NEVADA
|
|
91-1975651
|
(State
or other jurisdiction of
incorporation
or organization)
|
|
(I.R.S.
Employer Identification
No.) |
8300
Greensboro Drive, Suite 800
McLean,
Virginia 22102
|
|
703.918.4904
|
(Address
of Principal Executive
Office) |
|
(Issuer
Telephone No. Including
Area Code) |
Class
of Securities
|
Shares
Outstanding
|
|
Common
Stock, $0.001 par value
|
297,065,650
|
ITEM 1. |
FINANCIAL
STATEMENTS
|
(Unaudited)
|
(Audited)
|
||||||
September 30,
|
December 31
|
||||||
2007
|
2006
|
||||||
ASSETS
|
|||||||
Currrent
Assets
|
|||||||
Cash
and cash equivalents
|
$
|
6,470,292
|
$
|
10,927,775
|
|||
Prepaid
expenses & other current assets
|
87,430
|
394,443
|
|||||
Total
Current Assets
|
6,557,722
|
11,322,218
|
|||||
Property
Plant and Equipment -net
|
15,077
|
21,290
|
|||||
Other
Assets
|
|||||||
Patent
costs - net
|
217,875
|
217,875
|
|||||
Security
deposits
|
2,049
|
2,049
|
|||||
Total
Other Assets
|
219,924
|
219,924
|
|||||
Total
Assets
|
$
|
6,792,723
|
$
|
11,563,432
|
|||
Liabilities
and Stockholders' Equity
|
|||||||
Current
Liabilities
|
|||||||
Current
portion long term debt
|
$
|
4,583
|
$
|
4,739
|
|||
Accounts
payable and accrued liabilities
|
522,518
|
1,121,083
|
|||||
Other
current liabilities
|
0
|
347,690
|
|||||
Warrant
liability
|
0
|
1,132,440
|
|||||
Total
Current Liabilities
|
527,101
|
2,605,952
|
|||||
Notes
Payable - long term
|
6,904
|
10,433
|
|||||
Total
Liabilites
|
534,005
|
2,616,385
|
|||||
Commitments
and contingencies - note 9
|
|||||||
Common
Stock with Registration Rights
|
|||||||
Common
Stock subject to continuing registration, $0.001 par value, 36,659,837
shares issued and outstanding at December 31,
2006
|
0
|
12,041,373
|
|||||
Stockholders'
Equity (Deficiency)
|
|||||||
Preferred
stock, $0.001 par value, 50,000,000 authorized shares, no shares
issued
and outstanding
|
0
|
0
|
|||||
Common
stock, $0.001par value, 500,000,000 authorized, 297,065,650 shares
issued
and outstanding at September 30, 2007 and 257,291,709 shares outstanding
at December 31, 2006
|
297,066
|
257,292
|
|||||
Additional
paid in capital - stock and stock equivalents
|
40,583,375
|
23,148,560
|
|||||
Deficit
accumulated during the development stage
|
(34,721,636
|
)
|
(27,177,989
|
)
|
|||
Common
stock reserved for issuance, 1,000,000 shares at September 30, 2007
and
4,000,000 shares at December 31, 2006
|
350,000
|
1,200,000
|
|||||
Accumulated
other comprehensive income
|
22,135
|
18,861
|
|||||
Deferred
stock compensation
|
(272,222
|
)
|
(285,200
|
)
|
|||
Treasury
stock - 850,000 shares oustanding at December 31, 2006
|
0
|
(255,850
|
)
|
||||
Total
Stockholders' Equity (Deficiency)
|
6,258,718
|
(3,094,326
|
)
|
||||
Total
Liabilities and Stockholders' Equity (Deficiency)
|
$
|
6,792,723
|
$
|
11,563,432
|
Nine
Months Ended
|
Three
Months Ended
|
Cumulative Period
from January 8,
1992 (Inception) to
|
||||||||||||||
September
30,
|
September
30,
|
September 30,
|
||||||||||||||
2007
|
2006
|
2007
|
2006
|
2007
|
||||||||||||
Revenue:
|
|
|
|
|
|
|
|
|
|
|||||||
License
revenue
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
624,985
|
||||||
Total
Revenue
|
0
|
0
|
0
|
0
|
624,985
|
|||||||||||
Operating
Expenses
|
||||||||||||||||
General
and administrative
|
3,907,464
|
2,121,768
|
1,113,731
|
1,224,973
|
17,062,025
|
|||||||||||
Research
and development expenses
|
297,064
|
10,000
|
141,593
|
0
|
4,223,622
|
|||||||||||
Stock-based
compensation
|
3,582,344
|
6,707,098
|
1,127,610
|
6,707,098
|
14,943,961
|
|||||||||||
Total
Operating Loss
|
7,786,872
|
8,838,866
|
2,382,934
|
7,932,071
|
35,604,623
|
|||||||||||
Other
(Income) and Expenses
|
||||||||||||||||
Gain
on fair value of warrant derivatives
|
0
|
0
|
0
|
0
|
(1,902,286
|
)
|
||||||||||
Interest
income/expense, other
|
(301,824
|
)
|
10,154
|
(84,888
|
)
|
4,601
|
(448,654
|
)
|
||||||||
Stock
settlement expense
|
37,160
|
0
|
0
|
0
|
129,420
|
|||||||||||
Registration
right expense
|
21,440
|
0
|
0
|
0
|
375,146
|
|||||||||||
Warrant
expense
|
0
|
0
|
0
|
0
|
963,387
|
|||||||||||
Total
Other Income and Expenses
|
(243,224
|
)
|
10,154
|
(84,888
|
)
|
4,601
|
(882,987
|
)
|
||||||||
Net
Loss
|
$
|
(7,543,648
|
)
|
$
|
(8,849,020
|
)
|
$
|
(2,298,046
|
)
|
$
|
(7,936,672
|
)
|
$
|
34,721,636
|
||
Other
Comprehensive Income (Loss)
|
||||||||||||||||
Unrealized
Gain Marketable Securities
|
3,274
|
0
|
3,931
|
0
|
||||||||||||
Total
Comphensive Loss
|
$
|
(7,540,374
|
)
|
$
|
(8,849,020
|
)
|
$
|
(2,294,115
|
)
|
$
|
(7,936,672
|
)
|
||||
Net
Loss Per Common Share, Basic and diluted
|
$
|
(0.03
|
)
|
$
|
(0.07
|
)
|
$
|
(0.01
|
)
|
(0.07
|
)
|
|||||
Weighted
Average Number of shares outstanding for the period used to compute
per
share data
|
296,297,409
|
120,883,001
|
296,170,196
|
118,025,548
|
9
Months Ended
|
Cumulative
amounts
January 8, 1992
(Inception)
|
|||||||||
September
30,
|
to September
|
|||||||||
2007
|
2006
|
30, 2007
|
||||||||
Operating
Activities
|
||||||||||
Net
Loss for the period
|
$
|
(7,543,648
|
)
|
$
|
(8,849,020
|
)
|
$
|
(34,721,636
|
)
|
|
Adjustments
to reconcile net loss from operations to net cash used in operating
activities:
|
||||||||||
Shares
issued for other than cash for payment of expenses
|
3,735,500
|
5,019,479
|
15,185,365
|
|||||||
Gain
on fair value of warrant liability
|
0
|
0
|
(1,902,286
|
)
|
||||||
Depreciation
and Amoritzation
|
6,213
|
19,363
|
363,424
|
|||||||
Gain
or loss on disposition of assets
|
0
|
0
|
86,855
|
|||||||
Warrant
Expense
|
0
|
0
|
963,387
|
|||||||
Settlement
Expense
|
37,161
|
0
|
129,421
|
|||||||
Allocated
general and administrative expenses - contributed capital
|
0
|
290,769
|
290,769
|
|||||||
Changes
in non-cash operating working capital items:
|
||||||||||
Prepaid
expenses and other current assets
|
307,013
|
6,273
|
29,954
|
|||||||
Accounts
payable, accrued liabilities and other current liabilities
|
(999,311
|
)
|
(337,750
|
)
|
21,657
|
|||||
Other
assets
|
0
|
0
|
5,518
|
|||||||
Net
Cash (Used In) Operating Activities
|
(4,457,072
|
)
|
(3,850,886
|
)
|
(19,547,572
|
)
|
||||
Investing
Activities
|
||||||||||
Purchase
of equipment
|
0
|
(10,961
|
)
|
(285,145
|
)
|
|||||
Proceeds
from the sale of equipment
|
0
|
0
|
13,583
|
|||||||
Acquisition
of patents
|
0
|
(6,664
|
)
|
(411,669
|
)
|
|||||
Other
|
3,274
|
0
|
(4,293
|
)
|
||||||
Net
Cash (Used In) Investing Activities
|
3,274
|
(17,625
|
)
|
(687,524
|
)
|
|||||
Financing
Activities
|
||||||||||
Proceeds
from Issue of common shares
|
0
|
2,202,678
|
14,498,016
|
|||||||
Capitalization
of Share Issue costs
|
0
|
0
|
(441,553
|
)
|
||||||
Payments
on notes payable and other
|
(3,685
|
)
|
(3,079
|
)
|
11,486
|
|||||
Proceeds
of loan - related party
|
0
|
1,766,628
|
384,690
|
|||||||
Repayment
of loan - related party
|
0
|
(41,830
|
)
|
(239,659
|
)
|
|||||
Purchase
of treasury stock
|
0
|
0
|
(255,850
|
)
|
||||||
Other
|
0
|
0
|
5,850
|
|||||||
Cash
acquired in recapitalization of Thorium Power Inc.
|
0
|
0
|
12,742,408
|
|||||||
Net
Cash Provided By Financing Activities
|
$
|
(3,685
|
)
|
$
|
3,924,397
|
$
|
26,705,388
|
|||
Net
Increase In Cash and Cash Equivalents
|
$
|
(4,457,483
|
)
|
$
|
55,886
|
$
|
6,470,292
|
|||
Cash
and Cash Equivalents, Beginning Of Period
|
10,927,775
|
283
|
0
|
|||||||
Cash
and Cash Equivalents, End Of Period
|
$
|
6,470,292
|
$
|
56,169
|
$
|
6,470,292
|
||||
Supplemental
Disclosure of Cash Flow Information
|
||||||||||
Cash
paid during the year:
|
||||||||||
Interest
paid
|
$
|
524
|
$
|
3,880
|
$
|
4,404
|
||||
Income
taxes paid
|
$
|
-
|
$
|
-
|
$
|
-
|
||||
Non-cash
transactions
|
||||||||||
Conversion
of liabilities to equity
|
$
|
1,410,884
|
$
|
4,100
|
$
|
1,514,084
|
i).
|
No
more than an aggregate of 37.5 million shares may be issued in
the form of
restricted shares during the term of the stock
plan;
|
ii).
|
The
maximum number of shares of common stock with respect to which
options may
be granted to any one person during any fiscal year of the Company
may not
exceed 8,000,000 shares; and
|
iii).
|
The
maximum number of restricted shares which may be granted to any
one person
during any fiscal year of the Company may not exceed 5,000,000
shares.
On
January 1, 2006, the Company adopted FAS-123R. In March 2005, the
SEC
staff expressed their views with respect to FAS-123R in Staff Accounting
Bulletin No. 107, Share-Based Payment (“SAB 107”). SAB 107 provides
guidance on valuing options. Prior to January 1, 2006, the Company
accounted for share-based payments under the recognition and measurement
provisions of APB Opinion No. 25, Accounting for Stock Issued to
Employees
(“APB 25”), and related Interpretations, as permitted by FAS-123. In
accordance with APB 25, no compensation cost was required to be
recognized
for options granted that had an exercise price equal to the market
value
of the underlying common stock on the date of grant. The Company
adopted
FAS-123R using the modified-prospective-transition method. Under
that
transition method, compensation cost recognized in future interim
and
annual reporting periods includes: a) compensation cost for all
share-based payments granted prior to, but not yet vested as of
January 1,
2006, based on the grant-date fair value estimated in accordance
with the
original provisions of FAS-123, and b) compensation cost for all
share-based payments granted subsequent to January 1, 2006, based
on the
grant-date fair value estimated in accordance with the provisions
of
FAS-123R.
|
September 30, 2007
|
||||
Stock
Options Outstanding
|
||||
Outstanding –
Beginning of Period
|
34,578,993
|
|||
Issued
|
8,307,990
|
|||
Expired
|
(6,395,495
|
)
|
||
Forfeited
|
(305,554
|
)
|
||
Outstanding
end of the period
|
36,185,934
|
|||
Options
exercisable at the end of the period
|
18,080,603
|
i).
|
A
total of 4,950,000 non-qualified 10 year options have been issued
by
Thorium Power, Ltd., to advisory board members at exercise prices
of $0.25
to $0.64 per share.
|
ii).
|
A
total of 6,000,000 non-qualified 5 year options have been issued
to
advisory board members at an exercise prices of $.27 to $0.445
per share
and
|
iii).
|
A
total of 18,903,654 non-qualified 2 year, 5 year and 10 year options
have
been issued to directors and officers of the Company, at exercise
prices
of $0.30 to $0.80 per share. From this total, 7,200,000 options
were
issued to Chief Executive Officer who is also a director, on February
14,
2006, with a remaining contractual life of 8.8 years. On January
16, 2007
our Chief Executive Officer was issued 1,486,412 options to replace
the
same number of stock options he was granted from Thorium Power,
Inc, prior
to the merger, that were expiring January 2007. The exercise price
of
these options was increased from its original strike price of $0.39
per
share to $0.50 per share with a new contractual life of 2 years.
Also from
the total options cited above, 1 million options were issued to
our Chief
Operating Officer, pursuant to an employment agreement, on February
1,
2007 at an exercise price of $0.35 per share, vesting over 4 years
with
the first 6 months vesting on August 1, 2007, with a contractual
term of
10 years. Also included are 1,500,000 options issued July 5, 2007
to our
Chairman of the Board, pursuant to an employment agreement at an
exercise
of $0.27 per share, vesting over 3 years, with a contractual term
of 10
years.
|
|
Stock
Options Outstanding
|
Stock
Options Vested
|
|||||||||||
Exercise
Prices
|
Number of
Awards |
Weighted
Average Remaining Contractual Life – Years |
Number of
Awards |
Weighted
Average Exercise Price |
|||||||||
$0.16
- $0.29
|
10,516,256
|
5.64
|
6,778,761
|
$
|
0.20
|
||||||||
$0.30-$0.44
|
3,292,242
|
4.95
|
1,253,356
|
$
|
0.34
|
||||||||
$0.45-$0.63
|
13,177,436
|
5.82
|
6,240,149
|
$
|
0.49
|
||||||||
$0.64-$0.80
|
9,200,000
|
8.42
|
3,808,337
|
$
|
0.77
|
||||||||
|
|||||||||||||
Total
|
36,185,934
|
6.35
|
18,080,603
|
$
|
0.46
|
|
June 30, 2007
|
|||
Average
risk-free interest rate
|
4.06%
- 4.52%
|
|
||
Average
expected life
|
10
years
|
|||
Expected
volatility
|
96%
- 275%
|
|
||
Expected
dividends
|
0%
|
|
|
Warrants Outstanding
and Exercisable |
||||||
Warrants
- Exercise Price
|
Number of
Warrants |
Weighted
Average Remaining Contractual Life – Years |
|||||
$0.39
|
256,278
|
0.75
|
|||||
$0.39
|
512,556
|
.90
|
|||||
$0.65
|
18,329,918
|
0.11
|
|||||
Total
|
19,098,752
|
0.14
|
|
June 30, 2007
|
|||
Average
risk-free interest rate
|
2.86%
- 4.30%
|
|
||
Average
expected life
|
1
year
|
|||
Expected
volatility
|
142%
- 153%
|
|
||
Expected
dividends
|
0%
|
|
|
Shares
of
Common
Stock
|
Stock
Purchase
Warrants
|
Amount
|
|||||||
Stock-based
Compensation
|
1,000,000
|
0
|
$
|
350,000
|
|
|
Total Amount
|
|
Deferred
Tax
Asset Amount |
|
||
Assets
|
|
|
|
|
|
|
|
Stock-based
compensation
|
|
|
5,542,703
|
2,217,081
|
|
||
Approximate
net operating loss
|
|
|
29,178,933
|
11,671,573
|
|
||
Less:
valuation allowance
|
|
|
(34,721,636
|
)
|
|
(13,888,654)
|
)
|
|
|
$
|
-
|
|
|
-
|
|
ITEM 2. |
MANAGEMENT'S
DISCUSSION AND ANALYSIS OR PLAN OF
OPERATION.
|
·
|
$3,582,344
of stock based compensation;
|
·
|
$1,401,413 in
professional fees consisting of
|
o
|
$464,019
of legal fees
|
o
|
$411,272
of public, investor and government
relations
|
o
|
$249,376
of audit, SOX 404 consulting and accounting
fees
|
o
|
$276,746
of other professional and consulting
fees
|
·
|
$1,059,338 of
payroll and payroll related
expenses
|
·
|
$297,064
of research and development
expenses
|
·
|
$368,365
of advisory board fees and related advisory board travel
expenses
|
·
|
$519,751
of travel and travel related
expenses
|
·
|
$558,597 in
other general and administrative
expenses.
|
·
|
$10,000
of research and development expenses
|
·
|
$6,707,098
of stock-based compensation
|
·
|
$550,000
of contributions to the University of Texas of the Permian
Basin
|
·
|
$188,707
in professional fees
|
·
|
$245,630
of payroll and payroll related
expenses
|
·
|
$106,546
of travel expenses
|
·
|
$1,030,885 in
other general and administrative expenses (including allocated expenses,
see below)
|
·
|
$1,127,610
of stock based compensation;
|
·
|
$422,691 in
professional fees consisting of
|
o
|
$179,394
of legal fees
|
o
|
$120,947
of public, investor and government
relations
|
o
|
$86,673
of audit, SOX 404 consulting and accounting
fees
|
o
|
$35,677
of other professional and consulting
fees
|
·
|
$279,776 of
payroll and payroll related
expenses
|
·
|
$141,593
of research and development
expenses
|
·
|
$155,957
of advisory board fees and related advisory board travel
expenses
|
·
|
$182,373
of travel and travel related
expenses
|
·
|
$25,000
of contributions to the University of Texas of the Permian
Basin
|
·
|
$47,934 in
other general and administrative
expenses.
|
·
|
$6,602,098
of stock based compensation;
|
·
|
$3,024 in
professional fees
|
·
|
$77,449 of
payroll and payroll related
expenses
|
·
|
$63,464
of travel and travel related
expenses
|
·
|
$875,602
of allocated general
and administrative expenses prior to the merger (discussed
above)
|
·
|
$310,434
of other general and administrative
expenses
|
Nine Months Ended September 30,
|
|||||||
2007
|
2006
|
||||||
Net
cash (used in) operating activities
|
$
|
(4,457,072
|
)
|
$
|
(3,850,886
|
)
|
|
Net
cash provided by (used in) investing activities
|
$
|
3,274
|
$
|
(17,625
|
)
|
||
Net
cash provided by (used in) financing activities
|
$
|
(3,685
|
)
|
$
|
3,924,397
|
||
Net
cash inflow (outflow)
|
$
|
(4,457,483
|
)
|
$
|
55,886
|
·
|
Pertain
to the maintenance of records that in reasonable detail accurately
and
fairly reflect the transactions and dispositions of our
assets;
|
·
|
Provide
reasonable assurance that transactions are recorded as necessary
to permit
preparation of financial statements in accordance with GAAP, and
that our
receipts and expenditures are being made only in accordance with
authorizations of our management and directors; and
|
·
|
Provide
reasonable assurance regarding prevention or timely detection of
unauthorized acquisition, use or disposition of our assets that could
have
a material effect on our consolidated financial
statements.
|
ITEM 1. |
LEGAL
PROCEEDINGS
|
ITEM 2. |
UNREGISTERED
SALES OF EQUITY SECURITIES OR USE OF
PROCEEDS
|
ITEM 3. |
DEFAULTS
UPON SENIOR SECURITIES
|
ITEM 4. |
SUBMISSION
OF MATTERS TO A VOTE OF SECURITY
HOLDERS
|
ITEM 5. |
OTHER
INFORMATION
|
ITEM 6. |
EXHIBITS
|
Exhibit
Number
|
Description
|
|
3.1
|
Articles
of Incorporation (incorporated by reference from the Company’s
Registration Statement on Form 10-SB filed on December 17,
1999).
|
|
3.2
|
By-laws
(incorporated by reference from the Company’s Current Report on Form 8-K
filed on September 18, 2006).
|
|
4.1
|
2005
Compensation Plan for Outside Consultants of Custom Brand Networks,
Inc.
dated March 1, 2005 (incorporated by reference from the Company’s
Registration Statement on Form S-8 filed on March 10,
2005).
|
|
4.2
|
2005
Augmented Compensation Plan for Outside Consultants of the Company
dated
August 15, 2005 (incorporated by reference from the Company’s Registration
Statement on Form S-8 filed on August 19, 2005).
|
|
4.3
|
2006
Stock Plan (incorporated by reference to Exhibit 10.1 of the current
report of the Company on Form 8-K filed February 21,
2006)
|
|
31.1*
|
Rule
13a-14(a)/15d-14(a) Certification - Principal Executive
Officer
|
|
31.2*
|
Rule
13a-14(a)/15d-14(a) Certification - Principal Accounting
Officer
|
|
32*
|
Section
1350 Certifications
|
THORIUM
POWER, LTD.
|
|||
By:
|
/s/ Seth Grae | ||
Seth
Grae
|
|||
Chief
Executive Officer,
|
|||
President
and Director
|
Exhibit
Number
|
Description
|
|
3.1
|
Articles
of Incorporation (incorporated by reference from the Company’s
Registration Statement on Form 10-SB filed on December 17,
1999).
|
|
3.2
|
By-laws
(incorporated by reference from the Company’s Current Report on Form 8-K
filed on September 18, 2006).
|
|
4.1
|
2005
Compensation Plan for Outside Consultants of Custom Brand Networks,
Inc.
dated March 1, 2005 (incorporated by reference from the Company’s
Registration Statement on Form S-8 filed on March 10,
2005).
|
|
4.2
|
2005
Augmented Compensation Plan for Outside Consultants of the Company
dated
August 15, 2005 (incorporated by reference from the Company’s Registration
Statement on Form S-8 filed on August 19, 2005).
|
|
4.3
|
2006
Stock Plan (incorporated by reference to Exhibit 10.1 of the current
report of the Company on Form 8-K filed February 21,
2006)
|
|
31.1*
|
Rule
13a-14(a)/15d-14(a) Certification - Principal Executive
Officer
|
|
31.2*
|
Rule
13a-14(a)/15d-14(a) Certification - Principal Accounting
Officer
|
|
32*
|
Section
1350 Certifications
|