These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Delaware
|
1-10185
|
26-1331503
|
|
(State or Other Jurisdiction
|
(Commission
|
(I.R.S. Employer
|
|
of Incorporation)
|
File Number)
|
Identification No.)
|
|
Securities registered pursuant to Section 12(b) of the Act:
|
||
|
Title of each class
|
Name of each exchange on which registered
|
|
|
None
|
||
|
Securities registered pursuant to Section 12(g) of the Act:
|
||
|
Common stock, $0.001
|
||
|
(Title of Class)
|
||
|
PART I
|
||
|
4
|
||
|
8
|
||
| 12 | ||
|
12
|
||
|
12
|
||
|
12
|
||
|
PART II
|
||
|
13
|
||
|
13
|
||
|
14
|
||
|
20
|
||
|
20
|
||
|
20
|
||
|
20
|
||
|
21
|
||
|
PART III
|
||
|
22
|
||
|
22
|
||
|
22
|
||
|
22
|
||
|
22
|
||
|
PART IV
|
||
|
23
|
||
|
24
|
||
|
EX-21.1
|
Subsidiaries of the Registrant
|
|
|
EX-23.1
|
Consent of Independent Registered Public Accounting Firm
|
|
|
EX-31.1
|
Chief Financial Officer Certification Pursuant to Section 302
|
|
|
EX-31.2
|
Chief Financial Officer Certification Pursuant to Section 302
|
|
|
EX-32.1
|
Chief Executive Officer Certification Pursuant to Section 906
|
|
|
EX-32.2
|
Chief Financial Officer Certification Pursuant to Section 906
|
|
|
EX-101.INS
|
XBRL INSTANCE DOCUMENT
|
|
|
EX-101.SCH
|
XBRL TAXONOMY EXTENSION SCHEMA
|
|
|
EX-101.CAL
|
XBRL TAXONOMY EXTENSION CALCULATION LINKBASE
|
|
|
EX-101.DEF
|
XBRL TAXONOMY EXTENSION DEFINITION LINKBASE
|
|
|
EX-101.LAB
|
XBRL TAXONOMY EXTENSION LABEL LINKBASE
|
|
|
EX-101.PRE
|
XBRL TAXONOMY EXTENSION PRESENTATION LINKBASE
|
|
●
|
Dependence on key personnel.
|
|
●
|
Fluctuation in quarterly operating results and seasonality in certain of our markets.
|
|
●
|
Our ability to raise capital to fund our operations or future growth.
|
|
●
|
Our ability to successfully integrate and operate acquired or newly formed entities, ventures and or subsidiaries.
|
|
●
|
Changes in laws and regulations that affect our operations.
|
|
-
|
Regulatory compliance (Edgar & XBRL)
|
|
-
|
Real-time Financial Reviewers Guide
|
|
-
|
Investor Relation content management (CMS - content management system)
|
|
-
|
News Distribution
|
|
-
|
Webcasting / earnings calls
|
|
-
|
Annual Meeting planning and real-time proxy voting system
|
|
-
|
Stock issuances, and shareholder reporting
|
|
-
|
Social integration and investor outreach communications
|
|
-
|
Print on Demand & digital document library
|
|
-
|
Company Spotlight and Annual Report Content Management
|
|
-
|
Issuer Direct
|
|
-
|
PrecisionIR Group, Inc., and its subsidiaries
|
|
-
|
Direct Transfer (Wholly owned subsidiary – Direct Transfer, LLC.)
|
|
-
|
QX Interactive (Wholly owned subsidiary – QX Interactive, LLC.)
|
|
-
|
Issuer Services
|
|
-
|
iProxy Direct
|
|
-
|
iR Direct
|
|
-
|
Annual Report Service (ARS)
|
|
-
|
Company Spotlight
|
|
-
|
XBRL Check
|
|
-
|
XAS Cloud
|
|
●
|
Create, monitor and approve regulatory filings
|
|
●
|
Create, edit and collaborate on XBRL filings with XBRL Check
|
|
●
|
File LIVE ownership documents and other popular EDGAR forms
|
|
●
|
Monitor proxy/annual meeting votes in real-time
|
|
●
|
Create, edit and publish Investor Relations content
|
|
●
|
Create, manage and monitor earnings calls and Webcasts
|
|
●
|
Create, manage and distribute news and other corporate information to markets and holders
|
|
●
|
Manage and communicate with shareholders
|
|
●
|
Monitor share activity and issue stock certificates
|
|
●
|
Manage more than one corporate issuer or fund family at the same time
|
|
●
|
Technological change;
|
|
●
|
Frequent product and service introductions; and
|
|
●
|
Evolving client requirements.
|
|
●
|
Enhance our existing products and services;
|
|
●
|
Successfully develop new products and services that meet increasing client requirements; and
|
|
●
|
Gain market acceptance.
|
|
●
|
Have sufficient resources to make these investments;
|
|
●
|
Be successful in developing product and service enhancements or new products and services on a timely basis, if at all; or
|
|
●
|
Be able to market successfully these enhancements and new products once developed.
|
|
●
|
the difficulty of integrating the operations and personnel of the acquired businesses into our ongoing operations;
|
|
●
|
the potential disruption of our ongoing business and distraction of management;
|
|
●
|
the difficulty in incorporating acquired technology and rights into our products and technology;
|
|
●
|
unanticipated expenses and delays relating to completing acquired development projects and technology integration;
|
|
●
|
a potential increase in our indebtedness and contingent liabilities, which could restrict our ability to access additional capital when needed or to pursue other important elements of our business strategy;
|
|
●
|
the management of geographically remote units;
|
|
●
|
the establishment and maintenance of uniform standards, controls, procedures and policies;
|
|
●
|
the impairment of relationships with employees and clients as a result of any integration of new management personnel;
|
|
●
|
risks of entering markets or types of businesses in which we have either limited or no direct experience;
|
|
●
|
the potential loss of key employees or clients of the acquired businesses; and
|
|
●
|
potential unknown liabilities, such as liability for hazardous substances, or other difficulties associated with acquired businesses.
|
|
●
|
variations in operating results;
|
|
●
|
announcements of strategic alliances or significant agreements by the Company or by competitors;
|
|
●
|
recruitment or departure of key personnel;
|
|
●
|
litigation, legislation, regulation of all or part of our business; and
|
|
●
|
changes in the estimates of operating results or changes in recommendations by any securities analyst that elect to follow our common stock.
|
|
High
|
Low
|
|||||||
|
Fiscal 2013
|
||||||||
|
Quarter Ended March 31, 2013
|
$ | 5.55 | $ | 3.00 | ||||
|
Quarter Ended June 30, 2013
|
6.75 | 4.10 | ||||||
|
Quarter Ended September 30, 2013
|
8.60 | 6.05 | ||||||
|
Quarter Ended December 31, 2013
|
11.92 | 6.54 | ||||||
|
Fiscal 2012
|
||||||||
|
Quarter Ended March 31, 2012
|
$ | 3.33 | $ | 1.80 | ||||
|
Quarter Ended June 30, 2012
|
4.05 | 2.76 | ||||||
|
Quarter Ended September 30, 2012
|
3.00 | 2.60 | ||||||
|
Quarter Ended December 31, 2012
|
3.74 | 2.80 | ||||||
|
Year Ended December 31,
|
||||||||
|
2013
|
2012
|
|||||||
|
Statement of Operations
|
||||||||
|
Revenue
|
$ | 8,842,229 | $ | 4,305,566 | ||||
|
Cost of revenues
|
2,577,891 | 1,501,158 | ||||||
|
Gross profit
|
6,264,338 | 2,804,408 | ||||||
|
Operating costs
|
4,564,113 | 2,247,275 | ||||||
|
Operating income
|
1,700,225 | 557,133 | ||||||
|
Net interest expense
|
(515,648 | ) | (401 | ) | ||||
|
Income tax expense
|
(556,000 | ) | (251,000 | ) | ||||
|
Net income
|
$ | 628,577 | $ | 305,732 | ||||
|
2013
|
2012
|
|||||||
|
Revenue Streams
|
||||||||
|
Disclosure management
|
45.0 | % | 69.7 | % | ||||
|
Shareholder communications
|
49.3 | % | 25.9 | % | ||||
|
Software licensing
|
5.7 | % | 4.4 | % | ||||
|
Total
|
100.0 | % | 100.0 | % | ||||
|
Year ended December 31,
|
||||||||||||
|
2013
|
2012
|
% change
|
||||||||||
|
Revenue Streams
|
||||||||||||
|
Disclosure management
|
$ | 3,974,640 | $ | 2,999,562 | 32.5 | % | ||||||
|
Shareholder communications
|
4,362,404 | 1,116,759 | 291.6 | % | ||||||||
|
Software licensing
|
505,185 | 189,245 | 166.9 | % | ||||||||
|
Total
|
$ | 8,842,229 | $ | 4,305,566 | 105.4 | % | ||||||
|
Year ended
|
||||||||
|
December 31,
|
||||||||
|
Revenue Streams
|
2013
|
2012
|
||||||
|
Disclosure management
|
||||||||
|
Revenue
|
$ | 3,974,640 | $ | 2,999,562 | ||||
|
Gross margin
|
$ | 2,924,114 | $ | 2,082,282 | ||||
|
Gross margin %
|
74 | % | 69 | % | ||||
|
Shareholder communications
|
||||||||
|
Revenue
|
4,362,404 | 1,116,759 | ||||||
|
Gross margin
|
2,898,513 | 535,029 | ||||||
|
Gross margin %
|
66 | % | 48 | % | ||||
|
Software licensing
|
||||||||
|
Revenue
|
505,185 | 189,245 | ||||||
|
Gross margin
|
441,711 | 187,097 | ||||||
|
Gross margin %
|
87 | % | 99 | % | ||||
|
Total
|
||||||||
|
Revenue
|
$ | 8,842,229 | $ | 4,305,566 | ||||
|
Gross margin
|
$ | 6,264,338 | $ | 2,804,408 | ||||
|
Gross margin %
|
71 | % | 65 | % | ||||
|
-
|
The final steps in integration between Issuer Direct and the global operations of PrecisionIR;
|
|
-
|
Profitable sustainable growth;
|
|
-
|
Continue to generate significant cash flows from operations;
|
|
-
|
Increase ARPI; and
|
|
-
|
Expand customer base.
|
|
Exhibit Number
|
|
Exhibit Description
|
|
Subsidiaries of the Registrant.*
|
||
|
Consent of Independent Registered Public Accounting Firm.*
|
||
|
Rule 13a-14(a) Certification of Principal Executive Officer.*
|
||
|
Rule 13a-14(a) Certification of Principal Financial Officer.*
|
||
|
Section 1350 Certification of Principal Executive Officer.*
|
||
|
Section 1350 Certification of Principal Financial Officer.*
|
|
|
ISSUER DIRECT CORPORATION
|
|
|
|
||
|
Date: March 6, 2014.
|
By:
|
/s/
B
rian
R. B
albirnie
|
|
Brian R. Balbirnie
Chief Executive Officer, Director
|
||
|
Signature
|
Date
|
Title
|
||
|
/s/
BRIAN R. BALBIRNIE
|
March 6, 2014
|
Chief Executive Officer and Director
|
||
|
Brian R. Balbirnie
|
(principal executive officer)
|
|||
|
/s/
WESLEY POLLARD
|
March 6, 2014
|
Chief Financial Officer and Director
|
||
|
Wesley Pollard
|
(principal accounting officer)
|
|||
|
/s/
ANDRE BOISVERT
|
March 6, 2014
|
Chairman of the Board, Director
|
||
|
Andre Boisvert
|
||||
|
/s/
WILLIAM EVERETT
|
March 6, 2014
|
Director
|
||
|
William Everett
|
||||
|
/s/
DAVID SANDBERG
|
March 6, 2014
|
Director
|
||
|
David Sandberg
|
||||
|
Page
|
|
|
Report of Independent Registered Public Accounting Firm
|
F-2
|
|
Consolidated Balance Sheets as of December 31, 2013 and 2012
|
F-3
|
|
Consolidated Statements of Income for the years ended December 31, 2013 and 2012
|
F-4
|
|
Consolidated Statements of Comprehensive Income for the years ended December 31, 2013 and 2012
|
F-5
|
|
Consolidated Statements of Stockholders’ Equity for the years ended December 31, 2013 and 2012
|
F-6
|
|
Consolidated Statements of Cash Flows for the years ended December 31, 2013 and 2012
|
F-7
|
|
Notes to Consolidated Financial Statements
|
F-8
|
|
December 31,
|
||||||||
|
2013
|
2012
|
|||||||
|
ASSETS
|
||||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$ | 1,713,479 | $ | 1,250,643 | ||||
|
Accounts receivable (net of allowance for doubtful
accounts of $429,509 and $117,030, respectively)
|
1,970,531 | 544,684 | ||||||
|
Deferred income tax asset – current
|
25,843 | 49,000 | ||||||
|
Other current assets
|
160,756 | 38,710 | ||||||
|
Total current assets
|
3,870,609 | 1,883,037 | ||||||
|
Furniture, equipment and improvements, net
|
297,577 | 55,611 | ||||||
|
Deferred income tax asset – noncurrent
|
- | 159,000 | ||||||
|
Other long-term assets
|
22,351 | 12,069 | ||||||
|
Goodwill
|
1,056,873 | - | ||||||
|
Intangible assets (net of accumulated amortization of $582,871
and $187,666, respectively)
|
4,013,129 | 431,529 | ||||||
|
Total assets
|
$ | 9,260,539 | $ | 2,541,246 | ||||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||
|
Current liabilities:
|
||||||||
|
Accounts payable
|
$ | 267,637 | $ | 62,886 | ||||
|
Accrued expenses
|
1,255,282 | 37,347 | ||||||
|
Income taxes payable
|
298,052 | 226,406 | ||||||
|
Deferred revenue
|
1,053,401 | 112,906 | ||||||
|
Line of credit
|
- | 150,000 | ||||||
|
Total current liabilities
|
2,874,372 | 589,545 | ||||||
|
Note payable – related party (net of debt discount of $2,053,091 and $0, respectively)
|
446,909 | - | ||||||
|
Deferred income tax liability
|
1,650,460 | - | ||||||
|
Other long-term liabilities
|
83,063 | 105,554 | ||||||
|
Total liabilities
|
5,054,804 | 695,099 | ||||||
|
Commitments and contingencies (see Note 9)
|
||||||||
|
Stockholders' equity:
|
||||||||
|
Preferred stock, $0.001 par value, 30,000,000 shares authorized, no shares issued and outstanding as of December 31, 2013 and 2012.
|
- | - | ||||||
|
Common stock $0.001 par value, 100,000,000 shares authorized, 2,006,689 and 1,937,329 shares issued and outstanding as of December 31, 2013 and 2012, respectively.
|
2,007 | 1,937 | ||||||
|
Additional paid-in capital
|
3,977,661 | 2,070,369 | ||||||
|
Other accumulated comprehensive loss
|
(59,065 | ) | - | |||||
|
Retained earnings (accumulated deficit)
|
285,132 | (226,159 | ) | |||||
|
Total stockholders' equity
|
4,205,735 | 1,846,147 | ||||||
|
Total liabilities and stockholders’ equity
|
$ | 9,260,539 | $ | 2,541,246 | ||||
|
Years Ended
December 31,
|
||||||||
|
2013
|
2012
|
|||||||
|
Revenues
|
$ | 8,842,229 | $ | 4,305,566 | ||||
|
Cost of services
|
2,577,891 | 1,501,158 | ||||||
|
Gross profit
|
6,264,338 | 2,804,408 | ||||||
|
Operating costs and expenses:
|
||||||||
|
General and administrative
|
2,481,560 | 1,309,166 | ||||||
|
Sales and marketing
|
1,588,374 | 799,760 | ||||||
|
Depreciation and amortization
|
494,179 | 138,349 | ||||||
|
Total operating costs and expenses
|
4,564,113 | 2,247,275 | ||||||
|
Operating income
|
1,700,225 | 557,133 | ||||||
|
Net interest expense
|
(515,648 | ) | (401 | ) | ||||
|
Net income before taxes
|
1,184,577 | 556,732 | ||||||
|
Income tax expense
|
(556,000 | ) | (251,000 | ) | ||||
|
Net income
|
$ | 628,577 | $ | 305,732 | ||||
|
Income per share – basic
|
$ | 0.32 | $ | 0.16 | ||||
|
Income per share – diluted
|
$ | 0.31 | $ | 0.15 | ||||
|
Weighted average number of common
shares outstanding – basic
|
1,938,644 | 1,902,921 | ||||||
|
Weighted average number of common
shares outstanding – diluted
|
2,016,476 | 1,978,617 | ||||||
|
Years Ended
|
||||||||
|
December 31,
2013
|
December 31,
2012
|
|||||||
|
Net income
|
$
|
628,577
|
$
|
305,732
|
||||
|
Foreign currency translation adjustment
|
(59,065
|
)
|
-
|
|||||
|
Comprehensive income
|
$
|
569,512
|
$
|
305,732
|
||||
|
Common Stock
|
||||||||||||||||||||||||
|
Shares
|
Amount
|
Additional Paid-in Capital | Accumulated Other Comprehensive Loss | Retained Earnings (Accumulated Deficit) | Total Stockholders’ Equity | |||||||||||||||||||
|
Balance at December 31, 2011
|
1,752,175 | $ | 1,752 | $ | 1,741,744 | $ | - | $ | (531,891 | ) | $ | 1,211,605 | ||||||||||||
|
Issuance of shares for acquisition of customer list from SEC Compliance Services, Inc. (“SECCS”)
|
70,000 | 70 | 139,930 | — | — | 140,000 | ||||||||||||||||||
|
Stock-based compensation expense
|
95,000 | 95 | 415,780 | — | — | 415,875 | ||||||||||||||||||
|
Exercise of stock options, net of tax
|
20,154 | 20 | 43,505 | — | — | 43,525 | ||||||||||||||||||
|
Dividends
|
— | — | (270,590 | ) | — | — | (270,590) | |||||||||||||||||
|
Net income
|
— | — | — | — | 305,732 | 305,732 | ||||||||||||||||||
|
Balance at December 31, 2012
|
1,937,329 | $ | 1,937 | $ | 2,070,369 | $ | — | $ | (226,159 | ) | $ | 1,846,147 | ||||||||||||
|
Stock-based compensation expense
|
5,000 | 5 | 282,702 | — | — | 282,707 | ||||||||||||||||||
|
Exercise of stock options, net of tax
|
64,360 | 65 | 124,590 | — | — | 124,655 | ||||||||||||||||||
|
Dividends
|
— | — | — | — | (117,286 | ) | (117,286) | |||||||||||||||||
|
Value of beneficial conversion feature issued to holder of convertible note payable, net of deferred taxes
|
— | — | 1,500,000 | — | — | 1,500,000 | ||||||||||||||||||
|
Foreign currency translation
|
— | — | — | (59,065 | ) | — | (59,065) | |||||||||||||||||
|
Net income
|
— | — | — | — | 628,577 | 628,577 | ||||||||||||||||||
|
Balance at December 31, 2013
|
2,006,689 | $ | 2,007 | $ | 3,977,661 | $ | (59,065 | ) | $ | 285,132 | $ | 4,205,735 | ||||||||||||
|
For the Years ended
December 31,
|
||||||||
|
2013
|
2012
|
|||||||
|
Cash flows from operating activities
|
||||||||
|
Net income
|
$ | 628,577 | $ | 305,732 | ||||
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
||||||||
|
Bad debt expense
|
203,136 | 65,327 | ||||||
|
Depreciation and amortization
|
494,179 | 138,349 | ||||||
|
Deferred income taxes
|
(276,847 | ) | (9,000 | ) | ||||
|
Non-cash interest expense
|
446,909 | - | ||||||
|
Excess tax benefit from share based compensation
|
- | (11,000 | ) | |||||
|
)Stock-based compensation expense
|
282,707 | 415,875 | ||||||
|
Changes in operating assets and liabilities:
|
||||||||
|
Decrease (increase) in accounts receivable
|
(212,591 | ) | (248,820 | ) | ||||
|
Decrease (increase) in deposits and prepaids
|
245,686 | 72,494 | ||||||
|
Increase (decrease) in accounts payable
|
(89,329 | ) | (40,680 | ) | ||||
|
Increase (decrease) in deferred revenue
|
(523,685 | ) | (64,802 | ) | ||||
|
Increase (decrease) in accrued expenses
|
190,899 | 130,696 | ||||||
|
Net cash provided by operating activities
|
1,389,641 | 754,171 | ||||||
|
Cash flows from investing activities
|
||||||||
|
Purchase of intangible assets
|
- | (281,000 | ) | |||||
|
Purchase of acquired business, net of cash acquired
|
(3,178,398 | ) | - | |||||
|
Purchase of furniture, equipment, and improvements
|
(43,863 | ) | (18,849 | ) | ||||
|
Net cash used in investing activities
|
(3,222,261 | ) | (299,849 | ) | ||||
|
Cash flows from financing activities
|
||||||||
|
Proceeds from exercise of stock options, net of income taxes
|
124,655 | 43,525 | ||||||
|
Payment of dividend
|
(117,286 | ) | (270,590 | ) | ||||
|
Borrowings on long term debt
|
2,500,000 | - | ||||||
|
Excess tax benefit from share based compensation
|
- | 11,000 | ||||||
|
Advance from line of credit
|
500,000 | 275,000 | ||||||
|
Repayment on line of credit
|
(650,000 | ) | (125,000 | ) | ||||
|
Net cash provided by (used in) financing activities
|
2,357,369 | (66,065 | ) | |||||
|
Effect of exchange rates on cash
|
(61,913 | ) | - | |||||
|
Net change in cash
|
524,749 | 388,257 | ||||||
|
Cash – beginning
|
1,250,643 | 862,386 | ||||||
|
Cash – ending
|
$ | 1,713,479 | $ | 1,250,643 | ||||
|
Supplemental disclosures
:
|
||||||||
|
Cash paid for interest
|
$ | 77,024 | $ | 12,034 | ||||
|
Cash paid for income taxes
|
$ | 699,491 | $ | 22,594 | ||||
|
Non-cash activities:
|
||||||||
|
Common stock issued for customer list
|
$ | - | $ | 140,000 | ||||
|
Issuance of beneficial conversion feature to holder of note payable
|
$ | 2,500,000 | $ | - | ||||
|
Asset Category
|
Depreciation / Amortization Period
|
|
|
Furniture, fixtures and equipment
|
3 to 5 years
|
|
|
Computer equipment and purchased software
|
3 years
|
|
|
Machinery and equipment
|
3 to 5 years
|
|
|
Leasehold Improvements
|
7 years or lesser of the lease term
|
|
Year Ended
December 31,
2013
|
Year Ended
December 31,
2012
|
|||||||
|
Beginning balance
|
$ | 117,030 | $ | 125,987 | ||||
|
Acquired from acquisition
|
307,274 | - | ||||||
|
Bad debt expense
|
203,136 | 65,327 | ||||||
|
Write-offs
|
(197,931 | ) | (74,284 | ) | ||||
|
Ending balance
|
$ | 429,509 | $ | 117,030 | ||||
|
December 31,
|
||||||||
|
2013
|
2012
|
|||||||
|
Computers & equipment
|
$ | 264,306 | $ | 97,482 | ||||
|
Furniture
|
121,363 | 27,479 | ||||||
|
Leasehold improvements
|
105,613 | 25,358 | ||||||
|
Total fixed assets, gross
|
491,282 | 150,319 | ||||||
|
Less: Accumulated depreciation
|
(193,705 | ) | (94,708 | ) | ||||
|
Total fixed assets, net
|
$ | 297,577 | $ | 55,611 | ||||
|
Total Consideration
|
$ | 3,450,000 | ||
|
Plus: Liabilities assumed in excess of tangible assets
|
1,564,030 | |||
|
Total fair value of PIR intangible assets and goodwill
|
$ | 5,014,030 | ||
|
Allocation of PIR intangible assets and goodwill:
|
||||
|
Amortizable intangible assets
|
$ | 3,300,000 | ||
|
Trademarks
|
720,000 | |||
|
Goodwill
|
994,030 | |||
|
Total fair value of PIR intangible assets and goodwill
|
$ | 5,014,030 |
|
Cash
|
$ | 271,602 | ||
|
Accounts receivable
|
1,405,208 | |||
|
Prepaid expenses and other assets
|
366,876 | |||
|
Furniture, equipment, and improvements
|
297,076 | |||
|
Deposits
|
10,283 | |||
|
Total assets
|
2,351,045 | |||
|
Accounts payable and accrued expenses
|
(1,352,831 | ) | ||
|
Deferred revenue
|
(1,452,780 | ) | ||
|
Net tax liabilities
|
(1,109,464 | ) | ||
|
Total liabilities
|
(3,915,075 | ) | ||
|
Liabilities assumed in excess of tangible assets
|
$ | (1,564,030 | ) |
|
Asset Amount
|
Useful Life (years)
|
|||||||
|
Client relationships
|
$ | 1,480,000 | 7 | |||||
|
Customer list
|
1,270,000 | 3 | ||||||
|
Software
|
550,000 | 3 | ||||||
| $ | 3,300,000 | |||||||
|
Year Ended
|
||||||||
|
December 31,
|
||||||||
|
2013
|
2012
|
|||||||
|
Revenues
|
15,892,000 | 17,987,000 | ||||||
|
Net Income
|
776,000 | 833,000 | ||||||
|
Basic earnings per share
|
0.40 | 0.44 | ||||||
|
Diluted earnings per share
|
0.38 | 0.42 | ||||||
|
December 31, 2013
|
||||||||||||
|
Gross Carrying
Amount
|
Accumulated
Amortization
|
Net Carrying
Amount
|
||||||||||
|
Customer lists
|
$
|
1,770,000
|
|
$
|
(373,883
|
)
|
|
$
|
1,396,117
|
|||
|
Customer relationships-noncontractual
|
1,505,000
|
(100,690
|
)
|
1,404,310
|
||||||||
|
Proprietary software
|
601,000
|
(108,298
|
)
|
492,702
|
||||||||
|
Trademarks
|
720,000
|
—
|
720,000
|
|||||||||
|
Goodwill
|
1,056,873
|
—
|
1,056,873
|
|||||||||
|
Total intangible assets
|
$
|
5,652,873
|
$
|
(582,871
|
)
|
$
|
5,070,002
|
|||||
|
December 31, 2012
|
||||||||||||
|
Gross Carrying
Amount
|
Accumulated
Amortization
|
Net Carrying
Amount
|
||||||||||
|
Customer lists
|
$
|
500,000
|
|
$
|
(128,333
|
)
|
|
$
|
371,667
|
|||
|
Customer relationships-noncontractual
|
25,000
|
(25,000
|
)
|
-
|
||||||||
|
Proprietary software
|
51,000
|
(34,333
|
)
|
16,667
|
||||||||
|
Goodwill
|
43,195
|
—
|
43,195
|
|||||||||
|
Total intangible assets
|
$
|
619,195
|
$
|
(187,666
|
)
|
$
|
431,529
|
|||||
|
Years Ending December 31:
|
|
|||
|
2014
|
$ | 920,429 | ||
|
2015
|
912,095 | |||
|
2016
|
690,248 | |||
|
2017
|
211,762 | |||
|
2018
|
211,429 | |||
|
Thereafter
|
347,166 | |||
|
Total
|
$ | 3,293,129 | ||
|
Number of Options Outstanding
|
Range of Exercise Price
|
Weighted Average Exercise Price
|
Aggregate Intrinsic Value
|
|||||||||||||
|
Balance at December 31, 2011
|
127,500 | $ | 1.70 - $2.32 | $ | 2.07 | $ | 24,590 | |||||||||
|
Options granted
|
196,000 | $ | 0.01 - $3.33 | $ | 1.37 | $ | 370,750 | |||||||||
|
Options exercised
|
(25,154 | ) | $ | 1.70 - $2.10 | $ | 2.04 | $ | 35,661 | ||||||||
|
Options expired or cancelled
|
(70,000 | ) | $ | 0.01 | $ | 0.01 | $ | 226,800 | ||||||||
|
Options forfeited
|
(7,750 | ) | $ | 1.70 - $3.33 | $ | 2.45 | $ | 6,438 | ||||||||
|
Balance at December 31, 2012
|
220,596 | $ | 0.01 - $3.33 | $ | 2.09 | $ | 257,835 | |||||||||
|
Options granted
|
140,000 | $ | 7.76 - $8.25 | $ | 7.90 | $ | - | |||||||||
|
Options exercised
|
(74,360 | ) | $ | 0.01 - $3.33 | $ | 2.14 | $ | 405,738 | ||||||||
|
Options forfeited
|
(5,400 | ) | $ | 0.01 - $3.33 | $ | 1.39 | $ | 15,256 | ||||||||
|
Balance at December 31, 2013
|
280,836 | $ | 0.01 - $8.25 | $ | 4.97 | $ | 1,340,684 | |||||||||
| Options Outstanding |
Options Exercisable
|
|||||||||||||||||
|
Exercise Price
|
Number
|
Weighted Average Exercise Price
|
Weighted Average Remaining Contractual Life (in Years)
|
Number
|
||||||||||||||
| $ | 0.01 - $1.00 | 27,300 | $ | 0.01 | 8.05 | 27,300 | ||||||||||||
| $ | 1.01 - $2.00 | 13,650 | $ | 1.73 | 7.40 | 13,650 | ||||||||||||
| $ | 2.01 - $3.00 | 80,736 | $ | 2.49 | 6.15 | 48,236 | ||||||||||||
| $ | 3.01 - $4.00 | 19,150 | $ | 3.33 | 8.25 | 19,150 | ||||||||||||
| $ | 7.01 - $8.00 | 100,000 | $ | 7.76 | 7.34 | 6,251 | ||||||||||||
| $ | 8.00 - $8.25 | 40,000 | $ | 8.25 | 4.64 | 5,000 | ||||||||||||
|
Total
|
280,836 | $ | 4.97 | 7.58 | 119,587 | |||||||||||||
|
Year ended
December 31,
2013
|
Year ended
December 31,
2012
|
|||||||
|
Expected dividend yield
|
1.16 | % | 0 | % | ||||
|
Expected stock price volatility
|
125 | % | 131 | % | ||||
|
Weighted-average risk-free interest rate
|
1.77 | % | 0.98 | % | ||||
|
Weighted-average expected life of options (in years)
|
6.0 | 5.5 | ||||||
|
Year Ended December 31:
|
||||
|
2014
|
$ | 282,965 | ||
|
2015
|
273,095 | |||
|
2016
|
254,532 | |||
|
2017
|
111,103 | |||
|
Thereafter
|
— | |||
|
Total
|
$ | 921,695 | ||
|
2013
|
2012 | |||||||||||||||
|
Amount
|
Percentage
|
Amount
|
Percentage
|
|||||||||||||
|
Revenue Streams
|
||||||||||||||||
|
Disclosure management
|
$ | 3,974,640 | 45.0 | % | $ | 2,999,562 | 69.7 | % | ||||||||
|
Shareholder communication
|
4,362,404 | 49.3 | % | 1,116,759 | 25.9 | % | ||||||||||
|
Software licensing
|
505,185 | 5.7 | % | 189,245 | 4.4 | % | ||||||||||
|
Total
|
$ | 8,842,229 | 100.0 | % | $ | 4,305,566 | 100.0 | % | ||||||||
|
Year Ended
|
||||||||
|
2013
|
2012
|
|||||||
|
Geographic region
|
||||||||
|
North America
|
$
|
7,700,715
|
$
|
4,305,566
|
||||
|
Europe
|
1,141,514
|
-
|
||||||
|
Total revenues
|
$
|
8,842,229
|
$
|
4,305,566
|
||||
|
2013
|
2012
|
|||||||
|
Current:
|
||||||||
|
Federal
|
$ | 590,000 | $ | 221,000 | ||||
|
State
|
103,000 | 39,000 | ||||||
|
Foreign
|
73,000 | - | ||||||
|
Total Current
|
766,000 | 260,000 | ||||||
|
Deferred:
|
||||||||
|
Federal
|
(213,000 | ) | (8,000 | ) | ||||
|
State
|
24,000 | (1,000 | ) | |||||
| (21,000 | ) | |||||||
|
Total Deferred
|
(210,000 | ) | (9,000 | ) | ||||
|
Total provision for income taxes
|
$ | 556,000 | $ | 251,000 | ||||
|
2013
|
2012
|
|||||||
|
Federal statutory tax rate
|
34.0 | % | 34.0 | % | ||||
|
State tax rate
|
4.2 | % | 6.0 | % | ||||
|
Permanent difference - transaction costs
|
10.1 | % | - | |||||
|
Permanent difference - Other
|
2.9 | % | 5.6 | % | ||||
|
Other
|
(4.3 | ) % | (0.5 | ) % | ||||
| 46.9 | % | 45.1 | % | |||||
|
Change in valuation allowance
|
- | - | ||||||
|
Total
|
46.9 | % | 45.1 | % | ||||
|
2013
|
2012
|
Change
|
||||||||||
|
Assets:
|
||||||||||||
|
Net operating loss
|
$ | 583,000 | $ | - | $ | 364,000 | ||||||
|
Deferred revenue
|
10,000 | 45,000 | (35,000 | ) | ||||||||
|
Allowance for doubtful accounts
|
140,000 | 47,000 | 93,000 | |||||||||
|
Stock options
|
154,000 | 107,000 | 47,000 | |||||||||
|
Basis difference in intangible assets
|
136,000 | 46,000 | 91,000 | |||||||||
|
Accrued accounting fees
|
15,000 | - | 16,000 | |||||||||
|
Rent expense
|
26,000 | - | 26,000 | |||||||||
|
Foreign tax credits carryforward
|
1,181,000 | - | 1,181,000 | |||||||||
|
Other
|
2,000 | - | 3,000 | |||||||||
|
Total deferred tax asset
|
2,247,000 | 245,000 | 1,786,000 | |||||||||
|
Less: Valuation allowance
|
(1,762,000 | ) | - | (1,545,000 | ) | |||||||
|
Total net deferred tax asset
|
485,000 | 245,000 | 241,000 | |||||||||
|
Liabilities
|
||||||||||||
|
Prepaid expenses
|
(16,000 | ) | (15,000 | ) | (1,000 | ) | ||||||
|
Basis difference in fixed assets
|
(100,000 | ) | (22,000 | ) | (78,000 | ) | ||||||
|
Debt discount - convertible note payable
|
(761,000 | ) | - | (761,000 | ) | |||||||
|
Purchase of intangibles
|
(1,233,000 | ) | - | (1,233,000 | ) | |||||||
|
Total deferred tax liability
|
(2,110,000 | ) | (37,000 | ) | (2,073,000 | ) | ||||||
|
Total net deferred tax asset / (liability)
|
$ | (1,625,000 | ) | $ | 208,000 | $ | (1,832,000 | ) | ||||
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|