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.)
|
|
480 N. Orlando Avenue, Suite 200
Winter Park, FL
|
|
32789
|
|
(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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31,
2016 |
|
December 31,
2015 |
||||
|
|
(Unaudited)
|
|
|
||||
|
Assets
|
|
|
|
||||
|
Current:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
10,064,454
|
|
|
$
|
11,608,452
|
|
|
Accounts receivable, net of allowance for doubtful accounts of $190,000 and $139,000
|
2,976,322
|
|
|
3,917,925
|
|
||
|
Prepaid expenses
|
530,485
|
|
|
193,455
|
|
||
|
Other current assets
|
40,028
|
|
|
16,853
|
|
||
|
Total current assets
|
13,611,289
|
|
|
15,736,685
|
|
||
|
|
|
|
|
||||
|
Property and equipment, net of accumulated depreciation of $506,566 and $445,971
|
582,173
|
|
|
596,008
|
|
||
|
Goodwill
|
2,468,289
|
|
|
2,468,289
|
|
||
|
Intangible assets, net of accumulated amortization of $926,101 and $730,278
|
1,610,368
|
|
|
1,806,191
|
|
||
|
Software development costs, net of accumulated amortization of $247,393 and $207,514
|
856,974
|
|
|
813,932
|
|
||
|
Security deposits
|
116,149
|
|
|
117,946
|
|
||
|
Total assets
|
$
|
19,245,242
|
|
|
$
|
21,539,051
|
|
|
Liabilities and Stockholders’ Equity
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
||||
|
Accounts payable
|
$
|
1,055,800
|
|
|
$
|
995,275
|
|
|
Accrued expenses
|
1,118,667
|
|
|
908,519
|
|
||
|
Unearned revenue
|
3,378,237
|
|
|
3,584,527
|
|
||
|
Current portion of deferred rent
|
28,451
|
|
|
14,662
|
|
||
|
Current portion of capital lease obligations
|
—
|
|
|
7,291
|
|
||
|
Current portion of acquisition costs payable
|
900,492
|
|
|
844,931
|
|
||
|
Total current liabilities
|
6,481,647
|
|
|
6,355,205
|
|
||
|
|
|
|
|
||||
|
|
|
|
|
||||
|
Deferred rent, less current portion
|
85,534
|
|
|
102,665
|
|
||
|
Acquisition costs payable, less current portion
|
—
|
|
|
889,080
|
|
||
|
Warrant liability
|
2,208
|
|
|
5,060
|
|
||
|
Total liabilities
|
6,569,389
|
|
|
7,352,010
|
|
||
|
|
|
|
|
||||
|
Stockholders’ equity:
|
|
|
|
|
|
||
|
Common stock, $.0001 par value; 200,000,000 shares authorized; 5,341,404 and 5,222,951, respectively, issued and outstanding
|
534
|
|
|
522
|
|
||
|
Additional paid-in capital
|
49,517,460
|
|
|
48,436,040
|
|
||
|
Accumulated deficit
|
(36,842,141
|
)
|
|
(34,249,521
|
)
|
||
|
Total stockholders’ equity
|
12,675,853
|
|
|
14,187,041
|
|
||
|
|
|
|
|
||||
|
Total liabilities and stockholders’ equity
|
$
|
19,245,242
|
|
|
$
|
21,539,051
|
|
|
|
|
Three Months Ended
March 31, |
||||||
|
|
|
2016
|
|
2015
|
||||
|
|
|
|
|
|
||||
|
Revenue
|
|
$
|
5,465,950
|
|
|
$
|
4,135,494
|
|
|
Cost of sales
|
|
3,101,369
|
|
|
2,441,491
|
|
||
|
Gross profit
|
|
2,364,581
|
|
|
1,694,003
|
|
||
|
|
|
|
|
|
||||
|
Operating expenses:
|
|
|
|
|
|
|
||
|
General and administrative
|
|
2,580,001
|
|
|
1,860,514
|
|
||
|
Sales and marketing
|
|
2,359,663
|
|
|
1,581,487
|
|
||
|
Total operating expenses
|
|
4,939,664
|
|
|
3,442,001
|
|
||
|
|
|
|
|
|
||||
|
Loss from operations
|
|
(2,575,083
|
)
|
|
(1,747,998
|
)
|
||
|
|
|
|
|
|
||||
|
Other income (expense):
|
|
|
|
|
|
|
||
|
Interest expense
|
|
(21,339
|
)
|
|
(18,770
|
)
|
||
|
Change in fair value of derivatives, net
|
|
2,852
|
|
|
(2,505,951
|
)
|
||
|
Other income, net
|
|
950
|
|
|
1,807
|
|
||
|
Total other income (expense)
|
|
(17,537
|
)
|
|
(2,522,914
|
)
|
||
|
|
|
|
|
|
||||
|
Net loss
|
|
$
|
(2,592,620
|
)
|
|
$
|
(4,270,912
|
)
|
|
|
|
|
|
|
||||
|
Weighted average common shares outstanding – basic and diluted
|
|
5,300,520
|
|
|
2,884,883
|
|
||
|
Basic and diluted loss per common share
|
|
$
|
(0.49
|
)
|
|
$
|
(1.48
|
)
|
|
|
|
Common Stock
|
|
Additional
Paid-In
|
|
Accumulated
|
|
Total
Stockholders’
|
|||||||||||
|
|
|
Shares
|
|
Amount
|
|
Capital
|
|
Deficit
|
|
Equity
|
|||||||||
|
Balance, December 31, 2015
|
|
5,222,951
|
|
|
$
|
522
|
|
|
$
|
48,436,040
|
|
|
$
|
(34,249,521
|
)
|
|
$
|
14,187,041
|
|
|
Stock issued for payment of acquisition liability
|
|
114,398
|
|
|
11
|
|
|
848,821
|
|
|
—
|
|
|
848,832
|
|
||||
|
Stock issued for payment of services
|
|
4,055
|
|
|
1
|
|
|
31,249
|
|
|
—
|
|
|
31,250
|
|
||||
|
Stock issuance costs
|
|
—
|
|
|
—
|
|
|
(3,622
|
)
|
|
—
|
|
|
(3,622
|
)
|
||||
|
Stock-based compensation
|
|
—
|
|
|
—
|
|
|
204,972
|
|
|
—
|
|
|
204,972
|
|
||||
|
Net loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,592,620
|
)
|
|
(2,592,620
|
)
|
||||
|
Balance, March 31, 2016
|
|
5,341,404
|
|
|
$
|
534
|
|
|
$
|
49,517,460
|
|
|
$
|
(36,842,141
|
)
|
|
$
|
12,675,853
|
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2016
|
|
2015
|
||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net loss
|
$
|
(2,592,620
|
)
|
|
$
|
(4,270,912
|
)
|
|
Adjustments to reconcile net loss to net cash used for operating activities:
|
|
|
|
|
|
||
|
Depreciation
|
60,595
|
|
|
47,019
|
|
||
|
Amortization of software development costs and other intangible assets
|
235,702
|
|
|
127,277
|
|
||
|
Provision for losses on accounts receivable
|
51,000
|
|
|
—
|
|
||
|
Stock-based compensation
|
204,972
|
|
|
142,331
|
|
||
|
Value of stock and warrants issued or to be issued for payment of services
|
31,250
|
|
|
35,050
|
|
||
|
Change in fair value of derivatives, net
|
(2,852
|
)
|
|
2,505,951
|
|
||
|
Changes in operating assets and liabilities, net of effects of business acquired:
|
|
|
|
|
|
||
|
Accounts receivable
|
890,603
|
|
|
34,698
|
|
||
|
Prepaid expenses and other current assets
|
(360,205
|
)
|
|
(23,845
|
)
|
||
|
Accounts payable
|
60,525
|
|
|
4,949
|
|
||
|
Accrued expenses
|
225,461
|
|
|
50,363
|
|
||
|
Unearned revenue
|
(206,290
|
)
|
|
(181,541
|
)
|
||
|
Deferred rent
|
(3,342
|
)
|
|
548
|
|
||
|
Net cash used for operating activities
|
(1,405,201
|
)
|
|
(1,528,112
|
)
|
||
|
|
|
|
|
||||
|
Cash flows from investing activities:
|
|
|
|
||||
|
Purchase of equipment
|
(46,760
|
)
|
|
(28,985
|
)
|
||
|
Increase in software development costs
|
(82,921
|
)
|
|
—
|
|
||
|
Acquisition, net of cash acquired
|
—
|
|
|
(995,286
|
)
|
||
|
Security deposits
|
1,797
|
|
|
—
|
|
||
|
Net cash used for investing activities
|
(127,884
|
)
|
|
(1,024,271
|
)
|
||
|
|
|
|
|
||||
|
Cash flows from financing activities:
|
|
|
|
|
|
||
|
Proceeds from exercise of options & warrants
|
—
|
|
|
5,264
|
|
||
|
Stock issuance costs
|
(3,622
|
)
|
|
—
|
|
||
|
Payments on capital lease obligations
|
(7,291
|
)
|
|
(14,592
|
)
|
||
|
Net cash used for financing activities
|
(10,913
|
)
|
|
(9,328
|
)
|
||
|
|
|
|
|
||||
|
Net decrease in cash and cash equivalents
|
(1,543,998
|
)
|
|
(2,561,711
|
)
|
||
|
Cash and cash equivalents, beginning of period
|
11,608,452
|
|
|
6,521,930
|
|
||
|
|
|
|
|
||||
|
Cash and cash equivalents, end of period
|
$
|
10,064,454
|
|
|
$
|
3,960,219
|
|
|
|
|
|
|
||||
|
Supplemental cash flow information:
|
|
|
|
|
|
||
|
Cash paid during the year for interest
|
$
|
230
|
|
|
$
|
2,362
|
|
|
|
|
|
|
||||
|
Non-cash financing and investing activities:
|
|
|
|
|
|
||
|
Fair value of warrants issued
|
$
|
—
|
|
|
$
|
7,700
|
|
|
Acquisition costs payable for assets acquired
|
$
|
—
|
|
|
$
|
4,192,639
|
|
|
Acquisition costs paid through issuance of common stock
|
$
|
848,832
|
|
|
$
|
—
|
|
|
Computer Equipment
|
3 years
|
|
Software Costs
|
3 years
|
|
Office Equipment
|
3 - 10 years
|
|
Furniture and Fixtures
|
5 - 10 years
|
|
Year ending December 31:
|
Software Amortization Expense
|
||
|
2016
|
$
|
204,289
|
|
|
2017
|
204,289
|
|
|
|
2018
|
204,289
|
|
|
|
2019
|
118,958
|
|
|
|
2020
|
82,107
|
|
|
|
|
$
|
813,932
|
|
|
Year ending December 31:
|
Amortization Expense
|
||
|
2016
|
$
|
765,794
|
|
|
2017
|
759,961
|
|
|
|
2018
|
148,849
|
|
|
|
2019
|
93,294
|
|
|
|
2020
|
38,293
|
|
|
|
Total
|
$
|
1,806,191
|
|
|
•
|
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
|
||
|
2011 Equity Incentive Plans Assumptions
|
|
|
March 31,
2016 |
|
March 31,
2015 |
|
Expected term
|
|
|
6 years
|
|
6 years
|
|
Weighted average volatility
|
|
|
52.68%
|
|
54.00%
|
|
Weighted average risk free interest rate
|
|
|
1.62%
|
|
1.50%
|
|
Expected dividends
|
|
|
—
|
|
—
|
|
|
Estimated Gross Purchase Consideration
|
Initial Present and Fair Value
|
Remaining Present and Fair Value
|
||||||
|
|
1/30/2015
|
1/30/2015
|
3/31/2016
|
||||||
|
Cash paid at closing
|
$
|
1,200,000
|
|
$
|
1,200,000
|
|
$
|
—
|
|
|
Guaranteed purchase price (a)
|
2,127,064
|
|
1,982,639
|
|
900,492
|
|
|||
|
Contingent performance payments (b)
|
2,210,000
|
|
1,834,300
|
|
—
|
|
|||
|
Acquisition costs to be paid by Ebyline shareholders (c)
|
—
|
|
—
|
|
—
|
|
|||
|
Total estimated consideration
|
$
|
5,537,064
|
|
$
|
5,016,939
|
|
$
|
900,492
|
|
|
|
|
|
|
||||||
|
Current portion of acquisition costs payable
|
|
|
900,492
|
|
|||||
|
Long term portion of acquisition costs payable
|
|
|
—
|
|
|||||
|
Total acquisition costs payable
|
|
|
$
|
900,492
|
|
||||
|
(a)
|
The Stock Purchase Agreement required a
$1,200,000
cash payment at closing, a
$250,000
stock payment on July 30, 2015 and a cash or stock payment of up to an additional
$1,900,000
(
subject to proportional reduction in the event Ebyline’s final 2014 revenue was below $8,000,000
). Ebyline's final gross revenue for 2014 was
$7,903,429
. As such, the additional amount owed became
$1,877,064
to be paid in two equal installments of
$938,532
on January 30, 2016 and January 30, 2017. This guaranteed purchase price consideration was discounted to present value using our current
borrowing rate of prime plus 2% (5.25%)
. Interest expense imputed on the acquisition costs payable in the accompanying consolidated statements of operations was
$15,313
and
$15,138
for the
three months
ended
March 31, 2016
and
2015
, respectively. Per the Stock Purchase Agreement, the Company issued
31,821
shares of its common stock valued at
$250,000
to satisfy a portion of the guaranteed purchase price payment obligation on July 30, 2015. On January 29, 2016, the Company issued
114,398
shares of common stock valued at
$848,832
to satisfy the annual installment payment of
$938,532
less
$89,700
in closing related expenses (see item (c) below).
|
|
(b)
|
Total contingent performance payments up to
$5,500,000
are to be paid based on Ebyline meeting certain revenue targets. The performance payments are to be made only if Ebyline achieves at least
90%
of Content Revenue targets of
$17,000,000
in 2015,
$27,000,000
in 2016 and
$32,000,000
in 2017. The fair value of the
$5,500,000
of contingent performance payments was calculated using a Monte-Carlo simulation to simulate revenue over the next three years. Since the contingent consideration has an option like structure, a risk-neutral framework is considered appropriate for the valuation. The Company started with a risk-adjusted measure of forecasted revenue (using a risk-adjusted discount rate of
8.5%
) and assumed it will follow geometric brownian motion to simulate the revenue at future dates. Once the initial revenue was estimated based off of projections made during the acquisition, payout was calculated for each year and present valued to incorporate the credit risk associated with these payments. The Company's initial value conclusion was based on the average payment from
100,000
simulation trials. The volatility used for the simulation was
35%
. The Monte Carlo simulation resulted in a calculated fair value of contingent performance payments of
$2,210,000
on
January 30, 2015
. Because the contingent performance payments are subject to a
17%
reduction related to the continued employment of certain key employees, ASC 805-10-55-25 indicates that a portion of these payments be treated as potential compensation to be accrued over the term rather than allocated to the purchase price. Therefore, the Company reduced its overall purchase price consideration by
$357,700
and recorded the initial present value of the contingent performance payments at
$1,834,300
. Based on actual results for 2015 and current projections for Content Revenue for 2016-2017, the Content Revenue for every year is expected to be below 90% of the required Content Revenues targets. Therefore, the Company reduced the fair value of contingent performance payments to zero by the end of 2015. The gain as a result of the decrease in the estimated fair value of contingent performance payments was recorded as a reduction of general and administrative expense in the Company's consolidated statement of operations during the year ended
December 31, 2015
.
|
|
(c)
|
According to the stock purchase agreement,
$89,700
in closing related expenses paid by Ebyline during the acquisition process are to be paid by the selling shareholders. These costs were deducted from the guaranteed payment on January 30, 2016.
|
|
|
Final Purchase Price Allocation
|
||
|
Current assets
|
$
|
738,279
|
|
|
Property and equipment
|
27,194
|
|
|
|
Identifiable intangible assets
|
2,370,000
|
|
|
|
Goodwill
|
2,468,289
|
|
|
|
Security deposits
|
18,553
|
|
|
|
Current liabilities
|
(605,376
|
)
|
|
|
Total estimated consideration
|
$
|
5,016,939
|
|
|
|
Proforma
|
||
|
|
Three Months Ended
|
||
|
|
3/31/2015
|
||
|
Pro-Forma Revenue
|
$
|
4,845,608
|
|
|
Pro-Forma Cost of Sales
|
3,091,637
|
|
|
|
Pro-Forma Gross Profit
|
1,753,971
|
|
|
|
Pro-Forma Net Loss
|
(4,371,577
|
)
|
|
|
|
Linked Common
Shares to
Derivative Warrants
|
Warrant
Liability
|
|||
|
Balance, December 31, 2014
|
1,795,564
|
|
$
|
3,203,465
|
|
|
Exercise of warrants for common stock
|
(1,392,832
|
)
|
(5,348,408
|
)
|
|
|
Loss on exchange of warrants
|
—
|
|
1,197,821
|
|
|
|
Reclassification of fair value of 2014 Private Placement warrants to equity
|
(396,536
|
)
|
(1,181,638
|
)
|
|
|
Change in fair value of derivatives
|
—
|
|
2,133,820
|
|
|
|
Balance, December 31, 2015
|
6,196
|
|
5,060
|
|
|
|
Change in fair value of derivatives
|
—
|
|
(2,852
|
)
|
|
|
Balance, March 31, 2016
|
6,196
|
|
$
|
2,208
|
|
|
Binomial Assumptions
|
December 31,
2015 |
March 31,
2016 |
|
Fair market value of asset
(1)
|
$7.66
|
$7.14
|
|
Exercise price
|
$25.00
|
$25.00
|
|
Term
(2)
|
1.7 years
|
1.4 years
|
|
Implied expected life
(3)
|
1.7 years
|
1.4 years
|
|
Volatility range of inputs
(4)
|
83.00%
|
75.07%
|
|
Equivalent volatility
(3)
|
83.00%
|
75.07%
|
|
Risk-free interest rate range of inputs
(5)
|
1.06%
|
0.59%
|
|
Equivalent risk-free interest rate
(3)
|
1.06%
|
0.59%
|
|
Options Outstanding
|
Common Shares
|
|
Weighted Average
Exercise Price
|
|
Weighted Average
Remaining Life
(Years)
|
|||
|
Outstanding at December 31, 2014
|
595,786
|
|
|
$
|
9.20
|
|
|
6.5
|
|
Granted
|
277,059
|
|
|
7.43
|
|
|
|
|
|
Exercised
|
—
|
|
|
—
|
|
|
|
|
|
Forfeited
|
(42,246
|
)
|
|
7.70
|
|
|
|
|
|
Outstanding at December 31, 2015
|
830,599
|
|
|
$
|
8.65
|
|
|
6.8
|
|
Granted
|
38,535
|
|
|
7.33
|
|
|
|
|
|
Exercised
|
—
|
|
|
—
|
|
|
|
|
|
Forfeited
|
(9,329
|
)
|
|
7.90
|
|
|
|
|
|
Outstanding at March 31, 2016
|
859,805
|
|
|
$
|
8.60
|
|
|
6.7
|
|
|
|
|
|
|
|
|||
|
Exercisable at March 31, 2016
|
420,491
|
|
|
$
|
10.08
|
|
|
6.0
|
|
Nonvested Options
|
Common Shares
|
|
Weighted Average
Grant Date
Fair Value
|
|
Weighted Average
Remaining Years
to Vest
|
|||
|
Nonvested at December 31, 2014
|
372,092
|
|
|
$
|
4.00
|
|
|
3.0
|
|
Granted
|
277,059
|
|
|
3.84
|
|
|
|
|
|
Vested
|
(147,759
|
)
|
|
4.32
|
|
|
|
|
|
Forfeited
|
(39,466
|
)
|
|
3.44
|
|
|
|
|
|
Nonvested at December 31, 2015
|
461,926
|
|
|
$
|
3.84
|
|
|
2.8
|
|
Granted
|
38,535
|
|
|
3.68
|
|
|
|
|
|
Vested
|
(52,121
|
)
|
|
4.24
|
|
|
|
|
|
Forfeited
|
(9,026
|
)
|
|
4.00
|
|
|
|
|
|
Nonvested at March 31, 2016
|
439,314
|
|
|
$
|
3.76
|
|
|
2.8
|
|
|
|
Three Months Ended
|
||||||
|
|
|
March 31,
2016 |
|
March 31,
2015 |
||||
|
Net loss
|
|
$
|
(2,592,620
|
)
|
|
$
|
(4,270,912
|
)
|
|
Weighted average shares outstanding - basic and diluted
|
|
5,300,520
|
|
|
2,884,883
|
|
||
|
Basic and diluted loss per common share
|
|
$
|
(0.49
|
)
|
|
$
|
(1.48
|
)
|
|
|
|
|
Three Months Ended
|
||||
|
|
|
|
March 31,
2016 |
|
March 31,
2015 |
||
|
Stock options
|
|
|
841,911
|
|
|
636,992
|
|
|
Warrants
|
|
|
534,653
|
|
|
2,700,971
|
|
|
Restricted stock units
|
|
|
—
|
|
|
85,417
|
|
|
Total excluded shares
|
|
|
1,376,564
|
|
|
3,423,380
|
|
|
|
Three Months Ended
|
|
|
|||||||||||
|
|
March 31,
2016 |
|
March 31,
2015 |
|
$ Change
|
|
% Change
|
|||||||
|
Revenue
|
$
|
5,465,950
|
|
|
$
|
4,135,494
|
|
|
$
|
1,330,456
|
|
|
32.2
|
%
|
|
Cost of sales
|
3,101,369
|
|
|
2,441,491
|
|
|
659,878
|
|
|
27.0
|
%
|
|||
|
Gross profit
|
2,364,581
|
|
|
1,694,003
|
|
|
670,578
|
|
|
39.6
|
%
|
|||
|
Operating expenses:
|
|
|
|
|
|
|
|
|||||||
|
General and administrative
|
2,580,001
|
|
|
1,860,514
|
|
|
719,487
|
|
|
38.7
|
%
|
|||
|
Sales and marketing
|
2,359,663
|
|
|
1,581,487
|
|
|
778,176
|
|
|
49.2
|
%
|
|||
|
Total operating expenses
|
4,939,664
|
|
|
3,442,001
|
|
|
1,497,663
|
|
|
43.5
|
%
|
|||
|
Loss from operations
|
(2,575,083
|
)
|
|
(1,747,998
|
)
|
|
(827,085
|
)
|
|
(47.3
|
)%
|
|||
|
Other income (expense):
|
|
|
|
|
|
|
|
|||||||
|
Interest expense
|
(21,339
|
)
|
|
(18,770
|
)
|
|
(2,569
|
)
|
|
13.7
|
%
|
|||
|
Change in fair value of derivatives, net
|
2,852
|
|
|
(2,505,951
|
)
|
|
2,508,803
|
|
|
(100.1
|
)%
|
|||
|
Other income, net
|
950
|
|
|
1,807
|
|
|
(857
|
)
|
|
(47.4
|
)%
|
|||
|
Total other income (expense), net
|
(17,537
|
)
|
|
(2,522,914
|
)
|
|
2,505,377
|
|
|
99.3
|
%
|
|||
|
Net loss
|
$
|
(2,592,620
|
)
|
|
$
|
(4,270,912
|
)
|
|
$
|
1,678,292
|
|
|
39.3
|
%
|
|
Reconciliation of Net Loss to Adjusted EBITDA:
|
Three Months Ended
|
||||||
|
|
March 31,
2016 |
|
March 31,
2015 |
||||
|
Net loss
|
$
|
(2,592,620
|
)
|
|
$
|
(4,270,912
|
)
|
|
Non-cash stock-based compensation
|
204,972
|
|
|
142,331
|
|
||
|
Non-cash stock issued for payment of services
|
31,250
|
|
|
35,050
|
|
||
|
Change in the fair value of derivatives
|
(2,852
|
)
|
|
2,505,951
|
|
||
|
Interest expense
|
21,339
|
|
|
18,770
|
|
||
|
Depreciation and amortization
|
296,297
|
|
|
174,296
|
|
||
|
Adjusted EBITDA
|
$
|
(2,041,614
|
)
|
|
$
|
(1,394,514
|
)
|
|
|
Three Months Ended
|
||||||||||
|
|
March 31,
2016 |
March 31,
2016 |
|
March 31,
2015 |
March 31,
2015 |
||||||
|
Revenue & % of Total
|
|
|
|
|
|
||||||
|
Sponsored Revenue
|
$
|
2,895,000
|
|
53
|
%
|
|
$
|
2,735,000
|
|
66
|
%
|
|
Content Revenue
|
2,488,000
|
|
45
|
%
|
|
1,365,000
|
|
33
|
%
|
||
|
Service Fees & Other Revenue
|
83,000
|
|
2
|
%
|
|
35,000
|
|
1
|
%
|
||
|
Total Revenue
|
$
|
5,466,000
|
|
100
|
%
|
|
$
|
4,135,000
|
|
100
|
%
|
|
|
|
|
|
|
|
||||||
|
Cost of Sales & % of Total
|
|
|
|
|
|
||||||
|
Sponsored COS
|
$
|
1,094,000
|
|
35
|
%
|
|
$
|
1,208,000
|
|
49
|
%
|
|
Content COS
|
2,007,000
|
|
65
|
%
|
|
1,233,000
|
|
51
|
%
|
||
|
Service Fees & Other COS
|
—
|
|
—
|
%
|
|
—
|
|
—
|
%
|
||
|
Total Cost of Sales
|
$
|
3,101,000
|
|
100
|
%
|
|
$
|
2,441,000
|
|
100
|
%
|
|
|
|
|
|
|
|
||||||
|
Gross Profit & Profit %
|
|
|
|
|
|
||||||
|
Sponsored Revenue
|
$
|
1,801,000
|
|
62
|
%
|
|
$
|
1,527,000
|
|
56
|
%
|
|
Content Revenue
|
481,000
|
|
19
|
%
|
|
132,000
|
|
10
|
%
|
||
|
Service Fees & Other Revenue
|
83,000
|
|
100
|
%
|
|
35,000
|
|
100
|
%
|
||
|
Total Profit
|
$
|
2,365,000
|
|
43
|
%
|
|
$
|
1,694,000
|
|
41
|
%
|
|
Period Ended
|
|
Total Options Granted
|
|
Weighted Average Exercise Price
|
|
Weighted Average Expected Term
|
|
Weighted Average Volatility
|
|
Weighted Average Risk Free Interest Rate
|
|
Weighted Average
Grant Date Fair Value |
|
|
December 31, 2015
|
|
277,059
|
|
|
$7.43
|
|
6.0 years
|
|
55.47%
|
|
1.65%
|
|
$3.84
|
|
March 31, 2016
|
|
38,535
|
|
|
$7.33
|
|
6.0 years
|
|
52.68%
|
|
1.62%
|
|
$3.68
|
|
2.1
|
|
Stock Purchase Agreement, dated as of January 27, 2015, by and among IZEA, Inc., Ebyline, Inc. and the Stockholders of Ebyline, Inc. listed on the signature pages thereto (Incorporated by reference to the Company’s current report on Form 8-K filed with the SEC on January 29, 2015).
|
|
3.1
|
|
Articles of Incorporation (Incorporated by reference to the Company’s registration statement on Form S-1 filed with the SEC 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 SEC 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 SEC on May 16, 2011).
|
|
3.4
|
|
Bylaws (Incorporated by reference to the Company’s registration statement on Form S-1 filed with the SEC 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 SEC 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 SEC 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 SEC on August 1, 2012).
|
|
3.8
|
|
Certificate of Amendment to Articles of Incorporation filed with the Secretary of State of the State of Nevada on April 17, 2014 (Incorporated by reference to the Company’s current report on Form 8-K filed with the SEC on April 18, 2014).
|
|
3.9
|
|
Certificate of Withdrawal of Certificate of Designation filed with the Secretary of State of the State of Nevada effective January 23, 2015 (Incorporated by reference to the Company’s current report on Form 8-K filed with the SEC on January 29, 2015).
|
|
3.10
|
|
Certificate of Amendment filed with the Secretary of State of the State of Nevada effective January 11, 2016 (Incorporated by reference to the Company’s current report on Form 8-K filed with the SEC on January 12, 2016).
|
|
3.11
|
*
|
Articles of Merger of IZEA Innovations, Inc. filed with the Secretary of State of the State of Nevada effective April 5, 2016.
|
|
4.1
|
|
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).
|
|
4.2
|
|
Form of Warrant to Purchase Common Stock of IZEA, Inc. issued to Investors in the 2014 Private Placement (Incorporated by reference to Form 8-K, filed with the SEC on February 24, 2014).
|
|
4.3
|
|
Form of Warrant Amendment and Exercise Agreement dated July 20, 2015 between the Company and Warrant Holders (Incorporated by reference to Form 8-K, filed with the SEC on July 23, 2015).
|
|
10.1
|
|
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).
|
|
10.2
|
|
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).
|
|
10.3
|
|
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).
|
|
10.4
|
|
Form of Securities Purchase Agreement, dated as of February 12, 2014, by and among IZEA, Inc. and the Investors (Incorporated by reference to Form 8-K, filed with the SEC on February 19, 2014).
|
|
10.5
|
|
Form of Registration Rights Agreement, dated as of February 21, 2014, among IZEA, Inc. and each of the Investors (Incorporated by reference to Form 8-K, filed with the SEC on February 24, 2014).
|
|
10.6
|
(a)
|
Amended and Restated 2011 Equity Incentive Plan as of April 16, 2014 (Incorporated by reference to the Company’s current report on Form 8-K filed with the SEC on April 18, 2014).
|
|
10.7
|
(a)
|
2014 Employee Stock Purchase Plan (Incorporated by reference to the Company’s current report on Form 8-K filed with the SEC on April 18, 2014).
|
|
10.8
|
(a)
|
Employment Agreement between IZEA, Inc. and LeAnn Hitchcock dated August 25, 2014 (Incorporated by reference to the Company’s current report on Form 8-K filed with the SEC on August 25, 2014).
|
|
10.9
|
(a)
|
Employment Agreement between IZEA, Inc. and Edward Murphy dated December 26, 2014 (Incorporated by reference to the Company’s current report on Form 8-K filed with the SEC on December 31, 2014).
|
|
10.10
|
(a)
|
Employment Agreement between IZEA, Inc. and Ryan Schram dated January 25, 2015 (Incorporated by reference to the Company’s current report on Form 8-K filed with the SEC on January 29, 2015).
|
|
10.11
|
|
Business Financing Modification Agreement between IZEA, Inc., Ebyline, Inc. and Bridge Bank, NA, dated as of April 13, 2015 (Incorporated by reference to the Company's current report on Form 8-K filed with the SEC on April 14, 2015).
|
|
31.1
|
*
|
Certification of Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
31.2
|
*
|
Certification of Principal Financial and Accounting Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
32.1
|
* (b)
|
Certification of Principal Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
32.2
|
* (b)
|
Certification of Principal Financial and Accounting Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
101
|
(c)
|
The following materials from IZEA, Inc.'s Quarterly Report on Form 10-Q for the quarter ended March 31, 2016 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' Equity, (iv) the Consolidated Statements of Cash Flow, and (iv) Notes to the Consolidated Financial Statements.
|
|
*
|
Filed herewith.
|
|
(a)
|
Denotes management contract or compensatory plan or arrangement.
|
|
(b)
|
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.
|
|
(c)
|
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 |
|
|
|
|
|
|
May 11, 2016
|
By:
|
/s/ Edward H. Murphy
|
|
|
|
Edward H. Murphy
Chairman, President and Chief Executive Officer
(Principal Executive Officer)
|
|
|
|
|
|
May 11, 2016
|
By:
|
/s/ LeAnn C. Hitchcock
|
|
|
|
LeAnn C. Hitchcock
Chief Financial Officer
(Principal Financial and Accounting 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 |
|---|