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
|
90-0814124
|
|
|
(State or other jurisdiction of incorporation or organization)
|
(IRS Employer Identification No.)
|
|
|
|
|
|
|
9171 Towne Centre Drive, Suite 440, San Diego, CA
|
92122
|
|
|
(Address of principal executive offices)
|
(Zip code)
|
|
Large accelerated filer
|
o
|
Accelerated filed
|
¨
|
|
Non-accelerated filer
|
o
|
Smaller reporting company
|
x
|
|
|
|
|
Page
|
|
|
|
|
|
|
|
|
1
|
|
|
|
|
|
|
|
|
1
|
||
|
|
|
|
|
|
|
1
|
||
|
|
|
|
|
|
|
9
|
||
|
|
|
|
|
|
|
19
|
||
|
|
|
|
|
|
|
19
|
||
|
|
|
|
|
|
|
20
|
||
|
|
|
|
|
|
|
20
|
||
|
|
|
|
|
|
|
|
21
|
|
|
|
|
|
|
|
|
21
|
||
|
|
|
|
|
|
|
21
|
||
|
|
|
|
|
|
|
21
|
||
|
|
|
|
|
|
|
29
|
||
|
|
|
|
|
|
|
29
|
||
|
|
|
|
|
|
|
29
|
||
|
|
|
|
|
|
|
30
|
||
|
|
|
|
|
|
|
31
|
||
|
|
|
|
|
|
|
|
32
|
|
|
|
|
|
|
|
|
32
|
||
|
|
|
|
|
|
|
34
|
||
|
|
|
|
|
|
|
36
|
||
|
|
|
|
|
|
|
37
|
||
|
|
|
|
|
|
|
39
|
||
|
|
|
|
|
|
|
39
|
||
|
1.
|
Developing a diversified product portfolio of exclusive, unique and patented non-prescription pharmaceutical and consumer health products through: (a) the acquisition of products or obtaining exclusive rights to market such products and (b) the introduction of line extensions and reformulations of currently marketed products and
|
|
2.
|
Building an innovative, global sales and marketing model through commercial partnerships with established complimentary partners that: (a) generates revenue and (b) requires a lower cost structure compared to traditional pharmaceutical companies.
|
| ● |
Focusing
on acquisition of commercial, non-prescription pharmaceutical and consumer health products that are well aligned with current therapeutic areas of male and female sexual health, pain, vitality and respiratory diseases.
In general, we seek non-prescription pharmaceutical and consumer health products that are already marketed with scientific and/or clinical data and evidence that are aligned with our therapeutic areas, which we then can grow through promotion to physicians and expanding sales through our existing retail and online channels and commercial partners on a worldwide basis. We have done this through our acquisitions of (1) Ex-U.S. rights to Sensum+® from Centric Research Institute, or CRI, (2) Zestra® and Zestra® Glide from Semprae, (3) Vesele® from
Trōphikōs,
(4) US and Canada rights to Androferti® from Laboratorios Q Pharma (Spain) and (5) FlutiCare® from Novalere;
|
|
|
|
|
●
|
Increasing the
number of U.S. non-exclusive distribution channel partners for direct and online sales and also open more channels directly to physicians, urologists, gynecologists and therapists
. One of our goals is to increase the number of U.S. distribution channel partners that sell our products. To do this, we have devised a three-pronged approach. First, we are seeking to expand the number of OTC direct selling partners, such as the larger in-store distributors, and
to expand sales to the more regional, statewide and local distributors, such as regional pharmacy chains, large grocery stores and supplement and health stores. Second, we are working to expand our online presence through relationships with well-known online sellers that we believe have sufficient customers to warrant our relationship with them. Third, we are seeking to expand sales of our OTC products directly through sampling programs and detailing to physicians, urologists, gynecologists, therapists and to other healthcare providers who generally are used to recommending to their patients products that are supported by strong
scientific and/or clinical data and evidence;
|
| ● |
Seeking commercial partnerships outside the U.S. and developing consistent international commercial and distribution systems
. We seek to develop a strong network of international distribution partners outside of the U.S. To do so, we are relying in part on past relationships that Dr. Bassam Damaj, our President and Chief Executive Officer, has had with certain commercial partners globally. In addition, we believe we have the ability to develop new relationships with commercial distributors who can demonstrate they have leading positions in their regions and can provide us with effective marketing and sales efforts and teams to detail our products physicians and therapists. Our commercial partners outside the U.S. are responsible for storing, distributing and promoting our products to physicians, urologists, gynecologists, therapists and to other healthcare providers. We have already entered into 6 commercial partnerships covering our products in 28 countries outside the U.S.;
|
|
|
|
|
●
|
Developing a proprietary patent portfolio to protect the therapeutic products and categories we desire to enter.
We have filed and are working to secure patent claims in the U.S. and abroad covering product inventions and innovations that we believe are valuable. These patents, if issued and ultimately found to be valid, may enable us to create a barrier to entry for competitors on a worldwide basis and
|
|
|
|
|
●
|
Achieving cost economies of scale from lower cost manufacturing, integrated distribution channels and multiple product discounts.
We believe that we can achieve higher gross margins per product by shifting manufacturing to lower cost manufacturers. We also feel that we can acquire other OTC and consumer healthcare products and reintroduce them into our networks utilizing our integrated distribution channels, thus receiving multiple product economies of scale from our distribution partners.
|
|
|
|
|
●
|
completion of extensive nonclinical laboratory tests, animal studies and formulation studies, all performed in accordance with the FDA’s Good Laboratory Practice regulations;
|
|
●
|
submission to the FDA of an investigational new drug application, or IND, which must become effective before human clinical trials may begin;
|
|
●
|
for some products, performance of adequate and well-controlled human clinical trials in accordance with the FDA’s regulations, including Good Clinical Practices, to establish the safety and efficacy of the product candidate for each proposed indication;
|
|
●
|
submission to the FDA of a new drug application, or NDA;
|
|
●
|
submission to the FDA of an abbreviated new drug application, or ANDA
|
|
●
|
satisfactory completion of an FDA preapproval inspection of the manufacturing facilities at which the product is produced to assess compliance with current Good Manufacturing Practice, or cGMP, regulations and
|
|
●
|
FDA review and approval of the NDA prior to any commercial marketing, sale or shipment of the drug.
|
|
●
|
the product is manufactured at FDA registered establishments and in accordance with cGMPs;
|
|
●
|
the product label meets applicable format and content requirements including permissible “Indications” and all required dosing instructions and limitations, warnings, precautions and contraindications that have been established in an applicable OTC Monograph;
|
|
●
|
the product contains only permissible active ingredients in permissible strengths and dosage forms;
|
|
●
|
the product contains only suitable inactive ingredients which are safe in the amounts administered and do not interfere with the effectiveness of the preparation and
|
|
●
|
the product container and container components meet FDA’s requirements.
|
|
●
|
meeting record-keeping requirements;
|
|
●
|
reporting of adverse experiences with the drug;
|
|
●
|
providing the FDA with updated safety and efficacy information;
|
|
●
|
reporting on advertisements and promotional labeling;
|
|
●
|
drug sampling and distribution requirements and
|
|
●
|
complying with electronic record and signature requirements.
|
|
●
|
potentially reduced protection for intellectual property rights;
|
|
●
|
unexpected changes in tariffs, trade barriers and regulatory requirements;
|
|
●
|
economic weakness, including inflation, or political instability in particular foreign economies and markets;
|
|
●
|
workforce uncertainty in countries where labor unrest is more common than in the United States;
|
|
●
|
production shortages resulting from any events affecting a product candidate and/or finished drug product supply or manufacturing capabilities abroad;
|
|
●
|
business interruptions resulting from geo-political actions, including war and terrorism, or natural disasters, including earthquakes, hurricanes, typhoons, floods and fires and
|
|
●
|
failure to comply with Office of Foreign Asset Control rules and regulations and the Foreign Corrupt Practices Act, or FCPA.
|
|
●
|
the ability to profitably manage acquired businesses or successfully integrate the acquired business’ operations and financial reporting and accounting control systems into our business;
|
|
●
|
increased indebtedness and contingent purchase price obligations associated with an acquisition;
|
|
●
|
the ability to fund cash flow shortages that may occur if anticipated revenue is not realized or is delayed, whether by general economic or market conditions, or unforeseen internal difficulties;
|
|
●
|
the availability of funding sufficient to meet increased capital needs;
|
|
●
|
diversion of management’s attention and
|
|
●
|
the ability to retain or hire qualified personnel required for expanded operations.
|
|
●
|
successfully attract and recruit new employees with the expertise and experience we will require;
|
|
●
|
Successfully grow our marketing, distribution and sales infrastructure and
|
|
●
|
continue to improve our operational, manufacturing, financial and management controls, reporting systems and procedures.
|
|
●
|
announcements of technological innovations or new products by us or our competitors;
|
|
●
|
announcement of FDA approval or disapproval of our product candidates or other product-related actions;
|
|
●
|
developments involving our discovery efforts and clinical trials;
|
|
●
|
developments or disputes concerning patents or proprietary rights, including announcements of infringement, interference or other litigation against us or our potential licensees;
|
|
●
|
developments involving our efforts to commercialize our products, including developments impacting the timing of commercialization;
|
|
●
|
announcements concerning our competitors, or the biotechnology, pharmaceutical or drug delivery industry in general;
|
|
●
|
public concerns as to the safety or efficacy of our products or our competitors’ products;
|
|
●
|
changes in government regulation of the pharmaceutical or medical industry;
|
|
●
|
actual or anticipated fluctuations in our operating results;
|
|
●
|
changes in financial estimates or recommendations by securities analysts;
|
|
●
|
developments involving corporate collaborators, if any;
|
|
●
|
changes in accounting principles and
|
|
●
|
the loss of any of our key management personnel.
|
|
●
|
our board of directors may increase the size of the board of directors up to nine directors and fill vacancies on the board of directors and
|
|
●
|
our board of directors is expressly authorized to make, alter, or repeal our bylaws.
|
|
●
|
delaying, deferring or preventing a change in corporate control;
|
|
●
|
impeding a merger, consolidation, takeover or other business combination involving us or
|
|
●
|
discouraging a potential acquirer from making a tender offer or otherwise attempting to obtain control of us.
|
|
●
|
that a broker or dealer approve a person's account for transactions in penny stocks and
|
|
●
|
the broker or dealer receive from the investor a written agreement to the transaction, setting forth the identity and quantity of the penny stock to be purchased
|
|
●
|
obtain financial information and investment experience objectives of the person and
|
|
●
|
make a reasonable determination that the transactions in penny stocks are suitable for that person and the person has sufficient knowledge and experience in financial matters to be capable of evaluating the risks of transactions in penny stocks.
|
|
●
|
sets forth the basis on which the broker or dealer made the suitability determination and
|
|
●
|
that the broker or dealer received a signed, written agreement from the investor prior to the transaction.
|
|
|
|
2015
|
|
|
2014
|
|
||||||||||
|
|
|
High
|
|
|
Low
|
|
|
High
|
|
|
Low
|
|
||||
|
First Quarter
|
|
$
|
.28
|
|
|
$
|
.13
|
|
|
$
|
0.93
|
|
|
$
|
0.26
|
|
|
Second Quarter
|
|
$
|
.19
|
|
|
$
|
.11
|
|
|
$
|
0.50
|
|
|
$
|
0.24
|
|
|
Third Quarter
|
|
$
|
.16
|
|
|
$
|
.05
|
|
|
$
|
0.50
|
|
|
$
|
0.11
|
|
|
Fourth Quarter
|
|
$
|
.12
|
|
|
$
|
.05
|
|
|
$
|
0.42
|
|
|
$
|
0.15
|
|
|
|
1.
|
Developing a diversified product portfolio of exclusive, unique and patented non-prescription pharmaceutical and consumer health products through: (a) the acquisition of products or obtaining exclusive rights to market such products and (b) the introduction of line extensions and reformulations of currently marketed products and
|
|
|
2.
|
Building an innovative, global sales and marketing model through commercial partnerships with established complimentary partners that: (a) generates revenue and (b) requires a lower cost structure compared to traditional pharmaceutical companies.
|
|
|
1.
|
A Common Stock Purchase Warrant to each Buyer, which allows the Buyers to purchase an aggregate of 1,320,000 shares of common stock and the placement agent to purchase 483,333 shares of common stock (aggregating 1,808,333 shares of the Company at a variable exercise price of $0.30, subject to down-round protection in case of default, and
|
|
|
|
|
2.
|
4,337,500 restricted shares of Common Stock to the Buyers.
|
|
|
● |
Level 1 measurements are quoted prices (unadjusted) in active markets for identical assets or liabilities that the Company has the ability to access at the measurement date.
|
|
|
●
|
Level 2 measurements are inputs other than quoted prices included in Level 1 that are observable either directly or indirectly.
|
|
|
●
|
Level 3 measurements are unobservable inputs.
|
|
|
|
Total
|
|
|
2016
|
|
|
2017
|
|
|
2018
|
|
|
Thereafter
|
|
|||||
|
Operating Lease
|
|
$
|
283,834
|
|
|
|
88,087
|
|
|
|
91,849
|
|
|
95,880
|
|
|
|
8,018
|
|
|
|
Name
|
|
Age
|
|
Title
|
|
Bassam Damaj, Ph.D.
|
|
48
|
|
President, Chief Executive Officer and Principal Financial Officer
|
|
Henry Esber, Ph.D.
|
|
77
|
|
Chairman of the Board of Directors
|
|
Vivian Liu
|
|
54
|
|
Director
|
|
Ziad Mirza, M.D.
|
|
54
|
|
Director
|
|
1.
|
any bankruptcy petition filed by or against such person or any business of which such person was a general partner or executive officer either at the time of the bankruptcy or within two years prior to that time;
|
|
2.
|
any conviction in a criminal proceeding or being subject to a pending criminal proceeding (excluding traffic violations and other minor offenses);
|
|
3.
|
being subject to any order, judgment, or decree, not subsequently reversed, suspended or vacated, of any court of competent jurisdiction, permanently or temporarily enjoining him from or otherwise limiting his involvement in any type of business, securities or banking activities or to be associated with any person practicing in banking or securities activities;
|
|
4.
|
being found by a court of competent jurisdiction in a civil action, the Securities and Exchange Commission or the Commodity Futures Trading Commission to have violated a federal or state securities or commodities law, and the judgment has not been reversed, suspended, or vacated;
|
|
5.
|
being subject of, or a party to, any federal or state judicial or administrative order, judgment decree, or finding, not subsequently reversed, suspended or vacated, relating to an alleged violation of any federal or state securities or commodities law or regulation, any law or regulation respecting financial institutions or insurance companies, or any law or regulation prohibiting mail or wire fraud or fraud in connection with any business entity; or
|
|
6.
|
being subject of or party to any sanction or order, not subsequently reversed, suspended, or vacated, of any self-regulatory organization, any registered entity or any equivalent exchange, association, entity or organization that has disciplinary authority over its members or persons associated with a member.
|
|
Name and Principal Position
|
|
Year
|
|
|
Salary
|
|
|
Bonus
|
|
|
Stock
Awards
|
|
|
Stock Unit
Awards
|
|
|
All Other
Compen-sation
|
|
|
Total
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bassam Damaj
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
President and Chief Executive and Financial
|
|
|
2014
|
|
|
$
|
-
|
(1)
|
|
$
|
281,250
|
(2)
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
281,250
|
|
|
Officer
|
|
|
2015
|
|
|
$
|
106,993
|
(1)
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
646,500
|
(3)
|
|
$
|
-
|
|
|
$
|
753,493
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lynnette Dillen
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Executive Vice President and Chief Financial
|
|
|
2014
|
|
|
$
|
136,658
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
198,000
|
(3)
|
|
$
|
-
|
|
|
$
|
334,658
|
|
|
Officer (4)
|
2015
|
$
|
182,560
|
$
|
-
|
$
|
-
|
$
|
207,864
|
(3)
|
$
|
-
|
$
|
390,424
|
||||||||||||||
|
(1)
|
Pursuant to the LOC Convertible Debenture, Dr. Damaj has agreed not to draw a salary pursuant to his employment agreement for so long as payment of such salary would jeopardize the Company’s ability to continue as a going concern and not to draw any salary accrued through December 31, 2014.
|
|
(2)
|
Restricted Stock Units issued in lieu of cash bonus.
|
|
(3)
|
Represents the total grant date fair value, as determined under FASB ASC Topic 718, Stock Compensation, of restricted stock awards granted during the respective fiscal year.
|
|
(4)
|
Ms. Dillen resigned as our chief financial officer and executive vice president in July, 2015
|
|
Name
|
|
Equity incentive plan awards: Number of unearned shares, units or other rights that have not vested
(#)
|
|
Equity incentive plan awards: Market or payout value of unearned shares, units or other rights that have not vested
($)
|
|
||
|
|
|
|
|
|
|
|
|
|
Bassam Damaj
|
|
|
1,875,000
|
|
$
|
131,250
|
|
|
Name
|
Fees Earned
or Paid in
Cash
|
Stock
Awards
|
Stock Unit
Awards
|
Total
|
||||||||||||
|
Henry Esber
|
$ | - | $ | - | $ | 64,833 | $ | 64,833 | ||||||||
|
Vivian Liu
|
- | - | 52,833 | 52,833 | ||||||||||||
|
Ziad Mirza
|
- | - | 52,833 | 52,833 | ||||||||||||
|
Total:
|
$ | - | $ | - | $ | 170,499 | $ | 170,499 | ||||||||
|
NAME OF OWNER (1)
|
SHARES BENEFICIALLY OWNED (2)
|
PERCENTAGE OF COMMON STOCK (3)
|
||||||
|
5% Stockholders
|
|
|
||||||
|
Novalere Holdings LLC
199 Wells Ave, Suite 208
Newton, MA 02459
|
12,808,796 | 19.0 | % | |||||
|
|
||||||||
|
Directors and Named Executive Officers:
|
||||||||
|
Bassam Damaj
|
19,828,347 | 29.4 | % | |||||
|
Lynnette Dillen – Former CFO
|
1,600,000 | 2.4 | % | |||||
|
Henry Esber
|
3,677,097 | (4) | 5.5 | % | ||||
|
Vivian Liu
|
889,683 | 1.3 | % | |||||
|
Ziad Mirza
|
417,947 | 0.6 | % | |||||
|
Officers and Directors as a Group (5 persons)
|
26,413,074 | 39.2 | % | |||||
|
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 of
|
|
|
Number of Securities
Remaining Available for
Future Issuance Under Equity
Compensation Plans (excluding securities reflected
in column(a))
|
|
|||
|
(a)
|
(b)
|
(c)
|
||||||||||
|
|
|
|
|
|
|
|
|
|
||||
|
Equity Compensation Plans Not Approved by Security Holders:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2013 Equity Incentive Plan
|
|
|
8,704,736
|
|
|
|
-
|
|
|
|
995,264
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2014 Equity Incentive Plan
|
|
|
8,850,000
|
|
|
|
-
|
|
|
|
10,950,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
17,554,736
|
|
|
|
-
|
|
|
|
11,945,264
|
|
|
|
|
Outstanding Principal
and Interest at date of conversion or repayment
|
|
|
Common Stock Issued
on date of conversion
|
|
|
Original Principal Amount
(in U.S. dollars)
|
|
|||
|
Related Party Debt amount Converted during 2014:
|
|
|
|
|
|
|
|
|
|
|||
|
Line of Credit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bassam Damaj, President and Chief Executive and Principal Financial Officer
|
|
$
|
476,165
|
|
|
|
1,190,411
|
|
|
$
|
452,728
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
January 2012 Debentures:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Vivian Liu, Board Member
|
|
$
|
58,405
|
|
|
|
146,014
|
|
|
$
|
50,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ziad Mirza, Board Member
|
|
$
|
5,841
|
|
|
|
14,601
|
|
|
$
|
5,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Henry Esber, PhD., Chairman of the Board
|
|
$
|
15,185
|
|
|
|
31,964
|
|
|
$
|
13,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
January 2013 Debenture:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Henry Esber, PhD., Chairman of the Board
|
|
$
|
76,122
|
|
|
|
190,304
|
|
|
|
70,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Related Party Debt Converted or Repaid during 2015:
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Line of Credit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bassam Damaj, President and Chief Executive and Principal Financial Officer - Repaid
|
|
$
|
15,000
|
|
|
|
N/A
|
|
|
$
|
N/A
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes Payable:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lynnette Dillen, former Executive Vice President and Chief Financial Officer - Repaid
|
|
$
|
50,000
|
|
|
-
|
|
|
$
|
50,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Henry Esber, PhD., Chairman of the Board - Converted
|
|
$
|
75,000
|
|
|
468,750
|
|
|
$
|
75,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Related Party Debt Received and Repaid during 2015:
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes Payable:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lynnette Dillen, former Executive Vice President and Chief Financial Officer - Repaid
|
|
$
|
50,000
|
|
|
-
|
|
|
$
|
50,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at December 31, 2015
|
|
|
|
|
|
|
|
|
|
|||
|
Line of credit:
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|||
|
Bassam Damaj, President and Chief Executive and Principal Financial Officer
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
409,192
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes Payable:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bassam Damaj, President and Chief Executive Officer
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
25,000
|
|
|
|
|
Hall & Company
2015
|
Hartley Moore
2015
|
EisnerAmper
2015
|
|
EisnerAmper
2014
|
|
|||
|
Audit Fees
(1)
|
$
|
11,200
|
$
|
5,000
|
$
|
95,470
|
|
$
|
89,700
|
|
|
|
(1)
|
“Audit Fees” represent fees for professional services provided in connection with the audit of our annual financial statements, review of financial statements included in our quarterly reports and related services normally provided in connection with statutory and regulatory filings and engagements by EisnerAmper LLP, Hartley Moore Accountancy Corporation and Hall & Company, Inc.
|
|
●
|
Report of Hall and Company, Independent Registered Public Accounting Firm
|
|
●
|
Report of EisnerAmper, LLP, Independent Registered Public Accounting Firm
|
|
●
|
Consolidated Balance Sheets as of December 31, 2015 and 2014
|
|
●
|
Consolidated Statements of Operations for the Years Ended December 31, 2015 and 2014
|
|
●
|
Consolidated Statements of Stockholders’ Deficit for the Years Ended December 31, 2015 and 2014
|
|
●
|
Consolidated Statements of Cash Flows for the Years Ended December 31, 2015 and 2014
|
|
●
|
Notes to Consolidated Financial Statements
|
|
Date: March
30, 2016
|
Innovus Pharmaceuticals, Inc.
|
|
|
|
|
|
|
|
By:
|
/s/ Bassam Damaj
|
|
|
|
Bassam Damaj
|
|
|
|
President and Chief Executive Officer
|
|
|
|
(principal executive officer)
|
|
Signature
|
|
Title
|
|
Date
|
|
|
|
|
|
|
|
/s/ Henry Esber
|
|
Chairman of the Board
|
|
March
30, 2016
|
|
Henry Esber, Ph.D.
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Bassam Damaj
|
|
Director, President, Chief Executive Officer (principal executive
|
|
March
30, 2016
|
|
Bassam Damaj, Ph.D.
|
|
officer) and Principal Financial and Accounting Officer
|
|
|
|
|
|
|
|
|
|
/s/ Ziad Mirza
|
|
Director
|
|
March
30, 2016
|
|
Ziad Mirza, M.D.
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Vivian Liu
|
|
Director
|
|
March
30, 2016
|
|
Vivian Liu
|
|
|
|
|
|
Exhibit No.
|
|
Description
|
|
|
|
|
|
|
|
2.1
|
|
Merger Agreement and Plan of Merger, dated as of July 13, 2011, by and among FasTrack, Inc., a Delaware corporation, North Horizon, Inc., a Nevada corporation and North First General, Inc., a Utah corporation, a wholly-owned subsidiary of North Horizon, Inc. filed as an exhibit to the Registrant’s current report on Form 8-K, filed with the SEC on July 20, 2011 and incorporated herein by reference.
|
|
|
2.2
|
|
Asset Purchase Agreement dated April 19, 2013, between Innovus Pharmaceuticals, Inc. and Centric Research Institute, Inc. filed as an exhibit to the Registrant’s current report on Form 8-K, filed with the SEC on April 24, 2013 and incorporated herein by reference.
|
|
|
2.3
|
|
Agreement and Plan of Merger, made as of December 24, 2013, by and among Innovus Pharmaceuticals, Inc., Innovus Acquisition Corporation, Semprae Laboratories, Inc., the major stockholders of Semprae Laboratories, Inc. party thereto and Quaker Bioventures II, L.P., as principal stockholder of Semprae Laboratories, Inc., filed as an exhibit to the Registrant’s current report on Form 8-K, filed with the SEC on December 30, 2013 and incorporated herein by reference.
|
|
|
2.4
|
|
Agreement and Plan of Merger, dated February 4, 2015, by and among Innovus Pharmaceuticals, Inc., Innovus Pharma Acquisition Corporation, Innovus Pharma Acquisition Corporation II, Novalere FP, Inc. and Novalere Holdings, LLC, filed as an exhibit to the Registrant’s current report on Form 8-K, filed with the SEC on February 5, 2015 and incorporated herein by reference.
|
|
|
3.1
|
|
Articles of Incorporation of the Registrant as filed with the Office of the Secretary of State of the State of Nevada on July 23, 2007, filed as an exhibit to the Registrant’s amended registration statement on Form 10-SB12G/A, filed with the SEC on December 28, 2007 and incorporated herein by reference.
|
|
|
3.2
|
|
Bylaws of the Registrant, filed as an exhibit to the Registrant’s amended registration statement on Form 10-SB12G/A, filed with the SEC on December 28, 2007 and incorporated herein by reference.
|
|
|
3.3
|
|
Certificate of Amendment to Articles of Incorporation of the Registrant as filed with the Office of the Secretary of State of the State of Nevada on October 13, 2011 changing the Registrant’s name from North Horizon, Inc., a Nevada corporation to Innovus Pharmaceuticals, Inc., a Nevada corporation, filed as an exhibit to the Registrant’s current report on Form 8-K, filed with the SEC on December 12, 2011 and incorporated herein by reference.
|
|
|
3.4
|
|
Certificate of Correction to the Company’s Articles of Incorporation, dated July 30, 2013, filed with the Secretary of State for the State of Nevada, filed as an exhibit to the Registrant’s annual report on Form 10-K, filed with the SEC on March 28, 2014 and incorporated herein by reference.
|
|
|
10.1
|
|
Form of Equity Unit Agreement dated May 15, 2013, between Innovus Pharmaceuticals, Inc. and an individual accredited investor, filed as an exhibit to the Registrant’s quarterly report on Form 10-Q, filed with the SEC on August 13, 2013 and incorporated herein by reference.
|
|
|
10.2
|
|
Form of Amendment to 8% Convertible Debenture, dated May 4, 2013, filed as an exhibit to the Registrant’s quarterly report on Form 10-Q, filed with the SEC on August 13, 2013 and incorporated herein by reference
|
|
|
10.3
|
Form of Amended and Restated 8% Convertible Debenture, dated November 11, 2013, between Innovus Pharmaceuticals, Inc. and debenture holders, filed as an exhibit to the Registrant’s quarterly report on Form 10-Q, filed with the SEC on November 14, 2013 and incorporated herein by reference.
|
||
|
10.4
|
Form of Amended and Restated 8% Convertible Debenture Conversion Letter Agreement, dated February 19, 2014, filed as an exhibit to the Registrant’s annual report on Form 10-K, filed with the SEC on March 28, 2014 and incorporated herein by reference.
|
||
|
10.5
|
Employment Agreement, dated January 22, 2013, between Innovus Pharmaceuticals, Inc. and Bassam Damaj, Ph.D., filed as an exhibit to the Registrant’s annual report on Form 10-K, filed with the SEC on March 19, 2013 and incorporated herein by reference.
|
||
|
10.6
|
|
2013 Equity Incentive Plan of the Registrant, effective February 15, 2013, filed as an exhibit to the Registrant’s registration statement on Form S-8, filed with the SEC on February 15, 2013 and incorporated herein by reference.
|
|
10.7
|
|
Form of Restricted Stock Agreement under the Registrant’s 2013 Equity Incentive Plan, effective February 15, 2013, filed as an exhibit to the Registrant’s registration statement on Form S-8, filed with the SEC on February 15, 2013 and incorporated herein by reference.
|
|
10.8
|
|
Form of Stock Unit Agreement under the Registrant’s 2013 Equity Incentive Plan, effective February 15, 2013, filed as an exhibit to the Registrant’s registration statement on Form S-8, filed with the SEC on February 15, 2013 and incorporated herein by reference.
|
|
10.9
|
|
Form of Nonstatutory Stock Option Agreement under the Registrant’s 2013 Equity Incentive Plan, effective February 15, 2013, filed as an exhibit to the Registrant’s registration statement on Form S-8, filed with the SEC on February 15, 2013 and incorporated herein by reference.
|
|
10.10
|
|
Form of Incentive Stock Option Agreement under the Registrant’s 2013 Equity Incentive Plan, effective February 15, 2013, filed as an exhibit to the Registrant’s registration statement on Form S-8, filed with the SEC on February 15, 2013 and incorporated herein by reference.
|
|
10.11
|
|
8% Convertible Debenture, dated January 22, 2013 between Innovus Pharmaceuticals, Inc. and Bassam Damaj, Ph.D., filed as an exhibit to the Registrant’s annual report on Form 10-K, filed with the SEC on March 19, 2013 and incorporated herein by reference.
|
|
10.12
|
|
Amended and Restated 8% Convertible Debenture, dated March 18, 2013 between Innovus Pharmaceuticals, Inc. and Bassam Damaj, Ph.D., filed as an exhibit to the Registrant’s annual report on Form 10-K, filed with the SEC on March 19, 2013 and incorporated herein by reference.
|
|
10.13
|
|
Amendment to Amended and Restated 8% Convertible Debenture, dated May 6, 2013 between Innovus Pharmaceuticals, Inc. and Bassam Damaj, Ph.D., filed as an exhibit to the Registrant’s quarterly report on Form 10-Q, filed with the SEC on August 13, 2013 and incorporated herein by reference.
|
|
10.14
|
|
Amended and Restated 8% Convertible Debenture, dated November 11, 2013, between Innovus Pharmaceuticals, Inc. and Bassam Damaj, Ph.D., filed as an exhibit to the Registrant’s quarterly report on Form 10-Q, filed with the SEC on November 14, 2013 and incorporated herein by reference.
|
|
10.15
|
|
Amendment to Second Amended and Restated 8% Convertible Debenture by and between the Company and Dr. Bassam Damaj, dated February 19, 2014, filed as an exhibit to the Registrant’s annual report on Form 10-K, filed with the SEC on March 28, 2014 and incorporated herein by reference.
|
|
10.16
|
|
Offer Letter, dated May 24, 2013, between Innovus Pharmaceuticals, Inc. and Morgan Brown, filed as an exhibit to the Registrant’s quarterly report on Form 10-Q, filed with the SEC on August 13, 2013 and incorporated herein by reference.
|
|
10.17
|
|
Change in Control and Severance Agreement, dated August 9, 2013 between Innovus Pharmaceuticals, Inc. and Morgan Brown, filed as an exhibit to the Registrant’s quarterly report on Form 10-Q, filed with the SEC on August 13, 2013 and incorporated herein by reference.
|
|
10.18
|
|
Form of Officer and Director Indemnification Agreement, dated June 2013, filed as an exhibit to the Registrant’s quarterly report on Form 10-Q, filed with the SEC on August 13, 2013 and incorporated herein by reference.
|
|
10.19
|
|
Subscription Agreement, dated June 12, 2013 between Innovus Pharmaceuticals, Inc. and the investor parties thereto, filed as an exhibit to the Registrant’s quarterly report on Form 10-Q, filed with the SEC on August 13, 2013 and incorporated herein by reference.
|
|
10.20#
|
|
Amended and Restated Innovus Pharmaceuticals, Inc. Non-Employee Director Compensation Plan, dated October 1, 2013, filed as an exhibit to the Registrant’s quarterly report on Form 10-Q, filed with the SEC on November 14, 2013 and incorporated herein by reference.
|
|
10.21
|
|
Amended and Restated 8% Convertible Debenture, dated November 11, 2013, between Innovus Pharmaceuticals, Inc. and Henry Esber, Ph.D., filed as an exhibit to the Registrant’s quarterly report on Form 10-Q, filed with the SEC on November 14, 2013 and incorporated herein by reference.
|
|
10.22
|
|
Amended and Restated 8% Convertible Debenture Conversion Letter Agreement with Dr. Henry Esber, Ph.D., dated February 19, 2014, filed as an exhibit to the Registrant’s annual report on Form 10-K, filed with the SEC on March 28, 2014 and incorporated herein by reference.
|
|
10.23
|
|
8% Debenture issued by Innovus Pharmaceuticals, Inc. on December 23, 2013, filed as an exhibit to the Registrant’s current report on Form 8-K, filed with the SEC on December 30, 2013 and incorporated herein by reference.
|
|
10.24#
|
|
Offer Letter, dated February 6, 2014, between Innovus Pharmaceuticals, Inc. and Lynnette Dillen, filed as an exhibit to the Registrant's annual report on Form 10-K, filed with the SEC on March 28, 2014 and incorporated here by references.
|
|
10.25
|
|
Securities Purchase Agreement, dated February 13, 2014 between Innovus Pharmaceuticals, Inc. and the investor party thereto, filed as an exhibit to the Registrant’s annual report on Form 10-K, filed with the SEC on March 28, 2014 and incorporated herein by reference.
|
|
10.26
|
|
Original Issue Discount 10.0% Convertible Debenture issued on February 13, 2014, filed as an exhibit to the Registrant’s annual report on Form 10-K, filed with the SEC on March 28, 2014 and incorporated herein by reference.
|
|
10.27
|
|
Common Stock Purchase Warrant, dated February 13, 2014, filed as an exhibit to the Registrant’s annual report on Form 10-K, filed with the SEC on March 28, 2014 and incorporated herein by reference.
|
|
10.28
|
|
Third Amended and Restated 8% Convertible Debenture, by and between the Company and Dr. Bassam Damaj, dated July 22, 2014, filed as an exhibit to the Registrant’s current report on Form 8-K, filed with the SEC on July 23, 2014 and incorporated herein by reference.
|
|
10.29
|
|
8% Debenture between the Company and Dr. Henry Esber, Ph.D., dated May 30, 2014, filed as an exhibit to the Registrant’s quarterly report on Form 10-Q, filed with the SEC on August 14, 2014 and incorporated herein by reference.
|
|
10.30
|
|
8% Debenture between the Company and Lynnette Dillen, dated June 17, 2014, filed as an exhibit to the Registrant’s quarterly report on Form 10-Q, filed with the SEC on August 14, 2014 and incorporated herein by reference.
|
|
10.31
|
|
Debt Exchange Agreement, between Innovus Pharmaceuticals, Inc. and Blackbridge Capital, LLC, dated September 15, 2014, filed as an exhibit to the Registrant’s current report on Form 8-K, filed with the SEC on September 18, 2014 and incorporated herein by reference.
|
|
10.32
|
|
Innovus Pharmaceuticals, Inc. 2014 Equity Incentive Plan, filed as an exhibit to the registration statement on Form S-8, filed with the SEC on January 2, 2015 and incorporated herein by reference.
|
|
10.33
|
|
Form of Securities Purchase Agreement between the Company and Vista Capital Investments, LLC, dated January 21, 2015, filed as an exhibit to the Registrant’s current report on Form 8-K, filed with the SEC on January 23, 2015 and incorporated herein by reference.
|
|
10.34
|
|
Form of Securities Purchase Agreement between the Company and Lynnette Dillen, dated January 21, 2015, filed as an exhibit to the Registrant’s current report on Form 8-K, filed with the SEC on January 23, 2015 and incorporated herein by reference.
|
|
10.35
|
|
Form of Promissory Note between the Company and Vista Capital Investments, LLC, dated January 21, 2015, filed as an exhibit to the Registrant’s current report on Form 8-K, filed with the SEC on January 23, 2015 and incorporated herein by reference.
|
||
|
10.36
|
|
Form of Promissory Note between the Company and Lynnette Dillen, dated January 21, 2015, filed as an exhibit to the Registrant’s current report on Form 8-K, filed with the SEC on January 23, 2015 and incorporated herein by reference.
|
||
|
10.37
|
|
Form of Warrant between the Company and Vista Capital Investments, LLC, dated January 21, 2015, filed as an exhibit to the Registrant’s current report on Form 8-K, filed with the SEC on January 23, 2015 and incorporated herein by reference.
|
||
|
10.38
|
|
Form of Warrant between the Company and Lynnette Dillen, dated January 21, 2015, filed as an exhibit to the Registrant’s current report on Form 8-K, filed with the SEC on January 23, 2015 and incorporated herein by reference.
|
||
|
10.39
|
|
Form of Warrant Amendment between the Company and Vista Capital Investments, LLC, dated January 21, 2015, filed as an exhibit to the Registrant’s current report on Form 8-K, filed with the SEC on January 23, 2015 and incorporated herein by reference.
|
||
|
10.40
|
|
Form of Warrant Amendment between the Company and Lynnette Dillen, dated January 21, 2015, filed as an exhibit to the Registrant’s current report on Form 8-K, filed with the SEC on January 23, 2015 and incorporated herein by reference.
|
||
|
10.41#
|
|
Employment Agreement, between Innovus Pharmaceuticals, Inc. and Lynnette Dillen, dated January 21, 2015, filed as an exhibit to the Registrant’s current report on Form 8-K, filed with the SEC on January 23, 2015 and incorporated herein by reference.
|
||
|
10.42#
|
|
Employment Agreement Amendment, between Innovus Pharmaceuticals, Inc. and Bassam Damaj, dated January 21, 2015, filed as an exhibit to the Registrant’s current report on Form 8-K, filed with the SEC on January 23, 2015 and incorporated herein by reference.
|
||
|
10.43
|
|
Registration Rights and Stock Restriction Agreement, dated February 4, 2015, by and between Innovus Pharmaceuticals, Inc., and Novalere Holdings, LLC, filed as an exhibit to the Registrant’s current report on Form 8-K, filed with the SEC on February 5, 2015 and incorporated herein by reference.
|
||
|
10.44
|
|
Voting Agreement, dated February 4, 2015, by and between Innovus Pharmaceuticals, Inc., and Novalere Holdings, LLC, filed as an exhibit to the Registrant’s current report on Form 8-K, filed with the SEC on February 5, 2015 and incorporated herein by reference.
|
||
|
10.45
|
|
Agreement, dated March 12, 2015, by and between Innovus Pharmaceuticals, Inc. and Gemini Master Fund, Ltd., filed as an exhibit to the Registrant’s current report on Form 8-K, filed with the SEC on March 16, 2015 and incorporated herein by reference.
|
||
|
10.46
|
|
Form of Amended and Restated Warrant, issued March 12, 2015 to Gemini Master Fund, Ltd., filed as an exhibit to the Registrant’s current report on Form 8-K, filed with the SEC on March 16, 2015 and incorporated herein by reference.
|
||
|
10.47
|
|
Blackbridge Convertible Promissory Note, dated September 29, 2014, filed as an exhibit to the Registrant's current report on Form 8-K, filed with the SEC on October 3, 2014 and incorporated herein by reference.
|
||
|
10.48
|
|
Vista Note Amendment, dated July 30, 2015, filed as an exhibit to the Registrant's current report on Form 8-K, filed with the SEC on August 3, 2015 and incorporated herein by reference.
|
||
|
10.49
|
|
Form of Securities Purchase Agreement, dated July 15, 2015, filed as an exhibit to the Registrant's current report on Form 8-K, filed with the SEC on August 3, 2015 and incorporated herein by reference.
|
||
|
10.50
|
|
Form of Convertible Promissory Note, dated July 15, 2015, filed as an exhibit to the Registrant's current report on Form 8-K, filed with the SEC on August 3, 2015 and incorporated herein by reference.
|
||
|
10.51
|
|
Form of Common Stock Purchase Warrant Agreement, dated July 15, 2015, filed as an exhibit to the Registrant's current report on Form 8-K, filed with the SEC on August 3, 2015 and incorporated herein by reference.
|
||
|
10.52
|
Form of Registration Rights Agreement, dated July 15, 2015, filed as an exhibit to the Registrant's current report on Form 8-K, filed with the SEC on August 3, 2015 and incorporated herein by reference.
|
|||
|
10.53
|
Share Issuance Agreement, dated July 27, 2015, filed as an exhibit to the Registrant's current report on Form 8-K, filed with the SEC on August 3, 2015 and incorporated herein by reference.
|
|||
|
10.54
|
Form of Securities Purchase Agreement, dated August 25, 2015, filed as an exhibit to the Registrant's current report on Form 8-K, filed with the SEC on September 2, 2015 and incorporated herein by reference.
|
|||
|
10.55
|
Form of Convertible Promissory Note, dated August 25, 2015, filed as an exhibit to the Registrant's current report on Form 8-K, filed with the SEC on September 2, 2015 and incorporated herein by reference.
|
|||
|
10.56
|
Form of Common Stock Purchase Warrant Agreement, dated August 25, 2015, filed as an exhibit to the Registrant's current report on Form 8-K, filed with the SEC on September 2, 2015 and incorporated herein by reference.
|
|||
|
10.57
|
Form of Registration Rights Agreement, dated August 25, 2015, filed as an exhibit to the Registrant's current report on Form 8-K, filed with the SEC on September 2, 2015 and incorporated herein by reference.
|
|||
|
10.58
|
Form of Share Issuance Agreement, dated August 27, 2015, filed as an exhibit to the Registrant's current report on Form 8-K, filed with the SEC on September 2, 2015 and incorporated herein by reference.
|
|||
|
10.59
|
Form of Purchase Agreement, dated February 19, 2016, by and among the Company and SBI Investments, LLC 2014-1, filed as an exhibit to the Registrant’s report on Form 8-K with the SEC on March 1, 2016 and incorporated herein by reference.
|
|||
|
10.60
|
20% Secured Promissory Note, dated February 19, 2016 by and among the Company ad SGI Investments, LLC 2014-1, filed as an exhibit to the Registrant’s report of Form 8-K with the SEC on March 1, 2016 and incorporated herein by reference.
|
|||
|
10.61
|
Security Agreement, dated February 19, 2016 by and among the Company and SGU Investments, LLC 2014-1, filed as an exhibit to the Registrant’s report of Form 8-K with the SEC on March 1, 2016 and incorporated herein by reference.
|
|||
|
14.1*
|
|
Code of Ethics.
|
||
|
21.1*
|
|
List of Subsidiaries
|
||
|
23.1*
|
|
Consent of EisnerAmper LLP, Independent Registered Public Accounting Firm.
|
||
| 23.2* |
Consent of Hall and Company, Independent Registered Public Accounting Firm.
|
|||
|
24.1
|
|
Power of Attorney, included as part of signature page to this report.
|
||
|
31.1*
|
|
Certification of the Registrant’s Principal Executive Officer pursuant to Securities Exchange Act Rules 13a-14(a) and 15(d)-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
||
|
31.2*
|
|
Certification of the Registrant’s Principal Financial Officer pursuant to Securities Exchange Act Rules 13a-14(a) and 15(d)-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
||
|
32.1*
|
|
Certification of the Registrant’s Principal Executive Officer and Principal Financial Officer pursuant to 18 U.S.C. SS. 1350, as adopted pursuant to Section. 906 of the Sarbanes-Oxley Act of 2002.
|
||
|
101.INS
|
|
XBRL Instance Document
|
||
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document
|
||
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
||
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
||
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
||
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
||
|
*
|
|
Filed herewith
|
||
|
#
|
|
Management contract or compensatory plan
|
||
|
As of December 31,
|
||||||||
|
2015
|
2014
|
|||||||
|
ASSETS
|
||||||||
|
CURRENT ASSETS
|
||||||||
|
Cash
|
$
|
55,901
|
$
|
7,479
|
||||
|
Accounts receivable, net
|
83,097
|
191,601
|
||||||
|
Prepaid expenses
|
53,278
|
55,024
|
||||||
|
Deferred financing costs, net
|
97,577
|
-
|
||||||
|
Inventories
|
254,443
|
265,959
|
||||||
|
Total Current Assets
|
544,296
|
520,063
|
||||||
|
PROPERTY AND EQUIPMENT, NET
|
35,101
|
54,511
|
||||||
|
OTHER ASSETS
|
||||||||
|
Security deposits
|
14,958
|
21,919
|
||||||
|
Goodwill
|
549,368
|
429,225
|
||||||
|
Intangible assets, net
|
5,300,859
|
1,055,372
|
||||||
|
TOTAL ASSETS
|
$
|
6,444,582
|
$
|
2,081,090
|
||||
|
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
||||||||
|
CURRENT LIABILITIES
|
||||||||
|
Accounts payable and accrued expenses
|
$
|
691,365
|
$
|
362,160
|
||||
|
Deferred revenue and customer deposits
|
24,079
|
25,224
|
||||||
|
Accrued interest payable
|
79,113
|
52,568
|
||||||
|
Short-term loans payable
|
230,351
|
-
|
||||||
|
Derivative liabilities – embedded conversion feature
|
301,779
|
-
|
||||||
|
Derivative liabilities – warrants
|
432,793
|
-
|
||||||
|
Current portion of notes payable and convertible debentures, net of
debt discount of $55,982 in 2014
|
73,200
|
314,018
|
||||||
|
Line of credit convertible debenture and non-convertible debenture –
related parties, net of debt discount of $17,720 in 2015
|
391,472
|
-
|
||||||
|
Convertible debentures, net of debt discount of $952,464 in 2015
|
505,036
|
-
|
||||||
|
Total Current Liabilities
|
2,729,188
|
753,970
|
||||||
|
NON-CURRENT LIABILITIES
|
||||||||
|
Accrued compensation – less current portion
|
906,928
|
906,928
|
||||||
|
Notes payable and convertible debentures, net of current portion and
debt discount of $67,726 in 2014
|
-
|
24,274
|
||||||
|
Line of credit convertible debenture and non-convertible debentures –
related parties, net of current portion and debt discount of $0 in 2015 and $76,492
in 2014
|
25,000
|
497,586
|
||||||
|
Contingent consideration
|
3,229,804
|
324,379
|
||||||
|
Total Non-Current Liabilities
|
4,161,732
|
1,753,167
|
||||||
|
TOTAL LIABILITIES
|
6,890,920
|
2,507,137
|
||||||
|
COMMITMENTS AND CONTINGENCIES
|
||||||||
|
STOCKHOLDERS' DEFICIT
|
||||||||
|
Common stock: 150,000,000 shares authorized, at $0.001 par value, 47,141,230 and 27,112,263 shares issued and outstanding, respectively
|
47,141
|
27,113
|
||||||
|
Additional paid-in capital
|
14,941,116
|
10,778,807
|
||||||
|
Accumulated deficit
|
(15,434,595
|
)
|
(11,231,967
|
)
|
||||
|
Total Stockholders' Deficit
|
(446,338)
|
(426,047
|
)
|
|||||
|
TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT
|
$
|
6,444,582
|
$
|
2,081,090
|
|
See accompanying notes to these consolidated financial statements.
|
|
For the Year Ended
December 31,
|
||||||||
|
2015
|
2014
|
|||||||
|
NET REVENUES:
|
||||||||
|
License revenues
|
$
|
5,000
|
$
|
375,000
|
||||
|
Product sales, net
|
730,717
|
655,113
|
||||||
|
Net Revenues
|
735,717
|
1,030,113
|
||||||
|
OPERATING EXPENSES:
|
||||||||
|
Cost of product sales
|
340,713
|
292,080
|
||||||
|
Research and development
|
-
|
143,914
|
||||||
|
General and administrative
|
3,910,192
|
4,378,749
|
||||||
|
Impairment of Goodwill
|
759,428
|
-
|
||||||
|
Total Operating Expenses
|
5,010,333
|
4,814,743
|
||||||
|
LOSS FROM OPERATIONS
|
(4,274,616
|
)
|
(3,784,630
|
)
|
||||
|
OTHER INCOME AND (EXPENSES)
|
||||||||
|
Interest expense
|
(1,153,376
|
)
|
(532,230
|
)
|
||||
|
Change in fair value of derivative liabilities
|
393,509
|
-
|
||||||
|
Other expense, net
|
(8,495
|
)
|
-
|
|||||
|
Fair value adjustment for contingent consideration
|
115,822
|
(103,274
|
)
|
|||||
|
Loss on extinguishment of debt
|
(32,500
|
)
|
(406,833
|
)
|
||||
|
Total Other Expense, Net
|
(685,040
|
)
|
(1,042,337
|
)
|
||||
|
LOSS BEFORE BENEFIT FROM INCOME TAXES
|
(4,959,656
|
)
|
(4,826,967
|
)
|
||||
|
Benefit from income taxes
|
(757,028
|
) |
-
|
|||||
|
NET LOSS
|
$
|
(4,202,628
|
)
|
$
|
(4,826,967
|
)
|
||
|
NET LOSS PER SHARE OF COMMON STOCK –
BASIC AND DILUTED
|
$
|
(0.08
|
)
|
$
|
(0.20
|
)
|
||
|
WEIGHTED AVERAGE NUMBER OF SHARES
OF COMMON STOCK OUTSTANDING –
BASIC AND DILUTED
|
52,517,530
|
24,384,037
|
||||||
|
For the Year Ended
December 31,
|
||||||||
|
2015
|
2014
|
|||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
||||||||
|
NET LOSS
|
$
|
(4,202,628
|
)
|
$
|
(4,826,967
|
)
|
||
|
Adjustments to reconcile net loss to net cash used in operating activities
|
||||||||
|
Depreciation
|
28,950
|
63,450
|
||||||
|
Allowance for doubtful accounts
|
5,892
|
-
|
||||||
|
Common stock, restricted stock units and stock options issued for
services and board compensation
|
1,508,769
|
2,258,068
|
||||||
|
Gain of purchase price adjustment to goodwill
|
(759,428
|
) | ||||||
|
Impairment of goodwill
|
759,428
|
|
||||||
|
Loss on extinguishment of debt
|
32,500
|
406,833
|
||||||
|
Change in fair value of contingent consideration
|
(115,822
|
)
|
103,274
|
|||||
|
Change in fair value of derivative liabilities
|
(393,509
|
)
|
-
|
|||||
|
Amortization of deferred financing costs
|
53,342
|
-
|
||||||
|
Shares of common stock issued for debt amendment
|
15,500
|
-
|
||||||
|
Fair value of embedded conversion feature in convertible
debentures in excess of allocated proceeds
|
71,224
|
-
|
||||||
|
Amortization of debt discount
|
906,719
|
443,867
|
||||||
|
Amortization of intangible assets
|
550,789
|
114,006
|
||||||
|
Changes in operating assets and liabilities, net of acquisition amounts
|
||||||||
|
Accounts receivable
|
102,612
|
25,040
|
||||||
|
Prepaid expenses
|
27,653
|
(20,752
|
)
|
|||||
|
Security deposits
|
6,961
|
22,200
|
||||||
|
Inventories
|
11,516
|
(88,108
|
)
|
|||||
|
Accounts payable and accrued expenses
|
329,205
|
721,811
|
||||||
|
Accrued interest payable
|
29,745
|
86,353
|
||||||
|
Deferred revenue and customer deposits
|
(1,145
|
)
|
(150,345
|
)
|
||||
|
Net Cash Used In Operating Activities
|
(1,031,727
|
)
|
(841,270
|
)
|
||||
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
||||||||
|
Purchase of property & equipment
|
(9,540
|
)
|
(38,989
|
)
|
||||
|
Purchase of intangible assets
|
(3,276
|
)
|
(22,545
|
)
|
||||
|
Net Cash Used In Investing Activities
|
(12,816
|
)
|
(61,534
|
)
|
||||
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
||||||||
|
Net proceeds from (repayments of) line of credit convertible debenture –
related party
|
(14,886
|
)
|
424,078
|
|||||
|
Proceeds from convertible debentures
|
1,325,000
|
50,000
|
||||||
|
Fees paid in connection with issuance of convertible debentures
|
(82,500
|
)
|
-
|
|||||
|
Proceeds from short-term loans payable
|
258,278
|
-
|
||||||
|
Payments on short-term loans payable
|
(27,927
|
)
|
-
|
|||||
|
Proceeds from notes payable and convertible debentures
|
130,000
|
340,000
|
||||||
|
Payments on notes payable and convertible debentures
|
(440,000
|
)
|
-
|
|||||
|
Payment made on contingent consideration
|
-
|
(87,168
|
)
|
|||||
|
Proceeds from non-convertible debentures - related party
|
50,000
|
150,000
|
||||||
|
Payments on non-convertible debentures - related party
|
(105,000
|
)
|
-
|
|||||
|
Net Cash Provided By Financing Activities
|
1,092,965
|
876,910
|
||||||
|
NET CHANGE IN CASH
|
48,422
|
(25,894
|
)
|
|||||
|
CASH AT BEGINNING OF YEAR
|
7,479
|
33,373
|
||||||
|
CASH AT END OF YEAR
|
$
|
55,901
|
$
|
7,479
|
||||
|
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION :
|
||||||||
|
Cash paid for income taxes
|
$
|
2,400
|
$
|
-
|
||||
|
Cash paid for interest
|
$
|
107,764
|
$
|
33,363
|
||||
|
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION :
|
||||||||
|
Common stock issued for conversion of notes payable
|
$
|
92,000
|
$
|
110,581
|
||||
|
Common stock issued for conversion of debentures – related party
|
$
|
75,000
|
$
|
643,226
|
||||
|
Common stock issued for extinguishment of debt
|
$
|
-
|
$
|
779,000
|
||||
|
Common stock issued for the purchase of Vesele
|
$
|
-
|
$
|
40,000
|
||||
|
Common stock issued for acquisition
|
$
|
2,071,625
|
$
|
-
|
||||
|
Fair value of the contingent consideration for acquisition
|
$
|
2,905,425
|
$
|
-
|
||||
|
Return of shares of common stock related to license agreement
|
$
|
38,000
|
$
|
-
|
||||
|
Fair value of warrants issued as deferred financing costs
|
$
|
68,419
|
$
|
-
|
||||
|
Fair value of embedded conversion feature derivative liabilities
recorded as debt discount
|
$
|
830,560
|
$
|
-
|
||||
|
Relative fair value of common stock issued in connection with
convertible debentures
|
$
|
374,474
|
$
|
-
|
||||
|
Relative fair value of warrants issued in connection with convertible
debentures
|
$
|
89,551
|
$
|
-
|
||||
|
Fair value of warrant derivative liabilities recorded as debt discount
|
$
|
226,297
|
$
|
-
|
||||
|
Fair value of beneficial conversion feature on line of credit convertible
debenture – related party
|
$
|
8,321
|
$
|
-
|
||||
|
Accrued interest added to principal in connection with amendment of notes
payable
|
$
|
3,200
|
$
|
-
|
||||
|
Exchange of restricted stock units for shares of common stock
|
$
|
500
|
$
|
-
|
|
See accompanying notes to these consolidated financial statements.
|
|
Common Stock
|
Additional
Paid-in
|
Accumulated
|
Stockholders'
|
|||||||||||||||||
|
Shares
|
Amount
|
Capital
|
Deficit
|
Deficit
|
||||||||||||||||
|
Balance at January 1, 2014
|
21,548,456
|
$
|
21,549
|
$
|
6,531,110
|
$
|
(6,405,000
|
)
|
$
|
147,659
|
||||||||||
|
Common stock and options issued
for services
|
1,665,203
|
1,665
|
747,398
|
-
|
749,063
|
|||||||||||||||
|
|
||||||||||||||||||||
|
Common stock issued for
product acquisition
|
142,857
|
143
|
39,857
|
-
|
40,000
|
|||||||||||||||
|
Stock compensation expense
|
-
|
-
|
1,509,005
|
-
|
1,509,005
|
|||||||||||||||
|
|
||||||||||||||||||||
|
Common stock issued upon conversion
of debt, of which 1,579,297 shares
were issued to related parties
|
3,755,747
|
3,756
|
1,529,050
|
-
|
1,532,806
|
|||||||||||||||
|
|
||||||||||||||||||||
|
Convertible debt discount -
beneficial conversion feature
|
-
|
-
|
325,855
|
-
|
325,855
|
|||||||||||||||
|
|
||||||||||||||||||||
|
Convertible debt discount - warrants
|
-
|
-
|
96,532
|
-
|
96,532
|
|||||||||||||||
|
|
||||||||||||||||||||
|
Net loss for year ended December 31, 2014
|
-
|
-
|
-
|
(4,826,967
|
)
|
(4,826,967
|
)
|
|||||||||||||
|
Balances at December 31, 2014
|
27,112,263
|
27,113
|
10,778,807
|
(11,231,967
|
)
|
(426,047
|
)
|
|||||||||||||
|
Common stock issued for services
|
1,780,625
|
1,780
|
208,749
|
-
|
210,529
|
|||||||||||||||
|
Stock-based compensation
|
-
|
-
|
1,298,240
|
-
|
1,298,240
|
|||||||||||||||
|
Common stock issued for
product acquisition
|
12,947,657
|
12,948
|
2,058,677
|
-
|
2,071,625
|
|||||||||||||||
|
Common stock issued upon conversion of
convertible debentures, note payable and
debentures – related party
|
699,260
|
699
|
166,301
|
-
|
167,000
|
|||||||||||||||
|
Common stock issued for exchange of
restricted stock units
|
500,000
|
500
|
(500
|
)
|
-
|
-
|
||||||||||||||
|
Return of shares of common stock from CRI
license transaction
|
(200,000
|
)
|
(200
|
)
|
(37,800
|
)
|
-
|
(38,000
|
)
|
|||||||||||
|
Return of shares of common stock from
Semprae merger transaction
|
(386,075
|
)
|
(386
|
)
|
(115,436
|
)
|
-
|
(115,822
|
)
|
|||||||||||
|
Fair value of beneficial conversion
on line of credit convertible debenture –
related party
|
-
|
-
|
8,321
|
-
|
8,321
|
|||||||||||||||
|
Shares of common stock issued for
extension of February 2014 convertible
debentures
|
250,000
|
250
|
32,250
|
-
|
32,500
|
|||||||||||||||
|
Shares of common stock issued for
amendment of January 2015 convertible
debentures
|
100,000
|
100
|
15,400
|
-
|
15,500
|
|||||||||||||||
|
Relative fair value of shares of
common stock issued in connection with
convertible debentures
|
4,337,500
|
4,337
|
370,137
|
-
|
374,474
|
|||||||||||||||
|
Relative fair value of warrants
issued in connection with convertible
debentures
|
-
|
-
|
89,551
|
-
|
89,551
|
|||||||||||||||
|
Fair value of warrants issued to
placement agents in connection with
convertible debentures
|
-
|
-
|
68,419
|
-
|
68,419
|
|||||||||||||||
|
Net loss for year ended December 31, 2015
|
-
|
-
|
-
|
(4,202,628
|
)
|
(4,202,628
|
)
|
|||||||||||||
|
Balances at December 31, 2015
|
47,141,230
|
$
|
47,141
|
$
|
14,941,116
|
$
|
(15,434,595
|
)
|
$
|
(446,338
|
)
|
|||||||||
| ● |
Level 1 measurements are quoted prices (unadjusted) in active markets for identical assets or liabilities that the Company has the ability to access at the measurement date.
|
|
| ● |
Level 2 measurements are inputs other than quoted prices included in Level 1 that are observable either directly or indirectly.
|
|
| ● |
Level 3 measurements are unobservable inputs.
|
|
2015
|
2014 | ||||||||||||||||
|
Retailer 1
|
$ | 131,900 | 18 | % | $ | 171,600 | 16 | % | |||||||||
|
Partner 1
|
$ | 102,300 | 14 | % | $ | - | - | % | |||||||||
|
Partner 2
|
$ | 84,500 | 11 | % | $ | - | - | % | |||||||||
|
Partner 3
|
$ | - | - | % | $ | 175,000 | 17 | % | |||||||||
|
Partner 4
|
$ | 50,000 | <10 | % | $ | 245,380 | 23 | % | |||||||||
|
·
|
all of CRI’s rights in past, present and future Sensum+® product formulations and presentations, and
|
|
·
|
an exclusive, perpetual license to commercialize Sensum+® products in all territories except for the United States.
|
|
Shares
|
FMV
|
|||||||
|
Closing Consideration Shares
|
12,947,657 | $ | 2,071,625 | |||||
|
ANDA Consideration Shares
|
12,947,655 | 1,657,300 | ||||||
|
Total
|
25,895,312 | $ | 3,728,925 | |||||
|
The total purchase price is summarized as follows:
|
||||
|
Cash consideration
|
$ | 43,124 | ||
|
Fair value of common stock issued at closing
|
2,071,625 | |||
|
Fair value of ANDA consideration shares
|
1,657,300 | |||
|
Fair value of future earn out payments
|
1,205,000 | |||
|
Total
|
$ | 4,977,049 | ||
|
Cash
|
$
|
43,124
|
||
|
Prepaid expenses
|
25,907
|
|||
|
Total tangible assets
|
69,031
|
|||
|
Product rights and related manufacturing agreement
|
4,681,000
|
|||
|
Trademarks
|
150,000
|
|||
|
Total identifiable intangible assets
|
4,831,000
|
|||
|
Goodwill
|
120,143
|
|||
|
Total acquired assets
|
5,020,174
|
|||
|
Other current liabilities
|
(43,125
|
)
|
||
|
Total assumed liabilities
|
(43,125
|
)
|
||
|
Acquired assets net of assumed liabilities
|
$
|
4,977,049
|
|
Year Ended
December 31, 2015
|
Year Ended
December 31, 2014
|
|||||||||||||||
|
As Reported
|
Pro Forma (unaudited)
|
As Reported
|
Pro Forma (unaudited)
|
|||||||||||||
|
Net revenues
|
$ | 735,717 | $ | 735,717 | $ | 1,030,113 | $ | 1,030,113 | ||||||||
|
Net loss
|
$ | (4,202,628 | ) | $ | (4,578,521 | ) | $ | (4,826,967 | ) | $ | (8,350,196 | ) | ||||
|
Net loss per share of common stock – basic and diluted
|
$ | (0.08 | ) | $ | (0.09 | ) | $ | (0.20 | ) | $ | (0.22 | ) | ||||
|
Weighted average number of shares outstanding – basic and diluted
|
52,517,530 | 53,794,559 | 24,384,037 | 37,331,694 | ||||||||||||
|
December 31,
|
||||||||
|
2015
|
2014
|
|||||||
|
Raw materials and supplies
|
$ | 77,649 | $ | 191,186 | ||||
|
Work in process
|
90,540 | - | ||||||
|
Finished goods
|
86,254 | 74,773 | ||||||
|
Total
|
$ | 254,443 | $ | 265,959 | ||||
|
December 31,
|
|||||||||
|
2015
|
2014
|
||||||||
|
Computer equipment
|
$ | 5,254 | $ | 5,254 | |||||
|
Office furniture and fixtures
|
33,376 | 33,376 | |||||||
|
Production equipment
|
276,479 | 266,939 | |||||||
|
Software
|
338,976 | 338,976 | |||||||
|
Total cost
|
654,085 | 644,545 | |||||||
|
Less accumulated depreciation
|
618,984 | 590,034 | |||||||
|
Property and equipment, net
|
$ | 35,101 | $ | 54,511 | |||||
|
Amount
|
Accumulated
Amortization
|
Net Amount
|
Useful Lives
(years)
|
|||||||||||||
|
Patent & Trademarks
|
$ | 417,597 | $ | 57,593 | $ | 360,004 | 7 - 15 | |||||||||
|
Customer Contracts
|
611,119 | 127,316 | 483,803 | 10 | ||||||||||||
|
Sensum+® License (from CRI)
|
234,545 | 60,554 | 173,991 | 10 | ||||||||||||
|
Vesele® trademark
|
25,287 | 3,886 | 21,401 | 8 | ||||||||||||
|
Novalere Mfg. Contract
|
4,681,000 | 419,340 | 4,261,660 | 10 | ||||||||||||
|
Total
|
$ | 5,969,548 | $ | (668,689 | ) | $ | 5,300,859 | |||||||||
|
Amount
|
Accumulated Amortization
|
Net Amount
|
Useful Lives
(years)
|
|||||||||||||
|
Patent & Trademarks
|
$ | 264,321 | $ | (23,671 | ) | $ | 240,650 | 7 - 14 | ||||||||
|
Customer Contracts
|
611,119 | (62,262 | ) | 548,857 | 10 | |||||||||||
|
Sensum+® license (from CRI)
|
272,545 | (31,250 | ) | 241,295 | 10 | |||||||||||
|
Vesele® trademark
|
25,287 | (717 | ) | 24,570 | 8 | |||||||||||
|
Total
|
$ | 1,173,272 | $ | (117,900 | ) | $ | 1,055,372 | |||||||||
|
December 31, 2015
|
||||
|
Beginning balance December 31, 2013
|
$
|
421,372
|
||
|
Purchase price adjustment for acquisition of Semprae Laboratories, Inc. in 2013
|
7,853
|
|||
|
Ending Balance December 31, 2014
|
429,225
|
|||
|
Acquisition of Novalere (see Note 3)
|
120,143
|
|||
|
Release of valuation allowance in connection with acquisition of Novalere (see Note 10)
|
759,428
|
|||
|
Impairment of valuation allowance in connection with acquisition of Novalere (see Note 10)
|
(759,428
|
)
|
||
|
Ending Balance December 31, 2015
|
$
|
549,368
|
||
|
2015
|
2014
|
|||||||
|
Current notes payable and convertible debentures:
|
||||||||
|
February 2014 Convertible Debenture
|
$ | - | $ | 330,000 | ||||
|
July 2015 Debenture (Amended August 2014 Debenture)
|
73,200 | 40,000 | ||||||
|
Total current notes payable and convertible debentures
|
73,200 | 370,000 | ||||||
|
Less: Debt discount
|
- | (55,982 | ) | |||||
| $ | 73,200 | $ | 314,018 | |||||
|
Long-term notes-payable and convertible debentures
|
||||||||
|
September 2014 Convertible Debenture
|
$ | - | $ | 92,000 | ||||
|
Less: Debt discount
|
- | (67,726 | ) | |||||
| $ | - | $ | 24,274 | |||||
|
2015
|
2014
|
|||||||
|
Investor 1 - July 27, 2015
|
$ | 500,000 | $ | - | ||||
|
Investor 1 - September 30, 2015
|
100,000 | - | ||||||
|
Investor 2 - August 25, 2015
|
500,000 | - | ||||||
|
Investor 2 - September 21, 2015
|
100,000 | - | ||||||
|
Investor 3 – August 27, 2015
|
125,000 | - | ||||||
|
Sub-total of gross proceeds received
|
1,325,000 | - | ||||||
|
Plus: Original issue discount (10%)
|
132,500 | - | ||||||
|
Face amount
|
1,457,500 | - | ||||||
|
Less: Debt discount
|
(952,464 | - | ||||||
|
Carrying value
|
505,036 | - | ||||||
|
Less: Current portion
|
(505,036 | - | ||||||
|
Convertible debentures – long-term
|
$ | - | $ | - | ||||
|
|
1.
|
A common stock purchase warrant to each Buyer, which allows the Buyers to purchase an aggregate of 1,325,000 shares of common stock and the placement agent to purchase 483,333 shares of common stock (aggregating 1,808,333 shares of the Company’s common stock) at an exercise price of $0.30 per share (See Note 8); and
|
|
|
2.
|
4,337,500 restricted shares of common stock to the Buyers.
|
|
December 31, 2015
|
||||
|
Expected terms (in years)
|
5.00 | |||
|
Expected volatility
|
101 - 119 | % | ||
|
Risk-free interest rate
|
1.37 – 1.58 | % | ||
|
Dividend yield
|
- | |||
|
2015
|
2014
|
|||||||
|
Line of credit convertible debenture – related party
|
$ | 409,192 | $ | 424,078 | ||||
|
2014 non-convertible debentures - related parties
|
25,000 | 150,000 | ||||||
|
Total
|
434,192 | 574,078 | ||||||
|
Less : Debt discount
|
(17,720 | ) | (76,492 | ) | ||||
|
Carrying value
|
416,472 | 497,586 | ||||||
|
Less: Current portion
|
(391,472 | ) | - | |||||
|
Total long-term debentures – related parties
|
$ | 25,000 | $ | 497,586 | ||||
|
2015
|
2014
|
|||||
|
Wages
|
$
|
1,178,909
|
$
|
791,987
|
||
|
Vacation
|
170,371
|
114,941
|
||||
|
Payroll taxes on the above
|
93,510
|
-
|
||||
|
Total
|
1,442,790
|
906,928
|
||||
|
Classified as long-term
|
(906,928
|
)
|
(906,928
|
)
|
||
|
Accrued compensation
|
$
|
535,862
|
$
|
-
|
||
|
2015
|
2014
|
|||||||
|
Expected life (in years)
|
6.0
|
6.0
|
||||||
|
Expected volatility
|
228.78
|
%
|
224.42% - 236.78
|
%
|
||||
|
Average risk free interest rate
|
2.16
|
%
|
1.69% - 2.02
|
%
|
||||
|
Dividend yield
|
0
|
%
|
0
|
%
|
||||
|
Grant date fair value
|
$
|
0.10
|
$
|
0.31
|
|
Options
|
Weighted average exercise price
|
Weighted remaining contractual life (years)
|
Aggregate intrinsic value
|
|||||||||||||
|
Outstanding at December 31, 2013
|
21,000 | $ | 0.64 | 9.9 | - | |||||||||||
|
Granted
|
92,000 | $ | 0.31 | 9.6 | - | |||||||||||
|
Exercised
|
- | - | - | - | ||||||||||||
|
Cancelled
|
- | - | - | - | ||||||||||||
|
Forfeited
|
- | - | - | - | ||||||||||||
|
Outstanding at December 31, 2014
|
113,000 | $ | 0.37 | 9.5 | - | |||||||||||
|
Granted
|
83,000 | $ | 0.10 | 9.7 | - | |||||||||||
|
Exercised
|
- | - | - | - | ||||||||||||
|
Cancelled
|
- | - | - | - | ||||||||||||
|
Forfeited
|
- | - | - | - | ||||||||||||
|
Outstanding at December 31, 2015
|
196,000 | $ | 0.31 | 9.0 | $ | - | ||||||||||
|
Vested at December 31, 2014
|
113,000 | $ | 0.37 | 9.5 | $ | - | ||||||||||
|
Vested at December 31, 2015
|
196,000 | $ | 0.31 | 9.0 | $ | - | ||||||||||
|
Restricted Stock Units
|
||||
|
Outstanding at December 31, 2013
|
6,311,250 | |||
|
Granted
|
1,958,989 | |||
|
Expired
|
- | |||
|
Cancelled
|
- | |||
|
Forfeited
|
- | |||
|
Outstanding at December 31, 2014
|
8,270,239 | |||
|
Granted
|
10,354,497 | |||
|
Exchanged
|
(500,000 | |||
|
Cancelled
|
(570,000 | |||
|
Outstanding at December 31, 2015
|
17,554,736 | |||
|
Vested at December 31, 2014
|
7,228,565 | |||
|
Vested at December 31, 2015
|
14,398,487 | |||
|
As of December 31,
|
||||||||
|
2015
|
2014
|
|||||||
|
Gross number of shares excluded:
|
||||||||
|
Restricted stock units - unvested
|
3,156,249
|
1,041,674
|
||||||
|
Stock options
|
196,000
|
113,000
|
||||||
|
Convertible debentures
|
12,751,512
|
2,115,195
|
||||||
|
Warrants
|
6,372,831
|
630,973
|
||||||
|
Total
|
22,476,592
|
3,900,842
|
||||||
|
December 31, 2015
|
||||
|
Expected life (in years)
|
4.06 – 5.00 | |||
|
Expected volatility
|
226 | % | ||
|
Average risk free interest rate
|
1.15% - 1.54 | % | ||
|
Dividend yield
|
0 | % | ||
|
December 31, 2015
|
||||
|
Stock price
|
$ | 0.07 – $0.16 | ||
|
Strike price
|
$ | 0.15 | ||
|
Expected life (in years)
|
0.74 – 1.08 | |||
|
Expected volatility
|
101% – 119 | % | ||
|
Average risk free interest rate
|
0.28% – 0.60 | % | ||
|
Fair value
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||||||
|
Embedded conversion feature derivative liabilities
|
$ | 301,779 | $ | - | $ | - | $ | 301,779 | $ | 301,779 | ||||||||||
|
Warrant derivative liabilities
|
432,793 | - | - | 432,793 | 432,793 | |||||||||||||||
|
Total
|
$ | 734,572 | $ | - | $ | - | $ | 734,572 | $ | 734,572 | ||||||||||
|
Warrant derivative liabilities
|
December 31, 2015
|
|||
|
Beginning balance December 31, 2014
|
$ | - | ||
|
Initial fair value of warrant derivative liability with January 2015 Non-Convertible
Debenture
|
99,999 | |||
|
Initial fair value of warrant derivative liability with January 2015 Non-Convertible
Debenture to Former CFO
|
49,999 | |||
|
Initial fair value of warrant derivative liability with the February 2014 Convertible
Debentures
|
76,299 | |||
|
Change in Fair Value
|
206,496 | |||
|
Ending Balance December 31, 2015
|
$ | 432,793 | ||
|
Embedded conversion feature derivative liabilities
|
||||
|
Beginning Balance December 31, 2014
|
$ | - | ||
|
Initial fair value of embedded conversion feature derivative liabilities with the Q3 2015
Notes
|
901,784 | |||
|
Change in Fair Value
|
(600,005 | ) | ||
|
Ending Balance December 31, 2015
|
$ | 301,779 | ||
|
|
|
2015
|
|
|
2014
|
|
||
|
Current:
|
||||||||
|
Federal
|
|
$
|
(759,428
|
)
|
|
$
|
-
|
|
|
State
|
2,400
|
-
|
||||||
|
Total current
|
|
|
(757,028
|
)
|
|
|
-
|
|
|
Deferred:
|
|
|
|
|
|
|
||
|
Federal
|
|
(67,000
|
)
|
|
1,680,000
|
|
||
|
State
|
34,000
|
300,000
|
||||||
|
Change in valuation allowance
|
33,000
|
(1,980,000
|
)
|
|||||
|
Total deferred
|
|
|
-
|
|
|
|
-
|
|
|
Income tax provision (benefit)
|
|
$
|
(757,028
|
)
|
|
$
|
-
|
|
|
|
|
2015
|
|
|
2014
|
|
||
|
|
|
|
|
|
|
|
||
|
Net operating loss carry-forwards
|
|
$
|
3,521,000
|
|
|
$
|
2,218,000
|
|
|
State taxes
|
1,000
|
-
|
||||||
|
Equity based instruments
|
|
|
2,181,000
|
|
|
|
1,515,000
|
|
|
Deferred compensation
|
|
|
575,000
|
|
|
|
361,000
|
|
|
Intangibles
|
|
|
158,000
|
|
|
|
173,000
|
|
|
Derivative liabilities
|
331,000
|
-
|
||||||
|
Warrants
|
|
|
-
|
|
|
|
759,000
|
|
|
Other
|
|
|
106,000
|
|
|
|
46,000
|
|
|
Total deferred tax assets
|
6,873,000
|
5,072,000
|
||||||
|
Intangibles
|
(1,687,000
|
)
|
-
|
|||||
|
Debt discount
|
(142,000
|
)
|
-
|
|||||
|
Other
|
(5,000
|
)
|
-
|
|||||
|
Total deferred tax liabilities
|
(1,834,000
|
)
|
-
|
|||||
|
|
||||||||
|
Less: valuation allowance
|
|
|
(5,039,000
|
)
|
|
|
(5,072,000
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Net deferred tax assets
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
2015
|
|
|
|
2014
|
|
|
Expected federal tax
|
|
|
34.00
|
%
|
|
|
34.00
|
%
|
|
State tax (net of federal benefit)
|
|
|
(0.04
|
)%
|
|
|
6.13
|
%
|
|
Release of valuation allowance
|
18.10
|
%
|
-
|
%
|
||||
|
Other
|
|
|
(0.01
|
)%
|
|
|
0.89
|
%
|
|
Valuation allowance
|
|
|
(33.97
|
)%
|
|
|
(41.02
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
18.08
|
%
|
|
|
-
|
%
|
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 |
|---|