FLORIDA
|
20-116776
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification No.)
|
1923
Trade Center Way, Suite One Naples, Florida
|
34109
|
(Address
of Principal Executive Offices)
|
(Zip
Code)
|
PART
I
|
PAGE
|
|
Item
1.
|
3
|
|
Item
2.
|
9
|
|
Item
3.
|
9
|
|
Item
4.
|
9
|
|
PART
II
|
||
Item
5.
|
10
|
|
Item
6.
|
12
|
|
Item
7.
|
21
|
|
Item
8.
|
21
|
|
Item
8A.
|
21
|
|
Item
8B.
|
21
|
|
PART
III
|
||
Item
9.
|
22
|
|
Item
10.
|
23
|
|
Item
11.
|
25
|
|
Item
12.
|
26
|
|
Item
13.
|
27
|
|
Item
14.
|
28
|
|
60
|
·
|
Seafood - Alaskan wild
king salmon, Hawaiian sashimi-grade ahi tuna, Gulf of Mexico day-boat
snapper, Chesapeake Bay soft shell crabs, New England live lobsters,
Japanese hamachi
|
·
|
Meat & Game - Prime
rib of American kurobuta pork, dry-aged buffalo tenderloin, domestic lamb,
Cervena venison, elk tenderloin
|
·
|
Produce - White
asparagus, baby carrot tri-color mix, Oregon wild ramps, heirloom
tomatoes
|
·
|
Poultry - Grade A foie
gras, Hudson Valley quail, free range and organic chicken, airline breast
of pheasant
|
·
|
Specialty - Truffle
oils, fennel pollen, prosciutto di Parma, wild boar
sausage
|
·
|
Mushrooms - Fresh morels, Trumpet
Royale, porcini powder, wild golden
chanterelles
|
·
|
Cheese - Maytag blue,
buffalo mozzarella, Spanish manchego, Italian gorgonzola
dolce
|
·
|
Flavor
profile and eating qualities
|
·
|
Recipe
and usage ideas
|
·
|
Origin,
seasonality, and availability
|
·
|
Cross
utilization ideas and complementary uses of
products
|
·
|
that
a broker or dealer approve a person's account for transactions in penny
stocks; and
|
|
·
|
the
broker or dealer receives from the investor a written agreement to the
transaction, setting forth the identity and quantity of the penny stock to
be purchased.
|
·
|
obtain
financial information and investment experience objectives of the person;
and
|
|
·
|
make
a reasonable determination that the transactions in penny stocks are
suitable for that person and the person has sufficient knowledge and
experience in financial matters to be capable of evaluating the risks of
transactions in penny stocks.
|
·
|
sets
forth the basis on which the broker or dealer made the suitability
determination; and
|
|
·
|
that
the broker or dealer received a signed, written agreement from the
investor prior to the transaction.
|
HIGH
|
LOW
|
|||||||
Fiscal
Year Ending December 31, 2006
|
||||||||
First
Quarter
|
$
|
0.055
|
$
|
0.0314
|
||||
Second
Quarter
|
0.07
|
0.04
|
||||||
Third
Quarter
|
0.037
|
0.008
|
||||||
Fourth
Quarter
|
0.008
|
0.003
|
||||||
Fiscal
Year Ended December 31, 2005
|
||||||||
First
Quarter
|
$
|
0.026
|
$
|
0.010
|
||||
Second
Quarter
|
0.11
|
0.021
|
||||||
Third
Quarter
|
0.14
|
0.022
|
||||||
Fourth
Quarter
|
0.084
|
0.028
|
||||||
Fiscal
Year Ended December 31, 2004
|
||||||||
First
Quarter
|
$
|
3.800
|
$
|
0.42
|
||||
Second
Quarter
|
1.050
|
0.250
|
||||||
Third
Quarter
|
0.540
|
0.025
|
||||||
Fourth
Quarter
|
0.055
|
0.004
|
·
|
Our
ability to raise capital necessary to sustain our anticipated operations
and implement our business plan,
|
·
|
Our
ability to implement our business
plan,
|
·
|
Our
ability to generate sufficient cash to pay our lenders and other
creditors,
|
·
|
Our
ability to identify and complete acquisitions and successfully integrate
the businesses we acquire, if any,
|
·
|
Our
ability to employ and retain qualified management and
employees,
|
·
|
Our
dependence on the efforts and abilities of our current employees and
executive officers,
|
·
|
Changes
in government regulations that are applicable to our anticipated
business,
|
·
|
Changes
in the demand for our services,
|
·
|
The
degree and nature of our
competition,
|
·
|
The
lack of diversification of our business
plan,
|
·
|
The
general volatility of the capital markets and the establishment of a
market for our shares, and
|
·
|
Disruption
in the economic and financial conditions primarily from the impact of past
terrorist attacks in the United States, threats of future attacks, police
and military activities overseas and other disruptive worldwide political
and economic events.
|
Name
|
Age
|
Position
|
||
Sam
Klepfish
|
36
|
Interim
President
|
||
Z.
Zackary Ziakas
|
46
|
Chief
Operating Officer
|
||
Michael
Ferrone
|
60
|
Director
|
||
Joel
Gold
|
66
|
Director
|
Name
and
Principal
Position
|
Year
|
Salary
($)
|
Bonus
($)
|
Stock
Awards
($)
|
Option
Awards
($)
|
Non-Equity
Incentive
Plan
Compensation
($)
|
Nonqualified
Deferred
Compensation
Earnings
($)
|
All
Other
Compensation
($)
|
Total
($)
|
||||||||||||||||||||||||
Sam
Klepfish
Interim
President
|
2006
|
(a)
|
$
|
115,697
|
(b)
|
--
|
$
|
17,500
|
(c)
|
22,500
|
(d)
|
--
|
--
|
--
|
$
|
155,697
|
|||||||||||||||||
Joe
DiMaggio, Jr.
|
2006
|
(e)
|
$
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
$ |
--
|
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 or
Other Rights That Have Not Vested
($)
|
||||||||||||||||||||||||
Sam
Klepfish
|
5,000,000 | -- | -- | $ | 0.005 |
11/20/2011
|
-- | -- | -- | -- |
Name
|
Fees
Earned
or
Paid in
Cash
($)
|
Stock
Awards
($)
|
Option
Awards
($)
(a)
|
Non-Equity
Incentive
Plan
Compensation
($)
|
Nonqualified
Deferred
Compensation
Earnings
($)
|
All
Other
Compensation
($)
|
Total
($)
|
|||||||||||||||||||||
Sam
Klepfish
|
--
|
--
|
$
|
22,500
|
--
|
--
|
--
|
$
|
22,500
|
|||||||||||||||||||
Michael
Ferrone
|
--
|
--
|
$
|
22,500
|
--
|
--
|
--
|
$
|
22,500
|
|||||||||||||||||||
Joel
Gold
|
--
|
--
|
$
|
22,500
|
--
|
--
|
--
|
$
|
22,500
|
·
|
Mr.
Klepfish is to receive a cash monthly salary in the amount of
$10,028
|
· | Mr. Klepfish’s receives an additional monthly salary of $4500 which is not paid in cash, but is recorded on a monthly basis as a convertible note payable. These notes payable are convertible into common stock of the Company at a rate of $0.005 per share. |
·
|
That Joe
DiMaggio will serve as the company’s CEO
|
|
·
|
For a term of five (5) years, commencing July 15, 2002, subject to earlier termination by either party in accordance with the Employment Agreement, | |
· | The Mr. DiMaggios salary shall be $100,000 per annum, payable by the Company in regular installments in accordance with the Company’s general payroll practices, | |
·
|
Salary will increase if the Company has weekly revenues of more than $250,000 |
·
|
That
Mr. Ziakas will serve as the Company’s Chief Operating
Officer,
|
|
·
|
For a term of five (5) years, commencing May 17, 2004, subject to earlier termination by either party in accordance with the Employment Agreement, | |
· | The Mr. Ziakas’ salary shall be $95,00 per annum, payable by the Company in regular installments in accordance with the Company’s general payroll practices, | |
·
|
Salary will automatically increase by 10% on a yearly basis. |
Name
and Address of
|
Number
of Shares
|
Percent
of
|
||||||
Beneficial
Owners
|
Beneficially
Owned
|
Class
|
||||||
Sam
Klepfish
1923
Trade Center Way, Suite One
Naples,
Florida 34109
|
20,650,000
|
(1
|
)
|
11.7
|
%
|
|||
Michael
Ferrone
1923
Trade Center Way, Suite One
Naples,
Florida 34109
|
62,424,778
|
(2
|
)
|
34.5
|
%
|
|||
Joel
Gold
1923
Trade Center Way, Suite One
Naples,
Florida 34109
|
28,886,141
|
(3
|
)
|
14.4
|
%
|
|||
Z
Ziakas
1923
Trade Center Way, Suite One
Naples,
Florida 34109
|
4,100,000
|
(4
|
)
|
2.4
|
%
|
|||
Joseph
DiMaggio Jr.
1923
Trade Center Way, Suite One
Naples,
Florida 34109
|
14,800,000
|
8.6
|
%
|
|||||
Christopher
Brown
1923
Trade Center Way, Suite One
Naples,
Florida 34109
|
15,000,000
|
8.7
|
%
|
|||||
Wally
Giakas
1923
Trade Center Way, Suite One
Naples,
Florida 34109
|
20,262,501
|
(5
|
)
|
10.6
|
%
|
|||
All
officers and directors as
|
||||||||
a
whole (4 persons)
|
116,060,919
|
48.8
|
%
|
(1)
|
Includes
350,000 shares (post-reverse split) of common stock held by Mr. Klepfish.
Also includes options to purchase 5,000,000 shares (post reverse-split) of
the Company’s common stock, and 15,300,000 shares issuable upon conversion
of convertible notes payable.
|
(2)
|
Includes
43,600,000 shares (post-reverse split) of common stock held by Mr.
Ferrone, and an aggregate of 420,000 shares (post
reverse-split) held by relatives of Mr.
Ferrone. Also includes 4,000,000 shares (post-reverse split)
issuable upon conversion of notes held by children of Mr. Ferrone; Also
includes 8,521,002 shares (post-reverse split) issuable upon conversion of
accrued interest on notes payable held by Mr. Ferrone, and 883,776 shares
(post-reverse split) issuable upon conversion of accrued interest on notes
held by children of Mr. Ferrone. Also includes options to
purchase 5,000,000 shares (post-reverse split) of the Company's
common stock held by Mr. Ferrone.
|
(3)
|
Includes
1,000,000 shares (post-reverse split) of common stock held by Mr. Gold,
and options to purchase 5,000,000 shares (post-reverse split) of common
stock.
|
Also
includes 6,000,000 shares (post-reverse split) issuable upon conversion of
notes held by Mr. Gold, and 3,301,503 shares(post-reverse split) issuable
upon conversion of accrued interest on notes held by Mr. Gold. Also
includes 10,000,000 shares (post-reverse split) issuable upon conversion
of notes held by Mr. Gold 2,664,638 shares (post-reverse split)
issuable upon conversion of accrued interest on notes held by Mr. Gold.
Also includes 920,000 shares (post-reverse split) of common stock held by
Mr. Gold's spouse.
|
|
(4)
|
Includes
3,800,000 shares (post-reverse split) of common stock held by Mr. Ziakas,
and options to purchase 500,000 shares (post-reverse split) of common
stock.
|
(5)
|
Includes
125,000,000 shares (post-reverse split) issuable upon conversion of notes
payable, and 32,622,529 shares (post-reverse split) issuable upon
conversion of accrued interest on notes payable. Also includes
92,000,000 shares (post-reverse split) issuable as a penalty for late
registration of shares of common stock underlying convertible
notes payable, and warrants to purchase an additional 148,200,000 shares
(post-reverse split) of common stock. Also includes 100,000 shares
(post-reverse split) of common stock held by the children of Mr.
Giakas.
|
Note
Holder
|
Relationship
|
Consideration
|
Interest
Rate
|
Conversion
Price
|
Principal
Balance December 31, 2004
|
Principal
Balance December 31, 2005
|
Principal
Balance December 31, 2006
|
||||||||||||||||
Michael
Ferrone
|
Director
|
Cash
|
8
|
%
|
$
|
0.005
|
$
|
160,000
|
$
|
160,000
|
$
|
160,000
|
|||||||||||
Michael
Ferrone
|
Director
|
Cash
|
8
|
%
|
(a)
|
$
|
0.005
|
75,000
|
75,000
|
75,000
|
|||||||||||||
Joel
Gold
|
Director
|
Cash
|
8
|
%
|
$
|
0.005
|
50,000
|
50,000
|
50,000
|
||||||||||||||
Joel
Gold
|
Director
|
Cash
|
8
|
%
|
$
|
0.005
|
100,000
|
100,000
|
25,000
|
||||||||||||||
Joel
Gold
|
Director
|
Cash
|
8
|
%
|
$
|
0.005
|
25,000
|
25,000
|
|||||||||||||||
Lauren
M. Ferrone (child of Michael Ferrone)
|
Child
of Director
|
Cash
|
8
|
%
|
(a)
|
$
|
0.005
|
10,000
|
10,000
|
10,000
|
|||||||||||||
Richard
D. (child of Michael Ferrone)
|
Child
of Director
|
Cash
|
8
|
%
|
(a)
|
$
|
0.005
|
10,000
|
10,000
|
10,000
|
|||||||||||||
Christian
D. (child of Michael Ferrone)
|
Child
of Director
|
Cash
|
8
|
%
|
(a)
|
$
|
0.005
|
10,000
|
10,000
|
10,000
|
|||||||||||||
Andrew
I. Ferrone (child of Michael Ferrone)
|
Child
of Director
|
Cash
|
8
|
%
|
(a)
|
$
|
0.005
|
10,000
|
10,000
|
10,000
|
|||||||||||||
Sam
Klepfish
|
Director
and Interim President
|
Services
|
8
|
%
|
$
|
0.005
|
-
|
-
|
9,000
|
3.1
|
Articles
of Incorporation (incorporated by reference to exhibit 3.1 of
the Company’s annual report on Form 10-KSB/A for the year ended December
31, 2004 filed with the Securities and Exchange Commission on September
28, 2005).
|
3.2
|
Bylaws
of the Company
|
4.1
|
Form
of Convertible Note (incorporated by reference to exhibit 4.1 of the
Company’s annual report on Form 10-KSB/A for the year ended December 31,
2004 filed with the Securities and Exchange Commission on September 28,
2005).
|
4.2
|
Form
of Convertible Note (incorporated by reference to exhibit 4.2 of the
Company’s annual report on Form 10-KSB/A for the year ended December 31,
2004 filed with the Securities and Exchange Commission on September 28,
2005).
|
4.3
|
Form
of Warrant - Class A (incorporated by reference to exhibit 4.3 of the
Company’s annual report on Form 10-KSB/A for the year ended December 31,
2004 filed with the Securities and Exchange Commission on September 28,
2005).
|
4.4
|
Form
of Warrant - Class B (incorporated by reference to exhibit 4.4 of the
Company’s annual report on Form 10-KSB/A for the year ended December 31,
2004 filed with the Securities and Exchange Commission on September 28,
2005).
|
4.5
|
Form
of Warrant - Class C (incorporated by reference to exhibit 4.5 of the
Company’s annual report on Form 10-KSB/A for the year ended December 31,
2004 filed with the Securities and Exchange Commission on September 28,
2005).
|
10.1
|
Lease
of the Company's offices at Naples, Florida (incorporated by reference to
exhibit 10.1 of the Company’s annual report on Form 10-KSB/A for the year
ended December 31, 2004 filed with the Securities and Exchange Commission
on September 28, 2005).
|
10.2
|
Security
and Pledge Agreement – IVFH (incorporated by reference to exhibit 10.2 of
the Company’s annual report on Form 10-KSB/A for the year ended December
31, 2004 filed with the Securities and Exchange Commission on September
28, 2005).
|
10.3
|
Security
and Pledge Agreement – FII (incorporated by reference to exhibit 10.3 of
the Company’s annual report on Form 10-KSB/A for the year ended December
31, 2004 filed with the Securities and Exchange Commission on September
28, 2005).
|
10.4
|
Supply
Agreement with Next Day Gourmet, L.P. (incorporated by
reference to exhibit 10.4 of the Company’s annual report on Form 10-KSB/A
for the year ended December 31, 2004 filed with the Securities and
Exchange Commission on September 28, 2005).
|
10.5
|
Subscription
Agreement (incorporated by reference to exhibit 10.5 of the Company’s
annual report on Form 10-KSB/A for the year ended December 31, 2004 filed
with the Securities and Exchange Commission on September 28,
2005).
|
10.6
|
Management
contract between the Company and Joseph DiMaggio,
Jr. (incorporated by reference to exhibit 10.2 of the Company’s
annual report on Form 10-KSB/A for the year ended December 31, 2005 filed
with the Securities and Exchange Commission on April 17,
2006).
|
10.7
|
Management
contract between the Company and Z. Zackary Ziakas (incorporated by
reference to exhibit 10.3 of the Company’s annual report on Form 10-KSB/A
for the year ended December 31, 2005 filed with the Securities and
Exchange Commission on April 17, 2006).
|
10.8
|
Agreement
and Plan of Reorganization between IVFH and FII. (incorporated by
reference to exhibit 10.6 of the Company’s annual report on Form 10-KSB/A
for the year ended December 31, 2004 filed with the Securities and
Exchange Commission on September 28, 2005).
|
14
|
Code
of Ethics
|
21
|
Subsidiaries
of the Company
|
31.1
|
Rule
13a-14(a) Certification of President
|
31.2
|
Rule
13a-14(a) Certification of Principal Financial Officer
|
32.1
|
Rule
1350 Certification of President
|
32.2
|
Rule
1350 Certification of Principal Financial
Officer
|
December
31,
|
||||||||||||
2006
|
2005
|
2004
|
||||||||||
ASSETS
|
(Restated)
|
(Restated)
|
||||||||||
Current
assets
|
||||||||||||
Cash
and cash equivalents
|
$
|
118,518
|
$
|
10,203
|
$
|
28,011
|
||||||
Accounts
receivable, net of allowance
|
315,699
|
439,110
|
325,498
|
|||||||||
Interest
receivable
|
7,147
|
7,147
|
-
|
|||||||||
Loan
receivable, net of allowance
|
285,000
|
95,000
|
-
|
|||||||||
Other
current assets
|
15,509
|
1,507
|
-
|
|||||||||
Total
current assets
|
741,873
|
552,967
|
353,509
|
|||||||||
Property
and equipment, net of accumulated depreciation
|
92,628
|
94,694
|
103,821
|
|||||||||
Total
assets
|
$
|
834,501
|
$
|
647,661
|
$
|
457,330
|
||||||
LIABILITIES
AND STOCKHOLDERS' DEFICIENCY
|
||||||||||||
Current
liabilities
|
||||||||||||
Accounts
payable and accrued liabilities
|
$ |
886,145
|
$ |
654,331
|
$ |
618,915
|
||||||
Accrued
interest, net of discount
|
172,950
|
28,260
|
1,743
|
|||||||||
Accrued
interest - related parties, net of discount
|
105,194
|
41,937
|
7,622
|
|||||||||
Amount
due under bank credit line
|
24,272
|
24,247
|
24,520
|
|||||||||
Notes
payable, current portion
|
927,421
|
784,000
|
-
|
|||||||||
Notes
payable - related parties, current portion
|
384,000
|
425,000
|
115,000
|
|||||||||
Warrant
liability
|
521,606
|
6,016,252
|
-
|
|||||||||
Conversion
option liability
|
437,207
|
7,103,275
|
-
|
|||||||||
Penalty
for late registration of shares
|
262,560
|
926,720
|
-
|
|||||||||
Total
current liabilities
|
3,721,355
|
16,004,022
|
767,800
|
|||||||||
Notes
payable
|
20,956
|
25,000
|
198,000
|
|||||||||
Notes
payable - related parties
|
-
|
25,000
|
390,000
|
|||||||||
Total
liabilities
|
3,742,311
|
16,054,022
|
1,355,800
|
|||||||||
Stockholder's
deficiency
|
||||||||||||
Common
stock, $0.0001 par value; 500,000,000 shares authorized;
151,310,796,
|
||||||||||||
104,742,037,
and 72,992,037 shares issued and outstanding at December 31,
2006,
|
||||||||||||
2005,
and 2004, respectively
|
15,131
|
10,474
|
7,299
|
|||||||||
Common
stock subscribed
|
-
|
36,000
|
-
|
|||||||||
Additional
paid-in capital
|
440,306
|
47,825
|
4,857,979
|
|||||||||
Accumulated
deficit
|
(3,363,247
|
)
|
(15,500,660
|
)
|
(5,763,748
|
)
|
||||||
Total
stockholder's deficiency
|
(2,907,810
|
)
|
(15,406,361
|
)
|
(898,470
|
)
|
||||||
Total
liabilities and stockholders' deficiency
|
$
|
834,501
|
$
|
647,661
|
$
|
457,330
|
For
the Year Ended December 31,
|
||||||||||||
2006
|
2005
|
2004
|
||||||||||
(Restated)
|
(Restated)
|
|||||||||||
Revenue
|
$ | 7,074,088 | $ | 5,552,765 | $ | 4,669,233 | ||||||
Cost
of goods sold
|
5,372,349 | 4,317,996 | 3,869,795 | |||||||||
1,701,739 | 1,234,769 | 799,438 | ||||||||||
Selling,
General and administrative expenses
|
2,088,590 | 1,847,027 | 4,637,998 | |||||||||
Total
operating expenses
|
2,088,590 | 1,847,027 | 4,637,998 | |||||||||
Operating
loss
|
(386,851 | ) | (612,258 | ) | (3,838,560 | ) | ||||||
Other
(income) expense:
|
||||||||||||
Interest
(income) expense
|
385,505 | 751,783 | 690,801 | |||||||||
Cost
of penalty for late registration of shares
|
1,668,792 | 2,162,560 | - | |||||||||
Change
in fair value of warrant liability
|
(5,579,541 | ) | (4,346,713 | ) | - | |||||||
Change
in fair value of conversion option liability
|
(6,666,068 | ) | (5,361,958 | ) | - | |||||||
(gain)
loss from marking to market - registration penalty
|
(2,332,952 | ) | (1,235,840 | ) | - | |||||||
Total
other (income) expense
|
(12,524,264 | ) | (8,030,168 | ) | 690,801 | |||||||
Loss
before income taxes
|
12,137,413 | 7,417,910 | (4,529,361 | ) | ||||||||
Income
tax expense
|
- | - | - | |||||||||
Net
income (loss)
|
$ | 12,137,413 | $ | 7,417,910 | $ | (4,529,361 | ) | |||||
Earnings
(loss) per share - basic (post reverse-splits)
|
$ | 0.09 | $ | 0.08 | $ | (0.10 | ) | |||||
Earnings
(loss) per share- diluted (post reverse-splits)
|
$ | 0.02 | $ | 0.02 | $ | (0.10 | ) | |||||
Weighted
average shares outstanding - basic (post reverse-splits)
|
128,144,848 | 88,244,366 | 46,391,846 | |||||||||
Weighted
average shares outstanding - diluted (post reverse-splits)
|
506,197,505 | 402,166,422 | 46,391,846 |
For
the Year Ended December 31,
|
||||||||||||
2006
|
2005
|
2004
|
||||||||||
(Restated)
|
(Restated)
|
|||||||||||
Cash
flows from operating activities:
|
||||||||||||
Net
income (loss)
|
$ |
12,137,413
|
$
|
7,417,910
|
$
|
(4,529,361
|
)
|
|||||
Adjustments
to reconcile net loss to net
|
||||||||||||
cash
used in operating activities:
|
||||||||||||
Depreciation
and amortization
|
54,298
|
54,183
|
52,049
|
|||||||||
Value
of warrants and options issued
|
84,895
|
-
|
-
|
|||||||||
Stock
issued to employees for services performed
|
49,901
|
36,000
|
68,500
|
|||||||||
Stock
issued to board members for services performed
|
-
|
-
|
136,000
|
|||||||||
Stock
issued to consultants for services performed
|
-
|
45,400
|
2,420,000
|
|||||||||
Note
payable issued to officer for salary
|
9,000
|
-
|
-
|
|||||||||
Options
issued to officer
|
-
|
-
|
135,673
|
|||||||||
Reserve
for bad debt
|
-
|
75,000
|
-
|
|||||||||
Amortization
of discount and interest on notes payable
|
9,000
|
605,000
|
703,000
|
|||||||||
Cost
of penalty due to late registration of shares
|
1,668,792
|
2,162,560
|
-
|
|||||||||
Change
in fair value of warrant liability
|
(5,579,541
|
)
|
(4,358,284
|
)
|
-
|
|||||||
Change
in fair value of conversion option liability
|
(6,666,068
|
)
|
(5,350,387
|
)
|
-
|
|||||||
Change
in fair value of penalty for late registration of shares
|
(2,332,952
|
)
|
(1,235,840
|
)
|
-
|
|||||||
Changes
in assets and liabilities:
|
||||||||||||
Accounts
receivable, net
|
123,411
|
(113,612
|
)
|
(60,482
|
)
|
|||||||
Interest
receivable
|
-
|
(7,147
|
)
|
-
|
||||||||
Prepaids
|
(14,002
|
)
|
(1,507
|
)
|
-
|
|||||||
Accounts
payable and accrued expenses
|
634,628
|
196,245
|
100,617
|
|||||||||
Net
cash provided by (used in) operating activities
|
178,775
|
(474,479
|
)
|
(974,004
|
)
|
|||||||
Cash
flows from investing activities:
|
||||||||||||
Loan
to Pasta Italiana
|
(190,000
|
)
|
(170,000
|
)
|
-
|
|||||||
Acquisition
of property and equipment
|
(26,445
|
)
|
(45,056
|
)
|
(78,644
|
)
|
||||||
Net
cash (used in) investing activities
|
(216,445
|
)
|
(215,056
|
)
|
(78,644
|
)
|
||||||
Cash
flows from financing activities:
|
||||||||||||
Proceeds
from issuance of debt
|
160,000
|
605,000
|
715,920
|
|||||||||
Proceeds from (payments on) bank credit line
|
25
|
(273
|
)
|
382
|
||||||||
Principal
payments on debt
|
(14,040
|
)
|
-
|
-
|
||||||||
Proceeds
from sale of common stock
|
-
|
67,000
|
320,225
|
|||||||||
Net cash provided by financing activities
|
145,985
|
671,727
|
1,036,527
|
|||||||||
Increase
(decrease) in cash and cash equivalents
|
108,315
|
(17,808
|
)
|
(16,121
|
)
|
|||||||
Cash
and cash equivalents at beginning of year
|
10,203
|
28,011
|
44,132
|
|||||||||
Cash
and cash equivalents at end of year
|
$ |
118,518
|
$
|
10,203
|
$
|
28,011
|
||||||
Supplemental
disclosure of cash flow information:
|
||||||||||||
Cash
paid during the period for:
|
||||||||||||
Interest
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||
Taxes
|
$
|
-
|
$
|
-
|
$
|
-
|
For
the Year Ended December 31,
|
||||||||||||
2006
|
2005
|
2004
|
||||||||||
(Restated)
|
(Restated)
|
|||||||||||
Common
stock issued to consultants for services
|
$
|
-
|
$
|
45,667
|
$
|
2,420,000
|
||||||
Notes
payable issued for acquisition of computer equipment
|
$
|
25,385
|
$
|
-
|
$
|
-
|
||||||
Value
of warrants issued
|
$
|
28,143
|
$
|
-
|
$
|
-
|
||||||
Common
stock issued for conversion of notes payable and accrued
interest
|
$
|
70,255
|
$
|
49,000
|
$
|
788,176
|
||||||
Conversion
of current liabilities to common stock
|
$
|
-
|
$
|
-
|
$
|
339,750
|
||||||
Common
stock issued to employees as bonuses
|
$
|
49,901
|
$
|
-
|
$
|
68,500
|
||||||
Common
stock issued to board members as compensation
|
$
|
-
|
$
|
-
|
$
|
136,000
|
||||||
Charge
to equity for change to liability method for value
|
||||||||||||
of
beneficial conversion feature of notes payable
|
$
|
-
|
$
|
12,528,662
|
||||||||
Charge
to equity for change to liability method of warrant
valuation
|
$ | - |
$
|
10,374,536
|
$ | - | ||||||
Value
of warrants and options issued as compensation
|
$
|
67,500
|
$
|
-
|
$
|
-
|
||||||
Revaluation
of conversion option liability
|
$
|
(6,666,068
|
)
|
$
|
(5,361,958
|
)
|
$
|
-
|
||||
Revaluation
of warrant liability
|
$
|
(5,579,541
|
)
|
$
|
(4,346,713
|
)
|
$
|
-
|
||||
Cost
of penalty for late registration of shares
|
$
|
1,668,792
|
$
|
2,162,560
|
$
|
-
|
||||||
Revaluation
of penalty for late registration of shares
|
$
|
(2,332,952
|
)
|
$
|
(1,235,840
|
)
|
$
|
-
|
Common
Stock
|
Common
Stock
|
Accumulated
|
||||||||||||||||||||||
Amount
|
Value
|
APIC
|
Subscribed
|
Deficit
|
Total
|
|||||||||||||||||||
Balance
at December 31, 2003
|
25,000,000
|
$
|
2,500
|
$
|
(2,500
|
)
|
$
|
-
|
$
|
(1,234,387
|
)
|
$
|
(1,234,387
|
)
|
||||||||||
Shares
outstanding at time of merger
|
157,037
|
16
|
(16
|
)
|
-
|
-
|
-
|
|||||||||||||||||
Common
stock issued for services performed
|
18,700,000
|
1,870
|
2,418,130
|
-
|
-
|
2,420,000
|
||||||||||||||||||
Common
stock sold for cash
|
15,000,000
|
1,500
|
318,725
|
-
|
-
|
320,225
|
||||||||||||||||||
Common
stock issued for conversion of note payable and current
liabilities
|
4,910,000
|
491
|
787,685
|
-
|
-
|
788,176
|
||||||||||||||||||
Common
stock issued for conversion of current liabilities
|
1,300,000
|
130
|
339,620
|
-
|
-
|
339,750
|
||||||||||||||||||
Common
stock to employee and
board members for services performed
|
7,925,000
|
792
|
203,708
|
-
|
-
|
204,500
|
||||||||||||||||||
Value
of options issued to officer
|
-
|
-
|
135,673
|
-
|
-
|
135,673
|
||||||||||||||||||
Beneficial
conversion feature of accrued interest
|
-
|
-
|
28,954
|
-
|
-
|
28,954
|
||||||||||||||||||
Beneficial
conversion feature of notes payable
|
-
|
-
|
628,000
|
-
|
-
|
628,000
|
||||||||||||||||||
Loss
for the year ended December 31, 2004
|
-
|
-
|
-
|
-
|
(4,529,361
|
)
|
(4,529,361
|
)
|
||||||||||||||||
Balance
at December 31, 2004
|
72,992,037
|
$
|
7,299
|
$
|
4,857,979
|
$
|
-
|
$
|
(5,763,748
|
)
|
$
|