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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PART I – F
INANCIAL INFORMATION (UNAUDITED)
|
||
| 1 | ||
| 2 | ||
| 3 | ||
| 4 | ||
| 5 | ||
| 6 | ||
| 23 | ||
| 31 | ||
| 31 | ||
|
PART II –
OTHER INFORMATION
|
||
| 32 | ||
| 32 | ||
| 32 | ||
| 32 | ||
| 32 | ||
| 32 | ||
| 33 | ||
|
ChromaDex Corporation and Subsidiaries
|
||||||||
|
|
||||||||
|
September 28, 2013 and December 29, 2012
|
||||||||
|
September 28,
2013
|
December 29,
2012
|
|||||||
|
Assets
|
||||||||
|
Current Assets
|
||||||||
|
Cash
|
$ | 1,087,424 | $ | 520,000 | ||||
|
Trade receivables, less allowance for doubtful accounts and returns
September 28, 2013 $10,000; December 29, 2012 $450,000
|
1,025,619 | 1,940,539 | ||||||
|
Inventories
|
2,217,698 | 5,205,304 | ||||||
|
Prepaid expenses and other assets
|
346,962 | 261,297 | ||||||
|
Total current assets
|
4,677,703 | 7,927,140 | ||||||
|
Leasehold Improvements and Equipment, net
|
969,755 | 936,426 | ||||||
|
Other Noncurrent Assets
|
||||||||
|
Deposits
|
43,343 | 34,773 | ||||||
|
Long-term investment in affiliate (Note 4)
|
1,899,523 | - | ||||||
|
Intangible assets, net
|
188,363 | 136,182 | ||||||
|
Total other noncurrent assets
|
2,131,229 | 170,955 | ||||||
|
Total assets
|
$ | 7,778,687 | $ | 9,034,521 | ||||
|
Liabilities and Stockholders' Equity
|
||||||||
|
Current Liabilities
|
||||||||
|
Accounts payable
|
$ | 2,347,222 | $ | 3,428,233 | ||||
|
Accrued expenses
|
933,934 | 876,158 | ||||||
|
Current maturities of capital lease obligations
|
113,846 | 77,259 | ||||||
|
Customer deposits and other
|
659,645 | 310,267 | ||||||
|
Deferred rent, current
|
56,026 | 71,042 | ||||||
|
Total current liabilities
|
4,110,673 | 4,762,959 | ||||||
|
Capital lease obligations, less current maturities
|
208,645 | 148,374 | ||||||
|
Deferred rent, less current
|
190,536 | 129,859 | ||||||
|
Stockholders' Equity
|
||||||||
|
Common stock, $.001 par value; authorized 150,000,000 shares; issued and outstanding September 28, 2013 100,819,664
and December 29, 2012 92,140,062 shares
|
100,820 | 92,140 | ||||||
|
Additional paid-in capital
|
36,579,826 | 33,617,801 | ||||||
|
Accumulated deficit
|
(33,411,813 | ) | (29,716,612 | ) | ||||
|
Total stockholders' equity
|
3,268,833 | 3,993,329 | ||||||
|
Total liabilities and stockholders' equity
|
$ | 7,778,687 | $ | 9,034,521 | ||||
|
ChromaDex Corporation and Subsidiaries
|
||||||||
|
|
||||||||
|
For the Three Month Periods Ended September 28, 2013 and September 29, 2012
|
||||||||
|
September 28,
2013
|
September 29,
2012
|
|||||||
|
Sales
|
$ | 2,718,207 | $ | 3,632,244 | ||||
|
Cost of sales
|
1,968,020 | 2,377,991 | ||||||
|
Gross profit
|
750,187 | 1,254,253 | ||||||
|
Operating expenses:
|
||||||||
|
Sales and marketing
|
505,068 | 802,171 | ||||||
|
General and administrative
|
1,453,611 | 1,983,720 | ||||||
|
Loss from investment in affiliate (Note 4)
|
33,281 | - | ||||||
|
Operating expenses
|
1,991,960 | 2,785,891 | ||||||
|
Operating loss
|
(1,241,773 | ) | (1,531,638 | ) | ||||
|
Nonoperating income (expense):
|
||||||||
|
Interest income
|
179 | 469 | ||||||
|
Interest expense
|
(8,669 | ) | (6,865 | ) | ||||
|
Nonoperating income (expenses)
|
(8,490 | ) | (6,396 | ) | ||||
|
Net loss
|
$ | (1,250,263 | ) | $ | (1,538,034 | ) | ||
|
Basic and Diluted net loss per common share
|
$ | (0.01 | ) | $ | (0.02 | ) | ||
|
Basic and Diluted weighted average common shares outstanding
|
101,309,939 | 92,364,418 | ||||||
|
See Notes to Condensed Consolidated Financial Statements.
|
||||||||
|
ChromaDex Corporation and Subsidiaries
|
||||||||
|
Condensed Consolidated Statements of Operations (Unaudited)
|
||||||||
|
For the Nine Month Periods Ended September 28, 2013 and September 29, 2012
|
||||||||
|
September 28,
2013
|
September 29,
2012
|
|||||||
|
Sales
|
$ | 7,759,668 | $ | 8,087,860 | ||||
|
Cost of sales
|
5,375,903 | 6,673,127 | ||||||
|
Gross profit
|
2,383,765 | 1,414,733 | ||||||
|
Operating expenses:
|
||||||||
|
Sales and marketing
|
1,866,051 | 4,529,251 | ||||||
|
General and administrative
|
4,155,792 | 6,829,359 | ||||||
|
Loss from investment in affiliate (Note 4)
|
33,281 | - | ||||||
|
Operating expenses
|
6,055,124 | 11,358,610 | ||||||
|
Operating loss
|
(3,671,359 | ) | (9,943,877 | ) | ||||
|
Nonoperating income (expense):
|
||||||||
|
Interest income
|
679 | 2,725 | ||||||
|
Interest expense
|
(24,521 | ) | (22,692 | ) | ||||
|
Nonoperating income (expenses)
|
(23,842 | ) | (19,967 | ) | ||||
|
Net loss
|
$ | (3,695,201 | ) | $ | (9,963,844 | ) | ||
|
Basic and Diluted net loss per common share
|
$ | (0.04 | ) | $ | (0.11 | ) | ||
|
Basic and Diluted weighted average common shares outstanding
|
98,590,008 | 89,477,758 | ||||||
|
See Notes to Condensed Consolidated Financial Statements.
|
||||||||
|
ChromaDex Corporation and Subsidiaries
|
||||||||||||||||||||
|
Condensed Consolidated Statement of Stockholders' Equity (Unaudited)
|
||||||||||||||||||||
|
Nine Months Ended September 28, 2013
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Common Stock
|
Additional
Paid-in
|
Accumulated
|
Total
Stockholders'
|
|||||||||||||||||
|
Shares
|
Amount
|
Capital
|
Deficit
|
Equity
|
||||||||||||||||
|
Balance, December 29, 2012
|
92,140,062 | $ | 92,140 | $ | 33,617,801 | $ | (29,716,612 | ) | $ | 3,993,329 | ||||||||||
|
Exercise of stock options
|
13,538 | 14 | 6,755 | - | 6,769 | |||||||||||||||
|
Exercise of warrants
|
3,414,283 | 3,414 | 713,585 | - | 716,999 | |||||||||||||||
|
Share-based compensation
|
440,000 | 440 | 548,212 | - | 548,652 | |||||||||||||||
|
Net loss, as restated (Note 2)
|
- | - | - | (1,424,072 | ) | (1,424,072 | ) | |||||||||||||
|
Balance, March 30, 2013, as restated (Note 2)
|
96,007,883 | $ | 96,008 | $ | 34,886,353 | $ | (31,140,684 | ) | $ | 3,841,677 | ||||||||||
|
Exercise of stock options
|
250,000 | 250 | 124,750 | - | 125,000 | |||||||||||||||
|
Exercise of warrants
|
4,389,281 | 4,389 | 917,360 | - | 921,749 | |||||||||||||||
|
Share-based compensation
|
160,000 | 160 | 400,794 | - | 400,954 | |||||||||||||||
|
Net loss, as restated (Note 2)
|
- | - | - | (1,020,866 | ) | (1,020,866 | ) | |||||||||||||
|
Balance, June 29, 2013, as restated (Note 2)
|
100,807,164 | $ | 100,807 | $ | 36,329,257 | $ | (32,161,550 | ) | $ | 4,268,514 | ||||||||||
|
Exercise of stock options
|
12,500 | 13 | 6,587 | - | 6,600 | |||||||||||||||
|
Share-based compensation
|
- | - | 243,982 | - | 243,982 | |||||||||||||||
|
Net loss
|
- | - | - | (1,250,263 | ) | (1,250,263 | ) | |||||||||||||
|
Balance, September 28, 2013
|
100,819,664 | $ | 100,820 | $ | 36,579,826 | $ | (33,411,813 | ) | $ | 3,268,833 | ||||||||||
|
See Notes to Condensed Consolidated Financial Statements.
|
||||||||||||||||||||
|
ChromaDex Corporation and Subsidiaries
|
||||||||
|
|
||||||||
|
For the Nine Month Periods Ended September 28, 2013 and September 29, 2012
|
||||||||
|
September 28,
2013
|
September 29,
2012
|
|||||||
|
Cash Flows From Operating Activities
|
||||||||
|
Net loss
|
$ | (3,695,201 | ) | $ | (9,963,844 | ) | ||
|
Adjustments to reconcile net loss to net cash
|
||||||||
|
used in operating activities:
|
||||||||
|
Depreciation of leasehold improvements and equipment
|
187,667 | 247,227 | ||||||
|
Amortization of intangibles
|
16,819 | 11,277 | ||||||
|
Share-based compensation expense
|
1,059,653 | 2,189,917 | ||||||
|
Loss from disposal of equipment
|
68,378 | 1,879 | ||||||
|
Loss from investment in affiliate (Note 4)
|
33,281 | - | ||||||
|
Changes in operating assets and liabilities:
|
||||||||
|
Trade receivables
|
931,904 | (479,763 | ) | |||||
|
Inventories
|
(479,924 | ) | (2,530,839 | ) | ||||
|
Prepaid expenses and other assets
|
(50,991 | ) | 644,296 | |||||
|
Accounts payable
|
(712,138 | ) | 588,747 | |||||
|
Accrued expenses
|
72,336 | (91,196 | ) | |||||
|
Customer deposits and other
|
349,378 | 57,311 | ||||||
|
Deferred rent
|
45,661 | (44,883 | ) | |||||
|
Net cash used in operating activities
|
(2,173,177 | ) | (9,369,871 | ) | ||||
|
Cash Flows From Investing Activities
|
||||||||
|
Purchases of leasehold improvements and equipment
|
(117,523 | ) | (13,764 | ) | ||||
|
Purchase of intangible assets
|
(69,000 | ) | (52,000 | ) | ||||
|
Proceeds from sale of assets
|
1,000,000 | - | ||||||
| Proceeds from investment in affiliate | 225,000 | - | ||||||
|
Net cash provided by (used in) investing activities
|
1,038,477 | (65,764 | ) | |||||
|
Cash Flows From Financing Activities
|
||||||||
|
Proceeds from issuance of common stock, net of issuance costs
|
- | 10,159,838 | ||||||
|
Proceeds from exercise of stock options
|
138,369 | 3,059 | ||||||
|
Proceeds from exercise of warrants
|
1,638,748 | 157,500 | ||||||
|
Principal payments on capital leases
|
(74,993 | ) | (67,843 | ) | ||||
|
Net cash provided by financing activities
|
1,702,124 | 10,252,554 | ||||||
|
Net increase in cash
|
567,424 | 816,919 | ||||||
|
Cash Beginning of Period
|
520,000 | 420,152 | ||||||
|
Cash Ending of Period
|
$ | 1,087,424 | $ | 1,237,071 | ||||
|
Supplemental Disclosures of Cash Flow Information
|
||||||||
|
Cash payments for interest
|
$ | 24,521 | $ | 22,692 | ||||
|
Supplemental Schedule of Noncash Investing Activity
|
||||||||
|
Capital lease obligation incurred for the purchase of equipment
|
$ | 171,851 | $ | 50,786 | ||||
|
Supplemental Schedule of Noncash Share-based Compensation
|
||||||||
|
Stock awards issued for services prior to the period
|
$ | 14,560 | $ | - | ||||
|
Changes in stock and warrant awards issued for future services
|
$ | 119,375 | $ | - | ||||
|
Supplemental Schedule of Noncash Activities Related to
|
||||||||
|
Sale of BluScience Consumer Product Line
|
||||||||
|
Assets transferred
|
$ | 3,526,677 | $ | - | ||||
|
Liabilities transferred
|
$ | 368,873 | $ | - | ||||
|
Carrying value of long-term investment in affiliate,
net of $1,000,000 cash proceeds
|
$ | 2,157,804 | $ | - | ||||
|
See Notes to Condensed Consolidated Financial Statements.
|
||||||||
|
Statement of Operations (Unaudited)
|
||||||||||||
|
For the Three Month Period Ended March 30, 2013
|
||||||||||||
|
Previously Reported
|
Restatement
Adjustments
|
As Restated
|
||||||||||
|
Sales
|
$ | 2,334,566 | $ | - | $ | 2,334,566 | ||||||
|
Gross profit
|
672,840 | - | 672,840 | |||||||||
|
Net income (loss)
|
$ | 1,468,525 | $ | (2,892,597 | ) | $ | (1,424,072 | ) | ||||
|
Basic net income (loss) per common share
|
$ | 0.02 | $ | (0.03 | ) | $ | (0.02 | ) | ||||
|
Diluted net income (loss) per common share
|
$ | 0.01 | $ | (0.03 | ) | $ | (0.02 | ) | ||||
|
Statement of Operations (Unaudited)
|
||||||||||||
|
For the Three Month Period Ended June 29, 2013
|
||||||||||||
|
Previously Reported
|
Restatement
Adjustments
|
As Restated
|
||||||||||
|
Sales
|
$ | 2,706,896 | $ | - | $ | 2,706,896 | ||||||
|
Gross profit
|
960,738 | - | 960,738 | |||||||||
|
Net loss
|
$ | (989,722 | ) | $ | (31,144 | ) | $ | (1,020,866 | ) | |||
|
Basic and Diluted net loss per common share
|
$ | (0.01 | ) | $ | (0.00 | ) | $ | (0.01 | ) | |||
|
Statement of Operations (Unaudited)
|
||||||||||||
|
For the Six Month Period Ended June 29, 2013
|
||||||||||||
|
Previously Reported
|
Restatement
Adjustments
|
As Restated
|
||||||||||
|
Sales
|
$ | 5,041,462 | $ | - | $ | 5,041,462 | ||||||
|
Gross profit
|
1,633,578 | - | 1,633,578 | |||||||||
|
Net income (loss)
|
$ | 478,803 | $ | (2,923,741 | ) | $ | (2,444,938 | ) | ||||
|
Basic net income (loss) per common share
|
$ | 0.00 | $ | (0.03 | ) | $ | (0.03 | ) | ||||
|
Diluted net income (loss) per common share
|
$ | 0.00 | $ | (0.03 | ) | $ | (0.03 | ) | ||||
|
Balance Sheet (Unaudited)
March 30, 2013
|
||||||||||||
|
|
Previously Reported
|
Restatement
Adjustments
|
As Restated
|
|||||||||
|
Total assets
|
$ | 10,717,431 | $ | (2,892,597 | ) | $ | 7,824,834 | |||||
|
Total liabilities
|
3,983,157 | - | 3,983,157 | |||||||||
|
Total stockholder's equity
|
$ | 6,734,274 | $ | (2,892,597 | ) | $ | 3,841,677 | |||||
|
Balance Sheet (Unaudited)
|
||||||||||||
|
June 29, 2013
|
||||||||||||
|
Previously Reported
|
Restatement
Adjustments
|
As Restated
|
||||||||||
|
Total assets
|
$ | 10,945,473 | $ | (2,923,741 | ) | $ | 8,021,732 | |||||
|
Total liabilities
|
3,753,218 | - | 3,753,218 | |||||||||
|
Total stockholder's equity
|
$ | 7,192,255 | $ | (2,923,741 | ) | $ | 4,268,514 | |||||
|
September 28, 2013
|
December 29, 2012
|
|||||||
|
Natural product fine chemicals
|
$ | 1,708,606 | $ | 1,614,755 | ||||
|
Bulk ingredients
|
736,092 | 432,230 | ||||||
|
Dietary supplements – raw materials
|
- | 401,809 | ||||||
|
Dietary supplements – work in process
|
- | 465,253 | ||||||
|
Dietary supplements – finished goods
|
- | 2,657,257 | ||||||
| 2,444,698 | 5,571,304 | |||||||
|
Less valuation allowance
|
227,000 | 366,000 | ||||||
| $ | 2,217,698 | $ | 5,205,304 | |||||
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
September 28, 2013
|
September 29, 2012
|
September 28, 2013
|
September 29, 2012
|
|||||||||||||
|
Basic weighted average common shares outstanding
|
101,309,939 | 92,364,418 | 98,590,008 | 89,477,758 | ||||||||||||
|
Warrants and options in the money, net
|
577,190 | 5,994,067 | 312,531 | 5,908,491 | ||||||||||||
|
Weighted average common shares outstanding assuming dilution
|
101,887,129 | 98,358,485 | 98,902,539 | 95,386,249 | ||||||||||||
|
At March 28, 2013
|
||||
|
Assets transferred
|
||||
|
Trade receivables, less allowance for returns
|
$ | (16,984 | ) | |
|
Inventories
|
3,467,530 | |||
|
Prepaid expenses and other assets
|
76,131 | |||
|
Total assets transferred
|
3,526,677 | |||
|
Liabilities transferred
|
||||
|
Accounts payable
|
368,873 | |||
|
Total liabilities transferred
|
368,873 | |||
|
Total net assets transferred
|
$ | 3,157,804 | ||
|
Initial monetary consideration received
|
||||
|
Cash
|
$ | 500,000 | ||
|
Non-trade receivable
|
500,000 | |||
|
Total initial monetary consideration received
|
$ | 1,000,000 | ||
|
Carrying Value of Long Term Investment in Affiliate
|
$ | 2,157,804 | ||
|
June 30, 2013
|
||||||||
|
Sales
|
$ | 31,669 | ||||||
|
Gross profit
|
12,895 | |||||||
|
Net loss
|
$ | (165,579 | ) | |||||
|
Changes in Carrying Value and Ownership Percentage for ChromaDex Corporation
|
||||||||
|
Carrying Value
|
Ownership
Percentage
|
|||||||
|
At March 28, 2013
|
$ | 2,157,804 | 20.1 | % | ||||
|
Company's share of NeutriSci's loss through June 30, 2013
|
(33,281 | ) | - | |||||
|
Proceeds from investment in affiliate
|
(225,000 | ) | - | |||||
|
At September 28, 2013
|
$ | 1,899,523 | 20.1 | % | ||||
|
Payable on
|
Amount
|
|||
|
December 31, 2013
|
$ | 34,125 | ||
|
January 31, 2014
|
201,375 | |||
|
March 31, 2014
|
281,275 | |||
|
June 30, 2014
|
270,850 | |||
|
September 30, 2014
|
273,775 | |||
|
December 31, 2014
|
275,025 | |||
|
March 31, 2015
|
286,200 | |||
|
June 30, 2015
|
282,150 | |||
|
September 30, 2015
|
278,100 | |||
|
December 31, 2015
|
274,050 | |||
|
Total
|
$ | 2,456,925 | ||
|
September 28, 2013
|
December 29, 2012
|
|||||||
|
Laboratory equipment
|
$ | 2,570,567 | $ | 2,439,688 | ||||
|
Leasehold improvements
|
491,125 | 403,971 | ||||||
|
Computer equipment
|
372,851 | 363,739 | ||||||
|
Furniture and fixtures
|
18,313 | 18,313 | ||||||
|
Office equipment
|
7,877 | 7,877 | ||||||
|
Construction in progress
|
99,931 | 106,080 | ||||||
| 3,560,664 | 3,339,668 | |||||||
|
Less accumulated depreciation
|
2,590,909 | 2,403,242 | ||||||
| $ | 969,755 | $ | 936,426 | |||||
|
Nine Months Ended September 28, 2013
|
||||
|
Volatility
|
32.78 | % | ||
|
Expected dividends
|
0.00 | % | ||
|
Expected term
|
6.0 years
|
|||
|
Risk-free rate
|
1.48 | % | ||
|
Weighted Average
|
||||||||||||||||
|
Remaining
|
Aggregate
|
|||||||||||||||
|
Number of
|
Exercise
|
Contractual
|
Intrinsic
|
|||||||||||||
|
Shares
|
Price
|
Term
|
Value
|
|||||||||||||
|
Outstanding at December 29, 2012
|
12,202,558 | $ | 1.08 | |||||||||||||
|
Options Granted
|
715,000 | 0.75 | ||||||||||||||
|
Options Exercised
|
(26,038 | ) | 0.51 |
|
||||||||||||
|
Options Expired
|
(75,000 | ) | 0.50 | |||||||||||||
|
Options Forfeited
|
(354,120 | ) | 1.21 | |||||||||||||
|
Outstanding at September 28, 2013
|
12,462,400 | $ | 1.07 | 7.68 | $ | 431,257 | ||||||||||
|
Exercisable at September 28, 2013
|
7,784,724 | $ | 1.16 | 6.88 | $ | 283,574 | ||||||||||
|
Weighted Average
|
||||||||||||||||
|
Remaining
|
Aggregate
|
|||||||||||||||
|
Number of
|
Exercise
|
Contractual
|
Intrinsic
|
|||||||||||||
|
Shares
|
Price
|
Term
|
Value
|
|||||||||||||
|
Outstanding at December 29, 2012
|
145,834 | $ | 1.59 | |||||||||||||
|
Options Granted
|
200,000 | 0.63 | ||||||||||||||
|
Options Exercised
|
- | - | ||||||||||||||
|
Options Expired
|
- | - | ||||||||||||||
|
Options Forfeited
|
(45,834 | ) | 1.59 | |||||||||||||
|
Outstanding at September 28, 2013
|
300,000 | $ | 0.95 | 8.75 | $ | 36,000 | ||||||||||
|
Exercisable at September 28, 2013
|
58,334 | $ | 1.59 | 7.60 | $ | - | ||||||||||
|
Weighted Average
|
||||||||
|
Award-Date
|
||||||||
|
Shares
|
Fair Value
|
|||||||
|
Unvested shares at December 29, 2012
|
500,000 | $ | 0.69 | |||||
|
Granted
|
- | - | ||||||
|
Vested
|
- | - | ||||||
|
Forfeited
|
- | - | ||||||
|
Unvested shares at September 28, 2013
|
500,000 | $ | 0.69 | |||||
|
Expected to Vest as of September 28, 2013
|
500,000 | $ | 0.69 | |||||
|
Weighted Average
|
||||||||||||||||
|
Remaining
|
Aggregate
|
|||||||||||||||
|
Number of
|
Exercise
|
Contractual
|
Intrinsic
|
|||||||||||||
|
Shares
|
Price
|
Term
|
Value
|
|||||||||||||
|
Outstanding at December 29, 2012
|
1,097,300 | $ | 1.23 | |||||||||||||
|
Options Granted
|
- | - | ||||||||||||||
|
Options Exercised
|
(250,000 | ) | 0.50 | |||||||||||||
|
Options Forfeited
|
- | - | ||||||||||||||
|
Outstanding at September 28, 2013
|
847,300 | $ | 1.44 | 5.98 | $ | 13,700 | ||||||||||
|
Exercisable at September 28, 2013
|
847,300 | $ | 1.44 | 5.98 | $ | 13,700 | ||||||||||
|
Warrants granted
in connection with :
|
Weighted Average
Exercise Prices
|
Number Outstanding
And Exercisable
At September 28, 2013
|
Weighted Average
Remaining Contractual Life
|
||||||
|
2012 Placement agent commission
|
$ | 0.85 | 285,000 |
10.2 months
|
|||||
|
2012 Non-employee award
|
$ | 0.75 | 250,000 |
9.9 months
|
|||||
| $ | 0.80 | 535,000 |
10.0 months
|
||||||
|
·
|
Core standards, contract services and ingredients segment includes supply of phytochemical reference standards, which are small quantities of plant-based compounds typically used to research an array of potential attributes, and reference materials, related contract services, and proprietary ingredients.
|
|
·
|
Scientific and regulatory consulting segment which consist of providing scientific and regulatory consulting to the clients in the food, supplement and pharmaceutical industries to manage potential health and regulatory risks.
|
|
·
|
Retail dietary supplement products segment which consist of the supply of the BluScience line of dietary supplement products containing the Company's proprietary ingredients to various retail distribution channels. On March 28, 2013, the Company entered into an asset purchase and sale agreement with NeutriSci and consummated the sale of BluScience consumer product line to NeutriSci.
|
|
Three months ended
|
Core Standards,
|
Retail
|
||||||||||||||||||
|
September 28, 2013
|
Contract Services and
|
Scientific and
Regulatory
|
Dietary Supplement
|
|||||||||||||||||
|
Ingredients segment
|
Consulting segment
|
Products segment
|
Other
|
Total
|
||||||||||||||||
|
Net sales
|
$ | 2,355,458 | $ | 362,749 | $ | - | $ | - | $ | 2,718,207 | ||||||||||
|
Cost of sales
|
1,794,073 | 173,947 | - | - | 1,968,020 | |||||||||||||||
|
Gross profit
|
561,385 | 188,802 | - | - | 750,187 | |||||||||||||||
|
Operating expenses:
|
||||||||||||||||||||
|
Sales and marketing
|
493,068 | 12,000 | - | - | 505,068 | |||||||||||||||
|
General and administrative
|
- | - | - | 1,453,611 | 1,453,611 | |||||||||||||||
|
Loss from investment in affiliate
|
- | - | - | 33,281 | 33,281 | |||||||||||||||
|
Operating expenses
|
493,068 | 12,000 | - | 1,486,892 | 1,991,960 | |||||||||||||||
|
Operating income (loss)
|
$ | 68,317 | $ | 176,802 | $ | - | $ | (1,486,892 | ) | $ | (1,241,773 | ) | ||||||||
|
Three months ended
|
Core Standards,
|
Retail
|
||||||||||||||||||
|
September 29, 2012
|
Contract Services and
|
Scientific and
Regulatory
|
Dietary Supplement
|
|||||||||||||||||
|
Ingredients segment
|
Consulting segment
|
Products segment
|
Other
|
Total
|
||||||||||||||||
|
Net sales
|
$ | 1,989,910 | $ | - | $ | 1,642,334 | $ | - | $ | 3,632,244 | ||||||||||
|
Cost of sales
|
1,539,118 | - | 838,873 | - | 2,377,991 | |||||||||||||||
|
Gross profit
|
450,792 | - | 803,461 | - | 1,254,253 | |||||||||||||||
|
Operating expenses:
|
||||||||||||||||||||
|
Sales and marketing
|
514,029 | - | 288,142 | - | 802,171 | |||||||||||||||
|
General and administrative
|
- | - | - | 1,983,720 | 1,983,720 | |||||||||||||||
|
Operating expenses
|
514,029 | - | 288,142 | 1,983,720 | 2,785,891 | |||||||||||||||
|
Operating income (loss)
|
$ | (63,237 | ) | $ | - | $ | 515,319 | $ | (1,983,720 | ) | $ | (1,531,638 | ) | |||||||
|
Nine months ended
|
Core Standards,
|
Retail
|
||||||||||||||||||
|
September 28, 2013
|
Contract Services and
|
Scientific and
Regulatory
|
Dietary Supplement
|
|||||||||||||||||
|
Ingredients segment
|
Consulting segment
|
Products segment
|
Other
|
Total
|
||||||||||||||||
|
Net sales
|
$ | 7,011,343 | $ | 808,610 | $ | (60,285 | ) | $ | - | $ | 7,759,668 | |||||||||
|
Cost of sales
|
4,922,469 | 452,479 | 955 | - | 5,375,903 | |||||||||||||||
|
Gross profit (loss)
|
2,088,874 | 356,131 | (61,240 | ) | - | 2,383,765 | ||||||||||||||
|
Operating expenses:
|
||||||||||||||||||||
|
Sales and marketing
|
1,720,292 | 14,600 | 131,159 | - | 1,866,051 | |||||||||||||||
|
General and administrative
|
- | - | - | 4,155,792 | 4,155,792 | |||||||||||||||
|
Loss from investment in affiliate
|
- | - | - | 33,281 | 33,281 | |||||||||||||||
|
Operating expenses
|
1,720,292 | 14,600 | 131,159 | 4,189,073 | 6,055,124 | |||||||||||||||
|
Operating income (loss)
|
$ | 368,582 | $ | 341,531 | $ | (192,399 | ) | $ | (4,189,073 | ) | $ | (3,671,359 | ) | |||||||
|
Nine months ended
|
Core Standards,
|
Retail
|
||||||||||||||||||
|
September 29, 2012
|
Contract Services and
|
Scientific and
Regulatory
|
Dietary Supplement
|
|||||||||||||||||
|
Ingredients segment
|
Consulting segment
|
Products segment
|
Other
|
Total
|
||||||||||||||||
|
Net sales
|
$ | 5,995,243 | $ | - | $ | 2,092,617 | $ | - | $ | 8,087,860 | ||||||||||
|
Cost of sales
|
4,413,943 | - | 2,259,184 | - | 6,673,127 | |||||||||||||||
|
Gross profit (loss)
|
1,581,300 | - | (166,567 | ) | - | 1,414,733 | ||||||||||||||
|
Operating expenses:
|
||||||||||||||||||||
|
Sales and marketing
|
1,525,545 | - | 3,003,706 | - | 4,529,251 | |||||||||||||||
|
General and administrative
|
- | - | - | 6,829,359 | 6,829,359 | |||||||||||||||
|
Operating expenses
|
1,525,545 | - | 3,003,706 | 6,829,359 | 11,358,610 | |||||||||||||||
|
Operating income (loss)
|
$ | 55,755 | $ | - | $ | (3,170,273 | ) | $ | (6,829,359 | ) | $ | (9,943,877 | ) | |||||||
|
Core Standards,
|
Retail
|
|||||||||||||||||||
|
At September 28, 2013
|
Contract Services and
|
Scientific and
Regulatory
|
Dietary Supplement
|
|||||||||||||||||
|
Ingredients segment
|
Consulting segment
|
Products segment
|
Other
|
Total
|
||||||||||||||||
|
Total assets
|
$ | 3,922,531 | $ | 206,032 | $ | - | $ | 3,650,124 | $ | 7,778,687 | ||||||||||
|
At December 29, 2012
|
Contract Services and
|
Regulatory
|
Dietary Supplement
|
|||||||||||||||||
|
Ingredients segment
|
Consulting segment
|
Products segment
|
Other
|
Total
|
||||||||||||||||
|
Total assets
|
$ | 3,542,355 | $ | 72,573 | $ | 4,331,866 | $ | 1,087,727 | $ | 9,034,521 | ||||||||||
|
ITEM
2
.
|
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
|
Exhibit No
.
|
Description of Exhibits
|
|
|
10.1
|
Niagen Supply Agreement, made and entered into as of July 9, 2013, between Thorne Research, Inc. and ChromaDex, Inc. (1)
|
|
|
10.2
|
License Agreement, made as of August 1, 2013, between Green Molecular S.L., Inc. and ChromaDex, Inc. (2)
|
|
|
31.1
|
Certification of the Chief Executive Officer pursuant to §240.13a−14 or §240.15d−14 of the Securities Exchange Act of 1934, as amended
|
|
|
31.2
|
Certification of the Chief Financial Officer pursuant to §240.13a−14 or §240.15d−14 of the Securities Exchange Act of 1934, as amended
|
|
|
32.1
|
Certification pursuant to 18 U.S.C. Section 1350 (as adopted pursuant to Section 906 of the Sarbanes−Oxley Act of 2002)
|
|
(1)
|
Incorporated by reference to Exhibit 99.1 from the Current Report on Form 8-K filed with the SEC on July 12, 2013.
|
|
(2)
|
A redacted version of this Exhibit is filed herewith. An unredacted copy of this Exhibit has been separately filed with the Commission pursuant to an application for confidential treatment. The confidential portions of the Exhibit have been omitted and are marked by an asterisk.
|
|
101.INS
|
XBRL Instance Document
|
|
|
101.SCH
|
XBRL Taxonomy Extension Schema
|
|
|
101.CAL
|
XBRL Taxonomy Extension Calculation Linkbase
|
|
|
101.DEF
|
XBRL Taxonomy Extension Definition Linkbase
|
|
|
101.LAB
|
XBRL Taxonomy Extension Label Linkbase
|
|
|
101.PRE
|
XBRL Taxonomy Extension Presentation Linkbase
|
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 |
|---|