Delaware
|
88-0292161
|
|
(State
or other jurisdiction of incorporation)
|
(I.R.S.
Employer Identification No.)
|
Title
of each class
|
Name
of exchange on which
registered
|
PART
I
|
|||
Item
1. Description of Business
|
5
|
||
Item
2. Description of Property
|
10
|
||
Item
3. Legal Proceedings
|
10
|
||
Item
4. Submission of Matters to a Vote of Security Holders
|
13
|
||
PART
II
|
|||
Item
5. Market for Common Equity and Related Stockholder
Matters
|
14
|
||
Item
6. Selected Consolidated Financial Data
|
15
|
||
Item
7. Management's Discussion and Analysis or Plan of
Operation
|
16
|
||
Item
7a. Quantitative and Qualitative Disclosures about Market
Risk
|
23
|
||
Item
8. Financial Statements
|
23
|
||
Item
9. Changes In and Disagreements With Accountants on Accounting and
Financial Disclosure
|
56
|
||
Item
9a. Controls and Procedures
|
56
|
||
Item
9b. Other Information
|
57
|
||
PART
III
|
|||
Item
10. Directors and Executive Officers, Promoters and Control
Persons
|
58
|
||
Item
11. Executive Compensation
|
59
|
||
Item
12. Security Ownership of Certain Beneficial Owners and Management and
Related Stockholder Matters
|
61
|
||
Item
13. Certain Relationships and Related Transactions
|
61
|
||
Item
14. Principal Accountant Fees and Services
|
61
|
||
Item
15. Exhibits
|
62
|
|
·
|
mobile
broadband communications
|
|
·
|
emergencies,
use in disaster areas
|
|
·
|
marine
radio service
|
|
·
|
new
traffic engineering systems
|
|
·
|
weather
observation
|
|
·
|
water
surveillance (pollution)
|
|
·
|
ozone
and smog monitoring
|
|
·
|
radiation
monitoring (UV and radioactive)
|
|
·
|
astronomic
and terrestrial observation
|
|
·
|
documentation
of conditions in the upper
atmosphere
|
|
·
|
border
control, coastal surveillance
|
|
·
|
private
communication services e.g. cellular
phones
|
|
·
|
transmission
of radio- and television programmers
etc.
|
(1)
|
Multiple
Airship Platforms – Ranging from short range low altitude platforms to
Stratospheric solutions.
|
(2)
|
Access
to Resources – Through contractual relationships with world-renowned
universities, including their hometown University of
Stuttgart.
|
(3)
|
Research
and Development – More than a decade of knowledge and experience resulting
from significant data gathered from vital airship
testing.
|
(4)
|
Proprietary
Systems – Custom developed systems from the design and modeling of
airships to specialized flight control
systems.
|
(5)
|
Intellectual
Property – Patented designs and concepts providing worldwide
protection.
|
(6)
|
Constructed
Airships – Several platforms built for
demonstrations
|
(7)
|
Testing
Facilities – Including aerospace laboratories, assembly and storage
hangars, wind tunnels, certified launch and flight facilities, and
certified manufacturing and production
facilities.
|
HIGH
|
LOW
|
|||||||
CALENDAR
2007
|
||||||||
Quarter
Ended March 31
|
$ | 0.52 | $ | 0.24 | ||||
Quarter
Ended June 30
|
$ | 0.32 | $ | 0.18 | ||||
Quarter
Ended September 30
|
$ | 0.26 | $ | 0.08 | ||||
Quarter
Ended December 31
|
$ | 0.16 | $ | 0.04 | ||||
CALENDAR
2008
|
||||||||
Quarter
Ended March 31
|
$ | 0.14 | $ | 0.07 | ||||
Quarter
Ended June 30
|
$ | 0.09 | $ | 0.03 | ||||
Quarter
Ended September 30
|
$ | 0.10 | $ | 0.04 | ||||
Quarter
Ended December 31
|
$ | 0.08 | $ | 0.03 |
Number of Securities to be
issued
upon exercise of outstanding
options, warrants and rights
(a)
|
Weighted average
exercise price of
outstanding options,
warrants and rights
(b)
|
Number of securities
remaining available for
future issuance under
equity compensation plans
(excluding securities
reflected in column (a))
(c)
|
||||||||||
Equity
compensation plans approved by security holders
|
15,982,752 | $ | 0.35 | — | ||||||||
Equity
compensation plans not approved by security holders
|
— | — | — | |||||||||
Total
|
15,982,752 | $ | 0.35 | — |
Year Ended December 31,
|
||||||||
2008
|
2007
|
|||||||
(Restated)
|
(Restated)
|
|||||||
Statement
of Operations Data:
|
||||||||
Revenue
|
$ | — | $ | 53,754 | ||||
Cost
of revenue
|
— | 15,529 | ||||||
Gross
margin (loss)
|
— | 38,225 | ||||||
Operating
expenses
|
||||||||
General
and administrative expenses
|
476,827 | 1,567,968 | ||||||
Consulting
fees
|
1,415,235 | 1,635,303 | ||||||
Payroll
and related taxes
|
887,283 | 3,611,596 | ||||||
Research
and development
|
— | (14,856 | ) | |||||
Officers’
and directors’ compensation
|
435,000 | 696,790 | ||||||
Loss
from operations
|
(3,214,345 | ) | (7,458,576 | ) | ||||
(Loss)
gain on extinguishment of debt
|
(1,096,650 | ) | 254,200 | |||||
Extinguishment
of derivative liability
|
465,173 | 123,313 | ||||||
Change
in fair value of derivative liability
|
375,166 | 962,304 | ||||||
Interest
expense, net
|
(1,127,420 | ) | (2,482,296 | ) | ||||
Loss
from continuing operations
|
(4,598,076 | ) | (8,601,055 | ) | ||||
Loss/Gain
from discontinued operations
|
(197 | ) | (1,918,806 | ) | ||||
Net
loss
|
$ | (4,598,273 | ) | $ | (10,519,861 | ) | ||
Net
loss per share
|
||||||||
Basic
and diluted
|
$ | (0.03 | ) | $ | (0.09 | ) |
As of December 31,
|
||||||||
2008
|
2007
|
|||||||
(Restated)
|
(Restated)
|
|||||||
Balance
Sheet Data:
|
||||||||
Cash
and cash equivalents
|
$ | 4,809 | $ | 32,278 | ||||
Investment
in joint venture
|
3,229,000 | — | ||||||
Deposits
|
— | 391,000 | ||||||
Total
assets
|
3,240,215 | 441,956 | ||||||
Total
liabilities
|
18,692,369 | 15,255,261 | ||||||
Stockholders’
deficit
|
(15,452,154 | ) | (14,813,305 | ) |
·
|
limited numbers of buyers and
sellers in the market;
|
·
|
actual or anticipated variations in our results of operations;
|
·
|
our ability or inability to
generate new revenues;
|
·
|
increased competition;
and
|
DECEMBER 31,
2008
(as Restated)
|
DECEMBER 31,
2007
(as Restated)
|
|||||||
ASSETS
|
||||||||
CURRENT
ASSETS
|
||||||||
Cash
and cash equivalents
|
$ | 4,809 | $ | 32,278 | ||||
Current
assets from discontinued operations
|
6,406 | 18,678 | ||||||
TOTAL
CURRENT ASSETS
|
11,215 | 50,956 | ||||||
Deposits
|
— | 391,000 | ||||||
Investment
in joint venture
|
3,229,000 | — | ||||||
TOTAL
NONCURRENT ASSETS
|
3,229,000 | 391,000 | ||||||
TOTAL
ASSETS
|
$ | 3,240,215 | $ | 441,956 | ||||
LIABILITIES
AND STOCKHOLDERS’ DEFICIT
|
||||||||
LIABILITIES
|
||||||||
CURRENT
LIABILITIES
|
||||||||
Accounts
payable
|
$ | 3,802,777 | $ | 3,155,722 | ||||
Notes
and convertible notes payable, net of discount of $134,423 and
$1,257,364
|
9,264,732 | 8,056,220 | ||||||
Accrued
expenses and other liabilities (including $2,185,000 due to related party
at December 31, 2008)
|
3,489,210 | 1,067,355 | ||||||
Derivative
liabilities
|
748,244 | 1,588,583 | ||||||
Current
liabilities from discontinued operations
|
1,387,406 | 1,387,381 | ||||||
TOTAL
LIABILITIES
|
18,692,369 | 15,255,261 | ||||||
COMMITMENTS
AND CONTINGENCIES
|
||||||||
STOCKHOLDERS'
DEFICIT
|
||||||||
Series
A Preferred stock, $.001 par value, 250,000 shares authorized;
no shares issued and outstanding: |
— | — | ||||||
Series B Preferred stock, $.001
par value, 500,000 shares authorized;
no shares issued and outstanding: |
— | — | ||||||
Series C Preferred stock, $.001
par value, 5,000 shares authorized;
no shares issued and outstanding: |
— | — | ||||||
Series D Preferred stock, $.001
par value, 5,000 shares authorized;
no shares issued and outstanding: |
— | — | ||||||
Common stock, $.00001 par value,
250,000,000 shares authorized;
184,704,015 and 129,756,897 shares issued and outstanding |
1,848 | 1,299 | ||||||
Additional
paid-in capital
|
109,848,580 | 105,889,705 | ||||||
Accumulated
deficit
|
(125,302,582 | ) | (120,704,309 | ) | ||||
TOTAL
STOCKHOLDERS' DEFICIT
|
(15,452,154 | ) | (14,813,305 | ) | ||||
TOTAL
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
$ | 3,240,215 | $ | 441,956 |
2008
(as Restated)
|
2007
(as Restated)
|
|||||||
REVENUES
|
$ | — | $ | 53,754 | ||||
COST
OF REVENUES
|
— | 15,529 | ||||||
GROSS
MARGIN
|
— | 38,225 | ||||||
EXPENSES
|
||||||||
Payroll
and related taxes
|
887,283 | 3,611,596 | ||||||
Consulting
fees
|
1,415,235 | 1,635,303 | ||||||
Noncash
officers' and directors' compensation
|
435,000 | 696,790 | ||||||
Research
and development
|
— | (14,856 | ) | |||||
General
and administrative
|
476,827 | 1,567,968 | ||||||
TOTAL
EXPENSES
|
3,214,345 | 7,496,801 | ||||||
LOSS
FROM OPERATIONS
|
(3,214,345 | ) | (7,458,576 | ) | ||||
OTHER
INCOME (EXPENSE)
|
||||||||
(Loss)
gain on extinguishment of debt
|
(1,096,650 | ) | 254,200 | |||||
Extinguishment
of derivative liabilities
|
465,173 | 123,313 | ||||||
Change
in fair value of derivative liabilities
|
375,166 | 962,304 | ||||||
Interest
expense, net
|
(1,127,420 | ) | (2,482,296 | ) | ||||
NET
OTHER EXPENSE
|
(1,383,731 | ) | (1,142,479 | ) | ||||
LOSS
FROM CONTINUING OPERATIONS
|
(4,598,076 | ) | (8,601,055 | ) | ||||
LOSS
FROM DISCONTINUED OPERATIONS
|
(197 | ) | (1,918,806 | ) | ||||
NET
LOSS
|
$ | (4,598,273 | ) | $ | (10,519,861 | ) | ||
WEIGHTED
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING
|
||||||||
BASIC
and DILUTED
|
151,534,774 | 121,171,392 | ||||||
LOSS
PER SHARE FROM CONTINUING OPERATIONS
|
||||||||
BASIC
and DILUTED
|
$ | ( 0.03 | ) | $ | ( 0.07 | ) | ||
LOSS
PER SHARE FROM DISCONTINUED OPERATIONS
|
||||||||
BASIC
and DILUTED
|
$ | ( 0.00 | ) | $ | ( 0.02 | ) | ||
NET
LOSS PER SHARE
|
||||||||
BASIC
and DILUTED
|
$ | ( 0.03 | ) | $ | ( 0.09 | ) |
COMMON STOCK
|
||||||||||||||||
ADDITIONAL
|
STOCK
|
|||||||||||||||
PAID-IN
|
SUBSCRIPTIONS
|
|||||||||||||||
Description
|
SHARES
|
AMOUNT
|
CAPITAL
|
RECEIVABLE
|
||||||||||||
BALANCE,
DECEMBER 31, 2006,
(as Reported)
|
109,470,803 | $ | 1,095 | $ | 94,733,346 | $ | (130,282 | ) | ||||||||
Cumulative
effect of correction of accounting for warrants and conversion feature of
convertible notes as derivative liabilities
|
— | — | (1,280,000 | ) | — | |||||||||||
BALANCE,
DECEMBER 31, 2006, (as Restated)
|
109,470,803
|
1,095
|
93,453,346
|
(130,282
|
) | |||||||||||
Shares
issued for cash
|
3,750,000 | 38 | 749,962 | — | ||||||||||||
Shares
issued for services
|
6,824,920 | 68 | 1,667,039 | — | ||||||||||||
Shares
issued for settlement of debt obligations
|
1,333,333 | 13 | 4,598,320 | — | ||||||||||||
Shares
issued related to discontinued operations
|
4,001,599 | 41 | 1,056,438 | — | ||||||||||||
Shares
issued for interest and financing costs
|
1,572,951 | 16 | 557,616 | — | ||||||||||||
Shares
issued for conversion of notes
|
939,005 | 9 | 98,556 | — | ||||||||||||
Shares
issued for deposit
|
1,864,286 | 19 | 260,981 | — | ||||||||||||
Writedown
of receivable related to options
|
— | — | (130,282 | ) | 130,282 | |||||||||||
Options
issued for executive compensation
|
— | — | 1,922,992 | — | ||||||||||||
Change
of fair value of warrants
|
— | — | 421,737 | — | ||||||||||||
Fair
value of warrants issued with convertible notes
|
— | — | 1,233,000 | — | ||||||||||||
Net
loss
|
— | — | — | — | ||||||||||||
BALANCE,
DECEMBER 31, 2007 (as Restated)
|
129,756,897 | $ | 1,299 | $ | 105,889,705 | $ | — | |||||||||
Shares
issued for conversion of notes
|
27,265,195 | 272 | 1,788,566 | — | ||||||||||||
Shares
issued for services
|
12,269,444 | 123 | 712,378 | — | ||||||||||||
Shares
issued for settlement of debt
|
2,700,701 | 27 | 99,647 | — | ||||||||||||
Shares
issued for accrued expenses
|
6,831,778 | 68 | 367,852 | — | ||||||||||||
Shares
issued for interest
|
3,200,000 | 32 | 189,368 | — | ||||||||||||
Shares
issued for joint venture
|
2,680,000 | 27 | 267,973 | — | ||||||||||||
Options
issued for executive compensation
|
— | — | 244,831 | — | ||||||||||||
Fair
value of warrants issued with convertible notes
|
— | — | 288,260 | — | ||||||||||||
Net
loss
|
— | — | — | — | ||||||||||||
BALANCE,
DECEMBER 31, 2008 (as Restated)
|
184,704,015 | $ | 1,848 | $ | 109,848,580 | $ | — |
|
SERIES A
|
|||||||||||||||
ADDITIONAL
|
STOCK
|
|||||||||||||||
PAID-IN
|
SUBSCRIPTIONS
|
|||||||||||||||
Description
|
SHARES
|
AMOUNT
|
CAPITAL
|
RECEIVABLE
|
||||||||||||
|
|
|||||||||||||||
BALANCE, DECEMBER 31, 2006
|
— | $ | — | $ | — | $ | — | |||||||||
Cumulative
effect of correction of accounting for warrants and conversion feature of
convertible notes as derivative liabilities
|
— | — | — | — | ||||||||||||
Shares issued for cash
|
— | — | — | — | ||||||||||||
Shares issued for services
|
— | — | — | — | ||||||||||||
Shares issued for settlement of
debt obligations
|
— | — | — | — | ||||||||||||
Shares issued related to
discontinued operations
|
— | — | — | — | ||||||||||||
Shares issued for interest and
financing costs
|
— | — | — | — | ||||||||||||
Shares issued for conversion of
notes
|
— | — | — | — | ||||||||||||
Shares issued for deposit
|
— | — | — | — | ||||||||||||
Writedown
of receivable related to options
|
— | — | — | — | ||||||||||||
Options
issued for executive compensation
|
— | — | — | — | ||||||||||||
Change of fair value of warrants
|
— | — | — | — | ||||||||||||
Fair
value of warrants issued with convertible notes
|
— | — | — | — | ||||||||||||
Net
loss
|
— | — | — | — | ||||||||||||
BALANCE,
DECEMBER 31, 2007
|
— | $ | — | $ | — | $ | — | |||||||||
Shares
issued for conversion of notes
|
— | — | — | — | ||||||||||||
Shares
issued for services
|
— | — | — | — | ||||||||||||
Shares
issued for settlement of debt
|
— | — | — | — | ||||||||||||
Shares
issued for accrued expenses
|
— | — | — | — | ||||||||||||
Shares
issued for interest
|
— | — | — | — | ||||||||||||
Shares
issued for joint venture
|
— | — | — | — | ||||||||||||
Options
issued for executive compensation
|
— | — | — | — | ||||||||||||
Fair
value of warrants issued with convertible notes
|
— | — | — | — | ||||||||||||
Net
loss
|
— | — | — | — | ||||||||||||
BALANCE, DECEMBER 31, 2008
|
— | $ | — | $ | — | $ | — |
SERIES B
|
||||||||||||||||
ADDITIONAL
|
STOCK
|
|||||||||||||||
PAID-IN
|
SUBSCRIPTIONS
|
|||||||||||||||
Description
|
SHARES
|
AMOUNT
|
CAPITAL
|
RECEIVABLE
|
||||||||||||
BALANCE,
DECEMBER 31, 2006
|
— | $ | — | $ | — | $ | — | |||||||||
Cumulative
effect of correction of accounting for warrants and conversion feature of
convertible notes as derivative liabilities
|
— | — | — | — | ||||||||||||
Shares
issued for cash
|
— | — | — | — | ||||||||||||
Shares
issued for services
|
— | — | — | — | ||||||||||||
Shares
issued for settlement of debt obligations
|
— | — | — | — | ||||||||||||
Shares
issued related to discontinued operations
|
— | — | — | — | ||||||||||||
Shares
issued for interest and financing costs
|
— | — | — | — | ||||||||||||
Shares
issued for conversion of notes
|
— | — | — | — | ||||||||||||
Shares
issued for deposit
|
— | — | — | — | ||||||||||||
Writedown
of receivable related to options
|
— | — | — | — | ||||||||||||
Options
issued for executive compensation
|
— | — | — | — | ||||||||||||
Change
of fair value of warrants
|
— | — | — | — | ||||||||||||
Fair
value of warrants issued with convertible notes
|
— | — | — | — | ||||||||||||
Net
loss
|
— | — | — | — | ||||||||||||
BALANCE,
DECEMBER 31, 2007
|
— | $ | — | $ | — | $ | — | |||||||||
Shares
issued for conversion of notes
|
— | — | — | — | ||||||||||||
Shares
issued for services
|
— | — | — | — | ||||||||||||
Shares
issued for settlement of debt
|
— | — | — | — | ||||||||||||
Shares
issued for accrued expenses
|
— | — | — | — | ||||||||||||
Shares
issued for interest
|
— | — | — | — | ||||||||||||
Shares
issued for joint venture
|
— | — | — | — | ||||||||||||
Options
issued for executive compensation
|
— | — | — | — | ||||||||||||
Fair
value of warrants issued with convertible notes
|
— | — | — | — | ||||||||||||
Net
loss
|
— | — | — | — | ||||||||||||
BALANCE,
DECEMBER 31, 2008
|
— | $ | — | $ | — | $ | — |
SERIES C
|
||||||||||||||||
ADDITIONAL
|
STOCK
|
|||||||||||||||
PAID-IN
|
SUBSCRIPTIONS
|
|||||||||||||||
Description
|
SHARES
|
AMOUNT
|
CAPITAL
|
RECEIVABLE
|
||||||||||||
BALANCE,
DECEMBER 31, 2006
|
— | $ | — | $ | — | $ | — | |||||||||
Cumulative
effect of correction of accounting for warrants and conversion feature of
convertible notes as derivative liabilities
|
— | — | — | — | ||||||||||||
Shares
issued for cash
|
— | — | — | — | ||||||||||||
Shares
issued for services
|
— | — | — | — | ||||||||||||
Shares
issued for settlement of debt obligations
|
— | — | — | — | ||||||||||||
Shares
issued related to discontinued operations
|
— | — | — | — | ||||||||||||
Shares
issued for interest and financing costs
|
— | — | — | — | ||||||||||||
Shares
issued for conversion of notes
|
— | — | — | — | ||||||||||||
Shares
issued for deposit
|
— | — | — | — | ||||||||||||
Writedown
of receivable related to options
|
— | — | — | — | ||||||||||||
Options
issued for executive compensation
|
— | — | — | — | ||||||||||||
Change
of fair value of warrants
|
— | — | — | — | ||||||||||||
Fair
value of warrants issued with convertible notes
|
— | — | — | — | ||||||||||||
Net
loss
|
— | — | — | — | ||||||||||||
BALANCE,
DECEMBER 31, 2007
|
— | $ | — | $ | — | $ | — | |||||||||
Shares
issued for conversion of notes
|
— | — | — | — | ||||||||||||
Shares
issued for services
|
— | — | — | — | ||||||||||||
Shares
issued for settlement of debt
|
— | — | — | — | ||||||||||||
Shares
issued for accrued expenses
|
— | — | — | — | ||||||||||||
Shares
issued for interest
|
— | — | — | — | ||||||||||||
Shares
issued for joint venture
|
— | — | — | — | ||||||||||||
Options
issued for executive compensation
|
— | — | — | — | ||||||||||||
Fair
value of warrants issued with convertible notes
|
— | — | — | — | ||||||||||||
Net
loss
|
— | — | — | — | ||||||||||||
BALANCE,
DECEMBER 31, 2008
|
— | $ | — | $ | — | $ | — |
SERIES D | ||||||||||||||||||||||||
ADDITIONAL
|
STOCK
|
TOTAL
|
||||||||||||||||||||||
PAID-IN
|
SUBSCRIPTIONS
|
ACCUMULATED
|
STOCKHOLDERS'
|
|||||||||||||||||||||
Description
|
SHARES
|
AMOUNT
|
CAPITAL
|
RECEIVABLE
|
DEFICIT
|
DEFICIT
|
||||||||||||||||||
BALANCE,
DECEMBER 31, 2006 (as
Reported)
|
— | $ | — | $ | — | $ | — | $ | (108,790,248 | ) | $ | (14,186,089 | ) | |||||||||||
Cumulative
effect of correction of accounting for warrants and conversion feature of
convertible notes as derivative liabilities
|
— | — | — | — | (1,394,200 | ) | (2,674,200 | ) | ||||||||||||||||
BALANCE,
DECEMBER 31, 2006, (as Restated)
|
— | — | — | — |
(110,184,448
|
) |
(16,860,289
|
) | ||||||||||||||||
Shares
issued for cash
|
— | — | — | — | — | 750,000 | ||||||||||||||||||
Shares
issued for services
|
— | — | — | — | — | 1,667,107 | ||||||||||||||||||
Shares
issued for settlement of debt obligations
|
— | — | — | — | — | 4,598,333 | ||||||||||||||||||
Shares
issued related to discontinued operations
|
— | — | — | — | — | 1,056,479 | ||||||||||||||||||
Shares
issued for interest and financing costs
|
— | — | — | — | — | 557,632 | ||||||||||||||||||
Shares
issued for conversion of notes
|
— | — | — | — | — | 98,565 | ||||||||||||||||||
Shares
issued for deposit
|
— | — | — | — | — | 261,000 | ||||||||||||||||||
Writedown
of receivable related to options
|
— | — | — | — | — | — | ||||||||||||||||||
Options
issued for executive compensation
|
— | — | — | — | — | 1,922,992 | ||||||||||||||||||
Change
of fair value of warrants
|
— | — | — | — | — | 421,737 | ||||||||||||||||||
Fair
value of warrants issued with convertible notes
|
— | — | — | — | — | 1,233,000 | ||||||||||||||||||
Net
loss
|
— | — | — | — | (10,519,861 | ) | (10,519,861 | ) | ||||||||||||||||
BALANCE,
DECEMBER 31, 2007 (as Restated)
|
— | $ | — | $ | — | $ | — | $ | (120,704,309 | ) | $ | (14,813,305 | ) | |||||||||||
|
||||||||||||||||||||||||
Shares
issued for conversion of notes
|
— | — | — | — | — | 1,788,838 | ||||||||||||||||||
Shares
issued for services
|
— | — | — | — | — | 712,501 | ||||||||||||||||||
Shares
issued for settlement of debt
|
— | — | — | — | — | 99,674 | ||||||||||||||||||
Shares
issued for accrued expenses
|
— | — | — | — | — | 367,920 | ||||||||||||||||||
Shares
issued for interest
|
— | — | — | — | — | 189,400 | ||||||||||||||||||
Shares
issued for joint venture
|
— | — | — | — | — | 268,000 | ||||||||||||||||||
Options
issued for executive compensation
|
— | — | — | — | — | 244,831 | ||||||||||||||||||
Fair
value of warrants issued with convertible notes
|
— | — | — | — | — | 288,260 | ||||||||||||||||||
Net
loss
|
— | — | — | — | (4,598,273 | ) | (4,598,273 | ) | ||||||||||||||||
BALANCE,
DECEMBER 31, 2008 (as Restated)
|
— | $ | — | $ | — | $ | — | $ | (125,302,582 | ) | $ | (15,452,154 | ) |
2008
(Restated)
|
2007
(Restated)
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
|
|||||||
Net
loss
|
$ | (4,598,273 | ) | $ | (10,519,861 | ) | ||
Adjustments
to reconcile net loss to net cash used by operating
activities:
|
||||||||
Amortization
of debt discount
|
314,549 | 1,111,963 | ||||||
Loss
(gain) on extinguishment of
debt
|
1,096,650 | (254,200 | ) | |||||
Fair
value of stock based compensation
|
712,501 | 1,667,107 | ||||||
Fair
value of vested options
|
244,831 | 1,922,992 | ||||||
Change
in fair value of derivative liabilities
|
(375,166 | ) | (962,304 | ) | ||||
Extinguishment
of derivative liabilities
|
(465,173 | ) | (123,313 | ) | ||||
Fair
value of modification of warrants for investment
|
— | 421,737 | ||||||
Interest
expense added to convertible notes payable
|
569,590 | 558,612 | ||||||
Common
stock exchanged for interest
|
189,400 | 557,632 | ||||||
Common
stock exchanged for financing costs
|
37,681 | — | ||||||
Noncash
activity from discontinued operations
|
— | 1,056,479 | ||||||
Decrease
in assets:
|
||||||||
Accounts
receivable
|
— | 271,262 | ||||||
Deposits
|
— | 72,987 | ||||||
Decrease
in assets relating to discontinued operations
|
12,272 | 141,735 | ||||||
Increase
in liabilities:
|
||||||||
Accounts
payable
|
746,729 | 692,117 | ||||||
Accrued
expenses and other liabilities
|
604,776 | 607,258 | ||||||
Increase
in liabilities relating to discontinued operations
|
25 | 491,684 | ||||||
NET
CASH USED BY OPERATING ACTIVITIES
|
(909,608 | ) | (2,286,113 | ) | ||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||||
Payment
on joint venture
|
(385,000 | ) | — | |||||
Deposit
for joint venture
|
— | (130,000 | ) | |||||
Investing
activities from discontinued operations
|
— | (242,500 | ) | |||||
NET
CASH USED BY INVESTING ACTIVITIES
|
(385,000 | ) | (372,500 | ) | ||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||
Issuance
of common stock – exercises of warrants
|
— | 750,000 | ||||||
Payments
on notes payable
|
(25,139 | ) | — | |||||
Proceeds
from notes and loans payable
|
1,292,278 | 1,951,312 | ||||||
Cash
overdraft
|
— | (14,664 | ) | |||||
NET
CASH PROVIDED BY FINANCING ACTIVITIES
|
1,267,139 | 2,686,648 | ||||||
NET
(DECREASE) INCREASE IN CASH AND EQUIVALENTS
|
(27,469 | ) | 28,035 | |||||
CASH
AND EQUIVALENTS – BEGINNING OF PERIOD
|
32,278 | 4,243 | ||||||
CASH
AND EQUIVALENTS – END OF PERIOD
|
$ | 4,809 | $ | 32,278 | ||||
SUPPLEMENTAL
DISCLOSURES
|
||||||||
Cash
paid during the period for:
|
||||||||
Interest
|
$ | 16,200 | $ | 25,083 | ||||
NON-CASH
INVESTING AND FINANCING ACTIVITIES:
|
||||||||
Shares
issued for debts
|
— | 4,840,833 | ||||||
Shares
issued for joint venture
|
268,000 | 261,000 | ||||||
Shares
issued for accrued expenses
|
367,920 | — | ||||||
Shares
issued for accounts payable
|
99,674 | — | ||||||
Deposit
applied to accrued expenses
|
659,000 | — | ||||||
Accrued
expense for joint venture
|
2,844,000 | — | ||||||
Conversion
of notes payable to common stock
|
1,788,838 | 98,565 | ||||||
Fair
value of warrants issued with convertible notes
|
288,260 | 1,233,000 |
Fair Value Measurements at December 31, 2008
|
||||||||||||||||
Total Carrying
Value at
December 31, 2008
|
(Level
1)
|
(Level
2)
|
(Level
3)
|
|||||||||||||
Cash
and cash equivalents
|
$
|
4,809
|
$
|
4,809
|
$
|
—
|
$
|
—
|
||||||||
Derivative
liabilities
|
748,244
|
—
|
—
|
748,244
|
Telecom
|
2008
|
2007
|
||||||
Loss
from discontinued operations
|
$ | (197 | ) | $ | (781,455 | ) | ||
GlobeTel
Wireless
|
||||||||
Loss
from discontinued operations
|
— | (1,137,351 | ) | |||||
Total
loss from discontinued operations
|
$ | (197 | ) | $ | (1,918,806 | ) |
2008
|
Telecom
|
GlobeTel
Wireless
|
Total
|
|||||||||
General
and administrative
|
$ | (197 | ) | $ | — | $ | (197 | ) | ||||
Gain/loss
from discontinued operations
|
$ | (197 | ) | $ | — | $ | (197 | ) |
2007
|
Telecom
|
GlobeTel
Wireless
|
Total
|
|||||||||
Revenue
|
$ | 4,849 | $ | — | $ | 4,849 | ||||||
Cost
of sales
|
(11,676 | ) | — | (11,676 | ) | |||||||
Gross
margin (loss)
|
(6,827 | ) | — | (6,827 | ) | |||||||
Payroll
and related taxes
|
(18,935 | ) | (91,865 | ) | (110,800 | ) | ||||||
General
and administrative
|
(84,385 | ) | (798,736 | ) | (883,121 | ) | ||||||
Depreciation
and amortization
|
(654,672 | ) | — | (654,672 | ) | |||||||
Consulting
and professional fees
|
(16,636 | ) | — | (16,636 | ) | |||||||
Loss
on investment
|
— | (246,750 | ) | (246,750 | ) | |||||||
Loss
from discontinued operations
|
$ | (781,455 | ) | $ | (1,137,351 | ) | $ | (1,918,806 | ) |
2008
|
Telecom
|
GlobeTel
Wireless
|
Total
|
|||||||||
Cash
|
$ | 6,406 | $ | — | $ | 6,406 | ||||||
Total
assets
|
6,406 | — | 6,406 | |||||||||
Accounts
payable
|
140,116 | 1,216,208 | 1,356,324 | |||||||||
Accrued
liabilities
|
9,605 | 21,477 | 31,082 | |||||||||
Total
current liabilities
|
149,721 | 1,237,685 | 1,387,406 | |||||||||
Net
liabilities of discontinued operations
|
$ | 143,315 | $ | 1,237,685 | $ | 1,381,000 |
2007
|
Telecom
|
GlobeTel
Wireless
|
Total
|
|||||||||
Cash
|
$ | 6,942 | $ | — | $ | 6,942 | ||||||
Accounts
receivable
|
11,736 | — | 11,736 | |||||||||
Total
assets
|
18,678 | — | 18,678 | |||||||||
Accounts
payable
|
140,091 | 1,216,208 | 1,356,299 | |||||||||
Accrued
liabilities
|
9,605 | 21,477 | 31,082 | |||||||||
Total
current liabilities
|
149,696 | 1,237,685 | 1,387,381 | |||||||||
Net
liabilities of discontinued operations
|
$ | 131,018 | $ | 1,237,685 | $ | 1,368,703 |
December
31, 2008
|
||||||||||||
Account
|
(As
Initially
Reported)
|
(Adjustment)
|
(As
Restated)
|
|||||||||
Current
Assets
|
||||||||||||
Cash
|
$
|
4,809
|
$
|
—
|
$
|
4,809
|
||||||
Current
assets from discontinued operations
|
6,406
|
—
|
6,406
|
|||||||||
Total
current assets
|
11,215
|
—
|
11,215
|
|||||||||
Investment
in joint venture
|
3,229,000
|
—
|
3,229,000
|
|||||||||
Total
Assets
|
$
|
3,240,215
|
$
|
—
|
$
|
3,240,215
|
||||||
Liabilities
and Stockholders’
Deficit
|
||||||||||||
Current
liabilities
|
||||||||||||
Accounts
payable
|
$
|
3,802,777
|
$
|
—
|
$
|
3,802,777
|
||||||
Notes
and notes payable, net of discount of $134,423
|
9,264,732
|
—
|
9,264,732
|
|||||||||
Accrued
expenses and other liabilities
|
3,489,210
|
—
|
3,489,210
|
|||||||||
Derivative
liabilities
|
—
|
748,244
|
1
|
748,244
|
||||||||
Current
liabilities from discontinued operations
|
1,387,406
|
—
|
1,387,406
|
|||||||||
Total
current liabilities
|
17,944,125
|
748,244
|
18,692,369
|
|||||||||
Stockholders’
Deficit
|
||||||||||||
Common
stock
|
1,848
|
—
|
1,848
|
|||||||||
Additional
paid-in capital
|
111,128,580
|
(1,280,000
|
)
1
|
109,848,580
|
||||||||
Accumulated
deficit
|
(125,834,338
|
)
|
531,756
|
1
|
(125,302,582
|
)
|
||||||
Total
Stockholders’ Deficit
|
(14,703,910
|
)
|
(748,244
|
)
|
(15,452,154
|
)
|
||||||
Total
Liabilities and Stockholders’ Deficit
|
$
|
3,240,215
|
$
|
—
|
$
|
3,240,215
|
December 31, 2007
|
||||||||||||
Account
|
(As Initially
Reported)
|
(Adjustment)
|
(As Restated)
|
|||||||||
Current
Assets
|
||||||||||||
Cash
|
$
|
32,278
|
$
|
—
|
$
|
32,278
|
||||||
Current
assets from discontinued operations
|
18,678
|
—
|
18,678
|
|||||||||
Total
current assets
|
50,956
|
—
|
50,956
|
|||||||||
Deposits
|
391,000
|
—
|
391,000
|
|||||||||
Total
Assets
|
$
|
441,956
|
$
|
—
|
$
|
441,956
|
||||||
Liabilities
and Stockholders’ Deficit
|
||||||||||||
Current
liabilities
|
||||||||||||
Accounts
payable
|
$
|
3,155,722
|
$
|
—
|
$
|
3,155,722
|
||||||
Notes
and notes payable, net of discount of $1,257,364
|
8,056,220
|
—
|
8,056,220
|
|||||||||
Accrued
expenses and other liabilities
|
1,067,355
|
—
|
1,067,355
|
|||||||||
Derivative
liabilities
|
—
|
1,588,583
|
4
|
1,588,583
|
||||||||
Current
liabilities from discontinued operations
|
1,387,381
|
—
|
1,387,381
|
|||||||||
Total
current liabilities
|
13,666,678
|
1,588,583
|
15,255,261
|
|||||||||
Stockholders’
Deficit
|
||||||||||||
Common
stock
|
1,299
|
—
|
1,299
|
|||||||||
Additional
paid-in capital
|
107,169,705
|
(1,280,000
|
) 4
|
105,889,705
|
||||||||
Accumulated
deficit
|
(120,395,726
|
)
|
(308,583
|
) 4
|
(120,704,309
|
)
|
||||||
Total
Stockholders’ Deficit
|
(13,224,722
|
)
|
(1,588,583
|
)
|
(14,813,305
|
)
|
||||||
Total
Liabilities and Stockholders’ Deficit
|
$
|
441,956
|
$
|
—
|
$
|
441,956
|
Year ended December 31,
2008
|
||||||||||||
Account
|
(As Initially
Reported)
|
(Adjustment)
|
(As Restated)
|
|||||||||
Revenue
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||
Cost
of revenues
|
—
|
—
|
—
|
|||||||||
Gross
margin
|
—
|
—
|
—
|
|||||||||
Payroll
and related taxes
|
(887,283
|
)
|
—
|
(887,283
|
)
|
|||||||
Consulting
fees
|
(1,415,235
|
)
|
—
|
(1,415,235
|
)
|
|||||||
Noncash
officers’ and directors’ compensation
|
(435,000
|
)
|
—
|
(435,000
|
)
|
|||||||
General
and administrative expenses
|
(476,827
|
)
|
—
|
(476,827
|
)
|
|||||||
Loss
from operations
|
(3,214,345
|
)
|
—
|
(3,214,345
|
)
|
|||||||
Loss
on extinguishment of debt
|
(1,096,650
|
)
|
—
|
(1,096,650
|
)
|
|||||||
Interest
expense
|
(1,127,420
|
)
|
—
|
(1,127,420
|
)
|
|||||||
Extinguishment
of derivative liabilities
|
—
|
465,173
|
3
|
465,173
|
||||||||
Change
in fair value of warrants and conversion feature
|
—
|
375,166
|
2
|
375,166
|
||||||||
Net
other expense
|
(2,224,070
|
)
|
840,339
|
(1,383,731
|
)
|
|||||||
Loss
from continuing operations
|
(5,438,415
|
)
|
840,339
|
(4,598,076
|
)
|
|||||||
Loss
from discontinued operations
|
(197
|
)
|
—
|
(197
|
)
|
|||||||
Net
loss
|
$
|
(5,438,612
|
)
|
$
|
840,339
|
$
|
(4,598,273
|
)
|
||||
Net
loss per share from continuing operations, basic and
diluted
|
$
|
(0.04
|
)
|
0.01
|
7 |
(0.03
|
)
|
|||||
Net
loss per share from discontinuing operations, basic and
diluted
|
$
|
(0.00
|
)
|
—
|
$
|
(0.00
|
)
|
|||||
Weighted
average shares outstanding, basic and diluted
|
151,534,774
|
151,534,774
|
||||||||||
Year ended December 31,
2007
|
||||||||||||
Account
|
(As Initially
Reported)
|
(Adjustment)
|
(As Restated)
|
|||||||||
Revenue
|
$
|
53,754
|
$
|
—
|
$
|
53,754
|
||||||
Cost
of revenues
|
15,529
|
—
|
15,529
|
|||||||||
Gross
margin
|
38,225
|
—
|
38,225
|
|||||||||
Payroll
and related taxes
|
(3,611,596
|
)
|
—
|
(3,611,596
|
)
|
|||||||
Consulting
fees
|
(1,635,303
|
)
|
—
|
(1,635,303
|
)
|
|||||||
Noncash
officers’ and directors’ compensation
|
(696,790
|
)
|
—
|
(696,790
|
)
|
|||||||
Research
and development
|
14,856
|
—
|
14,856
|
|||||||||
General
and administrative expenses
|
(1,567,968
|
)
|
—
|
(1,567,968
|
)
|
|||||||
Loss
from operations
|
(7,458,576
|
)
|
—
|
(7,458,576
|
)
|
|||||||
Gain
on extinguishment of debt
|
254,200
|
—
|
254,200
|
|||||||||
Interest
expense
|
(2,482,296
|
)
|
—
|
(2,482,296
|
)
|
|||||||
Extinguishment
of derivative liabilities
|
—
|
123,313
|
6
|
123,313
|
||||||||
Change
in fair value of warrants and conversion feature
|
—
|
962,304
|
5
|
962,304
|
||||||||
Net
other expense
|
(2,228,096
|
)
|
1,085,617
|
(1,142,479
|
)
|
|||||||
Loss
from continuing operations
|
(9,686,672
|
)
|
1,085,617
|
(8,601,055
|
)
|
|||||||
Loss
from discontinued operations
|
(1,918,806
|
)
|
—
|
(1,918,806
|
)
|
|||||||
Net
loss
|
$
|
(11,605,478
|
)
|
$
|
1,085,617
|
$
|
(10,519,861
|
)
|
||||
Net
loss per share from continuing operations, basic and
diluted
|
$
|
(0.08
|
)
|
0.01
|
7
|
(0.07
|
)
|
|||||
Net
loss per share from discontinuing operations, basic and
diluted
|
$
|
(0.02
|
)
|
—
|
$
|
(0.02
|
)
|
|||||
Weighted
average shares outstanding, basic and diluted
|
121,171,392
|
121,171,392
|
||||||||||
Year ended December 31,
2008
|
||||||||||||
(As Initially
Reported)
|
(Adjustment)
|
(As Restated)
|
||||||||||
Cash
flow from operating activities:
|
||||||||||||
Net
loss
|
$
|
(5,438,612
|
)
|
$
|
840,339
|
$
|
(4,598,273
|
)
|
||||
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
||||||||||||
Amortization
of debt discount
|
314,549
|
—
|
314,549
|
|||||||||
Loss
on extinguishment of debt
|
1,096,650
|
—
|
1,096,650
|
|||||||||
Stock
based compensation
|
712,501
|
—
|
712,501
|
|||||||||
Fair
value of vested options
|
244,831
|
—
|
244,831
|
|||||||||
Change
in fair value of derivative liabilities
|
—
|
(375,166
|
) 2
|
(375,166
|
)
|
|||||||
Extinguishment
of derivative liabilities
|
—
|
(465,173
|
) 3
|
(465,173
|
)
|
|||||||
Interest
expense on convertible notes payable
|
569,590
|
—
|
569,590
|
|||||||||
Common
stock exchanged for interest
|
189,400
|
—
|
189,400
|
|||||||||
Common
stock exchanged for financing costs
|
37,681
|
—
|
37,681
|
|||||||||
Decrease
in assets:
|
||||||||||||
Decrease
in assets relating to discontinued operations
|
12,272
|
—
|
12,272
|
|||||||||
Increase
in liabilities:
|
||||||||||||
Accounts
payable
|
746,729
|
—
|
746,729
|
|||||||||
Accrued
expenses and other liabilities
|
604,776
|
—
|
604,776
|
|||||||||
Increase
in liabilities relating to discontinued operations
|
25
|
—
|
25
|
|||||||||
Net
cash used in operating activities
|
(909,608
|
)
|
—
|
(909,608
|
)
|
|||||||
Cash
flows from investing activities:
|
||||||||||||
Payment
on joint venture
|
(385,000
|
)
|
—
|
(385,000
|
)
|
|||||||
Net
cash used in investing activities
|
(385,000
|
)
|
—
|
(385,000
|
)
|
|||||||
Cash
flows from financing activities:
|
||||||||||||
Payments
on notes payable
|
(25,139
|
)
|
—
|
(25,139
|
)
|
|||||||
Proceeds
from notes and loans payable
|
1,292,278
|
—
|
1,292,278
|
|||||||||
Net
cash provided by financing activities
|
1,267,139
|
—
|
1,267,139
|
|||||||||
Net
decrease in cash and cash equivalents
|
(27,469
|
)
|
—
|
(27,469
|
)
|
|||||||
Cash
and cash equivalents, beginning of period
|
32,278
|
—
|
32,278
|
|||||||||
Cash
and cash equivalents, end of period
|
$
|
4,809
|
$
|
—
|
$
|
4,809
|
Year ended December 31,
2007
|
||||||||||||
(As Initially
Reported)
|
(Adjustment)
|
(As Restated)
|
||||||||||
Cash
flow from operating activities:
|
||||||||||||
Net
loss
|
$
|
(11,605,478
|
)
|
$
|
1,085,617
|
$
|
(10,519,861
|
)
|
||||
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
||||||||||||
Amortization
of debt discount
|
1,111,963
|
—
|
1,111,963
|
|||||||||
Gain
on extinguishment of debt
|
(254,200
|
)
|
—
|
(254,200
|
)
|
|||||||
Stock
based compensation
|
1,667,107
|
—
|
1,667,107
|
|||||||||
Fair
value of vested options
|
1,922,992
|
—
|
1,922,992
|
|||||||||
Fair
value of modification of warrants for investment
|
421,737
|
—
|
421,737
|
|||||||||
Change
in fair value of derivative liabilities
|
—
|
(962,304
|
) 5
|
(962,304
|
)
|
|||||||
Extinguishment
of derivative liabilities
|
—
|
(123,313
|
) 6
|
(123,313
|
)
|
|||||||
Interest
expense on convertible notes payable
|
558,612
|
—
|
558,612
|
|||||||||
Common
stock exchanged for interest
|
557,632
|
—
|
557,632
|
|||||||||
Noncash
activity from discontinued operations
|
1,056,479
|
—
|
1,056,479
|
Year ended December 31,
2007
|
||||||||||||
(As Initially
Reported)
|
(Adjustment)
|
(As Restated)
|
||||||||||
Decrease
in assets:
|
||||||||||||
Accounts
receivable
|
271,262
|
—
|
271,262
|
|||||||||
Deposits
|
72,987
|
—
|
72,987
|
|||||||||
Decrease
in assets relating to discontinued operations
|
141,735
|
—
|
141,735
|
|||||||||
Increase
in liabilities:
|
||||||||||||
Accounts
payable
|
692,117
|
—
|
692,117
|
|||||||||
Accrued
expenses and other liabilities
|
607,258
|
—
|
607,258
|
|||||||||
Increase
in liabilities relating to discontinued operations
|
491,684
|
—
|
491,684
|
|||||||||
Net
cash used in operating activities
|
(2,286,113
|
)
|
—
|
(2,286,113
|
)
|
|||||||
Cash
flows from investing activities:
|
||||||||||||
Deposit
for joint venture
|
(130,000
|
)
|
—
|
(130,000
|
)
|
|||||||
Investing
activities from discontinued operations
|
(242,500
|
)
|
—
|
(242,500
|
)
|
|||||||
Net
cash used in investing activities
|
(372,500
|
)
|
—
|
(372,500
|
)
|
|||||||
Cash
flows from financing activities:
|
||||||||||||
Issuance
of common stock – exercises of warrants
|
750,000
|
—
|
750,000
|
|||||||||
Proceeds
from notes and loans payable
|
1,951,312
|
—
|
1,951,312
|
|||||||||
Bank
overdraft
|
(14,664
|
)
|
—
|
(14,664
|
)
|
|||||||
Net
cash provided by financing activities
|
2,686,648
|
—
|
2,686,648
|
|||||||||
Net
increase in cash and cash equivalents
|
28,035
|
—
|
28,035
|
|||||||||
Cash
and cash equivalents, beginning of period
|
4,243
|
—
|
4,243
|
|||||||||
Cash
and cash equivalents, end of period
|
$
|
32,378
|
$
|
—
|
$
|
32,378
|
(1)
|
To
record $748,244 increase to derivative liability, $531,756 decrease to
accumulated deficit for prior period recognition of derivative liability,
and $1,280,000 decrease to additional paid in capital for
cumulative effect of correction of accounting for warrants and conversion
feature of convertible notes as derivative
liabilities.
|
(2)
|
To
record $375,166 decrease in derivative liability for the year ended
December 31, 2008.
|
(3)
|
To
record $465,173 decrease from the extinguishment of derivative liabilities
for the year ended December 31,
2008.
|
(4)
|
To
record $1,588,583 increase to derivative liability, $308,583 increase to
accumulated deficit for prior period recognition of derivative liability,
and $1,280,000 decrease to additional paid in capital for
cumulative effect of correction of accounting for warrants and conversion
feature of convertible notes as derivative
liabilities.
|
(5)
|
To
record $962,304 decrease in derivative liability for the year ended
December 31, 2007.
|
(6)
|
To
record $123,313 decrease from the extinguishment of derivative liabilities
for the year ended December 31, 2007.
|
(7)
|
Effect
on Earnings per share of
restatements.
|
December
31, 2008
|
December
31, 2007
|
|||||||
Conversion
feature:
|
||||||||
Risk-free
interest rate
|
0.27
– 0.76
|
%
|
3.05
– 3.34
|
%
|
||||
Expected
volatility
|
118
- 134
|
%
|
114
|
%
|
||||
Expected
life (in years)
|
0.33
- 1.76
|
.53
– 1.88
|
||||||
Expected
dividend yield
|
—
|
|||||||
Warrants:
|
||||||||
Risk-free
interest rate
|
0.11
– 1.00
|
%
|
3.05
– 3.34
|
%
|
||||
Expected
volatility
|
28
- 167
|
%
|
114
|
%
|
||||
Expected
life (in years)
|
0.01
– 2.74
|
1.00
– 3.75
|
||||||
Expected
dividend yield
|
—
|
—
|
||||||
Derivative
Fair value:
|
||||||||
Conversion
feature
|
$
|
495,805
|
$
|
1,152,975
|
||||
Warrants
|
$
|
252,439
|
$
|
435,608
|
2008
|
2007
|
|||||||
Payroll
Liabilities
|
$ | 1,185,264 | $ | 813,787 | ||||
Professional
Fees
|
118,946 | 253,568 | ||||||
Due
for Investment in Joint Venture
|
2,185,000 | — | ||||||
ACCRUED
EXPENSES AND OTHER LIABILITIES
|
$ | 3,489,210 | $ | 1,067,355 |
2008
|
2007
|
|||||||
(A)
Notes payable
|
$ | 5,997,030 | $ | 6,139,357 | ||||
(B)
Convertible notes payable, net of unamortized discount of $0 and
$454,531
|
80,000 | 825,469 | ||||||
(C)
Convertible promissory notes, net of unamortized discount of $134,423 and
$802,833
|
2,016,913 | 336,036 | ||||||
Total
|
8,093,943 | 7,300,862 | ||||||
Accrued
interest
|
1,170,789 | 755,358 | ||||||
NOTES
AND CONVERTIBLE NOTES PAYABLE
|
$ | 9,264,732 | $ | 8,056,220 |
2007
|
Current
Period
Changes
|
2008
|
||||||||||
Deferred
tax assets:
|
||||||||||||
Net
operating loss carryforwards
|
$ | 14,849,395 | $ | 815,792 | $ | 15,665,187 | ||||||
14,849,395 | 815,792 | 15,665,187 | ||||||||||
Valuation
allowance
|
(14,849,395 | ) | (815,792 | ) | (15,665,187 | ) | ||||||
Net
deferred tax asset
|
$ | — | $ | — | $ | — |
2008
|
2007
|
|||||||
Income
tax benefit computed at federal statutory rate
|
$ | (815,792 | ) | $ | (1,740,822 | ) | ||
Losses
not benefited
|
815,792 | 1,740,822 | ||||||
$ | — | $ | — |
SHARES
|
CONSIDERATION
|
VALUATION
|
|||||
2,700,701 |
Settlement
of Debt
|
$ | 99,674 | ||||
1,222,222 |
Services
- Performance Bonus
|
110,000 | |||||
6,047,222 |
Consulting
Services
|
374,502 | |||||
30,465,195 |
Converted
Notes Payable and Accrued Interest
|
1,978,838 | |||||
6,831,778 |
Stock
for Debt
|
367,920 | |||||
1,500,000 |
Services
- Performance Bonus
|
52,500 | |||||
2,680,000 |
Stock
for Joint Venture
|
268,000 | |||||
2,000,000 |
Services
- Performance Bonus
|
78,000 | |||||
1,500,000 |
Services
- Performance Bonus
|
97,500 |
SHARES
|
CONSIDERATION
|
VALUATION
|
|||||
5,584,932 |
Settlement
of Debts
|
$ | 5,955,565 | ||||
770,870 |
Services
- Performance Bonus
|
300,639 | |||||
3,750,000 |
Exercised
Warrants
|
750,000 | |||||
2,521,037 |
Services
- Performance Bonus
|
614,592 | |||||
177,910 |
Stock
for Brokers Fees
|
16,012 | |||||
2,475,000 |
Consulting
Services
|
640,000 | |||||
2,261,956 |
Converted
Notes Payable and Accrued Interest
|
355,444 | |||||
1,864,286 |
Deposit
for Joint Venture
|
261,000 | |||||
880,103 |
Stock
for Directors Fees
|
95,864 |
Date Issued
|
Shares
|
Consideration
|
Valuation
|
Relationship
|
||||||
1/18/2008
|
3,444,444
|
Employees’
Bonus
|
$
|
228,029
|
Non
Executive Employees
|
|||||
2/6/2008
|
250,000
|
Employees’
Bonus
|
$
|
16,803
|
Non
Executive Employees
|
Date Issued
|
Shares
|
Consideration
|
Valuation
|
Relationship
|
||||||
3/19/2007
|
500,000
|
Employee
Bonus
|
$
|
130,753
|
Non
Executive Employee
|
|||||
3/28/2007
|
2,000,000
|
Officer
Stock Option Grant
|
$
|
352,093
|
Chief
Operating Officer
|
|||||
4/12/2007
|
2,000,000
|
Officer
Stock Option Grant
|
$
|
347,676
|
Chief
Operating Officer
|
|||||
4/13/2007
|
958,000
|
Employees’
Bonus
|
$
|
167,670
|
Non
Executive Employees
|
|||||
5/22/2007
|
4,078,945
|
Employee’s
Bonus
|
$
|
504,470
|
Executive
Employees
|
|||||
6/15/2007
|
1,500,000
|
Officer
Severance/Bonus
|
$
|
266,296
|
Chief
Operating Officer
|
|||||
8/20/2007
|
55,555
|
Employees’
Bonus
|
$
|
5,408
|
Non
Executive Employee
|
|||||
8/30/2007
|
1,833,333
|
Officer
Severance/Bonus
|
$
|
116,236
|
Former
Chief Executive Officer
|
|||||
10/18/2007
|
750,000
|
Employees’
Bonus
|
$
|
32,389
|
Non
Executive Employee
|
Risk
free interest rate
|
3 - 4.50 | % | ||
Expected
life
|
3
years
|
|||
Expected
volatility
|
65-112 | % | ||
Expected
dividend yield
|
0 | % |
Number of Options
(in shares)
|
Weighted Average
Exercise Price
|
|||||||
Outstanding
at December 31, 2006
|
20,173,602 | $ | .894 | |||||
Options
Granted
|
13,675,833 | .265 | ||||||
Options
Forfeited
|
(5,144,265 | ) | .864 | |||||
Outstanding
at December 31, 2007
|
28,705,170 | $ | .600 | |||||
Options
Granted
|
3,694,444 | .091 | ||||||
Options
Forfeited
|
(10,916,862 | ) | 1.619 | |||||
Options
Cancelled
|
(5,500,000 | ) | .317 | |||||
Outstanding
at December 31, 2008
|
15,982,752 | $ | .350 |
Warrants
Class A
|
Warrants
Class B
|
Weighted Average
Exercise Price
|
||||||||||
Outstanding
at December 31, 2006
|
3,736,701 | 1,801,095 | $ | 1.994 | ||||||||
Warrants
Granted
|
8,121,428 | 3,914,285 | 0.242 | |||||||||
Warrants
Exercised
|
(3,750,000 | ) | — | 0.200 | ||||||||
Outstanding
at December 31, 2007
|
8,108,129 | 5,715,380 | $ | 0.330 | ||||||||
Warrants
Granted
|
5,879,075 | 3,919,383 | 0.252 | |||||||||
Warrants
Exercised
|
— | — | — | |||||||||
Outstanding
at December 31, 2008
|
13,987,204 | 9,634,763 | $ | 0.253 |
Risk
free interest rate
|
.75 - 4.50 | % | ||
Expected
life
|
2 -
5 years
|
|||
Expected
volatility
|
58 - 142 | % | ||
Expected
dividend yield
|
0 | % |
a.
|
Seeking
to recruit board members independent of
management;
|
b.
|
Granting
Board committees standing authority to retain counsel and special or
expert advisors of their own
choice;
|
c.
|
Seeking
outside review of acquisition
transactions
|
d.
|
Establishment
of an audit committee
|
e.
|
Upon
adequate funding, hiring additional staff leading to the segregation of
duties to enable a better control
environment
|
Name
|
Age
|
Position
with Company
|
||
David
A. Christian
|
60
|
Chief
Executive Officer and Chairman of the Board of
Directors
|
||
Thomas
Seifert
|
38
|
Chief
Financial Officer
|
||
Maj.
Gen. Wayne P. Jackson (USA-Ret.)
|
80
|
Director
|
||
William
J. Hotz
|
Director
|
Name & Principal
Position
|
Year
|
Salary ($)
|
Bonus
($)
|
Stock
Awards
($)
|
Option
Awards
($)
|
Non-
Equity
Incentive
Plan
Compensation ($)
|
Change in Pension
Value and Non-
Qualified Deferred
Compensation
Earnings ($)
|
All Other
Compensation
($)
|
Total ($)
|
||||||||||||||
Jonathan
Leinwand, CEO, Director
|
2008
|
34,599
|
—
|
55,000
|
—
|
—
|
—
|
48,205
|
137,804
|
||||||||||||||
Jonathan
Leinwand, CEO, Director
|
2007
|
46,153
|
—
|
240,000
|
—
|
—
|
—
|
—
|
286,153
|
Option Awards
|
Stock Awards
|
||||||||||||||||||||||||||||||||
Name
|
Number
of
Securities
Underlying
Unexercised
Options (#)
Exercisable
|
Number
of
Securities
Underlying
Unexercised
Options (#)
Unexercisable
|
Equity
Incentive
Plan Awards:
Number of
Securities
Underlying
Unexercised
Unearned
Options (#)
|
Option
Exercise
Price
($)
|
Option
Expiration
Date
|
Number
of
Shares
or Units
of Stock
That
Have
Not
Vested
(#)
|
Market
Value of
Shares
or
Units of
Stock
That
Have
Not
Vested
($)
|
Equity
Incentive
Plan
Awards:
Number of
Unearned
Shares,
Units or
Other Rights
That Have
Not Vested
(#)
|
Equity
Incentive
Plan
Awards:
Market or
Payout
Value of
Unearned
Shares,
Units or
Other Rights
That Have
Not Vested
($)
|
||||||||||||||||||||||||
Jonathan
Leinwand
|
921,052 | — | — | 0.190 |
May
22, 2010
|
— | — | — | — | ||||||||||||||||||||||||
1,400,000 | — | — | 0.105 |
October
18, 2010
|
— | — | — | — | |||||||||||||||||||||||||
2,916,667 | — | — | 0.090 |
January
10, 2011
|
— | — | — | — |
Name
|
Fees
Earned or
Paid in
Cash
($)
|
Stock Awards
($)
|
Option
Awards ($)
|
Non-Equity
Incentive
Plan
Compensation
($)
|
Non-Qualified
Deferred
Compensation
Earnings
($)
|
All
Other
Compensation ($)
|
Total ($)
|
|||||||||||||||||||||
(a)
|
(b)
|
(c)
|
(d)
|
(f)
|
(g)
|
(j)
|
||||||||||||||||||||||
Przemyslaw
Kostro, Chairman (2007)
|
— | — | 18,750 | — | — | — | 18,750 | |||||||||||||||||||||
Patrick
Heyn (2007)
|
— | — | — | — | — | — | — | |||||||||||||||||||||
Michael
Castellano (2007
|
— | — | — | — | — | — | — | |||||||||||||||||||||
Peter
Khoury (2007)
|
103,332 | 76,099 | 278,968 | — | — | — | 458,399 |
Title of Class
|
Name & Address of
Beneficial
|
Amount and
Beneficial
|
Nature of
Ownership
|
Percentage
of Class (1)
|
|||||||
Common
Stock
|
David
A. Christian, CEO and Chairman
101
NE 3 rd
Ave, Suite 1500,
Fort
Lauderdale, Florida 33301
|
250,000 |
Direct
|
0.11 | % | ||||||
Common
Stock
|
Thomas
Seifert, CFO
101
NE 3 rd
Ave, Suite 1500,
Fort
Lauderdale, Florida 33301
|
6,185,586 |
Direct
and
Indirect
|
2.74 | % | ||||||
Common
Stock
|
Wayne
Jackson, Director
101
NE 3 rd
Ave, Suite 1500,
Fort
Lauderdale, Florida 33301
|
250,000 |
Direct
|
0.11 | % | ||||||
Common
Stock
|
William
Hotz, Director
101
NE 3 rd
Ave, Suite 1500,
Fort
Lauderdale, Florida 33301
|
50,000 |
Direct
|
0.02 | % | ||||||
Total
of all Officers and Directors as a Group
|
6,735,586 | 2.98 | % |
Amount
|
||||||||
Type of Fee
|
Fiscal
Year 2008
|
Fiscal
Year 2007
|
||||||
Audit(1)
|
$ | 299,260 | $ | 50,858 | ||||
Audit
Related(2)
|
— | — | ||||||
Taxes
(3)
|
— | — | ||||||
All
Other (4)
|
— | — | ||||||
Total
|
$ | 299,260 | $ | 50,858 |
(1)
|
This
category consists of fees for the audit of our annual financial statements
included in the Company’s annual report on Form 10-KSB and review of
the financial statements included in the Company’s quarterly reports on
Form 10-QSB. This category also includes advice on audit and
accounting matters that arose during, or as a result of, the audit or the
review of interim financial statements, statutory audits required by
non-U.S. jurisdictions and the preparation of an annual “management
letter” on internal control matters.
|
(2)
|
Represents
services that are normally provided by the independent auditors in
connection with statutory and regulatory filings or engagements for those
fiscal years, aggregate fees charged for assurance and related services
that are reasonably related to the performance of the audit and are not
reported as audit fees. These services include consultations regarding
Sarbanes-Oxley Act requirements, various SEC filings and the
implementation of new accounting requirements.
|
(3)
|
Represents
aggregate fees charged for professional services for tax compliance and
preparation, tax consulting and advice, and tax
planning.
|
(4)
|
Represents
aggregate fees charged for products and services other than those services
previously reported.
|
Exhibit 31.1
|
Certification
of the Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002
|
Exhibit 31.2
|
Certification
of the Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002
|
Exhibit 32.1
|
Certification
of the Chief Executive Officer pursuant to U.S.C. Section 1350 as adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of
2002
|
Exhibit 32.2
|
Certification
of the Chief Financial Officer pursuant to U.S.C. Section 1350 as adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of
2002
|
SANSWIRE
CORP.
|
||
By:
|
/s/ David A. Christian
|
|
Name:
David A. Christian,
Title:
Chief Executive Officer and Chairman of the Board
of Directors (Principal Executive Officer) |
||
Dated
September 22, 2009
|
||
By:
|
/s/Thomas Seifert
|
|
Name:
Thomas Seifert
|
||
Title:
Chief Financial
Officer
|
SIGNATURE
|
TITLE
|
DATE
|
||
/s/ David Christian
|
Chief
Executive Officer and Chairman of the
Board
of Directors
|
September
22, 2009
|
||
David
Christian
|
Officer
and Director
|
|||
/s/ Maj. Gen.
Wayne P. Jackson (USA-Ret.)
|
Director
|
September
22, 2009
|
||
Maj.
Gen. Wayne P. Jackson (USA-Ret.)
|
||||
/s/ William
Hotz
|
Director
|
September
22, 2009
|
||
William
Hotz
|