x |
Preliminary
Proxy Statement
|
¨ |
Confidential,
for Use of the Commission Only (as permitted by Rule
14a-6(e)(2))
|
¨ |
Definitive
Proxy Statement
|
¨ |
Definitive
Additional Materials
|
¨ |
Soliciting
Material Pursuant to §240.14a-12
|
¨ |
Fee
not required.
|
x |
Fee
computed on table below per Exchange Act Rules 14a-6(i)(4) and
0-11.
|
(1)
|
Title
of each class of securities to which transaction applies: Common
Stock
|
|
(2)
|
Aggregate
number of securities to which transaction applies: 14,200,050
shares
|
|
(3)
|
Per
unit price or other underlying value of transaction computed pursuant
to
Exchange Act Rule 0-11 (set forth the amount on which the filing
fee is
calculated and state how it was determined): $1.75 (calculated
based on
the last sale in the over-the-counter market on August 21,
2007)
|
|
(4)
|
Proposed
maximum aggregate value of transaction: $24,850,088
|
|
(5)
|
Total
fee paid: $763
|
x |
Fee
paid previously with preliminary
materials.
|
¨ |
Check
box if any part of the fee is offset as provided by Exchange
Act Rule
0-11(a)(2) and identify the filing for which the offsetting
fee was paid
previously. Identify the previous filing by registration
statement number,
or the Form or Schedule and the date of its
filing.
|
(1)
|
Amount
Previously Paid:
|
|
(2)
|
Form,
Schedule or Registration Statement No.:
|
|
(3)
|
Filing
Party:
|
|
Date
Filed:
|
Very
truly yours,
|
||||
Terren
S. Peizer
Executive
Chairman
Xcorporeal,
Inc.
|
Steven
B. Solomon
Chairman,
President &
Chief
Executive Officer
CT
Holdings Enterprises, Inc.
|
·
|
Each
issued and outstanding share of Xcorporeal common stock will be converted
into one share of newly issued CTHE common
stock;
|
·
|
Warrants
and options to purchase common stock of Xcorporeal shall be automatically
converted into warrants and options to purchase common stock of CTHE,
and
CTHE will adopt a 2007 Incentive Compensation
Plan;
|
·
|
Xcorporeal’s
certificate of incorporation will be amended to change its name to
Xcorporeal Operations, Inc.;
|
·
|
CTHE
shall cause a reverse stock split immediately prior to the effectiveness
of the merger upon which every 8.27 shares of CTHE common stock shall
be
automatically converted into one share of CTHE common
stock;
|
·
|
CTHE’s
certificate of incorporation shall be amended and restated to read
substantially as Xcorporeal’s certificate of incorporation read
immediately prior to the effectiveness of the merger, and CTHE’s name will
be changed to Xcorporeal, Inc;
|
·
|
CTHE’s
bylaws shall be amended and restated to read substantially as Xcorporeal’s
bylaws read immediately prior to the
merger;
|
·
|
The
officers and directors of CTHE shall resign effective as of the merger,
and the directors and officers of Xcorporeal shall become officers
and
directors of CTHE effective as of the merger;
and
|
·
|
Dissenters
to the merger shall have dissenters’ rights under Section 262 of the
DGCL.
|
Page
|
||
QUESTIONS
AND ANSWERS ABOUT THE MERGER
|
6
|
|
CAUTIONARY
STATEMENT REGARDING FORWARD-LOOKING STATEMENTS
|
8
|
|
SUMMARY
OF THE INFORMATION STATEMENT
|
9
|
|
COMPARATIVE
PER SHARE INFORMATION
|
19
|
|
MARKET
PRICE INFORMATION AND RELATED STOCKHOLDER MATTERS
|
20
|
|
WHERE
YOU CAN FIND MORE INFORMATION
|
21
|
|
RISK
FACTORS
|
22
|
|
THE
MERGER
|
31
|
|
MATERIAL
UNITED STATES FEDERAL INCOME TAX CONSEQUENCES
|
34
|
|
THE
MERGER AGREEMENT
|
39
|
|
2007
INCENTIVE COMPENSATION PLAN
|
43
|
|
INFORMATION
ABOUT XCORPOREAL
|
47
|
|
INFORMATION
ABOUT CTHE
|
63
|
|
COMPARISON
OF RIGHTS OF HOLDERS OF XCORPOREAL COMMON STOCK AND CTHE COMMON
STOCK
|
71
|
|
LEGAL
MATTERS
|
72
|
|
INTERESTS
OF NAMED EXPERTS AND LEGAL COUNSEL
|
72
|
|
INDEX
TO FINANCIAL STATEMENTS OF XCORPOREAL, INC.
|
F-1
|
|
INDEX
TO FINANCIAL STATEMENTS OF CT HOLDINGS ENTERPRISES, INC.
|
F-26
|
|
ANNEXES
|
||
ANNEX A Merger Agreement |
A-1
|
|
ANNEX B Appraisal Rights Under Section 262 of the Delaware General Corporation Law |
B-1
|
|
ANNEX C 2007 Incentive Compensation Plan of CT Holdings Enterprises, Inc. |
C-1
|
|
ANNEX D Amended and Restated Certificate of Incorporation of CT Holdings Enterprises, Inc. |
D-1
|
Xcorporeal,
Inc.
11150
Santa Monica Boulevard, Suite 340
Los
Angeles, CA 90025
Attn:
Winson Tang
(310)
424-5668
|
CT
Holdings Enterprises, Inc.
2100
McKinney Avenue, Suite 1500
Dallas,
TX 75201
Attn:
Steven B. Solomon
(214)
750-2454
|
·
|
general
economic and business conditions; the existence or absence of adverse
publicity; changes in marketing and technology; changes in political,
social and economic conditions;
|
·
|
competition
in and general risks of the medical products and services
industries;
|
·
|
success
of acquisitions and operating initiatives; changes in business strategy
or
development plans; management of
growth;
|
·
|
dependence
on senior management; business abilities and judgment of personnel;
availability of qualified personnel; labor and employee benefit
costs;
|
·
|
ability
of Xcorporeal to retain and hire key executives, technical personnel
and
other employees;
|
·
|
ability
of Xcorporeal to manage its growth and the difficulty of successfully
managing a larger, more geographically dispersed
organization;
|
·
|
ability
of Xcorporeal to manage successfully its changing relationships with
customers, suppliers, value-added resellers and strategic
partners;
|
·
|
the
impact of government regulation;
|
·
|
volatility
in the stock price of CTHE;
|
·
|
the
need and ability of Xcorporeal to obtain sufficient financing to
meet
potential capital requirements;
|
·
|
market
acceptance of each of the companies’ products and services and the ability
of Xcorporeal’s customers to accept new product and services offerings;
and
|
·
|
the
timing of, other conditions associated with, the completion of the
merger.
|
·
|
The
representations and warranties of Xcorporeal and CTHE contained in
the
merger agreement shall be true and correct as of the closing of the
merger;
|
·
|
Xcorporeal
and CTHE shall have performed all covenants contained in the merger
agreement;
|
·
|
There
shall be no judgment, order, decree or injunction in effect that
would
prohibit the transactions contemplated by the merger agreement or
adversely affect the rights of parties to the
merger;
|
·
|
Xcorporeal
shall not have engaged in any practice or act, or entered into any
transaction outside the ordinary course of business, which results
in a
material adverse effect;
|
·
|
The
merger shall have been duly approved by the shareholders of Xcorporeal
and
CTHE;
|
·
|
Xcorporeal
and CTHE shall have delivered customary documents and certificates
duly
executed in accordance with the merger agreement;
and
|
·
|
The
officers and directors of CTHE shall have resigned effective as of
the
Closing.
|
·
|
Xcorporeal
and CTHE may terminate the merger agreement by mutual written
consent.
|
·
|
Xcorporeal
may terminate the merger agreement:
|
·
|
in
the event of an uncured breach of the merger agreement by
CTHE;
|
·
|
if
Xcorporeal is not reasonably satisfied with the results of its due
diligence regarding CTHE;
|
·
|
if
Xcorporeal’s shares become quoted on the OTC Bulletin
Board;
|
·
|
if
the closing of the merger has not occurred by the close of business
on
Friday, August 31, 2007; or
|
·
|
if
the board of directors of Xcorporeal determines in good faith that
failure
to terminate the merger agreement would constitute a breach of the
fiduciary duties of Xcorporeal’s
directors.
|
·
|
CTHE
may terminate the merger agreement upon written notice at any time
prior
to the closing of the merger:
|
·
|
in
the event of an uncured breach of the merger agreement by
Xcorporeal;
|
·
|
if
CTHE is not reasonably satisfied with the results of its due
diligence;
|
·
|
if
the closing of the merger shall not have occurred on or prior to
August
31, 2007; or
|
·
|
if
the board of directors or special committee of CTHE determines in
good
faith that failure to terminate the merger agreement would constitute
a
breach of the fiduciary duties of CTHE’s directors or members of the
special committee.
|
· |
|
Either
Xcorporeal or CTHE may terminate the merger agreement in the
event that a
governmental entity has issued a final non-appealable order
restraining,
enjoining or otherwise prohibiting the transactions contemplated
in the
merger agreement.
|
· |
In
addition, Xcorporeal may terminate the merger agreement and
rescind the
merger upon written notice to CTHE and the merger subsidiary
within 10
days after the closing of the merger if the shares of CTHE
common stock do
not continue to be quoted on the OTC Bulletin Board immediately
following
the merger.
|
Xcorporeal,
Inc. (a Development Stage Company)
|
Selected
Financial Data
|
Six
Months Ended
|
Year Ended December 31,
|
|||||||||
30-Jun-07
|
2006
|
2005
|
||||||||
(in
thousands, except per share data)
|
||||||||||
Summary
of operations data:
|
||||||||||
Revenues
|
$
|
-
|
$
|
-
|
$
|
-
|
||||
Operating
(loss)
|
(8,283,805
|
)
|
(4,462,412
|
)
|
(35,753
|
)
|
||||
Net
(loss)
|
(7,663,879
|
)
|
(4,380,212
|
)
|
(35,753
|
)
|
||||
Basic
and diluted loss per common share
|
(0.54
|
)
|
(0.67
|
)
|
(0.01
|
)
|
||||
Shares
used in computing loss per common share
|
14,200,050
|
6,542,312
|
3,820,000
|
|||||||
Balance
sheet data:
|
||||||||||
Cash
and cash equivalents
|
346,887
|
27,440,987
|
-
|
|||||||
Marketable
securities
|
22,676,578
|
-
|
-
|
|||||||
Working
capital (deficit)
|
21,959,725
|
25,397,733
|
(52,557
|
)
|
||||||
Total
assets
|
23,334,428
|
27,535,543
|
-
|
|||||||
Total
stockholders' equity (deficit)
|
22,016,770
|
25,402,061
|
(52,557
|
)
|
Year Ended December 31,
|
||||||||||
2004
|
2003
|
2002
|
||||||||
(in
thousands, except per share data)
|
||||||||||
Summary
of operations data:
|
||||||||||
Revenues
|
$
|
-
|
$
|
-
|
$
|
-
|
||||
Operating
(loss)
|
(23,338
|
)
|
(12,988
|
)
|
(31,268
|
)
|
||||
Net
(loss)
|
(23,338
|
)
|
(12,962
|
)
|
(31,268
|
)
|
||||
Basic
and diluted loss per common share
|
(0.01
|
)
|
0.00
|
(0.01
|
)
|
|||||
Shares
used in computing loss per common share
|
3,820,000
|
3,820,000
|
2,720,000
|
|||||||
Balance
sheet data:
|
||||||||||
Cash
and cash equivalents
|
576
|
12,499
|
27,983
|
|||||||
Working
capital (deficit)
|
(16,804
|
)
|
6,534
|
19,496
|
||||||
Total
assets
|
1,376
|
13,232
|
27,983
|
|||||||
Total
stockholders' equity (deficit)
|
(16,804
|
)
|
6,534
|
19,496
|
CT
Holdings Enterprises, Inc.
|
Selected
Financial Data
|
Six
Months Ended
|
Year Ended December 31,
|
|||||||||
30-Jun-07
|
2006
|
2005
|
||||||||
(in
thousands, except per share data)
|
||||||||||
Summary
of operations data:
|
||||||||||
Revenues
|
$
|
-
|
$
|
-
|
$
|
-
|
||||
Operating
income (loss)
|
133,034
|
5,325,016
|
(671,972
|
)
|
||||||
Loss
from discountinued operations
|
-
|
-
|
-
|
|||||||
Net
income (loss)
|
133,034
|
5,325,016
|
(671,972
|
)
|
||||||
Basic
and diluted income (loss) per common share
|
0.07
|
5.54
|
(0.70
|
)
|
||||||
Shares
used in computing income (loss) per common share
|
1,920,839
|
960,656
|
960,656
|
|||||||
Balance
sheet data:
|
||||||||||
Cash
and cash equivalents
|
271
|
197
|
197
|
|||||||
Working
capital (deficit)
|
(63,239
|
)
|
(455,573
|
)
|
(5,780,589
|
)
|
||||
Total
assets
|
271
|
197
|
197
|
|||||||
Total
stockholders' equity (deficit)
|
(63,239
|
)
|
(455,573
|
)
|
(5,780,589
|
)
|
Year Ended December 31,
|
||||||||||
2004
|
2003
|
2002
|
||||||||
(in
thousands, except per share data)
|
||||||||||
Summary
of operations data:
|
||||||||||
Revenues
|
$
|
-
|
$
|
-
|
$
|
-
|
||||
Operating
income (loss)
|
(4,227,435
|
)
|
1,210,517
|
(5,932,120
|
)
|
|||||
Loss
from discountinued operations
|
-
|
-
|
(942,939
|
)
|
||||||
Net
income (loss)
|
(4,227,435
|
)
|
1,210,517
|
(7,060,490
|
)
|
|||||
Basic
and diluted income (loss) per common share
|
(4.46
|
)
|
1.41
|
(8.97
|
)
|
|||||
Shares
used in computing income (loss) per common share
|
947,307
|
855,859
|
786,830
|
|||||||
Balance
sheet data:
|
||||||||||
Cash
and cash equivalents
|
4,168
|
-
|
-
|
|||||||
Working
capital (deficit)
|
(5,379,765
|
)
|
(1,352,330
|
)
|
(3,412,847
|
)
|
||||
Total
assets
|
4,168
|
-
|
-
|
|||||||
Total
stockholders' equity (deficit)
|
(5,379,765
|
)
|
(1,352,330
|
)
|
(3,412,847
|
)
|
XCORPOREAL,
INC.
|
(formerly
CT Holdings Enterprises, Inc.)
|
(a
Development Stage Company)
|
UNAUDITED
PROFORMA COMBINED BALANCE SHEET
|
June
30, 2007
|
||||||||||||||||
Xcorporeal,
Inc.
|
CT
Holdings Enterprises, Inc.
|
Proforma
Adjustments
|
Proforma
Combined
|
|||||||||||||
ASSETS
|
||||||||||||||||
Current
|
||||||||||||||||
Cash
|
$
|
346,887
|
$
|
271
|
$
|
-
|
$
|
347,158
|
||||||||
Marketable
securitities, at fair value
|
22,676,578
|
-
|
-
|
22,676,578
|
||||||||||||
Restricted
cash
|
83,050
|
-
|
-
|
83,050
|
||||||||||||
Prepaids
|
158,802
|
-
|
-
|
158,802
|
||||||||||||
Other
current assets
|
12,066
|
-
|
-
|
12,066
|
||||||||||||
Total
current assets
|
23,277,383
|
271
|
-
|
23,277,654
|
||||||||||||
Property,
plant & equipment, net
|
56,094
|
-
|
-
|
56,094
|
||||||||||||
Other
assets
|
951
|
-
|
-
|
951
|
||||||||||||
Total
Assets
|
23,334,428
|
271
|
-
|
23,334,699
|
||||||||||||
LIABILITIES
|
||||||||||||||||
Current
|
||||||||||||||||
Accounts
payable
|
455,036
|
57,418
|
225,000
|
(
C)
|
737,454
|
|||||||||||
Accrued
professional fees
|
427,259
|
-
|
250,000
|
(
C)
|
|
677,259
|
||||||||||
Accrued
royalties
|
208,333
|
-
|
-
|
208,333
|
||||||||||||
Accrued
other liabilities
|
111,630
|
-
|
-
|
111,630
|
||||||||||||
Other
current liabilities
|
115,400
|
6,092
|
-
|
121,492
|
||||||||||||
Total
Current Liabilities
|
1,317,658
|
63,510
|
475,000
|
1,856,168
|
||||||||||||
Commitments
and contingencies
|
||||||||||||||||
STOCKHOLDERS'
EQUITY (DEFICIENCY)
|
||||||||||||||||
Preferred
Stock, $0.001 par value, 10,120,919 shares authorized, none
outstanding
|
-
|
-
|
-
|
-
|
||||||||||||
Common
Stock, $0.0001 par value, 47,255,139 shares authorized, 14,350,071
issued
and outstanding at June 30, 2007
|
1,420
|
23,973
|
(23,958
|
)
|
(A)
/ (B)
|
|
1,435
|
|||||||||
Additional
paid-in capital
|
34,202,998
|
59,082,536
|
(59,145,790
|
)
|
(A)
/ (B)
|
|
34,139,744
|
|||||||||
Deficit
accumulated during the development stage
|
(12,187,648
|
)
|
(59,169,748
|
)
|
59,169,748
|
(12,662,648
|
)
|
|||||||||
(475,000
|
)
|
(C)
|
|
|||||||||||||
Total
Stockholders' Equity
|
22,016,770
|
(63,239
|
)
|
(475,000
|
)
|
21,478,531
|
||||||||||
Total
Liabilities & Stockholders' Equity
|
$
|
23,334,428
|
$
|
271
|
$
|
0
|
$
|
23,334,699
|
||||||||
|
Debit
|
Credit
|
||||||||||||||
(A)
Common
stock par value
|
23,973
|
|||||||||||||||
Additional
paid in capital
|
59,145,775
|
|||||||||||||||
Retained
deficit
|
59,169,748
|
|||||||||||||||
To
eliminate CTHE's equity and deficit accounts
|
||||||||||||||||
(B)
Additional
paid in capital
|
15
|
|||||||||||||||
Par
value common stock
|
15
|
|||||||||||||||
To
record the par value of the additional shares issues as part
of the merger
with CTHE. 2,894,673 / 8.27 = 350,021 less 200,000 shares of
Xcorporeal
retired for at net of 150,021 shares at $0.0001 per
share.
|
||||||||||||||||
(
C) To
accrue estimated merger costs of $250,000 and a one-time signing
bonus of
$225,000.
|
XCORPOREAL,
INC.
|
(formerly
CT Holdings Enterprises, Inc.)
|
(a
Development Stage Company)
|
UNAUDITED
PROFORMA COMBINED STATEMENT OF
OPERATIONS
|
Year
Ended December 31, 2006
|
|||||||||||||
Xcorporeal,
Inc.
|
CT
Holdings Enterprises, Inc.
|
Proforma
Adjustments
|
Proforma
Combined
|
||||||||||
Operating
Expenses:
|
|||||||||||||
Selling,
general and administrative
|
$
|
3,174,995
|
$
|
99,185
|
$
|
-
|
$
|
3,274,180
|
|||||
Research
and development
|
1,287,322
|
-
|
-
|
1,287,322
|
|||||||||
Depreciation
and amortization
|
95
|
-
|
-
|
95
|
|||||||||
Settlement
of litigation
|
-
|
(4,583,852
|
)
|
-
|
(4,583,852
|
)
|
|||||||
Gain
on extinguishment of debt from related parties
|
-
|
(1,294,330
|
)
|
-
|
(1,294,330
|
)
|
|||||||
Interest
expense
|
-
|
179,262
|
-
|
179,262
|
|||||||||
Interest
expense - related party
|
-
|
285,922
|
-
|
285,922
|
|||||||||
Income
(loss) before Other Income and Income Tax
|
(4,462,412
|
)
|
5,313,813
|
-
|
851,401
|
||||||||
Interest
and Other Income
|
82,200
|
11,203
|
-
|
93,403
|
|||||||||
Income
(loss) before income taxes
|
(4,380,212
|
)
|
5,325,016
|
-
|
944,804
|
||||||||
Income
taxes
|
-
|
-
|
-
|
-
|
|||||||||
Net
Income (loss)
|
$
|
(4,380,212
|
)
|
$
|
5,325,016
|
$
|
-
|
$
|
944,804
|
||||
Basic
net income (loss) per share
|
$
|
(0.67
|
)
|
$
|
5.54
|
$
|
0.14
|
||||||
Basic
weighted average number of shares outstanding
|
6,542,312
|
960,656
|
6,692,333
|
(D) | |||||||||
Diluted
net income per share
|
$
|
(0.67
|
)
|
$
|
5.54
|
$
|
0.14
|
||||||
Diluted
weighted average number of shares outstanding
|
6,542,312
|
960,656
|
6,861,381
|
(D)
|
Reflects
the reduction in the weighted average number of shares due to
the
cancellation of 200,000 shares of Xcorporeal common stock and
the 350,021
shares of CTHE that remain from the merger transaction for a
net increase
of 150,021 weighted average number of shares.
|
|||||||||
(E)
|
Estimated
merger costs of $250,000 and a signing bonus of $225,000 are
excluded from
the statement of operations due to one time non-recurring
charges.
|
XCORPOREAL,
INC.
|
(formerly
CT Holdings Enterprises, Inc.)
|
(a
Development Stage Company)
|
UNAUDITED
PROFORMA COMBINED STATEMENT OF
OPERATIONS
|
For
the Six Months Ended June 30, 2007
|
|||||||||||||
Xcorporeal,
Inc.
|
CT
Holdings Enterprises, Inc.
|
Proforma
Adjustments
|
Proforma
Combined
|
||||||||||
Operating
Expenses:
|
|||||||||||||
Selling,
general and administrative
|
$
|
5,590,288
|
$
|
104,247
|
$
|
-
|
$
|
5,694,535
|
|||||
Research
and development
|
2,688,134
|
-
|
-
|
2,688,134
|
|||||||||
Depreciation
and amortization
|
5,383
|
-
|
-
|
5,383
|
|||||||||
Settlement
of litigation
|
-
|
-
|
-
|
-
|
|||||||||
Gain
on debt settlement
|
-
|
(237,281
|
)
|
-
|
(237,281
|
)
|
|||||||
Other
Income
|
-
|
-
|
-
|
-
|
|||||||||
Income
(loss) before Other Income and Income Tax
|
(8,283,805
|
)
|
133,034
|
-
|
(8,150,771
|
)
|
|||||||
Interest
Income
|
619,926
|
-
|
-
|
619,926
|
|||||||||
Income
(loss) before income taxes
|
(7,663,879
|
)
|
133,034
|
-
|
(7,530,845
|
)
|
|||||||
Income
taxes
|
-
|
-
|
-
|
-
|
|||||||||
Net
income (loss)
|
$
|
(7,663,879
|
)
|
$
|
133,034
|
$
|
-
|
$
|
(7,530,845
|
)
|
|||
Basic
and diluted net income (loss) per share
|
$
|
(0.54
|
)
|
$
|
0.07
|
$
|
(0.52
|
)
|
|||||
Weighted
average number of shares outstanding
|
14,200,050
|
1,920,839
|
14,350,071
|
(D) |
(D)
|
Reflects
the reduction in the weighted average number of shares due
to the
cancellation of 200,000 shares of Xcorporeal common stock and
the 350,021
shares of CTHE that remain from the merger transaction for
a net increase
of 150,021 weighted average number of shares.
|
|||||||||
(F)
|
In
August 2007, CTHE issued 500,000 shares of its stock to an
executive
officer from services rendered. The fair value of these shares
of
approximately $225,000 will be recorded in expense in the third
quarter of
2007 on CTHE financial
statements.
|
High
|
Low
|
||||||
Year
Ended December 31, 2005:
|
|||||||
Quarter
ended March 31
|
$
|
1.05
|
$
|
0.35
|
|||
Quarter
ended June 30
|
0.56
|
0.42
|
|||||
Quarter
ended September 30
|
1.05
|
0.35
|
|||||
Quarter
ended December 31
|
1.05
|
0.56
|
|||||
Year
Ended December 31, 2006:
|
|||||||
Quarter
ended March 31
|
1.05
|
0.70
|
|||||
Quarter
ended June 30
|
0.77
|
0.42
|
|||||
Quarter
ended September 30
|
1.19
|
0.42
|
|||||
Quarter
ended December 31
|
0.63
|
0.35
|
|||||
Year
Ended December 31, 2007:
|
|||||||
Quarter
ended March 31
|
0.71
|
0.71
|
|||||
Quarter
ended June 30
|
0.80
|
0.55
|
|||||
Quarter
ending September 30 (through August 21, 2007)
|
2.15
|
0.41
|
·
|
retaining
the management and employees
Xcorporeal;
|
·
|
developing
new products and services that utilize the assets and resources
of
Xcorporeal; and
|
·
|
retaining
existing strategic partners and suppliers of
Xcorporeal.
|
·
|
changes
in the business, operating results or prospects of Xcorporeal or
CTHE;
|
·
|
actual
or anticipated variations in quarterly results of operations of
Xcorporeal
or CTHE;
|
·
|
market
assessments of the likelihood that the merger will be
completed;
|
·
|
the
timing of the completion of the
merger;
|
·
|
sales
of Xcorporeal common stock or CTHE common
stock;
|
·
|
additions
or departures of key personnel of Xcorporeal or
CTHE;
|
·
|
announcements
of significant acquisitions, strategic partnerships, joint ventures
or
capital commitments by Xcorporeal;
|
·
|
conditions
or trends in the medical technology
industry;
|
·
|
announcements
of technological innovations, new products or services by Xcorporeal,
or
its competitors;
|
·
|
changes
in market valuations of other medical technology
companies;
|
·
|
the
prospects of post-merger
operations;
|
·
|
regulatory
considerations; and
|
·
|
general
market and economic conditions.
|
·
|
the
combined company does not achieve the perceived benefits of the
merger as
rapidly or to the extent anticipated by financial or industry
analysts;
|
·
|
the
effect of the merger on the combined company’s financial results is not
consistent with the expectations of financial or industry analysts;
or
|
·
|
significant
stockholders of Xcorporeal or CTHE decide to dispose of their stock
following completion of the merger.
|
·
|
a
negative effect on the stock trading price of CTHE common stock
to the
extent that the current market price reflects a market assumption
that the
merger will be completed (Xcorporeal does not currently have an
active
trading market for its common
stock);
|
·
|
either
party may be required to pay a termination fee;
and
|
·
|
costs
related to the merger, such as legal and accounting fees, must
be paid
even if the merger is not
completed.
|
·
|
the
existing rights to indemnification benefiting Xcorporeal’s directors and
officers found in Xcorporeal’s certificate of incorporation or bylaws,
applicable law or other sources will be duplicated in CTHE’s certificate
of incorporation and will continue
indefinitely.
|
·
|
Messrs.
Terren S. Peizer, Executive Chairman of Xcorporeal, and Robert
Weinstein,
Xcorporeal’s Chief Financial Officer, will enter into employment
agreements with Xcorporeal in connection with closing of the merger.
Each
of these agreements is described in “Related Agreements” beginning on page
[___]; and
|
·
|
Steven
B. Solomon, an officer, director and majority shareholder of CTHE,
is the
record owner of 50,000 shares of Xcorporeal common stock which
he
purchased in connection with a private placement consummated in
the fourth
quarter of 2006.
|
·
|
execute
its growth plan for the Wearable
Kidney;
|
·
|
take
advantage of future opportunities, including synergistic
acquisitions;
|
·
|
expand
its manufacturing facilities, if necessary, based on increased
demand for
the Wearable Kidney system;
|
·
|
respond
to customers and competition; or
|
·
|
remain
in operation.
|
·
|
the
merger into CTHE, which is listed on the “OTC Bulletin Board”and which has
an active trading market, could provide Xcorporeal with access
to an
active trading market which could in turn increase the liquidity
of its
investors’ shares and provide increased exposure for Xcorporeal within the
investor community;
|
·
|
the
ability of the combined company to secure investor capital and
financing
for expansion of Xcorporeal’s
business;
|
·
|
dissenters’
rights would be available to our stockholders under applicable
state
law;
|
·
|
market
potential for Xcorporeal’s
technology;
|
·
|
Xcorporeal’s
success and potential in establishing an extra-corporeal platform
technology;
|
·
|
Xcorporeal’s
financial condition;
|
·
|
apart
from the approval by our stockholders, completion of the merger
would not
require any material consents or approvals;
and
|
·
|
based
on our historical efforts to pursue alternative transactions and
familiarity with the companies in our industry, our management
did not
believe we would be able to complete a transaction that would provide
the
same or greater value to our stockholders within a reasonable time
frame.
|
·
|
the
historical, current and prospective financial condition, results
of
operations and cash flows of CTHE, taking into account the current
lack of
an operating business;
|
·
|
CTHE’s
dependence on financing from its largest shareholder to meet operating
costs and the lack of commitment from that shareholder that such
financing
will continue, with the result that CTHE could be forced to cease
operations if funds were not made available;
and
|
·
|
the
remote likelihood that potential alternative transactions will
be
available to CTHE, or if available, such transactions would be
acceptable
to CTHE.
|
·
|
Xcorporeal’s
prospects to continue as an independent
company:
|
·
|
the
negative effects of and limitations resulting from the absence
of an
active trading market for Xcorporeal common stock,
including:
|
·
|
reduced
market liquidity;
|
·
|
low
trading volume;
|
·
|
lack
of analyst coverage;
|
·
|
reduced
investor interest and difficulty in purchasing the stock;
and
|
·
|
Xcorporeal’s
inability to use its common stock to attract potential acquisition
candidates;
|
·
|
the
costs of continued research and development of our
technology;
|
·
|
Xcorporeal’s
small size, both in terms of revenue and market capitalization;
and
|
·
|
the
challenges faced by Xcorporeal’s competing in the medical technology
business versus significantly larger
companies;
|
·
|
information
concerning the medical technology industry
generally;
|
·
|
historical
information concerning the business, financial condition, results
of
operations, technology, competitive position, industry trends and
prospects for Xcorporeal;
|
·
|
the
likelihood that the merger would be
completed;
|
·
|
the
expectation that the merger should qualify as a tax-free
reorganization;
|
·
|
views
concerning the financial condition, results of operations and businesses
of the combined companies before and after giving effect to the
merger
based on due diligence and publicly available earnings
estimates;
|
·
|
terms
and conditions of the merger agreement, including the closing
conditions;
|
·
|
the
belief that the terms of the merger agreement, including the parties’
representations, warranties and covenants and the conditions to
the
parties’ respective obligations, are
reasonable;
|
·
|
the
impact of the merger on Xcorporeal’s ability to raise capital to finance
the development of our medical technology;
and
|
·
|
current
and historical market data with respect to the trading of Xcorporeal’s
common stock.
|
·
|
the
loss of control by CTHE stockholders over the future operations
of the
combined company;
|
·
|
that,
while the transaction is expected to be completed, there can be
no
assurance that all conditions to the parties’ obligations to complete the
transaction would be met, and as a result, it is possible that
the
transaction may not be completed even if approved by the companies’
respective stockholders (see “Conditions to Consummation of the Merger,”
beginning on page (___);
|
·
|
that,
if the transaction does not close, the parties would have significant
expenses and that the respective management teams would have expended
extensive efforts to attempt to complete the
transaction;
|
·
|
the
risk that the potential benefits of the merger might not be achieved
and
that Xcorporeal’s cash requirements could adversely affect the operations
of the combined company; and
|
·
|
other
risk factors described under the section entitled “Risk
Factors.”
|
·
|
foreign
persons;
|
·
|
financial
institutions, insurance companies, mutual funds, retirement plans,
dealers
in securities or foreign currencies, tax-exempt organizations and
stockholders subject to the alternative minimum
tax;
|
·
|
stockholders
who hold Xcorporeal common stock as part of a hedge, straddle,
constructive sale or conversion transaction, or other risk reduction
arrangement;
|
·
|
stockholders
who acquired their Xcorporeal common stock through stock option
or stock
purchase programs or otherwise as compensation;
and
|
·
|
stockholders
whose functional currency is not the U.S.
dollar.
|
·
|
an
Xcorporeal stockholder will not recognize gain or loss on the exchange
of
Xcorporeal common stock for CTHE common stock pursuant to the
merger;
|
·
|
the
aggregate tax basis of the shares of CTHE stock received by an
Xcorporeal
stockholder in the merger will be equal to the aggregate tax basis
of the
shares of Xcorporeal common stock surrendered in exchange
therefor;
|
·
|
the
holding period of the CTHE common stock received by an Xcorporeal
stockholder in the merger will include the holding period of the
Xcorporeal common stock surrendered therefor;
and
|
·
|
Xcorporeal
will recognize no gain or loss as a result of the
merger.
|
·
|
an
effective registration statement under the Securities Act covering
the
resale of those shares;
|
·
|
an
exemption under Rule 145 under the Securities Act (or Rule 144
under the
Securities Act, if these persons are or become affiliates of Xcorporeal);
or
|
·
|
any
other applicable exemption under the Securities
Act.
|
·
|
each
share of Xcorporeal common stock issued and outstanding immediately
prior
to the effective time, other than dissenting shares, shares of
Xcorporeal
common stock held in the treasury of Xcorporeal or that are owned
by
Xcorporeal, or any of their respective wholly-owned subsidiaries
(other
than those held in a fiduciary capacity for the benefit of third
parties),
will cease to be outstanding and will be converted into one share
of CTHE
common stock;
|
·
|
each
outstanding option to purchase Xcorporeal common stock issued and
outstanding immediately prior to the effective time will be converted
into
an option to purchase CTHE common stock on the same terms and conditions
as were applicable under the option to purchase Xcorporeal common
stock
before the merger; and
|
·
|
each
outstanding warrant to purchase Xcorporeal common stock issued
and
outstanding immediately prior to the effective time will be converted
into
a warrant to purchase CTHE common stock on the same terms and conditions
as were applicable under the warrant to purchase Xcorporeal common
stock
before the merger.
|
·
|
corporate
organization and qualification;
|
·
|
capitalization;
|
·
|
corporate
power and authority;
|
·
|
absence
of conflicts and required filings and
consents;
|
·
|
SEC
filings and reports;
|
·
|
financial
statements;
|
·
|
absence
of material adverse changes;
|
·
|
litigation
and liabilities;
|
·
|
compliance
with laws;
|
·
|
brokers;
|
·
|
taxes;
|
·
|
securities
trading markets;
|
·
|
with
respect to CTHE, that it meets the registrant requirements to be
eligible
to file a registration statement on Form
S-3;
|
·
|
absence
of stockholder claims;
|
·
|
banking
relationships;
|
·
|
guarantees
and powers of attorney;
|
·
|
books
and records; and
|
·
|
contracts.
|
·
|
Xcorporeal’s
representations and warranties contained in the merger agreement
will be
true and correct as of the closing date, except to the extent such
representations and warranties are qualified by materiality or
absence of
adverse changes, and CTHE shall have received a duly executed certificate
from an officer of Xcorporeal to that
effect.
|
·
|
Xcorporeal
shall have performed and complied in all material respects with
the
covenants, agreements and obligations contained in the merger
agreement.
|
·
|
No
governmental entity or court shall have enacted any judgment, order,
decree or injunction that prohibits the consummation of the merger
or the
consummation of the transactions contemplated
thereby.
|
·
|
Xcorporeal
shall not have taken any action or entered into any transaction
outside
the ordinary course of business which results in a material adverse
effect
on it or its business.
|
·
|
The
merger shall have been approved by the requisite number of Xcorporeal
stockholders.
|
·
|
CTHE’s
representations and warranties contained in the merger agreement
will be
true and correct as of the closing date, except to the extent such
representations and warranties are qualified by materiality or
absence of
adverse changes, and Xcorporeal shall have received a duly executed
certificate from an officer of CTHE to that
effect.
|
·
|
CTHE
shall have performed, and complied in all material respects with,
the
covenants, agreements and obligations contained in the merger
agreement.
|
·
|
No
governmental entity or court shall have enacted any judgment, order,
decree or injunction that prohibits the consummation of the merger
or the
consummation of the transactions contemplated
thereby.
|
·
|
CTHE
shall not have taken any action or entered into any transaction
outside
the ordinary course of business which results in a material adverse
effect
on it or its business.
|
·
|
The
merger shall have been approved by the requisite number of CTHE
stockholders.
|
·
|
CTHE
shall have delivered to Xcorporeal the resignations, effective
as of the
closing, of each officer and director of acquisition subsidiary
and
CTHE.
|
·
|
prepare,
execute and deliver all documents, and take all actions necessary
to
consummate the merger;
|
·
|
give
all necessary third-party notices;
|
·
|
make
all necessary state and federal
filings;
|
·
|
cooperate
with the other party as necessary in the furtherance of completing
the
merger;
|
·
|
provide
reasonable access to the business, personnel and properties of
the
respective companies; and
|
·
|
provide
notice to the other parties of any material adverse
developments.
|
·
|
Xcorporeal
and CTHE by mutual written consent.
|
·
|
Xcorporeal:
|
·
|
in
the event of an uncured breach of the merger agreement by
CTHE;
|
·
|
if
Xcorporeal is not reasonably satisfied with the results of its
due
diligence regarding CTHE;
|
·
|
if
Xcorporeal’s shares become quoted on the OTC Bulletin
Board;
|
·
|
if
the closing of the merger has not occurred by the close of business
on
Friday, August 31, 2007; or
|
·
|
if
the board of directors or special committee of Xcorporeal determines
in
good faith that the failure to terminate the merger agreement would
constitute a breach of the fiduciary duties of Xcorporeal’s
directors.
|
·
|
CTHE:
|
·
|
in
the event of an uncured breach of the merger agreement by
Xcorporeal;
|
·
|
if
CTHE is not reasonably satisfied with the results of its due
diligence;
|
·
|
if
the closing of the merger shall not have occurred on or prior to
August
31, 2007; or
|
·
|
if
the board of directors or special committee of CTHE determines
in good
faith that failure to terminate the merger agreement would constitute
a
breach of the fiduciary duties of CTHE’s directors or members of the
special committee.
|
·
|
Either
Xcorporeal or CTHE may terminate the merger agreement in the event
that a
governmental entity has issued a final non-appealable order restraining,
enjoining or otherwise prohibiting the transactions contemplated
in the
merger agreement.
|
·
|
In
addition, Xcorporeal may terminate the merger agreement and rescind
the
merger upon written notice to CTHE and the merger subsidiary within
10
days after the closing of the merger if the shares of CTHE common
stock do
not continue to be quoted on the OTC Bulletin Board immediately
following
the merger.
|
·
|
Portable
kidney dialysis for use in the clinic, hospital, or at
home
|
·
|
Wearable
Artificial Kidney (WAK) for chronic treatment of End Stage Renal
Disease
(ESRD)
|
·
|
Portable
ultrafiltration for management of fluid overload in hospital or
clinic
settings
|
·
|
Wearable
Ultrafiltration Device (WUD) for chronic treatment of fluid
overload.
|
·
|
Raised
over $29 million in equity financing in the fourth quarter of 2006
selling
shares of Xcorporeal common stock at $7.00 per
share.
|
·
|
Recruited
experienced independent board
members
|
·
|
Recruited
top industry management team and scientific
staff
|
·
|
Advanced
the clinical studies for our
technology
|
·
|
Paid
in excess of $1 million in licensed product development
expenses.
|
·
|
Reduced
size, weight, and power consumption allows us to deploy a wearable
package
so that the treatment does not interfere with normal activities of
daily
life.
|
·
|
Novel
vascular access makes the WAK safe and effective for home
use.
|
·
|
Improving
the chemicals used in the dialysis process. The current chemicals
have
been used for decades. We believe new chemicals that last longer
and can
be used in smaller quantities would further reduce the cost and weight
of
our product.
|
·
|
Developing
software to allow physicians to customize the function of the device
to
meet the specific dialysis needs of each
patient.
|
·
|
Adapting
the extra-corporeal platform technology underlying our Wearable Artificial
Kidney to other medical uses. We believe our technology is a platform
for
a number of other devices that can be used to treat other diseases
and
will offer substantive value propositions for patients and healthcare
providers.
|
·
|
Expanding
our recruiting and retaining an experienced team of scientists and
engineers.
|
Name
|
Age
|
Position
|
Director
Since
|
|||
Terren
S. Peizer
|
47
|
Executive
Chairman of the Board
|
2006
|
|||
Winson
W. Tang
|
50
|
Chief
Operating Officer
|
||||
Victor
Gura, M.D.
|
65
|
Chief
Medical and Scientific Officer, and Director
|
2006
|
|||
Robert
Weinstein
|
47
|
Chief
Financial Officer
|
||||
Robert
S. Stefanovich
|
42
|
Interim
Chief Financial Officer
|
||||
Marc
G. Cummins
|
46
|
Director
|
2006
|
|||
Daniel
S. Goldberger
|
48
|
Director
|
2006
|
|||
Hervé
de Kergrohen, M.D.
|
48
|
Director
|
2006
|
|||
Nicholas
S. Lewin
|
29
|
Director
|
2007
|
|||
Kelly
J. McCrann
|
51
|
Director
|
2007
|
|||
Jay
A. Wolf
|
33
|
Director
|
2006
|
Non-Equity
|
Nonqualified
|
|||||||||||||||||||||||||||
Name
and
|
Stock
|
Option
|
Incentive
Plan
|
Deferred
|
All
Other
|
|||||||||||||||||||||||
principal
|
Salary
|
Bonus
|
Awards
|
Awards
|
Compensation
|
Compensation
|
Compensation
|
Total
|
||||||||||||||||||||
position
|
Year
|
($)
|
($)
|
($)
|
($)
|
($)
|
Earnings
($)
|
($)
|
($)
|
|||||||||||||||||||
Daniel
S. Goldberger
|
2006
|
$
|
35,170
|
—
|
—
|
$
|
70,497
|
—
|
—
|
$
|
105,667
|
|||||||||||||||||
President
& COO(1)
|
||||||||||||||||||||||||||||
Victor
Gura
Chief
Scientific
|
2006
|
$
|
35,000
|
—
|
—
|
$
|
88,121
|
—
|
—
|
$
|
123,121
|
|||||||||||||||||
Officer
|
||||||||||||||||||||||||||||
Peter
Sotola
|
2006
|
$
|
3,000
|
—
|
—
|
—
|
—
|
—
|
—
|
$
|
3,000
|
|||||||||||||||||
Former
President(2)
|
(1) |
Mr.
Goldberger resigned as President and Chief Operating Officer on August
10,
2007. He remains a Director of Xcorporeal.
|
|
(2)
|
Mr. Sotola
resigned as president on October 13,
2006
|
OUTSTANDING
EQUITY AWARDS AT FISCAL
YEAR-END
|
OPTION
AWARDS
|
|
|
|
STOCK
AWARDS
|
|
|||||||||||||||||||||||
Name
|
|
Number
of Securities Underlying Unexercised Options (#)
Exercisable
|
|
Number
of Securities Underlying Unexercised Options (#)
Unexercisable
|
|
Equity
Incentive Plan Awards: Number of Securities Underlying Unexercised
Unearned Options (#)
|
|
Option
Exercise Price ($)
|
|
Option
Expiration
Date
|
|
Number
of Shares or Units of Stock That Have Not Vested (#)
|
|
Market
Value of Shares or Units of Stock That Have Not Vested ($)
|
|
Equity
Incentive Plan Awards: Number of Unearned Shares, Units or
Other Rights
That Have Not Vested (#)
|
|
Equity
Incentive Plan Awards: Market or Payout Value of Unearned Shares,
Units of
Other Rights That Have Not Vested (#)
|
|
|||||||||
Lino
Braganza
|
||||||||||||||||||||||||||||
VP
of Marketing & Sales
|
|
|
—
|
|
|
—
|
|
|
250,000
|
|
$
|
7.00
|
|
|
August
10, 2017
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
James
Braig
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VP
of Product Development
|
|
|
—
|
|
|
—
|
|
|
300,000
|
|
$
|
7.00
|
|
|
August
15, 2017
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Daniel
Goldberger
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Director
|
|
|
—
|
|
|
—
|
|
|
200,000
|
|
$
|
5.00
|
|
|
November
14, 2016
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Victor
Gura
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Chief
Scientific Officer
|
|
|
—
|
|
|
—
|
|
|
500,000
|
|
$
|
5.00
|
|
|
November
14, 2016
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Herve
de Kergrohen
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Director
|
|
|
—
|
|
|
—
|
|
|
100,000
|
|
$
|
7.00
|
|
|
February
27, 2017
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nicolas
Lewin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Director
|
|
|
—
|
|
|
—
|
|
|
100,000
|
|
$
|
7.00
|
|
|
February
27, 2017
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kelly
McCrann
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Director
|
|
|
—
|
|
|
—
|
|
|
100,000
|
|
$
|
7.00
|
|
|
August
10, 2017
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Terren
Peizer
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Executive
Chairman
|
|
|
—
|
|
|
—
|
|
|
700,000
|
|
$
|
5.00
|
|
|
November
14, 2011
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nina
Peled
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Senior
VP
|
|
|
—
|
|
|
—
|
|
|
150,000
|
|
$
|
7.00
|
|
|
February
27, 2017
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nina
Peled
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Senior
VP
|
|
|
—
|
|
|
—
|
|
|
50,000
|
|
$
|
7.00
|
|
|
August
10, 2017
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Winson
Tang
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Chief
Operating Officer
|
|
|
—
|
|
|
—
|
|
|
300,000
|
|
$
|
7.00
|
|
|
May
11, 2017
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Robert
Weinstein
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Chief
Financial Officer
|
|
|
—
|
|
|
—
|
|
|
300,000
|
|
$
|
7.00
|
|
|
August
10, 2017
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Jay
Wolf
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Director
|
|
|
—
|
|
|
—
|
|
|
100,000
|
|
$
|
7.00
|
|
|
February
27, 2017
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
*
Dan Goldberger: 200,000 options canceled upon resignation as an
officer
|
*
Nina Peled: 150,000 shares granted upon hire as VP of Quality and
Regulatory Affairs
|
||||||||||||||||||||||
*
Nina Peled: additional 50,000 shares granted upon promotion to Senior
VP
|
||||||||||||||||||||||
*
Stock warrants issued to OGT, LLC, company owned by Marc Cummins,
a
Director of Xcorporeal . 150,000 shares with an exercise price of
$7.00
and an expiration date of February 27,
2012
|
|
|
|
|
|
|
|
|
Non-Equity
|
|
|
|
|
|
|
|
|||||||
|
|
Fees
|
|
|
|
|
|
Incentive
|
|
Non-Qualified
|
|
All
|
|
|
|
|||||||
|
|
Earned
or
|
|
Stock
|
|
Option
|
|
Plan
|
|
Deferred
|
|
Other
|
|
|
|
|||||||
|
|
Paid
in
|
|
Awards
|
|
Awards
|
|
Compensation
|
|
Compensation
|
|
Compensation
|
|
|
|
|||||||
Name
|
|
Cash
($)
|
|
($)
|
|
($)
|
|
($)
|
|
Earnings
($)
|
|
($)
|
|
Total
($)
|
||||||||
Terren
S. Peizer
|
—
|
—
|
$
|
105,632
|
—
|
—
|
—
|
$
|
105,632
|
Number
of securities to
be issued upon exercise
of outstanding options,
warrants and rights
|
Weighted-average exercise
price of outstanding
options, warrants
and rights
|
Number
of securities remaining
available for
future issuance under
equity compensation
plans (excluding
securities reflected
in column (a))
|
||||||||
Plan
category
|
(a)
|
(b)
|
(c)
|
|||||||
Equity
compensation plans approved by security holders
|
1,600,000
|
$
|
5.00
|
400,000
|
||||||
Equity
compensation plans not approved by security holders
|
—
|
—
|
—
|
|||||||
Total
|
1,600,000
|
$
|
5.00
|
400,000
|
Name
and address of beneficial owner
(1)
|
Amount
and nature
of beneficial ownership
|
Percent
of class
|
|||||
Terren
S. Peizer
(2)
|
9,600,000
|
68
|
%
|
||||
Marc
G. Cummins
(3)
|
428,572
|
3
|
%
|
||||
Jay
A. Wolf
(4)
|
357,143
|
3
|
%
|
||||
Nicholas
S. Lewin
(5)
|
35,714
|
*
|
|||||
Winson
W. Tang
|
|||||||
Robert
Weinstein
|
|||||||
Daniel
S. Goldberger
|
—
|
—
|
|||||
Victor
Gura
|
—
|
—
|
|||||
Hervé
de Kergrohen
|
—
|
—
|
|||||
Kelly
J. McCrann
|
—
|
—
|
|||||
Robert
S. Stefanovich
|
—
|
—
|
|||||
All
directors and executive officers as a group (11 persons)
|
10,421,429
|
73
|
%
|
*
|
Less
than one percent.
|
(1)
|
Unless
otherwise indicated, the address of all of the above named persons
is c/o
Xcorporeal, Inc., 11150 Santa Monica Blvd., Suite 340, Los Angeles,
California 90025.
|
(2)
|
Includes
9,600,000 shares held of record by Consolidated National, LLC, of
which
Mr. Peizer is the sole managing member and beneficial
owner.
|
(3)
|
Includes
428,572 shares held of record by Prime Logic Capital, LLC, CPS
Opportunities, and GPC LXI, LLC. Mr. Cummins is a Managing Partner
of
Prime Capital, LLC. He disclaims beneficial ownership of the reported
securities except to the extent of his pecuniary interest
therein.
|
(4)
|
Includes
357,143 shares held of record by Trinad Capital Master Fund Ltd.
(the
“Master Fund”), that may be deemed to be beneficially owned by Trinad
Management, LLC, the investment manager of the Master Fund and Trinad
Capital LP; a controlling stockholder of the Master Fund; Trinad
Advisors
GP, LLC, the general partner of Trinad Capital LP; and Jay Wolf a
director
of the issuer and a managing director of Trinad Management, LLC and
a
managing director of Trinad Advisors GP, LLC. Mr. Wolf disclaims
beneficial ownership of the reported securities except to the extent
of
his pecuniary interest therein.
|
(5)
|
Includes
27,514 shares held of record by Paizon Capital, which is beneficially
owned and controlled by Mr. Lewin’s immediate family members. Mr. Lewin
disclaims beneficial ownership of these
shares.
|
|
APPROXIMATE
|
||||||
|
NUMBER
OF
|
PERCENT
|
|||||
NAME
AND ADDRESS
|
SHARES
OWNED
|
OF
CLASS
|
|||||
Steven
B. Solomon
|
1,604,547
|
55.4
|
%
|
||||
|
|||||||
Lawrence
Lacerte
5950
Sherry Lane
Dallas,
Texas 75225
|
482,143
|
16.7
|
%
|
||||
|
|||||||
Chris
A. Economou
150
North Federal Highway, # 210
Fort
Lauderdale, Florida 33301
|
50,349
|
1.7
|
%
|
||||
|
|||||||
Mark
Rogers
751
Laurel St. #19
San
Carlos, California
|
49,308
|
1.7
|
%
|
||||
|
|||||||
Dr.
Axel Sawallich
Beatrixgasse
3
1030
Vienna, Austria.
|
25,532
|
*
|
|||||
|
|||||||
All
officers and directors as
a group (4 persons)
|
1,729,736
|
59.7
|
%
|
*
|
Less
than 1%
|
1.
|
we
and CDSS canceled and terminated the Tax Disaffiliation Agreement
dated as
of May 17, 2002, and Transition Services Agreement dated as of May
17,
2002 between us and CDSS;
|
2.
|
each
party released the other from all outstanding liabilities to each
other;
|
3.
|
CDSS
assigned to us causes of action and rights of CDSS related to claims
against CDSS’s insurance carrier related to prior
litigation;
|
4.
|
we
waived any and all rights in and to any of the assets transferred
by CDSS
pursuant to the asset purchase agreement;
and
|
5.
|
we
waived any prohibition or restriction to the transactions contemplated
by
the asset purchase agreement set forth in the Agreement and Plan
of
Distribution dated as of May 17, 2002 between us and CDSS or otherwise.
|
PAGE
|
||||
BALANCE
SHEETS AS OF JUNE 30, 2007 (UNAUDITED) AND DECEMBER 21,
2006
|
F-2
|
|||
STATEMENTS
OF OPERATIONS, THREE MONTHS ENDED JUNE 30, 2007, SIX
MONTHS ENDED, DATE OF INCEPTION TO JUNE 30, 2007
(UNAUDITED)
|
F-3
|
|||
STATEMENTS
OF CASH FLOWS, SIX MONTHS ENDED JUNE 30, 2007, SIX
MONTHS ENDED JUNE 30, 2006, DATE OF INCEPTION TO JUNE 30, 2007
(UNAUDITED)
|
F-4
|
|||
STATEMENTS
OF STOCKHOLDERS’ EQUITY (DEFICIENCY) DATE OF INCEPTION TO JUNE 30, 2007
(UNAUDITED)
|
F-5
|
|||
NOTES
TO INTERIM FINANCIAL STATEMENTS, JUNE 30, 2007 (UNAUDITED)
|
F-6
|
|||
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
|
F-10
|
|||
|
||||
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
|
F-11
|
|||
|
||||
FINANCIAL
STATEMENTS
|
||||
|
||||
BALANCE
SHEETS AS OF DECEMBER 31, 2006 AND 2005
|
F-12
|
|||
|
||||
STATEMENTS
OF OPERATIONS FOR THE YEARS ENDED DECEMBER 31, 2006 AND 2005,
AND THE
PERIOD FROM INCEPTION (MAY 4, 2001) TO DECEMBER 31, 2006
|
F-13
|
|||
|
||||
STATEMENTS
OF STOCKHOLDERS’ EQUITY (DEFICIENCY) FOR THE YEARS ENDED DECEMBER 31,
2006 AND 2005, AND THE PERIOD FROM INCEPTION (MAY 4, 2001)
TO DECEMBER 31,
2006
|
F-14
|
|||
|
||||
STATEMENTS
OF CASH FLOWS FOR THE YEARS ENDED DECEMBER 31, 2006 AND 2005,
AND THE
PERIOD FROM INCEPTION (MAY 4, 2001) TO DECEMBER 31, 2006
|
F-15
|
|||
|
||||
NOTES
TO FINANCIAL STATEMENTS
|
F-16
|
|
|
June
30,
|
|
|
December
31,
|
|
||
|
|
2007
|
|
|
2006
|
|
||
|
|
(Unaudited)
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
Current
|
|
|
|
|
|
|
|
|
Cash
and cash equivalents
|
|
$
|
346,887
|
|
|
$
|
27,440,987
|
|
Marketable
securities, at fair value
|
|
|
22,676,578
|
|
|
|
—
|
|
Restricted
cash
|
|
|
83,050
|
|
|
|
—
|
|
Prepaids
|
|
|
158,802
|
|
|
|
70,850
|
|
Other
current assets
|
|
|
12,066
|
|
|
|
19,378
|
|
|
|
|
|
|
|
|
||
Total
current assets
|
|
|
23,277,383
|
|
|
|
27,531,215
|
|
|
|
|
|
|
|
|
|
|
Property
and equipment, net
|
|
|
56,094
|
|
|
|
3,328
|
|
|
|
|
|
|
|
|
|
|
Other
assets
|
|
|
951
|
|
|
|
1,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Total
Assets
|
|
|
23,334,428
|
|
|
|
27,535,543
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
|
|
|
|
|
|
Accounts
payable
|
|
|
455,036
|
|
|
|
143,606
|
|
Accrued
placement agent fees
|
|
|
—
|
|
|
|
1,348,470
|
|
Accrued
professional fees
|
|
|
427,259
|
|
|
|
312,208
|
|
Accrued
royalties
|
|
|
208,333
|
|
|
|
83,333
|
|
Accrued
other liabilities
|
|
|
111,630
|
|
|
|
121,189
|
|
Other
current liabilities
|
|
|
115,400
|
|
|
|
124,676
|
|
|
|
|
|
|
|
|
||
Total
Current Liabilities
|
|
|
1,317,658
|
|
|
|
2,133,482
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
Commitments
and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS’
EQUITY
|
|
|
|
|
|
|
|
|
Preferred
Stock, $0.001 par value, 10,000,000 shares authorized, none
outstanding
|
|
|
—
|
|
|
|
—
|
|
Common
Stock, $0.0001 par value, 40,000,000 shares authorized, 14,200,050
outstanding on June 30, 2007 and December 31, 2006
|
|
|
1,420
|
|
|
|
1,420
|
|
Additional
paid-in capital
|
|
|
34,202,998
|
|
|
|
29,924,410
|
|
Deficit
accumulated during the development stage
|
|
|
(12,187,648
|
)
|
|
|
(4,523,769
|
)
|
|
|
|
|
|
|
|
||
Total
Stockholders’ Equity
|
|
|
22,016,770
|
|
|
|
25,402,061
|
|
|
|
|
|
|
|
|
||
Total
Liabilities & Stockholders’ Equity
|
|
$
|
23,334,428
|
|
|
$
|
27,535,543
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
May
4, 2001 (Date
|
|
||||||||
|
|
Three
Months Ended
|
|
Six
Months Ended
|
|
of
Inception) to
|
|
|||||||||
|
|
June
30,
|
|
June
30,
|
|
June
30,
|
|
|||||||||
|
|
2007
|
|
2006
|
|
2007
|
|
2006
|
|
2007
|
||||||
Operating
Expenses:
|
||||||||||||||||
Selling,
general and administrative
|
$
|
1,611,188
|
$
|
5,587
|
$
|
5,590,288
|
$
|
11,790
|
$
|
8,908,940
|
||||||
Research
and development
|
1,482,037
|
—
|
2,688,134
|
—
|
3,975,456
|
|||||||||||
Depreciation
and amortization
|
3,862
|
—
|
5,383
|
—
|
5,478
|
|||||||||||
Loss
before Other Income and Income Tax
|
(3,097,087
|
)
|
(5,587
|
)
|
(8,283,805
|
)
|
(11,790
|
)
|
(12,889,874
|
)
|
||||||
Interest
Income
|
308,060
|
—
|
619,926
|
—
|
702,226
|
|||||||||||
Loss
before income taxes
|
(2,789,027
|
)
|
(5,587
|
)
|
(7,663,879
|
)
|
(11,790
|
)
|
(12,187,648
|
)
|
||||||
Income
taxes
|
—
|
—
|
—
|
—
|
—
|
|||||||||||
Net
Loss
|
$
|
(2,789,027
|
)
|
$
|
(5,587
|
)
|
$ |
(7,663,879
|
) | $ |
(11,790
|
) | $ |
(12,187,648
|
) | |
Basic
and diluted loss per share
|
$
|
(0.20
|
)
|
$
|
(0.00
|
)
|
$
|
(0.54
|
)
|
$
|
(0.00
|
)
|
||||
Weighted
average number of shares outstanding
|
14,200,050
|
3,820,000
|
14,200,050
|
3,820,000
|
|
|
|
|
|
|
|
|
|
|
May
4, 2001 (Date
|
|
|
|
|
Six
Months Ended
|
|
|
of
Inception) to
|
|
||||||
|
|
June
30,
|
|
|
June
30,
|
|
||||||
|
|
2007
|
|
|
2006
|
|
|
2007
|
|
|||
Cash
flows used in operating activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
Loss for the Period
|
|
$
|
(7,663,879
|
)
|
|
$
|
(11,790
|
)
|
|
$
|
(12,187,648
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-employee
Stock Based Compensation
|
|
|
2,795,124
|
|
|
|
—
|
|
|
|
4,957,735
|
|
Stock
Based Compensation
|
|
|
1,483,464
|
|
|
|
—
|
|
|
|
1,747,715
|
|
Depreciation
and amortization
|
|
|
5,383
|
|
|
|
—
|
|
|
|
5,478
|
|
Net
Change in assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Prepaid
Expenses
|
|
|
(87,952
|
)
|
|
|
—
|
|
|
|
(158,802
|
)
|
Other
Current Assets
|
|
|
7,312
|
|
|
|
—
|
|
|
|
(12,066
|
)
|
Other
Assets
|
|
|
—
|
|
|
|
—
|
|
|
|
(1,000
|
)
|
Accounts
Payable and Accrued Liabilities
|
|
|
(806,548
|
)
|
|
|
5,459
|
|
|
|
1,202,257
|
|
Other
Current Liabilities
|
|
|
(9,276
|
)
|
|
|
—
|
|
|
|
115,400
|
|
|
|
|
|
|
|
|
|
|
|
|||
Net
Cash Used in Operating Activities
|
|
|
(4,276,372
|
)
|
|
|
(6,331
|
)
|
|
|
(4,330,931
|
)
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
Flows from Investing Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
Expenditures
|
|
|
(58,100
|
)
|
|
|
—
|
|
|
|
(61,523
|
)
|
Restricted
Cash
|
|
|
(83,050
|
)
|
|
|
—
|
|
|
|
(83,050
|
)
|
Purchase
of marketable securities
|
|
|
(25,000,000
|
)
|
|
|
—
|
|
|
|
(25,000,000
|
)
|
Sale
of marketable securities
|
|
|
2,323,422
|
|
|
|
—
|
|
|
|
2,323,422
|
|
|
|
|
|
|
|
|
|
|
|
|||
Net
Cash Used in Investing Activities
|
|
|
(22,817,728
|
)
|
|
|
—
|
|
|
|
(22,821,151
|
)
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
Flows from Financing Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
Stock issued
|
|
|
—
|
|
|
|
—
|
|
|
|
27,434,349
|
|
Advances
from related party
|
|
|
—
|
|
|
|
6,590
|
|
|
|
64,620
|
|
|
|
|
|
|
|
|
|
|
|
|||
Net
Cash Provided by Financing Activities
|
|
|
—
|
|
|
|
6,590
|
|
|
|
27,498,969
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase/(decrease)
in cash during the period
|
|
|
(27,094,100
|
)
|
|
|
259
|
|
|
|
346,887
|
|
Cash,
beginning of the period
|
|
|
27,440,987
|
|
|
|
—
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|||
Cash,
end of the period
|
|
$
|
346,887
|
|
|
$
|
259
|
|
|
$
|
346,887
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental
disclosure of cash flow information; cash paid for:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|||
Income
taxes
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
Deficit
|
|
|||||||||||
|
|
|
|
Accumulated
|
|
|||||||||||
|
|
|
Additional
|
During
|
|
|||||||||||
|
Common
Stock
|
Paid-in
|
Development
|
|
||||||||||||
|
Shares
|
Amount
|
Capital
|
Stage
|
Total
|
|||||||||||
Common
stock issued for cash at $0.01 per share
|
2,500,000
|
$
|
250
|
$
|
24,750
|
$
|
25,000
|
|||||||||
Net
Loss for the year ended December 31, 2001
|
$
|
(40,255
|
)
|
(40,255
|
)
|
|||||||||||
Balance
as of December 31, 2001
|
2,500,000
|
250
|
24,750
|
(40,255
|
)
|
(15,255
|
)
|
|||||||||
Common
stock issued for cash at $0.05 per share
|
1,320,000
|
132
|
65,868
|
66,000
|
||||||||||||
Net
Loss for the year ended December 31, 2002
|
(31,249
|
)
|
(31,249
|
)
|
||||||||||||
Balance
as of December 31, 2002
|
3,820,000
|
382
|
90,618
|
(71,504
|
)
|
19,496
|
||||||||||
Net
Loss for the year ended December 31, 2003
|
(12,962
|
)
|
(12,962
|
)
|
||||||||||||
Balance
as of December 31, 2003
|
3,820,000
|
382
|
90,618
|
(84,466
|
)
|
6,534
|
||||||||||
Net
Loss for the year ended December 31, 2004
|
(23,338
|
)
|
(23,338
|
)
|
||||||||||||
Balance
as of December 31, 2004
|
3,820,000
|
382
|
90,618
|
(107,804
|
)
|
(16,804
|
)
|
|||||||||
Net
Loss for the year ended December 31, 2005
|
(35,753
|
)
|
(35,753
|
)
|
||||||||||||
Balance
as of December 31, 2005
|
3,820,000
|
382
|
90,618
|
(143,557
|
)
|
(52,557
|
)
|
|||||||||
Common
stock issued for a licence rights
|
9,600,000
|
960
|
40
|
1,000
|
||||||||||||
Capital
stock cancelled
|
(3,420,000
|
)
|
(342
|
)
|
342
|
—
|
||||||||||
Warrants
granted for consulting fees
|
2,162,611
|
2,162,611
|
||||||||||||||
Forgiveness
of related party debt
|
64,620
|
64,620
|
||||||||||||||
Common
stock issued for cash at $7.00, net of placement fees of
$2,058,024
|
4,200,050
|
420
|
27,341,928
|
27,342,348
|
||||||||||||
Stock-based
compensation expense
|
264,251
|
264,251
|
||||||||||||||
Net
loss for the period
|
(4,380,212
|
)
|
(4,380,212
|
)
|
||||||||||||
Balance
as of December 31, 2006
|
14,200,050
|
1,420
|
29,924,410
|
(4,523,769
|
)
|
25,402,061
|
||||||||||
Warrants
granted for consulting services
|
2,795,124
|
2,795,124
|
||||||||||||||
Stock-based
compensation expense
|
1,483,464
|
1,483,464
|
||||||||||||||
Net
loss for the period
|
(7,663,879
|
)
|
(7,663,879
|
)
|
||||||||||||
Balance
as of June 30, 2007
|
14,200,050
|
$
|
1,420
|
$
|
34,202,998
|
$
|
(12,187,648
|
)
|
$
|
22,016,770
|
|
|
|
|
|
Property
and equipment
|
|
$
|
61,523
|
|
Accumulated
depreciation
|
|
|
(5,429
|
)
|
|
|
|
|
|
Property
and equipment, net
|
|
$
|
56,094
|
|
|
|
|
|
|
|
May
2, 2001
|
||||||||||
(Date
of
|
||||||||||||||||
|
Three
months ended
|
Six
months ended
|
Inception)
to
|
|||||||||||||
|
June
30,
|
June
30,
|
June
30,
|
|||||||||||||
|
2006
|
2007
|
2006
|
2007
|
2007
|
|||||||||||
Administrative
services
|
$
|
1,500
|
$
|
—
|
$
|
3,000
|
$
|
—
|
$
|
12,000
|
|
|
For
the quarter
|
||
|
|
ended
|
||
|
|
June
30, 2007
|
||
Expected
dividend yields
|
|
zero
|
|
|
Expected
volatility
|
|
|
110
|
%
|
Risk-free
interest rate
|
|
|
4.60
|
%
|
Expected
terms in years
|
|
|
6.25-6.50
|
|
|
|
For
the quarter
|
||
|
|
ended
|
||
|
|
June
30, 2007
|
||
Expected
dividend yields
|
|
zero
|
||
Expected
volatility
|
|
|
135
|
%
|
Risk-free
interest rate
|
|
|
4.67
|
%
|
Expected
terms in years
|
|
|
9.87
|
|
|
|
Stock
Options and
|
|
|
Unamortized
|
|
||
|
|
Warrants
|
|
|
Compensation
|
|
||
|
|
Outstanding
|
|
|
Expense
|
|
||
January 1,
2007
|
|
|
2,054,221
|
|
|
$
|
10,002,154
|
|
Granted
in the period
|
|
|
2,160,000
|
|
|
|
13,343,156
|
|
Cancelled
in the period
|
|
|
(50,000
|
)
|
|
|
(282,403
|
)
|
Expensed
in the period
|
|
|
|
|
|
|
(4,297,569
|
)
|
|
|
|
|
|
|
|
||
June 30,
2007
|
|
|
4,164,221
|
|
|
$
|
18,765,338
|
|
/s/
BDO Seidman, LLP
|
|||
Los
Angeles, California
|
|||
April 16,
2007
|
|
|
|
Vancouver,
Canada
|
|
|
February 2,
2006, except as to Note 4
|
|
“AMISANO
HANSON”
|
which
is as of March 10, 2006
|
|
Chartered
Accountants
|
Years
ended December 31,
|
|||||||
2006
|
2005
|
||||||
ASSETS
|
|
|
|||||
Current
|
|
|
|||||
Cash
|
$
|
27,440,987
|
$
|
—
|
|||
Prepaids
|
70,850
|
—
|
|||||
Other
current assets
|
19,378
|
—
|
|||||
Total
current assets
|
27,531,215
|
—
|
|||||
Property
and equipment, net
|
3,328
|
—
|
|||||
|
|||||||
Other
assets
|
1,000
|
—
|
|||||
Total
Assets
|
27,535,543
|
—
|
|||||
|
|||||||
Current
|
|||||||
Accounts
payable
|
143,606
|
—
|
|||||
Accrued
placement agent fees
|
1,348,470
|
—
|
|||||
Accrued
professional fees
|
312,208
|
—
|
|||||
Accrued
other liabilities
|
204,522
|
18,330
|
|||||
Due
to related party
|
—
|
34,227
|
|||||
Other
current liabilities
|
124,676
|
—
|
|||||
Total
Current Liabilities
|
2,133,482
|
52,557
|
|||||
Commitments
and contingencies
|
|||||||
|
|||||||
STOCKHOLDERS’
EQUITY (DEFICIENCY)
|
|||||||
|
|||||||
Preferred
Stock, $0.001 par value, 10,000,000 shares authorized, none
outstanding
|
—
|
—
|
|||||
Common
Stock, $0.0001 par value, 40,000,000 shares authorized, 14,200,050
and
3,820,000 outstanding on December 31, 2006 and 2005,
respectively
|
1,420
|
382
|
|||||
Additional
paid-in capital
|
29,924,410
|
90,618
|
|||||
Deficit
accumulated during the development stage
|
(4,523,769
|
)
|
(143,557
|
)
|
|||
Total
Stockholders’ Equity/(Deficiency)
|
25,402,061
|
(52,557
|
)
|
||||
Total
Liabilities & Stockholders’ Equity
|
$
|
27,535,543
|
$
|
—
|
|
|
Years
ended December
31,
|
|
May
4, 2001 (Date of
Inception) to December 31,
|
|
|||||
|
|
2006
|
|
2005
|
|
2006
|
||||
Operating
Expenses:
|
|
|
|
|||||||
Selling,
general and administrative
|
$
|
3,174,995
|
$
|
35,753
|
$
|
3,318,652
|
||||
Research
and development
|
1,287,322
|
—
|
1,287,322
|
|||||||
Depreciation
|
95
|
—
|
95
|
|||||||
|
||||||||||
Loss
before Other Income and Income Tax
|
(4,462,412
|
)
|
(35,753
|
)
|
(4,606,069
|
)
|
||||
|
||||||||||
Interest
Income
|
82,200
|
—
|
82,300
|
|||||||
|
|
|
||||||||
Loss
before income taxes
|
(4,380,212
|
)
|
(35,753
|
)
|
(4,523,769
|
)
|
||||
|
||||||||||
Income
taxes
|
—
|
—
|
—
|
|||||||
|
|
|
||||||||
Net
Loss
|
$
|
(4,380,212
|
)
|
$
|
(35,753
|
)
|
$
|
(4,523,769
|
)
|
|
|
||||||||||
Basic
and diluted loss per share
|
$
|
(0.67
|
)
|
$
|
(0.01
|
)
|
||||
|
||||||||||
Weighted
average number of shares outstanding
|
6,542,312
|
3,820,000
|
|
|
|
|
Deficit
|
|
|
||||||||||
|
|
|
|
Accumulated
|
|
|
||||||||||
|
|
|
Additional
|
|
During
|
|
|
|||||||||
|
|
Common
Stock
|
|
Paid-in
|
|
Development
|
|
|
||||||||
|
|
Shares
|
|
Amount
|
|
Capital
|
|
Stage
|
|
Total
|
||||||
Common
stock issued for cash at $0.01 per share
|
2,500,000
|
$
|
250
|
$
|
24,750
|
$
|
25,000
|
|||||||||
Net
Loss for the year ended December 31, 2001
|
|
|
|
$
|
(40,255
|
)
|
(40,255
|
)
|
||||||||
|
|
|
|
|
|
|||||||||||
Balance
as of December 31, 2001
|
2,500,000
|
250
|
24,750
|
(40,255
|
)
|
(15,255
|
)
|
|||||||||
|
||||||||||||||||
Common
stock issued for cash at $0.05 per share
|
1,320,000
|
132
|
65,868
|
66,000
|
||||||||||||
Net
Loss for the year ended December 31, 2002
|
|
|
|
(31,249
|
)
|
(31,249
|
)
|
|||||||||
|
||||||||||||||||
Balance
as of December 31, 2002
|
3,820,000
|
382
|
90,618
|
(71,504
|
)
|
19,496
|
||||||||||
|
||||||||||||||||
Net
Loss for the year ended December 31, 2003
|
|
|
|
(12,962
|
)
|
(12,962
|
)
|
|||||||||
|
|
|
|
|
|
|||||||||||
Balance
as of December 31, 2003
|
3,820,000
|
382
|
90,618
|
(84,466
|
)
|
6,534
|
||||||||||
|
||||||||||||||||
Net
Loss for the year ended December 31, 2004
|
|
|
|
(23,338
|
)
|
(23,338
|
)
|
|||||||||
|
||||||||||||||||
Balance
as of December 31, 2004
|
3,820,000
|
382
|
90,618
|
(107,804
|
)
|
(16,804
|
)
|
|||||||||
|
||||||||||||||||
Net
Loss for the year ended December 31, 2005
|
|
|
|
(35,753
|
)
|
(35,753
|
)
|
|||||||||
|
||||||||||||||||
Balance
as of December 31, 2005
|
3,820,000
|
382
|
90,618
|
(143,557
|
)
|
(52,557
|
)
|
|||||||||
|
||||||||||||||||
Common
stock issued for licence rights
|
9,600,000
|
960
|
40
|
1,000
|
||||||||||||
Capital
stock cancelled
|
(3,420,000
|
)
|
(342
|
)
|
342
|
—
|
||||||||||
Warrants
granted for consulting fees
|
2,162,611
|
2,162,611
|
||||||||||||||
Forgiveness
of debt
|
64,620
|
64,620
|
||||||||||||||
|
||||||||||||||||
Common
stock issued for cash at $7.00, net of placement fees of
$2,058,024
|
4,200,050
|
420
|
27,341,928
|
27,342,348
|
||||||||||||
Stock-based
compensation expense
|
264,251
|
264,251
|
||||||||||||||
Net
loss for the period
|
|
|
|
(4,380,212
|
)
|
(4,380,212
|
)
|
|||||||||
|
||||||||||||||||
Balance
as of December 31, 2006
|
14,200,050
|
$
|
1,420
|
$
|
29,924,410
|
$
|
(4,523,769
|
)
|
$
|
25,402,061
|
May
4, 2001 (Date
|
||||||||||
Years
ended
|
of
Inception) to
|
|||||||||
December
31,
|
December
31,
|
|||||||||
2006
|
2005
|
2006
|
||||||||
Cash
flows used in operating activities
|
|
|
|
|||||||
Net
Loss for the Period
|
$
|
(4,380,212
|
)
|
$
|
(35,753
|
)
|
$
|
(4,523,769
|
)
|
|
|
||||||||||
Adjustments
to reconcile net loss to net cash provided by (used in) operating
activities:
|
||||||||||
Non-employee
Stock Based Compensation
|
2,162,611
|
2,162,611
|
||||||||
Stock
Based Compensation
|
264,251
|
264,251
|
||||||||
Depreciation
|
95
|
95
|
||||||||
Net
Change in assets and liabilities:
|
||||||||||
Prepaid
Expenses
|
(70,850
|
)
|
800
|
(70,850
|
)
|
|||||
Other
Current Assets
|
(19,378
|
)
|
(19,378
|
)
|
||||||
Other
Assets
|
(1,000
|
)
|
(1,000
|
)
|
||||||
Accounts
Payable and Accrued Liabilities
|
1,990,475
|
5,826
|
2,008,805
|
|||||||
Other
Current Liabilities
|
124,676
|
|
124,676
|
|||||||
|
||||||||||
Net
Cash Provided by (Used in) Operating Activities
|
70,668
|
(29,127
|
)
|
(54,559
|
)
|
|||||
|
||||||||||
Cash
Flows from Investing Activities
|
||||||||||
Capital
Expenditures
|
(3,423
|
)
|
—
|
(3,423
|
)
|
|||||
|
||||||||||
Net
Cash Used in Investing Activities
|
(3,423
|
)
|
—
|
(3,423
|
)
|
|||||
|
||||||||||
Cash
Flows from Financing Activities
|
||||||||||
Capital
Stock issued in Private Placement for $29,400,351 in cash; fees
of
$2,057,002
|
27,343,349
|
—
|
27,434,349
|
|||||||
Advances
from related party
|
30,393
|
28,551
|
64,620
|
|||||||
|
||||||||||
Net
Cash Provided by Financing Activities
|
27,373,742
|
28,551
|
27,498,969
|
|||||||
|
||||||||||
Increase/(decrease)
in cash during the period
|
27,440,987
|
(576
|
)
|
27,440,987
|
||||||
Cash,
beginning of the period
|
—
|
576
|
|
|||||||
|
||||||||||
Cash,
end of the period
|
$
|
27,440,987
|
$
|
—
|
$
|
27,440,987
|
||||
|
||||||||||
Supplemental
disclosure of cash flow information; cash paid for:
|
||||||||||
Interest
|
$
|
—
|
$
|
—
|
$
|
—
|
||||
|
||||||||||
Income
taxes
|
$
|
—
|
$
|
—
|
$
|
—
|
Furniture
and office equipment
|
$
|
3,423
|
||
Accumulated
depreciation
|
(95
|
)
|
||
|
||||
Property
and equipment, net
|
$
|
3,328
|
|
Years
ended
|
||||||
|
December
31,
|
||||||
|
2006
|
2005
|
|||||
Numerator:
|
|
|
|||||
|
|
|
|||||
Net
Loss
|
$
|
(4,380,212
|
)
|
$
|
(35,753
|
)
|
|
|
|||||||
Denominator:
|
|||||||
Weighted
average outsanting shares of common stock
|
6,542,312
|
3,820,000
|
|||||
|
|||||||
Loss
per common share:
|
|||||||
|
|
|
|||||
Basic
|
$
|
(0.67
|
)
|
$
|
(0.01
|
)
|
|
|
|||||||
Diluted
|
$
|
(0.67
|
)
|
$
|
(0.01
|
)
|
|
2006
(%)
|
2005
(%)
|
|||||
Income
tax benefit at statutory rate
|
(34.00
|
)
|
(34.00
|
)
|
|||
State
taxes, net of federal benefits
|
(5.83
|
)
|
(5.83
|
)
|
|||
Research
and development credits
|
(3.92
|
)
|
—
|
||||
Change
in valuation allowance
|
43.75
|
39.83
|
|||||
|
|||||||
Total
|
—
|
—
|
|
2006
|
|
2005
|
||||
Net
operating loss carryforwards
|
$
|
778,063
|
$
|
39,238
|
|||
Tax
credits
|
171,690
|
—
|
|||||
Deferred
Stock Based compensation
|
966,726
|
—
|
|||||
|
|||||||
Deferred
tax assets
|
1,916,479
|
39,238
|
|||||
Valuation
allowance
|
(1,916,479
|
)
|
(39,238
|
)
|
|||
|
|||||||
Net
deferred tax liability
|
$
|
(0
|
)
|
$
|
(0
|
)
|
|
|
Based
upon the Company’s development stage status and history of operating
losses, realization of its deferred tax assets does not meet the
“more
likely than not” criteria under SFAS No. 109 and, accordingly, a
valuation allowance for the entire deferred tax asset amount has
been
recorded.
|
|
||
|
|
The
valuation allowance had an increase of $1.8 million and $0.04 million
in
2006 and 2005, respectively.
|
|
||
|
|
At
December 31, 2006, the Company has net operating loss carry forwards
for federal and state income tax purposes of approximately
$1.9 million which begin to expire in 2026 and 2021, respectively. In
addition, the Company has research and development and other tax
credits
for federal and state income tax purposes of approximately $83,676
and
$88,014, respectively. The federal credits begin to expire in 2026
and
state credits do not expire for California purposes.
|
|
||
|
|
Pursuant
to Sections 382 and 383 of the Internal Revenue Code, the utilization
of net operating losses (“NOL”) and other tax attributes may be subject to
substantial limitations if certain ownership changes occur during
a
three-year testing period (as defined). The Company is currently
evaluating the effect of the recent stock issuances on its ability
to
utilize its NOL or credit
carryovers.
|
|
For
the years ended December 31,
|
||||||
|
2006
|
2005
|
|||||
Annual
dividends
|
zero
|
—
|
|||||
Expected
volatility
|
110-135
|
%
|
—
|
||||
Risk
free interest rate
|
4.57-4.60
|
%
|
—
|
||||
Expected
life
|
5-10
years
|
—
|
|
For
the years ended December 31,
|
||||||
|
2006
|
2005
|
|||||
Annual
dividends
|
zero
|
—
|
|||||
Expected
volatility
|
110-120
|
%
|
—
|
||||
Risk
free interest rate
|
4.60-4.70
|
%
|
—
|
||||
Expected
life
|
3-5
years
|
—
|
|
|
Weighted
|
|||||
|
|
Average
|
|||||
|
Stock
|
Exercise
|
|||||
|
Options
|
Price
|
|||||
Outstanding
at December 31, 2004
|
—
|
—
|
|||||
Granted
|
—
|
—
|
|||||
Exercised
|
—
|
—
|
|||||
Cancelled
or forfeited
|
—
|
—
|
|||||
|
|||||||
Outstanding
at December 31, 2005
|
—
|
—
|
|||||
|
|||||||
Granted
|
1,600,000
|
$
|
5.00
|
||||
Exercised
|
—
|
—
|
|||||
Cancelled
or forfeited
|
—
|
—
|
|||||
|
|||||||
Outstanding
at December 31, 2006
|
1,600,000
|
$
|
5.00
|
||||
|
|||||||
Exercisable
at December 31, 2005
|
—
|
—
|
|||||
|
|||||||
Exercisable
at December 31, 2006
|
—
|
—
|
|
|
Weighted
|
|||||
|
|
Average
|
|||||
|
|
Exercise
|
|||||
|
Warrants
|
Price
|
|||||
Outstanding
at December 31, 2004
|
—
|
—
|
|||||
Granted
|
—
|
—
|
|||||
Exercised
|
—
|
—
|
|||||
Cancelled
or forfeited
|
—
|
—
|
|||||
|
|||||||
Outstanding
at December 31, 2005
|
—
|
—
|
|||||
|
|||||||
Granted
|
454,221
|
$
|
2.72
|
||||
Exercised
|
—
|
—
|
|||||
Cancelled
or forfeited
|
—
|
—
|
|||||
|
|||||||
Outstanding
at December 31, 2006
|
454,221
|
$
|
2.72
|
||||
|
|||||||
Exercisable
at December 31, 2005
|
—
|
—
|
|||||
|
|||||||
Exercisable
at December 31, 2006
|
454,221
|
$
|
2.72
|
|
Stock
|
|||
|
Options
|
|||
Outstanding
at December 31, 2005
|
—
|
|||
|
||||
Granted
|
1,600,000
|
|||
Exercised
|
—
|
|||
Cancelled
or forfeited
|
—
|
|||
|
||||
Outstanding
at December 31, 2006
|
1,600,000
|
|
|
|
May
2, 2001
|
|||||||
|
|
|
(Date
of
|
|||||||
|
Year
ended
|
|
Inception)
to
|
|||||||
|
December
31,
|
|
December
31,
|
|||||||
|
2006
|
2005
|
2006
|
|||||||
Administrative
services
|
$
|
3,000
|
$
|
9,000
|
$
|
12,000
|
Unaudited
Balance Sheets, June 30, 2007; December 31, 2006
|
F-26 | ||
Unaudited
Statements of Operations, three months ended June 30, 2007 and
2006; six
months ended June 30, 2007 and 2006
|
F-27 | ||
Unaudited
Statements of Cash Flows, six months ended June 30, 2006 and
2007
|
F-28 | ||
Notes
to Financial Statements, June 30, 2007
|
F-29 | ||
Report
of Independent Registered Public Accounting Firm
|
F-31
|
||
Balance
Sheets as of December 31, 2006 and 2005
|
F-32
|
||
Statements
of Operations for the years ended December 31, 2006 and
2005
|
F-33
|
||
Statements
of Changes in Stockholders' Deficit for the years ended December
31, 2006
and 2005
|
F-34
|
||
Statements
of Cash Flows for the years ended December 31, 2006 and 2005
|
F-35
|
||
Notes
to Financial Statements
|
F-36
|
|
JUNE
30,
|
DECEMBER
31,
|
|||||
|
2007
|
2006
|
|||||
ASSETS
|
|
|
|||||
|
|
|
|||||
CURRENT
ASSETS
|
|
|
|||||
Cash
|
$
|
271
|
$
|
197
|
|||
|
|||||||
TOTAL
ASSETS
|
$
|
271
|
$
|
197
|
|||
|
|||||||
|
|||||||
CURRENT
LIABILITIES
|
|||||||
Accounts
payable and accrued expenses
|
$
|
57,418
|
$
|
392,681
|
|||
Advance
payable to officer
|
6,092
|
46,288
|
|||||
Note
payable to shareholder including accrued interest of
|
|||||||
$0
and $7,801
|
-
|
16,801
|
|||||
|
|||||||
Total
current liabilities
|
63,510
|
455,770
|
|||||
|
|||||||
COMMITMENTS
AND CONTINGENCIES
|
|||||||
|
|||||||
PREFERRED
STOCK, $0.01 stated value per share; 1,000,000 shares
authorized;
|
|||||||
No
shares issued or outstanding
|
-
|
-
|
|||||
COMMON
STOCK, $.01 par value per share; 60,000,000 shares
authorized;
|
|||||||
2,397,264
and 836,370 shares issued and outstanding at June 30, 2007
and
|
|||||||
December
31, 2006.
|
23,973
|
8,364
|
|||||
COMMON
STOCK, pending issuance (38,572 shares at December 31,
2006)
|
-
|
600,000
|
|||||
ADDITIONAL
PAID-IN CAPITAL
|
59,082,536
|
58,238,845
|
|||||
ACCUMULATED
DEFICIT
|
(59,169,74
|
)
|
(59,302,782
|
)
|
|||
|
|||||||
Total
stockholders’ deficit
|
(63,239
|
)
|
(455,573
|
)
|
|||
|
|||||||
TOTAL
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
$
|
271
|
$
|
197
|
|
THREE
MONTHS ENDED,
|
SIX
MONTHS ENDED
|
|||||||||||
|
JUNE
30
|
JUNE 30,
|
|||||||||||
|
2007
|
2006
|
2007
|
2006
|
|||||||||
Revenue
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
|||||
|
|||||||||||||
General
and administrative expense
|
7,117
|
48,895
|
69,034
|
122,560
|
|||||||||
Stock
based compensation expense
|
-
|
-
|
34,800
|
-
|
|||||||||
Gain
on settlement of liabilities
|
-
|
-
|
-
-
|
||||||||||
Debt
settlement gain
|
-
|
(280,359
|
)
|
(237,281
|
)
|
(280,359
|
)
|
||||||
Interest
expense
|
-
|
168,266
|
413
|
411,342
|
|||||||||
|
|||||||||||||
Income
(loss) before income taxes
|
(7,117
|
)
|
63,198
|
133,034
|
(253,543
|
)
|
|||||||
Provision
for income taxes
|
-
|
-
|
-
|
-
|
|||||||||
|
|||||||||||||
Net
income (loss)
|
$
|
(7,117
|
)
|
$
|
63,198
|
$
|
133,034
|
$
|
(253,543
|
)
|
|||
|
|||||||||||||
Net
income (loss) per share - basic and diluted
|
$
|
0.00
|
$
|
0.00
|
$
|
0.07
|
$
|
0.00
|
|||||
|
|||||||||||||
Weighted
average common shares outstanding
|
|||||||||||||
-
basic and diluted
|
2,397,264
|
67,245,928
|
1,920,839
|
67,245,928
|
|
SIX
MONTHS ENDE
|
||||||
|
JUNE
30,
|
||||||
|
2007
|
2006
|
|||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
|
|
|||||
Net
income (loss)
|
$
|
133,034
|
$
|
(253,543
|
)
|
||
Adjustments
to reconcile net income (loss) to net cash
|
|||||||
used
in operating activities:
|
|||||||
Amortization
of deferred debt discount
|
-
|
250,290
|
|||||
Accrual
for litigation and related interest
|
-
|
137,951
|
|||||
Gain
on settlement of accounts payable
|
(237,281
|
)
|
(280,359
|
)
|
|||
Stock
compensation expense
|
34,800
|
-
|
|||||
Changes
in operating assets and liabilities:
|
|||||||
Accounts
payable and accrued expenses
|
26,518
|
125,661
|
|||||
Payable
to CDSS Wind Down Inc.
|
-
|
20,000
|
|||||
|
|||||||
NET
CASH USED IN OPERATING ACTIVITIES
|
(42,929
|
)
|
-
|
||||
|
|||||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
|||||||
Shares
issued to officer for cash advance
|
36,911
|
-
|
|||||
Cash
advance from officer
|
6,092
|
-
|
|||||
NET
CASH PROVIDED BY FINANCING ACTIVITIES
|
43,003
|
-
|
|||||
Net
increase in cash and cash equivalents
|
74
|
-
|
|||||
|
|||||||
Cash
and cash equivalents at the beginning of the period
|
197
|
197
|
|||||
|
|||||||
Cash
and cash equivalents at the end of the period
|
$
|
271
|
$
|
197
|
|||
|
|||||||
|
|||||||
|
|||||||
Common
stock issued to related party for legal services
|
$
|
15,000
|
$
|
-
|
|||
|
|||||||
Common
stock issued to officer to settle advances and notes
payable
|
$
|
63,089
|
$
|
-
|
|||
|
|||||||
Contribution
from CDSS to pay legal expenses
|
$
|
109,500
|
$
|
-
|
|||
|
|||||||
Payment
of liability by officer recorded as an advance
|
$
|
-
|
$
|
20,000
|
/s/
KBA Group LLP
Dallas,
Texas
March
30, 2007
|
DECEMBER
31,
|
|||||||
2006
|
|
2005
|
|||||
ASSETS
|
|||||||
CURRENT
ASSETS
|
|||||||
Cash
|
$
|
197
|
$
|
197
|
|||
TOTAL
ASSETS
|
$
|
197
|
$
|
197
|
|||
LIABILITIES
AND STOCKHOLDERS’ DEFICIT
|
|||||||
CURRENT
LIABILITIES
|
|||||||
Accounts
payable and accrued expenses
|
$
|
392,681
|
$
|
387,654
|
|||
Convertible
secured note payable to related party, including accrued interest
of $772
and net of deferred debt discount of $250,290 at December 31,
2005
|
-
|
21,630
|
|||||
Demand
note payable to CDSS Wind Down Inc. including accrued interest
payable of
$76,784 at December 31, 2005
|
-
|
301,784
|
|||||
Payable
to CDSS Wind Down Inc.
|
-
|
650,000
|
|||||
Advance
payable to officer
|
46,288
|
-
|
|||||
Note
payable to shareholder including accrued interest of $7,801 and
$6,128
|
16,801
|
15,128
|
|||||
Accrual
for litigation including accrued interest of $1,404,590 at December
31,
2005
|
-
|
4,404,590
|
|||||
Total
current liabilities
|
455,770
|
5,780,786
|
|||||
COMMITMENTS
AND CONTINGENCIES
|
|||||||
STOCKHOLDERS’
DEFICIT
|
|||||||
Preferred
stock, $.01 par value per share; 1,000,000 shares authorized; no
shares
issued or outstanding
|
-
|
-
|
|||||
Common
stock, $.01 par value per share; 60,000,000 shares authorized;
836,370
shares issued and outstanding
|
8,364
|
8,364
|
|||||
Common
stock pending issuance(38,572 shares)
|
600,000
|
600,000
|
|||||
Additional
paid-in capital
|
58,238,845
|
58,238,845
|
|||||
Accumulated
deficit
|
(59,302,782
|
)
|
(64,627,798
|
)
|
|||
Total
stockholders’ deficit
|
(455,573
|
)
|
(5,780,589
|
)
|
|||
TOTAL
LIABILITIES AND STOCKHOLDERS’ DEFICIT
|
$
|
197
|
$
|
197
|
Years
Ended
|
|||||||
December
31,
|
|||||||
2006
|
|
2005
|
|||||
Revenue
|
$
|
-
|
$
|
-
|
|||
General
and administrative expense
|
99,185
|
177,631
|
|||||
Settlement
of litigation
|
(4,583,852
|
)
|
-
|
||||
Gain
on extinguishment of debt from related parties
|
(1,294,330
|
)
|
-
|
||||
Related
party interest expense
|
285,922
|
215,489
|
|||||
Interest
expense related to litigation
|
179,262
|
278,852
|
|||||
Other
income
|
(11,203
|
)
|
-
|
||||
Net
income (loss)
|
5,325,016
|
(671,972
|
)
|
||||
Net
income (loss) per share
|
|||||||
-
basic and diluted
|
$
|
5.54
|
$
|
(0.70
|
)
|
||
Weighted
average shares outstanding -
|
|||||||
-
basic and diluted
|
960,656
|
960,656
|
Common
Stock
|
|
Common
Stock Pending
|
|
Additional
Paid
|
|
Accumulated
|
|
|
|
||||||||||
|
|
Shares
|
|
Amount
|
|
Issue
|
|
Capital
|
|
Deficit
|
|
Total
|
|||||||
Balances
at
|
|||||||||||||||||||
December
31, 2004
|
836,370
|
$
|
8,364
|
$
|
600,000
|
$
|
57,967,697
|
$
|
(63,955,826
|
)
|
$
|
(5,379,765
|
)
|
||||||
Beneficial
conversion feature of note payable to related party
|
-
|
-
|
-
|
271,148
|
-
|
271,148
|
|||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
(671,972
|
)
|
(671,972
|
)
|
|||||||||||
Balances
at December 31, 2005
|
836,370
|
8,364
|
600,000
|
58,238,845
|
(64,627,798
|
)
|
(5,780,589
|
)
|
|||||||||||
Net
income
|
-
|
-
|
-
|
-
|
5,325,016
|
5,325,016
|
|||||||||||||
Balances
at December 31, 2006
|
836,370
|
$
|
8,364
|
$
|
600,000
|
$
|
58,238,845
|
$
|
(59,302,782
|
)
|
$
|
(455,573
|
)
|
Years
Ended
|
|||||||
December
31,
|
|||||||
2006
|
|
2005
|
|||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
|||||||
Net
income (loss)
|
$
|
5,325,016
|
$
|
(671,972
|
)
|
||
Adjustments
to reconcile net income (loss) to net cash used in operating
activities:
|
|||||||
Amortization
of beneficial conversion feature on debt recorded as interest
expense
|
250,290
|
160,858
|
|||||
Accrual
for litigation and related interest expense
|
179,262
|
278,852
|
|||||
Settlement
of litigation
|
(4,583,852
|
)
|
-
|
||||
Gain
on extinguishment of debt from related parties
|
(1,294,330
|
)
|
-
|
||||
Changes
in operating assets and liabilities:
|
|||||||
Accounts
payable and accrued expenses
|
5,027
|
124,491
|
|||||
Interest
payable
|
35,632
|
-
|
|||||
Payable
to CDSS Wind Down Inc.
|
36,667
|
65,000
|
|||||
NET
CASH USED IN OPERATING ACTIVITIES
|
(46,288
|
)
|
(42,771
|
)
|
|||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
-
|
-
|
|||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
|||||||
Payments
made by officer to vendors on Company’s behalf
|
46,288
|
38,800
|
|||||
NET
CASH PROVIDED BY FINANCING ACTIVITIES
|
46,288
|
38,800
|
|||||
Net
change in cash and cash equivalents
|
-
|
(3,971
|
)
|
||||
Cash
and cash equivalents at the beginning of the year
|
197
|
4,168
|
|||||
Cash
and cash equivalents at the end of the year
|
$
|
197
|
$
|
197
|
|||
SUPPLEMENTAL
CASH FLOW ITEMS
|
|||||||
Interest
paid
|
$
|
-
|
$
|
-
|
|||
Income
taxes paid
|
$
|
-
|
$
|
-
|
|||
Beneficial
conversion feature of note payable to related party recorded as
deferred
debt discount
|
$
|
-
|
$
|
271,148
|
|||
Conversion
of advances and accrued interest into new note payable
|
$
|
-
|
$
|
71,148
|
December
31,
|
|||||||
2006
|
|
2005
|
|||||
Deferred
tax assets
|
|||||||
Net
operating loss carryforwards
|
$
|
4,578,000
|
$
|
10,948,000
|
|||
Capital
loss carryforward
|
1,042,000
|
-
|
|||||
Reserve
on investments
|
-
|
1,059,000
|
|||||
Accounts
payable and accrued expenses
|
-
|
1,498,000
|
|||||
Total
deferred tax assets, net
|
5,620,000
|
13,505,000
|
|||||
Valuation
allowance
|
(5,620,000
|
)
|
(13,505,000
|
)
|
|||
Total
deferred tax assets, net
|
$
|
-
|
$
|
-
|
December
31,
|
|
||||||
|
|
2006
|
|
2005
|
|||
Provision
(benefit) computed at federal statutory rate
|
$
|
1,811,000
|
$
|
(228,000
|
)
|
||
Capital
loss
|
1,042,000
|
-
|
|||||
Net
operating loss adjustment
|
4,505,000
|
-
|
|||||
Permanent
differences
|
158,000
|
79,000
|
|||||
Other
|
369,000
|
-
|
|||||
Increase
(decrease) in valuation allowance
|
(7,885,000
|
)
|
149,000
|
||||
$ |
-
|
$
|
-
|
2006
|
|
2005
|
|
||||||||||||||||
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
|
||||||
|
|
|
|
Weighted
|
|
Average
|
|
|
|
|
|
Weighted
|
|
||||||
|
|
|
|
Average
|
|
Remaining
|
|
Aggregate
|
|
|
|
Average
|
|
||||||
|
|
|
|
Exercise
|
|
Contractual
|
|
Intrinsic
|
|
|
|
Exercise
|
|
||||||
|
|
Shares
|
|
Price
|
|
Term
|
|
Value
|
|
Shares
|
|
Price
|
|
||||||
Outstanding
at the beginning of the year
|
41,250
|
$
|
16.120
|
41,682
|
$
|
16.932
|
|||||||||||||
Granted
|
-
|
-
|
|||||||||||||||||
Modified
|
-
|
-
|
|||||||||||||||||
Exercised
|
-
|
-
|
|||||||||||||||||
Cancelled
|
(1,965
|
)
|
$
|
13.995
|
(432
|
)
|
$
|
94.767
|
|||||||||||
Outstanding
at the end of the year
|
39,285
|
$
|
16.227
|
4.30
years
|
$
|
0.00
|
41,250
|
$
|
16.120
|
||||||||||
Vested
and expected to vest at December 31, 2006
|
39,285
|
$
|
16.227
|
4.30
Years
|
$
|
0.00
|
41,250
|
$
|
16.120
|
||||||||||
Options
exercisable at December 31, 2006
|
39,285
|
$
|
16.227
|
4.30
years
|
$
|
0.00
|
41,250
|
$
|
16.120
|
Range
of exercise Prices
|
Outstanding/
Exercisable Shares
|
Weighted-average
remaining contractual life (in years)
|
Weighted-
average exercise price
|
||||||||
$ |
14.0000
|
32,142
|
4.33
|
$
|
14.0000
|
||||||
$ |
26.2495
|
7,143
|
4.14
|
$
|
26.2495
|
||||||
39,285
|
$
|
16.2276
|
CTHE: CT HOLDINGS ENTERPRISES, INC. |
||||
By: | ||||
Steven B. Solomon | ||||
President and Chief Executive Office | ||||
MERGER SUB: XC ACQUISITION CORPORATION |
||||
By: | ||||
Steven B. Solomon | ||||
President and Chief Executive Officer | ||||
COMPANY: XCORPOREAL, INC. |
||||
By: | ||||
Terren S. Peizer | ||||
Executive Chairman of the Board |
Name | Number of Shares (Post-reverse split) | |||
Richard Connelly
|
1,250 | |||
Chris A. Economou
|
5,001 | |||
Lawrence Lacerte
|
50,879 | |||
Mark Rogers
|
5,001 | |||
Phil Romano
|
626 | |||
Axel Sawallich
|
2,501 | |||
Steven B. Solomon
|
169,625 | |||
David Wood
|
6,251 |
CT HOLDINGS ENTERPRISES,
INC., a Delaware corporation |
||||
By: | /s/ Terren S. Peizer | |||
Terren S. Peizer | ||||
Executive Chairman of the Board | ||||