Florida
|
20-3217152
|
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification
No.)
|
Large
accelerated filer o
|
Accelerated
filer o
|
Non-accelerated
filer o
|
Smaller
reporting company x
|
(Do
not check if a smaller reporting company)
|
INDEX
|
|||
PART
I.
|
FINANCIAL
INFORMATION
|
||
ITEM
1.
|
Financial
Statements
|
||
.
|
Balance
sheets as of March 31, 2009 (unaudited) and June 30, 2008
|
3
|
|
Statements
of operations for the three and nine months ended March 31, 2009 and 2008,
and cumulative from July 22, 2005 (inception) through March 31, 2009
(unaudited)
|
4
|
||
Statements
of changes in stockholders’ equity (deficiency) for the period from July
22, 2005 (inception) through March 31, 2009 (unaudited)
|
5
|
||
Statements
of cash flows for the nine month ended March 31, 2009 and 2008, and
cumulative from July 22, 2005 (inception) through March 31,
2009 (unaudited)
|
7
|
||
Notes
to financial statements (unaudited)
|
8-15
|
||
ITEM
2.
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
16-18
|
|
ITEM
3.
|
Quantitative
and Qualitative Disclosures about Market Risk
|
18
|
|
ITEM
4.
|
Controls
and Procedures
|
18
|
|
PART
II.
|
OTHER
INFORMATION
|
||
ITEM
1.
|
Legal
Proceedings
|
20
|
|
ITEM
1A.
|
Risk
Factors
|
20
|
|
ITEM
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
20
|
|
ITEM
3.
|
Defaults
Upon Senior Securities
|
20
|
|
ITEM
4.
|
Submission
of Matters to a Vote of Security Holders
|
20
|
|
ITEM
5.
|
Other
Information
|
20
|
|
ITEM
6.
|
Exhibits
|
20
|
|
SIGNATURES
|
21
|
March
31,
|
||||||||
2009
|
June
30,
|
|||||||
(Unaudited)
|
2008
|
|||||||
ASSETS
|
||||||||
Cash
|
$ | 2,876 | $ | 5,421 | ||||
Accounts
receivable - net of allowance ($22,759 at March 31, 2009
and $2,762 at June 30, 2008)
|
- | - | ||||||
Inventories
|
35,613 | 87,957 | ||||||
Other
current assets
|
6,000 | - | ||||||
Total
current assets
|
44,489 | 93,378 | ||||||
Trademark
|
325 | 325 | ||||||
Intangible
asset - license, net of accumulated amortization
|
1,010,861 | 1,056,785 | ||||||
Total
assets
|
$ | 1,055,675 | $ | 1,150,488 | ||||
LIABILITIES
AND STOCKHOLDERS' EQUITY (DEFICIENCY)
|
||||||||
CURRENT
LIABILITIES
|
||||||||
Accounts
payable
|
$ | 100,045 | $ | 122,641 | ||||
Accrued
expenses
|
230,981 | 133,921 | ||||||
Accrued
royalties payable - current
|
50,000 | - | ||||||
Licensing
fees - current
|
92,000 | 230,000 | ||||||
Deferred
revenue
|
49,800 | - | ||||||
Notes
payable
|
25,000 | 25,000 | ||||||
Convertible
debt
|
100,313 | 50,000 | ||||||
Due
to officers
|
87,493 | 98,053 | ||||||
Due
to stockholders
|
77,624 | 105,169 | ||||||
Total
current liabilities
|
813,256 | 764,784 | ||||||
Accrued
royalties payable - non current
|
717,601 | 496,373 | ||||||
Licensing
fees - non current
|
248,217 | - | ||||||
STOCKHOLDERS'
EQUITY (DEFICIENCY)
|
||||||||
Common
stock, par value $.0001 per share; 250,000,000 authorized
|
7,098 | 3,147 | ||||||
Preferred
stock, par value $.001 per share; 1,000,000 authorized
|
- | - | ||||||
Common
stock to-be-issued
|
30,000 | 355,000 | ||||||
Additional
paid-in-capital
|
3,770,762 | 2,998,146 | ||||||
Deficit
accumulated during the development stage
|
(4,531,259 | ) | (3,466,962 | ) | ||||
Total
stockholders' deficiency
|
(723,399 | ) | (110,669 | ) | ||||
Total
liabilities and stockholders' equity (deficiency)
|
$ | 1,055,675 | $ | 1,150,488 | ||||
July
22, 2005
|
||||||||||||||||||||
Three
months
|
Three
months
|
Nine
Months
|
Nine
Months
|
(inception)
|
||||||||||||||||
ended
|
ended
|
ended
|
ended
|
through
|
||||||||||||||||
March
31,
|
March
31,
|
March
31,
|
March
31,
|
March
31,
|
||||||||||||||||
2009
|
2008
|
2009
|
2008
|
2009
|
||||||||||||||||
REVENUES
|
$ | 8,349 | $ | 40,896 | $ | 91,481 | $ | 62,243 | $ | 163,411 | ||||||||||
COST
OF GOODS SOLD
|
9,415 | 36,205 | 60,580 | 55,686 | 131,647 | |||||||||||||||
Gross
profit/(loss)
|
(1,066 | ) | 4,691 | 30,901 | 6,557 | 31,764 | ||||||||||||||
EXPENSES
|
||||||||||||||||||||
General
and administrative expenses
|
230,501 | 1,196,327 | 959,149 | 1,624,674 | 4,327,046 | |||||||||||||||
LOSS
FROM OPERATIONS
|
(231,567 | ) | (1,191,636 | ) | (928,248 | ) | (1,618,117 | ) | (4,295,282 | ) | ||||||||||
Interest
expense
|
3,550 | 4,078 | 9,867 | 10,523 | 40,207 | |||||||||||||||
Accretion
of accrued royalties
|
29,913 | 17,865 | 67,445 | 17,865 | 98,954 | |||||||||||||||
Amortization
expense
|
21,966 | 16,341 | 58,737 | 21,738 | 96,816 | |||||||||||||||
Loss
before provision for income taxes
|
(286,996 | ) | (1,229,920 | ) | (1,064,297 | ) | (1,668,243 | ) | (4,531,259 | ) | ||||||||||
Provision
for income taxes
|
- | - | - | - | - | |||||||||||||||
Net
loss
|
$ | (286,996 | ) | $ | (1,229,920 | ) | $ | (1,064,297 | ) | $ | (1,668,243 | ) | $ | (4,531,259 | ) | |||||
Net
loss per share basic and diluted
|
nil
|
$ | (0.05 | ) | $ | (0.02 | ) | $ | (0.07 | ) | $ | (0.17 | ) | |||||||
Weighted
average per common share
|
60,269,994 | 26,004,997 | 47,125,299 | 23,256,714 | 26,666,466 | |||||||||||||||
Common
stock to-be-issued
|
Common
stock issued and outstanding
|
Additonal
paid-in-capital
|
Deficit
accumulated during the development stage
|
Total
stockholders' equity (deficiency)
|
||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
|||||||||||||||||||||||||
Balance
July 22, 2005 (inception)
|
- | $ | - | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||
Common
stock to be issued in connection with Incorporation (July 22,
2005)
|
4,000,000 | 10,000 | - | - | - | - | 10,000 | |||||||||||||||||||||
Common
stock to be issued for consulting services
|
16,150,000 | 40,375 | - | - | - | - | 40,375 | |||||||||||||||||||||
Common
stock issued - private placement, net of issuance costs of
$58,255
|
461,750 | 126,445 | - | - | - | - | 126,445 | |||||||||||||||||||||
Net
loss
|
- | - | - | - | - | (64,361 | ) | (64,361 | ) | |||||||||||||||||||
Balance
June 30, 2006
|
20,611,750 | 176,820 | - | - | - | (64,361 | ) | 112,459 | ||||||||||||||||||||
Issuance
of shares
|
(20,611,750 | ) | (176,820 | ) | 20,611,750 | 2,061 | 174,759 | - | - | |||||||||||||||||||
Beneficial
conversion of loan discount
|
- | - | - | - | 18,750 | - | 18,750 | |||||||||||||||||||||
Common
stock issued for consulting services
|
- | - | 660,000 | 66 | 622,334 | - | 622,400 | |||||||||||||||||||||
Issuance
of options for compensation
|
- | - | - | - | 231,300 | - | 231,300 | |||||||||||||||||||||
Net
loss
|
- | - | - | - | - | (1,113,231 | ) | (1,113,231 | ) | |||||||||||||||||||
Balance
June 30, 2007
|
- | - | 21,271,750 | 2,127 | 1,047,143 | (1,177,592 | ) | (128,322 | ) | |||||||||||||||||||
Common
stock to-be-issued
|
1,750,000 | 355,000 | - | - | - | - | 355,000 | |||||||||||||||||||||
Issuance
of shares
|
- | - | 4,330,000 | 433 | 468,567 | - | 469,000 | |||||||||||||||||||||
Issuance
of shares as repayment of amount due to stockholders
|
- | - | 467,626 | 47 | 70,097 | - | 70,144 | |||||||||||||||||||||
Common
stock issued for consulting services
|
- | - | 5,277,500 | 528 | 829,101 | - | 829,629 | |||||||||||||||||||||
Issuance
of options for compensation
|
- | - | - | - | 582,937 | - | 582,937 | |||||||||||||||||||||
Exercise
of options
|
- | - | 125,000 | 12 | 301 | - | 313 | |||||||||||||||||||||
Net
loss
|
- | - | - | - | - | (2,289,370 | ) | (2,289,370 | ) | |||||||||||||||||||
Balance
June 30, 2008
|
1,750,000 | 355,000 | 31,471,876 | 3,147 | 2,998,146 | (3,466,962 | ) | (110,669 | ) | |||||||||||||||||||
Common
stock to-be-issued
|
Common
stock issued and outstanding
|
Additonal
paid-in-capital
|
Deficit
accumulated during the development stage
|
Total
stockholders' equity (deficiency)
|
||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
|||||||||||||||||||||||||
Cancellation
of common stock to-be-issued (unaudited)
|
(1,500,000 | ) | (330,000 | ) | - | - | - | - | (330,000 | ) | ||||||||||||||||||
Issuance
of shares (unaudited)
|
(250,000 | ) | (25,000 | ) | 6,749,999 | 675 | 66,825 | - | 42,500 | |||||||||||||||||||
Issuance
of shares as repayment of amount due to
officers (unaudited)
|
- | - | 1,000,000 | 100 | 49,900 | - | 50,000 | |||||||||||||||||||||
Issuance
of shares as repayment of amount due to stockholders
(unaudited)
|
- | - | 666,111 | 67 | 41,483 | - | 41,550 | |||||||||||||||||||||
Beneficial
conversion of loan discount (unaudited)
|
- | - | - | - | 22,500 | - | 22,500 | |||||||||||||||||||||
Common
stock issued for consulting services (unaudited)
|
- | - | 31,092,600 | 3,109 | 591,908 | - | 595,017 | |||||||||||||||||||||
Common
stock to-be-issued (unaudited)
|
6,000,000 | 30,000 | - | - | - | - | 30,000 | |||||||||||||||||||||
Net
loss (unaudited)
|
- | - | - | - | - | (1,064,297 | ) | (1,064,297 | ) | |||||||||||||||||||
Balance
March 31, 2009
|
6,000,000 | $ | 30,000 | 70,980,586 | $ | 7,098 | $ | 3,770,762 | $ | (4,531,259 | ) | $ | (723,399 | ) | ||||||||||||||
July
22, 2005
|
||||||||||||
Nine
months
|
Nine
months
|
(inception)
|
||||||||||
ended
|
ended
|
through
|
||||||||||
March
31,
|
March
31,
|
March
31,
|
||||||||||
2009
|
2008
|
2009
|
||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||
Net
loss
|
$ | (1,064,297 | ) | $ | (1,668,243 | ) | $ | (4,531,259 | ) | |||
Adjustments
to reconcile net loss to net cash used in operating
|
||||||||||||
activities:
|
||||||||||||
Accretion
of accrued royalties
|
67,445 | 17,865 | 98,954 | |||||||||
Amortization
of intangible asset - license
|
45,924 | 21,738 | 84,003 | |||||||||
Common
stock issued for consulting services
|
595,017 | 519,687 | 2,087,421 | |||||||||
Issuance
of stock options - employee
|
- | 576,092 | 814,237 | |||||||||
Amortization
of beneficial conversion discount
|
12,813 | - | 31,563 | |||||||||
Changes
in operating assets and liabilities
|
||||||||||||
(Increase)/Decrease
in:
|
||||||||||||
Accounts
receivable
|
- | (19,324 | ) | - | ||||||||
Other
receivables
|
- | 7,000 | - | |||||||||
Other
current assets
|
(6,000 | ) | (10,900 | ) | (6,000 | ) | ||||||
Inventories
|
52,344 | (17,719 | ) | (35,613 | ) | |||||||
Increase/(Decrease)
in:
|
||||||||||||
Accounts
payable and accrued expenses
|
81,464 | 59,279 | 331,026 | |||||||||
Accrued
royalties and licensing fees payable
|
(23,000 | ) | (60,000 | ) | (86,000 | ) | ||||||
Deferred
revenue
|
49,800 | - | 49,800 | |||||||||
Net
cash used in operating activities
|
(188,490 | ) | (574,525 | ) | (1,161,868 | ) | ||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||
Trademark
|
- | - | (325 | ) | ||||||||
Net
cash used in investing activities
|
- | - | (325 | ) | ||||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||
Net
proceeds from private placement
|
- | - | 126,445 | |||||||||
Proceeds
from sale of founders shares
|
- | - | 10,000 | |||||||||
Net
proceeds from sale of stock and exercise of stock options
|
72,500 | 450,813 | 566,813 | |||||||||
Proceeds
from notes payable
|
- | - | 50,000 | |||||||||
Repayment
of notes payable
|
- | (25,000 | ) | (25,000 | ) | |||||||
Advances
from officers
|
39,440 | 52,753 | 137,493 | |||||||||
Advances
from stockholders
|
14,005 | 89,698 | 189,318 | |||||||||
Proceeds
from convertible debt
|
60,000 | - | 110,000 | |||||||||
Net
cash provided by financing activities
|
185,945 | 568,264 | 1,165,069 | |||||||||
NET
INCREASE/(DECREASE) IN CASH
|
(2,545 | ) | (6,261 | ) | 2,876 | |||||||
CASH,
beginning of period
|
5,421 | 10,918 | - | |||||||||
CASH,
end of period
|
$ | 2,876 | $ | 4,657 | $ | 2,876 | ||||||
Supplemental
disclosures of cash flow
information:
|
March
31,
|
June
30,
|
|||||||
2009
|
2008
|
|||||||
Amended
value of license described above
|
$ | 1,094,864 | $ | 1,094,864 | ||||
Less:
accumulated amortization
|
84,003 | 38,079 | ||||||
License,
net
|
$ | 1,010,861 | $ | 1,056,785 |
Issue
date
|
June
30, 2007
|
January
1, 2008
|
June
30, 2008
|
Options
issued
|
500,000
|
3,000,000
|
100,000
|
Risk-free
interest rate
|
5%
|
3%
|
3%
|
Expected
option life
|
5
years
|
5
years
|
5
years
|
Dividend
yield
|
0%
|
0%
|
0%
|
Volatility
|
120%
|
157%
|
194%
|
Exercise
price
|
$0.55
|
$0.10
|
$0.07
|
·
|
The
risk free interest rate for the period within the contractual life of the
option is based on the 5-year U.S. Treasury yield at the time of the
grant.
|
·
|
The
expected term of the options granted represents the period of time that
the options granted are expected to be
outstanding.
|
·
|
Historically,
the Company has not paid a dividend on its common shares and does not
expect to do so in the future.
|
·
|
The
volatility assumption represents an expectation of the volatility of the
price of the underlying shares for the expected term of the option,
considering factors such as historical stock price and stock volatility of
other companies within the
industry.
|
Options
|
Weighted
Average Exercise Price
|
||||||
Outstanding
as of July 22, 2005 (inception)
|
-
|
$
|
-
|
||||
Granted
|
125,000
|
0.0025
|
|||||
Exercised
|
-
|
-
|
|||||
Forfeited
|
-
|
-
|
|||||
Expired
|
-
|
-
|
|||||
Outstanding
as of June 30, 2006
|
125,000
|
$
|
0.0025
|
||||
Granted
|
500,000
|
0.5500
|
|||||
Exercised
|
-
|
-
|
|||||
Forfeited
|
-
|
-
|
|||||
Expired
|
-
|
-
|
|||||
Outstanding
as of June 30, 2007
|
625,000
|
$
|
0.4400
|
||||
Granted
|
3,100,000
|
0.0990
|
|||||
Exercised
|
125,000
|
0.0025
|
|||||
Forfeited
|
-
|
-
|
|||||
Expired
|
-
|
-
|
|||||
Outstanding
as of June 30, 2008
|
3,600,000
|
$
|
0.1610
|
||||
Granted
|
-
|
-
|
|||||
Exercised
|
-
|
-
|
|||||
Forfeited
|
-
|
-
|
|||||
Expired
|
-
|
-
|
|||||
Outstanding
as of March 31, 2009
|
3,600,000
|
$
|
0.1610
|
Date: May
19, 2009
|
By: /s/ PAUL S. LIPSCHUTZ
|
Paul
S. Lipschutz
|
|
President
(Principal Executive Officer)
|
|
Date: May
19, 2009
|
By: /s/ ROBERT F. ORR
|
Robert
F. Orr
|
|
Chief
Financial Officer (Principal Financial Officer and Principal Accounting
Officer)
|