Delaware
|
11-3163455
|
(State
or Other Jurisdiction of
|
(I.R.S.
Employer
|
Incorporation
or Organization)
|
Identification
No.)
|
|
|
For
|
|
Withhold
|
S.
Robert Grass
|
|
35,227,022
|
|
0
|
David
Dalton
|
|
35,227,022
|
|
0
|
William
Wooldridge
|
|
35,227,022
|
|
0
|
|
|
For
|
|
Withhold
|
Total
vote result for Proposal 2
|
|
35,227,022
|
|
0
|
|
|
For
|
|
Withhold
|
Total
vote result for Proposal 3
|
|
35,227,022
|
|
0
|
|
Common
Stock
|
|
|
("UNVC")
|
|
Quarter
Ended
|
High
|
Low
|
|
|
|
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
|
$
0.120
|
$
0.080
|
June
30, 2005
|
$
0.110
|
$
0.030
|
September
30, 2005
|
$
0.050
|
$
0.020
|
December
31, 2005
|
$
0.040
|
$
0.020
|
March
31, 2006
|
$
0.020
|
$
0.020
|
|
2005
|
2004
|
Change
|
|||||||
|
|
|
||||||||
Revenues
|
$
|
81,398
|
$
|
327,827
|
(75
|
%)
|
||||
|
||||||||||
Cost
of Revenues
|
13,836
|
128,933
|
(89
|
%)
|
||||||
|
|
|
|
Gross
Margin
|
67,562
|
198,894
|
(66
|
%)
|
||||||
|
|
|
|
|||||||
Expenses:
|
||||||||||
|
||||||||||
Marketing
and Selling
|
||||||||||
Expense
|
233,990
|
123,400
|
90
|
%
|
||||||
Product
Development
|
3,802
|
28,871
|
(87
|
%)
|
||||||
General
and
|
||||||||||
Administrative
|
1,518,840
|
1,772,246
|
(14
|
%)
|
||||||
Interest
Expense, Net
|
200,019
|
108,092
|
85
|
%
|
||||||
Gain
on Extinguishment
|
||||||||||
of Debt
|
(144,819
|
)
|
-
|
|||||||
Loss
on write-off of
|
||||||||||
Goodwill
|
1,774,119
|
-
|
||||||||
Other
Income
|
(47,795
|
)
|
-
|
|||||||
|
|
|
||||||||
Total
Continuing Expenses
|
1,956,651
|
3,614,114
|
(46
|
%)
|
||||||
|
|
|
||||||||
Discontinued
Operations
|
(8,260
|
)
|
-
|
|||||||
Loss
on sale of Subsidiary
|
(597,056
|
)
|
-
|
|||||||
|
|
|
||||||||
Net
Loss
|
$
|
(1,889,089
|
)
|
$
|
(4,020,536
|
)
|
(53
|
)%
|
||
|
|
|
|
Univec
|
PPSI
|
Total
|
Revenue
|
$40,793
|
$40,605
|
$81,398
|
Cost
of Revenues
|
13,836
|
13,836
|
|
|
|
|
|
Gross
Margin
|
$26,957
|
$
40,605
|
$
67,562
|
|
|
|
|
Name
|
Age
|
Position
|
Dr.
David Dalton
|
57
|
Chief
Executive Officer, President and a Director
|
S.
Robert Grass
|
72
|
Chairman
of the Board of Directors
|
William
Wooldridge
|
60
|
Director
|
Raphael
Langford
|
61
|
Chief
Operating Officer and Executive Vice President
|
Michael
Lesisko
|
56
|
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
|
2004
|
$
|
396,000(1
|
)
|
-
|
0
(1
|
)
|
||||||
Chief
Executive Officer and
|
|||||||||||||
President
|
|||||||||||||
|
2005
|
$
|
435,600(2
|
)
|
-
|
0
(2
|
)
|
|
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 2005
|
Options
at December 31, 2005
|
December
31, 2005
|
|||
Name
|
Number
|
Value
Realized
|
Exercisable
|
Unexercisable
|
Exercisable
|
Unexercisable
|
|
|
|
|
|
|
|
Dr.
David Dalton
|
None
|
None
|
3,083,342
|
416,658
|
$
-
|
$
-
|
David
Dalton, Chief Executive Officer and President
|
$
|
1.291,600
|
||
Raphael
Langford, Chief Operating Officer
|
205,169
|
|||
Michael
Lesisko, Secretary - Treasurer
|
181,442
|
|||
|
1,678,211
|
|||
Other
employees
|
200,272
|
|||
|
$
|
1,878,483
|
|
Amount
and Nature of Beneficial
|
Percentage
of common Stock Beneficially
|
Name
|
Ownership
(1)
|
Owned
(2)
|
|
|
|
David
Dalton (4)
|
24,816,320
(5)
|
40.82%
(6)
|
S.
Robert Grass (4)
|
1,065,951
(9)
|
1.83%
(10)
|
William
Wooldridge (4)
|
250,000
(13)
|
0.43%
(14)
|
Raphael
Langford (4)
|
3,366,667
(7)
|
5.73%
(8)
|
Michael
Lesisko (4)
|
2,640,668
(11)
|
4.49%
(12)
|
All
directors and executive
|
|
|
officers
as a group (5 persons)
|
32,139,606
(3)(16)
|
50.29%
(17)
|
|
|
|
Emerald
Capital Partners LP
|
6,000,000
|
10.41%
(15)
|
|
2005
|
2004
|
|||||
Audit
fees
|
$
|
153,240
|
$
|
110,261
|
|||
Audit
related fees
|
-
|
-
|
|||||
Tax
fees
|
-
|
18,750
|
|||||
All
other fees
|
-
|
-
|
|||||
Total
|
$
|
153,240
|
$
|
129,011
|
UNIVEC, INC. | ||
|
|
|
Date: September 13, 2006 | By: | /s/ Dr. David Dalton |
|
||
Chief
Executive Officer and a Director
(Principal
Executive Officer)
|
|
|
|
Date: September 13, 2006 | By: | /s/ Michael Lesisko |
|
||
Chief Financial Officer, Treasurer, Secretary |
|
|
|
Date: September 13, 2006 | By: | /s/ S. Robert Grass |
|
||
Chairman and a Director |
|
|
|
Date: September 13, 2006 | By: | /s/ William Wooldridge |
|
||
Director |
|
Page
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By: | /s/ Abrams, Foster, Nole & Williams, P.A. | |
Baltimore,
Maryland
September
8, 2006
|
Abrams,
Foster, Nole & Williams, P.A.
|
|
Title |
Univec,
Inc. and Subsidiaries
|
||||
December
31, 2005
|
||||
ASSETS
|
||||
Cash
|
$
|
991
|
||
Accounts
receivable
|
174,864
|
|||
Inventories
|
193,325
|
|||
Total
current assets
|
369,180
|
|||
Fixed
assets, net
|
520,092
|
|||
Other
assets
|
64,638
|
|||
Total
assets
|
$
|
953,910
|
||
LIABILITIES
AND STOCKHOLDERS' DEFICIT
|
||||
Accounts
payable and accrued expenses
|
$
|
1,598,524
|
||
Deferred
payroll
|
1,878,483
|
|||
Notes
and loans payable - current
|
890,438
|
|||
Loans
payable - officers/directors - current
|
258,300
|
|||
Due
to affiliated companies
|
815,510
|
|||
Total
current liabilities
|
5,441,255
|
|||
Notes
and loans payable - long-term
|
318,183
|
|||
Loans
payable - officers/directors - long term
|
50,000
|
|||
Total
liabilities
|
5,809,438
|
|||
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:
208,333 shares (aggregate liquidation
|
||||
value:
$554,272)
|
208
|
|||
Series
E cumulative convertible preferred stock,
|
||||
$.001
par value;
authorized: 2,000 shares; issued and
|
||||
outstanding:
312
shares (aggregate liquidation
|
||||
value:
$350,747)
|
1
|
|||
Common
stock $.001 par value; authorized: 75,000,000 shares;
|
57,634
|
|||
issued:
57,634,282
and outstanding: 57,230,128 shares
|
||||
Additional
paid-in capital
|
11,514,390
|
|||
Treasury
stock, 404,154 shares - at cost
|
(28,291
|
)
|
||
Accumulated
deficit
|
(16,399,470
|
)
|
||
Total
stockholders' deficit
|
(4,855,528
|
)
|
||
Total
liabilities and stockholders' deficit
|
$
|
953,910
|
||
See
notes to consolidated financial statements.
|
||||
|
|
|||||||
|
|||||||
|
|||||||
2005
|
2004
|
||||||
Revenues
(Note 4)
|
$
|
81,398
|
$
|
327,827
|
|||
Cost
of revenues
|
13,836
|
|
128,933
|
||||
Gross
Margin
|
67,562
|
198,894
|
|||||
Operating
Expenses
|
|||||||
Marketing
and
selling
|
233,990
|
123,400
|
|||||
Product
development
|
3,802
|
28,871
|
|||||
General
and
administrative
|
1,518,840
|
1,772,246
|
|||||
1,756,632
|
1,924,517
|
||||||
Loss
from Operations
|
(1,689,070
|
)
|
(1,725,623
|
)
|
|||
Other
Income (Expense)
|
|||||||
Interest
expense,
net
|
(200,019
|
)
|
(108,092
|
)
|
|||
Gain
on
extinguishments of debt
|
-
|
144,819
|
|||||
Loss
on write-off
of goodwill
|
-
|
(1,774,119
|
)
|
||||
|
|
|
|
||||
Other
income
|
-
|
47,795
|
|||||
Total
other expenses
|
(200,019
|
)
|
(1,689,597
|
)
|
|||
Loss
from continuing operations
|
(1,889,089
|
)
|
(3,415,220
|
)
|
|||
Loss
from discontinued operations
Loss
on sale of subsidiary
|
-
-
|
(8,260)
(597,056
|
)
|
||||
Net
loss
|
(1,889,089
|
)
|
(4,020,536
|
)
|
|||
Dividends
attributable to preferred stock
|
(34,844
|
)
|
(35,921
|
)
|
|||
Loss
attributable to common stockholders
|
$
|
(1,923,933
|
)
|
$
|
(4,056,457
|
)
|
|
Share
information
|
|||||||
Basic
net loss per
common share
|
$
|
(0.04
|
)
|
$
|
(0.11
|
)
|
|
Basic
weighted average number
|
|||||||
of
common shares outstanding
|
52,729,533
|
38,510,467
|
|||||
See
notes to consolidated financial statements.
|
|
|||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
Additional
|
Prepaid
|
Total
|
||||||||||||||||||||||||||||||||||
|
Series
D Preferred
|
Series
E Preferred
|
Common
Stock
|
Paid-in
|
Treasury
Stock
|
Consulting
|
Accumulated
|
Stockholders'
|
|||||||||||||||||||||||||||||
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Shares
|
Amount
|
Services
|
Deficit
|
Equity
|
|||||||||||||||||||||||||
Balance,
January 1, 2004
|
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
|
)
|
|||||||||||||||||||||
Sale
of Series D
|
83,333
|
83
|
199,917
|
200,000
|
|||||||||||||||||||||||||||||||||
Common
stock issued
for:
|
|||||||||||||||||||||||||||||||||||||
Cash
|
350,000
|
350
|
34,650
|
35,000
|
|||||||||||||||||||||||||||||||||
Consulting
fees
|
1,500,000
|
1,500
|
43,500
|
45,000
|
|||||||||||||||||||||||||||||||||
Deferred
payroll
and accrued
|
|||||||||||||||||||||||||||||||||||||
expenses
-
officers
|
5,640,882
|
5,641
|
185,189
|
190,830
|
|||||||||||||||||||||||||||||||||
Loans
payable -
affiliates
|
2,333,333
|
2,333
|
67,667
|
70,000
|
|||||||||||||||||||||||||||||||||
Loans
payable -
officers/directors
|
|||||||||||||||||||||||||||||||||||||
Convert
Series E
and dividends
|
(100
|
)
|
2,191,215
|
2,191
|
5,840
|
(8,031
|
)
|
0
|
|||||||||||||||||||||||||||||
Amortization
|
210,000
|
210,000
|
|||||||||||||||||||||||||||||||||||
Net
loss
|
(1,889,089
|
)
|
(1,889,089
|
)
|
|||||||||||||||||||||||||||||||||
Balance,
December 31, 2005
|
208,333
|
$
|
208
|
312
|
$
|
1
|
57,634,282
|
$
|
57,634
|
$
|
11,514,390
|
$
|
404,154
|
($28,291
|
)
|
$
|
0
|
($16,399,470
|
)
|
($4,855,528
|
)
|
|
|||||||
|
|||||||
|
|||||||
2005
|
2004
|
||||||
Cash
flows from operating activities
|
|||||||
Net
loss
|
$
|
(1,889,089
|
)
|
$
|
(4,020,536
|
)
|
|
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
|
342,122
|
189,008
|
|||||
Write-off
of
equipment
|
-
|
57,295
|
|||||
Valuation
allowance
for inventories
|
-
|
75,000
|
|||||
Stock
based
compensation
|
-
|
4,000
|
|||||
Loss
on
cancellation of capital lease
|
-
|
(2,894
|
)
|
||||
Gain
on
extinguishment of debt
|
-
|
(98,547
|
)
|
||||
Gain
on receipt of
marketable securities
|
36,349
|
(36,349
|
)
|
||||
Other
|
-
|
(11,435
|
)
|
||||
Changes
in assets and liabilities, net of
|
|||||||
effects
from sale
of subsidiary -TWT
|
|||||||
Accounts
receivable
|
3,098,629
|
(506,983
|
)
|
||||
Inventories
|
(13,447
|
)
|
17,698
|
||||
Other
current
assets and other assets
|
45,431
|
(3,320
|
)
|
||||
Accounts
payable
and accrued expenses
|
(2,629,243
|
)
|
713,610
|
||||
Deferred
payroll
|
689,766
|
619,631
|
|||||
Net
cash used in
operating activities
|
(319,482
|
)
|
(747,984
|
)
|
|||
Cash
flows from investing activities
|
|||||||
Purchases
of fixed
assets
|
(13,500
|
)
|
(397,068
|
)
|
|||
(Increase)
decrease
in restricted cash
|
340,407
|
(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
|
326,907
|
(743,145
|
)
|
||||
Cash
flows from financing activities
|
|||||||
Proceeds
from notes
and loans payable,
|
|||||||
net
of expenses of
$80,146 in 2004
|
-
|
1,104,343
|
|||||
Increase
in due
from affiliated companies
|
306,710
|
567,194
|
|||||
Increase
in loans
payable - officers/directors
|
55,000
|
54,000
|
|||||
Proceeds
from sale
of common stock
|
35,000
|
-
|
|||||
Proceeds
from sale
of preferred stock
|
50,000
|
50,000
|
|||||
Payments
on notes
and loans payable
|
(482,587
|
)
|
(242,386
|
)
|
|||
Payments
of
capitalized lease obligations
|
-
|
(21,232
|
)
|
||||
Dividends
converted
to preferred stock
|
-
|
(3,168
|
)
|
||||
Net
cash provided
by financing activities
|
(35,877
|
)
|
1,508,751
|
||||
Net
increase (decrease) in cash
|
(28,452
|
)
|
17,622
|
||||
Cash,
beginning of period
|
29,443
|
11,821
|
|||||
Cash,
end of period
|
$
|
991
|
$
|
29,443
|
|||
Supplemental
disclosure of cash flow information
|
|||||||
Cash
paid for
interest
|
$
|
87,667
|
$
|
48,709
|
|||
Supplemental
disclosures of noncash activity
|
|||||||
Common
stock issued
in payment of
|
|||||||
loans
payable -
officers/directors
|
$
|
0
|
$
|
10,000
|
|||
Common
stock and options issued in payment
|
$
|
262,837
|
179,262
|
||||
of
deferred payroll
and accrued expenses
|
|||||||
Conversions
of Series E to common stock,
|
|||||||
including
dividends
|
$
|
8,031
|
$
|
3,168
|
|||
Treasury
stock received, net of options issued,
|
|||||||
on
sale of
subsidiary
|
$
|
0
|
(125,462
|
)
|
|||
See
notes to consolidated financial statements.
|
Description
|
First
Quarter
|
Second
Quarter
|
Third
Quarter
|
Fourth
Quarter
|
Year
End Dec. 31
|
Year
End Dec. 31
|
|||||||||||||
|
2005
|
2005
|
2005
|
2005
|
2005
|
2004
|
|||||||||||||
Total
revenue
|
$
|
4,446,867
|
$
|
4,553,704
|
$
|
501,853
|
474,410
|
$
|
9,976,834
|
$
|
19,448,388
|
||||||||
Payments
for revenue
|
(4,406,856
|
)
|
(4,508,648
|
)
|
(508,536
|
)
|
(
471,396
|
)
|
(
9,895,436
|
)
|
(19,120,561
|
)
|
|||||||
Net
revenue
|
40,011
|
45,056
|
(6,683
|
)
|
3,014
|
81,398
|
327,827
|
||||||||||||
Cost
of goods sold
|
(14,946
|
)
|
(
8,201
|
)
|
135
|
9,176
|
(13,836
|
)
|
(128,933
|
)
|
|||||||||
Gross
margin
|
$
|
25,065
|
$
|
36,855
|
$
|
(6,548
|
)
|
$
|
12,190
|
$
|
67,562
|
$
|
198,894
|
Raw
materials
|
$
|
203,190
|
||
Work-in-process
|
89,641
|
|||
Finished
goods
|
25,494
|
|||
|
318,325
|
|||
Less:
allowance for valuation
|
(125,000
|
)
|
||
|
$
|
193,325
|
Equipment
|
$
|
1,114,284
|
||
Less:
accumulated depreciation
|
594,192
|
|||
|
$
|
520,092
|
Loan
due to a shareholder through July, 2009,
|
|
with interest at prime plus 2% (1)
|
$
500,000
|
Loans
payable to agencies for economic
|
|
development payable at $4,615 per month until
|
|
July 2009, with interest at 4% per annum (1)
|
97,321
|
Loan
payable to a vendor without specific
|
|
payment terms or interest (2)
|
211,852
|
Loan
payable to a vendor without specific interest
|
135,000
|
Loan
payable to a vendor due April 30, 2007
|
|
with interest at prime plus 2% per annum
|
78,151
|
Notes
payable with interest at 8%
|
85,000
|
Notes
payable 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
|
19,297
|
|
1,208,621
|
Less:
Current portion of notes and loans payable
|
890,438
|
|
$
318,183
|
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
|
Notes
payable to a directors
|
108,300
|
|
$
308,300
|
|
2005
|
2004
|
|||||
Net
operating loss carry forwards
|
$
|
632,000
|
$
|
615,000
|
|||
Depreciation
|
7,000
|
191,000
|
|||||
Goodwill
|
(45,000
|
)
|
(19,000
|
)
|
|||
Compensation
|
230,000
|
132,000
|
|||||
Inventory
and equipment valuation
|
|||||||
allowances
|
-
|
60,000
|
|||||
Valuation
allowance
|
(824,000
|
)
|
(979,000
|
)
|
|||
|
None
|
None
|
Deferred
tax assets
|
||||
Net
operating loss carry forwards
|
$
|
6,000,000
|
||
Compensation
|
712,000
|
|||
Goodwill
|
509,000
|
|||
|
||||
Total
deferred tax asset
|
7,221,000
|
|||
|
||||
Deferred
tax liabilities
|
||||
Depreciation
|
(91,000
|
)
|
||
|
||||
Net
deferred tax asset
|
7,130,000
|
|||
|
||||
Valuation
allowance
|
(7,130,000
|
)
|
||
|
||||
|
None
|
|
2005
|
2004
|
|||||
|
|||||||
Expected
income tax benefit
|
$
|
(632,000
|
)
|
$
|
(437,000
|
)
|
|
Change
in valuation allowance arising in current year
|
1,233,000
|
1,164,000
|
|||||
State
income tax benefit, net of federal income tax effect
|
(120,000
|
)
|
(107,000
|
)
|
|||
Other
|
(481,000
|
)
|
(620,000
|
)
|
|||
None
|
None
|
Series
D
|
$
54,272
|
Series
E
|
38,747
|
|
$
93,019
|
Non-plan
options and warrants
|
7,446,862
|
Options
under the Plans
|
685,000
|
Series
D conversions
|
350,000
|
Series
E conversions(a)
|
17,537,350
|
Litigation
|
250,000
|
|
26,269,212
|
|
2005
|
2004
|
|||||||||||
|
|
Weighted
|
Weighted
|
||||||||||
|
Average
|
|
Average
|
||||||||||
|
Exercise
|
Exercise
|
|||||||||||
|
Shares
|
Price
|
Shares
|
Price
|
|||||||||
|
|||||||||||||
Options
outstanding, beginning of year
|
1,335,000
|
$
|
0.70
|
1,335,000
|
$
|
0.70
|
|||||||
Granted
|
None
|
-
|
None
|
-
|
|||||||||
Canceled,
exercised, expired or exchanged
|
(650,000
|
)
|
$
|
0.675
|
None
|
-
|
|||||||
Options
outstanding, end of year
|
685,000
|
$
|
0.72
|
1,335,000
|
$
|
0.70
|
|||||||
Options
exercisable, end of year
|
685,000
|
$
|
0.72
|
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
|
1.50
|
65,000
|
$3.50
|
$2.00
|
70,000
|
2.00
|
70,000
|
$2.00
|
$0.50
|
100,000
|
5.25
|
100,000
|
$0.50
|
$0.24
|
35,000
|
7.00
|
35,000
|
$0.24
|
$0.20
|
60,000
|
0.75
|
60,000
|
$0.20
|
$0.15
|
355,000
|
4.50
|
355,000
|
$0.15
|
$0.15
to $3.50
|
685,000
|
2.70
|
685,000
|
$0.72
|
20. Selected Quarterly Financial Data - 2005 (Unaudited) | |||||||||||||
Univec,
Inc. and Subsidiaries
|
|||||||||||||
Balance
Sheets
|
|||||||||||||
|
December
31, 2005
|
September
30, 2005
|
June
30, 2005
|
March
31, 2005
|
|||||||||
Assets
|
|||||||||||||
Cash
|
$
|
991
|
$
|
3,301
|
$
|
2,970
|
$
|
10,079
|
|||||
Accounts
receivable
|
174,864
|
970,529
|
3,066,601
|
2,956,590
|
|||||||||
Inventories
|
193,325
|
179,877
|
179,878
|
179,878
|
|||||||||
Certificates
of
Deposit -
|
|||||||||||||
Restricted
|
348,949
|
340,407
|
340,407
|
||||||||||
Other
current
assets
|
5,967
|
||||||||||||
Total
current
assets
|
369,180
|
1,502,656
|
3,589,856
|
3,492,921
|
|||||||||
Fixed
assets -
net
|
520,092
|
542,031
|
578,139
|
606,185
|
|||||||||
Other
assets
|
64,638
|
67,310
|
70,117
|
75,461
|
|||||||||
Total
assets
|
$
|
953,910
|
$
|
2,111,997
|
$
|
4,238,112
|
$
|
4,174,567
|
|||||
Liabilities
and Stockholders Deficit
|
|||||||||||||
Accounts
payable
&
|
|||||||||||||
accrued
expenses
|
$
|
1,598,524
|
$
|
2,310,356
|
$
|
4,279,589
|
$
|
4,180,057
|
|||||
Deferred
payroll
|
1,878,483
|
1,711,081
|
1,535,309
|
1,354,639
|
|||||||||
Notes
and loans pay
|
|||||||||||||
-
current
|
890,438
|
1,334,446
|
1,337,946
|
1,417,199
|
|||||||||
Loans
payable –
|
|||||||||||||
officers/directors
|
258,300
|
265,493
|
260,493
|
260,493
|
|||||||||
Due
to affiliated
|
|||||||||||||
companies
|
815,510
|
752,360
|
684,175
|
685,225
|
|||||||||
Total
current liabilities
|
5,441,255
|
6,373,736
|
8,097,512
|
7,897,613
|
|||||||||
Notes
and
loans
|
|||||||||||||
payable
- long-term
|
318,183
|
216,332
|
258,352
|
211,152
|
|||||||||
Loans
payable –
|
|||||||||||||
officers/directors
long-term
|
50,000
|
||||||||||||
Total
liabilities
|
5,809,438
|
6,590,068
|
8,355,864
|
8,108,765
|
|||||||||
Stockholders’
deficit
|
|||||||||||||
Preferred
stock – D
|
208
|
146
|
146
|
146
|
|||||||||
Preferred
stock –
E
|
1
|
1
|
1
|
1
|
|||||||||
Common
stock
|
57,634
|
56,464
|
56,465
|
48,062
|
|||||||||
Additional
paid-in
|
|||||||||||||
capital
|
11,514,390
|
11,352,754
|
11,352,754
|
11,135,273
|
|||||||||
Treasury
stock
|
(28,291
|
)
|
(28,291
|
)
|
(28,291
|
)
|
(28,291
|
)
|
|||||
Stock
subscription
|
(30,000
|
)
|
(90,000
|
)
|
(150,000
|
)
|
|||||||
Accumulated
deficit
|
(16,399,470
|
)
|
(15,829,145
|
)
|
(15,408,827
|
)
|
(14,939,389
|
)
|
|||||
Total
stockholders'
|
|||||||||||||
deficit
|
(4,855,528
|
)
|
(4,478,071
|
)
|
(4,117,752
|
)
|
(3,934,198
|
)
|
|||||
Total
liabilities and
|
|||||||||||||
stockholders
deficit
|
$
|
953,910
|
$
|
2,111,997
|
$
|
4,238,112
|
$
|
4,174,567
|
|||||
|
20. Selected Quarterly Financial Data - 2004 (Unaudited) | |||||||||||||
Univec,
Inc. and Subsidiaries
|
|||||||||||||
Balance
Sheets
|
|
December
31, 2004
|
September
30, 2004
|
June
30, 2004
|
March
31, 2004
|
|||||||||
Assets
|
|||||||||||||
Cash
|
$
|
29,443
|
$
|
8,024
|
$
|
49,162
|
$
|
852
|
|||||
Marketable
securities
|
36,349
|
||||||||||||
Accounts
receivable
|
3,123,493
|
1,628,446
|
1,508,933
|
1,472,635
|
|||||||||
Inventories
|
179,878
|
269,672
|
301,913
|
295,248
|
|||||||||
CDs
-
restricted
|
340,407
|
335,000
|
335,000
|
||||||||||
Other
current
assets
|
46,630
|
83,341
|
96,297
|
124,888
|
|||||||||
Total
current
assets
|
3,756,200
|
2,324,483
|
2,291,305
|
1,893,623
|
|||||||||
Fixed
assets -
net
|
622,685
|
894,802
|
542,401
|
587,598
|
|||||||||
Goodwill
|
1,774,119
|
2,328,662
|
2,328,662
|
||||||||||
Other
assets
|
79,468
|
83,475
|
6,000
|
6,000
|
|||||||||
Total
assets
|
$
|
4,458,353
|
$
|
5,076,879
|
$
|
5,168,368
|
$
|
4,815,883
|
|||||
Liabilities
and Stockholders Deficit
|
|||||||||||||
Accounts
payable
&
|
|||||||||||||
accrued
expenses
|
$
|
4,380,826
|
$
|
2,946,251
|
$
|
2,877,647
|
$
|
2,762,038
|
|||||
Deferred
payroll
|
1,271,488
|
1,092,697
|
1,261,588
|
1,064,292
|
|||||||||
Notes
and loans pay
|
|||||||||||||
-
current
|
1,472,163
|
1,065,795
|
350,872
|
166,376
|
|||||||||
Loans
payable –
|
|||||||||||||
officers/directors
|
260,493
|
260,493
|
270,493
|
270,493
|
|||||||||
Due
to affiliated
|
|||||||||||||
companies
|
578,800
|
504,643
|
663,452
|
328,017
|
|||||||||
Total
current liabilities
|
7,963,770
|
5,869,879
|
5,424,052
|
4,591,216
|
|||||||||
Notes
and
loans
|
|||||||||||||
payable
- long-term
|
211,852
|
696,814
|
409,051
|
497,033
|
|||||||||
Total
liabilities
|
8,175,622
|
6,566,693
|
5,833,103
|
5,088,249
|
|||||||||
Stockholders’
deficit
|
|||||||||||||
Preferred
stock – D
|
125
|
104
|
104
|
104
|
|||||||||
Preferred
stock –
E
|
1
|
1
|
1
|
1
|
|||||||||
Common
stock
|
45,619
|
38,628
|
37,872
|
37,872
|
|||||||||
Additional
paid-in
|
|||||||||||||
capital
|
10,977,627
|
10,690,639
|
10,661,408
|
10,661,408
|
|||||||||
Treasury
stock
|
(28,291
|
)
|
(28,291
|
)
|
|||||||||
Stock
subscription
|
(210,000
|
)
|
|||||||||||
Accumulated
deficit
|
(14,502,350
|
)
|
(12,190,895
|
)
|
(11,364,120
|
)
|
(10,971,751
|
)
|
|||||
Total
stockholders'
|
|||||||||||||
deficit
|
(3,717,269
|
)
|
(1,489,814
|
)
|
(664,735
|
)
|
(272,366
|
)
|
|||||
Total
liabilities and
|
|||||||||||||
stockholders
deficit
|
$
|
4,458,353
|
$
|
5,076,879
|
$
|
5,168,368
|
$
|
4,815,883
|
|||||
20. Selected
Quarterly Financial Data – 2005 (Unaudited)
|
||||||||||||||||||||||
Univec,
Inc. and Subsidiaries
|
||||||||||||||||||||||
Statements
of Operations
|
||||||||||||||||||||||
|
Year
ended
|
Three
months ended
|
Nine
months ended
|
Three
months ended
|
Six
months ended
|
Three
months ended
|
Three
months ended
|
|||||||||||||||
|
Dec.
31, 2005
|
Dec.
31, 2005
|
Sept.
30, 2005
|
Sept.
30, 2005
|
June
30, 2005
|
June
30, 2005
|
March
31, 2005
|
|||||||||||||||
Revenues
|
$
|
81,398
|
$
|
3,014
|
$
|
78,384
|
($6,683
|
)
|
$
|
85,067
|
$
|
45,056
|
$
|
40,011
|
||||||||
Cost
of revenues
|
3,164
|
9,176
|
(6,012
|
)
|
17,135
|
(23,147
|
)
|
(8,201
|
)
|
(14,946
|
)
|
|||||||||||
Gross
margin
|
84,562
|
12,190
|
72,372
|
10,452
|
61,920
|
36,855
|
25,065
|
|||||||||||||||
Operating
expenses
|
||||||||||||||||||||||
Marketing
and
selling
|
(233,990
|
)
|
(1,015
|
)
|
(232,975
|
)
|
(74,897
|
)
|
(158,078
|
)
|
(65,988
|
)
|
(92,090
|
)
|
||||||||
Product
development
|
(3,802
|
)
|
(3,154
|
)
|
(648
|
)
|
0
|
(648
|
)
|
(648
|
)
|
|||||||||||
General
&
administrative
|
(1,535,840
|
)
|
(524,333
|
)
|
(1,011,507
|
)
|
(283,161
|
)
|
(728,346
|
)
|
(389,941
|
)
|
(338,405
|
)
|
||||||||
Total
operating
expenses
|
(1,773,632
|
)
|
(528,502
|
)
|
(1,245,130
|
)
|
(358,058
|
)
|
(887,072
|
)
|
(456,577
|
)
|
(430,495
|
)
|
||||||||
Loss
from operations
|
(1,689,070
|
)
|
(516,312
|
)
|
(1,172,758
|
)
|
(347,606
|
)
|
(825,152
|
)
|
(419,722
|
)
|
(405,430
|
)
|
||||||||
Other
income (expense)
|
||||||||||||||||||||||
Interest
expense,
net
|
(200,019
|
)
|
(54,012
|
)
|
(146,007
|
)
|
(72,712
|
)
|
(73,295
|
)
|
(43,874
|
)
|
(29,421
|
)
|
||||||||
Total
other income
|
||||||||||||||||||||||
(expense)
|
(200,019
|
)
|
(54,012
|
)
|
(146,007
|
)
|
(72,712
|
)
|
(73,295
|
)
|
(43,874
|
)
|
(29,421
|
)
|
||||||||
Net
loss
|
(1,889,089
|
)
|
(570,324
|
)
|
(1,318,765
|
)
|
(420,318
|
)
|
(898,447
|
)
|
(463,596
|
)
|
(434,851
|
)
|
||||||||
Dividends
attributable to
|
||||||||||||||||||||||
preferred
stock
|
(34,844
|
)
|
(9,704
|
)
|
(26,631
|
)
|
(8,213
|
)
|
(18,418
|
)
|
(8,213
|
)
|
(10,205
|
)
|
||||||||
Loss
attributable to
|
||||||||||||||||||||||
common
stockholders
|
($1,923,933
|
)
|
($502,810
|
)
|
($1,345,396
|
)
|
($428,531
|
)
|
($916,865
|
)
|
($471,809
|
)
|
($445,056
|
)
|
||||||||
Basic
net loss per share
|
($0.04
|
)
|
($0.01
|
)
|
($0.03
|
)
|
($0.01
|
)
|
($0.02
|
)
|
($0.01
|
)
|
($0.01
|
)
|
||||||||
Basic
weighted avg
|
||||||||||||||||||||||
number
common
|
||||||||||||||||||||||
shares
outstanding
|
52,729,533
|
57,634,282
|
50,999,828
|
56,464,432
|
48,222,239
|
49,500,728
|
47,330,653
|
20. Selected
Quarterly Financial Data – 2004 (Unaudited)
|
||||||||||||||||||||||
Univec,
Inc. and Subsidiaries
|
||||||||||||||||||||||
Statements
of Operations
|
|
Year
ended
|
Three
months ended
|
Nine
months ended
|
Three
months ended
|
Six
months ended
|
Three
months ended
|
Three
months ended
|
|||||||||||||||
|
Dec.
31, 2004
|
Dec.
31, 2004
|
Sept.
30, 2004
|
Sept.
30, 2004
|
June
30, 2004
|
June
30, 2004
|
March
31, 2004
|
|||||||||||||||
Revenues
|
$
|
327,827
|
$
|
31,658
|
$
|
296,169
|
$
|
99,631
|
$
|
196,538
|
$
|
171,688
|
$
|
24,850
|
||||||||
Cost
of revenues
|
(128,933
|
)
|
(71,997
|
)
|
(56,936
|
)
|
(33,861
|
)
|
($23,075
|
)
|
(38,511
|
)
|
15,436
|
|||||||||
Gross
margin
|
198,894
|
(40,339
|
)
|
239,233
|
65,770
|
173,463
|
133,177
|
40,286
|
||||||||||||||
Operating
expenses
|
||||||||||||||||||||||
Marketing
and
selling
|
(123,400
|
)
|
(7,986
|
)
|
(115,414
|
)
|
14,052
|
(129,466
|
)
|
(5,328
|
)
|
(124,138
|
)
|
|||||||||
Product
development
|
(28,871
|
)
|
(609
|
)
|
(28,262
|
)
|
(25,530
|
)
|
(2,732
|
)
|
(1,886
|
)
|
(846
|
)
|
||||||||
General
&
administrative
|
(1,772,246
|
)
|
(457,965
|
)
|
(1,314,281
|
)
|
(393,881
|
)
|
(920,400
|
)
|
(486,329
|
)
|
(434,071
|
)
|
||||||||
Loss
on write-off
of
|
||||||||||||||||||||||
goodwill
|
(1,774,119
|
)
|
(1,774,119
|
)
|
||||||||||||||||||
Total
operating
expenses
|
(3,698,636
|
)
|
(2,240,679
|
)
|
(1,457,957
|
)
|
(405,359
|
)
|
(1,052,598
|
)
|
(493,543
|
)
|
(559,055
|
)
|
||||||||
Loss
from operations
|
(3,499,742
|
)
|
(2,281,018
|
)
|
(1,218,724
|
)
|
(339,589
|
)
|
(879,135
|
)
|
(360,366
|
)
|
(518,769
|
)
|
||||||||
Other
income (expense)
|
||||||||||||||||||||||
Interest
expense,
net
|
(108,092
|
)
|
(23,288
|
)
|
(84,804
|
)
|
(38,424
|
)
|
(46,380
|
)
|
(32,003
|
)
|
(14,377
|
)
|
||||||||
Gain
on extinguishment
|
||||||||||||||||||||||
of
debt
|
144,819
|
64,225
|
80,594
|
40,554
|
40,040
|
0
|
40,040
|
|||||||||||||||
Other
income (expense)
|
47,795
|
47,795
|
||||||||||||||||||||
Total
other income
|
||||||||||||||||||||||
(expense)
|
84,522
|
88,732
|
(4,210
|
)
|
2,130
|
(6,340
|
)
|
(32,003
|
)
|
25,663
|
||||||||||||
Loss
from continuing
|
||||||||||||||||||||||
operations
|
(3,415,220
|
)
|
(2,192,286
|
)
|
(1,222,934
|
)
|
(337,459
|
)
|
(885,475
|
)
|
(392,369
|
)
|
(493,106
|
)
|
||||||||
Loss
from discontinued
|
||||||||||||||||||||||
operations
|
||||||||||||||||||||||
Discontinued
operating
|
||||||||||||||||||||||
losses
|
(8,260
|
)
|
(8,260
|
)
|
(8,260
|
)
|
||||||||||||||||
Loss
on sale of
|
||||||||||||||||||||||
subsidiary
|
(597,056
|
)
|
(116,000
|
)
|
(481,056
|
)
|
(481,056
|
)
|
||||||||||||||
Net
loss
|
(4,020,536
|
)
|
(2,308,286
|
)
|
(1,712,250
|
)
|
(826,775
|
)
|
(885,475
|
)
|
(392,369
|
)
|
(493,106
|
)
|
||||||||
Dividends
attributable to
|
||||||||||||||||||||||
preferred
stock
|
(35,921
|
)
|
(8,721
|
)
|
(27,200
|
)
|
(8,650
|
)
|
(18,550
|
)
|
(9,275
|
)
|
(9,275
|
)
|
||||||||
Loss
attributable to
|
||||||||||||||||||||||
common
stockholders
|
($4,056,457
|
)
|
($2,317,007
|
)
|
($1,739,450
|
)
|
($835,425
|
)
|
($904,025
|
)
|
($401,644
|
)
|
($502,381
|
)
|
||||||||
Basic
net loss per share
|
($0.11
|
)
|
($0.06
|
)
|
($0.05
|
)
|
($0.02
|
)
|
($0.02
|
)
|
($0.01
|
)
|
($0.01
|
)
|
||||||||
Basic
weighted avg
|
38,510,467
|
39,393,090
|
37,394,433
|
38,244,097
|
36,952,559
|
37,871,795
|
35,331,157
|
|||||||||||||||
number
common
|
||||||||||||||||||||||
shares
outstanding
|
20. Selected
Quarterly Financial Data – 2005 (Unaudited)
|
|||||||||||||
Univec,
Inc. and Subsidiaries
|
|||||||||||||
Statement
of Cash Flow
|
|||||||||||||
|
Year
Ended
|
Nine
Months Ended
|
Six
MonthsEnded
|
Three
Months Ended
|
|||||||||
|
December
31, 2005
|
September
30, 2005
|
June
30, 2005
|
March
30, 2005
|
|||||||||
Cash
flows from operating activities
|
|||||||||||||
Net
loss
|
($1,889,089
|
)
|
($1,318,765
|
)
|
($898,447
|
)
|
($434,851
|
)
|
|||||
Adjustments
to reconcile net loss to net cash
|
|||||||||||||
used
in operating
activities
|
|||||||||||||
Depreciation
and
amortization
|
342,122
|
286,312
|
187,397
|
94,007
|
|||||||||
Stock
based
compensation
|
167,198
|
167,198
|
167,198
|
||||||||||
Gain
on receipt of
marketable securities
|
36,349
|
36,349
|
36,349
|
36,349
|
|||||||||
Changes
in assets and liabilities, net
|
|||||||||||||
Accounts
receivable
|
3,098,629
|
2,152,963
|
56,891
|
166,902
|
|||||||||
Inventories
|
(13,447
|
)
|
|||||||||||
Other
current
assets and other assets
|
45,431
|
46,630
|
46,630
|
40,663
|
|||||||||
Accounts
payable
and accrued expenses
|
(2,629,243
|
)
|
(2,097,474
|
)
|
(128,241
|
)
|
(210,617
|
)
|
|||||
Deferred
payroll
|
522,068
|
522,364
|
346,592
|
165,922
|
|||||||||
Net
cash used in
operating activities
|
(319,982
|
)
|
(204,423
|
)
|
(185,631
|
)
|
(141,625
|
)
|
|||||
Cash
flows from investing activities
|
|||||||||||||
Purchases
of fixed
assets
|
(13,500
|
)
|
(13,500
|
)
|
(13,500
|
)
|
(13,500
|
)
|
|||||
(Increase)
decrease
in restricted cash
|
340,407
|
(8,542
|
)
|
||||||||||
Net
cash used in
investing activities
|
326,907
|
(22,042
|
)
|
(13,500
|
)
|
(13,500
|
)
|
||||||
Cash
flows from financing activities
|
|||||||||||||
Increase
in due to
affiliated companies
|
306,710
|
243,560
|
175,375
|
106,423
|
|||||||||
Increase
in loans
payable - officers/directors
|
55,000
|
55,000
|
50,000
|
||||||||||
Proceeds
from sale
of stock
|
85,000
|
85,000
|
85,000
|
85,000
|
|||||||||
Payments
on notes
and loans payable
|
(482,587
|
)
|
(183,237
|
)
|
(137,717
|
)
|
(55,662
|
)
|
|||||
Net
cash provided
by financing activities
|
(35,877
|
)
|
200,323
|
172,658
|
135,761
|
||||||||
Net
increase (decrease) in cash
|
(28,952
|
)
|
(26,142
|
)
|
(26,473
|
)
|
(19,364
|
)
|
|||||
Cash,
beginning of period
|
29,443
|
29,443
|
29,443
|
29,443
|
|||||||||
Cash,
end of period
|
$
|
491
|
$
|
3,301
|
$
|
2,970
|
$
|
10,079
|
|||||
20. Selected
Quarterly Financial Data – 2005 (Unaudited)
|
|||||||||||||
Univec,
Inc. and Subsidiaries
|
|||||||||||||
Statement
of Cash Flow
|
|
Year
Ended
|
Nine
Months Ended
|
Six
MonthsEnded
|
Three
Months Ended
|
|||||||||
|
December
31, 2004
|
September
30, 2004
|
June
30, 2004
|
March
30, 2004
|
|||||||||
Cash
flows from operating activities
|
|||||||||||||
Net
loss
|
($4,020,536
|
)
|
($1,712,250
|
)
|
($885,475
|
)
|
($493,106
|
)
|
|||||
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
|
489,316
|
|||||||||||
Depreciation
and
amortization
|
189,008
|
135,686
|
91,135
|
45,938
|
|||||||||
Write-off
of
equipment
|
57,295
|
||||||||||||
Valuation
allowance
for inventories
|
75,000
|
||||||||||||
Stock
based
compensation
|
4,000
|
||||||||||||
Loss
(gain) on
cancellatioin of capital lease
|
(2,894
|
)
|
|||||||||||
Gain
on
extinguishment of debt
|
(98,547
|
)
|
(80,594
|
)
|
(40,040
|
)
|
(40,040
|
)
|
|||||
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
|
)
|
(367,110
|
)
|
(235,611
|
)
|
(199,313
|
)
|
|||||
Inventories
|
17,698
|
2,904
|
(10,198
|
)
|
(3,533
|
)
|
|||||||
Other
current assets and
other assets
|
(3,320
|
)
|
(104,130
|
)
|
51,338
|
28,332
|
|||||||
Accounts
payable
and accrued expenses
|
713,610
|
674,430
|
306,120
|
228,872
|
|||||||||
Deferred
payroll
|
619,631
|
440,840
|
496,793
|
299,497
|
|||||||||
Net
cash used in
operating activities
|
(747,984
|
)
|
(520,908
|
)
|
(225,938
|
)
|
(133,353
|
)
|
|||||
Cash
flows from investing activities
|
|||||||||||||
Purchases
of fixed
assets (net of capitalized
|
(397,068
|
)
|
(397,068
|
)
|
|||||||||
Increase
in
restricted cash
|
(340,407
|
)
|
(335,000
|
)
|
(335,000
|
)
|
|||||||
Cash
used in sale
of subsidiary (net of notes and
|
|||||||||||||
other
payables in
2004)
|
(5,670
|
)
|
(92,977
|
)
|
|||||||||
Net
cash used in
investing activities
|
(743,145
|
)
|
(825,045
|
)
|
(335,000
|
)
|
0
|
||||||
Cash
flows from financing activities
|
|||||||||||||
Proceeds
from notes
and loans payable,
|
|||||||||||||
net
of
expenses
|
1,104,344
|
1,184,623
|
140,585
|
||||||||||
Increase
in due to
affiliated companies
|
567,193
|
270,883
|
429,693
|
92,283
|
|||||||||
Increase
in loans
payable - officers/directors
|
54,000
|
54,000
|
54,000
|
54,000
|
|||||||||
Proceeds
from sale
of stock
|
50,000
|
||||||||||||
Payments
on notes
and loans payable
|
(242,386
|
)
|
(167,350
|
)
|
(25,999
|
)
|
(23,899
|
)
|
|||||
Payments
of
capitalized lease obligations
|
(21,232
|
)
|
|||||||||||
Dividends
converted
to proferred stock
|
(3,168
|
)
|
|||||||||||
Net
cash provided
by financing activities
|
1,508,751
|
1,342,156
|
598,279
|
122,384
|
|||||||||
Net
increase (decrease) in cash
|
17,622
|
(3,797
|
)
|
37,341
|
(10,969
|
)
|
|||||||
Cash,
beginning of period
|
11,821
|
11,821
|
11,821
|
11,821
|
|||||||||
Cash,
end of period
|
$
|
29,443
|
$
|
8,024
|
$
|
49,162
|
$
|
852
|