Delaware
|
11-3163455
|
(State
or Other Jurisdiction of
|
(I.R.S.
Employer
|
Incorporation
or Organization)
|
Identification
No.)
|
|
|
|
|
|
|
|
For
|
|
Withheld
|
S.
Robert Grass
|
|
19,641,801
|
|
0
|
David
Dalton
|
|
19,620,601
|
|
21,200
|
John
Frank
|
|
19,620,601
|
|
21,200
|
William
Wooldridge
|
|
19,641,801
|
|
0
|
|
Common
Stock
|
|
|
("UNVC")
|
|
Quarter
Ended
|
High
|
Low
|
March
31, 2003
|
$
0.070
|
$
0.040
|
June
30, 2003
|
$
0.110
|
$
0.100
|
September
30, 2003
|
$
0.260
|
$
0.050
|
December
31, 2003
|
$
0.140
|
$
0.070
|
March
31, 2004
|
$
0.150
|
$
0.090
|
June
30, 2004
|
$
0.120
|
$
0.070
|
September
30, 2004
|
$
0.090
|
$
0.060
|
December
31, 2004
|
$
0.110
|
$
0.040
|
March
31, 2005
|
$
0.110
|
$
0.100
|
|
2004
|
2003
|
Change
|
|
|
|
|
Revenues
|
$
19,448,388
|
$17,359,771
|
12%
|
Cost
of Revenues
|
$
19,174,494
|
16,936,565
|
13%
|
|
|
|
Gross
Margin
|
273,894
|
423,206
|
(35%)
|
|
|
|
|
Expenses:
|
|
|
|
Marketing
and Selling
|
|
|
|
Expense
|
123,400
|
379,738
|
(68%)
|
Product
Development
|
28,871
|
28,547
|
1%
|
General
and
|
|
|
|
Administrative
|
1,,847,246
|
1,380,350
|
34%
|
Interest
Expense, Net
|
108,092
|
91,564
|
18%
|
Gain
on Extinguishment
|
|
|
|
of Debt
|
(144,819)
|
(24,872)
|
482%
|
Loss
on write-off of
|
|
|
|
Goodwill
|
1,774,119
|
-
|
-
|
Loss
on sale of Subsidiary
|
597,056
|
-
|
-
|
Other
Income
|
(47,795)
|
-
|
-
|
Loss
on capitalized lease
|
-0-
|
121,366
|
-
|
|
|
|
|
Total
Expenses
|
(4,286,170)
|
(1,976,693)
|
117%
|
|
|
|
|
Discontinued
Operations
|
(8,260)
|
(93,502)
|
(91%)
|
|
|
|
|
Net
Loss
|
$
(4,020,536)
|
$
(1,646,989)
|
144%
|
|
|
|
Univec
|
PPSI
|
Total
|
|
Revenue
|
$59,816
|
$19,388,572
|
$19,448,388
|
Cost
of Revenues
|
53,933
|
19,120,561
|
19,174,494
|
|
|
|
|
Gross
Margin
|
$
5,883
|
$
268,011
|
$
273,894
|
|
|
|
Name
|
Age
|
Position
|
Dr.
David Dalton
|
56
|
Chief
Executive Officer, President and a Director
|
S.
Robert Grass
|
71
|
Chairman
of the Board of Directors
|
William
Wooldridge
|
60
|
Director
|
Raphael
Langford
|
60
|
Chief
Operating Officer and Executive Vice President
|
Michael
Lesisko
|
55
|
Treasurer,
Secretary and Chief Financial
Officer
|
|
|
Annual
Compensation
|
Long-Term
Compensation
|
|
|
|
Other
Annual
|
Securities
|
|
Name
and Principal Position
|
Year
|
Salary
|
Compensation
|
Underlying
Options
|
Dr.
David Dalton
|
2003
|
$
360,000(1)
|
-
|
1,000,000(1)
|
Chief
Executive Officer and
|
||||
President
|
||||
|
2004
|
$
396,000(2)
|
-
|
-
|
Jonathan
Bricken
|
2003
|
$
129,969
|
-
|
None
|
Vice
President
|
Number
of Shares
|
Percent
of Total Options
|
|||
Underlying
Options
|
Granted
to Employees in
|
Exercise
Price
|
Expiration
|
|
Name
|
Granted
|
Fiscal
Year
|
Per
Share
|
Date
|
Dr.
David Dalton
|
-
|
0%
|
$0.00
|
N/A
|
Shares
Acquired Upon
|
Number
of Securities
|
In-The-Money
|
||||
Exercise
of Options
|
Underlying
Unexercised
|
Options
at
|
||||
During
Fiscal 2004
|
Options
at December 31, 2004
|
December
31, 2004
|
||||
Name
|
Number
|
Value
Realized
|
Exercisable
|
Unexercisable
|
Exercisable
|
Unexercisable
|
Dr.
David Dalton
|
None
|
None
|
2,500,000
|
500,000
|
$40,000
|
$
-
|
David
Dalton, Chief Executive Officer and President
|
$
856,000
|
Raphael
Langford, Chief Operating Officer
|
127,585
|
Michael
Lesisko, Secretary - Treasurer
|
97,300
|
|
1,080,885
|
Other
employees
|
190,603
|
|
$
1,271,488
|
|
Amount
and Nature of Beneficial
|
Percentage
of common Stock Beneficially
|
Name
|
Ownership
(1)
|
Owned
(2)
|
David
Dalton (4)
|
23,396,378
(5)
|
39.40%
(6)
|
S.
Robert Grass (4)
|
1,065,951
(9)
|
1.87%
(10)
|
William
Wooldridge (4)
|
250,000
(13)
|
0.44%
(14)
|
Raphael
Langford (4)
|
3,366,667
(7)
|
5.85%
(8)
|
Michael
Lesisko (4)
|
2,474,001
(11)
|
4.31%
(12)
|
All
directors and executive
|
||
officers
as a group (5 persons)
|
30,552,997
(3)(16)
|
49.02%
(17)
|
Emerald
Capital Partners LP
|
6,000,000
|
10.63%
(15)
|
|
2004
|
2003
|
Audit
fees
|
$110,261
|
$
98,794
|
Audit
related fees
|
-
|
-
|
Tax
fees
|
18,750
|
14,199
|
All
other fees
|
-
|
-
|
Total
|
$129,011
|
$112,993
|
|
Page
|
|
|
|
|
Report
of Independent Registered Public Accounting Firm
|
F--2
|
Consolidated
Balance Sheet - December 31, 2004
|
F--3
|
Consolidated
Statements of Operations - years ended
|
|
December 31, 2004 and 2003
|
F--4
|
Consolidated
Statements of Stockholders' Equity - years
|
|
ended December 31, 2004 and 2003
|
F--5
|
Consolidated
Statements of Cash Flows - years ended
|
|
December 31, 2004 and 2003
|
F--6
|
Notes
to Consolidated Financial Statements
|
F--7
to F--16
|
Univec,
Inc. and Subsidiaries
|
||||
Consolidated
Balance Sheet
|
||||
December
31, 2004
|
||||
ASSETS
|
||||
Cash
|
$
|
29,443
|
||
Marketable
securities
|
36,349
|
|||
Accounts
receivable
|
3,123,493
|
|||
Inventories
|
179,878
|
|||
Certificates
of deposit - restricted
|
340,407
|
|||
Other
current assets
|
46,630
|
|||
|
||||
Total
current assets
|
3,756,200
|
|||
Fixed
assets, net
|
622,685
|
|||
Other
assets
|
79,468
|
|||
|
||||
Total
assets
|
$
|
4,458,353
|
||
|
||||
LIABILITIES
AND STOCKHOLDERS' DEFICIT
|
||||
Accounts
payable and accrued expenses
|
$
|
4,380,826
|
||
Deferred
payroll
|
1,271,488
|
|||
Notes
and loans payable - current
|
1,472,163
|
|||
Loans
payable - officers/directors
|
260,493
|
|||
Due
to affiliated companies
|
578,800
|
|||
|
||||
Total
current liabilities
|
7,963,770
|
|||
Notes
and loans payable - long-term
|
211,852
|
|||
|
||||
Total
liabilities
|
8,175,622
|
|||
|
||||
Commitments
and contingencies (Notes 3, 4, 12 and 13)
|
||||
STOCKHOLDERS'
DEFICIT
|
||||
Preferred
stock $.001 par value; 3,743,500 shares
|
||||
authorized;
none issued and outstanding
|
||||
Series
D 5% cumulative convertible preferred stock,
|
||||
$.001
par value; authorized: 1,250,000; issued and
|
||||
outstanding:
125,000 shares (aggregate liquidation
|
||||
value:
$336,808)
|
125
|
|||
Series
E cumulative convertible preferred stock,
|
||||
$.001
par value; authorized: 2,000 shares; issued and
|
||||
outstanding:
412 shares (aggregate liquidation
|
||||
value:
$441,397)
|
1
|
|||
Common
stock $.001 par value; authorized: 75,000,000 shares;
|
45,619
|
|||
issued:
45,618,852 and outstanding: 45,214,698 shares
|
||||
Additional
paid-in capital
|
10,977,627
|
|||
Treasury
stock, 404,154 shares - at cost
|
(28,291
|
)
|
||
Stock
Subscription Receivable
|
(210,000
|
)
|
||
Accumulated
deficit
|
(14,502,350
|
)
|
||
|
||||
Total
stockholders' deficit
|
(3,717,269
|
)
|
||
|
||||
Total
liabilities and stockholders' deficit
|
$
|
4,458,353
|
||
|
See
notes to consolidated financial statements.
|
||||
F-3
|
Univec,
Inc. and Subsidiaries
|
|
Consolidated
Statement of Operations
|
|
Years
ended December 31, 2004 and 2003
|
|
|
2004
|
2003
|
|||||
|
|
||||||
Revenues
|
$
|
19,448,388
|
$
|
17,359,771
|
|||
Cost
of Revenues
|
19,174,494
|
16,936,565
|
|||||
|
|
||||||
Gross
Margin
|
273,894
|
423,206
|
|||||
Operating
Expenses
Marketing
and selling
|
123,400
|
379,738
|
|||||
Product
development
|
28,871
|
28,547
|
|||||
General
and administrative
|
1,847,246
|
1,380,350
|
|||||
|
|
||||||
1,999,517
|
1,788,635
|
|
|||||
|
|
||||||
Loss
from Operations
|
(1,725,623
|
)
|
(1,365,429
|
)
|
|||
Other
Income (Expense)
Interest
expense, net
|
(108,092
|
)
|
(91,564
|
)
|
|||
Gain
on extinguishments of debt
|
144,819
|
24,872
|
|||||
Loss on write-off of goodwill
|
(1,774,119
|
)
|
-
|
||||
Loss on sale of subsidiary
|
(597,056
|
)
|
-
|
||||
Other income
|
47,795
|
|
-
|
||||
Loss
on write-off of capitalized lease
|
- |
(121,366
|
)
|
||||
|
|||||||
Total
expenses
|
(2,286,653
|
)
|
(188,058
|
)
|
|||
|
|||||||
Loss
from continuing operations
|
(4,012,276
|
)
|
(1,553,487
|
)
|
|||
|
|||||||
Discontinued
Operations
|
(8,260
|
)
|
(93,502
|
)
|
|||
|
|||||||
Net
loss
|
(4,020,536
|
)
|
(1,646,989
|
)
|
|||
|
|||||||
Dividends
attributable to preferred stock
|
(35,921
|
)
|
(39,025
|
)
|
|||
|
|||||||
Loss
attributable to common stockholders
|
$
|
(4,056,457
|
)
|
$
|
(1,686,014
|
)
|
|
|
|||||||
Share
information
|
|||||||
Basic
net loss per common share
|
$
|
(0.11
|
)
|
$
|
(0.05
|
)
|
|
|
|||||||
Basic
weighted average number of common shares outstanding
|
38,510,467
|
33,751,508
|
See
notes to consolidated financial statements.
|
|||||||
F-4
|
Series
A Preferred
|
Series
B Preferred
|
Series
C Preferred
|
Series
D Preferred
|
Series
E Preferred
|
Common
Stock
|
Additional Paid-in |
Treasury
Stock
|
Prepaid Consulting |
Accumulated
|
Total Stockholders' |
||||||||||||||||||||||||||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Shares
|
Amount
|
Services
|
Deficit
|
Equity
|
|||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||
Balance,
January 1, 2003
|
124
|
$
|
1
|
167
|
$
|
1
|
250
|
$
|
1
|
104,167
|
$
|
104
|
31,772,773
|
$
|
31,773
|
$
|
10,296,627
|
($8,843,338
|
)
|
$
|
1,485,169
|
|||||||||||||||||||||||||||||||||||||
Exchange
of Series B and C
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
for
Series E
|
(122
|
)
|
(1
|
)
|
(250
|
)
|
(1
|
)
|
522
|
$
|
1
|
89,708
|
(89,707
|
)
|
||||||||||||||||||||||||||||||||||||||||||||
Common
stock
|
.
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued
for Cash
|
500,000
|
500
|
19,500
|
20,000
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
Consulting
fees
|
100,000
|
100
|
9,900
|
10,000
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
Loans
payable - officers/directors
|
444,805
|
444
|
49,556
|
50,000
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
Adjustment
to conversion of series A and
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
options
|
(124
|
)
|
(1
|
)
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
Convert
Series B
|
(45
|
)
|
1,843,322
|
1,841
|
(1,843
|
)
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Convert
Series E
|
(30
|
)
|
340,909
|
341
|
(341
|
)
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Exercise
of options by officer
|
166,667
|
167
|
6,500
|
6,667
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
Options
issued
|
36,400
|
36,400
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net
loss
|
(1,545,601
|
)
|
(1,545,601
|
)
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||
Balance,
December 31, 2003
|
-
|
-
|
-
|
-
|
-
|
-
|
104,167
|
104
|
492
|
1
|
35,168,476
|
35,169
|
10,506,007
|
(10,478,646
|
)
|
62,635
|
|
|||||||||||||||||||||||||||||||||||||||||
Sale
of Series D
|
20,833
|
21
|
49,979
|
50,000
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
Common
stock issued for
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Consulting
fees
|
6,000,000
|
6,000
|
234,000
|
($240,000
|
)
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
Deferred
payroll and accrued
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
expenses
- officers
|
2,160,035
|
2,160
|
173,102
|
175,262
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
Loans
payable - officers/directors
|
500,000
|
500
|
9,500
|
10,000
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sale
of subsidiary
|
2,829
|
404,154
|
($28,291
|
)
|
(25,462
|
)
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Convert
Series E and dividends
|
(80
|
)
|
1,790,341
|
1,790
|
(1,790
|
)
|
(3,168
|
)
|
(3,168
|
)
|
||||||||||||||||||||||||||||||||||||||||||||||||
Amortization
|
30,000
|
30,000
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Options
issued
|
4,000
|
4,000
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net
loss
|
(4,020,536
|
)
|
(4,020,536
|
)
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||
Balance,
December 31, 2004
|
125,000
|
$
|
125
|
412
|
$
|
1
|
45,618,852
|
$
|
45,619
|
$
|
10,977,627
|
404,154
|
($28,291
|
)
|
($210,000
|
)
|
($14,502,350
|
)
|
($3,717,269
|
)
|
Univec,
Inc. and Subsidiaries
|
||||||||||
Consolidated
Statement of Cash Flows
|
||||||||||
Years
ended December 31, 2004 and 2003
|
2004
|
2003
|
||||||
|
|
||||||
Cash
flows from operating activities
|
|||||||
Net
loss
|
$
|
(4,020,536
|
)
|
$
|
(1,646,989
|
)
|
|
Adjustments
to reconcile net loss to net cash
|
|||||||
used in operating activities
|
|||||||
Loss on write-off of goodwill
|
1,774,119
|
||||||
Loss on sale of subsidiary
|
481,719
|
||||||
Depreciation and amortization
|
189,008
|
181,203
|
|||||
Write-off of equipment
|
57,295
|
||||||
Valuation allowance for inventories
|
75,000
|
50,000
|
|||||
Stock based compensation
|
4,000
|
76,400
|
|||||
Loss (gain) on cancellation of capital lease
|
(2,894
|
)
|
121,366
|
||||
Gain on extinguishment of debt
|
(98,547
|
)
|
(24,872
|
)
|
|||
Gain on receipt of marketable securities
|
(36,349
|
)
|
|||||
Other
|
(11,435
|
)
|
|||||
Changes
in assets and liabilities, net of
|
|||||||
effects from sale of TWT
|
|||||||
Accounts receivable
|
(506,983
|
)
|
(2,293,183
|
)
|
|||
Inventories
|
17,698
|
123,413
|
|||||
Other current assets and other assets
|
(3,320
|
)
|
7,727
|
||||
Accounts payable and accrued expenses
|
713,610
|
2,546,233
|
|||||
Deferred payroll
|
619,631
|
536,933
|
|||||
Escrow deposits
|
|
(10,000
|
)
|
||||
|
|
||||||
Net cash used in operating activities
|
(747,984
|
)
|
(331,769
|
)
|
|||
|
|
||||||
Cash
flows from investing activities
|
|||||||
Purchases of fixed assets (net of capitalized
|
|||||||
lease obligation of $250,000 in 2003)
|
(397,068
|
)
|
(1
|
)
|
|||
Increase in restricted cash
|
(340,407
|
)
|
|||||
Cash used in sale of subsidiary (net of notes and
|
|||||||
other payables of $103,600)
|
(5,670
|
)
|
|||||
Net cash used in investing activities
|
(743,145
|
)
|
(1
|
)
|
|||
|
|
||||||
Cash
flows from financing activities
|
|||||||
Proceeds from notes and loans payable,
|
|||||||
net of expenses of $80,146 in 2004
|
1,104,343
|
178,452
|
|||||
Increase in due from affiliated companies
|
567,194
|
118,798
|
|||||
Increase in loans payable - officers/directors
|
54,000
|
228,160
|
|||||
Proceeds from sale of stock
|
50,000
|
20,000
|
|||||
Payments on notes and loans payable
|
(242,386
|
)
|
(226,954
|
)
|
|||
Payments of capitalized lease obligations
|
(21,232
|
)
|
(62,125
|
)
|
|||
Dividends converted to preferred stock
|
(3,168
|
)
|
|
||||
|
|
||||||
Net cash provided by financing activities
|
1,508,751
|
256,331
|
|||||
|
|
||||||
Net increase (decrease) in cash
|
17,622
|
(75,439
|
)
|
||||
Cash,
beginning of period
|
11,821
|
87,260
|
|||||
|
|
||||||
Cash,
end of period
|
$
|
29,443
|
$
|
11,821
|
|||
|
|
||||||
Supplemental
disclosure of cash flow information
|
|||||||
Cash paid for interest
|
$
|
48,709
|
$
|
102,961
|
|||
Supplemental
disclosures of noncash activity
|
|||||||
Common stock issued in payment of
|
|||||||
loans payable - officers/directors
|
$
|
10,000
|
$
|
20,000
|
|||
Common stock and options issued in payment
|
$
|
179,262
|
|||||
of deferred payroll and accrued expenses
|
|||||||
Conversions of Series E to common stock,
|
|||||||
including dividends
|
$
|
3,168
|
$
|
89,807
|
|||
Treasury stock received, net of options issued,
|
|||||||
on sale of subsidiary
|
$
|
(125,462
|
)
|
See
notes to consolidated financial statements.
|
F-6
|
Raw
materials
|
$
152,252
|
Work-in-process
|
89,740
|
Finished
goods
|
62,886
|
|
304,878
|
Less:
allowance for valuation
|
(125,000)
|
|
$
179,878
|
Equipment
|
$
1,100,784
|
Less:
accumulated depreciation
|
478,099
|
|
$
622,685
|
Loan
due to a shareholder through July, 2009,
|
|
with
interest at 4% (1) (3)
|
$
500,000
|
Loans
payable to agencies for economic
|
|
development payable at $9,230 per month until
|
|
July 2009, with interest at 4% per annum (1) (3)
|
470,208
|
Loan
payable to a vendor without specific
|
|
payment terms or interest (2)
|
211,852
|
Loan
payable to a vendor without, specific interest (3)
|
135,000
|
Loan
payable to a vendor due April 30, 2007
|
|
with interest at prime plus 2% per annum (3)
|
105,516
|
Notes
payable on August 14, 2005, with interest at 8%
|
85,000
|
Note
payable on to a former officer upon sale of
|
|
subsidiary due June 2005, without specific interest
|
60,000
|
Notes
payable on June 2005, with interest at 12%,
|
|
per annum
|
55,000
|
Notes
payable to a shareholder's trusts, with interest
|
|
at 12%, per annum (2)
|
27,000
|
Other
|
34,438
|
|
1,684,014
|
Less:
Current portion of notes and loans payable
|
1,472,162
|
|
$
211,852
|
Note
payable to the chief executive officer
|
|
and
the chairman of the board of the
|
|
Company,
due on demand, with interest
|
|
at
prime, plus 2%, per annum (1)
|
$
200,000
|
Note
payable to a director
|
53,300
|
Others
|
7,193
|
|
$
260,493
|
|
2004
|
2003
|
Net
operating loss carry forwards
|
$
615,000
|
$
200,000
|
Depreciation
|
191,000
|
184,000
|
Goodwill
|
(19,000)
|
(59,000)
|
Compensation
|
132,000
|
200,000
|
Inventory
and equipment valuation
|
||
allowances
|
60,000
|
|
Valuation
allowance
|
(830,000)
|
(525,000)
|
|
None
|
None
|
Deferred
tax assets
|
|
Net
operating loss carry forwards
|
$
5,352,000
|
Compensation
|
482,000
|
Depreciation
|
183,000
|
Total
deferred tax asset
|
6,017,000
|
Deferred
tax liabilities
|
|
Goodwill
|
(120,000)
|
|
|
Net
deferred tax asset
|
5,897,000
|
|
|
Valuation
allowance
|
(5,897,000)
|
|
None
|
|
2004
|
2003
|
Expected
income tax benefit
|
$
(437,000)
|
$(303,000)
|
Change
in valuation allowance arising in current year
|
1,164,000
|
504,000
|
State
income tax benefit, net of federal income tax effect
|
(107,000)
|
(75,000)
|
Other
|
(620,000)
|
(126,000)
|
|
None
|
None
|
Series
D
|
$
36,736
|
Series
E
|
30,994
|
|
$
67,730
|
Non-plan
options and warrants
|
9,280,172
|
Options
under the Plans
|
1,335,000
|
Series
D conversions
|
375,000
|
Series
E conversions(a)
|
4,027,218
|
Litigation
|
250,000
|
|
15,267,390
|
|
2004
|
2003
|
||
|
Weighted
|
Weighted
|
||
|
Average
|
Average
|
||
|
Exercise
|
Exercise
|
||
|
Shares
|
Price
|
Shares
|
Price
|
Options
outstanding, beginning of year
|
1,335,000
|
$0.70
|
2,569,000
|
$1.20
|
Granted
|
None
|
-
|
None
|
|
Canceled,
exercised, expired or exchanged
|
None
|
-
|
(1,234,000)
|
$1.74
|
Options
outstanding, end of year
|
1,335,000
|
$0.70
|
1,335,000
|
$0.70
|
Options
exercisable, end of year
|
1,335,000
|
$0.70
|
1,335,000
|
$0.70
|
Options
available for grant, end of year
|
1,050,000
|
1,050,000
|
||
Weighted-average
fair value of options granted
|
||||
during
the year
|
$.00
|
$.00
|
Weighted
|
||||
Average
|
Weighted
|
|||
Remaining
|
Average
|
|||
Range
of
|
Outstanding
|
Contractual
|
Exercisable
|
Exercisable
|
Exercise
Prices
|
Options
|
Life
(Years)
|
Options
|
Price
|
$3.50
|
65,000
|
2.50
|
65,000
|
$3.50
|
$2.00
|
70,000
|
3.00
|
70,000
|
$2.00
|
$0.675
|
650,000
|
.50
|
650,000
|
$0.675
|
$0.50
|
100,000
|
6.25
|
100,000
|
$0.50
|
$0.24
|
35,000
|
8.00
|
35,000
|
$0.24
|
$0.20
|
60,000
|
1.75
|
60,000
|
$0.20
|
$0.15
|
355,000
|
5.50
|
355,000
|
$0.15
|
$0.15
to $3.50
|
1,335,000
|
2.70
|
1,335,000
|
$0.70
|