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
|
|
11
|
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. Management's Discussion and Analysis or Plan of
Operation
|
|
16
|
Item
7. Financial Statements
|
|
22
|
Item
8. Changes In and Disagreements With Accountants on Accounting and
Financial Disclosure
|
|
53
|
Item
8a. Controls and Procedures
|
|
54
|
Item
8b. Other Information
|
|
55
|
PART
III
|
|
|
|
|
|
Item
9. Directors and Executive Officers, Promoters and Control
Persons
|
|
57
|
Item
10. Executive Compensation
|
|
59
|
Item
11. Security Ownership of Certain Beneficial Owners and Management
and
Related Stockholder Matters
|
|
61
|
Item
12. Certain Relationships and Related Transactions
|
|
62
|
Item
13. Exhibits
|
|
62
|
Item
14. Principal Accountant Fees and Services
|
|
63
|
·
|
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, coast surveillance
|
·
|
private
communication services like 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
2006
|
|
|
|||||
Quarter
Ended March 31
|
$
|
3.92
|
$
|
2.48
|
|||
Quarter
Ended June 30
|
$
|
2.30
|
$
|
1.07
|
|||
Quarter
Ended September 30
|
$
|
1.21
|
$
|
0.41
|
|||
Quarter
Ended December 31
|
$
|
0.62
|
$
|
0.25
|
|||
|
|||||||
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
|
$
|
0.04
|
$
|
0.16
|
|
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
|
28,705,170
|
$
|
0.60
|
—
|
||||||
Equity
compensation plans not approved by security holders
|
—
|
—
|
—
|
|||||||
Total
|
28,705,170
|
$
|
0.60
|
—
|
|
DECEMBER
31,
2007 |
DECEMBER
31,
2006 |
|||||
ASSETS
|
|
||||||
CURRENT
ASSETS
|
|
|
|||||
Cash
and cash equivalents
|
$
|
32,278
|
$
|
4,243
|
|||
Accounts
receivable
|
—
|
271,262
|
|||||
Deposits
|
—
|
72,987
|
|||||
Current
assets from discontinued operations
|
18,678
|
106,033
|
|||||
TOTAL
CURRENT ASSETS
|
50,956
|
454,525
|
|||||
Deposits
|
391,000
|
—
|
|||||
Other
assets from discontinued operations
|
—
|
54,380
|
|||||
TOTAL
NONCURRENT ASSETS
|
391,000
|
54,380
|
|||||
TOTAL
ASSETS
|
$
|
441,956
|
$
|
508,905
|
|||
|
|||||||
LIABILITIES
AND STOCKHOLDERS’ DEFICIT
|
|||||||
|
|||||||
|
|||||||
CURRENT
LIABILITIES
|
|||||||
Accounts
payable
|
$
|
3,155,722
|
$
|
2,463,605
|
|||
Notes
and convertible notes payable, net of discount of $1,257,364 and
$882,128
|
8,056,220
|
6,262,598
|
|||||
Bank
Overdraft
|
—
|
14,664
|
|||||
Accrued
expenses and other liabilities
|
1,067,355
|
460,097
|
|||||
Current
liabilities from discontinued operations
|
1,387,381
|
895,697
|
|||||
TOTAL
CURRENT LIABILITIES
|
13,666,678
|
10,096,661
|
|||||
LONG-TERM
LIABILITIES
|
|||||||
Due
to related party payable in stock
|
—
|
4,598,333
|
|||||
TOTAL
LONG-TERM LIABILITIES
|
—
|
4,598,333
|
|||||
TOTAL
LIABILITIES
|
13,666,678
|
14,694,994
|
|||||
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;
|
|||||||
129,756,897
and 109,470,803 shares issued and outstanding
|
1,299
|
1,095
|
|||||
Additional
paid-in capital
|
107,169,705
|
94,733,346
|
|||||
Stock
subscriptions receivable - Common Stock
|
—
|
(130,282
|
)
|
||||
Accumulated
deficit
|
(120,395,726
|
)
|
(108,790,248
|
)
|
|||
TOTAL
STOCKHOLDERS' DEFICIT
|
(13,224,722
|
)
|
(14,186,089
|
)
|
|||
TOTAL
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
$
|
441,956
|
$
|
508,905
|
2007
|
2006
|
||||||
REVENUES
|
$
|
53,754
|
$
|
37,808
|
|||
COST
OF REVENUES
|
15,529
|
96,168
|
|||||
GROSS
MARGIN (LOSS)
|
38,225
|
(58,360
|
)
|
||||
EXPENSES
|
|||||||
Payroll
and related taxes
|
3,611,596
|
3,916,409
|
|||||
Consulting
fees
|
1,635,303
|
623,219
|
|||||
Officers'
and directors' compensation
|
696,790
|
1,931,774
|
|||||
Bad
debts
|
—
|
93,571
|
|||||
Research
and development
|
(14,856
|
)
|
1,573,150
|
||||
General
and administrative
|
1,567,968
|
4,730,437
|
|||||
Depreciation
and amortization
|
—
|
289,914
|
|||||
TOTAL
EXPENSES
|
7,496,801
|
13,158,474
|
|||||
LOSS
FROM OPERATIONS
|
(7,458,576
|
)
|
(13,216,834
|
)
|
|||
OTHER
INCOME (EXPENSE)
|
|||||||
Gain
on extinguishment of debt
|
254,200
|
—
|
|||||
Loss
on disposition of equipment
|
—
|
(682,695
|
)
|
||||
Loss
on impairment of equipment
|
—
|
(5,222,066
|
)
|
||||
Interest
expense, net
|
(2,482,296
|
)
|
(579,790
|
)
|
|||
NET
OTHER EXPENSE
|
(2,228,096
|
)
|
(6,484,551
|
)
|
|||
LOSS
FROM CONTINUING OPERATIONS
|
(9,686,672
|
)
|
(19,701,385
|
)
|
|||
LOSS
FROM DISCONTINUED OPERATIONS
|
(1,918,806
|
)
|
(7,566,882
|
)
|
|||
NET
LOSS
|
$
|
(11,605,478
|
)
|
$
|
(27,268,267
|
)
|
|
WEIGHTED
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING
|
|||||||
BASIC
and DILUTED
|
121,171,392
|
105,643,655
|
|||||
|
|||||||
LOSS
PER SHARE FROM CONTINUING OPERATIONS
|
|||||||
BASIC
and DILUTED
|
($
0.08
|
)
|
($
0.19
|
)
|
|||
LOSS
PER SHARE FROM DISCONTINUED OPERATIONS
|
|||||||
BASIC
and DILUTED
|
($
0.02
|
)
|
($
0.07
|
)
|
|||
NET
LOSS PER SHARE
|
|||||||
BASIC
and DILUTED
|
($
010
|
)
|
($
0.26
|
)
|
|
COMMON STOCK
|
||||||||||||
|
|
|
ADDITIONAL
|
STOCK
|
|||||||||
|
|
|
PAID-IN
|
SUBSCRIPTIONS
|
|||||||||
Description
|
SHARES
|
AMOUNT
|
CAPITAL
|
RECEIVABLE
|
|||||||||
|
|
|
|
|
|||||||||
BALANCE,
DECEMBER 31, 2005 (restated)
|
98,192,102
|
$
|
982
|
$
|
81,570,082
|
$
|
(44,494
|
)
|
|||||
Shares
issued for options exercised
|
1,953,830
|
20
|
446,517
|
(85,788
|
)
|
||||||||
Shares
issued for services
|
520,965
|
5
|
321,724
|
—
|
|||||||||
Shares
issued for settlement of debt obligations
|
909,967
|
9
|
3,214,826
|
—
|
|||||||||
Shares
issued for cash
|
5,727,272
|
57
|
6,341,091
|
—
|
|||||||||
Shares
issued for conversion of Preferred Series D shares
|
1,166,667
|
12
|
499,988
|
—
|
|||||||||
Shares
issued for Preferred Series C shares
|
1,000,000
|
10
|
(10
|
)
|
—
|
||||||||
Options
issued for board member stipends
|
—
|
—
|
586,995
|
—
|
|||||||||
Options
issued for executive compensation
|
—
|
—
|
472,133
|
—
|
|||||||||
Warrants
issued with convertible notes
|
—
|
—
|
655,131
|
—
|
|||||||||
Beneficial
conversion feature with convertible
notes
|
—
|
—
|
624,869
|
—
|
|||||||||
Net
loss
|
—
|
—
|
—
|
—
|
|||||||||
BALANCE,
DECEMBER 31, 2006
|
109,470,803
|
$
|
1,095
|
$
|
94,733,346
|
$
|
(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
|
—
|
|||||||||
Warrants
issued for and beneficial conversion feature for convertible
notes
|
—
|
—
|
1,233,000
|
—
|
|||||||||
Net
loss
|
—
|
—
|
—
|
—
|
|||||||||
BALANCE,
DECEMBER 31, 2007
|
129,756,897
|
$
|
1,299
|
$
|
107,169,705
|
$
|
—
|
|
SERIES A
|
||||||||||||
|
|
|
ADDITIONAL
|
STOCK
|
|||||||||
|
|
|
PAID-IN
|
SUBSCRIPTIONS
|
|||||||||
Description
|
SHARES
|
AMOUNT
|
CAPITAL
|
RECEIVABLE
|
|||||||||
|
|
|
|
|
|||||||||
BALANCE,
DECEMBER 31, 2005 (restated)
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||
Shares
issued for options exercised
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for services
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for settlement of debt obligations
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for cash
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for conversion of Preferred Series D shares
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for Preferred Series C shares
|
—
|
—
|
—
|
—
|
|||||||||
Options
issued for board member stipends
|
—
|
—
|
—
|
—
|
|||||||||
Options
issued for executive compensation
|
—
|
—
|
—
|
—
|
|||||||||
Warrants
issued with convertible notes
|
—
|
—
|
—
|
—
|
|||||||||
Beneficial
conversion feature with convertible
notes
|
—
|
—
|
—
|
—
|
|||||||||
Net
loss
|
—
|
—
|
—
|
—
|
|||||||||
BALANCE,
DECEMBER 31, 2006
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||
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
|
—
|
—
|
—
|
—
|
|||||||||
Warrants
issued for and beneficial conversion feature for convertible
notes
|
—
|
—
|
—
|
—
|
|||||||||
Net
loss
|
—
|
—
|
—
|
—
|
|||||||||
BALANCE,
DECEMBER 31, 2007
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
|
SERIES B
|
||||||||||||
|
|
|
ADDITIONAL
|
STOCK
|
|||||||||
|
|
|
PAID-IN
|
SUBSCRIPTIONS
|
|||||||||
Description
|
SHARES
|
AMOUNT
|
CAPITAL
|
RECEIVABLE
|
BALANCE,
DECEMBER 31, 2005 (restated)
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
Shares
issued for options exercised
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for services
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for settlement of debt obligations
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for cash
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for conversion of Preferred Series D shares
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for Preferred Series C shares
|
—
|
—
|
—
|
—
|
|||||||||
Options
issued for board member stipends
|
—
|
—
|
—
|
—
|
|||||||||
Options
issued for executive compensation
|
—
|
—
|
—
|
—
|
|||||||||
Warrants
issued with convertible notes
|
—
|
—
|
—
|
—
|
|||||||||
Beneficial
conversion feature with convertible
notes
|
—
|
—
|
—
|
—
|
|||||||||
Net
loss
|
—
|
—
|
—
|
—
|
BALANCE,
DECEMBER 31, 2006
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||
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
|
—
|
—
|
—
|
—
|
|||||||||
Warrants
issued for and beneficial conversion feature for convertible
notes
|
—
|
—
|
—
|
—
|
|||||||||
Net
loss
|
—
|
—
|
—
|
—
|
|||||||||
BALANCE,
DECEMBER 31, 2007
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
|
SERIES C
|
||||||||||||
|
|
|
ADDITIONAL
|
STOCK
|
|||||||||
|
|
|
PAID-IN
|
SUBSCRIPTIONS
|
|||||||||
Description
|
SHARES
|
AMOUNT
|
CAPITAL
|
RECEIVABLE
|
|||||||||
|
|
|
|
|
|||||||||
BALANCE,
DECEMBER 31, 2005 (restated)
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
Shares
issued for options exercised
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for services
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for settlement of debt obligations
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for cash
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for conversion of Preferred Series D shares
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for Preferred Series C shares
|
—
|
—
|
—
|
—
|
|||||||||
Options
issued for board member stipends
|
—
|
—
|
—
|
—
|
|||||||||
Options
issued for executive compensation
|
—
|
—
|
—
|
—
|
|||||||||
Warrants
issued with convertible notes
|
—
|
—
|
—
|
—
|
|||||||||
Beneficial
conversion feature with convertible
notes
|
—
|
—
|
—
|
—
|
|||||||||
Net
loss
|
—
|
—
|
—
|
—
|
|||||||||
BALANCE,
DECEMBER 31, 2006
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||
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
|
—
|
—
|
—
|
—
|
|||||||||
Warrants
issued for and beneficial conversion feature for convertible
notes
|
—
|
—
|
—
|
—
|
|||||||||
Net
loss
|
—
|
—
|
—
|
—
|
|||||||||
BALANCE,
DECEMBER 31, 2007
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
|
SERIES D
|
|
|||||||||||||||||
|
|
|
ADDITIONAL
|
STOCK
|
|
TOTAL
|
|||||||||||||
|
|
|
PAID-IN
|
SUBSCRIPTIONS
|
ACCUMULATED
|
STOCKHOLDERS'
|
|||||||||||||
Description
|
SHARES
|
AMOUNT
|
CAPITAL
|
RECEIVABLE
|
DEFICIT
|
EQUITY
|
|||||||||||||
BALANCE,
DECEMBER 31, 2005 (restated)
|
1,000
|
$
|
1
|
$
|
999,999
|
$
|
(500,000
|
)
|
$
|
(81,521,981
|
)
|
$
|
504,589
|
||||||
Shares
issued for options exercised
|
—
|
—
|
—
|
—
|
—
|
360,749
|
|||||||||||||
Shares
issued for services
|
—
|
—
|
—
|
—
|
—
|
321,729
|
|||||||||||||
Shares
issued for settlement of debt obligations
|
—
|
—
|
—
|
—
|
—
|
3,214,835
|
|||||||||||||
Shares
issued for cash
|
—
|
—
|
—
|
—
|
—
|
6,341,148
|
|||||||||||||
Shares
issued for conversion of Preferred Series D shares
|
(1,000
|
)
|
(1
|
)
|
(999,999
|
)
|
500,000
|
—
|
—
|
||||||||||
Shares
issued for Preferred Series C shares
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||
Options
issued for board member stipends
|
—
|
—
|
—
|
—
|
—
|
586,995
|
|||||||||||||
Options
issued for executive compensation
|
—
|
—
|
—
|
—
|
—
|
472,133
|
|||||||||||||
Warrants
issued with convertible notes
|
—
|
—
|
—
|
—
|
—
|
655,131
|
|||||||||||||
Beneficial
conversion feature with convertible
notes
|
—
|
—
|
—
|
—
|
—
|
624,869
|
|||||||||||||
Net
loss
|
—
|
—
|
—
|
—
|
(27,268,267
|
)
|
(27,268,267
|
)
|
|||||||||||
BALANCE,
DECEMBER 31, 2006
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
(108,790,248
|
)
|
$
|
(14,186,089
|
)
|
||||||
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
|
|||||||||||||
Warrants
issued for and beneficial conversion feature for convertible
notes
|
—
|
—
|
—
|
—
|
—
|
1,233,000
|
|||||||||||||
Net
loss
|
—
|
—
|
—
|
—
|
(11,605,478
|
)
|
(11,605,478
|
)
|
|||||||||||
BALANCE,
DECEMBER 31, 2007
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
(120,395,726
|
)
|
$
|
(13,224,722
|
)
|
|
2007
|
2006
|
|||||
|
|
||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
|
|
|||||
Net
loss
|
$
|
(11,605,478
|
)
|
$
|
(27,268,267
|
)
|
|
Adjustments
to reconcile net loss to net cash used by operating
activities:
|
|||||||
Depreciation
|
—
|
289,914
|
|||||
Amortization
of debt discount
|
1,111,963
|
(397,872
|
)
|
||||
Gain
on extinguishment of debt
|
(254,200
|
)
|
—
|
||||
Loss
on disposition of assets
|
—
|
682,695
|
|||||
Loss
on impairment of assets
|
—
|
5,279,567
|
|||||
Bad
debt expense
|
—
|
93,571
|
|||||
Stock
based compensation
|
1,667,107
|
321,729
|
|||||
Fair
value of vested options
|
1,922,992
|
1,059,128
|
|||||
Fair
value of warrants for investment
|
421,737
|
—
|
|||||
Increase
in accrued interest expense
|
558,612
|
201,181
|
|||||
Common
stock exchanged for interest and financing costs
|
557,632
|
—
|
|||||
Noncash
activity from discontinued operations
|
1,056,479
|
1,681,645
|
|||||
(Increase)
decrease in assets:
|
|||||||
Accounts
receivable
|
271,262
|
(193,357
|
)
|
||||
Loans
to employees
|
—
|
46,068
|
|||||
Prepaid
expenses
|
—
|
67,060
|
|||||
Prepaid
expenses - related party
|
—
|
185,960
|
|||||
Deposits
|
72,987
|
1,139,934
|
|||||
Decrease
in assets relating to discontinued operations
|
141,735
|
1,598,251
|
|||||
Increase
(decrease) in liabilities:
|
|||||||
Accounts
payable
|
692,117
|
1,761,553
|
|||||
Due
to former employee with stock
|
—
|
(237,600
|
)
|
||||
Accrued
officers' salaries and bonuses
|
—
|
(97,382
|
)
|
||||
Accrued
expenses and other liabilities
|
607,258
|
569
|
|||||
Related
party payable
|
—
|
(57,500
|
)
|
||||
Increase
in liabilities relating to discontinued operations
|
491,684
|
(297,173
|
)
|
||||
NET
CASH USED BY OPERATING ACTIVITIES
|
(2,286,113
|
)
|
(14,140,328
|
)
|
|||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
|||||||
Acquisition
of property and equipment
|
—
|
(255,182
|
)
|
||||
Deposit
in future joint venture
|
(130,000
|
)
|
—
|
||||
Investing
activities from discontinued operations
|
(242,500
|
)
|
—
|
||||
NET
CASH USED BY INVESTING ACTIVITIES
|
(372,500
|
)
|
(255,182
|
)
|
|||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
|||||||
Issuance
of common stock - exercises of warrants
|
750,000
|
6,341,148
|
|||||
Sale
of common stock - exercises of options
|
—
|
34,446
|
|||||
Proceeds
from notes and loans payable
|
1,951,312
|
6,943,545
|
|||||
Bank
overdraft
|
(14,664
|
)
|
14,664
|
||||
NET
CASH PROVIDED BY FINANCING ACTIVITIES
|
2,686,648
|
13,333,803
|
|||||
NET
(DECREASE) INCREASE IN CASH AND EQUIVALENTS
|
28,035
|
(1,061,709
|
)
|
||||
CASH
AND EQUIVALENTS - BEGINNING OF PERIOD
|
4,243
|
1,065,952
|
|||||
CASH
AND EQUIVALENTS - ENDING OF PERIOD
|
$
|
32,278
|
$
|
4,243
|
SUPPLEMENTAL
DISCLOSURES
|
2007
|
2006
|
|||||
|
|
||||||
Cash
paid during the period for:
|
|
|
|||||
Interest
|
$
|
25,083
|
$
|
26,310
|
|||
Income
taxes
|
—
|
—
|
|||||
|
|
|
|||||
NON-CASH
INVESTING AND FINANCING ACTIVITIES:
|
|
|
|||||
Shares
issued for debts
|
4,598,333
|
2,386,667
|
|||||
Shares
issued for debts
|
242,500
|
—
|
|||||
Shares
issued for future joint venture
|
261,000
|
—
|
|||||
Conversion
of Series D preferred stock to common stock
|
—
|
1,000,000
|
|||||
Cashless
issuance for exercise of options
|
—
|
360,749
|
|||||
Non
cash receipt for services
|
—
|
590,568
|
|||||
Non
cash disbursement for debt
|
—
|
590,568
|
|||||
Conversion
of notes payable to common stock
|
98,565
|
—
|
|||||
Non-cash
equity-warrant valuation and intrinsic value of beneficial
|
|||||||
conversion
associated with convertible notes
|
1,233,000
|
1,280,000
|
|||||
|
|
|