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.
|
22
|
|
|
Item 4.
|
28
|
|
|
PART II.
|
OTHER INFORMATION
|
|
|
Item 1.
|
29
|
|
|
Item 2.
|
29
|
|
|
Item 3.
|
29
|
|
|
Item 4.
|
29
|
|
|
Item 5.
|
29
|
|
|
Item 6.
|
30
|
|
|
31
|
|
March 31,
|
December 31,
|
|||||||
|
2015
|
2014
|
|||||||
| (unaudited) | ||||||||
|
ASSETS
|
||||||||
|
Current assets
|
||||||||
|
Cash and cash equivalents
|
$
|
3,211,491
|
$
|
3,112,526
|
||||
|
Accounts receivable net
|
1,304,123
|
1,242,970
|
||||||
|
Inventory
|
1,172,482
|
1,195,327
|
||||||
|
Other current assets
|
804,745
|
625,495
|
||||||
|
Due from related parties
|
461,241
|
461,130
|
||||||
|
Total current assets
|
6,954,082
|
6,637,448
|
||||||
|
Property and equipment, net
|
1,855,619
|
1,922,044
|
||||||
|
Investment
|
204,000
|
204,000
|
||||||
|
Intangible assets, net
|
22,045,672
|
23,610,549
|
||||||
|
Total assets
|
$
|
31,059,373
|
$
|
32,374,041
|
||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
|
Current liabilities
|
||||||||
|
Accounts payable and accrued liabilities
|
$
|
4,482,620
|
$
|
4,096,700
|
||||
|
Deferred revenue
|
4,777,092
|
4,792,609
|
||||||
|
Accrued liabilities - related parties
|
462,045
|
1,137,692
|
||||||
|
Accrued interest
|
606,602
|
603,034
|
||||||
|
Accrued interest - related parties
|
85,945
|
78,945
|
||||||
|
Revolving credit facilities
|
-
|
360,871
|
||||||
|
Notes payable, current portion, net of discount
|
1,258,560
|
714,811
|
||||||
|
Notes payable - related parties, current portion
|
110,500
|
110,500
|
||||||
|
Deferred tax liability
|
1,069,200
|
1,069,200
|
||||||
|
Contingent liabilities
|
546,250
|
572,500
|
||||||
|
Total current liabilities
|
13,398,814
|
13,536,862
|
||||||
|
Note payable - long term portion, net of discount
|
532,561
|
1,251,745
|
||||||
|
Notes payable - related parties, long term portion
|
2,199,970
|
2,199,970
|
||||||
|
Total liabilities
|
16,131,345
|
16,988,577
|
||||||
|
Stockholders' equity
|
||||||||
|
Common stock, $0.0001 par value; 500,000,000 shares authorized; 23,173,447 and
21,393,989 shares issued, and 22,472,784 and 20,693,326 shares outstanding at
March 31, 2015 and December 31, 2014, respectively
|
2,318
|
2,140
|
||||||
|
Additional paid-in capital
|
27,496,774
|
25,937,734
|
||||||
|
Treasury stock, 486,254 shares outstanding at March 31, 2015 and December 31, 2014
|
(160,099
|
)
|
(160,099
|
)
|
||||
|
Accumulated deficit
|
(12,410,605
|
)
|
(10,395,495
|
)
|
||||
|
Total Innovative Food Holdings, Inc. stockholders' equity
|
14,928,388
|
15,384,280
|
||||||
|
Noncontrolling interest in variable interest entity
|
(360
|
)
|
1,184
|
|||||
|
Total stockholder's equity
|
14,928,028
|
15,385,464
|
||||||
|
Total liabilities and stockholders' equity
|
$
|
31,059,373
|
$
|
32,374,041
|
||||
|
For the Three
|
For the Three
|
|||||||
|
Months Ended
|
Months Ended
|
|||||||
|
March 31,
|
March 31,
|
|||||||
|
2015
|
2014
|
|||||||
|
Revenue
|
$
|
11,181,817
|
$
|
5,553,466
|
||||
|
Cost of goods sold
|
8,185,305
|
3,729,855
|
||||||
|
Gross margin
|
2,996,512
|
1,823,611
|
||||||
|
Selling, general and administrative expenses
|
4,881,396
|
1,368,111
|
||||||
|
Total operating expenses
|
4,881,396
|
1,368,111
|
||||||
|
Operating (loss) income
|
(1,884,884
|
)
|
455,500
|
|||||
|
Other (income) expense:
|
||||||||
|
Interest expense, net
|
131,770
|
286,794
|
||||||
|
Other (income)
|
-
|
(20,000
|
)
|
|||||
|
Total other (income) expense
|
131,770
|
266,794
|
||||||
|
Net (loss) income before taxes
|
(2,016,654
|
)
|
188,706
|
|||||
|
Income tax expense
|
-
|
-
|
||||||
|
Net (loss) income
|
$
|
(2,016,654
|
)
|
$
|
188,706
|
|||
|
Less net income attributable to noncontrolling interest
in variable interest entities
|
(1,544
|
)
|
-
|
|||||
|
Net (loss) income attributable to Innovative Food Holdings, Inc.
|
$
|
(2,015,110
|
)
|
$
|
188,706
|
|||
|
Net (loss) income per share - basic
|
$
|
(0.099
|
)
|
$
|
0.025
|
|||
|
Net (loss) income per share - diluted
|
$
|
(0.099
|
)
|
$
|
0.014
|
|||
|
Weighted average shares outstanding - basic
|
20,447,523
|
7,538,537
|
||||||
|
Weighted average shares outstanding - diluted
|
20,447,523
|
13,563,347
|
||||||
|
For The Three Months Ended
|
For The Three Months Ended
|
|||||||
|
March 31,
|
March 31,
|
|||||||
|
2015
|
2014
|
|||||||
|
Cash flows from operating activities:
|
||||||||
|
Net (loss) income
|
$
|
(2,016,654
|
)
|
$
|
188,706
|
|||
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
||||||||
|
|
||||||||
|
Depreciation and amortization
|
295,745
|
67,574
|
||||||
|
Stock based compensation
|
759,603
|
33,588
|
||||||
|
Amortization of discount on notes payable
|
99,157
|
260,035
|
||||||
|
Changes in assets and liabilities:
|
||||||||
|
Accounts receivable, net
|
(61,151
|
)
|
(70,545
|
)
|
||||
|
Deferred revenue
|
(15,517
|
)
|
-
|
|||||
|
Inventory and other current assets, net
|
(156,405
|
)
|
(85,213
|
)
|
||||
|
Accounts payable and accrued expenses - related party
|
(218,851
|
)
|
(296,820
|
)
|
||||
|
Accounts payable and accrued expenses
|
389,485
|
133,701
|
||||||
|
Contingent liability
|
(26,250
|
)
|
(39,045
|
)
|
||||
|
Net cash (used in) provided by operating activities
|
(950,838
|
)
|
191,981
|
|||||
|
Cash flows from investing activities:
|
||||||||
|
Investments in food related companies
|
-
|
(54,000
|
)
|
|||||
|
Cash paid to re-acquire shares issued in acquisition of The Fresh Diet
|
(3,000,000
|
)
|
- | |||||
|
Acquisition of property and equipment
|
(18,530
|
)
|
-
|
|||||
|
Net cash provided by (used in) investing activities
|
(3,018,530
|
)
|
(54,000
|
)
|
||||
|
Cash flows from financing activities:
|
||||||||
|
Common stock sold for cash
|
4,288,596
|
-
|
||||||
|
Common stock sold for exercise of options and warrants
|
415,200
|
-
|
||||||
|
Purchase of treasury stock for cash
|
-
|
(60,000
|
)
|
|||||
|
Borrowings on revolving credit facilities
|
954,120
|
-
|
||||||
|
Payments made on revolving credit facilities
|
(1,314,991
|
)
|
-
|
|||||
|
Principal payments on debt
|
(215,133
|
)
|
(183,370
|
)
|
||||
|
Principal payments capital leases
|
(59,459
|
)
|
-
|
|||||
|
Net cash (used in) financing activities
|
4,068,333
|
(243,370
|
)
|
|||||
|
Increase (decrease) in cash and cash equivalents
|
98,965
|
(105,389
|
)
|
|||||
|
Cash and cash equivalents at beginning of period
|
3,112,526
|
2,073,605
|
||||||
|
Cash and cash equivalents at end of period
|
$
|
3,211,491
|
$
|
1,968,216
|
||||
|
Supplemental disclosure of cash flow information:
|
||||||||
|
Cash paid during the period for:
|
||||||||
|
Interest
|
$
|
22,045
|
$
|
15,460
|
||||
|
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
|
|||||||
|
Cash
|
$
|
3,000,000
|
||
|
Common Stock – 6,889,937 shares
|
9,645,912
|
|||
|
Total purchase price
|
$
|
12,645,912
|
||
|
Tangible assets acquired
|
$
|
2,567,223
|
||
|
Liabilities assumed
|
11,035,724
|
|||
|
Net tangible assets
|
(8,468,501
|
)
|
||
|
Customer relationships
|
2,700,000
|
|||
|
Tradenames
|
1,800,000
|
|||
|
Goodwill
|
16,614,413
|
|||
|
Total purchase price
|
$
|
12,645,912
|
|
Three months ended March 31,
|
||||
|
2014
|
||||
|
Total revenues
|
$
|
11,679,255
|
||
|
Net (loss) income attributable to Innovative Food Holdings, Inc.
|
240,650
|
|||
|
Basic net (loss) income per common share
|
$
|
0.017
|
||
|
Diluted net (loss) income per common share
|
$
|
(0.012
|
)
|
|
|
Weighted average shares - basic
|
14,428,474
|
|||
|
Weighted average shares - diluted
|
20,453,284
|
|||
|
March 31,
2015
|
December 31,
2014
|
|||||||
|
Accounts receivable from customers
|
$
|
1,339,785
|
$
|
1,272,470
|
||||
|
Allowance for doubtful accounts
|
(35,662
|
)
|
(29,500
|
)
|
||||
|
Accounts receivable, net
|
$
|
1,304,123
|
$
|
1,242,970
|
||||
|
March 31,
2015
|
December 31,
2014
|
|||||||
|
Specialty food products
|
$
|
933,969
|
$
|
1,034,786
|
||||
|
Operating materials and supplies
|
238,513
|
160,541
|
||||||
|
Total
|
$
|
1,172,482
|
$
|
1,195,327
|
||||
|
March 31,
2015
|
December 31,
2014
|
|||||||
|
Land
|
$
|
177,383
|
$
|
177,383
|
||||
|
Building
|
619,955
|
619,955
|
||||||
|
Computer and Office Equipment
|
506,076
|
502,277
|
||||||
|
Warehouse Equipment
|
7,733
|
7,733
|
||||||
|
Furniture, Fixtures, and Leasehold Improvements
|
373,360
|
373,360
|
||||||
|
Kitchen Equipment
|
444,582
|
429,850
|
||||||
|
Vehicles
|
503,309
|
503,309
|
||||||
|
Total before accumulated depreciation
|
2,632,398
|
2,613,867
|
||||||
|
Less: accumulated depreciation
|
(776,779
|
)
|
(691,823
|
)
|
||||
|
Total
|
$
|
1,855,619
|
$
|
1,922,044
|
||||
|
March 31, 2015
|
||||||||||||
|
Accumulated
|
||||||||||||
|
Gross
|
Amortization
|
Net
|
||||||||||
|
Trade Name
|
$
|
2,121,271
|
$
|
-
|
$
|
2,121,271
|
||||||
|
Non-Compete Agreement
|
244,000
|
(167,750
|
)
|
76,250
|
||||||||
|
Customer Relationships
|
3,830,994
|
(748,256
|
)
|
3,082,738
|
||||||||
|
Goodwill
|
16,765,413
|
-
|
16,765,413
|
|||||||||
|
Total
|
$
|
22,961,678
|
$
|
(916,006
|
)
|
$
|
22,045,672
|
|||||
|
December 31, 2014
|
||||||||||||
|
Accumulated
|
||||||||||||
|
Gross
|
Amortization
|
Net
|
||||||||||
|
Trade Name
|
$
|
2,121,271
|
$
|
-
|
$
|
2,121,271
|
||||||
|
Non-Compete Agreement
|
244,000
|
(152,500
|
)
|
91,500
|
||||||||
|
Customer Relationships
|
3,830,994
|
(552,717
|
)
|
3,278,277
|
||||||||
|
Goodwill
|
18,119,501
|
-
|
18,119,501
|
|||||||||
|
Total
|
$
|
24,315,766
|
$
|
(705,217
|
)
|
$
|
23,610,549
|
|||||
|
March 31,
2015
|
December 31,
2014
|
|||||||
|
Trade payables
|
$
|
4,048,316
|
$
|
3,853,374
|
||||
|
Accrued payroll and commissions
|
434,304
|
243,326
|
||||||
|
Total accounts payable and accrued liabilities - non-related parties
|
$
|
4,482,620
|
$
|
4,096,700
|
||||
|
March 31,
2015
|
December 31,
2014
|
|||||||
|
Business loan of $500,000 from a credit card merchant, with a loan fee of 0.5% and repayment rate of 100% of the sum of charge volume during the loan period, maturing no later than April 19, 2015, renewable annually unless terminated, and secured by the assets of The Fresh Diet. During the three months ended March 31, 2015, net payments of principal in the amount of $125,159 were made on this loan.
|
$
|
-
|
$
|
125,159
|
||||
|
Business loan of $1,000,000 from a credit card merchant, with a loan fee of 20% and repayment rate of 12% of the sum of charge volume until all amounts have been paid, and guaranteed by certain shareholders of the Company who were former shareholders of FD. During the three months ended March 31, 2015, net payments of principal in the amount of $235,712 were made on this loan.
|
-
|
235,712
|
||||||
|
Total
|
$
|
-
|
$
|
360,871
|
||||
|
March 31,
2015
|
December 31,
2014
|
|||||||
|
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, 2015, the Company made payments of principal and interest in the amounts of $13,650 and $3,536, respectively.
|
$ | 432,250 | $ | 445,900 | ||||
|
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 principal payments of $55,556 plus accrued interest. The note is due May 26, 2015. During the three months ended March 31, 2015, the Company made payments of principal and interest in the amounts of $166,667 and $2,801, respectively.
|
111,111 | 277,778 | ||||||
|
|
||||||||
|
A total of 18 convertible notes payable (the “Convertible Notes Payable”). Certain of the Convertible Notes Payable contain cross default provisions, and are secured by subordinated interest in a majority of the Company’s assets. The Convertible Notes Payable bear interest at the rate of 1.9% per annum; principal and accrued interest are convertible into common stock of the Company at a conversion price of $0.25 per share; however, the interest may be paid in cash by the Company and certain limited amounts of principle may also be prepaid in cash. Effective May 13, 2014, the due date of these notes was extended from May 15, 2014 to December 31, 2015, and in March 2015 the notes were further extended to January 1, 2016. A discount to the notes in the aggregate amount of $732,565 was recorded to recognize the value of the beneficial conversion feature embedded in the extension of the term of the notes. During the three months ended March 31, 2015, $99,157 of this discount was charged to operations. During the three months ended March 31, 2015, the Company accrued interest in the amount of $3,068 on these notes.
|
647,565 | 647,565 | ||||||
|
Secured vehicle leases 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, 2015, the Company made payments in the aggregate amount of $614 on this lease, consisting of $609 of principal and $5 of interest. The lease was paid on full in January, 2015.
|
- | 609 | ||||||
|
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 and may not be prepaid without Mr. Klepfish’s consent. These notes bear interest at the rate of 8% per annum and have no due date. As of July 1, 2014, the notes bear an interest rate of 1.9% and as of November 17, 2014 the interest rate was reduced to 0%. These notes and accrued interest are convertible into common stock of the Company at a conversion price of $0.25 per share. During the three months ended March 31, 2015, the Company accrued interest in the amount of $0 on these notes.
|
110,500 | 110,500 | ||||||
|
Promissory note in the amount of $200,000 bearing interest at the rate of 1% per annum. Principal in the amount of $100,000 is due June 30, 2015; principal in the amount of $100,000 is due June 30, 2016. The note is convertible into shares of the Company’s common stock at the conversion price of $1.54 per share. During the three months ended March 31, 2015, the Company accrued interest in the amount of $500 on this note.
|
200,000 | 200,000 | ||||||
|
March 31,
2015
|
December 31,
2014
|
|||||||
|
Four notes payable to shareholders in the aggregate amount of $1,500,000. These notes are unsecured, currently bear no interest, and mature on August 15, 2017. In the event the notes are not paid when due, amounts not paid under the notes shall bear interest at a rate of 21% per annum until paid in full.
|
$ | 1,500,000 | $ | 1,500,000 | ||||
|
Two notes payable to shareholders in the aggregate amount of $699,970. These notes are unsecured, and bear interest at the rate of 4% per annum. These notes are due on August 17, 2017. In the event the notes are not paid when due, amounts not paid under the notes shall bear interest at a rate of 21% per annum until paid in full. During the three months ended March 31, 2015, the Company accrued interest in the amount of $7,000 on these notes.
|
699,970 | 699,970 | ||||||
|
Note payable in monthly installments, including interest at the rate of 2% over prime (5.25% as of March 31, 2015), due October 1, 2019, and secured by all assets of The Fresh Diet, the life insurance policies maintained on two of the shareholders of the Company, and personally guaranteed by these shareholders. During the three months ended March 31, 2015, principal payments in the aggregate amount of $5,582 were made on this note, and interest expense in the amount of $1,581 was recorded.
|
118,344 | 123,926 | ||||||
|
The Company has a $75,000 line of credit which bears monthly interest at the variable interest rate of 2% over prime rate. The line of credit is overdue. The line of credit is secured by all corporate assets of The Fresh Diet and by a condominium owned by one of the former shareholders of The Fresh Diet. During the three months ended March 31, 2015, interest in the amount of $984 was recorded on this line of credit.
|
75,000 | 75,000 | ||||||
|
Note payable in monthly installments, including interest at the rate of 1.75% over prime adjusted quarterly (5% as of March 31, 2015), due on December 20, 2017, and secured by all assets of The Fresh Diet and personally guaranteed by the spouse of one of its officers. During the three months ended March 31, 2015, principal payments in the aggregate amount of $23,926 were made on this note, and interest expense in the amount of $3,806 was recorded.
|
292,411 | 316,337 | ||||||
|
Note payable issued for acquisition of Diet at Your Doorstep's customer lists due on May 1, 2015, and with quarterly payments in the form of 10% of revenue attributed to sales to customers who transition to The Fresh Diet's meal plans. Total payments are capped at $40,000. During the three months ended March 31, 2015, payments in the amount of $0 were made on this loan.
|
17,935 | 17,935 | ||||||
|
Unsecured note payable for purchase of website domain bearing 0% interest rate and due on November 20, 2017, with monthly payments of $1,065. During the three months ended March 31, 2015, principal payments in the amount of $3,195 were made on this loan.
|
25,550 | 28,745 | ||||||
|
Capital lease obligations under a master lease agreement for vehicles payable in monthly installments, including interest rate ranging from 2.32% to 7.5%, due on various dates through December 1, 2015, and collateralized by the vehicles. During the three months ended March 31, 2015, principal payments in the aggregate amount of $59,458 were made on these capital leases, and interest expense in the amount of $4,709 was recorded.
|
166,939 | 226,397 | ||||||
|
Secured vehicle lease payable at an effective interest rate of 8.26% for purchase of a truck payable in monthly installments (including principal and interest) of $519 through June 2015. During the three months ended March 31, 2015, the Company made payments in the aggregate amount of $1,558 on this lease, consisting of $1,505 of principal and $52 of interest.
|
1,537 | 3,042 | ||||||
|
Total
|
$ | 4,399,112 | $ | 4,673,704 | ||||
|
Less: Discount
|
(297,521 | ) | (396,678 | ) | ||||
|
Net
|
$ | 4,101,591 | $ | 4,277,026 | ||||
|
March 31,
2015
|
December 31,
2014
|
|||||||
|
Current maturities, net of discount
|
$
|
1,369,060
|
$
|
825,311
|
||||
|
Long-term portion, net of discount
|
2,732,531
|
3,451,715
|
||||||
|
Total
|
$
|
4,101,591
|
$
|
4,277,026
|
||||
|
For the Three Months Ended March 31,
|
||||||||
|
2015
|
2014
|
|||||||
|
Discount on Notes Payable amortized to interest expense:
|
$
|
99,157
|
$
|
260,035
|
||||
|
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
|
5.13
|
$
|
0.010
|
700,000
|
$
|
0.010
|
||||||||||||||
|
$
|
0.250
|
94,783
|
0.84
|
$
|
0.250
|
94,783
|
$
|
0.250
|
||||||||||||||
|
$
|
0.550
|
448,011
|
1.84
|
$
|
0.550
|
448,011
|
$
|
0.550
|
||||||||||||||
|
$
|
0.575
|
2,828,405
|
1.84
|
$
|
0.575
|
2,828,405
|
$
|
0.575
|
||||||||||||||
|
4,071,199
|
2.39
|
$
|
0.468
|
4,071,199
|
$
|
0.468
|
||||||||||||||||
|
Number of
|
Weighted Average
|
|||||||
|
Warrants
|
Exercise Price
|
|||||||
|
Warrants outstanding at December 31, 2014
|
4,798,469
|
$
|
0.480
|
|||||
|
Granted
|
-
|
-
|
||||||
|
Exercised
|
(727,270
|
)
|
0.550
|
|||||
|
Cancelled / Expired
|
-
|
-
|
||||||
|
Warrants outstanding at March 31, 2015
|
4,071,199
|
$
|
0.468
|
|||||
|
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
|
1,200,000
|
2.43
|
$
|
0.350
|
1,200,000
|
$
|
0.350
|
||||||||||||||
|
$
|
0.380
|
92,500
|
0.75
|
$
|
0.380
|
92,500
|
$
|
0.380
|
||||||||||||||
|
$
|
0.400
|
275,000
|
1.76
|
$
|
0.400
|
150,000
|
$
|
0.400
|
||||||||||||||
|
$
|
0.450
|
132,500
|
0.60
|
$
|
0.450
|
132,500
|
$
|
0.450
|
||||||||||||||
|
$
|
0.474
|
132,500
|
0.68
|
$
|
0.474
|
132,500
|
$
|
0.474
|
||||||||||||||
|
$
|
0.480
|
132,500
|
0.75
|
$
|
0.480
|
132,500
|
$
|
0.480
|
||||||||||||||
|
$
|
0.570
|
225,000
|
2.76
|
$
|
0.570
|
225,000
|
$
|
0.570
|
||||||||||||||
|
$
|
1.310
|
75,000
|
3.43
|
$
|
1.310
|
12,500
|
$
|
1.310
|
||||||||||||||
|
$
|
1.440
|
15,000
|
1.59
|
$
|
1.440
|
15,000
|
$
|
1.440
|
||||||||||||||
|
$
|
1.460
|
100,000
|
3.25
|
$
|
1.460
|
100,000
|
$
|
1.460
|
||||||||||||||
|
$
|
1.600
|
310,000
|
2.76
|
$
|
1.600
|
310,000
|
$
|
1.600
|
||||||||||||||
|
$
|
1.900
|
15,000
|
2.59
|
$
|
1.900
|
15,000
|
$
|
1.900
|
||||||||||||||
|
$
|
2.000
|
500,000
|
1.92
|
$
|
2.000
|
500,000
|
$
|
2.000
|
||||||||||||||
|
3,205,000
|
2.13
|
$
|
0.833
|
3,017,500
|
$
|
0.841
|
||||||||||||||||
|
Number of Shares
|
Weighted Average
Exercise Price
|
|||||||
|
Options outstanding at December 31, 2014
|
3,245,000
|
$
|
0.822
|
|||||
|
Granted
|
-
|
$
|
-
|
|||||
|
Exercised
|
(40,000
|
)
|
0.350
|
|||||
|
Cancelled / Expired
|
-
|
$
|
-
|
|||||
|
Options outstanding at March 31, 2015
|
3,205,000
|
$
|
0.833
|
|||||
|
March 31,
|
March 31,
|
|||||||
|
2015
|
2014
|
|||||||
|
Volatility
|
49.18
|
%
|
189.28
|
%
|
||||
|
Dividends
|
$
|
-
|
$
|
-
|
||||
|
Risk-free interest rates
|
0.14
|
%
|
0.37
|
%
|
||||
|
Term (years)
|
0.17 – .92
|
|
4.00
|
|||||
|
Balance of noncontrolling interest at December 31, 2014
|
$
|
1,184
|
||
|
Loss attributable to noncontrolling interest for the three months ended March 31, 2015
|
(1,544
|
)
|
||
|
Ending balance of noncontrolling interest at March 31, 2015
|
$
|
(360
|
)
|
|
●
|
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 ability to integrate the operations of our acquired businesses,
|
|
●
|
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 environmental weather conditions.
|
|
SIGNATURE
|
TITLE
|
DATE
|
||
|
/s/ Sam Klepfish
|
Chief Executive Officer
|
May 11, 2015
|
||
|
Sam Klepfish
|
||||
|
/s/ John McDonald
|
Principal Financial Officer
|
May 11, 2015
|
||
|
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 |
|---|