConnaughy (10)
|
Due
on demand, 10% interest
|
25,000
|
25,000
|
|||||||
Accrued
interest (10)
|
2,500
|
2,500
|
||||||||
Greg
and Lori Popke (11)
|
Due
on 12/11/09
|
100,000
|
100,000
|
|||||||
Total
|
$
|
2,345,393
|
$
|
2,089,000
|
(1)
|
The
Company has a note payable outstanding for $200,000, plus $20,000 in
accrued interest. Although the predecessor company (CNE) reserved 456,740
shares of its common stock to retire this debt pursuant to a settlement
agreement, the stock could not be issued until the party to whom the note
was assigned by its original holder emerges from bankruptcy or
reorganization. In March 2010, the note holder emerged from bankruptcy and
the note was settled. During the year ended December 31, 2009, an
additional $30,000 in interest expense was recorded for a total of
$50,000 accrued interest outstanding on the
note.
|
(2)
|
On
March 31, 2008, the Company received a $150,000 non-interest bearing
advance from John Marozzi, which is due on demand. As payment for his
services, the Company was to repay the full amount of the note plus
1,000,000 shares of unregistered restricted common stock. The Company
recorded $40,000 of debt issue costs related to the 1,000,000 shares of
common stock that are now issuable John Marozzi as of March 31, 2008 (See
Note 8). On May 5, 2008, John Marozzi received repayment of $50,000 from
the Company. On October 13, 2008, the Company received another
$50,000 interest bearing advance from John Marozzi. The Company was to
repay the full amount of the October 31, 2008 $50,000 note in cash within
60 calendar days from the date the note was executed plus interest paid in
the form of 1,000,000 shares of unregistered Company common stock. During
the year ended December, 31, 2008, the Company recorded $60,000 of debt
issue costs related to the 1,000,000 shares of common stock that were
issuable to John Marozzi as of December 31, 2008 (See Note 5). On March 5,
2009, the Company received another $50,000 interest bearing advance from
John Marozzi. The Company was to repay the full amount of the March
5, 2009 $50,000 note in cash within 60 calendar days from the date the
note was executed plus interest paid in the form of 1,000,000 shares of
unregistered Company common stock. This left a balance of
$200,000 unpaid principal as of June 30, 2009. On August 12,
2009, the Company and John Marozzi entered into a six month extension for
the Senior Note and Purchase Agreement for the amount of
$200,000. The principal amount was payable on February 5,
2010. On April 17, 2009, the Company received a $12,500
non-interest bearing advance from John Marozzi. The Company was to
repay the full amount of the April 17, 2009 $ 12,500 note in cash within
60 calendar days from the date the note was executed. On May 8, 2009, the
Company received a $ 20,000 non- interest bearing advance from John
Marozzi. On August 13, 2009, the Company and John Marozzi entered
into a six month extension for the Senior Note and Purchase Agreement for
the amount of $32,500. The principal amount was payable on February 5,
2010. On August 7, 2009, the Company received a $33,000
non-interest bearing advance from John Marozzi. In repayment, the Company
was to repay the full amount of the note in cash within 60 calendar days
from the date the note was executed. On November 5, 2009, the Company
entered into a thirty day loan extension agreement with John Marozzi for
the $33,000 loan to the Company. The principal amount and interest was
payable on December 5, 2009. The $265,500 note payable is
currently in default. On March 3, 2010, the Company received an
$110,000 interest bearing advance from John Marozzi. The Company will pay
interest at the interest rate of 10% which shall be payable at the time of
repayment due March 3, 2011. On April 21, 2010, the Company received a
$42,000 interest bearing advance from John Marozzi. The Company will pay
interest at the interest rate of 10% which shall be payable at the time of
repayment due April 21, 2011. As of June 30, 2010, the Company accrued
$4,393 in interest expense. The Company has the option to repay
the loan in Company stock at a price based on a 50% discount off the
market price, calculated on the average closing price five days prior to
delivery of the stock. The Company has a total of $417,500
unpaid principal owed to John Marozzi as of June 30,
2010.
|
(3)
|
On April 24, 2008, the Company
received $38,000 non-interest bearing advance from James R. McConnaughy,
which is due on demand. In repayment, the Company was to repay the full
amount of the note plus 304,000 shares of the Company’s unregistered
restricted common stock. The Company recorded $24,320 in debt issue costs
related to the 304,000 shares of common stock that are issuable to James
R. McConnaughy as of December 31, 2008. On December 23, 2008, the Company
received $15,000 non-interest bearing advance from James R. McConnaughy,
which is due on demand. James McConnaughy is a relative of John E.
McConnaughy Jr., a Company Director discussed in Note 7
[3].
|
(4)
|
On April 24, 2008, the Company
received a $38,000 non-interest bearing advance from Christopher T. Joffe,
which is due on demand. In repayment, the Company was to repay the full
amount of the note plus 304,000 shares of the Company’s unregistered
restricted common stock. The Company recorded $24,320 in debt issue costs
related to the 304,000 shares of common stock that are issuable to
Christopher T. Joffe as of December 31, 2008. On June 13, 2008, the
Company received another $25,000 non-interest bearing advance from
Christopher T. Joffe, which is due on demand. In repayment, the Company
will repay the full amount of the
note.
|
(5)
|
On April 25, 2008, the Company
received $12,000 non-interest bearing advance from John E. McConnaughy
III, which is due on demand. In repayment, the Company will repay the full
amount of the note plus 96,000 shares of the Company’s unregistered
restricted common stock. The Company recorded $7,680 in debt issue costs
related to the 96,000 shares of common stock that are issuable to John E.
McConnaughy III as of December 31, 2008. As of December 31,
2009, John E. McConnaughy III assigned the $12,000 advance to John
McConnaughy, Jr. This amount is now included in “Due to Related
Parties” (See Note 7, item number 3, “Advance Received from
Company Director.”
|
(6)
|
On April 30, 2008, the Company
received a $500,000 non-interest bearing advance from Frank Ciolli. In
repayment, the Company promised to pay Frank Ciolli the principal sum of
$550,000 on or before October 31, 2008. On October 31, 2008,
the Company entered into a 60 day loan extension with Frank
Ciolli. In payment, the Company issued 1,000,000 shares of the
Company’s unregistered restricted common stock to Frank Ciolli and
1,000,000 shares of the Company’s unregistered restricted common stock to
Donna Alferi on behalf of Michael Alferi as designated by Frank
Ciolli. As of December 31, 2008, the Company recorded $100,000
and $100,000, respectively, in debt issue costs related to the 1,000,000
and 1,000,000, respectively, of shares of common stock that were issued to
Frank Ciolli and Donna Alferi as of December 31, 2008. On January 15,
2009, the Company entered into the thirty-one day extension from December
31, 2008 for the Convertible Loan Agreement and Convertible Note with
Frank Ciolli for the loan amount of $550,000 dated as of April 30, 2008.
The Company issued 500,000 shares of restricted, unregistered common stock
each for Michael Alferi and Frank Ciolli, which resulted in Company debt
issue costs of $80,000 as of September 30, 2009. On August 12,
2009, the Company and Frank Ciolli entered into a six month extension for
the Senior Note and Purchase Agreement for the principal sum of $550,000.
The principal amount was payable on February 12, 2010. The
balance of $550,000 note payable is currently in
default.
|
(7)
|
On September 10, 2008, the
Company received a $100,000 non-interest bearing advance from John
Frugone, which is due on demand. In repayment, the Company was to repay
the full amount of the note in cash over two years from the date the note
was executed. On February 25, 2009, the Company received a $30,000
non-interest bearing advance from John Frugone, which is due on demand. In
repayment, the Company will repay the full amount of the note in cash over
two years from the date the note is executed. On July 30,
2009, the Company repaid $75,000 to John Frugone as a partial payment on
the outstanding balance. On November 6, 2009, the Company received a
$100,000 non-interest bearing advance from John Frugone. The Company will
repay the loan amount in cash over two years from the date the note is
executed. On March 30, 2010, the Company received a $100,000
non-interest bearing advance from John Frugone. The principal of this loan
is mature and payable no later than March 30, 2012. This leaves
a balance of $255,000 unpaid principal as of June 30,
2010. John Frugone is a relative of Peter Frugone, the
Company’s CEO and also a Company
Director.
|
(8)
|
On October 13, 2008, the Company
received a $50,000 interest bearing advance from Scott Neff, for which the
Company was to repay the full amount of the note in cash within 60
calendar days from the date the note was executed plus interest expense
paid in the form of 1,000,000 shares of Company common
stock. During the period ended December 31, 2008, the Company
recorded $60,000 in debt issue costs related to the 1,000,000 shares of
common stock that are issuable to Scott Neff as of December 31, 2008. On
August 12, 2009, the Company and Scott Neff entered into a six month
extension for the Senior Note and Purchase Agreement for the principal sum
of $50,000. The principal amount was payable on February 5,
2010. The note is currently in
default.
|
(9)
|
On June 29, 2009, the Company
received a $100,000 interest bearing advance from Cliff Miller. In
repayment, the Company was to repay the full amount of the note in cash no
later than July 29, 2009. During the period ended September 30, 2009, the
Company recorded $70,000 in debt issue costs related to the 1,000,000
shares of restricted common stock that are issuable to Cliff Miller for
interest expense as of July 29, 2009. On July 30, 2009, the
Company received a $100,000 interest bearing advance from Cliff Miller. In
repayment, the Company was to repay the full amount of the note in cash
not later than August 30, 2009. During the period ended September 30,
2009, the Company recorded $60,000 in debt issue costs related to the
1,000,000 shares of restricted common stock that were issuable to Cliff
Miller for interest expense as of August 30, 2009. On August
11, 2009, the Company received a $250,000 interest bearing advance from
Cliff Miller. In repayment, the Company was to repay the full amount of
the note in cash not later than October 11, 2009. The Company was to pay
interest in the form of 10,000,000 shares of the Company’s restricted
stock and a $100,000 cash payment due at maturity. During the
year ended December 31, 2009, the Company recorded accrued interest of
$100,000 and debt issue costs of $400,000 for interest
expense. On November 11, 2009, the Company entered into a
thirty day loan extension agreement with Cliff Miller for the $100,000
loan on June 29, 2009, the $100,000 loan on July 30, 2009 and the $250,000
loan on August 11, 2009. In consideration of the extending the term of the
loan, the Company was to issue 2,000,000 shares of the Company’s common
stock on January 4, 2010. During the year ended December 31,
2009, the Company recorded debt issue costs of $60,000 related to the
2,000,000 shares for interest expense. The total unpaid
principal balance of $450,000 is in default. As of June 30,
2010 and December 31, 2009, the Company accrued $1,290,500 and $476,000
default penalty in interest expense,
respectively.
|
(10)
|
On June 2, 2009, the Company
received a $25,000 10% interest bearing advance from John E. McConnaughy
Jr. In repayment, the Company was to repay the full amount of the note and
accrued interest in cash by September 1, 2009. On November 5, 2009, the
Company entered into a thirty day loan extension agreement with John E.
McConnaughy Jr. for this $25,000 loan. The principal amount and interest
was payable on December 5, 2009 and the loan is currently in
default.
|
(11)
|
On
July 20, 2009, the Company received a $100,000 interest bearing advance
from Greg and Lori Popke. In repayment, the Company was to repay the full
amount of the note in cash not later than September 19, 2009. During the
period ended September 30, 2009, the Company recorded $60,000 in debt
issue costs related to the 1,000,000 shares of restricted common stock
that are issuable to Greg and Lori Popke for interest expense as of
September 19, 2009. On November 12, 2009, the Company entered into a
thirty day loan extension agreement with Greg Popkes to extend this
$100,000 loan. The principal amount was payable on December 11, 2009 and
the loan is currently in default. As of June 30, 2010 and
December 31, 2009, the Company accrued $283,000 and $102,000 default
penalty in interest expense,
respectively.
|
|
·
|
Significant inability to achieve
expected projected future operating
results;
|
|
·
|
Significant changes in the manner
in which the work is able to be performed what increases
costs;
|
|
·
|
Significant negative impact on
the environment.
|
Years Ending June
30,
|
Amounts
|
|||
2010
|
$ | 4,575,895 | ||
2011
|
295,980 | |||
$ | 4,871,875 |
ARROW
RESOURCES
DEVELOPMENT,
INC.
|
||
Dated:
August 23, 2010
|
By:
|
/S/ PETER J.
FRUGONE
|
Peter
J. Frugone
|
||
President
and Chief Executive Officer
|
||
Dated:
August 23, 2010
|
By:
|
/S/ PETER
J. FRUGONE
|
Peter
J. Frugone
|
||
Principal
Accounting Officer
|