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.
|
|
|
|
|
|
|
|
|
ACCELERIZE NEW MEDIA, INC.
|
|
(Exact name of registrant as specified in its charter)
|
|
Delaware
|
20-3858769
|
|
(State of Incorporation)
|
(IRS Employer Identification No.)
|
|
2244 WEST COAST HIGHWAY, SUITE 250
NEWPORT BEACH
CALIFORNIA 92663
|
|
(Address of principal executive offices) (Zip Code)
|
| Page | ||
|
PART I
|
||
|
Item 1.
|
Business
|
4
|
|
Item 1A.
|
Risk Factors
|
7
|
|
Item 1B.
|
Unresolved Staff Comments
|
12
|
|
Item 2.
|
Properties
|
12
|
|
Item 3.
|
Legal Proceedings
|
13
|
|
Item 4.
|
Mine Safety Disclosures
|
13
|
|
PART II
|
||
|
Item 5.
|
Market For Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities
|
13
|
|
Item 6.
|
Selected Financial Data
|
13
|
|
Item 7.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
14
|
|
Item 7A.
|
Quantitative and Qualitative Disclosures About Market Risk
|
21
|
|
Item 8.
|
Financial Statements and Supplementary Data
|
21
|
|
Item 9.
|
Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
|
21
|
|
Item 9A.
|
Controls and Procedures
|
21
|
|
Item 9B.
|
Other Information
|
22
|
|
PART III
|
||
|
Item 10.
|
Directors, Executive Officers and Corporate Governance
|
22
|
|
Item 11.
|
Executive Compensation
|
23
|
|
Item 12.
|
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
|
26
|
|
Item 13.
|
Certain Relationships and Related Transactions, and Director Independence
|
26
|
|
Item 14.
|
Principal Accountant Fees and Services
|
27
|
|
PART IV
|
||
|
Item 15.
|
Exhibits and Financial Statement Schedules
|
27
|
|
·
|
In September 2012, analyst firm Yankee Group predicted that the overall mobile application and cloud computing marketplace will be valued at $340 billion in five years.
|
|
·
|
In December 2012, analyst firm Gartner predicted that the SaaS market will grow from $19.8 billion in 2013 to $32.7 billion in 2016, attaining a 13.4% compound annual growth rate.
|
|
|
·
|
International Data Corporation predicts that by 2016, $1 out of every $5 spent on software will be spent on cloud-based software.
|
|
·
|
The mobile SaaS market is expected to grow to $16.6 billion by 2016, with a compound annual growth rate of 29.5%, according to Strategy Analytics.
|
|
|
·
|
The cloud computing market will reach $16.7 billion in revenue by the end of 2013, according to 451 Market Monitor.
|
|
·
|
Forrester forecasts that the global market for cloud computing will grow to $118.7 billion by 2014.
|
|
|
·
|
Global spending on advertising is expected to grow from $480 billion in 2012 to $619 billion in 2017, according to Magna Global. |
|
·
|
Anonymity of customer base
: it is extremely difficult to identify the demographics, geographics, and psychographics of online users, even with existing search tools, which may leave paid leads unutilized;
|
|
|
·
|
Fraudulent procurement or creation of customer leads
: some publishers provide fraudulent data to advertisers to increase their revenue, which artificially increases customer acquisition costs without increasing revenues;
|
|
·
|
Performance of online marketing programs is poorly measured and not automated:
for example, campaign costs based on clicks and conversions are measured at the campaign period without any controls. Additionally, there is no immediate feedback on determining which banners are more effective than others; and
|
|
|
·
|
Information about online campaigns between advertisers and affiliates is not automated, which may lead to inefficient relationships:
Advertisers rely largely on affiliates to acquire customers. However, advertisers are unable to provide timely information about their campaigns to affiliates and advertisers do not receive timely information about each affiliate’s productivity per campaign.
|
|
|
·
|
Larger advertisers are evaluating mission-critical software, such as ours, to manage their online performance-based initiatives. Such companies are factoring whether it is more beneficial to them to either develop their own technology or license it from third-parties, such as us;
|
|
|
·
|
As the online performance-based market grows, there are new entrants as solution providers, who are competing mostly on price and less on richness of features and performance tools;
|
|
|
·
|
We believe that our existing and potential customer base continues to look for more measurable results in their online performance-based growth and more flexible contractual terms; and
|
|
|
·
|
We believe there are opportunities to increase our number of clients in Western and Central Europe, where companies are adopting and implementing online performance-based initiatives.
|
|
·
|
Real-time reporting and monitoring of lead and conversion rates, per campaign and per lead source;
|
|
|
·
|
Monitoring of fraudulent customer leads;
|
|
|
·
|
Setting and modifying budget limits to cap leads and conversions;
|
|
|
·
|
Providing granularity to our demographics, geographics, and psychographics of online users; and
|
|
|
·
|
Enhancing the relationship between advertisers and affiliates.
|
| ● |
Rackspace
Hosting
, which operates in the hosting and cloud computing industry. It provides information technology (IT) as a service, managing Web-based IT systems for small and medium-sized businesses, as well as large enterprises worldwide;
|
|
|
·
|
Dynect.net,
which operates in the infrastructure as a service industry. It provides internet DNS and email delivery services for commercial and private users; and
|
|
|
·
|
Microsoft Corporation,
which provides software and related platforms for commercial and private users.
|
|
●
|
Variability in demand and usage for our products and services;
|
|
●
|
Market acceptance of new and existing services offered by us, our competitors and potential competitors;
|
|
●
|
Governmental regulations affecting the use of the Internet, including regulations concerning intellectual property rights and security features; and
|
|
●
|
The downturn in the economy which commenced in 2008 and the continuing weakness in the economy which has led to a large increase in home foreclosures, business failures, unemployment and substantial growth in consumer debt.
|
|
●
|
If the content or the performance of our services violates third party copyright, trademark, or other intellectual property rights; or
|
|
●
|
If our customers violate the intellectual property rights of others by providing content through our services.
|
|
●
|
Limiting the growth of the Internet;
|
|
●
|
Creating uncertainty in the marketplace that could reduce demand for our products and services;
|
|
●
|
Increasing our cost of doing business;
|
|
●
|
Exposing us to significant liabilities associated with content distributed or accessed through our products or services; or
|
|
●
|
Leading to increased product and applications development costs, or otherwise harm our business.
|
|
●
|
436,250 shares of Common Stock issuable pursuant to Convertible Promissory Notes in a total principal amount of $174,500, which may be converted at the note holders’ option;
|
|
●
|
11,926,005 shares of Common Stock issuable pursuant to the exercise of warrants; and
|
|
●
|
18,442,500 shares of Common Stock issuable pursuant to the exercise of options.
|
|
·
|
that a broker or dealer approve a person's account for transactions in penny stocks; and
|
|
·
|
the broker or dealer receive from the investor a written agreement to the transaction, setting forth the identity and quantity of the penny stock to be purchased.
|
|
·
|
Obtain financial information and investment experience objectives of the person; and
|
|
·
|
make a reasonable determination that the transactions in penny stocks are suitable for that person and the person has sufficient knowledge and experience in financial matters to be capable of evaluating the risks of transactions in penny stocks.
|
|
·
|
sets forth the basis on which the broker or dealer made the suitability determination; and
|
|
·
|
that the broker or dealer received a signed, written statement from the investor prior to the transaction.
|
|
Fiscal Year Ended December 31, 2011
|
High
|
Low
|
||||||
|
Quarter Ended March 31, 2011
|
$
|
0.64
|
$
|
0.38
|
||||
|
Quarter Ended June 30, 2011
|
$
|
0.45
|
$
|
0.38
|
||||
|
Quarter Ended September 30, 2011
|
$
|
0.45
|
$
|
0.33
|
||||
|
Quarter Ended December 31, 2011
|
$
|
0.44
|
$
|
0.26
|
||||
|
Fiscal Year Ended December 31, 2012
|
High
|
Low
|
||||||
|
Quarter Ended March 31, 2012
|
$
|
0.65
|
$
|
0.30
|
||||
|
Quarter Ended June 30, 2012
|
$
|
0.45
|
$
|
0.30
|
||||
|
Quarter Ended September 30, 2012
|
$
|
0.50
|
$
|
0.30
|
||||
|
Quarter Ended December 31, 2012
|
$
|
0.60
|
$
|
0.40
|
||||
|
Increase/
|
Increase/
|
|||||||||||||||
|
Years ended
|
(Decrease)
|
(Decrease)
|
||||||||||||||
|
December 31,
|
in $ 2012
|
in % 2012
|
||||||||||||||
|
2012
|
2011
|
vs 2011
|
vs 2011
|
|||||||||||||
|
Revenue:
|
$ | 5,800,622 | $ | 2,363,073 | 3,437,549 | 145.5 | % | |||||||||
|
Operating expenses:
|
||||||||||||||||
|
Cost of revenues
|
902,782 | 255,055 | 647,727 | 254.0 | % | |||||||||||
|
Research and development
|
933,034 | 499,425 | 433,609 | 86.8 | % | |||||||||||
|
Selling, general and administrative
|
3,583,869 | 2,462,474 | 1,121,395 | 45.5 | % | |||||||||||
|
Total operating expenses
|
5,419,685 | 3,216,954 | 2,202,731 | 68.5 | % | |||||||||||
|
Operating income (loss)
|
380,937 | (853,881 | ) | (1,234,818 | ) | 144.6 | % | |||||||||
|
Other expense:
|
||||||||||||||||
|
Interest income
|
1,729 | - | (1,729 | ) |
NM
|
|||||||||||
|
Interest expense
|
(167,551 | ) | (316,939 | ) | (149,388 | ) | -47.1 | % | ||||||||
| (165,822 | ) | (316,939 | ) | (151,117 | ) | 47.7 | % | |||||||||
|
Net income (loss) from continuing operations
|
215,115 | (1,170,820 | ) | (1,385,935 | ) |
NM
|
||||||||||
|
Discontinued operations
|
||||||||||||||||
|
Loss from discontinued operations
|
(48,050 | ) | (19,016 | ) | (29,034 | ) | 153 | % | ||||||||
|
Unrealized loss - marketable securities
|
- | (23,880 | ) | 23,880 | -100.0 | % | ||||||||||
|
Gain from the disposal of discontinued operations
|
325,883 | 36,621 | 289,262 |
NM
|
||||||||||||
|
Net income (loss) from discontinued operations
|
277,833 | (6,275 | ) | 284,108 |
NM
|
|||||||||||
|
Net income (loss)
|
$ | 492,948 | $ | (1,177,095 | ) | $ | (1,670,043 | ) |
NM
|
|||||||
|
Years ended
|
%
|
|||||||||||
|
December 31,
|
Change
|
|||||||||||
|
2012
|
2011
|
|||||||||||
|
Revenues
|
$ | 5,800,622 | $ | 2,363,073 | 145.5 | % | ||||||
|
Years ended
|
%
|
|||||||||||
|
December 31,
|
Change
|
|||||||||||
|
2012
|
2011
|
|||||||||||
|
Cost of Revenues
|
$ | 902,782 | $ | 255,055 | 254.0 | % | ||||||
|
Years ended
|
%
|
|||||||||||
|
December 31,
|
Change
|
|||||||||||
|
2012
|
2011
|
|||||||||||
|
Research and Development Expenses
|
$ | 933,034 | $ | 499,425 | 86.8 | % | ||||||
|
Years ended
|
%
|
|||||||||||
|
December 31,
|
Change
|
|||||||||||
|
2012
|
2011
|
|||||||||||
|
Selling, general and administrative
|
$ | 3,583,869 | $ | 2,462,474 | 45.5 | % | ||||||
|
Years ended
|
%
|
|||||||||||
|
December 31,
|
Change
|
|||||||||||
|
2012
|
2011
|
|||||||||||
|
Interest Income
|
$ | 1,729 | $ | - | NM | |||||||
|
Years ended
|
%
|
|||||||||||
|
December 31,
|
Change
|
|||||||||||
|
2012
|
2011
|
|||||||||||
|
Interest Expense
|
$ | 167,551 | $ | 316,939 | (47.1 | )% | ||||||
|
Years ended
December 31,
|
%
Change
|
|||||||||||
|
2012
|
2011
|
|||||||||||
|
(Loss) from discontinued operations
|
$ | (48,050 | ) | $ | (19,016 | ) | 153 | % | ||||
|
Unrealized loss - marketable securities
|
- | (23,880 | ) | -100 | % | |||||||
|
Gain from the disposal of
discontinued operations
|
325,883 | 36,621 |
NM
|
|||||||||
|
Net income (loss) from
discontinued operations
|
277,833 | (6,275 | ) |
NM
|
||||||||
|
Ending balance at
|
Average balance during
|
|||||||||||||||
|
December 31,
|
Year ended December 31,
|
|||||||||||||||
|
2012
|
2011
|
2012
|
2011
|
|||||||||||||
|
Cash
|
$ | 231,926 | $ | 104,750 | 168,338 | 98,177 | ||||||||||
|
Accounts receivable
|
673,818 | 357,770 | 515,794 | 270,033 | ||||||||||||
|
Accounts payable and accrued expenses
|
284,526 | 413,322 | 348,924 | 359,869 | ||||||||||||
|
Convertible notes payable excluding debt discount
|
176,244 | 643,370 | 409,807 | 914,304 | ||||||||||||
|
Notes payable, excluding debt discount
|
144,374 | 507,847 | 326,111 | 253,924 | ||||||||||||
|
Years ended
|
||||||||
|
December 31,
|
||||||||
|
2012
|
2011
|
|||||||
|
Cash flows from operating activities
|
||||||||
|
Net income (loss)
|
$ | 215,115 | $ | (1,170,820 | ) | |||
|
Non-cash adjustments
|
||||||||
|
Fair value of warrant modifications and inducements
|
- | 185,645 | ||||||
|
Fair value of options
|
278,487 | 297,776 | ||||||
|
Amortization of debt discount
|
109,035 | 146,877 | ||||||
|
Other
|
35,804 | 20,055 | ||||||
|
Changes in assets and liabilities
|
||||||||
|
Accounts receivable
|
(316,048 | ) | (265,299 | ) | ||||
|
Accounts payable and accrued expenses
|
(128,798 | ) | 118,329 | |||||
|
Other
|
(55,673 | ) | 59,699 | |||||
|
Net cash provided by (used in) continuing operations
|
137,922 | (607,738 | ) | |||||
|
Net cash provided by (used in) discontinued operations
|
28,137 | (40,399 | ) | |||||
|
Net cash provided by (used in) operating actvities
|
166,059 | (648,137 | ) | |||||
|
Cash flows from investing activities
|
||||||||
|
Proceeds from sale of discontinued operations
|
242,000 | 36,621 | ||||||
|
Capital expenditures
|
(41,770 | ) | (54,963 | ) | ||||
| 200,230 | (18,342 | ) | ||||||
|
Cash flows from financing activities
|
||||||||
|
Proceeds from note payable
|
- | 600,000 | ||||||
|
Repayment of notes payable
|
(365,000 | ) | (100,000 | ) | ||||
|
Proceeds from exercise of warrants
|
125,887 | 199,626 | ||||||
|
Other
|
- | (20,000 | ) | |||||
| (239,113 | ) | 679,626 | ||||||
|
Net variation in cash
|
$ | 127,176 | $ | 13,147 | ||||
|
·
|
There is no documentation that the Board of Directors monitored or provided oversight responsibility related to financial reporting and related internal controls and considered its effectiveness;
|
|
·
|
While we have processes in place, there are no formal written policies and procedures related to certain financial reporting processes;
|
|
·
|
There is no formal documentation in which management specified financial reporting objectives to enable the identification of risks, including fraud risks;
|
|
·
|
Since November 2010, our Board of Directors has consisted of only one member and we lack the resources and personnel to implement proper segregation of duties or other risk mitigation systems.
|
|
Name
|
Age
|
Position
|
|
Brian Ross
|
38
|
Chairman of the Board, President, Chief Executive Officer, Treasurer, Sole Director
|
|
Jeff McCollum
|
41
|
President of Cake Marketing Division
|
|
Damon Stein
|
37
|
General Counsel and Secretary
|
|
Name and Principal Position
|
Year
|
Salary
($)
|
Bonus
($)
|
Stock Awards
|
Option
Awards
($) (1)
|
Non-Equity Incentive Plan Compensation
($)
|
Non-Qualified Deferred Compen-sation Earnings
|
All Other Compensation
($) (2)
|
Total
($)
|
|
Brian Ross, Chief Executive Officer and Treasurer(3)
|
2012
2011
|
180,833
162,938
|
-
-
|
-
-
|
421,600(6)
-
|
-
-
|
-
-
|
6,653
7,172
|
609,086
170,110
|
|
Jeff McCollum, Chief Revenue Officer and President of Cake Marketing Division (4)
|
2012
2011
|
150,000
183,625
|
37,500
-
|
-
-
|
421,600(6)
-
|
-
-
|
-
-
|
23,292
6,572
|
632,392
190,197
|
|
Damon Stein, General Counsel and Secretary (5)
|
2012
2011
|
170,833
166,625
|
2,000
-
|
-
-
|
421,600 (6)
9,000 (7)
|
-
-
|
-
-
|
21,877
6,656
|
616,310
182,281
|
|
Thomas Gabriele, Chief Operating Officer (8)
|
2012
2011
|
87,500
150,000
|
-
-
|
-
-
|
-
530,600(10)
|
-
-
|
-
-
|
50,938 (9)
5,298
|
138,438
685,898
|
|
(1)
|
The grant date fair dollar value recognized for the stock option awards was determined in accordance with ASC Topic 718. For a disclosure of the assumptions made in the valuation please refer to footnote 10 in our financial statements filed under Item 8 of this Annual Report on Form 10-K.
|
|
|
(2)
|
Includes health-related insurance paid by the Company on behalf of the officer.
|
|
(3)
|
Salary during 2012 and 2011 includes payments of unpaid salary from prior years amounting to $10,000 and $12,938, respectively.
|
|
(4)
|
Salary during 2011 includes payments of unpaid salary from prior years amounting to $33,625.
|
|
(5)
|
Salary during 2011 includes payments of unpaid salary from prior years amounting to $16,625.
|
|
|
(6)
|
Options to purchase 3,100,000 shares of our Common Stock at an exercise price of $0.31 granted on May 24, 2012, vesting quarterly over three years.
|
|
|
(7)
|
Consists of the fair value associated with the extension of expiration date by 5 years of 225,000 warrants on September 12, 2011.
|
|
|
(8)
|
Resigned on August 7, 2012.
|
|
|
(9)
|
Also includes amounts paid in connection with resignation.
|
|
|
(10)
|
Options to purchase 2,000,000 shares of our Common Stock granted on January 1, 2011.
|
|
Name
|
Number of Securities
Underlying Unexercised
Options
(#)
Exercisable
|
Number of Securities
Underlying Unexercised
Options
(#)
Unexercisable
|
Option
Exercise
Price
($)
|
Option
Expiration
Date
|
|
|
Brian Ross
|
2,000,000
|
-
|
$0.15
|
1/1/2017
|
|
|
258,333(1)
|
2,841,667(1)
|
$0.31
|
5/24/2022
|
||
|
Jeff McCollum
|
3,500,000
|
$0.15
|
4/1/2017
|
||
|
258,333(1)
|
2,841,667(1)
|
$0.31
|
5/24/2022
|
||
|
Damon Stein
|
400,000
|
-
|
$0.15
|
1/1/2017
|
|
|
275,000
|
- |
$0.65
|
12/30/2019
|
||
|
225,000(2)
|
-
|
$0.15
|
12/31/2016
|
||
|
258,333(1)
|
2,841,667(1)
|
$0.31
|
5/24/2022
|
|
(1)
|
Consists of options to purchase 3,100,000 shares of our Common Stock vesting on a quarterly basis over a period of 36 months commencing on October 1, 2012.
|
|
|
(2)
|
Consists of warrants deemed compensatory in nature due to the extension of their terms during 2011.
|
|
·
|
each person known by us to be the beneficial owner of more than 5% of our Common Stock;
|
|
·
|
our director;
|
|
·
|
each of our executive officers named in the compensation tables in Item 11; and
|
|
·
|
All of our executive officers and director as a group.
|
|
COMMON STOCK
|
||||||||
|
# OF
|
% OF
|
|||||||
|
NAME
|
SHARES
|
CLASS
|
||||||
|
Brian Ross (1)
|
8,875,000 | 15.1 | % | |||||
|
Jeff McCollum (2)
|
6,165,000 | 10.2 | % | |||||
|
Damon Stein (3)
|
3,425,000 | 5.9 | % | |||||
|
Thomas Gabriele (4)
|
- | 0 | % | |||||
|
All current officers and directors as a group (3 persons)
|
18,465,000 | 31.3 | % | |||||
|
(1)
|
Includes 2,775,000 options vested and that will vest within the next 60 days.
|
|
(2)
|
Includes 4,275,000 options vested and that will vest within the next 60 days.
|
|
(3)
|
Includes 1,450,000 options vested and that will vest within the next 60 days and 225,000 exercisable warrants.
|
|
(4)
|
Resigned on August 7, 2012.
|
|
Equity Compensation Plan Information
|
|||
|
Plan category
|
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 issuance under equity compensation plans (excluding securities reflected in column (a))
(c)
|
|
Equity compensation plans approved by security holders
|
n/a
|
n/a
|
n/a
|
|
Equity compensation plans not approved by security holders
|
17,540,000
|
$0.24
|
4,113,337
|
|
Total
|
17,540,000
|
$0.24
|
4,113,337
|
|
Fee Category
|
2012
|
2011
|
||||||
|
Audit Fees (1)
|
$
|
70,500
|
$
|
70,500
|
||||
|
Audit Related Fees
|
-
|
-
|
||||||
|
Tax Fees (2)
|
5,000
|
5,000
|
||||||
|
All Other Fees
|
-
|
-
|
||||||
|
Total Fees
|
$
|
75,500
|
$
|
75,500
|
||||
|
a.
|
Index to Financial Statements and Financial Statement Schedules
|
|
Page
|
|
|
Report of Independent Registered Public Accounting Firm
|
F-2
|
|
Report of Independent Registered Public Accounting Firm
|
F-3 |
|
Balance Sheets as of December 31, 2012 and 2011
|
F-4
|
|
Statements of Operations for each of the two years in the periods ended December 31, 2012 and 2011
|
F-5
|
|
Statements of Shareholders’ Deficit for each of the two years in the periods ended December 31, 2012 and 2011
|
F-6
|
|
Statements of Cash Flows for each of the two years in the periods ended December 31, 2012 and 2011
|
F-7
|
|
Notes to Financial Statements
|
F-8 – F-20
|
|
b.
|
Exhibits
|
|
EXHIBIT NO.
|
DESCRIPTION
|
|
2.1
|
Asset Purchase Agreement, dated September 27, 2012, between Accelerize New Media, Inc. and Emerging Growth LLC (incorporated by reference to the Company’s Current Report on Form 8-K (file no. 000-52635) filed on September 27, 2012).
|
|
3.1
|
Certificate of Incorporation dated November 22, 2005, as amended by Certificate of Designation dated August 8, 2006 (incorporated by reference to the Company’s Registration Statement on Form SB-2 (file no. 333-139586) filed on December 22, 2006).
|
|
3.2
|
Certificate of Designation of 10% Series A Convertible Preferred Stock (incorporated by reference to Exhibit 3.1 to the Company’s Registration Statement on Form SB-2 (file no. 333-139586) filed on December 22, 2006).
|
|
3.3
|
Certificate of Designation of 8% Series B Convertible Preferred Stock (incorporated by reference to Exhibit 10.1 to the Company’s Quarterly Report on Form 10-QSB for the quarter ended June 30, 2007).
|
|
3.4
|
By-laws of the Company (incorporated by reference to the Company’s Registration Statement on Form SB-2 (file no. 333-139586) filed on December 22, 2006).
|
|
3.5
|
Certificate of Amendment to the Certificate of Designation of 8% Series B Convertible Preferred Stock (incorporated by reference to the Company's Annual Report on Form 10-K (file no. 000-52635) filed on March 29, 2012).
|
|
4.1
|
Form of Common Stock Certificate (incorporated by reference to the Company’s Registration Statement on Form SB-2 (file no. 333-139586) filed on December 22, 2006).
|
|
4.2
|
Form of Preferred Stock Certificate (incorporated by reference to the Company’s Registration Statement on Form SB-2 (file no. 333-139586) filed on December 22, 2006).
|
|
4.3
|
Form of Common Stock Purchase Warrant for 10% Series A Convertible Preferred Stock (incorporated by reference to the Company’s Registration Statement on Form SB-2 (file no. 333-139586) filed on December 22, 2006).
|
|
4.4
|
Form of Common Stock Purchase Warrant for 8% Series B Convertible Preferred Stock (incorporated by reference to the Company’s Quarterly Report on Form 10-QSB filed on August 13, 2007).
|
|
4.5
|
Warrant to Purchase Stock issued September 27, 2012 (incorporated by reference to the Company's Current Report on Form 8-K (file no. 000-52635) filed on September 27, 2012).
|
|
10.1*
|
Employment Agreement, dated November 9, 2012, between Accelerize New Media, Inc. and Brian Ross (incorporated by reference to the Company's Quarterly Report on Form 10-Q (file no. 000-52635) filed on November 14, 2012).
|
|
10.2*
|
Employment Agreement, dated November 9, 2012, between Accelerize New Media, Inc. and Damon Stein (incorporated by reference to the Company's Quarterly Report on Form 10-Q (file no. 000-52635) filed on November 14, 2012).
|
|
10.3*
|
Employment Agreement of Jeff McCollum (incorporated by reference to the Company's Current Report on Form 8-K (file no. 000-52635) filed on March 19, 2009).
|
|
10.4*
|
Accelerize New Media, Inc. Stock Option Plan (incorporated by reference to the Company’s Registration Statement on Form SB-2 (file no. 333-139586) filed on December 22, 2006).
|
|
10.5*
|
Form of Stock Option Agreement (incorporated by reference to the Company’s Registration Statement on Form SB-2 (file no. 333-139586) filed on December 22, 2006).
|
|
10.6*
|
Amendment No. 1 to Accelerize New Media, Inc. Stock Option Plan (incorporated by reference to the Company's Quarterly Report on Form 10-Q (file no. 000-52635) filed on May 10, 2011).
|
|
10.7*
|
Amendment No. 2 to Accelerize New Media, Inc. Stock Option Plan (incorporated by reference to the Company's Quarterly Report on Form 10-Q (file no. 000-52635) filed on May 10, 2011).
|
|
10.8*
|
Amendment No. 3 to Accelerize New Media, Inc. Stock Option Plan (incorporated by reference to the Company's Annual Report on Form 10-K (file no. 000-52635) filed on March 29, 2012).
|
|
10.9*
|
Amendment No. 4 to Accelerize New Media, Inc. Stock Option Plan (incorporated by reference to the Company's Current Report on Form 8-K (file no. 000-52635) filed on May 29, 2012).
|
|
10.10
|
Form of Warrant issued to First Convertible Promissory Note holders (incorporated by reference to the Company Current Report on Form 8-K (file no. 000-52635) filed on May 5, 2008).
|
|
10.11
|
Form of Second Convertible Promissory Note (incorporated by reference to the Company’s Current Report on Form 8-K (file no. 000-52635) filed on March 26, 2009.) as amended by Amendment No. 1 (incorporated by reference to the Company's Current Report on Form 8-K (file no. 000-52635) filed on May 29, 2009).
|
|
10.12
|
Form of Warrant issued to Second Convertible Promissory Note holders (incorporated by reference to the Company’s Current Report on Form 8-K (file no. 000-52635) filed on March 26, 2009).
|
|
10.13
|
Form of Subscription Agreement (incorporated by reference as exhibit 4.1 to the Company's Current Report on Form 8-K (file no. 000-52635) filed on May 6, 2010).
|
|
10.14
|
Form of Common Stock Purchase Warrant (incorporated by reference to the Company's Current Report on Form 8-K (file no. 000-52635) filed on May 6, 2010).
|
|
10.15
|
Form of Subscription Agreement (incorporated by reference to the Company's Current Report on Form 8-K (file no. 000-52635) filed on October 22, 2010).
|
|
10.16
|
Form of Common Stock Purchase Warrant (incorporated by reference to the Company's Current Report on Form 8-K (file no. 000-52635) filed on October 22, 2010).
|
|
10.17
|
Common Stock Purchase Warrant (incorporated by reference to the Company's Current Report on Form 8-K (file no. 000-52635) filed on January 7, 2011).
|
|
10.18
|
Intellectual Property Security Agreement (incorporated by reference to the Company's Current Report on Form 8-K (file no. 000-52635) filed on January 7, 2011).
|
|
10.19
|
Form of Subordination Agreement (incorporated by reference to the Company's Current Report on Form 8-K (file no. 000-52635) filed on January 7, 2011).
|
|
10.20
|
Loan Agreement dated January 3, 2011, between the Company and Agility Capital II, LLC (portions of this exhibit have been omitted pursuant to a grant of confidential treatment)
(incorporated by reference to the Company's Annual Report on Form 10-K/A (file no. 000-52635) filed on March 8, 2012).
|
|
10.21
|
First Amendment to Loan Agreement, dated August 23, 2011, between Accelerize New Media, Inc. and Agility Capital II, LLC (incorporated by reference to the Company's Quarterly Report on Form 10-Q (file no. 000-52635) filed on October 28, 2011).
|
|
10.22
|
Second Amendment to Loan Agreement, dated August 23, 2011, between Accelerize New Media, Inc. and Agility Capital II, LLC (incorporated by reference to the Company's Current Report on Form 8-K (file no. 000-52635) filed on September 27, 2012).
|
|
10.23
|
Standard Multi-Tenant Office Lease-Gross, dated July 20, 2011, between 2244 West Coast Highway LLC and Accelerize New Media, Inc. (incorporated by reference to the Company's Quarterly Report on Form 10-Q (file no. 000-52635) filed on August 9, 2011).
|
|
16.1
|
Letter dated January 8, 2013 from Sherb & Co., LLP to the Securities and Exchange Commission (incorporated by reference to the Company’s Current Report on Form 8-K (file no. 000-52635) filed on January 8, 2013).
|
|
23.1**
|
Consent of RBSM LLP.
|
| 23.2** | Consent of Sherb & Co, LLP |
|
31.1**
|
Rule 13a-14(a) Certification.
|
|
31.2**
|
Rule 13a-14(a) Certification.
|
|
32.1***
|
Certification pursuant to 18 U.S.C. Section 1350.
|
|
101.1***
|
The following materials from the Company's Annual Report on Form 10-K for the year ended December 31, 2012, formatted in XBRL (eXtensible Business Reporting Language): (i) the Balance Sheets, (ii) the Statements of Operations, (ii) the Statements of Cash Flows, and (iv) related notes to these financial statements.
|
|
*
|
Management contract or compensatory plan or arrangement.
|
|
**
|
Filed herewith.
|
|
***
|
Furnished herewith.
|
|
SIGNATURE
|
TITLE
|
DATE
|
|
|
By: /S/ Brian Ross
|
President, Chief Executive Officer, Treasurer and Sole Director
|
March 7, 2013
|
|
|
(Principal executive and accounting officer)
|
|
The following consolidated financial statements and financial statement schedules are included on the pages indicated:
|
|
|
Page
|
|
|
Report of Independent Registered Public Accounting Firm
|
F-2
|
| Report of Independent Registered Public Accounting Firm | F-3 |
|
Balance Sheets as of December 31, 2012 and 2011
|
F-4
|
|
Statements of Operations for each of the two years in the periods ended December 31, 2012 and 2011
|
F-5
|
|
Statements of Shareholders’ Deficit for each of the two years in the periods ended December 31, 2012 and 2011
|
F-6
|
|
Statements of Cash Flows for each of the two years in the periods ended December 31, 2012 and 2011
|
F-7
|
|
Notes to Financial Statements
|
F-8 – F-20
|
|
Decemberr 31,
2012
|
Decemberr 31,
2011
|
|||||||
|
ASSETS
|
||||||||
|
Current Assets:
|
||||||||
|
Cash
|
$ | 231,926 | $ | 104,750 | ||||
|
Accounts receivable, net of allowance for bad debt of $18,208 and $87,301
|
673,818 | 357,770 | ||||||
|
Prepaid expenses and other assets
|
42,783 | 48,334 | ||||||
|
Net assets and liabilities of discontinued operations
|
- | 76,187 | ||||||
|
Total current assets
|
948,527 | 587,041 | ||||||
|
Property and equipment, net of accumulated depreciation of $38,918 and $15,634
|
52,297 | 50,447 | ||||||
|
Note receivable, net of original issuance discount of $62,000 and -0-
|
88,000 | - | ||||||
|
Deferred financing fees
|
- | 3,351 | ||||||
|
Total assets
|
$ | 1,088,824 | $ | 640,839 | ||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
|
||||||||
|
Current Liabilities:
|
||||||||
|
Accounts payable and accrued expenses
|
$ | 284,526 | $ | 413,322 | ||||
|
Deferred revenues
|
24,616 | 75,242 | ||||||
|
Convertible notes payable and accrued interest
|
176,244 | - | ||||||
|
Notes payable and accrued interest, net of debt discount of $21,293 and $91,338
|
123,081 | 416,509 | ||||||
|
Total current liabilities
|
608,467 | 905,073 | ||||||
|
Convertible notes payable and accrued interest, net of debt discount of $18,289
|
- | 625,081 | ||||||
|
Total liabilities
|
608,467 | 1,530,154 | ||||||
|
Stockholders' Equity (Deficit):
|
||||||||
|
Preferred stock, $0.001 par value, 2,000,000 shares authorized:
|
||||||||
|
Series A, -0- and 23,934 issued and outstanding
|
- | 322,339 | ||||||
|
Series B, -0- and 116,625 issued and outstanding
|
- | 3,565,813 | ||||||
|
Common stock; $.001 par value; 100,000,000 shares authorized;
55,992,605 and 39,851,307 issued and outstanding
|
55,991 | 39,851 | ||||||
|
Additional paid-in capital
|
16,267,461 | 11,435,494 | ||||||
|
Accumulated deficit
|
(15,843,095 | ) | (16,252,812 | ) | ||||
|
Total stockholders’ equity (deficit)
|
480,357 | (889,315 | ) | |||||
|
Total liabilities and stockholders’ equity (deficit)
|
$ | 1,088,824 | $ | 640,839 | ||||
|
Years ended
December 31,
|
||||||||
|
2012
|
2011
|
|||||||
|
Revenue:
|
$ | 5,800,622 | $ | 2,363,073 | ||||
|
Operating expenses:
|
||||||||
|
Cost of revenue
|
902,782 | 255,055 | ||||||
|
Research and development
|
933,034 | 499,425 | ||||||
|
Selling, general and administrative
|
3,583,869 | 2,462,474 | ||||||
|
Total operating expenses
|
5,419,685 | 3,216,954 | ||||||
|
Operating income (loss)
|
380,937 | (853,881 | ) | |||||
|
Other income (expense):
|
||||||||
|
Interest income
|
1,729 | - | ||||||
|
Interest expense
|
(167,551 | ) | (316,939 | ) | ||||
| (165,822 | ) | (316,939 | ) | |||||
|
Net income (loss) from continuing operations
|
215,115 | (1,170,820 | ) | |||||
|
Discontinued operations
|
||||||||
|
Loss from discontinued operations
|
(48,050 | ) | (19,016 | ) | ||||
|
Unrealized loss - marketable securities
|
- | (23,880 | ) | |||||
|
Gain from the disposal of discontinued operations
|
325,883 | 36,621 | ||||||
|
Net income (loss) from discontinued operations
|
277,833 | (6,275 | ) | |||||
|
Net income (loss)
|
$ | 492,948 | $ | (1,177,095 | ) | |||
|
Less dividends series A and B preferred stock
|
(83,231 | ) | (373,842 | ) | ||||
|
Net income (loss) attributable to common stock
|
$ | 409,717 | $ | (1,550,937 | ) | |||
|
Earnings per share:
|
||||||||
|
Basic
|
||||||||
|
Continuing operations
|
$ | 0.00 | $ | (0.04 | ) | |||
|
Discontinued operations
|
$ | 0.01 | $ | (0.00 | ) | |||
|
Net per share
|
$ | 0.01 | $ | (0.04 | ) | |||
|
Diluted
|
||||||||
|
Continuing operations
|
$ | 0.00 | $ | (0.04 | ) | |||
|
Discontinued operations
|
$ | 0.00 | $ | (0.00 | ) | |||
|
Net per share
|
$ | 0.01 | $ | (0.04 | ) | |||
|
|
||||||||
|
Basic weighted average common shares outstanding
|
52,439,242 | 37,376,270 | ||||||
|
Diluted weighted average common shares outstanding
|
59,467,356 | 37,376,270 | ||||||
|
Total
|
||||||||||||||||||||||||||||||||||||||||
|
|
Additional
|
|
Stockholders'
|
|||||||||||||||||||||||||||||||||||||
|
Series A Preferred Stock
|
Series B Preferred Stock
|
Common Stock
|
Treasury
|
Paid-in
|
Accumulated
|
Equity | ||||||||||||||||||||||||||||||||||
|
Shares
|
$ |
Shares
|
$ |
Shares
|
$ |
Stock
|
Capital
|
Deficit
|
(Deficit)
|
|||||||||||||||||||||||||||||||
|
Balance, January 1, 2011
|
53,000 | $ | 713,567 | 116,625 | $ | 3,565,813 | 33,524,932 | $ | 33,525 | $ | - | $ | 9,333,911 | $ | (14,701,875 | ) | $ | (1,055,059 | ) | |||||||||||||||||||||
|
Net proceeds from issuance of common stock for cash
|
- | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||||||
|
Conversion of Series A Preferred Stock
|
(29,066 | ) | (391,228 | ) | - | - | 2,906,666 | 2,907 | - | 388,321 | - | - | ||||||||||||||||||||||||||||
|
Conversion of 10% Notes Payable
|
- | - | - | - | 1,325,000 | 1,325 | - | 528,675 | - | 530,000 | ||||||||||||||||||||||||||||||
|
Fair value of inducement to note holders
|
- | - | - | - | - | - | - | 176,645 | - | 176,645 | ||||||||||||||||||||||||||||||
|
Fair value of options
|
- | - | - | - | - | - | - | 297,776 | - | 297,776 | ||||||||||||||||||||||||||||||
|
Fair value of shares issued for interest payment
|
- | - | - | - | 24,391 | 24 | - | 8,511 | - | 8,535 | ||||||||||||||||||||||||||||||
|
Beneficial conversion feature
|
- | - | - | - | - | - | - | 141,257 | - | 141,257 | ||||||||||||||||||||||||||||||
|
Fair value of modification of warrants- compensation
|
- | - | - | - | - | - | - | 9,000 | - | 9,000 | ||||||||||||||||||||||||||||||
|
Exercise of options
|
- | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||||||
|
Exercise of warrants
|
- | - | - | - | 707,500 | 708 | - | 198,918 | - | 199,626 | ||||||||||||||||||||||||||||||
|
Cashless exercise of warrants
|
- | - | - | - | 375,428 | 375 | - | (375 | ) | - | - | |||||||||||||||||||||||||||||
|
Preferred stock dividends
|
- | - | - | - | 1,187,390 | 1,187 | - | 372,655 | (373,842 | ) | - | |||||||||||||||||||||||||||||
|
Repurchase of common stock
|
- | - | - | - | (200,000 | ) | (200 | ) | - | (19,800 | ) | - | (20,000 | ) | ||||||||||||||||||||||||||
|
Net loss
|
- | - | - | - | - | - | - | - | (1,177,095 | ) | (1,177,095 | ) | ||||||||||||||||||||||||||||
|
Ending balance, December 31, 2011
|
23,934 | 322,339 | 116,625 | 3,565,813 | 39,851,307 | 39,851 | - | 11,435,494 | (16,252,812 | ) | (889,315 | ) | ||||||||||||||||||||||||||||
| - | ||||||||||||||||||||||||||||||||||||||||
|
Conversion of convertible notes payable
|
- | - | - | - | 1,156,250 | 1,156 | - | 461,344 | - | 462,500 | ||||||||||||||||||||||||||||||
|
Conversion of Series A Preferred Stock
|
(23,934 | ) | (322,339 | ) | - | - | 2,393,334 | 2,393 | - | 319,946 | - | - | ||||||||||||||||||||||||||||
|
Conversion of Series B Preferred Stock
|
- | - | (116,625 | ) | (3,565,813 | ) | 11,662,500 | 11,663 | - | 3,554,151 | - | - | ||||||||||||||||||||||||||||
|
Exercise of warrants
|
- | - | - | - | 524,250 | 524 | - | 125,363 | - | 125,887 | ||||||||||||||||||||||||||||||
|
Cashless exercise of options
|
- | - | - | - | 222,546 | 223 | (223 | ) | - | - | ||||||||||||||||||||||||||||||
|
Fair value of options
|
- | - | - | - | - | - | - | 278,487 | - | 278,487 | ||||||||||||||||||||||||||||||
|
Fair value of warrants
|
- | - | - | - | - | - | - | 9,850 | - | 9,850 | ||||||||||||||||||||||||||||||
|
Preferred stock dividends
|
- | - | - | - | 182,418 | 182 | - | 83,049 | (83,231 | ) | - | |||||||||||||||||||||||||||||
|
Net income
|
- | - | - | - | - | - | - | - | 492,948 | 492,948 | ||||||||||||||||||||||||||||||
|
Ending balance, December 31, 2012
|
- | $ | - | - | $ | - | 55,992,605 | $ | 55,991 | $ | - | $ | 16,267,461 | $ | (15,843,095 | ) | $ | 480,357 | ||||||||||||||||||||||
|
Years ended
December 31,
|
||||||||
|
2012
|
2011
|
|||||||
|
Cash flows from operating activities:
|
||||||||
|
Net income (loss) from continuing operations
|
$ | 215,115 | $ | (1,170,820 | ) | |||
|
Adjustments to reconcile net income (loss) from continuing operations to net cash
provided by (used in) operating activities:
|
||||||||
|
Depreciation and amortization
|
35,804 | 11,520 | ||||||
|
Amortization of debt discount
|
109,035 | 146,877 | ||||||
|
Fair value of options
|
278,487 | 297,776 | ||||||
|
Fair value of shares issued for interest payment
|
- | 8,535 | ||||||
|
Fair value of warrant modifications
|
- | 9,000 | ||||||
|
Fair value of inducement to convertible note holders
|
- | 176,645 | ||||||
|
Changes in operating assets and liabilities:
|
||||||||
|
Accounts receivable
|
(316,048 | ) | (265,299 | ) | ||||
|
Prepaid expenses and other assets
|
5,551 | (11,523 | ) | |||||
|
Accrued interest
|
(10,599 | ) | (4,020 | ) | ||||
|
Accounts payable and accrued expenses
|
(128,798 | ) | 118,329 | |||||
|
Deferred revenues
|
(50,625 | ) | 75,242 | |||||
|
Net cash provided by (used in) continuing operations
|
137,922 | (607,738 | ) | |||||
|
Net cash provided by (used in) discontinued operations
|
28,137 | (40,399 | ) | |||||
|
Net cash provided by (used in) operating activities
|
166,059 | (648,137 | ) | |||||
|
Cash flows from investing activities:
|
||||||||
|
Proceeds from sale of lead generation business
|
- | 36,621 | ||||||
|
Proceeds from sale of online marketing services business
|
242,000 | - | ||||||
|
Capital expenditures
|
(41,770 | ) | (54,963 | ) | ||||
|
Net cash provided by (used in) investing activities
|
200,230 | (18,342 | ) | |||||
|
Cash flows from financing activities:
|
||||||||
|
Proceeds from notes payable
|
- | 600,000 | ||||||
|
Principal repayments on notes payable
|
(365,000 | ) | (100,000 | ) | ||||
|
Proceeds from exercise of warrants
|
125,887 | 199,626 | ||||||
|
Repurchase of shares of common stock
|
- | (20,000 | ) | |||||
|
Net cash (used in) provided by financing activities
|
(239,113 | ) | 679,626 | |||||
|
Net increase in cash
|
127,176 | 13,147 | ||||||
|
Cash, beginning of year
|
104,750 | 91,603 | ||||||
|
Cash, end of year
|
$ | 231,926 | $ | 104,750 | ||||
|
Supplemental disclosures of cash flow information:
|
||||||||
|
Cash paid for interest
|
$ | 87,308 | $ | 43,190 | ||||
|
Cash paid for income taxes
|
$ | - | $ | - | ||||
|
Non-cash investing and financing activities:
|
||||||||
|
Write-off of fully depreciated fixed assets and capitalized web development
|
$ | 4,151 | $ | 356,104 | ||||
|
Issuance of note receivable
|
$ | 100,000 | $ | - | ||||
|
Preferred stock dividends
|
$ | 83,231 | $ | 373,842 | ||||
|
Beneficial conversion feature
|
$ | - | $ | 141,257 | ||||
|
Cashless exercise of warrants
|
$ | 223 | $ | 375 | ||||
|
Fair value of warrants issued in connection with notes payable
|
$ | 9,850 | $ | - | ||||
|
Conversion of Series A Preferred Stock
|
$ | 322,339 | $ | 391,228 | ||||
|
Conversion of Series B Preferred Stock
|
$ | 3,565,813 | $ | - | ||||
|
Conversion of notes payable to common stock
|
$ | 462,500 | $ | 530,000 | ||||
|
Level 1:
|
Observable inputs such as quoted market prices in active markets for identical assets or liabilities.
|
|
Level 2:
|
Observable market-based inputs or unobservable inputs that are corroborated by market data.
|
|
Level 3:
|
Unobservable inputs for which there is little or no market data, which require the use of the reporting entity’s own assumptions.
|
|
Years Ended
|
||||||||
|
December 31,
|
||||||||
|
2012
|
2011
|
|||||||
|
Numerator:
|
||||||||
|
Net income (loss) from continuing operations
|
$ | 215,115 | $ | (1,170,820 | ) | |||
|
Preferred stock dividends
|
(83,231 | ) | (373,842 | ) | ||||
|
Numerator for basic earnings per share- net income (loss)
from continuing operations attributable to common stockholders - as adjusted
|
$ | 131,884 | $ | (1,544,662 | ) | |||
|
Net income (loss) from discontinued operations
|
$ | 277,833 | $ | (6,275 | ) | |||
|
Denominator:
|
||||||||
|
Denominator for basic earnings per share--weighted
average shares
|
52,439,242 | 37,376,270 | ||||||
|
Effect of dilutive securities- when applicable:
|
||||||||
|
Stock options
|
6,059,193 | - | ||||||
|
Warrants
|
968,921 | - | ||||||
|
Denominator for diluted earnings per share--adjusted
weighted-average shares and assumed conversions
|
59,467,356 | 37,376,270 | ||||||
|
Earnings (loss) per share:
|
||||||||
|
Basic
|
||||||||
|
Continuing operations, as adjuted
|
$ | 0.00 | $ | (0.04 | ) | |||
|
Discontinued operations
|
$ | 0.01 | $ | (0.00 | ) | |||
|
Net earnings (loss) per share- basic
|
$ | 0.01 | $ | (0.04 | ) | |||
|
Diluted
|
||||||||
|
Continuing operations, as adjuted
|
$ | 0.00 | $ | (0.04 | ) | |||
|
Discontinued operations
|
$ | 0.00 | $ | (0.00 | ) | |||
|
Net earnings(loss) per shares-diluted
|
$ | 0.01 | $ | (0.04 | ) | |||
|
Years Ended
|
||||||||
|
December 31,
|
||||||||
|
2012
|
2011
|
|||||||
|
Series A Preferred Stock
|
2,647 | 3,846,700 | ||||||
|
Series B Preferred Stock
|
28,817 | 11,662,500 | ||||||
|
Convertible notes payable
|
534,315 | 1,274,000 | ||||||
|
Options
|
14,837,589 | 9,030,000 | ||||||
|
Warrants
|
12,034,701 | 12,440,255 | ||||||
| 27,438,069 | 38,253,455 | |||||||
|
December 31,
|
||||||||
|
2012
|
2011
|
|||||||
|
Series A Preferred Stock
|
- | 2,393,400 | ||||||
|
Series B Preferred Stock
|
- | 11,662,500 | ||||||
|
Convertible notes payable
|
436,250 | 1,274,000 | ||||||
|
Options
|
17,540,000 | 9,030,000 | ||||||
|
Warrants
|
11,966,005 | 12,440,255 | ||||||
| 29,942,255 | 36,800,155 | |||||||
|
December 31,
2012
|
December 31,
2011
|
|||||||
|
Computer equipment and software
|
$
|
54,087
|
$
|
33,751
|
||||
|
Office furniture and equipment
|
37,128
|
32,330
|
||||||
|
91,215
|
66,081
|
|||||||
|
Accumulated depreciation
|
(38,918
|
)
|
(15,634
|
)
|
||||
|
$
|
52,297
|
$
|
50,447
|
|||||
|
Years ended
|
||||||||
|
December 31,
2012
|
December 31,
2011
|
|||||||
|
Depreciation expense
|
$
|
35,804
|
$
|
11,520
|
||||
|
|
·
|
$150,000 paid to the Company in cash at closing;
|
|
|
·
|
$50,000 paid by the purchaser to a lender of the Company in cash at closing, on behalf of the Company;
|
|
|
·
|
A note receivable with a face value of $162,000, provided that the purchaser was able to satisfy this obligation by paying $100,000 plus accrued interest by January 1, 2013, which it did not do; and
|
|
|
·
|
A note receivable of $500,000, which matures in December 2014. The note receivable may be satisfied with in-kind services provided by the purchaser over a 27-month period, or cash. The in-kind services are of a nature and a cost to be agreed by both parties.
|
|
Years Ended
|
||||||||
|
December 31,
|
||||||||
|
2012
|
2011
|
|||||||
|
Disposition proceeds
|
$ | 300,000 | $ | 36,621 | ||||
|
Services received in lieu of note receivable
|
30,000 | - | ||||||
|
Carrying value of net tangible and intangible assets transferred
|
(4,117 | ) | - | |||||
|
Gain from disposal of discontinued operations
|
$ | 325,883 | $ | 36,621 | ||||
|
Years Ended
|
||||||||
|
December 31,
|
||||||||
|
2012
|
2011
|
|||||||
|
Revenues
|
$ | 599,570 | $ | 1,240,139 | ||||
|
Operating expenses
|
(647,620 | ) | (1,259,155 | ) | ||||
|
Loss from discontinued operations
|
$ | (48,050 | ) | $ | (19,016 | ) | ||
|
December 31,
|
||||||||
|
2012
|
2011
|
|||||||
|
Accounts receivables, net of allowance
|
$ | - | $ | 65,275 | ||||
|
Other assets
|
- | 6,368 | ||||||
|
Property and equipment, net of accumulated depreciation
|
- | 7,242 | ||||||
|
Accounts payable and accrued expenses
|
- | (2,698 | ) | |||||
|
Net assets and liabilities of discontinued operations
|
$ | - | $ | 76,187 | ||||
|
December 31,
2012
|
December 31,
2011
|
|||||||
|
Deferred revenues
|
$
|
24,616
|
$
|
75,242
|
||||
|
Years Ended
|
||||||||
|
December 31,
2012
|
December 31,
2011
|
|||||||
|
Interest and amortization expense associated with the 10% and 12% Convertible Notes Payable and 12% Note Payable
|
$
|
148,785
|
$
|
316,939
|
||||
|
Fiscal Year
|
||||
|
2013
|
$ | 317,000 | ||
|
Less: current portion
|
(317,000 | ) | ||
|
Long-Term portion
|
$ | - | ||
|
Number of
Shares of
Common Stock
|
Fair Value
at Issuance
|
Fair Value
at Issuance
(per share)
|
||||||||||||
|
Payment of Preferred Stock dividends
|
1,187,390
|
$
|
373,842
|
|
$0.35 | - |
0.45
|
|||||||
|
Payment of interest on 10% and 12%
Conversion of Convertible Notes Payable
|
24,391
|
$
|
8,535
|
$0.35 | - |
0.45
|
||||||||
|
Conversion of Series A Preferred Stock into common stock
|
2,906,666
|
$
|
391,228
|
|
$0.001
|
|||||||||
|
Cashless exercise of warrants
|
375,428
|
$
|
375
|
|
$0.001
|
|||||||||
|
Exercise of warrants
|
707,500
|
$
|
199,626
|
|
$0.15 | - |
0.35
|
|||||||
|
Repurchase of common stock
|
200,000
|
$
|
20,000
|
$0.10
|
||||||||||
|
Conversion of 10% Notes Payable to Common Stock
|
1,325,000
|
$
|
530,000
|
|
$0.40
|
|||||||||
|
Number of
Shares of
Common Stock
|
Fair Value
at Issuance
|
Fair Value
at Issuance
(per share)
|
||||||||||||
|
Payment of Preferred Stock dividends
|
182,418
|
$
|
83,231
|
|
$0.15 | - |
0.49
|
|||||||
|
Conversion of Convertible Notes Payable
|
1,156,250
|
$
|
462,500
|
$0.40
|
||||||||||
|
Conversion of Series A Preferred Stock into common stock
|
2,393,334
|
$
|
322,338
|
|
$0.001
|
|||||||||
|
Conversion of Series B Preferred Stock into common stock
|
11,662,500
|
$
|
3,565,813
|
|
$0.001
|
|||||||||
|
Cashless exercise of options
|
222,546
|
$
|
223
|
|
$0.001
|
|||||||||
|
Exercise of warrants
|
524,250
|
$
|
125,887
|
|
$0.15 | - |
0.35
|
|||||||
|
Warrants
|
Weighted
Average Price
|
Weighted
Average
|
||||||||||
|
Balance, January 1, 2011
|
13,342,755
|
$
|
0.38
|
|||||||||
|
Granted
|
600,000
|
0.35
|
||||||||||
|
Exercised
|
(1,502,500
|
)
|
0.29
|
|||||||||
|
Forfeitures
|
-
|
-
|
||||||||||
|
Outstanding at December 31, 2011
|
12,440,255
|
$
|
0.46
|
2.40
|
||||||||
|
Granted
|
50,000
|
0.35
|
||||||||||
|
Exercised
|
(524,250
|
)
|
0.24
|
|||||||||
|
Forfeitures
|
-
|
-
|
||||||||||
|
Outstanding and exercisable at December 31, 2012
|
11,966,005
|
$
|
0.46
|
1.41
|
||||||||
|
2012
|
2011
|
|||||||||
|
Effective Exercise price
|
$0.35 | $0.35 | - | 0.65 | ||||||
|
Effective Market price
|
$0.40 | 0.35 | - | 0.65 | ||||||
|
Volatility
|
61% | 56% | ||||||||
|
Risk-free interest
|
0.05% | 0.54 | - | 1.7% | ||||||
|
Terms (years)
|
4 | 5 | ||||||||
|
Expected dividend rate
|
0% | 0 % | ||||||||
|
2012
|
2011
|
|||||||||
|
Effective Exercise price
|
$0.31 | - | 0.48 | $0.35 | - | 0.60 | ||||
|
Effective Market price
|
$0.31 | - | 0.48 | $0.35 | - | 0.60 | ||||
|
Volatility
|
57 | - | 61% | 56% | ||||||
|
Risk-free interest
|
0.34 | - | 0.53% | 0.8 | - | 1.6% | ||||
|
Terms (years)
|
4 | 5 | ||||||||
|
Expected dividend rate
|
0% | 0% | ||||||||
|
Options
|
Weighted
Average Price
|
Weighted
Average
|
Aggregate
Intrinsic
|
|||||||||||||
|
Balance, January 1, 2011
|
7,085,000
|
$
|
0.20
|
|||||||||||||
|
Granted
|
2,150,000
|
0.59
|
||||||||||||||
|
Exercised
|
-
|
-
|
||||||||||||||
|
Forfeitures
|
(205,000
|
)
|
0.58
|
|||||||||||||
|
Outstanding at December 31, 2011
|
9,030,000
|
$
|
0.28
|
6.30
|
||||||||||||
|
Granted
|
11,055,000
|
0.32
|
||||||||||||||
|
Exercised
|
(335,000)
|
0.16
|
||||||||||||||
|
Forfeitures
|
(210,000)
|
0.51
|
||||||||||||||
|
Outstanding at December 31, 2012
|
17,540,000
|
$
|
0.24
|
6.45
|
$
|
3,253,500
|
||||||||||
|
Exercisable at December 31, 2012
|
8,737,521
|
0.22
|
5.63
|
$
|
2,072,342
|
|||||||||||
|
2012
|
2011
|
|||||||
|
Weighted-average grant date fair value
|
$
|
0.14
|
$
|
0.26
|
||||
|
Fair value of options, recognized as selling, general, and administrative expenses
|
$
|
282,592
|
$
|
29,776
|
||||
|
Years Ended
|
||||||||
|
December 31,
|
||||||||
|
2012
|
2011
|
|||||||
|
Statutory federal rate
|
34.0 | % | -34.0 | % | ||||
|
State income taxes net of federal income tax benefit
|
5.2 | % | -5.2 | % | ||||
|
Permanent differences for tax purposes, primarily due non-cash financing costs
|
12.1 | % | 14.7 | % | ||||
|
Change in valuation allowance
|
-51.3 | % | 24.5 | % | ||||
|
Effective income tax rate:
|
0.0 | % | 0.0 | % | ||||
|
December 31,
|
||||||||
|
2012
|
2011
|
|||||||
|
Deferred tax assets:
|
||||||||
|
Net operating loss carryovers
|
$ | 2,950,000 | $ | 3,162,000 | ||||
|
Stock-based compensation
|
298,000 | 360,000 | ||||||
|
Other temporary differences
|
179,000 | 46,000 | ||||||
|
Total deferred tax assets
|
3,427,000 | 3,568,000 | ||||||
|
Valuation allowance
|
(3,427,000 | ) | (3,568,000 | ) | ||||
|
Net deferred tax asset
|
$ | - | $ | - | ||||
|
2012
|
2011
|
|||||||
|
United States
|
92 | % | 95 | % | ||||
|
Canada
|
1 | % | 2 | % | ||||
|
Europe
|
5 | % | 1 | % | ||||
|
Other
|
2 | % | 1 | % | ||||
|
Future Minimum
|
||||
|
Lease Payments
|
||||
|
2013
|
$
|
120,991
|
||
|
2014
|
$
|
108,754
|
||
|
Year
|
Commitments
|
|||
|
2013
|
$
|
550,000
|
||
|
2014
|
$
|
566,500
|
||
|
2015
|
$
|
583,495
|
||
|
2016
|
$
|
601,000
|
||
|
2017
|
$
|
619,030
|
||
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 |
|---|