MEDIZONE INTERNATIONAL, INC. AND SUBSIDIARIES | |||||
(A Development Stage Company) | |||||
Consolidated Balance Sheet | |||||
|
|
|
|
|
|
ASSETS | |||||
|
|
|
|
| December 31, 2007 |
CURRENT ASSETS |
|
|
| ||
| Cash |
|
| $ - | |
|
| Total Current Assets |
|
| - |
|
|
|
|
|
|
PROPERTY AND EQUIPMENT (Net) (Notes 1 and 2) |
| - | |||
|
|
|
|
|
|
OTHER ASSETS |
|
|
| ||
| Receivable from affiliate, net (Note 1) |
|
| - | |
|
| Total Other Assets |
|
| - |
|
|
|
|
|
|
|
| TOTAL ASSETS |
|
| $ - |
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) | |||||
|
|
|
|
|
|
CURRENT LIABILITIES |
|
|
| ||
| Accounts payable |
|
| $ 710,902 | |
| Due to shareholders (Note 7) |
|
| 14,266 | |
| Stock deposits (Note 7) |
|
| 110,100 | |
| Accrued expenses (Note 3) |
|
| 2,271,217 | |
| Notes payable (Note 6) |
|
| 280,491 | |
|
| Total Current Liabilities |
|
| 3,386,976 |
|
|
|
|
|
|
CONTINGENT LIABILITIES (Note 4) |
|
| 224,852 | ||
|
|
|
|
|
|
|
| Total Liabilities |
|
| 3,611,828 |
|
|
|
|
|
|
STOCKHOLDERS' EQUITY (DEFICIT) |
|
|
| ||
| Common stock, 250,000,000 shares authorized of $0.001 par value |
|
| ||
| 161,170,387 shares issued and outstanding |
| 161,170 | ||
| Additional paid-in capital |
|
| 15,805,487 | |
| Deficit accumulated during the development stage |
| (19,578,485) | ||
|
| Total Stockholders' Equity (Deficit) |
|
| (3,611,828) |
|
|
|
|
|
|
|
| TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) |
|
| $ - |
|
|
|
|
|
|
MEDIZONE INTERNATIONAL, INC., AND SUBSIDIARIES | ||||||||
(A Development Stage Company) | ||||||||
Consolidated Statements of Operations | ||||||||
|
|
|
|
|
|
|
| From Inception |
|
|
|
|
|
| on January 31, | ||
|
|
|
| For the Years Ended |
| 1986 Through | ||
|
|
|
| December 31, |
| December 31, | ||
|
|
|
| 2007 |
| 2006 |
| 2007 |
|
|
|
|
|
|
|
|
|
REVENUES |
| $ - |
| $ - |
| $ 133,349 | ||
|
|
|
|
|
|
|
|
|
EXPENSES |
|
|
|
|
|
| ||
| Cost of sales |
| - |
| - |
| 103,790 | |
| Research and development |
| - |
| - |
| 2,685,788 | |
| General and administrative |
| 260,100 |
| 286,721 |
| 15,042,126 | |
| Expense on extension of warrants (Note 5) |
| - |
| - |
| 1,866,857 | |
| Bad debt expense |
| - |
| - |
| 48,947 | |
| Depreciation and amortization |
| - |
| - |
| 47,996 | |
|
| Total Expenses |
| 260,100 |
| 286,721 |
| 19,795,504 |
|
|
|
|
|
|
|
|
|
|
| Loss from Operations |
| (260,100) |
| (286,721) |
| (19,662,155) |
|
|
|
|
|
|
|
|
|
OTHER INCOME (EXPENSES) |
|
|
|
|
|
| ||
| Minority interest in loss |
| - |
| - |
| 26,091 | |
| Other income |
| - |
| - |
| 19,780 | |
| Gain on sale of subsidiary (Note 1) |
| - |
| - |
| 208,417 | |
| Interest expense |
| (34,013) |
| (43,832) |
| (1,065,356) | |
|
|
|
|
|
|
|
|
|
|
| Total Other Income (Expenses) |
| (34,013) |
| (43,832) |
| (811,068) |
|
|
|
|
|
|
|
|
|
LOSS BEFORE EXTRAORDINARY ITEMS |
| (294,113) |
| (330,553) |
| (20,473,223) | ||
|
|
|
|
|
|
|
|
|
EXTRAORDINARY ITEMS |
|
|
|
|
|
| ||
| Lawsuit settlement (Note 4) |
| - |
| - |
| 415,000 | |
| Debt forgiveness (Note 4) |
| - |
| - |
| 479,738 | |
|
|
|
|
|
|
|
|
|
|
| Total Extraordinary Items |
| - |
| - |
| 894,738 |
|
|
|
|
|
|
|
|
|
NET LOSS |
| $ (294,113) |
| $ (330,553) |
| $ (19,578,485) | ||
|
|
|
|
|
|
|
|
|
BASIC LOSS PER SHARE |
| $ (0.00) |
| $ (0.00) |
|
| ||
|
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE NUMBER OF |
|
|
|
|
|
| ||
COMMON SHARES OUTSTANDING |
| 161,170,387 |
| 161,170,387 |
|
|
MEDIZONE INTERNATIONAL, INC. AND SUBSIDIARIES | |||||||||
(A Development Stage Company) | |||||||||
Consolidated Statements of Stockholders' Equity (Deficit) | |||||||||
|
|
|
|
|
|
|
|
| Deficit |
|
|
|
|
|
|
|
|
| Accumulated |
|
|
|
|
|
|
| Additional |
| During the |
| Common Stock |
| Paid-in |
| Development | ||||
| Shares |
| Amount |
| Subscribed |
| Capital |
| Stage |
Balance, January 31, 1986 (inception) | - |
| $ - |
| $ - |
| $ - |
| $ - |
|
|
|
|
|
|
|
|
|
|
Initial capitalization of Medizone - |
|
|
|
|
|
|
|
|
|
Nevada at $0.03 per share | 5,500,000 |
| 5,500 |
| - |
| 150,128 |
| - |
|
|
|
|
|
|
|
|
|
|
Common shares issued in acquisition |
|
|
|
|
|
|
|
|
|
of Medizone - Delaware (Note 1) | 37,500,000 |
| 37,500 |
| - |
| (37,500) |
| - |
|
|
|
|
|
|
|
|
|
|
Common stock issued for services |
|
|
|
|
|
|
|
|
|
rendered in July 1986 at $0.10 |
|
|
|
|
|
|
|
|
|
per share | 50,000 |
| 50 |
| - |
| 4,950 |
| - |
|
|
|
|
|
|
|
|
|
|
Common stock issued in conversion |
|
|
|
|
|
|
|
|
|
of warrants during 1986 at $0.10 |
|
|
|
|
|
|
|
|
|
per share | 7,814,600 |
| 7,815 |
| - |
| 773,645 |
| - |
|
|
|
|
|
|
|
|
|
|
Stock issuance costs | - |
| - |
| - |
| (105,312) |
| - |
|
|
|
|
|
|
|
|
|
|
Net loss for the year ended |
|
|
|
|
|
|
|
|
|
December 31, 1986 | - |
| - |
| - |
| - |
| (796,068) |
Balance, December 31, 1986 | 50,864,600 |
| 50,865 |
| - |
| 785,911 |
| (796,068) |
|
|
|
|
|
|
|
|
|
|
Common stock issued upon exercise |
|
|
|
|
|
|
|
|
|
of warrants in January 1987 at $0.10 |
|
|
|
|
|
|
|
|
|
per share | 2,600 |
| 2 |
| - |
| 257 |
| - |
|
|
|
|
|
|
|
|
|
|
Common stock issued for patent in |
|
|
|
|
|
|
|
|
|
March 1987 at $0.69 per share | 1,000,000 |
| 1,000 |
| - |
| 692,750 |
| - |
|
|
|
|
|
|
|
|
|
|
Common stock issued for cash in |
|
|
|
|
|
|
|
|
|
June 1987 at an average price of |
|
|
|
|
|
|
|
|
|
$0.16 per share | 950,000 |
| 950 |
| - |
| 149,050 |
| - |
|
|
|
|
|
|
|
|
|
|
Common stock issued for services |
|
|
|
|
|
|
|
|
|
in June and July 1987 at an |
|
|
|
|
|
|
|
|
|
average price of $0.12 per share | 203,167 |
| 203 |
| - |
| 24,314 |
| - |
|
|
|
|
|
|
|
|
|
|
Common stock issued through |
|
|
|
|
|
|
|
|
|
exercise of options in August 1987 |
|
|
|
|
|
|
|
|
|
at $1.75 per share | 250,000 |
| 250 |
| - |
| 437,250 |
| - |
|
|
|
|
|
|
|
|
|
|
Net loss for the year ended |
|
|
|
|
|
|
|
|
|
December 31, 1987 | - |
| - |
| - |
| - |
| (2,749,400) |
Balance, December 31, 1987 | 53,270,367 |
| $ 53,270 |
| $ - |
| $ 2,089,532 |
| $ (3,545,468) |
|
|
|
|
|
|
|
|
|
|
MEDIZONE INTERNATIONAL, INC. AND SUBSIDIARIES | |||||||||
(A Development Stage Company) | |||||||||
Consolidated Statements of Stockholders' Equity (Deficit) (Continued) | |||||||||
|
|
|
|
|
|
|
|
| Deficit |
|
|
|
|
|
|
|
|
| Accumulated |
|
|
|
|
|
|
| Additional |
| During the |
| Common Stock |
| Paid-in |
| Development | ||||
| Shares |
| Amount |
| Subscribed |
| Capital |
| Stage |
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 1987 | 53,270,367 |
| $ 53,270 |
| $ - |
| $ 2,089,532 |
| $ (3,545,468) |
|
|
|
|
|
|
|
|
|
|
Common stock issued through exercise |
|
|
|
|
|
|
|
| |
of options in January 1988 at $0.50 |
|
|
|
|
|
|
|
|
|
per share | 200,000 |
| 200 |
| - |
| 99,800 |
| - |
|
|
|
|
|
|
|
|
|
|
Common stock issued for cash in |
|
|
|
|
|
|
|
|
|
September 1988 at $0.08 per share | 1,000,000 |
| 1,000 |
| - |
| 79,000 |
| - |
|
|
|
|
|
|
|
|
|
|
Common stock issued for services |
|
|
|
|
|
|
|
|
|
at an average price of $0.23 |
|
|
|
|
|
|
|
|
|
per share | 35,000 |
| 35 |
| - |
| 7,965 |
| - |
|
|
|
|
|
|
|
|
|
|
Additional capital contributed | - |
| - |
| - |
| 174,126 |
| - |
|
|
|
|
|
|
|
|
|
|
Net loss for the year ended |
|
|
|
|
|
|
|
|
|
December 31, 1988 | - |
| - |
| - |
| - |
| (714,347) |
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 1988 | 54,505,367 |
| 54,505 |
| - |
| 2,450,423 |
| (4,259,815) |
|
|
|
|
|
|
|
|
|
|
Common stock issued for services |
|
|
|
|
|
|
|
|
|
at an average price of $0.18 per |
|
|
|
|
|
|
|
|
|
Share | 261,889 |
| 262 |
| - |
| 46,363 |
| - |
|
|
|
|
|
|
|
|
|
|
Common stock issued for cash at |
|
|
|
|
|
|
|
|
|
an average price of $0.05 per share | 5,790,000 |
| 5,790 |
| - |
| 285,710 |
| - |
|
|
|
|
|
|
|
|
|
|
Common stock issued for services |
|
|
|
|
|
|
|
|
|
and in lieu of outstanding debt at |
|
|
|
|
|
|
|
|
|
an average price of $0.12 per share | 4,749,532 |
| 4,750 |
| - |
| 578,978 |
| - |
|
|
|
|
|
|
|
|
|
|
Common stock issued upon exercise |
|
|
|
|
|
|
|
|
|
of options at $0.16 per share | 375,000 |
| 375 |
| - |
| 59,125 |
| - |
|
|
|
|
|
|
|
|
|
|
Net loss for the year ended |
|
|
|
|
|
|
|
|
|
December 31, 1989 | - |
| - |
| - |
| - |
| (862,051) |
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 1989 | 65,681,788 |
| $ 65,682 |
| $ - |
| $ 3,420,599 |
| $ (5,121,866) |
|
|
|
|
|
|
|
|
|
|
MEDIZONE INTERNATIONAL, INC. AND SUBSIDIARIES | |||||||||
(A Development Stage Company) | |||||||||
Consolidated Statements of Stockholders' Equity (Deficit) (Continued) | |||||||||
|
|
|
|
|
|
|
|
| Deficit |
|
|
|
|
|
|
|
|
| Accumulated |
|
|
|
|
|
|
| Additional |
| During the |
| Common Stock |
| Paid-in |
| Development | ||||
| Shares |
| Amount |
| Subscribed |
| Capital |
| Stage |
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 1989 | 65,681,788 |
| $ 65,682 |
| $ - |
| $ 3,420,599 |
| $ (5,121,866) |
|
|
|
|
|
|
|
|
|
|
Common stock issued for services |
|
|
|
|
|
|
|
|
|
at $0.10 per share | 880,000 |
| 880 |
| - |
| 87,120 |
| - |
|
|
|
|
|
|
|
|
|
|
Common stock issued for cash at an |
|
|
|
|
|
|
|
|
|
average price of $0.04 per share | 4,250,000 |
| 4,250 |
| - |
| 175,250 |
| - |
|
|
|
|
|
|
|
|
|
|
Common stock issued for services |
|
|
|
|
|
|
|
|
|
and in lieu of outstanding debt at |
|
|
|
|
|
|
|
|
|
an average price of $0.06 per share | 2,422,727 |
| 2,423 |
| - |
| 137,577 |
| - |
|
|
|
|
|
|
|
|
|
|
Additional capital contributed | - |
| - |
| - |
| 100,000 |
| - |
|
|
|
|
|
|
|
|
|
|
Net loss for the year ended |
|
|
|
|
|
|
|
|
|
December 31, 1990 | - |
| - |
| - |
| - |
| (606,309) |
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 1990 | 73,234,515 |
| 73,235 |
| - |
| 3,920,546 |
| (5,728,175) |
|
|
|
|
|
|
|
|
|
|
Common stock issued for cash at an |
|
|
|
|
|
|
|
|
|
average price of $0.07 per share | 4,366,667 |
| 4,366 |
| - |
| 305,634 |
| - |
|
|
|
|
|
|
|
|
|
|
Common stock issued for services |
|
|
|
|
|
|
|
|
|
At an average price of $0.17 per |
|
|
|
|
|
|
|
|
|
Share | 425,000 |
| 425 |
| - |
| 72,075 |
| - |
|
|
|
|
|
|
|
|
|
|
Common stock issued through |
|
|
|
|
|
|
|
|
|
exercise of options at an average |
|
|
|
|
|
|
|
|
|
price of $0.45 per share | 450,000 |
| 450 |
| - |
| 204,050 |
| - |
|
|
|
|
|
|
|
|
|
|
Additional capital contributed | - |
| - |
| - |
| 5,000 |
| - |
|
|
|
|
|
|
|
|
|
|
Net loss for the year ended |
|
|
|
|
|
|
|
|
|
December 31, 1991 | - |
| - |
| - |
| - |
| (1,220,152) |
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 1991 | 78,476,182 |
| $ 78,476 |
| $ - |
| $ 4,507,305 |
| $ (6,948,327) |
|
|
|
|
|
|
|
|
|
|
MEDIZONE INTERNATIONAL, INC. AND SUBSIDIARIES | |||||||||
(A Development Stage Company) | |||||||||
Consolidated Statements of Stockholders' Equity (Deficit) (Continued) | |||||||||
|
|
|
|
|
|
|
|
| Deficit |
|
|
|
|
|
|
|
|
| Accumulated |
|
|
|
|
|
|
| Additional |
| During the |
| Common Stock |
| Paid-in |
| Development | ||||
| Shares |
| Amount |
| Subscribed |
| Capital |
| Stage |
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 1991 | 78,476,182 |
| $ 78,476 |
| $ - |
| $ 4,507,305 |
| $ (6,948,327) |
|
|
|
|
|
|
|
|
|
|
Common stock issued for services |
|
|
|
|
|
|
|
|
|
at $0.20 per share | 151,500 |
| 152 |
| - |
| 30,148 |
| - |
|
|
|
|
|
|
|
|
|
|
Common stock issued in lieu of |
|
|
|
|
|
|
|
|
|
debt at $0.15 per share | 250,000 |
| 250 |
| - |
| 37,250 |
| - |
|
|
|
|
|
|
|
|
|
|
Common stock issued for cash at |
|
|
|
|
|
|
|
|
|
an average price of $0.16 per share | 2,702,335 |
| 2,702 |
| - |
| 427,648 |
| - |
|
|
|
|
|
|
|
|
|
|
Common stock issued through |
|
|
|
|
|
|
|
|
|
exercise of options at $0.50 |
|
|
|
|
|
|
|
|
|
per share | 250,000 |
| 250 |
| - |
| 124,750 |
| - |
|
|
|
|
|
|
|
|
|
|
Additional capital contributed | - |
| - |
| - |
| 81,100 |
| - |
|
|
|
|
|
|
|
|
|
|
Net loss for the year ended |
|
|
|
|
|
|
|
|
|
December 31, 1992 | - |
| - |
| - |
| - |
| (649,941) |
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 1992 | 81,830,017 |
| 81,830 |
| - |
| 5,208,201 |
| (7,598,268) |
|
|
|
|
|
|
|
|
|
|
Common stock issued for services |
|
|
|
|
|
|
|
|
|
at an average price of $0.10 |
|
|
|
|
|
|
|
|
|
per share | 5,347,219 |
| 5,347 |
| - |
| 542,859 |
| - |
|
|
|
|
|
|
|
|
|
|
Common stock issued for cash at |
|
|
|
|
|
|
|
|
|
an average price of $0.18 per share | 1,471,666 |
| 1,472 |
| - |
| 269,528 |
| - |
|
|
|
|
|
|
|
|
|
|
Common shares subscribed for |
|
|
|
|
|
|
|
|
|
at $0.10 per share | - |
| - |
| 2,619 |
| 259,296 |
| - |
|
|
|
|
|
|
|
|
|
|
Net loss for the year ended |
|
|
|
|
|
|
|
|
|
December 31, 1993 | - |
| - |
| - |
| - |
| (1,598,342) |
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 1993 | 88,648,902 |
| $ 88,649 |
| $ 2,619 |
| $ 6,279,884 |
| $ (9,196,610) |
|
|
|
|
|
|
|
|
|
|
MEDIZONE INTERNATIONAL, INC. AND SUBSIDIARIES | |||||||||
(A Development Stage Company) | |||||||||
Consolidated Statements of Stockholders' Equity (Deficit) (Continued) | |||||||||
|
|
|
|
|
|
|
|
| Deficit |
|
|
|
|
|
|
|
|
| Accumulated |
|
|
|
|
|
|
| Additional |
| During the |
| Common Stock |
| Paid-in |
| Development | ||||
| Shares |
| Amount |
| Subscribed |
| Capital |
| Stage |
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 1993 | 88,648,902 |
| $ 88,649 |
| $ 2,619 |
| $ 6,279,884 |
| $ (9,196,610) |
|
|
|
|
|
|
|
|
|
|
Common stock issued for services |
|
|
|
|
|
|
|
|
|
at $0.10 per share | 1,431,590 |
| 1,431 |
| - |
| 141,727 |
| - |
|
|
|
|
|
|
|
|
|
|
Common shares subscribed for at |
|
|
|
|
|
|
|
|
|
$0.10 per share | - |
| - |
| 9,552 |
| 945,682 |
| - |
|
|
|
|
|
|
|
|
|
|
Common shares subscribed for as |
|
|
|
|
|
|
|
|
|
cancellations of indebtedness at |
|
|
|
|
|
|
|
|
|
$0.10 per share | - |
| - |
| 417 |
| 41,234 |
| - |
|
|
|
|
|
|
|
|
|
|
Common shares subscribed for as |
|
|
|
|
|
|
|
|
|
cancellation of indebtedness at |
|
|
|
|
|
|
|
|
|
$0.18 per share | - |
| - |
| 11,250 |
| 2,022,379 |
| - |
|
|
|
|
|
|
|
|
|
|
Issuance of subscribed stock | 10,384,900 |
| 10,385 |
| (10,385) |
| - |
| - |
|
|
|
|
|
|
|
|
|
|
Issuance of shares in recognition |
|
|
|
|
|
|
|
|
|
of disparity in purchase price in |
|
|
|
|
|
|
|
|
|
Offering | 1,125,834 |
| 1,126 |
| - |
| (1,126) |
| - |
|
|
|
|
|
|
|
|
|
|
Prior period adjustment | - |
| - |
| - |
| - |
| 219,422 |
|
|
|
|
|
|
|
|
|
|
Net loss for the year ended |
|
|
|
|
|
|
|
|
|
December 31, 1994 | - |
| - |
| - |
| - |
| (1,126,315) |
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 1994 | 101,591,226 |
| $ 101,591 |
| $ 13,453 |
| $ 9,429,780 |
| $ (10,103,503) |
|
|
|
|
|
|
|
|
|
|
MEDIZONE INTERNATIONAL, INC. AND SUBSIDIARIES | |||||||||
(A Development Stage Company) | |||||||||
Consolidated Statements of Stockholders' Equity (Deficit) (Continued) | |||||||||
|
|
|
|
|
|
|
|
| Deficit |
|
|
|
|
|
|
|
|
| Accumulated |
|
|
|
|
|
|
| Additional |
| During the |
| Common Stock |
| Paid-in |
| Development | ||||
| Shares |
| Amount |
| Subscribed |
| Capital |
| Stage |
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 1994 | 101,591,226 |
| $ 101,591 |
| $13,453 |
| $ 9,429,780 |
| $ (10,103,503) |
|
|
|
|
|
|
|
|
|
|
Redeemable common shares |
|
|
|
|
|
|
|
|
|
converted to common stock | 200,000 |
| 200 |
| - |
| 39,800 |
| - |
|
|
|
|
|
|
|
|
|
|
Common stock issued for services |
|
|
|
|
|
|
|
|
|
at $0.10 per share | 2,050,000 |
| 2,050 |
| - |
| 202,950 |
| - |
|
|
|
|
|
|
|
|
|
|
Issuance of subscribed stock | 17,524,860 |
| 17,524 |
| (17,524) |
| - |
| - |
|
|
|
|
|
|
|
|
|
|
Cancellation of common shares | (1,242,727) |
| (1,242) |
| - |
| (70,563) |
| - |
|
|
|
|
|
|
|
|
|
|
Common shares subscribed for at |
|
|
|
|
|
|
|
|
|
$0.10 per share | - |
| - |
| 9,118 |
| 902,707 |
| - |
|
|
|
|
|
|
|
|
|
|
Prior period adjustment | - |
| - |
| - |
| - |
| 71,806 |
|
|
|
|
|
|
|
|
|
|
Additional capital contributed | - |
| - |
| - |
| 50,000 |
| - |
|
|
|
|
|
|
|
|
|
|
Net loss for the year ended |
|
|
|
|
|
|
|
|
|
December 31, 1995 | - |
| - |
| - |
| - |
| (1,081,027) |
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 1995 | 120,123,359 |
| 120,123 |
| 5,047 |
| 10,554,674 |
| (11,112,724) |
|
|
|
|
|
|
|
|
|
|
Common stock issued for cash |
|
|
|
|
|
|
|
|
|
at $0.10 per share | 100,000 |
| 100 |
| - |
| 9,900 |
| - |
|
|
|
|
|
|
|
|
|
|
Common stock issued for services |
|
|
|
|
|
|
|
|
|
At $0.10 per share | 1,415,875 |
| 1,416 |
| - |
| 140,171 |
| - |
|
|
|
|
|
|
|
|
|
|
Issuance of subscribed stock | 8,412,379 |
| 8,413 |
| (8,413) |
| - |
| - |
|
|
|
|
|
|
|
|
|
|
Common shares subscribed for |
|
|
|
|
|
|
|
|
|
at $0.11 per share | - |
| - |
| 6,456 |
| 718,991 |
| - |
|
|
|
|
|
|
|
|
|
|
Net loss for the year ended |
|
|
|
|
|
|
|
|
|
December 31, 1996 | - |
| - |
| - |
| - |
| (1,329,395) |
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 1996 | 130,051,613 |
| $ 130,052 |
| $ 3,090 |
| $ 11,423,736 |
| $ (12,442,119) |
|
|
|
|
|
|
|
|
|
|
MEDIZONE INTERNATIONAL, INC. AND SUBSIDIARIES | |||||||||
(A Development Stage Company) | |||||||||
Consolidated Statements of Stockholders' Equity (Deficit) (Continued) | |||||||||
|
|
|
|
|
|
|
|
| Deficit |
|
|
|
|
|
|
|
|
| Accumulated |
|
|
|
|
|
|
| Additional |
| During the |
| Common Stock |
| Paid-in |
| Development | ||||
| Shares |
| Amount |
| Subscribed |
| Capital |
| Stage |
Balance, December 31, 1996 | 130,051,613 |
| $ 130,052 |
| $ 3,090 |
| $ 11,423,736 |
| $ (12,442,119) |
|
|
|
|
|
|
|
|
|
|
Issuance of subscribed stock | 3,089,680 |
| 3,090 |
| (3,090) |
| - |
| - |
|
|
|
|
|
|
|
|
|
|
Common shares subscribed for |
|
|
|
|
|
|
|
|
|
at $0.07 per share | - |
| - |
| 5,714 |
| 394,287 |
| - |
|
|
|
|
|
|
|
|
|
|
Common stock issued for services |
|
|
|
|
|
|
|
|
|
at $0.10 per share | 3,746,336 |
| 3,746 |
| - |
| 370,886 |
| - |
|
|
|
|
|
|
|
|
|
|
Net loss for the year ended |
|
|
|
|
|
|
|
|
|
December 31, 1997 | - |
| - |
| - |
| - |
| (775,559) |
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 1997 | 136,887,629 |
| 136,888 |
| 5,714 |
| 12,188,909 |
| (13,217,678) |
|
|
|
|
|
|
|
|
|
|
Common stock issued through |
|
|
|
|
|
|
|
|
|
exercise of warrants at $0.07 |
|
|
|
|
|
|
|
|
|
per share | 857,142 |
| 857 |
| - |
| 59,143 |
| - |
|
|
|
|
|
|
|
|
|
|
Common stock issued in lieu of |
|
|
|
|
|
|
|
|
|
debt at $0.05 per share | 864,747 |
| 865 |
| - |
| 42,372 |
| - |
|
|
|
|
|
|
|
|
|
|
Issuance of subscribed stock | 5,714,286 |
| 5,714 |
| (5,714) |
| - |
| - |
|
|
|
|
|
|
|
|
|
|
Cancellation of common shares | (630,000) |
| (630) |
| - |
| 630 |
| - |
|
|
|
|
|
|
|
|
|
|
Common stock issued for services |
|
|
|
|
|
|
|
|
|
at $0.05 per share | 3,465,000 |
| 3,465 |
| - |
| 169,786 |
| - |
|
|
|
|
|
|
|
|
|
|
Common stock issued for services |
|
|
|
|
|
|
|
|
|
at $0.09 per share | 750,000 |
| 750 |
| - |
| 63,785 |
| - |
|
|
|
|
|
|
|
|
|
|
Common stock issued in lieu of |
|
|
|
|
|
|
|
|
|
debt at $0.09 per share | 967,630 |
| 967 |
| - |
| 82,214 |
| - |
|
|
|
|
|
|
|
|
|
|
Common stock issued for services |
|
|
|
|
|
|
|
|
|
at $0.08 per share | 50,000 |
| 50 |
| - |
| 3,700 |
| - |
|
|
|
|
|
|
|
|
|
|
Net loss for the year ended |
|
|
|
|
|
|
|
|
|
December 31, 1998 | - |
| - |
| - |
| - |
| (565,761) |
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 1998 | 148,926,434 |
| $ 148,926 |
| $ - |
| $ 12,610,539 |
| $ (13,783,439) |
|
|
|
|
|
|
|
|
|
|
MEDIZONE INTERNATIONAL, INC. AND SUBSIDIARIES | |||||||||
(A Development Stage Company) | |||||||||
Consolidated Statements of Stockholders' Equity (Deficit) (Continued) | |||||||||
|
|
|
|
|
|
|
|
| Deficit |
|
|
|
|
|
|
|
|
| Accumulated |
|
|
|
|
|
|
| Additional |
| During the |
| Common Stock |
| Paid-in |
| Development | ||||
| Shares |
| Amount |
| Subscribed |
| Capital |
| Stage |
Balance, December 31, 1998 | 148,926,434 |
| $ 148,926 |
| $ - |
| $ 12,610,539 |
| $ (13,783,439) |
|
|
|
|
|
|
|
|
|
|
Common stock issued for services |
|
|
|
|
|
|
|
|
|
at $0.07 per share | 25,000 |
| 25 |
| - |
| 1,725 |
| - |
|
|
|
|
|
|
|
|
|
|
Common stock issued through exercise |
|
|
|
|
|
|
|
| |
of warrants at $0.07 per share | 936,507 |
| 937 |
| - |
| 64,618 |
| - |
|
|
|
|
|
|
|
|
|
|
Additional expense for extension of |
|
|
|
|
|
|
|
|
|
warrants below market value | - |
| - |
| - |
| 123,389 |
| - |
|
|
|
|
|
|
|
|
|
|
Net loss for the year ended |
|
|
|
|
|
|
|
|
|
December 31, 1999 | - |
| - |
| - |
| - |
| (359,571) |
Balance, December 31, 1999 | 149,887,941 |
| 149,888 |
| - |
| 12,800,271 |
| (14,143,010) |
|
|
|
|
|
|
|
|
|
|
Common stock issued through |
|
|
|
|
|
|
|
|
|
exercise of warrants at $0.07 per share | 3,142,857 |
| 3,143 |
| - |
| 216,857 |
| - |
|
|
|
|
|
|
|
|
|
|
Common stock issued for debt at |
|
|
|
|
|
|
|
|
|
$0.11 per share | 2,020,000 |
| 2,020 |
| - |
| 220,180 |
| - |
|
|
|
|
|
|
|
|
|
|
Common stock issued for debt at |
|
|
|
|
|
|
|
|
|
$0.147 per share | 95,000 |
| 95 |
| - |
| 13,905 |
| - |
|
|
|
|
|
|
|
|
|
|
Common stock issued for services |
|
|
|
|
|
|
|
|
|
at $0.175 per share | 350,000 |
| 350 |
| - |
| 60,900 |
| - |
|
|
|
|
|
|
|
|
|
|
Common stock issued for debt at |
|
|
|
|
|
|
|
|
|
$0.20 per share | 20,000 |
| 20 |
| - |
| 3,980 |
| - |
|
|
|
|
|
|
|
|
|
|
Common stock issued for debt at |
|
|
|
|
|
|
|
|
|
$0.55 per share | 100,000 |
| 100 |
| - |
| 54,900 |
| - |
|
|
|
|
|
|
|
|
|
|
Cancellation of common stock | (2,000,000) |
| (2,000) |
| - |
| 2,000 |
| - |
|
|
|
|
|
|
|
|
|
|
Common stock issued for services |
|
|
|
|
|
|
|
|
|
at $0.285 per share | 300,000 |
| 300 |
| - |
| 85,200 |
| - |
|
|
|
|
|
|
|
|
|
|
Additional expense for extension of |
|
|
|
|
|
|
|
|
|
warrants below market value | - |
| - |
| - |
| 1,743,468 |
| - |
|
|
|
|
|
|
|
|
|
|
Net loss for the year ended |
|
|
|
|
|
|
|
|
|
December 31, 2000 | - |
| - |
| - |
| - |
| (2,187,138) |
Balance, December 31, 2000 | 153,915,798 |
| $ 153,916 |
| $ - |
| $ 15,201,661 |
| $ (16,330,148) |
|
|
|
|
|
|
|
|
|
|
MEDIZONE INTERNATIONAL, INC. AND SUBSIDIARIES | |||||||||
(A Development Stage Company) | |||||||||
Consolidated Statements of Stockholders' Equity (Deficit) (Continued) | |||||||||
|
|
|
|
|
|
|
|
| Deficit |
|
|
|
|
|
|
|
|
| Accumulated |
|
|
|
|
|
|
| Additional |
| During the |
| Common Stock |
| Paid-in |
| Development | ||||
| Shares |
| Amount |
| Subscribed |
| Capital |
| Stage |
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2000 | 153,915,798 |
| $ 153,916 |
| $ - |
| $ 15,201,661 |
| $ (16,330,148) |
|
|
|
|
|
|
|
|
|
|
Common stock and warrants issued |
|
|
|
|
|
|
|
|
|
for cash at $0.20 per share | 500,000 |
| 500 |
| - |
| 99,500 |
| - |
|
|
|
|
|
|
|
|
|
|
Common stock and warrants issued |
|
|
|
|
|
|
|
|
|
for cash at $0.15 per share | 200,000 |
| 200 |
| - |
| 29,800 |
| - |
|
|
|
|
|
|
|
|
|
|
Common stock and warrants issued |
|
|
|
|
|
|
|
|
|
for cash at $0.15 per share | 166,666 |
| 167 |
| - |
| 24,818 |
| - |
|
|
|
|
|
|
|
|
|
|
Common stock and warrants issued |
|
|
|
|
|
|
|
|
|
for cash at $0.18 per share | 555,555 |
| 555 |
| - |
| 99,441 |
| - |
|
|
|
|
|
|
|
|
|
|
Net loss for the year ended |
|
|
|
|
|
|
|
|
|
December 31, 2001 | - |
| - |
| - |
| - |
| (716,054) |
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2001 | 155,338,019 |
| 155,338 |
| - |
| 15,455,220 |
| (17,046,202) |
|
|
|
|
|
|
|
|
|
|
Common stock and warrants issued |
|
|
|
|
|
|
|
|
|
for cash at $0.10 per share | 1,000,000 |
| 1,000 |
| - |
| 99,000 |
| - |
|
|
|
|
|
|
|
|
|
|
Common stock issued for services |
|
|
|
|
|
|
|
|
|
at $0.10 per share | 230,000 |
| 230 |
| - |
| 22,770 |
| - |
|
|
|
|
|
|
|
|
|
|
Common stock issued for debt |
|
|
|
|
|
|
|
|
|
at $0.10 per share | 447,368 |
| 447 |
| - |
| 44,290 |
| - |
|
|
|
|
|
|
|
|
|
|
Common stock and warrants issued |
|
|
|
|
|
|
|
|
|
for cash at $0.10 per share | 250,000 |
| 250 |
| - |
| 24,750 |
| - |
|
|
|
|
|
|
|
|
|
|
Common stock issued for services |
|
|
|
|
|
|
|
|
|
at $0.10 per share | 480,000 |
| 480 |
| - |
| 47,520 |
| - |
|
|
|
|
|
|
|
|
|
|
Net loss for the year ended |
|
|
|
|
|
|
|
|
|
December 31, 2002 | - |
| - |
| - |
| - |
| (687,273) |
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2002 | 157,745,387 |
| $ 157,745 |
| $ - |
| $ 15,693,550 |
| $ (17,733,475) |
|
|
|
|
|
|
|
|
|
|
MEDIZONE INTERNATIONAL, INC. AND SUBSIDIARIES | |||||||||
(A Development Stage Company) | |||||||||
Consolidated Statements of Stockholders' Equity (Deficit) (Continued) | |||||||||
|
|
|
|
|
|
|
|
| Deficit |
|
|
|
|
|
|
|
|
| Accumulated |
|
|
|
|
|
|
| Additional |
| During the |
| Common Stock |
| Paid-in |
| Development | ||||
| Shares |
| Amount |
| Subscribed |
| Capital |
| Stage |
Balance, December 31, 2002 | 157,745,387 |
| $ 157,745 |
| $ - |
| $ 15,693,550 |
| $ (17,733,475) |
|
|
|
|
|
|
|
|
|
|
Common stock issued in lieu of notes |
|
|
|
|
|
|
|
|
|
payable at $0.05 per share | 460,000 |
| 460 |
| - |
| 22,540 |
| - |
|
|
|
|
|
|
|
|
|
|
Common stock and warrants issued |
|
|
|
|
|
|
|
|
|
for cash at $0.05 per share | 400,000 |
| 400 |
| - |
| 19,600 |
| - |
|
|
|
|
|
|
|
|
|
|
Common stock and warrants issued |
|
|
|
|
|
|
|
|
|
for cash at $0.05 per share | 100,000 |
| 100 |
| - |
| 4,900 |
| - |
|
|
|
|
|
|
|
|
|
|
Common stock issued for services |
|
|
|
|
|
|
|
|
|
at $0.05 per share | 100,000 |
| 100 |
| - |
| 4,900 |
| - |
|
|
|
|
|
|
|
|
|
|
Common stock and warrants issued |
|
|
|
|
|
|
|
|
|
for cash at $0.05 per share | 165,000 |
| 165 |
| - |
| 8,085 |
| - |
|
|
|
|
|
|
|
|
|
|
Common stock and warrants issued |
|
|
|
|
|
|
|
|
|
for cash at $0.05 per share | 200,000 |
| 200 |
| - |
| 9,800 |
| - |
|
|
|
|
|
|
|
|
|
|
Common stock and warrants issued |
|
|
|
|
|
|
|
|
|
for services at $0.02 per share | 2,000,000 |
| 2,000 |
| - |
| 38,000 |
| - |
|
|
|
|
|
|
|
|
|
|
Net loss for the year ended |
|
|
|
|
|
|
|
|
|
December 31, 2003 | - |
| - |
| - |
| - |
| (522,796) |
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2003 | 161,170,387 |
| 161,170 |
| - |
| 15,801,375 |
| (18,256,271) |
|
|
|
|
|
|
|
|
|
|
Net loss for the year ended |
|
|
|
|
|
|
|
|
|
December 31, 2004 | - |
| - |
| - |
| - |
| (371,395) |
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2004 | 161,170,387 |
| 161,170 |
| - |
| 15,801,375 |
| (18,627,666) |
|
|
|
|
|
|
|
|
|
|
Net loss for the year ended |
|
|
|
|
|
|
|
|
|
December 31, 2005 | - |
| - |
| - |
| - |
| (326,153) |
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2005 | 161,170,387 |
| 161,170 |
| - |
| 15,801,375 |
| (18,953,819) |
|
|
|
|
|
|
|
|
|
|
Common stock warrants granted (Note 5) | - |
| - |
| - |
| 2,756 |
| - |
|
|
|
|
|
|
|
|
|
|
Additional capital contributed (Note 5) | - |
| - |
| - |
| 1,356 |
| - |
|
|
|
|
|
|
|
|
|
|
Net loss for the year ended |
|
|
|
|
|
|
|
|
|
December 31, 2006 | - |
| - |
| - |
| - |
| (330,553) |
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2006 | 161,170,387 |
| $ 161,170 |
| $ - |
| $ 15,805,487 |
| $ (19,284,372) |
|
|
|
|
|
|
|
|
|
|
MEDIZONE INTERNATIONAL, INC. AND SUBSIDIARIES | |||||||||
(A Development Stage Company) | |||||||||
Consolidated Statements of Stockholders' Equity (Deficit) (Continued) | |||||||||
|
|
|
|
|
|
|
|
| Deficit |
|
|
|
|
|
|
|
|
| Accumulated |
|
|
|
|
|
|
| Additional |
| During the |
| Common Stock |
| Paid-in |
| Development | ||||
| Shares |
| Amount |
| Subscribed |
| Capital |
| Stage |
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2006 | 161,170,387 |
| $ 161,170 |
| $ - |
| $ 15,805,487 |
| $ (19,284,372) |
|
|
|
|
|
|
|
|
|
|
Net loss for the year ended |
|
|
|
|
|
|
|
|
|
December 31, 2007 | - |
| - |
| - |
| - |
| (294,113) |
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2007 | 161,170,387 |
| $ 161,170 |
| $ - |
| $ 15,805,487 |
| $ (19,578,485) |
|
|
|
|
|
|
|
|
|
|
MEDIZONE INTERNATIONAL, INC. AND SUBSIDIARIES | |||||||||
(A Development Stage Company) | |||||||||
Consolidated Statements of Cash Flows | |||||||||
|
|
|
|
|
|
|
|
| From Inception |
|
|
|
|
|
|
|
|
| on January 31, |
|
|
|
|
| For the Years Ended |
| 1986 Through | ||
|
|
|
|
| December 31, |
| December 31, | ||
|
|
|
|
| 2007 |
| 2006 |
| 2007 |
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
|
| |||
Net loss |
|
| $ (294,113) |
| $ 330,553) |
| $ (19,578,485) | ||
Adjustments to reconcile net loss to net cash |
|
|
|
|
|
| |||
used in operating activities: |
|
|
|
|
|
|
| ||
| Depreciation and amortization |
|
| - |
| - |
| 47,996 | |
| Stock issued for services |
|
| - |
| - |
| 3,131,916 | |
| Expense for extension of warrants below |
|
|
|
|
|
| ||
| market value |
|
| - |
| 2,756 |
| 1,869,613 | |
| Bad debt expense |
|
| - |
| - |
| 48,947 | |
| Minority interest in loss |
|
| - |
| - |
| (26,091) | |
| Loss on disposal of assets |
|
| - |
| - |
| 693,752 | |
| Gain on settlement of debt |
|
| - |
| - |
| (188,510) | |
| Gain on lawsuit settlement |
|
| - |
| - |
| (415,000) | |
Changes in assets and liabilities: |
|
|
|
|
|
|
| ||
| (Increase) in prepaid expenses and deposits |
| - |
| - |
| (48,947) | ||
| Increase in accounts payable |
|
| 52,358 |
| 71,829 |
| 1,330,284 | |
| Increase in accrued expenses |
|
| 241,718 |
| 214,439 |
| 2,694,240 | |
|
| Net Cash Used by Operating Activities |
| (37) |
| (41,529) |
| (10,440,285) | |
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
|
| |||
| Organization costs |
|
| - |
| - |
| (8,904) | |
| Purchase of fixed assets |
|
| - |
| - |
| (39,090) | |
|
| Net Cash Used by Investing Activities |
| - |
| - |
| (47,994) | |
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
|
| |||
| Bank overdraft |
|
| - |
| (6,475) |
| - | |
| Proceeds from lawsuit settlement |
|
| - |
| - |
| 415,000 | |
| Principal payments on notes payable |
|
| - |
| - |
| (192,774) | |
| Cash received from notes payable |
|
| - |
| - |
| 1,129,518 | |
| Advances from shareholders |
|
| 35 |
| 5,550 |
| 36,067 | |
| Payment on shareholder advances |
|
| - |
| (10,458) |
| (16,515) | |
| Capital contributions |
|
| - |
| 1,356 |
| 423,203 | |
| Stock issuance costs |
|
| - |
| - |
| (105,312) | |
| Increase in minority interest |
|
| - |
| - |
| 14,470 | |
| Increase in stock deposits |
|
| - |
| 41,100 |
| 110,100 | |
| Issuance of common stock for cash |
|
| - |
| - |
| 8,674,522 | |
|
| Net Cash Provided by Financing Activities |
| 35 |
| 41,531 |
| 10,488,279 | |
NET INCREASE (DECREASE) IN CASH |
|
| (2) |
| 2 |
| - | ||
CASH AT BEGINNING OF PERIOD |
|
| 2 |
| - |
| - | ||
CASH AT END OF PERIOD |
|
| $ - |
| $ 2 |
| $ - |
MEDIZONE INTERNATIONAL, INC. AND SUBSIDIARIES | |||||||||
(A Development Stage Company) | |||||||||
Consolidated Statements of Cash Flows (Continued) | |||||||||
|
|
|
|
|
|
|
|
| From Inception |
|
|
|
|
|
|
|
|
| on January 31, |
|
|
|
|
| For the Years Ended |
| 1986 Through | ||
|
|
|
|
| December 31, |
| December 31, | ||
|
|
|
|
| 2007 |
| 2006 |
| 2007 |
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL CASH FLOW INFORMATION |
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
CASH PAID FOR: |
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
| Interest |
|
| $ - |
| $ - |
| $ 26,483 |
|
| Income taxes |
|
| $ - |
| $ - |
| $ - |
|
|
|
|
|
|
|
|
|
|
NON-CASH FINANCING ACTIVITIES |
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
| Stock issued for services |
|
| $ - |
| $ - |
| $ 3,131,916 |
|
| Stock issued for conversion of debt |
|
| $ - |
| $ - |
| $ 4,139,230 |
|
| Stock issued for license agreement and patent | $ - |
| $ - |
| $ 693,752 | ||
|
|
|
|
|
|
|
|
|
|