OHR PHARMACEUTICAL, INC.
|
(Exact name of registrant as specified in its charter)
|
Delaware
|
90-0577933
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
Large accelerated filer
|
¨
|
Accelerated filer
|
¨
|
|
Non-accelerated filer
|
¨
|
Smaller reporting company
|
x
|
|
Do not check if smaller reporting company
|
PAGES
|
|||
4
|
|||
21
|
|||
25
|
|||
25
|
|||
26
|
|||
26
|
|||
26
|
|||
26
|
|||
26
|
|||
26 |
PAGE
|
||
5
|
||
6
|
||
7
|
||
8
|
||
9
|
ASSETS
|
||||||||
March 31,
|
September 30,
|
|||||||
2010
|
2009
|
|||||||
CURRENT ASSETS
|
(Unaudited)
|
|||||||
Cash
|
$
|
716,916
|
$
|
345,604
|
||||
Prepaid expenses
|
56,896
|
-
|
||||||
Security deposits
|
85,025
|
85,025
|
||||||
Total Current Assets
|
858,837
|
430,629
|
||||||
OTHER ASSETS
|
||||||||
Patent costs
|
800,000
|
800,000
|
||||||
TOTAL ASSETS
|
$
|
1,658,837
|
$
|
1,230,629
|
||||
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
|
||||||||
CURRENT LIABILITIES
|
||||||||
Accounts payable
|
$
|
162,770
|
$
|
77,399
|
||||
Convertible debentures
|
-
|
180,000
|
||||||
Accrued expenses
|
27,044
|
80,557
|
||||||
Short-term notes payable
|
24,500
|
-
|
||||||
Total Current Liabilities
|
214,314
|
337,956
|
||||||
LONG-TERM LIABILITIES
|
||||||||
Convertible debenture-long term
|
58,832
|
279,988
|
||||||
Stock warrant derivative liability
|
2,868,242
|
-
|
||||||
Total Long-term Liabilities
|
2,927,074
|
279,988
|
||||||
TOTAL LIABILITIES
|
3,141,388
|
617,944
|
||||||
STOCKHOLDERS' EQUITY (DEFICIT)
|
||||||||
Preferred stock, Series B; 15,000,000 shares authorized,
|
||||||||
at $0.0001 par value, 5,583,336 shares
|
||||||||
issued and outstanding, respectively
|
558
|
558
|
||||||
Common stock; 180,000,000 shares authorized,
|
||||||||
at $0.0001 par value, 35,377,580 and 25,247,006
|
||||||||
shares issued and outstanding, respectively
|
3,538
|
2,525
|
||||||
Additional paid-in capital
|
21,302,279
|
23,077,972
|
||||||
Accumulated deficit
|
(21,628,748
|
)
|
(21,628,748
|
)
|
||||
Deficit accumulated during the development stage
|
(1,160,178
|
)
|
(839,622
|
)
|
||||
Total Stockholders' Equity (Deficit)
|
(1,482,551
|
)
|
612,685
|
|||||
TOTAL LIABILITIES AND
|
||||||||
STOCKHOLDERS' EQUITY (DEFICIT)
|
$
|
1,658,837
|
$
|
1,230,629
|
From Inception of
|
||||||||||||||||||||
the Development
|
||||||||||||||||||||
Stage on
|
||||||||||||||||||||
October 1, 2007
|
||||||||||||||||||||
For the Three Months Ended
|
For the Six Months Ended
|
Through
|
||||||||||||||||||
March 31,
|
March 31,
|
March 31,
|
||||||||||||||||||
2010
|
2009
|
2010
|
2009
|
2010
|
||||||||||||||||
REVENUES
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||
COST OF SALES
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
GROSS PROFIT
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
OPERATING EXPENSES
|
||||||||||||||||||||
General and administrative
|
173,846
|
440,444
|
332,349
|
506,886
|
1,931,874
|
|||||||||||||||
Total Operating Expenses
|
173,846
|
440,444
|
332,349
|
506,886
|
1,931,874
|
|||||||||||||||
OPERATING LOSS
|
(173,846
|
)
|
(440,444
|
)
|
(332,349
|
)
|
(506,886
|
)
|
(1,931,874
|
)
|
||||||||||
OTHER INCOME AND EXPENSE
|
||||||||||||||||||||
Gain on foreign currency
|
-
|
-
|
-
|
-
|
2,596
|
|||||||||||||||
Interest income
|
116
|
-
|
161
|
-
|
161
|
|||||||||||||||
Interest expense
|
(2,794
|
)
|
(1,808
|
)
|
(16,793
|
)
|
(1,808
|
)
|
(42,590
|
)
|
||||||||||
Gain on extinguishment of debt
|
17,021
|
-
|
17,021
|
-
|
81,464
|
|||||||||||||||
Other income and expense
|
5,702
|
-
|
11,404
|
-
|
51,652
|
|||||||||||||||
Total Other Income and Expense
|
20,045
|
(1,808
|
)
|
11,793
|
(1,808
|
)
|
93,283
|
|||||||||||||
LOSS FROM CONTINUING OPERATIONS
|
||||||||||||||||||||
BEFORE INCOME TAXES
|
(153,801
|
)
|
(442,252
|
)
|
(320,556
|
)
|
(508,694
|
)
|
(1,838,591
|
)
|
||||||||||
PROVISION FOR INCOME TAXES
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
LOSS FROM CONTINUING OPERATIONS
|
(153,801
|
)
|
(442,252
|
)
|
(320,556
|
)
|
(508,694
|
)
|
(1,838,591
|
)
|
||||||||||
DISCONTINUED OPERATIONS
|
||||||||||||||||||||
Income from discontinued
|
||||||||||||||||||||
operations (including gain on
|
||||||||||||||||||||
disposal of $606)
|
-
|
-
|
-
|
-
|
678,413
|
|||||||||||||||
Income tax benefit
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
GAIN ON DISCONTINUED OPERATIONS
|
-
|
-
|
-
|
-
|
678,413
|
|||||||||||||||
NET LOSS
|
$
|
(153,801
|
)
|
$
|
(442,252
|
)
|
$
|
(320,556
|
)
|
$
|
(508,694
|
)
|
$
|
(1,160,178
|
)
|
|||||
BASIC LOSS PER SHARE
|
||||||||||||||||||||
Continuing operations
|
$
|
(0.00
|
)
|
$
|
(0.02
|
)
|
$
|
(0.01
|
)
|
$
|
(0.02
|
)
|
||||||||
Discontinued operations
|
0.00
|
0.00
|
0.00
|
0.00
|
||||||||||||||||
$
|
(0.00
|
)
|
$
|
(0.02
|
)
|
$
|
(0.01
|
)
|
$
|
(0.02
|
)
|
|||||||||
WEIGHTED AVERAGE NUMBER
|
||||||||||||||||||||
OF SHARES OUTSTANDING:
|
||||||||||||||||||||
BASIC AND DILUTED
|
34,629,137
|
25,247,006
|
30,317,933
|
25,247,006
|
Deficit
|
||||||||||||||||||||||||||||||||
Accumulated
|
Total
|
|||||||||||||||||||||||||||||||
Additional
|
During the
|
Stockholders'
|
||||||||||||||||||||||||||||||
Series B Preferred Stock
|
Common Stock
|
Paid-in
|
Accumulated
|
Development
|
Equity
|
|||||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Deficit
|
Stage
|
(Deficit)
|
|||||||||||||||||||||||||
Balance, September 30, 2007
|
-
|
$
|
-
|
25,247,006
|
$
|
2,525
|
$
|
21,363,107
|
$
|
(21,628,748
|
)
|
$
|
-
|
$
|
(263,116
|
)
|
||||||||||||||||
Fair value of warrants granted
|
||||||||||||||||||||||||||||||||
to employees
|
-
|
-
|
-
|
-
|
271,484
|
-
|
-
|
271,484
|
||||||||||||||||||||||||
Net income for the year
|
||||||||||||||||||||||||||||||||
ended September 30, 2008
|
-
|
-
|
-
|
-
|
-
|
-
|
24,827
|
24,827
|
||||||||||||||||||||||||
Balance, September 30, 2008
|
-
|
-
|
25,247,006
|
2,525
|
21,634,591
|
(21,628,748
|
)
|
24,827
|
33,195
|
|||||||||||||||||||||||
Fair value of warrants granted
|
||||||||||||||||||||||||||||||||
to employees
|
-
|
-
|
-
|
-
|
411,860
|
-
|
-
|
411,860
|
||||||||||||||||||||||||
Preferred stock issued for cash
|
5,583,336
|
558
|
-
|
-
|
348,442
|
-
|
-
|
349,000
|
||||||||||||||||||||||||
Warrants issued for in conjunction
|
||||||||||||||||||||||||||||||||
with preferred stock offering
|
-
|
-
|
-
|
-
|
656,000
|
-
|
-
|
656,000
|
||||||||||||||||||||||||
Fair value of warrants granted
|
-
|
-
|
-
|
-
|
27,079
|
-
|
-
|
27,079
|
||||||||||||||||||||||||
Net loss for the year
|
||||||||||||||||||||||||||||||||
ended September 30, 2009
|
-
|
-
|
-
|
-
|
-
|
-
|
(864,449
|
)
|
(864,449
|
)
|
||||||||||||||||||||||
Balance, September 30, 2009
|
5,583,336
|
558
|
25,247,006
|
2,525
|
23,077,972
|
(21,628,748
|
)
|
(839,622
|
)
|
612,685
|
||||||||||||||||||||||
Fair value of warrants granted for services and accounts payable
|
-
|
-
|
-
|
-
|
88,562
|
-
|
-
|
88,562
|
||||||||||||||||||||||||
Exercise of warrants for cash
|
||||||||||||||||||||||||||||||||
at $0.18 per share
|
-
|
-
|
5,583,336
|
558
|
1,004,442
|
-
|
-
|
1,005,000
|
||||||||||||||||||||||||
Cashless exercise of warrants
|
-
|
-
|
4,547,238
|
455
|
(455
|
)
|
-
|
-
|
-
|
|||||||||||||||||||||||
Issuance of replacement warrants
|
(2,868,242)
|
(2,868,242)
|
||||||||||||||||||||||||||||||
Net loss for the six months
|
||||||||||||||||||||||||||||||||
ended March 31, 2010
|
-
|
-
|
-
|
-
|
-
|
-
|
(320,556
|
)
|
(320,556
|
)
|
||||||||||||||||||||||
Balance, March 31, 2010
|
5,583,336
|
$
|
558
|
35,377,580
|
$
|
3,538
|
$
|
21,302,279
|
$
|
(21,628,748
|
)
|
$
|
(1,160,178
|
)
|
$
|
(1,482,551
|
)
|
From Inception
|
||||||||||||
of the
|
||||||||||||
Development
|
||||||||||||
Stage on
|
||||||||||||
October 1, 2007
|
||||||||||||
For the Six Months
|
Through
|
|||||||||||
March 31,
|
March 31,
|
|||||||||||
2010
|
2009
|
2010
|
||||||||||
OPERATING ACTIVITIES
|
||||||||||||
Net income (loss)
|
$
|
(320,556
|
)
|
$
|
(508,694
|
)
|
$
|
(1,160,178
|
)
|
|||
Adjustments to reconcile net income (loss) to net cash
|
||||||||||||
used by operating activities:
|
||||||||||||
Discontinued operations
|
-
|
-
|
(678,413
|
)
|
||||||||
Fair value of warrants issued for services
|
88,562
|
411,671
|
798,985
|
|||||||||
Gain on extinguishment of debt
|
(17,021
|
)
|
-
|
(17,021
|
)
|
|||||||
Changes in operating assets and liabilities
|
||||||||||||
Change in prepaid expenses and deposits
|
(56,896
|
)
|
(10,000
|
)
|
(56,476
|
)
|
||||||
Change in accounts payable and accrued expenses
|
48,879
|
2,571
|
(78,588
|
)
|
||||||||
Net Cash Used in Operating Activities
|
(257,032
|
)
|
(104,452
|
)
|
(1,191,691
|
)
|
||||||
INVESTING ACTIVITIES
|
||||||||||||
Purchase of patents and other intellectual property
|
-
|
(107,953
|
)
|
(300,000
|
)
|
|||||||
Discontinued operations
|
-
|
-
|
418,000
|
|||||||||
Net Cash (Used In) Provided by Investing Activities
|
-
|
(107,953
|
)
|
118,000
|
||||||||
FINANCING ACTIVITIES
|
||||||||||||
Sale of preferred stock and warrants
|
-
|
-
|
1,005,000
|
|||||||||
Proceeds from warrants exercised with cash
|
1,005,000
|
-
|
1,005,000
|
|||||||||
Proceeds from related party payables
|
-
|
125,453
|
-
|
|||||||||
Proceeds from short-term notes payable
|
24,500
|
-
|
24,500
|
|||||||||
Repayment of convertible debentures
|
(401,156
|
)
|
-
|
(441,168
|
)
|
|||||||
Net Cash Provided by Financing Activities
|
628,344
|
125,453
|
1,593,332
|
|||||||||
NET INCREASE (DECREASE) IN CASH
|
371,312
|
(86,952
|
)
|
519,641
|
||||||||
CASH AT BEGINNING OF PERIOD
|
345,604
|
95,782
|
197,275
|
|||||||||
CASH AT END OF PERIOD
|
$
|
716,916
|
$
|
8,830
|
$
|
716,916
|
||||||
SUPPLEMENTAL DISCLOSURES OF
|
-
|
|||||||||||
CASH FLOW INFORMATION
|
||||||||||||
CASH PAID FOR:
|
||||||||||||
Interest
|
$
|
41,332
|
$
|
-
|
$
|
55,332
|
||||||
Income Taxes
|
-
|
-
|
-
|
|||||||||
NON CASH FINANCING ACTIVITIES:
|
||||||||||||
Transfer of investment for dividends payable
|
$
|
-
|
$
|
-
|
$
|
186,000
|
||||||
Purchase of patents for debenture
|
-
|
500,000
|
500,000
|
Stock Price at Valuation Date
|
$
|
0.52
|
||
Exercise (Strike) Price
|
$
|
0.55
|
||
Dividend Yield
|
0.00
|
%
|
||
Years to Maturity
|
5.00
|
|||
Risk-free Rate
|
1.35
|
%
|
||
Volatility
|
270
|
%
|
Stock Price at Valuation Date
|
$
|
0.51
|
||
Exercise (Strike) Price
|
$
|
0.55
|
||
Dividend Yield
|
0.00
|
%
|
||
Years to Maturity
|
4.8
|
|||
Risk-free Rate
|
1.35
|
%
|
||
Volatility
|
270
|
%
|
March 31,
|
March 31,
|
March 31,
|
||||||||||
2010
|
2010
|
2010
|
||||||||||
ASSETS
|
(Originally Filed)
|
(Restated)
|
(Difference)
|
|||||||||
CURRENT ASSETS
|
||||||||||||
Cash
|
$ | 716,916 | $ | 716,916 | - | |||||||
Prepaid expenses
|
56,896 | 56,896 | - | |||||||||
Security deposits
|
85,025 | 85,025 | - | |||||||||
Total Current Assets
|
858,837 | 858,837 | - | |||||||||
OTHER ASSETS
|
||||||||||||
Patent costs
|
800,000 | 800,000 | - | |||||||||
TOTAL ASSETS
|
$ | 1,658,837 | $ | 1,658,837 | - | |||||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||||||
CURRENT LIABILITIES
|
||||||||||||
Accounts payable
|
$ | 162,770 | $ | 162,770 | - | |||||||
Accrued expenses
|
27,044 | 27,044 | - | |||||||||
Short-term notes payable
|
24,500 | 24,500 | - | |||||||||
Total Current Liabilities
|
214,314 | 214,314 | - | |||||||||
LONG-TERM LIABILITIES
|
||||||||||||
Convertible debenture-long term
|
58,832 | 58,832 | - | |||||||||
Stock warrant derivative liability
|
2,868,242 | 2,868,242 | - | |||||||||
Total Long-term Liabilities
|
2,927,074 | 2,927,074 | - | |||||||||
TOTAL LIABILITIES
|
3,141,388 | 3,141,388 | - | |||||||||
STOCKHOLDERS' EQUITY
|
||||||||||||
Preferred stock
|
558 | 558 | - | |||||||||
Common stock
|
3,538 | 3,538 | - | |||||||||
Additional paid-in capital
|
24,170,521 | 21,302,279 | (2,868,242 | ) | ||||||||
Accumulated deficit
|
(21,628,748 | ) | (21,628,748 | ) | - | |||||||
Deficit accumulated during the development stage
|
(4,028,420 | ) | (1,160,178 | ) | 2,868,242 | |||||||
Total Stockholders' Equity
|
(1,482,551 | ) | (1,482,551 | ) | - | |||||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
$ | 1,658,837 | $ | 1,658,837 | - |
For the
|
For the
|
For the
|
||||||||||
Three Months
|
Three Months
|
Three Months
|
||||||||||
March 31,
|
March 31,
|
March 31,
|
||||||||||
2010
|
2010
|
2010
|
||||||||||
(Originally Filed)
|
(Restated)
|
(Difference)
|
||||||||||
REVENUES
|
$ | - | $ | - | $ | - | ||||||
COST OF SALES
|
- | - | - | |||||||||
GROSS PROFIT
|
- | - | - | |||||||||
OPERATING EXPENSES
|
||||||||||||
Warrant expense
|
2,868,242 | - | (2,868,242 | ) | ||||||||
General and administrative
|
173,846 | 173,846 | - | |||||||||
Total Operating Expenses
|
3,042,088 | 173,846 | (2,868,242 | ) | ||||||||
OPERATING LOSS
|
(3,042,088 | ) | (173,846 | ) | 2,868,242 | |||||||
OTHER INCOME AND EXPENSE
|
||||||||||||
Gain on foreign currency
|
- | - | - | |||||||||
Interest income
|
116 | 116 | - | |||||||||
Interest expense
|
(2,794 | ) | (2,794 | ) | - | |||||||
Gain on settlement of debt
|
17,021 | 17,021 | - | |||||||||
Other income and expense
|
5,702 | 5,702 | - | |||||||||
Total Other Income and Expense
|
20,045 | 20,045 | - | |||||||||
LOSS FROM CONTINUING OPERATIONS BEFORE INCOME TAXES
|
(3,022,043 | ) | (153,801 | ) | 2,868,242 | |||||||
PROVISION FOR INCOME TAXES
|
- | - | - | |||||||||
LOSS FROM CONTINUING OPERATIONS
|
(3,022,043 | ) | (153,801 | ) | 2,868,242 | |||||||
DISCONTINUED OPERATIONS
|
||||||||||||
Income from discontinued
|
||||||||||||
operations (including gain on
|
||||||||||||
disposal of $606)
|
- | - | - | |||||||||
Income tax benefit
|
- | - | - | |||||||||
GAIN ON DISCONTINUED OPERATIONS
|
- | - | - | |||||||||
NET LOSS
|
$ | (3,022,043 | ) | $ | (153,801 | ) | $ | 2,868,242 | ||||
BASIC LOSS PER SHARE
|
||||||||||||
Continuing operations
|
$ | (0.09 | ) | $ | (0.00 | ) | $ | 0.09 | ||||
Discontinued operations
|
0.00 | 0.00 | 0.00 | |||||||||
$ | (0.09 | ) | $ | (0.00 | ) | $ | 0.09 | |||||
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING:
|
||||||||||||
BASIC AND DILUTED
|
34,629,137 | 34,629,137 | - |
For the
|
For the
|
For the
|
||||||||||
Six Months
|
Six Months
|
Six Months
|
||||||||||
March 31,
|
March 31,
|
March 31,
|
||||||||||
2010
|
2010
|
2010
|
||||||||||
(Originally Filed)
|
(Restated)
|
(Difference)
|
||||||||||
REVENUES
|
$ | - | $ | - | $ | - | ||||||
COST OF SALES
|
- | - | - | |||||||||
GROSS PROFIT
|
- | - | - | |||||||||
OPERATING EXPENSES
|
||||||||||||
Warrant expense
|
2,956,804 | - | (2,956,804 | ) | ||||||||
General and administrative
|
243,787 | 332,349 | 88,562 | |||||||||
Total Operating Expenses
|
3,200,591 | 332,349 | (2,868,242 | ) | ||||||||
OPERATING LOSS
|
(3,200,591 | ) | (332,349 | ) | 2,868,242 | |||||||
OTHER INCOME AND EXPENSE
|
||||||||||||
Gain on foreign currency
|
- | - | - | |||||||||
Interest income
|
161 | 161 | - | |||||||||
Interest expense
|
(16,793 | ) | (16,793 | ) | - | |||||||
Gain on settlement of debt
|
17,021 | 17,021 | - | |||||||||
Other income and expense
|
11,404 | 11,404 | - | |||||||||
Total Other Income and Expense
|
11,793 | 11,793 | - | |||||||||
LOSS FROM CONTINUING OPERATIONS BEFORE INCOME TAXES
|
(3,188,798 | ) | (320,556 | ) | 2,868,242 | |||||||
PROVISION FOR INCOME TAXES
|
- | - | - | |||||||||
LOSS FROM CONTINUING OPERATIONS
|
(3,188,798 | ) | (320,556 | ) | 2,868,242 | |||||||
DISCONTINUED OPERATIONS
|
||||||||||||
Income from discontinued
|
||||||||||||
operations (including gain on
|
||||||||||||
disposal of $606)
|
- | - | - | |||||||||
Income tax benefit
|
- | - | - | |||||||||
GAIN ON DISCONTINUED OPERATIONS
|
- | - | - | |||||||||
NET LOSS
|
$ | (3,188,798 | ) | $ | (320,556 | ) | $ | 2,868,242 | ||||
BASIC LOSS PER SHARE
|
||||||||||||
Continuing operations
|
$ | (0.11 | ) | $ | (0.01 | ) | $ | 0.10 | ||||
Discontinued operations
|
0.00 | 0.00 | 0.00 | |||||||||
$ | (0.11 | ) | $ | (0.01 | ) | $ | 0.10 | |||||
WEIGHTED AVERAGE NUMBER
|
||||||||||||
OF SHARES OUTSTANDING:
|
||||||||||||
BASIC AND DILUTED
|
30,317,933 | 30,317,933 | - |
From Inception of
|
From Inception of
|
From Inception of
|
||||||||||
the Development
|
the Development
|
the Development
|
||||||||||
Stage on
|
Stage on
|
Stage on
|
||||||||||
October 1, 2007
|
October 1, 2007
|
October 1, 2007
|
||||||||||
Through
|
Through
|
Through
|
||||||||||
March 31,
|
March 31,
|
March 31,
|
||||||||||
2010
|
2010
|
2010
|
||||||||||
(Originally Filed)
|
(Restated)
|
(Difference)
|
||||||||||
REVENUES
|
$ | - | $ | - | $ | - | ||||||
COST OF SALES
|
- | - | - | |||||||||
GROSS PROFIT
|
- | - | - | |||||||||
OPERATING EXPENSES
|
||||||||||||
Warrant expense
|
3,667,217 | - | (3,667,217 | ) | ||||||||
General and administrative
|
1,132,899 | 1,931,874 | 798,975 | |||||||||
Total Operating Expenses
|
4,800,116 | 1,931,874 | (2,868,242 | ) | ||||||||
OPERATING LOSS
|
(4,800,116 | ) | (1,931,874 | ) | 2,868,242 | |||||||
OTHER INCOME AND EXPENSE
|
||||||||||||
Gain on foreign currency
|
2,596 | 2,596 | - | |||||||||
Interest income
|
161 | 161 | - | |||||||||
Interest expense
|
(42,590 | ) | (42,590 | ) | - | |||||||
Gain on settlement of debt
|
81,464 | 81,464 | - | |||||||||
Other income and expense
|
51,652 | 51,652 | - | |||||||||
Total Other Income and Expense
|
93,283 | 93,283 | - | |||||||||
LOSS FROM CONTINUING OPERATIONS BEFORE INCOME TAXES
|
(4,706,833 | ) | (1,838,591 | ) | 2,868,242 | |||||||
PROVISION FOR INCOME TAXES
|
- | - | - | |||||||||
LOSS FROM CONTINUING OPERATIONS
|
(4,706,833 | ) | (1,838,591 | ) | 2,868,242 | |||||||
DISCONTINUED OPERATIONS
|
||||||||||||
Income from discontinued
|
||||||||||||
operations (including gain on
|
||||||||||||
disposal of $606)
|
678,413 | 678,413 | - | |||||||||
Income tax benefit
|
- | - | - | |||||||||
GAIN ON DISCONTINUED OPERATIONS
|
678,413 | 678,413 | - | |||||||||
NET LOSS
|
$ | (4,028,420 | ) | $ | (1,160,178 | ) | $ | 2,868,242 | ||||
For the Six Months
|
For the Six Months
|
For the Six Months
|
||||||||||
March 31,
|
March 31,
|
March 31,
|
||||||||||
2010
|
2010
|
2010
|
||||||||||
(Originally Filed)
|
(Restated)
|
(Difference)
|
||||||||||
OPERATING ACTIVITIES
|
||||||||||||
Net income (loss)
|
$ | (3,188,798 | ) | $ | (320,556 | ) | $ | 2,868,242 | ||||
Adjustments to reconcile net income (loss) to net cash used by operating activities:
|
||||||||||||
Fair value of warrants issued for services
|
2,956,804 | 88,562 | (2,868,242 | ) | ||||||||
Gain on extinguishment of debt
|
(17,021 | ) | (17,021 | ) | - | |||||||
Changes in operating assets and liabilities
|
||||||||||||
Change in prepaid expenses and deposits
|
(56,896 | ) | (56,896 | ) | - | |||||||
Change in accounts payable and accrued expenses
|
48,879 | 48,879 | - | |||||||||
Net Cash Used in Operating Activities
|
(257,032 | ) | (257,032 | ) | - | |||||||
INVESTING ACTIVITIES
|
- | - | - | |||||||||
FINANCING ACTIVITIES
|
||||||||||||
Proceeds of warrants exercised for cash
|
1,005,000 | 1,005,000 | - | |||||||||
Proceeds from short-term notes payable
|
24,500 | 24,500 | - | |||||||||
Repayment of convertible debentures
|
(401,156 | ) | (401,156 | ) | - | |||||||
Net Cash Provided by Financing Activities
|
628,344 | 628,344 | - | |||||||||
NET INCREASE (DECREASE) IN CASH
|
371,312 | 371,312 | - | |||||||||
CASH AT BEGINNING OF PERIOD
|
345,604 | 345,604 | - | |||||||||
CASH AT END OF PERIOD
|
$ | 716,916 | $ | 716,916 | $ | - | ||||||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
|
||||||||||||
CASH PAID FOR:
|
||||||||||||
Interest
|
$ | 41,332 | $ | 41,332 | $ | - |
From Inception of
|
From Inception of
|
From Inception of
|
||||||||||
the Development
|
the Development
|
the Development
|
||||||||||
Stage on
|
Stage on
|
Stage on
|
||||||||||
October 1, 2007
|
October 1, 2007
|
October 1, 2007
|
||||||||||
Through
|
Through
|
Through
|
||||||||||
March 31,
|
March 31,
|
March 31,
|
||||||||||
2010
|
2010
|
2010
|
||||||||||
(Originally Filed)
|
(Restated)
|
(Difference)
|
||||||||||
OPERATING ACTIVITIES
|
||||||||||||
Net income (loss)
|
$ | (4,028,420 | ) | $ | (1,160,178 | ) | $ | 2,868,242 | ||||
Adjustments to reconcile net income (loss) to net cash used by operating activities:
|
||||||||||||
Discontinued operations
|
(678,413 | ) | (678,413 | ) | - | |||||||
Fair value of warrants issued for services
|
3,667,227 | 798,985 | (2,868,242 | ) | ||||||||
Gain on extinguishment of debt
|
(17,021 | ) | (17,021 | ) | - | |||||||
Changes in operating assets and liabilities
|
||||||||||||
Change in prepaid expenses and deposits
|
(56,476 | ) | (56,476 | ) | - | |||||||
Change in accounts payable and accrued expenses
|
(78,588 | ) | (78,588 | ) | - | |||||||
Net Cash Used in Operating Activities
|
(1,191,691 | ) | (1,191,691 | ) | - | |||||||
INVESTING ACTIVITIES
|
||||||||||||
Purchase of patents and other intellectual property
|
(300,000 | ) | (300,000 | ) | - | |||||||
Discontinued operations
|
418,000 | 418,000 | - | |||||||||
Net Cash (Used In) Provided by Investing Activities
|
118,000 | 118,000 | - | |||||||||
FINANCING ACTIVITIES
|
||||||||||||
Sale of preferred stock and warrants
|
1,005,000 | 1,005,000 | - | |||||||||
Proceeds of warrants exercised for cash
|
1,005,000 | 1,005,000 | - | |||||||||
Proceeds from short-term notes payable
|
24,500 | 24,500 | - | |||||||||
Repayment of convertible debentures
|
(441,168 | ) | (441,168 | ) | - | |||||||
Net Cash Provided by Financing Activities
|
1,593,332 | 1,593,332 | - | |||||||||
NET INCREASE (DECREASE) IN CASH
|
519,641 | 519,641 |