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
|
[ ]
[ ]
|
Accelerated filer
Smaller reporting company
|
[ ]
[X]
|
|
PAGE
|
||||
| PART I | ||||
|
1
|
||||
|
7
|
||||
|
14
|
||||
|
14
|
||||
|
14
|
||||
|
15
|
||||
| PART II | ||||
|
15
|
||||
|
16
|
||||
|
16
|
||||
|
21
|
||||
|
22
|
||||
|
22
|
||||
|
22
|
||||
|
23
|
||||
| PART III | ||||
|
23
|
||||
|
25
|
||||
|
27
|
||||
|
28
|
||||
|
28
|
||||
|
29
|
||||
|
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 EvoLean, 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
|
||||||||||
|
2011
|
$
|
4,501
|
$
|
1,000
|
$
|
5,501
|
||||||
|
2012
|
$
|
3,965
|
$
|
–
|
$
|
3,965
|
||||||
|
(1)
|
Commenced May 2009 and terminated March 2011.
|
|
High
|
Low
|
|||||||
|
Fiscal Year 2012
|
||||||||
|
First Quarter (January - March 2012)
|
$
|
0.10
|
$
|
0.06
|
||||
|
Second Quarter (April - June 2012)
|
$
|
0.09
|
$
|
0.05
|
||||
|
Third Quarter (July - September 2012)
|
$
|
0.14
|
$
|
0.07
|
||||
|
Fourth Quarter (October - December 2012)
|
$
|
0.12
|
$
|
0.08
|
||||
|
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
|
||||
|
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
|
49
|
Chief Executive Officer, President, Director
|
||
|
Michael Abrams
|
43
|
Chief Financial Officer, Director
|
||
|
Lewis Jaffe
|
57
|
Director, Chairman
|
|
Name and Principal Position
|
Year
|
Salary and Bonus ($)
|
Stock
Awards ($)
|
Warrants Option Awards ($)
|
All Other
Compensation ($)
|
Total ($)
|
|||||||
|
John Wilson
|
2012
|
275,615
|
15,000
|
16,174
|
-
|
306,789
|
|||||||
|
CEO and Director
|
2011
|
175,000
|
36,000
|
18,792
|
-
|
229,792
|
|||||||
|
Michael Abrams
|
2012
|
26,962
|
-
|
3,235
|
162,000
|
192,197
|
|||||||
|
Chief Financial Officer
|
2011
|
- | - | - |
170,000
|
170,000
|
|
Name and Address of Owner
|
Title of Class
|
Number of
Shares Owned
(1)
|
Percentage
of Class
(2)
|
||||||
|
Michael Abrams
(3)
|
Common Stock
|
4,020,000
|
5.1
|
%
|
|||||
|
64 Ramshead Road
|
|||||||||
|
Raynham, MA 02767
|
|||||||||
|
Lewis Jaffe
(4)
|
Common Stock
|
570,000
|
*
|
%
|
|||||
|
3408 Watermarke Place
|
|||||||||
|
Irvine, CA 92612
|
|||||||||
|
John Wilson
(5)
|
Common Stock
|
6,032,070
|
7.5
|
%
|
|||||
|
7404 Ivanhoe Drive
|
|||||||||
|
Plano, TX 75024
|
|||||||||
|
All Officers and Directors as a group (3 persons)
|
Common Stock
|
10,622,070
|
13.1
|
%
|
|||||
|
Jason Adelman
|
Common Stock
|
12,971,808
|
16.7
|
%
|
|||||
|
Cipher Capital Partners, LLC
|
|||||||||
|
c/o Rothschild
|
|||||||||
|
1251 Avenue of the Americas, Suite 936
|
|||||||||
|
New York, NY 10020
|
|||||||||
|
Jeffrey Greenblatt
|
Common Stock
|
8,406,622
|
10.8
|
%
|
|||||
|
14 East 60
th
Street, Suite 600
|
|||||||||
|
New York, NY 10022
|
|||||||||
|
Michael Liss
(6)
|
Common Stock
|
6,624,987
|
8.4
|
%
|
|||||
|
Cipher Capital Partners, LLC
|
|||||||||
|
c/o Rothschild
|
|||||||||
|
1251 Avenue of the Americas, Suite 936
|
|||||||||
|
New York, NY 10020
|
|||||||||
|
(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.
|
|
(2)
|
* Less than 1%
|
|
(3)
|
Includes stock options to purchase 100,000 shares of common stock, exercisable at $0.09 per share and stock options to purchase 500,000 shares of common stock, exercisable at $0.10 per share.
|
|
(4)
|
Includes stock options to purchase 100,000 shares of common stock, exercisable at $0.09 per share.
|
|
(5)
|
Includes: (i) warrants to purchase 1.0 million shares of common stock, exercisable at $0.15 per share; (ii) warrants to purchase 332,500 shares of common stock, exercisable at $0.30 per share; (iii) options to purchase 500,000 shares of commons stock, exercisable at $0.09 per share; and (iv) options to purchase 500,000 shares of common stock, exercisable at $0.10 per share.
|
|
(6)
|
Includes warrants to purchase 667,083 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
|
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).
|
|
|
10.10
|
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).
|
|
|
10.11
|
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).
|
|
|
10.12
|
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).
|
|
|
10.13
|
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).
|
|
|
10.14
|
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 1, 2013
|
Bond Laboratories, Inc.
By: /s/ John Wilson
|
|
|
John Wilson
|
||
|
Chief Executive Officer (Principal Executive Officer), President
|
|
Date: April 1, 2013
|
By: /s/ Michael Abrams
|
|
|
Michael Abrams
|
||
|
Chief Financial Officer (Principal Financial Officer)
|
|
Date: April 1, 2013
|
By: /s/ Lewis Jaffe
|
|
|
Lewis Jaffe
|
||
|
Chairman of the Board
|
|
Date: April 1, 2013
|
By: /s/ John Wilson
|
|
|
John Wilson
|
||
|
Chief Executive Officer (Principal Executive Officer), President, Director
|
|
Date: April 1, 2013
|
By: /s/ Michael Abrams
|
|
|
Michael Abrams
|
||
|
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, 2012 and 2011
|
F-3
|
||
|
Consolidated Statements of Operations for the years ended December 31, 2012 and 2011
|
F-4
|
||
|
Consolidated Statements of Cash Flows for the years ended December 31, 2012 and 2011
|
F-5
|
||
|
Consolidated Statements of Stockholders’ Equity for the years ended December 31, 2012 and 2011
|
F-6
|
||
|
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
F-7
|
|
ASSETS:
|
December 31,
|
December 31,
|
||||||
|
2012
|
2011
|
|||||||
|
CURRENT ASSETS
|
||||||||
|
Cash
|
$ | 936,911 | $ | 354,929 | ||||
|
Accounts receivable, net
|
969,111 | 1,042,748 | ||||||
|
Inventory
|
3,684,991 | 1,877,282 | ||||||
|
Deferred tax asset
|
689,000 | - | ||||||
|
Prepaid expenses and other current assets
|
117,059 | 21,421 | ||||||
|
Total current assets
|
6,397,072 | 3,296,380 | ||||||
|
PROPERTY AND EQUIPMENT, net
|
18,577 | 42,887 | ||||||
|
Intangibles assets, net
|
1,256,866 | 1,476,615 | ||||||
|
Deposits
|
3,048 | 6,830 | ||||||
|
TOTAL ASSETS
|
$ | 7,675,563 | $ | 4,822,712 | ||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY:
|
||||||||
|
CURRENT LIABILITIES:
|
||||||||
|
Accounts payable
|
$ | 1,209,380 | $ | 767,171 | ||||
|
Accrued expenses and other liabilities
|
191,787 | 162,128 | ||||||
|
Income tax payable
|
32,000 | - | ||||||
|
Litigation reserve
|
- | 250,000 | ||||||
|
Line of credit
|
437,089 | 437,089 | ||||||
|
Total current liabilities
|
1,870,256 | 1,616,388 | ||||||
|
TOTAL LIABILITIES
|
1,870,256 | 1,616,388 | ||||||
|
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 as of December 31, 2012 and December 31, 2011, respectivelyshare with a cumulative dividend of $757,063 and $588,709
|
757,064 | 588,710 | ||||||
|
Preferred stock series C, $.01 par value, 500 shares authorized; 125 and 125 issued and outstanding of its convertible preferred stock with a Stated Value of $10,000 per share with a $0.25 conversion price and a cumulative dividend of $50,755 and $0 as of December 31, 2012 and December 31, 2011, respectively
|
50,756 | 1 | ||||||
|
Common stock, $.01 par value, 150,000,000 shares authorized; 74,753,482 and 74,171,996 issued and outstanding as of December 31, 2012 and December 31, 2011, respectively
|
747,535 | 741,720 | ||||||
|
Additional paid-in capital
|
26,864,676 | 27,014,893 | ||||||
|
Accumulated deficit
|
(22,614,724 | ) | (25,138,999 | ) | ||||
|
Total stockholders' equity
|
$ | 5,805,307 | $ | 3,206,324 | ||||
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
$ | 7,675,563 | $ | 4,822,712 | ||||
|
2012
|
2011
|
|||||||
|
Revenue
|
$ | 18,093,202 | $ | 12,091,611 | ||||
|
Total
|
18,093,202 | 12,091,611 | ||||||
|
Cost of Goods Sold
|
11,568,240 | 7,944,433 | ||||||
|
Gross Profit
|
6,524,962 | 4,147,178 | ||||||
|
OPERATING EXPENSES:
|
||||||||
|
General and administrative
|
2,190,343 | 2,059,719 | ||||||
|
Selling and marketing
|
2,209,207 | 1,615,739 | ||||||
|
Depreciation and amortization
|
244,059 | 263,056 | ||||||
|
Total operating expenses
|
4,643,609 | 3,938,514 | ||||||
|
OPERATING INCOME (LOSS)
|
1,881,353 | 208,664 | ||||||
|
OTHER (INCOME) AND EXPENSES
|
||||||||
|
Interest expense
|
18,404 | 30,862 | ||||||
|
Other expense (income)
|
(12,584 | ) | (150,725 | ) | ||||
|
Gain on extinguishment of debt
|
- | - | ||||||
|
Loss on the sale of assets
|
- | 1,875 | ||||||
|
Total other (income) expense
|
5,820 | (117,988 | ) | |||||
|
INCOME TAXES (BENEFIT)
|
(648,743 | ) | - | |||||
|
NET INCOME (LOSS)
|
$ | 2,524,276 | $ | 326,652 | ||||
|
NET INCOME (LOSS) PER SHARE:
|
||||||||
|
Basic
|
$ | 0.03 | $ | 0.00 | ||||
|
Diluted
|
$ | 0.03 | $ | 0.00 | ||||
|
Basic
|
74,465,509 | 72,975,357 | ||||||
|
Diluted
|
93,779,867 | 94,149,715 | ||||||
|
2012
|
2011
|
|||||||
|
Net loss
|
$ | 2,524,276 | $ | 326,652 | ||||
|
Adjustments to reconcile net loss to net cash
used in operating activities:
|
||||||||
|
Depreciation and amortization
|
244,059 | 263,056 | ||||||
|
Common stock issued (cancelled) for services
|
52,064 | 81,100 | ||||||
|
Warrants and options issued (cancelled) for services
|
22,643 | (298,541 | ) | |||||
|
Loss on sale of assets
|
- | 1,875 | ||||||
|
Increase / (Decrease) in Litigation reserve
|
(250,000 | ) | 250,000 | |||||
|
Changes in operating assets and liabilities:
|
||||||||
|
Accounts receivable
|
73,637 | (468,132 | ) | |||||
|
Inventory
|
(1,807,709 | ) | (403,677 | ) | ||||
|
Deferred tax asset
|
(689,000 | ) | - | |||||
|
Prepaid expenses
|
(95,638 | ) | 32,624 | |||||
|
Deposits
|
3,782 | (3,047 | ) | |||||
|
Accounts payable
|
442,209 | 262,275 | ||||||
|
Accrued liabilities
|
29,659 | 60,661 | ||||||
|
Income tax payable
|
32,000 | - | ||||||
|
Net cash provided by (used in) operating activities
|
581,982 | 104,846 | ||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
|
Purchase of property and equipment
|
- | (2,061 | ) | |||||
|
Proceeds from sale of assets
|
- | 1,200 | ||||||
|
Net cash provided by (used in) investing activities
|
- | (861 | ) | |||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
|
Proceeds from issuance of bridge notes
|
- | - | ||||||
|
Proceeds from issuance of preferred stock C
|
- | - | ||||||
|
Cost of raising capital
|
- | - | ||||||
|
Repayments of note payable
|
- | (194,718 | ) | |||||
|
Net cash provided by (used in) financing activities
|
- | (194,718 | ) | |||||
|
INCREASE (DECREASE) IN CASH
|
581,982 | (90,733 | ) | |||||
|
CASH, BEGINNING OF PERIOD
|
354,929 | 445,662 | ||||||
|
CASH, END OF PERIOD
|
$ | 936,911 | $ | 354,929 | ||||
|
Supplemental disclosure operating activities
|
||||||||
|
Cash paid for interest
|
$ | 18,404 | $ | 30,862 | ||||
|
Preferred Stock
|
|
Common Stock
Sub-scribed
|
Pre-ferred A
Stock Sub-scribed
|
Pre-ferred B
Stock Sub-scribed
|
Accum-ulated
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
Common Stock
|
Pre-ferred A
|
Pre-ferred B
|
Pre-ferred C
|
Additional
Paid-in
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Not Issued
|
Not Issued
|
Not Issued
|
Deficit
|
Total
|
|||||||||||||||||||||||||||||||||||||||||||
|
DECEMBER 31, 2010
|
72,198,246 | $ | 721,982 | - | $ | - | 103.3 | $ | 436,188 | 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 accum-
ulated 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 | 588,709 | 125.0 | $ | 1 | $ | 27,014,893 | $ | - | $ | - | $ | - | $ | (25,138,999 | ) | $ | 3,206,324 | ||||||||||||||||||||||||||||||||
|
Common stock issued for services
|
581,486 | 5,815 | 46,248 | 52,063 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Preferred B shares accumulated dividends
|
168,354 | (168,354 | ) | - | ||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Preferred C shares accumulated dividends
|
50,755 | (50,755 | ) | - | ||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Options issued
|
22,644 | 22,644 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Net income
|
2,524,276 | 2,524,276 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DECEMBER 31, 2012
|
74,753,482 | $ | 747,534 | - | $ | - | 103.3 | 757,063 | 125.0 | $ | 50,756 | $ | 26,864,676 | $ | - | $ | - | $ | - | $ | (22,614,724 | ) | $ | 5,805,307 | ||||||||||||||||||||||||||||||||
|
Asset Category
|
Depreciation /
Amortization Period
|
|
|
Furniture and Fixture
|
3 Years
|
|
|
Office equipment
|
3 Years
|
|
|
Leasehold improvements
|
5 Years
|
|
December 31,
|
||||||||
|
2012
|
2011
|
|||||||
|
Prepaid Expenses
|
117,059
|
21,421
|
||||||
|
Total
|
$
|
117,059
|
$
|
21,421
|
||||
|
December 31,
|
||||||||
|
2012
|
2011
|
|||||||
|
Finished goods
|
$
|
2,669,358
|
$
|
1,352,143
|
||||
|
Components
|
1,015,633
|
525,139
|
||||||
|
Total
|
$
|
3,684,991
|
$
|
1,877,282
|
||||
|
December 31,
|
||||||||
|
2012
|
2011
|
|||||||
|
Equipment
|
$
|
285,753
|
$
|
285,753
|
||||
|
Accumulated depreciation
|
$
|
(267,176)
|
$
|
(242,866
|
)
|
|||
|
Total
|
$
|
18,577
|
$
|
42,887
|
||||
|
December 31,
|
December 31,
|
|||||||
|
2012
|
2011
|
|||||||
|
Revolving Line of Credit of $2,000,000 from US Bank dated April 9, 2009 as amended July 15, 2010, May 25, 2011, and August 22, 2012 at an interest rate of 3.0% plus the one-month LIBOR quoted by US Bank from Reuters screen LIBOR01.The Line of Credit matures May 15, 2013 and is secured by 80% of the receivables and 25% of the 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
|
$
|
437,089
|
||||
|
Less Current Portion:
|
$
|
(437,089)
|
$
|
(437,089
|
)
|
|||
|
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
|
||||
| 100,000 | $ | 0.700 |
12/31/09
|
12/31/14
|
No
|
||||
| 375,000 | $ | 0.500 |
08/20/09
|
08/20/14
|
No
|
||||
| 350,000 | $ | 0.375 |
01/31/08
|
01/31/13
|
No
|
||||
| 500,000 | $ | 0.375 |
12/31/08
|
12/31/13
|
No
|
||||
| 142,593 | $ | 0.360 |
05/14/10
|
05/14/15
|
Yes
|
||||
| 175,000 | $ | 0.350 |
08/20/09
|
08/20/14
|
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
|
||||
| 8,863,917 | |||||||||
|
Expected Dividend Yield
|
0.0%
|
|||
|
Volatility
|
40.0%
|
|||
|
Weighted average risk free interest rate
|
0.2%
|
|||
|
Weighted average expected life (in years)
|
1.4
|
|||
|
December 31,
|
||||||||
|
2012
|
2011
|
|||||||
|
Current:
|
||||||||
|
Federal AMT
|
$ | 40,257 | $ | - | ||||
|
State
|
- | - | ||||||
| 40,257 | - | |||||||
|
Deferred:
|
||||||||
|
Federal
|
$ | 646,000 | $ | 252,000 | ||||
|
State
|
152,000 | 1,116,000 | ||||||
| 798,000 | 1,368,000 | |||||||
|
Change in valuation allowance
|
(1,487,000 | ) | (1,368,000 | ) | ||||
|
Provision (benefit) for income taxes, net
|
$ | (648,743 | ) | $ | - | |||
|
December 31,
|
||||||||
|
2012
|
2011
|
|||||||
|
Statutory federal income tax rate
|
34.00 | % | 34.00 | % | ||||
|
State income taxes and other
|
8.00 | % | 8.00 | % | ||||
|
Federal AMT
|
0.02 | % | 0.00 | % | ||||
|
Valuation allowance
|
(76.76 | )% | (42.00 | )% | ||||
|
Effective tax rate
|
(34.74 | )% | - | |||||
|
December 31,
|
||||||||
|
2012
|
2011
|
|||||||
|
Net operating loss carryforwards
|
7,727,000 | 8,454,000 | ||||||
|
Valuation allowance
|
(7,038,000 | ) | (8,454,000 | |||||
|
Deferred income tax asset
|
$ | 689,000 | $ | - | ||||
|
•
|
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
|
$
|
-
|
$
|
936,911
|
$
|
$
|
936,911
|
|||||||||
|
Intangible assets
|
-
|
1,256,866
|
1,256,866
|
|||||||||||||
|
$
|
-
|
$
|
936,911
|
$
|
1,256,866
|
$
|
2,193,777
|
|||||||||
|
December 31,
|
||||||||
|
2012
|
2011
|
|||||||
|
Warrants
|
8,863,917
|
15,018,582
|
||||||
|
Options
|
1,200,000
|
500,000
|
||||||
|
Preferred Stock (as converted)
|
5,000,000
|
5,000,000
|
||||||
|
Total
|
15,063,917
|
20,518,582
|
||||||
|
December 31,
|
December 31,
|
|||||||
|
2012
|
2011
|
|||||||
|
Net income (losses) available for common shareholders
|
2,524,276
|
326,652
|
||||||
|
Basic weighted average common shares outstanding
|
74,465,509
|
72,975,357
|
||||||
|
Basic income (loss) per share
|
0.03
|
0.00
|
||||||
|
Diluted weighted average common shares outstanding
|
93,779,867
|
94,149,715
|
||||||
|
Diluted income (loss) per share
|
0.03
|
0.00
|
||||||
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 |
|---|