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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Florida
(State or Other Jurisdiction of Incorporation or Organization)
|
20-1167761
(IRS Employer I.D. No.)
|
|
Large Accelerated filer
o
|
Accelerated filer
o
|
|
Non-accelerated filer
o
(Do not check if a smaller reporting company)
|
Smaller reporting company
x
|
|
Page
|
||
|
PART I.
|
FINANCIAL INFORMATION
|
|
|
Item 1.
|
3
|
|
|
3
|
||
|
4
|
||
|
5
|
||
|
6
|
||
|
Item 2.
|
20
|
|
|
Item 4.
|
27
|
|
|
PART II.
|
OTHER INFORMATION
|
|
|
Item 1.
|
28
|
|
|
Item 2.
|
28
|
|
|
Item 3.
|
28
|
|
|
Item 4.
|
28
|
|
|
Item 5.
|
28
|
|
|
Item 6.
|
28
|
|
|
29
|
|
September 30,
|
December 31,
|
|||||||
|
2013
|
2012
|
|||||||
|
(Unaudited)
|
||||||||
|
ASSETS
|
||||||||
|
Current assets
|
||||||||
|
Cash and cash equivalents
|
$
|
1,374,792
|
$
|
1,347,029
|
||||
|
Accounts receivable net
|
746,230
|
959,805
|
||||||
|
Inventory
|
805,691
|
517,631
|
||||||
|
Other current assets
|
11,316
|
13,753
|
||||||
|
Total current assets
|
2,938,029
|
2,838,218
|
||||||
|
Property and equipment, net
|
971,624
|
145,632
|
||||||
|
Intangible assets, net
|
933,412
|
1,071,322
|
||||||
|
Total assets
|
$
|
4,843,065
|
$
|
4,055,172
|
||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
|
Current liabilities
|
||||||||
|
Accounts payable and accrued liabilities
|
$
|
1,310,592
|
$
|
1,376,772
|
||||
|
Accrued liabilities - related parties
|
103,217
|
342,880
|
||||||
|
Accrued interest, net, current portion
|
744,246
|
-
|
||||||
|
Accrued interest - related parties, net
|
46,479
|
39,866
|
||||||
|
Notes payable, current portion, net of discount
|
257,630
|
11,543
|
||||||
|
Notes payable - related parties, current portion
|
110,500
|
110,500
|
||||||
|
Contingent purchase price liability
|
37,500
|
48,070
|
||||||
|
Total current liabilities
|
2,610,164
|
1,929,631
|
||||||
|
Accrued interest - net, long term portion
|
-
|
719,187
|
||||||
|
Note payable - long term portion, net of discount
|
585,267
|
185,068
|
||||||
|
Total liabilities
|
3,195,431
|
2,833,886
|
||||||
|
Stockholders’ equity
|
||||||||
|
Common stock, $0.0001 par value; 500,000,000 shares authorized; 6,644,905 and
6,023,801 shares issued and 6,030,192 and 5,809,088 shares outstanding at September 30,
2013 and December 31, 2012, respectively
|
664
|
602
|
||||||
|
Additional paid-in capital
|
7,324,567
|
6,329,553
|
||||||
|
Common stock subscribed
|
-
|
68,336
|
||||||
|
Treasury stock, 614,713 and 304 shares at September 30, 2013 and December 31, 2012,
respectively
|
(100,099
|
)
|
(99
|
)
|
||||
|
Accumulated deficit
|
(5,577,498
|
)
|
(5,177,106
|
)
|
||||
|
Total stockholder's equity
|
1,647,634
|
1,221,286
|
||||||
|
Total liabilities and stockholders' equity
|
$
|
4,843,065
|
$
|
4,055,172
|
||||
|
For the Three
|
For the Three
|
For the Nine
|
For the Nine
|
|||||||||||||
|
Months Ended
|
Months Ended
|
Months Ended
|
Months Ended
|
|||||||||||||
|
September 30,
|
September 30,
|
September 30,
|
September 30,
|
|||||||||||||
|
2013
|
2012
|
2013
|
2012
|
|||||||||||||
|
Revenue
|
$
|
6,005,091
|
$
|
5,130,418
|
$
|
17,131,361
|
$
|
12,768,596
|
||||||||
|
Cost of goods sold
|
4,326,573
|
3,872,444
|
12,391,963
|
9,645,040
|
||||||||||||
|
Gross margin
|
1,678,518
|
1,257,974
|
4,739,398
|
3,123,556
|
||||||||||||
|
Selling, general and administrative expenses
|
1,282,722
|
908,235
|
3,691,679
|
2,690,044
|
||||||||||||
|
Total operating expenses
|
1,282,722
|
908,235
|
3,691,679
|
2,690,044
|
||||||||||||
|
Operating income
|
395,796
|
349,739
|
1,047,719
|
433,512
|
||||||||||||
|
Other expense:
|
||||||||||||||||
|
Interest expense
|
733,554
|
67,282
|
1,448,111
|
166,033
|
||||||||||||
|
Cost of warrant extension
|
-
|
-
|
-
|
842,100
|
||||||||||||
|
(Gain) from change in fair value of warrant liability
|
-
|
(652,644
|
)
|
-
|
(383,467
|
)
|
||||||||||
|
(Gain) from change in fair value of conversion option liability
|
-
|
(665,802
|
)
|
-
|
(197,798
|
)
|
||||||||||
|
Total other (income) expense
|
733,554
|
(1,251,164
|
)
|
1,448,111
|
426,868
|
|||||||||||
|
(Income) loss before income taxes
|
(337,758
|
)
|
1,600,903
|
(400,392
|
)
|
6,644
|
||||||||||
|
Income tax expense
|
-
|
-
|
-
|
-
|
||||||||||||
|
Net income (loss)
|
$
|
(337,758
|
)
|
$
|
1,600,903
|
$
|
(400,392
|
)
|
$
|
6,644
|
||||||
|
Net income (loss) per share - basic
|
$
|
(0.052
|
)
|
$
|
0.282
|
$
|
(0.063
|
)
|
$
|
0.001
|
||||||
|
Net income (loss) per share - diluted
|
$
|
(0.052
|
)
|
$
|
0.097
|
$
|
(0.063
|
)
|
$
|
0.001
|
||||||
|
Weighted average shares outstanding - basic
|
6,479,385
|
5,673,844
|
6,405,756
|
5,673,844
|
||||||||||||
|
Weighted average shares outstanding - diluted
|
6,479,385
|
10,391,635
|
6,405,756
|
10,391,635
|
||||||||||||
|
For the Nine
|
For the Nine
|
|||||||
|
Months Ended
|
Months Ended
|
|||||||
|
September 30,
|
September 30,
|
|||||||
|
2013
|
2012
|
|||||||
|
Cash flows from operating activities:
|
||||||||
|
Net income (loss)
|
$
|
(400,392
|
)
|
$
|
6,644
|
|||
|
Adjustments to reconcile net loss to net cash provided by operating activities:
|
||||||||
|
Increase in allowance for doubtful accounts
|
93,112
|
-
|
||||||
|
Depreciation and amortization
|
196,058
|
69,313
|
||||||
|
Non-cash compensation
|
35,662
|
-
|
||||||
|
Amortization of discount on notes payable
|
1,337,934
|
6,408
|
||||||
|
Amortization of discount on accrued interest
|
-
|
62,085
|
||||||
|
Interest capitalized to note payable
|
13,551
|
|||||||
|
Value of shares issued in settlement
|
-
|
7,302
|
||||||
|
Value of options issued to officer and directors
|
-
|
186,299
|
||||||
|
Value of extension of term of warrants
|
-
|
842,100
|
||||||
|
Change in fair value of warrant liability
|
-
|
(383,467
|
)
|
|||||
|
Change in fair value of option liability
|
-
|
(39,937
|
)
|
|||||
|
Change in fair value of conversion option liability
|
-
|
(197,798
|
)
|
|||||
|
Changes in assets and liabilities:
|
||||||||
|
Accounts receivable, net
|
120,463
|
90,923
|
||||||
|
Inventory and other current assets, net
|
(285,623
|
)
|
(174,369
|
)
|
||||
|
Accounts payable and accrued expenses - related party
|
(260,987
|
)
|
(73,962
|
)
|
||||
|
Accounts payable and accrued expenses
|
(8,913
|
)
|
(366,393
|
)
|
||||
|
Net cash provided by operating activities
|
827,314
|
48,699
|
||||||
|
Cash flows from investing activities:
|
||||||||
|
Payment to acquire Artisan Specialty Foods, net
|
-
|
(1,176,605
|
)
|
|||||
|
Purchase of treasury stock
|
(100,000
|
)
|
||||||
|
Acquisition of property and equipment
|
(338,140
|
)
|
(40,747
|
)
|
||||
|
Net cash used in investing activities
|
(438,140
|
)
|
(1,217,352
|
)
|
||||
|
Cash flows from financing activities:
|
||||||||
|
Proceeds from issuance of notes payable
|
-
|
1,080,000
|
||||||
|
Principal payments on debt
|
(361,411
|
)
|
(57,611
|
)
|
||||
|
Net cash (used in) provided by financing activities
|
(361,411
|
)
|
1,022,389
|
|||||
|
Increase (Decrease) in cash and cash equivalents
|
27,763
|
(146,264
|
)
|
|||||
|
Cash and cash equivalents at beginning of period
|
1,347,029
|
862,464
|
||||||
|
Cash and cash equivalents at end of period
|
$
|
1,374,792
|
$
|
716,200
|
||||
|
Supplemental disclosure of cash flow information:
|
||||||||
|
Cash paid during the period for:
|
||||||||
|
Interest
|
$
|
43,154
|
$
|
34,652
|
||||
|
Taxes
|
$
|
-
|
$
|
-
|
||||
|
Non-cash transactions:
|
||||||||
|
Issuance of 279,310 shares of common stock previously subscribed
|
$
|
68,336
|
$
|
-
|
||||
|
Issuance of 341,794 shares of common stock for conversion of notes payable and accrued interest
|
$
|
85,448
|
$
|
-
|
||||
|
Mortgage and purchase of land and building
|
$
|
546,000
|
$
|
-
|
||||
|
Closing cash payment
|
$
|
1,200,000
|
||
|
Contingent purchase price
|
131,000
|
|||
|
Total purchase price
|
$
|
1,331,000
|
||
|
Tangible assets acquired
|
$
|
918,515
|
||
|
Liabilities assumed
|
614,515
|
(*)
|
||
|
Net tangible assets
|
304,000
|
|||
|
Trade name
|
217,000
|
|||
|
Non-compete agreement
|
244,000
|
|||
|
Customer relationships
|
415,000
|
|||
|
Goodwill
|
151,000
|
|||
|
Total purchase price
|
$
|
1,331,000
|
||
|
(*) excluding the Line of Credit paid off with closing cash payment
|
|
For the Three Months Ended
September 30, 2012
|
For the Nine Months Ended
September 30, 2012
|
|||||||
|
Total revenues
|
5,130,418 | 15,325,509 | ||||||
|
Net income (loss)
|
1,600,903 | 141,587 | ||||||
|
Basic net income (loss) per common share
|
0.279 | 0.25 | ||||||
|
Diluted net income (loss) per common share
|
0.147 | 0.013 | ||||||
|
Weighted average shares – basic
|
5,673,844 | 5,673,844 | ||||||
|
Weighted average shares – diluted
|
10,391,635
|
10,391,635
|
||||||
|
September 30,
2013
|
December 31,
2012
|
|||||||
|
Accounts receivable from customers
|
$
|
844,889
|
$
|
965,352
|
||||
|
Allowance for doubtful accounts
|
(98,659
|
)
|
(5,547
|
)
|
||||
|
Accounts receivable, net
|
$
|
746,230
|
$
|
959,805
|
||||
|
September 30,
2013
|
December 31,
2012
|
|||||||
|
Finished goods inventory
|
$
|
805,691
|
$
|
517,631
|
||||
|
September 30,
2013
|
December 31,
2012
|
|||||||
|
Land
|
$
|
177,383
|
$
|
-
|
||||
|
Building
|
619,955
|
-
|
||||||
|
Computer and Office Equipment
|
462,506
|
382,300
|
||||||
|
Warehouse Equipment
|
7,733
|
7,733
|
||||||
|
Furniture and Fixtures
|
158,830
|
152,236
|
||||||
|
Vehicles
|
33,239
|
33,239
|
||||||
|
Total before accumulated depreciation
|
1,459,646
|
575,508
|
||||||
|
Less: accumulated depreciation
|
(488,022
|
)
|
(429,876
|
)
|
||||
|
Total
|
$
|
971,624
|
$
|
145,632
|
||||
|
September 30, 2013
|
||||||||||||
|
Accumulated
|
||||||||||||
|
Gross
|
Amortization
|
Net
|
||||||||||
|
Trade Name
|
$
|
217,000
|
$
|
-
|
$
|
217,000
|
||||||
|
Non-Compete Agreement
|
244,000
|
(76,250
|
)
|
167,750
|
||||||||
|
Customer Relationships
|
534,645
|
(136,983
|
)
|
397,662
|
||||||||
|
Goodwill
|
151,000
|
-
|
151,000
|
|||||||||
|
Total
|
$
|
1,146,645
|
$
|
(213,233
|
)
|
$
|
933,412
|
|||||
|
|
December 31, 2012
|
|||||||||||
|
Accumulated
|
||||||||||||
|
Gross
|
Amortization
|
Net
|
||||||||||
|
Trade Name
|
$
|
217,000
|
$
|
-
|
$
|
217,000
|
||||||
|
Non-Compete Agreement
|
244,000
|
(30,500
|
)
|
213,500
|
||||||||
|
Customer Relationships
|
534,645
|
(44,823
|
)
|
489,822
|
||||||||
|
Goodwill
|
151,000
|
-
|
151,000
|
|||||||||
|
Total
|
$
|
1,146,645
|
$
|
(75,323
|
)
|
$
|
1,071,322
|
|||||
|
September 30,
2013
|
December 31,
2012
|
|||||||
|
Trade payables
|
$
|
1,294,267
|
$
|
1,325,490
|
||||
|
Accrued payroll and commissions
|
16,325
|
51,282
|
||||||
|
Total accounts payable and accrued liabilities - non-related parties
|
$
|
1,310,592
|
$
|
1,376,772
|
||||
|
September 30,
2013
|
December 31,
2012
|
|||||||
|
Secured Convertible note payable to Alpha Capital Anstalt (f/k/a/ Alpha Capital Aktiengesselschaft) (“Alpha Capital”), originally dated February 25, 2005 and due May 15, 2014. The note contains a cross default provision, and is secured by a majority of the Company’s assets. This note bears interest at the rate of 5% per annum. The note and accrued interest are convertible into common stock of the Company at a conversion price of $0.25 per share. This note was included in the 2012 Notes Payable Extension Agreement and the 2013 Notes Payable Extension Agreement (as defined below).
|
$ | 213,500 | $ | 263,500 | ||||
|
Convertible note payable to Alpha Capital due May 15, 2014. This note bears interest at the rate of 5% per annum. This note is unsecured. The note and accrued interest are convertible into common stock of the Company at a conversion price of $0.25 per share. This note was included in the 2012 Notes Payable Extension Agreement and the 2013 Notes Payable Extension Agreement.
|
21,478 | 21,478 | ||||||
|
Convertible note payable to Osher Capital Partners LLC due May 15, 2014. This note bears interest at the rate of 5% per annum. This note is unsecured. The note and accrued interest are convertible into common stock of the Company at a conversion price of $0.25 per share. This note was included in the 2012 Notes Payable Extension Agreement and the 2013 Notes Payable Extension Agreement.
|
9,638 | 9,638 | ||||||
|
Convertible note payable to Assameka Capital Inc. due May 15, 2014. This note bears interest at the rate of 5% per annum. This note is unsecured. The note and accrued interest are convertible into common stock of the Company at a conversion price of $0.25 per share. This note was included in the 2012 Notes Payable Extension Agreement and the 2013 Notes Payable Extension Agreement.
|
6,884 | 6,884 | ||||||
|
|
||||||||
|
Convertible note payable to Alpha Capital due May 15, 2014. This note bears interest at the rate of 5% per annum. This note contains a cross-default provision, and is secured by a majority of the Company’s assets. The note and accrued interest are convertible into common stock of the Company at a conversion price of $0.25 per share. This note was included in the 2012 Notes Payable Extension Agreement and the 2013 Notes Payable Extension Agreement.
|
22,609 | 22,609 | ||||||
|
Convertible note payable to Osher Capital Partners LLC due May 15, 2014. This note bears interest at the rate of 5% per annum. This note contains a cross-default provision, and is secured by a majority of the Company’s assets. The note and accrued interest are convertible into common stock of the Company at a conversion price of $0.25 per share. This note was included in the 2012 Notes Payable Extension Agreement and the 2013 Notes Payable Extension Agreement.
|
10,145 | 10,145 | ||||||
|
Convertible note payable to Assameka Capital Inc. due May 15, 2014. This note bears interest at the rate of 5% per annum. This note contains a cross-default provision, and is secured by a majority of the Company’s assets. The note and accrued interest are convertible into common stock of the Company at a conversion price of $0.25 per share. This note was included in the 2012 Notes Payable Extension Agreement and the 2013 Notes Payable Extension Agreement .
|
7,246 | 7,246 | ||||||
|
Convertible note payable to Huo Hua due May 15, 2014. This note bears interest at the rate of 5% per annum. This note is unsecured. The note and accrued interest are convertible into common stock of the Company at a conversion price of $0.25 per share and the 2013 Notes Payable Extension Agreement.
|
20,000 | 20,000 | ||||||
|
Convertible secured note payable to Alpha Capital due May 15, 2014. This note bears interest at the rate of 5% per annum, This note contains a cross-default provision, and is secured by a majority of the Company’s assets. The note and accrued interest are convertible into common stock of the Company at a conversion price of $0.25 per share. This note was included in the 2012 Notes Payable Extension Agreement and the 2013 Notes Payable Extension Agreement.
|
100,000 | 100,000 | ||||||
|
September 30,
2013
|
December 31,
2012
|
|||||||
|
Convertible secured note payable to Alpha Capital due May 15, 2014. This note bears interest at the rate of 5% per annum. This note contains a cross-default provision, and is secured by a majority of the Company’s assets. The note and accrued interest are convertible into common stock of the Company at a conversion price of $0.25 per share. This note was included in the 2012 Notes Payable Extension Agreement
and the 2013 Notes Payable Extension Agreement
.
|
$ | 15,287 | $ | 15,287 | ||||
|
Convertible secured note payable to Osher Capital Partners LLC due May 15, 2014. This note bears interest at the rate of 5% per annum. This note contains a cross-default provision, and is secured by a majority of the Company’s assets. The note and accrued interest are convertible into common stock of the Company at a conversion price of $0.25 per share. This note was included in the 2012 Notes Payable Extension Agreement
and the 2013 Notes Payable Extension Agreement
.
|
6,860 | 6,860 | ||||||
|
Convertible secured note payable to Assameka Capital, Inc. due May 15, 2014. This note bears interest at the rate of 5% per annum. This note contains a cross-default provision, and is secured by a majority of the Company’s assets. The note and accrued interest are convertible into common stock of the Company at a conversion price of $0.25 per share. This note was included in the 2012 Notes Payable Extension Agreement
and the 2013 Notes Payable Extension Agreement
.
|
4,900 | 4,900 | ||||||
|
Convertible secured note payable to Asher Brand due May 15, 2014. This note bears interest at the rate of 5% per annum. This note contains a cross-default provision, and is secured by a majority of the Company’s assets. The note and accrued interest are convertible into common stock of the Company at a conversion price of $0.25 per share. This note was included in the 2012 Notes Payable Extension Agreement
and the 2013 Notes Payable Extension Agreement
.
|
5,000 | 5,000 | ||||||
|
Convertible secured note payable to Lane Ventures due May 15, 2014. This note bears interest at the rate of 5% per annum. This note contains a cross-default provision, and is secured by a majority of the Company’s assets. The note and accrued interest are convertible into common stock of the Company at a conversion price of $0.25 per share. This note was included in the 2012 Notes Payable Extension Agreement
and the 2013 Notes Payable Extension Agreement
.
|
6,000 | 6,000 | ||||||
|
Convertible secured note payable Alpha Capital due May 15, 2014. This note bears interest at the rate of 5% per annum. This note contains a cross-default provision, and is secured by a majority of the Company’s assets. The note and accrued interest are convertible into common stock of the Company at a conversion price of $0.25 per share. This note was included in the 2012 Notes Payable Extension Agreement
and the 2013 Notes Payable Extension Agreement
.
|
120,000 | 120,000 | ||||||
|
Convertible secured note payable Alpha Capital due May 15, 2014. This note bears interest at the rate of 5% per annum. This note contains a cross-default provision, and is secured by a majority of the Company’s assets. The note and accrued interest are convertible into common stock of the Company at a conversion price of $0.25 per share. This note was included in the 2012 Notes Payable Extension Agreement
and the 2013 Notes Payable Extension Agreement
.
|
16,957 | 16,957 | ||||||
|
Convertible secured note payable to Osher Capital Partners LLC due May 15, 2014. This note bears interest at the rate of 5% per annum. This note contains a cross-default provision, and is secured by a majority of the Company’s assets. The note and accrued interest are convertible into common stock of the Company at a conversion price of $0.25 per share. This note was included in the 2012 Notes Payable Extension Agreement
and the 2013 Notes Payable Extension Agreement
.
|
7,609 | 7,609 | ||||||
|
Convertible secured note payable to Assameka Capital, Inc. due May 15, 2014. This note bears interest at the rate of 5% per annum. This note contains a cross-default provision, and is secured by a majority of the Company’s assets. The note and accrued interest are convertible into common stock of the Company at a conversion price of $0.25 per share. This note was included in the 2012 Notes Payable Extension Agreement
and the 2013 Notes Payable Extension Agreement
.
|
5,435 | 5,435 | ||||||
|
Twenty-nine convertible notes payable in the amount of $4,500 each to Sam Klepfish, the Company’s CEO and a related party, dated the first of the month beginning on November 1, 2006, issued pursuant to the Company’s then employment agreement with Mr. Klepfish, which provided that the amount of $4,500 in salary is accrued each month to a note payable. These notes are unsecured. These notes bear interest at the rate of 8% per annum and have no due date. These notes and accrued interest are convertible into common stock of the Company at a conversion price of $0.25 per share.
|
110,500 | 110,500 | ||||||
|
September 30,
2013
|
December 31,
2012
|
|||||||
|
Convertible secured note payable to Alpha Capital due May 15, 2014. This note bears interest at the rate of 5% per annum. This note contains a cross-default provision, and is secured by a majority of the Company’s assets. The note and accrued interest are convertible into common stock of the Company at a conversion price of $0.25 per share. This note was included in the 2012 Notes Payable Extension Agreement and the 2013 Notes Payable Extension Agreement.
|
10,000
|
10,000
|
||||||
|
Convertible secured note payable to Alpha Capital due May 15, 2014. This note bears interest at the rate of 5% per annum. This note contains a cross-default provision, and is secured by a majority of the Company’s assets. The note and accrued interest are convertible into common stock of the Company at a conversion price of $0.25 per share. This note was included in the 2012 Notes Payable Extension Agreement and the 2013 Notes Payable Extension Agreement.
|
230,000
|
230,000
|
||||||
|
Convertible secured note payable to Alpha Capital, due May 15, 2014. This note bears interest at the rate of 5% per annum. This note contains a cross-default provision, and is secured by a majority of the Company’s assets. The note and accrued interest are convertible into common stock of the Company at a conversion price of $0.25 per share. This note was included in the 2012 Notes Payable Extension Agreement and the 2013 Notes Payable Extension Agreement.
|
21,478
|
21,478
|
||||||
|
Convertible secured note payable to Osher Capital Partners LLC due May 15, 2014. This note bears interest at the rate of 5% per annum. This note contains a cross-default provision, and is secured by a majority of the Company’s assets. The note and accrued interest are convertible into common stock of the Company at a conversion price of $0.25 per share. This note was included in the 2012 Notes Payable Extension Agreement and the 2013 Notes Payable Extension Agreement.
|
9,638
|
9,638
|
||||||
|
Convertible secured note payable to Assameka Capital, Inc. due May 15, 2014. This note bears interest at the rate of 5% per annum. This note contains a cross-default provision, and is secured by a majority of the Company’s assets. The note and accrued interest are convertible into common stock of the Company at a conversion price of $0.25 per share. This note was included in the 2012 Notes Payable Extension Agreement and the 2013 Notes Payable Extension Agreement.
|
6,884
|
6,884
|
||||||
|
Convertible secured note payable to Momona Capital due May 15, 2014. This note contains a cross default provision. This note contains a cross-default provision, and is secured by a majority of the Company’s assets. This note bears interest at the rate of 5% per annum. The note and accrued interest are convertible into common stock of the Company at a conversion price of $0.25 per share. This note was included in the 2012 Notes Payable Extension Agreement and the 2013 Notes Payable Extension Agreement.
|
25,310
|
25,310
|
||||||
|
Convertible secured note payable to Lane Ventures due May 15, 2014. This note bears interest at the rate of 5% per annum. This note contains a cross-default provision, and is secured by a majority of the Company’s assets. The note and accrued interest are convertible into common stock of the Company at a conversion price of $0.25 per share. This note was included in the 2012 Notes Payable Extension Agreement and the 2013 Notes Payable Extension Agreement.
|
10,124
|
10,124
|
||||||
|
Secured convertible promissory note payable for the acquisition of Artisan Specialty Foods, Inc. to Alpha Capital, dated May 11, 2012 in the face amount of $1,200,000 at a purchase price of $1,080,000. The note carries simple interest at an annual rate of 4.5% and is due in full by April 2015. The note is convertible into the registrant's common stock at a fixed conversion price of $1.00 per share. Principal and interest in the aggregate amount of $39,163 are payable on a monthly basis beginning in September 2012. The note allows for prepayments at any time. The note also includes cross-default provisions; is secured by all of the registrant's and its subsidiaries' assets; and is guaranteed by each of the subsidiaries. Interest expense in the amount of $30,921 and was accrued on this note during the years ended December 31, 2012 and 2011, respectively. During the three months ended September 30, 2013, the Company made payments in the aggregate amount of $117,491 on this note, consisting of $108,205 of principal and $9,287 of interest. During the nine months ended September 30, 2013, the Company made payments in the aggregate amount of $352,474 on this note, consisting of $321,002 of principal and $31,472 of interest.
|
753,264
|
1,074,267
|
||||||
|
September 30,
2013
|
December 31,
2012
|
|||||||
|
Secured vehicle lease payable at an effective interest rate of 9.96% for purchase of truck, payable in monthly installments (including principal and interest) of $614 through January 2015. During the three months ended September 30, 2013, the Company made payments in the aggregate amount of $1,842 on this note, consisting of $1,587 of principal and $255 of interest. During the nine months ended September 30, 2013, the Company made payments in the aggregate amount of $5,526 on this note, consisting of $4,647 of principal and $879 of interest.
|
9,164
|
13,811
|
||||||
|
Secured vehicle lease payable at an effective interest rate of 8.26% for purchase of truck, payable in monthly installments (including principal and interest) of $519 through June 2015. During the three months ended September 30, 2013, the Company made payments in the aggregate amount of $1,558 on this note, consisting of $1,331 of principal and $227 of interest. During the nine months ended September 30, 2013, the Company made payments in the aggregate amount of $4,674 on this note, consisting of $3,911 of principal and $763 of interest.
|
10,122
|
14,033
|
||||||
|
Secured mortgage note payable for the acquisition of land and building in Bonita Springs, Florida in the amount of $546,000. Principal payments of $4,550 and interest at the rate of Libor plus 3% are due monthly. The balance of the principal amount will be due March 2018. During the three months ended September 30, 2013, the Company made payments in the aggregate amount of $17,934 on this note, consisting of $13,650 of principal and $4,284 of interest. During the nine months ended September 30, 2013, the Company made payments in the aggregate amount of $41,890 on this note, consisting of $31,850 of principal and $10,040 of interest.
|
$
|
514,150
|
-
|
|||||
|
Total
|
$
|
2,310,182
|
$
|
2,175,593
|
||||
|
Less: Discount
|
(1,356,785
|
)
|
(1,868,482
|
)
|
||||
|
Net
|
$
|
953,397
|
$
|
307,111
|
||||
|
For the Three Months Ended
|
For the Nine Months Ended
|
|||||||||||||||
|
September 30,
|
September 30,
|
|||||||||||||||
|
2013
|
2012
|
2013
|
2012
|
|||||||||||||
|
Discount on Notes Payable amortized to interest expense:
|
$
|
175,271
|
$
|
5,100
|
$
|
1,337,934
|
$
|
6,408
|
||||||||
|
September 30,
|
|||||||||
| 2013 | 2012 | ||||||||
|
Number of conversion options outstanding
|
4,847,192 | 5,539,260 | |||||||
|
Value at September 30,
|
- | 1,284,577 | |||||||
|
Number of conversion options issued during the period
|
- | - | |||||||
|
Value of conversion options issued during the period
|
- | - | |||||||
|
Number of conversion options exercised or
underlying
notes paid during the period
|
- | 34,664 | |||||||
|
Value of conversion options exercised or
underlying notes paid during the period
|
- | $ | 7,004 | ||||||
|
Revaluation loss (gain) during the period
|
N/A | $ | (197,798 | ) | |||||
|
Black-Scholes model variables:
|
|||||||||
|
Volatility
|
186.46 | % | 214.36 | % | |||||
|
Dividends
|
- | - | |||||||
|
Risk-free interest rates
|
0.42 | to |
0.82
|
% | 0.14 | to | 0.41 | % | |
|
Term (years)
|
0.04 | to | 6.74 | 10 | |||||
|
Weighted
|
Weighted
|
Weighted
|
||||||||||||||||||||
|
average
|
average
|
average
|
||||||||||||||||||||
|
Range of
|
Number of
|
remaining
|
exercise
|
exercise
|
||||||||||||||||||
|
exercise
|
warrants
|
contractual
|
price of
|
Number of
|
price of
|
|||||||||||||||||
|
Prices
|
Outstanding
|
life (years)
|
outstanding Warrants
|
warrants Exercisable
|
exercisable Warrants
|
|||||||||||||||||
|
$
|
0.010
|
1,500,000
|
6.63
|
$
|
0.010
|
1,500,000
|
$
|
0.010
|
||||||||||||||
|
$
|
0.250
|
794,000
|
5.71
|
$
|
0.250
|
794,000
|
$
|
0.250
|
||||||||||||||
|
$
|
0.550
|
1,570,00
|
1.64
|
$
|
0.550
|
1,570,000
|
$
|
0.550
|
||||||||||||||
|
$
|
0.575
|
3,080,000
|
3.34
|
$
|
0.575
|
3,080,000
|
$
|
0.575
|
||||||||||||||
|
6,944,000
|
3.94
|
$
|
0.410
|
6,964,000
|
$
|
0.410
|
||||||||||||||||
|
Number of
|
Weighted Average
|
|||||||
|
Warrants
|
Exercise Price
|
|||||||
|
Warrants exercisable at December 31, 2012
|
6,964,000
|
$
|
0.41
|
|||||
|
Granted
|
-
|
-
|
||||||
|
Exercised
|
-
|
-
|
||||||
|
Cancelled / Expired
|
(20,000
|
)
|
0.01
|
|||||
|
Warrants outstanding at September 30, 2013
|
6,944,000
|
$
|
0.41
|
|||||
|
Weighted
|
Weighted
|
|||||||||||||||||||||
|
Weighted
|
average
|
average
|
||||||||||||||||||||
|
average
|
exercise
|
exercise
|
||||||||||||||||||||
|
Range of
|
Number of
|
Remaining
|
price of
|
Number of
|
price of
|
|||||||||||||||||
|
exercise
|
options
|
contractual
|
outstanding
|
options
|
exercisable
|
|||||||||||||||||
|
Prices
|
Outstanding
|
life (years)
|
Options
|
Exercisable
|
Options
|
|||||||||||||||||
|
$
|
0.350
|
1,140,000
|
3.80
|
$
|
0.350
|
1,140,000
|
$
|
0.350
|
||||||||||||||
|
$
|
0.380
|
132,500
|
1.50
|
$
|
0.380
|
132,500
|
$
|
0.380
|
||||||||||||||
|
$
|
0.400
|
275,000
|
3.26
|
$
|
0.400
|
25,000
|
$
|
0.400
|
||||||||||||||
|
$
|
0.450
|
132,500
|
1.75
|
$
|
0.450
|
132,500
|
$
|
0.450
|
||||||||||||||
|
$
|
0.474
|
132,500
|
2.00
|
$
|
0.474
|
132,500
|
$
|
0.474
|
||||||||||||||
|
$
|
0.480
|
132,500
|
2.25
|
$
|
0.480
|
132,500
|
$
|
0.480
|
||||||||||||||
|
$
|
0.570
|
225,000
|
4.26
|
$
|
0.570
|
-
|
$
|
N/A
|
||||||||||||||
|
$
|
1.60
|
310,000
|
4.26
|
$
|
1.60
|
-
|
$
|
N/A
|
||||||||||||||
|
2,480,000
|
3.43
|
$
|
0.552
|
1,695,000
|
$
|
0.381
|
||||||||||||||||
|
Number of Shares
|
Weighted Average
Exercise Price
|
|||||||
|
Options outstanding at December 31, 2012
|
2,070,000
|
$
|
0.290
|
|||||
|
Granted
|
810,000
|
$
|
0.906
|
|||||
|
Exercised
|
-
|
-
|
||||||
|
Cancelled / Expired
|
(400,000
|
)
|
$
|
0.35
|
||||
|
Options outstanding at September 30, 2013
|
2,480,000
|
$
|
0.552
|
|||||
| September 30, |
December 31,
|
|||||||||||
| 2013 |
2012
|
|||||||||||
|
Volatility
|
186.46 | - |
189.28
|
%
|
92.52
|
-
|
114.30
|
|
||||
|
Dividends
|
$ |
|
-
|
$
|
-
|
-
|
||||||
|
Risk-free interest rates
|
0.0 4 | - |
0.37
|
%
|
0.06
|
-
|
0.17
|
%
|
||||
|
Term (years)
|
0.45 | - |
4
|
0.01
|
-
|
5.00
|
||||||
|
●
|
Our ability to raise capital necessary to sustain our anticipated operations and implement our business plan,
|
|
●
|
Our ability to implement our business plan,
|
|
●
|
Our ability to generate sufficient cash to pay our lenders and other creditors,
|
|
●
|
Our dependence on one major customer,
|
|
●
|
Our ability to employ and retain qualified management and employees,
|
|
●
|
Our dependence on the efforts and abilities of our current employees and executive officers,
|
|
●
|
Changes in government regulations that are applicable to our current or anticipated business,
|
|
●
|
Changes in the demand for our services,
|
|
●
|
The degree and nature of our competition,
|
|
●
|
The lack of diversification of our business plan,
|
|
●
|
The general volatility of the capital markets and the establishment of a market for our shares, and
|
|
●
|
Disruption in the economic and financial conditions primarily from the impact of past terrorist attacks in the United States, threats of future attacks, police and military activities overseas and other disruptive worldwide political and economic events and weather conditions.
|
|
September 30,
|
||||||||
|
2013
|
2012
|
|||||||
|
Number of warrants outstanding
|
6,944,000
|
6,964,000
|
||||||
|
Value at September 30,
|
N/A
|
$
|
1,532,424
|
|||||
|
Number of warrants issued during the period
|
-
|
-
|
||||||
|
Value of warrants issued during the period
|
-
|
$
|
-
|
|||||
|
Value of warrants extended during the period
|
-
|
$
|
842,100
|
|||||
|
Revaluation loss during the period
|
N/A
|
$
|
(383,467
|
)
|
||||
|
Black-Scholes model variables:
|
||||||||
|
Volatility
|
186.46
|
%
|
117.77 – 214.36
|
%
|
||||
|
Dividends
|
-
|
$
|
-
|
|||||
|
Risk-free interest rates
|
0.03 – 0.82
|
% |
0.41 – 1.11
|
%
|
||||
|
Term (years)
|
0.04 – 6.74
|
7.63
|
||||||
|
September 30,
|
||||||||
|
2013
|
2012
|
|||||||
|
Number of conversion options outstanding
|
4,847,192
|
5,539,260
|
||||||
|
Value at September 30,
|
N/A
|
$
|
1,284,577
|
|||||
|
Number of conversion options issued during the period
|
-
|
-
|
||||||
|
Value of conversion options issued during the period
|
N/A
|
$
|
-
|
|||||
|
Number of conversion options exercised or underlying notes paid during the period
|
-
|
34,664
|
||||||
|
Value of conversion options exercised or underlying notes paid during the period
|
-
|
$
|
7,004
|
|||||
|
Revaluation loss during the period
|
N/A
|
$
|
(197,798
|
)
|
||||
|
Black-Scholes model variables:
|
||||||||
|
Volatility
|
186.46
|
%
|
214.36
|
%
|
||||
|
Dividends
|
-
|
-
|
||||||
|
Risk-free interest rates
|
0.03 – 0.82
|
%
|
0.14 to 0.41.
|
%
|
||||
|
Term (years)
|
0.45 – 6.74
|
10
|
||||||
|
September 30,
|
||||||||
|
2013
|
2012
|
|||||||
|
Number of vested options outstanding
|
2,480,000
|
1,570,000
|
||||||
|
Value at September 30,
|
$
|
N/A
|
$
|
308,544
|
||||
|
Number of options issued during the period
|
-
|
-
|
||||||
|
Number of options vested during the period
|
-
|
-
|
||||||
|
Value of options vested during the period
|
$
|
-
|
-
|
|||||
|
Number of options recognized during the period pursuant to SFAS 123(R)
|
-
|
-
|
||||||
|
Value of options recognized during the period pursuant to SFAS 123(R)
|
$
|
-
|
$
|
-
|
||||
|
Revaluation (gain) during the period
|
$
|
-
|
$
|
(39,938
|
)
|
|||
|
Black-Scholes model variables:
|
||||||||
|
Volatility
|
186.46
|
%
|
214.36
|
%
|
||||
|
Dividends
|
$
|
-
|
$
|
-
|
||||
|
Risk-free interest rates
|
0.42 - 0.82
|
%
|
0.14 – 0.41
|
%
|
||||
|
Term (years)
|
0.04-6.74
|
0.75 – 4.59
|
||||||
|
SIGNATURE
|
TITLE
|
DATE
|
||
|
/s/Sam Klepfish
|
Chief Executive Officer
|
November 14, 2013
|
||
|
Sam Klepfish
|
||||
|
/s/ John McDonald
|
Principal Financial Officer
|
November 14, 2013
|
||
|
John McDonald
|
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 |
|---|