[X]
|
Quarterly
Report pursuant to Section 13 or 15(d) of the Securities Exchange Act of
1934
|
For
the quarterly period ended September 30,
2009
|
|
[ ]
|
Transition
Report pursuant to 13 or 15(d) of the Securities Exchange Act of
1934
|
For
the transition period to __________
|
|
Commission
File Number: 000-53605
|
Nevada
|
26-1265381
|
||
(State
or other jurisdiction of incorporation or organization)
|
(IRS
Employer Identification No.)
|
||
407
6th
Street
Rochester, MI, 48307
|
|||
(Address
of principal executive offices)
|
248-651-6568
|
(Issuer’s
telephone number)
|
_______________________________________________________________
|
(Former
name, former address and former fiscal year, if changed since last
report)
|
[ ]
Large accelerated filer Accelerated filer
|
[ ]
Non-accelerated filer
|
[X]
Smaller reporting company
|
Page
|
||
PART I – FINANCIAL INFORMATION
|
||
3
|
||
4
|
||
6 | ||
6 | ||
PART II – OTHER INFORMATION
|
||
7 | ||
7 | ||
7 | ||
8 | ||
8 | ||
8 | ||
8 |
F-1 |
Consolidated
Balance Sheets as of September 30, 2009 (Unaudited) and
December 31, 2008 (Audited)
|
F-2 |
Consolidated
Statements of Operations for the Three Months Ended
September 30, 2009 and 2008
|
F-3 |
Consolidated
Statements of Operations for the Nine Months Ended
September 30, 2009 and 2008 and for the Period from January
31, 2006 (Inception) to September 30, 2009 (Unaudited)
|
F-4 |
Consolidated
Statement of Stockholders’ Equity as of September
30, 2009 (Unaudited)
|
F-5 |
Consolidated
Statements of Cash Flows for the Nine Months Ended
September 30, 2009 and 2008 and for the Period from January
31, 2006 (Inception) to September 30, 2009 (Unaudited)
|
F-6 |
Notes
to the Consolidated Financial
Statements
|
9/30/09
|
12/31/08
|
|||||||
(unaudited)
|
(audited)
|
|||||||
CURRENT
ASSETS
|
||||||||
Cash
and cash equivalents
|
$ | 1,006,382 | $ | 2,502,656 | ||||
Accounts
receivable
|
4,892 | -0- | ||||||
Prepaid
expenses
|
10,806 | 3,292 | ||||||
Loan
receivable - employee
|
-0- | 1,346 | ||||||
TOTAL
CURRENT ASSETS
|
1,022,080 | 2,507,294 | ||||||
PROPERTY
AND EQUIPMENT
|
||||||||
Furniture
and equipment
|
16,888 | 16,888 | ||||||
Less
accumulated depreciation
|
(2,884 | ) | (1,618 | ) | ||||
NET
PROPERTY AND EQUIPMENT
|
14,004 | 15,270 | ||||||
OTHER
ASSETS
|
||||||||
Website
development costs, net
|
97,617 | 120,737 | ||||||
TOTAL
OTHER ASSETS
|
97,617 | 120,737 | ||||||
$ | 1,133,701 | $ | 2,643,301 | |||||
1,133,701 | 1,133,701 |
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||||
CURRENT
LIABILITIES
|
||||||||
Accounts
payable - trade
|
$ | 11,781 | $ | 171,864 | ||||
Accrued
expenses
|
-0- | 41,933 | ||||||
Note
payable - related parties
|
-0- | 4,000 | ||||||
TOTAL
CURRENT LIABILITIES
|
11,781 | 217,797 | ||||||
TOTAL
LIABILITIES
|
11,781 | 217,797 | ||||||
STOCKHOLDERS'
EQUITY
|
||||||||
Common
stock, $.001 par value, 500,000,000 shares
|
||||||||
authorized,
12,726,117 shares issued and outstanding
|
12,726 | 12,263 | ||||||
Stock
warrants
|
16,199,995 | 16,905,280 | ||||||
Additional
paid-in-capital
|
1,626,313 | -0- | ||||||
Deficit
accumulated during the development stage
|
(16,717,114 | ) | (14,492,039 | ) | ||||
STOCKHOLDERS'
EQUITY
|
1,121,920 | 2,425,504 | ||||||
$ | 1,133,701 | $ | 2,643,301 |
9/30/09
|
9/30/08
|
|||||||
(unaudited)
|
(unaudited)
|
|||||||
REVENUE
|
||||||||
Sales
|
$ | 6,908 | $ | 1,111 | ||||
TOTAL
REVENUE
|
6,908 | 1,111 | ||||||
EXPENSES
|
||||||||
Operating
expenses
|
534,065 | 162,519 | ||||||
TOTAL
EXPENSES
|
534,065 | 162,519 | ||||||
OPERATING
LOSS
|
(527,157 | ) | (161,408 | ) | ||||
OTHER
INCOME (EXPENSE)
|
||||||||
Interest
income
|
5,647 | -0- | ||||||
Interest
expense
|
(697 | ) | -0- | |||||
Stock
warrant expense
|
-0- | -0- | ||||||
TOTAL
OTHER INCOME (EXPENSE)
|
4,950 | -0- | ||||||
NET
LOSS
|
$ | (522,207 | ) | $ | (161,408 | ) | ||
WEIGHTED
AVERAGE NUMBER OF
|
||||||||
SHARES
OUTSTANDING
|
12,609,094 | 11,662,465 | ||||||
NET
LOSS PER SHARE
|
$ | (0.04 | ) | $ | (0.01 | ) |
Inception
|
||||||||||||
through
|
||||||||||||
9/30/09
|
9/30/08
|
9/30/09
|
||||||||||
(unaudited)
|
(unaudited)
|
(unaudited)
|
||||||||||
REVENUE
|
||||||||||||
Sales
|
$ | 11,628 | $ | 68,317 | $ | 195,632 | ||||||
TOTAL
REVENUE
|
11,628 | 68,317 | 195,632 | |||||||||
EXPENSES
|
||||||||||||
Operating
expenses
|
2,265,831 | 638,285 | 4,498,139 | |||||||||
TOTAL
EXPENSES
|
2,265,831 | 638,285 | 4,498,139 | |||||||||
OPERATING
LOSS
|
(2,254,203 | ) | (569,968 | ) | (4,302,507 | ) | ||||||
OTHER
INCOME (EXPENSE)
|
||||||||||||
Interest
income
|
28,311 | 14 | 33,401 | |||||||||
Other
income
|
1,783 | -0- | 1,783 | |||||||||
Interest
expense
|
(966 | ) | -0- | (7,102 | ) | |||||||
Stock
warrant expense
|
-0- | (333,004 | ) | (2,745,280 | ) | |||||||
TOTAL
OTHER INCOME (EXPENSE)
|
29,128 | (332,990 | ) | (2,717,198 | ) | |||||||
NET
LOSS
|
$ | (2,225,075 | ) | $ | (902,958 | ) | $ | (7,019,705 | ) | |||
WEIGHTED
AVERAGE NUMBER OF
|
||||||||||||
SHARES
OUTSTANDING
|
12,503,083 | 13,475,000 | ||||||||||
NET
LOSS PER SHARE
|
$ | (0.18 | ) | $ | (0.07 | ) |
Deficit
|
||||||||||||||||||||||||||||||||
Accumulated
|
||||||||||||||||||||||||||||||||
Additional
|
During
|
|||||||||||||||||||||||||||||||
Common
Stock
|
Preferred
Stock
|
Stock
|
Paid-in
|
Development
|
Stockholders'
|
|||||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Warrants
|
Capital
|
Stage
|
Equity
|
|||||||||||||||||||||||||
Balance,
January 1, 2007
|
-0- | $ | -0- | -0- | $ | -0- | $ | -0- | $ | -0- | $ | 40,289 | $ | 40,289 | ||||||||||||||||||
Member
contributions
|
180,000 | 180,000 | ||||||||||||||||||||||||||||||
Member
distributions
|
(253,750 | ) | (253,750 | ) | ||||||||||||||||||||||||||||
Issuance
of common stock
|
||||||||||||||||||||||||||||||||
to
former LLC members
|
10,000,000 | 10,000 | (10,000 | ) | -0- | |||||||||||||||||||||||||||
Issuance
of common stock,
|
||||||||||||||||||||||||||||||||
private
offering
|
300,000 | 300 | 299,700 | 300,000 | ||||||||||||||||||||||||||||
Net
loss
|
(361,466 | ) | (361,466 | ) | ||||||||||||||||||||||||||||
Balance,
December 31, 2007
|
10,300,000 | 10,300 | -0- | -0- | -0- | 289,700 | (394,927 | ) | (94,927 | ) | ||||||||||||||||||||||
Issuance
of common stock
|
||||||||||||||||||||||||||||||||
for
cash
|
636,000 | 636 | 635,364 | 636,000 | ||||||||||||||||||||||||||||
Outstanding
common stock
|
||||||||||||||||||||||||||||||||
prior
to reverse merger
|
1,256,958 | 1,257 | (1,257 | ) | -0- | |||||||||||||||||||||||||||
Common
stock issued
|
||||||||||||||||||||||||||||||||
for
services
|
70,000 | 70 | 69,930 | 70,000 | ||||||||||||||||||||||||||||
Issuance
of stock options
|
333,004 | 333,004 | ||||||||||||||||||||||||||||||
Issuance
of preferred stock
|
||||||||||||||||||||||||||||||||
less
issuance costs
|
35 | -0- | 2,985,000 | 2,985,000 | ||||||||||||||||||||||||||||
Stock
warrants issued
|
14,160,000 | (4,311,741 | ) | (9,848,259 | ) | -0- | ||||||||||||||||||||||||||
Stock
warrants issued
|
||||||||||||||||||||||||||||||||
for
services
|
2,745,280 | 2,745,280 | ||||||||||||||||||||||||||||||
Net
loss
|
(4,248,853 | ) | (4,248,853 | ) | ||||||||||||||||||||||||||||
Balance,
December 31, 2008
|
12,262,958 | 12,263 | 35 | -0- | 16,905,280 | -0- | (14,492,039 | ) | 2,425,504 | |||||||||||||||||||||||
Issuance
of common stock
|
||||||||||||||||||||||||||||||||
for
services
|
197,251 | 197 | 921,294 | 921,491 | ||||||||||||||||||||||||||||
Conversion
of stock warrants
|
||||||||||||||||||||||||||||||||
to
common stock
|
265,908 | 266 | (705,285 | ) | 705,019 | -0- | ||||||||||||||||||||||||||
Net
loss
|
(2,225,075 | ) | (2,225,075 | ) | ||||||||||||||||||||||||||||
Balance,
September 30, 2009
|
12,726,117 | $ | 12,726 | 35 | $ | -0- | $ | 16,199,995 | $ | 1,626,313 | $ | (16,717,114 | ) | $ | 1,121,920 |
Period
from
|
||||||||||||
inception
to
|
||||||||||||
9/30/2009
|
9/30/2008
|
9/30/2009
|
||||||||||
(unaudited)
|
(unaudited)
|
(unaudited)
|
||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||
Net
loss
|
$ | (2,225,075 | ) | $ | (902,958 | ) | $ | (7,019,705 | ) | |||
Adjustments
to reconcile net income to net cash
|
||||||||||||
provided
by operating activities:
|
||||||||||||
Depreciation
and amortization
|
24,386 | 27,799 | 59,400 | |||||||||
Stock
issued for services
|
921,491 | -0- | 991,491 | |||||||||
Compensation
expense for stock options
|
-0- | 333,004 | 333,004 | |||||||||
Stock
warrants issued for services
|
-0- | -0- | 2,745,280 | |||||||||
Changes
in:
|
||||||||||||
Accounts
receivable
|
(4,892 | ) | -0- | (4,892 | ) | |||||||
Prepaid
expenses
|
(7,514 | ) | 2,000 | (10,806 | ) | |||||||
Loan
receivable
|
1,346 | -0- | -0- | |||||||||
Accounts
payable
|
(160,083 | ) | (55,908 | ) | 11,781 | |||||||
Accrued
expenses
|
(41,933 | ) | 1,419 | -0- | ||||||||
TOTAL
ADJUSTMENTS
|
732,801 | 308,314 | 4,125,258 | |||||||||
NET
CASH (USED BY)
|
||||||||||||
OPERATING
ACTIVITIES
|
(1,492,274 | ) | (594,644 | ) | (2,894,447 | ) | ||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||
Purchases
of property and equipment
|
-0- | (2,293 | ) | (16,888 | ) | |||||||
Website
site development costs
|
-0- | (26,875 | ) | (154,133 | ) | |||||||
NET
CASH (USED BY)
|
||||||||||||
INVESTING
ACTIVITIES
|
-0- | (29,168 | ) | (171,021 | ) | |||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||
Members
capital contributions
|
-0- | -0- | 404,600 | |||||||||
Issuance
of common stock
|
-0- | 635,000 | 936,000 | |||||||||
Issuance
of preferred stock
|
-0- | 2,985,000 | 2,985,000 | |||||||||
Payments
on loan payable
|
(4,000 | ) | (324,094 | ) | (647,750 | ) | ||||||
Proceeds
from issuance of notes payable
|
-0- | -0- | 394,000 | |||||||||
NET
CASH PROVIDED BY (USED BY)
|
||||||||||||
FINANCING
ACTIVITIES
|
(4,000 | ) | 3,295,906 | 4,071,850 | ||||||||
NET
INCREASE (DECREASE) IN CASH
|
||||||||||||
AND
CASH EQUIVALENTS
|
(1,496,274 | ) | 2,672,094 | 1,006,382 | ||||||||
CASH
AND CASH EQUIVALENTS - BEGIN OF PERIOD
|
2,502,656 | 135,429 | -0- | |||||||||
CASH
AND CASH EQUIVALENTS - END OF PERIOD
|
$ | 1,006,382 | $ | 2,807,523 | $ | 1,006,382 | ||||||
SUPPLEMENTAL CASH FLOW
INFORMATION:
|
||||||||||||
Cash
paid for interest
|
$ | 1,793 | $ | -0- | $ | 6,246 | ||||||
SUPPLEMENTAL DISCLOSURE OF
NONCASH
|
||||||||||||
INVESTING AND FINANCING
ACTIVITIES:
|
||||||||||||
Distributions
paid through issuance of notes
|
||||||||||||
payable-related
party
|
$ | -0- | $ | -0- | $ | 253,750 | ||||||
Conversion
of warrants to common stock
|
$ | 705,285 | $ | -0- | $ | 705,285 |
1.
|
NATURE
OF BUSINESS
|
2.
|
SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES
|
2.
|
SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES
(CONTINUED)
|
2.
|
SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES
(CONTINUED)
|
2.
|
SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES
(CONTINUED)
|
3.
|
PROPERTY
AND EQUIPMENT
|
9/30/09
|
12/31/08
|
|||||||
Computer
equipment
|
$ | 12,594 | $ | 12,594 | ||||
Furniture
and fixtures
|
4,294 | 4,294 | ||||||
Subtotal
|
16,888 | 16,888 | ||||||
Accumulated
depreciation
|
(2,884 | ) | (1,618 | ) | ||||
Property
and equipment, net
|
$ | 14,004 | $ | 15,270 |
4.
|
WEBSITE
DEVELOPMENT COSTS
|
9/30/09
|
12/31/08
|
|||||||
Website
costs
|
$ | 154,133 | $ | 154,133 | ||||
Accumulated
amortization
|
(56,516 | ) | (33,396 | ) | ||||
Website
development costs, net
|
$ | 97,617 | $ | 120,737 |
5.
|
ACCRUED
EXPENSES
|
9/30/09
|
12/31/08
|
|||||||
Accrued
interest
|
$ | -0- | $ | 1,683 | ||||
Accrued
expenses
|
-0- | 6,159 | ||||||
Accrued
payroll taxes
|
-0- | 24,091 | ||||||
Accrued
audit fees
|
-0- | 10,000 | ||||||
Accrued
expenses
|
$ | -0- | $ | 41,933 |
6.
|
NOTES
PAYABLE - RELATED PARTY
|
9/30/09
|
12/31/08
|
|||||||
Note
payable - David Harrell
|
$ | -0- | $ | 4,000 | ||||
Less:
current portion
|
-0- | (4,000 | ) | |||||
Long-term
debt
|
$ | -0- | $ | -0- |
7.
|
COMMITMENTS
AND CONTINGENCIES
|
September
30, 2010
|
$ | 5,000 | ||
Total
lease obligation
|
$ | 5,000 |
8.
|
DIVIDEND
DISTRIBUTION
|
9.
|
COMMON
STOCK
|
10.
|
PREFERRED
STOCK
|
10.
|
PREFERRED
STOCK (CONTINUED)
|
11.
|
STOCK-BASED
COMPENSATION
|
12.
|
STOCK
WARRANTS
|
13.
|
RELATED
PARTY TRANSACTIONS
|
14.
|
INCOME
TAXES
|
9/30/09
|
12/31/08
|
|||||||
Deferred
tax asset attributable to:
|
||||||||
Net
operating loss carryover
|
$ | 2,269,000 | $ | 1,513,000 | ||||
Valuation
allowance
|
(2,269,000 | ) | (1,513,000 | ) | ||||
Net
deferred tax asset
|
$ | -0- | $ | -0- |
15.
|
GOING
CONCERN
|
16.
|
SUBSEQUENT
EVENTS
|
§
|
The
Site and our network affiliates
|
§
|
OFFERx
to develop, promote and fulfill new offers from pharmaceutical and
healthcare manufactures
|
§
|
ADHERxE
to allow manufacturers to re-engage their customers through the activation
of new savings each month
|
Exhibit
Number
|
Description
of Exhibit
|
OptimizeRx
Corporation
|
|
Date:
|
November
23, 2009
|
By: /s/David
Lester
David
Lester
Title: Chief
Executive Officer, Chief Financial Officer, and
Director
|