Nevada
|
26-1394771
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
Large accelerated filer o
|
Accelerated filer o
|
Non-accelerated filer o
|
Smaller reporting company x
|
Common Stock, $0.001 par value per share
|
79,697,130
|
(Class)
|
(Outstanding at May 13, 2013)
|
3
|
||
3
|
||
3
|
||
4
|
||
5
|
||
6
|
||
7
|
||
22
|
||
25
|
||
26
|
||
27
|
||
27
|
||
27
|
||
32
|
||
33
|
||
33
|
||
33
|
||
33
|
||
36
|
Assets
|
March 31,
2013
(Unaudited)
|
December 31,
2012
|
||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$ | 111,875 | $ | 39,819 | ||||
Inventory
|
441,002 | 41,002 | ||||||
Prepaid expenses and deposits
|
40,989 | 13,025 | ||||||
593,866 | 93,846 | |||||||
Property, plant and equipment:
|
||||||||
Land
|
300,000 | - | ||||||
Buildings
|
3,800,000 | - | ||||||
Leasehold improvements
|
19,225 | 19,225 | ||||||
Software
|
27,721 | 27,721 | ||||||
Equipment
|
670,120 | 170,120 | ||||||
Vehicles and prototypes
|
164,959 | 164,959 | ||||||
4,982,025 | 382,025 | |||||||
Less accumulated depreciation
|
270,349 | 255,178 | ||||||
4,711,676 | 126,847 | |||||||
$ | 5,305,542 | $ | 220,693 | |||||
Liabilities and Stockholders' Equity (Deficit)
|
||||||||
Current liabilities:
|
||||||||
Accounts payable
|
$ | 1,138,734 | $ | 1,253,228 | ||||
Accounts payable, related parties
|
319,129 | 336,556 | ||||||
Customer deposits
|
170,000 | 60,000 | ||||||
Shareholder advances
|
558,000 | 558,000 | ||||||
Current portion of long-term debt
|
377,171 | 230,756 | ||||||
2,563,034 | 2,438,540 | |||||||
Long-term debt
|
2,448,632 | 362,186 | ||||||
Commitments and contingencies
|
- | - | ||||||
Stockholders' equity (deficit):
|
||||||||
Series A preferred stock, par value of $.001 per share 75,000,000 shares
|
||||||||
shares authorized, 0 shares issued and outstanding at March 31, 2013
|
||||||||
and December 31, 2012
|
- | - | ||||||
Common stock, par value of $.001 per share 250,000,000 shares authorized,
|
||||||||
76,622,130 shares issued and outstanding at March 31, 2013 and
|
||||||||
55,955,463 shares issued and outstanding at December 31, 2012
|
76,622 | 55,955 | ||||||
Additional paid-in capital
|
19,063,380 | 14,956,547 | ||||||
Stock based compensation
|
4,108,839 | 3,778,723 | ||||||
Accumulated deficit during the development stage
|
(22,954,965 | ) | (21,371,258 | ) | ||||
293,876 | (2,580,033 | ) | ||||||
$ | 5,305,542 | $ | 220,693 | |||||
(A Development Stage Company)
|
Consolidated Statements of Operations
|
For the Three Months Ended March 31, 2013 and 2012
|
and for the Period From Inception,
|
February 20, 2007 to March 31, 2013
|
Three Months Ended
March 31,
2013
|
Three Months Ended
March 31,
2012
|
Since Date
of Inception,
February 20,
2007 to
March 31,
2013
|
||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
||||||||||
Sales
|
$ | - | $ | - | $ | 602,840 | ||||||
Expenses:
|
||||||||||||
Payroll and payroll taxes
|
340,167 | 550,922 | 7,667,013 | |||||||||
Employee benefits
|
29,303 | 44,617 | 682,546 | |||||||||
Stock based compensation
|
330,116 | 153,032 | 4,126,579 | |||||||||
Batteries and motors and supplies
|
153,732 | (6,713 | ) | 2,889,288 | ||||||||
Legal and professional
|
148,929 | 111,638 | 2,289,683 | |||||||||
Advertising
|
34,735 | 35,142 | 1,301,115 | |||||||||
Consulting
|
325,471 | 62,179 | 1,428,876 | |||||||||
Travel and entertainment
|
16,859 | 29,737 | 501,563 | |||||||||
Rent
|
39,694 | 38,347 | 491,692 | |||||||||
Insurance
|
37,850 | 17,327 | 423,469 | |||||||||
Vehicles, development and testing
|
32,900 | 57,786 | 355,101 | |||||||||
Depreciation
|
15,171 | 16,203 | 308,178 | |||||||||
Interest and bank fees
|
28,639 | 24,469 | 285,966 | |||||||||
Engineering, temporary labor
|
1,852 | 870 | 253,138 | |||||||||
Facilities, repairs & maintenance
|
33,640 | 6,042 | 238,223 | |||||||||
Utilities
|
13,749 | 10,349 | 148,704 | |||||||||
Loss on sale of assets
|
- | - | 27,544 | |||||||||
Other
|
900 | 8,785 | 139,127 | |||||||||
1,583,707 | 1,160,732 | 23,557,805 | ||||||||||
Net loss during the development stage
|
$ | (1,583,707 | ) | $ | (1,160,732 | ) | $ | (22,954,965 | ) | |||
Basic and diluted loss per share
|
$ | (0.03 | ) | $ | (0.03 | ) | $ | (0.86 | ) | |||
Weighted average number of common
|
||||||||||||
shares outstanding
|
60,331,279 | 38,765,755 | 26,743,007 | |||||||||
See accompanying notes to consolidated financial statements.
|
||||||||||||
(A Development Stage Company)
|
|||||||||||||||||
Consolidated Statements of Stockholders' Equity (Deficit)
|
|||||||||||||||||
From Inception, February 20, 2007
|
|||||||||||||||||
to March 31, 2013
|
Common Stock
|
Series A
Preferred Stock
|
Additional
|
Stock
|
Accumulated
Deficit
During the
|
Total
Stockholders'
|
|||||||||||||||||||||||||||
Number
of Shares
|
Amount
|
Number
of Shares
|
Amount
|
Paid-in
Capital
|
Based
Compensation
|
Development
Stage
|
Equity
(Deficit)
|
|||||||||||||||||||||||||
Beginning capital - inception
|
- | $ | - | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||||
Issuance of common stock, and fulfillment
|
||||||||||||||||||||||||||||||||
of stock subscriptions receivable
|
7,210 | 900,000 | - | - | - | - | - | 900,000 | ||||||||||||||||||||||||
Net loss from operations, period of inception,
|
||||||||||||||||||||||||||||||||
February 20, 2007 to December 31, 2007
|
- | - | - | - | - | - | (456,145 | ) | (456,145 | ) | ||||||||||||||||||||||
7,210 | $ | 900,000 | - | $ | - | $ | - | $ | - | $ | (456,145 | ) | $ | 443,855 | ||||||||||||||||||
Issuance of common stock, and fulfillment
|
||||||||||||||||||||||||||||||||
of stock subscriptions receivable
|
4,305 | 875,000 | - | - | - | - | - | 875,000 | ||||||||||||||||||||||||
March 10, 2008 stock dividend
|
62,720 | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Share based compensation for the year
|
||||||||||||||||||||||||||||||||
ended December 31, 2008
|
- | 9,757 | - | - | - | - | - | 9,757 | ||||||||||||||||||||||||
Net loss from operations for the year
|
||||||||||||||||||||||||||||||||
ended December 31, 2008
|
- | - | - | - | - | - | (1,383,884 | ) | (1,383,884 | ) | ||||||||||||||||||||||
74,235 | $ | 1,784,757 | - | $ | - | $ | - | $ | - | $ | (1,840,029 | ) | $ | (55,272 | ) | |||||||||||||||||
January 1, 2009 stock re-pricing agreement
|
18,025 | - | - | |||||||||||||||||||||||||||||
Issuance of common stock, and fulfillment
|
||||||||||||||||||||||||||||||||
of stock subscriptions receivable
|
168,210 | 753,511 | - | - | 49,989 | - | - | 803,500 | ||||||||||||||||||||||||
Share based compensation to
|
||||||||||||||||||||||||||||||||
December 28, 2009
|
- | 7,983 | - | - | - | - | - | 7,983 | ||||||||||||||||||||||||
Shares issued out of stock option plan on
|
||||||||||||||||||||||||||||||||
December 31, 2009
|
3,220 | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Net effect of purchase accounting adjustments
|
17,508,759 | (2,528,479 | ) | - | - | 2,528,479 | - | - | - | |||||||||||||||||||||||
Conversion of convertible notes
|
- | - | 8,375 | 8 | 264,992 | - | - | 265,000 | ||||||||||||||||||||||||
Net loss from operations for the year
|
||||||||||||||||||||||||||||||||
ended December 31, 2009
|
- | - | - | - | - | - | (1,524,923 | ) | (1,524,923 | ) | ||||||||||||||||||||||
17,772,449 | $ | 17,772 | 8,375 | $ | 8 | $ | 2,843,460 | $ | - | $ | (3,364,952 | ) | $ | (503,712 | ) | |||||||||||||||||
Conversion of convertible note
|
29,750 | 30 | - | - | 9,970 | - | - | 10,000 | ||||||||||||||||||||||||
Issuance of preferred stock, and fulfillment
|
||||||||||||||||||||||||||||||||
of stock subscriptions receivable
|
- | - | 625 | 1 | 24,999 | - | - | 25,000 | ||||||||||||||||||||||||
Issuance of common stock, and fulfillment
|
||||||||||||||||||||||||||||||||
of stock subscriptions receivable
|
9,808,566 | 9,809 | - | - | 3,682,530 | - | - | 3,692,339 | ||||||||||||||||||||||||
Conversion of account payable
|
101,636 | 102 | - | - | 86,898 | - | - | 87,000 | ||||||||||||||||||||||||
Share based compensation for the year
|
||||||||||||||||||||||||||||||||
ended December 31, 2010
|
- | - | - | - | - | 1,436,979 | - | 1,436,979 | ||||||||||||||||||||||||
Net loss from operations for the year
|
||||||||||||||||||||||||||||||||
ended December 31, 2010
|
- | - | - | - | - | - | (5,028,106 | ) | (5,028,106 | ) | ||||||||||||||||||||||
27,712,401 | $ | 27,713 | 9,000 | $ | 9 | $ | 6,647,857 | $ | 1,436,979 | $ | (8,393,058 | ) | $ | (280,500 | ) | |||||||||||||||||
Issuance of common stock, and fulfillment
|
||||||||||||||||||||||||||||||||
of stock subscriptions receivable
|
9,912,447 | 9,911 | - | - | 5,404,830 | - | - | 5,414,741 | ||||||||||||||||||||||||
Stock options and warrants exercised
|
38,692 | 39 | - | - | 12,236 | - | - | 12,275 | ||||||||||||||||||||||||
Conversion of preferred stock to common stock
|
1,071,110 | 1,072 | (9,000 | ) | (9 | ) | (1,063 | ) | - | - | - | |||||||||||||||||||||
Share based compensation for the year
|
||||||||||||||||||||||||||||||||
ended December 31, 2011
|
- | - | - | - | - | 2,002,891 | - | 2,002,891 | ||||||||||||||||||||||||
Net loss from operations for the year
|
||||||||||||||||||||||||||||||||
ended December 31, 2011
|
- | - | - | - | - | - | (8,705,711 | ) | (8,705,711 | ) | ||||||||||||||||||||||
38,734,650 | $ | 38,735 | - | $ | - | $ | 12,063,860 | $ | 3,439,870 | $ | (17,098,769 | ) | $ | (1,556,304 | ) | |||||||||||||||||
Issuance of detached warrants in connection
|
||||||||||||||||||||||||||||||||
with convertible debentures
|
- | - | - | - | 91,493 | - | - | 91,493 | ||||||||||||||||||||||||
Conversion of debentures and interest
|
10,227,070 | 10,227 | - | - | 2,035,187 | - | - | 2,045,414 | ||||||||||||||||||||||||
Conversion of account payable
|
6,993,743 | 6,993 | - | - | 766,007 | - | - | 773,000 | ||||||||||||||||||||||||
Share based compensation for the year
|
||||||||||||||||||||||||||||||||
ended December 31, 2012
|
- | - | - | - | - | 338,853 | - | 338,853 | ||||||||||||||||||||||||
Net loss from operations for the year
|
||||||||||||||||||||||||||||||||
ended December 31, 2012
|
- | - | - | - | - | - | (4,272,489 | ) | (4,272,489 | ) | ||||||||||||||||||||||
55,955,463 | $ | 55,955 | - | $ | - | $ | 14,956,547 | $ | 3,778,723 | $ | (21,371,258 | ) | $ | (2,580,033 | ) | |||||||||||||||||
Issuance of common stock, and fulfillment
|
||||||||||||||||||||||||||||||||
of stock subscriptions receivable
|
18,425,000 | 18,425 | - | - | 3,666,575 | - | - | 3,685,000 | ||||||||||||||||||||||||
Conversion of convertible note
|
500,000 | 500 | - | - | 99,500 | - | - | 100,000 | ||||||||||||||||||||||||
Conversion of account payable
|
1,741,667 | 1,742 | - | - | 340,758 | - | - | 342,500 | ||||||||||||||||||||||||
Share based compensation for the three months
|
||||||||||||||||||||||||||||||||
ended March 31, 2013
|
- | - | - | - | - | 330,116 | - | 330,116 | ||||||||||||||||||||||||
Net loss from operations for the three months
|
||||||||||||||||||||||||||||||||
ended March 31, 2013
|
- | - | - | - | - | - | (1,583,707 | ) | (1,583,707 | ) | ||||||||||||||||||||||
76,622,130 | $ | 76,622 | - | $ | - | $ | 19,063,380 | $ | 4,108,839 | $ | (22,954,965 | ) | $ | 293,876 |
A vehicle with a fair market value of $30,400 and cash of $69,600 was accepted as consideration for issuance of common stock in February 2007.
|
|||||||||||||||||
A vehicle with a fair market value of $30,884 and cash of $69,116 was accepted as consideration for issuance of common stock in June 2007.
|
|||||||||||||||||
Consulting services valued at $50,000 were accepted as consideration for issuance of common stock in October 2008.
|
|||||||||||||||||
Consulting services valued at $87,000 were accepted as consideration for issuance of common stock in December 2010.
|
|||||||||||||||||
Consulting services valued at $60,000, $55,000, and $203,000 were accepted as consideration for issuance of common stock in March, October, and December 2012, respectively.
|
|||||||||||||||||
Investment Agreement fees valued at $375,000 were accepted as consideration for issuance of common stock in August 2012.
|
|||||||||||||||||
Legal services valued at $40,000, $15,000, and $25,000 were accepted as consideration for issuance of common stock in September, November, and December 2012, respectively.
|
|||||||||||||||||
Consulting services valued at $302,500 were accepted as consideration for issuance of common stock in March 2013.
|
|||||||||||||||||
Legal services valued at $40,000 were accepted as consideration for issuance of common stock in March 2013.
|
|||||||||||||||||
(A Development Stage Company)
|
||||||
Consolidated Statements of Cash Flows
|
||||||
For the Three Months Ended March 31, 2013 and 2012
|
||||||
and for the Period From Inception,
|
||||||
February 20, 2007 to March 31, 2013
|
Three Months Ended
March 31,
2013
|
Three Months Ended
March 31,
2012
|
Since Date of Inception, February 20, 2007 to March 31, 2013
|
||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
||||||||||
Cash flows from operating activities:
|
||||||||||||
Net loss during the development stage
|
$ | (1,583,707 | ) | $ | (1,160,732 | ) | $ | (22,954,965 | ) | |||
Adjustments to reconcile net loss from operations
|
||||||||||||
to cash used by operations:
|
||||||||||||
Depreciation
|
15,171 | 16,203 | 308,178 | |||||||||
Loss on sale of assets
|
- | - | 27,544 | |||||||||
Stock based compensation
|
330,116 | 153,032 | 4,126,579 | |||||||||
Interest expense on convertible debentures
|
- | - | 106,164 | |||||||||
Amortized discount on convertible debentures
|
- | 3,874 | 91,493 | |||||||||
Legal, consulting and investment services
|
342,500 | 60,000 | 1,252,500 | |||||||||
Effects of changes in operating assets and liabilities:
|
||||||||||||
Inventory
|
- | - | (41,002 | ) | ||||||||
Prepaid expenses and deposits
|
(27,964 | ) | 11,875 | (40,989 | ) | |||||||
Accounts payable
|
(114,494 | ) | (76,902 | ) | 1,652,370 | |||||||
Accounts payable, related parties
|
(17,427 | ) | 62,948 | 319,129 | ||||||||
Customer deposits
|
110,000 | - | 170,000 | |||||||||
Net cash used by operations
|
(945,805 | ) | (929,702 | ) | (14,982,999 | ) | ||||||
Cash flows from investing activities:
|
||||||||||||
Initial purchase of AMP Trucks assets
|
(5,000,000 | ) | - | (5,000,000 | ) | |||||||
Capital expenditures
|
- | - | (376,650 | ) | ||||||||
Proceeds on sale of assets
|
- | - | 38,900 | |||||||||
Net cash used by investing activities
|
(5,000,000 | ) | - | (5,337,750 | ) | |||||||
Cash flows from financing activities:
|
||||||||||||
Proceeds from debentures
|
- | 900,000 | 1,939,250 | |||||||||
Proceeds from notes payable
|
100,000 | - | 260,000 | |||||||||
Payments on notes payable
|
- | - | (150,000 | ) | ||||||||
Proceeds from long-term debt
|
2,250,000 | - | 2,300,000 | |||||||||
Payments on long-term debt
|
(17,139 | ) | (1,596 | ) | (36,197 | ) | ||||||
Shareholder advances, net of repayments
|
- | (7,000 | ) | 558,000 | ||||||||
Issuance of common and preferred stock
|
3,685,000 | - | 15,561,571 | |||||||||
Net cash provided by financing activities
|
6,017,861 | 891,404 | 20,432,624 | |||||||||
Change in cash and cash equivalents
|
72,056 | (38,298 | ) | 111,875 | ||||||||
Cash and cash equivalents at inception, February 20, 2007
|
- | |||||||||||
Cash and cash equivalents at December 31, 2011
|
89,488 | |||||||||||
Cash and cash equivalents at March 31, 2012
|
$ | 51,190 | ||||||||||
Cash and cash equivalents at December 31, 2012
|
39,819 | |||||||||||
Cash and cash equivalents at March 31, 2013
|
$ | 111,875 | $ | 111,875 |
|
|
|||||
Supplemental disclosure of non-cash activities:
|
||||||
Vehicles valued at $61,284 were contributed as consideration for issuance of common stock in February 2007.
|
||||||
Consulting services valued at $50,000 were accepted as consideration for issuance of common stock in October 2008.
|
||||||
During March 2010 a note payable of $10,000 was converted to 29,750 shares of common stock.
|
||||||
A vehicle valued at $33,427 was acquired through bank financing in September 2010.
|
||||||
Consulting services valued at $87,000 were accepted as consideration for issuance of common stock in December 2010.
|
||||||
Equipment valued at $14,937 was acquired through debt financing in December 2011.
|
||||||
Consulting services valued at $60,000, $55,000, and $203,000 were accepted as consideration for issuance of common stock in March,
|
||||||
October, and December 2012, respectively.
|
||||||
Detachable warrants associated with convertible debentures valued at $91,493 were recorded as increases to additional paid-in capital
|
||||||
from January to August 2012.
|
||||||
Investment Agreement fees valued at $375,000 were accepted as consideration for issuance of common stock in August 2012.
|
||||||
Legal services valued at $40,000, $15,000, and $25,000 were accepted as consideration for issuance of common stock in September,
|
||||||
November, and December 2012, respectively.
|
||||||
During November 2012 debentures for $1,939,250 and interest of $106,164 were converted to 10,227,070 shares of common stock.
|
||||||
During December 2012 accounts payable of $513,636 were converted to notes payable.
|
||||||
During February 2013 a note payable of $100,000 was converted to 500,000 shares of common stock.
|
||||||
Consulting services valued at $302,500 were accepted as consideration for issuance of common stock in March 2013.
|
||||||
Legal services valued at $40,000 were accepted as consideration for issuance of common stock in March 2013.
|
||||||
See accompanying notes to consolidated financial statements.
|
||||||
Buildings:
|
15 - 30 years
|
Leasehold improvements:
|
7 years
|
Software:
|
3 - 6 years
|
Equipment:
|
5 years
|
Vehicles and prototypes:
|
3 - 5 years
|
2.
|
ACQUISITION
|
Consideration | ||||
Cash at closing
|
$ | 2,750,000 | ||
Secured debenture
|
2,250,000 | |||
$ | 5,000,000 | |||
Assets acquired
|
||||
Inventory | $ | 400,000 | ||
Equipment | 500,000 | |||
Land | 300,000 | |||
Buildings | 3,800,000 | |||
$ | 5,000,000 |
3.
|
LONG-TERM DEBT
|
March 31,
|
December 31,
|
|||||||
Long-term debt consists of the following:
|
2013
|
2012
|
||||||
Secured debenture payable to Workhorse Custom Chassis, LLC, due
|
||||||||
March 2016 plus interest at 10%. The debenture is secured by the real
|
||||||||
estate and related assets of the plant located in Union City, Indiana
|
||||||||
with a net book value of $5,000,000 at March 31, 2013
|
$ | 2,250,000 | $ | - | ||||
Note payable, Bank due in monthly installments of $635 including interest
|
||||||||
at 5.04% with the final payment due August 2015. The note is secured
|
||||||||
by equipment with a net book value of $16,160 at March 31, 2013
|
17,081 | 18,761 | ||||||
Note payable, vendor due in monthly installments of $439 including interest
|
||||||||
at 8.00% with the final payment due December 2014. The note is secured
|
||||||||
by equipment with a net book value of $10,953 at March 31, 2013
|
8,586 | 10,545 | ||||||
Note payable to the City of Loveland, due in annual installments of $10,241
|
||||||||
including interest with the final payment due October 2016. Interest rate
|
||||||||
amended to 8.00%. The note is unsecured and contains restrictions on
|
||||||||
the use of proceeds.
|
50,000 | 50,000 | ||||||
Note payable, vendor due in monthly installments of $5,000 for the first half
|
||||||||
of 2013, escalating to final payment of $43,736 in March 2014. Note is
|
||||||||
noninterest bearing and is unsecured.
|
273,736 | 281,236 | ||||||
Note payable, vendor due in monthly installments of $2,000 plus interest
|
||||||||
at 4% for the first half of 2013, escalating to final payment of $18,461 plus
|
||||||||
interest at 4% in December 2014. Note is unsecured.
|
226,400 | 232,400 | ||||||
2,825,803 | 592,942 | |||||||
Less current portion
|
377,171 | 230,756 | ||||||
Long term debt
|
$ | 2,448,632 | $ | 362,186 | ||||
2013
|
$ | 211,934 | ||
2014
|
338,883 | |||
2015
|
14,822 | |||
2016
|
2,260,164 | |||
$ | 2,825,803 |
4.
|
CONVERTIBLE DEBENTURES
|
5.
|
SHAREHOLDER AND RELATED PARTY ADVANCES
|
6.
|
LEASE OBLIGATIONS
|
2013
|
$ | 111,182 | ||
2014
|
152,312 | |||
2015
|
156,881 | |||
2016
|
161,588 | |||
2017
|
166,436 | |||
2018
|
127,614 | |||
$ | 876,013 |
7.
|
STOCK BASED COMPENSATION
|
Number of Shares
|
Weighted
Average
Exercise Price
per Share
|
Weighted
Average Grant
Date Fair Value
per Share
|
Weighted
Average
Remaining
Exercise Term
in Months
|
|||||||||||||
Outstanding at January 1, 2010
|
- | $ | - | $ | - | - | ||||||||||
Granted
|
4,940,000 | 0.56 | 0.33 | 81 | ||||||||||||
Exercised
|
- | - | - | - | ||||||||||||
Forfeited or expired
|
- | - | - | - | ||||||||||||
Outstanding at December 31, 2010
|
4,940,000 | $ | 0.56 | $ | 0.33 | 77 | ||||||||||
Exercisable at December 31, 2010
|
1,854,625 | $ | 0.53 | $ | 0.32 | 75 | ||||||||||
Granted
|
3,425,000 | 0.63 | 0.28 | 54 | ||||||||||||
Exercised
|
(29,750 | ) | 0.41 | 0.26 | - | |||||||||||
Forfeited or expired
|
- | - | - | - | ||||||||||||
Outstanding at December 31, 2011
|
8,335,250 | $ | 0.59 | $ | 0.31 | 58 | ||||||||||
Exercisable at December 31, 2011
|
4,588,875 | $ | 0.57 | $ | 0.31 | 60 | ||||||||||
Granted
|
2,025,000 | 0.13 | 0.05 | 40 | ||||||||||||
Exercised
|
- | - | - | - | ||||||||||||
Forfeited or expired
|
(2,629,750 | ) | 0.58 | 0.28 | 48 | |||||||||||
Outstanding at December 31, 2012
|
7,730,500 | $ | 0.48 | $ | 0.25 | 44 | ||||||||||
Exercisable at December 31, 2012
|
6,080,000 | $ | 0.54 | $ | 0.29 | 46 | ||||||||||
Granted
|
1,100,000 | 0.29 | 0.13 | 60 | ||||||||||||
Exercised
|
- | - | - | - | ||||||||||||
Forfeited or expired
|
(8,500 | ) | 0.11 | 0.04 | 32 | |||||||||||
Outstanding at March 31, 2013
|
8,822,000 | $ | 0.45 | $ | 0.23 | 43 | ||||||||||
Exercisable at March 31, 2013
|
6,203,500 | $ | 0.54 | $ | 0.29 | 43 |
Number of Shares
|
Weighted
Average
Exercise Price
per Share
|
Weighted
Average Grant
Date Fair Value
per Share
|
Weighted
Average
Remaining
Exercise Term
in Months
|
|||||||||||||
Outstanding at January 1, 2010
|
- | $ | - | $ | - | - | ||||||||||
Granted
|
810,000 | 0.67 | 0.23 | 36 | ||||||||||||
Exercised
|
- | - | - | - | ||||||||||||
Forfeited or expired
|
- | - | - | - | ||||||||||||
Outstanding at December 31, 2010
|
810,000 | $ | 0.67 | $ | 0.23 | 32 | ||||||||||
Exercisable at December 31, 2010
|
380,000 | $ | 0.63 | $ | 0.22 | 31 | ||||||||||
Granted
|
70,000 | 0.59 | 0.18 | 31 | ||||||||||||
Exercised
|
- | - | - | - | ||||||||||||
Forfeited or expired
|
- | - | - | - | ||||||||||||
Outstanding at December 31, 2011
|
880,000 | $ | 0.66 | $ | 0.23 | 20 | ||||||||||
Exercisable at December 31, 2011
|
755,000 | $ | 0.64 | $ | 0.22 | 20 | ||||||||||
Granted
|
150,000 | 0.11 | 0.04 | 36 | ||||||||||||
Exercised
|
- | - | - | - | ||||||||||||
Forfeited or expired
|
(370,000 | ) | 0.83 | 0.28 | 11 | |||||||||||
Outstanding at December 31, 2012
|
660,000 | $ | 0.45 | $ | 0.15 | 14 | ||||||||||
Exercisable at December 31, 2012
|
561,000 | $ | 0.50 | $ | 0.17 | 10 | ||||||||||
Granted
|
50,000 | 0.25 | 0.11 | 60 | ||||||||||||
Exercised
|
- | - | - | - | ||||||||||||
Forfeited or expired
|
- | - | - | - | ||||||||||||
Outstanding at March 31, 2013
|
710,000 | $ | 0.43 | $ | 0.15 | 14 | ||||||||||
Exercisable at March 31, 2013
|
573,375 | $ | 0.50 | $ | 0.17 | 8 |
Number of Shares
|
Weighted
Average
Exercise Price
per Share
|
Weighted
Average Grant
Date Fair Value
per Share
|
Weighted
Average
Remaining
Exercise Term
in Months
|
|||||||||||||
Outstanding at January 1, 2010
|
- | $ | - | $ | - | - | ||||||||||
Granted
|
785,001 | 0.80 | 0.11 | 24 | ||||||||||||
Exercised
|
- | - | - | - | ||||||||||||
Forfeited or expired
|
- | - | - | - | ||||||||||||
Outstanding at December 31, 2010
|
785,001 | $ | 0.80 | $ | 0.11 | 24 | ||||||||||
Exercisable at December 31, 2010
|
785,001 | $ | 0.80 | $ | 0.11 | 24 | ||||||||||
Granted
|
4,956,224 | 0.80 | 0.11 | 24 | ||||||||||||
Exercised
|
- | - | - | - | ||||||||||||
Forfeited or expired
|
- | - | - | - | ||||||||||||
Outstanding at December 31, 2011
|
5,741,225 | $ | 0.80 | $ | 0.11 | 17 | ||||||||||
Exercisable at December 31, 2011
|
5,741,225 | $ | 0.80 | $ | 0.11 | 17 | ||||||||||
Granted
|
1,450,000 | 0.50 | 0.06 | 36 | ||||||||||||
Modified warrants prior to
modifications
|
(7,191,225 | ) | 0.74 | 0.10 | 10 | |||||||||||
Modified warrants after
modifications
|
7,191,225 | 0.69 | 0.10 | 20 | ||||||||||||
Exercised
|
- | - | - | - | ||||||||||||
Forfeited or expired
|
- | - | - | - | ||||||||||||
Outstanding at December 31, 2012
|
7,191,225 | $ | 0.69 | $ | 0.10 | 19 | ||||||||||
Exercisable at December 31, 2012
|
7,191,225 | $ | 0.69 | $ | 0.10 | 19 | ||||||||||
Granted
|
9,462,500 | 0.40 | 0.04 | 36 | ||||||||||||
Exercised
|
- | - | - | - | ||||||||||||
Forfeited or expired
|
- | - | - | - | ||||||||||||
Outstanding at March 31, 2013
|
16,653,725 | $ | 0.52 | $ | 0.06 | 27 | ||||||||||
Exercisable at March 31, 2013
|
16,653,725 | $ | 0.52 | $ | 0.06 | 27 | ||||||||||