| Nevada |
87-0549700 | |
| (State of other jurisdiction of incorporation or organization) |
(I.R.S. employer identification No.) |
| PART I. |
Financial Information |
|||
| Item 1. |
Financial Statements: |
|||
| 3 | ||||
| 3 | ||||
| 5 | ||||
| 6 | ||||
| 8 | ||||
| 16 | ||||
| PART II. |
Other Information |
|||
| 21 | ||||
| 21 | ||||
| 28 | ||||
| 29 | ||||
| 30 | ||||
| 31 |
| June 30, 2002 |
December 31, 2001 | |||||
| (As restated, see Note 3) | ||||||
| ASSETS |
||||||
| CURRENT ASSETS |
||||||
| Cash and cash equivalents |
$ |
231,102 |
$ |
223,738 | ||
| Investment in securities available-for-sale |
|
1,564 |
|
688 | ||
| Trade receivables, net of allowance for doubtful accounts |
|
52,546 |
|
68,002 | ||
| Other receivables |
|
19,218 |
|
19,502 | ||
| Inventory |
|
415,146 |
|
445,976 | ||
| Prepaid expenses |
|
187,631 |
|
69,526 | ||
| |
|
|
| |||
| Total current assets |
|
907,207 |
|
827,432 | ||
| Equipment, net of accumulated depreciation and impairments |
|
270,219 |
|
369,453 | ||
| Deferred debt placement fees |
|
|
|
477,650 | ||
| Other assets, net of accumulated amortization |
|
13,131 |
|
12,337 | ||
| Total assets |
$ |
1,190,557 |
$ |
1,686,872 | ||
| |
|
|
| |||
| June 30, 2002 |
December 31, 2001 |
|||||||
| (As restated, see Note 3) |
||||||||
| CURRENT LIABILITIES |
||||||||
| Trade accounts payable |
$ |
688,101 |
|
|
746,699 |
| ||
| Accrued liabilities |
|
399,317 |
|
|
281,578 |
| ||
| Accrued interest |
|
511,135 |
|
|
174,892 |
| ||
| Notes payable |
|
62,500 |
|
|
|
| ||
| Notes payablerelated party, net of discount |
|
5,535,000 |
|
|
3,098,216 |
| ||
| Deferred revenue |
|
30,000 |
|
|
30,000 |
| ||
| Obligation under capital leasescurrent portion |
|
5,076 |
|
|
5,076 |
| ||
| |
|
|
|
|
| |||
| Total Current Liabilities |
|
7,231,129 |
|
|
4,336,461 |
| ||
| |
|
|
|
|
| |||
| Long-term Obligation Under Capital Leases |
|
1,600 |
|
|
4,009 |
| ||
| |
|
|
|
|
| |||
| Mandatorily Redeemable 8% Preferred Stock$0.001 par value; 1,000 shares authorized; 0 shares issued and
outstanding; liquidation preference of $0 |
|
|
|
|
|
| ||
| STOCKHOLDERS DEFICIT |
||||||||
| Common stock to be issued |
|
2,136,000 |
|
|
|
| ||
| Common stock$0.001 par value; 225,000,000 and 50,000,000 shares authorized; issued and outstanding: 31,459,945
shares at June 30, 2002 and 31,447,087 shares at December 31, 2001 |
|
31,459 |
|
|
31,447 |
| ||
| Additional paid-in capital |
|
48,349,178 |
|
|
48,023,183 |
| ||
| Accumulated other comprehensive loss |
|
(6,534 |
) |
|
(7,409 |
) | ||
| Accumulated deficit |
|
(56,552,275 |
) |
|
(50,700,819 |
) | ||
| |
|
|
|
|
| |||
| Total Stockholders Deficit |
|
(6,042,172 |
) |
|
(2,653,598 |
) | ||
| |
|
|
|
|
| |||
| Total Liabilities and Stockholders Deficit |
$ |
1,190,557 |
|
$ |
1,686,872 |
| ||
| For the Three Months Ended June 30 |
For the Six Months Ended June 30 |
|||||||||||||||
| 2002 |
2001 |
2002 |
2001 |
|||||||||||||
| REVENUES: |
||||||||||||||||
| Services |
$ |
15,000 |
|
$ |
62,218 |
|
$ |
15,000 |
|
$ |
81,218 |
| ||||
| Royalties |
|
|
|
|
7,062 |
|
|
|
|
|
16,441 |
| ||||
| Product sales |
|
225,713 |
|
|
273,089 |
|
|
428,835 |
|
|
503,201 |
| ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| Total Revenue |
|
240,713 |
|
|
342,369 |
|
|
443,835 |
|
|
600,860 |
| ||||
| COST OF SALES: |
||||||||||||||||
| Services |
|
5,542 |
|
|
41,557 |
|
|
5,542 |
|
|
57,904 |
| ||||
| Products |
|
82,531 |
|
|
121,200 |
|
|
166,830 |
|
|
235,324 |
| ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| Total Cost of Sales |
|
88,073 |
|
|
162,757 |
|
|
172,372 |
|
|
293,228 |
| ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| Gross Profit |
|
152,640 |
|
|
179,612 |
|
|
271,463 |
|
|
307,632 |
| ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| EXPENSES |
||||||||||||||||
| Research and development expense |
|
176,707 |
|
|
120,378 |
|
|
323,304 |
|
|
274,177 |
| ||||
| Selling, general and administrative expenses |
|
1,077,997 |
|
|
1,956,208 |
|
|
2,210,799 |
|
|
3,525,570 |
| ||||
| Amortization of goodwill |
|
|
|
|
42,858 |
|
|
|
|
|
85,716 |
| ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| Total Expenses |
|
1,254,704 |
|
|
2,119,444 |
|
|
2,534,103 |
|
|
3,885,463 |
| ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| Loss From Operations |
|
(1,102,064 |
) |
|
(1,939,832 |
) |
|
(2,262,640 |
) |
|
(3,577,831 |
) | ||||
| Other Income/(Expense): |
||||||||||||||||
| Interest expense |
|
(2,599,969 |
) |
|
(118,102 |
) |
|
(3,616,579 |
) |
|
(119,554 |
) | ||||
| Other income |
|
802 |
|
|
5,633 |
|
|
27,763 |
|
|
29,678 |
| ||||
| Net Loss |
|
(3,701,231 |
) |
|
(2,052,301 |
) |
|
(5,851,456 |
) |
|
(3,667,707 |
) | ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| Net Loss Applicable To Common Stockholders |
$ |
(3,701,231 |
) |
$ |
(2,052,301 |
) |
$ |
(5,851,456 |
) |
$ |
(3,667,707 |
) | ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| Basic and Diluted Net Loss Per Common Share |
|
(0.12 |
) |
|
(0.07 |
) |
|
(0.19 |
) |
|
(0.12 |
) | ||||
| Weighted Average Number of Common Shares Used in Per Share Calculations |
|
31,459,945 |
|
|
31,284,859 |
* |
|
31,453,516 |
|
|
31,279,107 |
* | ||||
* |
As restated, see Note 3. |
| For the Six Months Ended June
30, |
||||||||
| 2002 |
2001 |
|||||||
| CASH FLOW FROM OPERATING ACTIVITIES |
||||||||
| Net Loss |
$ |
(5,851,456 |
) |
$ |
(3,667,707 |
) | ||
| Adjustments to reconcile net loss to net cash used in operating activities: |
||||||||
| Amortization of goodwill |
|
|
|
|
85,716 |
| ||
| Depreciation |
|
110,730 |
|
|
65,013 |
| ||
| Compensation expense from stock options |
|
|
|
|
(37,169 |
) | ||
| Loss on sale of securities |
|
|
|
|
3,290 |
| ||
| Amortization of debt discount |
|
426,542 |
|
|
95,514 |
| ||
| Amortization of debt placement fees |
|
710,150 |
|
|
|
| ||
| Debt extension chargerelated party |
|
2,136,000 |
|
|
|
| ||
| Consulting services paid with stock |
|
11,250 |
|
|
12,000 |
| ||
| Provision for doubtful accounts receivable |
|
(6,900 |
) |
|
11,545 |
| ||
| Changes in operating assets and liabilities: |
||||||||
| Accounts receivable |
|
22,640 |
|
|
34,850 |
| ||
| Inventory |
|
30,830 |
|
|
(64,276 |
) | ||
| Prepaid expenses/other assets |
|
(118,898 |
) |
|
(277,630 |
) | ||
| Deferred revenue |
|
|
|
|
30,000 |
| ||
| Accounts payable |
|
(58,598 |
) |
|
(91,086 |
) | ||