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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FALCONSTOR SOFTWARE, INC.
|
|
|
(Exact name of registrant as specified in its charter)
|
|
|
|
|
|
DELAWARE
|
77-0216135
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
|
|
|
|
823 Congress Ave, Suite 1300, Austin, TX
|
78701
|
|
(Address of principal executive offices)
|
(Zip Code)
|
|
|
|
|
631-777-5188
|
|
|
(Registrant’s telephone number, including area code)
|
|
|
|
|
|
(Former name, former address and former fiscal year, if changed since last report)
|
|
|
Large accelerated filer
o
|
Accelerated filer
o
|
|
Non-accelerated filer
o
(Do not check if a smaller reporting company)
|
Smaller reporting company
x
|
|
Emerging growth company
o
|
|
|
|
|
Page
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
|
|
|
(unaudited)
|
|
|
||||
|
Assets
|
|
|
|
|
||||
|
Current assets:
|
|
|
|
|
||||
|
Cash and cash equivalents
|
|
$
|
4,563,260
|
|
|
$
|
1,011,472
|
|
|
Accounts receivable, net of allowances of $292,490 and $354,542, respectively
|
|
3,118,556
|
|
|
4,168,015
|
|
||
|
Prepaid expenses and other current assets
|
|
1,415,950
|
|
|
1,244,494
|
|
||
|
Contract assets, net
|
|
1,624,533
|
|
|
—
|
|
||
|
Total current assets
|
|
10,722,299
|
|
|
6,423,981
|
|
||
|
Property and equipment, net of accumulated depreciation of $18,033,288 and $17,926,959, respectively
|
|
557,799
|
|
|
636,112
|
|
||
|
Deferred tax assets, net
|
|
618,078
|
|
|
590,977
|
|
||
|
Software development costs, net
|
|
236,991
|
|
|
279,414
|
|
||
|
Other assets
|
|
966,867
|
|
|
992,760
|
|
||
|
Goodwill
|
|
4,150,339
|
|
|
4,150,339
|
|
||
|
Other intangible assets, net
|
|
134,628
|
|
|
141,631
|
|
||
|
Contract assets, net
|
|
1,786,369
|
|
|
—
|
|
||
|
Total assets
|
|
$
|
19,173,370
|
|
|
$
|
13,215,214
|
|
|
Liabilities and Stockholders' Deficit
|
|
|
|
|
|
|
||
|
Current liabilities:
|
|
|
|
|
|
|
||
|
Accounts payable
|
|
$
|
1,271,429
|
|
|
$
|
1,092,864
|
|
|
Accrued expenses
|
|
2,622,150
|
|
|
4,376,235
|
|
||
|
Short-term loan, net of debt issuance costs and discounts
|
|
—
|
|
|
370,151
|
|
||
|
Deferred revenue, net
|
|
7,391,371
|
|
|
11,760,327
|
|
||
|
Total current liabilities
|
|
11,284,950
|
|
|
17,599,577
|
|
||
|
Other long-term liabilities
|
|
1,140,671
|
|
|
1,154,512
|
|
||
|
Notes payable, net
|
|
2,468,696
|
|
|
—
|
|
||
|
Warrant liability
|
|
4,143,000
|
|
|
—
|
|
||
|
Deferred tax liabilities, net
|
|
85,559
|
|
|
85,559
|
|
||
|
Deferred revenue, net
|
|
5,748,448
|
|
|
6,600,363
|
|
||
|
Total liabilities
|
|
24,871,324
|
|
|
25,440,011
|
|
||
|
Commitments and contingencies (Note 11)
|
|
|
|
|
|
|
||
|
Series A redeemable convertible preferred stock, $.001 par value, 2,000,000 shares authorized, 900,000 shares issued and outstanding, redemption value of $10,312,112 and $9,000,000, respectively
|
|
8,747,789
|
|
|
9,000,000
|
|
||
|
Stockholders' deficit:
|
|
|
|
|
|
|
||
|
Common stock - $.001 par value, 100,000,000 shares authorized, 60,094,960 and 60,091,560 shares issued, respectively and 44,566,890 and 44,563,490 shares outstanding, respectively
|
|
60,090
|
|
|
60,090
|
|
||
|
Additional paid-in capital
|
|
166,063,948
|
|
|
168,637,157
|
|
||
|
Accumulated deficit
|
|
(121,492,776
|
)
|
|
(130,930,284
|
)
|
||
|
Common stock held in treasury, at cost (15,528,070 and 15,528,070 shares, respectively)
|
|
(57,032,917
|
)
|
|
(57,032,917
|
)
|
||
|
Accumulated other comprehensive loss, net
|
|
(2,044,088
|
)
|
|
(1,958,843
|
)
|
||
|
Total stockholders' deficit
|
|
(14,445,743
|
)
|
|
(21,224,797
|
)
|
||
|
Total liabilities and stockholders' deficit
|
|
$
|
19,173,370
|
|
|
$
|
13,215,214
|
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
|
2018
|
|
2017
|
||||
|
Revenue:
|
|
|
|
|
||||
|
Product revenue
|
|
$
|
1,933,944
|
|
|
$
|
1,921,052
|
|
|
Support and services revenue
|
|
3,060,005
|
|
|
4,118,063
|
|
||
|
Total revenue
|
|
4,993,949
|
|
|
6,039,115
|
|
||
|
Cost of revenue:
|
|
|
|
|
|
|
||
|
Product
|
|
26,150
|
|
|
198,715
|
|
||
|
Support and service
|
|
728,888
|
|
|
1,253,916
|
|
||
|
Total cost of revenue
|
|
755,038
|
|
|
1,452,631
|
|
||
|
Gross profit
|
|
4,238,911
|
|
|
4,586,484
|
|
||
|
Operating expenses:
|
|
|
|
|
|
|
||
|
Research and development costs
|
|
1,004,698
|
|
|
2,294,863
|
|
||
|
Selling and marketing
|
|
1,193,550
|
|
|
2,050,542
|
|
||
|
General and administrative
|
|
1,654,940
|
|
|
1,621,551
|
|
||
|
Restructuring costs (benefit)
|
|
(173,263
|
)
|
|
(236,302
|
)
|
||
|
Total operating expenses
|
|
3,679,925
|
|
|
5,730,654
|
|
||
|
Operating income (loss)
|
|
558,986
|
|
|
(1,144,170
|
)
|
||
|
Interest and other income, net
|
|
10,330
|
|
|
154,921
|
|
||
|
Income (Loss) before income taxes
|
|
569,316
|
|
|
(989,249
|
)
|
||
|
Provision for income taxes
|
|
62,439
|
|
|
122,948
|
|
||
|
Net income (loss)
|
|
$
|
506,877
|
|
|
$
|
(1,112,197
|
)
|
|
Less: Accrual of Series A redeemable convertible preferred stock dividends
|
|
243,167
|
|
|
204,575
|
|
||
|
Less: Deemed dividend on Series A redeemable convertible preferred stock
|
|
2,269,042
|
|
|
—
|
|
||
|
Less: Accretion to redemption value of Series A redeemable convertible preferred stock
|
|
38,105
|
|
|
—
|
|
||
|
Net loss attributable to common stockholders
|
|
$
|
(2,043,437
|
)
|
|
$
|
(1,316,772
|
)
|
|
Basic net loss per share attributable to common stockholders
|
|
$
|
(0.05
|
)
|
|
$
|
(0.03
|
)
|
|
Diluted net loss per share attributable to common stockholders
|
|
$
|
(0.05
|
)
|
|
$
|
(0.03
|
)
|
|
Weighted average basic shares outstanding
|
|
44,564,094
|
|
|
44,088,352
|
|
||
|
Weighted average diluted shares outstanding
|
|
44,564,094
|
|
|
44,088,352
|
|
||
|
|
|
Three Months Ended March 31,
|
||||||
|
|
|
2018
|
|
2017
|
||||
|
Net income (loss)
|
|
$
|
506,877
|
|
|
$
|
(1,112,197
|
)
|
|
Other comprehensive income (loss), net of applicable taxes:
|
|
|
|
|
|
|
||
|
Foreign currency translation
|
|
(85,244
|
)
|
|
(185,529
|
)
|
||
|
Total other comprehensive income (loss), net of applicable taxes:
|
|
(85,244
|
)
|
|
(185,529
|
)
|
||
|
Total comprehensive income (loss)
|
|
$
|
421,633
|
|
|
$
|
(1,297,726
|
)
|
|
Less: Accrual of Series A redeemable convertible preferred stock dividends
|
|
243,167
|
|
|
204,575
|
|
||
|
Less: Deemed dividend on Series A redeemable convertible preferred stock
|
|
2,269,042
|
|
|
—
|
|
||
|
Less: Accretion to redemption value of Series A redeemable convertible preferred stock
|
|
38,105
|
|
|
—
|
|
||
|
Total comprehensive loss attributable to common stockholders
|
|
$
|
(2,128,681
|
)
|
|
$
|
(1,502,301
|
)
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
|
2018
|
|
2017
|
||||
|
Cash flows from operating activities:
|
|
|
|
|
||||
|
Net income (loss)
|
|
$
|
506,877
|
|
|
$
|
(1,112,197
|
)
|
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
|
|
|
|
|
|
||
|
Depreciation and amortization
|
|
179,755
|
|
|
316,241
|
|
||
|
Share-based payment compensation
|
|
(22,895
|
)
|
|
397,152
|
|
||
|
Non-cash professional services expenses
|
|
—
|
|
|
48,262
|
|
||
|
Loss on disposal of fixed assets
|
|
—
|
|
|
63,774
|
|
||
|
Provision (benefit) for returns and doubtful accounts
|
|
(62,052
|
)
|
|
29,651
|
|
||
|
Deferred income taxes (benefit)
|
|
—
|
|
|
23,936
|
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
||
|
Accounts receivable
|
|
1,143,932
|
|
|
1,453,723
|
|
||
|
Prepaid expenses and other current assets
|
|
280,266
|
|
|
12,379
|
|
||
|
Contract assets
|
|
(253,648
|
)
|
|
—
|
|
||
|
Other assets
|
|
7,610
|
|
|
(23,484
|
)
|
||
|
Accounts payable
|
|
81,789
|
|
|
352,657
|
|
||
|
Accrued expenses and other long-term liabilities
|
|
(697,070
|
)
|
|
(1,139,133
|
)
|
||
|
Deferred revenue
|
|
47,785
|
|
|
(289,341
|
)
|
||
|
Net cash provided by operating activities
|
|
1,212,349
|
|
|
133,620
|
|
||
|
Cash flows from investing activities:
|
|
|
|
|
|
|
||
|
Purchases of property and equipment
|
|
(1,809
|
)
|
|
(44,123
|
)
|
||
|
Capitalized software development costs
|
|
(16,185
|
)
|
|
—
|
|
||
|
Security deposits
|
|
17,472
|
|
|
(23,536
|
)
|
||
|
Purchase of intangible assets
|
|
(27,276
|
)
|
|
(40,310
|
)
|
||
|
Net cash used in investing activities
|
|
(27,798
|
)
|
|
(107,969
|
)
|
||
|
Cash flows from financing activities:
|
|
|
|
|
|
|
||
|
Payments for tax withholding for share-based compensation
|
|
—
|
|
|
(9,308
|
)
|
||
|
Proceeds from issuance of long-term debt, net of issuance costs
|
|
2,358,627
|
|
|
—
|
|
||
|
Net cash provided by (used in) financing activities
|
|
2,358,627
|
|
|
(9,308
|
)
|
||
|
Effect of exchange rate changes on cash and cash equivalents
|
|
8,610
|
|
|
23,892
|
|
||
|
Net increase in cash and cash equivalents
|
|
3,551,788
|
|
|
40,235
|
|
||
|
Cash and cash equivalents, beginning of period
|
|
1,011,472
|
|
|
3,391,528
|
|
||
|
Cash and cash equivalents, end of period
|
|
$
|
4,563,260
|
|
|
$
|
3,431,763
|
|
|
Supplemental disclosures:
|
|
|
|
|
|
|
||
|
Cash paid for interest
|
|
$
|
7,101
|
|
|
$
|
—
|
|
|
Cash paid for income taxes, net
|
|
$
|
—
|
|
|
$
|
47,411
|
|
|
Non-cash investing and financing activities:
|
|
|
|
|
|
|
||
|
Undistributed Series A redeemable convertible preferred stock dividends
|
|
$
|
243,167
|
|
|
$
|
204,575
|
|
|
Warrant liability
|
|
$
|
4,143,000
|
|
|
$
|
—
|
|
|
Deemed dividend
|
|
$
|
2,269,042
|
|
|
$
|
—
|
|
|
Discount on preferred stock
|
|
$
|
1,602,428
|
|
|
$
|
—
|
|
|
Discount on notes payable
|
|
$
|
288,504
|
|
|
$
|
—
|
|
|
Statements of Operations
|
Under Previous Guidance
|
New Revenue Standard Adjustment
|
Under Current Accounting Guidance
|
||||||
|
Three Months Ended March 31, 2018
|
|
|
|
||||||
|
Product revenue
|
$
|
1,667,484
|
|
$
|
266,460
|
|
$
|
1,933,944
|
|
|
Support and services revenue
|
3,247,123
|
|
(187,118
|
)
|
3,060,005
|
|
|||
|
Selling and marketing
|
1,158,721
|
|
34,829
|
|
1,193,550
|
|
|||
|
Provision for income taxes
|
62,439
|
|
—
|
|
62,439
|
|
|||
|
Net income
|
392,706
|
|
114,171
|
|
506,877
|
|
|||
|
Net income attributable to common stockholders
|
(2,157,608
|
)
|
114,171
|
|
(2,043,437
|
)
|
|||
|
Basic net income per share attributable to common stockholders
|
(0.05
|
)
|
—
|
|
(0.05
|
)
|
|||
|
Diluted net income per share attributable to common stockholders
|
(0.05
|
)
|
—
|
|
(0.05
|
)
|
|||
|
Balance Sheets
|
Under Previous Guidance
|
New Revenue Standard Adjustment
|
Under Current Accounting Guidance
|
||||||
|
March 31, 2018
|
|
|
|
||||||
|
Prepaid expenses and other current assets
|
1,036,979
|
|
378,971
|
|
1,415,950
|
|
|||
|
Contract assets, net, current
|
$
|
—
|
|
$
|
1,624,533
|
|
$
|
1,624,533
|
|
|
Contract assets, net, long-term
|
$
|
—
|
|
$
|
1,786,369
|
|
$
|
1,786,369
|
|
|
Deferred revenue, net, current
|
12,407,725
|
|
(5,016,354
|
)
|
7,391,371
|
|
|||
|
Deferred tax liabilities, net
|
85,559
|
|
—
|
|
85,559
|
|
|||
|
Deferred revenue, net, long-term
|
6,106,637
|
|
(358,189
|
)
|
5,748,448
|
|
|||
|
Accumulated deficit
|
(130,657,192
|
)
|
9,164,416
|
|
(121,492,776
|
)
|
|||
|
Three Months Ended March 31, 2018
|
|
||
|
Balance at December 31, 2017
|
$
|
18,360,690
|
|
|
Cumulative effect of applying ASC 606 under the modified retrospective method*
|
(5,359,579
|
)
|
|
|
Deferral of revenue
|
3,947,409
|
|
|
|
Recognition of revenue
|
(3,800,547
|
)
|
|
|
Change in reserves
|
(8,154
|
)
|
|
|
Balance at March 31, 2018
|
$
|
13,139,819
|
|
|
|
|
Three Months Ended March 31,
|
||||
|
|
|
2018
|
|
2017
|
||
|
Stock options, warrants and restricted stock
|
|
424,492,410
|
|
|
6,653,115
|
|
|
Series A redeemable convertible preferred stock
|
|
8,781,516
|
|
|
8,781,516
|
|
|
Total anti-dilutive common stock equivalents
|
|
433,273,926
|
|
|
15,434,631
|
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
|
2018
|
|
2017
|
||||
|
Numerator
|
|
|
|
|
||||
|
Net income (loss)
|
|
$
|
506,877
|
|
|
$
|
(1,112,197
|
)
|
|
Effects of Series A redeemable convertible preferred stock:
|
|
|
|
|
|
|
||
|
Less: Series A redeemable convertible preferred stock dividends
|
|
243,167
|
|
|
204,575
|
|
||
|
Less: Deemed dividend on Series A redeemable convertible preferred stock
|
|
2,269,042
|
|
|
—
|
|
||
|
Less: Accretion to redemption value of Series A redeemable convertible preferred stock
|
|
38,105
|
|
|
—
|
|
||
|
Net loss attributable to common stockholders
|
|
$
|
(2,043,437
|
)
|
|
$
|
(1,316,772
|
)
|
|
Denominator
|
|
|
|
|
|
|
||
|
Weighted average basic shares outstanding
|
|
44,564,094
|
|
|
44,088,352
|
|
||
|
Effect of dilutive securities:
|
|
|
|
|
|
|
||
|
Stock options, warrants and restricted stock
|
|
—
|
|
|
—
|
|
||
|
Series A redeemable convertible preferred stock
|
|
—
|
|
|
—
|
|
||
|
Weighted average diluted shares outstanding
|
|
44,564,094
|
|
|
44,088,352
|
|
||
|
|
|
|
|
|
||||
|
EPS
|
|
|
|
|
|
|
||
|
Basic net loss per share attributable to common stockholders
|
|
$
|
(0.05
|
)
|
|
$
|
(0.03
|
)
|
|
Diluted net loss per share attributable to common stockholders
|
|
$
|
(0.05
|
)
|
|
$
|
(0.03
|
)
|
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
|
Property and Equipment:
|
|
|
|
|
||||
|
Gross carrying amount
|
|
$
|
18,591,087
|
|
|
$
|
18,563,071
|
|
|
Accumulated depreciation
|
|
(18,033,288
|
)
|
|
(17,926,959
|
)
|
||
|
Property and Equipment, net
|
|
$
|
557,799
|
|
|
$
|
636,112
|
|
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
|
Software development costs:
|
|
|
|
|
||||
|
Gross carrying amount
|
|
$
|
2,933,398
|
|
|
$
|
2,917,215
|
|
|
Accumulated amortization
|
|
(2,696,407
|
)
|
|
(2,637,801
|
)
|
||
|
Software development costs, net
|
|
$
|
236,991
|
|
|
$
|
279,414
|
|
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
|
Goodwill
|
|
$
|
4,150,339
|
|
|
$
|
4,150,339
|
|
|
Other intangible assets:
|
|
|
|
|
|
|
||
|
Gross carrying amount
|
|
$
|
3,843,678
|
|
|
$
|
3,816,402
|
|
|
Accumulated amortization
|
|
(3,709,050
|
)
|
|
(3,674,771
|
)
|
||
|
Net carrying amount
|
|
$
|
134,628
|
|
|
$
|
141,631
|
|
|
|
|
Shares
|
|
Shares Available
|
|
Shares
|
|
Last Date for Grant
|
|
Name of Plan
|
|
Authorized
|
|
for Grant
|
|
Outstanding
|
|
of Shares
|
|
FalconStor Software, Inc., 2016 Incentive Stock Plan
|
|
4,247,686
|
|
3,191,300
|
|
535,000
|
|
April 27, 2026
|
|
FalconStor Software, Inc., 2016 Outside Directors Equity Compensation Plan
|
|
1,000,000
|
|
993,400
|
|
—
|
|
April 27, 2019
|
|
Name of Plan
|
|
Shares Available for Grant
|
|
Shares Outstanding
|
|
FalconStor Software, Inc., 2006 Incentive Stock Plan
|
|
—
|
|
1,446,000
|
|
FalconStor Software, Inc., 2013 Outside Directors Equity Compensation Plan
|
|
—
|
|
3,400
|
|
FalconStor Software, Inc., 2000 Stock Option Plan
|
|
—
|
|
81,500
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
|
2018
|
|
2017
|
||||
|
Cost of revenue - Product
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Cost of revenue - Support and Service
|
|
8,700
|
|
|
56,451
|
|
||
|
Research and development costs
|
|
22,606
|
|
|
129,715
|
|
||
|
Selling and marketing
|
|
7,932
|
|
|
56,540
|
|
||
|
General and administrative
|
|
(62,133
|
)
|
|
202,708
|
|
||
|
|
|
$
|
(22,895
|
)
|
|
$
|
445,414
|
|
|
i.
|
$0.10
in senior secured debt (for a total of
$4 million
of senior secured debt assuming full subscription of the Financing), secured by all of the assets of the Company and guaranteed by each of the Company’s domestic subsidiaries, having an interest rate of prime plus
0.75%
and a maturity date of June 30, 2021 (the “Term Loan”);
|
|
ii.
|
warrants to purchase
12.223
shares of the Company’s common stock for a nominal exercise price (for a total of
489.32 million
shares assuming full subscription of the Financing) (the “Financing Warrants”); and
|
|
iii.
|
0.0225
shares of Series A Preferred Stock at a per Unit price of
$0.2643
(subject to increase to take into account accretion of the Series A Preferred Stock after June 30, 2018), all such shares to be acquired directly from their current holder, HCP-FVA.
|
|
At Inception
|
February 23, 2018
|
|||||
|
|
Basis
|
Fair Value
|
||||
|
Series A redeemable convertible preferred stock, net
|
$
|
10,312,113
|
|
$
|
8,709,684
|
|
|
Notes payable, net
|
2,728,778
|
|
2,457,249
|
|
||
|
Warrant liability
|
—
|
|
4,143,000
|
|
||
|
Total
|
$
|
13,040,891
|
|
$
|
15,309,933
|
|
|
Deemed dividend
|
|
$
|
2,269,042
|
|
|
Series A redeemable convertible preferred stock principal balance
|
9,000,000
|
|
|
Accrued dividends
|
1,312,112
|
|
|
Discount
|
(1,602,428
|
)
|
|
Total Series A redeemable convertible preferred stock, net at inception on February 23, 2018
|
8,709,684
|
|
|
Accretion of preferred stock
|
38,105
|
|
|
Total Series A redeemable convertible preferred stock, net at March 31, 2018
|
8,747,789
|
|
|
Notes payable principal balance
|
3,000,000
|
|
|
Deferred issuance costs
|
(254,247
|
)
|
|
Discount
|
(288,504
|
)
|
|
Total notes payable, net at inception on February 23, 2018
|
2,457,249
|
|
|
Accretion of discount
|
11,447
|
|
|
Total notes payable, net at March 31, 2018
|
2,468,696
|
|
|
•
|
Level 1
– Quoted prices in active markets that are unadjusted and accessible at the measurement date for identical, unrestricted assets or liabilities. At
March 31, 2018
the Company did not have any Level 1 category assets included in the condensed consolidated balance sheets. At
December 31, 2017
, the Level 1 category included money market funds, which are included within cash and cash equivalents in the condensed consolidated balance sheets.
|
|
•
|
Level 2 –
Quoted prices for identical assets and liabilities in markets that are not active, quoted prices for similar assets and liabilities in active markets or financial instruments for which significant inputs are observable, either directly or indirectly. At
March 31, 2018
and
December 31, 2017
, the Company did not have any Level 2 category assets included in the condensed consolidated balance sheets.
|
|
•
|
Level 3
– Prices or valuations that require inputs that are both significant to the fair value measurement and unobservable. At
March 31, 2018
and
December 31, 2017
, the Level 3 category included derivatives, which are included within other long-term liabilities in the condensed consolidated balance sheets. The Company did not hold any cash, cash equivalents categorized as Level 3 as of
March 31, 2018
or
December 31, 2017
.
|
|
|
|
|
|
Fair Value Measurements at Reporting Date Using
|
||||||||||||
|
|
|
Total
|
|
Quoted Prices in Active Markets for Identical Assets
(Level 1) |
|
Significant other Inputs
(Level 2) |
|
Significant Unobservable Inputs
(Level 3) |
||||||||
|
Cash equivalents:
|
|
|
|
|
|
|
|
|
||||||||
|
Money market funds
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Total cash equivalents
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Derivative liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Derivative Instruments
|
|
445,838
|
|
|
—
|
|
|
—
|
|
|
445,838
|
|
||||
|
Total derivative liabilities
|
|
445,838
|
|
|
—
|
|
|
—
|
|
|
445,838
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Total assets and liabilities measured at fair value
|
|
$
|
445,838
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
445,838
|
|
|
|
|
|
|
Fair Value Measurements at Reporting Date Using
|
||||||||||||
|
|
|
Total
|
|
Quoted Prices in Active Markets for Identical Assets
(Level 1) |
|
Significant other Inputs
(Level 2) |
|
Significant Unobservable Inputs
(Level 3) |
||||||||
|
Derivative liabilities:
|
|
|
|
|
|
|
|
|
||||||||
|
Derivative Instruments
|
|
445,838
|
|
|
—
|
|
|
—
|
|
|
445,838
|
|
||||
|
Total derivative liabilities
|
|
445,838
|
|
|
—
|
|
|
—
|
|
|
445,838
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Total assets and liabilities measured at fair value
|
|
$
|
445,838
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
445,838
|
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
|
2018
|
|
2017
|
||||
|
Beginning Balance
|
|
$
|
445,838
|
|
|
$
|
336,862
|
|
|
Total loss recognized in earnings
|
|
—
|
|
|
18,750
|
|
||
|
Ending Balance
|
|
$
|
445,838
|
|
|
$
|
355,612
|
|
|
2018
|
1,522,635
|
|
|
|
2019
|
1,614,843
|
|
|
|
2020
|
1,444,247
|
|
|
|
2021
|
491,020
|
|
|
|
Thereafter
|
—
|
|
|
|
|
$
|
5,072,745
|
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
|
2018
|
|
2017
|
||||
|
Beginning Balance
|
|
$
|
445,838
|
|
|
$
|
336,862
|
|
|
Total loss recognized in earnings
|
|
—
|
|
|
18,750
|
|
||
|
Ending Balance
|
|
$
|
445,838
|
|
|
$
|
355,612
|
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
|
2018
|
|
2017
|
||||
|
Net income (loss)
|
|
$
|
506,877
|
|
|
$
|
(1,112,197
|
)
|
|
Effects of Series A redeemable convertible preferred stock:
|
|
|
|
|
|
|
||
|
Less: Accrual of Series A redeemable convertible preferred stock dividends
|
|
243,167
|
|
|
204,575
|
|
||
|
Less: Deemed dividend on Series A redeemable convertible preferred stock
|
|
2,269,042
|
|
|
—
|
|
||
|
Less: Accretion to redemption value of Series A redeemable convertible preferred stock
|
|
38,105
|
|
|
—
|
|
||
|
Net loss attributable to common stockholders
|
|
$
|
(2,043,437
|
)
|
|
$
|
(1,316,772
|
)
|
|
|
|
Foreign Currency
Translation |
|
Net Unrealized Gains (Losses) on Marketable
Securities |
|
Net Minimum
Pension Liability |
|
Total
|
||||||||
|
Accumulated other comprehensive income (loss) at December 31, 2017
|
|
$
|
(1,980,940
|
)
|
|
$
|
—
|
|
|
$
|
22,097
|
|
|
$
|
(1,958,843
|
)
|
|
Other comprehensive income (loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Other comprehensive income (loss) before reclassifications
|
|
(85,245
|
)
|
|
—
|
|
|
—
|
|
|
(85,245
|
)
|
||||
|
Amounts reclassified from accumulated other comprehensive income (loss)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Total other comprehensive income (loss)
|
|
(85,245
|
)
|
|
—
|
|
|
—
|
|
|
(85,245
|
)
|
||||
|
Accumulated other comprehensive income (loss) at March 31, 2018
|
|
$
|
(2,066,185
|
)
|
|
$
|
—
|
|
|
$
|
22,097
|
|
|
$
|
(2,044,088
|
)
|
|
|
|
Foreign Currency
Translation |
|
Net Unrealized
Gains (Losses) on Marketable Securities |
|
Net Minimum
Pension Liability |
|
Total
|
||||||||
|
Accumulated other comprehensive income (loss) at December 31, 2016
|
|
$
|
(1,866,388
|
)
|
|
$
|
—
|
|
|
$
|
28,675
|
|
|
$
|
(1,837,713
|
)
|
|
Other comprehensive income (loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Other comprehensive income (loss) before reclassifications
|
|
(185,529
|
)
|
|
—
|
|
|
—
|
|
|
(185,529
|
)
|
||||
|
Amounts reclassified from accumulated other comprehensive income (loss)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Total other comprehensive income (loss)
|
|
(185,529
|
)
|
|
—
|
|
|
—
|
|
|
(185,529
|
)
|
||||
|
Accumulated other comprehensive income (loss) at March 31, 2017
|
|
$
|
(2,051,917
|
)
|
|
$
|
—
|
|
|
$
|
28,675
|
|
|
$
|
(2,023,242
|
)
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
|
2018
|
|
2017
|
||||
|
Revenue:
|
|
|
|
|
||||
|
Americas
|
|
$
|
1,131,649
|
|
|
$
|
1,601,247
|
|
|
Asia Pacific
|
|
1,948,424
|
|
|
2,251,077
|
|
||
|
Europe, Middle East, Africa and Other
|
|
1,913,876
|
|
|
2,186,791
|
|
||
|
Total Revenue
|
|
$
|
4,993,949
|
|
|
$
|
6,039,115
|
|
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
|
Long-lived assets:
|
|
|
|
|
||||
|
Americas
|
|
$
|
7,555,287
|
|
|
$
|
5,754,977
|
|
|
Asia Pacific
|
|
807,017
|
|
|
822,885
|
|
||
|
Europe, Middle East, Africa and Other
|
|
88,767
|
|
|
213,371
|
|
||
|
Total long-lived assets
|
|
$
|
8,451,071
|
|
|
$
|
6,791,233
|
|
|
|
|
Severance related costs
|
||
|
Balance at December 31, 2017
|
|
$
|
648,399
|
|
|
Additions (Reductions)
|
|
(173,263
|
)
|
|
|
Utilized/Paid
|
|
(13,774
|
)
|
|
|
Balance at March 31, 2018
|
|
$
|
461,362
|
|
|
|
Three Months Ended March 31,
|
|
Change
Period to Period |
|||||||||||||||||
|
|
2018
|
|
2017
|
|
||||||||||||||||
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Product revenue
|
$
|
1,933,944
|
|
|
39
|
%
|
|
$
|
1,921,052
|
|
|
32
|
%
|
|
$
|
12,892
|
|
|
1
|
%
|
|
Support and services revenue
|
3,060,005
|
|
|
61
|
%
|
|
4,118,063
|
|
|
68
|
%
|
|
(1,058,058
|
)
|
|
(26
|
)%
|
|||
|
Total revenue
|
4,993,949
|
|
|
100
|
%
|
|
6,039,115
|
|
|
100
|
%
|
|
(1,045,166
|
)
|
|
(17
|
)%
|
|||
|
Cost of revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Product
|
26,150
|
|
|
1
|
%
|
|
198,715
|
|
|
3
|
%
|
|
(172,565
|
)
|
|
(87
|
)%
|
|||
|
Support and service
|
728,888
|
|
|
15
|
%
|
|
1,253,916
|
|
|
21
|
%
|
|
(525,028
|
)
|
|
(42
|
)%
|
|||
|
Total cost of revenue
|
755,038
|
|
|
15
|
%
|
|
1,452,631
|
|
|
24
|
%
|
|
(697,593
|
)
|
|
(48
|
)%
|
|||
|
Gross profit
|
4,238,911
|
|
|
85
|
%
|
|
4,586,484
|
|
|
76
|
%
|
|
(347,573
|
)
|
|
(8
|
)%
|
|||
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Research and development costs
|
1,004,698
|
|
|
20
|
%
|
|
2,294,863
|
|
|
38
|
%
|
|
(1,290,165
|
)
|
|
(56
|
)%
|
|||
|
Selling and marketing
|
1,193,550
|
|
|
24
|
%
|
|
2,050,542
|
|
|
34
|
%
|
|
(856,992
|
)
|
|
(42
|
)%
|
|||
|
General and administrative
|
1,654,940
|
|
|
33
|
%
|
|
1,621,551
|
|
|
27
|
%
|
|
33,389
|
|
|
2
|
%
|
|||
|
Restructuring costs (benefit)
|
(173,263
|
)
|
|
(3
|
)%
|
|
(236,302
|
)
|
|
(4
|
)%
|
|
63,039
|
|
|
(27
|
)%
|
|||
|
Total operating expenses
|
3,679,925
|
|
|
74
|
%
|
|
5,730,654
|
|
|
95
|
%
|
|
(2,050,729
|
)
|
|
(36
|
)%
|
|||
|
Operating income (loss)
|
558,986
|
|
|
11
|
%
|
|
(1,144,170
|
)
|
|
(19
|
)%
|
|
1,703,156
|
|
|
*
|
|
|||
|
Interest and other income, net
|
10,330
|
|
|
—
|
%
|
|
154,921
|
|
|
3
|
%
|
|
(144,591
|
)
|
|
(93
|
)%
|
|||
|
Income (Loss) before income taxes
|
569,316
|
|
|
11
|
%
|
|
(989,249
|
)
|
|
(16
|
)%
|
|
1,558,565
|
|
|
*
|
|
|||
|
Provision for income taxes
|
62,439
|
|
|
1
|
%
|
|
122,948
|
|
|
2
|
%
|
|
(60,509
|
)
|
|
(49
|
)%
|
|||
|
Net income (loss)
|
$
|
506,877
|
|
|
10
|
%
|
|
$
|
(1,112,197
|
)
|
|
(18
|
)%
|
|
$
|
1,619,074
|
|
|
*
|
|
|
Less: Accrual of Series A redeemable convertible preferred stock dividends
|
243,167
|
|
|
5
|
%
|
|
204,575
|
|
|
3
|
%
|
|
38,592
|
|
|
19
|
%
|
|||
|
Less: Deemed dividend on Series A redeemable convertible preferred stock
|
2,269,042
|
|
|
45
|
%
|
|
—
|
|
|
—
|
%
|
|
2,269,042
|
|
|
—
|
%
|
|||
|
Less: Accretion to redemption value of Series A redeemable convertible preferred stock
|
38,105
|
|
|
1
|
%
|
|
—
|
|
|
—
|
%
|
|
38,105
|
|
|
—
|
%
|
|||
|
Net loss attributable to common stockholders
|
$
|
(2,043,437
|
)
|
|
(41
|
)%
|
|
$
|
(1,316,772
|
)
|
|
(22
|
)%
|
|
$
|
(726,665
|
)
|
|
55
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
i.
|
$0.10
in senior secured debt (for a total of
$4 million
of senior secured debt assuming full subscription of the Financing), secured by all of the assets of the Company and guaranteed by each of the Company’s domestic subsidiaries, having an interest rate of prime plus
0.75%
and a maturity date of June 30, 2021 (the “Term Loan”);
|
|
ii.
|
warrants to purchase
12.223
shares of the Company’s common stock for a nominal exercise price (for a total of
489.32 million
shares assuming full subscription of the Financing) (the “Financing Warrants”); and
|
|
iii.
|
0.0225
shares of Series A Preferred Stock at a per Unit price of
$0.2643
(subject to increase to take into account accretion of the Series A Preferred Stock after June 30, 2018), all such shares to be acquired directly from their current holder, HCP-FVA.
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
|
2018
|
|
2017
|
||||
|
Cash (used in) provided by:
|
|
|
|
|
||||
|
Operating activities
|
|
1,212,349
|
|
|
133,620
|
|
||
|
Investing activities
|
|
(27,798
|
)
|
|
(107,969
|
)
|
||
|
Financing activities
|
|
2,358,627
|
|
|
(9,308
|
)
|
||
|
Effect of exchange rate changes
|
|
8,610
|
|
|
23,892
|
|
||
|
Net increase in cash and cash equivalents
|
|
$
|
3,551,788
|
|
|
$
|
40,235
|
|
|
|
Operating Leases
|
Note Payable (c)
|
Interest Payments (a) (c)
|
Long-Term Income Tax Payable
|
Dividends on Series A Preferred Stock
|
||||||||||
|
2018
|
$
|
1,522,635
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
|
2019
|
1,614,843
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|||||
|
2020
|
1,444,247
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|||||
|
2021
|
491,020
|
|
3,000,000
|
|
511,875
|
|
—
|
|
1,312,113
|
|
|||||
|
Other (b)
|
—
|
|
—
|
|
—
|
|
266,244
|
|
—
|
|
|||||
|
|
$
|
5,072,745
|
|
$
|
3,000,000
|
|
$
|
511,875
|
|
$
|
266,244
|
|
$
|
1,312,113
|
|
|
10.1
|
|
|
|
|
|
10.2
|
|
|
|
|
|
31.1
|
|
|
|
|
|
31.2
|
|
|
|
|
|
32.1
|
|
|
|
|
|
32.2
|
|
|
|
|
|
101.1
|
The following financial statements from FalconStor Software, Inc’s Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2018, formatted in XBRL (eXtensible Business Reporting Language):
|
|
|
(i)
|
unaudited Condensed Consolidated Balance Sheets – March 31, 2018 and December 31, 2017.
|
|
|
|
|
|
|
(ii)
|
unaudited Condensed Consolidated Statement of Operations – Three Months Ended March 31, 2018 and 2017.
|
|
|
|
|
|
|
(iii)
|
unaudited Condensed Consolidated Statement of Comprehensive Income (Loss) – Three Months Ended March 31, 2018 and 2017.
|
|
|
|
|
|
|
(iv)
|
unaudited Condensed Consolidated Statement of Cash Flows – Three Months Ended March 31, 2018 and 2017.
|
|
|
|
|
|
|
(v)
|
Notes to unaudited Condensed Consolidated Financial Statements – March 31, 2018.
|
|
|
FALCONSTOR SOFTWARE, INC.
|
|
|
(Registrant)
|
|
|
|
|
|
/s/ Brad Wolfe
|
|
|
Brad Wolfe
|
|
|
Executive Vice President, Chief Financial Officer and Treasurer
|
|
|
(principal financial and accounting officer)
|
|
|
/
s/ Todd Brooks
|
|
|
Todd Brooks
|
|
|
President & Chief Executive Officer
|
|
May 17, 2018
|
(principal executive officer)
|
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 |
|---|