x
|
ANNUAL
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF
1934
For
the fiscal year ended
- December 31, 2005
|
OR
|
|
|
|
o
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF
1934
For
the transition period from
|
NEVADA
|
98-0204898
|
(State
or Other jurisdiction of Incorporation or Organization)
|
(I.R.S.
Employer Identification No.)
|
|
|
|
|
Title
of each class
|
Name
of each exchange on which registered
|
|
None
|
None
|
|
|
|
|
Title
of each class
|
Common
Stock
|
PART
I
|
|
ITEM
1.
|
DESCRIPTION
OF BUSINESS.
|
ITEM
2.
|
DESCRIPTION
OF PROPERTY.
|
ITEM
3.
|
LEGAL
PROCEEDINGS.
|
ITEM
4.
|
SUBMISSION
OF MATTERS TO A VOTE OF SECURITY HOLDERS.
|
PART
II
|
|
ITEM
5.
|
MARKET
FOR COMMON EQUITY AND RELATED STOCKHOLDERS MATTERS AND SMALL BUSINESS
ISSUER PURCHASES OF EQUITY SECURITIES.
|
ITEM
6.
|
MANAGEMENT'S
DISCUSSION AND ANALYSIS OR FINANCIAL PLAN OF OPERATION.
|
ITEM
7.
|
FINANCIAL
STATEMENTS.
|
ITEM
8.
|
CHANGES
IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL
DISCLOSURE.
|
ITEM
8A.
|
CONTROLS
AND PROCEDURES.
|
ITEM
8B.
|
OTHER
INFORMATION.
|
PART
III
|
|
ITEM
9.
|
DIRECTORS,
EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS; COMPLIANCE WITH
SECTION
16(a) OF THE EXCHANGE ACT.
|
ITEM
10.
|
EXECUTIVE
COMPENSATION.
|
ITEM
11.
|
SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED
STOCKHOLDER MATTERS.
|
ITEM
12.
|
CERTAIN
RELATIONSHIPS AND RELATED TRANSACTIONS.
|
ITEM
13.
|
EXHIBITS.
|
ITEM
14.
|
PRINCIPAL
ACCOUNTANT FEES AND SERVICES.
|
SIGNATURES
|
· |
Machine
conditions
|
· |
Manufacturing
processes
|
· |
Business
transactions
|
· |
Penetrate
automotive and appliance markets thru the Joint Venture with CAAS
in
China;
|
· |
Leverage
the cost performance of above alliance to penetrate industrial and
medical
|
markets
in North America and Europe;
|
· |
Complete
development of sensor-based systems to increase
revenues;
|
· |
Merger
and acquisition.
|
Quarter
ended
|
High
|
Low
|
||
2004
|
||||
March
31
|
$3.15
|
$0.45
|
||
June
30
|
$2.40
|
$1.20
|
||
September
30
|
$2.40
|
$1.20
|
||
December
31
|
$2.75
|
$0.51
|
||
|
||||
2005
|
||||
March
31
|
$2.40
|
$1.05
|
||
June
30
|
$2.10
|
$0.25
|
||
September
30
|
$1.25
|
$0.30
|
||
December
31
|
$0.51
|
$0.18
|
Plan
category
|
Number
of securities to be issued upon exercise of outstanding options,
warrants
and rights
|
|
Weighted-average
exercise
price of
outstanding
options,
warrants
and rights
|
|
Number
of securities remaining available or future issuance under equity
compensation plans
|
|
||||
Equity
compensation plans approved by security holders
|
|
—
|
|
$
|
—
|
|
|
—
|
|
|
Equity
compensation plans not approved by security holders
|
|
76,000
|
.50
|
124,000
|
|
|||||
|
|
|
|
|
|
|
|
|
||
Total
|
|
76,000
|
124,000
|
|
· |
Increase
the revenue of existing sensor component business.
The majority of our sensor component manufacturing is being moved
to our
joint venture in China to help reduce the cost of our products. In
the
meantime, we
will strive to increase our production capacity and will qualify
offshore
suppliers to meet the increasing demands. Substantial efforts will
be
invested in sales and marketing in order to expand our customer base
and
to secure more OEM projects.
|
· |
Develop
sensor solution business.
With the rapid advance in technology and huge investment in wireless
and
telecommunication in the last decades, we can now offer total sensor
solutions at a very affordable price. These sensor solutions are
modules
containing sensing elements, signal conditioning circuitry, software
for
calibration and interface, and capability of wireless and/or networking.
These sensor solutions will provide information continuously to decision
makers in all phases of business
operation.
|
· |
Penetrate
automotive sensor market through China and India.
By
leverage the marketing channel of our joint venture partner and X-Lab
Global, we will have access to the automotive market in China and
India
immediately. We plan use the next two years to build up our production
capacity, product offerings, and technical team there. We will import
automotive sensors produced by our joint venture to North America
and
Europe around 2008.
|
· |
Strategic
acquisition:
Being a public company gives us a supplemental tool to grow our business
through acquisition in addition to internal growth. We will actively
seek
equity or debt funding to bring in the necessary resources to execute
this
plan.
|
Years
ending December 31,
|
Amount
|
|||
2006
|
$
|
12,732
|
||
2007
|
12,732
|
|||
2008
|
12,732
|
|||
2009
|
3,903
|
|||
|
42,099
|
|||
Amount
representing interest
|
(7,900
|
)
|
||
Present
value of minimum lease payments
|
34,199
|
|||
Less:
current portion
|
(8,877
|
)
|
||
Non-current
portion
|
$
|
25,322
|
Years
ending December 31,
|
Amount
|
|||
2006
|
$
|
250,900
|
||
2007
|
151,095
|
|||
$
|
401,995
|
· |
we
incur unexpected costs in completing the development of our technology
or
encounter any unexpected technical or other
difficulties;
|
· |
we
incur delays and additional expenses as a result of technology
failure;
|
· |
we
are unable to create a substantial market for our product and services;
or
|
· |
we
incur any significant unanticipated
expenses.
|
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
|
F-1
|
|
|
||
FINANCIAL
STATEMENTS
|
||
|
||
|
Consolidated
Balance Sheet
|
F-2
|
|
|
|
|
Consolidated
Statements of Operations
|
F-3
|
|
||
|
Consolidated
Statements of Changes in Stockholders' Deficiency
|
F-4
|
|
||
|
Consolidated
Statements of Cash Flows
|
F-5
|
|
||
NOTES
TO THE FINANCIAL STATEMENTS
|
F-6
|
Name
|
Age
|
Position
|
||
Michael
Young
|
47
|
Chief
Executive Officer and Chairman
|
||
Hanlin
Chen
|
48
|
Director
|
|
|
|
Long
Term Compensation
|
|||||||||||||
|
|
Annual
Compensation
|
Awards
|
Payouts
|
||||||||||||
(a)
|
(b)
|
(c)
|
(d)
|
(e)
|
(f)
|
(g)
|
(h)
|
(i)
|
||||||||
Name
and Principal Position
|
Year
|
Salary
($)
|
Bonus
($)
|
Other
Annual Compen sation ($)
|
Restricted
Stock Award(s) ($)
|
Securities
Underlying Options /SARs (#)
|
LTIP
Payouts ($)
|
All
Other Compensation ($)
|
||||||||
Michael
Young, CEO
|
2005
|
108,500
|
N/A
|
-
|
-
|
-
|
-
|
-
|
||||||||
Michael
Young, CEO
|
2004
|
75,000
|
N/A
|
-
|
-
|
-
|
-
|
-
|
||||||||
N/A
|
2003
|
N/A
|
N/A
|
-
|
-
|
-
|
-
|
-
|
· |
A
corporation may indemnify any person who was or is a party or is
threatened to be made a party to any threatened, pending or completed
action, suit or proceeding, whether civil, criminal, administrative
or
investigative, except an action by or in the right of the corporation,
by
reason of the fact that he is or was a director, officer, employee
or
agent of the corporation, or is or was serving at the request of
the
corporation as a director, officer, employee or agent of another
corporation, partnership, joint venture, trust or other enterprise,
against expenses, including attorneys' fees, judgments, fines and
amounts
paid in settlement actually and reasonably incurred by him in connection
with the action, suit or proceeding if he acted in good faith and
in a
manner which he reasonably believed to be in or not opposed to the
best
interests of the corporation, and, with respect to any criminal action
or
proceeding, had no reasonable cause to believe his conduct was
unlawful;
|
· |
A
corporation may indemnify any person who was or is a party or is
threatened to be made a party to any threatened, pending or completed
action or suit by or in the right of the corporation to procure a
judgment
in its favor by reason of the fact that he is or was a director,
officer,
employee or agent of the corporation, or is or was serving at the
request
of the corporation as a director, officer, employee or agent of another
corporation, partnership, joint venture, trust or other enterprise
against
expenses, including amounts paid in settlement and attorneys' fees
actually and reasonably incurred by him in connection with the defense
or
settlement of the action or suit if he acted in good faith and in
a manner
which he reasonably believed to be in or not opposed to the best
interests
of the corporation. Indemnification may not be made for any claim,
issue
or matter as to which such a person has been adjudged by a court
of
competent jurisdiction, after exhaustion of all appeals therefrom,
to be
liable to the corporation or for amounts paid in settlement to the
corporation, unless and only to the extent that the court in which
the
action or suit was brought or other court of competent jurisdiction
determines upon application that in view of all the circumstances
of the
case, the person is fairly and reasonably entitled to indemnity for
such
expenses as the court deems proper;
and
|
· |
To
the extent that a director, officer, employee or agent of a corporation
has been successful on the merits or otherwise in defense of any
action,
suit or proceeding, or in defense of any claim, issue or matter therein,
the corporation shall indemnify him against expenses, including attorneys'
fees, actually and reasonably incurred by him in connection with
the
defense.
|
· |
Our
bylaws provide that we will advance all expenses incurred to any
person
who was or is a party or is threatened to be made a party to any
threatened, pending or completed action, suite or proceeding, whether
civil, criminal, administrative or investigative, by reason of the
fact
that he is or was our director or officer, or is or was serving at
our
request as a director or executive officer of another company,
partnership, joint venture, trust or other enterprise, prior to the
final
disposition of the proceeding, promptly following request. This advanced
of expenses is to be made upon receipt of an undertaking by or on
behalf
of such person to repay said amounts should it be ultimately determined
that the person was not entitled to be indemnified under our bylaws
or
otherwise.
|
· |
Our
bylaws also provide that no advance shall be made by us to any officer
in
any action, suit or proceeding, whether civil, criminal, administrative
or
investigative, if a determination is reasonably and promptly made:
(a) by
the board of directors by a majority vote of a quorum consisting
of
directors who were not parties to the proceeding; or (b) if such
quorum is
not obtainable, or, even if obtainable, a quorum of disinterested
directors so directs, by independent legal counsel in a written opinion,
that the facts known to the decision-making party at the time such
determination is made demonstrate clearly and convincingly that such
person acted in bad faith or in a manner that such person did not
believe
to be in or not opposed to our best
interests.
|
· |
Insofar
as indemnification for liabilities arising under the Securities Act
may be
permitted to directors, officers and controlling persons of our company
under Nevada law or otherwise, we have been advised the opinion of
the
Securities and Exchange Commission is that such indemnification is
against
public policy as expressed in the Securities Act and is, therefore,
unenforceable. In the event a claim for indemnification against such
liabilities (other than payment by us for expenses incurred or paid
by a
director, officer or controlling person of our company in successful
defense of any action, suit, or proceeding) is asserted by a director,
officer or controlling person in connection with the securities being
registered, we will, unless in the opinion of its counsel the matter
has
been settled by controlling precedent, submit to a court of appropriate
jurisdiction, the question of whether such indemnification by it
is
against public policy in said Act and will be governed by the final
adjudication of such issue.
|
Name
of Beneficial Owner
|
Amount
and Nature Beneficial Owner
|
Position
|
Percent
of Class (1)
|
|||
Michael
Young
|
10,620,186
|
Chief
Executive Officer and Chairman
|
14%
|
|||
|
||||||
Hanlin
Chen
|
-
|
Director
|
*
|
|||
|
|
|
|
|||
Officers
and Directors as a Group
(2
persons)
|
10,620,186
|
|
14%
|
|||
Principal
Shareholders
|
Address
|
|||||
Future
Front International Co. Ltd.
|
14,479,093
|
6
G/F, Johnston Road
Wanchai,
Hong Kong
|
19%
|
(1) |
Based
on 76,586,112 shares
outstanding at May 1, 2006.
|
Exhibit
No.
|
Document
Description
|
|
3.1
|
Articles
of Incorporation (1)
|
|
3.2
|
Bylaws
(1)
|
|
10.1
|
Share
Exchange Agreement and Plan of Reorganization (2)
|
|
10.2
|
Joint
Venture Agreement with Universal Sensors, Inc. (3)
|
|
23.1
|
Consent
of Weinberg & Company, P.A. (3)
|
|
31.1
|
Certification
of Principal Executive Officer and Principal Financial Officer pursuant
to
Rule 13a-14 and Rule 15d-14(a), promulgated under the Securities
and
Exchange Act of 1934, as amended. (3)
|
|
32.1
|
Certification
pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section
906 of
the Sarbanes-Oxley Act of 2002 (Chief Executive Officer).
(3)
|
|
SENSOR
SYSTEM SOLUTIONS, INC.
|
|
|
|
|
|
By:
|
/s/
Michael Young
|
|
|
Michael
Young
|
|
|
Chief
Executive Officer and Principal Accounting Officer
|
|
|
|
Signatures
|
Title
|
Date
|
||
|
|
|
||
/s/
Michael
Young
|
Chief
Executive Officer and Principal Accounting Officer
|
May
15, 2006
|
||
Michael
Young
|
|
|||
|
|
|
||
/s/
Hanlin Chen
|
Director
|
May
15, 2006
|
||
Hanlin
Chen
|
|
|||
|
|
|
PAGE
|
F-1
|
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
|
|
|
|
PAGE
|
F-2
|
CONSOLIDATED
BALANCE SHEET AS OF DECEMBER 31, 2005
|
|
|
|
PAGE
|
F-3
|
CONSOLIDATED
STATEMENTS OF OPERATIONS FOR THE YEARS ENDED DECEMBER 31, 2005 AND
2004
|
|
|
|
PAGE
|
F-4
|
CONSOLIDATED
STATEMENTS OF CHANGES IN STOCKHOLDERS’ DEFICIENCY FOR THE YEARS ENDED
DECEMBER 31, 2005 AND 2004
|
|
|
|
PAGE
|
F-5
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS FOR THE YEARS ENDED DECEMBER 31, 2005 AND
2004
|
|
|
|
PAGES
|
F6 -
F17
|
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS AS OF DECEMBER 31, 2005 AND
2004
|
ASSETS | ||||
CURRENT
ASSETS
|
||||
Cash
|
$
|
172,732
|
||
Accounts
receivable
|
230,440
|
|||
Inventory
|
302,171
|
|||
Prepaids
and other current assets
|
46,634
|
|||
Total
current assets
|
751,977
|
|||
Property
and equipment, net
|
233,862
|
|||
Other
assets
|
104,112
|
|||
Total
assets
|
$
|
1,089,951
|
||
LIABILITIES
AND STOCKHOLDERS' DEFICIENCY
|
||||
CURRENT
LIABILITIES
|
||||
Accounts
payable and accrued expenses
|
$
|
1,313,134
|
||
Notes
payable
|
1,060,171
|
|||
Notes
payable, related parties
|
368,565
|
|||
Current
portion of capital lease obligations
|
8,877
|
|||
Current
portion of deferred rent concession
|
6,000
|
|||
Total
current liabilities
|
2,756,747
|
|||
LONG-TERM
LIABILITIES
|
||||
Capital
lease obligations, net of current portion
|
25,322
|
|||
Deferred
rent concession, net of current portion
|
3,772
|
|||
Total
long-term liabilities
|
29,094
|
|||
Commitments
and contingencies
|
|
|||
STOCKHOLDERS'
DEFICIENCY
|
||||
Preferred
stock, $.001 par value, 20,000,000 shares authorized, none
outstanding
|
-
|
|||
Common
stock, $.001 par value, 180,000,000 shares authorized, 61,705,019
shares
issued and outstanding
|
61,705
|
|||
Common
stock to be issued (14,479,093 shares)
|
550,000
|
|||
Additional
paid-in capital
|
15,456,834
|
|||
Deferred
compensation
|
(26,598
|
)
|
||
Accumulated
deficit
|
(17,737,831
|
)
|
||
Total
stockholders' deficiency
|
(1,695,890
|
)
|
||
Total
liabilities and stockholders' deficiency
|
$
|
1,089,951
|
2005
|
|
2004
|
|||||
Sales,
net
|
$
|
1,324,872
|
$
|
661,340
|
|||
Cost
of goods sold
|
878,216
|
579,790
|
|||||
Gross
profit
|
446,656
|
81,550
|
|||||
Operating
expenses
|
1,869,896
|
1,292,072
|
|||||
Amortization
of discount on notes payable
|
531,033
|
651,868
|
|||||
Stock-based
compensation costs
|
775,000
|
1,800,000
|
|||||
Total
operating expenses
|
3,175,929
|
3,743,940
|
|||||
Net
loss
|
$
|
(2,729,273
|
)
|
$
|
(3,662,390
|
)
|
|
Loss
per common share, basic and diluted
|
$
|
(.05
|
)
|
$
|
(0.46
|
)
|
|
Weighted
average shares outstanding, basic and diluted
|
59,809,253
|
7,920,079
|
|
Sensor Common
stock |
|
ACSI Common
stock |
Common
stock to be issued
|
Treasury |
Additional
paid-in
|
Deferred
|
Accumulated | ||||||||||||||||||||||||||
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
stock
|
capital
|
compensation |
deficit
|
Total
|
|||||||||||||||||||||||
Balance
January 1, 2004
|
2,584,895
|
$
|
3,639,513
|
$
|
(10,000
|
)
|
$
|
585,936
|
$
|
(220,770
|
)
|
$
|
(4,146,168
|
)
|
$
|
(151,489
|
)
|
|||||||||||||||||
Common
stock of Sensor outstanding when Advanced Custom Sensors, Inc was
merged into Sensor, Inc.
|
1,391,962
|
$
|
1,392
|
(1,392
|
)
|
0
|
||||||||||||||||||||||||||||
Exchange
of Advanced Custom Sensors, Inc. common
stock for Sensor, Inc. common stock
|
2,584,906
|
2,585
|
(2,584,895
|
)
|
(3,639,513
|
)
|
10,000
|
3,626,928
|
0
|
|||||||||||||||||||||||||
Stock
options issued to employees
|
19,800
|
(19,800
|
)
|
0
|
||||||||||||||||||||||||||||||
Intrinsic
value of common stock warrants issued with notes
payable
|
636,518
|
636,518
|
||||||||||||||||||||||||||||||||
Amortization
of deferred compensation
|
54,170
|
54,170
|
||||||||||||||||||||||||||||||||
Stock
to be issued for settlement of note payable
|
200,000
|
$
|
300,000
|
300,000
|
||||||||||||||||||||||||||||||
Compensatory
stock to be issued
|
1,500,000
|
1,800,000
|
1,800,000
|
|||||||||||||||||||||||||||||||
Stock
dividend to be issued
|
6,000,000
|
7,200,000
|
(7,200,000
|
)
|
0
|
|||||||||||||||||||||||||||||
Net
loss
|
(3,662,390
|
)
|
(3,662,390)
|
|||||||||||||||||||||||||||||||
Balance
December 31, 2004
|
3,976,868
|
3,977
|
-
|
-
|
7,700,000
|
9,300,000
|
-
|
4,867,790
|
(186,400
|
)
|
(15,008,558)
|
(1,023,191)
|
||||||||||||||||||||||
Forfeiture
of stock options
|
(122,100
|
)
|
122,100
|
0
|
||||||||||||||||||||||||||||||
Compensatory
stock issued
|
1,500,000
|
1,500
|
(1,500,000
|
)
|
(1,800,000
|
)
|
1,798,500
|
0
|
||||||||||||||||||||||||||
Stock
dividend issued
|
6,000,000
|
6,000
|
(6,000,000
|
)
|
(7,200,000
|
)
|
7,194,000
|
0
|
||||||||||||||||||||||||||
Warrants
exercised by shareholders from merger
|
47,802,373
|
47,802
|
(47,802
|
)
|
0
|
|||||||||||||||||||||||||||||
Amortization
of deferred compensation
|
37,702
|
37,702
|
||||||||||||||||||||||||||||||||
Stock
to be issued for settlement of note payable
|
14,479,093
|
550,000
|
550,000
|
|||||||||||||||||||||||||||||||
Stock
issued for settlement of notes payable and exercise of
warrants
|
925,778
|
926
|
(200,000
|
)
|
(300,000
|
)
|
327,586
|
28,512
|
||||||||||||||||||||||||||
Warrants
issued with notes payable
|
665,360
|
665,360
|
||||||||||||||||||||||||||||||||
Warrants
issued as compensation
|
10,000
|
10,000
|
||||||||||||||||||||||||||||||||
Stock
issued as compensation for a Standby Equity Distribution
Agreement
|
1,500,000
|
1,500
|
763,500
|
765,000
|
||||||||||||||||||||||||||||||
Net
loss
|
(2,729,273
|
)
|
(2,729,273)
|
|||||||||||||||||||||||||||||||
Balance
December 31, 2005
|
61,705,019
|
$
|
61,705
|
-
|
$
|
-
|
14,479,093
|
$
|
550,000
|
$
|
-
|
$
|
15,456,834
|
$
|
(26,598
|
)
|
$
|
(17,737,831)
|
$
|
(1,695,890)
|
2005
|
|
2004
|
|||||
Cash
flows from operating activities:
|
|||||||
Net
loss
|
$
|
(2,729,273
|
)
|
$
|
(3,662,390
|
)
|
|
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
|||||||
Stock-based
compensation costs
|
775,000
|
1,800,000
|
|||||
Costs
related to settlement of note payable
|
--
|
140,000
|
|||||
Depreciation
and amortization
|
93,355
|
109,954
|
|||||
Amortization
of discount on notes payable
|
531,033
|
651,868
|
|||||
Amortization
of deferred compensation
|
37,702
|
54,170
|
|||||
Changes
in operating assets and liabilities:
|
|||||||
Accounts
receivable
|
(129,910
|
)
|
(32,992
|
)
|
|||
Inventory
|
(81,726
|
)
|
(20,913
|
)
|
|||
Prepaids
and other current assets
|
(22,082
|
)
|
(20,445
|
)
|
|||
Accounts
payable and accrued expenses
|
653,091
|
370,685
|
|||||
Other
assets
|
(50,000
|
)
|
-
|
||||
Deferred
rent (amortization) concession
|
(5,999
|
)
|
15,770
|
||||
Net
cash used in operating activities
|
(928,809
|
)
|
(594,293
|
)
|
|||
Cash
flows from investing activities:
|
|||||||
Purchase
of property and equipment
|
(6,500
|
)
|
(3,957
|
)
|
|||
Cash
flows from financing activities:
|
|||||||
Proceeds
from notes payable
|
1,648,745
|
590,000
|
|||||
Principal
payments on notes payable
|
(600,000
|
)
|
-
|
||||
Proceeds
from notes payable, related parties
|
50,000
|
20,000
|
|||||
Principal
payments on capital leases
|
(7,819
|
)
|
(5,347
|
)
|
|||
Net
cash provided by financing activities
|
1,090,926
|
604,653
|
|||||
Net
increase in cash and cash equivalents
|
155,617
|
6,403
|
|||||
Cash
and cash equivalents, beginning of the year
|
17,115
|
10,712
|
|||||
Cash
and cash equivalents, end of the year
|
$
|
172,732
|
$
|
17,115
|
|||
Supplemental
disclosure of cash flow information
|
|||||||
Cash
paid for:
|
|||||||
Interest
|
$
|
50,637
|
$
|
14,458
|
|||
Taxes
|
$
|
800
|
$
|
800
|
|||
Non-cash
investing and financing activities:
|
|||||||
Acquisition
of equipment through capital lease obligations
|
$
|
-
|
$
|
47,365
|
|||
(Cancellation)
issuance of stock options
|
(122,100
|
)
|
19,800
|
||||
Accrued
interest added to notes payable principal
|
60,774
|
12,500
|
|||||
Discount
related to warrants and convertible notes
|
665,360
|
636,518
|
|||||
Common
stock issued and to be issued in settlement of note
payable
|
578,512
|
160,000
|
|||||
Stock
dividend
|
-
|
7,200,000
|
Year
ended December 31,
|
|
||||||
|
|
2005
|
|
2004
|
|||
Net
loss
|
$
|
(2,729,273
|
)
|
$
|
(3,662,390
|
)
|
|
Add:
Stock based compensation costs included in net loss
|
37,702
|
54,170
|
|||||
Stock-based
compensation costs
|
(52,160
|
)
|
(58,880
|
)
|
|||
Pro
forma net loss
|
$
|
(2,743,731
|
)
|
$
|
(3,667,100
|
)
|
|
Basic
and diluted earnings per share:
|
|||||||
As
reported
|
$
|
(0.05
|
)
|
$
|
(0.46
|
)
|
|
Pro
forma under SFAS No. 123
|
$
|
(0.05
|
)
|
$
|
(0.46
|
)
|
Raw
materials
|
$
|
204,748
|
||
Finished
goods
|
97,423
|
|||
$
|
302,171
|
NOTE
3 PROPERTY AND EQUIPMENT
|
Property
and equipment consists of the following as of December 31,
2005:
|
||||
Machinery
and equipment
|
$
|
593,312
|
||
Office
equipment
|
2,636
|
|||
Furniture
and fixtures
|
17,398
|
|||
Equipment
under capital leases
|
47,365
|
|||
Leasehold
improvements
|
143,637
|
|||
804,348
|
||||
Less,
accumulated depreciation and amortization
|
(570,486
|
)
|
||
$
|
233,862
|
Two
lines of credit, unsecured, interest payable monthly at 10.25%
and 11.5%
per annum,
|
$
|
92,983
|
||
due
on demand.
|
||||
Note
payable, unsecured, interest payable monthly at Prime + 3% per
annum
|
40,000
|
|||
(prime
rate at December 31, 2005 was 7.25%), due on demand.
|
||||
Note
payable, unsecured, interest payable monthly at 10% per annum,
payable as
a
|
90,000
|
|||
percentage
of any future private or public stock offerings.
|
||||
Four
notes payable, secured by all assets of the Company, interest at
8% per
annum,
|
346,907
|
|||
payable
at various maturities through May 30, 2006. One note for $200,000
was
due
|
||||
February
21, 2006 and was converted into a note due August 21, 2006. Two
notes
for
|
||||
$64,800
and $32,400 were due on April 18, 2006 and April 20, 2006,
respectively.
|
||||
The
Company is currently negotiating an extension of these notes. The
fourth
note,
|
||||
for
$49,707, is due May 30, 2006. At maturity, the notes are convertible
at
the holder’s
|
||||
option
at a conversion price equal to 70% of the weighted average price
of the
common
|
||||
stock
for the 30 trading days immediately preceding the conversion date.
In
addition,
|
||||
each
note has warrants attached that, once the note is converted into
stock,
allow the
|
||||
holder
to purchase stock at 85% of the weighted average price of the common
stock
for
|
||||
the
30 trading days immediately preceding the conversion date. Two
of these
notes were
|
||||
originally
scheduled to mature in the fourth quarter of 2005. The notes and
the
accrued
|
||||
interest
were rolled over into the new notes. The intrinsic value of the
beneficial
conversion
|
||||
feature
of the notes and warrants, valued at $223,012, has been recorded
as loan
discount
|
||||
costs
and is being amortized over the life of the respective notes as
additional
interest cost.
|
||||
Note
payable, secured by all assets of the Company, interest at 10%
per annum,
payable on
|
800,000
|
|||
December
23, 2006. The note is convertible, with some limitations, at the
holder’s
option at
|
||||
a
conversion price equal to the lesser of $0.35 or 90% of the lowest
volume
weighted average
|
||||
price
of the common stock for the 15 trading days immediately preceding
the
conversion date.
|
||||
In
addition, the note has detachable warrants that allow the holder
to buy
600,000 shares of
|
||||
common
stock at $0.2878 per share and another 600,000 shares at $0.35
per share.
|
||||
Less,
remaining debt discount
|
(309,719
|
)
|
||
$
|
1,060,171
|
Note
payable to the sister of the Company's Chief Executive Officer,
secured by
all assets
|
$
|
190,665
|
||
of
the Company, interest at 14.25% per annum, due December 31, 2004.
The note
payable
|
||||
was
originally issued by ACSI, which merged with the company in 2004.
In
connection with
|
||||
the
note payable, ACSI issued warrants expiring September 17, 2008,
to
purchase 190,665
|
||||
shares
of ACSI's common stock at $.50 per share (the ACSI warrant is convertible
into
|
||||
5,372,940
shares of the Company's stock). The intrinsic value of the warrants
($190,665)
|
||||
was
recorded as loan discount costs and was amortized over the life
of the
original note as
|
||||
additional
interest cost. The Company is currently negotiating an extension
of this
note.
|
||||
Note
payable to the sister of the Company's Chief Executive Officer,
secured by
all assets
|
110,000
|
|||
of
the Company, interest at 10.0% per annum, due March 15, 2005. The
note
payable was
|
||||
originally
issued by ACSI in 2003, at which time ACSI issued a warrant expiring
|
||||
September
17, 2008, to purchase 100,000 shares of stock at $.50 per share
(the ACSI
warrant
|
||||
is
convertible into 2,817,215 shares of the Company's common stock.
The
intrinsic value of
|
||||
the
original warrant ($100,000) was recorded as loan discount costs
and was
amortized
|
||||
over
the life of the original note as additional interest cost. The
original
note was due
|
||||
September
16, 2004. On September 16, 2004, a new note was issued to replace
the
original note.
|
||||
At
maturity, the new note is convertible at the holder's option at
a
conversion price equal to 80%
|
||||
of
the weighted average price of the common stock for the 30 trading
days
immediately
|
||||
preceding
the conversion date. In addition, the note has warrants attached
that,
once the note is
|
||||
converted
into stock, allow the holder to purchase stock at 85% of the weighted
average price
|
||||
of
the common stock for the 30 trading days immediately preceding
the
conversion date. The
|
||||
intrinsic
value of the beneficial conversion feature of the note and warrants,
valued at $48,125,
|
||||
has
been recorded as loan discount costs and is being amortized over
the life
of the note as
|
||||
additional
interest cost. The Company is currently negotiating an extension
of this
note.
|
||||
Note
payable to an employee of the Company, secured by all assets of
the
Company, interest at
|
21,600
|
|||
8.0%
per annum, due May 30, 2006. At maturity, the note is convertible
at the
holder's option
|
||||
at
a conversion price equal to 70% of the weighted average price of
the
common stock for the
|
||||
30
trading days immediately preceding the conversion date. In addition,
the
note has warrants
|
||||
attached
that, once the note is converted into stock, allow the holder to
purchase
stock at 85% of
|
||||
the
weighted average price of the common stock for the 30 trading days
immediately preceding
|
||||
the
conversion date. The intrinsic value of the beneficial conversion
feature
of the note and
|
||||
warrants,
valued at $13,886, has been recorded as loan discount costs and
is being
amortized
|
||||
over
the life of the note as additional interest cost. This note was
due
November 12, 2005,
|
||||
and
the principal and accrued interest were converted into a new note
due May
30, 2006.
|
||||
Note
payable to shareholder, secured by all assets of the Company, interest
at
8.0% per annum,
|
50,000
|
|||
due
February 3, 2006. The principal and accrued interest ($4,000) were
converted into a new
|
||||
note
due April 3, 2006. That note was converted at maturity into 342,000
shares
of the
|
||||
Company’s
common stock at a conversion price equal to 70% of the weighted
average
price
|
||||
of
the common stock for the 30 trading days immediately preceding
the
conversion date. In
|
||||
addition,
the note has warrants attached that, once the note is converted
into
stock, allow the
|
||||
holder
to purchase stock at 85% of the weighted average price of the common
stock
for the 30
|
||||
trading
days immediately preceding the conversion date. The intrinsic value
of the
beneficial
|
||||
conversion
feature of the note and warrants, valued at $32,143, has been recorded
as
loan
|
||||
discount
costs and is being amortized over the life of the note as additional
interest cost.
|
||||
Less,
remaining debt discount
|
(3,700
|
)
|
||
$
|
368,565
|
Years
ending December 31,
|
Amount
|
|||
2006
|
$
|
12,732
|
||
2007
|
12,732
|
|||
2008
|
12,732
|
|||
2009
|
3,903
|
|||
|
42,099
|
|||
Amount
representing interest
|
(7,900
|
)
|
||
Present
value of minimum lease payments
|
34,199
|
|||
Less:
current portion
|
(8,877
|
)
|
||
Non-current
portion
|
$
|
25,322
|
2005
|
2004
|
||||||
Deferred
income tax asset:
|
|||||||
Net
operating loss carryforward
|
$
|
2,090,000
|
$
|
1,716,000
|
|||
Valuation
allowance
|
(2,090,000
|
)
|
(1,716,000
|
)
|
|||
Net
deferred income tax asset
|
$
|
-
|
$
|
-
|
2005
|
|
2004
|
|||||
Tax
expense at the U.S. statutory income tax rate
|
(34.0)
|
%
|
(34.0)
|
%
|
|||
Increase
in the valuation allowance
|
34.0
|
34.0
|
|||||
Effective
income tax rate
|
-
|
%
|
-
|
%
|
Shares
|
|
Average
Exercise Price
|
|||||
Balance
at January 1, 2005
|
96,500
|
$
|
.50
|
||||
Granted
|
-
|
||||||
Exercised
|
-
|
||||||
Cancelled
|
(20,500
|
)
|
.50
|
||||
Balance
at December 31, 2005
|
76,000
|
$
|
.50
|
Options
outstanding
|
Options
exercisable
|
|||||||||
Exercise
price
|
Number
outstanding
|
|
Weighted
average remaining contractual life (years)
|
|
Weighted
average exercise price
|
|
Number
exercisable
|
|
Weighted
average exercise price
|
|
$0.50
|
|
76,000
|
|
0.5
|
|
$0.50
|
|
76,000
|
|
$0.50
|
Shares
|
|
Average
Exercise Price
|
|||||
Balance
at January 1, 2005
|
48,618,039
|
$
|
.0080
|
||||
Granted
|
1,286,866
|
.3168
|
|||||
Exercised
|
(48,327,373
|
)
|
.0055
|
||||
Converted
to the Company’s shares
|
|||||||
from
ACSI shares
|
7,899,489
|
.0177
|
|||||
Balance
at December 31, 2005
|
9,477,021
|
$
|
.0584
|
Warrants
outstanding
|
|
Warrants
exercisable
|
||||||||
Exercise
price
|
|
Number
outstanding
|
|
Weighted
average remaining contractual life (years)
|
|
Weighted
average exercise price
|
|
Number
exercisable
|
|
Weighted
average exercise price
|
$0.0177
|
8,190,155
|
2.7
|
$0.0177
|
8,190,155
|
$0.0177
|
|||||
$0.2878
|
686,866
|
4.9
|
$0.2878
|
686,866
|
$0.2878
|
|||||
$0.35
|
600,000
|
4.8
|
$0.35
|
600,000
|
$0.35
|
Years
ending December 31,
|
|
Amount
|
||
2006
|
$
|
250,900
|
||
2007
|
151,095
|
|||
$
|
401,995
|