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
|
|||||
| 1 | |||||
| 1 | |||||
| 8 | |||||
| 14 | |||||
| 14 | |||||
| 14 | |||||
| 15 | |||||
| 15 | |||||
| 15 | |||||
| 16 | |||||
| 16 | |||||
| 21 | |||||
| 21 | |||||
| 22 | |||||
| 22 | |||||
| 22 | |||||
| 23 | |||||
| 23 | |||||
| 27 | |||||
| 29 | |||||
| 30 | |||||
| 30 | |||||
| 31 | |||||
| 32 | |||||
| 32 | |||||
|
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
|
|||||
|
Lease Cost
|
||||
|
2012
|
$
|
3,965
|
||
|
2013
|
$
|
4,066
|
||
|
High*
|
Low*
|
|||||||
|
Fiscal Year 2013
|
||||||||
|
First Quarter (January - March 2013)
|
$
|
1.20
|
$
|
0.80
|
||||
|
Second Quarter (April - June 2013)
|
$
|
1.30
|
$
|
0.90
|
||||
|
Third Quarter (July - September 2013)
|
$
|
2.80
|
$
|
1.40
|
||||
|
Fourth Quarter (October - December 2013)
|
$
|
2.45
|
$
|
1.63
|
||||
|
Fiscal Year 2012
|
||||||||
|
First Quarter (January - March 2012)
|
$
|
1.00
|
$
|
0.60
|
||||
|
Second Quarter (April - June 2012)
|
$
|
0.90
|
$
|
0.50
|
||||
|
Third Quarter (July - September 2012)
|
$
|
1.40
|
$
|
0.70
|
||||
|
Fourth Quarter (October - December 2012)
|
$
|
1.20
|
$
|
0.80
|
||||
|
*
|
All prices adjusted to reflects the September 30, 2013 one-for-ten reverse split of the Company’s common stock.
|
|
Asset Category
|
Depreciation / Amortization Period
|
|
|
Furniture and Fixture
|
3 Years
|
|
|
Office equipment
|
3 Years
|
|
|
Leasehold improvements
|
5 Years
|
|
Name
|
Age
|
Title
|
||
|
John Wilson
|
50
|
Chief Executive Officer, President, Director
|
||
|
Michael Abrams
|
44
|
Chief Financial Officer, Director
|
||
|
Lewis Jaffe
|
58
|
Director, Chairman
|
||
|
Grant Dawson
|
45
|
Director
|
||
|
Fadi Aramouni
|
58
|
Director
|
|
Name and Principal Position
|
Year
|
Salary and Bonus ($)
|
Stock
Awards ($)*
|
Warrants Option Awards ($)*
|
All Other
Compen
sation ($)*
|
Total ($)
|
|||||||||||||||
|
John Wilson
|
2013
|
268,957 | - | - | 15,911 | 284,867 | |||||||||||||||
|
CEO and Director
|
2012
|
275,615 | 15,000 | 16,174 | - | 306,789 | |||||||||||||||
|
Michael Abrams
|
2013
|
203,138 | 294,250 | 16,092 | 62,631 | 576,112 | |||||||||||||||
|
CFO and Director
|
2012
|
26,962 | - | 3,235 | 162,000 | 192,197 | |||||||||||||||
|
|
Option Awards
|
|||||||||
|
Name
|
|
Number of
Securities
Underlying Unexercised
Options (#)
Exercisable
|
Number of
Securities
Underlying
Unexercised
Options (#)
Unexercisable
|
Option
Exercise
Price
($)
|
Option
Expiration
Date
|
|||||
|
John Wilson
|
|
33,333
|
16,667
|
$ |
1.00
|
05/19/16
|
||||
|
Chief Executive Officer and President
|
|
16,667
|
33,333
|
$ |
0.90
|
04/13/17
|
||||
|
Michael Abrams
|
|
3,333
|
6,667
|
$ |
0.90
|
04/13/17
|
||||
|
Chief Financial Officer
|
|
16,667
|
33,333
|
$ |
0.90
|
01/16/18
|
||||
|
Plan category
|
Number of securities
to be issued
upon exercise of
outstanding
options, warrants
and rights
|
Weighted-
average exercise
price of
outstanding
options, warrants
and rights
|
Number of securities
remaining available
for future issuance
under equity
compensation plans
(excluding securities
reflected in
column (a)
|
|||||||||
|
(a)
|
(b)
|
(c)
|
||||||||||
| Equity compensation plans approved by security holders: | 180,000 | $ | 0.93 | 1,320,000 | ||||||||
|
Equity compensation plans not approved by security holders:
|
-
|
-
|
-
|
|||||||||
|
Total
|
180,000
|
$ |
0.93
|
1,320,000
|
||||||||
|
Name and Address of Owner
|
Title of Class
|
Number of
Shares Owned
(1)
|
Percentage
of Class
(2)
|
|||||||
|
Michael Abrams
(3)
c/o FitLife Brands, Inc.
4509 S. 143rd Street, Suite 1
Omaha, NE 68137
|
Common Stock
|
402,000
|
4.9%
|
|||||||
|
|
||||||||||
|
Lewis Jaffe
(4)
c/o FitLife Brands, Inc.
4509 S. 143rd Street, Suite 1
Omaha, NE 68137
|
Common Stock
|
57,000
|
*%
|
|||||||
|
|
||||||||||
|
John Wilson
(5)
c/o FitLife Brands, Inc.
4509 S. 143rd Street, Suite 1
Omaha, NE 68137
|
Common Stock
|
514,075
|
6.3%
|
|||||||
|
Grant Dawson
c/o FitLife Brands, Inc.
4509 S. 143rd Street, Suite 1
Omaha, NE 68137
|
Common Stock
|
4,121
|
*%
|
|||||||
|
Fadi Aramouni
c/o FitLife Brands, Inc.
4509 S. 143rd Street, Suite 1
Omaha, NE 68137
|
Common Stock
|
2,500
|
*%
|
|||||||
|
All Officers and Directors as a group (5 persons)
|
Common Stock
|
979,696
|
11.8%
|
|||||||
|
Jason Adelman
Cipher Capital Partners, LLC
c/o Rothschild
1251 Avenue of the Americas, Suite 936
New York, NY 10020
|
Common Stock
|
1,152,680
|
14.2%
|
|||||||
|
|
||||||||||
|
Jeffrey Greenblatt
14 East 60th Street, Suite 600
New York, NY 10022
|
Common Stock
|
950,697
|
11.7%
|
|||||||
|
Michael Liss
Cipher Capital Partners, LLC
c/o Rothschild
1251 Avenue of the Americas, Suite 936
New York, NY 10020
|
Common Stock
|
438,578
|
5.4%
|
|||||||
|
(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 60,000 shares of common stock, exercisable at $0.90 per share.
|
|
(4)
|
Includes stock options to purchase 10,000 shares of common stock, exercisable at $0.90 per share.
|
|
(5)
|
Includes: (i) options to purchase 50,000 shares of common stock, exercisable at $0.90 per share; and (ii) options to purchase 50,000 shares of common stock, exercisable at $1.00 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 Articles of Incorporation (incorporated by reference to Exhibit 3.1 filed with Form 8-K on September 13, 2010).
|
|
|
3.5
|
Certificate of Amendment to Articles of Incorporation to change name to FitLife Brands, Inc. (incorporated by reference to Exhibit 3.1 filed with Form 8-K on October 1, 2013).
|
|
|
3.6
|
Certificate of Amendment to Articles of Incorporation to effect 1-for-10 reverse split (incorporated by reference to Exhibit 3.1 filed with Form 8-K on October 1, 2013).
|
|
|
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
|
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).
|
|
|
10.2
|
Settlement Agreement (incorporated by reference to Exhibit 10.1 filed with Form 8-K on October 6, 2009).
|
|
|
10.3
|
Secured Promissory Note (incorporated by reference to Exhibit 10.2 filed with Form 8-K on October 6, 2009).
|
|
|
10.4
|
Second Amendment to Asset Purchase Agreement (incorporated by reference to Exhibit 10.3 filed with Form 8-K on October 6, 2009).
|
|
|
10.5
|
Amendment No. 1 to Security Agreement (incorporated by reference to Exhibit 10.4 filed with Form 8-K on October 6, 2009).
|
|
|
10.6
|
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).
|
|
|
10.7
|
Assignment of Name (incorporated by reference to Exhibit 10.6 filed with Form 8-K on October 6, 2009).
|
|
|
10.8
|
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).
|
|
|
10.9
|
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).
|
|
|
10.10
|
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).
|
|
|
10.11
|
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).
|
|
|
10.12
|
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).
|
|
|
10.13
|
2010 Equity Incentive Plan (incorporated by reference to Exhibit 10.18 filed with Form 10-K on April 15, 2011).
|
|
| 10.14 |
Form of Exchange Agreement (incorporated by reference to Exhibit 10.1 filed with Form 8-K on October 7, 2013).
|
|
| 10.15 | Employment Agreement, dated May 1, 2013, by and between the Company and Michael Abrams (filed herewith). | |
|
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: March 28, 2014
|
FitLife Brands, Inc.
By:
/s/ John Wilson
|
|
|
John Wilson
|
||
|
Chief Executive Officer (Principal Executive Officer), President
|
|
Date: March 28, 2014
|
By:
/s/ Michael Abrams
|
|
|
Michael Abrams
|
||
|
Chief Financial Officer (Principal Financial Officer)
|
|
Date: March 28, 2014
|
By:
/s/ John Wilson
|
|
|
John Wilson
|
||
|
Chief Executive Officer (Principal Executive Officer), President, Director
|
|
Date: March 28, 2014
|
By:
/s/ Michael Abrams
|
||
|
Michael Abrams
|
|||
|
Chief Financial Officer (Principal Financial Officer)
|
|||
|
Date: March 28, 2014
|
By:
/s/ Lewis Jaffe
|
||
|
Lewis Jaffe
|
|||
|
Chairman of the Board
|
|||
|
Date: March 28, 2014
|
By:
/s/ Grant Dawson
|
|
|
Grant Dawson
|
||
|
Director
|
|
Date: March 28, 2014
|
By:
/s/ Fadi Aramouni
|
|
|
Fadi Aramouni
|
||
|
Director
|
|
TABLE OF CONTENTS
|
Page
|
||
|
INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM:
|
|||
|
F-2
|
|||
|
CONSOLIDATED FINANCIAL STATEMENTS:
|
|||
|
F-3
|
|||
|
F-4
|
|||
|
F-5
|
|||
|
F-6
|
|||
|
F-7
|
|
FITLIFE BRANDS, INC.
|
||||||||
|
|
||||||||
|
ASSETS:
|
December 31,
|
December 31,
|
||||||
|
2013
|
2012
|
|||||||
|
CURRENT ASSETS
|
||||||||
|
Cash
|
$ | 3,305,179 | $ | 936,911 | ||||
|
Accounts receivable, net
|
1,259,887 | 969,111 | ||||||
|
Inventory
|
2,752,636 | 3,684,991 | ||||||
|
Deferred Taxes
|
689,000 | 689,000 | ||||||
|
Prepaid expenses and other current assets
|
127,448 | 117,059 | ||||||
|
Total current assets
|
8,134,150 | 6,397,072 | ||||||
|
PROPERTY AND EQUIPMENT, net
|
5,988 | 18,577 | ||||||
|
Intangibles assets, net
|
1,037,117 | 1,256,866 | ||||||
|
Long-term investments
|
50,000 | - | ||||||
|
Deposits
|
3,048 | 3,048 | ||||||
|
TOTAL ASSETS
|
$ | 9,230,303 | $ | 7,675,563 | ||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY:
|
||||||||
|
CURRENT LIABILITIES:
|
||||||||
|
Accounts payable
|
$ | 1,204,894 | $ | 1,209,380 | ||||
|
Accrued expenses and other liabilities
|
280,402 | 191,787 | ||||||
|
Income tax payable
|
48,000 | 32,000 | ||||||
|
Line of credit
|
437,089 | 437,089 | ||||||
|
Current Portion of Term Loan Agreement
|
489,129 | |||||||
|
Redemption of preferred stock payable
|
15,459 | - | ||||||
|
Total current liabilities
|
2,474,974 | 1,870,256 | ||||||
|
LONG-TERM DEBT
|
1,946,733 | - | ||||||
|
TOTAL LIABILITIES
|
4,421,707 | 1,870,256 | ||||||
|
CONTINGENCIES AND COMMITMENTS
|
- | - | ||||||
|
STOCKHOLDERS' EQUITY:
|
||||||||
|
Preferred stock series B, $.01 par value, 1,000 shares authorized; 0 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 $0 and $757,063 as of December 31, 2013 and December 31, 2012, respectively
|
- | 757,064 | ||||||
|
Preferred stock series C, $.01 par value, 500 shares authorized; 0 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 $0 and $50,755 as of December 31, 2013 and December 31, 2012, respectively
|
- | 50,756 | ||||||
|
Common stock, $.01 par value, 150,000,000 shares authorized; 8,110,853 and 74,753,482 issued and outstanding as of December 31, 2013 and December 31, 2012, respectively
|
81,109 | 747,535 | ||||||
|
Subscribed common stock
|
66 | - | ||||||
|
Additional paid-in capital
|
26,049,722 | 26,864,676 | ||||||
|
Accumulated deficit
|
(21,322,299 | ) | (22,614,724 | ) | ||||
|
Total stockholders' equity
|
$ | 4,808,598 | $ | 5,805,307 | ||||
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
$ | 9,230,303 | $ | 7,675,563 | ||||
|
2013
|
2012
|
|||||||
|
Revenue
|
$ | 19,684,030 | $ | 18,093,202 | ||||
|
Total
|
19,684,030 | 18,093,202 | ||||||
|
Cost of Goods Sold
|
12,548,637 | 11,568,240 | ||||||
|
Gross Profit
|
7,135,393 | 6,524,962 | ||||||
|
OPERATING EXPENSES:
|
||||||||
|
General and administrative
|
3,100,320 | 2,190,343 | ||||||
|
Selling and marketing
|
2,415,183 | 2,209,207 | ||||||
|
Depreciation and amortization
|
232,338 | 244,059 | ||||||
|
Total operating expenses
|
5,747,841 | 4,643,609 | ||||||
|
OPERATING INCOME (LOSS)
|
1,387,552 | 1,881,353 | ||||||
|
OTHER (INCOME) AND EXPENSES
|
||||||||
|
Interest expense
|
40,906 | 18,404 | ||||||
|
Other expense (income)
|
(36,279 | ) | (12,584 | ) | ||||
|
Total other (income) expense
|
4,627 | 5,820 | ||||||
|
INCOME TAXES (BENEFIT)
|
90,500 | (648,743 | ) | |||||
|
NET INCOME (LOSS)
|
$ | 1,292,425 | $ | 2,524,276 | ||||
|
NET INCOME (LOSS) PER SHARE:
|
||||||||
|
Basic
|
$ | 0.17 | $ | 0.03 | ||||
|
Diluted
|
$ | 0.14 | $ | 0.03 | ||||
|
Basic
|
7,830,909 | 74,465,509 | ||||||
|
Diluted
|
8,951,051 | 93,779,867 | ||||||
|
2013
|
2012
|
|||||||
|
Net income
|
$ | 1,292,425 | $ | 2,524,276 | ||||
|
Adjustments to reconcile net income to net cash
|
||||||||
|
used in operating activities:
|
||||||||
|
Depreciation and amortization
|
232,338 | 244,059 | ||||||
|
Common stock issued (cancelled) for services
|
354,039 | 52,064 | ||||||
|
Warrants and options issued (cancelled) for services
|
40,896 | 22,643 | ||||||
|
Gain on redemption of preferred stock and warrants
|
(86,278 | ) | - | |||||
|
Increase / (Decrease) in Litigation reserve
|
- | (250,000 | ) | |||||
|
Changes in operating assets and liabilities:
|
||||||||
|
Accounts receivable
|
(290,776 | ) | 73,637 | |||||
|
Inventory
|
932,355 | (1,807,709 | ) | |||||
|
Deferred tax asset
|
- | (689,000 | ) | |||||
|
Prepaid expenses
|
(10,389 | ) | (95,638 | ) | ||||
|
Deposits
|
- | 3,782 | ||||||
|
Accounts payable
|
(4,486 | ) | 442,209 | |||||
|
Accrued liabilities
|
88,615 | 29,659 | ||||||
|
Income tax payable
|
16,000 | 32,000 | ||||||
|
Net cash provided by (used in) operating activities
|
2,564,740 | 581,982 | ||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
|
Purchase of property and equipment
|
- | - | ||||||
|
Long-term investment
|
(50,000 | ) | - | |||||
|
Proceeds from sale of assets
|
- | - | ||||||
|
Net cash provided by (used in) investing activities
|
(50,000 | ) | - | |||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
|
Proceeds from issuance of long-term debt
|
2,600,000 | - | ||||||
|
Payments for redemption of preferred stock
|
(2,582,333 | ) | - | |||||
|
Repayments of note payable
|
(164,139 | ) | - | |||||
|
Net cash provided by (used in) financing activities
|
(146,472 | ) | - | |||||
|
INCREASE (DECREASE) IN CASH
|
2,368,268 | 581,982 | ||||||
|
CASH, BEGINNING OF PERIOD
|
936,911 | 354,929 | ||||||
|
CASH, END OF PERIOD
|
$ | 3,305,179 | $ | 936,911 | ||||
|
Supplemental disclosure operating activities
|
||||||||
|
Cash paid for interest
|
$ | 40,906 | $ | 18,404 | ||||
|
Preferred Stock
|
||||||||||||||||||||||||||||||||||||||||||||
| Common Stock | Preferred A | Preferred B | Preferred C |
Additional
Paid-in
|
Accumulated | |||||||||||||||||||||||||||||||||||||||
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Deficit
|
Total
|
||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||
|
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 | |||||||||||||||||||||||||
|
Common stock issued for services
|
3,005,000 | 30,050 | 310,900 | 340,950 | ||||||||||||||||||||||||||||||||||||||||
|
Preferred B shares accumulated dividends
|
137,639 | (137,639 | ) | - | ||||||||||||||||||||||||||||||||||||||||
|
Preferred C shares accumulated dividends
|
39,414 | (39,414 | ) | - | ||||||||||||||||||||||||||||||||||||||||
|
Options and warrants issued for services
|
40,896 | 40,896 | ||||||||||||||||||||||||||||||||||||||||||
|
Reverse stock split existing shares
|
(69,978,160 | ) | (699,782 | ) | 699,782 | - | ||||||||||||||||||||||||||||||||||||||
|
Reverse stock split recap shares
|
(2,974,804 | ) | (29,748 | ) | 29,743 | (5 | ) | |||||||||||||||||||||||||||||||||||||
|
Redemption of Preferred B shares
|
(103.3 | ) | (894,703 | ) | (1,032,999 | ) | (1,927,702 | ) | ||||||||||||||||||||||||||||||||||||
|
Redemption of Preferred C shares
|
(62.5 | ) | (45,085 | ) | (624,999 | ) | (670,084 | ) | ||||||||||||||||||||||||||||||||||||
|
Conversion of Preferred C shares
|
2,680,337 | 26,803 | (62.5 | ) | (45,085 | ) | (142,538 | ) | (160,820 | ) | ||||||||||||||||||||||||||||||||||
|
Exchange of Preferred C warrants
|
624,998 | 6,250 | 68,293 | 74,543 | ||||||||||||||||||||||||||||||||||||||||
|
Subscribed common stock
|
6,621 | 66 | 13,023 | 13,089 | ||||||||||||||||||||||||||||||||||||||||
|
Net income
|
1,292,425 | 1,292,425 | ||||||||||||||||||||||||||||||||||||||||||
|
DECEMBER 31, 2013
|
8,117,474 | $ | 81,175 | - | $ | - | - | $ | - | - | $ | - | $ | 26,049,722 | $ | (21,322,299 | ) | $ | 4,808,598 | |||||||||||||||||||||||||
|
Asset Category
|
Depreciation / Amortization Period
|
|
|
Furniture and Fixture
|
3 Years
|
|
|
Office equipment
|
3 Years
|
|
|
Leasehold improvements
|
5 Years
|
|
December 31,
|
||||||||
|
2013
|
2012
|
|||||||
|
Prepaid Expenses
|
127,448
|
117,059
|
||||||
|
Total
|
$
|
127,448
|
$
|
117,059
|
||||
|
December 31,
|
||||||||
|
2013
|
2012
|
|||||||
|
Finished goods
|
$
|
2,140,185
|
$
|
2,669,358
|
||||
|
Components
|
612,451
|
1,015,633
|
||||||
|
Total
|
$
|
2,752,636
|
$
|
3,684,991
|
||||
|
December 31,
|
||||||||
|
2013
|
2012
|
|||||||
|
Equipment
|
$
|
285,753
|
$
|
285,753
|
||||
|
Accumulated depreciation
|
$
|
(279,765)
|
$
|
(267,176)
|
)
|
|||
|
Total
|
$
|
5,988
|
$
|
18,577
|
||||
|
December 31,
|
December 31,
|
|||||||
|
2013
|
2012
|
|||||||
|
Revolving Line of Credit of $3,000,000 from US Bank dated April 9, 2009 as amended July 15, 2010, May 25, 2011, and August 22, 2012, and April 29, 2013 at an interest rate of 3.0% plus the one-month LIBOR quoted by US Bank from Reuters screen LIBOR.The Line of Credit matures May 15, 2014 and is secured by 80% of the receivables and 50% of the eligible inventory (such inventory amount not to exceed 50% of the borrowing base) of NDS Nutrition Products, Inc. The Company pays interest only on a monthly basis on this Line of Credit.
|
$
|
437,089
|
$
|
437,089
|
||||
|
Term loan of $2,600,000 from US Bank, dated September 4, 2013, at a fixed interest rate of 3.6%. The term loan amortizes evenly on a monthly basis and matures August 15, 2018.
|
$
|
2,435,862
|
$
|
-
|
||||
|
Total of notes payable and advances
|
$
|
2,872,951
|
$
|
437,089
|
||||
|
Less Current Portion:
|
$
|
(926,218
|
) |
$
|
(437,089
|
)
|
||
|
Long-Term Portion:
|
$
|
1,946,733
|
$
|
-
|
||||
|
Issued
|
Exercise Price
|
Issuance Date
|
Expiration Date
|
Vesting
|
|||||
| 17,586 | $ | 7.700 |
12/31/09
|
12/31/14
|
No
|
||||
| 10,000 | $ | 7.000 |
12/31/09
|
12/31/14
|
No
|
||||
| 37,500 | $ | 5.000 |
08/20/09
|
08/20/14
|
No
|
||||
| 14,259 | $ | 3.600 |
05/14/10
|
05/14/15
|
Yes
|
||||
| 17,500 | $ | 3.500 |
08/20/09
|
08/20/14
|
No
|
||||
| 10,000 | $ | 3.500 |
12/31/09
|
12/31/14
|
No
|
||||
| 2,083 | $ | 3.000 |
04/01/09
|
04/01/14
|
Yes
|
||||
| 25,000 | $ | 3.000 |
11/01/13
|
11/01/16
|
No
|
||||
| 20,640 | $ | 2.000 |
06/29/10
|
06/29/15
|
No
|
||||
| 21,240 | $ | 2.000 |
07/21/10
|
07/21/15
|
No
|
||||
| 9,000 | $ | 2.000 |
09/03/10
|
09/03/15
|
No
|
||||
| 25,000 | $ | 2.000 |
11/01/13
|
11/01/16
|
No
|
||||
| 209,808 | |||||||||
|
Expected Dividend Yield
|
0.0 | % | ||
|
Volatility
|
40.0 | % | ||
|
Weighted average risk free interest rate
|
0.3 | % | ||
|
Weighted average expected life (in years)
|
1.5 |
|
December 31,
|
||||||||
|
2013
|
2012
|
|||||||
|
Current:
|
||||||||
|
Federal AMT
|
$
|
26,250
|
$
|
40,257
|
||||
|
State
|
64,250
|
-
|
||||||
|
90,500
|
40,257
|
|||||||
|
Deferred:
|
||||||||
|
Federal
|
$
|
455,000
|
$
|
646,000
|
||||
|
State
|
38,000
|
152,000
|
||||||
| 493,000 |
798,000
|
|||||||
|
Change in valuation allowance
|
(493,000
|
)
|
(1,487,000
|
)
|
||||
|
Provision (benefit) for income taxes, net
|
$
|
90,500
|
$
|
(648,743
|
)
|
|||
|
December 31,
|
||||||||
|
2013
|
2012
|
|||||||
|
Statutory federal income tax rate
|
34.00
|
%
|
34.00
|
%
|
||||
|
State income taxes and other
|
6.29
|
%
|
8.00
|
%
|
||||
|
Federal AMT
|
1.90
|
%
|
0.02
|
%
|
||||
|
Valuation allowance
|
(35.65
|
)%
|
(76.76
|
)%
|
||||
|
Effective tax rate
|
6.54
|
%
|
(34.74
|
|||||
|
December 31,
|
||||||||
|
2013
|
2012
|
|||||||
|
Net operating loss carryforwards
|
7,272,000
|
7,727,000
|
||||||
|
Valuation allowance
|
(6,583,000
|
)
|
(7,038,000
|
|||||
|
Deferred income tax asset
|
$
|
689,000
|
$
|
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
|
$
|
-
|
$
|
3,305,179
|
$
|
-
|
$
|
3,305,179
|
||||||||
|
Intangible assets
|
-
|
-
|
1,037,117
|
1,037,117
|
||||||||||||
|
$
|
-
|
$
|
3,305,179
|
$
|
1,037,117
|
$
|
4,342,296
|
|||||||||
|
December 31,
|
||||||||
|
2013
|
2012
|
|||||||
|
Warrants
|
569,142
|
8,863,917
|
||||||
|
Options
|
176,000
|
1,200,000
|
||||||
|
Preferred Stock (as converted)
|
375,000
|
5,000,000
|
||||||
|
Total
|
1,120,142
|
15,063,917
|
||||||
|
December 31,
|
December 31,
|
|||||||
|
2013
|
2012
|
|||||||
|
Net income (losses) available for common shareholders
|
1,292,425
|
2,524,276
|
||||||
|
Basic weighted average common shares outstanding
|
7,830,909
|
74,465,509
|
||||||
|
Basic income (loss) per share
|
0.17
|
0.03
|
||||||
|
Diluted weighted average common shares outstanding
|
8,951,051
|
93,779,867
|
||||||
|
Diluted income (loss) per share
|
0.14
|
0.03
|
||||||
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 |
|---|