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
|
|
||
|
|
|
6
|
|
||
|
|
|
11
|
|
||
|
|
|
11
|
|
||
|
|
|
11
|
|
||
|
|
|
11
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
12
|
|
||
|
|
|
12
|
|
||
|
|
|
13
|
|
||
|
|
|
17
|
|
||
|
|
|
17
|
|
||
|
|
|
17
|
|
||
|
|
|
17
|
|
||
|
|
|
18
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
19
|
|
||
|
|
|
19
|
|
||
|
|
|
19
|
|
||
|
|
|
19
|
|
||
|
|
|
19
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
20
|
|
||
|
|
|
|
|
|
|
|
|
|
21
|
|
||
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
●
|
product
claims and advertising;
|
|
●
|
product
labels;
|
|
●
|
product
ingredients; and
|
|
●
|
how we
manufacture, package, distribute, import, export, sell and store
our products.
|
|
●
|
the
identification of dietary supplements or nutritional products and
their nutrition and ingredient labeling;
|
|
●
|
requirements
related to the wording used for claims about nutrients, health
claims, and statements of nutritional support;
|
|
●
|
labeling
requirements for dietary supplements or nutritional products for
which “high potency“ and “antioxidant“
claims are made;
|
|
●
|
notification
procedures for statements on dietary supplements or nutritional
products; and
|
|
●
|
premarket
notification procedures for new dietary ingredients in nutritional
supplements.
|
|
|
High
|
Low
|
|
Fiscal
Year 2016
|
|
|
|
First Quarter
(January - March 2016)
|
$
1.57
|
1.03
|
|
Second Quarter
(April - June 2016)
|
$
1.56
|
1.00
|
|
Third Quarter (July
- September 2016)
|
$
1.92
|
1.35
|
|
Fourth Quarter
(October - December 2016)
|
$
1.87
|
0.87
|
|
|
|
|
|
Fiscal
Year 2015
|
|
|
|
First Quarter
(January - March 2015)
|
$
2.58
|
$
1.95
|
|
Second Quarter
(April - June 2015)
|
$
2.15
|
$
1.56
|
|
Third Quarter (July
- September 2015)
|
$
1.75
|
$
1.47
|
|
Fourth Quarter
(October - December 2015)
|
$
1.90
|
$
1.34
|
|
Asset
Category
|
|
Depreciation
/ Amortization Period
|
|
Furniture
and Fixture
|
|
3
Years
|
|
Office
equipment
|
|
3
Years
|
|
Leasehold
improvements
|
|
5
Years
|
|
2.1
|
|
Agreement
and Plan of Merger, by and among the Company, iSatori, Inc., and
ISFL Merger Sub, Inc., dated May 18, 2015 (incorporated by
reference to Exhibit 2.1 filed with Form 8-K on May 18,
2015).
|
|
2.2
|
|
Voting
and Standstill Agreement dated May 18, 2015 (incorporated by
reference to Exhibit 4.1 of Schedule 13D (Commission File No.
005-47773) filed by the Company, Stephen Adelé Enterprises,
Inc., Stephen Adelé, RENN Universal Growth Investment Trust,
PLC, RENN Global Entrepreneurs Fund, Inc. and Russell
Cleveland).
|
|
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).
|
|
3.7
|
|
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).
|
|
3.8
|
|
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).
|
|
3.9
|
|
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 (incorporated by reference to Exhibit 10.15 filed
with the Annual Report on Form 10-K on March 28,
2014).
|
|
10.16
|
|
Amendment
No. 2 to Employment Agreement, dated July 14, 2014 between the
Company and John Wilson. (incorporated by reference to
Exhibit 10.1 filed with Form 8-K on July 15, 2014).
|
|
10.17
|
|
Demand
Promissory Note (incorporated by reference to Exhibit 10.1 filed
with Form 8-K on September 11, 2015).
|
|
10.18
|
|
Security
Agreement by and among the Company, Stephen Adele Enterprises, and
Stephen Adele, dated September 11, 2015 (incorporated by reference
to Exhibit 10.2 filed with Form 8-K on September 11,
2015).
|
|
10.19
|
|
Employment
Agreement between the Company, and Stephen Adelй
(incorporated by reference to Exhibit 2.3 filed with Form S-4 on
July 7, 2015).
|
|
10.20
|
|
Employment
Agreement, by and between FitLife Brands, Inc. and Patrick Ryan,
dated June 7, 2016 (incorporated by reference to Exhibit 10.1 filed
with Form 8-k on June 13, 2016).
|
|
|
|
|
|
14.1
|
|
Code of
Ethics (incorporated by reference to 14.1 filed with Form 10-K on
March 27, 2009).
|
|
21
|
|
List of
Subsidiaries.
|
|
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 17, 2017
|
|
FitLife Brands, Inc.
By: /s/ John Wilson
|
|
|
|
John
Wilson
|
|
|
|
Chief
Executive Officer (Principal Executive Officer),
President
|
|
Date:
April 17, 2017
|
|
By: /s/ Michael Abrams
|
|
|
|
Michael
Abrams
|
|
|
|
Chief
Financial Officer (Principal Financial Officer)
|
|
Date:
April 17, 2017
|
|
By: /s/ John Wilson
|
|
|
|
John
Wilson
|
|
|
|
Chief
Executive Officer (Principal Executive Officer), President,
Director
|
|
Date:
April 17, 2017
|
|
By: /s/ Michael Abrams
|
|
|
|
Michael
Abrams
|
|
|
|
Chief
Financial Officer (Principal Financial Officer)
|
|
|
|
|
|
Date:
April 17, 2017
|
|
By: /s/ Lewis Jaffe
|
|
|
|
Lewis
Jaffe
|
|
|
|
Chairman
of the Board
|
|
Date:
April 17, 2017
|
|
By: /s/ Grant Dawson
|
|
|
|
Grant
Dawson
|
|
|
|
Director
|
|
Date: April 17,
2017
|
|
By: /s/ Stephen Adele
|
|
|
|
Stephen
Adele
|
|
|
|
Director
|
|
|
|
|
|
Date:
April 17, 2017
|
|
By: /s/ Seth Yakatan
|
|
|
|
Seth
Yakatan
|
|
|
|
Director
|
|
Date:
April 17, 2017
|
|
By: /s/ Todd Ordal
|
|
|
|
Todd
Ordal
|
|
|
|
Director
|
|
TABLE OF CONTENTS
|
|
Page
|
|
|
|
|
|
|
||
|
|
|
F-1
|
|
|
|
|
|
|
|
|
|
|
|
F-2
|
|
|
|
|
|
F-3
|
|
|
|
|
|
F-4
|
|
|
|
|
|
F-5
|
|
|
|
|
|
F-6
|
|
|
|
ASSETS:
|
December 31,
|
December 31,
|
|
|
2016
|
2015
|
|
|
|
|
|
CURRENT
ASSETS
|
|
|
|
Cash
|
$
1,293,041
|
$
1,532,550
|
|
Accounts
receivable, net
|
2,792,649
|
2,684,567
|
|
Security
deposits
|
24,956
|
26,077
|
|
Inventory
|
3,756,716
|
4,790,301
|
|
Note
receivable, current portion
|
2,782
|
16,517
|
|
Prepaid
income tax
|
120,000
|
152,000
|
|
Prepaid
expenses and other current assets
|
136,014
|
334,483
|
|
Total
current assets
|
8,126,158
|
9,536,493
|
|
|
|
|
|
PROPERTY
AND EQUIPMENT, net
|
171,004
|
226,804
|
|
|
|
|
|
Note
receivable, net of current portion
|
52,695
|
52,695
|
|
Deferred
Taxes
|
689,000
|
812,879
|
|
Intangibles
assets, net
|
6,507,505
|
6,929,505
|
|
TOTAL
ASSETS
|
$
15,546,363
|
$
17,558,378
|
|
|
|
|
|
LIABILITIES
AND STOCKHOLDERS' EQUITY:
|
|
|
|
|
|
|
|
CURRENT
LIABILITIES:
|
|
|
|
Accounts
payable
|
$
1,596,748
|
$
3,363,906
|
|
Accrued
expenses and other liabilities
|
539,765
|
1,003,832
|
|
Litigation
Reserve
|
-
|
95,775
|
|
Line
of credit
|
1,950,000
|
1,490,305
|
|
Term
loan agreement, current portion
|
544,825
|
525,589
|
|
Notes
payable
|
12,700
|
54,036
|
|
Total
current liabilities
|
4,644,038
|
6,533,443
|
|
|
|
|
|
LONG-TERM
DEBT, net of current portion
|
369,177
|
914,138
|
|
|
|
|
|
TOTAL
LIABILITIES
|
5,013,215
|
7,447,581
|
|
|
|
|
|
CONTINGENCIES
AND COMMITMENTS
|
-
|
-
|
|
|
|
|
|
STOCKHOLDERS'
EQUITY:
|
|
|
|
Preferred
stock, $0.01 par value, 10,000,000 shares authorized as of
December
31,
2016 and 2015:
|
|
|
|
Preferred
Stock Series A; 10,000,000 shares authorized; 0 shares issued and
outstanding as of December 31, 2016 and 2015
|
-
|
-
|
|
Preferred Stock Series B; 1,000 shares authorized;
0
shares issued and outstanding as of December 31, 2016 and
2015
|
-
|
-
|
|
Preferred Stock Series C; 500 shares authorized;
0 shares issued and outstanding as of December 31, 2016 and
2015
|
-
|
-
|
|
Common
stock, $.01 par value, 150,000,000 shares authorized;
|
|
|
|
10,449,520
and 10,444,257 issued and outstanding
|
|
|
|
as
of December 31, 2016 and December 31, 2015,
respectively
|
104,495
|
104,443
|
|
Subscribed
common stock; 33,869 and 9,688 shares pending issuance as of
December 31, 2016 and December 31, 2015,
respectively
|
339
|
97
|
|
Treasury
stock
|
(44,417
)
|
(142,228
)
|
|
Additional
paid-in capital
|
30,919,289
|
30,963,122
|
|
Accumulated
deficit
|
(20,446,559
)
|
(20,814,637
)
|
|
Total
stockholders' equity
|
$
10,533,147
|
$
10,110,797
|
|
|
|
|
|
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
15,546,363
|
$
17,558,378
|
|
|
2016
|
2015
|
|
|
|
|
|
Revenue
|
$
25,313,601
|
$
17,931,464
|
|
Total
|
25,313,601
|
17,931,464
|
|
|
|
|
|
Cost
of Goods Sold
|
15,242,537
|
11,653,057
|
|
Gross
Profit
|
10,071,064
|
6,278,407
|
|
|
|
|
|
OPERATING
EXPENSES:
|
|
|
|
General
and administrative
|
5,002,149
|
4,141,937
|
|
Selling
and marketing
|
4,118,414
|
2,926,063
|
|
Depreciation
and amortization
|
478,235
|
300,141
|
|
Total
operating expenses
|
9,598,798
|
7,368,141
|
|
OPERATING
INCOME (LOSS)
|
472,265
|
(1,089,734
)
|
|
|
|
|
|
OTHER
(INCOME) AND EXPENSES
|
|
|
|
Interest
expense
|
109,391
|
90,410
|
|
Other
expense (income)
|
(5,204
)
|
13,768
|
|
Total
other (income) expense
|
104,187
|
104,178
|
|
|
|
|
|
INCOME
TAXES (BENEFIT)
|
-
|
(27,972
)
|
|
|
|
|
|
NET
INCOME (LOSS)
|
$
368,078
|
$
(1,165,940
)
|
|
|
|
|
|
NET
INCOME (LOSS) PER SHARE:
|
|
|
|
Basic
|
$
0.04
|
$
(0.13
)
|
|
|
|
|
|
Diluted
|
$
0.03
|
$
(0.13
)
|
|
|
|
|
|
Basic
|
10,429,452
|
8,677,433
|
|
|
|
|
|
Diluted
|
11,521,344
|
8,677,433
|
|
|
2016
|
2015
|
|
|
|
|
|
Net
income
|
$
368,078
|
$
(1,165,940
)
|
|
Adjustments
to reconcile net income to net cash
|
|
|
|
used
in operating activities:
|
|
|
|
Depreciation
and amortization
|
478,235
|
300,141
|
|
Capitalization
of select merger costs
|
-
|
(57,507
)
|
|
Common
stock issued (cancelled) for services
|
40,508
|
453,779
|
|
Warrants
and options issued (cancelled) for services
|
58,178
|
-
|
|
Gain
on write-up of investment
|
-
|
-
|
|
Intercompany
transfer
|
-
|
(746,784
)
|
|
Changes
in operating assets and liabilities:
|
-
|
|
|
Accounts
receivable
|
(108,082
)
|
(116,269
)
|
|
Inventory
|
1,033,585
|
(1,559,392
)
|
|
Deferred
tax asset
|
123,879
|
(66,565
)
|
|
Prepaid
income tax
|
32,000
|
(152,000
)
|
|
Prepaid
expenses
|
198,469
|
195,430
|
|
Note
receivable
|
13,735
|
4,074
|
|
Deposits
|
-
|
1,060
|
|
Accounts
payable
|
(1,767,159
)
|
522,591
|
|
Accrued
liabilities
|
(464,067
)
|
(123,814
)
|
|
Litigation
reserve
|
(95,775
)
|
95,775
|
|
Income
tax payable
|
-
|
(40,000
)
|
|
Net
cash provided by (used in) operating activities
|
(88,416
)
|
(2,455,421
)
|
|
|
|
|
|
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
Purchase
of property and equipment
|
(23,405
)
|
(12,833
)
|
|
Proceeds
from sale of assets
|
(3,177
)
|
-
|
|
Repurchases
of common stock
|
(44,413
)
|
(398,209
)
|
|
Net
cash provided by (used in) investing activities
|
(70,995
)
|
(411,042
)
|
|
|
|
|
|
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
Proceeds
from issuance of long-term debt
|
459,695
|
-
|
|
Payments
for redemption of preferred stock
|
-
|
-
|
|
Repayments
of note payable
|
(539,794
)
|
(660,201
)
|
|
Net
cash provided by (used in) financing activities
|
(80,099
)
|
(660,201
)
|
|
|
|
|
|
INCREASE
(DECREASE) IN CASH
|
(239,510
)
|
(3,526,665
)
|
|
CASH,
BEGINNING OF PERIOD
|
1,532,551
|
5,059,215
|
|
CASH,
END OF PERIOD
|
$
1,293,041
|
$
1,532,550
|
|
|
|
|
|
Supplemental disclosure operating activities
|
|
|
|
|
|
|
|
Cash
paid for interest
|
$
109,391
|
$
90,410
|
|
|
|
|
Preferred Stock
|
Additional
|
|
|
|||||
|
|
Common Stock
|
Preferred A
|
|
Preferred B
|
Preferred C
|
Paid-in
|
Accumulated
|
|
|||
|
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Deficit
|
Total
|
|
DECEMBER
31, 2014
|
8,202,362
|
$
82,024
|
-
|
$
-
|
-
|
$
-
|
-
|
$
-
|
$
26,280,388
|
$
(19,648,697
)
|
$
6,713,714
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common
stock issued for services
|
83,605
|
836
|
|
|
|
|
|
|
163,166
|
|
164,002
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common
stock cancelled for services
|
(37,000
)
|
(370
)
|
|
|
|
|
|
|
(73,630
)
|
|
(74,000
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subscribed
common stock
|
9,688
|
97
|
|
|
|
|
|
|
15,104
|
|
15,201
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common
stock issued for merger consideration
|
2,315,644
|
23,156
|
|
|
|
|
|
|
|
|
23,156
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common
stock repurchased and cancelled
|
(120,354
)
|
(1,204
)
|
|
|
|
|
|
|
(254,778
)
|
|
(255,981
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Treasury
stock
|
|
|
|
|
|
|
|
|
|
|
(142,228
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase
price merger accounting for combination with iSatori,
Inc.
|
|
|
|
|
|
|
|
|
4,484,295
|
|
4,484,295
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options
issued for services
|
|
|
|
|
|
|
|
|
315,741
|
|
315,741
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options
vested during the period
|
|
|
|
|
|
|
|
|
32,838
|
|
32,838
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
income
|
|
|
|
|
|
|
|
|
|
(1,165,940
)
|
(1,165,940
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DECEMBER
31, 2015
|
10,453,945
|
$
104,540
|
-
|
$
-
|
-
|
$
-
|
-
|
$
-
|
$
30,963,122
|
$
(20,814,637
)
|
$
10,110,797
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common
stock issued for services
|
82,853
|
829
|
|
|
|
|
|
|
104,673
|
|
105,561
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common
stock cancelled for services
|
(86,534
)
|
(865
)
|
|
|
|
|
|
|
(111,629
)
|
|
(112,494
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subscribed
common stock
|
33,869
|
339
|
|
|
|
|
|
|
47,421
|
|
47,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common
stock repurchased and cancelled
|
(85,833
)
|
(858
)
|
|
|
|
|
|
|
(141,370
)
|
|
(142,228
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Treasury
stock
|
|
|
|
|
|
|
|
|
4
|
|
97,815
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cashless
exercise of options
|
85,089
|
851
|
|
|
|
|
|
|
(851
)
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options
issued for services
|
|
|
|
|
|
|
|
|
58,178
|
|
58,178
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
income
|
|
|
|
|
|
|
|
|
|
368,078
|
368,078
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DECEMBER
31, 2016
|
10,483,389
|
$
104,834
|
-
|
$
-
|
-
|
$
-
|
-
|
$
-
|
$
30,919,289
|
$
(20,446,559
)
|
$
10,533,148
|
|
Asset
Category
|
|
Depreciation
/ Amortization Period
|
|
Furniture
and Fixture
|
|
3
Years
|
|
Office
equipment
|
|
3
Years
|
|
Leasehold
improvements
|
|
5
Years
|
|
|
●
|
Prospectively
for the recognition of excess tax benefits and deficiencies in the
tax provision.
|
|
|
●
|
Retrospectively
or prospectively for the classification of excess tax benefits and
deficiencies in the statement of cash flows.
|
|
|
●
|
Retrospectively
for the classification of cash paid for shares withheld to satisfy
employee taxes in the statement of cash flows.
|
|
|
December
31,
|
|
|
|
2016
|
2015
|
|
Prepaid
Expenses
|
136,014
|
334,483
|
|
Total
|
$
136,014
|
$
334,483
|
|
|
December
31,
|
|
|
|
2016
|
2015
|
|
Finished
goods
|
$
3,069,531
|
$
3,381,973
|
|
Components
|
687,185
|
1,408,328
|
|
Total
|
$
3,756,716
|
$
4,790,301
|
|
|
December
31,
|
|
|
|
2016
|
2015
|
|
Equipment
|
$
792,930
|
$
808,324
|
|
Accumulated
depreciation
|
$
(621,926
)
|
$
(581,520
)
|
|
Total
|
$
171,004
|
$
226,804
|
|
Pre-closing note
issued by iSatori and forgiven by FitLife at closing:
|
$
750,000
|
|
Fair value of
shares issued to iSatori shareholders:
|
$
3,566,092
|
|
Fair value of
replacement options and warrants issued to iSatori
employees
|
$
191,121
|
|
Capitalized S-4
costs
|
$
57,507
|
|
Cash paid to
shareholders of iSatori in lieu of fractional shares
|
$
239
|
|
Total
consideration
|
$
4,564,959
|
|
Current
assets
|
$
3,117,459
|
|
Current Liabilities
|
$
(5,009,760
)
|
|
Property Plant and
Equipment
|
$
237,498
|
|
Intangible
Assets
|
|
|
Customer
Relationship (10-year life)
|
$
593,000
|
|
Trade names
(10-year life)
|
$
504,000
|
|
Intellectual Property (10-year life)
|
$
868,000
|
|
Other non-current
assets
|
$
57,314
|
|
Goodwill
|
$
4,197,448
|
|
|
|
|
Net assets acquired
|
$
4,564,959
|
|
(in thousands, except per share data)
|
December 31,
2015
|
|
Total
revenue
|
$
24,842
|
|
Income from
continuing operations
|
(4,813
)
|
|
Basic earnings per
share from continuing operations
|
$
(0.44
)
|
|
Diluted earnings
per share from continuing operations
|
$
(0.44
)
|
|
|
December 31,
2016
|
December 31,
2015
|
|
Revolving line of
credit of $3,000,000 from U.S. Bank, dated April 9, 2009, as
amended July 15, 2010, May 25, 2011, August 22, 2012, April 29,
2013, May 22, 2014, June 25, 2014, May 15, 2015 and August 15, 2016
at an interest rate of 3.0% plus the one-month LIBOR quoted by U.S.
Bank from Reuters Screen LIBOR. The line of credit matures on June
15, 2017, and is secured by 80% of the eligible receivables and 50%
of the eligible inventory (such inventory amount not to exceed 50%
of the borrowing base) of FitLife Brands, Inc. The Company pays
interest only on this line of credit.
|
$
1,950,000
|
$
1,490,305
|
|
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.
|
914,002
|
1,439,727
|
|
Notes payable for
warehouse equipment
|
12,700
|
54,036
|
|
Total of notes
payable and advances
|
2,876,703
|
2,984,068
|
|
Less current
portion
|
(2,507,526
)
|
(2,069,930
)
|
|
|
|
|
|
Long-term
portion
|
$
369,177
|
$
914,138
|
|
Outstanding
|
Exercise
Price
|
Issuance
Date
|
Expiration
Date
|
Vesting
|
|
34,640
|
$
0.06
|
04/03/15
|
04/03/25
|
No
|
|
55,424
|
$
0.06
|
09/29/15
|
09/29/25
|
No
|
|
70,000
|
$
0.90
|
04/13/12
|
04/13/17
|
No
|
|
50,000
|
$
0.90
|
01/16/13
|
01/16/18
|
No
|
|
10,000
|
$
1.00
|
03/04/13
|
03/04/18
|
No
|
|
218,163
|
$
1.39
|
05/09/16
|
05/09/21
|
Yes
|
|
4,330
|
$
1.44
|
09/29/15
|
09/29/25
|
No
|
|
40,000
|
$
2.20
|
04/11/14
|
04/11/19
|
No
|
|
370,000
|
$
2.30
|
02/23/15
|
02/23/20
|
No
|
|
93,503
|
$
3.31
|
02/16/12
|
02/16/22
|
No
|
|
19,424
|
$
4.62
|
05/13/15
|
05/13/25
|
Yes
|
|
4,330
|
$
5.49
|
04/08/15
|
04/08/25
|
No
|
|
1,732
|
$
5.81
|
03/05/15
|
03/05/25
|
No
|
|
33,774
|
$
5.89
|
03/23/15
|
03/23/25
|
Yes
|
|
8,660
|
$
12.13
|
09/17/13
|
09/17/23
|
Yes
|
|
21,650
|
$
12.99
|
09/06/12
|
09/05/17
|
No
|
|
7,038
|
$
12.99
|
11/14/12
|
09/27/22
|
No
|
|
17,320
|
$
14.43
|
01/16/13
|
11/30/22
|
No
|
|
1,059,988
|
|
|
|
|
|
Outstanding
|
Exercise
Price
|
Issuance
Date
|
Expiration
Date
|
Vesting
|
|
17,320
|
$
12.99
|
10/01/13
|
01/01/18
|
No
|
|
43,300
|
$
12.99
|
07/16/13
|
07/16/18
|
No
|
|
60,620
|
|
|
|
|
|
Current:
|
December
31,
2016
|
December
31,
2015
|
|
Federal
AMT
|
$
-
|
$
-
|
|
State
|
2,417
|
-
|
|
|
2,417
|
-
|
|
Deferred:
|
|
|
|
Federal
|
(139,279
)
|
5,074
|
|
State
|
(15,475
)
|
5,510
|
|
|
(154,754
)
|
10,584
|
|
Change
in valuation allowance
|
154,754
|
(10,584
)
|
|
|
|
|
|
Provision
(benefit) for income taxes, net
|
$
2,417
|
$
-
|
|
|
December
31,
2016
|
December
31,
2015
|
|
Inventory
|
$
54,000
|
$
41,401
|
|
Allowance
for Doubtful Accounts
|
-
|
162,849
|
|
Foreign
tax credits
|
30,000
|
30,086
|
|
Share
Based Compensation
|
39,000
|
39,485
|
|
Other
|
8,000
|
24,100
|
|
Property
and equipment
|
-
|
16,712
|
|
Net
operating loss carryforwards
|
7,666,946
|
7,666,946
|
|
Valuation
allowance
|
(7,013,946
)
|
(7,168,700
)
|
|
|
|
|
|
Deferred
income tax asset
|
784,000
|
812,879
|
|
|
|
|
|
Deferred
expenses
|
(63,000
)
|
(71,482
)
|
|
Property
and equipment
|
(32,000
)
|
(52,397
)
|
|
|
|
|
|
Deferred
income tax liability
|
(95,000
)
|
(123,879
)
|
|
|
|
|
|
Net
deferred 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.
|
|
|
December
31,
|
|
|
|
2016
|
2015
|
|
Warrants
|
102,287
|
98,742
|
|
Options
|
1,008,132
|
614,607
|
|
Total
|
1,110,418
|
713,349
|
|
|
December
31,
|
December
31,
|
|
|
2016
|
2015
|
|
Net income (losses)
available for common shareholders
|
368,078
|
(1,165,940
)
|
|
|
|
|
|
Basic weighted
average common shares outstanding
|
10,429,452
|
8,677,433
|
|
Basic income (loss)
per share
|
0.04
|
(0.13
)
|
|
Diluted weighted
average common shares outstanding
|
11,521,344
|
8,677,433
|
|
Diluted income
(loss) per share
|
0.03
|
(0.13
|
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 |
|---|