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
|
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. FINANCIAL INFORMATION
|
|
|
4
|
|
|
4
|
|
|
5
|
|
|
6
|
|
|
10
|
|
|
11
|
|
|
28
|
|
|
39
|
|
|
39
|
|
|
PART II. OTHER INFORMATION
|
|
|
39
|
|
|
41
|
|
|
41
|
|
|
42
|
|
|
42
|
|
|
42
|
|
|
42
|
|
|
43
|
|
|
44
|
|
March 31, 2015
|
December 31, 2014
|
|||||||
| . | ||||||||
|
Current Assets:
|
||||||||
|
Cash
|
$ | 3,453 | $ | 16,384 | ||||
|
Accounts Receivable
|
90,033 | 57,549 | ||||||
|
Inventories
|
301,389 | 367,367 | ||||||
|
Prepaid Expense and other assets
|
79,290 | 190,015 | ||||||
|
Total Current Assets
|
474,165 | 631,315 | ||||||
|
Fixed Assets, net
|
171,313 | 196,479 | ||||||
|
Intangibles, net
|
79,439 | 73,183 | ||||||
|
Total Assets
|
$ | 724,917 | $ | 900,977 | ||||
|
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
||||||||
|
Current Liabilities:
|
||||||||
|
Accounts Payable
|
2,464,163 | 2,194,518 | ||||||
|
Accrued Expenses
|
2,623,480 | 3,066,379 | ||||||
|
Short-term note payable net of discounts of $95,801 and $194,097 (See Note 4)
|
907,242 | 937,424 | ||||||
|
Deferred Revenue
|
71,338 | 5,000 | ||||||
|
Total Current Liabilities
|
6,066,223 | 6,203,321 | ||||||
|
Accrued Expenses
|
203,456 | 213,883 | ||||||
|
Total Liabilities
|
$ | 6,269,679 | $ | 6,417,204 | ||||
|
Commitments and Contingencies
|
- | - | ||||||
|
Stockholders’ Deficit:
|
||||||||
|
Series A Convertible Preferred Stock, $.01 par value, $100 Stated Value,
10,000,000 authorized, 20,550 outstanding
|
206 | 206 | ||||||
|
Common Stock, $.01 par value, 10,666,667 authorized, 3,142,737 and
3,092,766 outstanding |
31,426 | 30,927 | ||||||
|
Additional paid-in capital
|
30,320,907 | 30,093,745 | ||||||
|
Accumulated Deficit
|
(35,897,301 | ) | (35,641,105 | ) | ||||
|
Total Stockholders' Deficit
|
(5,544,762 | ) | (5,516,227 | ) | ||||
|
Total Liabilities and Stockholders' Deficit
|
$ | 724,917 | $ | 900,977 | ||||
|
Three Months Ended March 31,
|
||||||||
|
2015
|
2014
|
|||||||
|
Revenue
|
$ | 151,274 | $ | 70,220 | ||||
|
Cost of goods sold
|
95,968 | 31,083 | ||||||
|
Gross margin
|
55,306 | 39,137 | ||||||
|
General and administrative expense
|
(127,795 | ) | 1,179,281 | |||||
|
Operations expense
|
21,317 | 265,274 | ||||||
|
Sales and marketing expense
|
233,957 | 204,920 | ||||||
|
Interest expense
|
153,622 | 18,123 | ||||||
|
Loss (gain) on valuation of equity-linked financial instruments
|
- | (11,468 | ) | |||||
|
Total Expense
|
281,101 | 1,656,130 | ||||||
|
Net loss available to common shareholders
|
$ | (225,795 | ) | $ | (1,616,993 | ) | ||
|
Loss per common share - basic and diluted
|
$ | (0.07 | ) | $ | (0.55 | ) | ||
|
Weighted average shares used in computation - basic and diluted
|
3,100,244 | 2,949,651 | ||||||
|
Common Stock
|
||||||||||||||||||||||||
|
Preferred
Stock
|
Shares
|
Amount
|
Paid-in Capital
|
Deficit
|
Total
|
|||||||||||||||||||
|
Balance at 12/31/13
|
$ | - | 2,932,501 | $ | 29,325 | $ | 25,449,636 | $ | (28,697,415 | ) | $ | (3,218,454 | ) | |||||||||||
|
Shares issued for
cashless warrant exercise
at $15.00 per share
|
1,728 | 17 | 1,279 | 1,296 | ||||||||||||||||||||
|
Shares issued for option
exercise at $1.25 per
share
|
4,336 | 43 | 5,387 | 5,430 | ||||||||||||||||||||
|
Shares issued at $20.63
per share as Investor
Relations compensation
|
2,000 | 20 | 41,230 | 41,250 | ||||||||||||||||||||
|
Shares issued for
cashless warrant exercise
at $12.75 per share
|
3,323 | 33 | 2,460 | 2,493 | ||||||||||||||||||||
|
Shares issued for an
option exercise at $5.25
per share
|
267 | 3 | 1,397 | 1,400 | ||||||||||||||||||||
|
Shares issued for
cashless warrant exercise
at $.75 per share
|
2,174 | 22 | 1,608 | 1,630 | ||||||||||||||||||||
|
Shares issued for warrant
exercise at $13.50 per
share
|
2,667 | 27 | 35,973 | 36,000 | ||||||||||||||||||||
|
Shares issued at $18.75
per share as Investor
Relations compensation
|
1,333 | 13 | 24,987 | 25,000 | ||||||||||||||||||||
|
Reduction in escrow
account per settlement
agreement
|
(4,444 | ) | (44 | ) | (3,289 | ) | (3,333 | ) | ||||||||||||||||
|
Shares issued for
cashless warrant exercise
at $7.50 per share
|
4,807 | 48 | 3,557 | 3,605 | ||||||||||||||||||||
|
Shares issued for
cashless warrant exercise
at $5.63 per share
|
3,112 | 31 | 2,302 | 2,333 | ||||||||||||||||||||
|
Shares issued for
cashless warrant exercise
at $12.75 per share
|
299 | 3 | 221 | 224 | ||||||||||||||||||||
|
Shares issued to 16
shareholders of Series A
Convertible Preferred
Stock Dividends as
converted to common
shares at $19.50 per
share
|
972 | 10 | 18,909 | (18,919 | ) | - | ||||||||||||||||||
|
Vesting Expense
|
705,434 | 705,434 | ||||||||||||||||||||||
|
Options issued as part of
employee bonus
|
694,500 | 694,500 | ||||||||||||||||||||||
|
Shares issued for
combined cashless and
cash warrant exercise @
$11.25 per share.
|
7,778 | 78 | 52,422 | 52,500 | ||||||||||||||||||||
|
Issuance of Preferred
stock
|
206 | 2,054,795 | 2,055,001 | |||||||||||||||||||||
|
Shares issued to Investor
Relations consultant
exercisable at $11.25 per
share
|
2,133 | 21 | 23,979 | 24,000 | ||||||||||||||||||||
|
Shares issued to Investor
Relations consultant
exercisable at $18.75 per
share
|
1,333 | 13 | 24,987 | 25,000 | ||||||||||||||||||||
|
Shares issued for
cashless warrant exercise
at $13.50 per share
|
3,725 | 37 | 2,757 | 2,794 | ||||||||||||||||||||
|
Shares issued to 16
shareholders of Series A
Convertible Preferred
Stock Dividends as
converted to common
shares at $19.50 per
share
|
1,561 | 16 | 30,384 | (30,400 | ) | - | ||||||||||||||||||
|
Value of equity
instruments issued with
debt
|
313,175 | 313,175 | ||||||||||||||||||||||
|
Shares issued for
cashless warrant exercise
at $9.75 per share
|
1,410 | 14 | 1,044 | 1,058 | ||||||||||||||||||||
|
Shares issued for a cash
warrant exercise at $5.63
per share
|
11,111 | 111 | 62,389 | 62,500 | ||||||||||||||||||||
|
Shares issued for an
option exercise at $5.25
per share
|
333 | 3 | 1,747 | 1,750 | ||||||||||||||||||||
|
Shares issued for a note
conversion at $6.68 per
share
|
3,018 | 30 | 19,970 | 20,000 | ||||||||||||||||||||
|
Shares issued for a note
conversion at $6.68 per
share
|
3,019 | 30 | 19,970 | 20,000 | ||||||||||||||||||||
|
Shares issued for a note
conversion at $5.85 per
share
|
3,435 | 34 | 19,966 | 20,000 | ||||||||||||||||||||
|
Shares issued for a note
conversion at $5.03 per
share
|
3,894 | 38 | 19,962 | 20,000 | ||||||||||||||||||||
|
Shares issued to 16
shareholders of Series A
Convertible Preferred
Stock Dividends as
converted to common
shares at $19.50 per
share
|
1,561 | 16 | 30,385 | (30,401 | ) | - | ||||||||||||||||||
|
Shares issued for a note
conversion at $5.14 per
share
|
3,894 | 39 | 19,961 | 20,000 | ||||||||||||||||||||
|
Shares issued for a note
conversion at $5.00 per
share
|
3,997 | 40 | 19,960 | 20,000 | ||||||||||||||||||||
|
Shares issued for a note
conversion at $5.26 per
share
|
3,804 | 38 | 19,962 | 20,000 | ||||||||||||||||||||
|
Shares issued for a note
conversion at $5.26 per
share
|
5,706 | 57 | 29,943 | 30,000 | ||||||||||||||||||||
|
Shares issued for a note
conversion at $5.95 per
share
|
5,044 | 50 | 29,950 | 30,000 | ||||||||||||||||||||
|
Shares issued into an
escrow account per
settlement agreement
|
13,700 | 137 | 137 | |||||||||||||||||||||
|
Shares issued for a note
conversion at $5.05 per
share
|
55,568 | 556 | 280,060 | 280,616 | ||||||||||||||||||||
|
Shares issued to 16
shareholders of Series A
Convertible Preferred
Stock Dividends as
converted to common
shares at $19.50 per
share
|
1,561 | 16 | 30,385 | (30,402 | ) | (1 | ) | |||||||||||||||||
|
Shares adjusted for
rounding per reverse
stock split
|
106 | 1 | 1 | 2 | ||||||||||||||||||||
|
Net loss
|
(6,833,568 | ) | (6,833,568 | ) | ||||||||||||||||||||
|
Balance at 12/31/2014
|
$ | 206 | 3,092,766 | $ | 30,927 | $ | 30,093,745 | $ | (35,641,105 | ) | $ | (5,516,227 | ) | |||||||||||
|
Shares issued to 16
shareholders of Series A
Convertible Preferred
Stock Adjustment as
converted to common
shares at $9.75 per share
|
3,122 | 31 | (31 | ) | - | |||||||||||||||||||
|
Reduction in escrow
account per settlement
agreement
|
(4,444 | ) | (44 | ) | (3,289 | ) | (3,333 | ) | ||||||||||||||||
|
Shares issued for a note
conversion at $2.90 per
share
|
3,447 | 34 | 9,966 | 10,000 | ||||||||||||||||||||
|
Shares issued for a note
conversion at $2.96 per
share
|
6,762 | 68 | 19,932 | 20,000 | ||||||||||||||||||||
|
Shares issued for a note
conversion at $2.91 per
share
|
10,313 | 103 | 29,897 | 30,000 | ||||||||||||||||||||
|
Shares issued for a note
conversion at $2.77 per
share
|
12,098 | 120 | 33,358 | 33,478 | ||||||||||||||||||||
|
Shares issued for a note
conversion at $2.25 per
share
|
15,552 | 156 | 34,844 | 35,000 | ||||||||||||||||||||
|
Shares issued to 16
shareholders of Series A Convertible Preferred Stock Dividends as converted to common shares at $9.75 per share |
3,121 | 31 | 30,369 | (30,401 | ) | (1 | ) | |||||||||||||||||
|
Vesting Expense
|
72,116 | 72,116 | ||||||||||||||||||||||
|
Net loss
|
- | (225,795 | ) | (225,795 | ) | |||||||||||||||||||
|
Balance @ 3/31/2015
|
$ | 206 | 3,142,737 | $ | 31,426 | $ | 30,320,907 | $ | (35,897,301 | ) | $ | (5,544,762 | ) | |||||||||||
|
Three Months Ended
March 31,
|
||||||||
|
2015
|
2014
|
|||||||
|
Cash flow from operating activities:
|
||||||||
|
Net loss
|
(225,795 | ) | (1,616,993 | ) | ||||
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||||||
|
Depreciation and amortization
|
19,874 | 9,385 | ||||||
|
Vested stock options and warrants
|
72,116 | 273,420 | ||||||
|
Equity instruments issued for management and consulting
|
(3,333 | ) | 62,917 | |||||
|
Amortization of debt discount
|
98,296 | - | ||||||
|
Loss on Sales of Equipment
|
6,736 | - | ||||||
|
(Gain) loss on valuation of equity-linked instruments
|
(11,468 | ) | ||||||
|
Changes in assets and liabilities:
|
||||||||
|
Accounts receivable
|
(32,484 | ) | 33,391 | |||||
|
Inventories
|
65,978 | (269,392 | ) | |||||
|
Prepaid expense and other assets
|
110,725 | (62,057 | ) | |||||
|
Accounts payable
|
269,645 | 40,535 | ||||||
|
Accrued expenses
|
(453,327 | ) | (212,181 | ) | ||||
|
Deferred Revenue
|
66,338 | - | ||||||
|
Net cash used in operating activities:
|
(5,231 | ) | (1,752,443 | ) | ||||
|
Cash flow from investing activities:
|
||||||||
|
Purchase of fixed assets
|
- | (72,377 | ) | |||||
|
Purchase of intangibles
|
(7,700 | ) | (14,226 | ) | ||||
|
Net cash used in investing activities
|
(7,700 | ) | (86,603 | ) | ||||
|
Cash flow from financing activities:
|
||||||||
|
Proceeds from long-term and convertible debt
|
- | 20,000 | ||||||
|
Principal payments on debt
|
- | (300,000 | ) | |||||
|
Issuance of preferred stock
|
- | 2,055,000 | ||||||
|
Issuance of common stock
|
- | 92,831 | ||||||
|
Net cash provided by (used in) financing activities
|
- | 1,867,831 | ||||||
|
Net increase (decrease) in cash
|
(12,931 | ) | 28,785 | |||||
|
Cash at beginning of period
|
16,384 | 101,953 | ||||||
|
Cash at end of period
|
3,453 | 130,738 | ||||||
|
Non cash transactions:
|
||||||||
|
Common stock issued for accrued interest/bonus
|
- | 694,500 | ||||||
|
Common stock issued to satisfy debt
|
128,478 | - | ||||||
|
March 31,
|
December 31,
|
|||||||
|
2015
|
2014
|
|||||||
|
Finished goods
|
$
|
65,459
|
$
|
88,362
|
||||
|
Raw materials
|
221,996
|
237,556
|
||||||
|
Work-In-Process
|
13,934
|
41,449
|
||||||
|
Total
|
$
|
301,389
|
$
|
367,367
|
||||
|
Years
|
||
|
Computers and office equipment
|
3 - 7
|
|
|
Leasehold improvements
|
5
|
|
|
Manufacturing tooling
|
3 - 7
|
|
|
Demo Equipment
|
3
|
|
March 31,
2015
|
December 31,
2014
|
|||||||
|
Computers and office equipment
|
$
|
123,708
|
$
|
123,708
|
||||
|
Leasehold improvements
|
23,874
|
23,874
|
||||||
|
Manufacturing tooling
|
97,288
|
97,288
|
||||||
|
Demo Equipment
|
22,141
|
30,576
|
||||||
|
Total
|
267,011
|
275,446
|
||||||
|
Less: Accumulated depreciation
|
95,698
|
78,967
|
||||||
|
Total Fixed Assets, Net
|
$
|
171,313
|
$
|
196,479
|
||||
|
Stock Options
|
Warrants
|
|||||||||||||||
|
Average
|
Average
|
|||||||||||||||
|
Number of
|
Exercise
|
Number of
|
Exercise
|
|||||||||||||
|
Shares
|
Price
|
Shares
|
Price
|
|||||||||||||
|
Outstanding at December 31, 2013
|
385,733
|
$
|
6.75
|
461,920
|
$
|
10.50
|
||||||||||
|
Issued
|
75,683
|
8.12
|
161,375
|
3.81
|
||||||||||||
|
Expired
|
(7,879
|
)
|
23.58
|
(81,851
|
)
|
13.54
|
||||||||||
|
Exercised
|
(4,936
|
)
|
1.76
|
(40,722
|
)
|
8.38
|
||||||||||
|
Outstanding at December 31, 2014
|
448,601
|
$
|
7.51
|
500,722
|
$
|
7.95
|
||||||||||
|
Issued
|
7,245
|
3.45
|
1,690
|
9.75
|
||||||||||||
|
Expired
|
(7,136)
|
13.55
|
(1,167)
|
15.00
|
||||||||||||
|
Exercised
|
-
|
-
|
-
|
-
|
||||||||||||
|
Outstanding at March 31, 2015
|
448,710
|
$
|
7.47
|
501,245
|
$
|
7.94
|
||||||||||
|
Range of Prices
|
Shares
|
Weighted Remaining Life
|
||||||||||
|
Options
|
||||||||||||
| $ | 0.75 | 7,333 | 6.27 | |||||||||
| $ | 3.45 | 7,245 | 10.00 | |||||||||
| $ | 4.875 | 134 | 7.95 | |||||||||
| $ | 5.25 | 2,031 | 7.44 | |||||||||
| $ | 5.625 | 192,000 | 7.96 | |||||||||
| $ | 5.925 | 23,206 | 7.97 | |||||||||
| $ | 6.00 | 123,998 | 7.38 | |||||||||
| $ | 6.50 | 3,845 | 9.76 | |||||||||
| $ | 6.600 | 5,332 | 6.82 | |||||||||
| $ | 8.250 | 3,636 | 9.51 | |||||||||
| $ | 9.9375 | 3,019 | 8.29 | |||||||||
| $ | 10.500 | 3,238 | 8.29 | |||||||||
| $ | 11.25 | 13,666 | 7.85 | |||||||||
| $ | 12.75 | 3,401 | 9.03 | |||||||||
| $ | 13.875 | 2,160 | 9.01 | |||||||||
| $ | 15.00 | 3,334 | 8.97 | |||||||||
| $ | 17.25 | 40,261 | 8.94 | |||||||||
| $ | 18.75 | 3,334 | 8.90 | |||||||||
| $ | 20.25 | 4,940 | 8.76 | |||||||||
| $ | 21.75 | 1,336 | 8.53 | |||||||||
| $ | 23.850 | 1,260 | 8.51 | |||||||||
| 448,710 | ||||||||||||
|
Warrants
|
||||||||||||
| $ | 0.75 | 400 | 0.69 | |||||||||
| $ | 6.00 | 102,857 | 2.96 | |||||||||
| $ | 9.00 | 2,666 | 2.82 | |||||||||
| $ | 9.75 | 63,232 | 4.23 | |||||||||
| $ | 11.25 | 204,201 | 2.77 | |||||||||
| $ | 12.375 | 71,257 | 4.36 | |||||||||
| $ | 12.38 | 5,557 | 4.61 | |||||||||
| $ | 13.50 | 4,444 | 3.22 | |||||||||
| $ | 14.850 | 23,612 | 3.17 | |||||||||
| $ | 20.25 | 1,481 | 3.88 | |||||||||
| $ | 24.375 | 21,538 | 3.85 | |||||||||
| 501,245 | ||||||||||||
|
Stock Options:
|
||||||||
|
Year
|
Shares
|
Price
|
||||||
|
2011
|
11,666
|
$
|
0.75
|
|||||
|
2012
|
126,029
|
5.25 - 6.00
|
||||||
|
2013
|
238,088
|
4.875 - 23.85
|
||||||
|
2014
|
65,681
|
6.50 – 18.75
|
||||||
|
2015
|
7,245
|
3.45
|
||||||
|
Total
|
448,710
|
$
|
.75 - 23.85
|
|||||
|
Warrants:
|
||||||||
|
Year
|
Shares
|
Price
|
||||||
|
2010
|
400
|
0.75
|
||||||
|
2011
|
-
|
-
|
||||||
|
2012
|
70,201
|
11.25
|
||||||
|
2013
|
267,579
|
6.00- 14.85
|
||||||
|
2014
|
161,375
|
9.75 – 24.375
|
||||||
|
2015
|
1,690
|
$
|
9.75
|
|||||
|
Total
|
501,245
|
$
|
0.75 - 24.375
|
|||||
|
Three Months Ended March 31,
|
||||||||
|
2015
|
2014
|
|||||||
|
Numerator:
|
||||||||
|
Net loss available in basic and diluted calculation
|
$
|
(225,795
|
)
|
$
|
(1,616,993
|
)
|
||
|
Denominator:
|
||||||||
|
Weighted average common shares outstanding-basic
|
3,100,244
|
2,949,651
|
||||||
|
Effect of diluted stock options and warrants (1)
|
-
|
-
|
||||||
|
Weighted average common shares outstanding-basic
|
3,100,244
|
2,949,651
|
||||||
|
Loss per common share-basic and diluted
|
$
|
(0.07
|
)
|
$
|
(0.55
|
)
|
||
|
March 31,
|
December 31,
|
|||||||
|
2015
|
2014
|
|||||||
|
Deferred Tax Asset:
|
||||||||
|
Net Operating Loss
|
$
|
7,919,000
|
$
|
7,919,000
|
||||
|
Other
|
1,150,000
|
1,150,000
|
||||||
|
Total Deferred Tax Asset
|
9,069,000
|
9,069,000
|
||||||
|
Less Valuation Allowance
|
9,069,000
|
9,069,000
|
||||||
|
Net Deferred Income Taxes
|
$
|
—
|
$
|
—
|
||||
|
2015
|
$
|
27,750
|
||
|
2016
|
$
|
38,000
|
||
|
2017
|
$
|
39,000
|
||
|
2018
|
$
|
3,600
|
||
|
2019
|
$
|
-
|
|
Stock price
|
$ 3.75 to $37.50
|
|
|
Exercise price
|
$ .75 to $24.38
|
|
|
Expected life
|
2.0 to 6.5 years
|
|
|
Expected volatility
|
59%
|
|
|
Assumed dividend rate
|
- %
|
|
|
Risk-free interest rate
|
.13% to 2.97%
|
|
Initial Value
|
Annual Gain (Loss)
|
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 at1
2/31/2012
|
2013 Gain
(Loss)
|
Value at
12/31/2013
|
2014 Gain
(Loss)
|
Value at
12/31/2014
|
||||||||||||||||||||||||||||||||||||||||
|
January 1, 2009 adoption
|
$ | 479,910 | $ | (390,368 | ) | $ | 870,278 | $ | 868,772 | $ | 1,506 | $ | (88,290 | ) | $ | 89,796 | $ | (21,856 | ) | $ | 111,652 | $ | 100,053 | $ | 11,599 | $ | 11,599 | $ | - | |||||||||||||||||||||||
|
Warrants issued in quarter
ended 6/30/2009
|
169,854 | 20,847 | 149,007 | 147,403 | 1,604 | (4,689 | ) | 6,293 | 6,293 | - | - | - | - | - | ||||||||||||||||||||||||||||||||||||||
|
Warrants issued in quarter
ended 9/30/2009
|
39,743 | (738 | ) | 40,481 | 40,419 | 62 | (1,562 | ) | 1,624 | 910 | 714 | 714 | - | - | - | |||||||||||||||||||||||||||||||||||||
|
Warrants issued in quarter
ended 12/31/2009
|
12,698 | 617 | 12,081 | 12,053 | 28 | (724 | ) | 752 | 415 | 337 | 337 | - | - | - | ||||||||||||||||||||||||||||||||||||||
|
Subtotal
|
702,205 | 1,071,847 | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
Warrants issued in quarter
ended 3/31/2010
|
25,553 | 25,014 | 539 | (5,570 | ) | 6,109 | 3,701 | 2,408 | 2,408 | - | - | - | ||||||||||||||||||||||||||||||||||||||||
|
Warrants issued in quarter
ended 6/30/2010
|
31,332 | 30,740 | 592 | (6,122 | ) | 6,714 | 6,083 | 631 | 631 | - | - | - | ||||||||||||||||||||||||||||||||||||||||
|
Warrants issued in quarter
ended 9/30/2010
|
31,506 | 20,891 | 10,615 | (44,160 | ) | 54,775 | 1,338 | 53,437 | 53,437 | - | - | - | ||||||||||||||||||||||||||||||||||||||||
|
Total
|
$ | 790,596 | $ | (369,642 | ) | $ | 1,071,847 | $ | 1,145,292 | $ | 14,946 | $ | (151,117 | ) | $ | 166,063 | $ | (3,116 | ) | $ | 169,179 | $ | 157,580 | $ | 11,599 | $ | 11,599 | $ | - | |||||||||||||||||||||||
|
·
|
a waiver of the Company’s obligation under Section 6.12 of the Preferred Stock SPA to not enter into any contract, transaction or arrangement or issue any security or instrument that provides for forward pricing of shares of Common Stock (the “Forward Pricing
Transaction Restriction”) with respect to the offering of convertible notes and, following a Qualified Public Offering (as defined below), a waiver of the Forward Pricing Transaction Restriction for any subsequent offering of securities by the Company;
|
|
·
|
a consent to the inclusion of the registration of the Additional Shares (as defined below) on a registration statement or registration statements of the Company to be filed under the Securities Act of 1933, as amended, pursuant to Section 10 of the Preferred Stock SPA (the “Registration Statement”), covering the “Registrable Securities” as defined under the Preferred Stock SPA (the “Preferred Stockholders Registrable Securities”);
|
|
·
|
a consent to further extend the Filing Deadline and the Effectiveness Deadline (each as defined in the Certificate of Designation) pursuant to Section 10.1 of the Preferred Stock SPA such that the deadlines for the filing and effectiveness of the Registration Statement shall be the same as the applicable deadlines for the Convertible Notes Offering;
|
|
·
|
an agreement by the Preferred Stockholders to a 90-day lock-up beginning from the date of closing of an underwritten public offering of the Common Stock with gross offering proceeds of at least $6.0 million and the concurrent listing of the Common Stock on a national securities exchange (a “Qualified Public Offering”) (the “Purchaser Lock-Up”); and
|
|
·
|
a consent to automatically convert all outstanding Preferred Shares upon a Qualified Public Offering pursuant to the Certificate of Designation as described further below.
|
|
·
|
to issue additional shares of Common Stock to the Preferred Stockholders (the “Additional Shares”) (A) automatically upon the closing of a Qualified Public Offering, to the extent that (i) the Qualified Public Offering closes within six (6) months of the first closing of the Convertible Notes Offering (“Qualified Public Offering Deadline”) and (ii) 70% of the public offering price per share of the Common Stock in the Qualified Public Offering (the “QPO Discount Price”) is less than the Conversion Price floor contained in Section 7(e)(i) of the Certificate of Designation (the “Conversion Price Floor”), or (B) if a Qualified Public Offering has not been consummated by the Qualified Public Offering Deadline, upon the Preferred Stockholders’ conversion of their shares of Preferred Stock to the extent that 70% of the volume weighted average price of the Common Stock on the principal Trading Market (as defined in the Certificate of Designation) of the Common Stock during the ten Trading Days (as defined in the Certificate of Designation) immediately preceding the Qualified Public Offering Deadline (the “Non-QPO Discount Price”) is less than the Conversion Price Floor;
|
|
·
|
to provide the Preferred Stockholders with the right to participate in the Affiliate Convertible Notes Offering (as defined below) pro rata up to an aggregate of $500,000 based on their respective interests in the Preferred Shares; and
|
|
·
|
to provide the Preferred Stockholders with the right to participate in the Affiliate Convertible Notes Offering pro rata up to an aggregate of $500,000 based on their respective interests in the Preferred Shares; and
|
|
·
|
to pay reasonable attorneys’ fees and expenses of the Preferred Stockholders in connection with certain transactions as described further in the waiver and consent of, and notice to, holders of Preferred Shares.
|
|
|
·
|
Inability to raise sufficient additional capital to operate our business;
|
|
|
·
|
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.
|
|
SKYLINE MEDICAL INC.
|
||
|
Date: May 18, 2015
|
By:
|
/s/ Joshua Kornberg
|
|
Joshua Kornberg
|
||
|
President and Chief Executive Officer
|
||
|
Date: May 18, 2015
|
By:
|
/s/ Bob Myers
|
|
Bob Myers
|
||
|
Chief Financial Officer
|
|
Exhibit
No.
|
Description
|
|
|
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.
|
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 |
|---|