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.
|
Minnesota
|
|
33-1007393
|
|
(State or other jurisdiction of
|
|
(I.R.S. Employer
|
|
incorporation or organization)
|
|
Identification No.)
|
|
|
|
|
|
2915 Commers Drive, Suite 900
|
|
Eagan, Minnesota 55121
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
|
|
(Former name, former address and former fiscal year, if changed since last report)
|
|
Large accelerated filer
¨
|
Accelerated filer
¨
|
|
|
|
|
Non-accelerated filer
¨
(Do not check if a smaller reporting company)
|
Smaller reporting company
x
|
|
|
Page
No. |
|
PART I.
|
|
|
|
|
|
Item 1. Condensed Financial Statements
|
3
|
|
|
|
|
Condensed Balance Sheets September 30, 2013 and December 31, 2012
|
3
|
|
|
|
|
Condensed Statements of Operations for the three-and nine month periods ended September 30, 2013 and September 30, 2012 and for the period from April 23, 2002 (Inception) to September 30, 2013
|
4
|
|
|
|
|
Statement of Stockholders’ Deficit from April 23, 2002 (Inception) to September 30, 2013
|
5
|
|
|
|
|
Condensed Statements of Cash Flows for the nine-month periods ended September 30, 2013 and September 30, 2012 and for the period from April 23, 2002 (Inception) to September 30, 2013
|
6
|
|
|
|
|
Notes to Condensed Financial Statements
|
7
|
|
|
|
|
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
23
|
|
|
|
|
Item 3. Quantitative and Qualitative Disclosures About Market Risk
|
31
|
|
|
|
|
Item 4. Controls and Procedures
|
31
|
|
|
|
|
PART II. OTHER INFORMATION
|
|
|
|
|
|
Item 1. Legal Proceedings
|
31
|
|
|
|
|
Item 1A. Risk Factors
|
31
|
|
|
|
|
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
|
32
|
|
|
|
|
Item 3. Defaults Upon Senior Securities
|
35
|
|
|
|
|
Item 4. Mine Safety Disclosures
|
35
|
|
|
|
|
Item 5. Other Information
|
35
|
|
|
|
|
Item 6. Exhibits
|
35
|
|
|
|
|
Signatures
|
36
|
|
|
|
|
Exhibit Index
|
37
|
| 2 | ||
|
|
|
|
|
|
September 30, 2013
|
|
|
December 31, 2012
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
Current Assets:
|
|
|
|
|
|
|
|
|
Cash
|
|
$
|
328,362
|
|
$
|
13,139
|
|
|
Accounts Receivable, net of Allowance for Doubtful Accounts of
$0 in 2013 and $4,073 in 2012. |
|
|
83,191
|
|
|
39,711
|
|
|
|
|
|
|
|
|
|
|
|
Inventories
|
|
|
101,067
|
|
|
145,209
|
|
|
Prepaid Expense and other assets
|
|
|
34,462
|
|
|
27,409
|
|
|
Total Current Assets
|
|
|
547,082
|
|
|
225,468
|
|
|
|
|
|
|
|
|
|
|
|
Fixed Assets, net
|
|
|
37,491
|
|
|
3,521
|
|
|
Intangibles, net
|
|
|
52,074
|
|
|
140,588
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets
|
|
$
|
636,647
|
|
$
|
369,577
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
|
|
|
|
|
|
|
|
Current Liabilities:
|
|
|
|
|
|
|
|
|
Current portion of convertible debt, net of discounts of $0
and $21,138 (See Note 6) |
|
$
|
-
|
|
$
|
1,081,187
|
|
|
Convertible Notes Payable Related Party (See Note 9)
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
636,085
|
|
|
733,595
|
|
|
|
|
|
|
|
|
|
|
|
Accrued expenses
|
|
|
744,089
|
|
|
1,599,519
|
|
|
Deferred Revenue
|
|
|
5,000
|
|
|
-
|
|
|
Total Current Liabilities
|
|
|
1,385,174
|
|
|
3,414,301
|
|
|
Long-term convertible debt
|
|
|
-
|
|
|
89,300
|
|
|
|
|
|
|
|
|
|
|
|
Accrued Expenses
|
|
|
444,902
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
Liability for equity-linked financial instruments (See Note 8)
|
|
|
15,219
|
|
|
169,179
|
|
|
Total Liabilities
|
|
|
1,845,295
|
|
|
3,672,780
|
|
|
Stockholders' Deficit:
|
|
|
|
|
|
|
|
|
Common stock, $.01 par value, 300,000,000 authorized,
219,640,021 and 104,247,228 outstanding |
|
|
2,196,401
|
|
|
1,042,473
|
|
|
|
|
|
|
|
|
|
|
|
Additional paid-in capital
|
|
|
23,138,027
|
|
|
14,945,435
|
|
|
|
|
|
|
|
|
|
|
|
Deficit accumulated during development stage
|
|
|
(26,543,076)
|
|
|
(19,291,111)
|
|
|
|
|
|
|
|
|
|
|
|
Total Stockholders' Deficit
|
|
|
(1,208,648)
|
|
|
(3,303,203)
|
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities and Stockholders' Deficit
|
|
$
|
636,647
|
|
$
|
369,577
|
|
| 3 | ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period From
April 23, 2002 (Inception) |
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
|
To September 30,
|
|
||||||||
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|
2013
|
|
|||||
|
Revenue
|
|
$
|
107,835
|
|
$
|
51,615
|
|
$
|
386,418
|
|
$
|
99,210
|
|
$
|
687,852
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of goods sold
|
|
|
26,181
|
|
|
69,962
|
|
|
135,120
|
|
|
85,478
|
|
|
326,880
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin
|
|
|
81,654
|
|
|
(18,347)
|
|
|
251,298
|
|
|
13,732
|
|
|
360,972
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative expense
|
|
|
3,195,589
|
|
|
2,518,114
|
|
|
5,906,805
|
|
|
5,034,810
|
|
|
21,657,168
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operations expense
|
|
|
354,027
|
|
|
300,719
|
|
|
763,422
|
|
|
519,019
|
|
|
3,054,003
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing expense
|
|
|
164,712
|
|
|
13,508
|
|
|
357,274
|
|
|
74,572
|
|
|
1,418,729
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
407,516
|
|
|
23,703
|
|
|
629,722
|
|
|
168,462
|
|
|
1,556,178
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss (gain) on valuation of equity-linked financial instruments
|
|
|
(65,287)
|
|
|
(18,678)
|
|
|
(153,960)
|
|
|
(78,275)
|
|
|
(782,030)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expense
|
|
|
4,056,557
|
|
|
2,837,366
|
|
|
7,503,263
|
|
|
5,718,587
|
|
|
26,904,048
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) available to common shareholders
|
|
$
|
(3,974,903)
|
|
$
|
(2,855,713)
|
|
$
|
(7,251,965)
|
|
$
|
(5,704,855)
|
|
$
|
(26,543,076)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss per common share basic and diluted
|
|
$
|
(0.03)
|
|
$
|
(0.04)
|
|
$
|
(0.06)
|
|
$
|
(0.10)
|
|
$
|
(1.63)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares used in computation, basic and diluted
|
|
|
136,728,212
|
|
|
79,467,603
|
|
|
126,664,802
|
|
|
55,370,243
|
|
|
16,302,589
|
|
| 4 | ||
|
|
|
|
|
Shares
|
|
Amount
|
|
Paid-
in Capital |
|
Deficit
|
|
Total
|
|
||||
|
Issuance of common stock 9/1/02, $.0167 (1)
|
|
598,549
|
|
$
|
5,985
|
|
$
|
4,015
|
|
$
|
-
|
|
$
|
10,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of common 10/23/02, $1.67/share
|
|
2,993
|
|
|
30
|
|
|
4,970
|
|
|
|
|
|
5,000
|
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
(51,057)
|
|
|
(51,057)
|
|
|
Balance 12/31/02
|
|
601,542
|
|
$
|
6,015
|
|
$
|
8,985
|
|
$
|
(51,057)
|
|
$
|
(36,057)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of common 2/12/03, $.0167 (2)
|
|
23,942
|
|
|
239
|
|
|
161
|
|
|
|
|
|
400
|
|
|
Issuance of common 6/11&12,$1.67 (3)
|
|
21,548
|
|
|
216
|
|
|
34,784
|
|
|
|
|
|
35,000
|
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
(90,461)
|
|
|
(90,461)
|
|
|
Balance 12/31/03
|
|
647,032
|
|
$
|
6,470
|
|
$
|
43,930
|
|
$
|
(141,518)
|
|
$
|
(91,118)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of common 5/25/04, $.0167 (4)
|
|
6,567
|
|
|
66
|
|
|
44
|
|
|
|
|
|
110
|
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
(90,353)
|
|
|
(90,353)
|
|
|
Balance 12/31/04
|
|
653,599
|
|
$
|
6,536
|
|
$
|
43,974
|
|
$
|
(231,871)
|
|
$
|
(181,361)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of common 12/14/05, $.0167 (5)
|
|
14,964
|
|
|
150
|
|
|
100
|
|
|
|
|
|
250
|
|
|
Vested stock options and warrants
|
|
|
|
|
|
|
|
2,793
|
|
|
|
|
|
2,793
|
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
(123,852)
|
|
|
(123,852)
|
|
|
Balance 12/31/05
|
|
668,563
|
|
$
|
6,686
|
|
$
|
46,867
|
|
$
|
(355,723)
|
|
$
|
(302,170)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of common 5/16 & 8/8, $.0167 (6)
|
|
86,869
|
|
|
869
|
|
|
582
|
|
|
|
|
|
1,451
|
|
|
Issuance of common 10/19 & 23, $.0167 (7)
|
|
38,906
|
|
|
389
|
|
|
261
|
|
|
|
|
|
650
|
|
|
Issuance of common 12/01, $1.67 (8)
|
|
28,739
|
|
|
287
|
|
|
44,523
|
|
|
|
|
|
44,810
|
|
|
Vested stock options and warrants
|
|
|
|
|
|
|
|
13,644
|
|
|
|
|
|
13,644
|
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
(273,026)
|
|
|
(273,026)
|
|
|
Balance 12/31/06
|
|
823,077
|
|
$
|
8,231
|
|
$
|
105,877
|
|
$
|
(628,749)
|
|
$
|
(514,641)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of common 1/30/07 @ $1.67 (9)
|
|
599
|
|
|
6
|
|
|
994
|
|
|
|
|
|
1,000
|
|
|
Value of equity instruments issued with debt
|
|
|
|
|
|
|
|
132,938
|
|
|
|
|
|
132,938
|
|
|
Capital contributions resulting from waivers of debt
|
|
|
|
|
|
|
|
346,714
|
|
|
|
|
|
346,714
|
|
|
Vested stock options and warrants
|
|
|
|
|
|
|
|
73,907
|
|
|
|
|
|
73,907
|
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
(752,415)
|
|
|
(752,415)
|
|
|
Balance 12/31/07
|
|
823,676
|
|
$
|
8,237
|
|
$
|
660,430
|
|
$
|
(1,381,164)
|
|
$
|
(712,497)
|
|
|
Issuance of common 6/11 to 9/30, $.35 (10)
|
|
4,552,862
|
|
|
45,528
|
|
|
1,547,974
|
|
|
|
|
|
1,593,502
|
|
|
Shares issued to finders, agents
|
|
2,012,690
|
|
|
20,127
|
|
|
(20,127)
|
|
|
|
|
|
-
|
|
|
Shares issued to pay direct legal fees
|
|
285,714
|
|
|
2,857
|
|
|
(2,857)
|
|
|
|
|
|
-
|
|
|
Issuance of common due to anti-dilution provisions
|
|
205,899
|
|
|
2,059
|
|
|
(2,059)
|
|
|
|
|
|
-
|
|
|
Shares issued to pay investor relations services 6/23/08, $.35
|
|
250,000
|
|
|
2,500
|
|
|
85,000
|
|
|
|
|
|
87,500
|
|
|
Vested stock options and warrants
|
|
|
|
|
|
|
|
354,994
|
|
|
|
|
|
354,994
|
|
|
Capital contributions resulting from waivers of debt
|
|
|
|
|
|
|
|
129,684
|
|
|
|
|
|
129,684
|
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
(1,762,628)
|
|
|
(1,762,628)
|
|
|
Balance 12/31/08
|
|
8,130,841
|
|
$
|
81,308
|
|
$
|
2,753,039
|
|
$
|
(3,143,792)
|
|
$
|
(309,445)
|
|
|
Cumulative effect of adoption of EITF 07-5
|
|
|
|
|
|
|
|
(486,564)
|
|
|
6,654
|
|
|
(479,910)
|
|
|
Vested stock options and warrants
|
|
|
|
|
|
|
|
111,835
|
|
|
|
|
|
111,835
|
|
|
Shares issued 3/20/09 to pay for fund raising
|
|
125,000
|
|
|
1,250
|
|
|
(1,250)
|
|
|
|
|
|
-
|
|
|
Shares issued under PMM in 2009, $.50
|
|
2,147,810
|
|
|
21,478
|
|
|
1,052,427
|
|
|
|
|
|
1,073,905
|
|
|
Capital contributions resulting from waivers of debt
|
|
|
|
|
|
|
|
84,600
|
|
|
|
|
|
84,600
|
|
|
Value of equity-linked financial instruments issued in connection with PPMs
|
|
|
|
|
|
|
|
(222,296)
|
|
|
|
|
|
(222,296)
|
|
|
Value of equity instruments issued with debt
|
|
|
|
|
|
|
|
30,150
|
|
|
|
|
|
30,150
|
|
|
Shares issued to consultant for fund raising
|
|
30,000
|
|
|
300
|
|
|
(300)
|
|
|
|
|
|
-
|
|
|
Shares issued upon conversion of debt and interest, $.27
|
|
935,446
|
|
|
9,354
|
|
|
247,100
|
|
|
|
|
|
256,454
|
|
|
Shares issued upon conversion of shareholder note, $.35
|
|
14,024
|
|
|
140
|
|
|
4,766
|
|
|
|
|
|
4,906
|
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
(2,892,230)
|
|
|
(2,892,230)
|
|
|
Balance 12/31/09
|
|
11,383,121
|
|
$
|
113,830
|
|
$
|
3,573,507
|
|
$
|
(6,029,368)
|
|
$
|
(2,342,030)
|
|
|
Shares issued in 2010 under PPM, $.50
|
|
354,550
|
|
|
3,546
|
|
|
173,729
|
|
|
|
|
|
177,275
|
|
|
Shares issued to consultants for IR and consulting, $.50
|
|
374,090
|
|
|
3,741
|
|
|
183,304
|
|
|
|
|
|
187,045
|
|
|
Value of equity instruments issued for consulting services
|
|
|
|
|
|
|
|
354,602
|
|
|
|
|
|
354,602
|
|
|
Vested stock options and warrants
|
|
|
|
|
|
|
|
11,382
|
|
|
|
|
|
11,382
|
|
|
Value of equity-linked financial instruments issued in connection with PPM in first quarter
|
|
|
|
|
|
|
|
(25,553)
|
|
|
|
|
|
(25,553)
|
|
|
Shares issued in May 2010 to consultant, $.50
|
|
12,850
|
|
|
129
|
|
|
6,296
|
|
|
|
|
|
6,425
|
|
|
Shares issued in May 2010 to 2008 investors as a penalty for late registration, $.50
|
|
710,248
|
|
|
7,102
|
|
|
348,022
|
|
|
|
|
|
355,124
|
|
|
Value of equity instruments issued with debt
|
|
|
|
|
|
|
|
119,474
|
|
|
|
|
|
119,474
|
|
|
Value of equity-linked financial instruments issued in connection with PPM in second quarter
|
|
|
|
|
|
|
|
(31,332)
|
|
|
|
|
|
(31,332)
|
|
|
Value of equity-linked financial instruments issued in connection with PPM in third quarter
|
|
|
|
|
|
|
|
(31,506)
|
|
|
|
|
|
(31,506)
|
|
|
Shares issued in September 2010 under PPM, $.10
|
|
250,000
|
|
|
2,500
|
|
|
22,500
|
|
|
|
|
|
25,000
|
|
|
Shares issued to consultants in third quarter at $.22 per share
|
|
488,860
|
|
|
4,889
|
|
|
102,660
|
|
|
|
|
|
107,549
|
|
|
Shares issued in November 2010 upon exercise of warrants at $.135 per share
|
|
128,571
|
|
|
1,286
|
|
|
16,071
|
|
|
|
|
|
17,357
|
|
|
Shares issued in November 2010 to directors as compensation at $.15 per share
|
|
300,000
|
|
|
3,000
|
|
|
42,000
|
|
|
|
|
|
45,000
|
|
|
Vested stock options in fourth quarter
|
|
|
|
|
|
|
|
161,107
|
|
|
|
|
|
161,107
|
|
|
Equity instruments issued to consultants in fourth quarter
|
|
|
|
|
|
|
|
26,234
|
|
|
|
|
|
26,234
|
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
(1,352,709)
|
|
|
(1,352,709)
|
|
|
Balance 12/31/2010
|
|
14,002,290
|
|
$
|
140,023
|
|
$
|
5,052,497
|
|
$
|
(7,382,077)
|
|
$
|
(2,189,557)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Value of equity instruments issued with debt in first quarter
|
|
|
|
|
|
|
|
47,908
|
|
|
|
|
|
47,908
|
|
|
Shares issued at $.075 per share under PPM
|
|
5,333,334
|
|
|
53,334
|
|
|
346,666
|
|
|
|
|
|
400,000
|
|
|
Shares issued at $.085 per share under PPM
|
|
1,882,353
|
|
|
18,823
|
|
|
141,177
|
|
|
|
|
|
160,000
|
|
|
Shares issued at $.09 per share under PPM
|
|
200,000
|
|
|
2,000
|
|
|
16,000
|
|
|
|
|
|
18,000
|
|
|
Shares issued at $.10 per share under PPM
|
|
150,000
|
|
|
1,500
|
|
|
13,500
|
|
|
|
|
|
15,000
|
|
|
Vested stock options and warrants in first quarter
|
|
|
|
|
|
|
|
1,937,638
|
|
|
|
|
|
1,937,638
|
|
|
Equity instruments issued to consultants in first quarter
|
|
|
|
|
|
|
|
91,504
|
|
|
|
|
|
91,504
|
|
|
Stock issued upon conversion of debt in first quarter
|
|
416,010
|
|
|
4,160
|
|
|
15,840
|
|
|
|
|
|
20,000
|
|
|
Stock issued to pay interest on debt
|
|
158,036
|
|
|
1,580
|
|
|
20,920
|
|
|
|
|
|
22,500
|
|
|
Shares issued at $.07 per share under PPM
|
|
1,071,429
|
|
|
10,715
|
|
|
64,285
|
|
|
|
|
|
75,000
|
|
|
Stock issued upon conversion of debt and interest
|
|
941,034
|
|
|
9,410
|
|
|
22,590
|
|
|
|
|
|
32,000
|
|
|
Equity instruments issued to consultants
|
|
|
|
|
|
|
|
12,256
|
|
|
|
|
|
12,256
|
|
|
Equity instruments issued to consultants
|
|
|
|
|
|
|
|
147,116
|
|
|
|
|
|
147,116
|
|
|
Restricted stock issued to consultants
|
|
822,842
|
|
|
8,228
|
|
|
46,772
|
|
|
|
|
|
55,000
|
|
|
Shares issued at $.06 per share under PPM
|
|
3,500,000
|
|
|
35,000
|
|
|
175,000
|
|
|
|
|
|
210,000
|
|
|
Shares issued at $.20 per share under PPM
|
|
1,375,000
|
|
|
13,750
|
|
|
261,250
|
|
|
|
|
|
275,000
|
|
|
Shares issued upon exercise of stock options at $.01
|
|
100,000
|
|
|
1,000
|
|
|
|
|
|
|
|
|
1,000
|
|
|
Shares issued at $.35 per share IR compensation
|
|
575,000
|
|
|
5,750
|
|
|
195,500
|
|
|
|
|
|
201,250
|
|
|
Equity instruments upon conversion of Accounts Payable
|
|
|
|
|
|
|
|
20,000
|
|
|
|
|
|
20,000
|
|
|
Shares issued to private investor at $.15 per share
|
|
1,546,667
|
|
|
15,467
|
|
|
216,533
|
|
|
|
|
|
232,000
|
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
(4,486,879)
|
|
|
(4,486,879)
|
|
|
Balance 12/31/2011
|
|
32,074,000
|
|
$
|
320,740
|
|
$
|
8,844,952
|
|
$
|
(11,868,956)
|
|
$
|
(2,703,264)
|
|
|
Shares issued to institutional investor upon conversion of Note Payable at $.1342 per share
|
|
59,613
|
|
|
596
|
|
|
7,404
|
|
|
|
|
|
8,000
|
|
|
Shares issued to institutional investor upon conversion of Note Payable at $.13 per share
|
|
107,692
|
|
|
1,077
|
|
|
12,923
|
|
|
|
|
|
14,000
|
|
|
Shares issued to institutional investor upon conversion of Note Payable at $.088 per share
|
|
170,455
|
|
|
1,705
|
|
|
13,295
|
|
|
|
|
|
15,000
|
|
|
Shares issued to institutional investor upon conversion of Note Payable at $.0446 per share
|
|
343,348
|
|
|
3,433
|
|
|
12,567
|
|
|
|
|
|
16,000
|
|
|
Shares issued to institutional investor upon conversion of Note Payable at $.0446 per share
|
|
269,058
|
|
|
2,690
|
|
|
9,310
|
|
|
|
|
|
12,000
|
|
|
Shares issued to institutional investor upon conversion of Note Payable at $.0446 per share
|
|
268,670
|
|
|
2,687
|
|
|
7,313
|
|
|
|
|
|
10,000
|
|
|
Shares issued to institutional investor upon conversion of Note Payable at $.0397 per share
|
|
428,212
|
|
|
4,282
|
|
|
4,218
|
|
|
|
|
|
8,500
|
|
|
Shares issued to a private investor at $.065 per share
|
|
9,230,770
|
|
|
92,308
|
|
|
507,692
|
|
|
|
|
|
600,000
|
|
|
Shares issued for consulting to the then interim CEO at $.065 per share
|
|
300,000
|
|
|
3,000
|
|
|
16,500
|
|
|
|
|
|
19,500
|
|
|
Vested stock options and warrants
|
|
|
|
|
|
|
|
830,372
|
|
|
|
|
|
830,372
|
|
|
Shares issued to an institutional investor upon conversion of Note Payable at $.0286 per share
|
|
349,650
|
|
|
3,497
|
|
|
6,503
|
|
|
|
|
|
10,000
|
|
|
Shares issued to a private investor per a convertible note default at $.15 per share
|
|
7,500,000
|
|
|
75,000
|
|
|
1,050,000
|
|
|
|
|
|
1,125,000
|
|
|
Shares issued to a private investor at $.15 per share
|
|
263,333
|
|
|
2,633
|
|
|
36,867
|
|
|
|
|
|
39,500
|
|
|
Shares issued upon exercise of options at $.01 per share
|
|
412,963
|
|
|
4,130
|
|
|
|
|
|
|
|
|
4,130
|
|
|
Stock issued upon conversion of debt at $.15 per share
|
|
3,292,557
|
|
|
32,926
|
|
|
460,958
|
|
|
|
|
|
493,884
|
|
|
Stock issued upon conversion of debt at $.065 per share
|
|
2,850,754
|
|
|
28,508
|
|
|
156,791
|
|
|
|
|
|
185,299
|
|
|
Shares issued to private investor upon conversion of Note Payable at $.18 per share
|
|
316,898
|
|
|
3,169
|
|
|
53,873
|
|
|
|
|
|
57,042
|
|
|
Shares issued to private investor upon conversion of Note Payable at $.052 per share
|
|
1,147,078
|
|
|
11,471
|
|
|
48,063
|
|
|
|
|
|
59,534
|
|
|
Shares issued to private investor upon conversion of Note Payable at $.10 per share
|
|
565,834
|
|
|
5,658
|
|
|
50,926
|
|
|
|
|
|
56,584
|
|
|
Shares issued to a private investor upon conversion of Note Payable at $.032 per share
|
|
1,572,327
|
|
|
15,723
|
|
|
34,277
|
|
|
|
|
|
50,000
|
|
|
Shares issued to an institutional investor upon conversion of Note Payable at $.031 per share
|
|
387,097
|
|
|
3,871
|
|
|
8,129
|
|
|
|
|
|
12,000
|
|
|
Stock issued upon conversion of debt at $.15 per share
|
|
397,267
|
|
|
3,973
|
|
|
55,617
|
|
|
|
|
|
59,590
|
|
|
Shares issued to a Director as compensation at $.09 per share
|
|
277,778
|
|
|
2,778
|
|
|
22,222
|
|
|
|
|
|
25,000
|
|
|
Shares issued under PPM at $.07 per share
|
|
9,870,666
|
|
|
98,707
|
|
|
592,239
|
|
|
|
|
|
690,946
|
|
|
Shares issued to institutional investor upon conversion of Note Payable at $.0353 per share
|
|
509,915
|
|
|
5,099
|
|
|
12,901
|
|
|
|
|
|
18,000
|
|
|
Shares issued to a private investor upon conversion of Note Payable at $.032 per share
|
|
283,718
|
|
|
2,837
|
|
|
6,185
|
|
|
|
|
|
9,022
|
|
|
Shares issued to an institutional investor upon conversion of Note Payable at $.0297 per share including $11,021 of interest.
|
|
740,741
|
|
|
7,407
|
|
|
25,614
|
|
|
|
|
|
33,021
|
|
|
Shares issued at $.15 per share as Investor Relations compensation
|
|
625,000
|
|
|
6,250
|
|
|
87,500
|
|
|
|
|
|
93,750
|
|
|
Shares issued as settlement to remove anti-dilution agreement at $.065 per share
|
|
26,500,000
|
|
|
265,000
|
|
|
1,457,500
|
|
|
|
|
|
1,722,500
|
|
|
Shares issued in settlement with former COO at $.15 per share less shares cancelled at $.09 per share
|
|
803,701
|
|
|
8,037
|
|
|
134,296
|
|
|
|
|
|
142,333
|
|
|
Equity value for options and warrants
|
|
|
|
|
|
|
|
150,189
|
|
|
|
|
|
150,189
|
|
|
Shares issued at $.07 per share as Investor Relations compensation
|
|
300,000
|
|
|
3,000
|
|
|
18,000
|
|
|
|
|
|
21,000
|
|
|
Shares issued at $.15 per share as conversion of debt
|
|
157,088
|
|
|
1,571
|
|
|
21,992
|
|
|
|
|
|
23,563
|
|
|
Shares issued to a private investor exercising options at $.01 per share
|
|
71,826
|
|
|
718
|
|
|
|
|
|
|
|
|
718
|
|
|
Shares issued to debtors as compensation at $.10 per share
|
|
1,563,031
|
|
|
15,630
|
|
|
140,613
|
|
|
|
|
|
156,243
|
|
|
Value of equity instruments issued with debt
|
|
|
|
|
|
|
|
33,469
|
|
|
|
|
|
33,469
|
|
|
Shares issued upon conversion of Note Payable at $.07 per share
|
|
236,092
|
|
|
2,361
|
|
|
14,165
|
|
|
|
|
|
16,526
|
|
|
Share true-up to certified shareholders list per the stock transfer agency
|
|
100
|
|
|
1
|
|
|
|
|
|
|
|
|
1
|
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
(7,422,155)
|
|
|
(7,422,155)
|
|
|
Balance at 12/31/2012
|
|
104,247,228
|
|
$
|
1,042,473
|
|
$
|
14,945,435
|
|
$
|
(19,291,111)
|
|
$
|
(3,303,203)
|
|
|
Shares issued to debtors as compensation at $.15 per share
|
|
290,143
|
|
|
2,901
|
|
|
40,620
|
|
|
|
|
|
43,521
|
|
|
Shares issued under PPM to five investors at $.07 per share
|
|
7,142,857
|
|
|
71,429
|
|
|
428,571
|
|
|
|
|
|
500,000
|
|
|
Shares issued to an escrow account underlying a debt agreement (11)
|
|
1,000,000
|
|
|
10,000
|
|
|
|
|
|
|
|
|
10,000
|
|
|
Shares issued to debtors as compensation at $.15 per share
|
|
230,332
|
|
|
2,303
|
|
|
32,247
|
|
|
|
|
|
34,550
|
|
|
Shares issued to an institutional investor at $.07 per share
|
|
7,142,858
|
|
|
71,429
|
|
|
428,571
|
|
|
|
|
|
500,000
|
|
|
Value of shares per an agreement with a former officer (12)
|
|
|
|
|
|
|
|
40,480
|
|
|
|
|
|
40,480
|
|
|
Vesting expense
|
|
|
|
|
|
|
|
1,585,518
|
|
|
|
|
|
1,585,518
|
|
|
Shares issued to consultant as compensation at $.067 per share
|
|
250,000
|
|
|
2,500
|
|
|
14,250
|
|
|
|
|
|
16,750
|
|
|
Value of Equity instruments issued with debt
|
|
|
|
|
|
|
|
392,556
|
|
|
|
|
|
392,556
|
|
|
Shares issued to former consultant exercising options at $.01 per share
|
|
200,000
|
|
|
2,000
|
|
|
-
|
|
|
|
|
|
2,000
|
|
|
Shares issued to former CEO exercising options at $.01 per share.
|
|
333,330
|
|
|
3,333
|
|
|
-
|
|
|
|
|
|
3,333
|
|
|
Shares issued upon conversion of four notes payable at $.15 per share
|
|
1,041,622
|
|
|
10,416
|
|
|
145,827
|
|
|
|
|
|
156,243
|
|
|
Shares issued for interest to the four notes payable at $.15 per share
|
|
74,462
|
|
|
745
|
|
|
10,425
|
|
|
|
|
|
11,170
|
|
|
Shares issued for cashless exercise of warrants at $.12 per share
|
|
277,778
|
|
|
2,778
|
|
|
|
|
|
|
|
|
2,778
|
|
|
Shares issued for cashless exercise of warrants at $.16 per share
|
|
163,334
|
|
|
1,633
|
|
|
|
|
|
|
|
|
1,633
|
|
|
Shares issued for cashless exercise of warrants at $.15 per share
|
|
632,708
|
|
|
6,327
|
|
|
|
|
|
|
|
|
6,327
|
|
|
Shares issued for cashless exercise of warrants at $.20 per share
|
|
261,848
|
|
|
2,618
|
|
|
|
|
|
|
|
|
2,618
|
|
|
Shares issued to 24 warrant holders exercised at a reduced price for $.10 per share
|
|
10,444,898
|
|
|
104,449
|
|
|
940,041
|
|
|
|
|
|
1,044,490
|
|
|
Shares issued to 4 PPM investors converting notes at $.12 per share
|
|
2,637,534
|
|
|
26,375
|
|
|
290,129
|
|
|
|
|
|
316,504
|
|
|
Shares issued to 10 PPM investors converting notes at $.18 per share
|
|
5,405,431
|
|
|
54,054
|
|
|
966,146
|
|
|
|
|
|
1,020,200
|
|
|
Shares issued to consultant as compensation at $.38 per share
|
|
150,000
|
|
|
1,500
|
|
|
55,500
|
|
|
|
|
|
57,000
|
|
|
Shares issued for two note conversions at $.014 per share
|
|
71,066,331
|
|
|
710,663
|
|
|
284,265
|
|
|
|
|
|
994,928
|
|
|
Shares issued for warrant exercise at $.15 per share
|
|
1,071,429
|
|
|
10,715
|
|
|
150,000
|
|
|
|
|
|
160,715
|
|
|
Shares issued cashless exercise of warrants at $.075
|
|
4,527,947
|
|
|
45,280
|
|
|
|
|
|
|
|
|
45,280
|
|
|
Shares issued to an investor for a cashless exercise of warrants at $.17 per share
|
|
204,306
|
|
|
2,044
|
|
|
|
|
|
|
|
|
2,044
|
|
|
Shares issued to one investor for cashless warrant exercise at $.075 per share
|
|
231,023
|
|
|
2,310
|
|
|
|
|
|
|
|
|
2,310
|
|
|
Shares issued to former Board Directors as compensation at $.325 per share
|
|
100,000
|
|
|
1,000
|
|
|
99,000
|
|
|
|
|
|
100,000
|
|
|
Reduced warrant exercise compensation expense
|
|
|
|
|
|
|
|
2,140,946
|
|
|
|
|
|
2,140,946
|
|
|
Options issued as part of employee bonus
|
|
|
|
|
|
|
|
147,500
|
|
|
|
|
|
147,500
|
|
|
Shares issued to one investor for cashless warrant exercised at $.12 per share
|
|
277,778
|
|
|
2,778
|
|
|
|
|
|
|
|
|
2,778
|
|
|
Shares issued for cashless warrant exercise at $.13 per share
|
|
234,844
|
|
|
2,348
|
|
|
|
|
|
|
|
|
2,348
|
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
(7,251,965)
|
|
|
(7,251,965)
|
|
|
Balance at 9/30/13
|
|
219,640,021
|
|
$
|
2,196,401
|
|
$
|
23,138,027
|
|
$
|
(26,543,076)
|
|
$
|
(1,208,648)
|
|
| 5 | ||
|
|
|
|
|
Nine Months Ended
September 30, |
|
April 23, 2002 (Inception)
|
|
|||||
|
|
|
2013
|
|
2012
|
|
To September 30, 2013
|
|
|||
|
Cash flow from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
(7,251,965)
|
|
|
(5,704,855)
|
|
|
(26,543,076)
|
|
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
156,409
|
|
|
768
|
|
|
167,053
|
|
|
Compensation Expense for stock options and warrants
|
|
|
3,791,802
|
|
|
663,770
|
|
|
7,289,474
|
|
|
Equity instruments issued for management and consulting
|
|
|
137,230
|
|
|
3,775,250
|
|
|
5,926,998
|
|
|
Stock-based registration payments
|
|
|
-
|
|
|
-
|
|
|
355,124
|
|
|
Capital contributions resulting from waivers of debt
|
|
|
-
|
|
|
-
|
|
|
476,398
|
|
|
Amortization of debt discount
|
|
|
413,695
|
|
|
45,187
|
|
|
756,497
|
|
|
(Gain) loss on valuation of equity-linked instruments
|
|
|
(153,960)
|
|
|
(78,275)
|
|
|
(782,030)
|
|
|
Changes in assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
(43,480)
|
|
|
10,475
|
|
|
(83,191)
|
|
|
Inventories
|
|
|
44,142
|
|
|
(36,811)
|
|
|
(101,067)
|
|
|
Prepaid expense and other assets
|
|
|
(7,053)
|
|
|
7,141
|
|
|
(34,462)
|
|
|
Notes payable to shareholders
|
|
|
|
|
|
-
|
|
|
(14,957)
|
|
|
Accounts payable
|
|
|
3,012
|
|
|
387,294
|
|
|
1,721,851
|
|
|
Accrued expenses
|
|
|
(430,998)
|
|
|
149,347
|
|
|
1,286,691
|
|
|
Deferred Revenue
|
|
|
5,000
|
|
|
-
|
|
|
5,000
|
|
|
Net cash used in operating activities:
|
|
|
(3,336,166)
|
|
|
(780,709)
|
|
|
(9,573,697)
|
|
|
Cash flow from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of fixed assets
|
|
|
(49,791)
|
|
|
-
|
|
|
(62,049)
|
|
|
Purchase of intangibles
|
|
|
(52,074)
|
|
|
-
|
|
|
(194,569)
|
|
|
Net cash used in investing activities
|
|
|
(101,865)
|
|
|
-
|
|
|
(256,618)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flow from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from long-term and convertible debt
|
|
|
1,542,718
|
|
|
372,284
|
|
|
3,655,209
|
|
|
Repayment of convertible debt
|
|
|
|
|
|
(50,000)
|
|
|
(250,000)
|
|
|
Principal payments on long-term debt
|
|
|
|
|
|
-
|
|
|
(75,667)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of common stock
|
|
|
2,210,536
|
|
|
437,576
|
|
|
6,829,135
|
|
|
Net cash provided by financing activities
|
|
|
3,753,254
|
|
|
759,860
|
|
|
10,158,677
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash
|
|
|
315,223
|
|
|
(20,849)
|
|
|
328,362
|
|
|
Cash at beginning of period
|
|
|
13,139
|
|
|
122,985
|
|
|
-
|
|
|
Cash at end of period
|
|
|
328,362
|
|
|
102,136
|
|
|
328,362
|
|
|
Non cash transactions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Conversion of debt to accrued liabilities
|
|
|
415,775
|
|
|
|
|
|
515,775
|
|
|
Common Stock/Options issued for accrued liabilities
|
|
|
395,304
|
|
|
99,784
|
|
|
613,474
|
|
|
Conversion of accounts payable to convertible debt
|
|
|
-
|
|
|
-
|
|
|
546,600
|
|
|
Common stock issued to satisfy debt
|
|
|
2,318,568
|
|
|
807,800
|
|
|
3,538,935
|
|
|
Stock/warrant issued to satisfy accounts payable/liabilities
|
|
|
100,521
|
|
|
395,078
|
|
|
539,165
|
|
| 6 | ||
|
|
| 7 | ||
|
|
| 8 | ||
|
|
|
|
|
September 30,
|
|
December 31,
|
|
||
|
|
|
2013
|
|
2012
|
|
||
|
Finished goods
|
|
$
|
85,958
|
|
$
|
91,008
|
|
|
Raw materials
|
|
|
15,109
|
|
|
39,543
|
|
|
Work-In-Process
|
|
|
0
|
|
|
14,658
|
|
|
Total
|
|
$
|
101,067
|
|
$
|
145,209
|
|
|
|
|
Years
|
|
|
|
Computers and office equipment
|
|
|
3
|
|
|
Furniture and fixtures
|
|
|
5
|
|
| 9 | ||
|
|
| 10 | ||
|
|
| 11 | ||
|
|
| 12 | ||
|
|
|
|
|
Stock Options (1)
|
|
|
Warrants (1)
|
|
|||||||
|
|
|
|
|
Average
|
|
|
|
Average
|
|
||||
|
|
|
Number of
|
|
Exercise
|
|
Number of
|
|
Exercise
|
|
||||
|
|
|
Shares
|
|
Price
|
|
Shares
|
|
Price
|
|
||||
|
Outstanding at December 31, 2005
|
|
|
17,956
|
|
$
|
1.67
|
|
|
20,950
|
|
$
|
2.62
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issued
|
|
|
23,942
|
|
|
1.67
|
|
|
71,826
|
|
|
0.85
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at December 31, 2006
|
|
|
41,898
|
|
|
1.67
|
|
|
92,776
|
|
|
1.25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issued
|
|
|
5,984
|
|
|
1.67
|
|
|
28,502
|
|
|
0.35
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at December 31, 2007
|
|
|
47,882
|
|
|
1.67
|
|
|
121,278
|
|
|
1.04
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issued
|
|
|
1,243,292
|
|
|
0.20
|
|
|
5,075,204
|
|
|
0.45
|
|
|
Expired
|
|
|
|
|
|
|
|
|
(11,971)
|
|
|
3.76
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at December 31, 2008
|
|
|
1,291,174
|
|
|
0.26
|
|
|
5,184,511
|
|
|
0.45
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issued
|
|
|
205,000
|
|
|
0.37
|
|
|
2,188,302
|
|
|
0.65
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at December 31, 2009
|
|
|
1,496,174
|
|
|
0.27
|
|
|
7,372,813
|
|
|
0.49
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issued
|
|
|
2,210,000
|
|
|
0.17
|
|
|
3,435,662
|
|
|
0.34
|
|
|
Expired
|
|
|
(207,956)
|
|
|
0.43
|
|
|
(8,979)
|
|
|
1.67
|
|
|
Exercised
|
|
|
|
|
|
|
|
|
(128,571)
|
|
|
0.46
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at December 31, 2010
|
|
|
3,498,218
|
|
|
0.19
|
|
|
10,670,925
|
|
|
0.44
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issued
|
|
|
2,483,334
|
|
|
0.01
|
|
|
18,222,243
|
|
|
0.14
|
|
|
Expired
|
|
|
(83,941)
|
|
|
0.73
|
|
|
(2,010,917)
|
|
|
0.48
|
|
|
Exercised
|
|
|
(100,000)
|
|
|
0.01
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at December 31, 2011
|
|
|
5,797,611
|
|
|
0.11
|
|
|
26,882,251
|
|
|
0.23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issued
|
|
|
9,514,286
|
|
|
0.08
|
|
|
11,688,166
|
|
|
0.15
|
|
|
Expired
|
|
|
(2,235,368)
|
|
|
0.11
|
|
|
(3,366,455)
|
|
|
0.50
|
|
|
Exercised
|
|
|
(412,963)
|
|
|
0.01
|
|
|
(71,826)
|
|
|
0.01
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at December 31, 2012
|
|
|
12,663,566
|
|
|
0.09
|
|
|
35,132,136
|
|
|
0.13
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issued
|
|
|
17,515,784
|
|
|
0.082
|
|
|
25,739,682
|
|
|
0.12
|
|
|
Expired
|
|
|
(1,059,995)
|
|
|
0.26
|
|
|
(6,811,207)
|
|
|
0.19
|
|
|
Exercised
|
|
|
(533,330)
|
|
|
0.01
|
|
|
(18,050,115)
|
|
|
0.10
|
|
|
Outstanding at September 30, 2013
|
|
|
28,586,025
|
|
$
|
0.08
|
|
|
36,010,496
|
|
$
|
0.14
|
|
|
|
(1)
|
Adjusted for the reverse stock splits in total at June 6, 2008 and October 20, 2008.
|
| 13 | ||
|
|
| 14 | ||
|
|
|
Range of Exercise Prices
|
|
Shares
|
|
Weighted
Average Remaining Life |
|
||||
|
Options:
|
|
|
|
|
|
|
|
|
|
|
$
|
0.01
|
|
|
|
650,000
|
|
|
6.57
|
|
|
$
|
0.017
|
|
|
|
325,187
|
|
|
4.68
|
|
|
$
|
0.065
|
|
|
|
20,000
|
|
|
9.45
|
|
|
$
|
0.07
|
|
|
|
214,286
|
|
|
8.94
|
|
|
$
|
0.075
|
|
|
|
14,400,000
|
|
|
9.46
|
|
|
$
|
0.079
|
|
|
|
1,740,508
|
|
|
9.47
|
|
|
$
|
0.08
|
|
|
|
9,300,000
|
|
|
8.88
|
|
|
$
|
0.088
|
|
|
|
400,000
|
|
|
8.32
|
|
|
$
|
0.1325
|
|
|
|
226,415
|
|
|
9.79
|
|
|
$
|
0.14
|
|
|
|
242,857
|
|
|
9.79
|
|
|
$
|
0.15
|
|
|
|
676,666
|
|
|
7.41
|
|
|
$
|
0.17
|
|
|
|
5,000
|
|
|
9.61
|
|
|
$
|
0.318
|
|
|
|
94,338
|
|
|
10.00
|
|
|
$
|
0.33
|
|
|
|
100,000
|
|
|
9.99
|
|
|
$
|
0.3415
|
|
|
|
20,000
|
|
|
10.00
|
|
|
$
|
0.35
|
|
|
|
75,000
|
|
|
0.62
|
|
|
$
|
0.585
|
|
|
|
95,768
|
|
|
0.70
|
|
|
Total
|
|
|
|
28,586,025
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrants:
|
|
|
|
|
|
|
|
|
|
|
$
|
0.01
|
|
|
|
200,000
|
|
|
2.19
|
|
|
$
|
0.075
|
|
|
|
2,883,334
|
|
|
1.15
|
|
|
$
|
0.08
|
|
|
|
7,714,286
|
|
|
4.45
|
|
|
$
|
0.10
|
|
|
|
1,428,572
|
|
|
0.59
|
|
|
$
|
0.12
|
|
|
|
200,000
|
|
|
5.78
|
|
|
$
|
0.15
|
|
|
|
16,648,284
|
|
|
4.25
|
|
|
$
|
0.16
|
|
|
|
150,000
|
|
|
0.80
|
|
|
$
|
0.17
|
|
|
|
1,294,118
|
|
|
0.53
|
|
|
$
|
0.18
|
|
|
|
533,333
|
|
|
3.08
|
|
|
$
|
0.198
|
|
|
|
1,770,833
|
|
|
4.66
|
|
|
$
|
0.20
|
|
|
|
1,437,500
|
|
|
0.47
|
|
|
$
|
0.25
|
|
|
|
1,375,000
|
|
|
0.99
|
|
|
$
|
0.46
|
|
|
|
83,207
|
|
|
0.56
|
|
|
$
|
0.769
|
|
|
|
342,029
|
|
|
0.75
|
|
|
Total
|
|
|
|
36,010,496
|
|
|
|
|
|
| 15 | ||
|
|
|
Stock Options:
|
|
|
|
|
|
|
|
|
|
|
Year
|
|
|
|
Shares
|
|
Price
|
|
||
|
2008
|
|
|
|
|
420,955
|
|
$
|
.017 -.58
|
|
|
2009
|
|
|
|
|
75,000
|
|
|
.35
|
|
|
2010
|
|
|
|
|
410,000
|
|
|
.15
|
|
|
2011
|
|
|
|
|
650,000
|
|
|
.01
|
|
|
2012
|
|
|
|
|
9,514,286
|
|
|
.07 - .08
|
|
|
2013
|
|
|
|
|
17,515,784
|
|
|
.065 - .3415
|
|
|
Total
|
|
|
|
|
28,586,025
|
|
$
|
.01 - .58
|
|
|
Warrants:
|
|
|
|
|
|
|
|
|
|
Year
|
|
|
Shares
|
|
Price
|
|
||
|
2008
|
|
|
|
342,029
|
|
$
|
.769
|
|
|
2009
|
|
|
|
83,207
|
|
|
.46
|
|
|
2010
|
|
|
|
400,000
|
|
|
.01 - .20
|
|
|
2011
|
|
|
|
9,764,357
|
|
|
.075-.25
|
|
|
2012
|
|
|
|
5,352,451
|
|
|
.15 - .20
|
|
|
2013
|
|
|
|
20,068,452
|
|
|
.08 - .198
|
|
|
Total
|
|
|
|
36,010,496
|
|
$
|
.01-.769
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
Period from April 23,
2002 (Inception) to September 30, |
|
|||||||||
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|
2013
|
|
|||||
|
Numerator:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss available in basic and diluted calculation
|
|
$
|
(3,974,903)
|
|
$
|
(2,855,713)
|
|
$
|
(7,251,965)
|
|
$
|
(5,704,855)
|
|
$
|
(26,543,076)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding-basic
|
|
|
136,728,212
|
|
|
79,467,603
|
|
|
126,664,802
|
|
|
55,370,243
|
|
|
16,302,589
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of diluted stock options and warrants (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding-diluted
|
|
|
136,728,212
|
|
|
79,467,603
|
|
|
126,664,802
|
|
|
55,370,243
|
|
|
16,302,589
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss per common share-basic and diluted
|
|
$
|
(0.03)
|
|
$
|
(0.04)
|
|
$
|
(0.06)
|
|
$
|
(0.10)
|
|
$
|
(1.63)
|
|
| 16 | ||
|
|
|
|
|
September 30,
|
|
December 31,
|
|
||
|
|
|
2013
|
|
2012
|
|
||
|
|
|
|
|
|
|
|
|
|
Deferred Tax Asset:
|
|
|
|
|
|
|
|
|
Net Operating Loss
|
|
$
|
2,735,000
|
|
$
|
2,209,000
|
|
|
Other
|
|
|
21,000
|
|
|
73,000
|
|
|
Total Deferred Tax Asset
|
|
|
2,756,000
|
|
|
2,282,000
|
|
|
Less Valuation Allowance
|
|
|
2,756,000
|
|
|
2,282,000
|
|
|
Net Deferred Income Taxes
|
|
$
|
|
|
$
|
|
|
| 17 | ||
|
|
|
|
|
September 30,
2013 |
|
December 31,
2012 |
|
||
|
Note payable issued on October 26, 2009 with interest at 8% to March 31, 2012 and
convertible into shares of common stock at $.35 per share. The note was renegotiated in February 2013. |
|
|
-
|
|
|
100,000
|
|
|
Note payable issued on June 12, 2010 with interest at 12% to March 31, 2012, and
convertible into common stock at $.18 per share. The note was renegotiated in February 2013. |
|
|
-
|
|
|
200,000
|
|
|
Note payable issued on December 23, 2010 with interest at 12%, matures December
23, 2012 and is convertible into common stock at $.084 per share. The note was renegotiated in February 2013. |
|
|
-
|
|
|
16,800
|
|
|
Note payable issued on September 21, 2010 with interest at 12%, matures December
23, 2012 and is convertible into common stock at $.18 per share. The note was renegotiated in February 2013. |
|
|
-
|
|
|
32,000
|
|
|
Note payable issued January 1, 2011 to a law firm that accepted this note in full
payment of their past due legal fees. The Note bears interest at 6%, matures December 31, 2014 and is convertible into common stock at $.15 per share. The note was renegotiated in March 2013. |
|
|
-
|
|
|
89,300
|
|
|
On November 6, 2012 the Company issued four convertible notes at 20% interest,
each, net of an aggregate discounts of $0 and $21,138; due on April 6, 2013. The four notes were converted into 1,041,622 shares at $.10 per share. |
|
|
-
|
|
|
122,774
|
|
|
In January 2013, in connection with a private placement offering we issued
convertible one year promissory notes that bear interest at 8%, in an aggregate principal amount of $300,000 convertible into 2,500,000 shares of common stock assuming a conversion rate of $.12 per share and five year warrants to purchase up to an aggregate of 2,500,000 shares of the corporation’s common stock at an exercise price of $.15 per share. The value of the notes are net discounts of $45,517 in 2013; due in January 2014. In addition, we issued to the placement agent for these sales five year warrants to purchase an aggregate of 200,000 shares of common stock at an exercise price of $.15 per share. All of the notes were converted in September 2013 resulting in 2,637,534 shares of common stock issued at $.12 per share. |
|
|
-
|
|
|
-
|
|
|
In May and June 2013, in connection with a private placement offering we issued
convertible one year promissory notes that bear interest at 8%, in an aggregate principal amount of $1,000,000 convertible into 6,000,000 shares of common stock assuming a conversion rate of $.18 per share and five year warrants to purchase up to an aggregate of 4,611,111 shares of the corporation’s common stock at an exercise price of $.198 per share. The value of the notes is net discounts of $275,640 in 2013; due in May and June 2014. In addition, we issued to the placement agent for these sales five year warrants to purchase an aggregate of 444,444 shares of common stock at an exercise price of $.18 per share. All of the notes were converted in September 2013 resulting in 5,683,210 shares of common stock issued at $.18 per share. |
|
|
-
|
|
|
|
|
|
Total
|
|
$
|
-
|
|
$
|
560,874
|
|
|
Less amount due within one year
|
|
|
-
|
|
|
471,574
|
|
|
Long-Term Debt
|
|
$
|
-
|
|
$
|
89,300
|
|
| 18 | ||
|
|
|
2014
|
|
$
|
|
36,000
|
|
|
2015
|
|
$
|
|
37,000
|
|
|
2016
|
|
$
|
|
38,000
|
|
|
2017
|
|
$
|
|
39,000
|
|
|
2018
|
|
$
|
|
3,600
|
|
|
Stock price
|
|
$ .35 to $.50
|
|
|
Exercise price
|
|
$ .13 to $.50
|
|
|
Expected life
|
|
.01 to 2.2 years
|
|
|
Expected volatility
|
|
54% to 66%
|
|
|
Assumed dividend rate
|
|
- %
|
|
|
Risk-free interest rate
|
|
.13% to 2.97%
|
|
|
|
|
Value at
12/31/09 |
|
2010 Gain (Loss)
|
|
Value at
12/31/10 |
|
2011 Gain (Loss)
|
|
Value at
12/31/2011 |
|
2012
Gain (Loss) |
|
Value at
12/31/2012 |
|
2013 Gain
(Loss) |
|
Value at
9/30/2013 |
|
|||||||||
|
January 1, 2009 adoption
|
|
$
|
870,278
|
|
$
|
868,772
|
|
$
|
1,506
|
|
$
|
(88,290)
|
|
$
|
89,796
|
|
$
|
(21,856)
|
|
$
|
111,652
|
|
$
|
96,433
|
|
$
|
15,219
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrants issued in quarter ended 6/30/2009
|
|
|
149,007
|
|
|
147,403
|
|
|
1,604
|
|
|
(4,689)
|
|
|
6,293
|
|
|
6,293
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrants issued in quarter ended 9/30/2009
|
|
|
40,481
|
|
|
40,419
|
|
|
62
|
|
|
(1,562)
|
|
|
1,624
|
|
|
910
|
|
|
714
|
|
|
714
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrants issued in quarter ended 12/31/2009
|
|
|
12,081
|
|
|
12,053
|
|
|
28
|
|
|
(724)
|
|
|
752
|
|
|
78
|
|
|
337
|
|
|
337
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrants issued in quarter ended 3/31/2010
|
|
|
|
|
|
25,014
|
|
|
539
|
|
|
(5,571)
|
|
|
6,109
|
|
|
3,701
|
|
|
2,408
|
|
|
2,408
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrants issued in quarter ended 6/30/2010
|
|
|
|
|
|
30,740
|
|
|
592
|
|
|
(6,122)
|
|
|
6,714
|
|
|
6,083
|
|
|
631
|
|
|
631
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrants issued in quarter ended 9/30/2010
|
|
|
|
|
|
20,811
|
|
|
10,615
|
|
|
(44,160)
|
|
|
54,775
|
|
|
1,338
|
|
|
53,437
|
|
|
53,437
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
1,071,847
|
|
$
|
1,145,212
|
|
$
|
14,946
|
|
$
|
(151,118)
|
|
$
|
166,063
|
|
$
|
(3,453)
|
|
$
|
169,179
|
|
$
|
153,960
|
|
$
|
15,219
|
|
| 19 | ||
|
|
| 20 | ||
|
|
| 21 | ||
|
|
| 22 | ||
|
|
| 23 | ||
|
|
| 24 | ||
|
|
| 25 | ||
|
|
| 26 | ||
|
|
| 27 | ||
|
|
| 28 | ||
|
|
| 29 | ||
|
|
|
|
⋅
|
Possible inability to raise sufficient additional capital to operate our business, causing our independent registered public accountant firm to indicate in their audit opinion, contained in our financial statements included our annual report on Form 10-K for the year ended December 31, 2012, that they have serious doubts about our ability to continue as a going concern;
|
|
|
|
|
|
|
⋅
|
We have approximately $1.4 million in debts, liabilities and cash obligations that become due over the next twelve months;
|
|
|
|
|
|
|
⋅
|
Unexpected costs and operating deficits, and lower than expected sales and revenues, if any;
|
|
|
|
|
|
|
⋅
|
Adverse economic conditions;
|
|
|
|
|
|
|
⋅
|
Adverse results of any legal proceedings;
|
|
|
|
|
|
|
⋅
|
The volatility of our operating results and financial condition;
|
|
|
|
|
|
|
⋅
|
Inability to attract or retain qualified senior management personnel, including sales and marketing personnel; and
|
|
|
|
|
|
|
⋅
|
Other specific risks that may be alluded to in this report.
|
| 30 | ||
|
|
| 31 | ||
|
|
| 32 | ||
|
|
| 33 | ||
|
|
| 34 | ||
|
|
| 35 | ||
|
|
|
|
SKYLINE MEDICAL INC.
|
|
|
|
|
|
|
Date: November 14, 2013
|
By:
|
/s/ Joshua Kornberg
|
|
|
|
Joshua Kornberg
|
|
|
|
President and Chief Executive Officer
|
|
Date: November 14, 2013
|
By:
|
/s/ Bob Myers
|
|
|
|
Bob Myers
|
|
|
|
Chief Financial Officer
|
| 36 | ||
|
|
|
Exhibit
No. |
|
Description
|
|
|
|
|
|
2.1
|
|
Form of Agreement and Plan of Merger for Reincorporation Merger (2)
|
|
|
|
|
|
3.1
|
|
Articles of Amendment to the Articles of Incorporation, effective as of August 6, 2013 (1)
|
|
|
|
|
|
4.1
|
|
Amended and Restated 2012 Stock Incentive Plan (2).
|
|
|
|
|
|
10.1*
|
|
Settlement Agreement and Mutual General Release dated September 18, 2013, entered into by and among Kevin Davidson, Skyline Medical, Inc., Atlantic Partners Alliance LLC, SOK Partners LLC, Joshua Kornberg and Dr. Samuel Herschkowitz.
|
|
|
|
|
|
31.1*
|
|
Certification of Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
31.2*
|
|
Certification of Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
32.1*
|
|
Certification of Principal Executive Officer and Principal Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
101.INS*
|
|
XBRL Instance Document**
|
|
101.SCH*
|
|
XBRL Extension Schema Document**
|
|
101.CAL*
|
|
XBRL Extension Calculation Linkbase Document**
|
|
101.DEF*
|
|
XBRL Extension Definition Linkbase Document**
|
|
101.LAB*
|
|
XBRL Extension Labels Linkbase Document**
|
|
101.PRE*
|
|
XBRL Extension Presentation Linkbase Document**
|
|
**
|
In accordance with Rule 406T of Regulation S-T, this information is deemed not “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended.
|
|
||
|
|
(1)
|
Filed on August 7, 2013 as an exhibit to our Current Report on Form 8-K and incorporated herein by reference.
|
|
|
(2)
|
Filed on August 27, 2013 as an exhibit to our Proxy Statement on Schedule 14A and incorporated herein by reference.
|
| 37 | ||
|
|
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 |
|---|