Nevada
|
26-1394771
|
(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
|
Common Stock, $0.001 par value per share
|
81,537,358
|
(Class)
|
(Outstanding at November 19, 2013)
|
3
|
||
3
|
||
4
|
||
5
|
||
6
|
||
7
|
||
8
|
||
21
|
||
25
|
||
25
|
||
27
|
||
27
|
||
27
|
||
32
|
||
33
|
||
33
|
||
33
|
||
34
|
||
35
|
Assets
|
September 30,
2013
(Unaudited)
|
December 31,
2012
|
||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$ | 7,463 | $ | 39,819 | ||||
Inventory
|
393,752 | 41,002 | ||||||
Prepaid expenses and deposits
|
93,904 | 13,025 | ||||||
495,119 | 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
|
670,183 | 170,120 | ||||||
Vehicles and prototypes
|
164,959 | 164,959 | ||||||
4,982,088 | 382,025 | |||||||
Less accumulated depreciation
|
473,333 | 255,178 | ||||||
4,508,755 | 126,847 | |||||||
$ | 5,003,874 | $ | 220,693 | |||||
Liabilities and Stockholders' Equity (Deficit)
|
||||||||
Current liabilities:
|
||||||||
Accounts payable
|
$ | 1,409,632 | $ | 1,253,228 | ||||
Accounts payable, related parties
|
376,537 | 336,556 | ||||||
Customer deposits
|
202,500 | 60,000 | ||||||
Shareholder advances
|
1,213,000 | 558,000 | ||||||
Current portion of long-term debt
|
392,542 | 230,756 | ||||||
3,594,211 | 2,438,540 | |||||||
Long-term debt
|
2,346,516 | 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 September 30, 2013
|
||||||||
and December 31, 2012
|
- | - | ||||||
Common stock, par value of $.001 per share 250,000,000 shares authorized,
|
||||||||
81,474,200 shares issued and outstanding at September 30, 2013 and
|
||||||||
55,955,463 shares issued and outstanding at December 31, 2012
|
81,474 | 55,955 | ||||||
Additional paid-in capital
|
20,192,304 | 14,956,547 | ||||||
Stock based compensation
|
4,951,902 | 3,778,723 | ||||||
Accumulated deficit during the development stage
|
(26,162,533 | ) | (21,371,258 | ) | ||||
(936,853 | ) | (2,580,033 | ) | |||||
$ | 5,003,874 | $ | 220,693 |
Since Date | ||||||||||||||||||||
of Inception, | ||||||||||||||||||||
|
February 20, | |||||||||||||||||||
Three Months Ended
|
Nine Months Ended | 2007 to | ||||||||||||||||||
September 30, | September 30, | September 30, | September 30, | September 30, | ||||||||||||||||
2013 | 2012 | 2013 | 2012 | 2013 | ||||||||||||||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | ||||||||||||||||
Sales
|
$ | 177,500 | $ | - | $ | 177,500 | $ | 222,098 | $ | 780,340 | ||||||||||
Expenses:
|
||||||||||||||||||||
Payroll and payroll taxes
|
422,809 | 461,399 | 1,154,669 | 1,410,544 | 8,481,515 | |||||||||||||||
Employee benefits
|
22,481 | 32,104 | 91,920 | 118,964 | 745,163 | |||||||||||||||
Stock based compensation
|
32,652 | 36,951 | 1,173,179 | 256,877 | 4,969,642 | |||||||||||||||
Batteries and motors and supplies
|
79,774 | 49,692 | 305,590 | 173,199 | 3,041,146 | |||||||||||||||
Legal and professional
|
57,877 | 471,320 | 342,609 | 625,478 | 2,483,363 | |||||||||||||||
Advertising
|
5,419 | 26,062 | 47,182 | 84,480 | 1,313,562 | |||||||||||||||
Consulting
|
219,347 | (21,663 | ) | 894,518 | 52,805 | 1,997,923 | ||||||||||||||
Travel and entertainment
|
38,773 | 26,120 | 84,005 | 75,026 | 568,709 | |||||||||||||||
Rent
|
34,841 | 34,903 | 111,229 | 111,875 | 563,227 | |||||||||||||||
Insurance
|
44,412 | 45,275 | 109,515 | 83,028 | 495,134 | |||||||||||||||
Vehicles, development and testing
|
- | - | 35,600 | 57,786 | 357,801 | |||||||||||||||
Depreciation
|
101,491 | 15,573 | 218,155 | 48,458 | 511,162 | |||||||||||||||
Interest and bank fees
|
75,034 | 70,493 | 179,029 | 156,364 | 436,356 | |||||||||||||||
Engineering, temporary labor
|
4,635 | 903 | 8,944 | 1,773 | 260,230 | |||||||||||||||
Facilities, repairs & maintenance
|
41,680 | 5,901 | 121,075 | 18,616 | 325,658 | |||||||||||||||
Utilities
|
37,956 | 7,296 | 82,931 | 26,159 | 217,886 | |||||||||||||||
Loss on sale of assets
|
- | 14,452 | - | 14,452 | 27,544 | |||||||||||||||
Other
|
3,483 | 6,564 | 8,625 | 22,318 | 146,852 | |||||||||||||||
1,222,664 | 1,283,345 | 4,968,775 | 3,338,202 | 26,942,873 | ||||||||||||||||
Net loss during the development stage
|
$ | (1,045,164 | ) | $ | (1,283,345 | ) | $ | (4,791,275 | ) | $ | (3,116,104 | ) | $ | (26,162,533 | ) | |||||
Basic and diluted loss per share
|
$ | (0.01 | ) | $ | (0.03 | ) | $ | (0.07 | ) | $ | (0.08 | ) | $ | (0.85 | ) | |||||
Weighted average number of common
|
||||||||||||||||||||
shares outstanding
|
80,655,861 | 39,570,618 | 73,164,046 | 39,082,846 | 30,755,976 |
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
|
21,408,125 | 21,408 | - | - | 4,279,192 | - | - | 4,300,600 | ||||||||||||||||||||||||
Stock options and warrants exercised
|
18,764 | 19 | - | - | 1,142 | - | - | 1,161 | ||||||||||||||||||||||||
Conversion of convertible note
|
500,000 | 500 | - | - | 99,500 | - | - | 100,000 | ||||||||||||||||||||||||
Conversion of account payable
|
3,591,848 | 3,592 | - | - | 855,923 | - | - | 859,515 | ||||||||||||||||||||||||
Share based compensation for the
|
||||||||||||||||||||||||||||||||
nine months ended September 30, 2013
|
- | - | - | - | - | 1,173,179 | - | 1,173,179 | ||||||||||||||||||||||||
Net loss from operations for the
|
||||||||||||||||||||||||||||||||
nine months ended September 30, 2013
|
- | - | - | - | - | - | (4,791,275 | ) | (4,791,275 | ) | ||||||||||||||||||||||
81,474,200 | $ | 81,474 | - | $ | - | $ | 20,192,304 | $ | 4,951,902 | $ | (26,162,533 | ) | $ | (936,853 | ) |
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, $126,000, $119,075, $11,750 and $155,000 were accepted as consideration for issuance of common stock in March, May, June, July and September 2013, respectively.
|
|||||||||||||||||||||||
Legal services valued at $40,000, $15,000, $5,000 and $5000 were accepted as consideration for issuance of common stock in March, June, July and August 2013, respectively.
|
|||||||||||||||||||||||
Rent for July, August, September 2013 and pre-paid rent for October, November, December 2013 valued at $80,190 was accepted as consideration for issuance of common stock.
|
Since Date
|
||||||||||||||||||||
of Inception, | ||||||||||||||||||||
February 20, | ||||||||||||||||||||
Three Months Ended
|
Nine Months Ended
|
2007 to | ||||||||||||||||||
September 30, 2013 (Unaudited) |
|
September 30, 2012 (Unaudited) |
|
September 30, 2013 (Unaudited) |
|
September 30,
2012
(Unaudited)
|
September 30,
2013
(Unaudited)
|
|||||||||||||
Cash flows from operating activities:
|
||||||||||||||||||||
Net loss during the development stage
|
$ | (1,045,164 | ) | $ | (1,283,345 | ) | $ | (4,791,275 | ) | $ | (3,116,104 | ) | $ | (26,162,533 | ) | |||||
Adjustments to reconcile net loss from operations
|
||||||||||||||||||||
to cash used by operations:
|
||||||||||||||||||||
Depreciation
|
101,491 | 15,573 | 218,155 | 48,458 | 511,162 | |||||||||||||||
Loss on sale of assets
|
- | 14,452 | - | 14,452 | 27,544 | |||||||||||||||
Stock based compensation
|
32,652 | 36,951 | 1,173,179 | 256,877 | 4,969,642 | |||||||||||||||
Interest expense on convertible debentures
|
- | - | - | - | 106,164 | |||||||||||||||
Amortized discount on convertible debentures
|
- | 23,243 | - | 55,013 | 91,493 | |||||||||||||||
Rent and Legal, consulting and investment services
|
256,940 | 415,000 | 859,515 | 475,000 | 1,769,515 | |||||||||||||||
Effects of changes in operating assets and liabilities:
|
||||||||||||||||||||
Inventory
|
47,250 | 40,000 | 47,250 | 40,000 | 6,248 | |||||||||||||||
Prepaid expenses and deposits
|
(36,103 | ) | 26,310 | (80,879 | ) | 38,185 | (93,904 | ) | ||||||||||||
Accounts payable
|
64,324 | 178,920 | 156,404 | 379,191 | 1,923,268 | |||||||||||||||
Accounts payable, related parties
|
25,187 | 15,668 | 39,981 | 97,932 | 376,537 | |||||||||||||||
Customer deposits
|
(177,500 | ) | - | 142,500 | - | 202,500 | ||||||||||||||
Net cash used by operations
|
(730,923 | ) | (517,228 | ) | (2,235,170 | ) | (1,710,996 | ) | (16,272,364 | ) | ||||||||||
Cash flows from investing activities:
|
||||||||||||||||||||
Initial purchase of AMP Trucks assets
|
- | - | (5,000,000 | ) | - | (5,000,000 | ) | |||||||||||||
Capital expenditures
|
(63 | ) | - | (63 | ) | (28,753 | ) | (376,713 | ) | |||||||||||
Proceeds on sale of assets
|
- | - | - | - | 38,900 | |||||||||||||||
Net cash used by investing activities
|
(63 | ) | - | (5,000,063 | ) | (28,753 | ) | (5,337,813 | ) | |||||||||||
Cash flows from financing activities:
|
||||||||||||||||||||
Proceeds from debentures
|
- | 500,000 | - | 1,939,250 | 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
|
(62,895 | ) | (1,635 | ) | (103,884 | ) | (4,841 | ) | (122,942 | ) | ||||||||||
Shareholder advances, net of repayments
|
655,000 | 655,000 | (269,000 | ) | 1,213,000 | |||||||||||||||
Issuance of common and preferred stock
|
- | - | 4,301,761 | - | 16,178,332 | |||||||||||||||
Net cash provided by financing activities
|
592,105 | 498,365 | 7,202,877 | 1,665,409 | 21,617,640 | |||||||||||||||
Change in cash and cash equivalents
|
(138,881 | ) | (18,863 | ) | (32,356 | ) | (74,340 | ) | 7,463 | |||||||||||
Cash and cash equivalents at inception, February 20, 2007
|
- | |||||||||||||||||||
Cash and cash equivalents at December 31, 2011
|
89,488 | |||||||||||||||||||
Cash and cash equivalents at June 30, 2012
|
34,011 | |||||||||||||||||||
Cash and cash equivalents at September 30, 2012
|
$ | 15,148 | $ | 15,148 | ||||||||||||||||
Cash and cash equivalents at December 31, 2012
|
39,819 | |||||||||||||||||||
Cash and cash equivalents at June 30, 2013
|
146,344 | |||||||||||||||||||
Cash and cash equivalents at September 30, 2013
|
$ | 7,463 | $ | 7,463 | $ | 7,463 |
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 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, $126,000, $119,075, $11,750 and $155,000 were accepted as consideration for issuance of common stock in March, May, June, July and September 2013, respectively.
|
||||||||||||||||||||
Legal services valued at $40,000, $15,000, $5,000 and $5,000 were accepted as consideration for issuance of common stock in March, June, July and August 2013, respectively.
|
||||||||||||||||||||
Rent in July, August and September 2013 and pre-paid rent for October, November and December 2013 valued at $80,190 was accepted as consideration for issuance of common stock.
|
1.
|
SUMMARY OF SIGNIFICANT ACCOUNTING PRINICPLES
|
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
|
|
September 30,
|
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 $4,423,335 at September 30, 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 $12,818 at September 30, 2013
|
13,668 | 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 $9,522 at September 30, 2013
|
6,254 | 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.
|
213,736 | 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.
|
205,400 | 232,400 | ||||||
2,739,058 | 592,942 | |||||||
Less current portion
|
392,542 | 230,756 | ||||||
Long term debt
|
$ | 2,346,516 | $ | 362,186 | ||||
2013
|
$ | 125,189 | ||
2014
|
338,883 | |||
2015
|
14,822 | |||
2016
|
2,260,164 | |||
$ | 2,739,058 |
4.
|
CONVERTIBLE DEBENTURES
|
5.
|
SHAREHOLDER AND RELATED PARTY ADVANCES
|
6.
|
LEASE OBLIGATIONS
|
2013
|
$ | 37,795 | ||
2014
|
152,312 | |||
2015
|
156,881 | |||
2016
|
161,588 | |||
2017
|
166,436 | |||
2018
|
127,614 | |||
$ | 802,626 |
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
|
- | - | - | - | ||||||||||||
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 | 40 | |||||||||||
Forfeited
|
- | - | - | - | ||||||||||||
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
|
(1,315,375 | ) | 0.61 | 0.27 | 40 | |||||||||||
Expired
|
(1,314,375 | ) | 0.55 | 0.29 | 51 | |||||||||||
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
|
1,400,000 | 0.31 | 0.13 | 60 | ||||||||||||
Exercised
|
(21,126 | ) | 0.11 | 0.04 | 29 | |||||||||||
Forfeited
|
- | - | - | - | ||||||||||||
Expired
|
(308,500 | ) | 0.68 | 0.19 | - | |||||||||||
Outstanding at September 30, 2013
|
8,800,874 | $ | 0.44 | $ | 0.23 | 39 | ||||||||||
Exercisable at September 30, 2013
|
6,670,937 | $ | 0.51 | $ | 0.27 | 38 |