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
|
☐
|
Accelerated
filer
|
☐
|
|
Non–Accelerated
filer
|
☒
|
Small
reporting company
|
☒
|
|
|
|
Emerging
growth company
|
☐
|
|
|
|
PAGE
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
1
|
|
||
|
|
8
|
|
||
|
|
12
|
|
||
|
|
12
|
|
||
|
|
12
|
|
||
|
|
12
|
|
||
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
13
|
|
||
|
|
14
|
|
||
|
|
14
|
|
||
|
|
20
|
|
||
|
|
20
|
|
||
|
|
20
|
|
||
|
|
21
|
|
||
|
|
21
|
|
||
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
22
|
|
||
|
|
22
|
|
||
|
|
22
|
|
||
|
|
22
|
|
||
|
|
22
|
|
||
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
23
|
|
||
|
|
24
|
|
||
|
|
|
|
|
|
|
|
25
|
|
||
|
|
|
|
|
|
|
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
|
|
|
|
|
|
Trade date
|
Total number of shares purchased
|
Average price paid per share
|
Total number of shares purchased as part of publicly
announced programs
|
Dollar value of shares that may yet be purchased
|
|
January
2020
|
11,900
|
$
14.35
|
11,900
|
$
1,110,917
|
|
|
|
|
|
|
|
Subtotal
|
11,900
|
$
14.35
|
11,900
|
|
|
|
High
|
Low
|
|
Fiscal Year 2020
|
|
|
|
First
Quarter (January - March 2020)
|
$
14.75
|
$
7.70
|
|
Second
Quarter (April - June 2020)
|
$
12.25
|
$
9.00
|
|
Third
Quarter (July - September 2020)
|
$
14.96
|
$
9.91
|
|
Fourth
Quarter (October - December 2020)
|
$
21.60
|
$
14.00
|
|
|
High
|
Low
|
|
Fiscal Year 2019
|
|
|
|
First
Quarter (January - March 2019)
|
$
5.65
|
$
4.00
|
|
Second
Quarter (April - June 2019)
|
$
10.00
|
$
5.40
|
|
Third
Quarter (July - September 2019)
|
$
11.05
|
$
8.50
|
|
Fourth
Quarter (October - December 2019)
|
$
14.10
|
$
9.69
|
|
|
Total number of shares purchased
|
Average
price paid per share
|
Total number of shares purchased as part of publicly announced
programs
|
Dollar
value of shares that may yet be purchased
|
|
First
quarter ended March 31, 2020
|
11,900
|
$
14.35
|
11,900
|
$
1,110,917
|
|
Second quarter
ended June 30, 2020
|
-
|
-
|
-
|
1,110,917
|
|
Third quarter ended
September 30, 2020
|
-
|
-
|
-
|
1,110,917
|
|
Fourth quarter
ended December 31, 2020
|
-
|
-
|
-
|
1,110,917
|
|
Subtotal
|
11,900
|
$
14.35
|
11,900
|
|
|
|
December 31, 2020
|
December 31, 2019
|
Change
|
%
|
|
Revenue
|
$
21,744,000
|
$
19,497,000
|
$
2,247,000
|
12
%
|
|
Cost of goods
sold
|
(12,350,000
)
|
(11,436,000
)
|
(914,000
)
|
8
%
|
|
Gross
profit
|
9,394,000
|
8,061,000
|
1,333,000
|
17
%
|
|
General and
administrative expense
|
(3,047,000
)
|
(3,049,000
)
|
2,000
|
0
%
|
|
Selling and
marketing expense
|
(2,105,000
)
|
(2,379,000
)
|
274,000
|
-12
%
|
|
Depreciation and
amortization
|
(38,000
)
|
(52,000
)
|
14,000
|
-27
%
|
|
Total operating
expenses
|
(5,190,000
)
|
(5,480,000
)
|
290,000
|
-5
%
|
|
Income from
operations
|
4,204,000
|
2,581,000
|
1,623,000
|
63
%
|
|
Other income
(expense)
|
64,000
|
124,000
|
(60,000
)
|
-48
%
|
|
Provision for
income tax
|
4,446,000
|
(7,000
)
|
4,453,000
|
n/m
|
|
Net
income
|
$
8,714,000
|
$
2,698,000
|
$
6,016,000
|
223
%
|
|
|
Year Ended December 31,
|
|
|
|
2020
|
2019
|
|
|
(Unaudited)
|
(Unaudited)
|
|
Net
income
|
$
8,714,000
|
$
2,698,000
|
|
Interest
expense (net)
|
6,000
|
47,000
|
|
Provision
for income taxes
|
(4,446,000
)
|
7,000
|
|
Depreciation
and amortization
|
38,000
|
52,000
|
|
EBITDA
|
4,312,000
|
2,804,000
|
|
Non-cash
and non-recurring adjustments
|
|
|
|
Common
stock issued for services
|
49,000
|
71,000
|
|
Fair
value of vested options issued for services
|
29,000
|
111,000
|
|
Adjusted EBITDA
|
$
4,390,000
|
$
2,986,000
|
|
|
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).
|
|
|
|
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).
|
|
|
|
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)).
|
|
|
|
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)).
|
|
|
|
Amended
and Restated Bylaws of the Corporation (incorporated by reference
to Exhibit 3.1 filed with Form 8-K on January 25,
2018).
|
|
|
|
Certificate
of Amendment to Articles of Incorporation (incorporated by
reference to Exhibit 3.1 filed with Form 8-K on September 13,
2010).
|
|
|
|
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).
|
|
|
|
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).
|
|
|
|
Certificate of Designations, Preferences and Rights of the Series A
Convertible Preferred Stock, dated November 13, 2018
(incorporated by reference to Exhibit 3.2 filed with Form 10-Q on
November 14, 2018).
|
|
|
|
Certificates of Change, dated April 11, 2019 (incorporated by
reference to Exhibit 3.1 filed with Form 8-K filed on April 15,
2019).
|
|
|
|
Certificate of Designations, Preferences and Rights of the Series B
Junior Preferred Stock, dated March 3, 2021 (incorporated by
reference to Exhibit 3.1 filed with Form 8-K on March 4,
2021).
|
|
|
|
Form of Warrant, dated November 13, 2018
(incorporated by
reference to Exhibit 4.1 filed with Form 10-Q on November 14,
2018).
|
|
|
|
Tax
Benefit Preservation Plan, dated February 26, 2021 (incorporated by
reference to Exhibit Form 8-K on March 4, 2021).
|
|
|
|
Second
Amendment to Asset Purchase Agreement (incorporated by reference to
Exhibit 10.3 filed with Form 8-K on October 6, 2009).
|
|
|
|
Assignment
of Name (incorporated by reference to Exhibit 10.6 filed with Form
8-K on October 6, 2009).
|
|
|
|
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).
|
|
|
|
|
|
|
Demand
Promissory Note (incorporated by reference to Exhibit 10.1 filed
with Form 8-K on September 11, 2015).
|
|
|
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).
|
|
|
|
Amendment
No. 3 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 April 26, 2017).
|
|
|
|
Amendment
No. 1 to Employment Agreement, dated May 1, 2013, by and between
the Company and Michael Abrams (incorporated by reference to
Exhibit 10.2 filed with Form 8-K on April 26, 2017).
|
|
|
|
Loan
Modification Agreement, dated August 28, 2017, by and between the
Company and U.S. National Bank Association Bank (incorporated by
reference to Exhibit 10.1 filed with Form 8-K on August 31,
2017).
|
|
|
|
Merchant
Agreement by and between NDS Nutrition, Inc., iSatori, Inc., and
Compass Bank, d/b/a Commercial Billing Service (incorporated by
reference to Exhibit 3.1 filed with Form 8-K on January 25,
2018).
|
|
|
|
Continuing
Guarantee of FitLife Brands, Inc. (incorporated by reference to
Exhibit 3.1 filed with Form 8-K on January 25, 2018).
|
|
|
|
Consulting
Services Agreement, by and between the Company and Dayton Judd,
dated March 13, 2018 (incorporated by reference to Exhibit 10.26
filed with Form 10-K on April 17, 2018).
|
|
|
|
Abrams
Transition Agreement, dated August 15, 2018 (incorporated by
reference to Exhibit 10.1 filed with Form 8-K on September 12,
2018).
|
|
|
|
Form of
Subscription Agreement, dated November 13, 2018 (incorporated by
reference to Exhibit 10.1 filed with Form 10-Q on November 14,
2018).
|
|
|
|
Promissory
Note
issued to Sudbury Capital Fund,
LP dated December 26, 2018
(incorporated by reference to
Exhibit 10.1 filed with Form 8-K on December 26,
2018).
|
|
|
|
Promissory
Note issued to Dayton Judd dated December 26, 2018 (incorporated by
reference to Exhibit 10.2 filed with Form 8-K on December 26,
2018).
|
|
|
|
Employment
Agreement, by and between FitLife Brands, Inc. and Patrick Ryan,
dated June 13, 2019 (incorporated by reference to Exhibit 10.1
filed with Form 8-K on June 18, 2019).
|
|
|
|
2019
Omnibus Incentive Plan (incorporated by reference to Appendix A to
the Definitive Proxy Statement on Schedule 14A filed on July 12,
2019).
|
|
|
|
Revolving
Line of Credit Agreement, dated as of September 24, 2019, between
the Company and Mutual of Omaha Bank (incorporated by reference to
Exhibit 10.1 filed with Form 8-K on September 26,
2019).
|
|
|
10.19
|
|
Note
Payable Agreement by and between FitLife Brands, Inc. and CIT Bank,
N.A. dated April 27, 2020 (incorporated by reference to Exhibit
10.1 filed with Form 8-K on May 1, 2020).
|
|
|
Code of
Ethics (incorporated by reference to Exhibit 14.1 filed with Form
10-K on March 27, 2009).
|
|
|
|
Letter
from Tarvaran, Askelson & Company, LLP, dated April 25, 2017
(incorporated by reference to Exhibit 16.1 filed with Form 8-K on
April 26, 2017).
|
|
|
|
Letter
from Weinberg & Company, P.A., dated September 17, 2019
(incorporated by reference to Exhibit 16.1 filed with Form 8-K on
September 17, 2019).
|
|
|
|
List of
Subsidiaries.
|
|
|
|
Certification
of Chief Executive Officer Pursuant to Section 302 of the
Sarbanes-Oxley Act.
|
|
|
|
Certification
of Principal Financial and Accounting Officer Pursuant to Section
302 of the Sarbanes-Oxley Act.
|
|
|
|
Certification
of Chief Executive Officer Pursuant to Section 906 of the
Sarbanes-Oxley Act.
|
|
|
|
Certification
of Chief Accounting Officer Pursuant to Section 906 of the
Sarbanes-Oxley Act.
|
|
Registrant
Date:
March 26, 2021
|
|
FitLife Brands, Inc.
By: /s/ Dayton Judd
|
|
|
|
Dayton
Judd
|
|
|
|
Chief
Executive Officer (Principal Executive Officer)
|
|
Date:
March 26, 2021
|
|
By: /s/ Susan Kinnaman
|
|
|
|
Susan
Kinnaman
|
|
|
|
Chief
Financial Officer (Principal Financial Officer)
|
|
Date:
March 26, 2021
|
|
By: /s/ Dayton Judd
|
|
|
|
Dayton
Judd
|
|
|
|
Chief
Executive Officer and Chair of the Board
|
|
Date:
March 26, 2021
|
|
By: /s/ Grant Dawson
|
|
|
|
Grant
Dawson
|
|
|
|
Director
|
|
Date:
March 26, 2021
|
|
By: /s/ Lewis Jaffe
|
|
|
|
Lewis
Jaffe
|
|
|
|
Director
|
|
Date:
March 26, 2021
|
|
By: /s/ Todd Ordal
|
|
|
|
Todd
Ordal
|
|
|
|
Director
|
|
Date:
March 26, 2021
|
|
By: /s/ Seth Yakatan
|
|
|
|
Seth
Yakatan
|
|
|
|
Director
|
|
|
|
|
|
|
|
Page
|
|
|
|
|
|
|
|
|
F-1
|
|
|
|
|
|
|
|
|
|
F-4
|
|
|
|
|
F-5
|
|
|
|
|
F-6
|
|
|
|
|
F-7
|
|
|
|
|
F-8
|
|
|
|
FITLIFE BRANDS, INC.
|
|
|
|
CONSOLIDATED
B
ALANCE SHEETS
|
|
|
ASSETS:
|
December
31,
|
December
31,
|
|
|
2020
|
2019
|
|
CURRENT
ASSETS
|
|
|
|
Cash
|
$
6,336,000
|
$
265,000
|
|
Accounts
receivable, net of allowance of doubtful accounts, $51,000 and
$27,000, respectively
|
2,044,000
|
2,366,000
|
|
Inventories,
net of allowance for obsolescence of $56,000 and $130,000,
respectively
|
3,401,000
|
2,998,000
|
|
Income
tax receivable
|
40,000
|
-
|
|
Prepaid
expenses and other current assets
|
52,000
|
72,000
|
|
Total
current assets
|
11,873,000
|
5,701,000
|
|
|
|
|
|
Property and
equipment, net
|
98,000
|
136,000
|
|
Right of use asset,
net of amortization of $272,000 and $226,000,
respectively
|
208,000
|
254,000
|
|
Goodwill
|
225,000
|
225,000
|
|
Deferred tax
asset
|
4,370,000
|
-
|
|
Security
deposits
|
-
|
10,000
|
|
TOTAL
ASSETS
|
$
16,774,000
|
$
6,326,000
|
|
|
|
|
|
LIABILITIES AND
STOCKHOLDERS' EQUITY:
|
|
|
|
|
|
|
|
CURRENT
LIABILITIES:
|
|
|
|
Accounts
payable
|
$
3,246,000
|
$
2,010,000
|
|
Accrued
expense and other liabilities
|
498,000
|
464,000
|
|
Product
returns
|
335,000
|
256,000
|
|
Lease
liability - current portion
|
50,000
|
46,000
|
|
Total
current liabilities
|
4,129,000
|
2,776,000
|
|
|
|
|
|
Long-term lease
liability, net of current portion
|
158,000
|
208,000
|
|
PPP
loan
|
453,000
|
-
|
|
TOTAL
LIABILITIES
|
4,740,000
|
2,984,000
|
|
|
|
|
|
STOCKHOLDERS'
EQUITY:
|
|
|
|
Preferred
stock, $0.01 par value, 10,000,000 shares authorized, none
outstanding
|
|
|
|
as
of December 31, 2020 and December 31, 2019
|
|
|
|
Common
stock, $.01 par value, 15,000,000 shares authorized; 1,060,818 and
1,054,516
|
|
|
|
issued
and outstanding as of December 31, 2020 and December 31, 2019,
respectively
|
12,000
|
12,000
|
|
Treasury
stock, 210,631 and 198,731 shares, respectively
|
(1,790,000
)
|
(1,619,000
)
|
|
Additional
paid-in capital
|
32,204,000
|
32,055,000
|
|
Accumulated
deficit
|
(18,392,000
)
|
(27,106,000
)
|
|
TOTAL
STOCKHOLDERS' EQUITY
|
12,034,000
|
3,342,000
|
|
|
|
|
|
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
16,774,000
|
$
6,326,000
|
|
|
Years
ended
|
|
|
|
December
31,
|
|
|
|
2020
|
2019
|
|
|
|
|
|
Revenue
|
$
21,744,000
|
$
19,497,000
|
|
Cost of goods
sold
|
12,350,000
|
11,436,000
|
|
Gross
profit
|
9,394,000
|
8,061,000
|
|
|
|
|
|
OPERATING
EXPENSES:
|
|
|
|
General
and administrative
|
3,047,000
|
3,049,000
|
|
Selling
and marketing
|
2,105,000
|
2,379,000
|
|
Depreciation
and amortization
|
38,000
|
52,000
|
|
Total
operating expenses
|
5,190,000
|
5,480,000
|
|
OPERATING
INCOME
|
4,204,000
|
2,581,000
|
|
|
|
|
|
OTHER EXPENSES
(INCOME)
|
|
|
|
Interest
expense
|
15,000
|
47,000
|
|
Interest
income
|
(9,000
)
|
-
|
|
Gain
on settlement
|
(70,000
)
|
(171,000
)
|
|
Total
other expenses (income)
|
(64,000
)
|
(124,000
)
|
|
|
|
|
|
PRE-TAX NET
INCOME
|
4,268,000
|
2,705,000
|
|
|
|
|
|
PROVISION (BENEFIT)
FOR INCOME TAXES
|
(4,446,000
)
|
7,000
|
|
|
|
|
|
NET
INCOME
|
8,714,000
|
2,698,000
|
|
|
|
|
|
PREFERRED STOCK
DIVIDEND
|
-
|
(63,000
)
|
|
|
|
|
|
NET INCOME
AVAILABLE TO COMMON SHAREHOLDERS
|
$
8,714,000
|
$
2,635,000
|
|
|
|
|
|
NET INCOME PER
SHARE AVAILABLE TO COMMON SHAREHOLDERS:
|
|
|
|
Basic
|
$
8.23
|
$
2.57
|
|
Diluted
|
$
7.66
|
$
2.41
|
|
Basic
weighted average common shares
|
1,058,207
|
1,026,204
|
|
Diluted
weighted average common shares
|
1,137,349
|
1,092,312
|
|
|
|
|
|
|
|
Additional
|
|
|
|
|
Series A
Preferred
|
Common
Stock
|
Treasury
|
Paid-in
|
Accumulated
|
|
||
|
|
Shares
|
Amount
|
Shares
|
Amount
|
Stock
|
Capital
|
Deficit
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
YEAR ENDED DECEMBER 31,
2020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DECEMBER 31,
2019
|
-
|
$
-
|
1,054,516
|
$
12,000
|
$
(1,619,000
)
|
$
32,055,000
|
$
(27,106,000
)
|
$
3,342,000
|
|
Fair value of common stock issued
for services
|
-
|
-
|
1,202
|
-
|
-
|
15,000
|
-
|
15,000
|
|
Repurchase of common
stock
|
-
|
-
|
(11,900
)
|
-
|
(171,000
)
|
-
|
-
|
(171,000
)
|
|
Exercise of stock
options
|
-
|
-
|
17,000
|
-
|
-
|
71,000
|
-
|
71,000
|
|
Stock-based
compensation
|
-
|
-
|
-
|
-
|
-
|
63,000
|
-
|
63,000
|
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
8,714,000
|
8,714,000
|
|
|
|
|
|
|
|
|
|
|
|
DECEMBER 31,
2020
|
-
|
$
-
|
1,060,818
|
$
12,000
|
$
(1,790,000
)
|
$
32,204,000
|
$
(18,392,000
)
|
$
12,034,000
|
|
|
|
|
|
|
|
|
|
|
|
YEAR ENDED DECEMBER 31,
2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DECEMBER 31,
2018
|
600
|
$
-
|
1,111,943
|
$
11,000
|
$
-
|
$
32,107,000
|
$
(29,804,000
)
|
$
2,314,000
|
|
Fair value of common stock issued
for services
|
-
|
-
|
18,082
|
-
|
-
|
47,000
|
-
|
47,000
|
|
Repurchase of preferred and common
stock
|
(50
)
|
-
|
(198,731
)
|
-
|
(1,619,000
)
|
(168,000
)
|
-
|
(1,787,000
)
|
|
Conversion of preferred stock to
common stock
|
(550
)
|
-
|
123,222
|
1,000
|
-
|
(1,000
)
|
-
|
-
|
|
Dividend payments on preferred
stock
|
-
|
-
|
-
|
-
|
-
|
(63,000
)
|
-
|
(63,000
)
|
|
Fair value of vested common shares
and options issued for services
|
-
|
-
|
-
|
-
|
-
|
133,000
|
-
|
133,000
|
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
2,698,000
|
2,698,000
|
|
|
|
|
|
|
|
|
|
|
|
DECEMBER 31,
2019
|
-
|
$
-
|
1,054,516
|
$
12,000
|
$
(1,619,000
)
|
$
32,055,000
|
$
(27,106,000
)
|
$
3,342,000
|
|
FITLIFE BRANDS, INC.
|
|
CONSOLIDATED STATEMENTS OF
C
ASH
FLOWS
|
|
|
Years
ended December 31,
|
|
|
|
2020
|
2019
|
|
CASH FLOWS FROM
OPERATING ACTIVITIES:
|
|
|
|
Net
income
|
$
8,714,000
|
$
2,698,000
|
|
Adjustments
to reconcile net income to net cash used in operating
activities:
|
|
|
|
Depreciation
and amortization
|
38,000
|
52,000
|
|
Allowance
for doubtful accounts
|
25,000
|
17,000
|
|
Allowance
for inventory obsolescence
|
(74,000
)
|
23,000
|
|
Common
stock issued for services
|
49,000
|
71,000
|
|
Fair
value of options issued for services
|
29,000
|
111,000
|
|
Right
of use asset net of amortization and lease liability
|
-
|
(2,000
)
|
|
Changes
in operating assets and liabilities:
|
|
|
|
Accounts
receivable - trade
|
297,000
|
(505,000
)
|
|
Inventories
|
(329,000
)
|
502,000
|
|
Deferred tax asset
|
(4,370,000
)
|
-
|
|
Prepaid
expense
|
20,000
|
151,000
|
|
Income
tax receivable
|
(40,000
)
|
-
|
|
Security
deposit
|
10,000
|
-
|
|
Accounts
payable
|
1,236,000
|
(618,000
)
|
|
Accrued
liabilities and other liabilities
|
37,000
|
(50,000
)
|
|
Product
returns
|
79,000
|
(189,000
)
|
|
Net
cash provided by operating activities
|
5,721,000
|
2,261,000
|
|
|
|
|
|
CASH FLOWS FROM
INVESTING ACTIVITIES:
|
|
|
|
Net
cash provided by investing activities
|
-
|
-
|
|
|
|
|
|
CASH FLOWS FROM
FINANCING ACTIVITIES:
|
|
|
|
Proceeds
from issuance of notes payable
|
-
|
300,000
|
|
Proceeds
from exercise of stock options
|
71,000
|
-
|
|
Proceeds
from Paycheck Protection Program
|
450,000
|
-
|
|
Dividend
payments on preferred stock
|
-
|
(63,000
)
|
|
Repurchases
of common stock
|
(171,000
)
|
(1,524,000
)
|
|
Repurchases
of preferred stock
|
-
|
(168,000
)
|
|
Repayments
of note payable
|
-
|
(800,000
)
|
|
Net
cash provided by (used in) financing activities
|
350,000
|
(2,255,000
)
|
|
|
|
|
|
CHANGE IN
CASH
|
6,071,000
|
6,000
|
|
CASH, BEGINNING OF
PERIOD
|
265,000
|
259,000
|
|
CASH, END OF
PERIOD
|
$
6,336,000
|
$
265,000
|
|
|
|
|
|
Supplemental
disclosure operating activities
|
|
|
|
Cash paid for
interest
|
$
12,000
|
$
47,000
|
|
|
|
|
|
Non-cash
investing and financing activities
|
|
|
|
Recording of lease
asset and liability upon adoption of ASU-2016-02
|
$
-
|
$
343,000
|
|
Conversion of
Series A preferred stock into common stock
|
$
-
|
$
567,000
|
|
|
Total
number of shares purchased
|
Average
price paid per share
|
Total number of shares purchased as part of publicly announced
programs
|
Dollar
value of shares that may yet be purchased
|
|
First
quarter ended March 31, 2020
|
11,900
|
$
14.35
|
11,900
|
$
1,110,917
|
|
Second quarter
ended June 30, 2020
|
-
|
-
|
-
|
1,110,917
|
|
Third quarter ended
September 30, 2020
|
-
|
-
|
-
|
1,110,917
|
|
Fourth quarter
ended December 31, 2020
|
-
|
-
|
-
|
1,110,917
|
|
Subtotal
|
11,900
|
$
14.35
|
11,900
|
|
|
Asset Category
|
|
Depreciation / Amortization Period
|
|
Furniture and fixtures
|
|
3
years
|
|
Office equipment
|
|
3
years
|
|
Leasehold improvements
|
|
5
years
|
|
|
December
31,
|
|
|
|
2020
|
2019
|
|
Series A Preferred
Stock
|
-
|
-
|
|
Warrants
|
-
|
-
|
|
Options
|
5,575
|
34,075
|
|
Total
|
5,575
|
34,075
|
|
|
December
31,
|
December
31,
|
|
|
2020
|
2019
|
|
Finished
goods
|
2,789,000
|
2,688,000
|
|
Components
|
668,000
|
440,000
|
|
Allowance
for obsolescence
|
(56,000
)
|
(130,000
)
|
|
Total
|
3,401,000
|
2,998,000
|
|
|
December
31,
|
December
31,
|
|
|
2020
|
2019
|
|
Equipment
|
902,000
|
902,000
|
|
Accumulated
depreciation
|
(804,000
)
|
(766,000
)
|
|
Total
|
98,000
|
136,000
|
|
|
Number of Options
|
Weighted Average Exercise Price
|
Weighted Average Remaining Life (Years)
|
|
Outstanding,
December 31, 2018
|
154,521
|
$
13.10
|
5.7
|
|
Issued
|
8,000
|
6.85
|
|
|
Exercised
|
-
|
-
|
|
|
Forfeited
|
(13,236
)
|
24.45
|
|
|
Outstanding,
December 31, 2019
|
149,285
|
$
11.76
|
5.0
|
|
Issued
|
-
|
-
|
|
|
Exercised
|
(17,000
)
|
4.20
|
|
|
Forfeited
|
(39,500
)
|
19.04
|
|
|
Outstanding,
December 31, 2020
|
92,785
|
$
10.05
|
5.9
|
|
|
Outstanding
|
Exercisable
|
|||
|
Exercise Price Per
Share
|
Total Number of Options
|
Weighted Average Remaining Life (Years)
|
Weighted Average Exercise Price
|
Number of Vested Options
|
Weighted Average Exercise Price
|
|
|
|
|
|
|
|
|
$
2.80- $23.00
|
87,210
|
6.2
|
$
4.93
|
87,210
|
$
4.93
|
|
$
23.10 - $144.34
|
5,575
|
2.8
|
$
90.20
|
5,575
|
$
90.20
|
|
|
92,785
|
5.9
|
$
10.05
|
92,785
|
$
10.05
|
|
|
Number
of Warrants
|
Weighted
Average Exercise Price
|
Weighted
Average Remaining Life (Years)
|
|
Outstanding,
December 31, 2018
|
39,130
|
$
4.60
|
|
|
Issued
|
-
|
-
|
|
|
Repurchased/retired
|
(3,260
)
|
-
|
|
|
Forfeited
|
-
|
-
|
|
|
Outstanding,
December 31, 2019
|
35,870
|
$
4.60
|
|
|
Issued
|
-
|
-
|
|
|
Exercised
|
-
|
-
|
|
|
Forfeited
|
-
|
-
|
|
|
Outstanding,
December 31, 2020
|
35,870
|
$
4.60
|
2.9
|
|
|
December
31,
|
|
|
|
2020
|
2019
|
|
Net operating loss
carryforward
|
$
4,557,000
|
$
5,579,000
|
|
Allowances for
sales returns, bad debt and inventory
|
92,000
|
87,000
|
|
Share based
compensation
|
80,000
|
94,000
|
|
Other
|
178,000
|
202,000
|
|
Total deferred
asset
|
4,907,000
|
5,962,000
|
|
Valuation
allowance
|
(537,000
)
|
(5,962,000
)
|
|
|
|
|
|
Net deferred tax
asset
|
$
4,370,000
|
$
-
|
|
|
December
31,
|
|
|
|
2020
|
2019
|
|
Federal statutory
tax rate
|
21
%
|
21
%
|
|
State tax, net of
federal benefit
|
-
%
|
4
%
|
|
|
21
%
|
25
%
|
|
Valuation
allowance
|
(123
%)
|
(25
%)
|
|
Effective tax
rate
|
(102
%)
|
-
%
|
|
|
Lease
|
|
Years
ending December 31,
|
Commitment
|
|
2021
|
67,000
|
|
2022
|
67,000
|
|
2023
|
61,000
|
|
2024
|
51,000
|
|
Less:
Imputed interest/present value discount
|
(38,000
)
|
|
Present
value of lease liabilities
|
$
208,000
|
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 |
|---|