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.
|
18
|
|
|
Item 4.
|
22
|
|
|
PART II.
|
OTHER INFORMATION
|
|
|
Item 1.
|
23
|
|
|
Item 2.
|
23
|
|
|
Item 3.
|
23
|
|
|
Item 4.
|
23
|
|
|
Item 5.
|
23
|
|
|
Item 6.
|
23
|
|
|
24
|
|
March 31,
|
December 31,
|
|||||||
|
2014
|
2013
|
|||||||
|
ASSETS
|
(unaudited)
|
|||||||
|
Current assets
|
||||||||
|
Cash and cash equivalents
|
$
|
1,968,216
|
$
|
2,073,605
|
||||
|
Accounts receivable net
|
841,750
|
771,205
|
||||||
|
Inventory
|
925,192
|
839,979
|
||||||
|
Other current assets
|
11,316
|
11,316
|
||||||
|
Total current assets
|
3,746,474
|
3,696,105
|
||||||
|
Property and equipment, net
|
932,463
|
954,068
|
||||||
|
Investment
|
54,000
|
-
|
||||||
|
Intangible assets, net
|
841,472
|
887,442
|
||||||
|
Total assets
|
$
|
5,574,409
|
$
|
5,537,615
|
||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
|
Current liabilities
|
||||||||
|
Accounts payable and accrued liabilities
|
$
|
1,409,662
|
$
|
1,285,149
|
||||
|
Accrued liabilities - related parties
|
248,985
|
523,110
|
||||||
|
Accrued interest
|
633,260
|
671,481
|
||||||
|
Accrued interest - related parties
|
50,888
|
48,708
|
||||||
|
Notes payable, current portion, net of discount
|
1,368,204
|
1,150,253
|
||||||
|
Notes payable - related parties, current portion
|
110,500
|
110,500
|
||||||
|
Contingent purchase price liability
|
41,836
|
80,881
|
||||||
|
Total current liabilities
|
3,863,335
|
3,870,082
|
||||||
|
Note payable - long term portion
|
543,361
|
727,328
|
||||||
|
Total liabilities
|
4,406,696
|
4,597,410
|
||||||
|
Stockholder's equity
|
||||||||
|
Common stock, $0.0001 par value; 500,000,000 shares authorized; 8,109,013 and 7,732,456 shares issued and 7,808,350 and 7,117,743 shares outstanding at March 31, 2014 and December 31, 2013, respectively
|
811
|
774
|
||||||
|
Additional paid-in capital
|
7,801,658
|
7,702,893
|
||||||
|
Common stock subscribed
|
-
|
-
|
||||||
|
Treasury stock, 486,254 and 400,304 shares outstanding at March 31, 2014 and
December 31, 2013, respectively
|
(160,099
|
)
|
(100,099
|
)
|
||||
|
Accumulated deficit
|
(6,474,657
|
)
|
(6,663,363
|
)
|
||||
|
Total stockholder's equity
|
1,167,713
|
940,205
|
||||||
|
Total liabilities and stockholders' equity
|
$
|
5,574,409
|
$
|
5,537,615
|
||||
|
For the Three
|
For the Three
|
|||||||
|
Months Ended
|
Months Ended
|
|||||||
|
March 31,
|
March 31,
|
|||||||
|
2014
|
2013
|
|||||||
|
Revenue
|
$ | 5,553,466 | $ | 5,241,674 | ||||
|
Cost of goods sold
|
3,729,855 |
3,668,647
|
||||||
|
Gross margin
|
1,823,611 | 1,573,027 | ||||||
|
Selling, general and administrative expenses
|
1,368,111 | 1,200,614 | ||||||
|
Total operating expenses
|
1,368,111 | 1,200,614 | ||||||
|
Operating income
|
455,500 | 372,413 | ||||||
|
Other (income) expense:
|
||||||||
|
Other income
|
(20,000 | ) | - | |||||
|
Interest expense
|
286,794
|
342,565 | ||||||
|
Total other (income) expense
|
266,794
|
342,565 | ||||||
|
Income (Loss) before income taxes
|
188,706
|
29,848 | ||||||
|
Income tax expense
|
- | - | ||||||
|
Net income
|
$ |
188,706
|
$ | 29,848 | ||||
|
Net income per share
–
basic
|
$ | 0.025 | $ | 0.005 | ||||
|
Net income per share
–
diluted
|
$ | 0.0 14 | $ | 0.003 | ||||
|
Weighted average shares outstanding
–
basic
|
7,538,537 | 6,226,388 | ||||||
|
Weighted average shares outstanding
–
diluted
|
13,563,347 | 15,691,467 | ||||||
|
For the Three
|
For the Three
|
|||||||
|
Months Ended
|
Months Ended
|
|||||||
|
March 31,
|
March 31,
|
|||||||
|
2014
|
2013
|
|||||||
|
Cash flows from operating activities:
|
||||||||
|
Net income
|
$
|
188,706
|
$
|
29,848
|
||||
|
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
|
||||||||
|
Depreciation and amortization
|
67,574
|
63,988
|
||||||
|
Non-cash compensation
|
33,588
|
35,662
|
||||||
|
Amortization of discount on notes payable
|
260,035
|
305,048
|
||||||
|
Changes in assets and liabilities:
|
||||||||
|
Accounts receivable, net
|
(70,545
|
)
|
(92,602
|
)
|
||||
|
Inventory and other current assets, net
|
(85,213
|
)
|
(29,811
|
) | ||||
|
Accounts payable and accrued expenses - related party
|
(296,820
|
)
|
(265,420
|
)
|
||||
|
Accounts payable and accrued expenses
|
133,701
|
(121,421
|
)
|
|||||
|
Contingent liability
|
(39,045
|
)
|
-
|
|||||
|
Net cash provided by (used in) operating activities
|
191,981
|
(74,708
|
)
|
|||||
|
Cash flows from investing activities:
|
||||||||
|
Investment in
Food Hatch portfolio company
|
(54,000
|
)
|
-
|
|||||
|
Acquisition of property, plant, and equipment
|
-
|
(803,544
|
) | |||||
|
Net cash used in investing activities
|
(54,000
|
)
|
(803,544
|
) | ||||
|
Cash flows from financing activities:
|
||||||||
|
Proceeds from issuance of notes payable
|
-
|
546,000
|
||||||
|
Principal payments on debt
|
(183,370
|
)
|
(110,352
|
)
|
||||
|
Principal payments on debt – related party
|
-
|
(2,788
|
) | |||||
|
Purchase of Treasury Stock
|
(60,000
|
)
|
-
|
|||||
|
Net cash (used in) provided by financing activities
|
(243,370
|
)
|
432,860
|
|||||
|
(Decrease) in cash and cash equivalents
|
(105,389
|
)
|
(445,392
|
)
|
||||
|
Cash and cash equivalents at beginning of period
|
2,073,605
|
901,637
|
||||||
|
Cash and cash equivalents at end of period
|
$
|
1,968,216
|
$
|
456,245
|
||||
|
Supplemental disclosure of cash flow information:
|
||||||||
|
Cash paid during the period for:
|
||||||||
|
Interest
|
$
|
15,460
|
$
|
13,049
|
||||
|
Taxes
|
$
|
-
|
$
|
-
|
||||
|
Income (Numerator)
|
Shares (Denominator)
|
Per-Share Amount
|
||||||||||
|
Basic earnings per share
|
$ |
188,706
|
7,538,537 | $ | 0.025 | |||||||
|
Effect of Dilutive Securities:
|
||||||||||||
|
Exercise of in-the-money warrants
|
4,001,351 | |||||||||||
|
Exercise of in-the-money options
|
1,699,997 | |||||||||||
|
Shares accrued, not yet issued
|
323,462 | |||||||||||
|
Diluted earnings per share
|
$ |
188,706
|
13,563,347 | $ | 0.014 | |||||||
|
Income (Numerator)
|
Shares (Denominator)
|
Per-Share Amount
|
||||||||||
|
Basic earnings per share
|
$ | 29,848 | 6,226,388 | $ | 0.005 | |||||||
|
Effect of Dilutive Securities:
|
||||||||||||
|
Exercise of in-the-money warrants
|
1,997,390 | |||||||||||
|
Conversion of notes and interest into common stock:
|
||||||||||||
|
Additional shares
|
7,245,900 | |||||||||||
|
Decrease in interest expense due to conversion
|
23,940 | |||||||||||
|
Shares accrued, not yet issued
|
221,789 | |||||||||||
|
Diluted earnings per share
|
$ | 53,788 | 15,691,467 | $ | 0.003 | |||||||
|
March 31,
2014
|
December 31,
2013
|
|||||||
|
Accounts receivable from customers
|
$
|
906,193
|
$
|
827,945
|
||||
|
Allowance for doubtful accounts
|
(64,443
|
)
|
(56,740
|
)
|
||||
|
Accounts receivable, net
|
$
|
841,750
|
$
|
771,205
|
||||
|
March 31,
2014
|
December 31,
2013
|
|||||||
|
Finished goods inventory
|
$
|
925,192
|
$
|
839,979
|
||||
|
March 31,
2014
|
December 31,
2013
|
|||||||
|
Land
|
$
|
177,383
|
$
|
177,383
|
||||
|
Building
|
619,955
|
619,955
|
||||||
|
Computer and Office Equipment
|
462,508
|
462,508
|
||||||
|
Warehouse Equipment
|
7,733
|
7,733
|
||||||
|
Furniture and Fixtures
|
162,128
|
162,128
|
||||||
|
Vehicles
|
33,239
|
33,239
|
||||||
|
Total before accumulated depreciation
|
1,462,946
|
1,462,946
|
||||||
|
Less: accumulated depreciation
|
(530,483
|
)
|
(508,878
|
)
|
||||
|
Total
|
$
|
932,463
|
$
|
954,068
|
||||
|
March 31, 2014
|
||||||||||||
|
Accumulated
|
||||||||||||
|
Gross
|
Amortization
|
Net
|
||||||||||
|
Trade Name
|
$
|
217,000
|
$
|
-
|
$
|
217,000
|
||||||
|
Non-Compete Agreement
|
244,000
|
(106,750
|
)
|
137,250
|
||||||||
|
Customer Relationships
|
534,645
|
(198,423
|
) |
336,222
|
||||||||
|
Goodwill
|
151,000
|
-
|
151,000
|
|||||||||
|
Total
|
$
|
1,146,645
|
$
|
(305,173
|
) |
$
|
841,472
|
|||||
|
|
December 31, 2013
|
|||||||||||
|
Accumulated
|
||||||||||||
|
Gross
|
Amortization
|
Net
|
||||||||||
|
Trade Name
|
$
|
217,000
|
$
|
-
|
$
|
217,000
|
||||||
|
Non-Compete Agreement
|
244,000
|
(91,500
|
)
|
152,500
|
||||||||
|
Customer Relationships
|
534,645
|
(167,703
|
)
|
366,942
|
||||||||
|
Goodwill
|
151,000
|
-
|
151,000
|
|||||||||
|
Total
|
$
|
1,146,645
|
$
|
(259,203
|
)
|
$
|
887,442
|
|||||
|
March 31,
2014
|
December 31,
2013
|
|||||||
|
Trade payables
|
$
|
1,345,634
|
$
|
1,252,746
|
||||
|
Accrued payroll and commissions
|
64,028
|
32,403
|
||||||
|
Total accounts payable and accrued liabilities - non-related parties
|
$
|
1,409,662
|
$
|
1,285,149
|
||||
|
March 31,
2014
|
December 31,
2013
|
|||||||
|
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 2013 Notes Payable Extension Agreement (as defined below). During the three months ended March 31, 2014, principal in the amount of $30,000 was converted to 120,000 shares of common stock, and accrued interest in the amount of $22,408 was converted to 89,632 shares of common stock.
|
$
|
109,500
|
$
|
139,500
|
||||
|
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 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 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 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 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 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 2013 Notes Payable Extension Agreement. During the three months ended March 31, 2014, principal in the amount of $7,246 was converted to 28,984 shares of common stock.
|
-
|
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. This note was included in 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 2013 Notes Payable Extension Agreement.
|
100,000
|
100,000
|
||||||
|
March 31,
2014
|
December 31,
2013
|
|||||||
|
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 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 2013 Notes Payable Extension Agreement.
|
4,900 | 4,900 | ||||||
|
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 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 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 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 2013 Notes Payable Extension Agreement. During the three months ended March 31, 2014, principal in the amount of $5,435 was converted to 21,740 shares of common stock.
|
- | 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 | ||||||
|
|
March 31,
2014
|
December 31,
2013
|
||||||
|
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 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 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 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 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 2013 Notes Payable Extension Agreement.
|
2,484
|
2,484
|
||||||
|
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 March 31, 2014, the Company made payments in the aggregate amount of $1,842 on this note, consisting of $1,668 of principal and $174 of interest.
|
5,869
|
7,537
|
||||||
|
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 March 31, 2014, the Company made payments in the aggregate amount of $1,558 on this note, consisting of $1,387 of principal and $171 of interest.
|
7,377
|
8,764
|
||||||
|
Term loan from Fifth Third Bank in the original amount of $1,000,000; $660,439 of this amount was used to pay a note payable; $339,561 was used for working capital. This loan is secured by first priority perfected security interest in all personal property of the Company, bears interest at the rate of Libor plus 4.75%, with monthly payments in the amount of $55,556, due May 26, 2015. During the three months ended March 31, 2014, the Company made payments of principal and interest in the amounts of $166,666 and $11,142, respectively
|
777,778
|
944,444
|
||||||
|
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 March 31, 2014, the Company made payments of principal and interest in the amounts of $13,650 and $3,973, respectively.
|
$
|
486,850
|
500,500
|
|||||
|
Total
|
$
|
2,133,841
|
$
|
2,359,893
|
||||
|
Less: Discount
|
(
111,776
|
)
|
(371,812
|
)
|
||||
|
Net
|
$
|
2,022,065
|
$
|
1,988,081
|
||||
|
For the Three Months Ended
|
||||||||
|
March 31,
|
||||||||
|
2014
|
2013
|
|||||||
|
Discount on Notes Payable amortized to interest expense:
|
$
|
260,035
|
$
|
305,048
|
||||
|
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
|
700,000
|
6.13
|
$
|
0.010
|
700,000
|
$
|
0.010
|
||||||||||||||
|
$
|
0.250
|
764,781
|
1.84
|
$
|
0.250
|
764,781
|
$
|
0.250
|
||||||||||||||
|
$
|
0.550
|
1,507,101
|
2.84
|
$
|
0.550
|
1,507,101
|
$
|
0.550
|
||||||||||||||
|
$
|
0.575
|
2,828,406
|
2.84
|
$
|
0.575
|
2,828,406
|
$
|
0.575
|
||||||||||||||
|
5,800,288
|
3.11
|
$
|
0.456
|
5,800,288
|
$
|
0.456
|
||||||||||||||||
|
Number of
|
Weighted Average
|
|||||||
|
Warrants
|
Exercise Price
|
|||||||
|
Warrants
outstanding
at December 31, 2013
|
5,819,129
|
$
|
0.457
|
|||||
|
Granted
|
-
|
-
|
||||||
|
Exercised
|
(18,841
|
)
|
0.250
|
|||||
|
Cancelled / Expired
|
-
|
-
|
||||||
|
Warrants outstanding at March 31, 2014
|
5,800,288
|
$
|
0.456
|
|||||
|
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
|
1,240,000
|
3.34
|
$
|
0.350
|
1,240,000
|
$
|
0.350
|
||||||||||||||
|
$
|
0.380
|
132,500
|
1.00
|
$
|
0.380
|
132,500
|
$
|
0.380
|
||||||||||||||
|
$
|
0.400
|
275,000
|
2.76
|
$
|
0.400
|
25,000
|
$
|
0.400
|
||||||||||||||
|
$
|
0.450
|
132,500
|
1.25
|
$
|
0.450
|
132,500
|
$
|
0.450
|
||||||||||||||
|
$
|
0.474
|
132,500
|
1.50
|
$
|
0.474
|
132,500
|
$
|
0.474
|
||||||||||||||
|
$
|
0.480
|
132,500
|
1.75
|
$
|
0.480
|
132,500
|
$
|
0.480
|
||||||||||||||
|
$
|
0.570
|
225,000
|
3.76
|
$
|
0.570
|
-
|
$
|
N/A
|
||||||||||||||
|
$
|
1.310
|
75,000
|
4.43
|
$
|
1.310
|
-
|
$
|
N/A
|
||||||||||||||
|
$
|
1.600
|
310,000
|
3.76
|
$
|
1.600
|
155,000
|
$
|
1.600
|
||||||||||||||
|
2,655,000
|
3.00
|
$
|
0.566
|
1,950,000
|
$
|
0.476
|
||||||||||||||||
|
Number of Shares
|
Weighted Average
Exercise Price
|
|||||||
|
Options outstanding at December 31, 2013
|
2,580,000
|
$
|
0.544
|
|||||
|
Granted
|
75,000
|
$
|
1.310
|
|||||
|
Exercised
|
-
|
-
|
||||||
|
Cancelled / Expired
|
-
|
$
|
-
|
|||||
|
Options outstanding at March 31, 2014
|
2,655,000
|
$
|
0.566
|
|||||
|
March 31,
|
March 31,
|
|||||||
|
2014
|
2013
|
|||||||
|
Volatility
|
189.28
|
%
|
189.28
|
%
|
||||
|
Dividends
|
$ |
-
|
$ |
-
|
||||
|
Risk-free interest rates
|
0.37
|
%
|
0.37
|
%
|
||||
|
Term (years)
|
4.00
|
|
4.00
|
|||||
|
●
|
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.
|
|
March 31,
|
||||||||
|
2014
|
2013
|
|||||||
|
Number of vested options outstanding
|
1,950,000
|
1,570,000
|
||||||
|
Number of options issued during the period
|
75,000
|
-
|
||||||
|
Number of options vested during the period
|
30,000
|
-
|
||||||
|
Value of options vested during the period
|
$
|
8,713
|
-
|
|||||
|
Number of options recognized during the period pursuant to SFAS 123(R)
|
30,000
|
-
|
||||||
|
Value of options recognized during the period pursuant to SFAS 123(R)
|
$
|
8,713
|
$
|
-
|
||||
|
|
||||||||
|
Black-Scholes model variables:
|
||||||||
|
Volatility
|
189.28
|
%
|
189.28
|
%
|
||||
|
Dividends
|
$
|
-
|
$
|
-
|
||||
|
Risk-free interest rates
|
0.37
|
%
|
0.37
|
%
|
||||
|
Term (years)
|
4.00
|
4.00
|
||||||
|
SIGNATURE
|
TITLE
|
DATE
|
||
|
/s/Sam Klepfish
|
Chief Executive Officer
|
May 15, 2014
|
||
|
Sam Klepfish
|
||||
|
/s/ John McDonald
|
Principal Financial Officer
|
May 15, 2014
|
||
|
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 |
|---|