·
|
2,050,834
shares of common stock issued in a private
placement;
|
·
|
512,708
shares of common stock issuable
upon the exercise of warrants issued in a private placement;
|
·
|
33,750
shares of common stock issuable upon the exercise of warrants issued
to
various placement agents in connection with our private placements;
|
·
|
1,530,177
shares of common stock that were issued upon the conversion of certain
promissory notes;
|
·
|
275,000 shares
of common stock issued to certain consultants;
and
|
·
|
18,750
shares of common stock issuable upon exercise of warrants issued
to
certain consultants.
|
Page
|
|
PROSPECTUS
SUMMARY
|
1
|
RISK
FACTORS
|
3
|
USE
OF PROCEEDS
|
12
|
MARKET
FOR OUR COMMON STOCK AND RELATED STOCKHOLDER MATTERS
|
12
|
DIVIDEND
POLICY
|
12
|
SPECIAL
NOTE REGARDING FORWARD-LOOKING STATEMENTS
|
12
|
MANAGEMENT’S
DISCUSSION AND ANALYSIS OR PLAN OF OPERATION
|
13
|
BUSINESS
|
16
|
MANAGEMENT
|
23
|
EXECUTIVE
COMPENSATION
|
24
|
CERTAIN
RELATIONSHIPS AND RELATED TRANSACTIONS
|
25
|
SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
|
26
|
SELLING
STOCKHOLDERS
|
27
|
DESCRIPTION
OF SECURITIES
|
32
|
PLAN
OF DISTRIBUTION
|
34
|
DISCLOSURE
OF COMMISSION POSITION ON INDEMNIFICATION FOR SECURITIES ACT
LIABILITIES
|
36
|
LEGAL
MATTERS
|
36
|
EXPERTS
|
36
|
WHERE
YOU CAN FIND ADDITIONAL INFORMATION
|
36
|
INDEX TO FINANCIAL STATEMENTS | F-1 |
Common
stock offered by the selling stockholders:
|
4,421,219
shares, consisting of 2,050,834 shares issued to investors in a private
placement, 1,530,177 shares issued upon the conversion of promissory
notes, 275,000 other shares of common stock and 565,208 shares issuable
upon the exercise of outstanding
warrants.
|
Common
stock outstanding after this offering:
|
14,292,212
(1)
|
Use
of proceeds:
|
We
will not receive any proceeds from the sale of shares in this offering
by
the selling stockholders. However, we may receive proceeds of up
to
$2,260,834 from the exercise of the warrants if the warrants are
exercised
for cash.
|
OTC
Bulletin Board symbol:
|
TDLP.OB
|
Risk
Factors:
|
You
should carefully consider the information set forth in this prospectus
and, in particular, the specific factors set forth in the “Risk Factors”
section beginning on page 3 of this prospectus before deciding whether
to
invest in shares of our common
stock.
|
·
|
610,000
shares of common stock issuable upon the exercise of currently outstanding
options having a weighted-average exercise price of $2.01 per
share;
|
·
|
694,687 shares of common stock available for future issuance under our 2007 Equity Compensation Plan; and |
·
|
5,250 shares of common stock issuable upon exercise of warrants having a cash exercise price of $4.00 per share and a cashless exercise price of $5.00 per share. |
·
|
issue
warning letters;
|
·
|
impose
civil or criminal penalties;
|
·
|
suspend
or withdraw our regulatory
approval;
|
·
|
suspend
or terminate any of our ongoing clinical
trials;
|
·
|
refuse
to approve pending applications or supplements to approved applications
filed by us;
|
·
|
impose
restrictions on our operations;
|
·
|
close
the facilities of our contract manufacturers;
or
|
·
|
seize
or detain products or require a product
recall.
|
·
|
failure
of the FDA to approve the scope or design of our clinical or non-clinical
trials or manufacturing plans;
|
·
|
delays
in enrolling volunteers in clinical
trials;
|
·
|
insufficient
supply or deficient quality of materials necessary for the performance
of
clinical or non-clinical trials;
|
·
|
negative
results of clinical or non-clinical studies;
and
|
·
|
adverse
side effects experienced by study participants in clinical trials
relating
to a specific product.
|
·
|
changes
in the pharmaceutical industry and
markets;
|
·
|
competitive
pricing pressures;
|
·
|
our
ability to obtain working capital
financing;
|
·
|
new
competitors in our market;
|
·
|
additions
or departures of key personnel;
|
·
|
limited
“public float” in the hands of a small number of persons whose sales or
lack of sales could result in positive or negative pricing pressure
on the
market price for our common stock;
|
·
|
sales
of our common stock;
|
·
|
our
ability to execute our business
plan;
|
·
|
operating
results that fall below
expectations;
|
·
|
loss
of any strategic relationship with our contract manufacturers and
clinical
and non-clinical research
organizations;
|
·
|
industry
or regulatory developments;
|
·
|
economic
and other external factors; and
|
·
|
period-to-period
fluctuations in our financial
results.
|
·
|
the
election of our directors;
|
·
|
amendment
of our Certificate of Incorporation or By-laws;
and
|
·
|
mergers,
sales of assets or other corporate
transactions.
|
Fiscal
Year 2007
|
High
|
Low
|
|||||
Fourth
Quarter
|
$
|
3.10
|
$
|
2.00
|
Fiscal
Year 2008
|
High
|
Low
|
|||||
First
Quarter (through February 5, 2008)
|
$
|
2.85
|
$
|
1.20
|
|||
·
|
biocompatible
– it hydrates the skin;
|
·
|
enhanced
skin penetration – it has a balance of hydrophilic and hydrophobic
properties that allow efficient partitioning of drugs into the
skin;
|
·
|
low
toxicity and biodegradable – its components are non-immunogenic and are
generally regarded as safe;
|
·
|
thermodynamically
stable, insensitive to moisture and resistant to microbial contamination;
and
|
·
|
has
desired skin adherence, spreadability, and cohesiveness for use as
a
topical agent.
|
·
|
allows
maximal solubilization of drug;
|
·
|
clinical
data supports safety and efficacy;
|
·
|
potentially
result in decreased safety concerns which are associated with oral
drugs;
|
·
|
rapid
and efficient transdermal drug
delivery;
|
·
|
enables
painless administration of medications and avoids stomach irritation
minimizes dermal irritation considered to be superior to other transdermal
delivery preparations due to the synergetic effect of its skin penetration
enhancers and carriers;
|
·
|
highly
flexible – allows the delivery of a wide range of different
medications;
|
·
|
ease
of application, aesthetically acceptable and odorless;
and
|
·
|
potentially
produces patentable new products when combined with established drugs
or
new drugs.
|
·
|
Phase
1 clinical studies frequently begin with the initial introduction
of the
compound into healthy human subjects prior to introduction into patients,
involves testing the product for safety, adverse effects, dosage,
tolerance, absorption, metabolism, excretion and other elements of
clinical pharmacology.
|
·
|
Phase
2 clinical studies typically involve studies in a small sample of
the
intended patient population to assess the efficacy of the compound
for a
specific indication, to determine dose tolerance and the optimal
dose
range as well as to gather additional information relating to safety
and
potential adverse effects.
|
·
|
Phase
3 clinical studies are undertaken to further evaluate clinical safety
and
efficacy in an expanded patient population at typically dispersed
study
sites, in order to determine the overall risk-benefit ratio of the
compound and to provide an adequate basis for product
labeling.
|
Name
|
Age
|
Position
|
||
Juliet
Singh, Ph.D.
|
48
|
Chief
Executive Officer, Director
|
||
Balbir
Brar, D.V.M. Ph.D.
|
71
|
Vice
President, Research and Development
|
||
John
T. Lomoro
|
38
|
Chief
Financial Officer
|
||
Jeffrey
J. Abrams, M.D.
|
60
|
Director
|
||
Anthony
S. Thornley
|
61
|
Director
|
Name
|
Year
|
Salary
($)
|
Stock
Awards
($)(1)
|
Option
Awards
($)(2)
|
Total
($)
|
|||||||||||
Juliet
Singh, Ph.D.,
President
and Chief Executive Officer
|
2007
2006
|
116,071
-
|
-
-
|
32,561(4)
-
|
148,632
|
|||||||||||
|
||||||||||||||||
John
T. Lomoro,
Chief
Financial Officer
|
2007
2006
|
50,000
-
|
-
-
|
21,321(5)
-
|
71,321
|
|||||||||||
|
||||||||||||||||
Balbir
Brar, DVM, Ph.D.,
Vice
President
|
2007
2006
|
70,000
-
|
92,517(3)
-
|
28,425(6)
-
|
190,942
|
(1)
|
Amount
reflects the compensation cost for the year ended December 31, 2007
of the named executive officer’s stock, calculated in accordance with
SFAS 123R. See Note 7 to the Company’s unaudited financial
statements for the quarterly period ended September 30, 2007, included
in
the Company’s Quarterly Report on Form 10−QSB filed with the Securities
and Exchange Commission on November 14, 2007 for a discussion of
assumptions made by the Company in determining the grant date fair
value
and compensation costs of this equity award.
|
(2)
|
Amount
reflects the compensation cost for the year ended December 31, 2007
of the named executive officer’s options, calculated in accordance with
SFAS 123R and using a Black-Scholes-Merton valuation model.
Assumptions used in the calculation of these amounts are included
in Note
7 to the Company’s unaudited financial statements for the quarterly period
ended September 30, 2007, included in the Company’s Quarterly Report on
Form 10−QSB filed with the Securities and Exchange Commission on November
14, 2007.
|
(3)
|
In
August 2007, Transdel Pharmaceuticals Holdings, Inc. awarded 1,250,000
shares of its restricted common stock to Dr. Brar. On September
17, 2007,
in connection with the merger with Transdel Pharmaceuticals, Inc.
the
restricted stock grant was exchanged for a restricted stock grant
of
195,313 shares of our common stock. These shares are subject to
forfeiture
in the event that the Dr. Brar’s employment is terminated for cause or he
resigns without good reason prior to March 17, 2009.
|
(4)
|
On
September 17, 2007, Dr. Singh was granted an option to purchase
200,000
shares of our common stock at an exercise price of $2.00 per share,
such
option fully vests on September 17, 2010. On September 17, 2007,
Dr. Singh
was also granted an option to purchase 10,000 shares of our common
at an
exercise price of $2.00 per share, such option fully vests on September
17, 2008.
|
(5)
|
On
September 17, 2007, Mr. Lomoro was granted an option to purchase
150,000
shares of our common stock at an exercise price of $2.00 per share,
such
option fully vests on September 17, 2010.
|
(6)
|
On
September 17, 2007, Dr. Brar was granted an option to purchase
200,000
shares of our common stock at an exercise price of $2.00 per share,
such
option fully vests on September 17,
2010.
|
Option
Awards
|
Stock
Awards
|
||||||||||||||||||
Name
|
Number
of Securities Underlying Unexercised Options (#)
Exercisable
|
|
|
Number
of Securities Underlying Unexercised Options (#)
Unexercisable
|
|
|
Option
Exercise Price ($)
|
|
|
Option
Expiration Date
|
|
|
Number
of Shares of Stock That Have Not Vested (#)
|
|
|
Market
Value of Shares of Stock That Have Not Vested ($)
|
|||
Juliet
Singh, Ph.D.
|
--
|
200,000
|
|
|
2.00
|
9/16/2017
|
--
|
--
|
|||||||||||
--
|
10,000
|
|
|
2.00
|
9/16/2017
|
||||||||||||||
|
|||||||||||||||||||
John
T. Lomoro
|
--
|
150,000
|
|
2.00
|
9/16/2017
|
--
|
--
|
||||||||||||
|
|||||||||||||||||||
Balbir
Brar, D.V.M., Ph.D.
|
--
|
200,000
|
|
2.00
|
9/16/2017
|
195,313
|
|
537,111
|
|
Name
|
Fees
Earned or Paid in Cash
($)
|
Option
Awards
($)(1)
|
Total
($)
|
|||||||
Juliet
Singh, Ph.D.
|
—
|
|
$4,136
|
|
$4,136
|
|||||
Jeffrey
J. Abrams, M.D.
|
—
|
|
$4,136
|
|
$4,136
|
|||||
Anthony
S. Thornley
|
—
|
|
$1,290
|
|
$1,290
|
Name
of
Beneficial
Owner
|
Number of Shares Beneficially
Owned
|
Percentage
Beneficially Owned (1)
|
||||||
The
Abrams Family Trust
|
1,562,500
|
(2) |
|
11.4
|
%
|
|||
Juliet
Singh, Ph.D.
|
1,953,125
|
14.2
|
%
|
|||||
Jeffrey
J. Abrams, M.D.
|
-
|
(3) |
|
-
|
||||
Anthony
S. Thornley
|
62,500
|
(4) |
|
*
|
||||
Joseph
Grasela(5)
|
1,171,875
|
8.5
|
%
|
|||||
John
C. Grasela(5)
|
1,171,875
|
8.5
|
%
|
|||||
John
T. Lomoro
|
-
|
-
|
||||||
Balbir
Brar, D.V.M., Ph. D.
|
398,438
|
2.9
|
%
|
|||||
All
executive officers and directors as a group (5 persons)
|
3,976,563
|
29.0
|
%
|
(1) |
Based
on 13,727,004 shares of our common stock issued and outstanding as
of
February 5, 2008.
|
(2) |
Jeffrey
J. Abrams, M.D., a director, is a trustee of the Abrams Family Trust.
Dr.
Abrams has sole voting and investment control with respect to the
shares
of common stock owned by the Abrams Family
Trust.
|
(3) |
Dr.
Abrams is a trustee of the Abrams Family Trust, which owns 1,562,500
shares of our common stock.
|
(4) |
Includes
12,500 shares of common stock issuable upon the exercise of
warrants.
|
(5) |
Joseph
Grasela and John C. Grasela are adult siblings living in separate
households.
|
·
|
2,050,834
shares of common stock that were issued to accredited investors in
connection with the private offerings in September 2007 and October
2007;
|
·
|
512,708
shares of common stock issuable upon exercise of warrants exercisable
at a
cash exercise price of $4.00 per share and a cashless exercise price
of
$5.00 per share that were issued to accredited investors in connection
with the private offerings in September 2007 and October
2007;
|
·
|
33,750
shares of common stock issuable upon exercise of warrants exercisable
at a
cash exercise price of $4.00 per share and a cashless exercise price
of
$5.00 per share that were issued to placement agents in connection
with
the private offerings in September 2007 and October 2007;
and
|
·
|
1,530,177
shares of common stock that were issued upon the conversion of $1,530,177
in indebtedness on September 17,
2007;
|
·
|
275,000
other shares of common stock; and
|
·
|
18,750
shares of common stock issuable upon exercise of
warrants.
|
Ownership
Before Offering
|
After
Offering(1)
|
||||||||||||
Selling
Stockholder
|
Number
of
shares
of
common
stock
beneficially owned
|
Number of
shares
offered
|
Number
of
shares
of
common stock
beneficially
owned
|
Percentage of
common stock
beneficially
owned
|
|||||||||
Valentin
Balter
|
62,500
|
(2)
|
62,500
|
(2)
|
—
|
—
|
|||||||
Sandor
Capital Master Fund, L.P. (3)
|
454,219
|
(4)
|
454,219
|
(4)
|
—
|
—
|
|||||||
Moshe
Krikeb
|
80,000
|
(5)
|
80,000
|
(5)
|
—
|
—
|
|||||||
Amos
Ziv and Ayelet Neuman-Ziv
|
16,875
|
(6)
|
16,875
|
(6)
|
—
|
—
|
|||||||
Philip
Chu
|
31,250
|
(7)
|
31,250
|
(7)
|
—
|
—
|
|||||||
Michael
& Sandra Irusalimsky 2000 Trust (8)
|
62,500
|
(2)
|
62,500
|
(2)
|
—
|
—
|
|||||||
Yury
Dubrovsky
|
46,875
|
(9)
|
46,875
|
(9)
|
—
|
—
|
|||||||
London
Family Trust (10)
|
302,685
|
(11)
|
302,685
|
(11)
|
—
|
—
|
|||||||
Pavel
Khromchenko
|
62,500
|
(2)
|
62,500
|
(2)
|
—
|
—
|
|||||||
Boris
Zaretsky
|
6,250
|
(12)
|
6,250
|
(12)
|
—
|
—
|
|||||||
Sergey
O. Sablin
|
125,000
|
(13)
|
125,000
|
(13)
|
—
|
—
|
|||||||
Koni
Tamratzi
|
9,375
|
(14)
|
9,375
|
(14)
|
—
|
—
|
|||||||
Andrew
S. Corwin
|
31,250
|
(7)
|
31,250
|
(7)
|
—
|
—
|
|||||||
Lacuna
Hedge Fund, LLP (15)
|
567,774
|
(16)
|
567,774
|
(16)
|
—
|
—
|
|||||||
Robert
S. Colman Trust UDT 3/13/85 (17)
|
297,777
|
(18)
|
297,777
|
(18)
|
—
|
—
|
|||||||
Susan
E. Saxton
|
25,625
|
(19)
|
25,625
|
(19)
|
—
|
—
|
|||||||
Phyllis
Ulreich
|
35,625
|
(19)
|
35,625
|
(19)
|
—
|
—
|
|||||||
Chocolate
Chip Investments LP (20)
|
101,007
|
(21)
|
101,007
|
(21)
|
—
|
—
|
|||||||
Peddle
Partners LLP (22)
|
41,095
|
(19)
|
41,095
|
(19)
|
—
|
—
|
|||||||
Alfred
Gladstone
|
36,028
|
(19)
|
36,028
|
(19)
|
—
|
—
|
|||||||
DKR
SoundShore Oasis Holding Fund Ltd. (23)
|
226,879
|
(13)
|
226,879
|
(13)
|
—
|
—
|
|||||||
Marshall
& Ilsley Trust Co., N.A., Custodian Edwin W. Colman Children’s Trust
(24)
|
156,250
|
(25)
|
156,250
|
(25)
|
—
|
—
|
|||||||
The
Robert J. Kammer Living Trust (26)
|
62,500
|
(2)
|
62,500
|
(2)
|
—
|
—
|
|||||||
Whalehaven
Capital Fund Limited (27)
|
218,750
|
(28)
|
218,750
|
(28)
|
—
|
—
|
|||||||
Dacanay
Ventures Inc. Defined Benefit Plan (29)
|
31,250
|
(7)
|
31,250
|
(7)
|
—
|
—
|
|||||||
George
Rucker
|
15,625
|
(19)
|
15,625
|
(19)
|
—
|
—
|
|||||||
Kiran
Yadalla
|
15,625
|
(19)
|
15,625
|
(19)
|
—
|
—
|
|||||||
Gemini
Master Fund, Ltd. (30)
|
454,219
|
(31)
|
454,219
|
(31)
|
—
|
—
|
|||||||
Pavel
Ladonnikov
|
125,000
|
(13)
|
125,000
|
(13)
|
—
|
—
|
|||||||
Palladium
Capital Advisors, LLC (32)
|
11,750
|
(33)
|
3,000
|
(34)
|
8,750
|
*
|
|||||||
Granite
Financial Group, LLC (35)
|
23,500
|
(36)
|
6,000
|
(37)
|
17,500
|
*
|
Ownership
Before Offering
|
After
Offering(1)
|
||||||||||||
Selling
Stockholder
|
Number
of
shares
of
common
stock
beneficially owned
|
Number of
shares
offered
|
Number
of
shares
of
common stock
beneficially
owned
|
Percentage of
common stock
beneficially
owned
|
|||||||||
Anthony
S. Thornley (38)
|
62,500
|
(2)
|
62,500
|
(2)
|
—
|
—
|
|||||||
Sugarman
Investment L.P. (39)
|
50,000
|
(21)
|
50,000
|
(21)
|
—
|
—
|
|||||||
Robert
F. Kibble Living Trust Dated 12/28/1990 (40)
|
31,250
|
(7)
|
31,250
|
(7)
|
—
|
—
|
|||||||
Scott
Frohman
|
101,879
|
101,879
|
—
|
—
|
|||||||||
Auracana
LLC (41)
|
25,432
|
25,432
|
—
|
—
|
|||||||||
Elinor
C. Ganz IRA Rollover
|
25,432
|
25,432
|
—
|
—
|
|||||||||
Egatniv,
LLC (42)
|
72,904
|
72,904
|
—
|
—
|
|||||||||
Beverly
Pinnas
|
5,000
|
5,000
|
—
|
—
|
|||||||||
Lion
Brothers, Inc.
|
5,000
|
5,000
|
—
|
—
|
|||||||||
Susan
Ganz
|
10,000
|
10,000
|
—
|
—
|
|||||||||
Michael
and Betsy Brauser TBE
|
2,014
|
2,014
|
—
|
—
|
|||||||||
WFG
Investments, Inc. (43)
|
24,750
|
(44)
|
24,750
|
(44)
|
—
|
—
|
|||||||
Alliance
Advisors, LLC(45)
|
100,000
|
100,000
|
—
|
—
|
|||||||||
CRT
Capital Group LLC(46)
|
93,750
|
(47)
|
93,750
|
(47)
|
—
|
—
|
|||||||
Vision
Advisors, Inc.(48)
|
100,000
|
100,000
|
—
|
—
|
(1)
|
Represents
the amount of shares that will be held by the selling stockholders
after
completion of this offering based on the assumptions that (a)
all shares
registered for sale by the registration statement of which this
prospectus
is part will be sold and (b) that no other shares of our common
stock
beneficially owned by the selling stockholders are acquired or
are sold
prior to completion of this offering by the selling stockholders.
However,
the selling stockholders may sell all, some or none of the shares
offered
pursuant to this prospectus and may sell other shares of our
common stock
that they may own pursuant to another registration statement
under the
Securities Act of 1933, as amended, or sell some or all of their
shares
pursuant to an exemption from the registration provisions of
the
Securities Act of 1933, as amended, including under Rule 144.
To our
knowledge there are currently no agreements, arrangements or
understanding
with respect to the sale of any of the shares that may be held
by the
selling stockholders after completion of this offering or
otherwise.
|
(2)
|
Includes
12,500 shares of common stock issuable upon the exercise of
warrants
|
(3)
|
John
S. Lemak is the manager of Sandor Capital Master Fund, L.P. and,
in such
capacity, may be deemed to have voting and dispositive power
over the
securities held for the account of this selling stockholder.
John S. Lemak
is an affiliate of WFG Investments, Inc., a registered broker-dealer.
Sandor Capital Master Fund, L.P. bought the securities in the
ordinary
course of business, and at the time of the purchase of the securities
to
be resold, had no agreements or understandings directly or indirectly
with
any person to distribute the securities.
|
(4)
|
Includes
50,000 shares of common stock issuable upon the exercise of
warrants.
|
(5)
|
Includes
16,000 shares of common stock issuable upon the exercise of
warrants.
|
(6)
|
Includes
3,375 shares of common stock issuable upon the exercise of
warrants.
|
(7)
|
Includes
6,250 shares of common stock issuable upon the exercise of
warrants.
|
(8)
|
Michael
Irusalimsky is the trustee of Michael & Sandra Irusalimsky 2000 Trust
and, in such capacity, may be deemed to have voting and dispositive
power
over the securities held for the account of this selling
stockholder.
|
(9)
|
Includes
9,375 shares of common stock issuable upon the exercise of
warrants.
|
(10)
|
Robert
S. London is the trustee of London Family Trust and, in such
capacity, may
be deemed to have voting and dispositive power over the securities
held
for the account of this selling stockholder.
|
(11)
|
Includes
33,333 shares of common stock issuable upon the exercise of
warrants.
|
(12)
|
Includes
1,250 shares of common stock issuable upon the exercise of
warrants.
|
(13)
|
Includes
25,000 shares of common stock issuable upon the exercise of
warrants.
|
(14)
|
Includes
1,875 shares of common stock issuable upon the exercise of
warrants.
|
(15)
|
Rawleigh
Ralls is a partner of Lacuna Hedge Fund, LLP and, in such capacity,
may be deemed to have voting and dispositive power over the securities
held for the account of this selling stockholder.
|
(16)
|
Includes
62,500 shares of common stock issuable upon the exercise of
warrants.
|
(17)
|
Robert
S. Colman is the trustee of Robert S. Colman Trust and, in such
capacity,
may be deemed to have voting and dispositive power over the securities
held for the account of this selling stockholder.
|
(18)
|
Includes
18,750 shares of common stock issuable upon the exercise of
warrants.
|
(19)
|
Includes
3,125 shares of common stock issuable upon the exercise of
warrants.
|
(20)
|
Stratum
Wealth Management LLC has the discretionary right to make investment
decisions with respect to the shares held by Chocolate Chip Investments
LP. Charles B. Ganz is a principal of Stratum Wealth Management
LLC and,
in such capacity, may be deemed to have voting and dispositive
power over
the securities held for the account of this selling
stockholder.
|
(21)
|
Includes
5,000 shares of common stock issuable upon the exercise of
warrants.
|
(22)
|
Stratum
Wealth Management LLC has the discretionary right to make investment
decisions with respect to the shares held by Peddle Partners
LLP. Charles
B. Ganz is a principal of Stratum Wealth Management LLC and,
in such
capacity, may be deemed to have voting and dispositive power
over the
securities held for the account of this selling
stockholder.
|
(23)
|
The
investment manager of DKR SoundShore Oasis Holding Fund Ltd.
is DKR Oasis
Management Company LP. DKR Oasis Management Company LP has the
authority
to do any and all acts on behalf of DKR SoundShore Oasis Holding
Fund
Ltd., including voting any shares held by DKR SoundShore Oasis
Holding
Fund Ltd. Mr. Seth Fischer is the managing partner of Oasis
Management Holdings LLC, one of the general partners of DKR Oasis
Management Company LP. Mr. Fischer has ultimate responsibility for
investments with respect to DKR SoundShore Oasis Holding Fund
Ltd..
Mr. Fischer disclaims beneficial ownership of the
shares.
|
(24)
|
Robert
S. Colman is the trustee of the Marshall & Ilsley Trust Co., N.A
Custodian Edwin W. Colman Children’s Trust and, in such capacity, may be
deemed to have voting and dispositive power over the securities
held for
the account of this selling stockholder.
|
(25)
|
Includes
31,250 shares of common stock issuable upon the exercise of
warrants.
|
(26)
|
Robert
Kammer is the trustee of the Robert J. Kammer Living Trust and,
in such
capacity, may be deemed to have voting and dispositive power
over the
securities held for the account of this selling
stockholder.
|
(27)
|
Brian
Mazzella is the chief financial officer of Whalehaven Capital
Fund Limited
and, in such capacity, may be deemed to have voting and dispositive
power
over the securities held for the account of this selling
stockholder.
|
(28)
|
Includes
43,750 shares of common stock issuable upon the exercise of
warrants.
|
(29)
|
Rhodel
A. Dacanay is the trustee of the Dacanay Ventures Inc. Defined
Benefit
Plan and, in such capacity, may be deemed to have voting and
dispositive
power over the securities held for the account of this selling
stockholder.
|
(30)
|
Steven
W. Winters is the manager of the Gemini Master Fund, Ltd. and,
in such
capacity, may be deemed to have voting and dispositive power
over the
securities held for the account of this selling
stockholder.
|
(31)
|
Includes
50,000 shares of common stock issuable upon the exercise of
warrants.
|
(32)
|
Joel
Padowitz is the chief executive officer of Palladium Capital
Advisors, LLC
and, in such capacity, may be deemed to have voting and dispositive
power
over the securities held for the account of this selling stockholder.
Palladium Capital Advisors, LLC is a registered broker-dealer
and served
as one of the placement agents in connection with our private
offerings in
September 2007 and October 2007.
|
(33)
|
Includes
3,000 shares of common stock issuable upon exercise of warrants
issued to
Palladium Capital Advisors, LLC as placement agent fees in
connection with
the September 2007 and October 2007 private placements, and
also includes
7,000 shares of common stock and 1,750 shares of common stock
issuable
upon exercise of warrants that Palladium Capital Advisors,
LLC purchased
in the September 2007 and October 2007 private
placements.
|
(34)
|
Represents
3,000 shares of common stock issuable upon exercise of warrants
issued to
Palladium Capital Advisors, LLC as placement agent fees in connection
with
September 2007 and October 2007 private placements.
|
(35)
|
Daniel
J. Schreiber is the president of the Granite Financial Group,
LLC and, in
such capacity, may be deemed to have voting and dispositive power
over the
securities held for the account of this selling stockholder.
Granite
Financial Group, LLC is a registered broker-dealer and served
as one of
the placement agents in connection with our private offerings
in September
2007 and October 2007.
|
(36)
|
Includes
6,000 shares of common stock issuable upon exercise of warrants
issued to
Granite Financial Group, LLC as placement agent fees in connection
with
the September 2007 and October 2007 private placements, and
also includes
14,000 shares of common stock and 3,500 shares of common stock
issuable
upon exercise of warrants that Granite Financial Group, LLC
purchased in
the September 2007 and October 2007 private placements on the
same terms
as other investors.
|
(37) | Represents 6,000 shares of common stock issuable upon exercise of warrants issued to Granite Financial Group, LLC as placement agent fees in connection with the September 2007 and October 2007 private placements. |
(38)
|
Anthony
S. Thornley is a member of our board of directors.
|
(39)
|
Howard
Sugarman is the manager of the Sugarman Investment, L.C. and,
in such
capacity, may be deemed to have voting and dispositive power
over the
securities held for the account of this selling
stockholder.
|
(40)
|
Robert
F. Kibble is the trustee of the Robert F. Kibble Living Trust
Dated
12/28/1990 and, in such capacity, may be deemed to have voting
and
dispositive power over the securities held for the account of
this selling
stockholder.
|
(41)
|
Glenn
Kesner is the manager of Auracana LLC and, in such capacity,
may be deemed
to have voting and dispositive power over the securities held
for the
account of this selling stockholder.
|
(42)
|
Seth
Farbman and Shai Stern are members of Egatniv, LLC and, in such
capacity,
each may be deemed to have voting and dispositive power over
the
securities held for the account of this selling
stockholder.
|
(43)
|
Wilson
Williams is the president of WFG Investments, Inc. and, in such
capacity,
may be deemed to have voting and dispositive power over the securities
held for the account of this selling stockholder. WFG Investments,
Inc. is
a registered broker-dealer and served as one of the placement
agents in
connection with our private offerings in September 2007 and October
2007.
|
Represents
24,750 shares of common stock issuable upon exercise of warrants
issued to
WFG Investments, Inc. as placement agent fees in connection with
our
September 2007 and October 2007 private placements.
|
|
Allen
Sheinwald is a principal of Alliance Advisors, LLC and, in such
capacity,
may be deemed to have voting and dispositive power over the securities
held for the account of this selling
stockholder.
|
(46)
|
Charles
V. Baltic, III is a managing director of CRT Capital Group LLC
and, in
such capacity, may be deemed to have voting and dispositive power
over the
securities held for the account of this selling stockholder.
CRT Capital
Group LLC is a registered broker-dealer. CRT Capital Group LLC
acquired
our securities in the ordinary course of business, and at the
time of the
acquisition of the securities to be resold, had no agreements
or
understandings directly or indirectly with any person to distribute
the
securities.
|
(47)
|
Includes
18,750 shares of common stock issuable upon the exercise of
warrants.
|
(48)
|
Terry
McGovern is a Managing Director of Vision Advisors, Inc. and,
in such
capacity, may be deemed to have voting and dispositive power
over the
securities held for the account of this selling
stockholder.
|
·
|
on
any national securities exchange or quotation service on which the
securities may be listed or quoted at the time of sale;
|
·
|
in
the over-the-counter market;
|
·
|
in
transactions otherwise than on these exchanges or systems or in the
over-the-counter market;
|
·
|
through
the writing of options, whether such options are listed on an options
exchange or otherwise;
|
·
|
ordinary
brokerage transactions and transactions in which the broker-dealer
solicits purchasers;
|
·
|
block
trades in which the broker-dealer will attempt to sell the shares
as agent
but may position and resell a portion of the block as principal to
facilitate the transaction;
|
·
|
purchases
by a broker-dealer as principal and resale by the broker-dealer for
its
account;
|
·
|
an
exchange distribution in accordance with the rules of the applicable
exchange;
|
·
|
privately
negotiated transactions;
|
·
|
short
sales;
|
·
|
sales
pursuant to Rule 144 under the Securities Act of
1933, as amended;
|
·
|
broker-dealers
may agree with the selling stockholders to sell a specified number
of such
shares at a stipulated price per share;
|
·
|
a
combination of any such methods of sale; and
|
·
|
any
other method permitted by applicable law.
|
Financial
Statements of Transdel Pharmaceuticals, Inc. for the period ended
September 30, 2007 (Unaudited)
|
||||
Condensed
Consolidated Balance Sheet at September 30, 2007
|
F-2
|
|||
Condensed
Consolidated Statements of Operations for the three months and nine
months
ended
|
||||
September
30, 2007 and 2006
|
F-3
|
|||
Condensed
Consolidated Statements of Stockholders’ Equity for the
|
||||
nine
months ended September 30, 2007
|
F-4
|
|||
Condensed
Consolidated Statements of Cash Flows for the nine months
|
||||
ended
September 30, 2007 and 2006
|
F-5
|
|||
Notes
to Condensed Consolidated Financial Statements
|
F-6
|
|||
Financial
Statements of Trans-Pharma Corporation (now known as Transdel
Pharmaceuticals Holdings, Inc.) for the fiscal years ended December
31, 2006 and 2005 (Audited)
|
||||
Report
of Independent Registered Public Accounting Firm
|
F-15
|
|||
Consolidated
Balance Sheet at December 31, 2006
|
F-16
|
|||
Consolidated
Statements of Operations for the years ended December 31, 2006 and
2005
|
F-17
|
|||
|
||||
Consolidated
Statements of Stockholders’ Deficit for the years ended December 31, 2006
and 2005
|
F-18
|
|||
F-21
|
||||
Notes
to Consolidated Financial Statements
|
F-22
|
September
30,
|
||||
2007
|
||||
ASSETS
|
||||
Current
assets:
|
||||
Cash
|
$
|
4,298,092
|
||
Prepaid
consulting fees
|
661,248
|
|||
Prepaid
expenses and other current assets
|
49,828
|
|||
Total
assets
|
$
|
5,009,168
|
||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||
Current
liabilities:
|
||||
Accounts
payable
|
$
|
200,880
|
||
Accrued
expenses and payroll liabilities
|
42,128
|
|||
Total
liabilities
|
243,008
|
|||
Stockholders’
equity:
|
||||
Preferred
stock, $0.001 par value; 5,000,000 shares authorized, none
outstanding
|
-
|
|||
Common
stock, $0.001 par value; 50,000,000 shares authorized,
13,652,004 shares outstanding
|
13,652
|
|||
Additional
paid-in capital
|
10,310,278
|
|||
Deficit
accumulated during the development stage
|
(5,557,770
|
)
|
||
Total
stockholders’ equity
|
4,766,160
|
|||
Total
liabilities and stockholders’ equity
|
$
|
5,009,168
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
|
For the Period
From July 24,
1998 (Inception)
Through
September 30,
|
|
|||||||||||
|
|
2007
|
|
2006
|
|
2007
|
|
2006
|
|
2007
|
||||||
Operating
expenses:
|
||||||||||||||||
Selling,
general and administrative
|
$
|
247,891
|
$
|
67,316
|
$
|
499,227
|
$
|
271,748
|
$
|
2,556,164
|
||||||
Research
and development
|
721,253
|
37,500
|
806,300
|
112,500
|
1,531,300
|
|||||||||||
Operating
loss
|
969,144
|
104,816
|
1,305,527
|
384,248
|
4,087,464
|
|||||||||||
Other
income (expense):
|
||||||||||||||||
Interest
expense
|
(1,552,903
|
)
|
(5,394
|
)
|
(1,563,504
|
)
|
(9,920
|
)
|
(1,575,755
|
)
|
||||||
Interest
income
|
12,983
|
-
|
14,352
|
-
|
15,535
|
|||||||||||
Gain
on forgiveness of liabilities
|
-
|
-
|
89,914
|
-
|
89,914
|
|||||||||||
Total
other income (expense), net
|
(1,539,920
|
)
|
(5,394
|
)
|
(1,459,238
|
)
|
(9,920
|
)
|
(1,470,306
|
)
|
||||||
Net
loss
|
$
|
(2,509,064
|
)
|
$
|
(110,210
|
)
|
$
|
(2,764,765
|
)
|
$
|
(394,168
|
)
|
$
|
(5,557,770
|
)
|
|
Basic
and diluted loss per common shares
|
$
|
(0.29
|
)
|
$
|
(0.03
|
)
|
$
|
(0.38
|
)
|
$
|
(0.11
|
)
|
||||
Weighted
average common shares outstanding
|
8,745,363
|
3,754,076
|
7,204,663
|
3,523,695
|
Common
Stock
|
|
Additional
Paid-in
Capital
|
|
Deficit
Accumulated
During
the
Development
Stage
|
|
Total
Stockholders’
Equity
(Deficit)
|
||||||||||
Shares
|
Amount
|
|||||||||||||||
Balance
as of January 1, 2007
|
3,781,250
|
$
|
3,781
|
$
|
2,383,219
|
$
|
(2,793,005
|
)
|
$
|
(406,005
|
)
|
|||||
Issuance
of common stock for cash
|
3,984,374
|
3,985
|
21,515
|
-
|
25,500
|
|||||||||||
Exercise
of warrants and stock options
|
39,063
|
39
|
211
|
-
|
250
|
|||||||||||
Capital
contributions
|
-
|
-
|
105,907
|
-
|
105,907
|
|||||||||||
Estimated
fair value of services contributed by stockholders
|
-
|
-
|
175,000
|
-
|
175,000
|
|||||||||||
Forgiveness
of notes payable and interest
|
-
|
-
|
241,701
|
-
|
241,701
|
|||||||||||
Issuance
of restricted stock
|
195,313
|
195
|
(195
|
)
|
-
|
-
|
||||||||||
Net
proceeds from private placement offering
|
1,996,834
|
1,997
|
3,733,170
|
-
|
3,735,167
|
|||||||||||
Transdel
Pharmaceuticals, Inc. upon merger on September 17, 2007
|
1,849,993
|
1,850
|
(1,850
|
)
|
-
|
-
|
||||||||||
Issuance
of common stock related to conversion of Senior Convertible notes
payable
and accrued interest
|
1,530,177
|
1,530
|
1,528,647
|
-
|
1,530,177
|
|||||||||||
Beneficial
conversion feature upon conversion of Senior Convertible
notes
|
-
|
-
|
1,530,177
|
-
|
1,530,177
|
|||||||||||
Issuance
of common stock and warrants for consulting services
|
275,000
|
275
|
549,725
|
-
|
550,000
|
|||||||||||
Stock-based
compensation
|
-
|
-
|
43,051
|
-
|
43,051
|
|||||||||||
Net
loss
|
-
|
-
|
-
|
(2,764,765
|
)
|
(2,764,765
|
)
|
|||||||||
Balance
as of September 30, 2007
|
13,652,004
|
$
|
13,652
|
$
|
10,310,278
|
$
|
(5,557,770
|
)
|
$
|
4,766,160
|
For
The Period
From
July 24,
1998
(Inception)
Through
September
30,
2007
|
||||||||||
Nine
Months Ended
September
30,
|
||||||||||
2007
|
2006
|
|||||||||
Cash
from operating activities:
|
||||||||||
Net
loss
|
$
|
(2,764,765
|
)
|
$
|
(394,168
|
)
|
$
|
(5,557,770
|
)
|
|
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
||||||||||
Estimated
fair value of contributed services
|
175,000
|
300,000
|
2,475,000
|
|||||||
Gain
on forgiveness of liabilities
|
(89,914
|
)
|
-
|
(89,914
|
)
|
|||||
Amortization
of prepaid consulting fees
|
28,752
|
-
|
28,752
|
|||||||
Non-cash
interest on notes payable
|
1,563,504
|
9,920
|
1,575,755
|
|||||||
Stock-based
compensation
|
43,051
|
-
|
43,051
|
|||||||
Changes
in operating assets and liabilities:
|
||||||||||
Prepaid
consulting costs
|
(140,000
|
)
|
-
|
(140,000
|
)
|
|||||
Prepaid
expenses and other current assets
|
(44,132
|
)
|
3,060
|
(49,828
|
)
|
|||||
Accounts
payable
|
117,102
|
38,303
|
290,794
|
|||||||
Accrued
expenses and payroll liabilities
|
42,128
|
-
|
42,128
|
|||||||
Net
cash used in operating activities
|
(1,069,274
|
)
|
(42,885
|
)
|
(1,382,032
|
)
|
||||
Cash
flows from financing activities:
|
||||||||||
Proceeds
from notes payable to stockholders
|
-
|
-
|
226,300
|
|||||||
Proceeds
from notes payable
|
1,500,000
|
-
|
1,500,000
|
|||||||
Capital
contributions
|
105,907
|
48,600
|
168,707
|
|||||||
Proceeds
from purchase of common stock and exercise of warrants and stock
options
|
25,750
|
2,400
|
49,950
|
|||||||
Proceeds
from Private Placement
|
3,735,167
|
-
|
3,735,167
|
|||||||
Net
cash provided by financing activities
|
5,366,824
|
51,000
|
5,680,124
|
|||||||
Net
change in cash
|
4,297,550
|
8,115
|
4,298,092
|
|||||||
Cash,
beginning of period
|
542
|
5,204
|
-
|
|||||||
Cash,
end of period
|
$
|
4,298,092
|
$
|
13,319
|
$
|
4,298,092
|
||||
Supplemental
disclosure of cash flow information:
|
||||||||||
Issuance
of common stock and warrants to consulting firms for prepaid consulting
fees
|
$
|
550,000
|
$
|
-
|
$
|
550,000
|
||||
Conversion
of notes payable and accrued interest into common stock
|
$
|
1,530,177
|
$
|
-
|
$
|
1,530,177
|
||||
Forgiveness
of notes payable and accrued interest to shareholders
|
$
|
241,701
|
$
|
-
|
$
|
241,701
|
Options
outstanding – Beginning of Period
|
-
|
|||
Granted
|
600,000
|
|||
Exercised |
|
|||
Cancelled
|
-
|
|||
Options
outstanding – End of Period
|
600,000
|
|||
Options
exercisable – End of Period
|
-
|
|||
Weighted
average fair value of the options granted
|
$
|
1.47
|
||
Weighted
average remaining contractual life of the outstanding options – End of
period
|
10.0
years
|
|||
Aggregate
intrinsic value – End of Period
|
$
|
600,000
|
Number
of
Shares
Subject
to
Warrants
Outstanding
|
Weighted-
Average
Exercise
Price
|
||||||
Warrants
outstanding – Beginning of Period
|
35,359
|
$
|
0.006
|
||||
Granted | 582,958 | 3.786 | |||||
Exercised
|
(31,250
|
)
|
0.006
|
||||
Expired
|
(35,359
|
)
|
0.006
|
||||
Warrants
outstanding – End of Period
|
551,708
|
$
|
4.000
|
||||
Weighted
average remaining contractual life of the outstanding warrants -
End of
period
|
4.78
years
|
KMJ Corbin & Company LLP |
December
31,
2006
|
||||
ASSETS
|
|
|||
Current
assets:
|
||||
Cash
|
$
|
542
|
||
Prepaid
expenses
|
5,696
|
|||
|
$ |
6,238
|
||
LIABILITIES
AND STOCKHOLDERS’ DEFICIT
|
||||
Current
liabilities:
|
||||
Accounts
payable
|
$
|
173,692
|
||
Accrued
interest
|
12,251
|
|||
Notes
payable to stockholders
|
226,300
|
|||
Total
current liabilities
|
412,243
|
|||
Commitments
and contingencies
|
||||
Stockholders’
deficit:
|
||||
|
||||
Common
stock, $0.001 par value; 100,000,000 shares authorized,
24,200,000 shares outstanding
|
24,200
|
|||
Additional
paid-in capital
|
2,362,800
|
|||
Deficit
accumulated during the development stage
|
(2,793,005
|
)
|
||
Total
stockholders’ deficit
|
(406,005
|
)
|
||
$
|
6,238
|
For The Years Ended
December 31,
|
For The
Period From
July 24, 1998
(Inception)
Through
December 31,
|
|||||||||
2006
|
2005
|
2006
|
||||||||
Operating
expenses:
|
||||||||||
Payroll
and related
|
$
|
400,000
|
$
|
400,000
|
$
|
2,300,000
|
||||
Selling,
general and administrative
|
175,180
|
136,423
|
481,937
|
|||||||
Operating
loss
|
(575,180
|
)
|
(536,423
|
)
|
(2,781,937
|
)
|
||||
Other
income (expense):
|
||||||||||
Interest
expense
|
(9,052
|
)
|
(3,199
|
)
|
(12,251
|
)
|
||||
Interest
income
|
-
|
-
|
1,183
|
|||||||
Total
other expense, net
|
(9,052
|
)
|
(3,199
|
)
|
(11,068
|
)
|
||||
Net
loss
|
$
|
(584,232
|
)
|
$
|
(539,622
|
)
|
$
|
(2,793,005
|
)
|
|
Basic
and diluted loss per common share
|
$
|
(0.03
|
)
|
$
|
(0.05
|
)
|
$
|
(2,793,005
|
)
|
|
Weighted
average common shares outstanding
|
22,967,123
|
10,549,597
|
Additional
|
Deficit Accumulated
|
Total
|
||||||||||||||
Common
Stock
|
Paid-in
|
During the
|
Stockholders’
|
|||||||||||||
Shares
|
Amount
|
Capital
|
Development Stage
|
Deficit
|
||||||||||||
Balance,
July 24, 1998 (Inception)
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
|||||||
Estimated
fair value of services contributed by stockholders
|
-
|
-
|
100,000
|
-
|
100,000
|
|||||||||||
Net
loss
|
-
|
-
|
-
|
(100,000
|
)
|
(100,000
|
)
|
|||||||||
Balance,
December 31, 1998
|
-
|
-
|
100,000
|
(100,000
|
)
|
-
|
||||||||||
Estimated
fair value of services contributed by stockholders
|
-
|
-
|
200,000
|
-
|
200,000
|
|||||||||||
Net
loss
|
-
|
-
|
-
|
(204,000
|
)
|
(204,000
|
)
|
|||||||||
Balance,
December 31, 1999
|
-
|
-
|
300,000
|
(304,000
|
)
|
(4,000
|
)
|
|||||||||
Issuance
of common stock for cash
|
6,000,000
|
6,000
|
-
|
-
|
6,000
|
|||||||||||
Estimated
fair value of services contributed by stockholders
|
-
|
-
|
200,000
|
-
|
200,000
|
|||||||||||
Net
loss
|
-
|
-
|
-
|
(213,092
|
)
|
(213,092
|
)
|
|||||||||
Balance,
December 31, 2000
|
6,000,000
|
6,000
|
500,000
|
(517,092
|
)
|
(11,092
|
)
|
|||||||||
Estimated
fair value of services contributed by stockholders
|
-
|
-
|
200,000
|
-
|
200,000
|
|||||||||||
Net
loss
|
-
|
-
|
-
|
(208,420
|
)
|
(208,420
|
)
|
|||||||||
Balance,
December 31, 2001
|
6,000,000
|
6,000
|
700,000
|
(725,512
|
)
|
(19,512
|
)
|
Additional
|
Deficit Accumulated
|
Total
|
||||||||||||||
Common
Stock
|
Paid-in
|
During
the
|
Stockholders’
|
|||||||||||||
Shares
|
Amount
|
Capital
|
Development Stage
|
Deficit
|
||||||||||||
Estimated
fair value of services contributed by stockholders
|
-
|
-
|
200,000
|
-
|
200,000
|
|||||||||||
Net
loss
|
-
|
-
|
-
|
(228,217
|
)
|
(228,217
|
)
|
|||||||||
Balance,
December 31, 2002
|
6,000,000
|
6,000
|
900,000
|
(953,729
|
)
|
(47,729
|
)
|
|||||||||
Estimated
fair value of services contributed by stockholders
|
-
|
-
|
200,000
|
-
|
200,000
|
|||||||||||
Net
loss
|
-
|
-
|
-
|
(207,196
|
)
|
(207,196
|
)
|
|||||||||
Balance,
December 31, 2003
|
6,000,000
|
6,000
|
1,100,000
|
(1,160,925
|
)
|
(54,925
|
)
|
|||||||||
Estimated
fair value of services contributed by stockholders
|
-
|
-
|
400,000
|
-
|
400,000
|
|||||||||||
Net
loss
|
-
|
-
|
-
|
(508,226
|
)
|
(508,226
|
)
|
|||||||||
Balance,
December 31, 2004
|
6,000,000
|
6,000
|
1,500,000
|
(1,669,151
|
)
|
(163,151
|
)
|
|||||||||
Capital
contributions
|
-
|
-
|
14,200
|
-
|
14,200
|
|||||||||||
Issuance
of common stock for cash
|
15,700,000
|
15,700
|
-
|
-
|
15,700
|
|||||||||||
Exercise
of stock options
|
100,000
|
100
|
-
|
-
|
100
|
|||||||||||
Estimated
fair value of services contributed by stockholders
|
-
|
-
|
400,000
|
-
|
400,000
|
|||||||||||
Net
loss
|
-
|
-
|
-
|
(539,622
|
)
|
(539,622
|
)
|
|||||||||
Balance,
December 31, 2005
|
21,800,000
|
21,800
|
1,914,200
|
(2,208,773
|
)
|
(272,773
|
)
|
Additional
|
Deficit Accumulated
|
Total
|
||||||||||||||
Common
Stock
|
Paid-in
|
During the
|
Stockholders’
|
|||||||||||||
Shares
|
Amount
|
Capital
|
Development Stage
|
Deficit
|
||||||||||||
Capital
contributions
|
-
|
-
|
48,600
|
-
|
48,600
|
|||||||||||
Exercise
of stock options
|
2,400,000
|
2,400
|
-
|
-
|
2,400
|
|||||||||||
Estimated
fair value of services contributed by stockholders
|
-
|
-
|
400,000
|
-
|
400,000
|
|||||||||||
Net
loss
|
-
|
-
|
-
|
(584,232
|
)
|
(584,232
|
)
|
|||||||||
Balance,
December 31, 2006
|
24,200,000
|
$
|
24,200
|
$
|
2,362,800
|
$
|
(2,793,005
|
)
|
$
|
(406,005
|
)
|
For The Years Ended
December
31,
|
For The Period
From July 24,
1998 (Inception)
Through
December 31,
|
|||||||||
2006
|
2005
|
2006
|
||||||||
Net
loss
|
$
|
(584,232
|
)
|
$
|
(539,622
|
)
|
$
|
(2,793,005
|
)
|
|
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
||||||||||
Estimated
fair value of contributed services
|
400,000
|
400,000
|
2,300,000
|
|||||||
Changes
in operating assets and liabilities:
|
||||||||||
Prepaid
expenses
|
(1,998
|
)
|
981
|
(5,696
|
)
|
|||||
Accounts
payable
|
121,516
|
46,650
|
173,692
|
|||||||
Accrued
interest
|
9,052
|
3,199
|
12,251
|
|||||||
Net
cash used in operating activities
|
(55,662
|
)
|
(88,792
|
)
|
(312,758
|
)
|
||||
Cash
flows from financing activities:
|
||||||||||
Proceeds
from notes payable to stockholders
|
-
|
30,000
|
226,300
|
|||||||
Capital
contributions
|
48,600
|
14,200
|
62,800
|
|||||||
Proceeds
from purchase of common stock
|
-
|
15,700
|
21,700
|
|||||||
Proceeds
from exercise of stock options
|
2,400
|
100
|
2,500
|
|||||||
Net
cash provided by financing activities
|
51,000
|
60,000
|
313,300
|
|||||||
Net
change in cash
|
(4,662
|
)
|
(28,792
|
)
|
542
|
|||||
Cash,
beginning of period
|
5,204
|
33,996
|
-
|
|||||||
Cash,
end of period
|
$
|
542
|
$
|
5,204
|
$
|
542
|
||||
Supplemental
disclosure of cash flow information:
|
||||||||||
Cash
paid during the year for interest
|
$
|
-
|
$
|
-
|
||||||
Cash
paid during the year for income taxes
|
$
|
-
|
$
|
-
|
||||||
Non-cash
financing activity:
|
||||||||||
Conversion
of advances to notes payable to stockholders
|
$
|
-
|
$
|
196,300
|
2006
|
2005
|
||||||
Stock
options:
|
|||||||
Expected
term (in years)
|
10.0
|
10.0
|
|||||
Expected
volatility
|
85
|
%
|
85
|
%
|
|||
Risk-free
interest rate
|
5.23
|
%
|
4.50
|
%
|
|||
Dividend
yield
|
-
|
-
|
December
31, 2006
|
|||||||||||||
Weighted-Average
|
|||||||||||||
|
Shares
|
Exercise
Price
|
Remaining
Contractual
Term
(Years)
|
|
Aggregate
Intrinsic
Value
|
||||||||
Options
outstanding and exercisable at January 1, 2005
|
-
|
$
|
-
|
||||||||||
Options
granted
|
350,000
|
0.001
|
|||||||||||
Options
forfeited
|
-
|
-
|
|||||||||||
Options
exercised
|
(100,000
|
)
|
0.001
|
||||||||||
Options
outstanding and exercisable at December 31, 2005
|
250,000
|
0.001
|
|||||||||||
Options
granted
|
2,250,000
|
0.001
|
|||||||||||
Options
forfeited
|
-
|
-
|
|||||||||||
Options
exercised
|
(2,400,000
|
)
|
0.001
|
||||||||||
Options
outstanding and exercisable at December 31, 2006
|
100,000
|
$
|
0.001
|
8.6
|
$
|
-
|
Non-current:
|
||||
Net
operating loss carry forward
|
$
|
195,000
|
||
|
||||
Valuation
allowance
|
(195,000
|
)
|
||
Net
deferred asset
|
$
|
-
|
-
|
Issued
2,400,000 shares of common stock under stock options at a strike
price of
$0.001 per share for proceeds of
$2,400.
|
- |
Received
additional capital contributions of $48,600 made by the Company’s
stockholders.
|
-
|
Recorded
capital contributions of $400,000 (the estimated fair value of the
services contributed) in connection with services contributed by
stockholders, which is recorded as payroll and related in the accompanying
statements of operations.
|
-
|
Sold
15,700,000 shares of common stock at a price of $0.001 per share
for
proceeds of $15,700.
|
- |
Issued
100,000 shares of common stock under stock options at a strike
price of
$0.001 per share for proceeds of
$100.
|
- |
Received
additional capital contributions of $14,200 from the Company’s
stockholders.
|
-
|
Recorded
capital contributions of $400,000 (the estimated fair value of the
services contributed) in connection with services contributed by
stockholders, which is recorded as payroll and related in the accompanying
statements of operations.
|
-
|
Recorded
capital contributions of $400,000 (the estimated fair value of the
services contributed) in connection with services contributed by
stockholders.
|
-
|
Recorded
capital contributions of $200,000 (the estimated fair value of the
services contributed) in connection with services contributed by
stockholders.
|
-
|
Recorded
capital contributions of $200,000 (the estimated fair value of the
services contributed) in connection with services contributed by
stockholders.
|
-
|
Recorded
capital contributions of $200,000 (the estimated fair value of the
services contributed) in connection with services contributed by
stockholders.
|
- |
Sold
6,000,000 shares of common stock at a price of $0.001 per share for
proceeds of $6,000.
|
-
|
Recorded
capital contributions of $200,000 (the estimated fair value of the
services contributed) in connection with services contributed by
stockholders.
|
-
|
Recorded
capital contributions of $200,000 (the estimated fair value of the
services contributed) in connection with services contributed by
stockholders.
|
-
|
Recorded
capital contributions of $100,000 (the estimated fair value of the
services contributed) in connection with services contributed by
stockholders.
|
|
Total Shares
|
Weighted-
Average
Exercise
Price
|
|||||
Outstanding—December 31,
2004
|
—
|
—
|
|||||
Granted
|
226,300
|
$
|
0.001
|
||||
Exercised
|
—
|
—
|
|||||
Canceled
|
—
|
—
|
|||||
Outstanding—December
31, 2005
|
226,300
|
$
|
0.001
|
||||
Granted
|
—
|
—
|
|||||
Exercised
|
—
|
—
|
|||||
Canceled
|
—
|
—
|
|||||
Outstanding—December 31,
2006
|
226,300
|
$
|
0.001
|
2005
|
||||
Expected
term (in years)
|
5.0
|
|||
Expected
volatility
|
85
|
%
|
||
Risk-free
interest rate
|
4.50
|
%
|
||
Dividend
yield
|
-
|