These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Nevada | 20-3464383 |
| State of Incorporation | IRS Employer Identification No. |
|
Large accelerated filer
Non-accelerated filer
|
o
o
|
Accelerated filer
Smaller Reporting company
|
o
x
|
|
|
||||
|
|
|
1
|
||
|
|
|
3
|
||
|
|
|
8
|
||
|
|
|
8
|
||
|
|
|
9
|
||
|
|
|
9
|
||
|
|
||||
|
|
|
9
|
||
|
|
|
14
|
||
|
|
|
15
|
||
|
|
|
21
|
||
|
|
|
22
|
||
|
|
|
48
|
||
|
|
|
48
|
||
|
|
|
49
|
||
|
|
||||
|
|
|
50
|
||
|
|
|
53
|
||
|
|
|
57
|
||
|
|
|
59
|
||
|
|
|
59
|
||
|
|
||||
|
|
|
60
|
||
|
|
|
61
|
||
| CERTIFICATIONS | ||||
| Exhibit 31 – Management certification | ||||
| Exhibit 32 – Sarbanes-Oxley Act | ||||
|
·
|
Resurrection™ Anti-Hangover drink, and
|
|
·
|
6+ Hour Energy Boost
|
|
·
|
Release, a complete suite of products that support weight loss and increase metabolism, examples include Censor, Complete and Intensify;
|
|
·
|
Professional Muscular Development, a comprehensive line of sports nutrition products, examples include Amplify XL, Pump Fuel and Xplode; and,
|
|
·
|
Doctor Health, a diverse line of products that promotes general health and well-being, examples include Dr. Detox, Dr. Cholesterol and Dr. Joints.
|
|
Omaha
(1)
|
Solana Beach
(2)
|
Huntington Beach
(3)
|
Dallas
(4)
|
Total
|
||||||||||||||||
|
2008
|
$ | 3,783 | $ | 1,840 | $ | 2,860 | $ | 0 | $ | 8,483 | ||||||||||
|
2009
|
$ | 3,783 | $ | 1,840 | $ | 2,860 | $ | 1,000 | $ | 9,483 | ||||||||||
|
(1)
|
Assumed by the Company as of October 1, 2008 in connection with the Asset Purchase Agreement by and between the Company and NDS Nutritional Products, Inc.
|
|
(2)
|
Lease terminated in August 2009.
|
|
(3)
|
Lease terminated March of 2010. Was subset April 2009 through March 2010 to a third-party for $2,700 per month.
|
|
(4)
|
Commenced May 2009.
|
|
Periods
|
High
|
Low
|
||||||
|
Fiscal Year 2009
|
||||||||
|
First Quarter (January – March 2009)
|
$ | 0.30 | $ | 0.13 | ||||
|
Second Quarter (April – June 2009)
|
$ | 0.35 | $ | 0.17 | ||||
|
Third Quarter (July – September 2009)
|
$ | 1.50 | $ | 0.19 | ||||
|
Fourth Quarter (October – December 2009)
|
$ | 1.31 | $ | 0.65 | ||||
|
Fiscal Year 2008
|
||||||||
|
First Quarter (January – March 2008)
|
$ | 3.25 | $ | 1.50 | ||||
|
Second Quarter (April – June 2008)
|
$ | 2.20 | $ | 1.30 | ||||
|
Third Quarter (July – September 2008)
|
$ | 1.75 | $ | 0.58 | ||||
|
Fourth Quarter (October – December 2008)
|
$ | 0.65 | $ | 0.15 | ||||
|
Year Ended December 31,
|
||||||||
|
Common Stock Issuances
|
2009
|
2008
|
||||||
|
Beginning Balance
|
25,839,928 | 20,431,450 | ||||||
|
Stock Issued for:
|
||||||||
|
Cash
|
10,827,400 | 4,412,956 | ||||||
|
Debt Conversion
|
352,750 | - | ||||||
|
Conversion of Preferred Stock
|
4,510,831 | - | ||||||
|
Services
|
4,387,694 | 2,105,522 | ||||||
|
Acquisitions
|
- | 1,550,000 | ||||||
|
Valuation Adjustment from 2008
|
1,394,543 | - | ||||||
|
Warrant Exercises and Exchanges
|
2,402,674 | - | ||||||
|
Subscribed Stock from Prior Year
|
7,500,000 | - | ||||||
|
Cancellations
|
(1,050,000 | ) | (2,660,000 | ) | ||||
|
Beginning Balance Overstatement
|
- | (120,000 | ) | |||||
|
Ending Balance
|
56,165,820 | 25,839,928 | ||||||
|
Cash Received: Issued Stock
|
$ | 3,017,325 | $ | 4,298,000 | ||||
|
Cash Received: Subscribed Stock
|
$ | - | $ | 1,250,000 | ||||
|
Issued
|
Exercise Price
|
Issuance Date
|
Expiration Date
|
Vesting
|
|||||
| 2,520,000 | $ | 1.50 |
01/31/08
|
01/31/13
|
No
|
||||
| 974,026 | $ | 0.77 |
12/31/09
|
12/31/14
|
Yes
|
||||
| 3,711,540 | $ | 0.75 |
09/30/09
|
10/01/12
|
No
|
||||
| 100,000 | $ | 0.70 |
12/31/09
|
12/31/14
|
No
|
||||
| 1,000,000 | $ | 0.50 |
08/20/09
|
08/20/14
|
No
|
||||
| 50,000 | $ | 0.50 |
11/01/09
|
11/01/12
|
No
|
||||
| 65,000 | $ | 0.50 |
12/21/09
|
12/21/12
|
No
|
||||
| 1,050,000 | $ | 0.375 |
01/31/08
|
01/31/13
|
No
|
||||
| 500,000 | $ | 0.375 |
12/31/08
|
12/31/13
|
No
|
||||
| 200,000 | $ | 0.375 |
10/09/09
|
10/09/12
|
No
|
||||
| 60,000 | $ | 0.35 |
07/01/09
|
07/01/12
|
No
|
||||
| 1,000,000 | $ | 0.35 |
08/20/09
|
08/20/14
|
No
|
||||
| 2,280,625 | $ | 0.35 |
09/01/09
|
09/01/12
|
No
|
||||
| 50,000 | $ | 0.35 |
11/01/09
|
11/01/12
|
No
|
||||
| 100,000 | $ | 0.35 |
12/31/09
|
12/31/14
|
No
|
||||
| 1,750,000 | $ | 0.15 |
12/31/08
|
12/31/13
|
Yes
|
||||
| 15,411,191 | |||||||||
|
Expected Dividend yield
|
None
|
|||
|
Volatility
|
40%
|
|||
|
Weighted average risk free interest rate
|
1.77
|
%
|
||
|
Weighted average expected life(in years)
|
3.14
|
|||
|
Statement of Operations Data:
|
||||||||
|
December 31,
|
||||||||
|
2009
|
2008
|
|||||||
|
Revenues
|
$ | 8,734,590 | $ | 2,530,424 | ||||
|
Cost of Deliverables
|
(6,491,637 | ) | (1,617,503 | ) | ||||
|
Operating and Other Expenses
|
(13,025,668 | ) | (7,538,912 | ) | ||||
|
Net Loss
|
$ | (10,782,715 | ) | $ | (6,625,991 | ) | ||
|
|
||||||||
| Balance Sheet Data: |
December 31,
|
|||||||
| 2009 | 2008 | |||||||
|
Current Assets
|
$ | 3,642,494 | $ | 2,956,791 | ||||
|
Total Assets
|
5,801,071 | 5,361,707 | ||||||
|
Current Liabilities
|
1,842,556 | 2,175,194 | ||||||
|
Non Current Liabilities
|
- | 118,102 | ||||||
|
Total Liabilities
|
1,842,556 | 2,293,296 | ||||||
|
Working Capital (Deficit)
|
1,799,938 | 781,597 | ||||||
|
Shareholders'Equity (Deficit)
|
$ | 3,958,516 | $ | 3,068,411 | ||||
|
Asset Category
|
Depreciation/
Amortization Period
|
|
Furniture and Fixture
|
3 Years
|
|
Office equipment
|
3 Years
|
|
Leasehold improvements
|
5 Years
|
|
Net Loss as adjusted for non-recurring and/or non-cash expenses
|
||||||||||
|
Years Ended
|
Years Ended
|
|||||||||
|
December 31,
|
December 31,
|
|||||||||
|
2009
|
2008
|
|||||||||
|
Losses available for common shareholders
|
$ | (10,782,715 | ) | $ | (6,625,991 | ) | ||||
|
Non-cash expense related to issuance of stock
|
4,152,200 | 4,267,247 | ||||||||
|
Non-cash expenses related to the issuance of warrants
|
4,768,569 | 317,233 | ||||||||
|
Losses available for common shareholder, as adjusted
|
$ | (1,861,946 | ) | $ | (2,041,511 | ) | ||||
|
|
|
TABLE OF CONTENTS
|
Page
|
|
INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM:
|
|
| 23 | |
| 24 | |
|
CONSOLIDATED FINANCIAL STATEMENTS:
|
|
| 25 | |
| 26 | |
| Consolidated Statements of Cash Flows for the years ended December 31, 2009 and 2008 | 27 |
| 28 | |
| 29 |
|
/s/ Jewett, Schwartz, Wolfe & Associates
|
|
Jewett, Schwartz, Wolfe & Associates
|
|
Hollywood, Florida
March 15, 2009 (except as to Note 7 and Note 10 are as of April 13, 2010)
|
|
ASSETS:
|
December 31,
|
|||||||
|
2009
|
2008
|
|||||||
|
CURRENT ASSETS
|
||||||||
|
Cash
|
$ | 1,036,213 | $ | 263,379 | ||||
|
Accounts receivables - net
|
452,263 | 428,790 | ||||||
|
Inventory
|
2,086,116 | 1,984,245 | ||||||
|
Notes receivables
|
10,000 | 250,137 | ||||||
|
Prepaid expenses and other current assets
|
57,902 | 30,240 | ||||||
|
Deposits
|
- | - | ||||||
|
Total current assets
|
3,642,494 | 2,956,791 | ||||||
|
PROPERTY AND EQUIPMENT, net
|
232,954 | 238,328 | ||||||
|
Intangibles assets, net
|
1,916,112 | 2,160,860 | ||||||
|
Deposits
|
9,511 | 5,728 | ||||||
|
TOTAL ASSETS
|
$ | 5,801,071 | $ | 5,361,707 | ||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY:
|
||||||||
|
CURRENT LIABILITIES:
|
||||||||
|
Accounts payable
|
$ | 510,539 | $ | 950,947 | ||||
|
Disputed accounts payables
|
179,894 | - | ||||||
|
Accrued expenses and other liabilities
|
93,559 | 238,617 | ||||||
|
Note payable - affiliate
|
621,775 | 50,769 | ||||||
|
Note payable - current
|
436,789 | 934,861 | ||||||
|
Total current liabilities
|
1,842,556 | 2,175,194 | ||||||
|
Notes payable - long term
|
- | 118,102 | ||||||
|
TOTAL LIABILITIES
|
1,842,556 | 2,293,296 | ||||||
|
CONTINGENCIES AND COMMITMENTS
|
||||||||
|
STOCKHOLDERS' EQUITY:
|
||||||||
|
Preferred stock series A, $.01 par value, 10,000,000 shares
|
||||||||
|
authorized; 5,148,646 and 5,659,477 issued and outstanding
|
||||||||
|
as of December 31, 2009 and 2008, respectively
|
51,486 | 56,595 | ||||||
|
Preferred stock series B, $.01 par value, 1,000 shares
|
||||||||
|
authorized; 219.3 and 0 issued and outstanding, including accretion
|
||||||||
|
of liquidation preferences price differential of $2,090,300,
|
||||||||
|
10% Cumulative Perpetual with a Stated Value
|
||||||||
|
of $10,000 per share and has dividend cumulated of $218,849
|
||||||||
|
as of December 31, 2009 and 2008, respectively
|
615,269 | - | ||||||
|
Common stock, $.01 par value, 75,000,000 shares authorized;
|
||||||||
|
56,165,820 and 25,839,928 issued and outstanding
|
||||||||
|
as of December 31, 2009 and 2008, respectively
|
561,658 | 258,399 | ||||||
|
Additional paid-in capital
|
25,134,272 | 12,306,022 | ||||||
|
Common stock subscribed, 7,500,000
|
- | 1,249,792 | ||||||
|
Preferred A stock subscribed, 4,000,000
|
- | 600,000 | ||||||
|
Preferred B stock subscribed, 125
|
- | 208 | ||||||
|
Accumulated deficit
|
(22,404,170 | ) | (11,402,606 | ) | ||||
|
Total stockholders' equity
|
3,958,516 | 3,068,411 | ||||||
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
$ | 5,801,071 | $ | 5,361,707 | ||||
|
2009
|
2008
|
|||||||
|
Revenue
|
$ | 8,734,590 | $ | 2,530,424 | ||||
|
Total
|
8,734,590 | 2,530,424 | ||||||
|
Cost of Goods Sold
|
6,491,367 | 1,617,503 | ||||||
|
Gross Profits
|
2,243,223 | 912,921 | ||||||
|
OPERATING EXPENSES:
|
||||||||
|
General and administrative
|
12,140,087 | 4,275,707 | ||||||
|
Selling and marketing
|
607,812 | 3,108,936 | ||||||
|
Depreciation and amortization
|
278,927 | 69,553 | ||||||
|
Research and development
|
- | 120,634 | ||||||
|
Total operating expenses
|
13,026,826 | 7,574,830 | ||||||
|
OPERATING LOSS
|
(10,783,603 | ) | (6,661,909 | ) | ||||
|
OTHER (INCOME) AND EXPENSES
|
||||||||
|
Interest expense
|
40,564 | 8,566 | ||||||
|
Interest income
|
- | (36,984 | ) | |||||
|
Loss on the sale of assets
|
25,713 | - | ||||||
|
Other income
|
(67,165 | ) | - | |||||
|
Rental income
|
- | (7,500 | ) | |||||
|
Total other (income) expense
|
(888 | ) | (35,918 | ) | ||||
|
NET LOSS
|
$ | (10,782,715 | ) | $ | (6,625,991 | ) | ||
|
Weighted average shares outstanding - basic and diluted
|
||||||||
|
Basic and diluted
|
$ | (0.20 | ) | $ | (0.28 | ) | ||
|
Basic and diluted
|
53,563,362 | 23,657,487 | ||||||
|
2009
|
2008
|
|||||||
|
Net
loss
|
$ | (10,782,715 | ) | $ | (6,625,991 | ) | ||
|
Adjustments to reconcile net loss to net cash
|
||||||||
|
used in operating activities:
|
||||||||
|
Amortization
|
219,749 | 36,645 | ||||||
|
Depreciation
|
59,178 | 32,908 | ||||||
|
Common stock issued for services
|
4,152,200 | 4,267,247 | ||||||
|
Common stock cancelled
|
(209,000 | ) | (3,522,049 | ) | ||||
|
Warrants issued
|
5,292,823 | 317,233 | ||||||
|
Warrants cancelled
|
(524,254 | ) | - | |||||
|
Preferred series A subscribed not issued
|
- | 600,000 | ||||||
|
Preferred series B shares allocation
|
396,212 | - | ||||||
|
Common stock issued for conversion of debt
|
163,216 | - | ||||||
|
Foreign translation
|
366 | |||||||
|
Changes in operating assets and liabilities:
|
||||||||
|
Accounts receivables
|
(23,473 | ) | (424,258 | ) | ||||
|
Inventory
|
(101,871 | ) | (1,984,245 | ) | ||||
|
Prepaid expenses
|
(27,662 | ) | 594,286 | |||||
|
Deposits
|
(3,783 | ) | (3,000 | ) | ||||
|
Notes receivables affiliates
|
240,137 | - | ||||||
|
Accounts payables
|
(145,058 | ) | 920,947 | |||||
|
Accrued liabilities
|
(260,517 | ) | 239,133 | |||||
|
Net cash used in operating activities
|
(1,554,452 | ) | (5,551,144 | ) | ||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
|
Note receivable
|
- | (250,137 | ) | |||||
|
Purchase of property and equipment
|
(28,805 | ) | (178,279 | ) | ||||
|
Purchase of intangible asset
|
- | (1,406,985 | ) | |||||
|
Net cash used in investing activities
|
(28,805 | ) | (1,835,401 | ) | ||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
|
Proceeds from the issuances of common stock
|
2,074,325 | 4,298,000 | ||||||
|
Cost of raising capital
|
(616,066 | ) | (250,713 | ) | ||||
|
Proceeds from affiliated note payable
|
- | 50,000 | ||||||
|
Proceeds preferred B and common stock subscribed
|
943,000 | 1,250,000 | ||||||
|
Proceeds from the issuances of preferred A stock
|
- | 659,477 | ||||||
|
Repayments of note payable
|
(45,168 | ) | (102,221 | ) | ||||
|
Proceeds from note payable
|
1,155,184 | |||||||
|
Net cash provided by financing activities
|
2,356,091 | 7,059,727 | ||||||
|
INCREASE (DECREASE) IN CASH
|
772,834 | (326,819 | ) | |||||
|
CASH, BEGINNING OF PERIOD
|
263,379 | 590,197 | ||||||
|
CASH, END OF PERIOD
|
$ | 1,036,213 | $ | 263,379 | ||||
|
SUPPLEMENTAL CASH FLOW INFORMATION:
|
||||||||
|
Income Taxes
|
$ | - | $ | 800 | ||||
|
Interest Paid
|
$ | 40,564 | $ | 8,566 | ||||
|
Supplemental disclosure of non-cash investing and financing activities
|
||||||||
|
Conversion of debt into common stock
|
$ | 163,216 | $ | - | ||||
|
Issuance of company stock for the assets purchase
|
$ | - | $ | 790,500 | ||||
|
Preferred Stock
|
|
Common
|
Preferred A
|
Preferred B
|
|||||||||||||||||||||||||||||||
|
Common
|
Preferred A
|
Preferred B
|
Addit-ional
Paid-in
|
Stock
Sub-scribed
|
Stock Sub-scribed
|
Stock Sub-scribed
|
Accum-
|
||||||||||||||||||||||||||||
|
Stock
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Not Issued
|
Not Issued
|
Not Issued
|
ulated
Deficit
|
Total
|
||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||
|
DECEMBER
31, 2007
|
20,431,450 | $ | 204,314 | 5,000,000 | $ | 50,000 | - | $ | - | $ | 5,807,008 | $ | - | $ | - | $ | - | $ | (4,776,615 | ) | $ | 1,284,707 | |||||||||||||
|
Common stock issued for cash
|
4,412,956 | 44,130 | - | - | - | - | 4,253,870 | - | - | - | - | 4,298,000 | |||||||||||||||||||||||
|
Common stock issued for services
|
2,105,522 | 21,055 | - | - | - | - | 4,246,192 | - | - | - | - | 4,267,247 | |||||||||||||||||||||||
|
Common stock cancelled
|
(2,660,000 | ) | (26,600 | ) | - | - | - | - | (3,495,449 | ) | - | - | - | - | (3,522,049 | ) | |||||||||||||||||||
|
Common stock issued in the Asset Purchase Agreement
|
1,550,000 | 15,500 | - | - | - | - | 775,000 | - | - | - | - | 790,500 | |||||||||||||||||||||||
|
Cost of
raising capital
|
(250,713 | ) | (250,713 | ) | |||||||||||||||||||||||||||||||
|
Preferred series A shares subscribed not issued 4,000,000 @ $.15
|
600,000 | 600,000 | |||||||||||||||||||||||||||||||||
|
Preferred series B shares subscribed not issued 125@ $.17
|
208 | 208 | |||||||||||||||||||||||||||||||||
|
Common stock subscribed not issued 7,500,000 @ $.17
|
1,249,792 | 1,249,792 | |||||||||||||||||||||||||||||||||
|
Preferred stock issued for cash
|
659,477 | 6,595 | 652,882 | 659,477 | |||||||||||||||||||||||||||||||
|
Warrants issued 636,400 @ $.01
January 31, 2008
|
6,364 | 6,364 | |||||||||||||||||||||||||||||||||
|
Warrants issued 2,586,875 @ $.01 June 30, 2008
|
25,869 | 25,869 | |||||||||||||||||||||||||||||||||
|
Warrants issued 1,900,000 @ $.15 December 31, 2008
|
285,000 | 285,000 | |||||||||||||||||||||||||||||||||
|
Net loss
|
- | - | - | - | - | - | - | - | - | - | (6,625,991 | ) | (6,625,991 | ) | |||||||||||||||||||||
|
DECEMBER 31, 2008
|
25,839,928 | $ | 258,399 | 5,659,477 | $ | 56,595 | - | $ | - | $ | 12,306,022 | $ | 1,249,792 | $ | 600,000 | $ | 208 | $ | (11,402,606 | ) | $ | 3,068,411 | |||||||||||||
|
Preferred series A shares previously subscribed issued
|
4,000,000 | 40,000 | 560,000 | (600,000 | ) | - | |||||||||||||||||||||||||||||
|
Preferred series B shares previously subscribed issued
|
125 | 208 | - | (208 | ) | - | |||||||||||||||||||||||||||||
|
Common shares previously subscribed issued
|
7,500,000 | 75,000 | 1,174,792 | (1,249,792 | ) | - | |||||||||||||||||||||||||||||
|
Common stock issued
for cash
|
10,827,400 | 108,274 | 2,909,051 | 3,017,325 | |||||||||||||||||||||||||||||||
|
Common stock issued for services
|
8,184,911 | 81,849 | 4,070,351 | 4,152,200 | |||||||||||||||||||||||||||||||
|
Common stock cancelled
|
(1,050,000 | ) | (10,500 | ) | (198,500 | ) | (209,000 | ) | |||||||||||||||||||||||||||
|
Common stock issued for conversion of debt
|
352,750 | 3,528 | 159,688 | 163,216 | |||||||||||||||||||||||||||||||
|
Common stock issued for the conversion of Preferred A Shares
|
4,510,831 | 45,108 | (4,510,831 | ) | (45,108 | ) | - | - | |||||||||||||||||||||||||||
|
Preferred B shares allocation
|
94.3 | 396,212 | - | 396,212 | |||||||||||||||||||||||||||||||
|
Preferred B shares accumulated dividends
|
218,849 | - | (218,849 | ) | - | ||||||||||||||||||||||||||||||
|
Warrants issued
|
5,292,823 | 5,292,823 | |||||||||||||||||||||||||||||||||
|
Warrants cancelled
|
(524,254 | ) | (524,254 | ) | |||||||||||||||||||||||||||||||
|
Cost of capital
|
(616,066 | ) | (616,066 | ) | |||||||||||||||||||||||||||||||
|
Foreign translation
|
366 | 366 | |||||||||||||||||||||||||||||||||
|
Net loss
|
- | (10,782,715 | ) | (10,782,715 | ) | ||||||||||||||||||||||||||||||
|
DECEMBER 31, 2009
|
56,165,820 | $ | 561,658 | 5,148,646 | $ | 51,486 | 219.3 | $ | 615,269 | $ | 25,134,272 | $ | - | $ | - | $ | - | $ | (22,404,170 | ) | $ | 3,958,516 |
|
Asset Category
|
Depreciation/
Amortization Period
|
|
Furniture and Fixture
|
3 Years
|
|
Office equipment
|
3 Years
|
|
Leasehold improvements
|
5 Years
|
|
December 31,
|
||||||||
|
2009
|
2008
|
|||||||
|
Inventory
|
$ | 57,902 | $ | - | ||||
|
Legal Retainer
|
- | 30,240 | ||||||
|
Total
|
$ | 57,902 | $ | 30,240 | ||||
|
2009
|
2008
|
|||||||
|
Finished goods
|
$ | 1,566,931 | $ | 1,684,802 | ||||
|
Components
|
519,185 | 299,443 | ||||||
|
Total
|
$ | 2,086,116 | $ | 1,984,245 | ||||
|
December 31,
|
||||||||
|
2009
|
2008
|
|||||||
|
Equipment
|
$ | 416,860 | $ | 374,115 | ||||
|
Accumulated depreciation
|
(183,906 | ) | (135,787 | ) | ||||
|
Total
|
$ | 232,954 | $ | 238,328 | ||||
|
|
(b) Three Hundred Fifty Thousand Dollars ($350,000) in the form of a secured promissory note payable in eighteen (18) fixed monthly installments and accruing interest at the rate of six percent (6%) per annum;
|
|
|
(c) An amount equal to the book value of the fixed assets prior to the Closing, in the form of a secured promissory note;
|
|
|
(d) An earn-out payment in the amount of Three Hundred Fifty Thousand Dollars ($350,000) (subject to adjustment based on Gross Profits from the Business), payable in six (6) consecutive, equal, quarterly installments;
|
|
|
(e) An amount equal to the book value of the Product Inventory determined prior to the Closing, in the form of a secured promissory note, payable in twelve (12) fixed monthly installments and accruing interest at the rate of six percent (6%) per annum; and
|
|
|
(f) One Million Five Hundred Fifty Thousand (1,550,000) shares of the unregistered common stock, with a par value $0.01 per share valued at $0.51 per share for an aggregate stock-based consideration of $790,500
|
|
Purchase Price Allocation
|
October 1, 2008
|
|||
|
Tangible Assets Allocation
|
||||
|
Fixed Assets
|
$
|
163,386
|
||
|
Inventory
|
291,798
|
|||
|
Tangible Asset Allocation
|
||||
|
Client List
|
540,500
|
|||
|
Formulation Technology
|
1,000,000
|
|||
|
Brand Equity Calculation
|
400,000
|
|||
|
Total Assets
|
2,395,684
|
|||
|
Total Liabilities
|
-
|
|||
|
Fair values of net assets
|
2,395,684
|
|||
|
Total Purchase price
|
2,645,684
|
|||
|
Goodwill
|
$
|
250,000
|
||
|
For the year ended
December 31, 2008
|
||||
|
Revenue
|
8,745,746
|
|||
|
Cost of Goods Sold
|
6,020,396
|
|||
|
Gross Profits
|
2,725,350
|
|||
|
General and Administrative Expenses
|
5,656,004
|
|||
|
Sales and Marketing Expenses
|
3,377,545
|
|||
|
Research and Development
|
120,634
|
|||
|
Total Operating Expenses
|
9,154,183
|
|||
|
Net Loss from operations
|
(6,428,833
|
)
|
||
|
Rental Income
|
7,500
|
|||
|
Interest Expense
|
(8,713
|
)
|
||
|
Interest Income
|
42,893
|
|||
|
Total Other income
|
(41,680
|
)
|
||
|
Net Loss
|
(6,387,153
|
)
|
||
|
Proforma Loss per Share
|
(0.27
|
)
|
||
|
Proforma Weighted avg Shares outstanding
|
23,657,487
|
|||
|
|
|
2009
|
2008
|
|||||||
|
Secured promissory note (Fixed Assets) dated October 1, 2008 at an interest rate of 6.00% per annum until April 1, 2010. Principal and interest are due in monthly payments of $9,514.27.
|
$ | - | $ | 145,948 | ||||
|
Secured promissory note (Component Inventory) dated October 1, 2008 at an interest rate of 6.00% per annum until October 1, 2009. Principal and interest are due in monthly payments of $25,114.01.
|
- | 244,370 | ||||||
|
Secured promissory note (Installment) dated October 1, 2008 at an interest rate of 6.00% per annum until October 1, 2010. Principal and interest are due in quarterly payments of $20,381.11.
|
312,645 | |||||||
|
Other notes payable for earn out provisions
|
- | 350,000 | ||||||
|
Secured Promissory Note dated September 30, 2009, matures December 31, 2010 at an interest rate of 8% per annum. This note replaces the Fixed Asset Note, Component Inventory Note, Installment Note, and Earn Out Provision noted above. The Company is required to make $25,000 payments per month deferred for 5 months with
two payments of $50,000 in the month of February 2010 and March 2010. This note is related to the acquisition of NDS Nutritional Products, Inc. in 2008.
|
621,775 | - | ||||||
|
Revolving Line of Credit of $500,000 from US Bank dated July 15, 2009 at an interest rate of 3.5% plus the one-month LIBOR rated quoted by US Bank from Reuters Screen LIBOR01 page. The Company pays interest only on this Line of Credit
|
436,789 | - | ||||||
|
Total of Notes Payable and advances
|
1,058,564 | 1,103,732 | ||||||
|
Less Current Portion
|
(1,058,564 | ) | (934,861 | ) | ||||
|
Long-Term Portion
|
$ | - | $ | 118,102 | ||||
|
2010
|
$ | 1,058,564 | ||
| $ | 1,058,564 |
|
Issued
|
Exercise Price
|
Issuance Date
|
Expiration Date
|
Vesting
|
|||||
| 2,520,000 | $ | 1.50 |
01/31/08
|
01/31/13
|
No
|
||||
| 974,026 | $ | 0.77 |
12/31/09
|
12/31/14
|
Yes
|
||||
| 3,711,540 | $ | 0.75 |
09/30/09
|
10/01/12
|
No
|
||||
| 100,000 | $ | 0.70 |
12/31/09
|
12/31/14
|
No
|
||||
| 1,000,000 | $ | 0.50 |
08/20/09
|
08/20/14
|
No
|
||||
| 50,000 | $ | 0.50 |
11/01/09
|
11/01/12
|
No
|
||||
| 65,000 | $ | 0.50 |
12/21/09
|
12/21/12
|
No
|
||||
| 1,050,000 | $ | 0.375 |
01/31/08
|
01/31/13
|
No
|
||||
| 500,000 | $ | 0.375 |
12/31/08
|
12/31/13
|
No
|
||||
| 200,000 | $ | 0.375 |
10/09/09
|
10/09/12
|
No
|
||||
| 60,000 | $ | 0.35 |
07/01/09
|
07/01/12
|
No
|
||||
| 1,000,000 | $ | 0.35 |
08/20/09
|
08/20/14
|
No
|
||||
| 2,280,625 | $ | 0.35 |
09/01/09
|
09/01/12
|
No
|
||||
| 50,000 | $ | 0.35 |
11/01/09
|
11/01/12
|
No
|
||||
| 100,000 | $ | 0.35 |
12/31/09
|
12/31/14
|
No
|
||||
| 1,750,000 | $ | 0.15 |
12/31/08
|
12/31/13
|
Yes
|
||||
| 15,411,191 | |||||||||
|
Expected Dividend yield
|
None
|
|||
|
Volatility
|
40%
|
|||
|
Weighted average risk free interest rate
|
1.774
|
%
|
||
|
Weighted average expected life(in years)
|
3.14
|
|||
|
December 31,
|
||||||||
|
2009
|
2008
|
|||||||
|
Current:
|
||||||||
|
Federal
|
$ | - | $ | - | ||||
|
State
|
- | - | ||||||
| - | - | |||||||
|
Deferred:
|
||||||||
|
Federal
|
$ | 3,336,172 | $ | 2,252,837 | ||||
|
State
|
970,444 | 589,713 | ||||||
| 4,306,616 | 2,842,550 | |||||||
|
Valuation allowance
|
(4,306,616 | ) | (2,842,550 | ) | ||||
|
Provision benefit for income taxes, net
|
$ | - | $ | - | ||||
|
December 31,
|
||||||||
|
2009
|
2008
|
|||||||
|
Statutory federal income tax rate
|
34.0 | % | 34.0 | % | ||||
|
State income taxes and other
|
8.9 | % | 8.9 | % | ||||
|
Valuation allowance
|
(42.9 | %) | (42.9 | %) | ||||
|
Effective tax rate
|
- | - | ||||||
|
December 31,
|
||||||||
|
2009
|
2008
|
|||||||
|
Net operating loss carryforward
|
4,306,616 | 2,842,550 | ||||||
|
Valuation allowance
|
(4,306,616 | ) | (2,842,550 | ) | ||||
|
Deferred income tax asset
|
$ | - | $ | - | ||||
|
December 31,
|
||||||||
|
2009
|
2008
|
|||||||
|
Warrants
|
15,411,191 | 5,820,000 | ||||||
|
Options
|
- | - | ||||||
|
Total
|
15,411,191 | 5,820,000 | ||||||
|
The following table represents the computation of basic and diluted losses per share at December 31, 2009 and 2008:
|
||||||||
|
December 31,
|
December 31,
|
|||||||
|
2009
|
2008
|
|||||||
|
Losses available for common shareholders
|
(10,782,715 | ) | (6,625,991 | ) | ||||
|
Basic and diluted weighted average common shares outstanding
|
53,563,362 | 23,657,487 | ||||||
|
Basic and diluted loss per share
|
(0.20 | ) | (0.28 | ) | ||||
|
Net loss per share is based upon the weighted average shares of common stock outstanding
|
||||||||
|
Name
|
Age
|
Title
|
||
|
Scott Landow
|
54
|
Chairman
|
||
|
John Wilson
|
46
|
Chief Executive Officer, President, Director
|
||
|
Michael Abrams
|
39
|
Chief Financial Officer
|
||
|
Elorian Landers
|
62
|
Director
|
|
Name and Principal Position
|
Year
|
Salary ($)
|
Bonus ($)
|
Stock Awards ($)
|
Warrants Option Awards ($)
|
Non-Equity Incentive Plan Compens-ation ($)
|
Change in Pension Value and Nonqualified Deferred Compens-ation Earnings ($)
|
All Other
Compen-sation ($)
|
Total ($)
|
||||||||||||||||||||||||
|
Scott Landow,
|
2009
|
80,753 | - | - | - | - | - | 45,000 | 125,753 | ||||||||||||||||||||||||
|
Chairman
|
2008
|
200,000 | 80,000 | - | - | - | - | 6,000 | 286,000 | ||||||||||||||||||||||||
|
John Wilson
|
2009
|
132,784 | - | 379,611 | 191,021 | - | - | 13,176 | 716,592 | ||||||||||||||||||||||||
|
CEO and Director
|
2008
|
- | - | - | - | - | - | - | |||||||||||||||||||||||||
|
Option Awards
|
Stock Awards
|
|||||||||||||||||||||||||||||||||||
|
Name
|
Number of Securities Underlying Unexercised Options (#)
Exercisable
|
Number of Securities Underlying Unexercised Options (#)
Unexercisable
|
Equity Incentive Plan Awards: Number of Securities Underlying Unexercised Unearned Options (#)
|
Option Exercise Price
|
Option Expiration Date
|
Number of Shares or Units of Stock That Have Not Vested (#)
|
Market Value of Shares or Units of Stock That Have Not Vested ($)
|
Equity Incentive Plan Awards: Number of Unearned Shares, Units or Other Rights That Have Not Vested (#)
|
Equity Incentive Plan Awards: Market or Payout Value of Unearned Shares, Units or Other Rights That Have Not Vested ($)
|
|||||||||||||||||||||||||||
|
Scott
|
- | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
|
Landow
|
- | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
|
John
|
- | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
|
Wilson
|
- | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
|
Option Awards
|
Stock Awards
|
||||||||||||||||
|
Name
|
Year
|
Number of Shares Acquired on Exercise (#)
|
Value Realized on Exercise ($)
|
Number of Shares Acquired on Voting (#)
|
Value Realized on Vesting ($)
|
||||||||||||
|
Scott
|
2009
|
- | - | - | - | ||||||||||||
|
Landow
|
2008
|
- | - | - | - | ||||||||||||
|
John
|
2009
|
- | - | - | - | ||||||||||||
|
Wilson
|
2008
|
- | - | - | - | ||||||||||||
|
Name
|
Year
|
Plan Name
|
Number of Years of Credited Service
|
Present Value of Accumulated Benefit ($)
|
Payments During Last Fiscal Year ($)
|
||||||||||||
|
Scott
|
2009
|
- | - | - | - | ||||||||||||
|
Landow
|
2008
|
- | - | - | - | ||||||||||||
|
John
|
2009
|
- | - | - | - | ||||||||||||
|
Wilson
|
2008
|
- | - | - | - | ||||||||||||
|
Name
|
Year
|
Executive Contributions in Last Fiscal Year ($)
|
Registrant Contributions in Last Fiscal Year ($)
|
Aggregate Earnings in Last Fiscal Year ($)
|
Aggregate Withdrawls / Distributions
|
Aggregate Balance at Last Fiscal Year-End ($)
|
|||||||||||||||
|
Scott
|
2009
|
- | - | - | - | - | |||||||||||||||
|
Landow
|
2008
|
- | - | - | - | - | |||||||||||||||
|
John
|
2009
|
- | - | - | - | - | |||||||||||||||
|
Wilson
|
2008
|
- | - | - | - | - | |||||||||||||||
|
Name
|
Year
|
Fees Earned or Paid in Cash
|
Stock Awards ($)
|
Option Awards ($)
|
Non-Equity Incentive Plan Compens-ation ($)
|
Change in Pension Value and Nonqualified Deferred Compens-ation Earnings ($)
|
All Other
Compen-sation ($)
|
Total ($)
|
|||||||||||||||||||||
|
Scott
|
2009
|
- | - | - | - | - | - | - | |||||||||||||||||||||
|
Landow
|
2008
|
- | - | - | - | - | - | - | |||||||||||||||||||||
|
John
|
2009
|
- | - | - | - | - | - | - | |||||||||||||||||||||
|
Wilson
|
2008
|
- | - | - | - | - | - | - | |||||||||||||||||||||
|
Name
|
Year
|
Perquisites and Other Personal Benefits ($)
|
Tax Reimburse-ments ($)
|
Insurance Premiums ($)
|
Company Contributions to Retirement and 401(k) Plans ($)
|
Severance Payments / Accruals ($)
|
Change in Control Payments / Accruals
|
Total ($)
|
|||||||||||||||||||||
|
Scott
|
2009
|
- | - | - | - | - | - | - | |||||||||||||||||||||
|
Landow
|
2008
|
- | - | - | - | - | - | - | |||||||||||||||||||||
|
John
|
2009
|
- | - | - | - | - | - | - | |||||||||||||||||||||
|
Wilson
|
2008
|
- | - | - | - | - | - | - | |||||||||||||||||||||
|
Name
|
Year
|
Personal Use of Company Car / Parking ($)
|
Financial Planning / Legal Fees ($)
|
Club Dues ($)
|
Executive Relocation ($)
|
Total Perquisites and Other Personal Benefits ($)
|
|||||||||||||||
|
Scott
|
2009
|
- | - | - | - | - | |||||||||||||||
|
Landow
|
2008
|
- | - | - | - | - | |||||||||||||||
|
John
|
2009
|
- | - | - | - | - | |||||||||||||||
|
Wilson
|
2008
|
- | - | - | - | - | |||||||||||||||
|
Name
|
Year
|
Benefit
|
Before Change in Control Termination w/o Cause or for Good Reason
|
After Change in Control Termination w/o Cause or for Good Reason
|
Voluntary Termination
|
Death
|
Disability
|
Change in Control
|
|||||||||||||||||||||
|
Scott
|
2009
|
- | - | - | - | - | - - | - - | |||||||||||||||||||||
|
Landow
|
2008
|
- | - | - | - | - | - - | - - | |||||||||||||||||||||
|
John
|
2009
|
- | - | - | - | - | |||||||||||||||||||||||
|
Wilson
|
2008
|
- | - | - | - | - | |||||||||||||||||||||||
|
Name and Address of Owner
|
Title of Class
|
Number
of Shares
Owned (1)
|
Percentage
of Class
|
||||||
|
Michael Abrams (2)
64 Ramshead Road
Raynham, MA 02767
|
Common Stock
|
750,000 | 1.2 | % | |||||
|
Elorian Landers (3)
30 Farrell Ridge Drive
Sugarland, TX 77479
|
Common Stock
|
731,000 | 1.2 | % | |||||
|
Scott Landow (4)
777 South Highway 101, Suite 215
Solana Beach, CA 92975
|
Common Stock
|
3,061,400 | 4.8 | % | |||||
|
John Wilson (5)
7404 Ivanhoe Drive
Plano, TX 75024
|
Common Stock
|
2,000,000 | 3.2 | % | |||||
|
All Officers and Directors
As a Group (4 persons)
|
Common Stock
|
6,542,400 | 9.6 | % | |||||
|
Vicis Capital Master Fund
445 Park Avenue, Ste 1901
New York, NY 10022
|
Common Stock
|
20,573,559 | 25.1 | % | |||||
|
WWFD, LLC (6)
1350 East Flamingo Road, Ste 711
Las Vegas, NV 89119
|
Common Stock
|
3,410,000 | 5.3 | % | |||||
|
3.1
|
Articles of Incorporation (1)
|
|
|
3.2
|
Amendments to Articles of Incorporation (1)
|
|
|
3.1
|
Bylaws of the Corporation (1)
|
|
|
10.1
|
Employment Agreement Scott Landow (1)
|
|
|
10.2
|
Securities Purchase Agreement (1)
|
|
| 14.1 | Code of Ethics (2) | |
| 21 | Subsidiaries (3) | |
| 23.1 | Jewett Schwartz Wolfe Auditor Consent (3) | |
|
31.1
|
Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act. (3)
|
|
|
31.2
|
Certification of Principal Financial and Accounting Officer Pursuant to Section 302 of the Sarbanes-Oxley Act. (3)
|
|
|
32.1
|
Certification of Chief Executive Officer Pursuant to Section 906 of the Sarbanes-Oxley Act. (3)
|
|
|
32.2
|
Certification of Chief Accounting Officer Pursuant to Section 906 of the Sarbanes-Oxley Act. (3)
|
|
Registrant
Date: April 15, 2010
|
Bond Laboratories, Inc.
By: /s/ John Wilson
|
|
|
John Wilson
|
||
|
Chief Executive Officer (Principal Executive Officer), President
|
|
Date: April 15, 2010
|
By: /s/ Michael Abrams
|
|
|
Michael Abrams
|
||
|
Chief Financial Officer (Principal Financial Officer)
|
|
Date: April 15, 2010
|
By: /s/ Scott Landow
|
|
|
Scott Landow
|
||
|
Chairman
|
|
Date: April 15, 2010
|
By: /s/ John Wilson
|
|
|
John Wilson
|
||
|
Chief Executive Officer (Principal Executive Officer), President, Director
|
|
Date: April 15, 2010
|
By: /s/ Elorian Landers
|
|
|
Elorian Landers
|
||
|
Director
|
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 |
|---|