NEVADA
|
2835
|
88-0338837
|
(State
or other jurisdiction of
incorporation
or organization)
|
(Primary
standard industrial classification
code
number)
|
(IRS
employer identification number)
|
TITLE OF EACH CLASS OF
SECURITIES TO BE REGISTERED
|
AMOUNT TO
BE
REGISTERED
|
PROPOSED
MAXIMUM
OFFERING PRICE
PER SECURITY (1)
|
PROPOSED
MAXIMUM
AGGREGATE
OFFERING PRICE
|
AMOUNT OF
REGISTRATION FEE
|
|||||||||
Common
Stock, $.001 Par Value
|
7,670,000
|
$
|
0.03
|
$
|
230,100
|
$
|
7.06
|
PROSPECTUS
|
3
|
|
Our
Business
|
3
|
The
Offering
|
4
|
Key
Facts
|
4
|
Summary
Financial Data
|
5
|
Risk
Factors
|
5
|
Risks
Related to Our Business
|
5
|
Risks
Related to Our Stock
|
10
|
Capitalization
|
14
|
Use
of Proceeds
|
14
|
Business
|
14
|
Management
|
19
|
Ownership
of Certain Beneficial Owners and Management
|
20
|
Selling
Shareholders
|
21
|
Plan
of Distribution
|
22
|
Description
of Securities
|
23
|
Corporate
Governance
|
24
|
Management’s
Discussion and Analysis or Plan of Operation
|
25
|
Certain
Transactions
|
29
|
Price
Range of Common Stock and Related Matters
|
29
|
Financial
Statements and Notes to Statements
|
32
|
Legal
Matters
|
58
|
58
|
|
Where
You Can Find More Information
|
58
|
·
|
An
equine Immunoglobulin for oral administration (Lyphomune(R) IgG)
used for
treatment for Failure of Passive Transfer (FAILURE OF PASSIVE TRANSFER)
of
immunity in newborn foals;
|
·
|
An
oral/intravenous equine IgG also being sold under the name Lyphomune(R);
and
|
·
|
Two
colostrum replacement products for use in newborn foals.
|
Up
to 7,670,000 shares by selling shareholders.
|
||
Offering
Price
|
Prevailing
market prices.
|
|
Common
Stock Outstanding Before This Offering
|
78,552,387
shares
|
|
Use
of Proceeds
|
None;
we will not receive any of the proceeds of sale.
|
|
Risk
Factors
|
The
securities offered involve a high degree of risk. See "Risk
Factors."
|
|
Pink
Sheets Common Stock Symbol
|
“MNCN”
|
6 months ending June 30
|
Year Ended December 31,
|
||||||||||||
(Unaudited)
|
(Audited)
|
||||||||||||
2008
|
2007
|
2007
|
2006
|
||||||||||
Revenue
|
$
|
82,427
|
$
|
54,614
|
$
|
96,308
|
$
|
75,758
|
|||||
Loss
from operations
|
(591,682
|
)
|
(366,631
|
)
|
(1,148,865
|
)
|
(625,160
|
)
|
|||||
Net
income (loss)
|
(686,999
|
)
|
(398,673
|
)
|
(1,212,955
|
)
|
(961,703
|
)
|
|||||
Income
(loss) per common share (basic)
|
(0.01
|
)
|
(0.01
|
)
|
(0.02
|
)
|
(0.02
|
)
|
|||||
Weighted
average number of common shares outstanding
|
74,502,000
|
45,426,651
|
61,935,585
|
38,572,585
|
Balance
Sheet Data:
|
(Unaudited)
|
(Audited)
|
(Audited)
|
|||||||
June 30, 2008
|
December 31, 2007
|
December 31, 2006
|
||||||||
Working
capital (deficit)
|
$
|
(323,152
|
)
|
$
|
(329,324
|
)
|
$
|
(
248,679
|
)
|
|
Total
assets
|
$
|
794,918
|
$
|
591,222
|
$
|
287,451
|
||||
Total
liabilities
|
$
|
1,742,634
|
1,121,938
|
$
|
589,613
|
|||||
Shareholders'
equity (deficit)
|
(947,716
|
)
|
(530,717
|
)
|
(302,162
|
)
|
·
|
decreased
demand for our products and product
candidates;
|
·
|
injury
to our reputation;
|
·
|
withdrawal
of clinical trial participants;
|
·
|
costs
of related litigation;
|
·
|
substantial
monetary awards to patients and
others;
|
·
|
loss
of revenues; and
|
·
|
the
inability to commercialize our products and product
candidates.
|
·
|
With
a price of less than $5.00 per share or an exercise price of less
than
$5.00 per share;
|
·
|
That
are not traded on a “recognized” national
exchange;
|
·
|
Whose
prices are not quoted on the NASDAQ automated quotation system;
or
|
·
|
In
issuers with net tangible assets less than $2.0 million (if the issuer
has
been in continuous operation for at least three years) or $5.0 million
(if
in continuous operation for less than three years), or with average
revenues of less than $6.0 million for the last three
years.
|
·
|
control
of the market for the security by one or more broker-dealers that
are
often related to the promoter or
issuer;
|
·
|
manipulation
of prices through prearranged matching of purchases and sales and
false
and misleading press releases;
|
·
|
“boiler
room” practices involving high pressure sales tactics and unrealistic
price projections by inexperienced sales
persons;
|
·
|
excessive
and undisclosed bid-ask differentials and markups by selling
broker-dealers; and
|
·
|
the
wholesale dumping of the same securities by promoters and broker-dealers
after prices have been manipulated to a desired level, along with
the
inevitable collapse of those prices with consequent investor
losses.
|
Preferred
Stock, $.05 par value authorized 10,500,000 Shares; Issued and Outstanding
5,420,000 Shares
|
$
|
271,000
|
||
Common
Stock, $0.001 par value, authorized 239,500,000 Shares; Issued and
Outstanding 78,552,387 shares
|
78,552
|
|||
Additional
Paid-in Capital
|
1,659,615
|
|||
Retained
Earnings
|
(2,956,883
|
)
|
||
Total
Capitalization
|
$
|
(947,716
|
)
|
·
|
Educate
the dairyman to the importance of IgG replacement and available therapy.
|
·
|
Provide
Veterinarian Technicians for on-site and face-to-face sales.
|
·
|
Provide
Veterinarian Technicians for on-site testing and food supplement
recommendations.
|
·
|
Provide
Veterinarian Technicians to train dedicated staff members in the
use of
the VDx equipment.
|
·
|
Provide
Technical Seminars around the country to demonstrate and educate
the
potential customers in the use of the
products.
|
·
|
Attend
trade shows to expose more end users to the product and to answer
questions on correct usage of the product.
|
·
|
Virtis
benchmark 2000 Industural
Lyophilizer
|
· |
Virtis
51 – SRC Lyophilizer
|
· |
(2)
Amicon Columnns with AER &BT
|
· |
Millipore
PUF 200 Concentrator
|
· |
Pressure
and Mixing Tanks
|
· |
Peristaltic
Pump
|
Name
|
Age
|
Position
|
Monte
B. Tobin
|
60
|
Chairman,
Chief Executive Officer, Secretary and Director
|
Dennis
Severson
|
51
|
Director
|
Mark
D. Thomas
|
48
|
Director
|
Name
and Address
|
Shares Beneficially Owned
|
% of Shares Outstanding
|
|||||||
Monte
B. Tobin
|
|||||||||
6430
Congress Drive
|
|||||||||
West
Bend, WI 53095
|
30,000,000
|
(A)
|
41.0
|
%
|
|||||
Dr.
Peter C. Nash
|
|||||||||
18811
Maple Leaf Drive
|
|||||||||
Eden
Prairie, Minnesota 55346
|
500,000
|
.68
|
%
|
||||||
Thomas
Family Trust (1)
|
|||||||||
430
E. 6th St.
|
|||||||||
Loveland,
CO 80537
|
3,750,000
|
5.1
|
%
|
||||||
Charles
Morgan Securities, Inc. (3)
|
|||||||||
120
Wall Street, 16th
Floor
|
|||||||||
New
York, NY 10005
|
3,920,000
|
5.4
|
%
|
||||||
EMM
Company Trust (4)
|
|||||||||
23500
Via Amato
|
|||||||||
Valencia,
CA 91355
|
5,000,000
|
6.4
|
%
|
(2
|
)
|
||||
HillHaven
Enterprises Limited (5)
|
|||||||||
7235
Casino Center Blvd
|
|||||||||
Las
Vegas, NV 89101
|
5,000,000
|
6.4
|
%
|
(2
|
)
|
||||
Arthur
W. Hogan
|
|||||||||
5308
Mossglen Dr.
|
|||||||||
Frisco,
TX 75034
|
5,000,000
|
6.4
|
%
|
(2
|
)
|
||||
Michael
D. Rogers
|
|||||||||
23
Butler Street
|
|||||||||
Irvine,
CA 92612
|
5,000,000
|
6.4
|
%
|
(2
|
)
|
||||
Mark
Thomas
|
|||||||||
1281
No. Concord
|
|||||||||
Chandler,
AZ 85225
|
5,000,000
|
6.4
|
%
|
(2
|
)
|
||||
AAR
Accounts Family Limited Partnership (6)
|
|||||||||
17
Beverly Rd.
|
|||||||||
Little
Neck, NY 11363
|
11,216,307
|
14.95
|
%
|
(7
|
)
|
||||
John
and Audrey Quackenbush
|
|||||||||
2
Sail Fish Drive
|
|||||||||
Palm
Coast, FL 32137
|
3,750,000
|
5.1
|
%
|
||||||
All
Directors and Executive Officers as a Group (3 persons):
|
35,500,000
|
48.1
|
%
|
Shareholder
|
Shares
Beneficially
Owned Before
Offering
|
Percentage of
Outstanding
Shares
Beneficially
Owned Before
Offering (1)
|
Shares to be
Sold in
Offering
|
Percentage of
Outstanding
Shares
Beneficially
Owned After
Offering
|
|||||||||
AAR
Accounts Family Limited Partnership
|
11,216,307
|
14.95
|
%
|
1,875,000
|
12.4
|
%
|
|||||||
John
and Audrey Quackenbush
|
3,750,000
|
5.1
|
%
|
1,875,000
|
2.55
|
%
|
|||||||
Charles
Morgan Securities, Inc.
|
3,920,000
|
5.4
|
%
|
3,920,000
|
0.0
|
%
|
(1)
Includes 9,787,736shares held by AAR Accounts Family Limited Partnership
and 1,428,571 shares issuable upon conversion of $50,000 in principal
amount of convertible notes.
The number of shares beneficially owned by holders of our 12% convertible
notes is indeterminate as the conversion price of those debentures
is
based upon market price of the shares. In computing the numbers of
shares held prior to the offering by holders of 12% convertible notes,
we
have assumed that the applicable conversion price will be $0.035,
based on
the price of our common stock on August 9, 2008. Andrew A. Roth is
General
Partner of AAR Accounts Family Limited
Partnership.
|
·
|
our
financing plans,
|
·
|
regulatory
environments in which we operate or plan to operate,
and
|
·
|
trends
affecting our financial condition or results of operations, the impact
of
competition, the start-up of certain operations and acquisition
opportunities.
|
·
|
our
ability to raise capital,
|
·
|
our
ability to execute our business strategy in a very competitive
environment,
|
·
|
our
degree of financial leverage,
|
·
|
risks
relating to rapidly developing
technology,
|
·
|
regulatory
considerations;
|
·
|
risks
related to international economies,
|
·
|
risks
related to market acceptance and demand for our products and
services,
|
·
|
the
impact of competitive products, services, and pricing,
and
|
·
|
other
risks referenced from time to time in our SEC
filings.
|
YEAR
|
PERIOD
|
HIGH
|
LOW
|
2005
|
|||
First
Quarter
|
.54
|
.18
|
|
Second
Quarter
|
.48
|
.05
|
|
Third
Quarter
|
.20
|
.05
|
|
Fourth
Quarter
|
.55
|
.15
|
|
2006
|
|||
First
Quarter
|
1.01
|
.10
|
|
Second
Quarter
|
.13
|
.08
|
|
Third
Quarter
|
.20
|
.03
|
|
Fourth
Quarter
|
.20
|
.04
|
|
2007
|
|||
First
Quarter
|
.20
|
.04
|
|
Second
Quarter
|
.19
|
.10
|
|
Third
Quarter
|
.15
|
.06
|
|
Fourth
Quarter
|
.11
|
.06
|
|
2008
|
|||
First
Quarter
|
.08
|
.04
|
|
Second
Quarter
|
.10
|
.03
|
Name
and
Principal
Position
|
Year
|
Salary
$
|
Bonus
|
Stock
Awards
|
Option
Awards
|
Non-Equity
Incentive Plan Compensation
|
Change in
Pension
Value and
Non-
Qualified
Deferred
Compensation
Earnings
|
All Other
Compensation
|
Total
|
|||||||||||||||||||
Monte
B. Tobin
Chief
Executive Officer
|
2005
2006
2007
2008
|
$
$
|
120,000
144,000
144,000
90,000
|
(1)
(2)
(3)
|
0
0
0
0
|
0
0
0
0
|
0
0
0
0
|
0
0
0
0
|
0
0
0
0
|
0
0
0
0
|
$ |
120,000
144,000
144,000
90,000
|
||||||||||||||||
Dr.
Peter Nash
Chief
Science Officer
|
2008
|
$
|
21,667
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
21,667
|
Telephone (303) 745-4545 2228 |
South
Fraser Street
|
Unit
I
|
|
Aurora,
Colorado 80014
|
June 30, 2008
|
June 30, 2007
|
December 31, 2007
|
December 31, 2006
|
||||||||||
ASSETS
|
|||||||||||||
Current
assets
|
|||||||||||||
Cash
|
5,532
|
137,538
|
6,928
|
3,078
|
|||||||||
Accounts
Receivable
|
46,750
|
5,580
|
1,554
|
2,543
|
|||||||||
Security
Deposit
|
2,200
|
2,200
|
2,200
|
2,200
|
|||||||||
Total
Current Assets
|
54,482
|
145,317
|
10,682
|
9,362
|
|||||||||
Property
and equipment, net of depreciation
|
740,436
|
442,276
|
580,450
|
28,089
|
|||||||||
Purchase
Agreement Prepayment
|
0
|
250,000
|
|||||||||||
Total
Assets
|
794,918
|
$
|
587,593
|
591,222
|
287,451
|
||||||||
LIABILITIES
AND STOCKHOLDERS DEFICIT
|
|||||||||||||
|
June 30, 2008
|
June 30, 2007
|
|
|
December 31, 2007
|
|
|
December 31, 2006
|
|||||
Current
liabilities
|
|||||||||||||
Accounts
payable
|
$
|
(0
|
)
|
(3,600
|
)
|
0
|
17,799
|
||||||
Accrued
expenses
|
326,237
|
240,146
|
288,609
|
154,584
|
|||||||||
Note
payable current
|
391,397
|
0
|
51,397
|
85,868
|
|||||||||
Total
Current Liabilities
|
$
|
717,634
|
$
|
236,546
|
340,006
|
258,251
|
|||||||
Notes
Payable
|
1,025,000
|
$
|
726,054
|
781,932
|
331,362
|
||||||||
Total
Long Term Liabilities
|
1,025,000
|
726,054
|
781,932
|
331,362
|
|||||||||
Total
Liabilities
|
$
|
1,742,634
|
$
|
962,600
|
1,121,938
|
589,613
|
|||||||
STOCKHOLDERS
DEFICIT
|
|||||||||||||
Preferred
Stock, $.05 par value authorized 10,500,000
|
$
|
271,000
|
$
|
271,000
|
271,000
|
346,000
|
|||||||
Shares;
Issued and Outstanding 5,420,000 Shares as of March 31, 2008, 6,920,000
as
of March 31, 2007, 5,420,000 as of December 31, 2007 and 6,920,000
as of
December 31, 2006
|
|||||||||||||
Common
Stock, $0.001 par value, authorized 239,500,000
|
78,552
|
62,347
|
73,153
|
45,427
|
|||||||||
Shares;
Issued and Outstanding 78,522,387 shares as of June 30, 2008, 62,346,651
as of June 30, 2007, 73,152,387 as of December 31, 2007 and 45,426,651
as
of December 31, 2006
|
|||||||||||||
Additional
Paid-in Capital
|
1,659,615
|
747,247
|
1,395,015
|
363,341
|
|||||||||
Retained
Earnings
|
(2,956,883
|
)
|
(1,455,601
|
)
|
(2,269,884
|
)
|
(1,056,929
|
)
|
|||||
Total
Stockholders' Equity
|
$
|
(947,716
|
)
|
(375,008
|
)
|
(530,717
|
)
|
(302,162
|
)
|
||||
Total
Liabilities & Stockholders' Equity
|
794,918
|
587,593
|
591,222
|
287,451
|
Period
Ended June 30,
|
|
Year
ended December 31
|
|
||||||||||
|
|
2008
|
|
2007
|
|
2007
|
|
2006
|
|||||
Revenue
|
|
|
|
|
|||||||||
Sales
|
82,427
|
54,614
|
96,308
|
75,758
|
|||||||||
Total
income
|
82,247
|
54,614
|
96,308
|
75,758
|
|||||||||
Cost
of sales
|
38,125
|
12,420
|
18,066
|
43,987
|
|||||||||
Gross
profit
|
44,301
|
42,194
|
78,242
|
31,771
|
|||||||||
Expenses
|
|||||||||||||
Marketing
& Advertising
|
3,013
|
9,878
|
11,341
|
2,020
|
|||||||||
Professional
Fees
|
295,794
|
243,311
|
825,623
|
418,460
|
|||||||||
Facility
Expense
|
33,294
|
25,616
|
54,137
|
58,859
|
|||||||||
General
& Admin Expense
|
303,883
|
130,021
|
336,006
|
177,356
|
|||||||||
Total
expenses
|
635,983
|
408,825
|
1,227,107
|
656,931
|
|||||||||
Loss
from operations
|
(591,682
|
)
|
(366,631
|
)
|
(1,148,865
|
)
|
(625,160
|
)
|
|||||
Other
income (expenses)
|
|||||||||||||
Note
expense (shares issued)
|
(50,000
|
)
|
(1,648
|
)
|
|||||||||
Interest
and beneficial conv expense
|
(3,830
|
)
|
(5,399
|
)
|
(17,184
|
)
|
(332,406
|
)
|
|||||
Depreciation
expense
|
(41,487
|
)
|
(1,642
|
)
|
(46,906
|
)
|
(2,490
|
)
|
|||||
Amortization
expense
|
0
|
(25,000
|
)
|
0
|
0
|
||||||||
Net
loss
|
(686,999
|
)
|
(398,673
|
)
|
(1,212,955
|
)
|
(961,703
|
)
|
|||||
Loss
per common share
|
$
|
(0.01
|
)
|
$
|
(0.01
|
)
|
$
|
(0.02
|
)
|
$
|
(0.02
|
)
|
|
Weighted
average shares
|
74,502,000
|
45,426,651
|
61,935,585
|
38,752,585
|
Preferred
Stock
|
|
Common
Stock
|
Paid
in
|
Accumulated
|
||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Deficit
|
Total
|
||||||||||||||||
Balance
December 31, 2005
|
8,420,000
|
421,000
|
30,287,451
|
30,287
|
(531,280
|
)
|
(95,226
|
)
|
(175,319
|
)
|
||||||||||||
Issued
to officer for compensation
|
2,000,000
|
2,000
|
98,000
|
100,000
|
||||||||||||||||||
Issued
to shareholder for capital receipt
|
250,000
|
250
|
15,250
|
15,000
|
||||||||||||||||||
Issued
to shareholder for capital receipt
|
500,000
|
500
|
49,500
|
50,000
|
||||||||||||||||||
Issued
to shareholder for capital receipt
|
250,000
|
250
|
13,250
|
13,500
|
||||||||||||||||||
Shares
issued upon conversion of preferred
|
(500,000
|
)
|
(25,000
|
)
|
2,500,000
|
2,500
|
22,500
|
0
|
||||||||||||||
Shares
issued upon conversion of preferred
|
(500,000
|
)
|
(25,000
|
)
|
2,500,000
|
2,500
|
22,500
|
0
|
||||||||||||||
Shares
issued upon conversion of preferred
|
(500,000
|
)
|
(25,000
|
)
|
2,500,000
|
2,500
|
22,500
|
0
|
||||||||||||||
Issued
to shareholder for capital receipt
|
340,000
|
340
|
16,660
|
17,000
|
||||||||||||||||||
Issued
to shareholder for capital receipt
|
359,200
|
359
|
17,601
|
17,960
|
||||||||||||||||||
Issued
to shareholder for capital receipt
|
380,000
|
380
|
17,520
|
17,900
|
||||||||||||||||||
Issued
to shareholder for capital receipt
|
1,560,000
|
1,560
|
76,440
|
78,000
|
||||||||||||||||||
Shares
issued for consulting services
|
2,000,000
|
2,000
|
198,000
|
200,000
|
||||||||||||||||||
Beneficial
Conversion
|
325,000
|
325,000
|
||||||||||||||||||||
Net
loss December 2006
|
(961,703
|
)
|
(961,703
|
)
|
||||||||||||||||||
Balance
December 31, 2006
|
6,920,000
|
346,000
|
45,426,651
|
45,427
|
363,341
|
(1,056,929
|
)
|
(302,162
|
)
|
|||||||||||||
Issued
to Officer for compensation
|
720,000
|
$
|
720
|
$
|
35,280
|
$
|
36,000
|
|||||||||||||||
Issued
upon Conversion of Note-AAR
|
1,875,000
|
$
|
1,875
|
$
|
73,125
|
$
|
75,000
|
|||||||||||||||
Issued
upon Conversion of Note-JAQ
|
1,875,000
|
$
|
1,875
|
$
|
73,125
|
$
|
75,000
|
|||||||||||||||
Shares
issued for consulting services
|
1,200,000
|
1,200
|
$
|
58,800
|
$
|
60,000
|
||||||||||||||||
Issued
for Purchase of shell
|
3,750,000
|
$
|
3,750
|
$
|
371,250
|
$
|
375,000
|
|||||||||||||||
Shares
issued upon conversion of
|
(1,500,000
|
)
|
(75,000
|
)
|
7,500,000
|
$
|
7,500
|
$
|
67,500
|
$
|
-
|
|||||||||||
Preferred
Shares
|
||||||||||||||||||||||
Issued
upon Conversion of Note-AAR
|
2,500,000
|
$
|
2,500
|
$
|
47,500
|
$
|
50,000
|
|||||||||||||||
Issued
upon Conversion of Note-AAR
|
3,537,736
|
$
|
3,538
|
$
|
71,462
|
$
|
75,000
|
|||||||||||||||
Professional
services-attorney
|
300,000
|
$
|
300
|
$
|
14,700
|
$
|
15,000
|
|||||||||||||||
Shares
issued for consulting services
|
1,000,000
|
$
|
1,000
|
$
|
49,000
|
$
|
50,000
|
|||||||||||||||
Shares
issued for accounting services
|
100,000
|
$
|
100
|
$
|
4,900
|
$
|
5,000
|
|||||||||||||||
Shares
issued for technical services
|
3,300,000
|
$
|
3,300
|
$
|
161,700
|
$
|
165,000
|
|||||||||||||||
Shares
issued for administrative services
|
68,000
|
$
|
68
|
$
|
3,332
|
$
|
3,400
|
|||||||||||||||
Net
Loss December 2007
|
(1,212,955
|
)
|
(1,212,955
|
)
|
||||||||||||||||||
Balance
December 31, 2007
|
5,420,000
|
271,000
|
73,152,387
|
73,153
|
1,395,015
|
(2,269,884
|
)
|
(530,717
|
)
|
|||||||||||||
Shares
issued for consulting services
|
3,250,000
|
$
|
3,250
|
$
|
159,250
|
$
|
162,500
|
|||||||||||||||
Shares
issued for technical services
|
850,000
|
$
|
850
|
$
|
41,650
|
$
|
42,500
|
|||||||||||||||
Shares
issued under terms of note
|
1,000,000
|
$
|
1,000
|
$
|
49,000
|
$
|
50,000
|
|||||||||||||||
Shares
issued- attorney
|
300,000
|
$
|
300
|
$
|
14,700
|
$
|
15,000
|
|||||||||||||||
Net
loss June 30, 2008
|
(686,999
|
)
|
(686,999
|
)
|
||||||||||||||||||
Balance
June 30, 2008
|
5,420,000
|
271,000
|
78,552,387
|
78,553
|
1,659,615
|
(2,956,883
|
)
|
(947,716
|
)
|
Period
Ended June 30,
|
|
||||||
|
|
2008
|
|
2007
|
|||
Cash
flows from operating activities:
|
|||||||
Net
loss
|
$
|
(686,999
|
)
|
$
|
(398,673
|
)
|
|
Noncash
items included in net income
|
|||||||
Depreciation
and amortization
|
41,487
|
26,642
|
|||||
Compensation
for Stock
|
220,000
|
156,000
|
|||||
(Increase)
Decrease in:
|
|||||||
Accounts
receivable
|
(45,196
|
)
|
(1,495
|
)
|
|||
Increase
(decrease) in:
|
|||||||
Accounts
payable
|
(21,399
|
)
|
|||||
Accrued
expenses
|
37,628
|
85,561
|
|||||
Total
adjustments
|
253,919
|
245,309
|
|||||
Net
cash used in operating activities
|
(433,080
|
)
|
(153,364
|
)
|
|||
Cash
flows from investing activities:
|
|||||||
Purchase
of equipment
|
(151,384
|
)
|
(190,829
|
)
|
|||
Net
Cash Used in Investing Activities
|
(151,384
|
)
|
(190,829
|
)
|
|||
Cash
flows from financing activities:
|
|||||||
Increase
in Notes Payable
|
583,068
|
308,824
|
|||||
Proceeds
from issuance of stock
|
169,826
|
||||||
Net
cash provided by financing activities
|
583,068
|
478,650
|
|||||
Net
increase (decrease) in cash
|
(1,396
|
)
|
134,457
|
||||
Cash,
beginning of year
|
6,928
|
3,078
|
|||||
Cash,
end of period
|
5,532
|
137,538
|
Year
Ended
|
|||||||
2007
|
2006
|
||||||
Cash
flows from operating activities:
|
|||||||
Net
loss
|
$
|
(1,212,954
|
)
|
$
|
(961,703
|
)
|
|
Noncash
items included in net income
|
|||||||
Depreciation
and amortization
|
$
|
46,866
|
$
|
2,405
|
|||
Compensation
for Stock
|
709,400
|
$
|
300,000
|
||||
(Increase)
Decrease in:
|
|||||||
Accounts
receivable
|
2,530
|
2,411
|
|||||
Other
Assets
|
-
|
-
|
|||||
Beneficial
Conversion
|
325,000
|
||||||
Increase
(decrease) in:
|
|||||||
Short
term loan
|
-
|
||||||
Accounts
payable
|
(17,799
|
)
|
6,473
|
||||
Accrued
expenses
|
134,025
|
154,584
|
|||||
Long
Term Notes Payable
|
|||||||
|
|
||||||
Total
adjustments
|
$
|
875,022
|
$
|
790,873
|
|||
Net
cash used in operating activities
|
$
|
(337,932
|
)
|
$
|
(170,830
|
)
|
|
Cash
flows from investing activities:
|
|||||||
Purchase
agreement payment
|
$
|
-
|
$
|
(250,000
|
)
|
||
Cash
used in asset purchase
|
(349,317
|
)
|
(108,635
|
)
|
|||
Net
Cash Used in Investing Activities
|
$
|
(349,317
|
)
|
$
|
(358,635
|
)
|
|
Cash
flows from financing activities:
|
|||||||
Increase
in Notes Payable
|
$
|
416,099
|
$
|
315,484
|
|||
Proceeds
from issuance of stock
|
275,000
|
209,860
|
|||||
Proceeds
from loans payable
|
-
|
-
|
|||||
Net
cash provided by financing activities
|
$
|
691,099
|
$
|
525,344
|
|||
Net
increase (decrease) in cash
|
$
|
3,850
|
$
|
(4,121
|
)
|
||
Cash,
beginning of year
|
3,078
|
7,199
|
|||||
Cash,
end of year
|
$
|
6,928
|
$
|
3,078
|
2008
|
2007
|
||||||
Office
equipment
|
$
|
18,289
|
$
|
19,494
|
|||
Laboratory/Manufacturing
equipment
|
748,625
|
414,750
|
|||||
Leasehold
Improvements
|
17,087
|
14,200
|
|||||
Livestock
|
49,314
|
||||||
833,315
|
448,444
|
||||||
Less:
Accumulated depreciation
|
(92,879
|
)
|
(6,168
|
)
|
|||
$
|
740,436
|
$
|
442,276
|
Operating
|
Capital
|
||||||
Leases
|
Leases
|
||||||
2008
|
43,260
|
0
|
|||||
2009
|
44,558
|
0
|
|||||
2010
|
45,895
|
0
|
|||||
2011
|
47,271
|
0
|
|||||
2012
and thereafter
|
47,271
|
||||||
$
|
228,255
|
0
|
|||||
Less
amount representing interest
|
0
|
0
|
|||||
Present
value of minimum lease payments
|
0
|
0
|
|||||
Less
current portion
|
(43,260
|
)
|
(0
|
)
|
|||
Long-term
portion of capital lease payable
|
184,995
|
$
|
0
|
2007
|
2006
|
||||||
Loan
payable with no interest, due on
|
|||||||
Demand
unsecured.
|
$
|
0
|
$
|
85,868
|
|||
Less
current portion
|
0
|
85,868
|
|||||
Total
short-term loan payable – related party
|
June
30, 2008
|
2007
|
2006
|
||||||||
Note
#1 payable unsecured at 12%
|
140,000
|
111,932
|
79,965
|
|||||||
Due
December 31, 2009
|
||||||||||
Less
current portion:
|
0
|
0
|
0
|
|||||||
Total
long-term notes payable
|
140,000
|
111,932
|
79,965
|
June
30, 2008
|
2007
|
2006
|
||||||||
Note
#2 payable unsecured at 12%
|
1,225,000
|
670,000
|
0
|
|||||||
Due
April 2012
|
||||||||||
Less
current portion:
|
340,000
|
0
|
0
|
|||||||
Total
long-term notes payable
|
885,000
|
670,000
|
0
|
June
30, 2008
|
2007
|
2006
|
||||||||
Total
short-term notes payable
|
$
|
51,397
|
51,397
|
251,397
|
(*)
|
2007
|
2006
|
||||||
Office
equipment
|
$
|
12,122
|
$
|
3,988
|
|||
Laboratory/Manufacturing
equipment
|
573,700
|
265,506
|
|||||
Leasehold
Improvements
|
46,048
|
13,121
|
|||||
631,870
|
282,615
|
||||||
Less:
Accumulated depreciation
|
(51,330
|
)
|
(4,526
|
)
|
|||
$
|
580,540
|
$
|
278,089
|
Operating
|
Capital
|
||||||
Leases
|
Leases
|
||||||
2008
|
43,260
|
0
|
|||||
2009
|
44,558
|
0
|
|||||
2010
|
45,895
|
0
|
|||||
2011
|
47,271
|
0
|
|||||
2012
and thereafter
|
47,271
|
||||||
$
|
228,255
|
0
|
|||||
Less
amount representing interest
|
0
|
0
|
|||||
Present
value of minimum lease payments
|
0
|
0
|
|||||
Less
current portion
|
(43,260
|
)
|
(0
|
)
|
|||
Long-term
portion of capital lease payable
|
$
|
184,995
|
$
|
0
|
2007
|
2006
|
||||||
Loan
payable with no interest, due on demand, unsecured.
|
$
|
0
|
$
|
85,868
|
|||
Less
current portion
|
(0
|
)
|
(0
|
)
|
|||
Total
long-term loan payable – related party
|
$
|
0
|
$
|
85,868
|
2007
|
2006
|
||||||
Note
payable unsecured at 12% interest
|
111,932
|
79,965
|
|||||
Due
December 31, 2009
|
|||||||
Less
current portion:
|
(0
|
)
|
(0
|
)
|
|||
Total
long-term notes payable
|
$
|
111,932
|
$
|
79,965
|
2007
|
2006
|
||||||
Convertible
notes payable to individual with interest at 12% due at December
14, 2008
convertible into shares of common stock at a price equal to 50% of
bid
price on date of conversion
|
|||||||
Total
short term note payable
|
$
|
51,397
|
$
|
251,397
|
SEC
filing fee
|
$
|
25
|
||
Legal
fees
|
40,000
|
|||
Accounting
fees
|
14,975
|
|||
Miscellaneous
|
||||
Total
|
$
|
55,000
|
EXHIBIT
NO
|
DESCRIPTION
|
|
3.1
|
Articles
of Incorporation *
|
|
3.2
|
Articles
of Merger filed August 10, 1994 *
|
|
3.3
|
Certificate
of Amendment of Articles of Incorporation filed June 6, 2002 increasing
authorized shares *
|
|
3.4
|
Certificate
of Designation designating rights, powers and preferences of Preferred
Stock*
|
|
3.5
|
Bylaws
*
|
|
3.6
|
BioQual
asset purchase agreement *
|
|
3.7
|
Mach
One Vdx purchase agreement *
|
|
4.1
|
Form
of 12% Convertible Note issued to AAR *
|
|
4.2
|
Form
of 12% Convertible Note issued to John and Audrey Quackenbush
*
|
|
4.3
|
Form
of promissory note issued to investor in April 2007 *
|
|
5.1
|
Opinion
Steven L. Slaw, PC **
|
|
10.1
|
2005
Investment Advisory Agreement between the Company and Charles Morgan
Securities, Inc.*
|
|
10.2
|
Investment
Banking Agreement between the Company and Charles Morgan Securities,
Inc.
*
|
|
10.3
|
Placement
Agreement between the Company and Charles Morgan Securities, Inc.
relating
to AAR placement *
|
|
10.4
|
Form
of Securities Purchase Agreement with AAR *
|
|
10.5
|
Amendment
to AAR Stock Purchase Agreement and related agreements
*
|
|
10.6
|
Form
of Security Agreement with AAR *
|
|
10.7
|
Placement
Agreement between the Company and Charles Morgan Securities, Inc.
relating
to Quackenbush placement*
|
|
10.8
|
Form
of Securities Purchase Agreement with John and Audrey Quackenbush
*
|
|
10.9
|
Amendment
to Quackenbush Stock Purchase Agreement and related agreements
*
|
|
10.10
|
Form
of Security Agreement with John and Audrey Quackenbush
*
|
|
10.11
|
Employment
Agreement with Monte B. Tobin *
|
|
10.12
|
Lease
of plant facility *
|
|
10.13
|
Contract
with Nutritional Solutions, LLC**
|
|
10.14
|
Nash
Employment Agreement **
|
|
15.1
|
Interim
period letter from auditor
|
|
23.1
|
Consent
of Steven L. Slaw, PC (Contained in Exhibit 5) **
|
|
23.2
|
Consent
of Larry O'Donnell, CPA, PC
|
|
24.1
|
Powers
of Attorney (included on the signature page to the registration
statement)
|
* |
Previously
filed in Company’s SB-2 as amended with the SEC in October
2007.
|
** |
Previously
filed in Company’s S-1 as amended with the SEC in July
2008.
|
/s/Monte
B. Tobin
|
|
Chief
Executive Officer
|
Signature
|
Title
|
Date
|
||
/s/Monte
B. Tobin
|
Chief
Executive Officer, Chief Accounting Officer and Director
|
August
29, 2008
|
||
Monte
B. Tobin
|
||||
/s/
Dennis Severson
|
Director
|
August
29, 2008
|
||
Dennis
Severson
|
||||
Mark
D. Thomas.
|
Director
|
August
29, 2008
|