NEVADA
|
|
91-1975651
|
(State
or other jurisdiction of incorporation or organization)
|
|
(I.R.S.
Employer Identification No.)
|
8300
Greensboro Drive, Suite 800
McLean,
Virginia 22102
|
|
703.918.4904
|
(Address
of Principal Executive Office)
|
|
(Issuer
Telephone No. Including Area Code)
|
Class
of Securities
|
Shares
Outstanding
|
|
Common
Stock, $0.001 par value
|
297,692,991
|
|
Page
|
Condensed
Consolidated Balance Sheets
|
2
|
|
|
Condensed
Consolidated Statements of Operations and Comprehensive
Loss
|
3
|
|
|
Condensed
Consolidated Statements of Cash Flows
|
4
|
|
|
Notes
to Condensed Consolidated Financial Statements
|
5
|
(Unaudited)
|
(Audited)
|
||||||
March
31,
|
December
31
|
||||||
2007
|
2006
|
||||||
ASSETS
|
|||||||
Currrent
Assets
|
|||||||
Cash
and cash equivalents
|
$
|
9,026,195
|
$
|
10,927,775
|
|||
Prepaid
expenses & other current assets
|
146,667
|
394,443
|
|||||
Total
Current Assets
|
9,172,862
|
11,322,218
|
|||||
Property
Plant and Equipment -net
|
20,312
|
21,290
|
|||||
Other
Assets
|
|||||||
Patent
costs - net
|
217,875
|
217,875
|
|||||
Security
deposits
|
2,049
|
2,049
|
|||||
Total
Other Assets
|
219,924
|
219,924
|
|||||
Total
Assets
|
$
|
9,413,098
|
$
|
11,563,432
|
|||
Liabilities
and Stockholders' Deficiency
|
|||||||
Current
Liabilities
|
|||||||
Current
portion long term debt
|
$
|
4,449
|
$
|
4,739
|
|||
Accounts
payable and accrued liabilities
|
947,866
|
1,121,083
|
|||||
Other
current liabilities
|
0
|
347,690
|
|||||
Warrant
liability
|
0
|
1,132,440
|
|||||
Total
Current Liabilities
|
952,315
|
2,605,952
|
|||||
Notes
Payable - long term
|
9,296
|
10,433
|
|||||
Total
Liabilites
|
961,611
|
2,616,385
|
|||||
Commitments
and contingencies
|
|||||||
Common
Stock with Registration Rights
|
|||||||
Common
Stock subject to continuing registration, $0.001 par value, 36,659,837
shares issued
|
|||||||
and
outstanding at March 31, 2007 and December 31, 2006
|
12,041,373
|
12,041,373
|
|||||
Stockholders'
Deficiency
|
|||||||
Preferred
stock, $0.001 par value, 50,000,000 authorized shares, no shares
issued
and outstanding
|
0
|
0
|
|||||
Common
stock, $0.001 par value, 500,000,000 authorized, 260,340,554 shares
issued
and 259,490,554 shares outstanding at March 31, 2007 and 257,291,709
shares issued and 256,441,709 shares outstanding at December 31,
2006
|
260,341
|
257,292
|
|||||
Additional
paid in capital - stock and stock equivalents
|
26,460,130
|
23,148,560
|
|||||
Deficit
accumulated during the development stage
|
(29,955,382
|
)
|
(27,177,989
|
)
|
|||
Common
stock reserved for issuance, 1,000,000 shares at March 31, 2007
and
4,000,000 shares at December 31, 2006
|
350,000
|
1,200,000
|
|||||
Accumulated
other comprehensive income
|
27,581
|
18,861
|
|||||
Deferred
stock compensation
|
(476,706
|
)
|
(285,200
|
)
|
|||
Treasury
stock - 850,000 shares
|
(255,850
|
)
|
(255,850
|
)
|
|||
Total
Stockholders' Deficiency
|
(3,589,886
|
)
|
(3,094,326
|
)
|
|||
Total
Liabilities and Stockholders' Deficiency
|
$
|
9,413,098
|
$
|
11,563,432
|
Three
Months Ended
|
Cumulative
Period from January 8, 1992 (Inception) to
|
|||||||||
March
31,
|
March
31,
|
|||||||||
2007
|
2006
|
2007
|
||||||||
Revenue:
|
||||||||||
License
revenue
|
$
|
0
|
$
|
0
|
$
|
624,985
|
||||
Total
Revenue
|
0
|
0
|
624,985
|
|||||||
Operating
Expenses
|
||||||||||
General
and administrative
|
1,554,462
|
330,973
|
14,709,023
|
|||||||
Research
and development expenses
|
0
|
0
|
3,926,558
|
|||||||
Stock-based
compensation
|
1,335,517
|
0
|
12,697,134
|
|||||||
Total
Operating Loss
|
2,889,979
|
330,973
|
30,707,730
|
|||||||
Other
(Income) and Expenses
|
||||||||||
Gain
on fair value of warrant derivatives
|
0
|
0
|
(1,902,286
|
)
|
||||||
Other
(income)/expense
|
(112,586
|
)
|
866
|
(259,415
|
)
|
|||||
Stock
settlement expense
|
0
|
0
|
92,260
|
|||||||
Registration
right expense
|
0
|
0
|
353,706
|
|||||||
Warrant
expense
|
0
|
0
|
963,387
|
|||||||
Total
Other (Income) and Expenses
|
(112,586
|
)
|
866
|
(752,348
|
)
|
|||||
Net
Loss
|
$
|
2,777,393
|
$
|
331,839
|
$
|
29,955,382
|
||||
Other
Comprehensive Income (Loss)
|
||||||||||
Unrealized
Gain Marketable Securities
|
8,720
|
0
|
27,581
|
|||||||
Total
Comprehensive Loss
|
$
|
2,768,673
|
$
|
331,839
|
$
|
29,927,801
|
||||
Net
Loss Per Common Share, Basic and diluted
|
$
|
0.01
|
$
|
0.00
|
||||||
Weighted
Average Number of shares outstanding for the period used to compute
per
share data
|
295,165,399
|
94,567,069
|
|
3
Months Ended
|
Cumulative
amounts
|
|||||||||
March
31,
|
January
8, 1992 (Inception)
|
|||||||||
2007
|
2006
|
to
March 31, 2007
|
||||||||
Operating
Activities
|
||||||||||
Net
Loss for the period
|
$
|
(2,777,393
|
)
|
$
|
(331,839
|
)
|
$
|
(29,955,382
|
)
|
|
Adjustments
to reconcile net loss from operations to net cash used in operating
activities:
|
||||||||||
Shares
issued for other than cash for payment of expenses
|
1,430,673
|
0
|
12,880,539
|
|||||||
Gain
on fair value of warrant liability
|
0
|
0
|
(1,902,286
|
)
|
||||||
Depreciation
and Amorization
|
978
|
6,564
|
358,189
|
|||||||
Unrealized
Gain Marketable Securities
|
8,720
|
0
|
8,720
|
|||||||
Gain
or loss on disposition of assets
|
0
|
0
|
86,855
|
|||||||
Capitalization
of Share Issue costs
|
0
|
0
|
(441,553
|
)
|
||||||
Warrant
Expense
|
0
|
0
|
963,387
|
|||||||
Settlement
Expense
|
0
|
0
|
92,260
|
|||||||
Allocated
general and administrative expenses - contributed capital
|
0
|
0
|
290,769
|
|||||||
Changes
in non-cash operating working capital items:
|
||||||||||
Prepaid
expenses and other current assets
|
247,776
|
2,987
|
(29,283
|
)
|
||||||
Accounts
payable accrued liabilities and other current liabilities
|
(810,907
|
)
|
(517,318
|
)
|
210,061
|
|
||||
Other
assets
|
0
|
0
|
5,518
|
|||||||
Net
Cash (Used In) Operating Activities
|
(1,900,153
|
)
|
(839,606
|
)
|
(17,432,206
|
)
|
||||
Investing
Activities
|
||||||||||
Purchase
of equipment
|
0
|
(1,057
|
)
|
(285,145
|
)
|
|||||
Proceeds
from the sale of equipment
|
0
|
0
|
13,583
|
|||||||
Acquisition
of patents
|
0
|
(300
|
)
|
(411,669
|
)
|
|||||
Other
assets
|
0
|
0
|
(7,567
|
)
|
||||||
Net
Cash (Used In) Investing Activities
|
0
|
(1,357
|
)
|
(690,798
|
)
|
|||||
Financing
Activities
|
||||||||||
Proceeds
from Issue of common shares
|
0
|
1,543,774
|
14,498,016
|
|||||||
Payments
on notes payable and other
|
(1,427
|
)
|
(1,011
|
)
|
13,744
|
|||||
Proceeds
of loan - related party
|
0
|
(28,430
|
)
|
384,690
|
||||||
Repayment
of loan - related party
|
0
|
0
|
(239,659
|
)
|
||||||
Purchase
of treasury stock
|
0
|
0
|
(255,850
|
)
|
||||||
Other
|
0
|
0
|
5,850
|
|||||||
Cash
acquired in recapitalization of Thorium Power Inc.
|
0
|
0
|
12,742,408
|
|||||||
Net
Cash Provided By (Used In) Financing Activities
|
$
|
(1,427
|
)
|
$
|
1,514,333
|
$
|
27,149,199
|
|||
Net
Increase In Cash and Cash Equivalents
|
$
|
(1,901,580
|
)
|
$
|
673,370
|
$
|
9,026,195
|
|||
Cash
and Cash Equivalents, Beginning Of Period
|
10,927,775
|
283
|
0
|
|||||||
Cash
and Cash Equivalents, End Of Period
|
$
|
9,026,195
|
$
|
673,653
|
$
|
9,026,195
|
||||
Supplemental
Disclosure of Cash Flow Information
|
||||||||||
Cash
paid during the year:
|
||||||||||
Interest
paid
|
$
|
323
|
$
|
566
|
$
|
3,292
|
||||
Income
taxes paid
|
$
|
-
|
$
|
-
|
$
|
-
|
||||
Non-cash
transactions
|
||||||||||
Conversion
of liabilities to equity
|
$
|
1,166,440
|
$
|
4,100
|
$
|
1,269,640
|
1. |
BASIS
OF PRESENTATION
|
2. |
NATURE
OF OPERATIONS AND MERGER WITH THORIUM POWER
INC.
|
3. |
SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES
|
4. |
Financial
Status and Going Concern Considerations - March 31,
2007
|
5. |
Research and
Development Costs
|
6. |
Stockholders'
Equity
|
i).
|
No
more than 37,500,000 options can be granted for the purchase of restricted
common shares.
|
ii).
|
No
more than 8,000,000 options can be granted to any one person during
any
one fiscal year.
|
iii).
|
No
more than 5,000,000 restricted common shares can be granted to any
one
person during any one fiscal year.
|
|
March
31, 2007
|
|||
Stock
Options Outstanding
|
|
|||
Outstanding
- Beginning of Period
|
34,578,993
|
|||
Issued
|
2,686,412
|
|||
Expired
|
(6,395,495
|
)
|
||
Forfeited
|
—
|
|||
Outstanding
end of the period
|
30,869,910
|
|||
Options
exercisable at the end of the period
|
13,887,623
|
i).
|
A
total of 2,200,000 non-qualified 10 year options have been issued
by
Thorium Power, Ltd., to advisory board members at exercise prices
of $0.33
to $0.64 per share.
|
ii).
|
A
total of 5,500,000 non-qualified 5 year options have been issued
to
advisory board members at an exercise price of $0.445 per share and
a
weighted average of $0.445; and
|
iii).
|
A
total of 17,403,654 non-qualified 2 year, 5 year and 10 year options
have
been issued to directors and officers of the Company, at exercise
prices
of $0.30 to $0.80 per share. From this total, 7,200,000 options were
issued to the Chief Executive Officer who is also a director, on
February
14, 2006, with a remaining contractual life of 8.8 years. On January
16,
2007 our Chief Executive Officer was issued 1,486,412 options to
replace
the same number of stock options he was granted from Thorium Power,
Inc.,
prior to the merger, that were expiring January 2007. The exercise
price
of these options was increased from its original strike price of
$0.39 per
share to $0.50 per share with a new contractual life of 2 years.
Also from
the total options cited above, 1 million options were issued to our
Chief
Operating Officer, pursuant to an employment agreement, on February
1,
2007 at an exercise price of $0.35 per share, vesting over 4 years
with
the first 6 months vesting on August 1, 2007, with a contractual
term of
10 years.
|
|
Stock
Options Outstanding
|
Stock
Options Vested
|
|||||||||||
Exercise
Prices
|
Number
of Awards
|
Weighted
Average Remaining
Contractual
Life - Years
|
Number
of Awards
|
Weighted
Average Exercise Price
|
|||||||||
$0.16
- $0.20
|
5,766,256
|
3.34
|
5,766,256
|
$
|
0.16
|
||||||||
$0.30-$0.39
|
2,692,242
|
6.18
|
756,132
|
$
|
0.33
|
||||||||
$0.45-$0.51
|
13,211,412
|
6.31
|
4,706,900
|
$
|
0.48
|
||||||||
$0.64-$0.80
|
9,200,000
|
8.92
|
2,658,335
|
$
|
0.77
|
||||||||
|
|||||||||||||
Total
|
30,869,910
|
6.5
|
13,887,623
|
$
|
0.49
|
|
March31,
2007
|
|||
Average
risk-free interest rate
|
4.18%
- 4.45%
|
|
||
Average
expected life
|
5
years
|
|||
Expected
volatility
|
107%
- 275%
|
|
||
Expected
dividends
|
0%
|
|
|
Warrants
Outstanding and Exercisable
|
||||||
Warrants
- Exercise Price
|
Number
of Warrants
|
Weighted
Average Remaining
Contractual
Life - Years
|
|||||
$0.30
(Assumed from Thorium Power Ltd.)
|
2,104,999
|
0.2
|
|||||
$0.39
|
2,743,662
|
.04
|
|||||
$0.50
(Assumed from Thorium Power Ltd.)
|
2,104,166
|
.05
|
|||||
$0.65
(Assumed from Thorium Power Ltd.)
|
18,39,918
|
0.6
|
|||||
Total
|
25,282,745
|
0.5
|
|
March
31, 2007
|
|||
Average
risk-free interest rate
|
2.86%
- 4.30%
|
|||
Average
expected life
|
1
year
|
|||
Expected
volatility
|
142%
- 153%
|
|||
Expected
dividends
|
0%
|
|
|
Shares
of
|
Stock
|
|
|||||||
|
Common
|
Purchase
|
|
|||||||
|
Stock
|
Warrants
|
Amount
|
|||||||
Stock-based
Compensation
|
1,000,000
|
0
|
$
|
350,000
|
7. |
Income
Taxes
|
|
Total
Amount
|
Deferred
Tax Asset Amount
|
|||||
Assets
|
|
|
|||||
Stock-based
compensation
|
3,896,519
|
1,558,608
|
|||||
Approximate
net operating loss
|
26,097,752
|
10,439,101
|
|||||
Less:
valuation allowance
|
(29,994,271
|
)
|
(11,997,709
|
)
|
|||
|
$ | — |
—
|
8. |
Research
Agreement
|
9. |
Commitments
and Contingencies
|
· |
$1,335,517
of stock based compensation;
|
· |
$164,364
in professional fees
|
· |
$477,680
of payroll and severance expenses;
|
· |
$471,762 in
consulting expenses and all advisory board
expenses
|
· |
$440,656
in other general and administrative expenses
.
|
· |
$73,700
research and development expenses ;
|
· |
$257,272
of general and administrative
expenses
|
|
Quarters
Ended March 31,
|
||||||
|
2007
|
2006
|
|||||
|
|
|
|||||
Net
cash used in operating activities
|
1,900,153
|
839,606
|
|||||
Net
cash used in investing activities
|
0
|
1,357
|
|||||
Net
cash provided (used by) financing activities
|
(1,427
|
)
|
1,514,333
|
||||
Net
cash outflow (inflow)
|
1,901,580
|
673,370
|
ITEM
1.
|
LEGAL
PROCEEDINGS
|
ITEM
2.
|
UNREGISTERED
SALES OF EQUITY SECURITIES OR USE OF
PROCEEDS
|
ITEM
3.
|
DEFAULTS
UPON SENIOR SECURITIES
|
ITEM
4.
|
SUBMISSION
OF MATTERS TO A VOTE OF SECURITY
HOLDERS
|
ITEM
5.
|
OTHER
INFORMATION
|
ITEM
6.
|
EXHIBITS
|
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)
|
|
10.1
|
Employment
Agreement, dated February 1, 2007, between the Company and Erik
Hallstrom
(incorporated by reference to Exhibit 10.1 of the current report
of the
Company on Form 8-K filed February 1, 2007).
|
|
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)
|
|
10.1
|
Employment
Agreement, dated February 1, 2007, between the Company and Erik
Hallstrom
(incorporated by reference to Exhibit 10.1 of the current report
of the
Company on Form 8-K filed February 1, 2007).
|
|
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
|