ý | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the fiscal year ended December 31, 2010 | |
OR | |
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from _____________to _____________ |
Delaware | 94-3357128 | |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
7800 Oceanus Drive, Los Angeles, CA | 90046 | |
(Address of principal executive offices) | (Zip Code) |
Large accelerated filer£ | Accelerated filer£ |
Non-accelerated filer£ (Do not check if a smaller reporting company) | Smaller reporting company þ |
Item 1. | Description of Business |
- | Anticipated growth rate of medical tourism industry |
- | Low overhead |
- | Emerging healthcare reform in the US |
- | Fragmented businesses currently in the industry |
- | Rising US healthcare costs |
- | Growing uninsured and under-insured demographic in the US |
- | International accreditation standardizing healthcare |
- | Long waiting periods for procedures in developed countries |
- | Lower cost for procedures in exotic locations with the added bonus of a vacation during rehabilitation |
Item 2. | Description of Property |
Item 3. | Legal Proceedings |
Item 4. | Removed and Reserved |
Item 5. | Market for Registrant’s Common Equity, Related Stockholder Matters, and Issuer Purchases of Equity Securities |
High Bid | Low Bid | |||||||
Year Ended December 31, 2009 | ||||||||
First Quarter | $ | 0.0295 | $ | 0.016 | ||||
Second Quarter | 0.0035 | 0.0035 | ||||||
Third Quarter | 0.015 | 0.0125 | ||||||
Fourth Quarter | 0.04 | 0.036 | ||||||
Year Ended December 31, 2010 | ||||||||
First Quarter | 0.021 | 0.045 | ||||||
Second Quarter | 0.015 | 0.04 | ||||||
Third Quarter | 0.0041 | 0.025 | ||||||
Fourth Quarter | 0.01 | 0.025 | ||||||
Plan Category | Number of securities to be issued upon exercise of outstanding options, warrants, and rights (a) | Weighted-average exercise price of outstanding options, warrants, and rights (b) | Number of securities remaining available for future issuance under equity plans (excluding securities reflected in column (a)) (c) | |||
Equity compensation plans approved by security holders | N/A | N/A | N/A | |||
Equity compensation plans not approved by security holders | ||||||
2006 Consultant Stock Plan | 0 (1) | N/A | 0 | |||
2007Equity Incentive Plan | 0 | N/A | 0 | |||
2007-1 Equity Incentive Plan | 0 | N/A | 0 | |||
2007-2 Equity Incentive Plan | 0 | N/A | 0 | |||
2009 Equity Incentive Plan | 0 | N/A | 638,236 |
(1) | Represents total number of shares of common stock originally authorized for stock grants. The Plan does not authorize stock option grants. |
(2) | Represents number of shares of common stock authorized but not issued under the S-8 plan. The plan does not authorize stock option grants. |
Purpose | Amount | ||||
Additional Employees | $ | 150,000 | |||
Marketing and Public Relations Campaigns | $ | 635,000 | |||
Participation in Industry and Trade Functions | $ | 82,000 | |||
Ongoing Operations | $ | 330,000 | |||
Capital needed for total amount of convertible notes reaching maturity (unless notes are extended) | $ | 907,800 | |||
Capital needed for total amount of notes payable reaching maturity (unless notes are extended) | $ | 1,059,371 | |||
Capital needed to pay accounts payable and accrued expenses owing | $ | 2,413,464 |
Item 8. | Financial Statements and Supplementary Data. |
Item 9. | Changes in and Disagreements with Accountants on Accounting and Financial Disclosure |
1. | We did not have effective comprehensive entity-level internal controls specific to the structure of our BOD; |
2. | We did not have formal policies governing certain accounting transactions and financial reporting processes; |
3. | We did not obtain attestations by all members of our BOD and our executive officers regarding their compliance with our Code of Ethics and our Code of Ethics did not apply to our other employees; |
4. | We did not perform adequate oversight of certain accounting functions and maintained inadequate documentation of management review and approval of accounting transactions and financial reporting processes; and |
5. | We had not fully implemented certain control activities and capabilities included in the design of our financial system. Certain features of our financial system are designed to automate accounting procedures and transaction processing, or to enforce controls. |
1. | Identify and retain potential new directors for our Board with a goal of having sufficient independent board of directors oversight; |
2. | Establish comprehensive formal general accounting policies and procedures and require employees to sign off on such policies and procedures as documentation of their understanding of and compliance with internal policies; |
3. | Require all employees and directors to sign our Code of Ethics on an annual basis and retain the related documentation; |
4. | Implement appropriate management oversight and approval activities in certain areas of the Company’s operations, including, but not limited to, employee and consultant expense reimbursements, customer invoicing, and period-end closing processes; and |
5. | Centralize our financial reporting system and move all decentralized off-line processes to our new centralized financial reporting system. |
Item 10. | Directors, Executive Officers, Promoters and Control Persons; Compliance with Section 16(a) of the Exchange Act |
Name | Age | Position | ||
Ali Moussavi | 40 | Chief Executive Officer, President, Acting Chief Financial Officer and Chairman of the BOD | ||
Christopher Briggs | 40 | Director |
o | Had any petition under the federal bankruptcy laws or any state insolvency law filed by or against, or had a receiver, fiscal agent, or similar officer appointed by a court for the business or property of such person, or any partnership in which he was a general partner at or within two years before the time of such filing, or any corporation or business association of which he was an executive officer at or within two years before the time of such filing; | |
o | Been convicted in a criminal proceeding or a named subject of a pending criminal proceeding (excluding traffic violations and other minor offenses); | |
o | Been the subject of any order, judgment, or decree, not subsequently reversed, suspended, or vacated, of any court of competent jurisdiction, permanently or temporarily enjoining him from, or otherwise limiting, the following activities: | |
(i) | Acting as a futures commission merchant, introducing broker, commodity trading advisor, commodity pool operator, floor broker, leverage transaction merchant, any other person regulated by the Commodity Futures Trading Commission, or an associated person of any of the foregoing, or as an investment adviser, underwriter, broker or dealer in securities, or as an affiliated person, director or employee of any investment company, bank, savings and loan association or insurance company, or engaging in or continuing any conduct or practice in connection with such activity; | |
(ii) | Engaging in any type of business practice; or | |
(iii) | Engaging in any activity in connection with the purchase or sale of any security or commodity or in connection with any violation of federal or state securities laws or federal commodities laws; | |
o | Been the subject of any order, judgment, or decree, not subsequently reversed, suspended, or vacated, of any federal or state authority barring, suspending, or otherwise limiting for more than 60 days the right of such person to engage in any activity described in (i) above, or to be associated with persons engaged in any such activity; | |
o | Been found by a court of competent jurisdiction in a civil action or by the SEC to have violated any federal or state securities law, where the judgment in such civil action or finding by the SEC has not been subsequently reversed, suspended, or vacated; | |
o | Been found by a court of competent jurisdiction in a civil action or by the Commodity Futures Trading Commission to have violated any federal commodities law, where the judgment in such civil action or finding by the Commodity Futures Trading Commission has not been subsequently reversed, suspended, or vacated. | |
o | Been the subject of, or a party to, any federal or state judicial or administrative order, judgment, decree, or finding, not subsequently reversed, suspended or vacated, relating to an alleged violation of: | |
(i) | Any federal or state securities or commodities law or regulation; or | |
(ii) | Any law or regulation respecting financial institutions or insurance companies including, but not limited to, a temporary or permanent injunction, order of disgorgement or restitution, civil money penalty or temporary or permanent cease-and-desist order, or removal or prohibition order; or | |
(iii) | Any law or regulation prohibiting mail or wire fraud or fraud in connection with any business entity; or | |
o | Been the subject of, or a party to, any sanction or order, not subsequently reversed, suspended or vacated, of any self-regulatory organization (as defined in Section 3(a)(26) of the Exchange Act), any registered entity (as defined in Section 1(a)(29) of the Commodity Exchange Act), or any equivalent exchange, association, entity or organization that has disciplinary authority over its members or persons associated with a member. |
Item 11. | Executive Compensation |
SUMMARY COMPENSATION TABLE | ||||||||||||||||||
Name and principal position | Year | Salary ($) | Bonus ($) | Stock Awards ($) | Option Awards ($) | Non-Equity Incentive Plan Compensation ($) | Nonqual-ified Deferred Compen-sation Earnings ($) | All Other Compe-nsation ($) | Total ($) | |||||||||
Ali Moussavi, President, CEO, Acting CFO, and Chairman of the BOD | 2009 | $150,000 | — | — | 35,000 | — | — | — | $185,000 | |||||||||
Ali Moussavi, President, CEO, Acting CFO, and Chairman of the BOD | 2010 | $150,000 | — | — | 35,000 | — | — | — | $185,000 |
Item 12. | Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters |
Name and Address of Beneficial Owner | Number of Shares of Common Stock Beneficially Owned (1) | Percent of Class (1) |
Christopher Briggs (2) 616 Milwood Ave. Venice, CA 90921 | 1,000 | * |
Ali Moussavi (3) 7800 Oceanus Ave Los Angeles, CA 90046 | 10,000,000 | 37.67% |
Astor Capital, Inc. (4) 340 N. Camden Drive #302 Beverly Hills, CA 90210 | 22,899 | * |
Directors and executive officers as a group (2 persons) | 10,023,899 | 37.76% |
* Less than 1%. |
(1) | Under Rule 13d-3 under the Exchange Act, certain shares may be deemed to be beneficially owned by more than one person (if, for example, persons share the power to vote or the power to dispose of the shares). In addition, shares are deemed to be beneficially owned by a person if the person has the right to acquire the shares (for example, upon exercise of an option) within 60 days of the date as of which the information is provided. In computing the percentage ownership of any person, the amount of shares outstanding is deemed to include the amount of shares beneficially owned by that person (and only that person) by reason of these acquisition rights. As a result, the percentage of outstanding shares of any person as shown in this table does not necessarily reflect the person’s actual ownership with respect to the number of shares of our common stock actually outstanding at April 15, 2011. As of April 15, 2010, we had 26,542,093 common shares, $.001 par value, outstanding. |
(2) | Mr. Briggs serves as a director of the Company. |
(3) | Mr. Moussavi serves as President, CEO, Acting CFO of the Company, and Chairman of our BOD. |
(4) | Mr. Moussavi served as a Managing Partner of Astor Capital, Inc. from 1995 to November of 2005. Mr. Moussavi does not exercise sole voting power or control over Astor Capital, Inc. and disclaims beneficial ownership of such shares. |
Item 13. | Certain Relationships and Related Transactions |
Item 14. | Principal Accountant Fees and Services |
Item 15. | Exhibits |
(a) | Documents filed as a part of this report: |
(1) | Financial Statements |
(2) | Financial Statement Schedules |
(b) | Exhibits: |
Exhibit 2.1 | (1) | Stock Exchange Agreement dated April 17, 2001. |
Exhibit 3.1 | (2) | Certificate of Incorporation dated March 14, 2000. |
Exhibit 3.2 | (2) | Bylaws dated March 14, 2000. |
Exhibit 3.3 | (1) | Amendment to Certificate of Incorporation dated April 24, 2001. |
Exhibit 4.1 | (7) | 2009 Equity Incentive Plan dated March 6, 2009 |
Exhibit 10.4 | (6) | Executive Employment Agreement with Ali Moussavi |
Exhibit 10.5 | (5) | Collaboration Agreement with Sianhome Entertainment |
Exhibit 10.6 | * | Facilitating Agreement with Apollo Hospital Group |
Exhibit 10.7 | * | Facilitating Agreement with Hospital Clinica Biblica of Costa Rica |
Exhibit 10.8 | * | Facilitating Agreement with Assaf Harofeh Medical Center of Israel |
Exhibit 14.1 | (3) | Code of Business Conduct and Ethics. |
Exhibit 21.1 | (4) | List of Subsidiaries. |
Exhibit 23.1 | * | Consent of Independent Registered Public Accounting Firm |
Exhibit 31.1 | * | Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
Exhibit 32.1 | * | Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
Date: October 19, 2011 | Global Health Voyager, Inc. |
By: | /s/ Ali Moussavi |
Ali Moussavi, President, Chief Executive | |
Officer and Chairman of the Board of Directors |
Date: October 19, 2011 | /s/ Christopher Briggs |
Christopher Briggs, Director |
AJ. ROBBINS, P.C.
216 SIXTEENTH STREET
SUITE 600
DENVER, COLORADO 80202
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors
NT Media Corp. of California, Inc.
Los Angeles, California
We have audited the accompanying consolidated statements of operations, changes in stockholders' deficit, and cash flows of NT Media Corp. of California, Inc. and Subsidiaries (a development stage company) for the year ended December 31, 2006. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audit.
We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audit included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the consolidated financial statements, assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.
In our opinion, the financial statements referred to above present fairly, in all material respects, the consolidated results of operations and cash flows for the year ended December 31, 2006 of NT Media Corp. of California, Inc. and Subsidiaries in conformity with generally accepted accounting principles in the United States of America.
The accompanying financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in Note 2 to the financial statements, the Company has suffered recurring losses from operations and has working and net capital deficiencies that raises substantial doubt about the entity's ability to continue as a going concern. Management's plans in regard to these matters are also described in Note 2. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.
AJ. ROBBINS, P.C.
CERTIFIED PUBLIC ACCOUNTANTS
Denver, Colorado
April 2, 2007
December 31, 2010 | December 31, 2009 | |||||||
ASSETS | ||||||||
CURRENT ASSETS | ||||||||
Cash and equivalents | $ | 1 | $ | 586 | ||||
Prepaid Expenses | 6,667 | — | ||||||
TOTAL CURRENT ASSETS | $ | 6,668 | $ | 586 | ||||
LIABILITIES AND STOCKHOLDERS’ DEFICIT | ||||||||
CURRENT LIABILITIES | ||||||||
Accounts payable | $ | 575,653 | $ | 532,208 | ||||
Accrued liabilities | 668,421 | 531,868 | ||||||
Accrued liabilities to related parties | 1,190,088 | 1,000,237 | ||||||
Notes payable | 1,059,371 | 582,119 | ||||||
Notes payable, related party | 43,216 | 28,818 | ||||||
Convertible notes payable | 282,200 | 282,200 | ||||||
Convertible notes payable, related party | 625,600 | 625,600 | ||||||
Accrued litigation settlement | 113,178 | 113,178 | ||||||
TOTAL CURRENT LIABILITIES | 4,557,727 | 3,696,228 | ||||||
LONG-TERM LIABILITIES | ||||||||
Note Payable | — | 260,251 | ||||||
TOTAL LIABILITES | 4,557,727 | 3,956,479 | ||||||
COMMITMENTS AND CONTINGENCIES | — | — | ||||||
STOCKHOLDERS’ DEFICIT | ||||||||
Preferred stock, $0.001 par value, 5,000,000 shares authorized; 0 shares issued and outstanding | — | — | ||||||
Common stock; $0.001 par value; 1,000,000,000 shares authorized; 26,542,093 and 25,180,329 shares issued and outstanding | 26,542 | 25,180 | ||||||
Additional paid-in capital | 3,396,825 | 3,365,893 | ||||||
Deficit accumulated during the development stage | (7,974,426 | ) | (7,346,966 | ) | ||||
TOTAL STOCKHOLDERS’ DEFICIT | (4,551,059 | ) | (3,955,893 | ) | ||||
TOTAL LIABILITIES AND STOCKHOLDERS’ DEFICIT | $ | 6,668 | $ | 586 |
Three months ended | ||||||||
September 30, 2009 | September 30, 2008 | |||||||
REVENUES | $ | — | $ | — | ||||
COSTS AND EXPENSES | ||||||||
General and administrative | 93,737 | 118,526 | ||||||
TOTAL COSTS AND EXPENSES | 93,737 | 118,526 | ||||||
LOSS FROM OPERATIONS | (93,737 | ) | (118,526 | ) | ||||
OTHER INCOME (EXPENSE) | ||||||||
Interest expense | (43,270 | ) | (33,914 | ) | ||||
Interest expense, related party | (59,384 | ) | (11,509 | ) | ||||
TOTAL OTHER INCOME (EXPENSE) | (102,654 | ) | (45,423 | ) | ||||
LOSS BEFORE PROVISION FOR INCOME TAXES AND NONCONTROLLING INTEREST | (196,391 | ) | (163,949 | ) | ||||
PROVISION FOR INCOME TAXES | — | — | ||||||
LOSS BEFORE NON-CONTROLLING INTEREST | (196,391 | ) | (163,949 | ) | ||||
LESS: LOSS ATTRIBUTABLE TO NON-CONTROLLING INTEREST | — | — | ||||||
NET LOSS ATTRIBUTABLE TO NT MEDIA CORP. OF CALIFORNIA, INC. AND SUBSIDIARIES | $ | (196,391 | ) | $ | (163,949 | ) | ||
NET (LOSS) PER SHARE: | ||||||||
BASIC AND DILUTED | $ | (0.01 | ) | $ | (0.03 | ) | ||
WEIGHTED AVERAGE SHARES OUTSTANDING: | ||||||||
BASIC AND DILUTED | 15,570,028 | 5,449,002 |
Years Ended | Cumulative from June 4, | |||||||||||
December 31, 2010 | December 31, 2009 | 1999 (inception) to December 31, 2010 | ||||||||||
REVENUES | $ | — | $ | — | $ | 385,997 | ||||||
COSTS AND EXPENSES | ||||||||||||
General and administrative | 453,056 | 467,665 | 6,172,453 | |||||||||
Depreciation and amortization | — | — | 132,077 | |||||||||
Impairment of film costs | — | — | 156,445 | |||||||||
Impairment of related party receivables | — | — | 35,383 | |||||||||
Inventory Write-down | — | — | 24,820 | |||||||||
Loss on litigation settlement | — | — | 100,000 | |||||||||
TOTAL COSTS AND EXPENSES | 453,056 | 467,665 | 6,621,178 | |||||||||
LOSS FROM OPERATIONS | (453,056 | ) | (467,665 | ) | (6,235,181 | ) | ||||||
OTHER INCOME (EXPENSE) | ||||||||||||
Interest income, related party | — | — | 23,154 | |||||||||
Interest expense | (133,753 | ) | (164,785 | ) | (873,026 | ) | ||||||
Interest expense, related party | (39,851 | ) | (87,536 | ) | (502,512 | ) | ||||||
Loan fees | — | — | (616,000 | ) | ||||||||
Debt forgiven | — | — | 290,595 | |||||||||
Legal fees forgiven | — | — | 12,296 | |||||||||
Provision for common stock subscription receivable | — | — | (91,552 | ) | ||||||||
TOTAL OTHER INCOME (EXPENSE) | (173,604 | ) | (252,321 | ) | (1,757,045 | ) | ||||||
LOSS BEFORE PROVISION FOR INCOME TAXES AND NONCONTROLLING INTEREST | (626,660 | ) | (719,986 | ) | (7,992,226 | ) | ||||||
PROVISION FOR INCOME TAXES | 800 | 800 | 15,200 | |||||||||
LOSS BEFORE NON-CONTROLLING INTEREST | (627,460 | ) | (720,786 | ) | (8,007,426 | ) | ||||||
LESS: LOSS ATTRIBUTABLE TO NON-CONTROLLING INTEREST | — | — | 33,000 | |||||||||
NET LOSS ATTRIBUTABLE TO NT MEDIA CORP. OF CALIFORNIA, INC. AND SUBSIDIARIES | $ | (627,460 | ) | $ | (720,786 | ) | $ | (7,974,426 | ) | |||
NET (LOSS) PER SHARE: | ||||||||||||
BASIC AND DILUTED | $ | (0.02 | ) | $ | (0.05 | ) | ||||||
WEIGHTED AVERAGE SHARES OUTSTANDING: | ||||||||||||
BASIC AND DILUTED | 25,874,350 | 14,728,517 |
Years Ended | Cumulative from June 4, | |||||||||||
December 31, 2010 | December 31, 2009 | 1999 (inception) to December 31, 2010 | ||||||||||
CASH FLOWS FROM (TO) OPERATING ACTIVITIES: | ||||||||||||
Net loss before non-controlling interest | $ | (627,460 | ) | $ | (720,786 | ) | $ | (8,007,426 | ) | |||
Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||||||
Depreciation and amortization | — | — | 132,077 | |||||||||
Impairment loss | — | — | 336,773 | |||||||||
Inventory write-down | — | — | 24,820 | |||||||||
Impairment of related party receivables | — | — | 35,383 | |||||||||
Operating expenses paid by reducing note receivable | — | — | 10,000 | |||||||||
Stock issued for services | 32,294 | 60,000 | 974,637 | |||||||||
Deferred compensation | — | — | 10,417 | |||||||||
Stock issued for loan fees | — | — | 423,000 | |||||||||
Stock options issued for services | — | — | 60,370 | |||||||||
Legal fees forgiven | — | — | (12,296 | ) | ||||||||
Debts forgiven | — | — | (290,595 | ) | ||||||||
Provision for common stock subscription receivable | — | — | 89,468 | |||||||||
Amount attributable to minority interest | — | — | 33,000 | |||||||||
Beneficial conversion of debt and accrued interest | — | 112,094 | 233,380 | |||||||||
Changes in assets and liabilities: | ||||||||||||
Interest receivable | — | — | (19,986 | ) | ||||||||
Inventory | — | — | (24,820 | ) | ||||||||
Prepaid Expenses | (6,667 | ) | 5,117 | (6,667 | ) | |||||||
Other assets | — | — | (24,000 | ) | ||||||||
Litigation settlement | — | — | 100,000 | |||||||||
Accounts payable and accrued expenses | 179,997 | 200,408 | 1,614,619 | |||||||||
Accrued expenses, related party | 189,851 | 189,133 | 1,146,665 | |||||||||
Net cash (used in) operating activities | (231,984 | ) | (154,034 | ) | (3,161,180 | ) | ||||||
CASH FLOWS FROM (TO) INVESTING ACTIVITIES: | ||||||||||||
Notes receivable from officer | — | — | (45,048 | ) | ||||||||
Collection of notes receivable from officer | — | — | 35,048 | |||||||||
Notes receivable, related parties | — | — | (50,000 | ) | ||||||||
Collection of notes receivable, related parties | — | — | 50,000 | |||||||||
Investment in property and equipment | — | — | (18,879 | ) | ||||||||
Investment in film costs | — | — | (133,005 | ) | ||||||||
Investment in web site development costs | — | — | (292,968 | ) | ||||||||
Net cash (used in) investing activities | — | — | (454,852 | ) | ||||||||
CASH FLOWS FROM (TO) FINANCING ACTIVITIES: | ||||||||||||
Proceeds from issuance of common stock | — | — | 1,254,154 | |||||||||
Payment of offering costs | — | — | (66,450 | ) | ||||||||
Proceeds from notes payable | 217,000 | 176,522 | 1,447,038 | |||||||||
Proceeds from notes payable, related party | 37,939 | 48,688 | 667,619 | |||||||||
Payments of notes payable | — | — | (201,916 | ) | ||||||||
Payments of notes payable, related party | (23,540 | ) | (70,870 | ) | (402,212 | ) | ||||||
Proceeds from issuance of convertible notes | — | — | 917,800 | |||||||||
Net cash provided by financing activities | 231,399 | 154,340 | 3,616,033 | |||||||||
NET INCREASE IN CASH AND EQUIVALENTS | (585 | ) | 306 | 1 | ||||||||
CASH AND EQUIVALENTS, | ||||||||||||
Beginning of period | 586 | 280 | — | |||||||||
CASH AND EQUIVALENTS, | ||||||||||||
End of period | $ | 1 | $ | 586 | $ | 1 | ||||||
SUPPLEMENTAL DISCLOSURES OF | ||||||||||||
CASH FLOW INFORMATION: | ||||||||||||
Cash paid during the period for: | ||||||||||||
Interest paid | $ | — | $ | — | $ | 21,511 | ||||||
Income taxes paid | $ | — | $ | — | $ | 4,000 | ||||||
NONCASH FINANCING ACTIVITIES: | ||||||||||||
Beneficial conversion of debt and accrued interest | $ | — | $ | 112,094 | $ | 233,380 | ||||||
Stock issued for services | $ | 32,294 | $ | 60,000 | $ | 974,637 | ||||||
Stock issued for loan fees | $ | — | $ | — | $ | 423,000 | ||||||
Stock options issued for services | $ | — | $ | — | $ | 60,370 |
Common stock | Deficit | |||||||||||||||||||||
Shares | Amount | Additional paid-in capital | Common Stock Subscription Receivable | accumulated during the development stage | Deferred Compensation | Total | ||||||||||||||||
Balance at June 4, 1999 (inception) | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||
Stock sales | 176,189 | 176 | 244,824 | (10,000 | ) | — | — | 235,000 | ||||||||||||||
Net loss for the period from June 4, 1999 (inception to December 31, 1999 | — | — | — | — | (65,583 | ) | — | (65,583 | ) | |||||||||||||
Balance at) December 31, 1999 | 176,189 | 176 | 244,824 | (10,000 | ) | (65,583 | ) | — | 169,417 | |||||||||||||
Payment received on stock sale - February 1, 2000 | — | — | — | 10,000 | — | — | 10,000 | |||||||||||||||
Stock sales | 56,611 | 57 | 449,943 | — | — | — | 450,000 | |||||||||||||||
Net loss | — | — | — | — | (810,463 | ) | — | (810,463 | ) | |||||||||||||
Balance at December 31, 2000 | 232,800 | 233 | 694,767 | — | (876,046 | ) | — | (181,046 | ) | |||||||||||||
Stock sales | 7,200 | 7 | 69,475 | (69,482 | ) | — | — | — | ||||||||||||||
Reorganization of NT Media - April 17, 2001 | 60,000 | 60 | (60 | ) | — | — | — | — | ||||||||||||||
Issuance of stock options - August 30, 2001 | — | — | 19,500 | — | — | — | 19,500 | |||||||||||||||
Net loss | — | — | — | — | (972,048 | ) | — | (972,048 | ) | |||||||||||||
Balance at December 31, 2001 | 300,000 | 300 | 783,682 | (69,482 | ) | (1,848,094 | ) | — | (1,133,594 | ) | ||||||||||||
Net loss | — | — | — | — | (354,279 | ) | — | (354,279 | ) | |||||||||||||
Balance at December 31, 2002 | 300,000 | 300 | 783,682 | (69,482 | ) | (2,202,373 | ) | — | (1,487,873 | ) | ||||||||||||
Stock sales | 66,478 | 66 | 383,341 | — | — | — | 383,407 | |||||||||||||||
Offering costs | — | — | (48,476 | ) | — | — | — | (48,476 | ) | |||||||||||||
Stock issued for services - July 2, 2003 at $25.00 per share | 1,000 | 1 | 24,999 | — | — | — | 25,000 | |||||||||||||||
Net loss | — | — | — | — | (307,679 | ) | — | (307,679 | ) | |||||||||||||
Balance at December 31, 2003 | 367,478 | 367 | 1,143,546 | (69,482 | ) | (2,510,052 | ) | — | (1,435,621 | ) | ||||||||||||
Stock sales | 6,042 | 6 | 127,866 | — | — | — | 127,872 | |||||||||||||||
Offering costs | — | — | (13,188 | ) | — | — | — | (13,188 | ) | |||||||||||||
Stock issued for loan fees - June 18, 2004 at $56.40 per share | 7,500 | 8 | 422,992 | — | — | — | 423,000 | |||||||||||||||
Stock issued for services | 2,100 | 2 | 188,498 | — | — | — | 188,500 | |||||||||||||||
Issuance of warrants for services - August 10, 2004 | — | — | 40,870 | — | — | — | 40,870 | |||||||||||||||
Net loss | — | — | — | — | (1,447,749 | ) | — | (1,447,749 | ) | |||||||||||||
Balance at December 31, 2004 | 383,120 | 383 | 1,910,584 | (69,482 | ) | (3,957,801 | ) | — | (2,116,316 | ) | ||||||||||||
Stock sales - July 13, 2005 at $25.00 per share | 1,915 | 2 | 47,873 | — | — | — | 47,875 | |||||||||||||||
Offering costs | — | — | (4,786 | ) | — | — | — | (4,786 | ) | |||||||||||||
Net loss | — | — | — | — | (509,623 | ) | — | (509,623 | ) | |||||||||||||
Balance at December 31, 2005 | 385,035 | 385 | 1,953,671 | (69,482 | ) | (4,467,424 | ) | — | (2,582,850 | ) | ||||||||||||
Stock issue for services | 220,000 | 220 | 251,700 | — | — | — | 251,920 | |||||||||||||||
Stock issue for conversion of bridge notes - June 16, 2006 at $0.71 per share | 76,056 | 76 | 53,924 | — | — | — | 54,000 | |||||||||||||||
Subscription Receivable Write-off | — | — | — | 69,482 | — | — | 69,482 | |||||||||||||||
Deferred stock-based compensation | — | — | — | — | — | (10,417 | ) | (10,417 | ) | |||||||||||||
Net loss | — | — | — | — | (729,496 | ) | — | (729,496 | ) | |||||||||||||
Balance at December 31, 2006 | 681,091 | 681 | 2,259,295 | — | (5,196,920 | ) | (10,417 | ) | (2,947,361 | ) | ||||||||||||
Stock issue for services | 632,892 | 633 | 425,397 | — | — | — | 426,030 | |||||||||||||||
Deferred stock-based compensation | — | — | — | — | — | 10,417 | 10,417 | |||||||||||||||
Conversion of accrued interest on notes | 1,314,105 | 1,314 | 93,936 | — | — | — | 95,250 | |||||||||||||||
Beneficial conversion of accrued interest | — | — | 110,036 | — | — | — | 110,036 | |||||||||||||||
Net loss | — | — | — | — | (965,746 | ) | — | (965,746 | ) | |||||||||||||
Balance at Decmber 31, 2007 | 2,628,088 | 2,628 | 2,888,664 | — | (6,162,666 | ) | — | (3,271,374 | ) | |||||||||||||
Stock issue for conversion of convertible notes | 1,000,000 | 1,000 | 9,000 | — | — | — | 10,000 | |||||||||||||||
Stock issue for conversion of bridge notes | 1,550,000 | 1,550 | 13,950 | — | — | — | 15,500 | |||||||||||||||
Stock issue for services | 710,455 | 710 | 21,850 | — | — | — | 22,560 | |||||||||||||||
Beneficial conversion of debt | — | — | 11,250 | — | — | — | 11,250 | |||||||||||||||
Other | 341 | — | — | — | — | — | — | |||||||||||||||
Net loss | — | — | — | — | (463,514 | ) | — | (463,514 | ) | |||||||||||||
Balance at December 31, 2008 | 5,888,884 | 5,888 | 2,944,714 | — | (6,626,180 | ) | — | (3,675,578 | ) | |||||||||||||
Stock issue for services - January 22, 2009 at $.05 per share | 1,100,000 | 1,100 | 53,900 | — | — | — | 55,000 | |||||||||||||||
Stock issue for services - April 7, 2009 at $0.01 per share | 500,000 | 500 | 4,500 | — | — | — | 5,000 | |||||||||||||||
Stock issue fo- January 22, 2009 at $0.02 per share r conversion of bridge notes | 400,000 | 400 | 7,600 | — | — | — | 8,000 | |||||||||||||||
Stock issue for conve- January 22, 2009 at $0.02 per share rsion of notes payable | 1,600,000 | 1,600 | 30,400 | — | — | — | 32,000 | |||||||||||||||
Stock issue for conversion- January 30, 2009 at $0.02 per share of notes payable | 200,000 | 200 | 3,800 | — | — | — | 4,000 | |||||||||||||||
Stock issue for conversion of notes payable - April 7, 2009 at $0.02 per share | 400,000 | 400 | 7,600 | — | — | — | 8,000 | |||||||||||||||
Stock issue for conversion of notes payable - June 22, 2009 at $0.0042 per share | 476,190 | 476 | 1,524 | — | — | — | 2,000 | |||||||||||||||
Stock issue for conversion of notes payable - July 15, 2009 at $0.0027 per share | 481,481 | 482 | 818 | — | — | — | 1,300 | |||||||||||||||
Stock issue for conversion of notes payable - July 30, 2009 at $0.0046 per share | 478,261 | 478 | 1,722 | — | — | — | 2,200 | |||||||||||||||
Stock issue for conversion of notes payable - August 11, 2009 at $0.02 per share | 312,500 | 313 | 5,937 | — | — | — | 6,250 | |||||||||||||||
Stock issue for conversion of notes payable - August 18, 2009 at $0.0046 per share | 479,540 | 480 | 3,270 | — | — | — | 3,750 | |||||||||||||||
Stock issue for conversion of notes payable - August 27, 2009 at $0.02 per share | 10,000,000 | 10,000 | 140,000 | — | — | — | 150,000 | |||||||||||||||
Stock issue for conversion of notes payable - August 28, 2009 at $0.00784 per share | 510,204 | 510 | 3,490 | — | — | — | 4,000 |
Common stock | Deficit | |||||||||||||||||||||
Shares | Amount | Additional paid-in capital | Common Stock Subscription Receivable | accumulated during the development stage | Deferred Compensation | Total | ||||||||||||||||
Stock issue for conversion of notes payable - September 14, 2009 at $0.00871 per share | 459,252 | $ | 459 | $ | 3,541 | $ | — | $ | — | $ | — | $ | 4,000 | |||||||||
Stock issue for conversion of notes payable - October 12, 2009 at $0.0083 per share | 481,928 | 482 | 3,518 | — | — | — | 4,000 | |||||||||||||||
Stock issue for conversion of notes payable - October 22, 2009 at $0.0255 per share | 236,264 | 236 | 5,764 | — | — | — | 6,000 | |||||||||||||||
Stock issue for conversion of notes payable - October 26, 2009 at $0.03 per share | 1,120,000 | 1,120 | 31,880 | — | — | — | 33,000 | |||||||||||||||
Stock issue for conversion of notes payable - November 11, 2009 at $0.0103 per share | 55,825 | 56 | 5,694 | — | — | — | 5,750 | |||||||||||||||
Beneficial conversion of debt | — | — | 106,221 | — | — | — | 106,221 | |||||||||||||||
Net loss | — | — | — | — | (720,786 | ) | — | (720,786 | ) | |||||||||||||
Balance at December 31, 2009 | 25,180,329 | 25,180 | 3,365,893 | — | (7,346,966 | ) | — | (3,955,893 | ) | |||||||||||||
Stock issue for services - May 14, 2010 at $0.025 per share | 1,011,764 | 1,012 | 24,282 | — | — | — | 25,294 | |||||||||||||||
Stock issue for services - Nov 3, 2010 at $0.02 per share | 350,000 | 350 | 6,650 | — | — | — | 7,000 | |||||||||||||||
Net loss | — | — | — | — | (627,460 | ) | — | (627,460 | ) | |||||||||||||
Balance at December 31, 2010 | 26,542,093 | $ | 26,542 | $ | 3,396,825 | $ | — | $ | (7,974,426 | ) | $ | — | $ | (4,551,059 | ) |
2010 | 2009 | |||||||
Computed expected income tax provision (benefit) | $ | (132,000 | ) | $ | (157,000 | ) | ||
State tax expense (benefit, net of federal) | (23,000 | ) | (27,000 | ) | ||||
Net operating loss carryforward increased | 155,000 | 184,000 | ||||||
Income tax provision (benefit) | $ | - | $ | - |
2010 | 2009 | |||||||
Deferred tax assets: | ||||||||
Net operating loss carryforward | $ | 2,254,000 | $ | 2,099,000 | ||||
Less valuation allowance | (2,254,000 | ) | (2,099,000 | ) | ||||
Net deferred tax liability | $ | - | $ | - |
2010 | 2009 | |||||||
Increase in net operating loss carryforward | $ | 153,000 | $ | 184,000 | ||||
Change in valuation allowance | (153,000 | ) | (184,000 | ) | ||||
Income tax provision (benefit) | $ | - | $ | - |
Year | Shares | Value | |||||||
2008 | 710,455 | $ | 22,560 | ||||||
2009 | 1,610,000 | 60,000 | |||||||
2010 | 1,361,764 | 32,294 |