|
[X]
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934
|
|
[
]
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES
EXCHANGE ACT OF 1934
|
Nevada
|
94-3355026
|
(State
or other jurisdiction of
incorporation
or organization)
|
(I.R.S.
Employer
Identification
No.)
|
Suite
1500-885 West Georgia Street
Vancouver,
British Columbia Canada V6C 3E8
________________________________________________________________________
(Address
of principal executive offices, including zip
code)
|
Section
|
Heading
|
Page
|
Part
I
|
||
Item
1
|
Description
of Business
|
4
|
Item
2
|
Description
of Property
|
11
|
Item
3
|
Legal
Proceedings
|
11
|
Item
4
|
Submission
of Matters to a Vote of Security Holders
|
12
|
Part
II
|
||
Item
5
|
Market
for the Registrant's Common Equity and Related Stockholder
Matters
|
12
|
Item
6
|
Management's
Discussion and Analysis of Financial Condition and Results of Operations
or Plan of Operation
|
16
|
Item
6A
|
Quantitative
and Qualitative Disclosures About Market Risk
|
18
|
Item
7
|
Financial
Statements
|
18
|
Item
8
|
Changes
in and Disagreements on Accounting and Financial
Disclosure
|
18
|
Item
8A
|
Controls
and Procedures
|
18
|
Item
8B
|
Other
Information
|
19
|
Part
III
|
||
Item
9
|
Directors,
Executive Officers, Promoters and Control Persons, Compliance with
Section
16(a) of the Exchange Act
|
19
|
Item
10
|
Executive
Compensation
|
20
|
Item
11
|
Security
Ownership of Certain Beneficial Owners and Management and Related
Stockholder Matters
|
21
|
Item
12
|
Certain
Relationships and Related Transactions
|
22
|
Part
IV
|
||
Item
13
|
Exhibits
and Reports on Form 8-K
|
22
|
Item
14
|
Principal
Accountant Fees and Services
|
23
|
Certifications
and Signatures
|
23
|
· |
The
molecules are stable over a pH of 1.8 to
13
|
· |
Toxicity
trials have been conducted by 3 separate researchers. There is no
toxicity
until a concentration of 50 milligrams per milliliter of the AAGP™. This
is a concentration ten times the dose that we anticipate using for
medical
applications and for cell preservation.
|
· |
There
is excellent preservative effect upon cells, protecting them from
harsh
environmental stimuli. This was confirmed using Ultraviolet C radiation
and 1 molar solution of Hydrogen
Peroxide
|
· |
There
is no interference with cell growth
rate
|
· |
Cells
appear morphologically normal in the presence of
AAGP™
|
· |
Cells
function normally in the presence of
AAGP™
|
· |
There
is a reduced COX-2 induction following an inflammatory stimulus
(Interleukin 1-B). The IL1-B/COX2 pathway is a well known pathway
involved
in many pathologies.
|
· |
There
is strong evidence to show that AAGP™ is involved in cellular repair at
the molecular level
|
· |
AAGP™
has been shown to enhance cell viability during
cryopreservation
|
· |
Cells
live significantly longer in the presence of AAGP™ over a temperature
range of minus 3 degrees C to plus 37 degrees
C
|
· |
AAGP
enables the preservation of Platelets at minus 3 degrees
C
|
· |
The
AAGP™ has no thermal hysteresis activity. This is expected given its small
size.
|
1. |
Skin
Care
|
a. |
Anti-aging
|
b. |
Reparative
|
c. |
Protective
|
d. |
Solar
Block
|
2. |
Cell
culture protection
|
a. |
Short
term preservation
|
b. |
Cryopreservation
|
3. |
Organ
Preservation for Transplantation
|
a. |
Cells
- Islet cell transplantation
|
b. |
Solid
organ
|
4. |
Tissue
preservation
|
a. |
Cardioplegic
solution additive
|
b. |
Tissue
damage reduction following CVA and
MI
|
c. |
Tissue
protection following trauma and ischemia secondary to
edema
|
5. |
Blood
and blood product preservation
|
a. |
Platelet
storage
|
· |
Scientific
and technological capability;
|
· |
Proprietary
know-how;
|
· |
The
ability to develop and market products and
processes;
|
· |
The
ability to obtain FDA or other required regulatory
approvals;
|
· |
The
ability to manufacture products that meet applicable FDA requirements,
(i.e. FDA’s Quality System Regulations) see Governmental Regulation
section;
|
· |
Access
to adequate capital;
|
· |
The
ability to attract and retain qualified personnel;
and
|
· |
The
availability of patent protection.
|
2005
|
Low
|
High
|
As
of March 31, 2005
|
$.45
|
$.55
|
As
of June 30, 2005
|
.87
|
.94
|
As
of September 30, 2005
|
.52
|
.58
|
As
of December 31, 2005
|
.60
|
.63
|
2006
|
Low
|
High
|
As
of March 31, 2006
|
$.65
|
$.68
|
As
of June 30, 2006
|
.62
|
.65
|
As
of September 30, 2006
|
.51
|
.57
|
As
of December 31, 2006
|
.40
|
.46
|
· |
the
corporation would not be able to pay its debts as they become due
in the
usual course of business; or
|
· |
except
as otherwise specifically allowed by the corporation’s articles of
incorporation, the corporation’s total assets would be less than the sum
of its total liabilities plus the amount that would be needed, if
the
corporation were to be dissolved at the time of distribution, to
satisfy
the preferential rights upon dissolution of stockholders whose
preferential rights are superior to those receiving the
distribution.
|
Period
|
Number
of Newly Issued Common Shares
|
First
Quarter
|
166,359
|
Second
Quarter
|
2,722,613
|
Third
Quarter
|
1,669,984
|
Fourth
Quarter
|
107,000
|
Total
|
4,665,956
|
No.
of shares
|
Exercise
Price
|
Date
Exercised
|
Date
Expired
|
|||||
563929
Alberta Ltd.
|
100,000
|
0.50
|
Not
Exercised(1)
|
8/1/07
|
||||
Centrum
Bank AG
Fbo
Asset Protection Fund
|
100,000
|
0.50
|
Not
Exercised(1)
|
8/1/07
|
||||
Dr.
S. Jane Goundrey
|
100,000
|
0.50
|
Not
Exercised(1)
|
8/1/07
|
||||
Jem
Resources
|
50,000
|
0.50
|
Not
Exercised(1)
|
8/1/07
|
||||
Malita
Investments
|
100,000
|
0.50
|
Not
Exercised(1)
|
8/1/07
|
||||
Simon
Shah
|
50,000
|
0.60
|
Not
Exercised(1)
|
12/1/06
|
||||
Simon
Shah
|
50,000
|
0.58
|
Not
Exercised(1)
|
3/1/07
|
||||
Simon
Shah
|
50,000
|
0.67
|
Not
Exercised(1)
|
6/1/06
|
||||
Simon
Shah
|
50,000
|
0.62
|
Not
Exercised(1)
|
9/1/07
|
||||
Chardan
Capital Markets, LLC
|
50,000
|
0.60
|
Not
Exercised(1)
|
12/1/06
|
||||
Chardan
Capital Markets, LLC
|
50,000
|
0.58
|
Not
Exercised(1)
|
3/1/07
|
||||
Chardan
Capital Markets, LLC
|
50,000
|
0.67
|
Not
Exercised(1)
|
6/1/06
|
||||
Chardan
Capital Markets, LLC
|
50,000
|
0.62
|
Not
Exercised(1)
|
9/1/07
|
||||
Ravi
Chiruvola
|
100,000
|
0.50
|
Not
Exercised(1)
|
3/1/07
|
||||
Ravi
Chiruvola
|
100,000
|
0.67
|
Not
Exercised(1)
|
6/1/07
|
||||
Ravi
Chiruvola
|
100,000
|
0.62
|
Not
Exercised(1)
|
9/1/07
|
||||
Total
|
1,150,000
|
Name
|
Age
|
Office
|
Since
|
Dr.
John Todd
|
61
|
Chairman
of the Board, President, CEO and CFO
|
Inception
|
Mr.
C. Fred Whittaker
|
63
|
Director
|
2005
|
Annual
Compensation
|
Long-Term
Compensation
|
|||||||||||||
Common
Shares
|
||||||||||||||
Underlying
|
All
|
|||||||||||||
Restricted
|
Options
|
Other
|
||||||||||||
Other
Annual
|
Stock
|
Granted
|
Compen
|
|||||||||||
Name
and Position
|
Year
|
Salary
|
Bonus
|
Compensation
|
Awards
($)
|
(#
Shares)
|
-sation
|
|||||||
Dr.
John Todd
|
2006
|
$0
|
-0-
|
-0-
|
-0-
|
------
|
-0-
|
|||||||
President,
Chief
|
2005
|
0
|
-0-
|
-0-
|
-0-
|
------
|
-0-
|
|||||||
Executive
Officer
|
||||||||||||||
and
Director
|
||||||||||||||
Mr.
C. Fred Whittaker
|
2006
|
$0
|
-0-
|
-0-
|
-0-
|
------
|
-0-
|
|||||||
Director
|
2005
|
0
|
-0-
|
-0-
|
-0-
|
------
|
-0-
|
|||||||
And
Director
|
||||||||||||||
Name
and Address
|
Shares
Beneficially Owned
|
Percent
of Class
|
Dr.
John Todd (1)
|
3,130,000(4)
|
7
%
|
Mr.
C. Fred Whittaker (2)
|
120,000
|
Less
than 1%
|
Centrum
Bank AG (3)
|
4,868,780
|
10.9%
|
TOTAL
|
8,118,780
|
18.2%
|
Exhibit
#
|
Description
|
|
3.1(i)
|
Certificate
of Incorporation filed as an exhibit to the Company's registration
statement on Form 10-SB/A filed on July 24, 2001 and incorporated
herein
by reference.
|
|
3.1(ii)
|
By-Laws
filed as an exhibit to the Company's registration statement on Form
10-SB/A filed on July 24, 2001 and incorporated herein by
reference.
|
|
10.1
|
February
1, 2006 Consulting Agreement between Jansa Overseas, Inc. and
Protokinetix, Inc.
|
|
10.2
|
February
1, 2006 Consulting Agreement between Amirem, Inc. and Protokinetix,
Inc.
|
|
14.1
|
ProtoKinetix,
Inc. Code of Ethics filed as an exhibit to the Company's Form 10-KSB
filed
on April 13, 2006 and incorporated herein by reference.
|
|
23.1
|
Consent
of Experts
|
|
31.1
|
Rule
13a-12(a)/15d-14(a) Certification
|
|
32.1
|
Section
1350 Certification attached.
|
|
|
PROTOKINETIX,
INC.
|
||
Date: April
17, 2007
|
|
By:
|
/s/
Dr. John Todd
|
|
Dr.
John Todd
|
||||
|
|
President,
CEO and CFO
|
||
|
|
|||
|
|
Signatures
|
Title
|
Date
|
/s/Dr.
John Todd
Dr.
John Todd
|
Chief
Executive Officer, President, Chief Financial Officer and Chairman
Of The
Board
|
April
17, 2007
|
PROTOKINETIX,
INCORPORATED
(A
Development Stage Company)
FINANCIAL
REPORT
DECEMBER
31, 2006
|
ASSETS
|
||||||
Current
Assets
|
|
|
||||
|
Cash
|
|
|
$
166,115
|
||
|
Accounts
receivable
|
|
6,391
|
|||
|
Prepaid
expenses
|
|
440,000
|
|||
|
|
|
|
Total
current assets
|
|
612,506
|
Computer
Equipment, net of accumulated depreciation of $1,944
|
|
1,444
|
||||
|
|
|
|
|
|
$
613,950
|
|
|
|
|
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
|
|
Current
Liabilities
|
|
|
||||
|
Due
to outside management consultants
|
|
$
306,892
|
|||
|
Accounts
payable
|
|
107,809
|
|||
|
|
|
|
Total
current liabilities
|
|
414,701
|
Stockholders'
Equity
|
|
|
||||
|
Common
stock, $.0000053 par value; 100,000,000 common
|
|
||||
|
|
shares
authorized; 44,267,153 shares issued and outstanding
|
|
240
|
||
|
Common
stock issuable; 400,000 shares
|
|
5
|
|||
|
Additional
paid-in capital
|
|
17,055,767
|
|||
|
Deficit
accumulated during the development stage
|
|
(16,856,763)
|
|||
|
|
|
|
|
|
199,249
|
|
|
|
|
|
|
$
613,950
|
Cumulative
|
|||||||||
During
the
|
|||||||||
Development
|
|||||||||
2006
|
2005
|
Stage
|
|||||||
Revenues
|
$
-
|
|
$
2,000
|
|
$
2,000
|
||||
Expenses
|
|
|
|
|
|
||||
|
Licenses
|
|
|
|
|
3,379,756
|
|||
|
Professional
fees
|
386,095
|
|
333,186
|
|
2,812,788
|
|||
|
Consulting
fees
|
1,196,124
|
|
3,915,676
|
|
9,233,803
|
|||
|
Research
and development
|
180,709
|
|
410,650
|
|
800,891
|
|||
|
General
and administrative
|
192,836
|
|
155,835
|
|
539,897
|
|||
|
Interest
|
11,869
|
|
13,193
|
|
48,162
|
|||
|
|
|
|
|
1,967,633
|
|
4,828,540
|
|
(16,813,297)
|
|
|
|
|
Loss
from continuing operations
|
(1,967,633)
|
|
(4,826,540)
|
|
(16,813,297)
|
Discontinued
Operations
|
|
|
|
|
|
||||
|
Loss
from operations of the discontinued
|
|
|
|
|
|
|||
|
segment
|
|
|
|
|
(43,466)
|
|||
|
|
|
|
Net
loss
|
$
(1,967,633)
|
|
$(4,826,540)
|
|
$(16,856,763)
|
Net
Loss per Common Share (basic and
|
|
|
|
|
|
||||
|
fully
diluted)
|
$
(0.05)
|
|
$
(0.13)
|
|
|
|||
Weighted
average number of common
|
|
|
|
|
|
||||
|
shares
outstanding
|
43,233,617
|
|
38,598,215
|
|
|
|||
Deficit
|
||||||||||||||||||||
Accumulated
|
||||||||||||||||||||
Common
Stock
|
Additional
|
Stock
|
During
the
|
|||||||||||||||||
Common
Stock
|
Issuable
|
Paid-in
|
Subscriptions
|
Development
|
||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Receivable
|
Stage
|
Total
|
|||||||||||||
Issuance
of common stock, December 1999
|
9,375,000
|
|
$
50
|
|
-
|
|
$
-
|
|
$
4,950
|
|
$
-
|
|
$
-
|
|
$
5,000
|
|||||
Net
loss for the year
|
|
|
|
|
|
|
|
|
|
|
|
|
(35)
|
|
(35)
|
|||||
Balance,
December 31, 2000
|
9,375,000
|
|
50
|
|
-
|
|
-
|
|
4,950
|
|
|
|
(35)
|
|
4,965
|
|||||
Issuance
of common stock, April 2001
|
5,718,750
|
|
30
|
|
|
|
|
|
15,220
|
|
|
|
|
|
15,250
|
|||||
Net
loss for the year
|
|
|
|
|
|
|
|
|
|
|
|
|
(16,902)
|
|
(16,902)
|
|||||
Balance,
December 31, 2001
|
15,093,750
|
|
80
|
|
-
|
|
-
|
|
20,170
|
|
|
|
(16,937)
|
|
3,313
|
|||||
Net
loss for the year
|
|
|
|
|
|
|
|
|
|
|
|
|
(14,878)
|
|
(14,878)
|
|||||
Balance,
December 31, 2002
|
15,093,750
|
|
80
|
|
-
|
|
-
|
|
20,170
|
|
|
|
(31,815)
|
|
(11,565)
|
|||||
Issuance
of common stock for services:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
July
2003
|
2,125,000
|
|
11
|
|
|
|
|
|
424,989
|
|
|
|
|
|
425,000
|
||||
|
August
2003
|
300,000
|
|
2
|
|
|
|
|
|
14,998
|
|
|
|
|
|
15,000
|
||||
|
September
2003
|
1,000,000
|
|
5
|
|
|
|
|
|
49,995
|
|
|
|
|
|
50,000
|
||||
|
October
2003
|
1,550,000
|
|
8
|
|
|
|
|
|
619,992
|
|
|
|
|
|
620,000
|
||||
Issuance
of common stock for licensing rights
|
14,000,000
|
|
74
|
|
|
|
|
|
2,099,926
|
|
|
|
|
|
2,100,000
|
|||||
Common
stock issuable for licensing rights
|
|
|
|
|
2,000,000
|
|
11
|
|
299,989
|
|
|
|
|
|
300,000
|
|||||
Shares
cancelled on September 30, 2003
|
(9,325,000)
|
|
(49)
|
|
|
|
|
|
49
|
|
|
|
|
|
-
|
|||||
Net
loss for the year
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,662,745)
|
|
(3,662,745)
|
|||||
Balance,
December 31, 2003
|
24,743,750
|
|
131
|
|
2,000,000
|
|
11
|
|
3,530,108
|
|
-
|
|
(3,694,560)
|
|
(164,310)
|
|||||
Issuance
of common stock for services:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
March
2004
|
1,652,300
|
|
9
|
|
|
|
|
|
991,371
|
|
|
|
|
|
991,380
|
||||
|
May
2004
|
500,000
|
|
3
|
|
|
|
|
|
514,997
|
|
|
|
|
|
515,000
|
||||
|
July
2004
|
159,756
|
|
1
|
|
|
|
|
|
119,694
|
|
|
|
|
|
119,695
|
||||
|
August
2004
|
100,000
|
|
1
|
|
|
|
|
|
70,999
|
|
|
|
|
|
71,000
|
||||
|
October
2004
|
732,400
|
|
4
|
|
|
|
|
|
479,996
|
|
|
|
|
|
480,000
|
||||
|
November
2004
|
650,000
|
|
4
|
|
|
|
|
|
454,996
|
|
|
|
|
|
455,000
|
||||
|
December
2004
|
255,000
|
|
1
|
|
|
|
|
|
164,425
|
|
|
|
|
|
164,426
|
||||
Common
stock issuable for AFGP license
|
|
|
|
|
1,000,000
|
|
5
|
|
709,995
|
|
|
|
|
|
710,000
|
|||||
Common
stock issuable for Recaf license
|
|
|
|
|
400,000
|
|
2
|
|
223,998
|
|
|
|
|
|
224,000
|
|||||
Warrants
granted (for 3,450,000 shares) for services,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
October
2004
|
|
|
|
|
|
|
|
|
1,716,253
|
|
|
|
|
|
1,716,253
|
||||
Options
granted (for 400,000 shares) for services,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
October
2004
|
|
|
|
|
|
|
|
|
212,734
|
|
|
|
|
|
212,734
|
|||||
Stock
subscriptions receivable
|
|
|
|
|
1,800,000
|
|
10
|
|
329,990
|
|
(330,000)
|
|
|
|
-
|
|||||
Warrants
exercised:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|||||
|
August
2004
|
|
|
|
|
50,000
|
|
|
|
15,000
|
|
|
|
|
|
15,000
|
||||
|
October
2004
|
|
|
|
|
600,000
|
|
3
|
|
134,997
|
|
|
|
|
|
135,000
|
||||
|
December
2004
|
|
|
|
|
1,000,000
|
|
5
|
|
224,995
|
|
|
|
|
|
225,000
|
||||
Options
exercised, December 2004
|
|
|
|
|
100,000
|
|
1
|
|
29,999
|
|
|
|
|
|
30,000
|
|||||
Net
loss for the year
|
|
|
|
|
|
|
|
|
|
|
-
|
|
(6,368,030)
|
|
(6,368,030)
|
|||||
Balance,
December 31, 2004
|
28,793,206
|
|
$
154
|
|
6,950,000
|
|
$
37
|
|
$
9,924,547
|
|
$
(330,000)
|
|
$(10,062,590)
|
|
$
(467,852)
|
Deficit
|
||||||||||||||||||||
Accumulated
|
||||||||||||||||||||
Common
Stock
|
Additional
|
Stock
|
During
the
|
|||||||||||||||||
Common
Stock
|
Issuable
|
Paid-in
|
Subscriptions
|
Development
|
||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Receivable
|
Stage
|
Total
|
|||||||||||||
Balance,
December 31, 2004
|
28,793,206
|
|
$
154
|
|
6,950,000
|
|
$
37
|
|
$
9,924,547
|
|
$
(330,000)
|
|
$
(10,062,590)
|
|
$
(467,852)
|
|||||
Issuance
of common stock for stock subscriptions received
|
|
|
|
|
|
|
|
|
|
240,000
|
|
|
|
240,000
|
||||||
Issuance
of common stock for common stock issuable
|
2,000,000
|
|
11
|
|
(2,000,000)
|
|
(11)
|
|
|
|
|
|
|
|
-
|
|||||
Issuance
of common stock for common stock issuable
|
2,050,000
|
|
10
|
|
(2,050,000)
|
|
(10)
|
|
|
|
|
|
|
|
-
|
|||||
Options
exercised,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|||||
|
February
2005
|
|
|
|
|
35,000
|
|
1
|
|
10,499
|
|
|
|
|
|
10,500
|
||||
|
May
2005
|
200,000
|
|
1
|
|
|
|
|
|
59,999
|
|
|
|
|
|
60,000
|
||||
Issuance
of common stock for note payable conversion
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
February
2005
|
285,832
|
|
1
|
|
|
|
|
|
85,749
|
|
|
|
|
|
85,750
|
||||
|
May
2005
|
353,090
|
|
2
|
|
|
|
|
|
105,925
|
|
|
|
|
|
105,927
|
||||
Issuance
of common stock for common stock issuable
|
2,535,000
|
|
13
|
|
(2,535,000)
|
|
(13)
|
|
|
|
90,000
|
|
|
|
90,000
|
|||||
Issuance
of common stock for services and common stock issuable
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
April
2005
|
30,000
|
|
1
|
|
|
|
|
|
14,999
|
|
|
|
|
|
15,000
|
||||
|
May
2005
|
3,075,000
|
|
15
|
|
|
|
|
|
3,320,985
|
|
|
|
|
|
3,321,000
|
||||
|
June
2005
|
50,000
|
|
1
|
|
|
|
|
|
50,499
|
|
|
|
|
|
50,500
|
||||
|
August
2005
|
111,111
|
|
1
|
|
(92,593)
|
|
(1)
|
|
15,000
|
|
|
|
|
|
15,000
|
||||
|
October
2005
|
36,233
|
|
1
|
|
(36,233)
|
|
(1)
|
|
|
|
|
|
|
|
-
|
||||
|
November
2005
|
311,725
|
|
2
|
|
(245,000)
|
|
(1)
|
|
36,249
|
|
|
|
|
|
36,250
|
||||
|
December
2005
|
1,220,000
|
|
8
|
|
|
|
|
|
756,392
|
|
|
|
|
|
756,400
|
||||
Common
stock canceled; August 2005
|
(250,000)
|
|
(1)
|
|
|
|
|
|
(257,499)
|
|
|
|
|
|
(257,500)
|
|||||
Common
stock issuable for services
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
June
2005
|
|
|
|
|
200,000
|
|
1
|
|
149,999
|
|
|
|
|
|
150,000
|
||||
|
August
2005
|
|
|
|
|
36,233
|
|
1
|
|
21,739
|
|
|
|
|
|
21,740
|
||||
|
September
2005
|
|
|
|
|
125,000
|
|
1
|
|
74,999
|
|
|
|
|
|
75,000
|
||||
|
September
2005 (Proteocell)
|
|
|
|
|
100,000
|
|
1
|
|
57,999
|
|
|
|
|
|
58,000
|
||||
|
December
2005
|
|
|
|
|
120,968
|
|
1
|
|
74,999
|
|
|
|
|
|
75,000
|
||||
Net
loss for the year
|
|
|
|
|
|
|
|
|
|
|
|
|
(4,826,540)
|
|
(4,826,540)
|
|||||
Balance,
December 31, 2005
|
40,801,197
|
|
$
220
|
|
608,375
|
|
$
6
|
|
$
14,503,079
|
|
$
-
|
|
$
(14,889,130)
|
|
$
(385,825)
|
Deficit
|
||||||||||||||||||||
Accumulated
|
||||||||||||||||||||
Common
Stock
|
Additional
|
Stock
|
During
the
|
|||||||||||||||||
Common
Stock
|
Issuable
|
Paid-in
|
Subscriptions
|
Development
|
||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Receivable
|
Stage
|
Total
|
|||||||||||||
Balance,
December 31, 2005
|
40,801,197
|
|
$
220
|
|
608,375
|
|
$
6
|
|
$
14,503,079
|
|
$
-
|
|
$
(14,889,130)
|
|
$
(385,825)
|
|||||
Issuance
of common stock and warrants for $450,000 in cash (June
2006)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Common
stock
|
900,000
|
|
5
|
|
|
|
|
|
352,142
|
|
|
|
|
|
352,147
|
||||
|
Warrants
granted (for 450,000 shares)
|
|
|
|
|
|
|
|
|
97,853
|
|
|
|
|
|
97,853
|
||||
Issuance
of common stock for note payable conversion including
accumulated
interest (June 2006)
|
529,279
|
|
3
|
|
|
|
|
|
158,780
|
|
|
|
|
|
158,783
|
|||||
Issuance
of common stock and common stock issuable for services
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
February
2006
|
|
|
|
|
20,000
|
|
1
|
|
10,499
|
|
|
|
|
|
10,500
|
||||
|
March
2006
|
166,359
|
|
1
|
|
(108,375)
|
|
(1)
|
|
36,750
|
|
|
|
|
|
36,750
|
||||
|
May
2006
|
1,266,278
|
|
7
|
|
(70,000)
|
|
(1)
|
|
792,750
|
|
|
|
|
|
792,756
|
||||
|
June
2006
|
27,056
|
|
1
|
|
1,200,000
|
|
5
|
|
718,244
|
|
|
|
|
|
718,250
|
||||
|
July
2006
|
1,200,000
|
|
6
|
|
(1,200,000)
|
|
(6)
|
|
|
|
|
|
|
|
-
|
||||
|
August
2006
|
100,000
|
|
1
|
|
|
|
|
|
64,999
|
|
|
|
|
|
65,000
|
||||
|
September
2006
|
369,984
|
|
1
|
|
(50,000)
|
|
1
|
|
209,998
|
|
|
|
|
|
210,000
|
||||
|
November
2006
|
100,000
|
|
1
|
|
|
|
|
|
48,999
|
|
|
|
|
|
49,000
|
||||
|
December
2006
|
7,000
|
|
|
|
|
|
|
|
3,010
|
|
|
|
|
|
3,010
|
||||
Warrants
issued (for 700,000 shares) for services
|
|
|
|
|
|
|
|
|
58,658
|
|
|
|
|
|
58,658
|
|||||
Cancellation
of shares, April 2006
|
(1,200,000)
|
|
(6)
|
|
|
|
|
|
6
|
|
|
|
|
|
-
|
|||||
Net
loss for the year
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,967,633)
|
|
(1,967,633)
|
|||||
Balance,
December 31, 2006
|
44,267,153
|
|
$
240
|
|
400,000
|
|
$
5
|
|
$
17,055,767
|
|
$
-
|
|
$
(16,856,763)
|
|
$
199,249
|
Cumulative
|
|||||||||
During
the
|
|||||||||
Development
|
|||||||||
2006
|
2005
|
Stage
|
|||||||
Cash
Flows from Operating Activities
|
|||||||||
Net
loss for the period
|
$
(1,967,633)
|
|
$
(4,826,540)
|
|
$
(16,856,763)
|
||||
|
Adjustments
to reconcile net loss to net cash
|
|
|
|
|
|
|||
|
|
used
in operating activities
|
|
|
|
|
|
||
|
|
Depreciation
expense
|
1,017
|
|
674
|
|
1,944
|
||
|
|
Issuance
of common stock for services
|
|
|
|
|
|
||
|
|
|
and
expenses
|
1,885,266
|
|
4,316,390
|
|
13,442,157
|
|
|
|
Warrants
issued for consulting services
|
58,658
|
|
|
|
1,774,911
|
||
|
|
Stock
options issued for consulting services
|
|
|
|
|
212,734
|
||
|
|
Changes
in operating assets and liabilities
|
|
|
|
|
|
||
|
|
|
Accounts
receivable
|
148
|
|
(6,539)
|
|
(6,391)
|
|
|
|
|
Prepaid
expenses
|
(433,800)
|
|
(6,200)
|
|
(440,000)
|
|
|
|
|
Due
to outside management consultants
|
|
|
(86,958)
|
|
306,892
|
|
|
|
|
Accounts
payable
|
75,888
|
|
10,199
|
|
106,975
|
|
|
|
|
Accrued
interest payable
|
|
|
13,194
|
|
36,294
|
|
|
|
|
|
Net
cash used in operating activities
|
(380,456)
|
|
(585,780)
|
|
(1,421,247)
|
Cash
Flows from Investing Activities
|
|
|
|
|
|
||||
|
Purchase
of computer equipment
|
|
|
(1,705)
|
|
(3,388)
|
|||
|
|
|
|
Net
cash used in investing activities
|
|
|
(1,705)
|
|
(3,388)
|
Cash
Flows from Financing Activities
|
|
|
|
|
|
||||
|
Warrants
exercised
|
|
|
330,000
|
|
705,000
|
|||
|
Stock
options exercised
|
|
|
70,500
|
|
100,500
|
|||
|
Issuance
of common stock and warrants for cash
|
450,000
|
|
|
|
470,250
|
|||
|
Proceeds
from convertible note
|
|
|
|
|
315,000
|
|||
|
|
|
|
Net
cash flows provided by financing activities
|
450,000
|
|
400,500
|
|
1,590,750
|
|
|
|
|
Net
change in cash
|
69,544
|
|
(186,985)
|
|
166,115
|
Cash,
beginning of year
|
96,571
|
|
283,556
|
|
|
||||
Cash,
end of year
|
$
166,115
|
|
$
96,571
|
|
$
166,115
|
||||
Cash
paid for interest
|
$
-
|
|
$
-
|
|
$
-
|
||||
Cash
paid for income taxes
|
$
-
|
|
$
-
|
|
$
-
|
||||
Supplementary
Information - Non-cash Transactions:
|
|
|
|
|
|
||||
|
Stock
subscriptions received
|
$
-
|
|
$
330,000
|
|
$
330,000
|
|||
|
Note
payable converted to common stock
|
158,783
|
|
191,677
|
|
350,460
|
|||
2006
|
Number
of
Shares
|
Value
per
Share
|
||
February
|
20,000
|
$0.53
|
||
March
|
57,984
|
0.61
|
||
May
|
1,196,278
|
0.66
|
||
June
|
27,056
|
0.59
|
||
August
|
100,000
|
0.65
|
||
September
|
319,984
|
0.66
|
||
November
|
100,000
|
0.49
|
||
December
|
7,000
|
0.43
|
||
Total
2006
|
1,828,302
|
2005
|
Number
of
Shares
|
Value
per
Share
|
||
April
|
30,000
|
$0.50
|
||
May
|
3,075,000
|
1.08
|
||
June
|
50,000
|
1.01
|
||
August
|
18,518
|
0.81
|
||
November
|
66,725
|
0.54
|
||
December
|
1,220,000
|
0.62
|
||
Total
2005
|
4,460,243
|
Number
of
Options
|
Weighted
Average
Exercise
Price
|
|||
Outstanding
at December 31, 2004
|
300,000
|
$0.30
|
||
Granted
|
-
|
|||
Exercised
|
(235,000)
|
0.30
|
||
Forfeited
|
(65,000)
|
0.30
|
||
Outstanding
at December 31, 2005 and 2006
|
-
|
|||
Options
exercisable at December 31, 2005 and 2006
|
-
|