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
|
|
Florida
|
|
26-2792552
|
|
(State or other jurisdiction of incorporation)
|
|
(I.R.S. Employer Identification Number)
|
|
60 Chastain Center Blvd., Suite 60
Kennesaw, GA
|
30144
|
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
Large accelerated filer
o
|
Accelerated filer
x
|
Non-accelerated filer
o
(Do not check if a smaller reporting company)
|
Smaller reporting company
o
|
|
Part I FINANCIAL INFORMATION
|
||
|
Item 1
|
Condensed Consolidated Financial Statements
|
|
|
3
|
||
|
4
|
||
|
5
|
||
|
6
|
||
|
7
|
||
|
Item 2
|
16
|
|
|
Item 3
|
20
|
|
|
Item 4
|
21
|
|
|
Part II OTHER INFORMATION
|
||
|
Item 1
|
21
|
|
|
Item 1A
|
21
|
|
|
Item 2
|
21
|
|
|
Item 3
|
22
|
|
|
Item 4
|
22
|
|
|
Item 5
|
22
|
|
|
Item 6
|
22
|
|
|
23
|
||
|
March 31,
|
December 31,
|
|||||||
|
2013
|
2012
|
|||||||
|
(unaudited)
|
||||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$ | 5,725,107 | $ | 6,754,485 | ||||
|
Accounts receivable, net
|
9,821,503 | 7,653,561 | ||||||
|
Inventory, net
|
3,956,339 | 3,022,784 | ||||||
|
Prepaid expenses and other current assets
|
1,186,417 | 657,961 | ||||||
|
Total current assets
|
20,689,366 | 18,088,791 | ||||||
|
Property and equipment, net of accumulated depreciation of $2,378,590 and $2,279,840, respectively
|
1,153,667 | 1,071,625 | ||||||
|
Goodwill
|
4,040,443 | 4,040,443 | ||||||
|
Intangible assets, net of accumulated amortization of $5,111,352 and $4,848,756, respectively
|
11,649,153 | 11,911,749 | ||||||
|
Deposits and other long term assets
|
319,545 | 70,000 | ||||||
|
Total assets
|
$ | 37,852,174 | $ | 35,182,608 | ||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
|
Current liabilities:
|
||||||||
|
Accounts payable
|
$ | 1,056,707 | $ | 1,251,684 | ||||
|
Accrued compensation
|
3,518,769 | 2,753,237 | ||||||
|
Accrued expenses
|
1,227,485 | 990,697 | ||||||
|
Other current liabilities
|
167,600 | 75,154 | ||||||
|
Total current liabilities
|
5,970,561 | 5,070,772 | ||||||
|
Earn-out liability payable in MiMedx common stock
|
- | 5,792,330 | ||||||
|
Convertible Senior Secured Promissory Notes, net
|
- | 4,012,442 | ||||||
|
Other Liabilities
|
288,438 | 299,762 | ||||||
|
Total liabilities
|
6,258,999 | 15,175,306 | ||||||
|
Commitments and contingencies (Note 13)
|
||||||||
|
Stockholders' equity:
|
||||||||
|
Preferred stock; $.001 par value; 5,000,000 shares authorized and 0 shares issued and outstanding
|
- | - | ||||||
|
Common stock; $.001 par value; 130,000,000 shares authorized; 95,825,353 issued and 95,775,353 outstanding for 2013 and 88,423,169 issued and 88,373,169 outstanding for 2012
|
95,824 | 88,423 | ||||||
|
Additional paid-in capital
|
102,826,481 | 89,627,601 | ||||||
|
Treasury stock (50,000 shares at cost)
|
(25,000 | ) | (25,000 | ) | ||||
|
Accumulated deficit
|
(71,304,130 | ) | (69,683,722 | ) | ||||
|
Total stockholders' equity
|
31,593,175 | 20,007,302 | ||||||
|
Total liabilities and stockholders' equity
|
$ | 37,852,174 | $ | 35,182,608 | ||||
|
Three Months Ended March 31,
|
||||||||
|
2013
|
2012
|
|||||||
|
Revenues:
|
||||||||
|
Net sales
|
$ | 11,556,493 | $ | 3,705,808 | ||||
|
Cost of sales
|
1,905,020 | 958,855 | ||||||
|
Gross margin
|
9,651,473 | 2,746,953 | ||||||
|
Operating expenses:
|
||||||||
|
Research and development expenses
|
1,246,757 | 407,072 | ||||||
|
Selling, general and administrative expenses
|
8,369,010 | 2,637,269 | ||||||
|
Amortization of intangible assets
|
262,596 | 333,977 | ||||||
|
Operating income (loss)
|
(226,890 | ) | (631,365 | ) | ||||
|
Other income (expense), net
|
||||||||
|
Amortization of debt discount
|
(1,328,439 | ) | (310,477 | ) | ||||
|
Interest expense, net
|
(14,804 | ) | (151,810 | ) | ||||
|
Income (loss) before income tax provision
|
(1,570,133 | ) | (1,093,652 | ) | ||||
|
Income tax provision
|
(50,275 | ) | - | |||||
|
Net Income (loss)
|
$ | (1,620,408 | ) | $ | (1,093,652 | ) | ||
|
Net income (loss) per common share - basic and diluted
|
$ | (0.02 | ) | $ | (0.01 | ) | ||
|
Weighted average shares outstanding - basic and diluted
|
93,128,466 | 74,872,122 | ||||||
|
Convertible
|
||||||||||||||||||||||||||||||||
|
Preferred Stock
|
Additional
|
|||||||||||||||||||||||||||||||
|
Series A
|
Common Stock
|
Paid-in
|
Treasury
|
Accumulated
|
||||||||||||||||||||||||||||
|
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Stock
|
Deficit
|
Total
|
|||||||||||||||||||||||||
|
Balance December 31, 2012
|
- | $ | - | 88,423,169 | $ | 88,423 | $ | 89,627,601 | $ | (25,000 | ) | $ | (69,683,722 | ) | $ | 20,007,302 | ||||||||||||||||
|
Share-based compensation expense
|
- | - | - | - | 984,792 | - | - | 984,792 | ||||||||||||||||||||||||
|
Exercise of stock options
|
- | - | 170,099 | 170 | 232,361 | - | - | 232,531 | ||||||||||||||||||||||||
|
Exercise of warrants
|
- | - | 785,166 | 785 | 923,839 | - | - | 924,624 | ||||||||||||||||||||||||
|
Common stock issued for 5% convertible note
|
- | - | 5,272,004 | 5,272 | 5,266,732 | - | - | 5,272,004 | ||||||||||||||||||||||||
|
Common stock issued for earn-out liability
|
- | - | 1,174,915 | 1,174 | 5,791,156 | - | - | 5,792,330 | ||||||||||||||||||||||||
|
Net income (loss )
|
- | - | - | - | - | - | (1,620,408 | ) | (1,620,408 | ) | ||||||||||||||||||||||
|
Balance March 31, 2013
|
- | $ | - | 95,825,353 | $ | 95,824 | $ | 102,826,481 | $ | (25,000 | ) | $ | (71,304,130 | ) | $ | 31,593,175 | ||||||||||||||||
|
Three Months Ended March 31,
|
||||||||
|
2013
|
2012
|
|||||||
|
Cash flows from operating activities:
|
||||||||
|
Net income (loss)
|
$ | (1,620,408 | ) | $ | (1,093,652 | ) | ||
|
Adjustments to reconcile net income (loss) to net cash from operating activities:
|
||||||||
|
Depreciation
|
98,751 | 110,388 | ||||||
|
Amortization of intangible assets
|
262,596 | 333,977 | ||||||
|
Amortization of debt discount and deferred financing costs
|
1,328,439 | 310,477 | ||||||
|
Share-based compensation
|
984,792 | 500,985 | ||||||
|
Increase (decrease) in cash resulting from changes in:
|
||||||||
|
Accounts receivable
|
(2,167,942 | ) | (961,633 | ) | ||||
|
Inventory
|
(933,555 | ) | (82,914 | ) | ||||
|
Prepaid expenses
|
(555,692 | ) | (212,831 | ) | ||||
|
Other assets
|
(249,545 | ) | - | |||||
|
Accounts payable
|
(194,977 | ) | (232,054 | ) | ||||
|
Accrued compensation
|
765,532 | 103,616 | ||||||
|
Accrued expenses
|
236,788 | (224,282 | ) | |||||
|
Accrued interest
|
(41,641 | ) | 150,013 | |||||
|
Other liabilities
|
(11,324 | ) | 9,971 | |||||
|
Net cash flows from operating activities
|
(2,098,186 | ) | (1,287,939 | ) | ||||
|
Cash flows from investing activities:
|
||||||||
|
Purchases of equipment
|
(73,534 | ) | (46,794 | ) | ||||
|
Net cash flows from investing activities
|
(73,534 | ) | (46,794 | ) | ||||
|
Cash flows from financing activities:
|
||||||||
|
Proceeds from exercise of warrants
|
924,624 | 322,673 | ||||||
|
Proceeds from exercise of stock options
|
232,531 | 171,000 | ||||||
|
Repayment of convertible debt related to acquisition
|
- | (250,000 | ) | |||||
|
Payments under capital lease obligations
|
(14,813 | ) | - | |||||
|
Net cash flows from financing activities
|
1,142,342 | 243,673 | ||||||
|
Net change in cash
|
(1,029,378 | ) | (1,091,060 | ) | ||||
|
Cash and cash equivalents, beginning of period
|
6,754,485 | 4,112,326 | ||||||
|
Cash and cash equivalents, end of period
|
$ | 5,725,107 | $ | 3,021,266 | ||||
|
1.
|
Basis of Presentation
|
|
2.
|
Significant Accounting Policies
|
|
3.
|
Liquidity and Management’s Plans
|
|
4.
|
Inventories
|
|
March 31, 2013
|
December 31, 2012
|
|||||||
|
Raw materials
|
$ | 279,442 | $ | 233,747 | ||||
|
Work in process
|
$ | 2,630,888 | $ | 1,598,537 | ||||
|
Finished goods
|
$ | 1,230,124 | $ | 1,349,121 | ||||
| 4,140,454 | 3,181,405 | |||||||
|
Reserve for obsolescence
|
$ | (184,115 | ) | $ | (158,621 | ) | ||
|
Inventory, net
|
$ | 3,956,339 | $ | 3,022,784 | ||||
|
March 31, 2013
|
December 31, 2012
|
|||||||
|
Leasehold improvements
|
$ | 1,129,488 | $ | 1,022,230 | ||||
|
Lab and clean room equipment
|
1,887,645 | 1,887,645 | ||||||
|
Furniture and office equipment
|
433,314 | 431,563 | ||||||
|
Construction in progress
|
81,810 | 10,027 | ||||||
| 3,532,257 | 3,351,465 | |||||||
|
Less accumulated depreciation
|
(2,378,590 | ) | (2,279,840 | ) | ||||
| $ | 1,153,667 | $ | 1,071,625 | |||||
|
March 31, 2013
|
December 31, 2012 | ||||||||||||||||||||||||||||
|
Weighted
|
|||||||||||||||||||||||||||||
|
Average
|
Gross
|
Net
|
Gross
|
Net
|
|||||||||||||||||||||||||
|
Amortization
|
Carrying
|
Accumulated
|
Carrying
|
Carrying
|
Impairment
|
Accumulated
|
Carrying
|
||||||||||||||||||||||
|
Lives
|
Value
|
Amortization
|
Value
|
Value
|
Adjustment
|
Amortization
|
Value
|
||||||||||||||||||||||
|
Intangible assets subject to amortization:
|
|||||||||||||||||||||||||||||
|
License-Shriners Hsp for Children & USF Research (a)
|
10 years
|
$ | 996,000 | $ | (612,533 | ) | $ | 383,467 | $ | 996,000 | $ | — | $ | (587,633 | ) | $ | 408,367 | ||||||||||||
|
License - SaluMedica LLC Spine Repair (b)
|
10 years
|
1,547,324 | (1,547,324 | ) | - | 2,399,000 | (851,676 | ) | (1,547,324 | ) | - | ||||||||||||||||||
|
License - Polyvinyl Alcohol Cryogel (c)
|
10 years
|
1,720,181 | (1,255,692 | ) | 464,489 | 2,667,000 | (946,819 | ) | (1,223,561 | ) | 496,620 | ||||||||||||||||||
|
Customer Relationships (d)
|
14 years
|
3,520,000 | (565,714 | ) | 2,954,286 | 3,520,000 | (502,857 | ) | 3,017,143 | ||||||||||||||||||||
|
Supplier Relationships (d)
|
14 years
|
241,000 | (38,732 | ) | 202,268 | 241,000 | (34,428 | ) | 206,572 | ||||||||||||||||||||
|
Patents & Know-How (d)
|
14 years
|
5,530,000 | (888,750 | ) | 4,641,250 | 5,530,000 | (790,000 | ) | 4,740,000 | ||||||||||||||||||||
|
Micronized Processing Know-How (d)
|
14 years
|
2,160,000 | (192,857 | ) | 1,967,143 | 2,160,000 | (154,286 | ) | 2,005,714 | ||||||||||||||||||||
|
Licenses/Permits (d)
|
3 years
|
13,000 | (9,750 | ) | 3,250 | 13,000 | (8,667 | ) | 4,333 | ||||||||||||||||||||
| 15,727,505 | (5,111,352 | ) | 10,616,153 | 17,526,000 | (1,798,495 | ) | (4,848,756 | ) | 10,878,749 | ||||||||||||||||||||
|
Intangible assets not subject to amortization:
|
|||||||||||||||||||||||||||||
|
Trade Names/Trademarks (d)
|
indefinite
|
1,008,000 | — | 1,008,000 | 1,008,000 | — | — | 1,008,000 | |||||||||||||||||||||
|
In-process Research & Development-Other (d)
|
indefinite
|
25,000 | — | 25,000 | 25,000 | — | — | 25,000 | |||||||||||||||||||||
| $ | 16,760,505 | $ | (5,111,352 | ) | $ | 11,649,153 | $ | 18,559,000 | $ | (1,798,495 | ) | $ | (4,848,756 | ) | $ | 11,911,749 | |||||||||||||
|
|
(a)
|
On January 29, 2007, the Company acquired a license from Shriners Hospitals for Children and University of South Florida Research Foundation, Inc. The acquisition price of this license was a one-time fee of $100,000 and 1,120,000 shares of common stock valued at $896,000 (based upon the estimated fair value of the common stock on the transaction date). Within 30 days after the receipt by the Company of approval by the FDA allowing the sale of the first licensed product, the Company is required to pay an additional $200,000 to the licensor. Due to its contingent nature, this amount is not recorded as a liability. The Company will also be required to pay a royalty of 3% on all commercial sales revenue from the licensed products.
|
|
|
(b)
|
License from SaluMedica, LLC (SaluMedica) for the use of certain developed technologies related to spine repair. This license was acquired through the acquisition of SpineMedica Corp. In September 2012, the cost of this license was deemed to be impaired and reduced to its fair value.
|
|
|
(c)
|
On March 31, 2008, the Company entered into a license agreement for the use of certain developed technologies related to surgical sheets made of polyvinyl alcohol hydrogel. The acquisition price of the asset was 400,000 shares of common stock valued at $2,596,000 (based upon the closing price of the common stock on the transaction date). The agreement also provides for the issuance of an additional 600,000 shares upon the Company meeting certain milestones related to future sales. On December 31, 2009, the Company completed the sale of its first commercial product and met its first milestone under this agreement. As a result, the Company issued an additional 100,000 shares of common stock to the licensor valued at $71,000. In September 2012, the cost of the license was deemed to be impaired and reduced to its fair value. At March 31, 2013 and December 31, 2012, there are no additional amounts accrued for this obligation due to its contingent nature.
|
|
|
(d)
|
On January 5, 2011, the Company acquired Surgical Biologics, LLC. As a result, the Company recorded intangible assets for customer and supplier relationships, patents and know-how, licenses/permits, trade names and trademarks and in-process research and development.
|
|
Estimated
|
||||
|
Amortization
|
||||
|
Year ending December 31,
|
Expense
|
|||
|
2013
|
$ | 787,785 | ||
|
2014
|
1,046,047 | |||
|
2015
|
1,023,992 | |||
|
2016
|
976,998 | |||
|
2017
|
886,801 | |||
|
Thereafter
|
5,894,530 | |||
| $ | 10,616,153 | |||
|
|
(a)
|
Estimated amortization expense for the year ending December 31, 2013 includes only amortization to be recorded after March 31, 2013.
|
|
March 31,
|
December 31,
|
|||||||
|
2013
|
2012
|
|||||||
|
$5M Convertible Senior Secured Promissory Notes including interest at 5% per annum payable quarterly through December 31, 2013, and an additional one time 5% interest charge payable on January 15, 2013 if not repaid by December 31, 2012, collateralized by a first priority lien shared equally with holder of the Convertible Line of Credit with Related Party in all of the patents and intellectual property owned by the Company subordinated to the Convertible Debt related to acquisition for Surgical Biologics
intellectual property until repaid. (a)
|
$ | - | $ | 5,313,645 | ||||
|
Total debt
|
$ | - | $ | 5,313,645 | ||||
|
Less unamortized debt discount
|
- | (1,301,203 | ||||||
|
Less current portion
|
- | - | ||||||
|
Long-term portion
|
$ | - | $ | 4,012,442 | ||||
|
8.
|
Net Income (loss) Per Share
|
|
Three months ended March 31,
|
||||||||
|
2013
|
2012
|
|||||||
|
Net income (loss)
|
$ | (1,620,408 | ) | $ | (1,093,652 | ) | ||
|
Denominator for basic earnings per share - weighted average shares
|
93,128,466 | 74,872,122 | ||||||
|
Effect of dilutive securities: Stock options and warrants outstanding and convertible debt (a)
|
— | — | ||||||
|
Denominator for diluted earnings per share - weighted average shares adjusted for dilutive securities
|
93,128,466 | 74,872,122 | ||||||
|
Income (loss) per common share - basic and diluted
|
$ | (0.02 | ) | $ | (0.01 | ) | ||
|
Three months ended March 31,
|
||||||||
|
2013
|
2012
|
|||||||
|
Outstanding Stock Options
|
16,022,703 | 12,517,000 | ||||||
|
Outstanding Warrants
|
2,344,002 | 7,891,567 | ||||||
|
Convertible Debt, promissory notes
|
— | 5,131,018 | ||||||
|
Convertible Line of Credit with Related Party
|
— | 1,358,931 | ||||||
|
Convertible Debt, Acquisition
|
— | 1,059,836 | ||||||
| 18,366,705 | 27,958,352 | |||||||
|
9.
|
Equity
|
|
Number of
Shares
|
Weighted-
Average
Exercise
Price
|
Weighted-
Average
Remaining
Contractual
Term
(in years)
|
Aggregate
Intrinsic
Value
|
|||||||||||||
|
Outstanding at January 1, 2013
|
13,614,135 | $ | 1.42 | |||||||||||||
|
Granted
|
2,645,000 | $ | 5.04 | |||||||||||||
|
Exercised
|
(170,099 | ) | $ | 1.37 | ||||||||||||
|
Unvested options forfeited
|
(59,667 | ) | $ | 2.32 | ||||||||||||
|
Vested options expired
|
(6,666 | ) | $ | 1.15 | ||||||||||||
|
Outstanding at March 31, 2013
|
16,022,703 | $ | 2.02 | |||||||||||||
|
Vested at March 31, 2013
|
6,853,995 | $ | 1.11 | 6.7 | $ | 27,258,080 | ||||||||||
|
Vested or expected to vest at March 31, 2013
|
15,641,584 | $ | 1.98 | 8.1 | $ | 48,645,480 | ||||||||||
|
(a)
|
Includes forfeiture adjusted unvested shares.
|
|
Options Outstanding
|
Options Exercisable
|
|||||||||||||||||||||
|
Range of Exercise Prices
|
Number outstanding
|
Weighted-
Average
Remaining
Contractual
Term
(in years)
|
Weighted-
Average
Exercise
Price
|
Number Exercisable
|
Weighted-
Average
Exercise Price
|
|||||||||||||||||
| $ | 0.50 - $0.76 | 2,319,500 | 5.2 | $ | 0.67 | 2,319,500 | $ | 0.67 | ||||||||||||||
| $ | 0.87 - $1.35 | 7,002,003 | 8.3 | 1.19 | 3,092,797 | 1.19 | ||||||||||||||||
| $ | 1.40 - $2.29 | 1,851,700 | 6.7 | 1.63 | 1,441,698 | 1.66 | ||||||||||||||||
| $ | 2.33 - $3.75 | 2,179,500 | 9.5 | 2.75 | ─ | ─ | ||||||||||||||||
| $ | 3.85 - $5.80 | 2,670,000 | 9.9 | 5.03 | ─ | ─ | ||||||||||||||||
| 16,022,703 | 8.1 | $ | 2.02 | 6,853,995 | $ | 1.11 | ||||||||||||||||
|
Three months ended March 31,
|
||||||||
|
2013
|
2012
|
|||||||
|
Expected volatility
|
64.3 | % | 58.3 | % | ||||
|
Expected life (in years)
|
6 | 6 | ||||||
|
Expected dividend yield
|
— | — | ||||||
|
Risk-free interest rate
|
0.98%-1.86 | % | 0.88 | % | ||||
|
Three Months Ended March 31,
|
||||||||
|
2013
|
2012
|
|||||||
|
Cost of products sold
|
$ | 50,162 | $ | 24,010 | ||||
|
Research and development
|
75,978 | 71,520 | ||||||
|
Selling, general and administrative
|
858,652 | 405,455 | ||||||
| $ | 984,792 | $ | 500,985 | |||||
|
Number of
Warrants
|
Weighted-
Average
Exercise
Price per
Warrant
|
|||||||
|
Warrants outstanding at January 1, 2013
|
3,129,168 | $ | 1.04 | |||||
|
Warrants exercised:
|
||||||||
|
Contingent warrants related to private placement of common stock
|
(62,500 | ) | 0.01 | |||||
|
Callable warrants
|
(266,666 | ) | 1.50 | |||||
|
Other
|
(456,000 | ) | 1.15 | |||||
|
Warrants outstanding at March 31, 2013
|
2,344,002 | $ | 1.00 | |||||
|
|
·
|
notice given by the holder accompanied by payment of an amount equal to the warrant exercise price multiplied by the number of warrant shares being purchased; or
|
|
|
·
|
election by the holder to exchange the warrant (or portion thereof) for that number of shares equal to the product of (a) the number of shares issuable upon exercise of the warrant (or portion) and (b) a fraction, (x) the numerator of which is the market price of the shares at the time of exercise minus the warrant exercise price per share at the time of exercise and (y) the denominator of which is the market price per share at the time of exercise.
|
|
10.
|
Income taxes
|
|
11.
|
Supplemental disclosure of cash flow and non-cash investing and financing activities:
|
|
Three Months Ended
|
||||||||
|
March 31,
|
||||||||
|
2013
|
2012
|
|||||||
|
Cash paid for interest
|
$ | 3,688 | $ | 2,435 | ||||
|
Income taxes paid
|
7,275 | - | ||||||
|
Purchases of property, plant and equipment financed via capital leases
|
107,259 | - | ||||||
|
Stock issuance in lieu of Director's fees
|
- | 184,653 | ||||||
|
Deferred financing costs
|
27,236 | 4,747 | ||||||
|
Beneficial conversion related to line of credit with related party
|
- | 514,456 | ||||||
|
Stock issuance in connection of Earn Out Liability
|
5,792,330 | - | ||||||
|
Stock issuance in exchange for convertible debt
|
5,272,004 | - | ||||||
|
Cashless exercise of warrants
|
- | 136 | ||||||
|
12.
|
Leased Equipment under Capital Leases
|
|
March 31, 2013
|
December 31, 2012
|
|||||||
|
Leased equipment under capital leases
|
||||||||
|
Leased equipment under capital leases
|
$ | 175,793 | $ | 84,650 | ||||
|
Less: payments under capital lease obligations
|
14,813 | 16,116 | ||||||
|
Leased equipment under capital leases, net
|
$ | 160,980 | $ | 68,534 | ||||
|
13.
|
Contractual Commitments
|
|
12-month period ended March 31
|
||||
|
2014
|
$ | 295,553 | ||
|
2015
|
142,767 | |||
|
2016
|
50,000 | |||
|
2017
|
50,000 | |||
|
Thereafter
|
387,500 | |||
| $ | 925,820 | |||
|
14.
|
Subsequent Events
|
|
Three Months Ended March 31,
|
||||||||||||||||||||||||||||||||
|
2013
|
2012
|
|||||||||||||||||||||||||||||||
|
Debt
Discount
|
Accrued Interest
|
Interest Expense
|
Total
|
Debt Discount
|
Accrued Interest
|
Interest Expense
|
Total
|
|||||||||||||||||||||||||
|
Convertible line of credit with related party
|
$ | — | $ | — | $ | — | $ | — | $ | 11,423 | $ | 16,205 | $ | — | $ | 27,628 | ||||||||||||||||
|
Converted debt related to acquisition
|
— | — | — | — | 80,353 | 10,521 | — | 90,874 | ||||||||||||||||||||||||
|
Convertible Senior secured promissory notes
|
1,328,439 | 11,571 | — | 1,340,010 | 213,954 | 123,288 | — | 337,242 | ||||||||||||||||||||||||
|
Deferred financing related to senior secured promissory notes
|
— | — | — | — | 4,747 | — | — | 4,747 | ||||||||||||||||||||||||
|
Other
|
— | — | 3,233 | 3,233 | — | — | 1,796 | 1,796 | ||||||||||||||||||||||||
| $ | 1,328,439 | $ | 11,571 | $ | 3,233 | $ | 1,343,243 | $ | 310,477 | $ | 150,014 | $ | 1,796 | $ | 462,287 | |||||||||||||||||
|
Less than
|
More than
|
|||||||||||||||||||
|
Contractual Obligations
|
TOTAL
|
1 year
|
1-3 years
|
3-5 years
|
5 years
|
|||||||||||||||
|
Capital lease obligations
|
$ | 160,980 | 22,816 | 69,423 | 66,558 | 2,183 | ||||||||||||||
|
Operating lease obligations
|
375,820 | 243,630 | 132,190 | - | - | |||||||||||||||
|
Royalty payments
|
550,000 | - | 100,000 | 100,000 | 350,000 | |||||||||||||||
| $ | 1,086,800 | 266,446 | 301,613 | 166,558 | 352,183 | |||||||||||||||
|
Three Months Ended March 31,
|
||||||||
|
2013
|
2012
|
|||||||
|
Net Loss (Per GAAP)
|
$ | (1,620,408 | ) | $ | (1,093,652 | ) | ||
|
Add back:
|
||||||||
|
Income Taxes
|
50,275 | - | ||||||
|
Financing expense associated with beneficial conversion of note payable issued in conjunction with acquisition
|
- | 80,353 | ||||||
|
Financing expense associated with beneficial conversion of Line of Credit with Related Party
|
- | 11,423 | ||||||
|
Financing expense associated with beneficial conversion of Senior Secured Promissory Notes
|
1,328,439 | 218,701 | ||||||
|
Other interest expense, net
|
14,804 | 151,810 | ||||||
|
Depreciation Expense
|
98,751 | 110,388 | ||||||
|
Amortization Expense
|
262,596 | 333,977 | ||||||
|
Share Based Compensation
|
984,792 | 500,985 | ||||||
|
Earnings/(Loss) Before Interest, Taxes, Depreciation, Amortization and Share-Based Compensation
|
$ | 1,119,249 | $ | 313,985 | ||||
|
Item 1.
|
|
Item 1A.
|
|
Item 3.
|
|
Item 4.
|
|
Item 5.
|
|
Item 6.
|
|
Exhibit
Number
|
Reference
|
Description
|
|
Lease dated January 25, 2013 by and between MiMedx Group, Inc., and HUB Properties GA, LLC.
|
||
|
10.2
|
MiMedx Group, Inc., 2013 Management Incentive Plan (MIP) and Operating Incentive Plan (OIP) (Filed as Exhibit 10.1 to the Company’s Form 8-K filed on March 12, 2013)
|
|
|
10.3
|
2013 Amendment to Assumed Stock Incentive Plan (Filed as Exhibit 10.2 to the Company’s Form 8-K filed on March 12, 2013)
|
|
|
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
||
|
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
||
|
Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
||
|
Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
101.INS
|
XBRL Instance Document
|
|
|
101.SCH
|
XBRL Taxonomy Extension Schema Document
|
|
|
101.CAL
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
101.DEF
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
|
101.LAB
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
|
101.PRE
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
#
|
Filed herewith
|
|
May 10, 2013
|
|||
|
By:
|
/s/ Michael J. Senken
|
||
|
Michael J. Senken
|
|||
|
Chief 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 |
|---|