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.
|
Nevada
|
90-0226181
|
|
(State or Other Jurisdiction of Incorporation or Organization)
|
(I.R.S. Employer Identification No.)
|
|
940 N.W. 1
st
Street, Fort Lauderdale, Florida
|
33311
|
|
(Address of Principal Executive Offices)
|
(Zip Code)
|
|
(954) 462-5570
|
|
|
(Issuer’s Telephone Number, Including Area Code)
|
|
|
Title of each class
|
Name of each exchange on which registered
|
|
None
|
None
|
|
Large accelerated file
¨
|
Accelerated file
|
¨
|
|
|
Non-accelerated filer
¨
(Do not check if a smaller reporting company)
|
Smaller reporting company
|
x
|
|
|
·
|
Studies indicate that there are between 1.6 and 2.4 million active divers in the United States, with a 25% increase between 1997 and 2006. [(source: Professional Association of Dive Instructors (PADI) / Dive Equipment Manufacturers Association (DEMA)]
|
|
|
·
|
There are over 500,000 new divers certified each year worldwide by PADI and PADI certifies fewer than 50% of divers internationally. PADI certifies approximately 56% of US divers. (PADI)
|
|
|
·
|
In 2006, PADI provided continuing education certifications for 386,437 divers worldwide, this is an increase of 77,607 diver continuing education certifications from 2000 when it provided continuing education to 308,830 divers. This is an increase of 25%.
|
|
|
·
|
Use increased in outboard, inboard and stern drive boats from 1997-2006. The number of boats in use increased from 16.23 million in 1997 to 17.73 million in 2006, an increase of 1.5 million boats in use. [(source: United States Coast Guard (USCG) / National Marine Manufacturers Association (NMMA)]
|
|
|
·
|
Almost 73 million adults went boating in the US in 2006; this represents 32.1 % of the adult population. (source: NMMA)
|
|
|
·
|
1950: 25 million tourist arrivals.
|
|
|
·
|
1990’s: Tourism grew globally at 7% per year.
|
|
|
·
|
2004: 760 million tourism arrivals corresponded to a 10% global growth.
|
|
|
·
|
2005: The number of international tourist arrivals recorded worldwide grew by 5.5% and exceeded 800 million for the first time ever.
|
|
|
·
|
2020: Global tourism is forecast to reach 1.56 billion international arrivals.
|
|
|
·
|
Beginning in the 1990s, ecotourism has been growing 20% - 34% per year
|
|
|
·
|
In 2004, ecotourism/nature tourism was growing globally 3 times faster than the tourism industry as a whole.
|
|
|
·
|
Nature tourism is growing at 10%-12% per annum in the international market.
|
|
|
·
|
Sun-and-sand resort tourism has now “matured as a market” and its growth is projected to remain flat. In contrast, “experiential” tourism—which encompasses ecotourism, nature, heritage, cultural, and soft adventure tourism, as well as sub-sectors such as rural and community tourism—is among the sectors expected to grow most quickly over the next two decades.
|
|
|
·
|
United Nations Environment Program (UNEP) and Conservation International have indicated that most of tourism’s expansion is occurring in and around the world’s remaining natural areas.
|
|
|
·
|
Sustainable tourism could grow to 25% of the world’s travel market within six years, taking the value of the sector to US$473.6 billion a year.
|
|
|
·
|
Analysts predict a growth in eco-resorts and hotels, and a boom in nature tourism — a sector already growing at 20% a year — and suggest early converts to sustainable tourism will make market gains.
|
|
Item 1A.
|
Risk Factors.
|
|
Item 2.
|
Properties.
|
|
Item 3.
|
Legal Proceedings.
|
|
Item 4.
|
Removed and Reserved
|
|
Item 5.
|
Market for Common Equity, Related Stockholder Matters, and Small Business Issuer Purchases of Equity Securities.
|
|
Calendar Year 2011
|
||||||||
|
|
High Bid
|
Low Bid
|
||||||
|
First Quarter
|
$ | 1.90 | $ | .10 | ||||
|
Calendar Year 2010
|
||||||||
|
High Bid
|
Low Bid
|
|||||||
|
First Quarter
|
$ | .99 | $ | .25 | ||||
|
Second Quarter
|
$ | 2.50 | $ | .28 | ||||
|
Third Quarter
|
$ | .30 | $ | .42 | ||||
|
Fourth Quarter
|
$ | .30 | $ | .05 | ||||
|
Calendar Year 2009
|
||||||||
|
High Bid
|
Low Bid
|
|||||||
|
First Quarter
|
$ | .20 | $ | .15 | ||||
|
Second Quarter
|
$ | 1.01 | $ | .13 | ||||
|
Third Quarter
|
$ | .25 | $ | .25 | ||||
|
Fourth Quarter
|
$ | .25 | $ | .25 | ||||
|
Item 6.
|
Selected Financial Data.
|
|
Item 7.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations.
|
|
Contractual Obligations
|
Total
|
Less than
1 year |
1-3 years
|
3-5 years
|
More than 5
years |
|||||||||||||||
|
Long-Term Debt Obligations
|
$ | 1,383,187 | $ | 205,180 | $ | 1,178,007 | — | — | ||||||||||||
|
Operating Lease Obligations
|
24,593 | 7,378 | 17,215 | — | — | |||||||||||||||
|
Purchase Obligations
|
— | — | — | — | — | |||||||||||||||
|
Other Long-Term Liabilities Reflected on the Company’s Balance Sheet under GAAP
|
— | — | — | — | — | |||||||||||||||
|
Total
|
$ | 1,407,780 | $ | 212,558 | $ | 1,195,222 | — | — | ||||||||||||
|
Item 7A.
|
Quantitative and Qualitative Disclosures about Market Risk.
|
|
Item 8.
|
Financial Statements.
|
|
Item 9.
|
Changes in and Disagreements with Accountants on Accounting and Financial Disclosure.
|
|
Item 9A.
|
Controls and Procedures
|
|
Item 9B.
|
Other Information
|
|
Item 10.
|
Directors, Executive Officers, and Corporate Governance;
|
|
Name:
|
Age:
|
Position:
|
||
|
Robert M. Carmichael
|
48
|
President, Chief Executive Officer, Principal Financial Officer and Director
|
||
| Mikkel Pitzner |
43
|
Director
|
||
| Wesley G.Armstrong | 50 | Director |
|
Item 11.
|
Executive Compensation
|
|
Name and Principal
Position(s) |
Year
|
Salary
|
Bonus
|
Stock
Awards
|
Option
Awards |
Non Equity
Incentive Plan Compensation |
All Other
Compen- sation |
Total
|
||||||||||||||||||||||
|
Robert M. Carmichael,
|
2010
|
$ | 104,139 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 104,139 | (1) | ||||||||||||||
|
President, Principal Executive Officer, and Principal Financial Officer
|
2009
|
$ | 83,544 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 83,544 | (1) | ||||||||||||||
|
Option Awards
|
Stock Awards
|
|||||||||||||||||||
|
Name
|
Number of
securities underlying unexercised options (#) exercisable |
Number of
securities underlying unexercised option (#) un-
exercisable
|
Equity
Incentive plan awards: Number of securities underlying unexercised unearned options (#) |
Option
exercise price ($) per share |
Option
expiration date |
Number
of shares or units of stock that have not vested
(#)
|
Market
value of shares of units of stock that have not vested ($) |
Equity Incentive
plan awards: Number of unearned shares, units or other rights that have not vested (#) |
Incentive
plan awards: Market or payout value of unearned shares, units or other rights that have not vested ($) |
|||||||||||
|
Robert M. Carmichael,
|
100,000 | (1) | $ | 1.07 |
December 31, 2013
|
|||||||||||||||
|
Principal Executive Officer, and Principal Financial Officer
|
315,000 | (2) | $ | 1.00 |
None
|
|||||||||||||||
|
|
(1)
|
See Footnote (1) to the Summary Compensation Table above.
|
|
|
(2)
|
See discussion of options issued for purchase of Intellectual Property as disclosed under “Item 13. Certain Relationships and Related Transactions, and Director Independence.”
|
|
Number of securities
to be issued upon
exercise of
outstanding options,
warrants and rights
(a)
|
Weighted – average
exercise price of
outstanding options,
warrants and rights
(b)
|
Number of securities
remaining available for
future issuances under equity
compensation plans
(excluding securities
reflected in column (a))
(c)
|
||||||||||
|
Equity Compensation Plans
Approved by Security Holders
|
400,000 | $ | .68 | 0 | ||||||||
|
Equity Compensation Plans Not Approved by Security Holders
|
— | — | — | |||||||||
|
Total
|
400,000 | $ | .68 | 0 | ||||||||
|
Item 12.
|
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
|
|
Title of Class
|
Name and Address of Beneficial
Owner
|
Amount and Nature of
Beneficial Owner
|
Percent of Class
|
|||||||
|
Common
|
Robert M Carmichael
C/O Brownie’s Marine Group, Inc.
940 NW 1
st
Street
Fort Lauderdale, FL 33311
|
64,188,379 | (1)(2) | 88.9 | % | |||||
|
Common
|
Wesley G. Armstrong
C/O Brownie’s Marine Group, Inc.
940 NW 1
st
Street
Fort Lauderdale, FL 33311
|
175,000 | (3) | * | ||||||
|
Common
|
Mikkel Pitzner
C/O Brownie’s Marine Group, Inc.
940 NW 1
st
Street
Fort Lauderdale, FL
|
1,065,182 | (3) | 3.9 | % | |||||
|
Common
|
All officers and directors as a
Group (1 person)
|
65,428,561, | (1)(2)(3) | 93.6 | % | |||||
|
(1)
|
Includes an aggregate of 415,000 shares underlying currently exercisable options. Also includes 42,500,000 shares issuable upon conversion of 425,000 shares of Series A Preferred Stock. The preferred stock votes with the Company’s common stock, except as otherwise required under Nevada law and may be voted on a 250 vote to one share basis.
|
|
(2)
|
Includes 44,440 shares owned by GKR Associates, LLC, a Company that Mr. Carmichael has a financial interest.
|
|
(3)
|
Includes 75,000 shares underlying currently exercisable options.
|
|
Item 13.
|
Certain Relationships and Related Transactions, and Director Independence.
|
|
Promissory note payable to the Chief Executive Officer of the Company, unsecured, bearing interest at 7.5% per annum, due in monthly principal and interest payments of $7,050, maturing on August 1, 2013.
|
$ | 291,934 | ||
|
Promissory note payable due an entity in which the Company’s Chief Executive Officer has a financial interest, GKR Associates, LLC., secured by third mortgage on real property, having a carrying value of $1,120,994 at December 31, 2010, bearing 6.99% interest per annum, due in monthly principal and interest payments of $1,980, maturing on February 22, 2012.
|
37,260 | |||
| 329,194 | ||||
|
Less amounts due within one year
|
205,180 | |||
|
Long-term portion of notes payable – related parties
|
$ | 124,014 |
|
2011
|
$ | 205,180 | ||
|
2012
|
82,159 | |||
|
2013
|
41,855 | |||
|
2014
|
— | |||
|
2015
|
— | |||
|
Thereafter
|
— | |||
| $ | 329,194 |
|
December 31, 2010
|
December 31, 2009
|
|||||||
|
Accrued interest on Notes payable – related parties
|
$ | 23,530 | $ | 18,205 | ||||
|
Due to Principals of Carleigh Rae Corp.
|
8,222 | — | ||||||
|
Accounts payable – 940 Associates, Inc.
|
— | 365 | ||||||
|
Other liabilities – related parties
|
$ | 31,752 | $ | 18,570 | ||||
|
Item 14.
|
Exhibits, Financial Statements Schedules
|
|
Exhibit No.
|
Description
|
Location
|
||
|
2.2
|
Merger Agreement, dated June 18, 2002 by and among United Companies Corporation, Merger Co., Inc. and Avid Sportswear & Golf Corp.
|
Incorporated by reference to Exhibit 2.02 Amendment No. 1 to Form S-4 filed June 24, 2002.
|
||
|
2.3
|
Articles of Merger of Avid Sportswear & Golf Corp. with and into Merger Co., Inc.
|
Incorporated by reference to Exhibit 2.03 Amendment No. 1 to Form S-4 filed June 24, 2002.
|
||
|
3.1
|
Articles of Incorporation
|
Incorporated by reference to Exhibit 3.1 of 10-Q for the quarter ended September 30, 2009 filed on November 13, 2009.
|
||
|
3.2
|
Articles of Amendment
|
Incorporated by reference to the appendix to the Company's Definitive Information Statement on Schedule 14C filed July 31, 2007.
|
||
|
3.3
|
Articles of Amendment Authorization of Preferred Stock
|
Incorporated by reference to Schedule 14C filed on June 1, 2010
|
||
|
3.4
|
Bylaws
|
Incorporated by reference to Exhibit 3.04 to the Registration Statement on Form 10-SB.
|
||
|
5.1
|
2007 Stock Option Plan
|
Incorporated by reference to the appendix to the Company's Definitive Information Statement on Schedule 14C filed July 31, 2007.
|
||
|
10.1
|
Share Exchange Agreement, dated March 23, 2004 by and among the Company, Trebor Industries, Inc. and Robert Carmichael
|
Incorporated by reference to Exhibit 16.1 to Current Report on Form 8-K filed April 9, 2004
|
||
|
10.2
|
Non-Exclusive License Agreement –
BC Keel Trademark
|
Incorporated by reference to Exhibit 10.18 to Form 10QSB for the quarter ended September 30, 2005 filed August 15, 2005.
|
||
|
10.3
|
Exclusive License Agreement - Brownie's Third Lung, Brownie's Public Safety, Tankfill, and Related Trademarks and Copyrights
|
Incorporated by reference to Exhibit 10.20 to Form 10QSB for the quarter ended September 30, 2005 filed August 15, 2005.
|
||
|
10.4
|
Non-Exclusive License Agreement -
Garment Integrated or Garment Attachable Flotation Aid and/or PFD
|
Incorporated by reference to Exhibit 10.22 to Form 10QSB for the quarter ended September 30, 2005 filed August 15, 2005.
|
||
|
10.5
|
Non-Exclusive License Agreement - SHERPA
Trademark and Inflatable Flotation Aid/Signal
Device Technology
|
Incorporated by reference to Exhibit 10.24 to Form 10QSB for the quarter ended September 30, 2005 filed August 15, 2005.
|
| Exhibit No. | Description | Location | ||
|
10.6
|
Non-Exclusive License Agreement - Tank-
Mounted Weight, BC or PFD-Mounted Trim Weight or Trim Weight Holding System
|
Incorporated by reference to Exhibit 10.25 to Form 10QSB for the quarter ended September 30, 2005 filed August 15, 2005.
|
||
|
10.7
|
Exclusive License Agreement – Brownie’s Third Lung and Related Trademarks and Copyright
|
Incorporated by reference to Exhibit 10.26 to Form 10KSB for the year ended December 31, 2006 filed April 4, 2007.
|
||
|
10.8
|
Agreement for Purchase and Sale of Property
Between Trebor Industries, Inc. and GKR
Associates, Inc. dated February 21, 2007
|
Incorporated by reference to Exhibit 10.28 to Form 10KSB for the year ended December 31, 2006 filed April 4, 2007.
|
||
|
10.9
|
First Mortgage dated February 22, 2007
between Trebor Industries, Inc. and
Colonial Bank
|
Incorporated by reference to Exhibit 10.29 to Form 10KSB for the year ended year ended December 31, 2006 filed April 4, 2007.
|
||
|
10.10
|
Note dated February 22, 2007 payable
to GKR Associates, Inc.
|
Incorporated by reference to Exhibit 10.30 to Form 10KSB for the year ended year ended December 31, 2006 filed April 4, 2007.
|
||
|
10.11
|
Associates, LLC.
|
Incorporated by reference to Exhibit 10.31 to Form 10KSB for the year ended year ended December 31, 2006 filed April 4, 2007.
|
||
|
10.12
|
Promissory Note dated January 1, 2007
payable to Robert M. Carmichael.
|
Incorporated by reference to Exhibit 10.32 to Form 10KSB for the year ended year ended December 31, 2006 filed April 4, 2007.
|
||
|
|
||||
|
10.13
|
Asset Purchase Agreement between Trebor
Industries, Inc. and Robert Carmichael.
|
|||
|
|
||||
|
10.14
|
Asset Purchase Agreement between Trebor
Industries, Inc. and Robert Carmichael.
|
Incorporated by reference to Form 8K filed on March 5, 2009.
|
||
|
10.15
|
Asset Purchase Agreement between Trebor
Industries, Inc. and Robert Carmichael.
|
|||
|
|
||||
|
10.16
|
Loan Conversion for Restricted Common Stock
|
Incorporated by reference to Form 8K filed on October 5, 2010.
|
||
|
|
||||
|
10.17
|
Asset Purchase Agreement between Trebor
Industries, Inc. and the Carleigh Rae Corporation
|
|||
|
31.1
|
Certification Pursuant to Rule 13a-14(a)/15d-14(a)
|
Provided herewith.
|
||
|
31.2
|
Certification Pursuant to Rule 13a-14(a)/15d-14(a)
|
Provided herewith.
|
||
|
32.1
|
Certification Pursuant to Section 1350
|
Provided herewith.
|
||
|
32.2
|
Certification Pursuant to Section 1350
|
Provided herewith
|
|
Date: May 17, 2011
|
Brownie’s marine group, Inc.
|
|
|
By:
|
/s/ Robert M. Carmichael
|
|
|
Robert M. Carmichael
|
||
|
President, Chief Executive Officer,
|
||
|
Chief Financial Officer and
|
||
|
Principal Accounting Officer
|
||
|
Date: May 17, 2011
|
By:
|
/s/ Robert M. Carmichael
|
|
Robert M. Carmichael
|
||
|
Director
|
|
Date: May 17, 2011
|
By:
|
/s/ Wesley G. Armstrong
|
|
Wesley G. Armstrong
|
||
|
Director
|
||
|
Date: May 17, 2011
|
By:
|
/s/ Mikkel Pitzner
|
|
Mikkel Pitzner
|
||
|
Director
|
|
BROWNIE'S MARINE GROUP, INC.
|
|
TABLE OF CONTENTS FOR CONSOLIDATED FINANCIAL STATEMENTS
|
|
FOR THE YEARS ENDED DECEMBER 31, 2010 AND 2009
|
|
PAGE(S)
|
||||
|
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
|
F-1 | |||
|
CONSOLIDATED BALANCE SHEETS AS OF DECEMBER 31, 2010 AND 2009
|
F-2 | |||
|
CONSOLIDATED STATEMENTS OF OPERATIONS FOR THE YEARS ENDED
|
||||
|
DECEMBER 31, 2010 AND 2009
|
F-3 | |||
|
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
|
||||
|
(DEFICIT) FOR THE YEARS ENDED DECEMBER 31, 2010 AND 2009
|
F-4 | |||
|
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEARS ENDED
|
||||
|
DECEMBER 31, 2010 AND 2009
|
F-5 | |||
|
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
|
F-7 TO F-24
|
|||
|
December 31,
|
December 31,
|
|||||||
|
2010
|
2009
|
|||||||
|
ASSETS
|
||||||||
|
Current assets
|
||||||||
|
Cash
|
$ | 4,171 | $ | 2,713 | ||||
|
Accounts receivable, net of $15,000 and $31,000 allowance
|
||||||||
|
for doubtful accounts, respectively
|
29,553 | 9,704 | ||||||
|
Accounts receivable - related parties
|
23,998 | 14,419 | ||||||
|
Inventory
|
525,595 | 488,694 | ||||||
|
Income tax refunds receivable
|
-- | 121,802 | ||||||
|
Prepaid expenses and other current assets
|
36,484 | 67,078 | ||||||
|
Deferred tax asset, net - current
|
469 | 219 | ||||||
|
Total current assets
|
620,270 | 704,629 | ||||||
|
Property, plant and equipment, net
|
1,139,911 | 1,165,940 | ||||||
|
Deferred tax asset, net - non-current
|
108,309 | 42,685 | ||||||
|
Other assets
|
2,895 | 6,968 | ||||||
|
Total assets
|
$ | 1,871,385 | $ | 1,920,222 | ||||
|
LIABILITIES AND STOCKHOLDERS' (DEFICIT) EQUITY
|
||||||||
|
Current liabilities
|
||||||||
|
Accounts payable and accrued liabilities
|
$ | 510,642 | $ | 391,767 | ||||
|
Customer deposits
|
58,390 | 11,365 | ||||||
|
Royalties payable - related parties
|
87,048 | 49,611 | ||||||
|
Other liabilities
|
13,346 | 2,921 | ||||||
|
Other liabilities and accrued interest - related parties
|
31,752 | 18,570 | ||||||
|
Convertible debentures, net
|
90,676 | -- | ||||||
|
Notes payable - current portion
|
-- | 247,424 | ||||||
|
Notes payable - related parties - current portion
|
205,180 | 137,408 | ||||||
|
Total current liabilities
|
997,034 | 859,066 | ||||||
|
Long-term liabilities
|
||||||||
|
Notes payable - long-term portion
|
1,053,993 | 834,966 | ||||||
|
Notes payable - related parties - long-term portion
|
124,014 | 219,319 | ||||||
|
Total liabilities
|
2,175,041 | 1,913,351 | ||||||
|
Commitments and contingencies
|
||||||||
|
Stockholders' (deficit) equity
|
||||||||
|
Preferred stock; $0.001 par value: 10,000,000 shares authorized; No shares
|
||||||||
|
issued and outstanding
|
-- | -- | ||||||
|
Common stock; $0.001 par value; 250,000,000 shares authorized
|
||||||||
|
4,051,502 and 1,785,538 shares issued and outstanding, respectively
|
4,052 | 1,785 | ||||||
|
Common stock payable; $0.001 par value; 543,240 and 502,140
|
||||||||
|
shares, respectively
|
543 | 502 | ||||||
|
Prepaid equity based compensation
|
(41,586 | ) | (43,542 | ) | ||||
|
Additional paid-in capital
|
2,233,119 | 1,358,333 | ||||||
|
Accumulated deficit
|
(2,499,783 | ) | (1,310,207 | ) | ||||
|
Total stockholders' (deficit) equity
|
(303,655 | ) | 6,871 | |||||
|
Total liabilities and stockholders' (deficit) equity
|
$ | 1,871,386 | $ | 1,920,222 | ||||
|
Year Ended December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Net revenues
|
||||||||
|
Net revenues
|
$ | 1,503,391 | $ | 1,840,386 | ||||
|
Net revenues - related parties
|
677,682 | 544,319 | ||||||
|
Total net revenues
|
2,181,073 | 2,384,705 | ||||||
|
Cost of net revenues
|
||||||||
|
Cost of net revenues
|
1,591,529 | 1,644,554 | ||||||
|
Royalties expense - related parties
|
96,070 | 69,787 | ||||||
|
Total cost of net revenues
|
1,687,599 | 1,714,341 | ||||||
|
Gross profit
|
493,474 | 670,364 | ||||||
|
Operating expenses
|
||||||||
|
Selling, general and administrative
|
1,353,000 | 911,464 | ||||||
|
Research and development costs
|
135,593 | 64,508 | ||||||
|
Total operating expenses
|
1,488,593 | 975,972 | ||||||
|
Loss from operations
|
(995,119 | ) | (305,608 | ) | ||||
|
Other (income) expense, net
|
||||||||
|
Other (income) expense, net
|
(38,176 | ) | 202,625 | |||||
|
Interest expense
|
280,701 | 75,760 | ||||||
|
Interest expense - related parties
|
17,806 | 26,016 | ||||||
|
Total other expense, net
|
260,331 | 304,401 | ||||||
|
Net loss before provision for income taxes
|
(1,255,450 | ) | (610,009 | ) | ||||
|
Provision for income tax benefit
|
(65,874 | ) | (158,782 | ) | ||||
|
Net loss
|
$ | (1,189,576 | ) | $ | (451,227 | ) | ||
|
Basic loss per common share
|
$ | (0.32 | ) | $ | (0.25 | ) | ||
|
Diluted loss per common share
|
$ | (0.32 | ) | $ | (0.25 | ) | ||
|
Basic weighted average common
|
||||||||
|
shares outstanding
|
3,767,397 | 1,785,538 | ||||||
|
Diluted weighted average common
|
||||||||
|
shares outstanding
|
3,767,397 | 1,785,538 | ||||||
|
|
Prepaid
|
Additional
|
Total
|
|||||||||||||||||||||||||||||
|
Common stock
|
Common stock payable
|
Equity based
|
paid-in
|
Accumulated
|
stockholders'
|
|||||||||||||||||||||||||||
|
Shares
|
Amount
|
Shares
|
Amount
|
compensation
|
capital
|
deficit
|
equity (deficit)
|
|||||||||||||||||||||||||
|
Balance, December 31, 2008
|
1,785,538 | $ | 1,785 | -- | $ | - | $ | - | $ | 1,084,216 | $ | (858,980 | ) | $ | 227,021 | |||||||||||||||||
|
Purchase of issued and pending
|
||||||||||||||||||||||||||||||||
|
patents for stock options granted
|
||||||||||||||||||||||||||||||||
|
on March 3, 2009
|
-- | -- | -- | -- | -- | 63,000 | -- | 63,000 | ||||||||||||||||||||||||
|
Prepaid equity based compensation
|
||||||||||||||||||||||||||||||||
|
incentive stock options granted
|
||||||||||||||||||||||||||||||||
|
effective October 1 and
|
||||||||||||||||||||||||||||||||
|
December 1, 2009
|
-- | -- | -- | -- | (47,500 | ) | 47,500 | -- | -- | |||||||||||||||||||||||
|
Purchase of Intellectual Property
|
||||||||||||||||||||||||||||||||
|
effective December 31, 2008
|
-- | -- | 400,000 | 400 | -- | 99,600 | -- | 100,000 | ||||||||||||||||||||||||
|
Common stock payable effective
|
||||||||||||||||||||||||||||||||
|
December 30, and 31, 2009 for
|
||||||||||||||||||||||||||||||||
|
legal services
|
-- | -- | 102,140 | 102 | -- | 64,017 | -- | 64,119 | ||||||||||||||||||||||||
|
Current period amortization of
|
||||||||||||||||||||||||||||||||
|
prepaid equity based compensation
|
-- | -- | -- | -- | 3,958 | -- | -- | 3,958 | ||||||||||||||||||||||||
|
Net loss
|
-- | -- | -- | -- | -- | -- | (451,227 | ) | (451,227 | ) | ||||||||||||||||||||||
|
Balance, December 31, 2009
|
1,785,538 | 1,785 | 502,140 | 502 | (43,542 | ) | 1,358,333 | (1,310,207 | ) | 6,871 | ||||||||||||||||||||||
|
Issuance of stock payable from prior
|
||||||||||||||||||||||||||||||||
|
prior reporting periods
|
502,140 | 502 | (502,140 | ) | (502 | ) | -- | -- | -- | -- | ||||||||||||||||||||||
|
Stock granted for consulting and
|
||||||||||||||||||||||||||||||||
|
legal services
|
574,392 | 575 | 543,240 | 543 | (279,000 | ) | 320,393 | -- | 42,511 | |||||||||||||||||||||||
|
Legal expense recognized for stock
|
||||||||||||||||||||||||||||||||
|
warrants
|
-- | -- | -- | -- | -- | 25,000 | -- | 25,000 | ||||||||||||||||||||||||
|
Conversion of legal accounts payable to
convertible debenture
|
-- | -- | -- | -- | -- | 20,635 | -- | 20,635 | ||||||||||||||||||||||||
|
Conversion of loan payable to stock
|
||||||||||||||||||||||||||||||||
|
and warrants
|
818,182 | 818 | -- | -- | -- | 360,628 | -- | 361,446 | ||||||||||||||||||||||||
|
Stock issued for purchase of
|
||||||||||||||||||||||||||||||||
|
intellectual property
|
371,250 | 371 | -- | -- | -- | 148,130 | -- | 148,501 | ||||||||||||||||||||||||
|
Amortization of prepaid equity
|
||||||||||||||||||||||||||||||||
|
based compensation
|
-- | -- | -- | -- | 280,956 | -- | -- | 280,956 | ||||||||||||||||||||||||
|
Net loss
|
-- | -- | -- | -- | -- | -- | (1,189,576 | ) | (1,189,576 | ) | ||||||||||||||||||||||
|
Balance, December 31, 2010
|
4,051,502 | $ | 4,052 | 543,240 | $ | 543 | $ | (41,586 | ) | $ | 2,233,119 | $ | (2,499,783 | ) | $ | (303,655 | ) | |||||||||||||||
|
Year ended December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Cash flows from operating activities:
|
||||||||
|
Net loss
|
$ | (1,189,576 | ) | $ | (451,227 | ) | ||
|
Adjustments to reconcile net loss to net cash (used in) provided by operating activities:
|
||||||||
|
Depreciation
|
34,615 | 36,614 | ||||||
|
Amortization
|
— | 600 | ||||||
|
Change in deferred tax asset, net
|
(65,874 | ) | (44,336 | ) | ||||
|
Change in deferred tax liability, net
|
— | (523 | ) | |||||
|
Issuance of stock for purchase of intellectual property
|
148,501 | 163,000 | ||||||
|
Equity based compensation for consulting and legal services
|
67,511 | 68,077 | ||||||
|
Stock and warrant expense on conversion of loan to equity
|
181,446 | — | ||||||
|
Amortization of prepaid equity based compensation expense
|
280,956 | — | ||||||
|
Gain on sale of fixed asset
|
— | (2,000 | ) | |||||
|
Changes in operating assets and liabilities:
|
||||||||
|
Change in accounts receivable, net
|
(19,849 | ) | 24,624 | |||||
|
Change in accounts receivable - related parties
|
(9,579 | ) | 26,640 | |||||
|
Change in inventory
|
(36,901 | ) | 246,342 | |||||
|
Change in prepaid expenses and other current assets
|
30,594 | 27,001 | ||||||
|
Change in other assets
|
4,073 | — | ||||||
|
Change in costs and estimated earnings in excess of billings on uncompleted contract
|
— | 287,861 | ||||||
|
Change in accounts payable and accrued liabilities
|
319,510 | 22,279 | ||||||
|
Change in customer deposits
|
47,025 | (183,060 | ) | |||||
|
Change in income tax refunds receivable
|
121,802 | (121,802 | ) | |||||
|
Change in income taxes payable
|
— | (30,649 | ) | |||||
|
Change in other liabilities
|
10,425 | (1,311 | ) | |||||
|
Change in other liabilities and accrued interest - related parties
|
13,182 | 14,419 | ||||||
|
Change royalties payable - related parties
|
37,437 | 6,746 | ||||||
|
Net cash (used in) provided by operating activities
|
(24,702 | ) | 89,295 | |||||
|
Cash flows from investing activities:
|
||||||||
|
Sale of fixed asset
|
— | 2,000 | ||||||
|
Purchase of fixed assets
|
(8,586 | ) | (3,600 | ) | ||||
|
Net cash used in investing activities
|
(8,586 | ) | (1,600 | ) | ||||
|
Cash flows from financing activities:
|
||||||||
|
Proceeds from borrowing on convertible debenture
|
90,676 | — | ||||||
|
Proceeds from borrowings on notes payable
|
— | 70,000 | ||||||
|
Principal payments on notes payable
|
(28,397 | ) | (114,208 | ) | ||||
|
Principal payments on notes payable - related parties
|
(27,533 | ) | (44,306 | ) | ||||
|
Net cash provided by (used in) financing activities
|
34,746 | (88,514 | ) | |||||
|
Net change in cash
|
1,458 | (819 | ) | |||||
|
Cash, beginning of period
|
2,713 | 3,532 | ||||||
|
Cash, end of period
|
$ | 4,171 | $ | 2,713 | ||||
|
Supplemental disclosures of cash flow information:
|
||||||||
|
Cash paid for interest
|
$ | 74,645 | $ | 87,669 | ||||
|
Cash paid for income taxes
|
$ | — | $ | 38,528 | ||||
|
Supplemental disclosures of non-cash investing activities and future operating activities:
|
||||||||
|
Prepaid equity based compensation for incentive stock options
|
$ | 279,000 | $ | 47,500 | ||||
|
Conversion of accounts payable into convertible debenture
|
$ | 20,635 | $ | — | ||||
|
Stock options and additional paid in capital issued for for purchase of intellectual property
|
$ | — | $ | 63,000 | ||||
|
Common stock payable and additional paid in capital issued for purchase of intellectual property
|
$ | — | $ | 100,000 | ||||
|
Common stock and additional paid in capital issued for purchase of intellectual property
|
$ | 148,501 | $ | — | ||||
|
Conversion of loan payable for stock and warrants (excluding interest of $181,446)
|
$ | 180,000 | $ | — | ||||
|
1.
|
DESCRIPTION OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
|
|
1.
|
DESCRIPTION OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(continued)
|
|
1.
|
DESCRIPTION OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(continued)
|
|
1.
|
DESCRIPTION OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(continued)
|
|
1.
|
DESCRIPTION OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(continued)
|
|
2.
|
INVENTORY
|
|
December 31, 2010
|
December 31, 2009
|
|||||||
|
Raw materials
|
$ | 333,107 | $ | 303,230 | ||||
|
Work in process
|
— | — | ||||||
|
Finished goods
|
192,488 | 185,464 | ||||||
| $ | 525,595 | $ | 488,694 | |||||
|
3.
|
PREPAID EXPENSES AND OTHER CURRENT ASSETS
|
|
4.
|
PROPERTY, PLANT AND EQUIPMENT
|
|
December 31, 2010
|
December 31, 2009
|
|||||||
|
Building, building improvements, and land
|
$ | 1,224,962 | $ | 1,224,963 | ||||
|
Furniture, fixtures, vehicles and equipment
|
171,080 | 115,610 | ||||||
| 1,396,042 | 1,340,573 | |||||||
|
Less: accumulated depreciation and amortization
|
(256,131 | ) | (174,633 | ) | ||||
| $ | 1,139,911 | $ | 1,165,940 | |||||
|
5.
|
CUSTOMER CREDIT CONCENTRATIONS
|
|
6.
|
RELATED PARTIES TRANSACTIONS
|
|
Promissory note payable to the Chief Executive Officer of the Company, unsecured, bearing interest at 7.5% per annum, due in monthly principal and interest payments of $7,050, maturing on August 1, 2013.
|
$ | 291,934 | ||
|
Promissory note payable due an entity in which the Company’s Chief Executive Officer has a financial interest, GKR Associates, LLC., secured by third mortgage on real property, having a carrying value of $1,120,994 at December 31, 2010, bearing 6.99% interest per annum, due in monthly principal and interest payments of $1,980, maturing on February 22, 2012.
|
37,260 | |||
| 329,194 | ||||
|
Less amounts due within one year
|
205,180 | |||
|
Long-term portion of notes payable – related parties
|
$ | 124,014 |
|
2011
|
$ | 205,180 | ||
|
2012
|
82,159 | |||
|
2013
|
41,855 | |||
|
2014
|
— | |||
|
2015
|
— | |||
|
Thereafter
|
— | |||
| $ | 329,194 |
|
6.
|
RELATED PARTY TRANSACTIONS
(continued)
|
|
Promissory note payable to the Chief Executive Officer of the Company, unsecured, bearing interest at 7.5% per annum, due in monthly principal and interest payments of $7,050, maturing on August 1, 2013.
|
$ | 307,412 | ||
|
Promissory note payable due an entity in which the Company’s Chief Executive Officer has a financial interest, GKR Associates, LLC., secured by second mortgage on real property, having a carrying value of $1,148,425 at December 31, 2009, bearing 6.99% interest per annum, due in monthly principal and interest payments of $1,980, maturing on February 22, 2012.
|
49,315 | |||
| 356,727 | ||||
|
Less amounts due within one year
|
137,408 | |||
|
Long-term portion of notes payable – related parties
|
$ | 219,319 |
|
6.
|
RELATED PARTY TRANSACTIONS
(continued)
|
|
6.
|
RELATED PARTY TRANSACTIONS
(continued)
|
|
December 31, 2010
|
December 31, 2009
|
|||||||
|
Accrued interest on Notes payable – related parties
|
$ | 23,530 | $ | 18,205 | ||||
|
Due to Principals of Carleigh Rae Corp.
|
8,222 | — | ||||||
|
Accounts payable – 940 Associates, Inc.
|
— | 365 | ||||||
|
Other liabilities and accrued interest – related parties
|
$ | 31,752 | $ | 18,570 | ||||
|
7.
|
ACCOUNTS PAYABLE AND ACCRUED LIABILITIES
|
|
8.
|
OTHER LIABILITIES
|
|
9.
|
NOTES PAYABLE
|
|
Promissory note payable secured by a first mortgage on the real property of the Company having a carrying value of $1,120,994 at December 31, 2010, bearing interest at 7.5% per annum, due in monthly interest only payments beginning on February 22, 2011, maturing on May 22, 2012, with balloon payment of principal and any accrued and unpaid interest.
|
$ | 1,053,993 | ||
|
Less amounts due within one year
|
||||
| — | ||||
|
Long-term portion of notes payable
|
$ | 1,053,993 |
|
2011
|
$ | — | ||
|
2012
|
1,053,993 | |||
|
2013
|
— | |||
|
2014
|
— | |||
|
2015
|
— | |||
|
Thereafter
|
— | |||
| $ | 1,053,993 |
|
9.
|
NOTES PAYABLE
(continued)
|
|
Revolving Line of Credit secured by a third mortgage on the real property of the Company with a carrying value of $1,148,425 at December 31, 2009, bearing interest at the lender’s base rate plus 1.00% per annum. Interest payments are due monthly on the outstanding principal balance and the Line of Credit matures on December 2, 2009.
|
$ | 199,990 | ||
|
Promissory note payable secured by a first mortgage on the real property of the Company having a carrying value of $1,148,425 at December 31, 2009, interest at 6.99% per annum, due in monthly principal and interest payments of $9,038, maturing on January 22, 2022.
|
882,400 | |||
| 1,082,390 | ||||
|
Less amounts due within one year
|
247,424 | |||
|
Long-term portion of notes payable
|
$ | 834,966 |
|
10.
|
CONVERTIBLE DEBENTURES
|
|
10.
|
CONVERTIBLE DEBENTURES
(continued)
|
|
11.
|
STOCK ISSUED FOR LEGAL SERVICES
|
|
12.
|
STOCK WARRANTS FOR LEGAL SERVICE
|
|
13.
|
EQUITY INCENTIVE PLAN
|
|
14.
|
STOCK ISSUED FOR CONSULTING SERVICES
|
|
15.
|
OFFERING AGREEMENT AND INDEPENDENT CONSULTANT AND ADVISORY AGREEMENT
|
|
16.
|
PATENT INFRINGEMENT SETTLEMENTS
|
|
17.
|
INCOME TAXES
|
|
December 31, 2010
|
December 31, 2009
|
|||||||
|
Current taxes
|
||||||||
|
Federal
|
$ | — | $ | (108,739 | ) | |||
|
State
|
— | (5,184 | ) | |||||
|
Current taxes
|
— | (113,923 | ) | |||||
|
Change in deferred taxes
|
(356,291 | ) | (97,519 | ) | ||||
|
Change in valuation allowance
|
290,417 | 52,600 | ||||||
|
Provision for income tax benefit
|
$ | (65,874 | ) | $ | (158,782 | ) | ||
|
Deferred tax assets:
|
||||
|
Equity based compensation
|
$ | 21,743 | ||
|
Allowance for doubtful accounts
|
5,100 | |||
|
Depreciation and amortization timing differences
|
(6,199 | ) | ||
|
Net operating loss carryforward
|
449,707 | |||
|
On-line training certificate reserve
|
938 | |||
|
Total deferred tax assets
|
471,289 | |||
|
Valuation allowance
|
(362,511 | ) | ||
|
Deferred tax assets net of valuation allowance
|
108,778 | |||
|
Less deferred tax assets – non-current, net of valuation allowance
|
108,309 | |||
|
Deferred tax assets – current, net of valuation allowance
|
$ | 469 | ||
|
17.
|
INCOME TAXES
(continued)
|
|
December 31, 2010
|
December 31, 2009
|
|||||||
|
Statutory tax rate benefit
|
— | % | — | % | ||||
|
Increase (decrease) in rates resulting from:
|
||||||||
|
Net operating loss carryforward or carryback
|
(30 | )% | (32 | )% | ||||
|
Equity based compensation and loss
|
1 | % | — | % | ||||
|
Book/tax depreciation and amortization differences
|
— | % | — | % | ||||
|
Change in valuation allowance
|
23 | % | 8 | % | ||||
|
Other
|
1 | % | (2 | )% | ||||
|
Effective tax rate benefit
|
(5 | )% | (26 | )% | ||||
|
Deferred tax assets:
|
||||
|
Stock options
|
$ | 33,527 | ||
|
Allowance for doubtful accounts
|
10,540 | |||
|
Net operating loss carryforward
|
72,382 | |||
|
On-line training certificate reserve
|
438 | |||
|
Total deferred tax assets
|
116,887 | |||
|
Valuation allowance
|
(72,095 | ) | ||
|
Deferred tax assets net of valuation allowance
|
44,792 | |||
|
Less deferred tax assets – non-current, net of valuation allowance
|
44,573 | |||
|
Deferred tax assets – current, net of valuation allowance
|
$ | 219 | ||
|
Deferred tax liability
|
||||
|
Depreciation and amortization timing differences
|
$ | 1,888 | ||
|
Less deferred tax liability – non-current
|
1,888 | |||
|
Deferred tax liability – current
|
$ | — | ||
|
18.
|
AUTHORIZATION OF PREFERRED STOCK
|
|
19.
|
LEGAL
|
|
20.
|
SUBSEQUENT EVENTS
|
|
20.
|
SUBSEQUENT EVENTS
(continued)
|
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 |
|---|