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
|
|
PART I
|
PAGE
|
|||
|
ITEM 1.
|
Business
|
1 | ||
|
ITEM 1A.
|
Risk Factors
|
7 | ||
|
ITEM 1B.
|
Unresolved Staff Comments
|
14 | ||
|
ITEM 2.
|
Properties
|
14 | ||
|
ITEM 3.
|
Legal Proceedings
|
14 | ||
|
ITEM 4.
|
Reserved
|
15 | ||
|
PART II
|
||||
|
ITEM 5.
|
Market For Registrant's Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities
|
15 | ||
|
ITEM 6.
|
Selected Financial Data
|
16 | ||
|
ITEM 7.
|
Management's Discussion and Analysis of Financial Condition and Results of Operatoins
|
16 | ||
|
ITEM 7A.
|
Quantitative and Qualitative Disclosures About Market Risk
|
21 | ||
|
ITEM 8.
|
Consolidated Financial Statements and Supplementary Data
|
22 | ||
|
ITEM 9.
|
Changes In and Disagreements with Accountants on Accounting and Financial Disclosure
|
22 | ||
|
ITEM 9A.
|
Controls and Procedures
|
22 | ||
|
ITEM 9B.
|
Other Information
|
23 | ||
|
PART III
|
||||
|
ITEM 10.
|
Directors, Executive Officers, and Corporate Governance
|
23 | ||
|
ITEM 11.
|
Executive Compensation
|
25 | ||
|
ITEM 12.
|
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
|
27 | ||
|
ITEM 13.
|
Certain Relationships and Related Transactions, and Director Independence
|
28 | ||
|
ITEM 14.
|
Principal Accountant Fees and Services
|
28 | ||
|
PART IV
|
||||
|
ITEM 15.
|
Exhibits and Financial Statement Schedules
|
29 | ||
|
SIGNATURES
|
30 | |||
|
CERTIFICATIONS
|
||||
|
Exhibit 31 – Certification pursuant to Rule 13a-14(a) and 15d-14(a)
|
||||
|
Exhibit 32 – Certification pursuant to 18 U.S.C 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
||||
|
●
|
Dietary Supplements (vitamins, minerals, herbs & botanicals, sports nutrition, meal replacements, specialty supplements);
|
|
●
|
Natural & Organic Foods (products such as cereals, milk, non-dairy beverages and frozen meals);
|
|
●
|
Functional Foods (products with added ingredients or fortification specifically for health or performance purposes); and
|
|
●
|
Natural & Organic Personal Care and Household Products.
|
|
●
|
The general public’s awareness and understanding of the connection between diet and health;
|
|
●
|
The aging population in the Company’s markets who tend to use more nutritional supplements as they age;
|
|
●
|
Increasing healthcare costs and the consequential trend toward preventative medicine and non-traditional medicines; and
|
|
●
|
Product introductions in response to new scientific studies.
|
|
■
|
Professional Muscular Development, a comprehensive line of sports nutrition products, examples include Pump Fuel, ACG3 and Core Fuel;
|
|
■
|
A complete suite of products that support weight loss and increased metabolism: examples include Embrace Extreme, Lipo Rush, and Cardio Cuts; and
|
|
■
|
Doctor Health, a diverse line of products that promote general health and well-being, examples include Dr. Detox, Dr. Cholesterol and Dr. Joints.
|
|
●
|
the formulation, manufacturing, packaging, labeling, holding, storage, distribution, advertising, and sale of our products;
|
|
●
|
product claims and advertising, including direct claims and advertising by us, as well as claims and advertising by independent distributors, for which we may be held responsible;
|
|
●
|
our direct selling program; and
|
|
●
|
taxation of independent distributors (which in some instances could impose an obligation on us to collect the taxes and maintain appropriate records).
|
|
Omaha
|
Dallas
(1)
|
Total
|
||||||||||
|
2010
|
$
|
3,859
|
$
|
1,000
|
$
|
4,859
|
||||||
|
2011
|
$
|
4,051
|
$
|
1,000
|
$
|
5,051
|
||||||
|
(1)
|
Commenced May 2009 and terminated March 2011.
|
|
High
|
Low
|
|||||||
|
Fiscal Year 2011
|
||||||||
|
First Quarter (January - March 2011)
|
$
|
0.16 |
$
|
0.10
|
||||
|
Second Quarter (April - June 2011)
|
$
|
0.12 |
$
|
0.08
|
||||
|
Third Quarter (July - September 2011)
|
$
|
0.16 |
$
|
0.09
|
||||
|
Fourth Quarter (October - December 2011)
|
$
|
0.12 |
$
|
0.07
|
||||
|
Fiscal Year 2010
|
||||||||
|
First Quarter (January - March 2010)
|
$
|
0.78
|
$
|
0.40
|
||||
|
Second Quarter (April - June 2010)
|
$
|
0.49
|
$
|
0.33
|
||||
|
Third Quarter (July - September 2010)
|
$
|
0.39
|
$
|
0.20
|
||||
|
Fourth Quarter (October - December 2010)
|
$
|
0.24
|
$
|
0.11
|
||||
|
Asset Category
|
Depreciation/
Amortization Period
|
|
|
Furniture and Fixture
|
3 Years
|
|
|
Office equipment
|
3 Years
|
|
|
Leasehold improvements
|
5 Years
|
|
(a)
|
Evaluation of Disclosure Controls and Procedures.
|
|
(b)
|
Management's Annual Report on Internal Control over Financial Reporting.
|
|
Name
|
Age
|
Title
|
|||
|
John Wilson
|
48
|
Chief Executive Officer, President, Director
|
|||
|
Michael Abrams
|
42
|
Interim Chief Financial Officer, Director
|
|||
|
Lewis Jaffe
|
56
|
Director
|
|||
|
Name and Principal Position
|
Year
|
Salary ($)
|
Stock
Awards ($)
|
Warrants Option Awards ($)
|
All Other
Compensation ($)
|
Total ($)
|
||||||||||||||||
|
John Wilson
|
2011
|
175,000
|
36,000
|
18,792
|
229,792
|
|||||||||||||||||
|
CEO and Director
|
2010
|
175,692
|
175,692
|
|||||||||||||||||||
|
Michael Abrams
|
2011
|
170,000
|
170,000
|
|||||||||||||||||||
|
Interim Chief Financial Officer
|
2010
|
75,000
|
(1)
|
130,000
|
(2)
|
205,000
|
||||||||||||||||
|
Name and Address of Owner
|
Title of Class
|
Number of
Shares Owned
(1)
|
Percentage
of Class
|
||||||
|
Michael Abrams
|
Common Stock
|
625,000
|
0.8
|
%
|
|||||
|
64 Ramshead Road
|
|||||||||
|
Raynham, MA 02767
|
|||||||||
|
Lewis Jaffe
|
Common Stock
|
-
|
0.0
|
%
|
|||||
|
3408 Watermarke Place
|
|||||||||
|
Irvine, CA 92612
|
|||||||||
|
John Wilson
(4)
|
Common Stock
|
2,462,987
|
3.3
|
%
|
|||||
|
7404 Ivanhoe Drive
|
|||||||||
|
Plano, TX 75024
|
|||||||||
|
All Officers and Directors as a group (3 persons)
|
Common Stock
|
3,087,987
|
4.1
|
%
|
|||||
|
Vicis Capital Master Fund
(5)
|
Common Stock
|
32,713,559
|
40.0
|
%
|
|||||
|
445 Park Avenue
|
|||||||||
|
New York, NY 10022
|
|||||||||
|
(1)
|
Beneficial ownership is determined in accordance with the rules of the Securities and Exchange Commission and generally includes voting or investment power with respect to securities.
|
|
(4)
|
Includes warrants to purchase 1.0 million shares of common stock, exercisable at $0.15 per share and options to purchase 500,000 shares of common stock, exercisable at $0.10 per share.
|
|
(5)
|
Includes 5,000,000 shares of common stock shown on an as converted basis in connection with 125 shares of Series C Convertible Preferred Stock held and warrants to purchase 2.5 million shares of common stock, exercisable at $0.30 per share.
|
| 3.1 |
Articles of Incorporation (incorporated by reference to Exhibit 3.1 filed with Amendment No. 3 to the Company’s Registration Statement on Form SB2 (Commission File No. 333-137170)).
|
|
| 3.2 |
Amendments to Articles of Incorporation (incorporated by reference to Exhibit 3.2 filed with Amendment No. 3 to the Company’s Registration Statement on Form SB2 (Commission File No. 333-137170)).
|
|
| 3.3 |
Bylaws of the Corporation (incorporated by reference to Exhibit 3.3 filed with Amendment No. 3 to the Company’s Registration Statement on Form SB2 (Commission File No. 333-137170).
|
|
| 3.4 |
Certificate of Amendment to Certificate of Incorporation (incorporated by reference to Exhibit 3.1 filed with Form 8-K on September 13, 2010).
|
|
| 4.1 |
Certificate of Designations of Series A Convertible Preferred Stock (incorporated by reference to Exhibit 4.2 filed with Form 8-K on June 30, 2008).
|
|
| 4.2 |
Certificate of Designations of Series B Convertible Preferred Stock (incorporated by reference to Exhibit 10.1 filed with Form 8-K on January 23, 2009).
|
|
| 4.3 |
Certificate of Designations of Series C Convertible Preferred Stock. (incorporated by reference to Exhibit 4.3 filed with Form 10-K on April 15, 2011).
|
|
| 10.1 |
Form of Note Purchase and Warrant Agreement (incorporated by reference to Exhibit 10.1 filed with Form 8-K on July 6, 2010).
|
|
| 10.2 |
Asset Purchase Agreement between the Company and NDS Nutritional Products, Inc. (incorporated by reference to Exhibit 10.1 filed with Form 8-K on October 15, 2008).
|
|
| 10.3 |
Settlement Agreement (incorporated by reference to Exhibit 10.1 filed with Form 8-K on October 6, 2009).
|
|
| 10.4 |
Secured Promissory Note (incorporated by reference to Exhibit 10.2 filed with Form 8-K on October 6, 2009).
|
|
| 10.5 |
Second Amendment to Asset Purchase Agreement (incorporated by reference to Exhibit 10.3 filed with Form 8-K on October 6, 2009).
|
|
| 10.6 |
Amendment No. 1 to Security Agreement (incorporated by reference to Exhibit 10.4 filed with Form 8-K on October 6, 2009).
|
|
| 10.7 |
Amendment No. 1 to Supply, License and Transition Agreement (incorporated by reference to Exhibit 10.5 filed with Form 8-K on October 6, 2009).
|
|
| 10.8 |
Assignment of Name (incorporated by reference to Exhibit 10.6 filed with Form 8-K on October 6, 2009).
|
|
| 10.9 |
Employment Agreement between the Company and Scott Landow (incorporated by reference to Exhibit 10.1 filed with Form 8-K on October 13, 2009)
|
|
| 10.10 |
Consulting Agreement for Services between the Company and Burnham Hill Advisors LLC, dated August 20, 2009 (incorporated by reference to Exhibit 99.1 filed with the Form 8-K on August 26, 2009).
|
|
| 10.11 |
Consulting Agreement for Services between the Company and Burnham Hill Advisors LLC, dated August 20, 2010 (incorporated by reference to Exhibit 99.1 filed with Form 8-K on August 23, 2010).
|
|
| 10.12 |
Amendment No. 1 to Consulting Agreement between the Company and Burnham Hill Advisors LLC, dated September 15, 2010. (incorporated by reference to Exhibit 10.12 filed with Form 10-K on April 15, 2011).
|
|
| 10.13 |
Amendment No. 2 to Consulting Agreement between the Company and Burnham Hill Advisors LLC, dated November 18, 2010. (incorporated by reference to Exhibit 10.13 filed with Form 10-K on April 15, 2011).
|
|
| 10.14 |
Employment Agreement, dated December 31, 2009, between the Company and John Wilson. (incorporated by reference to Exhibit 10.14 filed with Form 10-K on April 15, 2011).
|
|
| 10.15 |
Consulting Agreement, dated June 1, 2009, between the Company and Elorian Landers. (incorporated by reference to Exhibit 10.15 filed with Form 10-K on April 15, 2011).
|
|
| 10.16 |
Amendment No. 1 to Consulting Agreement, between the Company and Elorian Landers, dated October 1, 2009. (incorporated by reference to Exhibit 10.16 filed with Form 10-K on April 15, 2011).
|
|
| 10.17 |
Consulting Agreement between Elorian Landers and the Company, dated August 20, 2010 (incorporated by reference to Exhibit 10.17 filed with Form 10-K on April 15, 2011).
|
|
| 10.18 |
2010 Equity Incentive Plan (incorporated by reference to Exhibit 10.18 filed with Form 10-K on April 15, 2011).
|
|
| 14.1 |
Code of Ethics (incorporated by reference to 14.1 filed with Form 10-K on March 27, 2009).
|
|
| 21 |
List of Subsidiaries (incorporated by reference to Exhibit 21 filed with Form 10-K on March 27, 2009).
|
|
| 31.1 |
Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act.
|
|
| 31.2 |
Certification of Principal Financial and Accounting Officer Pursuant to Section 302 of the Sarbanes-Oxley Act.
|
|
| 32.1 |
Certification of Chief Executive Officer Pursuant to Section 906 of the Sarbanes-Oxley Act.
|
|
| 32.2 |
Certification of Chief Accounting Officer Pursuant to Section 906 of the Sarbanes-Oxley Act.
|
|
Registrant
Date: April 13, 2012
|
Bond Laboratories, Inc.
By: /s/ John Wilson
|
|
|
John Wilson
|
||
|
Chief Executive Officer (Principal Executive Officer), President
|
|
Date: April 13, 2012
|
By: /s/ Michael Abrams
|
|
|
Michael Abrams
|
||
|
Chief Financial Officer (Principal Financial Officer)
|
|
Date: April 13, 2012
|
By: /s/ Lewis Jaffe
|
|
|
Lewis Jaffe
|
||
|
Chairman of the Board
|
|
Date: April 13, 2012
|
By: /s/ John Wilson
|
|
|
John Wilson
|
||
|
Chief Executive Officer (Principal Executive Officer), President, Director
|
|
Date: April 13, 2012
|
By: /s/ Michael Abrams
|
|
|
Michael Abrams
|
||
|
Interim Chief Financial Officer (Principal Financial Officer)
|
|
TABLE OF CONTENTS
|
Page
|
||
|
INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM:
|
|||
|
Tarvaran Askelson & Company
|
F-2 | ||
|
CONSOLIDATED FINANCIAL STATEMENTS:
|
|||
|
Consolidated Balance Sheet at December 31, 2011 and 2010
|
F-3 | ||
|
Consolidated Statements of Operations for the years ended December 31, 2011 and 2010
|
F-4 | ||
|
Consolidated Statements of Cash Flows for the years ended December 31, 2011 and 2010
|
F-5 | ||
|
Consolidated Statements of Stockholders’ Equity for the years ended December 31, 2011 and 2010
|
F-6 | ||
|
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
F-7 |
|
ASSETS:
|
December 31,
|
December 31,
|
||||||
|
2011
|
2010
|
|||||||
|
CURRENT ASSETS
|
||||||||
|
Cash
|
$ | 354,929 | $ | 445,662 | ||||
|
Accounts receivable, net
|
1,042,748 | 574,616 | ||||||
|
Inventory
|
1,877,282 | 1,473,605 | ||||||
|
Prepaid expenses and other current assets
|
21,421 | 54,045 | ||||||
|
Total current assets
|
3,296,380 | 2,547,928 | ||||||
|
PROPERTY AND EQUIPMENT, net
|
42,887 | 87,208 | ||||||
|
Intangibles assets, net
|
1,476,615 | 1,696,363 | ||||||
|
Deposits
|
6,830 | 3,783 | ||||||
|
TOTAL ASSETS
|
$ | 4,822,712 | $ | 4,335,282 | ||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY:
|
||||||||
|
CURRENT LIABILITIES:
|
||||||||
|
Accounts payable
|
$ | 767,171 | $ | 508,146 | ||||
|
Disputed accounts payables
|
- | 113,299 | ||||||
|
Accrued expenses and other liabilities
|
162,128 | 101,467 | ||||||
|
Litigation reserve
|
250,000 | - | ||||||
|
Note payable
|
- | 194,718 | ||||||
|
Line of credit
|
437,089 | 437,089 | ||||||
|
Total current liabilities
|
1,616,388 | 1,354,719 | ||||||
|
TOTAL LIABILITIES
|
1,616,388 | 1,354,719 | ||||||
|
CONTINGENCIES AND COMMITMENTS
|
- | - | ||||||
|
STOCKHOLDERS' EQUITY:
|
||||||||
|
Preferred stock series B, $.01 par value, 1,000 shares
authorized; 103.3 and 103.3 issued and outstanding of its
10% Perpetual Preferred with a Stated Value of $10,000 per
share with a cumulative dividend of $588,709 and $436,188
as of December 31, 2011 and December 31, 2010, respectively
|
588,710 | 436,189 | ||||||
|
Preferred stock series C, $.01 par value, 500 shares
authorized; 125 and 125 issued and outstanding
as of December 31, 2011 and December 31, 2010, respectively
|
1 | 1 | ||||||
|
Common stock, $.01 par value, 150,000,000 shares authorized;
74,171,996 and 72,198,246 issued and outstanding
as of December 31, 2010 and December 31, 2009, respectively
|
741,720 | 721,982 | ||||||
|
Additional paid-in capital
|
27,014,893 | 27,404,592 | ||||||
|
Accumulated deficit
|
(25,138,999 | ) | (25,582,201 | ) | ||||
|
Total stockholders' equity
|
$ | 3,206,325 | $ | 2,980,562 | ||||
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
$ | 4,822,712 | $ | 4,335,282 | ||||
|
2011
|
2010
|
|||||||
|
Revenue
|
$ | 12,091,611 | $ | 8,148,053 | ||||
|
Total
|
12,091,611 | 8,148,053 | ||||||
|
Cost of Goods Sold
|
7,944,433 | 6,119,371 | ||||||
|
Gross Profit
|
4,147,178 | 2,028,682 | ||||||
|
OPERATING EXPENSES:
|
||||||||
|
General and administrative
|
2,059,719 | 3,170,625 | ||||||
|
Selling and marketing
|
1,615,739 | 1,684,628 | ||||||
|
Depreciation and amortization
|
263,056 | 274,209 | ||||||
|
Total operating expenses
|
3,938,514 | 5,129,462 | ||||||
|
OPERATING INCOME (LOSS)
|
208,664 | (3,100,780 | ) | |||||
|
OTHER (INCOME) AND EXPENSES
|
||||||||
|
Interest expense
|
30,862 | 139,794 | ||||||
|
Other expense (income)
|
(150,725 | ) | (30,262 | ) | ||||
|
Gain on extinguishment of debt
|
- | (107,343 | ) | |||||
|
Loss on the sale of assets
|
1,875 | 75,062 | ||||||
|
Total other (income) expense
|
(117,988 | ) | 77,251 | |||||
| INCOME TAXES | - | - | ||||||
|
NET INCOME (LOSS)
|
$ | 326,652 | $ | (3,178,031 | ) | |||
|
NET INCOME (LOSS) PER SHARE:
|
||||||||
|
Basic
|
$ | 0.00 | $ | (0.05 | ) | |||
|
Diluted
|
$ | 0.00 | $ | (0.05 | ) | |||
|
Basic
|
72,975,357 | 60,661,835 | ||||||
|
Diluted
|
94,149,715 | 60,661,835 | ||||||
|
2011
|
2010
|
|||||||
|
Net loss
|
$ | 326,652 | $ | (3,178,031 | ) | |||
|
Adjustments to reconcile net loss to net cash
|
||||||||
|
used in operating activities:
|
||||||||
|
Depreciation and amortization
|
263,056 | 274,209 | ||||||
|
Common stock issued (cancelled) for services
|
81,100 | 686,408 | ||||||
|
Warrants and options issued (cancelled) for services
|
(298,541 | ) | (273,861 | ) | ||||
|
Warrants issued or exchanged for common shares
|
- | 149,000 | ||||||
|
Gain on extinguishment of debt
|
- | (107,343 | ) | |||||
|
Non-cash interest expense
|
- | 71,875 | ||||||
|
Loss on sale of assets
|
1,875 | 75,062 | ||||||
|
Litigation reserve
|
250,000 | - | ||||||
|
Changes in operating assets and liabilities:
|
||||||||
|
Accounts receivable
|
(468,132 | ) | (122,353 | ) | ||||
|
Inventory
|
(403,677 | ) | 612,511 | |||||
|
Prepaid expenses
|
32,624 | 3,857 | ||||||
|
Deposits
|
(3,047 | ) | 5,728 | |||||
|
Accounts payable
|
262,275 | (68,988 | ) | |||||
|
Accrued liabilities
|
60,661 | 7,908 | ||||||
|
Notes receivable affiliate
|
- | 10,000 | ||||||
|
Net cash provided by (used in) operating activities
|
104,846 | (1,854,018 | ) | |||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
|
Purchase of property and equipment
|
(2,061 | ) | (14,370 | ) | ||||
|
Proceeds from sale of assets
|
1,200 | 30,594 | ||||||
|
Net cash provided by (used in) investing activities
|
(861 | ) | 16,224 | |||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
|
Proceeds from issuance of bridge notes
|
- | 369,600 | ||||||
|
Proceeds from issuance of preferred stock C
|
- | 1,250,000 | ||||||
|
Cost of raising capital
|
- | 54,400 | ||||||
|
Repayments of note payable
|
(194,718 | ) | (426,757 | ) | ||||
|
Net cash provided by (used in) financing activities
|
(194,718 | ) | 1,247,243 | |||||
|
INCREASE (DECREASE) IN CASH
|
(90,733 | ) | (590,551 | ) | ||||
|
CASH, BEGINNING OF PERIOD
|
445,662 | 1,036,213 | ||||||
|
CASH, END OF PERIOD
|
$ | 354,929 | $ | 445,662 | ||||
|
Supplemental disclosure operating activities
|
||||||||
|
Cash paid for interest
|
$ | 30,862 | $ | 67,919 | ||||
|
Preferred Stock
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Common
Stock
|
Preferred A
|
Preferred B
|
Preferred C
|
Additional
Paid-in
|
Common
Stock
Subscribed
|
Preferred A
Stock Subscribed
|
Preferred B
Stock Subscribed
|
Accumulated
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Not Issued
|
Not Issued
|
Not Issued
|
Deficit
|
Total
|
|||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DECEMBER 31, 2009
|
56,165,820 | $ | 561,658 | 5,148,646 | $ | 51,486 | 219.3 | $ | 200,666 | $ | - | $ | - | $ | 25,548,875 | $ | - | $ | - | $ | - | $ | (22,404,170 | ) | $ | 3,958,517 | ||||||||||||||||||||||||||||||
|
Common stock issued for debt
|
212,000 | 2,120 | 69,755 | 71,875 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Common stock issued for services
|
3,047,540 | 30,475 | 655,932 | 686,407 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Common stock cancelled
|
(896,240 | ) | (8,962 | ) | (264,898 | ) | (273,860 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
|
Common stock issued for conversion of debt
|
2,638,812 | 26,388 | 290,269 | 316,657 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Common stock issued for the conversion of Preferred A Shares
|
5,148,646 | 51,486 | (5,148,646 | ) | (51,486 | ) | - | - | ||||||||||||||||||||||||||||||||||||||||||||||||
|
Common stock issued for the conversion of Preferred B Shares
|
4,640,000 | 46,400 | (116 | ) | (1 | ) | (46,399 | ) | (0 | ) | ||||||||||||||||||||||||||||||||||||||||||||||
|
Common stock issued for warrant exercises and exchanges
|
1,241,668 | 12,417 | 136,583 | 149,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Preferred B shares allocation
|
- | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Preferred B shares accumulated dividends
|
235,524 | (235,524 | ) | - | ||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Preferred C shares issued for cash
|
125 | 1 | 1,249,999 | 1,250,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Warrants issued
|
- | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
`
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Warrants cancelled
|
- | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Cost of capital
|
- | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Foreign translation
|
- | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Net loss
|
(3,178,031 | ) | (3,178,031 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DECEMBER 31, 2010
|
72,198,246 | $ | 721,982 | - | $ | - | 103.3 | $ | 436,189 | 125.0 | $ | 1 | $ | 27,404,592 | $ | - | $ | - | $ | - | $ | (25,582,201 | ) | $ | 2,980,562 | |||||||||||||||||||||||||||||||
|
Common stock issued for services
|
2,066,250 | 20,663 | 174,188 | 194,851 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Common stock cancelled for services
|
(455,000 | ) | (4,550 | ) | (109,200 | ) | (113,750 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
|
Preferred B shares accumulated dividends
|
152,521 | (152,521 | ) | - | ||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Options issued
|
18,792 | 18,792 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
`
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Warrants cancelled
|
(317,333 | ) | (317,333 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Issuance Correction
|
362,500 | 3,625 | (3,625 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Write of Disputed and Other Accounts Payable
|
116,550 | 116,550 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Net income
|
326,652 | 326,652 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DECEMBER 31, 2011
|
74,171,996 | $ | 741,719 | - | $ | - | 103.3 | $ | 588,710 | 125.0 | $ | 1 | $ | 27,014,893 | $ | - | $ | - | $ | - | $ | (25,138,999 | ) | $ | 3,206,325 | |||||||||||||||||||||||||||||||
|
Asset Category
|
Depreciation/
Amortization Period
|
|
|
Furniture and Fixture
|
3 Years
|
|
|
Office equipment
|
3 Years
|
|
|
Leasehold improvements
|
5 Years
|
|
December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
Inventory
|
$
|
0
|
$
|
12,027
|
||||
|
Other
|
21,421
|
42,018
|
||||||
|
Total
|
$
|
21,421
|
$
|
54,045
|
||||
|
2011
|
2010
|
|||||||
|
Finished goods
|
$
|
1,352,143
|
$
|
1,201,300
|
||||
|
Components
|
525,139
|
272,305
|
||||||
|
Total
|
$
|
1,877,282
|
$
|
1,473,605
|
||||
|
December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
Equipment
|
$
|
285,753
|
$
|
288,192
|
||||
|
Accumulated depreciation
|
$
|
(242,866
|
)
|
$
|
(200,984
|
)
|
||
|
Total
|
$
|
42,887
|
$
|
87,208
|
||||
|
December 31,
|
December 31,
|
|||||||
|
2011
|
2010
|
|||||||
|
Amended and Restated Secured Promissory Note dated December 1, 2010, matures December 1, 2011 at an interest rate of 10% per annum. This note replaces the Secured Promissory Note dated September 30, 2009, which replaced the Fixed Asset Note, Component Inventory Note, Installment Note and Earn Out provision. The Company is required to make monthly payments of $17,350 each throughout 2011 in full satisfaction of the note.
|
$
|
-
|
$
|
194,718
|
||||
|
Revolving Line of Credit of $500,000 from US Bank dated April 9, 2009 as amended July 15, 2010 at an interest rate of 3.5% plus the one-month LIBOR quoted by US Bank from Reuters screen LIBOR01.The Line of Credit matures July 15, 2011 and is secured by all of the receivables and inventory of NDS Nutrition Products, Inc. The Company pays interest only on a monthly basis on this Line of Credit.
|
$
|
437,089
|
$
|
437,089
|
||||
|
Total of notes payable and advances
|
$
|
437,089
|
$
|
631,807
|
||||
|
Less Current Portion:
|
$
|
(437,089
|
)
|
$
|
(631,807
|
)
|
||
|
Long-Term Portion:
|
$
|
-
|
$
|
-
|
||||
|
Issued
|
Exercise Price
|
Issuance Date
|
Expiration Date
|
Vesting
|
|||||
| 2,520,000 | $ | 1.500 |
01/31/08
|
01/31/13
|
No
|
||||
| 175,864 | $ | 0.770 |
12/31/09
|
12/31/14
|
No
|
||||
| 3,511,540 | $ | 0.750 |
09/30/09
|
10/01/12
|
No
|
||||
| 100,000 | $ | 0.700 |
12/31/09
|
12/31/14
|
No
|
||||
| 375,000 | $ | 0.500 |
08/20/09
|
08/20/14
|
No
|
||||
| 50,000 | $ | 0.500 |
11/01/09
|
11/01/12
|
No
|
||||
| 65,000 | $ | 0.500 |
12/21/09
|
12/21/12
|
No
|
||||
| 350,000 | $ | 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
|
||||
| 142,593 | $ | 0.360 |
05/14/10
|
05/14/15
|
Yes
|
||||
| 60,000 | $ | 0.350 |
07/01/09
|
07/01/12
|
No
|
||||
| 175,000 | $ | 0.350 |
08/20/09
|
08/20/14
|
No
|
||||
| 2,218,125 | $ | 0.350 |
09/01/09
|
09/01/12
|
No
|
||||
| 50,000 | $ | 0.350 |
11/01/09
|
11/01/12
|
No
|
||||
| 100,000 | $ | 0.350 |
12/31/09
|
12/31/14
|
No
|
||||
| 2,500,000 | $ | 0.300 |
11/15/10
|
11/15/15
|
No
|
||||
| 20,833 | $ | 0.300 |
04/01/09
|
04/01/14
|
Yes
|
||||
| 206,400 | $ | 0.200 |
06/29/10
|
06/29/15
|
No
|
||||
| 212,400 | $ | 0.200 |
07/21/10
|
07/21/15
|
No
|
||||
| 90,000 | $ | 0.200 |
09/03/10
|
09/03/15
|
No
|
||||
| 1,395,827 | $ | 0.150 |
12/31/08
|
12/31/13
|
Yes
|
||||
| 15,018,582 | |||||||||
|
Expected Dividend Yield
|
0.0%
|
||||||||
|
Volatility
|
40.0%
|
||||||||
|
Weighted average risk free interest rate
|
0.2%
|
||||||||
|
Weighted average expected life (in years)
|
1.7
|
||||||||
|
December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
Current:
|
||||||||
|
Federal
|
$
|
-
|
$
|
-
|
||||
|
State
|
-
|
-
|
||||||
|
-
|
-
|
|||||||
|
Deferred:
|
||||||||
|
Federal
|
$
|
252,000
|
$
|
(916,000)
|
||||
|
State
|
1,116,000
|
(136,000)
|
||||||
|
1,368,000
|
(1,052,000)
|
|||||||
|
Valuation allowance
|
(1.368,000)
|
1,052,000
|
||||||
|
Provision benefit for income taxes, net
|
$
|
-
|
$
|
-
|
||||
|
December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Statutory federal income tax rate
|
(34.0)%
|
34.0
|
%
|
|||||
|
State income taxes and other
|
(5.1)%
|
8.9
|
%
|
|||||
|
Valuation allowance
|
39.1%
|
(42.9
|
%)
|
|||||
|
Effective tax rate
|
-
|
-
|
||||||
|
December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Net operating loss carryforwards
|
8,454,000
|
9,823,000
|
||||||
|
Valuation allowance
|
(8,454,000
|
) |
(9,823,000
|
)
|
||||
|
Deferred income tax asset
|
$
|
-
|
$
|
-
|
||||
|
•
|
Level 1 - Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities.
|
|
•
|
Level 2 - Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly, including quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets or liabilities in markets that are not active; inputs other than quoted prices that are observable for the asset or liability (e.g., interest rates); and inputs that are derived principally from or corroborated by observable market data by correlation or other means.
|
|
•
|
Level 3 - Inputs that are both significant to the fair value measurement and unobservable. These inputs rely on management's own assumptions about the assumptions that market participants would use in pricing the asset or liability. (The unobservable inputs are developed based on the best information available in the circumstances and may include the Company's own data.)
|
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
|
Assets
|
||||||||||||||||
|
Cash
|
$ | - | $ | 354,929 | $ | - | $ | 354,929 | ||||||||
|
Intangible assets
|
- | - | 1,476,615 | 1,476,615 | ||||||||||||
| $ | - | $ | 354,929 | $ | 1,476,615 | $ | 1,831,544 | |||||||||
|
December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
Warrants
|
15,018,582
|
16,486,845
|
||||||
|
Options
|
500,000
|
-
|
||||||
|
Total
|
15,518,582
|
16,486,845
|
||||||
|
The following table represents the computation of basic and diluted losses per share at December 31, 2011 and 2010:
|
||||||||
|
December 31,
|
December 31,
|
|||||||
|
2011
|
2010
|
|||||||
|
Net income (losses) available for common shareholders
|
326,652
|
(3,178,031
|
)
|
|||||
|
Basic weighted average common shares outstanding
|
72,975,351
|
60,661,835
|
||||||
|
Basic income (loss) per share
|
0.00
|
(0.05
|
)
|
|||||
|
Diluted weighted average common shares outstanding
|
94,149,715
|
60,661,835
|
||||||
|
Diluted income (loss) per share
|
0.00
|
(0.05)
|
||||||
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 |
|---|