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.)
|
|
|
|
|
|
8845 Rehco Road, San Diego, CA
|
|
92121
|
|
(Address of principal executive offices)
|
|
(Zip code)
|
|
Large accelerated filer
☐
|
Accelerated filer
☐
|
|
Non-accelerated filer
☐
|
Smaller reporting company
☒
|
|
Emerging growth company
☐
|
|
|
|
|
|
Page
|
|
|
|
|
|
|
|
|
1
|
|
|
|
|
|
|
|
|
1
|
||
|
|
|
|
|
|
|
2
|
||
|
|
|
|
|
|
|
12
|
||
|
|
|
|
|
|
|
22
|
||
|
|
|
|
|
|
|
22
|
||
|
|
|
|
|
|
|
23
|
||
|
|
|
|
|
|
|
23
|
||
|
|
|
|
|
|
|
|
24
|
|
|
|
|
|
|
|
|
24
|
||
|
|
|
|
|
|
|
26
|
||
|
|
|
|
|
|
|
27
|
||
|
|
|
|
|
|
|
39
|
||
|
|
|
|
|
|
|
39
|
||
|
|
|
|
|
|
|
39
|
||
|
|
|
|
|
|
|
39
|
||
|
|
|
|
|
|
|
40
|
||
|
|
|
|
|
|
|
|
41
|
|
|
|
|
|
|
|
|
41
|
||
|
|
|
|
|
|
|
41
|
||
|
|
|
|
|
|
|
41
|
||
|
|
|
|
|
|
|
41
|
||
|
|
|
|
|
|
|
41
|
||
|
|
|
|
|
|
|
|
42
|
|
|
|
|
|
|
|
|
42
|
||
|
1.
|
Developing a
diversified product portfolio of exclusive, unique and patented
non-prescription OTC and branded
ANDA
drugs, devices, consumer health
products, and clinical supplements through: (a) the introduction of
line extensions and reformulations of either our or third-party
currently marketed products; (b) the development of new proprietary
OTC products, supplements and devices and (c) the acquisition of
products or obtaining exclusive licensing rights to market such
products; and
|
|
2.
|
Building an
innovative, U.S. and global sales and marketing model through
direct to consumer approaches such as our proprietary Beyond
Human
™
sales and
marketing platform, the addition of new online platforms such as
Amazon®, eBay®, Wish.com, Sears.com, Walmart.com®
and Walgreens.com and commercial partnerships with established
international complimentary partners that: (a) generates revenue,
and (b) requires a lower cost structure compared to traditional
pharmaceutical companies, thereby increasing our gross
margins.
|
|
|
2017
|
2016
|
||
|
|
High
|
Low
|
High
|
Low
|
|
First
Quarter
|
$
0.390
|
$
0.100
|
$
0.100
|
$
0.028
|
|
Second
Quarter
|
$
0.150
|
$
0.082
|
$
0.369
|
$
0.049
|
|
Third
Quarter
|
$
0.139
|
$
0.087
|
$
0.663
|
$
0.205
|
|
Fourth
Quarter
|
$
0.117
|
$
0.078
|
$
0.330
|
$
0.161
|
|
Plan
Category
|
Number of Securities to be Issued Upon Exercise of Outstanding
Options,
Warrants and Rights
|
Weighted-Average Exercise Price of Outstanding
Options,
Warrants and Rights
|
|
Number of Securities
Remaining Available for
Future Issuance Under Equity
Compensation Plans (excluding securities reflected
in column(a))
|
|
|
(a)
|
(b)
|
|
(c)
|
|
Equity Compensation
Plans Approved by Security Holders:
|
|
|
|
|
|
|
|
|
|
|
|
Amended and
Restated 2016 Equity Incentive Plan
|
4,168,987
|
$
0.305
|
(1
)
|
21,008,882
|
|
|
|
|
|
|
|
Equity Compensation
Plans Not Approved by Security Holders:
|
|
|
|
|
|
|
|
|
|
|
|
2013 Equity
Incentive Plan
|
1,036,849
|
$
0.157
|
(1
)
|
89,516
|
|
2014 Equity
Incentive Plan
|
8,073,999
|
$
0.145
|
(1
)
|
49,367
|
|
|
|
|
|
|
|
Total
|
13,279,835
|
$
0.153
|
(1
)
|
21,147,765
|
|
(1)
|
Excludes
outstanding RSUs, which have no associated exercise
price.
|
|
|
Year Ended
December 31,
2017
|
Year Ended
December 31,
2016
|
$
Increase (Decrease)
|
%
Increase
(Decrease)
|
|
NET
REVENUE:
|
|
|
|
|
|
Product
sales, net
|
$
8,806,300
|
$
4,817,603
|
$
3,988,697
|
82.8
%
|
|
License
revenue
|
10,000
|
1,000
|
9,000
|
900.0
%
|
|
Net revenue
|
8,816,300
|
4,818,603
|
3,997,697
|
83.0
%
|
|
|
|
|
|
|
|
OPERATING
EXPENSE:
|
|
|
|
|
|
Cost
of product sales
|
1,848,325
|
1,083,094
|
765,231
|
70.7
%
|
|
Research
and development
|
38,811
|
77,804
|
(38,993
)
|
(50.1
)%
|
|
Sales
and marketing
|
6,853,559
|
3,621,045
|
3,232,514
|
89.3
%
|
|
General
and administrative
|
5,174,827
|
5,870,572
|
(695,745
)
|
(11.9
)%
|
|
Total
operating expense
|
13,915,522
|
10,652,515
|
3,263,007
|
30.6
%
|
|
LOSS
FROM OPERATIONS
|
(5,099,222
)
|
(5,833,912
)
|
(734,690
)
|
(12.6
)%
|
|
OTHER
INCOME (EXPENSE):
|
|
|
|
|
|
Interest
expense
|
(872,166
)
|
(6,661,694
)
|
(5,789,528
)
|
(86.9
)%
|
|
Loss
on extinguishment of debt
|
(700,060
)
|
-
|
700,060
|
100.0
%
|
|
Other
income (expense), net
|
(6,878
)
|
1,649
|
(8,527
)
|
(517.1
)%
|
|
Fair
value adjustment for contingent consideration
|
194,034
|
(1,269,857
)
|
(1,463,891
)
|
(115.3
)%
|
|
Change
in fair value of derivative liabilities
|
(16,596
)
|
65,060
|
(81,656
)
|
(125.5)
%
|
|
Total
other expense, net
|
(1,401,666
)
|
(7,864,842
)
|
(6,463,176
)
|
(82.2
)%
|
|
LOSS
BEFORE PROVISION FOR INCOME TAXES
|
(6,500,888
)
|
(13,698,754
)
|
(7,197,866
)
|
(52.5
)%
|
|
Provision
for income taxes
|
3,200
|
2,400
|
800
|
33.6
%
|
|
NET
LOSS
|
$
(6,504,088
)
|
$
(13,701,154
)
|
$
(7,197,066
)
|
(52.5
)%
|
|
|
For the Year Ended December 31, 2017
|
For the Year Ended December 31, 2016
|
|
|
|
|
|
Net
cash used in operating activities
|
$
(2,361,723
)
|
$
(1,784,258
)
|
|
Net
cash used in investing activities
|
(57,516
)
|
(172,103
)
|
|
Net
cash provided by financing activities
|
3,154,165
|
2,730,393
|
|
Net
change in cash
|
734,926
|
774,032
|
|
Cash
at beginning of the year
|
829,933
|
55,901
|
|
Cash
at the end of the year
|
$
1,564,859
|
$
829,933
|
|
Date:
April 2, 2018
|
Innovus Pharmaceuticals, Inc.
|
|
|
|
|
|
|
|
By:
|
/s/
Bassam Damaj
|
|
|
|
Bassam
Damaj, Ph.D.
|
|
|
|
President
and Chief Executive Officer
|
|
|
|
(Principal Executive Officer)
|
|
Signature
|
|
Title
|
|
Date
|
|
|
|
|
|
|
|
/s/ Bassam Damaj
|
|
Director, President and Chief Executive Officer
|
|
April 2, 2018
|
|
Bassam Damaj, Ph.D.
|
|
(Principal Executive Officer)
|
|
|
|
|
|
|
|
|
|
/s/ Rauly Gutierrez
|
|
Vice President, Finance
|
|
April 2, 2018
|
|
Rauly Gutierrez, CPA
|
|
(Principal Accounting and Financial Officer)
|
|
|
|
|
|
|
|
|
|
/s/ Henry Esber
|
|
Chairman of the Board of Directors
|
|
April 2, 2018
|
|
Henry Esber, Ph.D.
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Ziad Mirza
|
|
Director
|
|
April 2, 2018
|
|
Ziad Mirza, M.D.
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Vivian Liu
|
|
Director
|
|
April 2, 2018
|
|
Vivian Liu
|
|
|
|
|
|
Exhibit No.
|
Description
|
|
|
|
|
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.
|
|
|
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.
|
|
|
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.
|
|
|
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.
|
|
|
Asset
Purchase Agreement, dated February 8, 2016, by and between Innvous
Pharmaceuticals, Inc. and Beyond Human LLC, filed as an exhibit to
the Registrant’s current report on Form 8-k, filed with the
SEC on February 11, 2016, and incorporated herein by
reference.
|
|
|
Amended
and Restated Articles of Incorporation of the Registrant as filed
with the Office of the Secretary of State of the State of Nevada on
October 10, 2016, filed as an exhibit to the Registrant’s
registration statement on Form S-8, filed with the SEC on November
28, 2016, and incorporated herein by reference.
|
|
|
Amended
and Restated Bylaws of the Registrant, filed as an exhibit to the
Registrant’s registration statement on Form S-8, filed with
the SEC on November 28, 2016, and incorporated herein by
reference.
|
|
|
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.
|
|
|
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.
|
|
|
Form
of Securities Purchase Agreement filed as Exhibit 4.1 to the
Registrant's report on Amendment No. 1 to Form S-1 filed with the
SEC on March 13, 2017 and incorporated herein by
reference.
|
|
|
Form
of Series A and Series B Warrant filed as Exhibit 4.2 to the
Registrant's report on Amendment No. 1 to Form S-1 filed with the
SEC on March 13, 2017 and incorporated herein by
reference.
|
|
|
Form of Placement Agent Warrant filed as Exhibit 4.3 to the
Registrant's report on Amendment No. 1 to Form S-1 filed with the
SEC on March 13, 2017 and incorporated herein by
reference.
|
|
|
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.
|
|
|
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.
|
|
|
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.
|
|
|
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.
|
|
|
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.
|
|
|
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.
|
|
|
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.
|
|
|
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.
|
|
|
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.
|
|
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.
|
|
|
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.
|
|
|
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.
|
|
|
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.
|
|
|
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.
|
|
|
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.
|
|
|
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.
|
|
|
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.
|
|
|
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.
|
|
|
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.
|
|
|
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.
|
|
|
20%
Secured Promissory Note, dated February 19, 2016 by and among the
Company ad 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.
|
|
|
Security
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.
|
|
|
Form
of Securities Purchase Agreement, dated June 30, 2016, filed as an
exhibit to the Registrant's current report on Form 8-K, filed with
the SEC on July 6, 2016, and incorporated herein by
reference.
|
|
|
Form
of Convertible Promissory Note, dated June 30, 2016, filed as an
exhibit to the Registrant's current report on Form 8-K, filed with
the SEC on July 6, 2016, and incorporated herein by
reference.
|
|
|
Form
of Common Stock Purchase Warrant Agreement, dated June 30, 2016,
filed as an exhibit to the Registrant's current report on Form 8-K,
filed with the SEC on July 6, 2016, and incorporated herein by
reference.
|
|
|
Form
of Registration Rights Agreement, filed as an exhibit to the
Registrant's current report on Form 8-K, filed with the SEC on July
6, 2016, and incorporated herein by reference.
|
|
|
Garden
State Securities Engagement Agreement, filed as an exhibit to the
Registrant's Registration Statement on Form S-1, filed with the SEC
on August 9, 2016, and incorporated herein by
reference.
|
|
|
H.C.
Wainwright and Co., LLC Engagement Agreement filed as an exhibit to
the Registrant's Registration Statement on Form S-1, filed with the
SEC on August 9, 2016, and incorporated herein by
reference.
|
|
|
First
Amendment to the Securities Purchase Agreement filed as an exhibit
to the Registrant's Registration Statement on Form S-1, filed with
the SEC on August 9, 2016, and incorporated herein by
reference.
|
|
|
10%
Debenture, filed as an exhibit to the Registrant's Current Report
on Form 8-K, filed with the SEC on August 15, 2016, and
incorporated herein by reference.
|
|
|
Securities
Purchase Agreement, filed as an exhibit to the Registrant's Current
Report on Form 8-K, filed with the SEC on August 15, 2016, and
incorporated herein by reference.
|
|
|
Promissory
Note, filed as an exhibit to the Registrant's Current Report on
Form 8-K, filed with the SEC on August 15, 2016, and incorporated
herein by reference.
|
|
|
Employment
Agreement, between Innovus Pharmaceuticals, Inc. and Robert
Hoffman, dated September 6, 2016, filed as an exhibit to the
Registrant’s current report on Form 8-K, filed with the SEC
on August 29, 2016 and incorporated herein by
reference.
|
|
|
Employment
Agreement, between Innovus Pharmaceuticals, Inc. and Randy
Berholtz, dated January 9, 2017, filed as an exhibit to the
Registrant’s current report on Form 8-K, filed with the SEC
on January 6, 2017, and incorporated herein by
reference.
|
|
|
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.
|
|
|
Amended
and Restated 2016 Equity Incentive Plan of the Registrant, filed as
an exhibit to the Registrant’s registration statement on Form
S-8, filed with the SEC on November 28, 2016, and incorporated
herein by reference.
|
|
H.C.
Wainwright and Co., LLC Engagement Agreement, dated January 17,
2017, filed as an exhibit to the Registrant’s registration
statement on Form S-1, filed with the SEC on February 1, 2017, and
incorporated herein by reference.
|
|||||||||
|
Employment
Agreement, dated as of September 23, 2016 by and between Innovus
Pharmaceuticals, Inc. and Rauly Gutierrez (incorporated by
reference to Exhibit 10.1 to the Company’s Current Report on
Form 8-K filed April 14, 2017)
|
|||||||||
|
Code
of Ethics
|
|||||||||
|
List
of Subsidiaries
|
|||||||||
|
Consent
of Hall and Company, Independent Registered Public Accounting
Firm
|
|||||||||
|
Power
of Attorney, included as part of signature page to this Annual
Report.
|
|||||||||
|
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.
|
|||||||||
|
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.
|
|||||||||
|
Certification
of the Registrant’s Principal Executive Officer pursuant to
18 U.S.C. SS. 1350, as adopted pursuant to Section. 906 of the
Sarbanes-Oxley Act of 2002.
|
|||||||||
|
Certification
of the Registrant’s 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
|
||||||||
|
**
|
Furnished herewith
|
||||||||
|
#
|
Management
contract or compensatory plan or arrangement
|
||||||||
|
|
December 31,
2017
|
December 31,
2016
|
|
ASSETS
|
|
|
|
|
|
|
|
Assets:
|
|
|
|
Cash
|
$
1,564,859
|
$
829,933
|
|
Accounts receivable, net
|
68,259
|
33,575
|
|
Prepaid expense and other current assets
|
363,080
|
863,664
|
|
Inventories
|
1,725,698
|
599,856
|
|
Total
current assets
|
3,721,896
|
2,327,028
|
|
|
|
|
|
Property
and equipment, net
|
62,454
|
29,569
|
|
|
|
|
|
Deposits
|
20,881
|
14,958
|
|
Goodwill
|
952,576
|
952,576
|
|
Intangible
assets, net
|
4,273,099
|
4,903,247
|
|
Total
assets
|
$
9,030,906
|
$
8,227,378
|
|
|
|
|
|
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
Accounts payable and accrued expense
|
$
2,607,121
|
$
1,210,050
|
|
Accrued compensation
|
1,118,293
|
767,689
|
|
Deferred revenue and customer deposits
|
24,690
|
11,000
|
|
Accrued interest payable
|
3,648
|
47,782
|
|
Derivative liabilities – embedded conversion
features
|
-
|
319,674
|
|
Derivative liabilities – warrants
|
58,609
|
164,070
|
|
Contingent consideration
|
28,573
|
170,015
|
|
Short-term loans payable
|
65,399
|
-
|
|
Current portion of notes payable, net of debt discount of $437,355
and $216,403, respectively
|
1,239,296
|
626,610
|
|
Convertible debentures, net of debt discount of $0 and $845,730,
respectively
|
-
|
714,192
|
|
Total
current liabilities
|
5,145,629
|
4,031,082
|
|
|
|
|
|
Accrued compensation – less current portion
|
1,531,904
|
1,531,904
|
|
Notes payable, net of current portion and debt discount of $0 and
$468, respectively
|
-
|
54,517
|
|
Contingent consideration – less current portion
|
1,450,430
|
1,515,902
|
|
Total
non-current liabilities
|
2,982,334
|
3,102,323
|
|
|
|
|
|
Total
liabilities
|
8,127,963
|
7,133,405
|
|
|
|
|
|
Commitments
and contingencies
|
|
|
|
|
|
|
|
Stockholders’
equity:
|
|
|
|
Preferred stock: 7,500,000 shares authorized, at $0.001 par value,
no shares issued and outstanding at December 31, 2017 and 2016,
respectively
|
-
|
-
|
|
Common stock: 292,500,000 shares authorized, at $0.001 par value,
167,420,605 and 121,694,293 shares issued and outstanding at
December 31, 2017 and 2016, respectively
|
167,421
|
121,694
|
|
Additional paid-in capital
|
36,375,359
|
30,108,028
|
|
Accumulated deficit
|
(35,639,837
)
|
(29,135,749
)
|
|
Total
stockholders' equity
|
902,943
|
1,093,973
|
|
|
|
|
|
Total
liabilities and stockholders’ equity
|
$
9,030,906
|
$
8,227,378
|
|
|
For the
Year Ended
December 31,
|
|
|
|
2017
|
2016
|
|
Net
revenue:
|
|
|
|
Product sales, net
|
$
8,806,300
|
$
4,817,603
|
|
License revenue
|
10,000
|
1,000
|
|
Net
revenue
|
8,816,300
|
4,818,603
|
|
|
|
|
|
Operating
expense:
|
|
|
|
Cost of product sales
|
1,848,325
|
1,083,094
|
|
Research and development
|
38,811
|
77,804
|
|
Sales and marketing
|
6,853,559
|
3,621,045
|
|
General and administrative
|
5,174,827
|
5,870,572
|
|
Total
operating expense
|
13,915,522
|
10,652,515
|
|
|
|
|
|
Loss
from operations
|
(5,099,222
)
|
(5,833,912
)
|
|
|
|
|
|
Other
income (expense):
|
|
|
|
Interest expense
|
(872,166
)
|
(6,661,694
)
|
|
Loss on extinguishment of debt
|
(700,060
)
|
-
|
|
Other income (expense), net
|
(6,878
)
|
1,649
|
|
Fair value adjustment for contingent consideration
|
194,034
|
(1,269,857
)
|
|
Change in fair value of derivative liabilities
|
(16,596
)
|
65,060
|
|
Total
other expense, net
|
(1,401,666
)
|
(7,864,842
)
|
|
|
|
|
|
Loss
before provision for income taxes
|
(6,500,888
)
|
(13,698,754
)
|
|
|
|
|
|
Provision
for income taxes
|
3,200
|
2,400
|
|
|
|
|
|
Net
loss
|
$
(6,504,088
)
|
$
(13,701,154
)
|
|
|
|
|
|
Net
loss per share of common stock – basic and
diluted
|
$
(0.04
)
|
$
(0.15
)
|
|
|
|
|
|
Weighted
average number of shares of common stock outstanding – basic
and diluted
|
157,933,458
|
94,106,382
|
|
|
Common Stock
|
Additional
Paid-in
|
Accumulated
|
Stockholders' Equity
|
|
|
|
Shares
|
Amount
|
Capital
|
Deficit
|
(Deficit)
|
|
|
|
|
|
|
|
|
Balance
at January 1, 2016
|
47,141,230
|
$
47,141
|
$
14,941,116
|
$
(15,434,595
)
|
$
(446,338
)
|
|
|
|
|
|
|
|
|
Common
stock issued for services
|
10,732,500
|
10,733
|
1,802,216
|
-
|
1,812,949
|
|
Stock-based
compensation
|
-
|
-
|
954,753
|
-
|
954,753
|
|
Common
stock issued to Novalere Holdings, LLC
for
payment of contingent consideration
|
12,808,796
|
12,809
|
2,958,832
|
-
|
2,971,641
|
|
Common
stock issued upon conversion of
convertible
debentures and accrued interest
|
17,100,508
|
17,100
|
3,247,605
|
-
|
3,264,705
|
|
Common
stock issued for vested restricted stock
units
|
19,315,994
|
19,316
|
(19,316
)
|
-
|
-
|
|
Fair
value of beneficial conversion feature on line
of
credit convertible debenture – related party
|
-
|
-
|
3,444
|
-
|
3,444
|
|
Relative
fair value of shares of common stock
issued
in connection with notes payable and
convertible
debentures
|
9,861,111
|
9,861
|
1,393,531
|
-
|
1,403,392
|
|
Relative
fair value of warrants issued in connection
with convertible
debentures
|
-
|
-
|
445,603
|
-
|
445,603
|
|
Fair value
of warrants issued to placement agents in
connection
with convertible debentures
|
-
|
-
|
357,286
|
-
|
357,286
|
|
Common
stock issued for legal costs from Semprae
merger
transaction
|
215,000
|
215
|
64,285
|
-
|
64,500
|
|
Common
stock issued in connection with license
agreement
|
100,000
|
100
|
22,900
|
-
|
23,000
|
|
Common
stock issued upon cashless exercise of
warrants
|
3,385,354
|
3,385
|
(3,385
)
|
-
|
-
|
|
Common
stock issued upon exercise of warrants
|
1,033,800
|
1,034
|
309,106
|
-
|
310,140
|
|
Reclassification
of embedded conversion feature
derivative
liability upon conversion of convertible
debentures
|
-
|
-
|
3,111,828
|
-
|
3,111,828
|
|
Reclassification
of warrant derivative liability upon
cashless
exercise of warrants
|
-
|
-
|
518,224
|
-
|
518,224
|
|
Net
loss for year ended December 31, 2016
|
-
|
-
|
-
|
(13,701,154
)
|
(13,701,154
)
|
|
|
|
|
|
|
|
|
Balances
at December 31, 2016
|
121,694,293
|
121,694
|
30,108,028
|
(29,135,749
)
|
1,093,973
|
|
|
|
|
|
|
|
|
Common
stock issued for services
|
2,891,105
|
2,891
|
626,112
|
-
|
629,003
|
|
Stock-based
compensation
|
-
|
-
|
336,007
|
-
|
336,007
|
|
Common
stock issued upon conversion of
convertible
debentures, notes payable and
accrued
interest
|
12,835,187
|
12,835
|
1,458,603
|
-
|
1,471,438
|
|
Common
stock issued for vested restricted stock
units
|
92,000
|
92
|
(92
)
|
-
|
-
|
|
Relative
fair value of shares of common stock
issued
in connection with notes payable
|
2,825,000
|
2,825
|
214,080
|
-
|
216,905
|
|
Fair
value of shares of common stock issued as financing fees in
connection
with notes payable
|
1,119,851
|
1,120
|
97,641
|
-
|
98,761
|
|
Common
stock issued upon exercise of stock
options
|
71,500
|
72
|
4,807
|
-
|
4,879
|
|
Sale
of common stock and warrants, net of offering
costs
|
25,666,669
|
25,667
|
3,282,106
|
-
|
3,307,773
|
|
Reclassification
of embedded conversion feature
derivative
liability upon conversion of convertible
debentures
|
-
|
-
|
203,630
|
-
|
203,630
|
|
Common
stock issued for the prepayment of
royalties
due under CRI License Agreement
|
225,000
|
225
|
44,437
|
-
|
44,662
|
|
Net
loss for year ended December 31, 2017
|
-
|
-
|
-
|
(6,504,088
)
|
(6,504,088
)
|
|
|
|
|
|
|
|
|
Balances
at December 31, 2017
|
167,420,605
|
$
167,421
|
$
36,375,359
|
$
(35,639,837
)
|
$
902,943
|
|
|
For the
Year Ended
December 31
|
|
|
|
2017
|
2016
|
|
|
|
|
|
Cash
flows from operating activities:
|
|
|
|
Net
loss
|
$
(6,504,088
)
|
$
(13,701,154
)
|
|
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
|
|
|
Depreciation
|
11,751
|
5,532
|
|
Allowance
for doubtful accounts
|
7,067
|
2,066
|
|
Common
stock, restricted stock units and stock options issued to
employees, board of
directors
and consultants for compensation and services
|
1,135,611
|
2,684,602
|
|
Loss
on extinguishment of debt
|
700,060
|
-
|
|
Fair
value of embedded conversion feature in convertible debentures in
excess
o
f
allocated proceeds
|
-
|
2,756,899
|
|
Change
in fair value of contingent consideration
|
(194,034
)
|
1,269,857
|
|
Change
in fair value of derivative liabilities
|
16,596
|
(65,060
)
|
|
Amortization
of debt discount
|
778,054
|
3,646,161
|
|
Amortization
of intangible assets
|
630,148
|
624,404
|
|
Changes
in operating assets and liabilities, net of acquisition
amounts
|
|
|
|
Accounts
receivable
|
(41,751
)
|
47,456
|
|
Prepaid
expense and other current assets
|
112,516
|
(279,786
)
|
|
Inventories
|
(1,125,842
)
|
(345,413
)
|
|
Deposits
|
(5,923
)
|
-
|
|
Accounts
payable and accrued expense
|
1,757,071
|
694,547
|
|
Accrued
compensation
|
350,604
|
856,803
|
|
Accrued
interest payable
|
(3,253
)
|
31,907
|
|
Deferred
revenue and customer deposits
|
13,690
|
(13,079
)
|
|
Net
cash used in operating activities
|
(2,361,723
)
|
(1,784,258
)
|
|
|
|
|
|
Cash
flows from investing activities:
|
|
|
|
Purchase
of property and equipment
|
(44,636
)
|
-
|
|
Payment
on contingent consideration
|
(12,880
)
|
(172,103
)
|
|
Net
cash used in investing activities
|
(57,516
)
|
(172,103
)
|
|
|
|
|
|
Cash
flows from financing activities:
|
|
|
|
Repayments
of line of credit convertible debenture – related
party
|
-
|
(409,192
)
|
|
Proceeds
from short-term loans payable
|
-
|
21,800
|
|
Payments
on short-term loans payable
|
(32,471
)
|
(252,151
)
|
|
Proceeds
from notes payable and convertible debentures
|
1,650,000
|
3,574,000
|
|
Payments
on notes payable
|
(426,347
)
|
(449,204
)
|
|
Proceeds
from stock option and warrant exercises
|
4,879
|
310,140
|
|
Financing
costs in connection with convertible debentures
|
-
|
(40,000
)
|
|
Proceeds
from sale of common stock and warrants, net of offering
costs
|
3,307,773
|
-
|
|
Payments
on convertible debentures
|
(1,222,422
)
|
(25,000
)
|
|
Prepayment
penalty on extinguishment of convertible debentures
|
(127,247
)
|
-
|
|
Net
cash provided by financing activities
|
3,124,165
|
2,730,393
|
|
|
|
|
|
Net
change in cash
|
734,926
|
774,032
|
|
|
|
|
|
Cash
at beginning of year
|
829,933
|
55,901
|
|
|
|
|
|
Cash
at end of year
|
$
1,564,859
|
$
829,933
|
|
Supplemental
disclosures of cash flow information:
|
|
|
|
Cash
paid for income taxes
|
$
5,600
|
$
-
|
|
Cash
paid for interest
|
$
89,931
|
$
229,046
|
|
|
|
|
|
Supplemental
disclosures of non-cash investing and financing
activities:
|
|
|
|
Common
stock issued for conversion of convertible debentures, notes
payable and
accrued
interest
|
$
1,093,381
|
$
3,264,705
|
|
Reclassification
of the fair value of the embedded conversion features from
derivative
liability
to additional paid-in capital upon conversion
|
$
203,630
|
$
3,111,828
|
|
Relative
fair value of common stock issued in connection with notes
payable
recorded
as debt discount
|
$
216,905
|
$
276,167
|
|
Fair
value of common stock issued as financing fees in connection with
notes payable
recorded
as debt discount
|
$
98,761
|
$
-
|
|
Proceeds
from note payable paid to seller in connection with
acquisition
|
$
-
|
$
300,000
|
|
Financing
costs paid with proceeds from note payable
|
$
-
|
$
7,500
|
|
Cashless
exercise of warrants
|
$
-
|
$
3,385
|
|
Fair
value of the contingent consideration for acquisition
|
$
-
|
$
330,000
|
|
Reclassification
of the fair value of the warrants from derivative liability to
additional
paid-in
capital upon cashless exercise
|
$
-
|
$
518,224
|
|
Relative
fair value of warrants issued in connection with convertible
debentures
recorded
as debt discount
|
$
-
|
$
445,603
|
|
Relative
fair value of common stock issued in connection with convertible
debentures
recorded
as debt discount
|
$
-
|
$
1,127,225
|
|
Fair
value of embedded conversion feature derivative liabilities
recorded as
d
ebt
discount
|
$
-
|
$
687,385
|
|
Fair
value of warrants issued to placement agents in connection with
convertible
d
ebentures
recorded as debt discount
|
$
-
|
$
357,286
|
|
Fair
value of unamortized non-forfeitable common stock issued to
consultant included in
prepaid
expense and other current assets
|
$
-
|
$
170,600
|
|
Fair
value of non-forfeitable common stock issued to consultant included
in accounts
payable
and accrued expense
|
$
360,000
|
$
360,000
|
|
Issuance
of shares of common stock for vested restricted stock
units
|
$
92
|
$
19,316
|
|
Fair
value of common stock issued for prepayment of future royalties due
under the CRI
License
Agreement included in prepaid expense and other current
assets
|
$
44,662
|
$
-
|
|
Proceeds
from short-term loans payable for payment of business insurance
premiums
|
$
97,871
|
$
-
|
|
Common
stock issued to Novalere Holdings for payment of the acquisition
contingent
consideration
as a result of an amendment and supplement to the registration
rights
and
stock
restriction agreement
|
$
-
|
$
2,971,641
|
|
Fair
value of beneficial conversion feature on line of credit
convertible debenture –
related
party
|
$
-
|
$
3,444
|
|
Cash
consideration
|
$
300,000
|
|
Fair
value of future earn out payments
|
330,000
|
|
Total
|
$
630,000
|
|
|
Fair Value
|
Useful Life
|
|
Website
|
$
171,788
|
5
years
|
|
Trade
name
|
50,274
|
10
years
|
|
Non-competition
covenant
|
3,230
|
3
years
|
|
Customer
list
|
1,500
|
1
year
|
|
Total
|
$
226,792
|
|
|
|
Year Ended
December 31, 2016
|
|
|
|
As
Reported
|
Pro Forma (unaudited)
|
|
Net
revenues
|
$
4,818,603
|
$
4,868,241
|
|
Net
loss
|
$
(13,701,154
)
|
$
(13,700,702
)
|
|
Net
loss per share of common stock – basic and
diluted
|
$
(0.15
)
|
$
(0.15
)
|
|
Weighted
average number of shares
outstanding
– basic and diluted
|
94,106,382
|
94,106,382
|
|
|
December 31,
|
|
|
|
2017
|
2016
|
|
Raw
materials and supplies
|
$
164,469
|
$
85,816
|
|
Work
in process
|
152,935
|
48,530
|
|
Finished
goods
|
1,408,294
|
465,510
|
|
Total
|
$
1,725,698
|
$
599,856
|
|
|
December 31,
|
|
|
|
2017
|
2016
|
|
Computer
equipment
|
$
22,473
|
$
5,254
|
|
Office
furniture and fixtures
|
34,249
|
33,376
|
|
Leasehold
improvements
|
24,658
|
-
|
|
Production
equipment
|
278,365
|
276,479
|
|
Software
|
338,976
|
338,976
|
|
Total
cost
|
698,721
|
654,085
|
|
Less
accumulated depreciation
|
(636,267
)
|
(624,516
)
|
|
Property
and equipment, net
|
$
62,454
|
$
29,569
|
|
|
December 31, 2017
|
|||
|
|
Amount
|
Accumulated
Amortization
|
Net Amount
|
Useful Lives
(years)
|
|
|
|
|
|
|
|
Patent
& Trademarks
|
$
417,597
|
$
(124,809
)
|
$
292,788
|
7 – 15
|
|
Customer
Contracts
|
611,119
|
(249,540
)
|
361,579
|
10
|
|
Sensum+®
License (from CRI)
|
234,545
|
(107,464
)
|
127,081
|
10
|
|
Vesele®
Trademark
|
25,287
|
(10,208
)
|
15,079
|
8
|
|
Beyond
Human® Website and Trade Name
|
222,062
|
(72,206
)
|
149,856
|
5 – 10
|
|
Novalere
Manufacturing Contract
|
4,681,000
|
(1,355,540
)
|
3,325,460
|
10
|
|
Other
Beyond Human® Intangible Assets
|
4,730
|
(3,474
)
|
1,256
|
1 – 3
|
|
Total
|
$
$6,196,340
|
$
(1,923,241
)
|
$
4,273,099
|
|
|
|
December 31, 2016
|
|||
|
|
Amount
|
Accumulated
Amortization
|
Net Amount
|
Useful Lives
(years)
|
|
|
|
|
|
|
|
Patent
& Trademarks
|
$
417,597
|
$
(91,201
)
|
$
326,396
|
7 – 15
|
|
Customer
Contracts
|
611,119
|
(188,428
)
|
422,691
|
10
|
|
Sensum+®
License (from CRI)
|
234,545
|
(84,009
)
|
150,536
|
10
|
|
Vesele®
Trademark
|
25,287
|
(7,047
)
|
18,240
|
8
|
|
Beyond
Human® Website and Trade Name
|
222,062
|
(32,821
)
|
189,241
|
5 – 10
|
|
Novalere
Manufacturing Contract
|
4,681,000
|
(887,440
)
|
3,793,560
|
10
|
|
Other
Beyond Human® Intangible Assets
|
4,730
|
(2,147
)
|
2,583
|
1 – 3
|
|
Total
|
$
6,196,340
|
$
(1,293,093
)
|
$
4,903,247
|
|
|
2018
|
$
630,000
|
|
2019
|
629,000
|
|
2020
|
629,000
|
|
2021
|
600,000
|
|
2022
|
592,000
|
|
Thereafter
|
1,193,000
|
|
|
$
4,273,000
|
|
|
December 31,
|
|
|
|
2017
|
2016
|
|
Prepaid
insurance
|
$
109,990
|
$
69,976
|
|
Prepaid
inventory
|
124,871
|
20,750
|
|
Merchant
net settlement reserve receivable
|
-
|
221,243
|
|
Prepaid
consulting and other expense
|
83,557
|
21,094
|
|
Prepaid
CRI royalties (see Note 2)
|
44,662
|
-
|
|
Prepaid
consulting and other service stock-based compensation expense (see
Note 8)
|
-
|
530,601
|
|
Total
|
$
363,080
|
$
863,664
|
|
Beginning
balance December 31, 2015
|
$
549,368
|
|
Asset acquisition of Beyond Human
®
(see Note 3)
|
403,208
|
|
Ending
balance December 31, 2016
|
$
952,576
|
|
|
December 31,
|
|
|
|
2017
|
2016
|
|
Accounts
payable
|
$
2,305,884
|
$
647,083
|
|
Accrued
credit card balances
|
72,719
|
31,654
|
|
Accrued
royalties
|
132,326
|
73,675
|
|
Sales
returns and allowances
|
52,904
|
60,853
|
|
Accrual
for stock to be issued to consultants (see Note 7)
|
-
|
360,000
|
|
Accrued
other
|
43,288
|
36,785
|
|
Total
|
$
2,607,121
|
$
1,210,050
|
|
|
2017
|
2016
|
|
Notes
payable:
|
|
|
|
February
2016 Note Payable
|
$
54,984
|
$
347,998
|
|
December
2016 and September 2017 Notes Payable
|
165,000
|
550,000
|
|
October
and December 2017 Notes Payable
|
1,066,667
|
-
|
|
December
2017 Note Payable
|
390,000
|
-
|
|
Total notes payable
|
1,676,651
|
897,998
|
|
Less:
Debt discount
|
(437,355
)
|
(216,871
)
|
|
Carrying value
|
1,239,296
|
681,127
|
|
Less:
Current portion
|
(1,239,296
)
|
(626,610
)
|
|
Notes payable, net of current portion
|
$
-
|
$
54,517
|
|
2018
|
|
$
|
1,676,651
|
|
|
|
2017
|
2016
|
|
|
|
|
|
Convertible
debentures
|
$
-
|
$
1,559,922
|
|
Less:
Debt discount
|
-
|
(845,730
)
|
|
Carrying value
|
-
|
714,192
|
|
Less:
Current portion
|
-
|
(714,192
)
|
|
Convertible debentures, net of current portion
|
$
-
|
$
-
|
|
|
December 31,
2016
|
|
Expected terms (in years)
|
5.00
|
|
Expected volatility
|
229%
|
|
Risk-free interest rate
|
1.01% – 1.15%
|
|
Dividend yield
|
-
|
|
|
December 31,
|
|
|
|
2017
|
2016
|
|
Wages
|
$
1,431,686
|
$
1,455,886
|
|
Vacation
|
342,284
|
261,325
|
|
Bonus
|
742,481
|
449,038
|
|
Payroll
taxes on the above
|
133,746
|
133,344
|
|
Total
|
2,650,197
|
2,299,593
|
|
Classified
as long-term
|
(1,531,904
)
|
(1,531,904
)
|
|
Accrued
compensation
|
$
1,118,293
|
$
767,689
|
|
|
2017
|
2016
|
|
Expected
life (in years)
|
9.1
|
10.0
|
|
Expected
volatility
|
213.6
%
|
227.2
%
|
|
Average
risk-free interest rate
|
2.30
%
|
1.76
%
|
|
Dividend
yield
|
0
%
|
0
%
|
|
Grant
date fair value
|
$
0.15
|
$
0.18
|
|
|
Options
|
Weighted average exercise price
|
Weighted remaining contractual life (years)
|
Aggregate intrinsic value
|
|
Outstanding
at December 31, 2015
|
196,000
|
$
0.31
|
9.0
|
$
-
|
|
Granted
|
91,500
|
$
0.17
|
-
|
-
|
|
Exercised
|
-
|
-
|
-
|
-
|
|
Cancelled
|
(50,000
)
|
$
0.31
|
-
|
-
|
|
Forfeited
|
-
|
-
|
-
|
-
|
|
Outstanding
at December 31, 2016
|
237,500
|
$
0.22
|
8.6
|
14,293
|
|
Granted
|
46,000
|
0.15
|
-
|
-
|
|
Exercised
|
(71,500
)
|
0.07
|
-
|
-
|
|
Cancelled
|
(124,000
)
|
0.31
|
-
|
-
|
|
Forfeited
|
-
|
-
|
-
|
-
|
|
Outstanding
at December 31, 2017
|
88,000
|
$
0.17
|
9.0
|
$
377
|
|
|
|
|
|
|
|
Vested
and Expected to Vest at December 31, 2017
|
88,000
|
$
0.17
|
9.0
|
$
377
|
|
Vested
and Expected to Vest at December 31, 2016
|
237,500
|
$
0.22
|
8.6
|
$
14,293
|
|
|
Restricted Stock Units
|
|
Outstanding
at December 31, 2015
|
17,554,736
|
|
Granted
|
14,636,106
|
|
Exchanged
|
(19,315,994
)
|
|
Outstanding
at December 31, 2016
|
12,874,848
|
|
Granted
|
2,908,987
|
|
Exchanged
|
(92,000
)
|
|
Cancelled
|
(2,500,000
)
|
|
Outstanding
at December 31, 2017
|
13,191,835
|
|
|
|
|
Vested
at December 31, 2017
|
9,871,523
|
|
Vested
at December 31, 2016
|
8,493,600
|
|
|
2017
|
|
Expected
life (in years)
|
3.1
|
|
Expected
volatility
|
203.3
%
|
|
Average
risk-free interest rate
|
1.49
%
|
|
Dividend
yield
|
0
%
|
|
|
As of December 31,
|
|
|
|
2017
|
2016
|
|
Gross number of shares excluded:
|
|
|
|
Restricted
stock units – unvested
|
3,320,312
|
4,381,248
|
|
Stock
options
|
88,000
|
237,500
|
|
Convertible
debentures and accrued interest
|
-
|
6,414,132
|
|
Warrants
|
58,583,725
|
5,967,054
|
|
Total
|
61,992,037
|
16,999,934
|
|
|
2017
|
2016
|
|
Expected life (in years)
|
2.1 – 3.0
|
3.1 – 4.0
|
|
Expected volatility
|
167% – 187%
|
188% – 230%
|
|
Average risk-free interest rate
|
1.33% – 1.89%
|
0.86% – 1.47%
|
|
Dividend yield
|
0%
|
0%
|
|
|
|
2017
|
|
2016
|
|
Stock price
|
$
|
0.10 – 0.31
|
$
|
0.05 – 0.50
|
|
Strike price
|
$
|
0.25
|
$
|
0.15 – 0.25
|
|
Expected life (in years)
|
|
0.4
|
|
0.3 – 1.1
|
|
Expected volatility
|
|
130% – 168%
|
|
121% – 274%
|
|
Average risk-free interest rate
|
|
0.78% – 0.87%
|
|
0.28% – 0.69%
|
|
Dividend yield
|
|
0%
|
|
0%
|
|
At December 31, 2017
|
|||||
|
|
|
|
|
|
|
|
|
Fair value
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|
Warrant
derivative liabilities
|
$
58,609
|
$
-
|
$
-
|
$
58,609
|
$
58,609
|
|
At December 31, 2016
|
|||||
|
|
|
|
|
|
|
|
|
Fair value
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|
Embedded
conversion feature derivative liabilities
|
$
319,674
|
$
-
|
$
-
|
$
319,674
|
$
319,674
|
|
Warrant
derivative liabilities
|
164,070
|
-
|
-
|
164,070
|
164,070
|
|
Total
|
$
483,744
|
$
-
|
$
-
|
$
483,744
|
$
483,744
|
|
Warrant derivative liabilities:
|
|
|
Beginning
balance December 31, 2015
|
$
432,793
|
|
Reclassification of
fair value of warrant derivative liability to additional paid-in
capital upon cashless
exercise of
warrants
|
(518,224
)
|
|
Change
in fair value
|
249,501
|
|
Ending
balance December 31, 2016
|
164,070
|
|
Change
in fair value
|
(105,461
)
|
|
Ending
balance December 31, 2017
|
$
58,609
|
|
|
|
|
Embedded conversion feature derivative liabilities:
|
|
|
Beginning
balance December 31, 2015
|
$
301,779
|
|
Initial fair value of
embedded conversion feature derivative liabilities
with the 2016 Notes
|
3,444,284
|
|
Reclassification of fair value of embedded
conversion feature derivative liability to additional
paid-in
capital upon
conversions of Q3 2015 Notes
|
(2,018,565
)
|
|
Reclassification of fair value of embedded
conversion feature derivative liability to additional
paid-in
capital upon
conversions of 2016 Notes
|
(1,093,263
)
|
|
Change
in fair value
|
(314,561
)
|
|
Ending
balance December 31, 2016
|
319,674
|
|
Reclassification
of fair value of embedded conversion feature derivative liability
to
additional paid-in capital upon conversions of 2016
Notes
|
(203,630
)
|
|
Extinguishment
of embedded conversion feature upon repayment of 2016
Notes
|
(238,101
)
|
|
Change
in fair value
|
122,057
|
|
Ending
balance December 31, 2017
|
$
-
|
|
|
2017
|
2016
|
|
Current:
|
|
|
|
Federal
|
$
-
|
$
(800
)
|
|
State
|
3,200
|
3,200
|
|
Total
current
|
3,200
|
2,400
|
|
|
|
|
|
Deferred:
|
|
|
|
Federal
|
1,055,730
|
(2,552,758
)
|
|
State
|
(614,230
)
|
(650,597
)
|
|
Change
in valuation allowance
|
(441,500
)
|
3,203,355
|
|
Total
deferred
|
-
|
-
|
|
Income
tax provision
|
$
3,200
|
$
2,400
|
|
|
2017
|
2016
|
|
|
|
|
|
Net
operating loss carry-forwards
|
$
6,730,000
|
$
8,108,000
|
|
State
taxes
|
1,000
|
1,000
|
|
Equity
based instruments
|
324,000
|
374,000
|
|
Deferred
compensation
|
813,000
|
916,000
|
|
Intangibles
|
-
|
-
|
|
Derivative
liabilities
|
-
|
127,000
|
|
Other
|
191,000
|
125,000
|
|
Total
deferred tax assets
|
8,059,000
|
9,651,000
|
|
|
|
|
|
Intangibles
|
(825,000
)
|
(1,572,000
)
|
|
Derivative
liabilities
|
(5,000
)
|
-
|
|
Warrants
|
(2,000
)
|
(170,000
)
|
|
Debt
discount
|
(16,000
)
|
(252,000
)
|
|
Other
|
-
|
(4,000
)
|
|
Total
deferred tax liabilities
|
(848,000
)
|
(1,998,000
)
|
|
|
|
|
|
Less:
valuation allowance
|
(7,211,000
)
|
(7,653,000
)
|
|
|
|
|
|
Net
deferred tax assets
|
$
-
|
$
-
|
|
|
2017
|
2016
|
|
Expected
federal tax
|
34.00
%
|
34.00
%
|
|
State
tax (net of federal benefit)
|
(0.03
)%
|
(0.02)
%
|
|
Contingent
consideration
|
0.86
%
|
(3.15)
%
|
|
Fair
value of embedded conversion feature in excess of allocated debt
proceeds
|
-
%
|
(5.01)
%
|
|
Loss
on extinguishment of debt
|
(3.52)
%
|
-
%
|
|
Restricted
stock units
|
(0.18
)%
|
(7.34)
%
|
|
Stock
options
|
(0.21
)%
|
-
%
|
|
Change
in federal tax rate
|
(45.59
)%
|
-
%
|
|
Release
of valuation allowance
|
45.59
%
|
-
%
|
|
Other
|
(0.12)
%
|
0.86
%
|
|
Valuation
allowance
|
(30.85
)%
|
(19.36)
%
|
|
|
|
|
|
Total
|
(0.05)
%
|
(0.02)
%
|
|
2018
|
$
146,794
|
|
2019
|
258,741
|
|
2020
|
266,501
|
|
2021
|
274,500
|
|
2022
|
282,024
|
|
Thereafter
|
94,008
|
|
Total
|
$
1,322,568
|
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 |
|---|