COMPETITIVE COMPANIES, INC.
|
|
|
(Exact name of registrant as specified in its charter)
|
|
Nevada
|
|
333-76630
|
|
65-1146821
|
(State or other jurisdiction of
incorporation or organization)
|
|
(Commission File Number)
|
|
(I.R.S. Employer
Identification Number)
|
Large accelerated filer
|
o
|
Accelerated filer
|
o
|
Non-accelerated filer
|
o
|
Smaller reporting company
|
þ
|
·
|
Our current deficiency in working capital;
|
·
|
Increased competitive pressures from existing competitors and new entrants;
|
·
|
Inability to market our services to new customers;
|
·
|
Inability to locate additional revenue sources and integrate new revenue sources into our organization;
|
·
|
Adverse state or federal legislation or regulation that increases the costs of compliance, or adverse findings by a regulator with respect to existing operations;
|
·
|
Changes in U.S. GAAP or in the legal, regulatory and legislative environments in the markets in which we operate;
|
·
|
Consumer acceptance of price plans and bundled offering of our services;
|
·
|
Loss of customers or sales weakness;
|
·
|
Technological innovations causing our technology to become obsolete;
|
·
|
Inability to efficiently manage our operations;
|
·
|
Inability to achieve future sales levels or other operating results;
|
·
|
Inability of management to effectively implement our strategies and business plan;
|
·
|
Inability to protect or commercialize our proprietary technology;
|
·
|
Key management or other unanticipated personnel changes;
|
·
|
Shareholders may incur substantial dilution in their ownership of us as the result of the issuance of additional securities by us or through the conversion of outstanding convertible notes and the exercise of outstanding warrants;
|
·
|
The unavailability of funds for capital or operating expenditures; and
|
·
|
The other risks and uncertainties detailed in this report or inherent in our business.
|
|
Page
|
|
PART I | ||
Item 1
|
Business
|
1 |
Item 1A
|
Risk Factors
|
6 |
Item 1B
|
Unresolved Staff Comments
|
9 |
Item 2
|
Properties
|
10 |
Item 3
|
Legal Proceedings
|
10 |
Item 4
|
Mine Safety Disclosures
|
10 |
PART II
|
||
Item 5
|
Market for Registrant’s Common Equity and Related Stockholder Matters, and Issuer Purchases of Equity Securities
|
11 |
Item 6
|
Selected Financial Data
|
12 |
Item 7
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
13 |
Item 8
|
Financial Statements and Supplementary Data
|
19 |
Item 9
|
Changes in and Disagreements With Accountants on Accounting and Financial Disclosure
|
21 |
Item 9A
|
Control and Procedures
|
21 |
Item 9B
|
Other Information
|
22 |
PART III
|
||
Item 10
|
Directors, Executive Officers, and Corporate Governance
|
22 |
Item 11
|
Executive Compensation
|
26 |
Item 12
|
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
|
29 |
Item 13
|
Certain Relationships and Related Transactions, and Director Independence
|
29 |
Item 14
|
Principal Accounting Fees and Services
|
29 |
PART IV
|
||
Item 15
|
Exhibits, Financial Statement Schedules
|
31 |
SIGNATURES
|
32 |
·
|
The acquired assets or business may not achieve expected results;
|
·
|
We may incur substantial, unanticipated costs, delays or other operational or financial problems when integrating the acquired assets;
|
·
|
We may not be able to retain key personnel of an acquired business;
|
·
|
Our management’s attention may be diverted; or
|
·
|
Our management may not be able to manage the acquired assets or combined entity effectively or to make acquisitions and grow our business internally at the same time.
|
·
|
Deliver to the customer, and obtain a written receipt for, a disclosure document;
|
·
|
Disclose certain price information about the stock;
|
·
|
Disclose the amount of compensation received by the broker-dealer or any associated person of the broker-dealer;
|
·
|
Send monthly statements to customers with market and price information about the penny stock; and
|
·
|
In some circumstances, approve the purchaser’s account under certain standards and deliver written statements to the customer with information specified in the rules.
|
December 31, 2011
|
December 31, 2010
|
|||
|
High
|
Low
|
High
|
Low
|
1st Quarter
|
$0.014
|
$0.008
|
$0.110
|
$0.030
|
2nd Quarter
|
$0.014
|
$0.004
|
$0.120
|
$0.060
|
3rd Quarter
|
$0.021
|
$0.002
|
$0.105
|
$0.030
|
4th Quarter
|
$0.017
|
$0.007
|
$0.030
|
$0.010
|
·
|
our financial condition;
|
·
|
earnings;
|
·
|
need for funds;
|
·
|
capital requirements;
|
·
|
prior claims of preferred stock to the extent issued and outstanding; and
|
·
|
other factors, including any applicable laws.
|
Plan Category
|
Number of shares to be issued upon exercise of outstanding stock options
|
Weighted-average exercise price of outstanding stock options
|
Number of shares remaining available for future issuance under equity compensation plans
|
|||
|
|
|
|
|||
Equity compensation plans approved by stockholders
|
-0-
|
-0-
|
-0-
|
|||
|
|
|
|
|||
Equity compensation plans not approved by stockholders
|
8,672,000
|
$0.09
|
1,328,000
|
|||
|
||||||
Total
|
8,672,000
|
$0.09
|
1,328,000
|
Number of
Shares |
Dollar Amount/Value
of Consideration |
Services or Other
Consideration
|
Date of Sale
|
Exemption from
Registration |
||||||
3,125,000 | $ | 10,000 |
Debt Conversions
|
October 17, 2011
|
Section 4(2)
|
|||||
500,000 | $ | 8,750 |
Services
|
November 2, 2011
|
Section 4(2)
|
|||||
690,019 | $ | 5,110 |
Debt Conversions
|
November 11, 2011
|
Section 4(2)
|
|||||
381,881 | $ | 2,558 |
Debt Conversions
|
November 11, 2011
|
Section 4(2)
|
|||||
601,869 | $ | 5,104 |
Debt Conversions
|
November 11, 2011
|
Section 4(2)
|
|||||
432,689 | $ | 3,032 |
Debt Conversions
|
November 11, 2011
|
Section 4(2)
|
|||||
2,438,131 | $ | 10,072 |
Debt Conversions
|
November 11, 2011
|
Section 4(2)
|
|||||
568,844 | $ | 2,519 |
Debt Conversions
|
November 11, 2011
|
Section 4(2)
|
|||||
424,729 | $ | 3,004 |
Debt Conversions
|
November 11, 2011
|
Section 4(2)
|
|||||
869,924 | $ | 5,034 |
Debt Conversions
|
November 11, 2011
|
Section 4(2)
|
|||||
200,000 | $ | 2,000 |
Debt Conversions
|
November 11, 2011
|
Section 4(2)
|
|||||
4,518,519 | $ | 12,200 |
Debt Conversions
|
November 28, 2011
|
Section 4(2)
|
|||||
3,703,704 | $ | 10,000 |
Debt Conversions
|
November 30, 2011
|
Section 4(2)
|
|||||
5,925,926 | $ | 16,000 |
Debt Conversions
|
December 2, 2011
|
Section 4(2)
|
|||||
5,357,143 | $ | 15,000 |
Debt Conversions
|
December 12, 2011
|
Section 4(2)
|
|||||
7,925,926 | $ | 21,400 |
Debt Conversions
|
December 21, 2011
|
Section 4(2)
|
The Year Ended
December 31, |
Increase/
(Decrease) |
|||||||||||||||
2011
|
2010
|
$ | % | |||||||||||||
Revenues
|
$ | 118,941 | $ | 190,408 | $ | (71,467 | ) | (38%) | ||||||||
Cost of Sales
|
55,164 | 201,488 | $ | (146,324 | ) | (73%) | ||||||||||
Gross Profit (Loss)
|
$ | 63,777 | $ | (11,080 | ) | $ | 74,857 | (676%) | ||||||||
Percentage of Revenue
|
54% | (6%) |
For the Year Ended
|
Increase / Decrease
2011 Compared to 2010 |
|||||||||||||||
2011
|
2010
|
$ | % | |||||||||||||
Expenses:
|
||||||||||||||||
General and administrative
|
$ | 315,187 | $ | 1,220,862 | $ | (905,675 | ) | (74%) | ||||||||
Salaries and wages
|
248,200 | 62,960 | 185,240 | 294% | ||||||||||||
Depreciation and amortization
|
3,170 | 13,387 | (10,217 | ) | (76%) | |||||||||||
Bad debts expense (recoveries)
|
16,341 | (3,338 | ) | 19,679 | 590% | |||||||||||
Impairment of intangible assets
|
22,880 | - | 22,880 | 100% | ||||||||||||
Total operating expenses
|
605,778 | 1,300,696 | (688,093 | ) | (53%) | |||||||||||
Net operating (loss)
|
(542,001 | ) | (1,311,776 | ) | 762,950 | (58%) | ||||||||||
Other income (expense):
|
||||||||||||||||
Interest income
|
238 | - | 238 | 100% | ||||||||||||
Interest expense
|
(212,537 | ) | (128,116 | ) | (84,421 | ) | 66% | |||||||||
Change in fair market value of derivative liabilities
|
(270,514 | ) | (77,075 | ) | (193,439 | ) | 251% | |||||||||
Total other income (expense)
|
(482,813 | ) | (205,191 | ) | 277,622 | 135% | ||||||||||
Gain on discontinued operations, net
|
- | 644,798 | 644,798 | 100% | ||||||||||||
Net (loss)
|
$ | (1,024,814 | ) | $ | (865,344 | ) | $ | (159,470 | ) | 18% |
Increase / (Decrease)
|
||||||||||||||||
December 31, 2011
|
December 31, 2010
|
$
|
%
|
|||||||||||||
Current Assets
|
$ | 164,724 | $ | 25,738 | $ | 138,986 | 540% | |||||||||
Current Liabilities
|
$ | 1,422,992 | $ | 822,134 | $ | 600,858 | 73% | |||||||||
Working (Deficit)
|
$ | (1,258,268 | ) | $ | (796,396 | ) | $ | (461,872 | ) | 58% |
Furniture and fixtures
|
5 years
|
Telecommunication equipment and computers
|
5 – 10 years
|
Leasehold improvements
|
7 years
|
Intangible assets
|
9 years
|
Report of Independent Registered Public Accounting Firm | F-1 |
Consolidated Balance Sheets as of December 31, 2011 and 2010 | F-2 |
Consolidated Statements of Operations for the years ended December 31, 2011 and 2010 | F-3 |
Consolidated Statement of Stockholders’ (Deficit) for the years ended December 31, 2011 and 2010 | F-4 |
Consolidated Statements of Cash Flows for the years ended December 31, 2011 and 2010 | F-5 |
Notes to Consolidated Financial Statements | F-6 |
December 31,
|
December 31,
|
|||||||
2011
|
2010
|
|||||||
|
(Restated)
|
|||||||
Assets | ||||||||
Current assets:
|
||||||||
Cash
|
$ | 142,474 | $ | 20,124 | ||||
Accounts receivable, net of allowance of $2,800 and $4,500
|
1,542 | 2,814 | ||||||
Prepaid expenses
|
20,708 | 2,800 | ||||||
Total current assets
|
164,724 | 25,738 | ||||||
Property and equipment, net
|
5,651 | 8,403 | ||||||
Other assets:
|
||||||||
Deposits
|
3,003 | 3,003 | ||||||
Total assets
|
$ | 173,378 | $ | 37,144 | ||||
Liabilities and Stockholders' (Deficit)
|
||||||||
Current liabilities:
|
||||||||
Accounts payable
|
$ | 343,430 | $ | 346,542 | ||||
Accrued expenses
|
166,406 | 78,011 | ||||||
Customer deposits
|
39,913 | 39,913 | ||||||
Deferred revenues
|
4,482 | 9,552 | ||||||
Notes payable
|
67,006 | 67,006 | ||||||
Convertible debentures, net of discounts of $174,264 and $86,084
|
409,236 | 100,916 | ||||||
Derivative liabilities
|
392,519 | 180,194 | ||||||
Total current liabilities
|
1,422,992 | 822,134 | ||||||
Total liabilities
|
1,422,992 | 822,134 | ||||||
Stockholders' (deficit):
|
||||||||
Preferred stock, $0.001 par value 100,000,000 shares authorized:
|
||||||||
Class A convertible, no shares issued and outstanding with no liquidation value
|
- | - | ||||||
Class B convertible, 1,495,436 shares issued and outstanding with no liquidation value
|
1,495 | 1,495 | ||||||
Class C convertible, 1,000,000 shares issued and outstanding with no liquidation value
|
1,000 | 1,000 | ||||||
Common stock, $0.001 par value, 500,000,000 shares authorized, 207,837,771 and 130,263,732 shares issued and outstanding at December 31, 2011 and 2010, respectively
|
207,838 | 130,264 | ||||||
Additional paid-in capital
|
4,682,337 | 4,216,717 | ||||||
Subscriptions payable, 3,910,000 and 200,000 shares at December 31, 2011 and 2010, respectively
|
34,620 | 2,000 | ||||||
Accumulated (deficit)
|
(6,161,280 | ) | (5,136,466 | ) | ||||
Treasury stock, at cost, 2,020,00 and -0- shares at December 31, 2011 and 2010, respectively
|
(15,624 | ) | - | |||||
Total stockholders' (deficit)
|
(1,249,614 | ) | (784,990 | ) | ||||
Total liabilities and stockholders' (deficit)
|
$ | 173,378 | $ | 37,144 |
For the Years
|
||||||||
Ended December 31,
|
||||||||
2011
|
2010
|
|||||||
(Restated)
|
||||||||
Revenue
|
$ | 118,941 | $ | 190,408 | ||||
Cost of sales
|
55,164 | 201,488 | ||||||
Gross profit (loss)
|
63,777 | (11,080 | ) | |||||
Expenses:
|
||||||||
General and administrative
|
315,187 | 1,220,862 | ||||||
Salaries and wages
|
248,200 | 62,960 | ||||||
Depreciation and amortization
|
3,170 | 13,387 | ||||||
Bad debts expense (recoveries)
|
16,341 | (3,338 | ) | |||||
Impairment of intangible assets
|
22,880 | - | ||||||
Total operating expenses
|
605,778 | 1,293,871 | ||||||
Net operating loss
|
(542,001 | ) | (1,304,951 | ) | ||||
Other income (expense):
|
||||||||
Interest income
|
238 | - | ||||||
Interest expense
|
(212,537 | ) | (128,116 | ) | ||||
Change in fair market value of derivative liabilities
|
(270,514 | ) | (77,075 | ) | ||||
Total other income (expense)
|
(482,813 | ) | (205,191 | ) | ||||
Net loss before discontinued operations
|
(1,024,814 | ) | (1,510,142 | ) | ||||
Discontinued operations:
|
||||||||
Gain from discontinued operations of DiscoverNet component, net
|
- | 654,718 | ||||||
Loss from operations of discontinued Voice Vision, Inc. component, net
|
- | (9,920 | ) | |||||
Gain on discontinued operations
|
- | 644,798 | ||||||
Net loss
|
$ | (1,024,814 | ) | $ | (865,344 | ) | ||
Weighted average number of common shares outstanding - basic and fully diluted
|
154,279,533 | 113,691,468 | ||||||
Net loss per share - basic and fully diluted
|
$ | (0.01 | ) | $ | (0.01 | ) |
Class A
|
Class B
|
Class C
|
Total
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock
|
Preferred Stock
|
Preferred Stock
|
Preferred Stock
|
Treasury Stock
|
Additional
|
Subscriptions
|
Accumulated
|
Stockholders'
|
||||||||||||||||||||||||||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Paid-in
|
Payable
|
(Deficit)
|
(Deficit)
|
|||||||||||||||||||||||||||||||||||||||||||
Balance, December 31, 2009
|
98,745,813 | $ | 98,746 | - | $ | - | 1,495,436 | $ | 1,495 | 1,000,000 | $ | 1,000 | - | $ | - | $ | 2,710,583 | $ | 390,921 | $ | (4,271,122 | ) | $ | (1,068,377 | ) | |||||||||||||||||||||||||||||||
Shares issued for cash
|
11,605,543 | 11,606 | - | - | - | - | - | - | - | - | 375,718 | (24,874 | ) | - | 362,450 | |||||||||||||||||||||||||||||||||||||||||
Shares issued for acquisitions
|
7,320,935 | 7,321 | - | - | - | - | - | - | - | - | 358,726 | (366,047 | ) | - | - | |||||||||||||||||||||||||||||||||||||||||
Shares issued for conversion of debts
|
5,734,226 | 5,734 | - | - | - | - | - | - | - | - | 54,266 | - | - | 60,000 | ||||||||||||||||||||||||||||||||||||||||||
Shares issued for services
|
6,857,215 | 6,857 | - | - | - | - | - | - | - | - | 638,501 | 2,000 | - | 647,358 | ||||||||||||||||||||||||||||||||||||||||||
Adjustment to derivative liability due to debt conversions
|
- | - | - | - | - | - | - | - | - | - | 64,178 | - | - | 64,178 | ||||||||||||||||||||||||||||||||||||||||||
Options issued as consideration for recission of acquisitions
|
- | - | - | - | - | - | - | - | - | - | 14,745 | - | - | 14,745 | ||||||||||||||||||||||||||||||||||||||||||
Net loss for the year ended December 31, 2010
|
- | - | - | - | - | - | - | - | - | - | - | - | (865,344 | ) | (865,344 | ) | ||||||||||||||||||||||||||||||||||||||||
Balance, December 31, 2010 (Restated)
|
130,263,732 | $ | 130,264 | - | $ | - | 1,495,436 | $ | 1,495 | 1,000,000 | $ | 1,000 | - | $ | - | $ | 4,216,717 | $ | 2,000 | $ | (5,136,466 | ) | $ | (784,990 | ) | |||||||||||||||||||||||||||||||
Shares issued for conversion of debts
|
75,924,039 | 75,924 | - | - | - | - | - | - | - | - | 124,109 | - | - | 200,033 | ||||||||||||||||||||||||||||||||||||||||||
Shares issued for services
|
1,650,000 | 1,650 | - | - | - | - | - | - | - | - | 15,301 | 18,040 | - | 34,991 | ||||||||||||||||||||||||||||||||||||||||||
Adjustment to derivative liability due to debt conversions
|
- | - | - | - | - | - | - | - | - | - | 326,130 | - | - | 326,130 | ||||||||||||||||||||||||||||||||||||||||||
Purchase of treasury stock
|
- | - | - | - | - | - | - | - | 2,020,000 | (15,624 | ) | 80 | 14,580 | - | (964 | ) | ||||||||||||||||||||||||||||||||||||||||
Net loss for the year ended December 31, 2011
|
- | - | - | - | - | - | - | - | - | - | - | - | (1,024,814 | ) | (1,024,814 | ) | ||||||||||||||||||||||||||||||||||||||||
Balance, December 31, 2011
|
207,837,771 | $ | 207,838 | - | $ | - | 1,495,436 | $ | 1,495 | 1,000,000 | $ | 1,000 | 2,020,000 | $ | (15,624 | ) | $ | 4,682,337 | $ | 34,620 | $ | (6,161,280 | ) | $ | (1,249,614 | ) |
For the Years
|
||||||||
Ended December 31,
|
||||||||
2011
|
2010
|
|||||||
(Restated)
|
||||||||
Cash flows from operating activities
|
||||||||
Net (loss)
|
$ | (1,024,814 | ) | $ | (865,344 | ) | ||
Adjustments to reconcile net (loss) to net cash used in operating activities:
|
||||||||
Provision for bad debt expense (recoveries)
|
16,341 | (3,338 | ) | |||||
Depreciation and amortization
|
3,170 | 13,387 | ||||||
Impairment of intangible assets
|
22,880 | - | ||||||
Debt forgiveness
|
- | (150,412 | ) | |||||
Change in fair market value of derivative liabilities
|
270,514 | 77,075 | ||||||
Amortization of convertible note payable discounts
|
175,368 | 81,213 | ||||||
Common stock issued for services
|
34,991 | 647,358 | ||||||
Common stock options issued for services
|
- | 14,745 | ||||||
Decrease (increase) in assets:
|
||||||||
Accounts receivable
|
(15,069 | ) | 14,135 | |||||
Prepaid expenses
|
(17,913 | ) | 50 | |||||
Deposits
|
- | (1,637 | ) | |||||
Increase (decrease) in liabilities:
|
||||||||
Accounts payable
|
(3,112 | ) | (313,916 | ) | ||||
Accounts payable, related party
|
- | (3,000 | ) | |||||
Accrued expenses
|
95,428 | 22,109 | ||||||
Deferred revenues
|
(5,070 | ) | (29,000 | ) | ||||
Net cash used in operating activities
|
(447,286 | ) | (496,575 | ) | ||||
Cash flows from investing activities
|
||||||||
Purchase of equipment
|
- | (4,611 | ) | |||||
Payments on acquisition of intangible assets
|
(18,900 | ) | - | |||||
Net cash used in investing activities
|
(18,900 | ) | (4,611 | ) | ||||
Cash flows from financing activities
|
||||||||
Proceeds from short term and convertible debts
|
589,500 | 157,000 | ||||||
Principal payments on short term debt
|
- | (3,473 | ) | |||||
Proceeds from sale of common stock
|
- | 362,450 | ||||||
Principal payments on prepetition debt
|
- | (4,800 | ) | |||||
Purchase of treasury stock
|
(964 | ) | - | |||||
Net cash provided by financing activities
|
588,536 | 511,177 | ||||||
Net increase (decrease) in cash
|
122,350 | 9,991 | ||||||
Cash - beginning
|
20,124 | 10,133 | ||||||
Cash - ending
|
$ | 142,474 | $ | 20,124 | ||||
Supplemental disclosures:
|
||||||||
Interest paid
|
$ | 2,000 | $ | 3,248 | ||||
Income taxes paid
|
$ | - | $ | - | ||||
Non-cash investing and financing activities:
|
||||||||
Value of shares issued for conversion of debt
|
$ | 200,033 | $ | 60,000 | ||||
Value of shares issued for subscriptions payable
|
$ | - | $ | 390,922 | ||||
Cancellation of common stock
|
$ | - | $ | (100 | ) | |||
Shares issued for rescission of Voice Vision agreement
|
$ | 2,000 | $ | - | ||||
Warrants issued for purchase of intangible assets
|
$ | 4,398 | $ | - | ||||
Value of derivative adjustment doe to debt conversions
|
$ | 326,130 | $ | - | ||||
Debt discounts
|
$ | 263,543 | $ | - | ||||
Treasury stock purchased with common stock payable
|
$ | 14,580 | $ | - |
State of
|
Abbreviated
|
|||||||
Name of Entity(1)
|
Form of Entity
|
Incorporation
|
Relationship(2)
|
Reference
|
||||
Competitive Companies, Inc.
|
Corporation
|
Nevada
|
Parent
|
CCI
|
||||
Competitive Communications, Inc.(4)
|
Corporation
|
California
|
Subsidiary
|
COMM
|
||||
CCI Residential, Inc.(4)
|
Corporation
|
California
|
Subsidiary
|
CCIR
|
||||
Innovation Capital Management, Inc.
|
Corporation
|
Delaware
|
Subsidiary
|
ICMI
|
||||
Innovation Capital Management, LLC
|
Limited Liability Corporation
|
Delaware
|
Subsidiary
|
ICML
|
||||
DiscoverNet Inc.(3)
|
Corporation
|
Wisconsin
|
Subsidiary
|
DNETI
|
||||
DiscoverNet of Wisconsin, LLC(3)
|
Limited Liability Corporation
|
Wisconsin
|
Subsidiary
|
DNETL
|
||||
Wisconsin Wireless, LLC
|
Limited Liability Corporation
|
Wisconsin
|
Subsidiary
|
WW
|
||||
Wytec International, Inc.
|
Corporation
|
Texas
|
Subsidiary
|
WYTECI
|
Furniture and fixtures
|
5 years
|
Telecommunication equipment and computers
|
5 – 10 years
|
Leasehold improvements
|
7 years
|
Intangible assets
|
9 years
|
DiscoverNet of Wisconsin, LLC
|
DiscoverNet, Inc.
|
Total
|
||||||||||
Gain (loss) on reorganization under
|
||||||||||||
Chapter7 bankruptcy, net
|
$ | (9,837 | ) | $ | 658,712 | $ | 649,221 | |||||
Assets and liabilities
|
||||||||||||
liquidated in bankruptcy:
|
||||||||||||
Cash
|
$ | - | $ | (75 | ) | $ | (75 | ) | ||||
Property and equipment, net
|
(9,837 | ) | (2,646 | ) | (12,483 | ) | ||||||
Deposits
|
- | (50 | ) | (50 | ) | |||||||
Accounts payable
|
- | 495,340 | 495,340 | |||||||||
Deferred revenues
|
346 | - | 346 | |||||||||
Notes payable
|
- | 166,143 | 166,143 | |||||||||
Net (assets) and liabilities
|
||||||||||||
Liquidated in bankruptcy
|
$ | (9,491 | ) | $ | 658,712 | $ | 649,221 | |||||
Forgiveness of debt under Chapter 11
|
- | 8,097 | 8,097 | |||||||||
Professional fees
|
- | (2,600 | ) | (2,600 | ) | |||||||
Loss from discontinued operations of DiscoverNet component, net
|
$ | (9,491 | ) | $ | 664,209 | $ | 654,718 |
Voice Vision, Inc.
|
||||
Assets and liabilities deconsolidated
|
||||
in rescission:
|
||||
Cash
|
$ | (25 | ) | |
Accounts payable
|
78,032 | |||
Accrued expenses
|
1,836 | |||
Common stock
|
1,211,362 | |||
Additional paid in capital
|
18,532 | |||
Retained earnings
|
(1,302,912 | ) | ||
Net (assets) and liabilities
|
||||
Deconsolidated in rescission
|
$ | 6,825 | ||
Common stock granted in consideration of rescission, 200,000 shares
|
(2,000 | ) | ||
Common stock options granted in consideration of rescission, 2,000,000 shares at $0.07 per share
|
(14,745 | ) | ||
Loss from operation of discontinued Voice Vision, Inc. component, net
|
$ | (9,920 | ) |
Increase of previously unreported derivative liabilities:
|
||||
- Understated value of derivative liability
|
$ | 180,194 | ||
- Understated debt discount on value of derivative liability
|
$ | (86,084 | ) | |
Decrease of previously reported debt discount on beneficial conversion feature in error:
|
||||
- Overstated debt discount recognized on beneficial conversion feature
|
$ | 59,306 |
Previously
|
Net
|
|||||||||||
Reported
|
Change
|
Restated
|
||||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||||||
Current liabilities
|
||||||||||||
Accounts payable
|
$ | 346,542 | $ | - | $ | 346,542 | ||||||
Accrued expenses
|
78,011 | - | 78,011 | |||||||||
Customer deposits
|
39,913 | - | 39,913 | |||||||||
Deferred revenues
|
9,552 | - | 9,552 | |||||||||
Notes payable
|
67,006 | - | 67,006 | |||||||||
Convertible debentures
|
187,000 | - | 187,000 | |||||||||
Discounts on convertible debentures
|
(59,306 | ) | (26,778 | ) | (86,084 | ) | ||||||
Derivative liabilities
|
- | 180,194 | 180,194 | |||||||||
Total current liabilities
|
668,718 | 153,416 | 822,134 | |||||||||
Stockholders’ equity (deficit)
|
||||||||||||
Preferred stock, classes A, B & C
|
2,495 | - | 2,495 | |||||||||
Common stock
|
130,264 | - | 130,264 | |||||||||
Additional paid-in capital
|
4,293,746 | (77,029 | ) | 4,216,717 | ||||||||
Subscriptions payable
|
2,000 | - | 2,000 | |||||||||
Accumulated (deficit)
|
(5,060,079 | ) | (76,387 | ) | (5,136,466 | ) | ||||||
Total stockholders’ equity (deficit)
|
(631,574 | ) | (153,416 | ) | (784,990 | ) | ||||||
Total liabilities and stockholders’ equity (deficit)
|
$ | 37,144 | $ | - | $ | 37,144 |
Previously
|
Net
|
|||||||||||
Reported
|
Change
|
Restated
|
||||||||||
Revenue
|
$ | 190,408 | - | $ | 190,408 | |||||||
Cost of sales
|
201,488 | - | 201,488 | |||||||||
Gross profit (loss)
|
(11,080 | ) | (11,080 | ) | ||||||||
Expenses:
|
||||||||||||
General and administrative
|
1,237,607 | (16,745 | ) | 1,220,862 | ||||||||
Salaries and wages
|
62,960 | - | 62,960 | |||||||||
Depreciation and amortization
|
13,387 | - | 13,387 | |||||||||
Bad debts expense (recoveries)
|
(3,338 | ) | - | (3,338 | ) | |||||||
Total operating expenses
|
1,310,616 | (16,745 | ) | 1,293,871 | ||||||||
Net operating loss
|
$ | (1,321,696 | ) | $ | (16,745 | ) | $ | (1,304,951 | ) | |||
Other income (expense):
|
||||||||||||
Interest expense
|
(128,804 | ) | 688 | (128,116 | ) | |||||||
Change in fair market value of derivative liabilities
|
- | 77,075 | (77,075 | ) | ||||||||
Total other income (expense)
|
(121,979 | ) | 77,763 | (205,191 | ) | |||||||
Net loss before discontinued operations
|
(1,443,675 | ) | 66,467 | (1,510,142 | ) | |||||||
Gain on discontinued operations, net
|
654,718 | (9,920 | ) | 644,798 | ||||||||
Net loss
|
(788,957 | ) | 76,387 | (865,344 | ) | |||||||
Net loss per share – basic and fully diluted
|
$ | (0.01 | ) | $ | (0.00 | ) | $ | (0.01 | ) |
January 12, 2010
|
||||
Consideration:
|
||||
Equity instruments (10,000,000 shares issued of CCI 1)
|
$ | 300,000 | ||
Fair value of total consideration exchanged
|
$ | 300,000 | ||
Recognized amounts of identifiable assets
|
||||
acquired and liabilities assumed:
|
||||
Cash
|
$ | - | ||
Accounts payable and accrued expenses
|
(73,018 | ) | ||
Consideration paid in excess of fair value 2
|
373,018 | |||
Total identifiable net assets
|
$ | 300,000 |
1 The fair value of the 10,000,000 shares of common stock issued as consideration paid for 100% of VVI was determined on the basis of the closing market price of CCI’s common shares on the grant date of January 12, 2010.
|
||||
2 The consideration paid in excess of the fair value of assets acquired and liabilities assumed has been recorded as goodwill and expensed due to impairment.
|
Fair Value Measurements at December 31, 2011
|
||||||||||||
Level 1
|
Level 2
|
Level 3
|
||||||||||
Liabilities
|
||||||||||||
Derivative liabilities
|
$ | - | $ | - | $ | 392,519 | ||||||
$ | - | $ | - | $ | 392,519 |
Fair Value Measurements at December 31, 2010
|
||||||||||||
Level 1
|
Level 2
|
Level 3
|
||||||||||
Liabilities
|
||||||||||||
Derivative liabilities
|
$ | - | $ | - | $ | 180,194 | ||||||
$ | - | $ | - | $ | 180,194 |
Fair Value Measurements at December 31, 2011
|
||||||||||||
Level 1
|
Level 2
|
Level 3
|
||||||||||
Assets
|
||||||||||||
Notes receivable
|
$ | - | $ | - | $ | - | ||||||
Intangible assets, patents
|
- | - | - | |||||||||
$ | - | $ | - | $ | - |
Fair Value Measurements at December 31, 2010
|
||||||||||||
Level 1
|
Level 2
|
Level 3
|
||||||||||
Assets
|
||||||||||||
Notes receivable
|
$ | - | $ | - | $ | - | ||||||
Intangible assets, patents
|
- | - | - | |||||||||
$ | - | $ | - | $ | - |
December 31,
|
December 31,
|
|||||||
2011
|
2010
|
|||||||
September 21, 2011, convertible note receivable due on demand, carrying interest at 10%, convertible into shares of Mediag3, Inc.’s common stock (MDGC.PK) at $0.001 per share.
|
$ | 10,000 | $ | - | ||||
September 29, 2011, convertible note receivable due on demand, carrying interest at 10%, convertible into shares of Mediag3, Inc.’s common stock (MDGC.PK) at $0.001 per share.(1)
|
12,315 | - | ||||||
October 19, 2011, convertible note receivable due on demand, carrying interest at 10%, convertible into shares of Mediag3, Inc.’s common stock (MDGC.PK) at $0.001 per share.(2)
|
2,000 | - | ||||||
October 26, 2011, convertible note receivable due on demand, carrying interest at 10%, convertible into shares of Mediag3, Inc.’s common stock (MDGC.PK) at $0.001 per share.(2)
|
5,000 | - | ||||||
Total notes receivable originated
|
$ | 29,315 | $ | - | ||||
Notes receivable applied towards purchase price of Wytech International, Inc.(1)(2)
|
(11,210 | ) | - | |||||
Allowance for doubtful notes receivable due to collection uncertainties
|
(18,105 | ) | - | |||||
Fair market value of notes receivable
|
$ | - | $ | - |
(1)
|
Accepted partial repayment of $4,210 on note as consideration towards purchase price of Wytec International, Inc. on November 8, 2011 in lieu of cash.
|
(2)
|
Accepted complete repayment on note as consideration towards purchase price of Wytec International, Inc. on November 8, 2011 in lieu of cash.
|
Acquisition
|
||||
Payments
|
||||
Partial application of payment of September 29, 2011, convertible note receivable in lieu of cash(1)
|
$ | 4,210 | ||
Application of payment of October 19, 2011, convertible note receivable in lieu of cash(2)
|
2,000 | |||
Application of payment of October 26, 2011, convertible note receivable in lieu of cash(2)
|
5,000 | |||
Application of interest receivable on convertible notes receivable in lieu of cash
|
238 | |||
Cash payments
|
7,452 | |||
Total cash component of purchase price
|
$ | 18,900 | ||
Fair value of warrants component of purchase price, 1,820,110 warrants at an exercise price of $0.001(3)(4)
|
4,398 | |||
Total purchase price of acquisition of Wytec International, Inc. and related patents(5)
|
$ | 23,298 |
(1)
|
Accepted partial repayment of $4,210 on note as consideration towards purchase price of Wytec International, Inc. on November 8, 2011 in lieu of cash.
|
(2)
|
Accepted complete repayment on note as consideration towards purchase price of Wytec International, Inc. on November 8, 2011 in lieu of cash.
|
(3)
|
Number of warrants determined pursuant to valuation using an Income approach pursuant to the terms of the Wytec International, Inc. acquisition agreement.
|
(4)
|
Fair value determined using Lattice Model pursuant to derivative valuations.
|
(5)
|
Purchase price was subsequently impaired at December 31, 2011 due to uncertainties regarding the future economic benefit of the patents.
|
December 31,
|
||||||||
2011
|
2010
|
|||||||
Telecommunication equipment and computers
|
$ | 4,611 | $ | 4,611 | ||||
Furniture and fixtures
|
9,150 | 9,150 | ||||||
13,761 | 13,761 | |||||||
Less accumulated depreciation
|
(8,110 | ) | (5,358 | ) | ||||
$ | 5,651 | $ | 8,403 |
Balance at
|
Balance at
|
|||||||||||||||||||
December 31
|
December 31.
|
|||||||||||||||||||
2010
|
Additions
|
Amortization
|
Impairments
|
2011
|
||||||||||||||||
Patents
|
$ | - | $ | 23,298 | $ | (418 | ) | $ | (22,880 | ) | $ | - |
Acquisition
|
||||
Payments
|
||||
Partial application of payment of September 29, 2011, convertible note receivable in lieu of cash(1)
|
$ | 4,210 | ||
Application of payment of October 19, 2011, convertible note receivable in lieu of cash(2)
|
2,000 | |||
Application of payment of October 26, 2011, convertible note receivable in lieu of cash(2)
|
5,000 | |||
Application of interest receivable on convertible notes receivable in lieu of cash
|
238 | |||
Cash payments
|
7,452 | |||
Total cash component of purchase price
|
$ | 18,900 | ||
Fair value of warrants component of purchase price, 1,820,110 warrants at an exercise price of $0.001(3)(4)
|
4,398 | |||
Total purchase price of acquisition of Wytec International, Inc. and related patents(5)
|
$ | 23,298 |
(1)
|
Accepted partial repayment of $4,210 on note as consideration towards purchase price of Wytec International, Inc. on November 8, 2011 in lieu of cash.
|
(2)
|
Accepted complete repayment on note as consideration towards purchase price of Wytec International, Inc. on November 8, 2011 in lieu of cash.
|
(3)
|
Number of warrants determined pursuant to valuation using an Income approach pursuant to the terms of the Wytec International, Inc. acquisition agreement.
|
(4)
|
Fair value determined using Lattice Model pursuant to derivative valuations.
|
(5)
|
Purchase price was subsequently impaired at December 31, 2011 due to uncertainties regarding the future economic benefit of the patents.
|
December 31,
|
December 31,
|
|||||||
2011
|
2010
|
|||||||
Unsecured promissory note carries an 8% interest rate, matured on March 2, 2010. Currently in default.
|
$ | 30,000 | $ | 30,000 | ||||
Unsecured promissory note carries an 8% interest rate, matured on June 15, 2009. Currently in default.
|
10,000 | 10,000 | ||||||
Unsecured promissory note carries an 8% interest rate, matured on June 15, 2009. Currently in default.
|
10,000 | 10,000 | ||||||
Unsecured note payable in default to a stockholder, with interest at 8%, and monthly principal and interest payments of $683, matured on February 23, 2011. Currently in default.
|
17,006 | 17,006 | ||||||
Total notes payable
|
67,006 | 67,006 | ||||||
Less: current portion
|
67,006 | 67,006 | ||||||
Notes payable, less current portion
|
$ | - | $ | - |
December 31,
|
December 31,
|
|||||||
2011
|
2010
|
|||||||
Unsecured convertible promissory note carries an 8.75% interest rate, matured on July 16, 2009. The principal is convertible into shares of common stock at the discretion of the note holder at a price equal to eighty percent (80%) of the volume weighted average price of the Company’s common stock for the twenty two (22) trading days prior to the conversion date, or $0.06 per share, whichever is greater. Currently in default.
|
$ | 50,000 | $ | 50,000 | ||||
Unsecured convertible promissory note carries an 8.75% interest rate, matured on December 26, 2009. The principal is convertible into shares of common stock at the discretion of the note holder at a price equal to eighty percent (80%) of the volume weighted average price of the Company’s common stock for the twenty two (22) trading days prior to the conversion date, or $0.001 per share, whichever is greater. Currently in default.
|
10,000 | 10,000 | ||||||
Unsecured convertible promissory note carries an 8.75% interest rate, matured on December 15, 2009. The principal is convertible into shares of common stock at the discretion of the note holder at a price equal to eighty percent (80%) of the volume weighted average price of the Company’s common stock for the twenty two (22) trading days prior to the conversion date, or $0.001 per share, whichever is greater. Currently in default.
|
10,000 | 10,000 | ||||||
Unsecured convertible promissory note carries an 8.75% interest rate, matured on December 15, 2009. The principal is convertible into shares of common stock at the discretion of the note holder at a price equal to eighty percent (80%) of the volume weighted average price of the Company’s common stock for the twenty two (22) trading days prior to the conversion date, or $0.001 per share, whichever is greater. Currently in default.
|
5,000 | 5,000 | ||||||
Unsecured convertible promissory note carries an 8.75% interest rate, matured on May 11, 2009. The principal is convertible into shares of common stock at the discretion of the note holder at a price equal to eighty percent (80%) of the volume weighted average price of the Company’s common stock for the twenty two (22) trading days prior to the conversion date, or $0.001 per share, whichever is greater. Currently in default.
|
10,000 | 10,000 | ||||||
Unsecured convertible promissory note carries an 8.75% interest rate, matured on April 30, 2009. The principal is convertible into shares of common stock at the discretion of the note holder at a price equal to eighty percent (80%) of the volume weighted average price of the Company’s common stock for the twenty two (22) trading days prior to the conversion date, or $0.001 per share, whichever is greater. Currently in default.
|
5,000 | 5,000 | ||||||
Secured convertible promissory note carried an 8.00% interest rate in the original principal amount of $25,000, matured on February 11, 2011. The principal was convertible into shares of common stock at the discretion of the note holder at a price equal to fifty five percent (55%) of the average of the three lowest trading bid prices of the Company’s common stock over the ten (10) trading days prior to the conversion notice, or the greater of $0.0001 per share. This conversion ratio was modified and amended to thirty seven percent (37%) on May 3, 2011 with the additional funding of another convertible note in the amount of $35,000 with similar terms. The note was secured by a reserve of authorized and issuable shares of three times the number of shares that were actually issuable upon full conversion of the note. The note carried a twenty two percent (22%) interest rate in the event of default, and the debt holder was limited to owning 4.99% of the Company’s issued and outstanding shares. The debt and accrued interest has been converted into common stock in full as of the end of this period.
|
- | 17,000 | ||||||
Secured convertible promissory note carried an 8.00% interest rate, matured on March 28, 2011. The principal was convertible into shares of common stock at the discretion of the note holder at a price equal to fifty percent (50%) of the average of the three lowest trading bid prices of the Company’s common stock over the ten (10) trading days prior to the conversion notice, or the greater of $0.001 per share. This conversion ratio was modified and amended to thirty seven percent (37%) on May 3, 2011 with the additional funding of another convertible note in the amount of $35,000 with similar terms. The note was secured by a reserve of authorized and issuable shares of three times the number of shares that were actually issuable upon full conversion of the note. The note carried a twenty two percent (22%) interest rate in the event of default, and the debt holder was limited to owning 4.99% of the Company’s issued and outstanding shares. The debt and accrued interest has been converted into common stock in full as of the end of this period.
|
- | 25,000 |
Unsecured convertible promissory note carries an 8% interest rate, matured on August 24, 2011. The principal is convertible into shares of common stock at the discretion of the note holder at a price equal to fifty percent (50%) of the average of the three lowest trading bid prices of the Company’s common stock for the ten (10) trading days prior to the conversion date, or $0.0001 per share, whichever is greater. This conversion ratio was modified and amended to thirty seven percent (37%) on May 3, 2011 with the additional funding of another convertible note in the amount of $35,000 with similar terms. The debt and accrued interest has been converted into common stock in full as of the end of this period.
|
- | 55,000 | ||||||
Unsecured convertible promissory note carries an 8% interest rate, matured on October 13, 2011. The principal is convertible into shares of common stock at the discretion of the note holder at a price equal to fifty percent (50%) of the average of the three lowest trading bid prices of the Company’s common stock for the ten (10) trading days prior to the conversion date, or $0.0001 per share, whichever is greater. This conversion ratio was modified and amended to thirty seven percent (37%) on May 3, 2011 with the additional funding of another convertible note in the amount of $35,000 with similar terms. The debt and accrued interest has been converted into common stock in full as of the end of this period.
|
- | - | ||||||
Unsecured convertible promissory note carries a 12.5% interest rate, matured on July 2, 2011. The principal is convertible into shares of common stock at the discretion of the note holder at a price equal to eighty percent (80%) of the volume weighted average price of the Company’s common stock for the twenty two (22) trading days prior to the conversion date, or 110% of the average closing price as of the Closing Date of the Note, whichever is greater. Currently in default.In addition, detachable warrants to purchase 25,000 shares of common stock were granted at a strike price of $0.0129 per share, exercisable over a 2 year period from the grant date. Currently in default.
|
2,500 | - | ||||||
Unsecured convertible promissory note carries a 12.5% interest rate, matured on July 3, 2011. The principal is convertible into shares of common stock at the discretion of the note holder at a price equal to eighty percent (80%) of the volume weighted average price of the Company’s common stock for the twenty two (22) trading days prior to the conversion date, or 110% of the average closing price as of the Closing Date of the Note, whichever is greater. Currently in default. In addition, detachable warrants to purchase 1,500,000 shares of common stock were granted at a strike price of $0.0125 per share, exercisable over a 2 year period from the grant date. Currently in default.
|
10,000 | - | ||||||
Unsecured convertible promissory note carries a 12.5% interest rate, matured on July 9, 2011. The principal is convertible into shares of common stock at the discretion of the note holder at a price equal to eighty percent (80%) of the volume weighted average price of the Company’s common stock for the twenty two (22) trading days prior to the conversion date, or 110% of the average closing price as of the Closing Date of the Note, whichever is greater. Currently in default. In addition, detachable warrants to purchase 100,000 shares of common stock were granted at a strike price of $0.0120 per share, exercisable over a 2 year period from the grant date. Currently in default.
|
10,000 | - | ||||||
Unsecured convertible promissory note carries a 12.5% interest rate, matured on July 19, 2011. The principal is convertible into shares of common stock at the discretion of the note holder at a price equal to eighty percent (80%) of the volume weighted average price of the Company’s common stock for the twenty two (22) trading days prior to the conversion date, or 110% of the average closing price as of the Closing Date of the Note, whichever is greater. Currently in default. In addition, detachable warrants to purchase 1,000,000 shares of common stock were granted at a strike price of $0.0115 per share, exercisable over a 2 year period from the grant date. Currently in default.
|
10,000 | - |
Unsecured convertible promissory note carries a 12.5% interest rate, matured on September 4, 2011. The principal is convertible into shares of common stock at the discretion of the note holder at a price equal to eighty percent (80%) of the volume weighted average price of the Company’s common stock for the twenty two (22) trading days prior to the conversion date, or 110% of the average closing price as of the Closing Date of the Note, whichever is greater. Currently in default.In addition, detachable warrants to purchase 10,000 shares of common stock were granted at a strike price of $0.0092 per share, exercisable over a 2 year period from the grant date. Currently in default.
|
1,000 | - | ||||||
Unsecured convertible promissory note carries a 12.5% interest rate, matured on September 17, 2011. The principal is convertible into shares of common stock at the discretion of the note holder at a price equal to eighty percent (80%) of the volume weighted average price of the Company’s common stock for the twenty two (22) trading days prior to the conversion date, or 110% of the average closing price as of the Closing Date of the Note, whichever is greater. Currently in default. In addition, detachable warrants to purchase 100,000 shares of common stock were granted at a strike price of $0.0095 per share, exercisable over a 2 year period from the grant date. Currently in default.
|
10,000 | - | ||||||
Unsecured convertible promissory note carries a 12.5% interest rate, matured on September 24, 2011. The principal is convertible into shares of common stock at the discretion of the note holder at a price equal to eighty percent (80%) of the volume weighted average price of the Company’s common stock for the twenty two (22) trading days prior to the conversion date, or 110% of the average closing price as of the Closing Date of the Note, whichever is greater. Currently in default. In addition, detachable warrants to purchase 50,000 shares of common stock were granted at a strike price of $0.0120 per share, exercisable over a 2 year period from the grant date. Currently in default.
|
5,000 | - | ||||||
Unsecured convertible promissory note carries a 12.5% interest rate, matured on September 26, 2011. The principal is convertible into shares of common stock at the discretion of the note holder at a price equal to eighty percent (80%) of the volume weighted average price of the Company’s common stock for the twenty two (22) trading days prior to the conversion date, or 110% of the average closing price as of the Closing Date of the Note, whichever is greater. Currently in default.In addition, detachable warrants to purchase 30,000 shares of common stock were granted at a strike price of $0.0120 per share, exercisable over a 2 year period from the grant date. Currently in default.
|
3,000 | - | ||||||
Unsecured convertible promissory note carries a 12.5% interest rate, matured on September 28, 2011. The principal is convertible into shares of common stock at the discretion of the note holder at a price equal to ninety percent (90%) of the average closing price of the Company’s common stock for the twenty two (22) trading days prior to the conversion date, or 110% of the average closing price as of the Closing Date of the Note, whichever is greater. Currently in default.In addition, detachable warrants to purchase 1,000,000 shares of common stock were granted at a strike price of $0.0115 per share, exercisable over a 2 year period from the grant date. Currently in default.
|
10,000 | - | ||||||
Unsecured convertible promissory note carries a 12.5% interest rate, matured on October 12, 2011. The principal is convertible into shares of common stock at the discretion of the note holder at a price equal to eighty percent (80%) of the average closing price of the Company’s common stock for the twenty two (22) trading days prior to the conversion date, or 110% of the average closing price as of the Closing Date of the Note, whichever is greater. Currently in default.In addition, detachable warrants to purchase 250,000 shares of common stock were granted at a strike price of $0.0080 per share, exercisable over a 2 year period from the grant date. Currently in default.
|
2,500 | - | ||||||
Unsecured convertible promissory note carries an 8% interest rate, matures on February 5, 2012. The principal is convertible into shares of common stock at the discretion of the note holder at a price equal to thirty seven percent (37%) of the average of the three lowest trading bid prices of the Company’s common stock for the ten (10) trading days prior to the conversion date, or $0.0001 per share, whichever is greater.The debt and accrued interest has been converted into common stock in full as of the end of this period.
|
- | - |
Unsecured convertible promissory note carries a 12.5% interest rate, matured on November 13, 2011. The principal is convertible into shares of common stock at the discretion of the note holder at a price equal to eighty percent (80%) of the average closing price of the Company’s common stock for the twenty two (22) trading days prior to the conversion date, or 110% of the average closing price as of the Closing Date of the Note, whichever is greater. Currently in default.In addition, detachable warrants to purchase 50,000 shares of common stock were granted at a strike price of $0.0060 per share, exercisable over a 2 year period from the grant date. Currently in default.
|
5,000 | - | ||||||
Unsecured convertible promissory note in the amount of $5,000, carried a 12.5% interest rate, with a December 4, 2011 maturity date. The principal was convertible into shares of common stock at the discretion of the note holder at a price equal to eighty percent (80%) of the average closing price of the Company’s common stock for the twenty two (22) trading days prior to the conversion date, or 110% of the average closing price as of the Closing Date of the Note, whichever was greater. In addition, detachable warrants to purchase 50,000 shares of common stock were granted at a strike price of $0.0050 per share, exercisable over a 2 year period from the grant date. The outstanding debt of $5,110, including $110 of accrued interest, was converted on August 8, 2011 pursuant to the terms of the note, in exchange for a subscription payable of $5,110. The subscription payable was subsequently satisfied in exchange for 690,019 shares of common stock on November 11, 2011.
|
- | - | ||||||
Unsecured convertible promissory note in the amount of $2,500, carried a 12.5% interest rate, with a December 12, 2011 maturity date. The principal was convertible into shares of common stock at the discretion of the note holder at a price equal to eighty percent (80%) of the average closing price of the Company’s common stock for the ten (10) trading days prior to the conversion date, or 110% of the average closing price as of the Closing Date of the Note, whichever was greater. In addition, detachable warrants to purchase 25,000 shares of common stock were granted at a strike price of $0.0080 per share, exercisable over a 2 year period from the grant date. The outstanding debt of $2,558, including $58 of accrued interest, was converted on August 22, 2011 pursuant to the terms of the note, in exchange for a subscription payable of $2,558. The subscription payable was subsequently satisfied in exchange for 381,881 shares of common stock on November 11, 2011.
|
- | - | ||||||
Unsecured convertible promissory note carries a 12.5% interest rate, matures on December 12, 2011. The principal is convertible into shares of common stock at the discretion of the note holder at a price equal to ninety percent (90%) of the average closing price of the Company’s common stock for the twenty two (22) trading days prior to the conversion date, or 110% of the average closing price as of the Closing Date of the Note, whichever is greater.In addition, detachable warrants to purchase 25,000 shares of common stock were granted at a strike price of $0.0080 per share, exercisable over a 2 year period from the grant date. Currently in default.
|
2,500 | - | ||||||
Unsecured convertible promissory note carries a 12.5% interest rate, matures on December 12, 2011. The principal is convertible into shares of common stock at the discretion of the note holder at a price equal to eighty percent (80%) of the average closing price of the Company’s common stock for the ten (10) trading days prior to the conversion date, or 110% of the average closing price as of the Closing Date of the Note, whichever is greater.In addition, detachable warrants to purchase 25,000 shares of common stock were granted at a strike price of $0.0080 per share, exercisable over a 2 year period from the grant date. Currently in default.
|
2,500 | - | ||||||
Unsecured convertible promissory note carries a 12.5% interest rate, matures on December 13, 2011. The principal is convertible into shares of common stock at the discretion of the note holder at a price equal to eighty percent (80%) of the average closing price of the Company’s common stock for the ten (10) trading days prior to the conversion date, or 110% of the average closing price as of the Closing Date of the Note, whichever is greater.In addition, detachable warrants to purchase 25,000 shares of common stock were granted at a strike price of $0.0085 per share, exercisable over a 2 year period from the grant date. Currently in default.
|
2,500 | - | ||||||
Unsecured convertible promissory note carries a 12.5% interest rate, matures on December 13, 2011. The principal is convertible into shares of common stock at the discretion of the note holder at a price equal to eighty percent (80%) of the average closing price of the Company’s common stock for the ten (10) trading days prior to the conversion date, or 110% of the average closing price as of the Closing Date of the Note, whichever is greater.In addition, detachable warrants to purchase 30,000 shares of common stock were granted at a strike price of $0.0085 per share, exercisable over a 2 year period from the grant date. Currently in default.
|
3,000 | - | ||||||
Unsecured convertible promissory note carries a 12.5% interest rate, matures on December 13, 2011. The principal is convertible into shares of common stock at the discretion of the note holder at a price equal to eighty percent (80%) of the average closing price of the Company’s common stock for the ten (10) trading days prior to the conversion date, or 110% of the average closing price as of the Closing Date of the Note, whichever is greater.In addition, detachable warrants to purchase 25,000 shares of common stock were granted at a strike price of $0.0085 per share, exercisable over a 2 year period from the grant date. Currently in default.
|
2,500 | - | ||||||
Unsecured convertible promissory note carries a12.5% interest rate, matures on December 14, 2011. The principal is convertible into shares of common stock at the discretion of the note holder at a price equal to eighty percent (80%) of the average closing price of the Company’s common stock for the ten (10) trading days prior to the conversion date, or 110% of the average closing price as of the Closing Date of the Note, whichever is greater.In addition, detachable warrants to purchase 25,000 shares of common stock were granted at a strike price of $0.0082 per share, exercisable over a 2 year period from the grant date. Currently in default.
|
2,500 | - | ||||||
Unsecured convertible promissory note in the amount of $5,000, carried a 12.5% interest rate, with a December 21, 2011 maturity date. The principal was convertible into shares of common stock at the discretion of the note holder at a price equal to eighty percent (90%) of the average closing price of the Company’s common stock for the ten (10) trading days prior to the conversion date, or 110% of the average closing price as of the Closing Date of the Note, whichever was greater. In addition, detachable warrants to purchase 50,000 shares of common stock were granted at a strike price of $0.0061 per share, exercisable over a 2 year period from the grant date. The outstanding debt of $5,104, including $104 of accrued interest, was converted on August 24, 2011 pursuant to the terms of the note, in exchange for a subscription payable of $5,104. The subscription payable was subsequently satisfied in exchange for 601,869 shares of common stock on November 11, 2011.
|
- | - | ||||||
Unsecured convertible promissory note carries a 12.5% interest rate, matures on December 25, 2011. The principal is convertible into shares of common stock at the discretion of the note holder at a price equal to ninety percent (90%) of the average closing price of the Company’s common stock for the ten (10) trading days prior to the conversion date, or 110% of the average closing price as of the Closing Date of the Note, whichever is greater.In addition, detachable warrants to purchase 25,000 shares of common stock were granted at a strike price of $0.0061 per share, exercisable over a 2 year period from the grant date. Currently in default.
|
2,500 | - | ||||||
Unsecured convertible promissory note carries a 12.5% interest rate, matures on December 26, 2011. The principal is convertible into shares of common stock at the discretion of the note holder at a price equal to ninety percent (90%) of the average closing price of the Company’s common stock for the ten (10) trading days prior to the conversion date, or 110% of the average closing price as of the Closing Date of the Note, whichever is greater.In addition, detachable warrants to purchase 50,000 shares of common stock were granted at a strike price of $0.0061 per share, exercisable over a 2 year period from the grant date. Currently in default.
|
5,000 | - | ||||||
Unsecured convertible promissory note carries a 12.5% interest rate, matures on December 28, 2011. The principal is convertible into shares of common stock at the discretion of the note holder at a price equal to ninety percent (90%) of the average closing price of the Company’s common stock for the ten (10) trading days prior to the conversion date, or 110% of the average closing price as of the Closing Date of the Note, whichever is greater.In addition, detachable warrants to purchase 50,000 shares of common stock were granted at a strike price of $0.0078 per share, exercisable over a 2 year period from the grant date. Currently in default.
|
5,000 | - |
Unsecured convertible promissory note carries a12.5% interest rate, matures on January 1, 2012. The principal is convertible into shares of common stock at the discretion of the note holder at a price equal to ninety percent (90%) of the average closing price of the Company’s common stock for the ten (10) trading days prior to the conversion date, or 110% of the average closing price as of the Closing Date of the Note, whichever is greater.In addition, detachable warrants to purchase 50,000 shares of common stock were granted at a strike price of $0.0098 per share, exercisable over a 2 year period from the grant date. Currently in default.
|
5,000 | - | ||||||
Unsecured convertible promissory note carries a 12.5% interest rate, matures on January 3, 2012. The principal is convertible into shares of common stock at the discretion of the note holder at a price equal to ninety percent (90%) of the average closing price of the Company’s common stock for the ten (10) trading days prior to the conversion date, or 110% of the average closing price as of the Closing Date of the Note, whichever is greater.In addition, detachable warrants to purchase 25,000 shares of common stock were granted at a strike price of $0.0095 per share, exercisable over a 2 year period from the grant date. Currently in default.
|
2,500 | - | ||||||
Unsecured convertible promissory note carries a 12.5% interest rate, matures on January 4, 2012. The principal is convertible into shares of common stock at the discretion of the note holder at a price equal to ninety percent (80%) of the average closing price of the Company’s common stock for the twenty two (22) trading days prior to the conversion date, or 110% of the average closing price as of the Closing Date of the Note, whichever is greater.In addition, detachable warrants to purchase 25,000 shares of common stock were granted at a strike price of $0.0095 per share, exercisable over a 2 year period from the grant date. Currently in default.
|
2,500 | - | ||||||
Unsecured convertible promissory note in the amount of $3,000, carried a 12.5% interest rate, with a January 26, 2012 maturity date. The principal was convertible into shares of common stock at the discretion of the note holder at a price equal to eighty percent (90%) of the average closing price of the Company’s common stock for the ten (10) trading days prior to the conversion date, or 110% of the average closing price as of the Closing Date of the Note, whichever was greater. In addition, detachable warrants to purchase 30,000 shares of common stock were granted at a strike price of $0.0038 per share, exercisable over a 2 year period from the grant date. The outstanding debt of $3,004, including $4 of accrued interest, was converted on September 6, 2011 pursuant to the terms of the note, in exchange for a subscription payable of $3,004. The subscription payable was subsequently satisfied in exchange for 424,729 shares of common stock on November 11, 2011.
|
- | - | ||||||
Unsecured convertible promissory note carries a 12.5% interest rate, matures on February 4, 2012. The principal is convertible into shares of common stock at the discretion of the note holder at a price equal to ninety percent (90%) of the average closing price of the Company’s common stock for the ten (10) trading days prior to the conversion date, or 110% of the average closing price as of the Closing Date of the Note, whichever is greater. Currently in default.
|
5,000 | - | ||||||
Unsecured convertible promissory note carries a 12.5% interest rate, matures on February 7, 2012. The principal is convertible into shares of common stock at the discretion of the note holder at a price equal to ninety percent (90%) of the average closing price of the Company’s common stock for the ten (10) trading days prior to the conversion date, or 110% of the average closing price as of the Closing Date of the Note, whichever is greater.In addition, detachable warrants to purchase 25,000 shares of common stock were granted at a strike price of $0.0030 per share, exercisable over a 2 year period from the grant date. Currently in default.
|
2,500 | - | ||||||
Unsecured convertible promissory note in the amount of $10,000, carried a 12.5% interest rate, with a February 7, 2011 maturity date. The principal was convertible into shares of common stock at the discretion of the note holder at a price equal to eighty percent (90%) of the average closing price of the Company’s common stock for the ten (10) trading days prior to the conversion date, or 110% of the average closing price as of the Closing Date of the Note, whichever was greater. In addition, detachable warrants to purchase 1,000,000 shares of common stock were granted at a strike price of $0.0030 per share, exercisable over a 2 year period from the grant date. The outstanding debt of $10,072, including $72 of accrued interest, was converted on September 1, 2011 pursuant to the terms of the note, in exchange for a subscription payable of $10,072. The subscription payable was subsequently satisfied in exchange for 2,438,131 shares of common stock on November 11, 2011.
|
- | - |
Unsecured convertible promissory note in the amount of $2,500, carried a 12.5% interest rate, with a February 7, 2011 maturity date. The principal was convertible into shares of common stock at the discretion of the note holder at a price equal to eighty percent (90%) of the average closing price of the Company’s common stock for the ten (10) trading days prior to the conversion date, or 110% of the average closing price as of the Closing Date of the Note, whichever was greater. In addition, detachable warrants to purchase 25,000 shares of common stock were granted at a strike price of $0.0030 per share, exercisable over a 2 year period from the grant date. The outstanding debt of $2,519, including $19 of accrued interest, was converted on September 2, 2011 pursuant to the terms of the note, in exchange for a subscription payable of $2,519. The subscription payable was subsequently satisfied in exchange for 568,844 shares of common stock on November 11, 2011.
|
- | - | ||||||
Unsecured convertible promissory note in the amount of $5,000, carried a 12.5% interest rate, with a February 12, 2011 maturity date. The principal was convertible into shares of common stock at the discretion of the note holder at a price equal to eighty percent (80%) of the average closing price of the Company’s common stock for the twenty two (22) trading days prior to the conversion date, or 110% of the average closing price as of the Closing Date of the Note, whichever was greater. In addition, detachable warrants to purchase 50,000 shares of common stock were granted at a strike price of $0.0030 per share, exercisable over a 2 year period from the grant date. The outstanding debt of $5,034, including $34 of accrued interest, was converted on September 6, 2011 pursuant to the terms of the note, in exchange for a subscription payable of $5,034. The subscription payable was subsequently satisfied in exchange for 869,034 shares of common stock on November 11, 2011.
|
- | - | ||||||
Unsecured convertible promissory note carries a 12.5% interest rate, matures on February 13, 2012. The principal is convertible into shares of common stock at the discretion of the note holder at a price equal to ninety percent (80%) of the average closing price of the Company’s common stock for the twenty two (22) trading days prior to the conversion date, or 110% of the average closing price as of the Closing Date of the Note, whichever is greater.In addition, detachable warrants to purchase 100,000 shares of common stock were granted at a strike price of $0.0030 per share, exercisable over a 2 year period from the grant date. Currently in default.
|
10,000 | - | ||||||
Unsecured convertible promissory note carries a 12.5% interest rate, matures on February 28, 2012. The principal is convertible into shares of common stock at the discretion of the note holder at a price equal to ninety percent (80%) of the average closing price of the Company’s common stock for the twenty two (22) trading days prior to the conversion date, or 110% of the average closing price as of the Closing Date of the Note, whichever is greater.In addition, detachable warrants to purchase 100,000 shares of common stock were granted at a strike price of $0.0062 per share, exercisable over a 2 year period from the grant date. Currently in default.
|
10,000 | - | ||||||
Unsecured convertible promissory note in the amount of $3,000, carried a 12.5% interest rate, with a February 29, 2012 maturity date. The principal was convertible into shares of common stock at the discretion of the note holder at a price equal to eighty percent (90%) of the average closing price of the Company’s common stock for the ten (10) trading days prior to the conversion date, or 110% of the average closing price as of the Closing Date of the Note, whichever was greater. In addition, detachable warrants to purchase 30,000 shares of common stock were granted at a strike price of $0.0180 per share, exercisable over a 2 year period from the grant date. The outstanding debt of $3,082, including $82 of accrued interest, was converted on September 2, 2011 pursuant to the terms of the note, in exchange for a subscription payable of $3,082. The subscription payable was subsequently satisfied in exchange for 432,689 shares of common stock on November 11, 2011.
|
- | - |
Unsecured convertible promissory note carries a 12.5% interest rate, matures on February 29, 2012. The principal is convertible into shares of common stock at the discretion of the note holder at a price equal to ninety percent (90%) of the average closing price of the Company’s common stock for the ten (10) trading days prior to the conversion date, or 110% of the average closing price as of the Closing Date of the Note, whichever is greater.In addition, detachable warrants to purchase 25,000 shares of common stock were granted at a strike price of $0.0180 per share, exercisable over a 2 year period from the grant date. Currently in default.
|
2,500 | - | ||||||
Unsecured convertible promissory note carries a 12.5% interest rate, matures on March 4, 2012. The principal is convertible into shares of common stock at the discretion of the note holder at a price equal to ninety percent (90%) of the average closing price of the Company’s common stock for the ten (10) trading days prior to the conversion date, or 110% of the average closing price as of the Closing Date of the Note, whichever is greater.In addition, detachable warrants to purchase 50,000 shares of common stock were granted at a strike price of $0.0210 per share, exercisable over a 2 year period from the grant date. Currently in default.
|
5,000 | - | ||||||
Unsecured convertible promissory note carries an 8% interest rate, matures on June 12, 2012. The principal is convertible into shares of common stock at the discretion of the note holder at a price equal to fifty percent (50%) of the average of the three lowest trading bid prices of the Company’s common stock for the ten (10) trading days prior to the conversion date, or $0.0001 per share, whichever is greater.
|
50,000 | - | ||||||
Unsecured convertible promissory note carries a 12.5% interest rate, matures on April 3, 2012. The principal is convertible into shares of common stock at the discretion of the note holder at a price equal to ninety percent (90%) of the average closing price of the Company’s common stock for the ten (10) trading days prior to the conversion date, or 110% of the average closing price as of the Closing Date of the Note, whichever is greater. In addition, detachable warrants to purchase 50,000 shares of common stock were granted at a strike price of $0.0095 per share, exercisable over a 2 year period from the grant date. Currently in default.
|
5,000 | - | ||||||
Unsecured convertible promissory note carries an 8% interest rate, matures on July 20, 2012. The principal is convertible into shares of common stock at the discretion of the note holder at a price equal to fifty percent (37%) of the average of the three lowest trading bid prices of the Company’s common stock for the ten (10) trading days prior to the conversion date, or $0.0001 per share, whichever is greater.
|
42,500 | - | ||||||
Unsecured convertible promissory note carries a 12.5% interest rate, matures on April 30, 2012. The principal is convertible into shares of common stock at the discretion of the note holder at a price equal to ninety percent (90%) of the average closing price of the Company’s common stock for the ten (10) trading days prior to the conversion date, or 110% of the average closing price as of the Closing Date of the Note, whichever is greater. In addition, detachable warrants to purchase 60,000 shares of common stock were granted at a strike price of $0.0175 per share, exercisable over a 2 year period from the grant date.
|
6,000 | - | ||||||
Unsecured convertible promissory note carries a 12.5% interest rate, matures on May 5, 2012. The principal is convertible into shares of common stock at the discretion of the note holder at a price equal to ninety percent (90%) of the average closing price of the Company’s common stock for the ten (10) trading days prior to the conversion date, or 110% of the average closing price as of the Closing Date of the Note, whichever is greater. In addition, detachable warrants to purchase 100,000 shares of common stock were granted at a strike price of $0.0175 per share, exercisable over a 2 year period from the grant date.
|
10,000 | - | ||||||
Unsecured convertible promissory note carries a 12.5% interest rate, matures on May 27, 2012. The principal is convertible into shares of common stock at the discretion of the note holder at a price equal to ninety percent (90%) of the average closing price of the Company’s common stock for the ten (10) trading days prior to the conversion date, or 110% of the average closing price as of the Closing Date of the Note, whichever is greater. In addition, detachable warrants to purchase 25,000 shares of common stock were granted at a strike price of $0.0124 per share, exercisable over a 2 year period from the grant date.
|
2,500 | - |
Unsecured convertible promissory note carries a 12.5% interest rate, matures on June 6, 2012. The principal is convertible into shares of common stock at the discretion of the note holder at a price equal to ninety percent (90%) of the average closing price of the Company’s common stock for the ten (10) trading days prior to the conversion date, or 110% of the average closing price as of the Closing Date of the Note, whichever is greater.
|
5,500 | - | ||||||
Unsecured convertible promissory note carries a 12.5% interest rate, matures on June 11, 2012. The principal is convertible into shares of common stock at the discretion of the note holder at a price equal to ninety percent (65%) of the average closing price of the Company’s common stock for the ten (10) trading days prior to the conversion date, or 110% of the average closing price as of the Closing Date of the Note, whichever is greater. In addition, detachable warrants to purchase 5,200,000 shares of common stock were granted at a strike price of $0.0079 per share, exercisable over a 2 year period from the grant date.
|
130,000 | - | ||||||
Unsecured convertible promissory note carries a 12.5% interest rate, matures on June 12, 2012. The principal is convertible into shares of common stock at the discretion of the note holder at a price equal to ninety percent (65%) of the average closing price of the Company’s common stock for the ten (10) trading days prior to the conversion date, or 110% of the average closing price as of the Closing Date of the Note, whichever is greater. In addition, detachable warrants to purchase 2,000,000 shares of common stock were granted at a strike price of $0.0076 per share, exercisable over a 2 year period from the grant date.
|
50,000 | - | ||||||
Unsecured convertible promissory note carries an 8% interest rate, matures on October 30, 2012. The principal is convertible into shares of common stock at the discretion of the note holder at a price equal to fifty three percent (53%) of the average of the three lowest trading bid prices of the Company’s common stock for the ten (10) trading days prior to the conversion date, or $0.0001 per share, whichever is greater.
|
50,000 | - | ||||||
Total convertible debentures
|
583,500 | 187,000 | ||||||
Less: debt discounts
|
(174,264 | ) | (86,084 | ) | ||||
Total convertible debentures, net of discounts
|
409,236 | 100,916 |
December 31,
|
December 31,
|
|||||||
2011
|
2010
|
|||||||
Notes payable
|
$ | 5,412 | $ | 5,406 | ||||
Convertible debentures
|
30,266 | 12,928 | ||||||
Amortization of debt discounts
|
175,363 | 81,213 | ||||||
Vendor finance charges, accounts payable
|
1,496 | 28,569 | ||||||
$ | 212,537 | $ | 128,116 |
December 31,
|
December 31,
|
|||||||
2011
|
2010
|
|||||||
Convertible debentures
|
$ | 301,446 | $ | 180,194 | ||||
Common stock warrants
|
91,073 | - | ||||||
$ | 392,519 | $ | 180,194 |
Derivative
|
||||
Liability
|
||||
Total
|
||||
Balance, December 31, 2009
|
$ | - | ||
Increase in derivative value due to issuances of convertible promissory notes and warrants
|
167,297 | |||
Promissory notes converted during the period
|
(64,178 | ) | ||
Change in fair market value of derivative liabilities
|
77,075 | |||
Balance, December 31, 2010
|
$ | 180,194 | ||
Increase in derivative value due to issuances of convertible promissory notes and warrants
|
267,941 | |||
Promissory notes converted during the period
|
(326,130 | ) | ||
Change in fair market value of derivative liabilities
|
(270,514 | ) | ||
Balance, December 31, 2011
|
$ | 392,519 |
|
·
|
Stock prices on all measurement dates were based on the fair market value and would fluctuate with projected volatility.
|
|
·
|
The warrant exercise prices ranged from $0.001 to $0.0210.
|
|
·
|
The holders of the securities would convert monthly to the ownership limit starting at 4.99% increasing by 10% per month.
|
|
·
|
The holders would automatically convert the note at the maximum of 3 times the conversion price if the Company was not in default.
|
|
·
|
The monthly trading volume would reflect historical averages and would increase at 1% per month.
|
|
·
|
The Company would redeem the notes based on availability of alternative financing, increasing 2% monthly to a maximum of 10%.
|
|
·
|
The holder would automatically convert the note at maturity if the registration was effective and the Company was not in default.
|
|
·
|
The computed volatility was projected based on historical volatility.
|
Shares Underlying
|
||||||||||||
Shares Underlying Options Outstanding
|
Options Exercisable
|
|||||||||||
Weighted
|
||||||||||||
Shares
|
Average
|
Weighted
|
Shares
|
Weighted
|
||||||||
Range of
|
Underlying
|
Remaining
|
Average
|
Underlying
|
Average
|
|||||||
Exercise
|
Options
|
Contractual
|
Exercise
|
Options
|
Exercise
|
|||||||
Prices
|
Outstanding
|
Life
|
Price
|
Exercisable
|
Price
|
|||||||
$0.07 - $0.10
|
8,672,000
|
3.28 years
|
$
|
0.09
|
8,672,000
|
$
|
0.09
|
Weighted
|
||||||||
Average
|
||||||||
Number
|
Exercise
|
|||||||
of Shares
|
Price
|
|||||||
Balance, December 31, 2009
|
6,672,000 | $ | 0.10 | |||||
Options expired
|
- | - | ||||||
Options cancelled
|
- | - | ||||||
Options granted
|
2,000,000 | 0.07 | ||||||
Options exercised
|
- | - | ||||||
Balance, December 31, 2010
|
8,672,000 | $ | 0.09 | |||||
Options expired
|
- | - | ||||||
Options cancelled
|
- | - | ||||||
Options granted
|
- | - | ||||||
Options exercised
|
- | - | ||||||
Balance, December 31, 2011
|
8,672,000 | $ | 0.09 | |||||
Exercisable, December 31, 2011
|
8,672,000 | $ | 0.09 |
Shares Underlying
|
||||||||||||
Shares Underlying Warrants Outstanding
|
Warrants Exercisable
|
|||||||||||
Weighted
|
||||||||||||
Shares
|
Average
|
Weighted
|
Shares
|
Weighted
|
||||||||
Range of
|
Underlying
|
Remaining
|
Average
|
Underlying
|
Average
|
|||||||
Exercise
|
Warrants
|
Contractual
|
Exercise
|
Warrants
|
Exercise
|
|||||||
Prices
|
Outstanding
|
Life
|
Price
|
Exercisable
|
Price
|
|||||||
$0.0010 - $0.0210
|
27,310,110
|
1.82 years
|
$
|
0.0088
|
27,310,110
|
$
|
0.0088
|
Weighted
|
||||||||
Average
|
||||||||
Number
|
Exercise
|
|||||||
of Shares
|
Price
|
|||||||
Balance, December 31, 2009
|
- | $ | - | |||||
Warrants expired
|
- | - | ||||||
Warrants cancelled
|
- | - | ||||||
Warrants granted
|
- | - | ||||||
Warrants exercised
|
- | - | ||||||
Balance, December 31, 2010
|
- | $ | - | |||||
Warrants expired
|
- | - | ||||||
Warrants cancelled
|
- | - | ||||||
Warrants granted
|
27,310,110 | 0.0088 | ||||||
Warrants exercised
|
- | - | ||||||
Balance, December 31, 2011
|
27,310,110 | $ | 0.0088 | |||||
Exercisable, December 31, 2011
|
27,310,110 | $ | 0.0088 |
December 31,
|
December 31,
|
|||||||
2011
|
2010
|
|||||||
Deferred tax assets:
|
||||||||
Net operating loss carry forwards
|
$ | 2,210,250 | $ | 2,093,950 | ||||
Total deferred tax assets
|
2,210,250 | 2,093,950 | ||||||
Net deferred tax assets before valuation allowance
|
2,210,250 | 2,093,950 | ||||||
Less: Valuation allowance
|
(2,210,250 | ) | (2,093,950 | ) | ||||
Net deferred tax assets
|
$ | - | $ | - |
December 31,
|
December 31,
|
||
2011
|
2010
|
||
Federal and state statutory rate
|
35%
|
35%
|
|
Change in valuation allowance on deferred tax assets
|
(35%)
|
(35%)
|
·
|
The Company does not have an independent board of directors or audit committee or adequate segregation of duties;
|
·
|
All of our financial reporting is carried out by our financial consultant; and
|
·
|
We do not have an independent body to oversee our internal controls over financial reporting and lack segregation of duties due to the limited nature and resources of the Company.
|
·
|
Inadequate closing process to ensure all material misstatements are corrected in the financial statements. This was evidenced by the fact that there were audit adjustments and restatements of the financial statements.
|
NAME
|
AGE
|
POSITION
|
William H. Gray
|
61
|
Chief Executive Officer and Director
|
Larry Griffin
|
59
|
Director
|
·
|
Leadership experience – Mr. Gray has been our chairman and chief executive officer since February 2009 and is the founder of Wytec International, Inc. Wylink, Inc., Innovation Capital Management, Inc., Innovation Capital Management LLC., and Wireless Wisconsin LLC.
|
·
|
Finance experience – Mr. Gray has designed and developed multiple securities investment products and programs as well as complex financial projections and proforma models. He has extensive knowledge with billing and accounting systems such as QuickBooks and Platypus. Additionally, he has substantial experience with Industry billing systems and financial software integration. Mr. Gray has setup and established the Company’s accounting, billing and merchant integration systems for the Company.
|
·
|
Industry experience – Mr. Gray has more than fifteen (15) years of experience and been intricately involved in the Internet Industry since inception starting in 1995.
|
·
|
Education experience - Mr. Gray attended Navarro Jr. College, Howard Payne University and Texas A&M University majoring in Psychology.
|
·
|
whether the nominee has the personal attributes for successful service on the board, such as demonstrated character and integrity; experience at a strategy/policy setting level; managerial experience dealing with complex problems; an ability to work effectively with others; and sufficient time to devote to the affairs of the Company;
|
·
|
whether the nominee has been the chief executive officer or senior executive of a public company or a leader of a similar organization, including industry groups, universities or governmental organizations;
|
·
|
whether the nominee, by virtue of particular experience, technical expertise or specialized skills or contacts relevant to the Company’s current or future business, will add specific value as a board member; and
|
·
|
whether there are any other factors related to the ability and willingness of a new nominee to serve, or an existing board member to continue his service.
|
·
|
Honest and ethical conduct, including the ethical handling of actual or apparent conflicts of interest between personal and professional relationships;
|
·
|
Full, fair, accurate, timely and understandable disclosure in reports and documents that are filed with, or submitted to, the Commission and in other public communications made by an issuer;
|
·
|
Compliance with applicable governmental laws, rules and regulations;
|
·
|
The prompt internal reporting of violations of the code to an appropriate person or persons identified in the code; and
|
·
|
Accountability for adherence to the code.
|
·
|
Base salary and benefits are designed to attract and retain employees over time.
|
·
|
Incentive compensation awards are designed to focus employees on the business objectives for a particular year.
|
·
|
Equity incentive awards, such as stock options and non-vested stock, focus executives’ efforts on the behaviors within the recipients’ control that they believe are designed to ensure our long-term success as reflected in increases to our stock prices over a period of several years, growth in our profitability and other elements.
|
·
|
Severance and change in control plans are designed to facilitate a company’s ability to attract and retain executives as we compete for talented employees in a marketplace where such protections are commonly offered. We currently have not given separation benefits to any of our Name Executive Officers.
|
Name and Principal Position
|
Year
|
Salary
|
Stock
Awards(1)(4) |
All Other
Compensation |
Total
|
|||||||||||||
William Gray,(5)
|
2011
|
$ | 94,034 | $ | -0- | $ | 6,000 | (2) | $ | 100,034 | ||||||||
Chief Executive Officer and Chairman
|
2010
|
$ | 93,375 | $ | -0- | $ | 2,500 | (2) | $ | 95,875 | ||||||||
2009
|
$ | 79,099 | $ | -0- | $ | -0- | $ | 79,099 | ||||||||||
Ray Powers,(6)
|
2011
|
$ | 17,500 | $ | -0- | $ | 17,500 | (3) | $ | 17,500 | ||||||||
Former President and Director
|
2010
|
$ | 27,500 | $ | -0- | $ | -0- | (3) | $ | 27,500 | ||||||||
2009
|
$ | -0- | $ | -0- | $ | 19,500 | $ | 19,500 | ||||||||||
Jerald Woods,(7)
|
2011
|
$ | -0- | $ | -0- | $ | -0- | $ | -0- | |||||||||
Former Chief Executive Officer
|
2010
|
$ | -0- | $ | -0- | $ | -0- | $ | -0- | |||||||||
2009
|
$ | -0- | $ | -0- | $ | 11,006 | $ | 11,006 |
(1)
|
Mr. Gray was granted 6,734,858 shares of common stock pursuant to the acquisition on April 2, 2009. On February 11, 2010 there were 3,000,000 shares issued, of which Mr. Gray subsequently exchanged 500,000 shares in a private transaction. The remaining 3,734,858 shares were issued on June 30, 2010. The shares were not issued as compensation expense.
|
(2)
|
Commencing August 1, 2010, Mr. Gray began to receive annual compensation of $120,000 and an automobile allowance of $500 per month.
|
(3)
|
Commencing July 1, 2010, Mr. Powers began to receive annual compensation of $60,000 and an automobile allowance of $250 per month.
|
(4)
|
On October 29, 2009, Mr. Ray Powers received 1,000,000 shares of common stock pursuant to the acquisition on April 2, 2009. The shares were not issued as compensation expense.
|
(5)
|
Mr. Gray was appointed as Chief Executive Officer on February 10, 2009.
|
(6)
|
Dr. Ray Powers was appointed President on February 10, 2009 and resigned on August 15, 2011.
|
(7)
|
On February 10, 2009, Mr. Woods resigned from his position as Chief Executive Officer.
|
Name of Officer or Director(1)
|
Number of Common Shares
|
Percent Beneficially Owned(2)
|
|||
William Gray, Chief Executive Officer and Director
|
6,234,858
|
2.8%
|
|||
Larry Griffin
|
-
|
-
|
|||
All Officers and Directors as a Group (2 persons)
|
6,234,858
|
2.8%
|
(1)
|
As used in this table, “beneficial ownership” means the sole or shared power to vote, or to direct the voting of, a security, or the sole or shared investment power with respect to a security (i.e., thepower to dispose of, or to direct the disposition of, a security). The address of each person is in the care of the Company.
|
(2)
|
Figures are rounded to the nearest percent.
|
(a)
|
The following documents are filed as a part of this report of Form 10-K:
|
1.
|
The financial statements listed in the “Index to Financial Statements” at page F-1 are filed as part of this report.
|
2.
|
Financial statement schedules are omitted because they are not applicable or the required information is shown in the financial statements or notes thereto.
|
3.
|
Exhibits included or incorporated herein: See index to Exhibits.
|
(b)
|
Exhibits
|
Incorporated by reference
|
|||||||
Exhibit
|
Exhibit Description
|
Filed herewith
|
Form
|
Period ending
|
Exhibit
|
Filing date
|
|
2.1
|
Plan and agreement of reorganization between Huntington Telecommunications Partners, LP and Competitive Companies Holdings, Inc. and Competitive Companies, Inc.
|
SB-2
|
2
|
01/11/02
|
|||
2.2
|
Plan and agreement of reorganization between Huntington Telecommunications Partners, LP and Competitive Companies Holdings, Inc. and Competitive Companies, Inc.
|
SB-2/A
|
2.2
|
08/02/02
|
|||
2.3
|
Plan and agreement of reorganization between Huntington Telecommunications Partners, LP and Competitive Companies Holdings, Inc. and Competitive Companies, Inc.
|
SB-2/A
|
2.2
|
04/24/03
|
|||
2.4
|
Plan and agreement of reorganization between Competitive Companies, Inc. and CCI Acquisition Corp
|
8-K
|
10.1
|
05/09/05
|
|||
3(i)
|
Articles of Competitive Companies, as amended
|
SB-2
|
3(I)
|
01/11/02
|
|||
3(ii)
|
Bylaws of Competitive Companies
|
SB-2
|
3(II)
|
01/11/02
|
|||
4
|
Rights and Preferences of Preferred Stock
|
SB-2
|
4
|
01/11/02
|
|||
31.1
|
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act
|
X
|
|||||
31.2
|
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act
|
X
|
|||||
32.1
|
Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act
|
X
|
|||||
32.2
|
Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act
|
X
|
|||||
101.INS
|
XBRL Instance Document
|
X
|
|||||
101.SCH
|
XBRL Schema Document
|
X
|
|||||
101.CAL
|
XBRL Calculation Linkbase Document
|
X
|
|||||
101.DEF
|
XBRL Definition Linkbase Document
|
X
|
|||||
101.LAB
|
XBRL Label Linkbase Document
|
X
|
|||||
101.PRE
|
XBRL Presentation Linkbase Document
|
X
|
COMPETITIVE COMPANIES, INC. | |||
Date: April 16, 2012
|
By:
|
/s/ William Gray | |
William Gray, Chief Executive Officer | |||
Signature
|
Title
|
Date
|
||
/s/ William Gray
|
Chief Executive Officer, Principal Accounting Officer, and Director
|
April 16, 2012
|
||
William Gray
|
||||
/s/ Larry Griffin
|
Director
|
April 16, 2012
|
||
Larry Griffin
|