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
|