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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Nevada
|
|
37-1530765
|
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer
Identification No.)
|
|
1000 Legion Place, Suite 1600
Orlando, Florida
|
|
32801
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
Large accelerated filer
o
|
|
Accelerated filer
o
|
|
Non-accelerated filer
o
|
(Do not check if a smaller reporting company)
|
Smaller reporting company
x
|
|
|
Page
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
2013 |
|
December 31,
2012 |
||||
|
|
(Unaudited)
|
|
|
||||
|
Assets
|
|
|
|
||||
|
Current:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
1,663,688
|
|
|
$
|
657,946
|
|
|
Accounts receivable
|
1,163,664
|
|
|
426,818
|
|
||
|
Prepaid expenses
|
127,508
|
|
|
162,565
|
|
||
|
Prepaid equity financing costs
|
—
|
|
|
—
|
|
||
|
Deferred finance costs, net of accumulated amortization of $46,059 and $25,923
|
13,042
|
|
|
1,877
|
|
||
|
Other current assets
|
23,099
|
|
|
11,627
|
|
||
|
Total current assets
|
2,991,001
|
|
|
1,260,833
|
|
||
|
|
|
|
|
||||
|
Property and equipment, net
|
147,813
|
|
|
113,757
|
|
||
|
Intangible assets, net of accumulated amortization of $72,776 and $59,276
|
4,500
|
|
|
18,000
|
|
||
|
Software development costs
|
244,878
|
|
|
—
|
|
||
|
Security deposits
|
7,951
|
|
|
9,048
|
|
||
|
Total assets
|
$
|
3,396,143
|
|
|
$
|
1,401,638
|
|
|
Liabilities and Stockholders’ Deficit
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
||||
|
Accounts payable
|
$
|
741,517
|
|
|
$
|
1,163,307
|
|
|
Accrued expenses
|
472,025
|
|
|
187,868
|
|
||
|
Unearned revenue
|
1,260,919
|
|
|
1,140,140
|
|
||
|
Compound embedded derivative
|
—
|
|
|
11,817
|
|
||
|
Current portion of capital lease obligations
|
40,126
|
|
|
17,638
|
|
||
|
Current portion of notes payable
|
—
|
|
|
75,000
|
|
||
|
Total current liabilities
|
2,514,587
|
|
|
2,595,770
|
|
||
|
|
|
|
|
||||
|
Capital lease obligations, less current portion
|
30,194
|
|
|
10,212
|
|
||
|
Notes payable, less current portion
|
—
|
|
|
106,355
|
|
||
|
Warrant liability
|
2,139,967
|
|
|
2,750
|
|
||
|
Total liabilities
|
4,684,748
|
|
|
2,715,087
|
|
||
|
|
|
|
|
||||
|
Stockholders’ deficit:
|
|
|
|
|
|
||
|
Series A convertible preferred stock; $.0001 par value; 240 shares authorized; 5 shares issued and outstanding
|
—
|
|
|
—
|
|
||
|
Common stock, $.0001 par value; 100,000,000 shares authorized; 22,335,543 and 6,186,997 issued and outstanding
|
2,234
|
|
|
619
|
|
||
|
Additional paid-in capital
|
24,265,185
|
|
|
21,489,354
|
|
||
|
Accumulated deficit
|
(25,556,024
|
)
|
|
(22,803,422
|
)
|
||
|
Total stockholders’ deficit
|
(1,288,605
|
)
|
|
(1,313,449
|
)
|
||
|
|
|
|
|
||||
|
Total liabilities and stockholders’ deficit
|
$
|
3,396,143
|
|
|
$
|
1,401,638
|
|
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
||||||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Revenue
|
$
|
1,565,851
|
|
|
$
|
1,058,836
|
|
|
$
|
4,666,399
|
|
|
$
|
3,876,508
|
|
|
Cost of sales
|
499,127
|
|
|
434,019
|
|
|
1,846,130
|
|
|
1,593,790
|
|
||||
|
Gross profit
|
1,066,724
|
|
|
624,817
|
|
|
2,820,269
|
|
|
2,282,718
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
||||||
|
General and administrative
|
1,655,727
|
|
|
1,335,858
|
|
|
4,594,888
|
|
|
4,807,610
|
|
||||
|
Sales and marketing
|
63,436
|
|
|
219,584
|
|
|
272,695
|
|
|
985,466
|
|
||||
|
Total operating expenses
|
1,719,163
|
|
|
1,555,442
|
|
|
4,867,583
|
|
|
5,793,076
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Loss from operations
|
(652,439
|
)
|
|
(930,625
|
)
|
|
(2,047,314
|
)
|
|
(3,510,358
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
||||||
|
Interest expense
|
(14,439
|
)
|
|
(33,495
|
)
|
|
(52,435
|
)
|
|
(77,762
|
)
|
||||
|
Loss on exchange of warrants and debt
|
(93,482
|
)
|
|
(37,610
|
)
|
|
(94,214
|
)
|
|
(802,123
|
)
|
||||
|
Change in fair value of derivatives and notes payable carried at fair value, net
|
(215,092
|
)
|
|
50,160
|
|
|
(558,869
|
)
|
|
681,639
|
|
||||
|
Other income (expense), net
|
150
|
|
|
—
|
|
|
230
|
|
|
455
|
|
||||
|
Total other income (expense)
|
(322,863
|
)
|
|
(20,945
|
)
|
|
(705,288
|
)
|
|
(197,791
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net loss
|
$
|
(975,302
|
)
|
|
$
|
(951,570
|
)
|
|
$
|
(2,752,602
|
)
|
|
$
|
(3,708,149
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average common shares outstanding – basic and diluted
|
12,996,717
|
|
|
2,265,222
|
|
|
9,034,361
|
|
|
2,266,524
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Loss per common share – basic and diluted
|
$
|
(0.08
|
)
|
|
$
|
(0.42
|
)
|
|
$
|
(0.30
|
)
|
|
$
|
(1.64
|
)
|
|
|
Series A
Convertible
Preferred Stock
|
|
Common Stock
|
|
Additional
Paid-In
|
|
Accumulated
|
|
Total
Stockholders’
|
||||||||||||||||
|
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
Capital
|
|
Deficit
|
|
Deficit
|
||||||||||||
|
Balance, December 31, 2012
|
5
|
|
|
$
|
—
|
|
|
6,186,997
|
|
|
$
|
619
|
|
|
$
|
21,489,354
|
|
|
$
|
(22,803,422
|
)
|
|
$
|
(1,313,449
|
)
|
|
Sale of common stock and conversion of notes payable, net of offering costs
|
—
|
|
|
—
|
|
|
14,236,472
|
|
|
1,424
|
|
|
1,910,820
|
|
|
—
|
|
|
1,912,244
|
|
|||||
|
Conversion of notes payable into common stock
|
—
|
|
|
—
|
|
|
773,983
|
|
|
77
|
|
|
124,534
|
|
|
—
|
|
|
124,611
|
|
|||||
|
Exchange of warrants for common stock
|
—
|
|
|
—
|
|
|
5,001
|
|
|
1
|
|
|
731
|
|
|
—
|
|
|
732
|
|
|||||
|
Fair value of warrants issued
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,209
|
|
|
—
|
|
|
7,209
|
|
|||||
|
Stock issued for payment of services
|
—
|
|
|
—
|
|
|
1,133,090
|
|
|
113
|
|
|
373,286
|
|
|
—
|
|
|
373,399
|
|
|||||
|
Stock-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
359,251
|
|
|
—
|
|
|
359,251
|
|
|||||
|
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,752,602
|
)
|
|
(2,752,602
|
)
|
|||||
|
Balance, September 30, 2013
|
5
|
|
|
$
|
—
|
|
|
22,335,543
|
|
|
$
|
2,234
|
|
|
$
|
24,265,185
|
|
|
$
|
(25,556,024
|
)
|
|
$
|
(1,288,605
|
)
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2013
|
|
2012
|
||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net loss
|
$
|
(2,752,602
|
)
|
|
$
|
(3,708,149
|
)
|
|
Adjustments to reconcile net loss to net cash used for operating activities:
|
|
|
|
|
|
||
|
Depreciation and amortization
|
70,013
|
|
|
87,422
|
|
||
|
Stock-based compensation
|
359,251
|
|
|
150,878
|
|
||
|
Stock issued for payment of services
|
384,088
|
|
|
668,415
|
|
||
|
Loss on exchange of warrants and debt
|
94,214
|
|
|
802,123
|
|
||
|
Change in fair value of derivatives and notes payable carried at fair value, net
|
558,869
|
|
|
(681,639
|
)
|
||
|
Bad debt expense
|
24,018
|
|
|
—
|
|
||
|
Cash provided by (used for):
|
|
|
|
|
|
||
|
Accounts receivable, net
|
(760,864
|
)
|
|
(2,119
|
)
|
||
|
Prepaid expenses and other current assets
|
(231,982
|
)
|
|
109,998
|
|
||
|
Accounts payable
|
(421,790
|
)
|
|
(28,615
|
)
|
||
|
Accrued expenses
|
310,561
|
|
|
22,149
|
|
||
|
Unearned revenue
|
120,779
|
|
|
102,607
|
|
||
|
Deferred rent
|
—
|
|
|
(8,500
|
)
|
||
|
Net cash used for operating activities
|
(2,245,445
|
)
|
|
(2,485,430
|
)
|
||
|
|
|
|
|
||||
|
Cash flows from investing activities:
|
|
|
|
||||
|
Purchase of equipment
|
(15,064
|
)
|
|
(9,009
|
)
|
||
|
Security deposits
|
1,097
|
|
|
3,650
|
|
||
|
Net cash used for investing activities
|
(13,967
|
)
|
|
(5,359
|
)
|
||
|
|
|
|
|
||||
|
Cash flows from financing activities:
|
|
|
|
|
|
||
|
Proceeds from issuance of notes payable, net
|
1,439,798
|
|
|
543,700
|
|
||
|
Proceeds from issuance of common stock and warrants, net
|
2,032,145
|
|
|
3,045,899
|
|
||
|
Proceeds from exercise of stock options
|
—
|
|
|
1,099
|
|
||
|
Payments on notes payable and capital leases
|
(206,789
|
)
|
|
(21,174
|
)
|
||
|
Net cash provided by financing activities
|
3,265,154
|
|
|
3,569,524
|
|
||
|
|
|
|
|
||||
|
Net increase in cash and cash equivalents
|
1,005,742
|
|
|
1,078,735
|
|
||
|
Cash and cash equivalents, beginning of year
|
657,946
|
|
|
225,277
|
|
||
|
|
|
|
|
||||
|
Cash and cash equivalents, end of period
|
$
|
1,663,688
|
|
|
$
|
1,304,012
|
|
|
|
|
|
|
||||
|
Supplemental cash flow information:
|
|
|
|
|
|
||
|
Cash paid during period for interest
|
$
|
9,902
|
|
|
$
|
6,222
|
|
|
|
|
|
|
||||
|
Non-cash financing and investing activities:
|
|
|
|
|
|
||
|
Fair value of compound embedded derivative in promissory notes
|
$
|
—
|
|
|
$
|
27,776
|
|
|
Fair value of common stock issued for future services
|
$
|
—
|
|
|
$
|
64,619
|
|
|
Fair value of warrants issued
|
$
|
2,352,108
|
|
|
$
|
49,170
|
|
|
Conversion of notes into common stock
|
$
|
1,501,229
|
|
|
$
|
—
|
|
|
Acquisition of assets through capital lease
|
$
|
55,369
|
|
|
$
|
—
|
|
|
Equipment
|
3 years
|
|
Furniture and fixtures
|
5 - 10 years
|
|
Software
|
3 years
|
|
Leasehold improvements
|
3 years
|
|
•
|
Level 1
–
Valuation based on quoted market prices in active markets for identical assets and liabilities.
|
|
•
|
Level 2
–
Valuation based on quoted market prices for similar assets and liabilities in active markets.
|
|
•
|
Level 3
–
Valuation based on unobservable inputs that are supported by little or no market activity, therefore requiring management’s best estimate of what market participants would use as fair value.
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||
|
2011 Equity Incentive Plans Assumptions
|
|
September 30,
2013 |
|
September 30,
2012 |
|
September 30,
2013 |
|
September 30,
2012 |
|
Expected term
|
|
10 years
|
|
5 years
|
|
9 years
|
|
5 years
|
|
Weighted average volatility
|
|
51.72%
|
|
54.46%
|
|
52.02%
|
|
54.90%
|
|
Weighted average risk free interest rate
|
|
2.74%
|
|
0.65%
|
|
2.27%
|
|
0.75%
|
|
Expected dividends
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
Linked Common
Shares to
Derivative Warrants
|
Warrant
Liability
|
|||
|
Balance, December 31, 2012
|
128,350
|
|
$
|
2,750
|
|
|
Issuance of warrants to investors in 2013 Private Placement
|
14,236,472
|
|
2,344,899
|
|
|
|
Exchange of warrants for common stock
|
(4,546
|
)
|
—
|
|
|
|
Change in fair value of derivatives
|
—
|
|
(207,682
|
)
|
|
|
Balance, September 30, 2013
|
14,360,276
|
|
$
|
2,139,967
|
|
|
Binomial Assumptions
|
December 31,
2012 |
May 31,
2013 |
August 15, 2013 - September 23, 2013
|
September 30,
2013 |
|
Fair market value of asset
(1)
|
$0.22
|
$0.20
|
$0.28-$0.37
|
$0.33
|
|
Exercise price
|
$1.25
|
$0.25-$0.50
|
$0.25-$0.50
|
$0.25-$1.25
|
|
Term
(2)
|
4.7 years
|
5.0 years
|
5.0 years
|
3.9 years - 4.9 years
|
|
Implied expected life
(3)
|
4.6 years
|
5.0 years
|
5.0 years
|
3.9 years - 4.9 years
|
|
Volatility range of inputs
(4)
|
45.82%--84.21%
|
50.14%--83.49%
|
48.46%--81.72%
|
50.38%--80.40%
|
|
Equivalent volatility
(3)
|
60.20%
|
59.15%
|
56.57%--57.55%
|
54.84%--56.50%
|
|
Risk-free interest rate range of inputs
(5)
|
0.11%--0.72%
|
1.07%--1.05%
|
0.04%--1.72%
|
0.02%--1.39%
|
|
Equivalent risk-free interest rate
(3)
|
0.32%
|
0.43%
|
0.56%--0.69%
|
0.32%--0.52%
|
|
|
Indexed Shares
|
Fair Value per Share
|
Estimated Fair Value
|
||||
|
Common stock
|
3,021,000
|
|
$
|
0.200
|
|
604,200
|
|
|
Warrants - $0.25 exercise price
|
1,510,500
|
|
$
|
0.088
|
|
132,924
|
|
|
Warrants - $0.50 exercise price
|
1,510,500
|
|
$
|
0.055
|
|
83,078
|
|
|
Common stock equivalent value
|
|
|
820,202
|
|
|||
|
|
Indexed Shares
|
Fair Value per Share
|
Estimated Fair Value
|
||||
|
Common stock
|
3,064,944
|
|
$
|
0.350
|
|
1,072,730
|
|
|
Warrants - $0.25 exercise price
|
1,532,472
|
|
$
|
0.199
|
|
304,962
|
|
|
Warrants - $0.50 exercise price
|
1,532,472
|
|
$
|
0.136
|
|
208,417
|
|
|
Common stock equivalent value
|
|
|
1,586,109
|
|
|||
|
|
Linked Common
Shares to
Convertible Notes Payable
|
Bifurcated Compound Embedded Derivatives
|
Convertible Notes Payable, Carried at Fair Value
|
|||||
|
Balance, December 31, 2012
|
537,146
|
|
$
|
11,817
|
|
$
|
—
|
|
|
Issuance of $750,000 promissory note with compound embedded derivative - May 31, 2013
|
6,042,000
|
|
—
|
|
820,202
|
|
||
|
Conversion of notes into common stock
|
(6,903,872
|
)
|
(12,461
|
)
|
(1,586,109
|
)
|
||
|
Change in fair value of derivatives
|
324,726
|
|
644
|
|
765,907
|
|
||
|
Balance, September 30, 2013
|
—
|
|
$
|
—
|
|
$
|
—
|
|
|
|
Convertible Notes Payable, Carried at Fair Value
|
||
|
Balance, December 31, 2012
|
$
|
—
|
|
|
Issuance of $750,000 promissory note with compound embedded derivative - May 31, 2013
|
820,202
|
|
|
|
Total loss included in earnings
|
765,907
|
|
|
|
Balance upon conversion, August 15, 2013
|
$
|
1,586,109
|
|
|
Compound Embedded Derivative
|
December 31,
2012 |
February 4,
2013 |
||||
|
Notional amount
|
$
|
106,355
|
|
$
|
112,150
|
|
|
Conversion price
|
0.198
|
|
0.145
|
|
||
|
Linked common shares
(1)
|
537,146
|
|
773,983
|
|
||
|
MCS value per linked common share
(2)
|
0.022
|
|
0.016
|
|
||
|
Total
|
$
|
11,817
|
|
$
|
12,461
|
|
|
Monte Carlo Assumptions
|
December 31,
2012 |
|
February 4,
2013 (7)
|
|
Fair market value of asset
(1)
|
$0.22
|
|
$0.16
|
|
Conversion price
|
$0.20
|
|
$0.14
|
|
Term
(2)
|
0.09 years
|
|
n/a
|
|
Implied expected life
(3)
|
0.09 years
|
|
n/a
|
|
Volatility range of inputs
(4)
|
16.12%--40.17%
|
|
n/a
|
|
Equivalent volatility
(3)
|
30.7%
|
|
n/a
|
|
Risk adjusted interest rate range of inputs
(5)
|
10.00%
|
|
n/a
|
|
Equivalent risk-adjusted interest rate
(3)
|
10.00%
|
|
n/a
|
|
Credit risk-adjusted interest rate
(6)
|
15.63%
|
|
n/a
|
|
Options Outstanding
|
Common Shares
|
|
Weighted Average
Exercise Price
|
|
Weighted Average
Remaining Life
(Years)
|
|||
|
Outstanding at December 31, 2011
|
114,445
|
|
|
$
|
17.61
|
|
|
4.4
|
|
Granted
|
378,293
|
|
|
5.74
|
|
|
|
|
|
Exercised
|
(551
|
)
|
|
2.00
|
|
|
|
|
|
Forfeited
|
(100,210
|
)
|
|
18.81
|
|
|
|
|
|
Outstanding at December 31, 2012
|
391,977
|
|
|
$
|
5.87
|
|
|
4.3
|
|
Granted
|
7,640,062
|
|
|
0.25
|
|
|
|
|
|
Exercised
|
—
|
|
|
—
|
|
|
|
|
|
Forfeited
|
(1,111,013
|
)
|
|
0.45
|
|
|
|
|
|
Outstanding at September 30, 2013
|
6,921,026
|
|
|
$
|
0.54
|
|
|
8.8
|
|
|
|
|
|
|
|
|||
|
Exercisable at September 30, 2013
|
1,611,198
|
|
|
$
|
0.89
|
|
|
8.8
|
|
Nonvested Options
|
Common Shares
|
|
Weighted Average
Grant Date
Fair Value
|
|
Weighted Average
Remaining Years
to Vest
|
|||
|
Nonvested at December 31, 2011
|
57,516
|
|
|
$
|
2.73
|
|
|
2.5
|
|
Granted
|
378,293
|
|
|
2.17
|
|
|
|
|
|
Vested
|
(83,429
|
)
|
|
2.26
|
|
|
|
|
|
Forfeited
|
(43,753
|
)
|
|
2.78
|
|
|
|
|
|
Nonvested at December 31, 2012
|
308,627
|
|
|
$
|
2.17
|
|
|
2.9
|
|
Granted
|
7,640,062
|
|
|
0.20
|
|
|
|
|
|
Vested
|
(1,541,284
|
)
|
|
0.37
|
|
|
|
|
|
Forfeited
|
(1,097,577
|
)
|
|
0.21
|
|
|
|
|
|
Nonvested at September 30, 2013
|
5,309,828
|
|
|
$
|
0.27
|
|
|
3.6
|
|
Restricted Stock
|
Common Shares
|
|
|
Nonvested at December 31, 2011
|
—
|
|
|
Granted
|
312,387
|
|
|
Vested
|
(263,805
|
)
|
|
Forfeited
|
—
|
|
|
Nonvested at December 31, 2012
|
48,582
|
|
|
Granted
|
1,133,090
|
|
|
Vested
|
(1,181,672
|
)
|
|
Forfeited
|
—
|
|
|
Nonvested at September 30, 2013
|
—
|
|
|
|
|
Three and Nine Months Ended
|
|
|||
|
|
|
September 30,
2013 |
|
September 30,
2012 |
||
|
Stock options
|
|
6,921,026
|
|
|
393,494
|
|
|
Warrants
|
|
18,605,999
|
|
|
128,434
|
|
|
Restricted stock units
|
|
1,819,400
|
|
|
—
|
|
|
Potential conversion of Series A convertible preferred stock
|
|
3,788
|
|
|
3,788
|
|
|
Potential conversion of promissory notes payable
|
|
—
|
|
|
789,142
|
|
|
Total excluded shares
|
|
27,350,213
|
|
|
1,314,858
|
|
|
|
Unaudited
|
|
|
|
|
|||||||||
|
|
Three Months Ended
|
|
|
|||||||||||
|
|
September 30,
2013 |
|
September 30,
2012 |
|
$ Change
|
|
% Change
|
|||||||
|
Revenue
|
$
|
1,565,851
|
|
|
$
|
1,058,836
|
|
|
$
|
507,015
|
|
|
47.9
|
%
|
|
Cost of sales
|
499,127
|
|
|
434,019
|
|
|
65,108
|
|
|
15.0
|
%
|
|||
|
Gross profit
|
1,066,724
|
|
|
624,817
|
|
|
441,907
|
|
|
70.7
|
%
|
|||
|
Operating expenses:
|
|
|
|
|
|
|
|
|||||||
|
General and administrative
|
1,655,727
|
|
|
1,335,858
|
|
|
319,869
|
|
|
23.9
|
%
|
|||
|
Sales and marketing
|
63,436
|
|
|
219,584
|
|
|
(156,148
|
)
|
|
(71.1
|
)%
|
|||
|
Total operating expenses
|
1,719,163
|
|
|
1,555,442
|
|
|
163,721
|
|
|
10.5
|
%
|
|||
|
Loss from operations
|
(652,439
|
)
|
|
(930,625
|
)
|
|
278,186
|
|
|
29.9
|
%
|
|||
|
Other income (expense):
|
|
|
|
|
|
|
|
|||||||
|
Interest expense
|
(14,439
|
)
|
|
(33,495
|
)
|
|
19,056
|
|
|
(56.9
|
)%
|
|||
|
Loss on exchange of warrants and debt
|
(93,482
|
)
|
|
(37,610
|
)
|
|
(55,872
|
)
|
|
148.6
|
%
|
|||
|
Change in fair value of derivatives and notes payable carried at fair value, net
|
(215,092
|
)
|
|
50,160
|
|
|
(265,252
|
)
|
|
(528.8
|
)%
|
|||
|
Other income (expense), net
|
150
|
|
|
—
|
|
|
150
|
|
|
100.0
|
%
|
|||
|
Total other income (expense)
|
(322,863
|
)
|
|
(20,945
|
)
|
|
(301,918
|
)
|
|
(1,441.5
|
)%
|
|||
|
Net loss
|
$
|
(975,302
|
)
|
|
$
|
(951,570
|
)
|
|
$
|
(23,732
|
)
|
|
(2.5
|
)%
|
|
|
Unaudited
|
|
|
|
|
|||||||||
|
|
Nine Months Ended
|
|
|
|||||||||||
|
|
September 30,
2013 |
|
September 30,
2012 |
|
$ Change
|
|
% Change
|
|||||||
|
Revenue
|
$
|
4,666,399
|
|
|
$
|
3,876,508
|
|
|
$
|
789,891
|
|
|
20.4
|
%
|
|
Cost of sales
|
1,846,130
|
|
|
1,593,790
|
|
|
252,340
|
|
|
15.8
|
%
|
|||
|
Gross profit
|
2,820,269
|
|
|
2,282,718
|
|
|
537,551
|
|
|
23.5
|
%
|
|||
|
Operating expenses:
|
|
|
|
|
|
|
|
|||||||
|
General and administrative
|
4,594,888
|
|
|
4,807,610
|
|
|
(212,722
|
)
|
|
(4.4
|
)%
|
|||
|
Sales and marketing
|
272,695
|
|
|
985,466
|
|
|
(712,771
|
)
|
|
(72.3
|
)%
|
|||
|
Total operating expenses
|
4,867,583
|
|
|
5,793,076
|
|
|
(925,493
|
)
|
|
(16.0
|
)%
|
|||
|
Loss from operations
|
(2,047,314
|
)
|
|
(3,510,358
|
)
|
|
1,463,044
|
|
|
41.7
|
%
|
|||
|
Other income (expense):
|
|
|
|
|
|
|
|
|||||||
|
Interest expense
|
(52,435
|
)
|
|
(77,762
|
)
|
|
25,327
|
|
|
(32.6
|
)%
|
|||
|
Loss on exchange of warrants and debt
|
(94,214
|
)
|
|
(802,123
|
)
|
|
707,909
|
|
|
(88.3
|
)%
|
|||
|
Change in fair value of derivatives and notes payable carried at fair value, net
|
(558,869
|
)
|
|
681,639
|
|
|
(1,240,508
|
)
|
|
(182.0
|
)%
|
|||
|
Other income (expense), net
|
230
|
|
|
455
|
|
|
(225
|
)
|
|
(49.5
|
)%
|
|||
|
Total other income (expense)
|
(705,288
|
)
|
|
(197,791
|
)
|
|
(507,497
|
)
|
|
(256.6
|
)%
|
|||
|
Net loss
|
$
|
(2,752,602
|
)
|
|
$
|
(3,708,149
|
)
|
|
$
|
955,547
|
|
|
25.8
|
%
|
|
Period Ended
|
|
Total Options Granted
|
|
Weighted Average Fair Value of Common Stock
|
|
Weighted Average Expected Term
|
|
Weighted Average Volatility
|
|
Weighted Average Risk Free Interest Rate
|
|
Weighted Average Fair Value of Options Granted
|
|
|
March 31, 2012
|
|
2,751
|
|
|
$12.50
|
|
5 years
|
|
54.85%
|
|
0.82%
|
|
$3.36
|
|
June 30, 2012
|
|
347,667
|
|
|
$5.18
|
|
5 years
|
|
54.93%
|
|
0.76%
|
|
$2.26
|
|
September 30, 2012
|
|
26,625
|
|
|
$2.20
|
|
5 years
|
|
54.46%
|
|
0.65%
|
|
$1.03
|
|
December 31, 2012
|
|
1,250
|
|
|
$0.39
|
|
5 years
|
|
52.75%
|
|
0.65%
|
|
$0.18
|
|
March 31, 2013
|
|
2,170,834
|
|
|
$0.25
|
|
10 years
|
|
52.72%
|
|
1.91%
|
|
$0.16
|
|
June 30, 2013
|
|
975,250
|
|
|
$0.25
|
|
6 years
|
|
51.84%
|
|
0.91%
|
|
$0.12
|
|
September 30, 2013
|
|
4,493,978
|
|
|
$0.35
|
|
10 years
|
|
51.72%
|
|
2.74%
|
|
$0.24
|
|
3.1
|
|
Articles of Incorporation (Incorporated by reference to the Company’s registration statement on Form S-1 filed with the Securities and Exchange Commission on July 2, 2010).
|
|
3.2
|
|
Certificate of Amendment to the Articles of Incorporation (Incorporated by reference to the Company’s current report on Form 8-K filed with the Securities and Exchange Commission on February 15, 2013).
|
|
3.3
|
|
Certificate of Amendment to the Articles of Incorporation (Incorporated by reference to the Company’s current report on Form 8-K filed with the Securities and Exchange Commission on May 16, 2011).
|
|
3.4
|
|
Bylaws (Incorporated by reference to the Company’s registration statement on Form S-1 filed with the Securities and Exchange Commission on July 2, 2010).
|
|
3.5
|
|
Certificate of Designation (Incorporated by reference to the Company’s current report on Form 8-K filed with the Securities and Exchange Commission on May 27, 2011).
|
|
3.6
|
|
Amendment to Certificate of Designation (Incorporated by reference to the Company’s current report on Form 8-K filed with the Securities and Exchange Commission on May 27, 2011).
|
|
3.7
|
|
Certificate of Change of IZEA, Inc., filed with the Nevada Secretary of State on July 30, 2012 (Incorporated by reference to the Company’s current report on Form 8-K filed with the Securities and Exchange Commission on August 1, 2012).
|
|
10.1
|
|
Agreement between the Company and Mitchel Laskey, dated December 26, 2012 (Incorporated by reference to Form 10-K, filed with the SEC on March 29, 2013).
|
|
10.2
|
|
Amended 2011 Equity Incentive Plan as of February 6, 2013 (Incorporated by reference to Form 10-K, filed with the SEC on March 29, 2013).
|
|
10.3
|
|
Financing Agreement between the Company and Bridge Bank, dated March 1, 2013 (Incorporated by reference to Form 10-K, filed with the SEC on March 29, 2013).
|
|
10.4
|
|
Loan Agreement and Promissory Note between IZEA, Inc. and Brian W. Brady dated April 11, 2013 (Incorporated by reference to the Company's current report on Form 8-K filed with the Securities and Exchange Commission on April 16, 2013).
|
|
10.5
|
|
Loan Agreement and Promissory Note between IZEA, Inc. and Brian W. Brady dated May 22, 2013 (Incorporated by reference to the Company's current report on Form 8-K filed with the Securities and Exchange Commission on May 28, 2013).
|
|
10.6
|
|
Loan Extension between IZEA, Inc. and Brian W. Brady dated May 31, 2013 (Incorporated by reference to the Company's current report on Form 8-K filed with the Securities and Exchange Commission on June 3, 2013).
|
|
10.7
|
|
Loan Agreement and Promissory Note between IZEA, Inc. and Brian W. Brady dated June 7, 2013 (Incorporated by reference to the Company's current report on Form 8-K filed with the Securities and Exchange Commission on June 21, 2013).
|
|
10.8
|
|
Loan Agreement and Promissory Note between IZEA, Inc. and Brian W. Brady dated June 14, 2013 (Incorporated by reference to the Company's current report on Form 8-K filed with the Securities and Exchange Commission on June 21, 2013).
|
|
10.9
|
|
Loan Agreement and Promissory Note between IZEA, Inc. and Brian W. Brady dated July 25, 2013 (Incorporated by reference to the Company's current report on Form 8-K filed with the Securities and Exchange Commission on July 30, 2013).
|
|
10.10
|
|
Loan Agreement and Promissory Note between IZEA, Inc. and Brian W. Brady dated August 12, 2013 (Incorporated by reference to the Company's Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission on August 14, 2013).
|
|
10.11
|
|
Form of Securities Purchase Agreement executed by IZEA, Inc. and Investors in the 2013 Private Placement (Incorporated by reference to Form 8-K, filed with the SEC on August 21, 2013).
|
|
10.12
|
|
Form of Warrant to Purchase Common Stock of IZEA, Inc. issued to Investors in the 2013 Private Placement (Incorporated by reference to Form 8-K, filed with the SEC on August 21, 2013).
|
|
31.1
|
*
|
Section 302 Certification of Principal Executive Officer and Principal Financial Officer
|
|
32.1
|
**
|
Section 906 Certification of Principal Executive Officer and Principal Financial Officer
|
|
101
|
***
|
The following materials from IZEA, Inc.'s Quarterly Report on Form 10-Q for the three and nine months ended September 30, 2013 are formatted in XBRL (eXtensible Business Reporting Language): (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Operations, (iii) the Consolidated Statement of Stockholders' Deficit, (iv) the Consolidated Statements of Cash Flow, and (iv) Notes to the Consolidated Financial Statements.
|
|
*
|
Filed herewith.
|
|
**
|
In accordance with Item 601of Regulation S-K, this Exhibit is hereby furnished to the SEC as an accompanying document and is not deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 or otherwise subject to the liabilities of that Section, nor shall it be deemed incorporated by reference into any filing under the Securities Act of 1933.
|
|
***
|
In accordance with Rule 406T of Regulation S-T, the XBRL related information in Exhibit 101 to this Quarterly Report on Form 10-Q shall not be deemed to be “filed” for purposes of Section 18 of the Exchange Act, or otherwise subject to the liability of that section, and shall not be incorporated by reference into any registration statement or other document filed under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.
|
|
|
IZEA, Inc.
a Nevada corporation
|
|
|
|
|
|
|
November 7, 2013
|
By:
|
/s/ Edward Murphy
|
|
|
|
Edward Murphy
President and Chief Executive Officer
(Principal Executive Officer and Principal Financial Officer)
|
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 |
|---|