NEVADA
|
87-0564472
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer I.D. Number)
|
Page
No.
|
|
PART
1. FINANCIAL INFORMATION
|
|
Item
1. Financial
Statements
|
|
Consolidated
Balance Sheet, March 31, 2007 (unaudited) and
|
2 |
December
31, 2006 (audited)
|
|
Consolidated
Statement of Operations, for the three months ended March 31, 2007
|
3 |
and
2006, and cumulative from inception to March 31, 2007
(unaudited)
|
|
Consolidated
Statement of Stockholders’ Equity (Deficit) for the period from
|
4 |
January
7, 1982 (inception) through March 31, 2007 (unaudited)
|
|
Consolidated
Statements of Cash Flows, for the three months ended
|
5 |
March
31, 2007 and 2006, and cumulative from inception (Jan. 7,
1982)
|
|
to
March 31, 2007 (unaudited)
|
|
Notes
to Condensed Financial Statements (unaudited)
|
7
|
Item
2. Management’s
Discussion and Analysis or Plan of Operation
|
13
|
Item
3. Controls
and Procedures
|
15
|
PART
II. OTHER INFORMATION
|
|
Item
1. Legal
Proceedings
|
16
|
Item
2. Unregistered
Sales of Equity Securities and Use of Proceeds
|
16
|
Item
3. Defaults
Upon Senior Securities
|
16
|
Item
4. Submission
of Matters to a Vote of Security Holders
|
16
|
Item
5. Other
Information
|
16
|
Item
6. Exhibits
and Reports on Form 8-K
|
16
|
VICTORY
ENERGY CORPORATION AND SUBSIDIARIES
|
(A
Development Stage Company)
|
ASSETS
|
|||||||
March
31,
|
December
31,
|
||||||
2007
|
2006
|
||||||
CURRENT
ASSETS
|
Unaudited
|
||||||
Cash
and Cash Equivalents
|
$
|
592
|
$
|
-
|
|||
Subscriptions
Receivable
|
1,189,020
|
-
|
|||||
Total
Curent Assets
|
1,189,612
|
-
|
|||||
FIXED
ASSETS, NET
|
-
|
-
|
|||||
OTHER
ASSETS
|
|||||||
Investment
in Joint Venture
|
50,000
|
50,000
|
|||||
TOTAL
ASSETS
|
$
|
1,239,612
|
$
|
50,000
|
|||
LIABILITIES
& STOCKHOLDERS' DEFICIT
|
|||||||
CURRENT
LIABILITES
|
|||||||
Bank
Overdraft
|
$
|
-
|
$
|
79
|
|||
Accounts
Payable
|
32,418
|
19,142
|
|||||
Credit
Line - WFB Business Line
|
79,847
|
56,961
|
|||||
Prepaid
Subscriptions
|
203,500
|
203,500
|
|||||
Total
Current Liabilities
|
315,765
|
279,682
|
|||||
OTHER
LIABILITIES
|
|||||||
Loan
from Officer
|
873,581
|
690,085
|
|||||
Total
Other Liabilities
|
873,581
|
690,085
|
|||||
Total
Liabilities
|
1,189,346
|
969,767
|
|||||
Commitments
and contingencies (Note 6)
|
|||||||
STOCKHOLDERS'
DEFICIT
|
|||||||
Preferred
Stock, $0.001 par value, 10,000,000 shares
|
|||||||
authorized,
715,517 issued and outstanding
|
716
|
716
|
|||||
Common
Stock, $0.001 par value, 200,000,000 shares
|
|||||||
authorized,
16,497,766 issued
and outstanding
|
16,498
|
4,518
|
|||||
Additional
paid-in capital
|
6,693,348
|
4,566,320
|
|||||
Deficit
accumulated in the development stage
|
(6,660,296
|
)
|
(5,491,321
|
)
|
|||
Total
Stockholders' Deficit
|
50,266
|
(919,767
|
)
|
||||
TOTAL
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
$
|
1,239,612
|
$
|
50,000
|
|||
VICTORY
ENERGY CORPORATION AND SUBSIDIARIES
|
(A
Development Stage Company)
|
Consolidated
Statement of Operations
|
For
the period
|
||||||||||
of
Inception,
|
||||||||||
For
the
|
from
January 2,
|
|||||||||
Three
Months Ended
|
1982
through
|
|||||||||
March
31,
|
December
31,
|
|||||||||
2007
|
2006
|
2006
|
||||||||
Unaudited
|
Unaudited
|
Unaudited
|
||||||||
Revenues
|
$
|
-
|
$
|
-
|
$
|
20,207
|
||||
Costs
and Expenses
|
||||||||||
Consulting
Expense
|
1,042,988
|
600,240
|
3,989,354
|
|||||||
Land
Leases
|
4,500
|
25,000
|
||||||||
Wages
and Salaries
|
-
|
22,500
|
270,500
|
|||||||
General
& Administrative
|
121,487
|
128,138
|
1,154,507
|
|||||||
Total
Expenses
|
1,168,975
|
775,878
|
5,414,361
|
|||||||
Operating
Loss
|
(1,168,975
|
)
|
(775,878
|
)
|
(5,394,154
|
)
|
||||
Other
Income and (expenses)
|
||||||||||
Loss
on abandonment of subsidiary
|
(50,900
|
)
|
||||||||
Loss
from reduction in debt
|
(48,363
|
)
|
||||||||
Interest
Expense
|
0
|
|||||||||
Other
Income
|
2,096
|
|||||||||
Total
Other Income and (expenses)
|
0
|
0
|
(97,167
|
)
|
||||||
Net
Loss
|
$
|
(1,168,975
|
)
|
$
|
(775,878
|
)
|
$
|
(5,491,321
|
)
|
|
Basic
and Dilutive net loss per share
|
($0.09
|
)
|
($0.02
|
)
|
||||||
Weighted
average number of shares
|
||||||||||
outstanding,
basic and diluted
|
12,923,505
|
42,085,258
|
||||||||
Dilutive
effect of preferred stock (Note 2)
|
0
|
|||||||||
VICTORY
ENERGY CORPORATION AND SUBSIDIARIES
|
(A
Development Stage Company)
|
Consolidated
Statements of Cash
Flows
|
For
the
|
Inception
from
|
|||||||||
Three
Months Ended
|
Jan.
7, 1982
|
|||||||||
March
31,
|
through
|
|||||||||
2007
|
2006
|
Dec.
31, 2006
|
||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
Unaudited
|
Unaudited
|
Unaudited
|
|||||||
Net
Loss
|
$
|
(1,168,975
|
)
|
$
|
(775,878
|
)
|
$
|
(6,660,296
|
)
|
|
Adjustments
to reconcile net loss to net cash
|
||||||||||
used
by operating activities:
|
||||||||||
Depreciation
|
2,294
|
|||||||||
Loss
on extinguishment of debt
|
48,363
|
|||||||||
Loss
on abandonment of subsidiary
|
50,900
|
|||||||||
Issuance
of common stock for services rendered
|
2,139,008
|
527,500
|
5,593,144
|
|||||||
Increase
in Short Term Receivables
|
||||||||||
Decrease
(Increase) in Prepaid Expenses
|
||||||||||
Increase
(Decrease) in Deposits
|
||||||||||
Incrrease
(Decrease) in Prepaid Subscriptions
|
203,500
|
|||||||||
(Incrrease)
Decrease in Subscriptions Receivable
|
(1,189,020
|
)
|
(1,189,020
|
)
|
||||||
Increase
(Decrease) in accounts payable
|
13,276
|
32,148
|
||||||||
Increase
(Decrease) in accounts payable -related
|
||||||||||
Increase
(Decrease) in accrued liabilities
|
(11,416
|
)
|
||||||||
Increase
( ) in Accrued Payroll and Payroll Taxes
|
76,006
|
|||||||||
Repayment
of long term debt
|
||||||||||
Increase
(decrease) in Accrued Liabilities - Related
|
||||||||||
Non-cash
contributed capital
|
(524
|
)
|
||||||||
Net
Cash provided by (used by)
|
||||||||||
Operating
Activities
|
(205,711
|
)
|
(183,788
|
)
|
(1,919,491
|
)
|
||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||||||
Purchase
of Fixed Assets
|
(2,294
|
)
|
||||||||
Purchase
and Sale of Marketable Securities
|
||||||||||
Investment
in Joint Venture
|
(50,000
|
)
|
||||||||
Net
Cash (used by) Investing Activities
|
0
|
0
|
(52,294
|
)
|
||||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||||
Proceeds
of Note Payable
|
||||||||||
Proceeds
(Repayment) of Loans
|
||||||||||
Increase
(decrease) in Credit Line
|
22,886
|
79,147
|
||||||||
Proceeds
(Repayment) of Loan from Officer
|
183,496
|
58,354
|
873,581
|
|||||||
Proceeds
(Repayment) of Note Payable-Related Party
|
||||||||||
Increase
(Decrease) in Other Loans Payable
|
||||||||||
Contributed
capital for rent and officers' compensation
|
2,438
|
|||||||||
Proceeds
from the sale of Preferred Stock
|
||||||||||
Issuance
of Common Stock for Cash
|
149,458
|
41,960
|
||||||||
Proceeds
from the sale of Common Stock
|
300,231
|
|||||||||
Proceeds
from the sale of Preferred Stock
|
246,950
|
|||||||||
Contributed
Capital by shareholders
|
428,070
|
|||||||||
Net
Cash provided by Financing Activities
|
206,382
|
207,812
|
1,972,377
|
|||||||
NET
INCREASE IN CASH
|
671
|
24,024
|
592
|
|||||||
CASH
AT BEGINNING OF PERIOD
|
(79
|
)
|
4,074
|
-
|
||||||
CASH
AT END OF PERIOD
|
$
|
592
|
$
|
28,098
|
$
|
592
|
||||
CASH
PAID FOR:
|
||||||||||
Interest
|
$
|
-
|
$
|
-
|
$
|
-
|
||||
Income
Taxes
|
$
|
-
|
$
|
-
|
$
|
-
|
||||
VICTORY
ENERGY CORPORATION AND SUBSIDIARIES
|
(A
Development Stage Company)
|
Consolidated
Statement of Stockholders' Equity
(Deficit)
|
Unaudited
|
Accumulated
|
||||||||||||||||||||||
Additional
|
Deficit
During
|
|||||||||||||||||||||
Common
Stock
|
Preferred
Stock
|
Paid-in
|
Development
|
|||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Stage
|
Total
|
||||||||||||||||
Balances
at January 7, 1982
|
0
|
$
|
-
|
0
|
0
|
$
|
-
|
$
|
-
|
$
|
-
|
|||||||||||
Common
stock for cash at $7.50/sh
|
6,000
|
6
|
45,000
|
0
|
45,006
|
|||||||||||||||||
Common
stock for cash at $0.39/sh.
|
168,503
|
169
|
65,819
|
0
|
65,988
|
|||||||||||||||||
Net
loss from inception Jan 7, 1982 to Dec. 31, 1982
|
0
|
0
|
0
|
(39,597
|
)
|
(39,597
|
)
|
|||||||||||||||
Balances
at Dec. 31, 1982
|
174,503
|
175
|
110,819
|
(39,597
|
)
|
71,397
|
||||||||||||||||
Net
loss, year ended Dec. 31, 1983
|
0
|
0
|
0
|
(71,397
|
)
|
(71,397
|
)
|
|||||||||||||||
Balances
at Dec. 31, 1983
|
174,503
|
175
|
110,819
|
(110,994
|
)
|
(0
|
)
|
|||||||||||||||
Common
stock for cash at $25.00/sh.
|
57
|
0
|
1,425
|
0
|
1,425
|
|||||||||||||||||
Common
stock for cash at $25.00/sh. per share
|
3
|
0
|
75
|
0
|
75
|
|||||||||||||||||
Common
stock for cash at $0.025/sh. per share
|
1,580,000
|
1,580
|
38,373
|
0
|
39,953
|
|||||||||||||||||
Net
loss - year ended Dec. 31, 1984
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||
Balances
at Dec. 31, 1984
|
1,754,563
|
1,755
|
150,692
|
(110,994
|
)
|
41,453
|
||||||||||||||||
Cancellation
of common stock
|
(1,296,132
|
)
|
(1,297
|
)
|
(1,297
|
)
|
||||||||||||||||
Net
loss - year ended Dec. 31, 1985
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||
Balances
at Dec. 31, 1985
|
458,431
|
458
|
150,692
|
(110,994
|
)
|
40,156
|
||||||||||||||||
Net
loss - year ended Dec. 31, 1986
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||
Balances
at Dec. 31, 1986
|
458,431
|
458
|
150,692
|
(110,994
|
)
|
40,156
|
||||||||||||||||
Net
loss - year ended Dec. 31, 1987
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||
Balances
at Dec. 31, 1987
|
458,431
|
458
|
150,692
|
(110,994
|
)
|
40,156
|
||||||||||||||||
Net
loss - year ended Dec. 31, 1988
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||
Balances
at Dec. 31, 1988
|
458,431
|
458
|
150,692
|
(110,994
|
)
|
40,156
|
||||||||||||||||
Net
loss - year ended Dec. 31, 1989
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||
Balances
at Dec. 31, 1989
|
458,431
|
458
|
150,692
|
(110,994
|
)
|
40,156
|
||||||||||||||||
Net
loss - year ended Dec. 31, 1990
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||
Balances
at Dec. 31, 1990
|
458,431
|
458
|
150,692
|
(110,994
|
)
|
40,156
|
||||||||||||||||
Net
loss - year ended Dec. 31, 1991
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||
Balances
at Dec. 31, 1991
|
458,431
|
458
|
150,692
|
(110,994
|
)
|
40,156
|
||||||||||||||||
Net
loss - year ended Dec. 31, 1992
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||
Balances
at Dec. 31, 1992
|
458,431
|
458
|
150,692
|
(110,994
|
)
|
40,156
|
||||||||||||||||
Net
loss - year ended Dec. 31, 1993
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||
Balances
at Dec. 31, 1993
|
458,431
|
458
|
150,692
|
(110,994
|
)
|
40,156
|
||||||||||||||||
Cancellation
of common stock
|
(316,000
|
)
|
(316
|
)
|
(316
|
)
|
||||||||||||||||
Net
loss - year ended Dec. 31, 1994
|
0
|
0
|
0
|
(6,656
|
)
|
(6,656
|
)
|
|||||||||||||||
Balances
at Dec. 31, 1994
|
142,431
|
142
|
150,692
|
(117,650
|
)
|
33,184
|
||||||||||||||||
Common
stock for cash at $0.001/sh.
|
2,357,895
|
2,359
|
0
|
0
|
2,359
|
|||||||||||||||||
Net
loss - year ended Dec. 31, 1995
|
0
|
0
|
0
|
(49,097
|
)
|
(49,097
|
)
|
|||||||||||||||
Balances
at Dec. 31, 1995
|
2,500,326
|
2,500
|
150,692
|
(166,747
|
)
|
(13,555
|
)
|
|||||||||||||||
Common
stock for cash at $0.001/sh.
|
120,000
|
120
|
0
|
0
|
120
|
|||||||||||||||||
Net
loss - year ended Dec. 31, 1996
|
0
|
0
|
0
|
(1,681
|
)
|
(1,681
|
)
|
|||||||||||||||
Balances
at Dec. 31, 1996
|
2,620,326
|
2,620
|
150,692
|
(168,428
|
)
|
(15,116
|
)
|
|||||||||||||||
Net
loss - year ended Dec. 31, 1997
|
0
|
0
|
0
|
(3,517
|
)
|
(3,517
|
)
|
|||||||||||||||
Balances
at Dec. 31, 1997
|
2,620,326
|
2,620
|
150,692
|
(171,945
|
)
|
(18,633
|
)
|
|||||||||||||||
Net
loss - year ended Dec. 31, 1998
|
0
|
0
|
0
|
(2,479
|
)
|
(2,479
|
)
|
|||||||||||||||
Balances
at Dec. 31, 1998
|
2,620,326
|
2,620
|
150,692
|
(174,424
|
)
|
(21,112
|
)
|
|||||||||||||||
Net
loss - year ended Dec. 31, 1999
|
0
|
0
|
0
|
(6,307
|
)
|
(6,307
|
)
|
|||||||||||||||
Balances
at Dec. 31, 1999
|
2,620,326
|
2,620
|
150,692
|
(180,731
|
)
|
(27,419
|
)
|
|||||||||||||||
Net
loss - year ended Dec. 31, 2000
|
0
|
0
|
0
|
(9,011
|
)
|
(9,011
|
)
|
|||||||||||||||
Balances
at Dec. 31, 2000
|
2,620,326
|
2,620
|
150,692
|
(189,742
|
)
|
(36,430
|
)
|
|||||||||||||||
Net
loss - year ended Dec. 31, 2001
|
0
|
0
|
0
|
(19,461
|
)
|
(19,461
|
)
|
|||||||||||||||
Balances
at Dec. 31, 2001
|
2,620,326
|
2,620
|
150,692
|
(209,203
|
)
|
(55,891
|
)
|
|||||||||||||||
Contributed
capital for rent and
|
||||||||||||||||||||||
other
compensation
|
0
|
0
|
1,950
|
0
|
1,950
|
|||||||||||||||||
Net
loss - year ended Dec. 31, 2002
|
0
|
0
|
0
|
(13,960
|
)
|
(13,960
|
)
|
|||||||||||||||
Balances
at Dec. 31, 2002
|
2,620,326
|
2,620
|
152,642
|
(223,163
|
)
|
(67,901
|
)
|
|||||||||||||||
Contributed
capital for rent and
|
||||||||||||||||||||||
officer
compensation
|
0
|
0
|
488
|
0
|
488
|
|||||||||||||||||
Capital
contributed by shareholders
|
||||||||||||||||||||||
via
accounts payable and interest
|
0
|
77,415
|
0
|
77,415
|
||||||||||||||||||
Stock
issued for services $0.025/sh.
|
13,389,932
|
13,390
|
321,358
|
0
|
334,748
|
|||||||||||||||||
Stock
issued for services at $0.61/sh.
|
100,000
|
100
|
60,900
|
0
|
61,000
|
|||||||||||||||||
Stock
for consulting at $0.47/share
|
10,000
|
10
|
4,690
|
0
|
4,700
|
|||||||||||||||||
Net
loss - year ended Dec. 31, 2003
|
0
|
0
|
0
|
(592,962
|
)
|
(592,962
|
)
|
|||||||||||||||
Balances
at Dec. 31, 2003
|
16,120,258
|
16,120
|
617,493
|
(816,125
|
)
|
(182,512
|
)
|
|||||||||||||||
Stock
issued for services at $0.16/sh
|
1,000,000
|
1,000
|
159,000
|
0
|
160,000
|
|||||||||||||||||
Stock
issued for services at $0.17/sh.
|
1,800,000
|
1,800
|
304,200
|
0
|
306,000
|
|||||||||||||||||
Stock
issued for services at $0.165/sh
|
800,000
|
800
|
131,200
|
0
|
132,000
|
|||||||||||||||||
Stock
issued for services at $0.215/sh.
|
30,000
|
30
|
6,420
|
0
|
6,450
|
|||||||||||||||||
Stock
issued for debt at $0.45 per sh.
|
150,000
|
150
|
67,350
|
0
|
67,500
|
|||||||||||||||||
Stock
issued for services at $0.40/sh
|
300,000
|
300
|
119,700
|
0
|
120,000
|
|||||||||||||||||
Stock
issued for services at $0.34/sh.
|
700,000
|
700
|
237,300
|
0
|
238,000
|
|||||||||||||||||
Stock
issued for services at $0.41/sh.
|
300,000
|
300
|
122,700
|
0
|
123,000
|
|||||||||||||||||
Stock
issued for services at $0.27/sh.
|
300,000
|
300
|
80,700
|
0
|
81,000
|
|||||||||||||||||
Stock
issued for services at $0.22/sh.
|
600,000
|
600
|
131,400
|
0
|
132,000
|
|||||||||||||||||
Net
loss - year ended Dec. 31, 2004
|
(1,606,057
|
)
|
(1,606,057
|
)
|
||||||||||||||||||
Balances
at Dec. 31, 2004
|
22,100,258
|
22,100
|
1,977,463
|
(2,422,182
|
)
|
(422,619
|
)
|
|||||||||||||||
Contributed
capital for general and administrative expenses
|
138,701
|
138,701
|
||||||||||||||||||||
Stock
issued for services at $0.03/sh.
|
19,860,000
|
19,860
|
575,940
|
595,800
|
||||||||||||||||||
Net
loss - year ended Dec. 31, 2005
|
(1,323,775
|
)
|
(1,323,775
|
)
|
||||||||||||||||||
Balances
at December 31, 2005
|
41,960,258
|
41,960
|
0
|
0
|
2,692,104
|
(3,745,957
|
)
|
(1,011,893
|
)
|
|||||||||||||
Stock
issued for services at $0.027/sh.
|
17,583,334
|
17,583
|
459,917
|
477,500
|
||||||||||||||||||
Common
stock issued in debt
|
||||||||||||||||||||||
restructuring
at $0.06 and $0.03
|
10,666,667
|
10,667
|
429,333
|
440,000
|
||||||||||||||||||
Stock
issued for debt at $0.06/ sh.
|
5,000,000
|
5,000
|
295,000
|
300,000
|
||||||||||||||||||
Stock
issued for services at $0.03/sh.
|
2,500,000
|
2,500
|
72,500
|
75,000
|
||||||||||||||||||
Stock
issued for services at $0.05/sh.
|
500,000
|
500
|
24,500
|
25,000
|
||||||||||||||||||
Stock
issued for services at $0.008/sh.
|
10,000,000
|
10,000
|
70,000
|
80,000
|
||||||||||||||||||
Stock
for consulting at $0.008/sh.
|
4,500,000
|
4,500
|
31,500
|
36,000
|
||||||||||||||||||
Stock
for consulting at $0.008/sh.
|
500,000
|
500
|
3,500
|
4,000
|
||||||||||||||||||
Stock
for consulting at $0.008/sh.
|
4,000,000
|
4,000
|
28,000
|
32,000
|
||||||||||||||||||
Stock
for consulting at $0.008/sh.
|
700,000
|
700
|
4,900
|
5,600
|
||||||||||||||||||
Stock
for consulting at $0.008/sh.
|
300,000
|
300
|
2,100
|
2,400
|
||||||||||||||||||
Stock
for consulting at $0.008/sh.
|
3,600,000
|
3,600
|
25,200
|
28,800
|
||||||||||||||||||
Stock
for consulting at $0.008/sh.
|
3,000,000
|
3,000
|
21,000
|
24,000
|
||||||||||||||||||
Stock
for consulting at $0.008/sh.
|
4,000,000
|
4,000
|
28,000
|
32,000
|
||||||||||||||||||
Balances
before reverse split
|
108,810,259
|
108,810
|
0
|
0
|
4,187,554
|
(3,745,957
|
)
|
550,407
|
||||||||||||||
Reverse
split 25 to 1
|
(104,457,849
|
)
|
(104,458
|
)
|
0
|
0
|
104,458
|
0
|
||||||||||||||
New
Stock issued for rounding
|
890
|
1
|
(1
|
)
|
0
|
|||||||||||||||||
Balances
after reverse split
|
4,353,300
|
4,353
|
0
|
0
|
4,292,011
|
(3,745,957
|
)
|
550,407
|
||||||||||||||
Preferred
stock for cash at $0.467/sh.
|
715,517
|
716
|
246,234
|
246,950
|
||||||||||||||||||
Common
stock for rounding$0.50/sh.
|
1
|
0
|
0
|
0
|
||||||||||||||||||
Common
stock for services $0.20/sh
|
5,200
|
5
|
1,035
|
1,040
|
||||||||||||||||||
Common
stock for rounding$0.20/sh.
|
14
|
0
|
0
|
0
|
||||||||||||||||||
Common
stock for services $0.17/sh.
|
160,000
|
160
|
27,040
|
27,200
|
||||||||||||||||||
Net
loss - year ended Dec. 31, 2006
|
(1,745,364
|
)
|
(1,745,364
|
)
|
||||||||||||||||||
Balances
at December 31, 2006
|
4,518,515
|
4,518
|
715,517
|
716
|
4,566,320
|
(5,491,321
|
)
|
(919,767
|
)
|
|||||||||||||
Common
stock for services $0.15/sh
|
6,277,251
|
6,278
|
935,310
|
941,588
|
||||||||||||||||||
Common
stock sold @ $0.21/sh
|
5,662,000
|
5,662
|
1,183,358
|
1,189,020
|
||||||||||||||||||
Common
stock for services $0.21/sh
|
40,000
|
40
|
8,360
|
8,400
|
||||||||||||||||||
Net
loss - 3 mo ended Nar. 31, 2006
|
(1,168,975
|
)
|
(1,168,975
|
)
|
||||||||||||||||||
Balances
at March 31, 2006
|
16,497,766
|
16,498
|
715,517
|
716
|
6,693,348
|
(6,660,296
|
)
|
50,266
|
||||||||||||||
March
31, 2007
|
|
March
31, 2006
|
|||||
Numerator:
|
|||||||
Basic
and diluted net loss per share:
|
|||||||
Net
Loss
|
$
|
(
1,168,975
|
)
|
$
|
(
775,878
|
)
|
|
Denominator
|
|
||||||
Basic
and diluted weighted average
|
|||||||
number
of shares outstanding
|
12,923,505
|
42,085,258
|
|||||
Basic
and Diluted Net Loss Per Share
|
$
|
(0.09
|
)
|
$
|
(0.02
|
)
|
|
2006
Loss per share
giving retroactive effect
|
|||||||
to
reverse stock split in 2006:
|
|
||||||
Basic
and diluted weighted average
|
|||||||
number
of shares outstanding
|
1,683,410
|
||||||
Basic
and Diluted Net Loss Per Share
|
$
|
(0.46
|
)
|
||||
Dilutive
effect of Preferred Stock
|
Nil
|
N/A
|
Description
|
Years
|
|
|
Furniture
and fixtures
|
7
|
Computer
hardware and software
|
3-5
|
Exhibit
No.
|
Description
of Exhibit
|
31
|
|
32
|
|
23.1
|
|