Delaware
|
33-1069593
|
|
(State
or other Jurisdiction of Incorporation or Organization)
|
(IRS
Employer Identification No.)
|
PAGE
|
||
PART
I-FINANCIAL INFORMATION
|
||
Item
1. Financial Statements
|
3
|
|
Item
2. Managements Discussion and Analysis of Financial Condition and Results
of Operations
|
17
|
|
Item
4. Controls and Procedures
|
29
|
|
PART II-
OTHER INFORMATION
|
||
Item
1A. Risk Factors
|
29
|
|
Item
6. Exhibits
|
31
|
|
SIGNATURES
|
32
|
Balance
Sheets
|
6
|
Statements
of Operations
|
8
|
Statements
of Stockholders’ (Deficit)
|
9
|
Statements
of Cash Flows
|
10
|
Notes
to the Financial Statements
|
11
|
June
30,
|
September
30,
|
|||||||
2010
|
2009
|
|||||||
(Unaudited)
|
||||||||
ASSETS
|
||||||||
CURRENT
ASSETS
|
||||||||
Cash
and cash equivalents
|
$ | 30,626 | $ | 24,547 | ||||
Accounts
receivable, net
|
15,360 | 8,090 | ||||||
Inventories
|
89,289 | 109,581 | ||||||
Prepaid
Expense
|
18,956 | 7,479 | ||||||
Total
Current Assets
|
154,231 | 149,697 | ||||||
PROPERTY
AND EQUIPMENT, NET
|
5,706 | 9,383 | ||||||
OTHER
ASSETS
|
||||||||
Deposits
|
200 | 200 | ||||||
Total
Other Assets
|
200 | 200 | ||||||
TOTAL
ASSETS
|
$ | 160,137 | $ | 159,280 |
June
30,
|
September
30,
|
|||||||
2010
|
2009
|
|||||||
(Unaudited)
|
||||||||
LIABILITIES AND STOCKHOLDERS'
(DEFICIT)
|
||||||||
CURRENT
LIABILITIES
|
||||||||
Accounts
payable-trade
|
$ | 527,153 | $ | 581,215 | ||||
Accounts
payable-related party
|
17,248 | 3,986 | ||||||
Accrued
expenses
|
11,857 | 33,807 | ||||||
Accrued
interest payable
|
73,938 | 61,620 | ||||||
Line
of Credit
|
69,787 | 72,054 | ||||||
Notes
payable - related parties
|
429,514 | 495,736 | ||||||
Total
Current Liabilities
|
1,129,497 | 1,248,418 | ||||||
Total
Liabilities
|
1,129,497 | 1,248,418 | ||||||
COMMITMENTS
|
- | - | ||||||
STOCKHOLDERS'
(DEFICIT)
|
||||||||
Common
stock, $0.0001 par value; 100,000,000 shares authorized,
12,939,444 and 10,088,794 shares issued and outstanding,
respectively
|
1,294 | 1,009 | ||||||
Additional
paid-in capital
|
6,274,863 | 5,669,969 | ||||||
Accumulated
(Deficit)
|
(7,245,517 | ) | (6,760,116 | ) | ||||
Total
Stockholders' (Deficit)
|
(969,360 | ) | (1,089,138 | ) | ||||
TOTAL
LIABILITIES AND STOCKHOLDERS' (DEFICIT)
|
$ | 160,137 | $ | 159,280 |
For
the Three Months
|
For
the Nine Months
|
|||||||||||||||
Ended
June 30,
|
Ended
June 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
REVENUES
|
||||||||||||||||
Product
sales, net
|
$ | 59,558 | $ | 70,893 | $ | 146,144 | $ | 151,162 | ||||||||
Radio
Advertising
|
- | 12,480 | 27,305 | 33,850 | ||||||||||||
Total
Revenues
|
59,558 | 83,373 | 173,449 | 185,012 | ||||||||||||
COST
OF SALES
|
41,264 | 63,663 | 116,278 | 127,023 | ||||||||||||
GROSS
PROFIT
|
18,294 | 19,710 | 57,171 | 57,989 | ||||||||||||
OPERATING
EXPENSES
|
||||||||||||||||
Advertising
Expense
|
10,200 | 33,833 | 58,715 | 211,591 | ||||||||||||
Payroll
and Compensation Expense
|
14,481 | 76,681 | 125,373 | 282,117 | ||||||||||||
Selling
Expense
|
7,642 | 39,595 | 53,348 | 119,487 | ||||||||||||
General
and Administrative
|
32,628 | 72,026 | 133,189 | 210,706 | ||||||||||||
Legal
and Accounting
|
35,119 | 39,610 | 126,450 | 149,510 | ||||||||||||
Total
Operating Expenses
|
100,070 | 261,745 | 497,075 | 973,411 | ||||||||||||
LOSS
FROM OPERATIONS
|
(81,776 | ) | (242,035 | ) | (439,904 | ) | (915,422 | ) | ||||||||
OTHER
INCOME (EXPENSE)
|
||||||||||||||||
Interest income
|
- | 279 | - | 1,036 | ||||||||||||
Interest
expense
|
(13,636 | ) | (12,177 | ) | (45,496 | ) | (34,401 | ) | ||||||||
Valuation
of Warrants granted for Financing Costs
|
- | - | - | (954,837 | ) | |||||||||||
Total
Other Income (Expense)
|
(13,636 | ) | (11,898 | ) | (45,496 | ) | (988,202 | ) | ||||||||
NET
LOSS BEFORE INCOME TAXES
|
(95,412 | ) | (253,933 | ) | (485,400 | ) | (1,903,624 | ) | ||||||||
INCOME
TAX EXPENSE
|
- | - | - | - | ||||||||||||
NET
LOSS
|
$ | (95,412 | ) | $ | (253,933 | ) | $ | (485,400 | ) | $ | (1,903,624 | ) | ||||
LOSS
PER SHARE-
|
||||||||||||||||
Basic
and Diluted
|
$ | (0.01 | ) | $ | (0.03 | ) | $ | (0.04 | ) | $ | (0.22 | ) | ||||
WEIGHTED
AVERAGE NUMBER OF SHARES OUTSTANDING-
|
||||||||||||||||
Basic
and Diluted
|
12,862,777 | 9,536,295 | 11,721,227 | 8,586,525 |
Total
|
||||||||||||||||||||
Additional
|
Stockholders'
|
|||||||||||||||||||
Common
Stock
|
Paid-In
|
Accumulated
|
Equity
|
|||||||||||||||||
Shares
|
Amount
|
Capital
|
(Deficit)
|
(Deficit)
|
||||||||||||||||
Balance,
October 1, 2007
|
5,388,569 | $ | 539 | $ | 1,898,410 | $ | (2,104,520 | ) | $ | (205,571 | ) | |||||||||
Shares
issued for cash at $.50/share
|
870,000 | 87 | 434,913 | - | 435,000 | |||||||||||||||
Shares
issued for cash at $1.00/share
|
33,123 | 3 | 33,120 | 33,123 | ||||||||||||||||
Shares
issued for debt and payables at $1.00/share
|
139,562 | 14 | 139,548 | 139,562 | ||||||||||||||||
Shares
issued for conversion of debt at $.50/share
|
368,240 | 37 | 184,083 | 184,120 | ||||||||||||||||
Debt
Settlement Expense related to issuance of stock
|
685,420 | 685,420 | ||||||||||||||||||
at a
discount
|
||||||||||||||||||||
Valuation
of Options and Warrants Granted
|
363,465 | 363,465 | ||||||||||||||||||
Net
loss for the year ended September 30, 2008
|
(2,248,269 | ) | (2,248,269 | ) | ||||||||||||||||
Balance,
September 30, 2008
|
6,799,494 | $ | 680 | $ | 3,738,959 | $ | (4,352,789 | ) | $ | (613,150 | ) | |||||||||
Shares
issued for cash at $.25/share
|
1,440,000 | 144 | 359,856 | 360,000 | ||||||||||||||||
Shares
issued for cash at $.15/share
|
1,296,800 | 130 | 194,390 | 194,520 | ||||||||||||||||
Shares
issued for services rendered at $.40/share
|
450,000 | 45 | 179,955 | 180,000 | ||||||||||||||||
Shares
issued for services rendered at $.10/share
|
50,000 | 5 | 4,995 | 5,000 | ||||||||||||||||
Shares
issued for services rendered at $.18/share
|
50,000 | 5 | 8,995 | 9,000 | ||||||||||||||||
Shares
issued for services rendered at $.14/share
|
2,500 | - | 350 | 350 | ||||||||||||||||
Valuation
of Options and Warrants Granted
|
- | - | 1,182,469 | 1,182,469 | ||||||||||||||||
Net
loss for the year ended September 30, 2009
|
- | - | - | (2,407,328 | ) | (2,407,328 | ) | |||||||||||||
Balance,
September 30, 2009
|
10,088,794 | $ | 1,009 | $ | 5,669,969 | $ | (6,760,117 | ) | $ | (1,089,139 | ) | |||||||||
Shares
issued for cash at $.15/share
|
247,317 | 25 | 37,073 | 37,098 | ||||||||||||||||
Shares
issued for cash at $.10/share
|
150,000 | 15 | 14,985 | 15,000 | ||||||||||||||||
Shares
issued for conversion of debt at $.15/share
|
2,453,333 | 245 | 367,755 | 368,000 | ||||||||||||||||
Valuation
of Options and Warrants Granted
|
- | - | 185,081 | 185,081 | ||||||||||||||||
Net
loss for the nine months ended June 30, 2010 (Unaudited)
|
- | - | - | (485,400 | ) | (485,400 | ) | |||||||||||||
Balance,
June 30, 2010 (Unaudited)
|
12,939,444 | $ | 1,294 | $ | 6,274,863 | $ | (7,245,517 | ) | $ | (969,360 | ) |
For
the Nine Months
|
||||||||
Ended
June 30,
|
||||||||
2010
|
2009
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
||||||||
Net
loss
|
$ | (485,400 | ) | $ | (1,903,624 | ) | ||
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
||||||||
Depreciation
expense
|
3,677 | 3,677 | ||||||
Valuation
of options and warrants granted
|
185,081 | 1,124,968 | ||||||
Stock
Issued for Accrued Interest
|
18,000 | - | ||||||
Change in operating assets and
liabilities:
|
||||||||
Accounts
receivable-trade
|
(7,270 | ) | 6,994 | |||||
Inventories
|
20,292 | 10,654 | ||||||
Prepaid
Expense
|
(11,477 | ) | 857 | |||||
Accounts
payable-trade
|
(54,061 | ) | 65,662 | |||||
Accounts
payable-related party
|
13,262 | - | ||||||
Accrued
expenses
|
(21,950 | ) | 6,747 | |||||
Accrued
interest payable
|
14,054 | 24,047 | ||||||
Net
Cash Used in Operating Activities
|
(325,792 | ) | (660,018 | ) | ||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
- | - | ||||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||
Proceeds
from issuance of common stock
|
52,098 | 554,519 | ||||||
Proceeds
from Line of Credit
|
10,000 | 13,227 | ||||||
Payments
on Line of Credit
|
(12,267 | ) | (14,752 | ) | ||||
Proceeds
from notes payable - related party
|
287,800 | 102,134 | ||||||
Payments
on notes payable - related party
|
(5,760 | ) | - | |||||
Net
Cash Provided by Financing Activities
|
331,871 | 655,128 | ||||||
NET
INCREASE (DECREASE) IN CASH
|
6,079 | (4,890 | ) | |||||
CASH,
BEGINNING OF PERIOD
|
24,547 | 27,838 | ||||||
CASH,
END OF PERIOD
|
$ | 30,626 | $ | 22,948 | ||||
SUPPLEMENTAL
DISCLOSURES:
|
||||||||
Cash
paid for interest
|
$ | 7,776 | $ | 9,256 | ||||
Cash
paid for taxes
|
- | - | ||||||
NON-CASH
INVESTING AND FINANCING ACTIVITIES:
|
||||||||
Valuation
of Options and Warrants Granted
|
$ | 185,081 | $ | 1,124,968 | ||||
Stock
issued for related party notes payable
|
368,000 | - | ||||||
Stock
issued for interest on related party notes payable
|
18,000 | - |
For
the Three Months
|
For
the Nine Months
|
|||||||||||||||
Ended
June 30,
|
Ended
June 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
Basic and Diluted
|
||||||||||||||||
Net
Loss - Numerator
|
$ | (95,412 | ) | $ | (253,933 | ) | $ | (485,400 | ) | $ | (1,903,624 | ) | ||||
Weighted
Average Shares - Denominator
|
12,862,777 | 9,536,295 | 11,721,227 | 8,586,525 | ||||||||||||
Per
Share Amount
|
$ | (0.01 | ) | $ | (0.03 | ) | $ | (0.04 | ) | $ | (0.22 | ) |
June
30,
|
September
30,
|
|||||||
2010
|
2009
|
|||||||
(Unaudited)
|
||||||||
Raw
materials
|
$ | 57,183 | $ | 70,179 | ||||
Finished
goods
|
32,106 | 39,402 | ||||||
Totals
|
$ | 89,289 | $ | 109,581 |
Number
of Shares
|
Weighted
Average Exercise
Price
|
|||||||
Stock
Options Outstanding, October 1, 2007
|
- | $ | - | |||||
Options
Granted
|
1,126,250 | $ | 1.00 | |||||
Options
Exercised
|
- | $ | - | |||||
Options
Canceled
|
- | $ | - | |||||
Stock
Options Outstanding, September 30, 2008
|
1,126,250 | $ | 1.00 | |||||
Stock
Options Exercisable, September 30, 2008
|
148,619 | $ | 1.00 | |||||
Options
Granted
|
29,000 | $ | 1.00 | |||||
Options
Exercised
|
- | $ | - | |||||
Options
Canceled
|
(15,105 | ) | $ | 1.00 | ||||
Stock
Options Outstanding, September 30, 2009
|
1,140,145 | $ | 1.00 | |||||
Stock
Options Exercisable, September 30, 2009
|
438,057 | $ | 1.00 | |||||
Options
Granted
|
1,215,000 | $ | 0.15 | |||||
Options
Exercised
|
- | . | ||||||
Options
Canceled
|
- | $ | - | |||||
Stock
Options Outstanding, June 30, 2010 (unaudited)
|
2,355,145 | $ | 0.56 | |||||
Stock
Options Exercisable, June 30, 2010 (unaudited)
|
787,510 | $ | 0.86 |
Options
Outstanding
|
Options
Exercisable
|
|||||||||||||||||||
Number
|
Average
|
Weighted
|
||||||||||||||||||
Exercise
|
Shares
|
Contractual
|
Number
|
Average
|
||||||||||||||||
Year
|
Price
|
Outstanding
|
Life (Years)
|
Exercisable
|
Exercise Price
|
|||||||||||||||
February-08
|
$ | 1.00 | 861,145 | 7.66 | 506,458 | $ | 1.00 | |||||||||||||
May-08
|
$ | 1.00 | 250,000 | 7.92 | 135,417 | $ | 1.00 | |||||||||||||
January-09
|
$ | 1.00 | 5,000 | 8.59 | 1,875 | $ | 1.00 | |||||||||||||
April-09
|
$ | 1.00 | 10,000 | 8.83 | 3,021 | $ | 1.00 | |||||||||||||
August-09
|
$ | 1.00 | 14,000 | 9.17 | 3,208 | $ | 1.00 | |||||||||||||
January-10
|
$ | 0.15 | 1,155,000 | 9.59 | 127,531 | $ | 0.15 | |||||||||||||
May-10
|
$ | 0.15 | 60,000 | 9.85 | 10,000 | $ | 0.15 | |||||||||||||
2,355,145 | 787,510 |
Number
of
Warrants
|
Weighted
Average
Exercise
Price
|
|||||||
Warrants
Outstanding, October 1, 2007
|
- | $ | - | |||||
Warrants
Granted
|
184,120 | $ | 2.00 | |||||
Warrants
Exercised
|
- | $ | - | |||||
Warrants
Canceled
|
- | $ | - | |||||
Warrants
Outstanding and Exercisable, September 30, 2008
|
184,120 | $ | 2.00 | |||||
Warrants
Granted
|
2,736,800 | $ | 1.00 | |||||
Warrants
Exercised
|
- | $ | - | |||||
Warrants
Canceled
|
- | $ | - | |||||
Warrants
Outstanding and Exercisable, September 30, 2009
|
2,920,920 | $ | 1.06 | |||||
Warrants
Granted
|
- | $ | - | |||||
Warrants
Exercised
|
- | $ | - | |||||
Warrants
Canceled
|
- | $ | - | |||||
Warrants
Outstanding and Exercisable, June 30, 2010 (unaudited)
|
2,920,920 | $ | 1.06 |
Warrants Outstanding
|
Warrants Exercisable
|
|||||||||||||||||||
|
Weighted
|
|
||||||||||||||||||
|
Number
|
Average
|
Weighted
|
|||||||||||||||||
Exercise
|
Shares
|
Contractual
|
Number
|
Average
|
||||||||||||||||
Year
|
Price
|
Outstanding
|
Life (Years)
|
Exercisable
|
Exercise Price
|
|||||||||||||||
Jun-08
|
$ | 2.00 | 184,120 | - | 184,120 | $ | 2.00 | |||||||||||||
Oct-08
|
$ | 1.00 | 40,000 | 3.34 | 40,000 | $ | 1.00 | |||||||||||||
Nov-08
|
$ | 1.00 | 1,400,000 | 3.42 | 1,400,000 | $ | 1.00 | |||||||||||||
Feb-09
|
$ | 1.00 | 666,667 | 3.67 | 666,667 | $ | 1.00 | |||||||||||||
Mar-09
|
$ | 1.00 | 630,133 | 3.75 | 630,133 | $ | 1.00 | |||||||||||||
2,920,920 | 2,920,920 |
June
30,
|
September
30,
|
|||||||
2010
|
2009
|
|||||||
(Unaudited)
|
||||||||
Note
payable with a director of the Company,
|
||||||||
interest
at 8% per annum, payments of $1,000 is
|
||||||||
due
monthly beginning February 21, 2010, matures
|
||||||||
January,
2012, unsecured.
|
$ | 14,197 | $ | 103,747 | ||||
Note
payable with a director of the Company,
|
||||||||
interest
at 8% per annum, payments of $1,558.62
|
||||||||
is
due monthly beginning January 21, 2010,
|
||||||||
matures
January, 2017, unsecured
|
229,462 | 206,134 | ||||||
Note
payable with a director of the Company,
|
||||||||
interest
at 6% per annum, payments of
|
||||||||
$1,020
due monthly beginning April 15, 2008,
|
||||||||
matures
April, 2009, unsecured.
|
10,855 | 10,855 | ||||||
Note
payable with a director of the Company,
|
||||||||
interest
at 12% per annum. No monthly payments
|
||||||||
are
required. All accrued interest and principal is
|
||||||||
paid
at maturity, December 1, 2009
|
175,000 | 175,000 | ||||||
Total
Notes Payable - Related Parties
|
$ | 429,514 | $ | 495,736 | ||||
Less:
Current Portion
|
(429,514 | ) | (495,736 | ) | ||||
Long-Term
Notes Payable - Related Parties
|
$ | - | $ | - |
·
|
Business
strategy
|
·
|
Expansion
of our manufacturing capabilities
|
·
|
Plans
for entering into collaborative
agreements
|
·
|
Anticipated
sources of funds to finance our operations following the date of this
Report
|
·
|
Plans,
objectives, expectations and intentions contained in this prospectus that
are not historical fact
|
CALENDAR
|
||||
Year 2010
|
||||
Revenues
|
$ | 650 | ||
Margin
|
195 | |||
Selling,
General and Administrative Expense
|
680 | |||
Net
Profit/ (Loss) from Operations
|
$ | (485 | ) |
1.
|
Revenue
Projections
|
2.
|
Expense
Projections
|
Statements of Operations
|
||||||||
Three Months Ended
|
Three Months Ended
|
|||||||
June 30, 2010
|
June 30, 2009
|
|||||||
(Unaudited)
|
(Unaudited)
|
|||||||
Revenues
(Net)
|
$ | 59,558 | $ | 83,373 | ||||
Margin
|
18,294 | 19,710 | ||||||
Selling,
General and Administrative Expenses (Note 1)
|
100,070 | 261,745 | ||||||
Interest
Income/(Expense)
|
(13,636 | ) | (11,898 | ) | ||||
(Loss)
from Operations
|
$ | (95,412 | ) | $ | (253,933 | ) | ||
Other
Income/(Expense):
|
||||||||
Valuation
of Warrants granted for Financing costs (Note 2)
|
- | - | ||||||
Net
(Loss)
|
$ | (95,412 | ) | $ | (253,933 | ) | ||
Loss
per share-Basic and Diluted
|
$ | (0.01 | ) | $ | (0.03 | ) | ||
Weighted
Average Number of Shares
|
12,862,777 | 9,536,295 | ||||||
Balance Sheets
|
||||||||
June
30, 2010
|
June
30, 2009
|
|||||||
(Unaudited)
|
(Unaudited)
|
|||||||
Cash
|
$ | 30,626 | $ | 24,547 | ||||
Accounts
Receivable, net
|
15,360 | 8,090 | ||||||
Inventories
|
89,289 | 109,581 | ||||||
Fixed
Assets (Net)
|
5,706 | 9,383 | ||||||
Other
Assets
|
200 | 200 | ||||||
Prepaid
Expense
|
18,956 | 7,479 | ||||||
TOTAL
ASSETS
|
$ | 160,137 | $ | 159,280 | ||||
LIABILITIES
|
||||||||
Accounts
Payable-Trade
|
$ | 527,153 | $ | 581,215 | ||||
Accounts
Payable-Related Party
|
17,248 | 3,986 | ||||||
Accrued
Expenses
|
85,795 | 95,427 | ||||||
Line
of Credit
|
69,787 | 72,054 | ||||||
Notes
Payable-Current
|
429,514 | 495,736 | ||||||
Note
Payable-Long Term
|
- | - | ||||||
TOTAL
LIABILITIES
|
$ | 1,129,497 | $ | 1,248,418 | ||||
STOCKHOLDERS
(DEFICIT)
|
||||||||
Common
Stock (Note 3)
|
$ | 1,294 | $ | 1,009 | ||||
Additional
Paid in Capital
|
6,274,863 | 5,669,969 | ||||||
Accumulated
(Deficit)
|
(7,245,517 | ) | (6,760,116 | ) | ||||
TOTAL
STOCKHOLDERS (DEFICIT)
|
$ | (969,360 | ) | $ | (1,089,138 | ) | ||
TOTAL
LIABILITIES AND STOCKHOLDERS (DEFICIT)
|
$ | 160,137 | $ | 159,280 |
·
|
Economic or industry-wide
factors relevant to the
Company:
|
·
|
Material opportunities,
challenges:
|
·
|
Risks in short and long term
and the actions we are taking to address
them:
|
·
|
Reliance on Investment
Funds
|
·
|
Reliance on Management
Team
|
·
|
Trading
Market
|
·
|
No Dividends in Foreseeable
Future
|
·
|
Provisions of our Certificate
of Incorporation, By-laws and Delaware
Law
|
10.27
|
Fisher
Government Sales team sales program
|
10.28
|
Corning
and Thermofisher cross-market sales
program
|
31.1
|
Certification
pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 from the
Company’s Chief Executive Officer.
|
31.2
|
Certification
pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 from the
Company’s Chief Financial Officer.
|
32.1
|
Certification
pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 from the
Company’s Chief Executive Officer.
|
32.2
|
Certification
pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 from the
Company’s Chief Financial
Officer.
|
(Registrant)
|
August
16, 2010
|
/s/ SAMUEL
F.H. JEFFRIES
|
|
Date
|
SAMUEL
F.H. JEFFRIES
|
|
CEO
AND CHAIRMAN
|
||
August
16, 2010
|
/s/ KEITH
D. LOWEY
|
|
Date
|
KEITH
D. LOWEY
|
|
CHIEF
FINANCIAL OFFICER
|