Colorado
|
84-1384159
|
|
(State
of Incorporation)
|
(I.R.S.
Employer
Identification
No.)
|
(Check
one):
|
|
|
|
o Large accelerated
filer
|
x Accelerated
filer
|
o Non-accelerated
filer
|
o Smaller reporting
company
|
Page
|
||
PART
I
|
|
|
Item
1. Business
|
1
|
|
Item
1A. Risk Factors
|
11
|
|
Item
1B. Unresolved Staff Comments
|
17
|
|
Item
2. Properties
|
17
|
|
Item
3. Legal Proceedings
|
18
|
|
Item
4. Submission of Matters to a Vote of Security
Holders
|
19
|
|
PART
II
|
|
|
Item
6. Selected Financial Data
|
27
|
|
Item
7. Management’s Discussion and Analysis or Plan of
Operations
|
28
|
|
Item
7A. Quantitative and Qualitative Disclosures About Market
Risk
|
34
|
|
Item
8. Financial Statements and Supplementary
Data
|
34
|
|
Item
9. Changes in and Disagreements on Accounting and
Financial Disclosure
|
35
|
|
Item
9A. Controls and Procedures
|
35
|
|
Item
9B. Other Information
|
37
|
|
PART
III
|
|
|
Item
10. Directors, Executive Officers, and Corporate
Governance
|
37
|
|
Item
11. Executive Compensation
|
42
|
|
Item
12. Security Ownership of Certain Beneficial Owners and Management
and Related Stockholder Matters
|
53
|
|
Item
13. Certain Relationships and Related Transactions, and Director
Independence
|
53
|
|
Item
14. Principal Accounting Fees and Services
|
54
|
|
PART
IV
|
|
|
Item
15. Exhibits, Financial Statement Schedules
|
55
|
|
Signatures
|
58
|
|
Financial
Statements
|
F-1
|
1)
|
“Solar
cell creation” comprised of highly-automated systems necessary to deposit
the photovoltaic materials, cell definition utilizing high speed
diode-pump lasers, pre-assembly specification testing;
and
|
2)
|
“Final
assembly” comprised of application and installation of module assembly
materials, lamination, and final module test and
certification.
|
·
|
investors
may have difficulty buying and selling or obtaining market
quotations;
|
·
|
market
visibility for our common stock may be limited;
and
|
·
|
a
lack of visibility for our common stock may have a depressive effect on
the market for our common stock.
|
•
|
technological
innovations or new products and services by us or our
competitors;
|
•
|
additions
or departures of key personnel;
|
•
|
sales
of our common stock;
|
•
|
our
ability to integrate operations, technology, products and
services;
|
•
|
our
ability to execute our business
plan;
|
•
|
operating
results below expectations;
|
•
|
loss
of any strategic relationship;
|
•
|
industry
developments;
|
•
|
economic
and other external factors; and
|
•
|
period-to-period
fluctuations in our financial
results.
|
Annual Rent Schedule
|
Rate/sf
|
Annualized
Rent
|
Monthly Rent
|
|||||||||
7/15/08 - 7/31/09
|
$
|
7.07
|
$
|
636,000
|
$
|
53,000
|
||||||
8/1/09 - 7/31/10
|
$
|
7.21
|
$
|
648,720
|
$
|
54,060
|
||||||
8/1/010 – 7/31/11
|
$
|
7.35
|
$
|
661,694
|
$
|
55,141
|
Annual Rent Schedule
|
Rate/sf
|
Annualized
Rent
|
Monthly Rent
|
|||||||||
7/1/06 - 6/30/07
|
$
|
6.75
|
$
|
20,250
|
$
|
1,687
|
||||||
7/1/07 - 6/30/08
|
$
|
6.95
|
$
|
20,850
|
$
|
1,737
|
||||||
7/1/08 - 6/30/09
|
$
|
7.16
|
$
|
21,480
|
$
|
1,790
|
Year
Ended September 30, 2008
|
High
|
Low
|
Close
|
|||||||||
First
Quarter ended December 31, 2007
|
0.55
|
0.29
|
0.55
|
|||||||||
Second
Quarter ended March 31, 2008
|
0.74
|
0.35
|
0.40
|
|||||||||
Third
Quarter ended June 30, 2008
|
0.51
|
0.38
|
0.39
|
|||||||||
Fourth
Quarter ended September 30, 2008
|
0.43
|
0.26
|
0.26
|
|||||||||
Year
Ended September 30, 2007
|
||||||||||||
First
Quarter ended December 31, 2006
|
0.68
|
0.34
|
0.38
|
|||||||||
Second
Quarter ended March 31, 2007
|
0.64
|
0.40
|
0.49
|
|||||||||
Third
Quarter ended June 30, 2007
|
0.51
|
0.41
|
0.42
|
|||||||||
Fourth
Quarter ended September 30, 2007
|
0.44
|
0.30
|
0.39
|
|||||||||
Year
Ended September 30, 2006
|
||||||||||||
First
Quarter ended December 31, 2005
|
0.59
|
0.53
|
0.58
|
|||||||||
Second
Quarter ended March 31, 2006
|
2.24
|
2.08
|
2.13
|
|||||||||
Third
Quarter ended June 30, 2006
|
1.06
|
1.04
|
1.05
|
|||||||||
Fourth
Quarter ended September 30, 2006
|
0.55
|
0.52
|
0.54
|
Joseph
Grimes
|
500,000
Option Shares
|
Robert
G. Wendt
|
500,000
Option Shares
|
Dr.
Guang Lin
|
300,000
Option Shares
|
(a)
|
100,000
shares upon the assembly and commissioning of the base line production
system.
|
|
(b)
|
100,000
shares upon the production of a commercial size working sample of the
Company’s planned tandem junction amorphous silicon solar
module.
|
(c)
|
300,000
shares upon the assembly and commissioning of the initial 25 mega watt
production system as contemplated within the Company’s phased build out
plan for a solar module manufacturing
facility.
|
(a)
|
100,000
shares upon the assembly and commissioning of the base line production
system.
|
|
(b)
|
150,000
shares upon the production of a commercial size working sample of the
Company’s planned tandem junction amorphous silicon solar
module.
|
(c)
|
50,000
shares upon the assembly and commissioning of the initial 25 mega watt
production system as contemplated within the Company’s phased build out
plan for a solar module manufacturing
facility.
|
Thomas
Anderson
|
October
23, 2007
|
1,500,000
Option Shares (*)
|
Oz
Fundingsland
|
November
11, 2007
|
500,000
Option Shares
|
Dr.
Michael Russak
|
November
26, 2007
|
500,000
Option Shares
|
(a)
|
The
Option became exercisable in the amount of 1,000,000 shares upon the
effective date of the grant for services rendered as a member of the
Company Board of Directors from the period beginning October 1, 2003
through September 30, 2008.
|
(b)
|
Beginning
October 1, 2007 the option shall vest and become exercisable at the rate
of 62,500 shares upon the anniversary of each calendar quarter of
continuous service as a Director, or prorated portion thereof, for
services rendered as a member of the Company’s Board of Directors up to a
total of 250,000 shares.
|
(a)
|
Beginning
November 12, 2007 the option shall vest and become exercisable at the rate
of 62,500 shares upon the anniversary of each calendar quarter of
continuous service as a Director, or prorated portion thereof, for
services rendered as a member of the Company’s Board of Directors up to a
total of 500,000 shares.
|
(a)
|
Beginning
November 26, 2007 the option shall vest and become exercisable at the rate
of 62,500 shares upon the anniversary of each calendar quarter of
continuous service as a Director, or prorated portion thereof, for
services rendered as a member of the Company’s Board of Directors up to a
total of 500,000 shares.
|
(b)
|
Beginning
October 1, 2007 the option became exercisable at the rate of 62,500 shares
upon the anniversary of each calendar quarter of continuous service as a
Director, or prorated portion thereof, for services rendered as a member
of the Company’s Board of Directors up to a total of 500,000
shares.
|
Grant Number
|
Optionee Name
|
Amendment Terms
|
||
06-2005
|
Dr.
John Moore
|
Extension
of time to exercise the warrant until January 1, 2012
|
||
13-2006
|
Joseph
Grimes
|
Section
2.1.1(iii) Vesting Schedule was amended as follows; One Hundred Forty
Eight Thousand (148,000) Shares shall become exercisable upon the
performance by the Optionee in the presentation of suitable manufacturing
facilities and facilities lease terms to the Company and approval of such
facilities and lease terms by the Company Board of
Directors.
|
||
07-018
|
Joseph
Grimes
|
Section
3(i) (a) Exercise of Option was amended as follows; Option shall become
exercisable in the amount of 100,000 shares upon the first sale and
delivery of an XsunX solar module.
|
||
07-016
|
Robert
Wendt
|
Section
3(i) (a) Exercise of Option was amended as follows; Option shall become
exercisable in the amount of 100,000 shares upon the first sale and
delivery of an XsunX solar module.
|
||
07-015
|
Jeff
Huitt
|
Section
3(i) (a) Exercise of Option was amended as follows; Option shall become
exercisable in the amount of 100,000 shares upon the first sale and
delivery of an XsunX solar
module.
|
Number of
Options /
Warrants
|
Weighted-Average
Exercise
Price
|
Accrued
Options /
Warrants
Vested
|
Weighted-Average
Exercise
Price
|
|||||||||||||
Outstanding,
September 30, 2005
|
15,125,000
|
$
|
0.16
|
13,408,334
|
$
|
0.16
|
||||||||||
Granted
2006
|
11,987,000
|
$
|
0.36
|
5,543,000
|
$
|
0.46
|
||||||||||
Exercised
|
(10,850,000
|
)
|
$
|
0.48
|
(10,850,000
|
)
|
$
|
0.33
|
||||||||
Vested
|
600,000
|
$
|
0.18
|
|||||||||||||
Outstanding,
September 30, 2006
|
16,262,000
|
$
|
0.42
|
8,701,334
|
$
|
0.37
|
||||||||||
Granted
2007
|
1,950,000
|
$
|
0.46
|
$
|
0.46
|
|||||||||||
Exercised
|
(900,000
|
)
|
$
|
0.15
|
(900,000
|
)
|
$
|
0.15
|
||||||||
Vested
|
-
|
352,500
|
$
|
0.42
|
||||||||||||
Outstanding,
September 30, 2007
|
17,312,000
|
$
|
0.33
|
8,153,834
|
$
|
0.38
|
||||||||||
Granted
2008
|
3,800,000
|
$
|
0.36
|
5,048,332
|
$
|
0.36
|
||||||||||
Exercised/Cancelled
|
(11,166,668
|
)
|
$
|
0.19
|
(7,829,334
|
)
|
$
|
0.19
|
||||||||
Vested
|
1,750,000
|
$
|
0.46
|
|||||||||||||
Outstanding,
September 30, 2008
|
9,945,332
|
$
|
0.23
|
7,122,832
|
$
|
0.27
|
Options/Warrants Outstanding
|
Options/Warrants
Exercisable
|
||||||||||||||||||||
Range of
Option/
Warrant Prices
|
Number of
Options/
Warrants
|
Weighted-
Average
Exercise
Price
|
Weighted-
Average
Remaining
Contractual
Life (yr)
|
Number of
Options/
Warrants
|
Weighted-
Average
Exercise
Price
|
||||||||||||||||
$ |
0.20
|
250,000
|
$
|
0.20
|
4.3
|
250,000
|
$
|
0.20
|
|||||||||||||
$ |
0.36
|
3,800,000
|
$
|
0.36
|
3.1
|
1,750,000
|
$
|
0.36
|
|||||||||||||
$ |
0.41
|
100,000
|
$
|
0.41
|
3.9
|
62,500
|
$
|
0.41
|
|||||||||||||
$ |
0.45
|
100,000
|
$
|
0.45
|
3.6
|
62,500
|
$
|
0.45
|
|||||||||||||
$ |
0.46
|
1,650,000
|
$
|
0.46
|
3.3
|
977,500
|
$
|
0.46
|
|||||||||||||
$ |
0.50
|
1,666,666
|
$
|
0.50
|
4.1
|
1,666,666
|
$
|
0.50
|
|||||||||||||
$ |
0.51
|
500,000
|
$
|
0.51
|
2.8
|
500,000
|
$
|
0.51
|
|||||||||||||
$ |
0.53
|
100,000
|
$
|
0.53
|
3.4
|
75,000
|
$
|
0.53
|
|||||||||||||
$ |
0.75
|
1,666,666
|
$
|
0.75
|
4.1
|
1,666,666
|
$
|
0.75
|
|||||||||||||
$ |
1.69
|
112,000
|
$
|
1.69
|
2.5
|
112,000
|
$
|
1.69
|
|||||||||||||
|
9,945,332
|
7,122,832
|
Company/Index/Market
|
9/30/2003
|
9/30/2004
|
9/30/2005
|
9/30/2006
|
9/30/2007
|
9/30/2008
|
||||||||||||||
XsunX,
Inc.
|
100.00
|
1500.00
|
866.67
|
1783.33
|
1286.67
|
866.67
|
||||||||||||||
Semiconductors,
Related Device
|
100.00
|
83.15
|
102.20
|
100.67
|
117.64
|
81.57
|
||||||||||||||
NASDAQ
Market Index
|
100.00
|
106.02
|
120.61
|
127.77
|
152.68
|
118.28
|
Years Ended
|
||||||||||||||||||||
In Thousands ($000)
|
Sept 30,
2008
|
Sept 30,
2007
|
Sept 30,
2006
|
Sept 30,
2005
|
Sept 30,
2004
|
|||||||||||||||
Statement
of Operations Data:
|
||||||||||||||||||||
Net
Sales
|
$
|
—
|
$
|
7
|
$
|
8
|
$
|
—
|
$
|
—
|
||||||||||
Research
and Development Expense
|
(41
|
)
|
420
|
956
|
507
|
129
|
||||||||||||||
Loan
Fees
|
—
|
—
|
7,002
|
532
|
—
|
|||||||||||||||
Warrant
Expenses
|
673
|
772
|
465
|
180
|
825
|
|||||||||||||||
Income(Loss)
|
(4,059
|
)
|
(1,969
|
)
|
(9,113
|
)
|
(1,986
|
)
|
(1,115
|
)
|
||||||||||
Income(Loss)
per Common Share
|
$
|
(0.02
|
)
|
(0.01
|
)
|
$
|
(0.07
|
)
|
$
|
(0.02
|
)
|
$
|
(0.01
|
)
|
||||||
Cash
Flow Data:
|
||||||||||||||||||||
Net
cash provided by (used in) operating activities
|
(2,695
|
)
|
(979
|
)
|
(1,966
|
)
|
(1,049
|
)
|
(236
|
)
|
Years Ended
|
||||||||||||||||||||
|
Sept 30,
2008
|
Sept 30,
2007
|
Sept 30,
2006
|
Sept 30,
2005
|
Sept 30,
2004
|
|||||||||||||||
Net
cash used in investing activities
|
(4,229
|
)
|
(1,692
|
)
|
(2,076
|
)
|
(191
|
)
|
(12
|
)
|
||||||||||
Net
cash provided by financing activities
|
7,545
|
135
|
8,171
|
1,380
|
1,483
|
|||||||||||||||
Balance
Sheet Data:
|
||||||||||||||||||||
Cash
|
2,389
|
1,769
|
4,305
|
176
|
37
|
|||||||||||||||
Property
Plant and Equipment, Net
|
276
|
290
|
237
|
165
|
2
|
|||||||||||||||
Note
Receivable
|
—
|
1,500
|
—
|
—
|
—
|
|||||||||||||||
Marketable
Prototype & Other Assets
|
5,830
|
3,484
|
2,028
|
20
|
19
|
|||||||||||||||
Total
Assets
|
9,925
|
5,884
|
6,919
|
442
|
80
|
|||||||||||||||
Accounts
Payable
|
407
|
547
|
590
|
58
|
14
|
|||||||||||||||
Note
Payable
|
—
|
—
|
—
|
850
|
1
|
|||||||||||||||
Total
Liabilities
|
497
|
615
|
589
|
974
|
106
|
|||||||||||||||
Total
Stockholders Equity
(Deficit)
|
9,428
|
5,269
|
6,330
|
(532
|
)
|
(24
|
)
|
|||||||||||||
Long
Term Obligations
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||
Cash
Dividends Declared per Common Share
|
$
|
—
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
Contractual Obligations
|
Payments Due by Period
|
|||||||||||||||||||
|
Total
|
Less than
1 Year
|
1 - 3
Years
|
3 - 5
Years
|
More
than
5 Years
|
|||||||||||||||
Long
Term Obligations
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||
Capital
Lease
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||
Operating
Lease(1)
|
$
|
1,865,007
|
$
|
662,713
|
$
|
1,202,294
|
—
|
—
|
||||||||||||
Purchase
Obligations(2)
|
32,814,587
|
32,814,587
|
—
|
—
|
—
|
|||||||||||||||
Other
Long Term Liabilities Reflected on the Registrant’sBalance Sheet Under
GAAP
|
—
|
|||||||||||||||||||
To
|
$
|
34,679,594
|
$
|
33,477,300
|
$
|
1,202,2944
|
—
|
—
|
(1)
|
Operating
lease obligations consist of the lease on the Company’s Manufacturing
facility in Wood Village, OR and an Administrative facility in Golden,
CO.
|
(2)
|
Represents
the total contractual purchase obligations represented by purchase orders
for manufacturing equipment. The total obligations under these agreements
is $38,264,635 of which, $5,450,048 has been paid on the obligations.
Future scheduled payments are tied to progress made on the delivery of the
associated equipment. The timing of these payments may vary due to the
progress actually made by the
vendors.
|
Name
|
Date
of Grant
|
Amount
|
Type
of Grant
|
Exercise Price
|
Term
|
|||||||
Vanessa
Watkins
|
October
10, 2008
|
115,000
|
Incentive
|
$
|
0.36
|
5
yr.
|
||||||
Tyler
Anderson
|
October
10, 2008
|
100,000
|
Incentive
|
$
|
0.36
|
5
yr.
|
||||||
Yang
Zhuang
|
October
29, 2008
|
20,000
|
Incentive
|
$
|
0.36
|
5
yr.
|
Name
|
Age
|
Position
Held
|
Tenure
|
|||
Tom
Djokovich
|
51
|
President,
CEO, Director
|
Since
October 2003
|
|||
Joseph
Grimes
|
51
|
COO,
Director
|
COO
since April 2006 and as a director Since August 2008
|
|||
Jeff
Huitt
|
47
|
CFO
|
Since
January 2007
|
|||
Thomas
Anderson
|
43
|
Director
|
Since
August 2001
|
|||
Oz
Fundingsland
|
65
|
Director
|
Since
November 2007
|
|||
Michael
Russak
|
61
|
Director
|
Since
November 2007
|
•
|
Compensation
objectives are based on the level of job responsibility, individual
performance and Company performance or strategic objective progress
goals.
|
•
|
Compensation
within the Company’s efforts to attract qualified personnel should reflect
the value of similar jobs within the marketplace. To attract and retain a
highly skilled work force, we must first provide pay that is competitive
with the pay offered by other employers who compete with us for talent.
Compensation next is designed to provide incentive based compensation
through the grant of cash bonus or equity incentive grants tied to Company
strategic objectives within the scope of influence of the employee or
management group.
|
•
|
We
have and plan to continue to provide employees a mix of both annual and
longer-term incentives tied to metrics including sales/revenue attainment
minimums, strategic objective attainment including manufacturing
facilities preparation, production of marketable solar modules, and
continued commitment to the Company. Employees at higher levels may have
an increasing proportion of their compensation tied to longer-term
performance because they are in a position to have greater influence on
longer-term results.
|
•
|
Attainment
of strategic objectives is the core to the success of our business
plan. We believe that the use of performance-based compensation
should foster a long-term focus required for our success within the solar
industry. We have elected to structure our programs to deliver
compensation for individual contribution and group performance necessary
in achieving our goals. We believe success can best be measured by our
ability to first complete our strategic goal for the assembly of our
manufacturing infrastructure and then work to leverage invested capital
(or net assets) to produce commercially marketable solar modules, and
finally by focusing on reducing our production costs, thereby enabling us
to reduce the price that we can charge for our
products.
|
•
|
To
be effective, performance-based compensation programs should enable
associates to easily understand how their efforts can affect their pay,
both directly through individual performance accomplishments and
indirectly through contributing to the Company’s achievement of its
strategic and operational goals.
|
Component
|
Objective
|
Focus
|
||
Base
Salary Compensation
|
To
provide fair market fixed compensation paid in cash and commensurate with
peer and industry groups.
|
To
reward individual performance, contribution, level of experience, and
critical nature of position. Increase in base salaries tied to revenue
attainment minimums.
|
||
Cash
Bonus and Incentive Compensation
|
To
provide at-risk incentive pay linked to short and midterm Company goals
paid in cash.
|
To
reward specific achievement of operational goals which allow the Company
to achieve strategic objectives.
|
||
Lone-Term
Equity Based Compensation
|
To
provide at-risk incentive pay linked to longer term Company goals or
performance paid in stock options that vest over time or the attainment of
strategic goals.
|
To
reward overall Company
performance.
|
Name and Principal Position
|
Year
|
Salary
($)
|
Bonus
($)
|
Stock
Awards
($)
|
Option
Awards
($)
|
All Other
Compensation
($)
|
Total
($)
|
|||||||||||||||||||||
Tom Djokovich,
CEO(2)
|
2008
2007
2006
|
220,000
150,000
150,000
|
0
0
0
|
0
0
0
|
0
0
0
|
4,800
4,800
4,800
|
224,800
154,800
154,800
|
|||||||||||||||||||||
Jeff Huitt,
CFO(2)
|
2008
2007
2006
|
155,000
135,000
0
|
0
0
0
|
0
0
0
|
44,600
22,300
0
|
4,800
4,800
0
|
204,400
162,100
0
|
|||||||||||||||||||||
Joe Grimes,
COO(3)
|
2008
2007
2006
|
210,000
150,000
75,000
|
30,000
0
0
|
0
0
0
|
44,600
241,932
0
|
4,800
4,800
2,400
|
289,400
396,732
77,400
|
(1)
|
In
the fiscal period ended September 30, 2008, the Company agreed to pay Mr.
Djokovich an annual salary of $220,000 for services provided as Chief
Executive Officer up to and until the Company determines executive
compensation pursuant to an employment agreement as determined by the
Board. In addition to Mr. Djokovich’s base compensation the Company also
provides Mr. Djokovich with a $400 monthly health insurance
allowance.
|
(2)
|
The
Company has agreed to pay Mr. Grimes an annual salary of $210,000 for
services provided as Chief Operating Officer under the terms of an amended
and restated employment agreement effective November 6, 2007. In addition
to Mr. Grimes base compensation the Company also provides Mr. Grimes with
a $400 monthly health insurance allowance. Mr. Grimes amended
employment agreement with the Company includes a facilities finders and
relocation bonus of $30,000 which was fully paid in the year ended
September 30, 2008 upon completion of the
requirements.
|
(3)
|
The
Company has agreed to pay Mr. Huitt an annual salary of $155,000 for
services provided as Chief Financial Officer under the terms of an
employment agreement effective January 1, 2007. In addition to Mr. Huitt’s
base compensation the Company also provides Mr. Huitt with a $400 monthly
health insurance allowance.
|
Name
|
Grant
Date
|
All Other
Option
Awards:
Number of
Securities
Underlying
Options
(#)
|
Exercise or
Base Price
of Option
Awards
($/Sh)
|
Grant Date
Fair Value of
Stock and
Option Awards
($)
|
||||||||||
|
|
|||||||||||||
2008
|
0 | 0 | 0 | |||||||||||
Tom
Djokovich, CEO
|
2007
|
0 | 0 | 0 | ||||||||||
2006
|
0 | 0 | 0 | |||||||||||
2008
|
0 | 44,600 | ||||||||||||
Jeff
Huitt, CFO
|
2007
|
500,000 | (5) | 0.46 | 22,300 | |||||||||
2006
|
0 | 0 | ||||||||||||
2008
|
500,000 | (4) | 0.36 | 44,600 | ||||||||||
Joe
Grimes, COO
|
2007
|
500,000 | (3) | 0.46 | 241,932 | |||||||||
2006
|
500,000 | (2) | 1.69 | 0 | ||||||||||
2006
|
112,000 | (1) | 0.51 | 0 |
(1)
|
Employment
Incentive Warrants — In connection with the issuance of an
employment agreement to Joseph Grimes in April 2006, the Company granted
500,000 warrants at the then market price of $1.69. On July 20, 2006 the
Company and Mr. Grimes mutually agreed to the cancellation of the
remaining 388,000 unvested balance of this
warrant.
|
(2)
|
Employment
Incentive Warrants — In connection with the issuance of an
employment agreement to Joseph Grimes in April 2006, the Company granted
500,000 warrants on July 20, 2006 at the then market price of $0.51. The
warrant vested at the rate of 28,000 shares per month up to and through
the first nine months of employment, 100,000 shares became exercisable
upon delivery of a marketing plan by Mr. Grimes to the Board of Directors,
148,000 shares will become exercisable upon the first sale and deliver of
an XsunX solar module.
|
(3)
|
Employment
Incentive Options — In connection with the issuance of an
employment agreement to Joseph Grimes in January 2007, the Company granted
500,000 options on January 1, 2007 at the then market price of $0.46. The
option began vesting at the rate of 50,000 shares per calendar quarter up
to a total of 400,000 shares. Another 50,000 shall vest and become
exercisable upon each of the first two sales and delivery of an XsunX
solar module.
|
(4)
|
Employment
Incentive Options — In connection with the determination by the
board of directors in October 2007 to provide for equity compensation
related to the Company’s efforts to establish solar module manufacturing
infrastructure, the Company granted 500,000 options effective October 23
at the then market price of $0.36 to Mr. grimes. The options vest
according to the following
schedule:
|
(a)
|
100,000
shares upon the assembly and commissioning of the base line production
system.
|
|
(b)
|
100,000
shares upon the production of a commercial size working sample of the
Company’s planned tandem junction amorphous silicon solar
module.
|
|
(c)
|
300,000
shares upon the assembly and commissioning of the initial 25 mega watt
production system as contemplated within the Company’s phased build out
plan for a solar module manufacturing
facility.
|
(5)
|
Employment
Incentive Option — In connection with the issuance of an
employment agreement to Jeff Huitt in January 2007, the Company granted
500,000 options effective January 1 at the then market price of $0.46. The
option began vesting at the rate of 50,000 shares per calendar quarter up
to a total of 400,000 shares. Another 50,000 shall vest and become
exercisable upon each of the first two sales and delivery of an XsunX
solar module.
|
Name
|
Number of
Securities
Underlying
Unexercised
Options
(#)
Exercisable
|
Number of
Securities
Underlying
Unexercised
Options
(#)
Unexercisable
|
Option
Exercise
Price
($)
|
Option
Expiration
Date
(f)
|
||||||
Tom
Djokovich, CEO
|
0
|
0
|
||||||||
Jeff
Huitt, CFO
|
400,000
|
100,000
|
$
|
0.46
|
01/26/2012
|
|||||
Joe
Grimes
COO
|
0
400,000
112,000
500,000
|
500,000
100,000
0
0
|
$
|
0.36
0.46
1.69
0.51
|
10/23/2012
1/26/2002
4/4/2011
7/19/2011
|
Date
Issued
|
Number
Issued
|
Exercise
Price
|
Expiration
Date
|
Consideration
|
|||||||||
Joseph
Grimes (1)
|
23-Oct-07
|
500,000
|
$
|
0.36
|
23-Oct-12
|
As
part of an employment
incentive
agreement
|
(1)
|
Employment
Incentive Options — In connection with the determination by the
board of directors in October 2007 to provide for equity compensation
related to the Company’s efforts to establish solar module manufacturing
infrastructure, the Company granted 500,000 options effective October 23
at the then market price of $0.36 to Mr. grimes. The options vest
according to the following
schedule:
|
(a)
|
100,000
shares upon the assembly and commissioning of the base line production
system.
|
(b)
|
100,000
shares upon the production of a commercial size working sample of the
Company’s planned tandem junction amorphous silicon solar
module.
|
(c)
|
300,000
shares upon the assembly and commissioning of the initial 25 mega watt
production system as contemplated within the Company’s phased build out
plan for a solar module manufacturing
facility.
|
Name
|
Fees
Earned or
Paid in
Cash
($)
|
Stock
Awards
($)
|
Option
Awards
($)
|
All
Other
Compensation
($)
|
Total
($)
|
|||||||||||||||
Tom
Djokovich
|
0
|
0
|
0
|
0
|
||||||||||||||||
Joseph
Grimes
|
0
|
0
|
0
|
0
|
||||||||||||||||
Thomas
Anderson
|
18,000
|
0
|
343,813
|
0
|
361,318
|
|||||||||||||||
Oz
Fundingsland
|
18,000
|
0
|
68,763
|
0
|
86,763
|
|||||||||||||||
Michael
Russak
|
18,000
|
0
|
68,763
|
0
|
86,763
|
Tom
Djokovich
|
Director
|
Joseph
Grimes
|
Director
|
Thomas
Anderson
|
Director
|
Oz
Fundingsland
|
Director
|
Michael
Russak
|
Director
|
Shareholders/Beneficial Owners
|
Number of
Shares
|
Ownership
Percentage(1)
|
|||
Tom
Djokovich(2)
President
& Director
|
17,903,000
|
9.5%
|
|||
Thomas
Anderson(3)
Director
|
1,250,000
|
<
1%
|
|||
Oz
Fundingsland(3)
Director
|
323,500
|
<
1%
|
|||
Mike
Russak(3)
Director
|
323,500
|
<
1%
|
|||
Joseph
Grimes(3)
Chief
Operating Officer
|
1,012,000
|
<
1%
|
|||
Jeff Huitt(3)
Chief
Financial Officer
|
400,000
|
<
1%
|
(1)
|
Applicable
percentage ownership is based on 189,342,437 shares of common stock issued
and outstanding as of January 15, 2009. Beneficial ownership is determined
in accordance with the rules of the Securities and Exchange Commission and
generally includes voting or investment power with respect to securities.
Shares of common stock that are currently exercisable or exercisable
within 60 days of January 15, 2009 are deemed to be beneficially owned by
the person holding such securities for the purpose of computing the
percentage of ownership of such person, but are not treated as outstanding
for the purpose of computing the percentage ownership of any other
person.
|
(2)
|
Includes
16,978,000 shares owned by the Djokovich Limited Partnership. Mr.
Djokovich shares voting and dispositive power with respect to these shares
with Mrs. Tamara Djokovich.
|
(3)
|
Includes
warrants/options that may vest and be exercised within 60 days of the date
of January 15, 2009.
|
Exhibit
|
Description
|
|
3.1
|
Articles of
Incorporation(1)
|
|
3.2
|
Bylaws(2)
|
|
10.1
|
XsunX Plan of Reorganization and
Asset Purchase Agreement, dated September 23,
2003.(3)
|
|
10.2
|
MVSystems, Inc. Technology
License Agreement, dated September 2004.(4)
|
|
10.3
|
MVSystems, Inc. Expanded
Technology License Agreement, dated October
2005.(5)
|
|
10.4
|
Sencera, LLC, Technology
Development and License Agreement, dated January 1,
2007.(6)
|
|
10.5
|
Sencera, LLC, 10% secured
Promissory Note and Loan Agreement, dated January 1,
2007.(6)
|
|
10.6
|
XsunX 2007 Stock Option Plan,
dated January 5, 2007.(7)
|
|
10.7
|
Dr. John Moore, Scientific
Advisory Board Consulting Agreement, dated January 26,
2007.(8)
|
|
10.8
|
Dr. John Moore, Stock Option
Grant, dated January 26, 2007.(8)
|
|
10.9
|
Jeff Huitt, Employment Agreement,
dated January 26, 2007.(8)
|
|
10.10
|
Jeff Huitt, Stock Option Grant,
dated January 26, 2007.(8)
|
|
10.11
|
Robert Wendt, Employment
Agreement, dated January 26, 2007.(8)
|
|
10.12
|
Robert Wendt, Stock Option Grant,
dated January 26, 2007.(8)
|
|
10.13
|
Joseph Grimes, Employment
Agreement, dated January 26, 2007.(8)
|
|
10.14
|
Joseph Grimes, Stock Option
Grant, dated January 26, 2007.(8)
|
|
10.15
|
Dr. Edward Yu, Scientific
Advisory Board Consulting Agreement, dated February 22,
2007.(9)
|
|
10.16
|
Dr. Edward Yu, Stock Option
Grant, dated February 22, 2007.(9)
|
|
10.17
|
Binding Letter of Intent to
purchase solar module manufacturing assets, dated March 23,
2007.(10)
|
|
10.18
|
Details of $1.1 million dollar
settlement received by XsunX, dated August 27,
2007.(11)
|
|
10.19
|
Dr. Richard Ahrenkiel, Scientific
Advisory Board Consulting Agreement, dated April 23, 2007.
(12)
|
|
10.20
|
Dr. Richard Ahrenkiel, Stock
Option Grant, dated April 23, 2007.(12)
|
|
10.21
|
Dr. Michael Russak, Scientific
Advisory Board Consulting Agreement, dated August 28,
2007.(13)
|
|
10.22
|
Dr. Michael Russak, Stock Option
Grant, dated August 28, 2007.(13)
|
|
10.23
|
Fusion Capital Fund II, LLC,
Stock Purchase Agreement, dated November 1,
2007.(14)
|
|
10.24
|
Fusion Capital Fund II, LLC,
Registration Rights Agreement, dated November 1,
2007.(14)
|
|
10.25
|
Fusion Capital Fund II, LLC, $.50
Warrant Agreement, dated November 1, 2007.(14)
|
|
10.26
|
Fusion Capital Fund II, LLC, $.75
Warrant Agreement, dated November 1, 2007.(14)
|
|
10.27
|
Oz Fundingsland, Stock Option
Grant Agreement, dated November 12, 2007.(15)
|
|
10.28
|
Dr. Michael Russak, Stock Option
Grant Agreement, dated November 28, 2007.(16)
|
|
10.29
|
Joseph Grimes, Incentive Stock
Option Grant, dated October 23, 2007.(17)
|
|
10.30
|
Robert Wendt, Incentive Stock
Option Grant, dated October 23, 2007.(17)
|
|
10.31
|
Dr. Guang Lin, Incentive Stock
Option Grant, dated October 23, 2007.(17)
|
|
10.32
|
Thomas Anderson, Stock Option
Grant, dated October 23, 2007.(18)
|
|
10.33
|
Thomas
Anderson, Amendment to Stock Option Grant, dated November 11,
2007
|
|
10.34
|
Amended
and Restated Employment Agreement, Joseph Grimes, dated October 19,
2007
|
|
10.35
|
Cumorah Capital, Stock Purchase
Agreement, dated January 16, 2008.(19)
|
|
10.36
|
Merix Sub Lease Agreement, dated
April 1, 2008.(20)
|
|
10.37
|
Wharton Capital LLC settlement
agreement, dated May 30, 2008.(21)
|
|
10.38
|
MVSystems, Inc. Separation and
Mutual Release Agreement, dated May 30,
2008.(22)
|
|
10.39
|
MVSystems, Inc. Non-Exclusive
License and Cross-License Agreement, dated May 30,
2008.(22)
|
|
10.40
|
MVSystems, Inc. Sublease
Agreement, dated May 30, 2008.(22)
|
|
10.41
|
Sencera LLC, Separation
Agreement, dated June 13,
2008.(23)
|
10.42
|
Amendment to Stock Option
Agreement #06-2005, Dr. John Moore, dated January 24,
2008(24)
|
|
10.43
|
Amendment to Stock Option
Agreement #13-2006, Joseph Grimes, dated January 24,
2008(24)
|
|
10.44
|
Amendment to Stock Option
Agreement #07-018, Joseph Grimes, dated January 24,
2008(24)
|
|
10.45
|
Amendment
to Stock Option Agreement #07-016, Robert Wendt, dated January 24,
2008
|
|
10.46
|
Amendment to Stock Option
Agreement #07-015, Jeff Huitt, dated January 24,
2008(24)
|
|
16.1
|
Auditor
Letter(24)
|
|
31.1
|
Sarbanes-Oxley
Certification(24)
|
|
31.2
|
Sarbanes-Oxley
Certification(24)
|
|
32.1
|
Sarbanes-Oxley
Certification(24)
|
|
32.2
|
Sarbanes-Oxley
Certification(24)
|
(1)
|
Incorporated
by reference to Registration Statement Form 10SB12G #000-29621dated
February 18, 2000 and by reference to exhibits included with the Company’s
prior Report on Form 8-K/A filed with the Securities and Exchange
Commission dated October 29, 2003.
|
|
(2)
|
Incorporated
by reference to Registration Statement Form 10SB12G #000-29621 filed with
the Securities and Exchange Commission dated February 18,
2000.
|
|
(3)
|
Incorporated
by reference to exhibits included with the Company’s prior Report on Form
8-K/A filed with the Securities and Exchange Commission dated October 29,
2003.
|
|
(4)
|
Incorporated
by reference to exhibits included with the Company’s prior Report on Form
10-KSB filed with the Securities and Exchange Commission dated January 18,
2005.
|
|
(5)
|
Incorporated
by reference to exhibits included with the Company’s prior Report on Form
10-KSB filed with the Securities and Exchange Commission dated January 11,
2006.
|
|
(6)
|
Incorporated
by reference to exhibits included with the Company’s Current Report on
Form 8-K filed with the Securities and Exchange Commission dated January
3, 2007.
|
|
(7)
|
Incorporated
by reference to exhibits included with the Company’s Current Report on
Form 8-K filed with the Securities and Exchange Commission dated January
5, 2007.
|
|
(8)
|
Incorporated
by reference to exhibits included with the Company’s Current Report on
Form 8-K filed with the Securities and Exchange Commission dated February
13, 2007.
|
|
(9)
|
Incorporated
by reference to exhibits included with the Company’s Current Report on
Form 8-K filed with the Securities and Exchange Commission dated February
28, 2007.
|
|
(10)
|
Incorporated
by reference to exhibits included with the Company’s Current Report on
Form 8-K filed with the Securities and Exchange Commission dated March 28,
2007.
|
|
(11)
|
Incorporated
by reference to exhibits included with the Company’s Current Report on
Form 8-K filed with the Securities and Exchange Commission dated August
28, 2007.
|
|
(12)
|
Incorporated
by reference to exhibits included with the Company’s Current Report on
Form 8-K filed with the Securities and Exchange Commission dated April 25,
2007.
|
|
(13)
|
Incorporated
by reference to exhibits included with the Company’s Current Report on
Form 8-K filed with the Securities and Exchange Commission dated August
23, 2007.
|
(14)
|
Incorporated
by reference to exhibits included with the Company’s Current Report on
Form 8-K/A filed with the Securities and Exchange Commission dated
November 5, 2007.
|
|
(15)
|
Incorporated
by reference to exhibits included with the Company’s Current Report on
Form 8-K filed with the Securities and Exchange Commission dated November
14, 2007.
|
|
(16)
|
Incorporated
by reference to exhibits included with the Company’s Current Report on
Form 8-K filed with the Securities and Exchange Commission dated November
28, 2007.
|
|
(17)
|
Incorporated
by reference to exhibits included with the Company’s Current Report on
Form 8-K filed with the Securities and Exchange Commission dated October
29, 2007.
|
|
(18)
|
Incorporated
by reference to exhibits included with the Company’s Current Report on
Form 8-K filed with the Securities and Exchange Commission dated October
29, 2007.
|
|
(19)
|
Incorporated
by reference to exhibits included with the Company’s Current Report on
Form S-1 filed with the Securities and Exchange Commission dated January
18, 2008.
|
|
(20)
|
Incorporated
by reference to exhibits included with the Company’s Current Report on
Form 8-K filed with the Securities and Exchange Commission dated April 2,
2008.
|
|
(21)
|
Incorporated
by reference to exhibits included with the Company’s Current Report on
Form 8-K filed with the Securities and Exchange Commission dated June 4,
2008.
|
|
(22)
|
Incorporated
by reference to exhibits included with the Company’s Current Report on
Form 8-K filed with the Securities and Exchange Commission dated June 6,
2008.
|
|
(22)
|
Incorporated
by reference to exhibits included with the Company’s Current Report on
Form 8-K filed with the Securities and Exchange Commission dated June 6,
2008.
|
|
(22)
|
Incorporated
by reference to exhibits included with the Company’s Current Report on
Form 8-K filed with the Securities and Exchange Commission dated June 6,
2008.
|
|
(23)
|
Incorporated
by reference to exhibits included with the Company’s Current Report on
Form 8-K filed with the Securities and Exchange Commission dated June 17,
2008.
|
|
(24)
|
Provided
herewith
|
Date: May 18,
2009
|
XSUNX,
INC.
|
|
By:
|
/s/
Tom Djokovich
|
|
Name:
|
Tom
Djokovich
|
|
Title:
|
President
|
/s/ Tom
Djokovich
|
May
18, 2009
|
|
Tom
Djokovich, Chief Executive Officer,
Principal
Executive Officer and Director
|
||
/s/ Jeff Huitt
|
May
18, 2009
|
|
Jeff
Huitt, Chief Financial Officer and Principal
Financial
and Accounting Officer
|
||
/s/
Joseph Grimes
|
May
18, 2009
|
|
Joseph
Grimes, Chief Operating Officer and Director
|
||
/s/
Thomas Anderson
|
May
18, 2009
|
|
Thomas
Anderson, Director
|
||
/s/
Oz Fundingsland
|
May
18, 2009
|
|
Oz
Fundingsland, Director
|
||
/s/
Michael Russak
|
May
18, 2009
|
|
Michael
Russak, Director
|
September
30,
|
September
30,
|
|||||||
2008
|
2007
(Restated)
|
|||||||
ASSETS:
|
||||||||
Current
assets:
|
||||||||
Cash
|
$
|
2,389,218
|
$
|
1,768,616
|
||||
Inventory
Held for Sale
|
1,417,000
|
-
|
||||||
Prepaid
Expenses
|
11,986
|
341,757
|
||||||
Total
current assets
|
3,818,204
|
2,110,373
|
||||||
Fixed
assets:
|
||||||||
Office
Equipment
|
50,010
|
39,437
|
||||||
Research
and Development Equipment
|
435,910
|
335,270
|
||||||
Leasehold
Improvements
|
89,825
|
89,825
|
||||||
Total Fixed Assets
|
575,745
|
464,532
|
||||||
Less Accumulated Depreciation
|
(299,559
|
)
|
(174,712
|
)
|
||||
Total fixed assets
|
276,186
|
289,820
|
||||||
Other
assets:
|
||||||||
Other
Long Term Assets - Manufacturing Equipment and Facilities in
Progress
|
5,824,630
|
207,219
|
||||||
Security
Deposit
|
5,815
|
5,815
|
||||||
Accrued
Interest Receivable
|
-
|
70,701
|
||||||
Note
Receivable
|
-
|
1,500,000
|
||||||
Marketable
Prototype
|
-
|
1,700,000
|
||||||
Total other assets
|
5,830,445
|
3,483,735
|
||||||
TOTAL
ASSETS
|
$
|
9,924,835
|
$
|
5,883,928
|
||||
LIABILITIES
AND STOCKHOLDERS' EQUITY:
|
||||||||
Current
Liabilities:
|
||||||||
Accounts
Payable
|
$
|
465,953
|
$
|
547,129
|
||||
Accrued
Expenses
|
30,957
|
67,909
|
||||||
Total
current liabilities
|
496,910
|
615,038
|
||||||
Stockholders'
Equity:
|
||||||||
Preferred
Stock, par value $0.01 per share; 50,000,000 shares authorized; no shares
issued and outstanding
|
-
|
-
|
||||||
Common
Stock, no par value; 500,000,000 shares authorized; 186,292,437 shares
issued and outstanding at September 30, 2008 and 157,919,856 shares were
issued and outstanding at September 30, 2007
|
22,613,369
|
13,425,869
|
||||||
Paid
in Capital - Common Stock Warrants
|
2,641,412
|
2,773,565
|
||||||
Additional
Paid in Capital
|
5,248,213
|
6,085,573
|
||||||
(Deficit)
accumulated during the development stage
|
(21,075,069
|
)
|
(17,016,117
|
)
|
||||
Total
stockholders' equity
|
9,427,925
|
5,268,890
|
||||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
9,924,835
|
$
|
5,883,928
|
February
25, 1997
|
||||||||||||||||
Years Ended September 30,
|
(Inception)
to
|
|||||||||||||||
September
30,
|
||||||||||||||||
2008
|
2007
(Restated)
|
2006
(Restated)
|
2008
|
|||||||||||||
Revenue
|
||||||||||||||||
Service
Income
|
$
|
-
|
$
|
6,880
|
$
|
8,000
|
$
|
14,880
|
||||||||
Total
Revenue
|
-
|
6,880
|
8,000
|
14,880
|
||||||||||||
Expenses:
|
||||||||||||||||
Selling,
General and Administrative Expense
|
3,331,683
|
2,272,897
|
1,721,918
|
11,281,100
|
||||||||||||
Depreciation
|
257,222
|
139,602
|
16,676
|
435,113
|
||||||||||||
Option
/ Warrant Expense
|
673,287
|
772,315
|
465,000
|
2,915,602
|
||||||||||||
Total
Operating Expenses
|
4,262,192
|
3,184,814
|
2,203,594
|
14,631,815
|
||||||||||||
Other
(Income) Expense
|
||||||||||||||||
Interest
Expense
|
1,054
|
1,209
|
47,216
|
91,293
|
||||||||||||
Interest
Income
|
(176,250
|
)
|
(175,297
|
)
|
(88,480
|
)
|
(440,050
|
)
|
||||||||
Legal
Settlement
|
-
|
(1,100,000
|
)
|
-
|
(1,100,000
|
)
|
||||||||||
Loan
Fees
|
-
|
-
|
7,001,990
|
7,001,990
|
||||||||||||
Impairment
of Asset
|
215,625
|
65,000
|
-
|
1,204,459
|
||||||||||||
Other
- Non Operating
|
1,331
|
-
|
3,884
|
5,215
|
||||||||||||
Forgiveness
of Debt
|
(245,000
|
)
|
-
|
-
|
(304,773
|
)
|
||||||||||
Total
Other Income/Expense
|
(203,240
|
)
|
(1,209,088
|
)
|
6,917,394
|
6,458,134
|
||||||||||
Net
(Loss)
|
$
|
(4,058,952
|
)
|
$
|
(1,968,846
|
)
|
$
|
(9,112,988)
|
$
|
(21,075,069
|
)
|
|||||
Per
Share Information:
|
||||||||||||||||
Basic
and diluted
|
||||||||||||||||
Weighted
average number of
|
||||||||||||||||
common
shares outstanding
|
166,998,772
|
138,005,964
|
123,854,733
|
|||||||||||||
Net
(Loss) per Common Share
|
$
|
(0.02
|
)
|
$
|
(0.01
|
)
|
$
|
(0.07
|
)
|
Paid in Capital
|
(Deficit)
Accumulated
|
|||||||||||||||||||||||||||||||
Common
|
During the
|
|||||||||||||||||||||||||||||||
Treasury Stock
|
Common Stock
|
Additional
|
Stock
|
Development
|
||||||||||||||||||||||||||||
# of Shares
|
Amount
|
# of Shares
|
Amount
|
Paid in Capital
|
Warrants
|
Stage
|
Totals
|
|||||||||||||||||||||||||
Inception
February 25, 1997
|
-
|
$
|
-
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||||||||||
Issuance
of stock for cash
|
-
|
-
|
15,880
|
217,700
|
-
|
-
|
-
|
217,700
|
||||||||||||||||||||||||
Issuance
of stock to Founders
|
-
|
-
|
14,110
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Issuance
of stock for consolidation
|
-
|
-
|
445,000
|
312,106
|
-
|
-
|
-
|
312,106
|
||||||||||||||||||||||||
Net
Loss for Year
|
-
|
-
|
-
|
-
|
-
|
-
|
(193,973
|
)
|
(193,973
|
)
|
||||||||||||||||||||||
Balance
- September 30, 1997
|
-
|
-
|
474,990
|
529,806
|
-
|
-
|
(193,973
|
)
|
335,833
|
|||||||||||||||||||||||
Issuance
of stock for services
|
-
|
-
|
1,500
|
30,000
|
-
|
-
|
-
|
30,000
|
||||||||||||||||||||||||
Issuance
of stock for cash
|
-
|
-
|
50,200
|
204,000
|
-
|
-
|
-
|
204,000
|
||||||||||||||||||||||||
Consolidation
stock cancelled
|
-
|
-
|
(60,000
|
)
|
(50,000
|
)
|
-
|
-
|
-
|
(50,000
|
)
|
|||||||||||||||||||||
Net
Loss for Year
|
-
|
-
|
-
|
-
|
-
|
-
|
(799,451
|
)
|
(799,451
|
)
|
||||||||||||||||||||||
Balance
- September 30, 1998
|
-
|
-
|
466,690
|
713,806
|
-
|
-
|
(993,424
|
)
|
(279,618
|
)
|
||||||||||||||||||||||
Issuance
of stock for cash
|
-
|
-
|
151,458
|
717,113
|
-
|
-
|
-
|
717,113
|
||||||||||||||||||||||||
Issuance
of stock for services
|
-
|
-
|
135,000
|
463,500
|
-
|
-
|
-
|
463,500
|
||||||||||||||||||||||||
Net
Loss for Year
|
-
|
-
|
-
|
-
|
-
|
-
|
(1,482,017
|
)
|
(1,482,017
|
)
|
||||||||||||||||||||||
Balance
- September 30, 1999
|
-
|
-
|
753,148
|
1,894,419
|
-
|
-
|
(2,475,441
|
)
|
(581,022
|
)
|
||||||||||||||||||||||
Issuance
of stock for cash
|
-
|
-
|
15,000
|
27,000
|
-
|
-
|
-
|
27,000
|
||||||||||||||||||||||||
Net
Loss for year
|
-
|
-
|
-
|
-
|
-
|
-
|
(118,369
|
)
|
(118,369
|
)
|
||||||||||||||||||||||
Balance
- September 30, 2000
|
-
|
-
|
768,148
|
1,921,419
|
-
|
-
|
(2,593,810
|
)
|
(672,391
|
)
|
||||||||||||||||||||||
Extinguishment
of debt
|
-
|
-
|
-
|
337,887
|
-
|
-
|
-
|
337,887
|
||||||||||||||||||||||||
Net
Loss for year
|
-
|
-
|
-
|
-
|
-
|
-
|
(32,402
|
)
|
(32,402
|
)
|
||||||||||||||||||||||
Balance
- September 30, 2001
|
-
|
-
|
768,148
|
2,259,306
|
-
|
-
|
(2,626,212
|
)
|
(366,906
|
)
|
||||||||||||||||||||||
Net
Loss for year
|
-
|
-
|
-
|
-
|
-
|
-
|
(47,297
|
)
|
(47,297
|
)
|
||||||||||||||||||||||
Balance
- September 30, 2002
|
-
|
-
|
768,148
|
2,259,306
|
-
|
-
|
(2,673,509
|
)
|
(414,203
|
)
|
||||||||||||||||||||||
Issuance
of stock for Assets
|
-
|
-
|
70,000,000
|
3
|
-
|
-
|
-
|
3
|
||||||||||||||||||||||||
Issuance
of stock for Cash
|
-
|
-
|
9,000,000
|
225,450
|
-
|
-
|
-
|
225,450
|
||||||||||||||||||||||||
Issuance
of stock for Debt
|
-
|
-
|
115,000
|
121,828
|
-
|
-
|
-
|
121,828
|
||||||||||||||||||||||||
Issuance
of stock for Expenses
|
-
|
-
|
115,000
|
89,939
|
-
|
-
|
-
|
89,939
|
||||||||||||||||||||||||
Issuance
of stock for Services
|
-
|
-
|
31,300,000
|
125,200
|
-
|
-
|
-
|
125,200
|
||||||||||||||||||||||||
Net
Loss for year
|
-
|
-
|
-
|
-
|
-
|
(145,868
|
)
|
(145,868
|
)
|
|||||||||||||||||||||||
Balance
- September 30, 2003
|
-
|
-
|
111,298,148
|
2,821,726
|
-
|
-
|
(2,819,377
|
)
|
2,349
|
|||||||||||||||||||||||
Issuance
of stock for cash
|
-
|
-
|
2,737,954
|
282,670
|
-
|
-
|
-
|
282,670
|
||||||||||||||||||||||||
Issuance
of Common Stock Warrants
|
-
|
-
|
-
|
-
|
-
|
825,000
|
375,000
|
1,200,000
|
||||||||||||||||||||||||
Net
Loss for Year
|
-
|
-
|
-
|
-
|
-
|
-
|
(1,509,068
|
)
|
(1,509,068
|
)
|
||||||||||||||||||||||
Balance
- September 30, 2004
|
114,036,102
|
3,104,396
|
-
|
825,000
|
(3,953,445
|
)
|
(24,049
|
)
|
||||||||||||||||||||||||
Issuance
of stock for cash
|
-
|
-
|
6,747,037
|
531,395
|
-
|
-
|
-
|
531,395
|
||||||||||||||||||||||||
Issuance
of stock for services
|
-
|
-
|
3,093,500
|
360,945
|
-
|
-
|
-
|
360,945
|
||||||||||||||||||||||||
Amortization
of warrants/options
|
-
|
-
|
-
|
-
|
-
|
180,000
|
-
|
180,000
|
||||||||||||||||||||||||
Amortization
of warrants, conversion fee and beneficial conversion
|
-
|
-
|
-
|
-
|
400,000
|
-
|
-
|
400,000
|
||||||||||||||||||||||||
Shares
held as collateral for debentures
|
26,798,418
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Net
Loss for Year
|
-
|
-
|
-
|
-
|
-
|
-
|
(1,980,838
|
)
|
(1,980,838
|
)
|
||||||||||||||||||||||
Balance
- September 30, 2005 (Restated)
|
26,798,418
|
-
|
123,876,639
|
3,996,735
|
400,000
|
1,005,000
|
(5,934,283
|
)
|
(532,547
|
)
|
||||||||||||||||||||||
Issuance
of stock for services
|
-
|
-
|
72,366
|
31,500
|
-
|
-
|
-
|
31,500
|
||||||||||||||||||||||||
Issuance
and amortization of Common Stock Warrants
|
-
|
-
|
-
|
-
|
-
|
996,250
|
-
|
996,250
|
||||||||||||||||||||||||
Amortization
of warrants, conversion fee and beneficial conversion
|
-
|
-
|
-
|
-
|
5,685,573
|
-
|
-
|
5,685,573
|
||||||||||||||||||||||||
Issuance
of stock for debenture conversion
|
-
|
-
|
21,657,895
|
5,850,000
|
-
|
-
|
-
|
5,850,000
|
||||||||||||||||||||||||
Issuance
of stock for interest expense
|
-
|
-
|
712,956
|
241,383
|
-
|
-
|
-
|
241,383
|
||||||||||||||||||||||||
Issuance
of stock for warrant conversion
|
-
|
-
|
10,850,000
|
3,171,250
|
-
|
-
|
-
|
3,171,250
|
||||||||||||||||||||||||
Net
Loss for Year
|
-
|
-
|
-
|
-
|
-
|
-
|
(9,112,988
|
)
|
(9,112,988
|
)
|
||||||||||||||||||||||
Balance
September 30, 2006 (Restated)
|
26,798,418
|
-
|
157,169,856
|
13,290,869
|
6,085,573
|
2,001,250
|
(15,047,271
|
)
|
6,330,421
|
|||||||||||||||||||||||
Cancellation
of Stock for Services Returned
|
-
|
-
|
(150,000
|
)
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||
Release
of Security Collateral
|
(26,798,418
|
)
|
||||||||||||||||||||||||||||||
Issuance
of Stock for Warrants - Jim Bentley
|
-
|
-
|
900,000
|
135,000
|
-
|
-
|
-
|
135,000
|
||||||||||||||||||||||||
Issuance
and amortization of Options and Warrants
|
-
|
-
|
-
|
-
|
-
|
772,315
|
-
|
772,315
|
||||||||||||||||||||||||
Net
Loss for Year
|
-
|
-
|
-
|
-
|
-
|
-
|
(1,968,846
|
)
|
(1,968,846
|
)
|
||||||||||||||||||||||
Balance
September 30, 2007 (Restated)
|
-
|
-
|
157,919,856
|
13,425,869
|
6,085,573
|
2,773,565
|
(17,016,117
|
)
|
5,268,890
|
|||||||||||||||||||||||
Fusion
Equity Stock Purchase
|
-
|
-
|
15,347,581
|
5,200,000
|
(55,300)
|
-
|
-
|
5,144,700
|
||||||||||||||||||||||||
Commitment
Fees
|
-
|
-
|
3,500,000
|
1,190,000
|
(1,190,000
|
)
|
-
|
-
|
-
|
|||||||||||||||||||||||
Cumorah
Capital common Stock Purchase
|
-
|
-
|
8,650,000
|
2,500,000
|
-
|
-
|
-
|
2,500,000
|
||||||||||||||||||||||||
Wharton
Settlement
|
-
|
-
|
875,000
|
297,500
|
(397,500
|
)
|
-
|
-
|
(100,000
|
)
|
||||||||||||||||||||||
MVS
Warrant Cancellation
|
-
|
-
|
-
|
-
|
805,440
|
(805,440
|
)
|
-
|
-
|
|||||||||||||||||||||||
Options
and Warrants Amortization
|
-
|
-
|
-
|
-
|
-
|
673,287
|
-
|
673,287
|
||||||||||||||||||||||||
Net
Loss for Year
|
-
|
-
|
-
|
-
|
-
|
-
|
(4,058,952
|
)
|
(4,058,952
|
)
|
||||||||||||||||||||||
Balance
September 30, 2008
|
-
|
$
|
-
|
186,292,437
|
$
|
22,613,369
|
$
|
5,248,213
|
$
|
2,641,412
|
$
|
(21,075,069
|
)
|
$
|
9,427,925
|
February 25,
|
||||||||||||||||
1997
|
||||||||||||||||
Years Ended September 30,
|
(Inception) to
September 30,
|
|||||||||||||||
2008
|
2007
(Restated)
|
2006
(Restated)
|
2008
|
|||||||||||||
Cash
Flows from Operating Activities:
|
||||||||||||||||
Net
(Loss)
|
$
|
(4,058,952
|
)
|
$
|
(1,968,846
|
)
|
$
|
(9,112,988
|
)
|
$
|
(21,075,069
|
)
|
||||
Issuance
of Common Stock for Interest
|
-
|
-
|
241,383
|
241,383
|
||||||||||||
Issuance
of Common Stock for Services
|
-
|
-
|
31,500
|
1,588,251
|
||||||||||||
Amortization
of Cornell financing warrants,
commitment fees and beneficial
conversion
|
-
|
-
|
5,685,573
|
5,685,573
|
||||||||||||
Option
/ Warrant Expense
|
673,287
|
772,315
|
996,250
|
2,915,602
|
||||||||||||
Asset
Impairment
|
215,625
|
65,000
|
-
|
1,204,459
|
||||||||||||
Depreciation
|
257,222
|
139,602
|
16,676
|
435,113
|
||||||||||||
Adjustments
to reconcile net loss to cash (used in) operating
activities:
|
||||||||||||||||
(Increase)
in Inventory held for sale
|
(1,700,000
|
)
|
-
|
-
|
(1,417,000
|
)
|
||||||||||
(Increase)
Decrease in Prepaid Expense
|
329,771
|
7,360
|
(269,133
|
)
|
(11,986
|
)
|
||||||||||
(Increase)
Decrease in Other Assets
|
1,638,326
|
(21,121
|
)
|
(20,000
|
)
|
(5,815
|
)
|
|||||||||
Increase
(Decrease) in Accounts Payable
|
(13,804
|
)
|
(42,898
|
)
|
531,654
|
2,072,242
|
||||||||||
Increase
(Decrease) in Accrued Liabilities
|
(36,951
|
)
|
69,370
|
(67,318
|
)
|
30,957
|
||||||||||
Net
Cash Flows (Used in) Operating Activities
|
(2,695,476
|
)
|
(979,218
|
)
|
(1,966,403
|
)
|
(8,336,290
|
)
|
||||||||
Cash
Flows from Investing Activities:
|
||||||||||||||||
Purchase
of Fixed Assets
|
(111,213
|
)
|
(192,271
|
)
|
(87,996
|
)
|
(575,745
|
)
|
||||||||
Purchase
of Marketable Prototype
|
-
|
-
|
(1,780,396
|
)
|
(1,780,396
|
)
|
||||||||||
Purchase
of Manufacturing Equipment and Facilities - in process
|
(5,617,410
|
)
|
-
|
(207,219
|
)
|
(5,824,629
|
)
|
|||||||||
Payment
to Note receivable
|
-
|
(1,500,000
|
)
|
-
|
(1,500,000
|
)
|
||||||||||
Receipts
on Note receivable
|
1,500,000
|
-
|
-
|
1,500,000
|
||||||||||||
Net
Cash Flows (Used in) Investing Activities
|
(4,228,623
|
)
|
(1,692,271
|
)
|
(2,075,611
|
)
|
(8,180,770
|
)
|
||||||||
Cash
Flows from Financing Activities:
|
||||||||||||||||
Proceeds
from Warrant Conversion
|
-
|
135,000
|
3,171,250
|
3,306,250
|
||||||||||||
Proceeds
from Debentures
|
-
|
-
|
5,000,000
|
5,850,000
|
||||||||||||
Issuance
of Common Stock for cash, net of expenses and Wharton
Settlement
|
7,544,700
|
-
|
-
|
9,750,028
|
||||||||||||
Net
Cash Flows Provided by Financing Activities
|
7,544,700
|
135,000
|
8,171,250
|
18,906,278
|
||||||||||||
Net
Increase (Decrease) in Cash
|
620,601
|
(2,536,489
|
)
|
4,129,236
|
2,389,218
|
|||||||||||
Cash
and cash equivalents - Beginning of period
|
1,768,616
|
4,305,105
|
175,869
|
-
|
||||||||||||
Cash
and cash equivalents - End of period
|
$
|
2,389,218
|
$
|
1,768,616
|
$
|
4,305,105
|
$
|
2,389,218
|
||||||||
Supplemental
Disclosure of Cash Flow Information
|
||||||||||||||||
Cash
Paid During the Year for:
|
||||||||||||||||
Interest
|
$
|
47,217
|
$
|
1,054
|
$
|
-
|
$
|
119,617
|
||||||||
Income
Taxes
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||
NON-CASH
FINANCING AND INVESTING ACTIVITIES
|
||||||||||||||||
Conversion
of debenture for stock
|
$
|
-
|
$
|
-
|
$
|
5,850,000
|
$
|
5,850,000
|
||||||||
Shares
issued for Wharton settlement
|
$
|
297,500
|
$
|
-
|
$
|
-
|
$
|
297,500
|
Furniture,
fixtures & equipment
|
5
years
|
|
Computer
equipment
|
3
years
|
|
Commerce
server
|
3
years
|
|
Computer
software
|
3
years
|
|
Leasehold
improvements
|
Length
of the lease, currently all our leases are three
years
|
2008
|
2007
|
2006
|
||||||||||
Deferred
Tax Assets
|
$
|
8,400,000
|
$
|
6,806,448
|
$
|
6,018,909
|
||||||
Deferred
Tax Liabilities
|
||||||||||||
Valuation
allowance
|
$
|
(8,400,000
|
)
|
$
|
(6,018,909
|
)
|
$
|
(6,018,909
|
)
|
|||
Net
Deferred tax assets
|
$
|
—
|
—
|
—
|
Joseph
Grimes
|
Chief
Operating Officer
|
$
|
220,000
|
|||
Jeff
Huitt
|
Chief
Financial Officer
|
$
|
155,000
|
Tom
Djokovich
|
Chief
Executive Office
|
$70,000
increase to $220,000
|
Joseph
Grimes
|
Chief
Operating Officer
|
$60,000
increase to $210,000
|
Jeff
Huitt
|
Chief
Financial Officer
|
$20,000
increase to
$155,000
|
Joseph Grimes
|
500,000 Option Shares
|
Robert G. Wendt
|
500,000 Option Shares
|
Dr. Guang Lin
|
300,000 Option Shares
|
|
(a)
|
100,000
shares upon the assembly and commissioning of the base line production
system.
|
|
(b)
|
100,000
shares upon the production of a commercial size working sample of the
Company’s planned tandem junction amorphous silicon solar
module.
|
|
(c)
|
300,000
shares upon the assembly and commissioning of the initial 25 mega watt
production system as contemplated within the Company’s phased build out
plan for a solar module manufacturing
facility.
|
|
(a)
|
100,000
shares upon the assembly and commissioning of the base line production
system.
|
|
(b)
|
150,000
shares upon the production of a commercial size working sample of the
Company’s planned tandem junction amorphous silicon solar
module.
|
|
(c)
|
50,000
shares upon the assembly and commissioning of the initial 25 mega watt
production system as contemplated within the Company’s phased build out
plan for a solar module manufacturing
facility.
|
Thomas Anderson
|
October 23, 2007
|
1,500,000 Option Shares (*)
|
Oz Fundingsland
|
November 11, 2007
|
500,000 Option Shares
|
Dr. Michael Russak
|
November 26, 2007
|
500,000 Option Shares
|
|
(a)
|
The
Option became exercisable in the amount of 1,000,000 shares upon the
effective date of the grant for services rendered as a member of the
Company Board of Directors from the period beginning October 1, 2003
through September 30, 2008.
|
|
(b)
|
Beginning
October 1, 2007 the Option shall vest and become exercisable at the rate
of 62,500 shares upon the anniversary of each calendar quarter of
continuous service as a Director, or prorated portion thereof, for
services rendered as a member of the Company Board of Directors up to a
total of 250,000 shares.
|
|
(a)
|
Beginning
November 12, 2007 the Option shall vest and become exercisable at the rate
of 62,500 shares upon the anniversary of each calendar quarter of
continuous service as a Director, or prorated portion thereof, for
services rendered as a member of the Company Board of Directors up to a
total of 500,000 shares.
|
|
(a)
|
Beginning
November 26, 2007 the Option shall vest and become exercisable at the rate
of 62,500 shares upon the anniversary of each calendar quarter of
continuous service as a Director, or prorated portion thereof, for
services rendered as a member of the Company Board of Directors up to a
total of 500,000 shares.
|
|
(b)
|
Beginning
October 1, 2007 the Option became exercisable at the rate of 62,500 shares
upon the anniversary of each calendar quarter of continuous service as a
Director, or prorated portion thereof, for services rendered as a member
of the Company Board of Directors up to a total of 500,000
shares.
|
Grant Number
|
Optionee Name
|
Amendment
Terms
|
||
06-2005
|
Dr.
John Moore
|
Extension
of time to exercise the warrant until January 1, 2012. Black
Scholes re-calculation of this extension resulted in an additional expense
of $26,750 for the period ended September 30, 2008.
|
||
13-2006
|
Joseph
Grimes
|
|||
07-018
|
Joseph
Grimes
|
|||
07-016
|
Robert
Wendt
|
|||
07-015
|
|
Jeff
Huitt
|
|
The
agreements with Mr. Grimes, Mr. Huitt and Mr. Wendt were
modified to replace outdate performance objectives with new performance
objectives consistent with the plan of operations of the
Company. Namely, the shares vest upon the sales of and delivery
of an XsunX module. There were no changes to the options that
had a financial
impact.
|
(b)
|
The
Option became exercisable in the amount of 12,500 shares upon the First
Vesting Date of April 26, 2007. Thereafter, the Option shall vest become
exercisable at the rate of 18,750 Shares per calendar quarter, or any
apportioned amount thereof, during the term of engagement of the Optionee
by XsunX.
|
(c)
|
The
Option became exercisable in the amount of 50,000 shares upon the First
Vesting Date of April 1, 2007. Thereafter, the Option shall vest and
become exercisable at the rate of 50,000 Shares per calendar quarter up to
a total of 400,000 shares.
|
(d)
|
This
Option shall also become exercisable in the amount of 50,000 shares for
each of the first two sales/licensure of an XsunX
system.
|
(a)
|
The
Option became exercisable in the amount of 50,000 shares upon the First
Vesting Date of April 1, 2007. Thereafter, the Option shall vest and
become exercisable at the rate of 50,000 Shares per calendar quarter up to
a total of 400,000 shares.
|
(b)
|
This
Option shall also become exercisable in the amount of 50,000 shares for
each of the first two sales/licensure of an XsunX
system.
|
(a)
|
The
Option became exercisable in the amount of 50,000 shares upon the First
Vesting Date of April 1, 2007. Thereafter, the Option shall vest and
become exercisable at the rate of 50,000 Shares per calendar quarter up to
a total of 400,000 shares.
|
(b)
|
This
Option shall also become exercisable in the amount of 50,000 shares for
each of the first two sales/licensure of an XsunX
system.
|
(a)
|
The
Option became exercisable in the amount of 12,500 shares upon the First
Vesting Date of May 23, 2007. Thereafter, the Option shall vest become
exercisable at the rate of 12,500 Shares per calendar quarter, or any
apportioned amount thereof, during the term of engagement of the Optionee
by XsunX.
|
(a)
|
The
Option became exercisable in the amount of 12,500 shares upon the First
Vesting Date of July 24, 2007. Thereafter, the Option shall vest become
exercisable at the rate of 12,500 Shares per calendar quarter, or any
apportioned amount thereof, during the term of engagement of the Optionee
by XsunX.
|
(a)
|
The
Option became exercisable in the amount of 12,500 shares upon the First
Vesting Date of November 29, 2007. Thereafter, the Option shall vest
become exercisable at the rate of 12,500 Shares per calendar quarter, or
any apportioned amount thereof, during the term of engagement of the
Optionee by XsunX.
|
|
(1)
|
The
Expanded Use License Stock Warrant allowed for the vesting of one million
(1,000,000) warrants on the effective date of the
agreements.
|
(2)
|
One
million (1,000,000) warrants will vest upon the satisfactory completion of
a Phase 4 development program for the development of certain opaque solar
technologies.
|
(3)
|
The
balance of the remaining five million (5,000,000) warrants will vest upon
the date the technologies licensed within the Expanded Use License are
licensed to a third party in a bona fide arms-length commercial
setting.
|
(1)
|
The
Warrant shall become exercisable at the rate of 28,000 shares per month up
to and through the first nine months of employment of Optionee by
Company.
|
(2)
|
One
Hundred Thousand (100,000) shares shall become exercisable upon the
completion and delivery of a marketing plan by Optionee to the Board of
Directors.
|
(3)
|
One
Hundred Forty Eight Thousand (148,000) shares shall become exercisable
upon the first sale or licensure of an XSUNX, Inc. technology under the
marketing plan.
|
Number of
Options /
Warrants
|
Weighted-
Average
Exercise
Price
|
Accrued
Options /
Warrants
Vested
|
Weighted-
Average
Exercise
Price
|
|||||||||||||
Outstanding,
September 30, 2005
|
15,125,000
|
$
|
0.16
|
13,408,334
|
$
|
0.16
|
||||||||||
Granted
2006
|
11,987,000
|
$
|
0.36
|
5,543,000
|
$
|
0.46
|
||||||||||
Exercised
|
(10,850,000
|
)
|
$
|
0.48
|
(10,850,000
|
)
|
$
|
0.33
|
||||||||
Vested
|
-
|
600,000
|
$
|
0.18
|
||||||||||||
Outstanding,
September 30, 2006
|
16,262,000
|
$
|
0.42
|
8,701,334
|
$
|
0.37
|
||||||||||
Granted
2007
|
1,950,000
|
$
|
0.46
|
$
|
0.46
|
|||||||||||
Exercised
|
(900,000
|
)
|
$
|
0.15
|
(900,000
|
)
|
$
|
0.15
|
||||||||
Vested
|
-
|
352,500
|
$
|
0.42
|
||||||||||||
Outstanding,
September 30, 2007
|
17,312,000
|
$
|
0.33
|
8,153,834
|
$
|
0.38
|
||||||||||
Granted
2008
|
3,800,000
|
$
|
0.36
|
5,048,332
|
$
|
0.36
|
||||||||||
Exercised/Cancelled
|
(11,166,668
|
)
|
$
|
0.19
|
(7,829,334
|
)
|
$
|
0.19
|
||||||||
Vested
|
1,750,000
|
$
|
0.46
|
|||||||||||||
Outstanding,
September 30, 2008
|
9,945,332
|
$
|
0.23
|
7,122,832
|
$
|
0.27
|
Options/Warrants
Outstanding
|
Options/Warrants
Exercisable
|
||||||||||||||||||||
Range
of
Option/
Warrant
Prices
|
Number
of
Options/
Warrants
|
Weighted-
Average
Exercise
Price
|
Weighted-
Average
Remaining
Contractual
Life
(yr)
|
Number
of
Options/
Warrants
|
Weighted-
Average
Exercise
Price
|
||||||||||||||||
$
|
0.20 | 250,000 | $ | 0.20 | 4.3 | 250,000 | $ | 0.20 | |||||||||||||
$
|
0.36 | 3,800,000 | $ | 0.36 | 3.1 | 1,750,000 | $ | 0.36 | |||||||||||||
$
|
0.41 | 100,000 | $ | 0.41 | 3.9 | 62,500 | $ | 0.41 | |||||||||||||
$
|
0.45 | 100,000 | $ | 0.45 | 3.6 | 62,500 | $ | 0.45 | |||||||||||||
$
|
0.46 | 1,650,000 | $ | 0.46 | 3.3 | 977,500 | $ | 0.46 | |||||||||||||
$
|
0.50 | 1,666,666 | $ | 0.50 | 4.1 | 1,666,666 | $ | 0.50 | |||||||||||||
$
|
0.51 | 500,000 | $ | 0.51 | 2.8 | 500,000 | $ | 0.51 | |||||||||||||
$
|
0.53 | 100,000 | $ | 0.53 | 3.4 | 75,000 | $ | 0.53 | |||||||||||||
$
|
0.75 | 1,666,666 | $ | 0.75 | 4.1 | 1,666,666 | $ | 0.75 | |||||||||||||
$
|
1.69 | 112,000 | $ | 1.69 | 2.5 | 112,000 | $ | 1.69 | |||||||||||||
9,945,332 | 7,122,832 |
Contractual Obligations
|
Payments Due by Period
|
|||||||||||||||||||
|
Total
|
Less than
1 Year
|
1 - 3
Years
|
3 - 5
Years
|
More
than
5 Years
|
|||||||||||||||
Long
Term Obligations
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||
Capital
Lease
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||
Operating
Lease(1)
|
$
|
1,865,007
|
$
|
662,713
|
$
|
1,202,294
|
—
|
—
|
||||||||||||
Purchase
Obligations(2)
|
32,814,587
|
32,814,587
|
—
|
—
|
—
|
|||||||||||||||
To
|
$
|
34,679,594
|
$
|
33,477,300
|
$
|
1,202,2944
|
—
|
—
|
|
(1)
|
Operating
Lease Obligations consist of the lease on the Company’s Manufacturing
facility in Wood Village, OR and an Administrative facility in Golden,
CO.
|
|
(2)
|
Represents
the total contractual purchase obligations represented by purchase orders
for manufacturing equipment. The total obligations under these agreements
is $38,264,635 of which, $5,450,048 has been paid on the
obligations. Future scheduled payments are tied to progress
made on the delivery of the associated equipment. The timing of
these payments may vary due to the progress actually made by the
vendors.
|
Annual
Rent Schedule
|
Rate/sf
|
Annualized
Rent
|
Monthly Rent
|
|||||||||
7/15/08 - 7/31/09
|
$
|
7.07
|
$
|
636,000
|
$
|
53,000
|
||||||
8/1/09 - 7/31/10
|
$
|
7.21
|
$
|
648,720
|
$
|
54,060
|
||||||
8/1/010 – 7/31/11
|
$
|
7.35
|
$
|
661694
|
$
|
55,141
|
Rent Schedule
|
Annual
Rate/sf
|
Annualized
Rent
|
Monthly Rent
|
|||||||||
7/1/06 – 6/30/07
|
$
|
6.75
|
$
|
20,250
|
$
|
1,687
|
||||||
7/1/07 – 6/30/08
|
$
|
6.95
|
$
|
20,850
|
$
|
1,737
|
||||||
7/1/08 – 6/30/09
|
$
|
7.16
|
$
|
21,480
|
$
|
1,790
|
Name
|
Date of Grant
|
Amount
|
Type of Grant
|
Exercise Price
|
Term
|
|||||||
Vanessa Watkins
|
October
10, 2008
|
115,000
|
Incentive
|
$
|
0.36
|
5
yr.
|
||||||
Tyler
Anderson
|
October
10, 2008
|
100,000
|
Incentive
|
$
|
0.36
|
5
yr.
|
||||||
Yang
Zhuang
|
October
29, 2008
|
20,000
|
Incentive
|
$
|
0.36
|
5
yr.
|