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.
|
|
|
|
|
|
|
|
|
|
|
|
DELAWARE
|
73-1479833
|
|
(State
or Other Jurisdiction of Incorporation or
Organization)
|
(I.R.S.
Employer Identification No.)
|
|
Title of each
class
|
|
Trading
Symbol
|
|
Name of each
exchange on which registered
|
|
None
|
|
None
|
|
None
|
|
|
|
|
|
|
|
|
|
|
|
Large accelerated filer
|
☐
|
Accelerated
Filer
|
☐
|
|
Non-accelerated
filer
|
☒
|
Smaller reporting company
|
☒
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3
|
|
|
|
|
|
|
|
|
|
4-5
|
|
|
|
|
|
|
|
|
|
6-15
|
|
|
|
|
|
|
|
|
16
|
||
|
|
|
|
|
|
|
20
|
||
|
|
|
|
|
|
|
20
|
||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
20
|
||
|
|
|
|
|
|
|
20
|
||
|
|
|
|
|
|
|
20
|
||
|
|
|
|
|
|
|
20
|
||
|
|
|
||
|
|
20
|
||
|
|
|
|
|
|
|
20
|
||
|
|
|
|
|
|
|
20
|
||
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
2019
(Unaudited)
|
December
31,
2018
|
|
ASSETS
|
|
|
|
Current
assets:
|
|
|
|
Cash and
cash equivalents
|
$
525,201
|
$
632,331
|
|
Accounts
receivable, net
|
133,938
|
87,718
|
|
Prepaid
expenses and other current assets
|
88,593
|
110,028
|
|
Total
current assets
|
747,732
|
830,077
|
|
|
|
|
|
Property and
equipment, net
|
93,371
|
90,843
|
|
Other intangible
assets, net
|
4,079,558
|
4,290,773
|
|
Operating lease
right-of-use assets
|
125,702
|
-
|
|
Total
assets
|
$
5,046,363
|
$
5,211,693
|
|
|
|
|
|
LIABILITIES AND
SHAREHOLDERS' EQUITY
|
|
|
|
Current
liabilities:
|
|
|
|
Accounts
payable
|
$
841,926
|
$
758,365
|
|
Notes
payable
|
-
|
14,954
|
|
Finance
leases - current portion
|
9,511
|
8,580
|
|
Accrued
expenses
|
195,119
|
1,268,633
|
|
Contract
liabilities
|
101,872
|
144,221
|
|
Operating
lease obligations – current portion
|
28,816
|
-
|
|
Total current
liabilities
|
1,177,244
|
2,194,753
|
|
Long term
liabilities:
|
|
|
|
Finance
leases - net of current portion
|
5,261
|
12,116
|
|
Operating
lease obligations – net of current portion
|
99,651
|
-
|
|
Deferred tax
liability, net
|
1,121,152
|
1,088,306
|
|
Total
liabilities
|
2,403,308
|
3,295,175
|
|
Commitments and
contingencies
|
|
|
|
Shareholders'
equity:
|
|
|
|
Series A
Preferred stock, $0.001 par value, 5,000,000 shares authorized;
4,438,578 and 3,784,712 shares issued and outstanding at September
30, 2019 and December 31, 2018, respectively; liquidation value of
$13,758,085 and $11,800,316 at September 30, 2019 and December 31,
2018, respectively
|
4,439
|
3,785
|
|
Common
stock, $0.001 par value, 25,000,000 shares authorized; 1,648,657
shares issued and 1,614,817 shares outstanding at September 30,
2019 and December 31, 2018
|
1,649
|
1,649
|
|
Additional
paid-in capital
|
69,196,136
|
68,751,871
|
|
Accumulated
other comprehensive income
|
442,635
|
344,182
|
|
Accumulated
deficit
|
(66,943,957
)
|
(67,127,122
)
|
|
Common stock in
treasury, at cost; 33,840 shares at September 30, 2019 and December
31, 2018
|
(57,847
)
|
(57,847
)
|
|
Total shareholders'
equity
|
2,643,055
|
1,916,518
|
|
|
|
|
|
Total liabilities
and shareholders' equity
|
$
5,046,363
|
$
5,211,693
|
|
|
Three Months
Ended
|
Nine
Months Ended
|
||
|
|
September
30,
2019
|
September
30,
2018
|
September
30,
2019
|
September
30,
2018
|
|
Revenues,
net
|
2,726,433
|
2,238,445
|
7,730,950
|
6,572,841
|
|
Cost of
revenues:
|
|
|
|
|
|
Cost
of revenues
|
1,973,499
|
1,653,382
|
5,649,535
|
4,787,214
|
|
Amortization
of acquired technology
|
-
|
72,351
|
-
|
220,181
|
|
Total
cost of revenues
|
1,973,499
|
1,725,733
|
5,649,535
|
5,007,395
|
|
Gross
profit
|
752,934
|
512,712
|
2,081,415
|
1,565,446
|
|
|
||||
|
Operating
expenses
|
|
|
|
|
|
Salaries and
related
|
381,585
|
193,036
|
1,042,459
|
589,217
|
|
General and
administrative
|
261,993
|
373,999
|
879,291
|
1,040,554
|
|
Stock-based
compensation
|
303,958
|
297,384
|
361,698
|
716,833
|
|
Amortization of
other intangible assets
|
116,401
|
135,605
|
346,946
|
412,449
|
|
Total operating
expenses
|
1,063,937
|
1,000,024
|
2,630,394
|
2,759,053
|
|
Loss from
operations
|
(311,003
)
|
(487,312
)
|
(548,979
)
|
(1,193,607
|
|
|
|
|||
|
Other income
(expense):
|
|
|
|
|
|
Interest income
(expense)
|
-
|
13
|
-
|
(1,685
|
|
Other
income
|
884,620
|
44,280
|
892,652
|
42,329
|
|
Unrealized gain
(loss) on stock price guarantee
|
8,017
|
(12,025
|
3,688
|
(3,527
|
|
Total other income,
net
|
892,637
|
32,268
|
896,340
|
37,117
|
|
|
|
|||
|
Income (loss)
before provision for income taxes
|
581,634
|
(455,044
|
347,361
|
(1,156,490
|
|
Provision for
income taxes
|
-
|
-
|
960
|
1,260
|
|
Net income
(loss)
|
581,634
|
(455,044
|
346,401
|
(1,157,750
|
|
Preferred share
redemption discount
|
-
|
116,017
|
-
|
250,170
|
|
Preferred
dividends
|
(50,395
)
|
(45,955
|
(141,287
)
|
(128,914
)
|
|
Net income (loss)
available to common shareholders
|
$
531,239
|
$
(384,982
|
$
205,114
|
$
(1,036,494
|
|
|
|
|
|
|
|
Net income (loss)
per share – basic
|
$
0.33
|
$
(0.24
)
|
$
0.13
|
$
(0.64
)
|
|
Net income (loss)
per share - diluted
|
$
0.32
|
$
(0.24
)
|
$
0.12
|
$
(0.64
)
|
|
Weighted average
number of common shares outstanding - basic
|
1,614,817
|
1,620,589
|
1,614,817
|
1,625,318
|
|
Weighted average
number of common shares outstanding - diluted
|
1,671,693
|
1,620,589
|
1,667,566
|
1,625,318
|
|
Condensed
consolidated statements of comprehensive income (loss)
|
|
|
|
|
|
Net income
(loss)
|
$
581,634
|
$
(455,044
|
$
346,401
|
$
(1,157,750
|
|
Other comprehensive
income (loss):
|
|
|
|
|
|
Foreign currency
translation adjustments
|
(24,925
)
|
229,484
|
98,453
|
(393,304
|
|
Comprehensive
income (loss)
|
$
556,709
|
$
(225,560
|
$
444,854
|
$
(1,551,054
|
|
|
2019
|
2018
|
|
Cash flows from
operating activities:
|
|
|
|
Net income
(loss)
|
$
346,401
|
$
(1,157,750
)
|
|
Adjustments
to reconcile net income (loss) to net cash provided by operating
activities:
|
|
|
|
Depreciation
and amortization
|
368,183
|
649,537
|
|
Amortization
of operating lease right-of-use assets
|
16,020
|
-
|
|
Share-based
compensation
|
361,698
|
716,833
|
|
Unrealized
loss (gain) on stock price guarantee
|
(3,688
)
|
3,527
|
|
Other
income from stock price guarantee
|
(880,553
)
|
-
|
|
Loss
on disposal of property and equipment
|
-
|
1,944
|
|
Changes in
assets and liabilities:
|
|
|
|
Accounts
receivable
|
(44,051
)
|
(71,625
)
|
|
Prepaid
expenses and other current assets
|
24,381
|
(43,103
)
|
|
Accounts
payable
|
146,778
|
81,532
|
|
Accrued
expenses
|
(192,901
)
|
33,709
|
|
Contract
liabilities
|
(46,382
)
|
(64,643
)
|
|
Operating
lease obligations
|
(13,266
)
|
-
|
|
Net cash
provided by operating activities
|
82,620
|
149,961
|
|
Cash flows from
investing activities:
|
|
|
|
Proceeds
from sale of property and equipment
|
-
|
1,182
|
|
Purchase of
property and equipment
|
(16,077
)
|
(31,226
)
|
|
Net cash
used in investing activities
|
(16,077
)
|
(30,044
)
|
|
|
|
|
|
Cash flows from
financing activities:
|
|
|
|
Payments on
finance leases
|
(6,523
)
|
(6,110
)
|
|
Payments on
notes payable
|
(15,346
)
|
(250,049
)
|
|
Payments
of preferred dividends
|
(163,236
)
|
-
|
|
Payments on
related party note payable
|
-
|
(29,422
)
|
|
Net cash
used in financing activities
|
(185,105
)
|
(285,581
)
|
|
Effect of exchange
rate changes on cash, cash equivalents and funds in
trust
|
11,432
|
(22,463
)
|
|
|
|
|
|
Net change in cash,
cash equivalents and funds in trust
|
(107,130
)
|
(188,127
)
|
|
|
|
|
|
Cash, cash
equivalents and funds in trust, beginning of period
|
632,331
|
738,690
|
|
|
|
|
|
Cash, cash
equivalents and funds in trust, end of period
|
$
525,201
|
$
550,563
|
|
Reconciliation of
cash, cash equivalents and funds held in trust at end of
period:
|
|
|
|
Cash
and cash equivalents
|
$
525,201
|
$
550,563
|
|
Funds
held in trust
|
-
|
-
|
|
Cash, cash
equivalents and funds held in trust at end of period
|
$
525,201
|
$
550,563
|
|
|
|
|
|
SUPPLEMENTAL
DISCLOSURES OF CASH FLOW INFORMATION
|
|
|
|
Cash paid during
the period for:
|
|
|
|
Income
taxes
|
$
500
|
$
1,260
|
|
Interest
|
$
932
|
$
1,658
|
|
SUPPLEMENTAL
DISCLOSURES OF NON-CASH ITEMS
|
|
|
|
Repurchase
of preferred and common stock with note payable
|
$
-
|
$
202,656
|
|
Issuance of
preferred shares in settlement of accrued expenses
|
$
83,221
|
$
-
|
|
Operating
lease liabilities from obtaining operating lease right-of-use
assets
|
$
55,600
|
$
-
|
|
|
Preferred
stock
|
Common
stock
|
Paid-in
|
Treasury
Stock
|
Other
Comprehensive
|
Accumulated
|
Total
Stockholders'
|
|||
|
|
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Shares
|
Amount
|
income
|
Deficit
|
Equity
|
|
Balance,
December 31, 2017
|
3,724,547.00
|
$
3,725.00
|
1,648,657
|
$
1,649
|
$
68,574,974
|
(14,535
)
|
$
(26,529
)
|
$
975,877
|
$
(55,845,766
)
|
$
13,683,930
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Re-purchase
of Common and Preferred shares
|
(33,899
)
|
(34
)
|
-
|
-
|
(107,184
)
|
(4,905
)
|
(7,986
)
|
-
|
63,244
|
(51,960
)
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
Foreign
currency translation
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(372,157
)
|
-
|
(372,157
)
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
Share-based
compensation expense
|
-
|
-
|
-
|
-
|
356,354
|
-
|
-
|
-
|
-
|
356,354
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
Net
loss
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(509,370
)
|
(509,370
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance,
March 31, 2018
|
3,690,648.00
|
3,691.00
|
1,648,657
|
1,649
|
68,824,144
|
(19,440
)
|
(34,515
)
|
603,720
|
(56,291,892
)
|
13,106,797
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Re-purchase
of Common and Preferred shares
|
(37,320
)
|
(38
)
|
-
|
-
|
(120,409
)
|
(5,400
)
|
(8,679
)
|
-
|
70,909
|
(58,217
)
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
Foreign
currency translation
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(250,631
)
|
-
|
(250,631
)
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
Share-based
compensation expense
|
-
|
-
|
-
|
-
|
63,095
|
-
|
-
|
-
|
-
|
63,095
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
Net
loss
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(193,336
)
|
(193,336
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance,
June 30, 2018
|
3,653,328.00
|
3,653.00
|
1,648,657
|
1,649
|
68,766,830
|
(24,840
)
|
(43,194
)
|
353,089
|
(56,414,319
)
|
12,667,708
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Re-purchase
of Common and Preferred shares
|
(62,200
)
|
(62
)
|
-
|
-
|
(194,984
)
|
(9,000
)
|
(14,653
)
|
-
|
116,017
|
(93,682
)
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
Foreign
currency translation
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
229,484
|
-
|
229,484
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
Share-based
compensation expense
|
193,584
|
194
|
-
|
-
|
297,190
|
-
|
-
|
-
|
-
|
297,384
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
Net
loss
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(455,044
)
|
(455,044
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance,
September 30, 2018
|
3,784,712.00
|
$
3,785.00
|
1,648,657
|
$
1,649
|
$
68,869,036
|
(33,840
)
|
$
(57,847
)
|
$
582,573
|
$
(56,753,346
)
|
$
12,645,850
|
|
|
|
|
|
Other
|
|
|
|
|||
|
|
Preferred
stock
|
Common
stock
|
Paid-in
|
Comprehensive
|
Accumulated
|
Treasury
Stock
|
Total
Stockholders'
|
|||
|
|
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
income
|
Deficit
|
Shares
|
Amount
|
Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance,
December 31, 2018
|
3,784,712.00
|
3,785
|
1,648,657
|
$
1,649
|
$
68,751,871
|
$
344,182
|
$
(67,127,122
)
|
(33,840
)
|
$
(57,847
)
|
$
1,916,518
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
Foreign
currency translation
|
-
|
-
|
-
|
-
|
-
|
73,145.00
|
-
|
-
|
-
|
73,145
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
Share-based
compensation expense
|
-
|
-
|
-
|
-
|
58,840.00
|
-
|
-
|
-
|
-
|
58,840
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
Net
loss
|
-
|
-
|
-
|
-
|
-
|
-
|
(211,986.00
)
|
-
|
-
|
(211,986
)
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
Balance,
March 31, 2019
|
3,784,712
|
3,785
|
1,648,657
|
1,649
|
68,810,711
|
417,327
|
(67,339,108
)
|
(33,840
)
|
(57,847
)
|
1,836,517
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign
currency translation
|
-
|
-
|
-
|
-
|
-
|
50,233.00
|
-
|
-
|
-
|
50,233
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
Share-based
compensation expense
|
-
|
-
|
-
|
-
|
(1,100.00
)
|
-
|
-
|
-
|
-
|
(1,100
)
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
Share-based
compensation expense
|
653,866
|
654
|
-
|
-
|
82,567.00
|
-
|
-
|
-
|
-
|
83,221
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
Dividend
paid
|
-
|
-
|
-
|
-
|
-
|
-
|
(163,236.00
)
|
-
|
-
|
(163,236
)
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
Net
loss
|
-
|
-
|
-
|
-
|
-
|
-
|
(23,247.00
)
|
-
|
-
|
(23,247
)
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
Balance,
June 30, 2019
|
4,438,578
|
4,439
|
1,648,657
|
1,649
|
8,892,178
|
467,560
|
(67,525,591
)
|
(33,840
)
|
(57,847
)
|
1,782,388
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign
currency translation
|
-
|
-
|
-
|
-
|
-
|
(24,925.00
)
|
-
|
-
|
-
|
(24,925
)
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
Share-based
compensation expense
|
-
|
-
|
-
|
-
|
303,958.00
|
-
|
-
|
-
|
-
|
303,958
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
Net
income
|
-
|
-
|
-
|
-
|
-
|
-
|
581,633.00
|
-
|
-
|
581,633
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
Balance,
September 30, 2019
|
4,438,578
|
$
4,439
|
$
1,648,657
|
$
1,649
|
$
69,196,136
|
$
442,635
|
$
(66,943,958
)
|
(33,840
)
|
$
(57,847
)
|
$
2,643,054
|
|
a.
|
Client
services
|
|
b.
|
Shipping
calculator services
|
|
c.
|
Brewery
management software
|
|
d.
|
Shipping
coordination and label generation services
|
|
|
Three Months
Ended
|
Nine
Months Ended
|
||
|
|
September
30,
2019
|
September
30,
2018
|
September
30,
2019
|
September
30,
2018
|
|
Client
services
|
$
1,073
|
$
2,890
|
$
17,191
|
$
13,455
|
|
Shipping calculator
services
|
41,923
|
40,699
|
117,887
|
134,394
|
|
Brewery management
software
|
49,107
|
68,101
|
156,394
|
211,124
|
|
Shipping
coordination and label generation services
|
2,634,330
|
2,126,755
|
7,439,478
|
6,213,868
|
|
Total
revenues
|
$
2,726,433
|
$
2,238,445
|
$
7,730,950
|
$
6,572,841
|
|
|
Three Months
Ended
|
Nine
Months Ended
|
||
|
|
September
30,
2019
|
September
30,
2018
|
September
30,
2019
|
September
30,
2018
|
|
Client
services
|
$
844
|
$
2,234
|
$
13,034
|
$
10,366
|
|
Shipping calculator
services
|
(359,647
)
|
(95,941
)
|
(561,515
)
|
(644,377
)
|
|
Brewery management
software
|
19,231
|
2,461
|
53,029
|
(8,376
)
|
|
Shipping
coordination and label generation services
|
28,569
|
(396,066
)
|
(53,527
)
|
(551,220
)
|
|
Total loss from
operations
|
$
(311,003
)
|
$
(487,312
)
|
$
(548,979
)
|
$
(1,193,607
)
|
|
|
September 30,
2019
(unaudited)
|
December 31,
2018
|
|
Payroll and related
costs
|
$
9,477
|
$
169,691
|
|
Professional and
consulting fees
|
410
|
2,100
|
|
Royalties
|
47,803
|
51,838
|
|
Stock price
guarantee
|
-
|
884,241
|
|
Sales
tax
|
31,902
|
31,902
|
|
Accrued cost of
revenues
|
93,507
|
115,133
|
|
Other
|
12,020
|
13,728
|
|
Total
|
$
195,119
|
$
1,268,633
|
|
|
September
30,
2019
|
December
31,
2018
|
|
Patents
|
$
16,000
|
$
16,000
|
|
Software
|
83,750
|
83,750
|
|
Trade
name
|
808,717
|
785,038
|
|
Technology
|
516,491
|
501,360
|
|
Client list /
relationship
|
4,753,601
|
4,620,599
|
|
Accumulated
amortization
|
(2,099,001
)
|
(1,715,974
)
|
|
|
$
4,079,558
|
$
4,290,773
|
|
|
Three Months Ended
September 30, 2019
|
Nine
Months Ended September 30, 2019
|
|
Operating lease
cost
|
$
12,091
|
$
23,397
|
|
|
|
|
|
Finance lease
cost:
|
|
|
|
Amortization of
leased assets
|
$
2,559
|
$
7,812
|
|
Interest on lease
liabilities
|
393
|
1,325
|
|
Total finance lease
cost
|
$
2,952
|
$
9,137
|
|
|
Nine
Months Ended September 30, 2019
|
|
Cash paid for
amounts included in leases:
|
|
|
Operating cash
flows from operating leases
|
$
20,929
|
|
Operating cash
flows from finance leases
|
$
1,325
|
|
Financing cash
flows from finance leases
|
$
6,523
|
|
|
|
|
Right-of-use assets
obtained in exchange for lease obligations:
|
|
|
Operating
leases
|
$
55,600
|
|
Finance
leases
|
$
-
|
|
|
September
30,
2019
|
|
Operating
leases:
|
|
|
Operating lease
right-of-use assets
|
$
125,702
|
|
Current portion of
operating lease obligations
|
$
28,816
|
|
Operating lease
obligations, net of current portion
|
99,651
|
|
Total operating
lease liabilities
|
$
128,467
|
|
|
|
|
Finance
leases:
|
|
|
Property and
equipment, at cost
|
$
52,065
|
|
Accumulated
depreciation
|
(33,842
)
|
|
Property and
equipment, net
|
$
18,223
|
|
|
|
|
Current portion of
finance lease obligations
|
$
9,511
|
|
Finance lease
obligations, net of current portion
|
5,261
|
|
Total finance lease
liabilities
|
$
14,772
|
|
Weighted average
remaining lease term:
|
|
|
Operating
lease
|
3.9 years
|
|
Finance
leases
|
1.6 years
|
|
|
|
|
Weighted average
discount rate:
|
|
|
Operating
lease
|
9.0
%
|
|
Finance
leases
|
9.7
%
|
|
Years ending
December 31,
|
Total
|
|
2019 (remaining
months)
|
$
9,801
|
|
2020
|
39,203
|
|
2021
|
39,203
|
|
2022
|
39,203
|
|
2023
|
26,135
|
|
Total lease
liabilities
|
$
153,545
|
|
Less
amount representing interest
|
(25,078
)
|
|
Total
|
128,467
|
|
Less
current portion
|
(28,816
)
|
|
|
$
99,651
|
|
Year ending
December 31,
|
Total
|
|
2019 (remaining
months)
|
$
2,622
|
|
2020
|
10,489
|
|
2021
|
2,804
|
|
Total minimum
payments required
|
15,915
|
|
Less amount
representing interest
|
(1,143
)
|
|
Present value of
net minimum lease payments
|
14,772
|
|
Less current
portion
|
(9,511
)
|
|
|
$
5,261
|
|
Year Ended December
31,
|
Capital
|
Operating
|
|
2019
|
$
10,222
|
$
29,779
|
|
2020
|
10,222
|
38,202
|
|
2021
|
2,736
|
38,202
|
|
2022
|
-
|
38,202
|
|
2023
|
-
|
25,477
|
|
Total future
minimum lease payments
|
23,180
|
169,862
|
|
Less amount
representing interest
|
(2,484
)
|
|
|
Present value of
net minimum lease payment
|
20,696
|
|
|
Less current
portion
|
(8,580
)
|
|
|
|
$
12,116
|
|
|
ITEM 2.
|
MANAG
E
MENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS
|
|
|
Three months Ended
September 30,
|
|
|
|
|
2019
|
2018
|
%
Change
|
|
Client
services
|
$
1,073
|
$
2,890
|
$
(63
)%
|
|
Brewery management
software
|
49,107
|
68,101
|
(28
)%
|
|
Shipping
coordination and label generation services
|
2,634,330
|
2,126,755
|
24
%
|
|
Shipping calculator
services
|
41,923
|
40,699
|
3
%
|
|
Total
revenues
|
$
2,726,433
|
$
2,238,445
|
22
%
|
|
|
|
||
|
|
Nine
months Ended September 30,
|
|
|
|
|
2019
|
2018
|
%
Change
|
|
Client
services
|
$
17,191
|
$
13,455
|
28
%
|
|
Brewery management
software
|
156,394
|
211,124
|
(26
)%
|
|
Shipping
coordination and label generation services
|
7,439,478
|
6,213,868
|
20
%
|
|
Shipping calculator
services
|
117,887
|
134,394
|
(12
)%
|
|
Total
revenues
|
$
7,730,950
|
$
6,572,841
|
18
%
|
|
|
|
||
|
|
2019
|
2018
|
|
Net income
(loss)
|
$
346,401
|
$
(1,157,750
)
|
|
Depreciation and
amortization
|
368,183
|
649,537
|
|
Amortization of
operating lease right-of-use assets
|
16,020
|
-
|
|
Share-based
compensation
|
361,698
|
716,833
|
|
Unrealized loss
(gain) on stock price guarantee
|
(3,688
)
|
3,527
|
|
Other income from
stock price guarantee
|
(880,553
)
|
|
|
Loss on disposal of
property and equipment
|
-
|
1,944
|
|
Changes in assets
and liabilities
|
(125,441
)
|
(64,130
|
|
Net cash provided
by operating activities
|
$
82,620
|
$
149,961
|
|
|
CEO
Certification required under Section 302 of Sarbanes-Oxley Act of
2002
|
|
|
|
CFO
Certification required under Section 302 of Sarbanes-Oxley Act of
2002
|
|
|
|
CEO and
CFO Certification required under Section 906 of Sarbanes-Oxley Act
of 2002
|
|
|
|
PAID,
INC.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ Allan Pratt
|
|
|
|
|
Allan
Pratt, Chief Executive Officer
|
|
|
|
By:
|
/s/ W. Austin
Lewis IV
|
|
|
Date:
November 14, 2019
|
|
W.
Austin Lewis, IV, Chief Financial Officer
|
|
Exhibit
No.
|
Description
|
|
CEO
Certification required under Section 302 of Sarbanes-Oxley Act of
2002
|
|
|
CFO
Certification required under Section 302 of Sarbanes-Oxley Act of
2002
|
|
|
CEO and
CFO Certification required under Section 906 of Sarbanes-Oxley Act
of 2002
|
|
|
|
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 |
|---|