DELAWARE
|
04-3005815
|
|
(State
or other jurisdiction of
|
(I.R.S.
Employer
|
|
incorporation
or organization)
|
Identification
No.)
|
|
129
MORGAN DRIVE, NORWOOD, MASSACHUSETTS 02062
|
||
(Address
of principal executive offices)
|
||
(781)
551-9450
|
||
(Registrant’s
telephone number, including area code)
|
||
NOT
APPLICABLE
|
||
(Former
name, former address and former fiscal year,
|
||
if
changed since last report)
|
Large
accelerated filer o
|
Accelerated
filer o
|
Non-accelerated
filer o
(
Do not check if a smaller
Reporting
company)
|
Smaller
reporting company x
|
PART I - FINANCIAL
INFORMATION
|
|
Item 1 - Financial
Statements
|
|
3
|
|
4
|
|
5
|
|
6
|
|
25
|
|
36
|
|
36
|
|
PART II - OTHER
INFORMATION
|
|
36
|
|
38
|
|
39
|
|
39
|
|
41
|
|
41
|
|
41
|
|
43
|
JUNE
30,
|
DECEMBER 31,
|
|||||||
2009
|
2008
|
|||||||
(Unaudited)
|
(Audited)
|
|||||||
ASSETS
|
||||||||
Current
assets
|
||||||||
Cash
and cash equivalents
|
$ | — | $ | — | ||||
Accounts
receivable, net of allowance for doubtful accounts of $9,377 in 2009 and
2008
|
— | — | ||||||
Prepaid
expenses and other current assets
|
42,152 | 8,335 | ||||||
Total
current assets
|
42,152 | 8,335 | ||||||
Property
and equipment, net
|
79,074 | 111,152 | ||||||
Other
assets
|
||||||||
Patents,
net
|
121,463 | 148,889 | ||||||
$ | 242,689 | $ | 268,376 | |||||
LIABILITIES
AND STOCKHOLDERS’ DEFICIENCY
|
||||||||
Current
liabilities
|
||||||||
Bank overdraft
|
$ | 24,300 | $ | 49,236 | ||||
Accounts payable and accrued expenses
|
2,650,817 | 2,267,273 | ||||||
Officer loans and notes payable
|
914,291 | 783,524 | ||||||
Shareholder loans and notes payable
|
1,037,471 | 882,431 | ||||||
Other loans and notes payable
|
705,070 | 259,622 | ||||||
Total
current liabilities
|
5,331,949 | 4,242,086 | ||||||
Commitments
and Contingencies
|
— | — | ||||||
Stockholders’
deficiency
|
||||||||
Preferred
stock, par value $0.0001 per share; 5,000,000 shares authorized, none
issued and outstanding
|
— | — | ||||||
Common
stock, $0.01 par value; 40,000,000 shares authorized, 12,132,332 issued
and outstanding at June 30, 2009 and December 31, 2008
|
121,323 | 121,323 | ||||||
Additional
paid-in capital
|
18,890,539 | 18,786,046 | ||||||
Accumulated
deficit
|
(21,891,704 | ) | (21,891,704 | ) | ||||
Accumulated
deficit during development stage
|
(2,209,418 | ) | (989,375 | ) | ||||
Total
stockholders’ deficiency
|
(5,089,260 | ) | (3,973,710 | ) | ||||
$ | 242,689 | $ | 268,376 |
Three
Months Ended June 30,
|
Six
Months Ended June 30,
|
Cumulative
from Re-entering Development Stage on October 1, 2008 to June 30,
2009
|
||||||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||||||
Revenues
|
||||||||||||||||||||
Product
sales
|
$ | — | $ | — | $ | — | $ | 21,951 | $ | — | ||||||||||
Royalties
|
— | 25,606 | — | 25,606 | — | |||||||||||||||
— | 25,606 | — | 47,557 | — | ||||||||||||||||
Costs
and expenses
|
||||||||||||||||||||
Product
sales
|
— | — | — | 696 | — | |||||||||||||||
Research
and development
|
159,072 | 366,111 | 433,743 | 779,198 | 912,822 | |||||||||||||||
Selling,
general and administrative
|
272,752 | 804,059 | 604,365 | 1,488,390 | 1,042,967 | |||||||||||||||
431,824 | 1,170,170 | 1,038,108 | 2,268,284 | 1,955,789 | ||||||||||||||||
Operating
loss
|
(431,824 | ) | (1,144,564 | ) | (1,038,108 | ) | (2,220,727 | ) | (1,955,789 | ) | ||||||||||
Other
income (expense)
|
||||||||||||||||||||
Interest
and other expense
|
(98,424 | ) | (33,463 | ) | (183,041 | ) | (46,940 | ) | (255,419 | ) | ||||||||||
Interest
and other income
|
1,000 | 6,401 | 1,106 | 7,644 | 1,790 | |||||||||||||||
(97,424 | ) | (27,062 | ) | (181,935 | ) | (39,296 | ) | (253,629 | ) | |||||||||||
Net
loss
|
$ | (529,248 | ) | $ | (1,171,626 | ) | $ | (1,220,043 | ) | $ | (2,260,023 | ) | $ | (2,209,418 | ) | |||||
Accumulated
deficit - beginning
|
$ | (23,571,874 | ) | $ | (19,948,965 | ) | $ | (22,881,079 | ) | $ | (18,860,568 | ) | $ | — | ||||||
Accumulated
deficit - ending
|
$ | (24,101,122 | ) | $ | (21,120,591 | ) | $ | (24,101,122 | ) | $ | (21,120,591 | ) | $ | (2,209,418 | ) | |||||
Basic
and diluted loss per common share
|
$ | (0.04 | ) | $ | (0.10 | ) | $ | (0.10 | ) | $ | (0.19 | ) | $ | (0.18 | ) | |||||
Weighted
average common shares outstanding - basic and diluted
|
12,132,332 | 12,110,772 | 12,132,332 | 12,039,552 | 12,132,332 |
SIX
MONTHS ENDED
JUNE
30,
|
Cumulative
from Re-entering Development Stage on
OCTOBER
1, 2008
through
|
|||||||||||
2009
|
2008
|
JUNE
30, 2009
|
||||||||||
Cash
flows from operations
|
||||||||||||
Net
loss
|
$ | (1,220,043 | ) | $ | (2,260,023 | ) | $ | (2,209,418 | ) | |||
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
||||||||||||
Provision
for doubtful accounts
|
— | (1,193 | ) | — | ||||||||
Depreciation
and amortization
|
51,450 | 43,840 | 108,901 | |||||||||
Stock
compensation expense for employees and directors
|
45,471 | 32,767 | 73,850 | |||||||||
Original
issue discount
|
53,377 | 12,581 | 75,862 | |||||||||
Termination
of license
|
— | 22,329 | — | |||||||||
Patent
impairment
|
17,267 | — | 205,674 | |||||||||
Changes
in operating assets and liabilities:
|
||||||||||||
Accounts
receivable
|
— | 11,729 | — | |||||||||
Prepaid
expenses and other current assets
|
(33,817 | ) | 33,184 | (7,039 | ) | |||||||
Accounts
payable and accrued expenses
|
383,543 | 903,776 | 778,582 | |||||||||
Net
cash used in operating activities
|
(702,752 | ) | (1,201,010 | ) | (973,588 | ) | ||||||
Cash
flows from investing activities
|
||||||||||||
Purchases
of property and equipment
|
— | (8,322 | ) | — | ||||||||
Patent
costs
|
(9,212 | ) | (55,736 | ) | (31,328 | ) | ||||||
Net
cash used by investing activities
|
(9,212 | ) | (64,058 | ) | (31,328 | ) | ||||||
Cash
flows from financing activities
|
||||||||||||
Bank
overdraft
|
(24,936 | ) | — | 20,016 | ||||||||
Proceeds
for shareholder loans and notes payable
|
156,000 | 465,000 | 334,000 | |||||||||
Proceeds
from officer loans and notes payable
|
130,900 | 355,000 | 155,900 | |||||||||
Proceeds
from other loans and notes payable
|
450,000 | — | 495,000 | |||||||||
Proceeds
from sale of equity securities
|
— | 164,000 | — | |||||||||
Net
cash provided by financing activities
|
711,964 | 984,000 | 1,004,916 | |||||||||
Increase
(decrease) in cash and cash equivalents
|
- | (281,068 | ) | - | ||||||||
Cash
and cash equivalents — beginning
|
- | 320,524 | - | |||||||||
Cash
and cash equivalents — ending
|
$ | — | $ | 39,456 | $ | — | ||||||
Supplemental
Cash Flow Information:
|
||||||||||||
Cash
paid for interest
|
$ | — | $ | 5,933 | $ | — | ||||||
Warrants
issued in connection with notes payable – non-cash
|
$ | 59,023 | $ | 29,128 | $ | 69,865 | ||||||
Income
taxes
|
$ | — | $ | — | $ | — |
Stock Options
|
Shares
|
Weighted-
Average
Exercise
Price
|
Weighted-
Average
Remaining
Contractual
Term
|
|||||
Outstanding
at December 31, 2008
|
3,068,100
|
$
|
4.4048
|
|||||
Granted
|
—
|
|||||||
Exercised
|
—
|
|||||||
Cancelled
or expired
|
80,000
|
0.6933
|
||||||
Outstanding
at June 30, 2009
|
2,988,100
|
$
|
4.5042
|
4.6168
|
||||
Vested
at June 30, 2009
|
2,615,500
|
$
|
5.0116
|
4.1188
|
||||
Exercisable
at June 30, 2009
|
2,615,500
|
$
|
5.0116
|
4.1188
|
Options Outstanding
|
Options Exercisable
|
||||||||||||
Weighted
|
|||||||||||||
Average
|
Weighted
|
Weighted
|
|||||||||||
Remaining
|
Average
|
Average
|
|||||||||||
Range of Exercise
|
Number
|
Contractual
|
Exercise
|
Number
|
Exercise
|
||||||||
Prices
|
Outstanding
|
Term
|
Price
|
Exercisable
|
Price
|
||||||||
$0.25
— 1.69
|
1,089,900
|
6.7143
|
$
|
1.0214
|
717,300
|
$
|
1.0677
|
||||||
$2.71
— 6.59
|
1,299,200
|
2.7644
|
$
|
5.4017
|
1,299,200
|
$
|
5.4017
|
||||||
$8.45
— 12.15
|
599,000
|
4.8180
|
$
|
8.8883
|
599,000
|
$
|
8.8883
|
||||||
Total
at June 30, 2009
|
2,988,100
|
4.6168
|
$
|
4.5042
|
2,515,500
|
$
|
5.0116
|
Accounts
Receivable
|
June
30,
|
December
31,
|
|||||
2009
|
2008
|
||||||
(Audited)
|
|||||||
Distributor
|
$
|
—
|
$
|
—
|
|||
Direct
customers
|
9,377
|
9,377
|
|||||
$
|
9,377
|
$
|
9,377
|
||||
Less
allowance for doubtful accounts
|
$
|
(9,377
|
)
|
(9,377
|
)
|
||
Net
accounts receivable
|
$
|
—
|
$
|
—
|
Property
and Equipment
|
June
30,
|
December 31,
|
|||||
2009
|
2008
|
||||||
(Audited)
|
|||||||
Equipment
|
$
|
189,781
|
$
|
189,781
|
|||
Software
|
32,943
|
32,943
|
|||||
Furniture
and fixtures
|
22,047
|
22,047
|
|||||
Leasehold
improvements
|
92,892
|
92,892
|
|||||
$
|
337,663
|
$
|
337,663
|
||||
Less
accumulated depreciation
|
(258,589
|
)
|
(226,511
|
)
|
|||
$
|
79,074
|
$
|
111,152
|
|
|
Description
|
Depreciable Lives
|
||
Equipment
|
5
years
|
||
Software
|
3
years
|
||
Furniture
and fixtures
|
7
years
|
||
Leasehold
improvements
|
Term
of lease
|
|
Gross
Carrying
Value
|
Accumulated
Amortization
|
Accumulated
Impairment
|
Net
Book Value
|
||||
December
31, 2008
|
$414,523
|
(37,227)
|
(228,407)
|
$148,889
|
|||
March
31, 2009
|
$420,524
|
(46,833)
|
(245,674)
|
$128,017
|
|||
June
30, 2009
|
$423,736
|
(56,599)
|
(245,674)
|
$121,463
|
Year
ended December 31,
|
||||
Six
months ended December 2009
|
15,946 | |||
2010
|
34,558 | |||
2011
|
34,558 | |||
2012
|
34,558 | |||
2013
|
1,843 |
Accounts
Payable
|
June
30,
|
December 31,
|
|||||
2009
|
2008
|
||||||
(Audited)
|
|||||||
Legal
and accounting expenses
|
$
|
1,700,000
|
$
|
1,612,000
|
|||
Consulting
expenses
|
77,000
|
137,000
|
|||||
Interest
owed to Promissory Note holders
|
242,000
|
113,000
|
|||||
Corporate
insurance expenses
|
11,000
|
5,000
|
|||||
Director
and Advisory Committee fees
|
72,000
|
43,000
|
|||||
Rent
expenses
|
44,000
|
18,000
|
|||||
Other
expenses
|
294,000
|
184,000
|
|||||
$
|
2,440,000
|
$
|
2,112,000
|
Accrued
Expenses
|
June
30,
|
December 31,
|
|||||
2009
|
2008
|
||||||
(Audited)
|
|||||||
Accrued
audit expenses
|
$
|
105,000
|
$
|
60,000
|
|||
Accrued
legal expenses
|
22,000
|
15,000
|
|||||
Accrued
consulting expenses
|
47,000
|
56,000
|
|||||
Other
accrued expenses
|
5,000
|
24,000
|
|||||
$
|
179,000
|
$
|
155,000
|
Promissory
Notes and Loans Due To
David
Spiegel
|
|||||||||||||
Date
of
|
Maturity
|
Initial
|
Current
|
||||||||||
Promissory
Note
|
Amount
|
Date
|
Interest
Rate
|
Interest
Rate
|
|||||||||
December
11, 2007
|
$ | 150,000 |
March
10, 2008
|
8.00 | % | 12.00 | % | ||||||
February
21, 2008
|
100,000 |
August
19, 2008
|
8.00 | % | 12.00 | % | |||||||
March
20, 2008
|
100,000 |
September
16, 2008
|
8.00 | % | 12.00 | % | |||||||
April
1, 2008
|
50,000 |
September
28, 2008
|
8.00 | % | 12.00 | % | |||||||
May
15, 2008
|
50,000 |
November
11, 2008
|
8.00 | % | 12.00 | % | |||||||
June
16, 2008
|
65,000 |
December
13, 2008
|
8.00 | % | 12.00 | % | |||||||
June
18, 2008
|
50,000 |
December
15, 2008
|
8.00 | % | 12.00 | % | |||||||
July
15, 2008
|
50,000 |
January
11, 2009
|
8.00 | % | 12.00 | % | |||||||
July
28, 2008
|
50,000 |
January
24, 2009
|
8.00 | % | 12.00 | % | |||||||
August
12, 2008
|
35,000 |
February
8, 2009
|
8.00 | % | 12.00 | % | |||||||
August
27, 2008
|
35,000 |
February
23, 2009
|
8.00 | % | 12.00 | % | |||||||
September
5, 2008
|
35,000 |
March
4, 2009
|
8.00 | % | 12.00 | % | |||||||
October
27, 2008
|
35,000 |
April
25, 2009
|
8.00 | % | 12.00 | % | |||||||
January
6, 2009
|
80,000 |
July
5, 2009
|
8.00 | % | 12.00 | % | |||||||
March
19, 2009
|
64,000 |
September
15, 2009
|
8.00 | % | 12.00 | % | |||||||
May
19, 2009
|
35,000 |
November
15, 2009
|
8.00 | % | 12.00 | % | |||||||
June
10, 2009
|
25,000 |
December
7, 2009
|
8.00 | % | 12.00 | % | |||||||
July
1, 2009
|
32,000 |
December
28, 2009
|
8.00 | % | 12.00 | % | |||||||
$ | 1,041,000 |
Promissory
Notes and Loans Due To
Herbert
M. Stein
|
|||||||||||||
Date
of
|
Maturity
|
Initial
|
Current
|
||||||||||
Promissory
Note
|
Amount
|
Date
|
Interest
Rate
|
Interest
Rate
|
|||||||||
December
11, 2007
|
$ | 250,000 |
March
10, 2008
|
8.00 | % | 12.00 | % | ||||||
February
21, 2008
|
100,000 |
August
19, 2008
|
8.00 | % | 12.00 | % | |||||||
March
20, 2008
|
50,000 |
September
16, 2008
|
8.00 | % | 12.00 | % | |||||||
April
1, 2008
|
50,000 |
September
28, 2008
|
8.00 | % | 12.00 | % | |||||||
May
15, 2008
|
50,000 |
November
11, 2008
|
8.00 | % | 12.00 | % | |||||||
June
16, 2008
|
35,000 |
December
13, 2008
|
8.00 | % | 12.00 | % | |||||||
June
18, 2008
|
40,000 |
December
15, 2008
|
8.00 | % | 12.00 | % | |||||||
July
15, 2008
|
30,000 |
January
11, 2009
|
8.00 | % | 12.00 | % | |||||||
July
28, 2008
|
50,000 |
January
24, 2009
|
8.00 | % | 12.00 | % | |||||||
August
12, 2008
|
35,000 |
February
8, 2009
|
8.00 | % | 12.00 | % | |||||||
August
27, 2008
|
35,000 |
February
23, 2009
|
8.00 | % | 12.00 | % | |||||||
September
5, 2008
|
35,000 |
March
4, 2009
|
8.00 | % | 12.00 | % | |||||||
October
27, 2008
|
25,000 |
April
25, 2009
|
8.00 | % | 12.00 | % | |||||||
February
2, 2009
|
30,000 |
August
1, 2009
|
8.00 | % | 12.00 | % | |||||||
February
17, 2009
|
10,000 |
August
16, 2009
|
8.00 | % | 12.00 | % | |||||||
March
19, 2009
|
25,900 |
September
15, 2009
|
8.00 | % | 12.00 | % | |||||||
April
13, 2009
|
33,000 |
October
10, 2009
|
8.00 | % | 12.00 | % | |||||||
May
18, 2009
|
12,000 |
November
14, 2009
|
8.00 | % | 12.00 | % | |||||||
July
1, 2009
|
20,000 |
December
28, 2009
|
8.00 | % | 12.00 | % | |||||||
$ | 915,900 |
Promissory
Notes and Loans Due To
Robert
Schacter et al
|
|||||||||||||
Date
of
|
Maturity
|
Initial
|
Current
|
||||||||||
Promissory
Note
|
Amount
|
Date
|
Interest
Rate
|
Interest
Rate
|
|||||||||
September
5, 2008
|
$ | 140,000 |
March
4, 2009
|
8.00 | % | 12.00 | % | ||||||
October
27, 2008
|
100,000 |
April
25, 2009
|
8.00 | % | 12.00 | % | |||||||
January
8, 2009
|
100,000 |
July
7, 2009
|
8.00 | % | 12.00 | % | |||||||
February
2, 2009
|
50,000 |
August
1, 2009
|
8.00 | % | 12.00 | % | |||||||
February
17, 2009
|
50,000 |
August
16, 2009
|
8.00 | % | 12.00 | % | |||||||
March
19, 2009
|
50,000 |
September
15, 2009
|
8.00 | % | 12.00 | % | |||||||
April
13, 2009
|
20,000 |
October
10, 2009
|
8.00 | % | 12.00 | % | |||||||
June
10, 2009
|
25,000 |
December
7, 2009
|
8.00 | % | 12.00 | % | |||||||
November
5, 2009*
|
25,000 |
May
4, 2010
|
8.00 | % | 8.00 | % | |||||||
$ | 560,000 |
Promissory
Notes and Loans Due To
Others
|
|||||||||||||
Date
of
|
Maturity
|
Initial
|
Current
|
||||||||||
Promissory
Note
|
Amount
|
Date
|
Interest
Rate
|
Interest
Rate
|
|||||||||
July
28, 2008
|
$ | 20,000 |
March
4, 2009
|
8.00 | % | 12.00 | % | ||||||
October
27, 2008
|
6,000 |
April
25, 2009
|
8.00 | % | 12.00 | % | |||||||
January
6, 2009
|
500 |
July
5, 2009
|
8.00 | % | 12.00 | % | |||||||
February
17, 2009
|
37,000 |
August
16, 2009
|
8.00 | % | 12.00 | % | |||||||
March
19, 2009
|
500 |
September
15, 2009
|
8.00 | % | 12.00 | % | |||||||
April
13, 2009
|
61,500 |
August
16, 2009
|
8.00 | % | 12.00 | % | |||||||
May
18, 2009
|
32,500 |
November
14, 2009
|
8.00 | % | 12.00 | % | |||||||
$ | 158,000 |
Officer
Loans
Herbert
M. Stein
|
Shareholder
Loans
David
Spiegel
|
Total
|
|||||||||
Total
proceeds from Loans and Promissory Notes
|
$
|
915,900
|
$
|
1,041,000
|
$
|
1,956,900
|
|||||
Discount (Fair
Market Value of Warrants)
|
(1,609
|
)
|
(3,529
|
)
|
(5,138
|
)
|
|||||
|
$
|
914,291
|
$
|
1,037,471
|
$
|
1,951,762
|
Loans
Robert
Schacter et al
|
Loans
Others
|
Total
|
|||||||||
Total
proceeds from Loans and Promissory Notes
|
$
|
560,000
|
$
|
158,000
|
$
|
718,000
|
|||||
Discount
(Fair Market Value of Warrants)
|
(8,547
|
)
|
(4,384
|
)
|
(12,931
|
)
|
|||||
|
$
|
551,453
|
$
|
153,616
|
$
|
705,069
|
David
Spiegel
|
||||||||
Stock
Price
|
Risk
Free
|
|||||||
Number
of
|
At
Date of
|
Term
of
|
Strike
|
Interest
|
Value
Per
|
|||
Date
of Warrant
|
Shares
|
Issuance
|
Warrant
|
Price
|
Rate
|
Volatility
|
Warrant
|
Total
Value
|
February
21, 2008
|
10,000
|
$0.65
|
3
Years
|
$1.00
|
2.23
|
98.45824%
|
$0.3462
|
$3,462.00
|
March
20, 2008
|
10,000
|
$0.70
|
3
Years
|
$1.00
|
1.71
|
99.87467%
|
$0.3867
|
3,867.00
|
April
1, 2008
|
5,000
|
$0.85
|
3
Years
|
$1.00
|
1.94
|
100.00925%
|
$0.5042
|
2,526.00
|
May
15, 2008
|
5,000
|
$0.83
|
3
Years
|
$1.00
|
2.70
|
102.78266%
|
$0.5036
|
2,518.00
|
June
16, 2008
|
6,500
|
$0.63
|
3
Years
|
$1.00
|
3.33
|
104.12541%
|
$0.3555
|
2,310.75
|
June
18, 2008
|
5,000
|
$0.61
|
3
Years
|
$1.00
|
3.19
|
104.07197%
|
$0.3397
|
1,698.50
|
July
15, 2008
|
5,000
|
$0.87
|
3
Years
|
$1.00
|
2.70
|
104.55357%
|
$0.5429
|
2,714.50
|
July
28, 2008
|
5,000
|
$0.75
|
3
Years
|
$1.00
|
2.90
|
104.54508%
|
$0.4481
|
2,240.60
|
August
12, 2008
|
3,500
|
$0.75
|
3
Years
|
$1.00
|
2.73
|
104.93498%
|
$0.4488
|
1,570.80
|
August
27, 2008
|
3,500
|
$0.85
|
3
Years
|
$1.00
|
2.58
|
106.26182%
|
$0.5331
|
1,865.85
|
September
5, 2008
|
3,500
|
$0.86
|
3
Years
|
$1.00
|
2.44
|
106.21122%
|
$0.5404
|
1,891.40
|
October
27, 2008
|
3,500
|
$0.60
|
3
Years
|
$1.00
|
1.83
|
108.82589%
|
$0.3431
|
1,200.85
|
January
6, 2009
|
8,000
|
$0.75
|
3
Years
|
$1.00
|
1.10
|
108.80131%
|
$0.4566
|
3,652.80
|
March
19, 2009
|
6,400
|
$0.68
|
3
Years
|
$1.00
|
1.21
|
109.80676%
|
$0.4057
|
2,596.48
|
May
19, 2009
|
3,500
|
$0.70
|
3
Years
|
$1.00
|
1.37
|
111.74849%
|
$0.4288
|
1,500.80
|
June
10, 2009
|
2,500
|
$0.60.
|
3
Years
|
$1.00
|
2.00
|
126.10551%
|
$0.3959
|
989.75
|
Total
|
85,900
|
$36,605.98
|
Herbert
M. Stein
|
||||||||
Stock
Price
|
Risk
Free
|
|||||||
Number
of
|
At
Date of
|
Term
of
|
Strike
|
Interest
|
Value
Per
|
|||
Date
of Warrant
|
Shares
|
Issuance
|
Warrant
|
Price
|
Rate
|
Volatility
|
Warrant
|
Total
Value
|
February
21, 2008
|
10,000
|
$0.65
|
3
Years
|
$1.00
|
2.23
|
98.45824%
|
$0.3462
|
$3,462.00
|
March
20, 2008
|
5,000
|
$0.70
|
3
Years
|
$1.00
|
1.71
|
99.87467%
|
$0.3867
|
1,933.50
|
April
1, 2008
|
5,000
|
$0.85
|
3
Years
|
$1.00
|
1.94
|
100.00925%
|
$0.5042
|
2,526.00
|
May
15, 2008
|
5,000
|
$0.83
|
3
Years
|
$1.00
|
2.70
|
102.78266%
|
$0.5036
|
2,518.00
|
June
16, 2008
|
3,500
|
$0.63
|
3
Years
|
$1.00
|
3.33
|
104.12541%
|
$0.3555
|
1,244.25
|
June
18, 2008
|
4,000
|
$0.61
|
3
Years
|
$1.00
|
3.19
|
104.07197%
|
$0.3397
|
1,358.80
|
July
15, 2008
|
3,000
|
$0.87
|
3
Years
|
$1.00
|
2.70
|
104.55357%
|
$0.5429
|
1,628.70
|
July
28, 2008
|
5,000
|
$0.75
|
3
Years
|
$1.00
|
2.90
|
104.545
08%
|
$0.4481
|
2,240.60
|
August
12, 2008
|
3,500
|
$0.75
|
3
Years
|
$1.00
|
2.73
|
104.93498%
|
$0.4488
|
1,570.80
|
August
27, 2008
|
3,500
|
$0.85
|
3
Years
|
$1.00
|
2.58
|
106.26182%
|
$0.5331
|
1,865.85
|
September
5, 2008
|
3,500
|
$0.86
|
3
Years
|
$1.00
|
2.44
|
106.21122%
|
$0.5404
|
1,891.40
|
October
27, 2008
|
2,500
|
$0.60
|
3
Years
|
$1.00
|
1.83
|
108.82589%
|
$0.3431
|
857.75
|
February
2, 2009
|
3,000
|
$0.70
|
3
Years
|
$1.00
|
1.27
|
109.04276%
|
$0.4188
|
1,256.40
|
February
17, 2009
|
1,000
|
$0.83
|
3
Years
|
$1.00
|
1.22
|
109.04322%
|
$0.5219
|
521.90
|
March
19, 2009
|
2,590
|
$0.68
|
3
Years
|
$1.00
|
1.21
|
109.80676%
|
$0.4057
|
1,050.76
|
April
13, 2009
|
3,300
|
$0.60
|
3
Years
|
$1.00
|
1.27
|
110.59204%
|
$0.3469
|
1,144.77
|
May
18, 2009
|
1,200
|
0.70
|
3
Years
|
$1.00
|
1.36
|
111.77410%
|
$0.4288
|
514.56
|
Total
|
64,590
|
$27,585.94
|
Robert
Schacter et al*
|
||||||||
Stock
Price
|
Risk
Free
|
|||||||
Number
of
|
At
Date of
|
Term
of
|
Strike
|
Interest
|
Value
Per
|
|||
Date
of Warrant
|
Shares
|
Issuance
|
Warrant
|
Price
|
Rate
|
Volatility
|
Warrant
|
Total
Value
|
September
5, 2008
|
14,000
|
$0.86
|
3
Years
|
$1.00
|
2.44
|
106.21122%
|
$0.5404
|
$7,565.60
|
October
27, 2009
|
25,000
|
$0.60
|
3
Years
|
$1.00
|
1.83
|
108.82589%
|
$0.3431
|
8,577.50
|
January
8, 2009
|
25,000
|
$0.90
|
3
Years
|
$1.00
|
1.16
|
108.85621%
|
$0.5777
|
14,442.50
|
February
2, 2009
|
12,500
|
$0.70
|
3
Years
|
$1.00
|
1.27
|
109.04276%
|
$0.4188
|
5,235.00
|
February
17, 2009
|
12,500
|
$0.83
|
3
Years
|
$1.00
|
1.22
|
109.04322%
|
$0.5219
|
6,523.75
|
March
19, 2009
|
12,500
|
$0.68
|
3
Years
|
$1.00
|
1.21
|
109.80676%
|
$0.4057
|
5,071.25
|
April
13, 2009
|
5,000
|
$0.60
|
3
Years
|
$1.00
|
1.27
|
110.59204%
|
$0.3469
|
1,734.50
|
June
10, 2009
|
6,250
|
$0.60.
|
3
Years
|
$1.00
|
2.00
|
126.10551%
|
$0.3959
|
2,474.38
|
Total
|
112,750
|
$51,624.48
|
Others
|
||||||||
Stock
Price
|
Risk
Free
|
|||||||
Number
of
|
At
Date of
|
Term
of
|
Strike
|
Interest
|
Value
Per
|
|||
Date
of Warrant
|
Shares
|
Issuance
|
Warrant
|
Price
|
Rate
|
Volatility
|
Warrant
|
Total
Value
|
July
28, 2008
|
2,000
|
$0.75
|
3
Years
|
$1.00
|
2.90
|
104.545
08%
|
$0.4460
|
$892.00
|
October
27, 2008
|
600
|
$0.60
|
3
Years
|
$1.00
|
1.83
|
108.82589%
|
$0.3431
|
205.86
|
January
6, 2009
|
50
|
$0.75
|
3
Years
|
$1.00
|
1.10
|
108.80131%
|
$0.4566
|
22.83
|
February
17, 2009
|
8,950
|
$0.83
|
3
Years
|
$1.00
|
1.22
|
109.04322%
|
$0.5219
|
4,671.01
|
March
19, 2009
|
50
|
$0.68
|
3
Years
|
$1.00
|
1.21
|
109.80676%
|
$0.4057
|
20.29
|
April
13, 2009
|
10,650
|
$0.60
|
3
Years
|
$1.00
|
1.27
|
110.59204%
|
$0.3469
|
3,694.49
|
May
18, 2009
|
3,200
|
0.70
|
3
Years
|
$1.00
|
1.36
|
111.77410%
|
$0.4288
|
1,372.15
|
May
19 2009
|
50
|
$0.70
|
3
Years
|
$1.00
|
1.37
|
111.74849%
|
$0.4288
|
21.44
|
Total
|
25,550
|
$10,900.07
|
December 31,
|
December
31,
|
||||||
2008
|
2007
|
||||||
Net operating loss
carryforwards
|
|||||||
Federal
|
$
|
19,000,000
|
$
|
15,000,000
|
|||
State
|
$
|
12,000,000
|
$
|
9,200,000
|
December 31,
|
December
31,
|
||||||
2008
|
2007
|
||||||
Business credits
available in the future
|
|||||||
Federal
|
$
|
940,000
|
$
|
980,000
|
|||
State
|
$
|
330,000
|
$
|
300,000
|
|
Significant
changes in our ownership may substantially reduce the available
carryforwards and related tax
benefits.
|
Amount
|
Risk
|
Total
|
||||||
Date
of
|
of
|
Number
|
Free
|
Value
|
Value
|
|||
Loan
or Promissory
|
Loan
or
|
Maturity
|
of
|
Interest
|
Per
|
of
|
||
Note
and Warrant
|
Note
|
Date
|
Interest
|
Warrants
|
Rate
|
Volatility
|
Warrant
|
Warrants
|
David
Spiegel
|
||||||||
November
5, 2009
|
$103,000
|
May
4, 2010
|
8.00%
|
10,300
|
1.44
|
131.4589%
|
$0.7681
|
$7,911.43
|
December
21, 2009
|
68,000
|
June
19, 2010
|
8.00%
|
6,800
|
1.42
|
133.8376%
|
$0.8029
|
5,459.72
|
January
24, 2010
|
4,665
|
July
24, 1010
|
8.00%
|
466
|
1.40
|
134.8047%
|
$0.7268
|
338.69
|
April
16, 2010
|
16,000
|
October
13, 2010
|
8.00%
|
1,600
|
1.56
|
136.4302%
|
$0.6800
|
1,088.00
|
June
4, 2010
|
14,000
|
December
1, 2010
|
8.00%
|
1,400
|
1.17
|
153.1282%
|
$0.3740
|
523.60
|
August
11, 2010
|
100,000
|
February
7, 2011
|
8.00%
|
10,000
|
0.81
|
157.1615%
|
$0.2115
|
2,115.00
|
$305,665
|
30,566
|
$17,436.44
|
Amount
|
Risk
|
Total
|
||||||
Date
of
|
of
|
Number
|
Free
|
Value
|
Value
|
|||
Loan
or Promissory
|
Loan
or
|
Maturity
|
of
|
Interest
|
Per
|
Of
|
||
Note
and Warrant
|
Note
|
Date
|
Interest
|
Warrants
|
Rate
|
Volatility
|
Warrant
|
Warrants
|
Herbert
M. Stein
|
||||||||
November
5, 2009
|
$42,500
|
May
4, 2010
|
8.00%
|
4,250
|
1.44
|
131.4589%
|
$0.7681
|
$3,264.43
|
December
21, 2009
|
83,500
|
June
19, 2010
|
8.00%
|
8,350
|
1.42
|
133.8376%
|
$0.8029
|
6,704.22
|
January
25, 2010
|
79,000
|
July
24, 2010
|
8.00%
|
7,900
|
1.40
|
134.8047%
|
$0.7268
|
5,741.72
|
February
22, 2010
|
66,000
|
August
21, 2010
|
8.00%
|
6,600
|
1.48
|
134.4382%
|
$0.5011
|
3,307.26
|
April
16, 2010
|
86,500
|
October
13, 2010
|
8.00%
|
8,650
|
1.56
|
136.4302%
|
$0.6800
|
5,882.00
|
June
4, 2010
|
116,000
|
December
1, 2010
|
8.00%
|
11,600
|
1.17
|
153.1282%
|
$0.3740
|
4,338.40
|
August
11, 20100
|
45,700
|
February
7, 2011
|
8.00%
|
4,570
|
0.81
|
157.1615%
|
$0.2115
|
1,002.51
|
$519,200
|
51,920
|
$30,240.54
|
Amount
|
Risk
|
Total
|
||||||
Date
of
|
of
|
Number
|
Free
|
Value
|
Value
|
|||
Loan
or Promissory
|
Loan
or
|
Maturity
|
of
|
Interest
|
Per
|
of
|
||
Note
and Warrant
|
Note
|
Date
|
Interest
|
Warrants
|
Rate
|
Volatility
|
Warrant
|
Warrants
|
Robert
Schacter et al
|
||||||||
November
5, 2009*
|
25,000
|
May
4, 2010
|
8.00%
|
10,000
|
1.44
|
131.4589%
|
$0.7681
|
$ 7,681.00
|
July
9, 2010**
|
25,000
|
|||||||
$50,000
|
10,000
|
$7,781.00
|
Amount
|
Risk
|
Total
|
|||||||
Date
of
|
of
|
Number
|
Free
|
Value
|
Value
|
||||
Loan
or Promissory
|
Loan
or
|
Maturity
|
of
|
Interest
|
Per
|
of
|
|||
Note
and Warrant
|
Note
|
Date
|
Interest
|
Warrants
|
Rate
|
Volatility
|
Warrant
|
Warrants
|
|
Others
|
|||||||||
November
5, 2009
|
$70,000
|
May
4, 2010
|
8.00%
|
16,000
|
1.44
|
131.4589%
|
$0.7681
|
$12,289.60
|
|
December
21, 2009
|
2,563
|
June
19, 2010
|
8.00%
|
256
|
1.42
|
133.8376%
|
$0.8029
|
205.54
|
|
January
25, 2010
|
30,000
|
July
24, 2010
|
8.00%
|
7,500
|
1.40
|
134.8047%
|
$0.7268
|
5,451.00
|
|
June
4, 2010
|
20,000
|
December
1, 2010
|
12.00%
|
27,500
|
1.17
|
153.1282%
|
$0.3740
|
10,285.00
|
|
$122,563
|
51,256
|
$28,231.14
|
Interest
|
||||
Note
Holder
|
Converted
|
|||
Herbert
M. Stein
|
$
|
204,098
|
||
Robert
Schacter, et al
|
82,024
|
|||
Total
interest converted
|
$
|
286,122
|
Number
of Interest
|
||||
Stock/Note
Holder
|
Warrants
Issued
|
|||
Herbert
M. Stein
|
118,510
|
|||
David
Spiegel
|
119,666
|
|||
Robert
Schacter et al
|
322,000
|
|||
Others
|
99,306
|
|||
Total
Warrants issued through August 11, 2010
|
659,482
|
For the Three-Month Period
Ended
June 30,
|
For the Six-Month Period
Ended
June 30,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Statement
of Operations Data:
|
||||||||||||||||
Revenue
|
$ | — | $ | 25,606 | $ | — | $ | 47,557 | ||||||||
Costs
and expenses
|
(431,824 | ) | (1,170,170 | ) | (1,038,108 | ) | (2,268,284 | ) | ||||||||
Other
Income (expenses)
|
(97,424 | ) | (27,062 | ) | (181,935 | ) | (39,296 | ) | ||||||||
Net
Loss
|
$ | (529,248 | ) | $ | (1,171,626 | ) | $ | (1,220,043 | ) | $ | (2,260,023 | ) | ||||
Shares
Outstanding
|
12,132,332 | 12,132,332 | 12,132,332 | 12,132,332 | ||||||||||||
Total
Assets
|
$ | 242,689 | $ | 570,071 | $ | 242,689 | $ | 570,071 | ||||||||
Stockholders’
deficiency
|
$ | (5,089,260 | ) | $ | (2,294,184 | ) | $ | (5,089,260 | ) | $ | (2,294,184 | ) | ||||
Loss
per share (basic and fully diluted)
|
$ | (0.04 | ) | $ | (0.10 | ) | $ | (0.10 | ) | $ | (0.19 | ) |
Cumulative
from Re-entering Development Stage on
October
1, 2008
through
June
30, 2009
|
||||
Statement
of Operations Data:
|
||||
Revenue
|
$ | — | ||
Costs
and expenses
|
(1,955,789 | ) | ||
Other
Income (expenses)
|
(253,629 | ) | ||
Net
Loss
|
$ | (2,209,418 | ) | |
Shares
Outstanding
|
12,132,332 | |||
Total
Assets
|
$ | 242,689 | ||
Stockholders’
deficiency
|
$ | (2,209,418 | ) | |
Loss
per share (basic and fully diluted)
|
$ | (0.18 | ) |
Interest
Incurred
|
|||||||
Name
on
|
3
Months ended June 30,
|
6
Months ended June 30,
|
|||||
Promissory
Note
|
2009
|
2008
|
2009
|
2008
|
|||
David
Spiegel
|
$33,924
|
$16,015
|
$63,994
|
$21,885
|
|||
Herbert
Stein
|
27,700
|
17,448
|
54,079
|
25,055
|
|||
Robert
Schacter et al
|
30,758
|
—
|
56,395
|
—
|
|||
Others
|
6,042
|
—
|
8,573
|
—
|
|||
$98,424
|
$33,463
|
$183,041
|
$46,940
|
Herbert
M. Stein
|
||||
Date
of
|
Maturity
|
Initial
|
Current
|
|
Promissory
Note
|
Amount
|
Date
|
Interest
Rate
|
Interest
Rate
|
December
11, 2007
|
$250,000
|
March
10, 2008
|
8.00%
|
12.00%
|
February
21, 2008
|
100,000
|
August
19, 2008
|
8.00%
|
12.00%
|
March
20, 2008
|
50,000
|
September
16, 2008
|
8.00%
|
12.00%
|
April
1, 2008
|
50,000
|
September
28, 2008
|
8.00%
|
12.00%
|
May
15, 2008
|
50,000
|
November
11, 2008
|
8.00%
|
12.00%
|
June
16, 2008
|
35,000
|
December
13, 2008
|
8.00%
|
12.00%
|
June
18, 2008
|
40,000
|
December
15, 2008
|
8.00%
|
12.00%
|
July
15, 2008
|
30,000
|
January
11, 2009
|
8.00%
|
12.00%
|
July
28, 2008
|
50,000
|
January
24, 2009
|
8.00%
|
12.00%
|
August
12, 2008
|
35,000
|
February 8,
2009
|
8.00%
|
12.00%
|
August
27, 2008
|
35,000
|
February
23, 3009
|
8.00%
|
12.00%
|
September
5, 2008
|
35,000
|
March
4, 2009
|
8.00%
|
12.00%
|
October
27, 2008
|
25,000
|
April
25, 2009
|
8.00%
|
12.00%
|
February
2, 2009
|
30,000
|
August
1, 2009
|
8.00%
|
12.00%
|
February
17, 2009
|
10,000
|
August
16 2009
|
8.00%
|
12.00%
|
March
19, 2009
|
25,900
|
September
15, 2009
|
8.00%
|
12.00%
|
April
13, 2009
|
33,000
|
October
10, 2009
|
8.00%
|
12.00%
|
May
18, 2009
|
12,000
|
November
14, 2009
|
8.00%
|
12.00%
|
July
1, 2009
|
20,000
|
December
28, 2009
|
8.00%
|
12.00%
|
November
5, 2009
|
42,500
|
May
4, 2010
|
8.00%
|
12.00%
|
December
21, 2009
|
83,500
|
June
19, 2010
|
8.00%
|
12.00%
|
December
30, 2009
|
27,000
|
January
25, 2010
|
8.00%
|
12.00%
|
January
7, 2010
|
15,000
|
January
25, 2010
|
8.00%
|
12.00%
|
January
8, 2010
|
10,000
|
January
25, 2010
|
8.00%
|
12.00%
|
January
14, 2010
|
27,000
|
January
25, 2010
|
8.00%
|
12.00%
|
February
12, 2010
|
66,000
|
August
21, 2010
|
8.00%
|
8.00%
|
April
16, 2010
|
86,500
|
October
13, 2010
|
8.00%
|
8.00%
|
June
4, 2010
|
116,000
|
December
1, 2010
|
8.00%
|
8.00%
|
August
11, 2010
|
45,700
|
February
7, 2011
|
8.00%
|
8.00%
|
$1,435,100
|
David
Spiegel
|
||||
Date
of
|
Maturity
|
Initial
|
Current
|
|
Promissory
Note
|
Amount
|
Date
|
Interest
Rate
|
Interest
Rate
|
December
11, 2007
|
$150,000
|
March
10, 2008
|
8.00%
|
12.00%
|
February
21, 2008
|
100,000
|
August
19, 2008
|
8.00%
|
12.00%
|
March
20, 2008
|
100,000
|
September
16, 2008
|
8.00%
|
12.00%
|
April
1, 2008
|
50,000
|
September
28, 2008
|
8.00%
|
12.00%
|
May
15, 2008
|
50,000
|
November
11, 2008
|
8.00%
|
12.00%
|
June
16, 2008
|
65,000
|
December
13, 2008
|
8.00%
|
12.00%
|
June
18, 2008
|
50,000
|
December
15, 2008
|
8.00%
|
12.00%
|
July
15, 2008
|
50,000
|
January
11, 2009
|
8.00%
|
12.00%
|
July
28, 2008
|
50,000
|
January
24, 2009
|
8.00%
|
12.00%
|
August
12, 2008
|
35,000
|
February
8, 2009
|
8.00%
|
12.00%
|
August
27, 2008
|
35,000
|
February
23, 3009
|
8.00%
|
12.00%
|
September
5, 2008
|
35,000
|
March
4, 2009
|
8.00%
|
12.00%
|
October
27, 2008
|
35,000
|
April
25, 2009
|
8.00%
|
12.00%
|
January
6, 2009
|
80,000
|
July
5, 2009
|
8.00%
|
12.00%
|
March
19, 2009
|
64,000
|
September
15, 2009
|
8.00%
|
12.00%
|
May
19, 2009
|
35,000
|
November
15, 2009
|
8.00%
|
12.00%
|
June
10, 2009
|
25,000
|
December
7, 2009
|
8.00%
|
12.00%
|
July
1, 2009
|
32,000
|
December
28, 2009
|
8.00%
|
12.00%
|
November
5, 2009
|
103,000
|
May
4, 2010
|
8.00%
|
12.00%
|
December
21, 2009
|
68,000
|
June
19, 2010
|
8.00%
|
12.00%
|
January
25, 2010
|
4,665
|
July
24, 2010
|
8.00%
|
12.00%
|
April
16, 2010
|
16,000
|
October
13, 2010
|
8.00%
|
8.00%
|
June
4, 2010
|
14,000
|
December
1, 2010
|
8.00%
|
8.00%
|
August
11, 2010
|
100,000
|
February
7, 2010
|
8.00%
|
8.00%
|
$1,346,665
|
Robert
Schacter et al
|
|||||
Date
of
|
Name
on
|
Maturity
|
Initial
|
Current
|
|
Promissory
Notes
|
Promissory
Note
|
Amount
|
Date
|
Interest
Rate
|
Interest
Rate
|
September
5, 2008
|
TYJO
Corporation Money Purchase Pension Plan
|
$100,000
|
March
4, 2009
|
8.00%
|
12.00%
|
September
5 2008
|
Mr.
Robert Schacter, as Custodian for Tyler Schacter
UTMA/CA
|
20,000
|
March
4, 2009
|
8.00%
|
12.00%
|
September
5 2008
|
Mr.
Robert Schacter, as Custodian for Joseph Schacter UTMA/CA
|
20,000
|
March
4, 2009
|
8.00%
|
12.00%
|
October
27, 2008
|
TYJO
Corporation Money Purchase Pension Plan
|
100,000
|
April
25, 2009
|
8.00%
|
12.00%
|
January
8, 2009
|
TYJO
Corporation Money Purchase Pension Plan
|
100,000
|
July
7, 2009
|
8.00%
|
12.00%
|
February
2, 2009
|
TYJO
Corporation Money Purchase Pension Plan
|
50,000
|
August
1, 2009
|
8.00%
|
12.00%
|
February
17, 2009
|
TYJO
Corporation Money Purchase Pension Plan
|
50,000
|
August
16 ,2009
|
8.00%
|
12.00%
|
March
19, 2009
|
TYJO
Corporation Money Purchase Pension Plan
|
50,000
|
September
15, 2009
|
8.00%
|
12.00%
|
April
13, 2009
|
TYJO
Corporation Money Purchase Pension Plan
|
20,000
|
October
10, 2009
|
8.00%
|
12.00%
|
June
10, 2009
|
TYJO
Corporation Money Purchase Pension Plan
|
25,000
|
December
7, 2009
|
8.00%
|
12.00%
|
November
5, 2009
|
TYJO
Corporation Money Purchase Pension Plan
|
50,000
|
May
10, 2010
|
8.00%
|
12.00%
|
May
24, 2010*
|
TYJO
Corporation Money Purchase Pension Plan
|
50,000
|
|||
June
4, 2010*
|
TYJO
Corporation Money Purchase Pension Plan
|
25,000
|
|||
July
9, 2010**
|
TYJO
Corporation Money Purchase Pension Plan
|
25,000
|
|||
$685,000
|
Others
|
||||
Date
of
|
Maturity
|
Initial
|
Current
|
|
Promissory
Note
|
Amount
|
Date
|
Interest
Rate
|
Interest
Rate
|
July
28, 2008
|
$20,000
|
January
24, 2009
|
8.00%
|
12.00%
|
October
27, 2008
|
6,000
|
April
25, 2009
|
8.00%
|
12.00%
|
January
6, 2009
|
500
|
July
6, 2009
|
8.00%
|
12.00%
|
February
3, 2009
|
35,000
|
August
16, 2009
|
8.00%
|
12.00%
|
February
17, 2009
|
2,000
|
August
16, 2009
|
8.00%
|
12.00%
|
March
19, 2009
|
500
|
September
15, 2009
|
8.00%
|
12.00%
|
April
13, 2009
|
500
|
October
10, 2009
|
8.00%
|
12.00%
|
April
13, 2009
|
31,000
|
October
10, 2009
|
8.00%
|
12.00%
|
April
13, 2009
|
30,000
|
October
10, 2009
|
12.00%
|
16.00%
|
May
18, 2009
|
32,000
|
November
14, 2009
|
8.00%
|
12.00%
|
May
19, 2009
|
500
|
November
15, 2009
|
8.00%
|
12.00%
|
November
5, 2009
|
70,000
|
May
4, 2010
|
8.00%
|
12.00%
|
December
21, 2009
|
2,563
|
June
19, 2010
|
8.00%
|
12.00%
|
January
25 2010
|
30,000
|
July
24, 2010
|
8.00%
|
12.00%
|
April
16, 2010
|
20,000
|
October
13, 2010
|
12.00%
|
12.00%
|
July
13, 2010*
|
20,000
|
|||
July
16, 2010*
|
25,000
|
|||
$325,563
|
Combined
Loan Amounts
|
||||||||||||||||
Name
on
|
3
Months ended June 30,
|
6
Months ended June 30,
|
||||||||||||||
Promissory
Note
|
2009
|
2008
|
2009
|
2008
|
||||||||||||
David
Spiegel
|
$ | 92,000 | $ | 215,000 | $ | 156,000 | $ | 465,000 | ||||||||
Herbert
Stein
|
32,000 | 155,000 | 130,900 | 355,000 | ||||||||||||
Robert
Schacter et al
|
50,000 | — | 320,000 | — | ||||||||||||
Other
|
32,500 | — | 130,000 | — | ||||||||||||
$ | 206,500 | $ | 370,000 | $ | 736,900 | $ | 820,000 |
|
SPECIAL
NOTE REGARDING FORWARD-LOOKING
STATEMENTS
|
David
Spiegel
|
||
Amount
|
||
Accruing
Post
|
||
Date
of
|
Maturity
|
Maturity
Interest
|
Promissory
Note
|
Date
|
Interest
at 12%
|
December
12, 2007
|
March
10, 2008
|
$150,000
|
February
21, 2008
|
August
19, 2008
|
100,000
|
March
20, 2008
|
September
16, 2008
|
100,000
|
April
1, 2008
|
September
28, 2008
|
50,000
|
May
15, 2008
|
November
11, 2008
|
50,000
|
June
16, 2008
|
December
13, 2008
|
65,000
|
June
18, 2008
|
December
15, 2008
|
50,000
|
July
15, 2008
|
January
11, 2009
|
50,000
|
July
28, 2008
|
January
24, 2009
|
50,000
|
August
12, 2008
|
February
8, 2009
|
35,000
|
August
27, 2008
|
February
23, 2009
|
35,000
|
September
5, 2008
|
March
4, 2009
|
35,000
|
October
27,2008
|
April
25 ,2009
|
35,000
|
Total
|
$805,000
|
Herbert
M. Stein
|
||
Amount
|
||
Accruing
Post
|
||
Date
of
|
Maturity
|
Maturity
Interest
|
Promissory
Note
|
Date
|
Interest
at 12%
|
December
12, 2007
|
March
10, 2008
|
$250,000
|
February
21, 2008
|
August
19, 2008
|
100,000
|
March
20, 2008
|
September
16, 2008
|
50,000
|
April
1, 2008
|
September
28, 2008
|
50,000
|
May
15, 2008
|
November
11, 2008
|
50,000
|
June
16, 2008
|
December
13, 2008
|
35,000
|
June
18, 2008
|
December
15, 2008
|
40,000
|
July
15, 2008
|
January
11, 2009
|
30,000
|
July
28, 2008
|
January
24, 2009
|
50,000
|
August
12, 2008
|
February
8, 2009
|
35,000
|
August
27, 2008
|
February
23, 2009
|
35,000
|
September
5, 2008
|
March
4, 2009
|
35,000
|
October
27, 2008
|
April
25, 2009
|
25,000
|
Total
|
$785,000
|
Robert
Schacter et al
|
||
Amount
|
||
Accruing
Post
|
||
Date
of
|
Maturity
|
Maturity
Interest
|
Promissory
Note
|
Date
|
Interest
at 12%
|
September
5, 2009
|
March
4, 2009
|
$240,000
|
October
27, 2008
|
April
25, 2009
|
100,000
|
Total
|
$240,000
|
Others
|
||
Amount
|
||
Accruing
Post
|
||
Date
of
|
Maturity
|
Maturity
Interest
|
Promissory
Note
|
Date
|
Interest
at 12%
|
July
28, 2008
|
January
24, 2009
|
$20,000
|
October
27, 2008
|
April
25, 2009
|
6,000
|
Total
|
$26,000
|
Exhibit
|
||
Number
|
Description
|
|
10.1
|
Promissory
Note dated as of March 20, 2009, as amended, by and between Apogee
Technology, Inc. and David Spiegel. (Previously filed on a
Current Report on Form 8-K/A, April 7, 2009.)
|
|
10.2+
|
Promissory
Note dated as of April 13, 2009 by and between Apogee Technology, Inc. and
Herbert M. Stein. (Previously filed on a Current Report on Form
8-K, April 15, 2009.)
|
|
10.3+
|
Promissory
Note dated as of April 13, 2009 by and between Apogee Technology, Inc. and
TYJO Corporation Money Purchase Pension Plan. (Previously filed
on a Current Report on Form 8-K, April 15, 2009.)
|
|
10.4+
|
Promissory
Note dated as of April 13, 2009 by and between Apogee Technology, Inc. and
the Spiegel Family Limited Partnership. (Previously filed on a
Current Report on Form 8-K, April 15, 2009.)
|
|
10.5+
|
Promissory
Note dated as of April 13, 2009 by and between Apogee Technology, Inc. and
JAZFund LLC. (Previously filed on a Current Report on Form 8-K,
April 15, 2009.)
|
|
10.6+
|
Promissory
Note dated as of April 13, 2009 by and between Apogee Technology, Inc. and
Annette Jaynes.
|
|
10.7+
|
Form
of Warrant. (Previously filed on a Current Report on Form 8-K, April 15,
2009.)
|
|
10.8+
|
Promissory
Note dated as of May 18, 2009 by and between Apogee Technology, Inc. and
Herbert M. Stein. (Previously filed on a Current Report on Form
8-K, May 20, 2009.)
|
|
10.9+
|
Promissory
Note dated as of May 18, 2009 by and between Apogee Technology, Inc. and
the Spiegel Family Limited Partnership. (Previously filed on a
Current Report on Form 8-K, May 20, 2009.)
|
|
10.10+
|
Form
of Warrant. (Previously filed on a Current Report on Form 8-K, May 20,
2009.)
|
|
10.11+
|
Promissory
Note dated as of May 19, 2009 by and between Apogee Technology, Inc. and
David Spiegel. (Previously filed on a Current Report on Form
8-K, May 20, 2009.)
|
|
10.12+
|
Promissory
Note dated as of May 19, 2009 by and between Apogee Technology, Inc. and
Annette Jaynes.
|
|
10.13+
|
Form
of Warrant. (Previously filed on a Current Report on Form 8-K, May 20,
2009.)
|
|
10.14+
|
Promissory
Note dated as of June 10, 2009 by and between Apogee Technology, Inc. and
David Spiegel. (Previously filed on a Current Report on Form
8-K, June 15, 2009.)
|
|
10.15+
|
Promissory
Note dated as of June 10, 2009, 2009 by and between Apogee Technology,
Inc. and TYJO Corporation Money Purchase Pension
Plan. (Previously filed on a Current Report on Form 8-K, June
15, 2009.)
|
|
10.16+
|
Form
of Warrant. (Previously filed on a Current Report on Form 8-K, June 15,
2009.)
|
Certification
pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 by Chief
Executive Officer.
|
||
Certification
pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 by Chief
Financial Officer.
|
||
Certification
pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 by Chief
Executive Officer and Chief Financial
Officer.
|
APOGEE
TECHNOLOGY, INC.
|
||||
Date: August
18, 2010
|
By:
|
/s/
|
Herbert
M. Stein
|
|
Name:
Herbert M. Stein
|
||||
Title:
Chairman of the Board,
|
||||
President,
Chief Executive Officer
|
||||
(principal
executive officer)
|
||||
APOGEE
TECHNOLOGY, INC.
|
||||
Date: August
18, 2010
|
By:
|
/s/
|
Paul
J. Murphy
|
|
Name:
Paul J. Murphy
|
||||
Title:
Chief Financial Officer and Vice President of Finance
|
||||
(principal
financial officer and principal accounting
officer)
|