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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
[ ]
|
Preliminary Proxy Statement
|
|
[ ]
|
Confidential, for Use of the Commission Only (as permitted by Rule 14a-6(e)(2))
|
|
[X]
|
Definitive Proxy Statement
|
|
[ ]
|
Definitive Additional Materials
|
|
[ ]
|
Soliciting Material Pursuant to Rule 14a-12.
|
|
[ ]
|
No fee required.
|
|
[ ]
|
Fee computed on table below per Exchange Act Rules 14a-6(i)(1) and 0-11.
|
|
(1)
|
Title of each class of securities to which transaction applies.
|
|
|
(2)
|
Aggregate number of securities to which transaction applies:
|
|
|
(3)
|
Per unit price or other underlying value of transaction computed pursuant to Exchange Act Rule 0-11 (Set forth the amount on which the filing fee is calculated and state how it was determined): Unit price of $8.4650 estimated pursuant to Rules 457(c) under the Securities Act solely for the purpose of calculating the registration fee, based on the average of the high and low prices of the Registrant’s common stock as reported on the NASDAQ Capital Market on May 7, 2013
|
|
|
(4)
|
Proposed maximum aggregate value of transaction:
|
|
|
(5)
|
Total fee paid:
|
|
|
[X]
|
Fee paid previously with preliminary materials.
|
|
[ ]
|
Check box if any part of the fee is offset as provided by Exchange Act Rule 0-11(a)(2) and identify the filing for which the offsetting fee was paid previously. Identify the previous filing by registration statement number, or the Form or Schedule and the date of its filing.
|
|
(1)
|
Amount Previously Paid:
|
|
|
(2)
|
Form, Schedule or Registration Statement No.:
|
|
|
(3)
|
Filing Party:
|
|
|
(4)
|
Date Filed:
|
|
|
(1)
|
To approve the issuance of an aggregate of (a) 118,483 shares of common stock, par value $0.0001 per share (the “Common Stock”) of the Company and (b) 1,488,152 shares of newly designated Series D Convertible Preferred Stock, par value $0.0001 per share (the “Series D Preferred Stock”) which is convertible into shares of Common Stock on a one-for-ten basis (collectively, the “Merger Consideration”) as consideration for the acquisition of North South Holdings, Inc. a Delaware corporation (“North South”), by our wholly-owned subsidiary Nuta Technology Corp., a Virginia corporation (“Nuta Virginia”) pursuant to an Agreement and Plan of Merger dated as of April 2, 2013 (the “Merger” and the agreement, the “Merger Agreement”) in accordance with NASDAQ Listing Rules, including waiver of our Shareholder Rights Plan (the “Rights Plan”) and Delaware anti-takeover laws, as a result of the Merger;
|
|
(2)
|
To approve the Spherix Incorporated 2013 Equity Incentive Plan (the “2013 Plan”) as attached as
Appendix A
to this Consent Solicitation Statement, including the reservation of 2,800,000 shares of Common Stock for issuance thereunder; and
|
|
(3)
|
To approve and ratify the retention of Sichenzia Ross Friedman Ference LLP as special counsel to the Company and its subsidiaries.
|
|
Information with Respect to North South
|
|
Page
|
||
|
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
|
11
|
|
|
BALANCE SHEETS AS OF DECEMBER 31, 2012 AND MARCH 31, 2013 (Unaudited)
|
12
|
|
|
STATEMENTS OF OPERATIONS FOR THE PERIOD FROM NOVEMBER 9, 2012 (INCEPTION) THROUGH DECEMBER 31, 2012, FOR THE THREE MONTHS ENDED MARCH 31, 2013 (Unaudited), AND FOR THE PERIOD FROM NOVEMBER 9, 2012 (INCEPTION) THROUGH MARCH 31, 2013 (Unaudited)
|
13
|
|
|
STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY FOR THE PERIOD FROM NOVEMBER 9, 2012 (INCEPTION) THROUGH DECEMBER 31, 2012, FOR THE THREE MONTHS ENDED MARCH 31, 2013 (Unaudited), AND FOR THE PERIOD FROM NOVEMBER 9, 2012 (INCEPTION) THROUGH MARCH 31, 2013 (Unaudited)
|
14 | |
|
STATEMENTS OF CASH FLOWS FOR THE PERIOD FROM NOVEMBER 9, 2012 (INCEPTION) THROUGH DECEMBER 31, 2012, FOR THE THREE MONTHS ENDED MARCH 31, 2013 (Unaudited), AND FOR THE PERIOD FROM NOVEMBER 9, 2012 (INCEPTION) THROUGH MARCH 31, 2013 (Unaudited)
|
15 | |
|
NOTES TO FINANCIAL STATEMENTS
|
16 |
|
(A COMPANY IN THE DEVELOPMENT STAGE )
|
||||||||
|
BALANCE SHEETS
|
||||||||
|
March 31,
|
December | |||||||
|
2013
|
31,
|
|||||||
|
(Unaudited)
|
2012
|
|||||||
|
ASSETS
|
||||||||
|
Current assets:
|
||||||||
|
Cash
|
$ | 508,787 | $ | 549,047 | ||||
|
Total current assets
|
508,787 | 549,047 | ||||||
|
Patent portfolio, net
|
436,091 | 415,000 | ||||||
|
Total assets
|
$ | 944,878 | $ | 964,047 | ||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
|
Current liabilities:
|
||||||||
|
Accrued expenses
|
$ | 3,000 | $ | - | ||||
|
Total current liabilities
|
3,000 | - | ||||||
|
Commitments and Contingencies
|
||||||||
|
Stockholders' Equity:
|
||||||||
|
Preferred stock, par value $ 0.0001 per share; 1,000 shares authorized;
Series A Convertible Preferred Stock; 500 shares, issued and outstanding
with an aggregate liquidation preference of $1,000,000
|
- | - | ||||||
|
Common Stock, par value $0.0001 per share;
75,000 shares authorized, 500 shares issued and outstanding
|
- | - | ||||||
|
Additional paid in capital
|
1,000,000 | 1,000,000 | ||||||
|
Deficit accumulated during the development stage
|
(58,122 | ) | (35,953 | ) | ||||
|
Total stockholders' equity
|
941,878 | 964,047 | ||||||
|
Total liabilities and stockholders' equity
|
$ | 944,878 | $ | 964,047 | ||||
|
See the accompanying notes which are an integral part of these statements.
|
||||||||
|
NORTH SOUTH HOLDINGS INC.
|
||||||||||||
|
(A COMPANY IN THE DEVELOPMENT STAGE )
|
||||||||||||
|
STATEMENTS OF OPERATIONS
|
||||||||||||
|
For the
Three Months
|
For the
Period from
|
For the
Period from
|
||||||||||
|
Revenue
|
$ | - | $ | - | $ | - | ||||||
|
Operating expenses:
|
||||||||||||
|
Amortization
|
12,969 | - | 12,969 | |||||||||
|
Director's fees
|
9,000 | 5,100 | 14,100 | |||||||||
|
General and administrative
|
200 | 30,853 | 31,053 | |||||||||
|
Total operating expenses
|
22,169 | 35,953 | 58,122 | |||||||||
|
Net loss
|
$ | (22,169 | ) | $ | (35,953 | ) | $ | (58,122 | ) | |||
|
See the accompanying notes which are an integral part of these statements.
|
||||||||||||
|
NORTH SOUTH HOLDINGS INC.
|
||||||||||||||||||||||||||||
|
(A COMPANY IN THE DEVELOPMENT STAGE)
|
||||||||||||||||||||||||||||
|
STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY
|
||||||||||||||||||||||||||||
|
Series A Convertible Preferred Stock
|
Common Stock
|
Additional Paid In
|
Accumulated During theDevelopment
|
Deficit
|
||||||||||||||||||||||||
|
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Stage
|
Total
|
||||||||||||||||||||||
|
Balance at November 9, 2012
|
- | $ | - | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||
|
Issuance of shares to founders in exchange
for initial capital contributions (500 shares of
common stock at $0.0001 per share and 500
shares of convertible preferred stock at $2,000
per share)
|
500 | - | 500 | - | 1,000,000 | - | 1,000,000 | |||||||||||||||||||||
|
Net loss
|
- | - | - | - | - | (35,953 | ) | (35,953 | ) | |||||||||||||||||||
|
Balance at December 31, 2012
|
500 | - | 500 | - | 1,000,000 | (35,953 | ) | 964,047 | ||||||||||||||||||||
|
Net loss (unaudited)
|
- | - | - | - | - | (22,169 | ) | (22,169 | ) | |||||||||||||||||||
|
Balance at March 31, 2013 (Unaudited)
|
500 | $ | - | 500 | $ | - | $ | 1,000,000 | $ | (58,122 | ) | $ | 941,878 | |||||||||||||||
|
See the accompanying notes which are an integral part of these statements.
|
||||||||||||||||||||||||||||
|
NORTH SOUTH HOLDINGS INC.
|
||||||||||||
|
(A COMPANY IN THE DEVELOPMENT STAGE )
|
||||||||||||
|
STATEMENTS OF CASH FLOWS
|
||||||||||||
|
For the
Three Months
|
For the
Period from
|
For the
Period from
|
||||||||||
|
Cash flows from operating activities:
|
||||||||||||
|
Net loss
|
$ | (22,169 | ) | $ | (35,953 | ) | $ | (58,122 | ) | |||
|
Adjustments to reconcile net loss to net cash used in
operating activities:
|
||||||||||||
|
Amortization
|
12,969 | - | 12,969 | |||||||||
|
Changes in operating assets and liabilities:
|
||||||||||||
|
Accrued expenses
|
3,000 | - | 3,000 | |||||||||
|
Net cash used in operating activities
|
(6,200 | ) | (35,953 | ) | (42,153 | ) | ||||||
|
Cash flows from investing activities:
|
||||||||||||
|
Purchase of patent portfolios
|
(34,060 | ) | (415,000 | ) | (449,060 | ) | ||||||
|
Net cash used in investing activities
|
(34,060 | ) | (415,000 | ) | (449,060 | ) | ||||||
|
Cash flows from financing activities:
|
||||||||||||
|
Issuance of shares to founders in exchange
for initial capital contributions
|
- | 1,000,000 | 1,000,000 | |||||||||
|
Net cash provided by financing activities
|
- | 1,000,000 | 1,000,000 | |||||||||
|
Net (decrease) increase in cash
|
(40,260 | ) | 549,047 | 508,787 | ||||||||
|
Cash, beginning of period
|
549,047 | - | - | |||||||||
|
Cash, end of period
|
$ | 508,787 | $ | 549,047 | $ | 508,787 | ||||||
|
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
:
|
||||||||||||
|
Cash paid during the year for:
|
||||||||||||
|
Interest
|
$ | - | $ | - | $ | - | ||||||
|
Income taxes
|
$ | - | $ | - | $ | - | ||||||
|
See the accompanying notes which are an integral part of these statements.
|
||||||||||||
|
(A)
|
Use of Estimates
|
|
(B)
|
Intangible Assets – Patent Portfolios
|
|
(B)
|
CompuFill Purchase
|
|
For the Years Ending
December 31
|
Harris
Patent Portfolio
|
Compufill
Patent Portfolio
|
Total
Amortization
|
|||||||||
|
2013
|
$ | 38,855 | $ | 27,451 | $ | 66,306 | ||||||
|
2014
|
48,824 | 41,176 | 90,000 | |||||||||
|
2015
|
48,824 | 41,176 | 90,000 | |||||||||
|
2016
|
48,824 | 41,176 | 90,000 | |||||||||
|
2017
|
48,824 | 41,176 | 90,000 | |||||||||
|
Thereafter
|
201,940 | 157,845 | 359,785 | |||||||||
|
Total
|
$ | 436,091 | $ | 350,000 | $ | 786,091 | ||||||
|
Current
|
December 31,
2012
|
|||
|
Federal
|
$ | – | ||
|
State
|
– | |||
| – | ||||
|
Deferred
|
||||
|
Federal
|
(12,224 | ) | ||
|
State
|
(1,798 | ) | ||
| (14,022 | ) | |||
|
Change in
valuation allowance
|
14,022 | |||
|
Total income tax provision
|
$ | – | ||
|
U.S. federal statutory rate
|
(34)%
|
|||
|
State income tax rate, net of federal benefit
|
(5)
|
|||
|
Less: valuation allowance
|
39
|
|||
|
Provision for income taxes
|
– %
|
|||
|
Deferred tax assets:
|
||||
|
Net operating loss carryforward
|
$
|
2,200
|
||
|
Deferred start-up and organizational expenses
|
11,822
|
|||
|
Valuation allowance
|
(14,022)
|
|||
|
Net deferred tax asset
|
$
|
–
|
||
|
(A)
|
Management has evaluated events that have occurred after the balance sheet dates but before the date which the financial statements are issued.
|
|
(B)
|
In April 2013 the Company, its shareholders, Spherix Incorporated, a Delaware corporation ("Spherix"), and Spherix's wholly owned subsidiary, Nuta Technology Corp., a Virginia corporation (“Nuta”) entered into an Agreement and Plan of Merger (the "Merger Agreement"). Upon closing of the transaction contemplated under the Merger Agreement (the "Merger"), the Company will merge with and into Nuta with Nuta as the surviving corporation. Nuta will continue its operations in the State of Virginia as the record owner of the Company’s intellectual property. The closing of the Merger is subject to customary closing conditions.
Pursuant to the terms and conditions of the Merger, at the closing of the Merger, all of the Company’s 500 issued and outstanding shares of common stock will be converted into the right to receive an aggregate of 118,483 shares of Spherix's common stock, par value $0.0001 per share (the “Spherix Common Stock”), and all of the Company’s 500 issued and outstanding shares of Series A Preferred Stock and all of the Company’s 128 issued and outstanding shares of Series B Preferred Stock will be converted into the right to receive an aggregate of 1,488,152 shares of Spherix's Series D Convertible Preferred Stock, par value $0.0001 per share, which is convertible into shares of Spherix Common Stock on a one-for-ten basis (collectively with the 118,483 shares of Spherix Common Stock, the “Merger Consideration”).
|
|
(C)
|
On
June
25, 2013, the Company purchased 100,000 shares of Series E Convertible Preferred Stock of Spherix Incorporated for a per share price of $5.00, or an aggregate of $500,000, pursuant to a subscription agreement in a private placement.
|
|
•
|
the anticipated acquisition of North South Holdings, Inc. (“North South”) by Spherix, including the related equity to be issued by Spherix to finance the acquisition
|
|
•
|
separate audited consolidated financial statements of Spherix as of and for the year ended December 31, 2012 and the related notes, included in Spherix’s Annual Report on Form 10-K for the year ended December 31, 2012;
|
|
•
|
audited financial statements of North South as of and for the year ended December 31, 2012 and the related notes included herein;
|
|
•
|
separate unaudited consolidated financial statements of Spherix as of and for the three months ended March 31, 2013 and the related notes, included in Spherix’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2013; and
|
|
•
|
unaudited financial statements of North South as of March 31, 2013 and for the period from November 9, 2012 (inception) through March 31, 2013 and the related notes included herein.
|
|
Historical
|
||||||||||||||||||||||||||||
|
Spherix
|
North South
|
North South
|
Spherix
|
Rockstar
|
Pro Forma
|
Pro Forma
|
||||||||||||||||||||||
|
ASSETS
|
Incorporated
|
Holdings, Inc.
|
April 2013
(1)
|
June 2013
(2)
|
July 2013
(7)
|
Adjustments
(3), (4)
|
Consolidated
|
|||||||||||||||||||||
|
Current assets
|
||||||||||||||||||||||||||||
|
Cash and cash equivalents
|
$ | 3,448,526 | $ | 508,787 | $ | 2,234,880 | $ | 500,000 | $ | (2,000,000 | ) | $ | 2,000,000 | $ | 3,948,526 | |||||||||||||
| (350,000 | ) | (500,000 | ) | (1,893,667 | ) | |||||||||||||||||||||||
|
Trade accounts receivable
|
1,315 | - | - | - | - | 1,315 | ||||||||||||||||||||||
|
Other receivables
|
3,508 | - | - | - | - | 3,508 | ||||||||||||||||||||||
|
Prepaid expenses and other assets
|
82,206 | - | - | - | - | 82,206 | ||||||||||||||||||||||
|
Total current assets
|
3,535,555 | 508,787 | 1,884,880 | - | (2,000,000 | ) | 106,333 | 4,035,555 | ||||||||||||||||||||
|
Investment in Spherix by North South
|
500,000 | - | (500,000 | ) | - | |||||||||||||||||||||||
|
Property and equipment, net of accumulated depreciation
|
7,930 | - | - | - | - | 7,930 | ||||||||||||||||||||||
|
Patent portfolios, net
|
- | 436,091 | 350,000 | - | 3,000,000 | 1,100,000 | 4,100,000 | |||||||||||||||||||||
| (786,091 | ) | |||||||||||||||||||||||||||
|
Deposit
|
29,504 | - | - | - | - | 29,504 | ||||||||||||||||||||||
|
Total assets
|
$ | 3,572,989 | $ | 944,878 | $ | 2,234,880 | $ | 500,000 | $ | 1,000,000 | $ | (79,758 | ) | $ | 8,172,989 | |||||||||||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||||||||||||||||||||||
|
Current liabilities
|
||||||||||||||||||||||||||||
|
Accounts payable and accrued expenses
|
$ | 358,376 | $ | 3,000 | $ | - | $ | - | $ | - | $ | - | $ | 358,376 | ||||||||||||||
| (3,000 | ) | |||||||||||||||||||||||||||
|
Accrued salaries and benefits
|
85,277 | - | - | - | - | 85,277 | ||||||||||||||||||||||
|
Liabilities of segment held for sale
|
10,205 | - | - | - | - | 10,205 | ||||||||||||||||||||||
|
Total current liabilities
|
453,858 | 3,000 | - | - | - | (3,000 | ) | 453,858 | ||||||||||||||||||||
|
Deferred rent
|
45,285 | - | - | - | - | 45,285 | ||||||||||||||||||||||
|
Warrant liabilities
|
215,853 | - | - | - | - | 215,853 | ||||||||||||||||||||||
|
Total liabilities
|
714,996 | 3,000 | - | - | - | (3,000 | ) | 714,996 | ||||||||||||||||||||
|
Commitments and contingencies
|
||||||||||||||||||||||||||||
|
Stockholders' equity
|
||||||||||||||||||||||||||||
|
Convertible preferred stock, $0.0001 par value, 500 shares authorized;
|
||||||||||||||||||||||||||||
|
Series A: 500 shares issued and outstanding at March 31, 2013;
|
- | |||||||||||||||||||||||||||
|
Convertible preferred stock, $0.0001 par value, 5,000,000 shares authorized;
|
||||||||||||||||||||||||||||
|
Series B: 1 share issued and outstanding at March 31, 2013;
|
||||||||||||||||||||||||||||
|
liquidation preference $1,000 per share
|
- | - | - | - | - | - | ||||||||||||||||||||||
|
Series C: 229,337 shares issued and outstanding at March 31, 2013;
|
- | |||||||||||||||||||||||||||
|
liquidation preference $0.0001 per share
|
23 | - | - | - | - | 23 | ||||||||||||||||||||||
|
Series D: no shares issued and outstanding at March 31, 2013;
|
- | |||||||||||||||||||||||||||
|
liquidation preference $0.0001 per share
|
- | - | - | - | - | 149 | 149 | |||||||||||||||||||||
|
Series E: no shares issued and outstanding at March 31, 2013;
|
- | |||||||||||||||||||||||||||
|
liquidation preference $0.0001 per share
|
10 | - | (10 | ) | - | |||||||||||||||||||||||
|
Common stock, $0.0001 par value, 50,000,000 shares authorized;
|
- | |||||||||||||||||||||||||||
|
814,114 issued at at March 31, 2013
|
- | |||||||||||||||||||||||||||
|
and 813,713 outstanding at March 31, 2013
|
82 | - | - | - | 18 | 12 | 112 | |||||||||||||||||||||
|
Paid-in capital in excess of par value
|
42,330,462 | 1,000,000 | 2,234,880 | 499,990 | 999,982 | 3,099,839 | 46,930,283 | |||||||||||||||||||||
| (499,990 | ) | |||||||||||||||||||||||||||
| (2,734,880 | ) | |||||||||||||||||||||||||||
|
Treasury stock, at cost, 401 shares at March 31, 2013
|
(464,786 | ) | - | - | - | - | (464,786 | ) | ||||||||||||||||||||
|
Accumulated deficit
|
(39,007,788 | ) | (58,122 | ) | - | - | - | 58,122 | (39,007,788 | ) | ||||||||||||||||||
|
Total stockholders' equity
|
2,857,993 | 941,878 | 2,234,880 | 500,000 | 1,000,000 | (76,758 | ) | 7,457,993 | ||||||||||||||||||||
|
Total liabilities and stockholders' equity
|
$ | 3,572,989 | $ | 944,878 | $ | 2,234,880 | $ | 500,000 | $ | 1,000,000 | $ | (79,758 | ) | $ | 8,172,989 | |||||||||||||
|
The pro forma adjustments are explained in Notes 5, 6 and 7: Pro Forma Adjustments.
|
|
Historical
|
|
|||||||||||||||||||
|
|
North South
|
Discontinued
|
Pro Forma
|
|
||||||||||||||||
|
Spherix
Incorporated
|
Holdings, Inc.
|
Operations
Eliminated
|
Adjustments
(5,8)
|
Pro Forma
Consolidated
|
||||||||||||||||
|
Revenue
|
$ | 19,922 | $ | - | $ | - | $ | - | $ | 19,922 | ||||||||||
|
Operating expense
|
||||||||||||||||||||
|
Amortization of patents
|
- | - | - | (129,412 | ) | (868,849 | ) | |||||||||||||
| (739,437 | ) | |||||||||||||||||||
|
Research and development expense
|
(727,091 | ) | - | - | - | (727,091 | ) | |||||||||||||
|
Selling, general and administrative expense
|
(2,764,836 | ) | (35,953 | ) | - | - | (2,800,789 | ) | ||||||||||||
|
Total operating expense
|
(3,491,927 | ) | (35,953 | ) | - | (868,849 | ) | (4,396,729 | ) | |||||||||||
|
Loss from operations
|
(3,472,005 | ) | (35,953 | ) | - | (868,849 | ) | (4,376,807 | ) | |||||||||||
|
Other Income from Change in Fair Value of Warrants
|
1,202,489 | - | - | - | 1,202,489 | |||||||||||||||
|
Loss on issuance of warrants
|
(621,983 | ) | - | - | - | (621,983 | ) | |||||||||||||
|
Interest income
|
3,466 | - | - | - | 3,466 | |||||||||||||||
|
(Loss) income from continuing operations before taxes
|
(2,888,033 | ) | (35,953 | ) | - | (868,849 | ) | (3,792,835 | ) | |||||||||||
|
Income tax expense
|
- | - | ||||||||||||||||||
|
(Loss) income from continuing operations
|
(2,888,033 | ) | (35,953 | ) | - | (868,849 | ) | (3,792,835 | ) | |||||||||||
|
Discontinued operations
|
||||||||||||||||||||
|
Loss from discontinued operations
|
(968,991 | ) | - | 968,991 | - | - | ||||||||||||||
|
Income tax expense
|
- | - | - | - | - | |||||||||||||||
|
Loss from discontinued operations
|
(968,991 | ) | - | 968,991 | - | - | ||||||||||||||
|
Net (loss) income
|
$ | (3,857,024 | ) | $ | (35,953 | ) | $ | 968,991 | $ | (868,849 | ) | $ | (3,792,835 | ) | ||||||
|
Net loss per share, basic and diluted
|
||||||||||||||||||||
|
Continuing operations
|
$ | (10.56 | ) | $ | (71.91 | ) | $ | - | $ | (9.67 | ) | |||||||||
|
Discontinued operations
|
$ | (3.54 | ) | $ | - | $ | 3.54 | $ | - | |||||||||||
|
Basic and diluted net loss per share
|
$ | (14.10 | ) | $ | (71.91 | ) | $ | 3.54 | $ | (9.67 | ) | |||||||||
|
Weighted average number of shares outstanding,
|
||||||||||||||||||||
|
Basic and diluted
|
273,567 | 500 | 273,567 | 392,050 | ||||||||||||||||
|
No dividends declared or paid
|
$ | - | $ | - | $ | - | ||||||||||||||
|
Book value per share,
|
||||||||||||||||||||
|
Basic
|
$ | 3.12 | $ | 1,928.09 | $ | 11.41 | ||||||||||||||
|
Diluted
|
$ | 1.13 | $ | 19.09 | $ | 0.25 | ||||||||||||||
|
Weighted average number of shares outstanding,
|
||||||||||||||||||||
|
book value per share purposes only
(10)
|
||||||||||||||||||||
|
Basic
|
273,567 | 500 | 392,050 | |||||||||||||||||
|
Diluted
|
764,388 | 50,500 | 17,769,891 | |||||||||||||||||
|
The pro forma adjustments are explained in Notes 5, 6 and 7: Pro Forma Adjustments.
|
|
Historical
|
|
|||||||||||||||||||
|
Spherix
Incorporated
|
North South
Holdings, Inc.
|
Discontinued
Operations
Eliminated
|
Pro Forma
Adjustments
(6,9)
|
Pro Forma
Consolidated
|
||||||||||||||||
|
Revenues
|
$ | 5,761 | $ | - | $ | - | $ | - | $ | 5,761 | ||||||||||
|
Costs of goods sold
|
- | - | - | - | - | |||||||||||||||
|
Gross profit
|
5,761 | - | - | - | 5,761 | |||||||||||||||
|
Operating expenses
|
||||||||||||||||||||
|
Amortization of patents
|
- | (12,969 | ) | (19,384 | ) | (217,212 | ) | |||||||||||||
| (184,859 | ) | |||||||||||||||||||
|
Research and development
|
(43,068 | ) | - | - | - | (43,068 | ) | |||||||||||||
|
Selling, general and administrative
|
(873,240 | ) | (9,200 | ) | - | - | (882,440 | ) | ||||||||||||
|
Total operating expenses
|
(916,308 | ) | (22,169 | ) | - | (204,243 | ) | (1,142,720 | ) | |||||||||||
|
Loss from operations
|
(910,547 | ) | (22,169 | ) | - | (204,243 | ) | (1,136,959 | ) | |||||||||||
|
Unrealized (loss) gain on the change in fair value
|
||||||||||||||||||||
|
of warrant liabilities
|
(2,786,395 | ) | - | - | - | (2,786,395 | ) | |||||||||||||
|
Interest income
|
372 | - | - | - | 372 | |||||||||||||||
|
Loss from continuing operations
|
(3,696,570 | ) | (22,169 | ) | - | (204,243 | ) | (3,922,982 | ) | |||||||||||
|
Income tax expense
|
- | - | - | - | - | |||||||||||||||
|
Loss from continuing operations
|
(3,696,570 | ) | (22,169 | ) | - | (204,243 | ) | (3,922,982 | ) | |||||||||||
|
Discontinued operations
|
||||||||||||||||||||
|
Loss from discontinued operations
|
- | - | - | - | - | |||||||||||||||
|
Income tax expense
|
- | - | - | - | - | |||||||||||||||
|
Loss from discontinued operations
|
- | - | - | - | - | |||||||||||||||
|
Net loss
|
$ | (3,696,570 | ) | $ | (22,169 | ) | $ | - | $ | (204,243 | ) | $ | (3,922,982 | ) | ||||||
|
Net loss per share, basic and diluted
|
||||||||||||||||||||
|
Continuing operations
|
$ | (5.35 | ) | $ | (44.34 | ) | $ | - | $ | (4.85 | ) | |||||||||
|
Discontinued operations
|
$ | - | $ | - | $ | - | $ | - | ||||||||||||
|
Basic and diluted net loss per share
|
$ | (5.35 | ) | $ | (44.34 | ) | $ | - | $ | (4.85 | ) | |||||||||
|
Weighted average number of shares outstanding,
|
||||||||||||||||||||
|
Basic and diluted
|
691,213 | 500 | 691,213 | 809,696 | ||||||||||||||||
|
No dividends declared or paid
|
$ | - | $ | - | $ | - | ||||||||||||||
|
Book value per share,
|
||||||||||||||||||||
|
Basic
|
$ | 4.13 | $ | 1,883.76 | $ | 7.56 | ||||||||||||||
|
Diluted
|
$ | 2.54 | $ | 18.65 | $ | 0.41 | ||||||||||||||
|
Weighted average number of shares outstanding,
|
||||||||||||||||||||
|
book value per share purposes only
(10)
|
||||||||||||||||||||
|
Basic
|
691,213 | 500 | 986,687 | |||||||||||||||||
|
Diluted
|
1,123,221 | 50,500 | 18,305,715 | |||||||||||||||||
|
Payment for North South’s Intangible Assets
|
$ | 1,100,000 | ||
|
Payment for North South’s Cash Balance
|
2,000,000 | |||
| Estimated Purchase Price | $ | 3,100,000 |
|
Fair value of Common Stock
|
$ | 26,102 | ||
|
Fair value of Series D Convertible Preferred Stock
|
3,073,520 | |||
| Rounding | 378 | |||
| Fair value of consideration for North South | $ | 3,100,000 |
| Patent Portfolios | $ | 1,100,000 |
|
(1)
|
To record the North South April 2013 issuance of Series B convertible preferred stock for $2,234,880, which occurred prior to the closing of the acquisition transaction, but subsequent to the March 31, 2013 balance sheet date.
|
| DR | CR | |||||||
|
Cash and cash equivalents
|
2,234,880 | |||||||
| Additional paid in capital | 2,234,880 | |||||||
| DR | CR | |||||||
|
Patent portfolios
|
350,000 | |||||||
| Cash and cash equivalents | 350,000 | |||||||
|
(2)
|
To record on June 25, 2013, the North South purchase of 100,000 shares of Spherix Series E Convertible Preferred Stock for a per share price of $5.00, or an aggregate of $500,000, pursuant to a subscription agreement in a private placement.
|
| DR | CR | |||||||
|
Cash and cash equivalents
|
500,000 | |||||||
| Series E Convertible Preferred Stock | 10 | |||||||
| Additional paid in capital | 499,990 | |||||||
| DR | CR | |||||||
|
Investment in Spherix by North South
|
500,000 | |||||||
| Cash and cash equivalents | 500,000 | |||||||
|
(3)
|
To record Spherix’s issuance of 118,483 shares of Spherix’s common stock and 1,488,152 shares of Spherix’s Series D Convertible Preferred Stock as consideration to North South Shareholders for the acquisition of North South. Spherix acquired cash of $2,000,000 and intangible assets $1,100,000 in exchange for common and preferred stock issued at a fair value of $3.1MM.
|
| DR | CR | |||||||
|
Cash and cash equivalents
|
2,000,000 | |||||||
| Intangible assets, net | 1,100,000 | |||||||
| Series D Convertible Preferred Stock | 149 | |||||||
| Common Stock | 12 | |||||||
| Additional paid in capital | 3,099,839 | |||||||
|
(4)
|
To eliminate North South Shareholders’ basis in the assets transferred to Spherix in the acquisition transaction.
|
| DR | CR | |||||||
|
Additional paid in capital
|
2,734,880 | |||||||
| Accounts payable | 3,000 | |||||||
| Cash and cash equivalents | 1,893,667 | |||||||
| Intangible assets, net | 786,091 | |||||||
| Accumulated deficit | 58,122 | |||||||
| DR | CR | |||||||
|
Series E Convertible Preferred Stock
|
10 | |||||||
| Additional paid in capital | 499,990 | |||||||
| Investment in Spherix by North South | 500,000 | |||||||
|
(5)
|
To record amortization expense of the patent portfolios for the year ended December 31, 2012.
|
| DR | CR | |||||||
|
Amortization expense
|
129,412 | |||||||
| Accumulated amortization | 129,412 | |||||||
|
(6)
|
To adjust amortization expense of the patent portfolios for the quarter ended March 31, 2013.
|
| DR | CR | |||||||
|
Amortization expense
|
19,384 | |||||||
| Accumulated amortization | 19,384 | |||||||
|
(7) To record Spherix’s issuance of 176,991 shares of Spherix’s common stock and cash of $2,000,000 as consideration to Rockstar Consortium US LP for the purchase of a portfolio of patents.
|
|
DR
|
CR
|
|||||||
|
Patent portfolios
|
3,000,000 | |||||||
|
Cash
|
2,000,000 | |||||||
|
Common stock
|
18 | |||||||
|
Paid-in capital
|
999,982 | |||||||
|
|
(8) To record amortization expense of Rockstar patent portfolios for the year ended December 31, 2012.
|
|
DR
|
CR
|
|||||||
|
Amortization expense
|
739,437 | |||||||
|
Accumulated amortization
|
739,437 | |||||||
|
DR
|
CR
|
|||||||
|
Amortization expense
|
184,859 | |||||||
|
Accumulated amortization
|
184,859 | |||||||
|
(10)
|
To present Spherix’s common share equivalents for book value per share purposes only at December 31, 2012 and March 31, 2013.
|
|
Spherix
|
Historical
December 31, 2012
|
Historical
March 31, 2013
|
Pro Forma
December 31, 2012
|
Pro Forma
March 31, 2013
|
||||||||||||
|
Weighted average shares outstanding - basic
|
273,567 | 691,213 | 392,050 | 986,687 | ||||||||||||
|
Common Stock Equivalents:
|
||||||||||||||||
|
Convertible Preferred Stk. – Series B
|
1 | 1 | 1 | 1 | ||||||||||||
|
Convertible Preferred Stk. – Series C
|
229,337 | 229,337 | ||||||||||||||
|
Convertible Preferred Stk. – Series D
|
14,881,520 | 14,881,520 | ||||||||||||||
|
Warrants
|
483,657 | 75,757 | 483,657 | 75,757 | ||||||||||||
|
Restrictive Stock Awards
|
120,250 | 120,250 | ||||||||||||||
|
Options
|
7,163 | 6,663 | 7,163 | 6,663 | ||||||||||||
|
2013 Option Plan
|
2,005,500 | 2,005,500 | ||||||||||||||
|
Weighted-average shares outstanding - Diluted
|
764,388 | 1,123,221 | 17,769,891 | 18,305,715 | ||||||||||||
|
●
|
services rendered by the recipient of such award;
|
|
●
|
cash, check payable to the order of the Company, or electronic funds transfer;
|
|
●
|
notice and third party payment in such manner as may be authorized by the Administrator;
|
|
●
|
the delivery of previously owned and fully vested shares of common stock;
|
|
●
|
by a reduction in the number of shares otherwise deliverable pursuant to the award; or
|
|
●
|
subject to such procedures as the Administrator may adopt, pursuant to a “cashless exercise” with a third party who provides financing for the purposes of (or who otherwise facilitates) the purchase or exercise of awards.
|
|
Name and Position
|
Number of Options
|
|||
|
Douglas Brown
|
75,000
|
|||
|
Edward Karr
|
75,000
|
|||
|
Harvey Kesner
|
1,000,000
|
|||
|
Robert Vander Zander
|
75,000
|
|||
|
Robert Clayton (resigned on June 28, 2013)
|
5,000
|
|||
|
Executive Group
|
1,230,000
|
|||
|
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
|
7,163
|
1
|
|
$
|
22.34
|
2,750
|
3
|
|||||
|
Equity compensation plans not approved by securities holders
|
1,399
|
2
|
|
$
|
97.27
|
N/A
|
||||||
|
Total
|
8,562
|
2,750
|
||||||||||
|
●
|
each person known by us to beneficially own more than 5.0% of any class of our voting securities;
|
|
|
●
|
each of our directors;
|
|
|
●
|
each of our named executive officers; and
|
|
|
●
|
all of our directors and executive officers as a group.
|
|
Beneficially
Owned
Amount
(1)
|
% of
Class
|
||||||
|
Principal Stockholders
|
|||||||
|
Four Kids Investment Funds, LLC (5)
|
69,663 | (5) | 7.18 | % | |||
|
Hudson Bay IP Opportunities Master Fund L.P. (4)
|
76,630 | (4) | 8.28 | % | |||
|
Iroquois Master Fund Ltd. (6)
|
46,957 | (6) | 5.21 | % | |||
|
US Commonwealth Life A.I. (7)
|
110,000 | 12.21 | % | ||||
|
All Principal Stockholders as a Group
|
303,250 | 32.88 | % | ||||
|
Executive Officers and Directors
|
|||||||
|
Douglas T. Brown
|
1,353 | (2) | * | ||||
|
Edward M. Karr
|
1,013 | (2) | * | ||||
|
Harvey J. Kesner
|
29,795 | (2)(3) | 3.27 | % | |||
|
Robert J. Vander Zanden
|
1,308 | (2) | * | ||||
|
All Executive Officers and Directors as a Group (4 persons)
|
33,469 | (2) | 3.66 | % | |||
|
(1)
|
Shares of common stock beneficially owned and the respective percentages of beneficial ownership of common stock assumes the exercise of all options, warrants and other securities convertible into common stock beneficially owned by such person or entity currently exercisable or exercisable within 60 days of July 10, 2013. In computing the number of shares beneficially owned and the percentage ownership, shares of common stock that may be acquired within 60 days of July 10, 2013 pursuant to the exercise of options, warrants or convertible notes are deemed to be outstanding for that person. Such shares, however, are not deemed outstanding for the purpose of computing the percentage ownership of any other person.
|
|
(2)
|
Included in the number of shares beneficially owned by D.T. Brown, E.M. Karr, H.J. Kesner, R.J. Vander Zanden and All Executive Officers and Directors as a Group are 1,159, 1,013, 1,013, 1,308 and 4,493 shares, respectively, which such persons have a right to acquire within 60 days pursuant to stock options. Excludes options issued pursuant to the 2013 Plan which do not vest prior to shareholder approval of the 2013 Plan.
|
|
(3)
|
Represents options to purchase 1,013 shares of Common Stock at an exercise price of $9.87 per share awarded November 16, 2012 exercisable within 60 days. Excludes options to purchase 750,000 shares of Common Stock at an exercise price of $7.08 per share awarded April 4, 2013 and options to purchase 250,000 shares of Common Stock at an exercise price of $7.08 per share awarded April 4, 2013 subject to certain vesting conditions, including a VWAP of $12.00 per share for 30 of 90 consecutive days prior to December 31, 2014. Also includes
(i) 9,391 shares of Common Stock purchased by Paradox Capital Partners, LLC in a Private Placement on November 7, 2012, (ii) warrants to purchase 9,391 shares of Common Stock purchased by Paradox Capital Partners, LLC, in a Private Placement on November 7, 2012 and (iii) a restricted stock award of 10,000 shares of Common Stock issued on December 12, 2012 that may vest within 60 days held by Paradox Capital Partners LLC.
Excluded from the aggregate beneficially owned shares are
110,000 shares of Common Stock held by U.S. Commonwealth Life A.I. (“USL”) of which
The Four Camps 2013 Trust is beneficiary.
Harvey Kesner is the sole member and manager of Paradox Capital Partners LLC and in such capacity holds voting and dispositive power over securities of the Company held by Paradox Capital Partners LLC.
Mr. Kesner exercises no investment or voting power and disclaims beneficial ownership of the shares held by USL. Beneficiaries of The Four Camps 2013 Trust include the children of Mr. Kesner.
|
|
(4)
|
Includes 24,977 shares of Series C Preferred Stock which are convertible into Common Stock on a 1 for 1 basis. Hudson Bay Capital Management LP, the investment manager of Hudson Bay IP Opportunities Master Fund L.P., has voting and investment power over these securities. Sander Gerber is the managing member of Hudson Bay Capital GP LLC, which is the general partner of Hudson Bay Capital Management LP. Sander Gerber disclaims beneficial ownership over these securities.
|
|
(5)
|
Includes 22,706 shares of Series C Preferred Stock which are convertible into Common Stock on a 1 for 1 basis. Alan Honig is the managing member of Four Kids Investment Funds, LLC and in such capacity holds voting and dispositive power over the shares of Common Stock of the Company held by such entity.
|
| (6) |
Excludes 22,706 shares of Series C Preferred Stock. The Series C Preferred Stock may not be converted and the holder may not receive shares of the Company’s Common Stock such that the number of shares of Common Stock held by them and their affiliates after such conversion exceeds 4.99% of the then issued and outstanding shares of Common Stock, The restriction described above may be waived, in whole or in part, upon sixty-one (61) days prior notice from the holder to the Company. The number of shares reflected in the Beneficial Ownership Table is limited accordingly. Iroquois Capital Management LLC (“Iroquois Capital”) is the investment manager of Iroquois Master Fund Ltd. (“IMF”). Consequently, Iroquois Capital has voting control and investment discretion over securities held by IMF. As managing members of Iroquois Capital, Joshua Silverman and Richard Abbe make voting and investment decisions on behalf of Iroquois Capital in its capacity as investment manager to IMF. As a result of the foregoing, Mr. Silverman and Mr. Abbe may be deemed to have beneficial ownership (as determined under Section 13(d) of the Securities Exchange of 1934, as amended) of these securities held by IMF. Notwithstanding the foregoing, Mr. Silverman and Mr. Abbe disclaim such beneficial ownership.
|
|
(7)
|
Candice Merren Yates and Colleen Artuch each hold voting and dispositive power over the securities of the Company held by US Commonwealth Life A.I.
|
|
Change in
|
|||||||||||||||||||||||||||||||||
|
Pension
|
|||||||||||||||||||||||||||||||||
|
Value
|
|||||||||||||||||||||||||||||||||
|
Non-Equity
|
and Non-
|
||||||||||||||||||||||||||||||||
|
Incentive
|
Qualified
|
All Other
|
|||||||||||||||||||||||||||||||
|
Name and
|
Stock
|
Option
|
Plan
|
Deferred
|
Compen-
|
||||||||||||||||||||||||||||
|
Principal Position
|
Year
|
Salary
($)
|
Bonus
($)
|
Award
($)
|
Award
($)
(1)
|
Compensation
($)
(2)
|
Compensation
Earnings ($)
|
sation
($)
(3)
|
Total ($)
|
||||||||||||||||||||||||
|
C. Kruger
(3)
|
2012
|
262,573
|
-
|
-
|
3,919
|
143,222
|
-
|
286,443
|
696,157
|
||||||||||||||||||||||||
|
Former CEO and COO
|
2011
|
278,100
|
-
|
-
|
531
|
139,050
|
-
|
-
|
417,681
|
||||||||||||||||||||||||
|
R. Lodder
|
2012
|
233,398
|
-
|
-
|
2,138
|
93,359
|
-
|
-
|
328,895
|
||||||||||||||||||||||||
|
Principal Executive Officer and
President
|
2011
|
226,600
|
-
|
-
|
273
|
90,640
|
-
|
-
|
317,513
|
||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||
|
R. Clayton
|
2012
|
212,180
|
-
|
-
|
2,138
|
74,263
|
-
|
-
|
288,581
|
||||||||||||||||||||||||
|
CFO, Treasurer
and Corporate Secretary
|
2011
|
206,000
|
-
|
-
|
273
|
72,100
|
-
|
-
|
278,373
|
||||||||||||||||||||||||
|
(1)
|
On November 15, 2011, C. Kruger, R. Lodder and R. Clayton were granted stock options for 500, 250, and 250 shares, respectively. On February 17, 2006, R. Clayton was granted stock options for 100 shares. Information regarding forfeiture and assumptions made in the valuation are disclosed in Note 10 of the consolidated financial statements included herein.
|
|
(2)
|
Awards pursuant to the Spherix Incorporated Incentive Compensation Plan.
|
|
(3)
|
Dr. Kruger resigned her position from the Company on December 3, 2012, following the sale of the Spherix Consulting subsidiary. Under the terms of Dr. Kruger’s Severance Agreement, the Company paid Dr. Kruger $286,443 in December 2012.
|
|
Option Awards
|
Stock Awards
|
||||||||||||||||||||
|
Number
|
Market
|
||||||||||||||||||||
|
Number of
|
Number of
|
of Shares
|
Value of
|
||||||||||||||||||
|
Securities
|
Securities
|
or Units
|
Shares or
|
||||||||||||||||||
|
Underlying
|
Underlying
|
of Stock
|
Units of
|
||||||||||||||||||
|
Unexercised
|
Unexercised
|
Option
|
Option
|
that have
|
Stock that
|
||||||||||||||||
|
Options (#)
|
Options (#)
|
Exercise
|
Expiration
|
not Vested
|
have not
|
||||||||||||||||
|
Name
|
Exercisable
|
Unexercisable
|
Price ($)
|
Date
|
(#)
|
Vested ($)
|
|||||||||||||||
|
R. Lodder
|
63
|
187
|
$
|
40.00
|
11/14/2016
|
1,000
|
6,830
|
||||||||||||||
|
R. Clayton
|
63
|
187
|
$
|
40.00
|
11/14/2016
|
1,000
|
6,830
|
||||||||||||||
|
Completed Service Years
|
Severance Pay
|
|
> 1 year
|
10 days
|
|
1 but less than 2 years
|
15 days
|
|
2 but less than 3 years
|
20 days
|
|
3 but less than 4 years
|
25 days
|
|
4 or more years
|
30 days
|
|
Name
|
Fees Earned
Paid in Cash ($)
|
Options
($)
|
All Other Compensation ($)
|
Total
($)
|
||||||||||||
|
Douglas T. Brown
|
$
|
22,000
|
$
|
8,084
|
$
|
-
|
$
|
30,084
|
||||||||
|
Edward M. Karr
|
3,600
|
6,980
|
-
|
10,580
|
||||||||||||
|
Harvey J. Kesner
(2)
|
3,600
|
6,980
|
-
|
10,580
|
||||||||||||
|
Aris Melissaratos
(1)
|
22,000
|
8,084
|
10,500
|
40,584
|
||||||||||||
|
Thomas B. Peter(1)
|
17,300
|
8,084
|
3,500
|
28,884
|
||||||||||||
|
Robert J. Vander Zanden
|
32,900
|
8,084
|
-
|
40,984
|
||||||||||||
|
(1)
|
Aris Melissaratos and Thomas B. Peter resigned their positions as Directors of the Company on November 30, 2012.
|
|
(2)
|
On February 29, 2013, Mr. Kesner was elected as interim Chief Executive Officer of the Company.
|
|
Annual Retainer
|
$
|
5,000
|
To be paid in cash at May Board Meeting annually.
|
||
|
Stock Options
|
$
|
10,000
|
To be calculated by dividing $10,000 by the closing stock price the day the Stock Options are awarded; and at the May Board Meeting annually thereafter. The Options will vest in full on the day of award and will be exercisable for a period of five (5) years.
|
||
|
Board Meeting Fees
|
$
|
2,500
|
To be paid for all in-person Board Meetings. Members must be present to be paid.
|
||
|
Committee Meeting Fees
|
$
|
800
|
To be paid for all in-person Committee Meetings. Members must be present to be paid.
|
||
|
Teleconference Fees
|
$
|
300
|
To be paid for all teleconferences called by either the Chairman of the Board, the President, or by the Chairman of the relevant Committee. Members must be on-line to be paid.
|
||
|
Additional Retainer
|
$
|
5,000
|
To be paid to the Chairman of the Board upon election annually.
|
||
|
Additional Retainer
|
$
|
1,000
|
To be paid to the Chairman of the Audit Committee at May Board Meeting annually.
|
|
Page
|
|
| Report of Independent Registered Public Accounting Firm | F-2 |
| Consolidated Statements of Operations for the years ended December 31, 2012 and 2011 | F-3 |
| Consolidated Balance Sheets as of December 31, 2012 and 2011 | F-4 |
| Consolidated Statements of Changes in Stockholders’ Equity for the years ended December 31, 2012 and 2011 | F-5 |
| Consolidated Statements of Cash Flows for the years ended December 31, 2012 and 2011 | F-6 |
| Notes to Consolidated Financial Statements | F-7 |
|
Condensed Consolidated Balance Sheets as of March 31, 2013 (unaudited) and December 31, 2012
|
F-31 |
|
Condensed Consolidated Statements of Operations for the three months ended March 31, 2013 and 2012
(unaudited)
|
F-32 |
|
Condensed Consolidated Statements of Cash Flows for the three months ended March 31, 2013 and 2012
(unaudited)
|
F-33 |
|
Notes to the Condensed Consolidated Financial Statements
|
F-34 |
|
2012
|
2011
|
|||||||
|
Restated
|
||||||||
|
Revenue
|
$ | 19,922 | $ | - | ||||
|
Operating expense
|
||||||||
|
Research and development expense
|
(727,091 | ) | (1,645,939 | ) | ||||
|
Selling, general and administrative expense
|
(2,764,836 | ) | (2,548,007 | ) | ||||
|
Total operating expense
|
(3,491,927 | ) | (4,193,946 | ) | ||||
|
Loss from operations
|
(3,472,005 | ) | (4,193,946 | ) | ||||
|
Other Income from Change in Fair Value of Warrants
|
1,202,489 | 3,716,812 | ||||||
|
Loss on issuance of warrants
|
(621,983 | ) | (4,983 | ) | ||||
|
Interest income
|
3,466 | 3,455 | ||||||
|
Other income
|
- | 51,261 | ||||||
|
Gain on settlement of obligations
|
- | 845,000 | ||||||
|
(Loss) income from continuing operations before taxes
|
(2,888,033 | ) | 417,599 | |||||
|
Income tax expense
|
- | (14,485 | ) | |||||
|
(Loss) income from continuing operations
|
(2,888,033 | ) | 403,114 | |||||
|
Discontinued operations
|
||||||||
|
Loss from discontinued operations
|
(968,991 | ) | (383,529 | ) | ||||
|
Income tax expense
|
- | - | ||||||
|
Loss from discontinued operations
|
(968,991 | ) | (383,529 | ) | ||||
|
Net (loss) income
|
$ | (3,857,024 | ) | $ | 19,585 | |||
|
Net (loss) income per share, basic
|
||||||||
|
Continuing operations
|
$ | (10.56 | ) | $ | 3.07 | |||
|
Discontinued operations
|
$ | (3.54 | ) | $ | (2.92 | ) | ||
|
Net (loss) income per share
|
$ | (14.10 | ) | $ | 0.15 | |||
|
Net loss per share, diluted
|
||||||||
|
Continuing operations
|
$ | (10.56 | ) | $ | (2.37 | ) | ||
|
Discontinued operations
|
$ | (3.54 | ) | $ | (2.77 | ) | ||
|
Net loss per share
|
$ | (14.10 | ) | $ | (5.14 | ) | ||
|
Weighted average shares outstanding, basic
|
273,567 | 131,285 | ||||||
|
Weighted average shares outstanding, diluted
|
273,567 | 138,346 | ||||||
|
ASSETS
|
2012
|
2011
|
||||||
|
Current assets
|
Restated
|
|||||||
|
Cash and cash equivalents
|
$ | 4,498,237 | $ | 4,911,350 | ||||
|
Trade accounts receivable, net of allowance of $0 and $8,174
|
- | - | ||||||
|
Other receivables
|
3,425 | 293 | ||||||
|
Prepaid research expenses
|
- | 209,780 | ||||||
|
Prepaid expenses and other assets
|
100,474 | 116,565 | ||||||
|
Assets of segment held for sale
|
104,265 | 289,927 | ||||||
|
Total current assets
|
4,706,401 | 5,527,915 | ||||||
|
Property and equipment, net of accumulated depreciation
|
24,009 | 85,374 | ||||||
|
of $308,386 and $244,711
|
||||||||
|
Patents, net of accumulated amortization of $0 and $2,146
|
- | - | ||||||
|
Deposit
|
25,625 | 35,625 | ||||||
|
Assets of segment held for sale, non-current
|
- | 6,108 | ||||||
|
Total assets
|
$ | 4,756,035 | $ | 5,655,022 | ||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
|
Current liabilities
|
||||||||
|
Accounts payable and accrued expenses
|
$ | 425,774 | $ | 269,996 | ||||
|
Accrued salaries and benefits
|
280,263 | 242,550 | ||||||
|
Liabilities of segment held for sale
|
25,040 | 380,136 | ||||||
|
Total current liabilities
|
731,077 | 892,682 | ||||||
|
Deferred rent
|
45,081 | 47,675 | ||||||
|
Warrant liability
|
3,125,393 | 916,621 | ||||||
|
Total liabilities
|
3,901,551 | 1,856,978 | ||||||
|
Commitments and contingencies
|
||||||||
|
Stockholders' equity
|
||||||||
|
Preferred stock, $0.0001 par value, 5,000,000 shares authorized;
5,250 series B issued and 1 outstanding at December 31, 2012,
and December 31, 2011
|
- | - | ||||||
|
Common stock, $0.0001 par value, 50,000,000 shares authorized;
814,114 and 155,150 issued, 813,713 and 154,749
outstanding at December 31, 2012 and 2011, respectively
|
82 | 16 | ||||||
|
Paid-in capital in excess of par value
|
36,630,406 | 35,717,008 | ||||||
|
Treasury stock, 401 shares
|
(464,786 | ) | (464,786 | ) | ||||
|
Accumulated deficit
|
(35,311,218 | ) | (31,454,194 | ) | ||||
|
Total stockholders' equity
|
854,484 | 3,798,044 | ||||||
|
Total liabilities and stockholders' equity
|
$ | 4,756,035 | $ | 5,655,022 | ||||
|
Preferred Stock
|
Common Stock
|
Paid-in Capital in Excess of
|
Treasury Stock
|
Accumulated | Stockholders' | |||||||||||||||||||||||||||||||
|
Shares
|
Amount
|
Shares
|
Amount
|
Par
|
Shares
|
Amount
|
Deficit
|
Equity
|
||||||||||||||||||||||||||||
|
Balance, January 1, 2011 (Restated)
|
1 | $ | - | 107,181 | $ | 11 | 34,536,947 | 401 | (464,786 | ) | 31,473,779 | $ | 2,598,393 | |||||||||||||||||||||||
|
Sale of common stock, net of
|
||||||||||||||||||||||||||||||||||||
|
offering costs of $103,196 (Restated)
|
- | - | 47,969 | 5 | 1,144,527 | - | - | - | 1,144,532 | |||||||||||||||||||||||||||
|
Stock-based compensation (Restated)
|
- | - | - | - | 35,534 | - | - | - | 35,534 | |||||||||||||||||||||||||||
|
Net income (Restated)
|
- | - | - | - | - | - | - | 19,585 | 19,585 | |||||||||||||||||||||||||||
|
Balance, December 31, 2011 (Restated)
|
1 | - | 155,150 | 16 | 35,717,008 | 401 | (464,786 | ) | (31,454,194 | ) | 3,798,044 | |||||||||||||||||||||||||
|
Sale of common stock, net of
|
||||||||||||||||||||||||||||||||||||
|
offering costs of $77,012
|
- | - | 536,898 | 54 | 858,647 | - | - | - | 858,701 | |||||||||||||||||||||||||||
|
Stock-based compensation
|
- | - | 122,250 | 12 | 56,436 | - | - | - | 56,448 | |||||||||||||||||||||||||||
|
Fractional shares payment
|
- | - | (184 | ) | - | (1,685 | ) | - | - | - | (1,685 | ) | ||||||||||||||||||||||||
|
Net loss
|
- | - | - | - | - | - | - | (3,857,024 | ) | (3,857,024 | ) | |||||||||||||||||||||||||
|
Balance, December 31, 2012
|
1 | $ | - | 814,114 | $ | 82 | 36,630,406 | 401 | (464,786 | ) | (35,311,218 | ) | $ | 854,484 | ||||||||||||||||||||||
|
2012
|
2011
|
|||||||
|
Cash flows from operating activities
|
Restated
|
|||||||
|
Net (loss) income
|
(3,857,024 | ) | $ | 19,585 | ||||
|
Adjustments to reconcile net (loss) income to net cash
|
||||||||
|
used in operating activities:
|
||||||||
|
Other Income from Change in Fair Value of Warrants
|
(1,202,489 | ) | (3,716,812 | ) | ||||
|
Issuance costs of warrants accounted for at fair value
|
245,513 | 230,604 | ||||||
|
Loss on issuance of warrants
|
621,983 | 4,983 | ||||||
|
Gain on settlement of obligation
|
- | (845,000 | ) | |||||
|
Depreciation and amortization
|
63,675 | 66,308 | ||||||
|
Stock-based compensation
|
56,448 | 35,534 | ||||||
|
Provision for doubtful accounts
|
(8,174 | ) | 8,174 | |||||
|
Changes in assets and liabilities:
|
||||||||
|
Receivables
|
5,042 | 262,333 | ||||||
|
Prepaid expenses and other assets
|
235,871 | 289,830 | ||||||
|
Accounts payable and accrued expenses
|
193,491 | (366,885 | ) | |||||
|
Deferred rent
|
(2,594 | ) | (33,270 | ) | ||||
|
Deferred compensation
|
- | (305,000 | ) | |||||
|
Net cash used in activities of continuing operations
|
(3,648,258 | ) | (4,349,616 | ) | ||||
|
Net cash used in activities of discontinued operations
|
(167,429 | ) | (10,044 | ) | ||||
|
Net cash used in operating activities
|
(3,815,687 | ) | (4,359,660 | ) | ||||
|
Cash flows from investing activities
|
||||||||
|
Purchase of fixed assets
|
(2,309 | ) | (2,374 | ) | ||||
|
Net cash used in activities of continuing operations
|
(2,309 | ) | (2,374 | ) | ||||
|
Net cash provided by (used in) activities of discontinued operations
|
4,102 | (2,478 | ) | |||||
|
Net cash provided by (used in) investing activities
|
1,793 | (4,852 | ) | |||||
|
Cash flows from financing activities
|
||||||||
|
Proceeds from issuance of common stock and warrants
|
3,724,991 | 4,034,352 | ||||||
| Issuance cost of common stock and warrants | (322,525 | ) | (333,800 | ) | ||||
|
Reverse stock split fractional share payment
|
(1,685 | ) | - | |||||
|
Net cash provided by activities of continuing operations
|
3,400,781 | 3,700,552 | ||||||
|
Net cash provided by financing activities
|
3,400,781 | 3,700,552 | ||||||
|
Net decrease in cash and cash equivalents
|
(413,113 | ) | (663,960 | ) | ||||
|
Cash and cash equivalents, beginning of year
|
4,911,350 | 5,575,310 | ||||||
|
Cash and cash equivalents, end of year
|
$ | 4,498,237 | $ | 4,911,350 | ||||
|
Supplemental disclosures of cash flow information:
|
||||||||
|
Cash paid for taxes
|
$ | - | $ | 160,829 | ||||
|
2012
|
2011
|
|||||||
|
Revenue
|
$ | 728,312 | $ | 820,925 | ||||
|
Direct cost and operating expense
|
(417,428 | ) | (388,065 | ) | ||||
|
Selling, general and administrative expense
|
(1,279,875 | ) | (816,389 | ) | ||||
|
Loss from discontinued operations
before taxes
|
$ | (968,991 | ) | $ | (383,529 | ) | ||
|
Level 1
|
Valuations for assets and liabilities traded in active exchange markets. Valuations are obtained from available pricing sources for market transactions involving identical assets or liabilities.
|
|
Level 2
|
Valuations for assets and liabilities traded in less active dealer or broker markets. Valuations are obtained from third party pricing services for identical or comparable assets or liabilities which use observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in active markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
|
|
Level 3
|
Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.
|
|
Fair Value Measurements of Warrants Using Significant Unobservable Inputs
(Level 3)
|
||||
|
Balance at December 31, 2011 (Restated)
|
$ | 3,125,000 | ||
|
Change in fair value of Warrant Liability
|
(2,208,000 | ) | ||
|
Balance at December 31, 2012
|
$ | 917,000 | ||
| Diluted earnings per share Calculation | December 31, 2012 | December 31, 2011 | ||||||
| (Restated) | ||||||||
| Net (loss) income | $ | (3,857,024 | ) | $ | 19,585 | |||
| Less other income from change in fair value of warrants assumed exercised | -- | (730,862 | ) | |||||
| Adjusted net loss | $ | (3,857,024 | ) | $ | (711,277 | ) | ||
| Diluted shares outstanding | ||||||||
| Weighted average shares outstanding, | 273,567 | 131,285 | ||||||
| Shares assumed exercised | -- | 7,061 | ||||||
| Diluted shares outstanding | 273,567 | 138,346 | ||||||
| Net loss per share, diluted | $ | (14.10 | ) | $ | (5.14 | ) | ||
|
(i)
|
warrants to purchase an aggregate of 5,522 and 414 shares of the Company’s common stock, issued in November 2009 at an exercise price of $650.00 and $575.00 per share, respectively;
|
|
(ii)
|
warrants to purchase an aggregate of 10,500 and 630 shares of the Company’s common stock, issued in October 2010 at an exercise price of $300.00 and $312.50 per share, respectively;
|
|
(iii)
|
warrants to purchase an aggregate of 10,673 and 640 shares of the Company’s common stock, issued in January 2011 at an exercise price of $160.00 and $162.50 per share, respectively;
|
|
(iv)
|
warrants to purchase an aggregate of 26,628 and 799 shares of the Company’s common stock, issued in October 2011 at an exercise price of $44.80 and $59.13 per share, respectively;
|
|
(v)
|
warrants to purchase an aggregate of 10,648 and 1,597 shares of the Company’s common stock, issued in February 2012 at an exercise price of $28.00 and $27.00 per share, respectively; and
|
|
(vi)
|
warrants to purchase an aggregate of 483,657 shares of the Company’s common stock, issued in November 2012 at an exercise price of $6.53 per share;
|
|
Three Months Ended March 31, 2012
|
||||||||||||
|
As Previously
|
As
|
|||||||||||
|
Statement of Operations Data (Unaudited):
|
Reported*
|
Adjustment
|
Restated
|
|||||||||
|
Selling, general and administrative expense
|
$ | (674,856 | ) | $ | (17,636 | ) | $ | (692,492 | ) | |||
|
Loss from operations
|
$ | (1,046,259 | ) | $ | (17,636 | ) | $ | (1,063,895 | ) | |||
|
Other Income from Change in Fair Value of Warrants
|
$ | - | $ | 339,308 | $ | 339,308 | ||||||
|
Loss from continuing operations
|
$ | (1,045,237 | ) | $ | 321,672 | $ | (723,565 | ) | ||||
|
Net loss
|
$ | (1,155,955 | ) | $ | 321,672 | $ | (834,283 | ) | ||||
|
Net loss per share, basic and diluted
|
$ | (6.21 | ) | $ | 1.73 | $ | (4.48 | ) | ||||
|
Three Months Ended June 30, 2012
|
||||||||||||
|
As Previously
|
As
|
|||||||||||
|
Statement of Operations Data (Unaudited):
|
Reported*
|
Adjustment
|
Restated
|
|||||||||
|
Selling, general and administrative expense
|
$ | (530,691 | ) | $ | - | $ | (530,691 | ) | ||||
|
Loss from operations
|
$ | (668,940 | ) | $ | - | $ | (668,940 | ) | ||||
|
Other Income from Change in Fair Value of Warrants
|
$ | - | $ | 342,884 | $ | 342,884 | ||||||
|
Loss from continuing operations
|
$ | (668,018 | ) | $ | 342,884 | $ | (325,134 | ) | ||||
|
Net loss
|
$ | (747,575 | ) | $ | 342,884 | $ | (404,691 | ) | ||||
|
Net loss per share, basic and diluted
|
$ | (3.59 | ) | $ | 1.64 | $ | (1.95 | ) | ||||
|
Three Months Ended September 30, 2012
|
||||||||||||
|
As Previously
|
As
|
|||||||||||
|
Statement of Operations Data (Unaudited):
|
Reported*
|
Adjustment
|
Restated
|
|||||||||
|
Selling, general and administrative expense
|
$ | (542,538 | ) | $ | - | $ | (542,538 | ) | ||||
|
Loss from operations
|
$ | (633,645 | ) | $ | - | $ | (633,645 | ) | ||||
|
Other Income from Change in Fair Value of Warrants
|
$ | - | $ | 58,413 | $ | 58,413 | ||||||
|
Loss from continuing operations
|
$ | (632,815 | ) | $ | 58,413 | $ | (574,402 | ) | ||||
|
Net loss
|
$ | (765,963 | ) | $ | 58,413 | $ | (707,550 | ) | ||||
|
Net loss per share, basic and diluted
|
$ | (3.69 | ) | $ | 0.29 | $ | (3.40 | ) | ||||
|
Three Months Ended March 31, 2011
|
||||||||||||
|
As Previously
|
As
|
|||||||||||
|
Statement of Operations Data (Unaudited):
|
Reported*
|
Adjustment
|
Restated
|
|||||||||
|
Selling, general and administrative expense
|
$ | (737,680 | ) | $ | (126,304 | ) | $ | (863,984 | ) | |||
|
Loss from operations
|
$ | (1,093,183 | ) | $ | (126,304 | ) | $ | (1,219,487 | ) | |||
|
Other Income from Change in Fair Value of Warrants
|
$ | - | $ | 1,542,051 | $ | 1,542,051 | ||||||
|
(Loss) income from continuing operations
|
$ | (216,819 | ) | $ | 1,415,747 | $ | 1,198,928 | |||||
|
Net (loss) income
|
$ | (235,336 | ) | $ | 1,415,747 | $ | 1,180,411 | |||||
|
Net (loss) income per share, basic and diluted
|
$ | (1.92 | ) | $ | 11.56 | $ | 9.64 | |||||
|
Three Months Ended June 30, 2011
|
||||||||||||
|
As Previously
|
As
|
|||||||||||
|
Statement of Operations Data (Unaudited):
|
Reported*
|
Adjustment
|
Restated
|
|||||||||
|
Selling, general and administrative expense
|
$ | (525,572 | ) | $ | - | $ | (525,572 | ) | ||||
|
Loss from operations
|
$ | (930,071 | ) | $ | - | $ | (930,071 | ) | ||||
|
Other Income from Change in Fair Value of Warrants
|
$ | - | $ | 898,446 | $ | 898,446 | ||||||
|
Loss from continuing operations
|
$ | (920,828 | ) | $ | 898,446 | $ | (22,382 | ) | ||||
|
Net loss
|
$ | (1,013,739 | ) | $ | 898,446 | $ | (115,293 | ) | ||||
|
Net loss per share, basic and diluted
|
$ | (7.91 | ) | $ | 7.01 | $ | (0.90 | ) | ||||
|
Three Months Ended September 30, 2011
|
||||||||||||
|
As Previously
|
As
|
|||||||||||
|
Statement of Operations Data (Unaudited):
|
Reported*
|
Adjustment
|
Restated
|
|||||||||
|
Selling, general and administrative expense
|
$ | (417,260 | ) | $ | - | $ | (417,260 | ) | ||||
|
Loss from operations
|
$ | (788,587 | ) | $ | - | $ | (788,587 | ) | ||||
|
Other Income from Change in Fair Value of Warrants
|
$ | - | $ | 134,827 | $ | 134,827 | ||||||
|
Loss from continuing operations
|
$ | (787,992 | ) | $ | 134,827 | $ | (653,165 | ) | ||||
|
Net loss
|
$ | (913,318 | ) | $ | 134,827 | $ | (778,491 | ) | ||||
|
Net loss per share, basic and diluted
|
$ | (7.13 | ) | $ | 1.05 | $ | (6.08 | ) | ||||
|
Year Ended December 31, 2011
|
||||||||||||
|
As Previously
|
As
|
|||||||||||
|
Statement of Operations Data:
|
Reported*
|
Adjustment
|
Restated
|
|||||||||
|
Selling, general and administrative expense
|
$ | (2,317,403 | ) | $ | (230,604 | ) | $ | (2,548,007 | ) | |||
|
Loss from operations
|
$ | (3,963,342 | ) | $ | (230,604 | ) | $ | (4,193,946 | ) | |||
|
Other Income from Change in Fair Value of Warrants
|
$ | - | $ | 3,716,812 | $ | 3,716,812 | ||||||
|
Loss on issuance of warrants
|
$ | - | $ | (4,983 | ) | $ | (4,983 | ) | ||||
|
Income (loss) from continuing operations
|
$ | (3,078,111 | ) | $ | 3,481,225 | $ | 403,114 | |||||
|
Net (loss) income
|
$ | (3,461,640 | ) | $ | 3,481,225 | $ | 19,585 | |||||
|
Net (loss) income per share, basic
|
$ | (26.37 | ) | $ | 26.52 | $ | 0.15 | |||||
|
Net (loss) income per share, diluted
|
$ | (26.37 | ) | $ | 21.23 | $ | (5.14 | ) | ||||
|
Year Ended December 31, 2010
|
||||||||||||
|
As Previously
|
As
|
|||||||||||
|
Statement of Operations Data:
|
Reported*
|
Adjustment
|
Restated
|
|||||||||
|
Selling, general and administrative expense
|
$ | (3,175,350 | ) | $ | (165,365 | ) | $ | (3,340,715 | ) | |||
|
Loss from operations
|
$ | (8,006,738 | ) | $ | (165,365 | ) | $ | (8,172,103 | ) | |||
|
Other Income from Change in Fair Value of Warrants
|
$ | - | $ | 1,556,161 | $ | 1,556,161 | ||||||
|
Loss from continuing operations
|
$ | (7,731,521 | ) | $ | 1,390,796 | $ | (6,340,725 | ) | ||||
|
Net loss
|
$ | (7,736,242 | ) | $ | 1,390,796 | $ | (6,345,446 | ) | ||||
|
Net loss per share, basic and diluted
|
$ | (85.67 | ) | $ | 15.40 | $ | (70.27 | ) | ||||
|
Year Ended December 31, 2009
|
||||||||||||
|
As Previously
|
As
|
|||||||||||
|
Statement of Operations Data:
|
Reported
|
Adjustment
|
Restated
|
|||||||||
|
Selling, general and administrative expense
|
$ | (3,055,473 | ) | $ | (136,752 | ) | $ | (3,192,225 | ) | |||
|
Loss from operations
|
$ | (9,877,082 | ) | $ | (136,752 | ) | $ | (10,013,834 | ) | |||
|
Other Income from Change in Fair Value of Warrants
|
$ | - | $ | 957,422 | $ | 957,422 | ||||||
| Loss from continuing operations | $ | (9,839,436 | ) | $ | 820,670 | $ | (9,018,766 | ) | ||||
|
Net loss
|
$ | (9,148,631 | ) | $ | 820,670 | $ | (8,327,961 | ) | ||||
|
Net loss per share, basic and diluted
|
$ | (124.36 | ) | $ | 11.16 | $ | (113.20 | ) | ||||
|
As of March 31, 2012
|
||||||||||||
|
As Previously
|
As
|
|||||||||||
|
Balance Sheet Data (Unaudited):
|
Reported*
|
Adjustment
|
Restated
|
|||||||||
|
Total liabilities
|
$ | 639,097 | $ | 791,601 | $ | 1,430,698 | ||||||
|
Paid-in capital in excess of par value
|
$ | 43,394,988 | $ | (6,805,964 | ) | $ | 36,589,024 | |||||
|
Accumulated deficit
|
$ | 38,302,840 | $ | (6,014,363 | ) | $ | 32,288,477 | |||||
|
Total stockholders' equity
|
$ | 4,627,383 | $ | (791,601 | ) | $ | 3,835,782 | |||||
|
As of June 30, 2012
|
||||||||||||
|
As Previously
|
As
|
|||||||||||
|
Balance Sheet Data (Unaudited):
|
Reported*
|
Adjustment
|
Restated
|
|||||||||
|
Total liabilities
|
$ | 679,960 | $ | 448,717 | $ | 1,128,677 | ||||||
|
Paid-in capital in excess of par value
|
$ | 43,401,195 | $ | (6,805,964 | ) | $ | 36,595,231 | |||||
|
Accumulated deficit
|
$ | 39,050,415 | $ | (6,357,247 | ) | $ | 32,693,168 | |||||
|
Total stockholders' equity
|
$ | 3,886,015 | $ | (448,717 | ) | $ | 3,437,298 | |||||
|
As of September 30, 2012
|
||||||||||||
|
As Previously
|
As
|
|||||||||||
|
Balance Sheet Data (Unaudited):
|
Reported*
|
Adjustment
|
Restated
|
|||||||||
|
Total liabilities
|
$ | 793,960 | $ | 389,913 | $ | 1,183,873 | ||||||
|
Paid-in capital in excess of par value
|
$ | 43,420,333 | $ | (6,805,964 | ) | $ | 36,614,369 | |||||
|
Accumulated deficit
|
$ | 39,816,415 | $ | (6,415,697 | ) | $ | 33,400,718 | |||||
|
Total stockholders' equity
|
$ | 3,139,190 | $ | (390,304 | ) | $ | 2,748,886 | |||||
|
As of March 31, 2011
|
||||||||||||
|
As Previously
|
As
|
|||||||||||
|
Balance Sheet Data (Unaudited):
|
Reported*
|
Adjustment
|
Restated
|
|||||||||
|
Total liabilities
|
$ | 818,816 | $ | 1,826,897 | $ | 2,645,713 | ||||||
|
Paid-in capital in excess of par value
|
$ | 41,135,829 | $ | (5,454,110 | ) | $ | 35,681,719 | |||||
|
Accumulated deficit
|
$ | 33,920,581 | $ | (3,627,213 | ) | $ | 30,293,368 | |||||
|
Total stockholders' equity
|
$ | 6,750,475 | $ | (1,826,897 | ) | $ | 4,923,578 | |||||
|
As of June 30, 2011
|
||||||||||||
|
As Previously
|
As
|
|||||||||||
|
Balance Sheet Data (Unaudited):
|
Reported*
|
Adjustment
|
Restated
|
|||||||||
|
Total liabilities
|
$ | 741,041 | $ | 928,451 | $ | 1,669,492 | ||||||
|
Paid-in capital in excess of par value
|
$ | 41,135,586 | $ | (5,454,110 | ) | $ | 35,681,476 | |||||
|
Accumulated deficit
|
$ | 34,934,320 | $ | (4,525,659 | ) | $ | 30,408,661 | |||||
|
Total stockholders' equity
|
$ | 5,736,493 | $ | (928,451 | ) | $ | 4,808,042 | |||||
|
As of September 30, 2011
|
||||||||||||
|
As Previously
|
As
|
|||||||||||
|
Balance Sheet Data (Unaudited):
|
Reported*
|
Adjustment
|
Restated
|
|||||||||
|
Total liabilities
|
$ | 807,153 | $ | 793,624 | $ | 1,600,777 | ||||||
|
Paid-in capital in excess of par value
|
$ | 41,135,586 | $ | (5,454,110 | ) | $ | 35,681,476 | |||||
|
Accumulated deficit
|
$ | 35,847,638 | $ | (4,660,486 | ) | $ | 31,187,152 | |||||
|
Total stockholders' equity
|
$ | 4,823,175 | $ | (793,624 | ) | $ | 4,029,551 | |||||
|
As of December 31, 2011
|
||||||||||||
|
As Previously
|
As
|
|||||||||||
|
Balance Sheet Data:
|
Reported*
|
Adjustment
|
Restated
|
|||||||||
|
Total liabilities
|
$ | 940,357 | $ | 916,621 | $ | 1,856,978 | ||||||
|
Paid-in capital in excess of par value
|
$ | 42,326,320 | $ | (6,609,312 | ) | $ | 35,717,008 | |||||
|
Accumulated deficit
|
$ | 37,146,885 | $ | (5,692,691 | ) | $ | 31,454,194 | |||||
|
Total stockholders' equity
|
$ | 4,714,665 | $ | (916,621 | ) | $ | 3,798,044 | |||||
|
As of December 31, 2010
|
||||||||||||
|
As Previously
|
As
|
|||||||||||
|
Balance Sheet Data (Unaudited):
|
Reported*
|
Adjustment
|
Restated
|
|||||||||
|
Total liabilities
|
$ | 2,576,853 | $ | 1,841,826 | $ | 4,418,679 | ||||||
|
Paid-in capital in excess of par value
|
$ | 38,590,239 | $ | (4,053,292 | ) | $ | 34,536,947 | |||||
|
Accumulated deficit
|
$ | 33,685,245 | $ | (2,211,466 | ) | $ | 31,473,779 | |||||
|
Total stockholders' equity
|
$ | 4,440,219 | $ | (1,841,826 | ) | $ | 2,598,393 | |||||
|
As of December 31, 2009
|
||||||||||||
|
As Previously
|
As
|
|||||||||||
|
Balance Sheet Data (Unaudited):
|
Reported*
|
Adjustment
|
Restated
|
|||||||||
|
Total liabilities
|
$ | 2,883,432 | $ | 1,128,278 | $ | 4,969,132 | ||||||
|
Paid-in capital in excess of par value
|
$ | 33,685,656 | $ | (1,948,948 | ) | $ | 31,736,708 | |||||
|
Accumulated deficit
|
$ | 25,949,003 | $ | (820,670 | ) | $ | 25,128,333 | |||||
|
Total stockholders' equity
|
$ | 7,271,876 | $ | (1,128,278 | ) | $ | 6,143,598 | |||||
|
·
|
the remaining proceeds of our equity offerings; and
|
|
·
|
additional funds we will seek to raise through the sale of additional securities in the future.
|
|
Balance, January 1, 2011
|
$ | - | ||
|
Provision for doubtful accounts
|
8,000 | |||
|
Balance December 31, 2011
|
8,000 | |||
|
Bad debt recovery
|
(8,000 | ) | ||
|
Balance December 31, 2012
|
$ | - |
|
2012
|
2011
|
|||||||
|
Computers
|
$ | 9,000 | $ | 7,000 | ||||
|
Office furniture and equipment
|
94,000 | 94,000 | ||||||
|
Leasehold improvements
|
229,000 | 229,000 | ||||||
|
Total cost
|
332,000 | 330,000 | ||||||
|
Accumulated depreciation and amortization
|
(308,000 | ) | (245,000 | ) | ||||
|
Property and equipment, net
|
$ | 24,000 | $ | 85,000 | ||||
|
2012
|
2011
|
|||||||
|
Accounts payable
|
$ | 210,000 | $ | 106,000 | ||||
|
Accrued expenses
|
218,000 | 164,000 | ||||||
| $ | 428,000 | $ | 270,000 | |||||
|
2012
|
2011
|
|||||||
|
Accrued Payroll
|
$ | 21,000 | $ | 29,000 | ||||
|
Accrued annual bonuses
|
173,000 | 176,000 | ||||||
|
Accrued severance
|
40,000 | - | ||||||
|
Accrued vacation
|
42,000 | 38,000 | ||||||
|
Other
|
4,000 | - | ||||||
| $ | 280,000 | $ | 243,000 | |||||
|
Warrant
|
Exercise
|
Estimated fair value
|
Change in estimated fair value
|
|||||||||||||||||||||
|
Date
|
Shares
|
Price
|
2012
|
2011
|
2012
|
2011
|
||||||||||||||||||
|
11/16/2009
|
5,522 | $ | 650.00 | $ | - | $ | 41,000 | $ | (40,000 | ) | $ | (524,000 | ) | |||||||||||
|
11/16/2009
|
414 | $ | 575.00 | - | - | - | (1,000 | ) | ||||||||||||||||
|
10/7/2010
|
10,500 | $ | 300.00 | 3,000 | 157,000 | (154,000 | ) | (1,069,000 | ) | |||||||||||||||
|
10/7/2010
|
630 | $ | 312.50 | - | - | - | (50,000 | ) | ||||||||||||||||
|
1/19/2011
|
10,673 | $ | 160.00 | 7,000 | 184,000 | (177,000 | ) | (1,277,000 | ) | |||||||||||||||
|
1/19/2011
|
640 | $ | 162.50 | - | 1,000 | (1,000 | ) | (65,000 | ) | |||||||||||||||
|
10/25/2011
|
26,628 | $ | 44.80 | 106,000 | 528,000 | (422,000 | ) | (709,000 | ) | |||||||||||||||
|
10/25/2011
|
799 | $ | 59.13 | - | 6,000 | (6,000 | ) | (22,000 | ) | |||||||||||||||
|
2/2/2012
|
10,648 | $ | 28.00 | 49,000 | - | (144,000 | ) | - | ||||||||||||||||
|
2/2/2012
|
1,597 | $ | 27.00 | - | - | (21,000 | ) | - | ||||||||||||||||
|
11/8/2012
|
483,657 | $ | 6.53 | 2,960,000 | - | (237,000 | ) | - | ||||||||||||||||
| 3,125,000 | $ | 917,000 | $ | (1,202,000 | ) | $ | (3,717,000 | ) | ||||||||||||||||
|
As of December 31, 2011
|
||||||||||||||||||||||||
|
Grant Date
|
11/16/09
|
10/07/10
|
01/19/11
|
10/25/11
|
||||||||||||||||||||
|
Shares
|
5,522 | 10,500 | 10,673 | 26,628 | ||||||||||||||||||||
|
Stock price
|
$ | 23.40 | $ | 23.40 | $ | 23.40 | $ | 23.40 | ||||||||||||||||
|
Exercise price
|
$ | 650.00 | $ | 300.00 | $ | 160.00 | $ | 44.80 | ||||||||||||||||
|
Expected terms (yrs)
|
2.9 | 3.8 | 4.1 | 4.8 | ||||||||||||||||||||
|
Risk-free interest rate
|
0.36 | % | 0.60 | % | 0.60 | % | 0.83 | % | ||||||||||||||||
|
Estimated volatility
|
144.55 | % | 156.71 | % | 156.71 | % | 143.85 | % | ||||||||||||||||
|
As of December 31, 2012
|
||||||||||||||||||||||||
|
Grant Date
|
11/16/09
|
10/07/10
|
01/19/11
|
10/25/11
|
02/02/12
|
11/08/12
|
||||||||||||||||||
|
Shares
|
5,522 | 10,500 | 10,673 | 26,628 | 10,648 | 483,657 | ||||||||||||||||||
|
Stock price
|
$ | 6.83 | $ | 6.83 | $ | 6.83 | $ | 6.83 | $ | 6.83 | $ | 6.83 | ||||||||||||
|
Exercise price
|
$ | 650.00 | $ | 300.00 | $ | 160.00 | $ | 44.80 | $ | 28.00 | $ | 6.53 | ||||||||||||
|
Expected terms (yrs)
|
1.9 | 2.8 | 3.1 | 3.8 | 4.1 | 4.9 | ||||||||||||||||||
|
Risk-free interest rate
|
0.25 | % | 0.36 | % | 0.36 | % | 0.54 | % | 0.54 | % | 0.72 | % | ||||||||||||
|
Estimated volatility
|
110.99 | % | 101.94 | % | 101.94 | % | 133.28 | % | 133.28 | % | 146.03 | % | ||||||||||||
|
As of the date of issuance for warrants issued in 2011 and 2012
|
||||||||||||||||||||||||
|
Grant Date
|
01/19/11
|
10/25/11
|
02/02/12
|
11/08/12
|
||||||||||||||||||||
|
Shares
|
10,673 | 26,628 | 10,648 | 483,657 | ||||||||||||||||||||
|
Stock price
|
$ | 155.00 | $ | 51.40 | $ | 20.60 | $ | 7.31 | ||||||||||||||||
|
Exercise price
|
$ | 160.00 | $ | 44.80 | $ | 28.00 | $ | 6.53 | ||||||||||||||||
|
Expected terms (yrs)
|
5 | 5 | 5 | 5 | ||||||||||||||||||||
|
Risk-free interest rate
|
1.95 | % | 1.01 | % | 0.71 | % | 0.65 | % | ||||||||||||||||
|
Estimated volatility
|
138.7 | % | 144.6 | % | 144.7 | % | 146.0 | % | ||||||||||||||||
| 11-16-2012 | 8-14-2012 | 5-15-2012 | 11-15-2011 | |||||||||||||
|
Risk-free interest rate
|
0.62 | % | 0.75 | % | 0.74 | % | 0.93 | % | ||||||||
|
Dividend yield
|
0 | % | 0 | % | 0 | % | 0 | % | ||||||||
|
Expected life (years)
|
5 | 5 | 5 | 5 | ||||||||||||
|
Volatility
|
91.3 | % | 111.8 | % | 122.7 | % | 130.0 | % |
|
2012
|
2011
|
|||||||||||||||||||||||
|
Shares
|
Weighted
Average
Exercise
Price
|
Weighted Average Remaining Contractual Term
|
Aggregate Intrinsic Value
|
Shares
|
Weighted
Average
Exercise
Price
|
|||||||||||||||||||
|
Outstanding at beginning of year
|
2,426 | $ | 53.60 | 316 | $ | 322.00 | ||||||||||||||||||
|
Granted
|
5,487 | $ | 10.93 | 2,250 | $ | 40.00 | ||||||||||||||||||
|
Exercised
|
- | $ | - | - | $ | - | ||||||||||||||||||
|
Expired or forfeited
|
(750 | ) | $ | 40.00 | (140 | ) | $ | 440.00 | ||||||||||||||||
|
Outstanding at end of year
|
7,163 | $ | 22.34 | 4.4 | $ | - | 2,426 | $ | 53.60 | |||||||||||||||
|
Exercisable at end of year
|
6,788 | $ | 21.36 | 4.5 | $ | - | 1,176 | |||||||||||||||||
|
Weighted-average fair value of
|
||||||||||||||||||||||||
|
options granted during the year
|
$ | 8.44 | $ | 34.20 | ||||||||||||||||||||
|
Price range of options
|
||||||||||||||||||||||||
| Outstanding | $ | 9.80-$228.00 | $ | 40.00-$228.00 | ||||||||||||||||||||
|
Exercised
|
$ | - | $ | - | ||||||||||||||||||||
|
Expired or forfeited
|
$ | 40.00 | $ | 440.00 | ||||||||||||||||||||
|
Options Outstanding
|
Options Exercisable
|
|||||||||||||||||||||
|
Range of Exercise Price
|
Number of Options
|
Weighted Average Exercise Price
|
Weighted Average Remaining Contractual Life
|
Number of Options
|
Weighted Average Exercise Price
|
|||||||||||||||||
| $ | 9.80-$15.20 | 5,488 | $ | 10.93 | 4.7 | 5,488 | $ | 10.93 | ||||||||||||||
| $ | 40.00 | 1,500 | $ | 40.00 | 3.9 | 1,125 | $ | 40.00 | ||||||||||||||
| $ | 228.00 | 175 | $ | 228.00 | 2.4 | 175 | $ | 228.00 | ||||||||||||||
| 7,163 | 6,788 | |||||||||||||||||||||
|
2012
|
2011
|
|||||||
|
U.S. Federal income tax expense
|
$ | - | $ | (13,000 | ) | |||
|
State and local income tax expense
|
$ | - | $ | (1,000 | ) | |||
|
Total income tax expense
|
$ | - | $ | (14,000 | ) | |||
| 2012 | 2011 | |||||||
|
Current income tax expense
|
$ | - | $ | (14,000 | ) | |||
|
Deferred income tax expense
|
$ | - | $ | - | ||||
|
Total income tax expense
|
$ | - | $ | (14,000 | ) | |||
|
2012
|
2011
|
|||||||
|
Deferred tax assets
|
||||||||
|
Deferred rent
|
$ | 17,000 | $ | 19,000 | ||||
|
Accrued vacation
|
16,000 | 15,000 | ||||||
|
Tax credit/grants
|
82,000 | 82,000 | ||||||
|
Deferred compensation
|
16,000 | - | ||||||
|
Net operating loss carryforward
|
16,852,000 | 15,467,000 | ||||||
|
Accrued bonus
|
68,000 | 68,000 | ||||||
|
Stock based compensation
|
45,000 | 25,000 | ||||||
|
Accrued expenses
|
38,000 | 38,000 | ||||||
|
Property and equipment
|
19,000 | - | ||||||
|
Warrants
|
3,683,000 | 2,813,000 | ||||||
|
Warrants - issuance costs
|
553,000 | 211,000 | ||||||
|
Other
|
1,000 | 5,000 | ||||||
|
Total deferred tax asset
|
20,837,000 | 18,532,000 | ||||||
|
Deferred tax liabilities
|
||||||||
|
Property and equipment
|
- | (3,000 | ) | |||||
|
Change in accounting method - accrued bonus
|
- | (20,000 | ) | |||||
| - | (23,000 | ) | ||||||
|
Valuation allowance
|
(20,837,000 | ) | (18,509,000 | ) | ||||
|
Net deferred tax asset
|
$ | - | $ | - | ||||
|
2012
|
2011
|
|||||||
|
U.S. Federal income tax benefit at the statutory rate of 34%
|
$ | 982,000 | $ | (142,000 | ) | |||
|
Effect of permanent differences
|
4,000 | (9,000 | ) | |||||
|
Effect of permanent differences - Government Grant
|
- | 4,000 | ||||||
| Effect of permanent differences - Warrants | 114,000 | 1,184,000 | ||||||
|
State income taxes benefit, net of federal tax benefit
|
99,000 | 251,000 | ||||||
|
Other
|
(1,000 | ) | (78,000 | ) | ||||
|
Change in valuation allowance
|
(1,198,000 | ) | (1,224,000 | ) | ||||
|
Income tax expense
|
$ | - | $ | (14,000 | ) | |||
|
Year Ending December 31,
|
Operating
Lease
|
|||
|
2013
|
$ | 156,000 | ||
|
2014
|
161,000 | |||
|
2015
|
165,000 | |||
|
2016
|
170,000 | |||
|
2017
|
176,000 | |||
|
2018
|
44,000 | |||
| $ | 872,000 | |||
|
ASSETS
|
March 31, 2013
(Unaudited)
|
December 31,
2012
|
||||||
|
Current assets
|
||||||||
|
Cash and cash equivalents
|
$ | 3,448,526 | $ | 4,498,237 | ||||
|
Trade accounts receivable
|
1,315 | - | ||||||
|
Other receivables
|
3,508 | 3,425 | ||||||
|
Prepaid expenses and other assets
|
82,206 | 100,474 | ||||||
|
Assets of segment held for sale
|
- | 104,265 | ||||||
|
Total current assets
|
3,535,555 | 4,706,401 | ||||||
|
Property and equipment, net of accumulated depreciation
of $319,830 and $308,386
|
7,930 | 24,009 | ||||||
|
Deposit
|
29,504 | 25,625 | ||||||
|
Total assets
|
$ | 3,572,989 | $ | 4,756,035 | ||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
|
Current liabilities
|
||||||||
|
Accounts payable and accrued expenses
|
$ | 358,376 | $ | 425,774 | ||||
|
Accrued salaries and benefits
|
85,277 | 280,263 | ||||||
|
Liabilities of segment held for sale
|
10,205 | 25,040 | ||||||
|
Total current liabilities
|
453,858 | 731,077 | ||||||
|
Deferred rent
|
45,285 | 45,081 | ||||||
|
Warrant liabilities
|
215,853 | 3,125,393 | ||||||
|
Total liabilities
|
714,996 | 3,901,551 | ||||||
|
Commitments and contingencies
|
||||||||
|
Stockholders' equity
|
||||||||
|
Convertible preferred stock, $0.0001 par value, 5,000,000 shares authorized;
Series B: 1 share issued and outstanding at March 31, 2013 and December 31, 2012; liquidation preference $1,000 per share
|
- | - | ||||||
|
Series C: 229,337 shares issued and outstanding at March 31, 2013, and none issued and outstanding at December 31, 2012; liquidation preference $0.0001 per share
|
23 | - | ||||||
|
Common stock, $0.0001 par value, 50,000,000 shares authorized;
814,114 issued at at March 31, 2013 and December 31, 2012 and 813,713 outstanding at March 31, 2013 and December 31, 2012
|
82 | 82 | ||||||
|
Paid-in capital in excess of par value
|
42,330,462 | 36,630,406 | ||||||
|
Treasury stock, at cost, 401 shares at March 31, 2013
|
||||||||
|
and December 31, 2012
|
(464,786 | ) | (464,786 | ) | ||||
|
Accumulated deficit
|
(39,007,788 | ) | (35,311,218 | ) | ||||
|
Total stockholders' equity
|
2,857,993 | 854,484 | ||||||
|
Total liabilities and stockholders' equity
|
$ | 3,572,989 | $ | 4,756,035 | ||||
|
Three Months Ended
March 31,
|
||||||||
|
2013
|
2012
|
|||||||
|
Revenues
|
$ | 5,761 | $ | - | ||||
|
Costs of goods sold
|
- | - | ||||||
|
Gross profit
|
5,761 | - | ||||||
|
Operating expenses
|
||||||||
|
Research and development
|
(43,068 | ) | (371,403 | ) | ||||
|
Selling, general and administrative
|
(873,240 | ) | (692,492 | ) | ||||
|
Total operating expenses
|
(916,308 | ) | (1,063,895 | ) | ||||
|
Loss from operations
|
(910,547 | ) | (1,063,895 | ) | ||||
|
Unrealized (loss) gain on the change in fair value
of warrant liabilities
|
(2,786,395 | ) | 339,308 | |||||
|
Interest income
|
372 | 1,022 | ||||||
|
Loss from continuing operations
|
(3,696,570 | ) | (723,565 | ) | ||||
|
Income tax expense
|
- | - | ||||||
|
Loss from continuing operations
|
(3,696,570 | ) | (723,565 | ) | ||||
|
Discontinued operations
|
||||||||
|
Loss from discontinued operations
|
- | (110,718 | ) | |||||
|
Income tax expense
|
- | - | ||||||
|
Loss from discontinued operations
|
- | (110,718 | ) | |||||
|
Net loss
|
$ | (3,696,570 | ) | $ | (834,283 | ) | ||
|
Net loss per share, basic and diluted
|
||||||||
|
Continuing operations
|
$ | (5.35 | ) | $ | (3.89 | ) | ||
|
Discontinued operations
|
$ | - | $ | (0.59 | ) | |||
|
Basic and diluted net loss per share
|
$ | (5.35 | ) | $ | (4.48 | ) | ||
|
Weighted average number of shares outstanding,
basic and diluted
|
691,213 | 186,101 | ||||||
|
Three Months Ended
March 31,
|
||||||||
|
2013
|
2012
|
|||||||
|
Cash flows from operating activities
|
||||||||
|
Net loss
|
$ | (3,696,570 | ) | $ | (834,283 | ) | ||
|
Adjustments to reconcile net loss to net cash
used in operating activities:
|
||||||||
|
Fair value adjustment of warrant liabilities
|
2,786,395 | (339,308 | ) | |||||
|
Issuance costs of warrants accounted for at fair value
|
- | 17,636 | ||||||
|
Depreciation and amortization
|
16,079 | 15,888 | ||||||
|
Stock-based compensation
|
4,144 | 2,672 | ||||||
|
Changes in assets and liabilities:
|
||||||||
|
Trade and other receivables
|
(1,398 | ) | (27,187 | ) | ||||
|
Prepaid expenses and other assets
|
14,389 | 241,023 | ||||||
|
Accounts payable and accrued expenses
|
(262,384 | ) | (170,851 | ) | ||||
|
Deferred rent
|
204 | (8,600 | ) | |||||
|
Net cash used in activities of continuing operations
|
(1,139,141 | ) | (1,103,010 | ) | ||||
|
Net cash provided by (used in) activities of discontinued operations
|
89,430 | (63,902 | ) | |||||
|
Net cash used in operating activities
|
(1,049,711 | ) | (1,166,912 | ) | ||||
|
Cash flows from investing activities
|
||||||||
|
Net cash used in activities of discontinued operations
|
- | (1,598 | ) | |||||
|
Net cash used in investing activities
|
- | (1,598 | ) | |||||
|
Cash flows from financing activities
|
||||||||
|
Proceeds from issuance of common stock and warrants
|
- | 1,150,001 | ||||||
|
Issuance cost of common stock and warrants
|
- | (84,000 | ) | |||||
|
Net cash provided by activities of continuing operations
|
- | 1,066,001 | ||||||
|
Net cash provided by financing activities
|
- | 1,066,001 | ||||||
|
Net decrease in cash and cash equivalents
|
(1,049,711 | ) | (102,509 | ) | ||||
|
Cash and cash equivalents, beginning of year
|
4,498,237 | 4,911,350 | ||||||
|
Cash and cash equivalents, end of year
|
$ | 3,448,526 | $ | 4,808,841 | ||||
|
Supplemental disclosures of cash flow information:
|
||||||||
|
Cash paid for taxes
|
$ | - | $ | - | ||||
|
Non-cash financing activity:
|
||||||||
|
Issuance of Series C Convertible Preferred Stock in
connection with exchange of warrants
|
$ | 5,695,935 | $ | - | ||||
|
·
|
the current cash and cash equivalents on hand from our past equity offerings; and
|
|
·
|
additional funds we will seek to raise through the sale of additional securities in the future.
|
|
Fair value measurements at March 31, 2013 using
|
|||||||||||||||
|
March 31, 2013
|
Quoted prices in
active markets for identical assets
(Level 1)
|
Significant
other
observable
inputs
(Level 2)
|
Significant
unobservable
inputs
(Level 3)
|
||||||||||||
|
Liabilities:
|
|||||||||||||||
|
Fair value of warrant liabilities
|
$
|
215,853
|
–
|
–
|
$
|
215,853
|
|||||||||
|
Fair value measurements at December 31, 2012 using
|
|||||||||||||||
|
December 31, 2012
|
Quoted prices in
active markets for identical assets
(Level 1)
|
Significant
other
observable
inputs
(Level 2)
|
Significant
unobservable
inputs
(Level 3)
|
||||||||||||
|
Liabilities:
|
|||||||||||||||
|
Fair value of warrant liabilities
|
$
|
3,125,393
|
–
|
–
|
$
|
3,125,393
|
|||||||||
|
March 31,
|
March 6,
|
December 31,
|
||||||||||
|
2013
|
2013
|
2012
|
||||||||||
|
Warrants:
|
||||||||||||
|
Risk-free interest rate
|
0.14% - 0.77 | % | 0.81 | % | 0.16% - 0.72 | % | ||||||
|
Expected volatility
|
96.57% - 147.28 | % | 147.15 | % | 91.79% - 146.03 | % | ||||||
|
Expected life (in years)
|
0.6 - 4.6 | 4.7 | 0.8 - 4.9 | |||||||||
|
Expected dividend yield
|
- | - | - | |||||||||
|
Number of warrants
|
75,757 | 474,266 | 550,664 | |||||||||
|
Fair value
|
$ | 215,853 | $ | 5,695,935 | $ | 3,125,393 | ||||||
|
For the three months ended
March 31,
|
||||||||
|
2013
|
2012
|
|||||||
|
Beginning balance
|
$
|
3,125,393
|
$
|
916,621
|
||||
|
Issuance of new warrants
|
-
|
214,288
|
||||||
|
Unrealized loss (gain) on the warrant liabilities
|
2,786,395
|
(339,308)
|
||||||
|
Reclassification to stockholders’ equity
|
(5,695,935)
|
-
|
||||||
|
Ending balance
|
$
|
215,853
|
$
|
791,601
|
||||
| For the three months ended | ||||||||
|
March 31, 2013
|
March 31, 2012
|
|||||||
|
Convertible preferred stock
|
229,341
|
4
|
||||||
|
Warrants to purchase common stock
|
75,757
|
67,637
|
||||||
|
Non-vested restricted stock awards
|
122,500
|
-
|
||||||
|
Options to purchase common stock
|
7,163
|
2,425
|
||||||
|
Total
|
434,761
|
70,066
|
||||||
|
Options
|
Shares
|
Weighted-
Average
Exercise
Price
|
Weighted-
Average
Remaining
Contractual
Term
|
Aggregate
Intrinsic
Value
|
||||||||||||
|
Outstanding at December 31, 2012
|
7,163 | $ | 22.34 | 4.4 | ||||||||||||
|
Granted
|
- | $ | - | |||||||||||||
|
Exercised
|
- | $ | - | |||||||||||||
|
Expired or forfeited
|
- | $ | - | |||||||||||||
|
Outstanding at March 31, 2013
|
7,163 | $ | 22.34 | 4.2 | $ | - | ||||||||||
|
Options exercisable at March 31, 2012
|
6,789 | $ | 21.36 | 4.2 | $ | - | ||||||||||
|
Number of
Units
|
Weighted
Average
Grant
Date
Fair
Value
|
||||
|
Nonvested at January 1, 2013
|
122,500
|
$6.83
|
|||
|
Granted
|
-
|
||||
|
Vested
|
-
|
||||
|
Forfeited
|
-
|
|
|||
|
Nonvested at March 31, 2013
|
122,500
|
$6.83
|
|||
|
Operating
|
||||
|
Year Ending December 31,
|
Leases
|
|||
|
2013
|
$ | 134,755 | ||
|
2014
|
176,014 | |||
|
2015
|
165,427 | |||
|
2016
|
170,390 | |||
|
2017
|
175,502 | |||
|
2018
|
44,197 | |||
| $ | 866,285 | |||
|
Exercise
|
|||||||||||
|
Name
|
Number of Options
|
Price
|
Experation
|
||||||||
|
Harvey Kesner
|
(1) | 1,000,000 | $ | 7.08 |
4/1/2023
|
||||||
|
Douglas Brown
|
(2) | 75,000 | $ | 7.08 |
4/1/2023
|
||||||
|
Edward Karr
|
(2) | 75,000 | $ | 7.08 |
4/1/2023
|
||||||
|
Robert Vander Zander
|
(2) | 75,000 | $ | 7.08 |
4/1/2023
|
||||||
|
Robert Clayton
|
(3) | 5,000 | $ | 7.08 |
4/1/2023
|
||||||
|
Executive Group
|
1,230,000 | ||||||||||
|
Consultant
|
(4) | 750,000 | $ | 7.08 |
4/1/2023
|
||||||
|
Consultant
|
(5) | 25,000 | $ | 7.08 |
4/1/2023
|
||||||
|
Consultant
|
(6) | 5,000 | $ | 7.08 |
4/1/2023
|
||||||
|
Other staff
|
500 | $ | 7.08 |
4/1/2023
|
|||||||
|
Total
|
2,010,500 | ||||||||||
|
(1)
|
750,000 options vest in 4 equal semi-annual installments beginning on October 4, 2013 as long as the shareholders have approved the 2013 Plan. Remaining 250,000 options are subject to certain performance conditions requiring the Company to achieve a VWAP of $12 per share for 30 out of 90 consecutive days prior to December 31, 2014 and provided Optionee remains a director.
|
|
(2)
|
Eligibility date of October 4, 2013, provided Optionee remains a director of Spherix through said date.
|
|
(3)
|
Eligibility effective immediately upon shareholder approval.
|
|
(4)
|
Eligibility upon the last to occur of (i) shareholder approval of Plan, (ii) closing of merger of North South Holdings, Inc. into Nuta Technology Corp, and (iii) Optionee’s employment as the Chief Executive Officer of Spherix.
|
|
(5)
|
Eligibility effective immediately upon shareholder approval.
|
|
(6)
|
Eligibility effective immediately upon shareholder approval.
|
|
(i)
|
warrants to purchase an aggregate of 5,522 and 414 shares of the Company’s common stock, issued in November 2009 at an exercise price of $650.00 and $575.00 per share, respectively;
|
|
(ii)
|
warrants to purchase an aggregate of 10,500 and 630 shares of the Company’s common stock, issued in October 2010 at an exercise price of $300.00 and $312.50 per share, respectively;
|
|
(iii)
|
warrants to purchase an aggregate of 10,673 and 640 shares of the Company’s common stock, issued in January 2011 at an exercise price of $160.00 and $162.50 per share, respectively;
|
|
(iv)
|
warrants to purchase an aggregate of 26,628 and 799 shares of the Company’s common stock, issued in October 2011 at an exercise price of $44.80 and $59.13 per share, respectively;
|
|
(v)
|
warrants to purchase an aggregate of 10,648 and 1,597 shares of the Company’s common stock, issued in February 2012 at an exercise price of $28.00 and $27.00 per share, respectively; and
|
|
(vi)
|
warrants to purchase an aggregate of 483,657 shares of the Company’s common stock, issued in November 2012 at an exercise price of $6.53 per share;
|
|
·
|
an increase in our authorized capital stock to 50,000,000 shares of common stock, par value $0.0001 per share, and 5,000,000 shares of preferred stock, par value $0.0001 per share;
|
|
·
|
the adoption of the Spherix Incorporated 2012 Equity Incentive Plan, pursuant to which up to 125,000 shares of common stock may be issued to employees, officers and directors via stock options and grants of restricted stock; and
|
|
·
|
approval of the issuance of up to 483,657 shares of our common stock pursuant to the exercise of our Series B Warrants issued in our November 2012 private placement transaction.
|
|
2012
|
2011
|
|||||||
|
Revenue
|
$
|
728,312
|
$
|
820,925
|
||||
|
Direct cost and operating expense
|
(417,428
|
)
|
(388,065
|
)
|
||||
|
Selling, general and administrative expense
|
(1,279,875
|
)
|
(816,389
|
)
|
||||
|
Loss from discontinued operations before taxes
|
$
|
(968,991
|
)
|
$
|
(383,529
|
)
|
||
|
·
|
the remaining proceeds of our equity offerings; and
|
|
·
|
additional funds we will seek to raise through the sale of additional securities in the future.
|
|
·
|
utilize our clinical development experience to manage and drive drug candidates through the clinical development process to approval;
|
|
·
|
identify and explore licensing and partnership opportunities for drug candidates;
|
|
·
|
seek to acquire medically important drug candidates in early-stage to mid-stage clinical development; and
|
|
·
|
commercialize our drug candidates, either alone or more likely in partnership.
|
|
·
|
the current cash and cash equivalents on hand from our past equity offerings; and
|
|
·
|
additional funds we will seek to raise through the sale of additional securities in the future.
|
|
1.
|
PURPOSE OF PLAN
|
|
2.
|
ELIGIBILITY
|
|
3.
|
PLAN ADMINISTRATION
|
|
4.
|
SHARES OF COMMON STOCK SUBJECT TO THE PLAN; SHARE LIMIT
|
|
5.
|
AWARDS
|
|
●
|
services rendered by the recipient of such award;
|
|
●
|
cash, check payable to the order of the Corporation, or electronic funds transfer;
|
|
●
|
notice and third party payment in such manner as may be authorized by the Administrator;
|
|
●
|
the delivery of previously owned shares of Common Stock that are fully vested and unencumbered;
|
|
●
|
by a reduction in the number of shares otherwise deliverable pursuant to the award; or
|
|
●
|
subject to such procedures as the Administrator may adopt, pursuant to a “cashless exercise” with a third party who provides financing for the purposes of (or who otherwise facilitates) the purchase or exercise of awards.
|
|
6.
|
EFFECT OF TERMINATION OF SERVICE ON AWARDS
|
|
8.
|
OTHER PROVISIONS
|
|
Spherix Incorporated
7927 Jones Branch Drive, Suite #3125
Tysons Corner, VA 22102
jbarton@biospherics.com
|
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 |
|---|