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
|
|
|
30
|
|
|
40
|
|
|
40
|
|
|
PART II. OTHER INFORMATION
|
|
|
40
|
|
|
42
|
|
|
43
|
|
|
43
|
|
|
43
|
|
|
43
|
|
|
43
|
|
|
44
|
|
|
45
|
| June 30, 2015 | December 31, 2014 | |||||||
|
Current Assets:
|
||||||||
|
Cash
|
$ | 44,103 | $ | 16,384 | ||||
|
Accounts Receivable
|
15,855 | 57,549 | ||||||
|
Inventories
|
257,668 | 367,367 | ||||||
|
Prepaid Expense and other assets
|
202,591 | 190,015 | ||||||
|
Total Current Assets
|
520,217 | 631,315 | ||||||
|
Fixed Assets, net
|
147,243 | 196,479 | ||||||
|
Intangibles, net
|
77,995 | 73,183 | ||||||
|
Total Assets
|
$ | 745,455 | $ | 900,977 | ||||
|
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
||||||||
|
Current Liabilities:
|
||||||||
|
Accounts Payable
|
2,474,186 | 2,194,518 | ||||||
|
Accrued Expenses
|
3,474,043 | 3,066,379 | ||||||
|
Short-term notes payable net of discounts of $0 and $194,097 (See Note 4)
|
933,074 | 937,424 | ||||||
|
Deferred Revenue
|
8,375 | 5,000 | ||||||
|
Total Current Liabilities
|
6,889,678 | 6,203,321 | ||||||
|
Accrued Expenses
|
- | 213,883 | ||||||
|
Total Liabilities
|
$ | 6,889,678 | $ | 6,417,204 | ||||
|
Commitments and Contingencies
|
- | - | ||||||
|
Stockholders’ Deficit:
|
||||||||
|
Series A Convertible Preferred Stock, $.01 par value, $100 Stated Value,
20,000,000 authorized, 20,550 outstanding
|
206 | 206 | ||||||
|
Common Stock, $.01 par value, 100,000,000 authorized, 3,312,863
and 3,092,766 outstanding
|
33,128 | 30,927 | ||||||
|
Additional paid-in capital
|
30,935,472 | 30,093,745 | ||||||
|
Accumulated Deficit
|
(37,113,029 | ) | (35,641,105 | ) | ||||
|
Total Stockholders' Deficit
|
(6,144,223 | ) | (5,516,227 | ) | ||||
|
Total Liabilities and Stockholders' Deficit
|
$ | 745,455 | $ | 900,977 | ||||
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||
|
2015
|
2014
|
2015
|
2014
|
|||||||||||||
|
Revenue
|
$ | 234,012 | $ | 318,293 | $ | 385,286 | $ | 388,513 | ||||||||
|
Cost of goods sold
|
83,566 | 98,365 | 179,534 | 129,448 | ||||||||||||
|
Gross Margin
|
150,446 | 219,928 | 205,752 | 259,065 | ||||||||||||
|
General and administrative expense
|
856,219 | 1,330,222 | 728,424 | 2,509,504 | ||||||||||||
|
Operations expense
|
151,313 | 291,584 | 172,630 | 556,859 | ||||||||||||
|
Sales and marketing expense
|
139,026 | 319,303 | 372,983 | 524,223 | ||||||||||||
|
Interest expense
|
189,215 | 14,773 | 342,837 | 32,897 | ||||||||||||
|
Gain on valuation of equity-linked financial instruments
|
- | - | - | (11,469 | ) | |||||||||||
|
Total expense
|
1,335,773 | 1,955,882 | 1,616,874 | 3,612,014 | ||||||||||||
|
Net loss available to common shareholders
|
$ | (1,185,327 | ) | $ | (1,735,954 | ) | $ | (1,411,122 | ) | $ | (3,352,949 | ) | ||||
|
Loss per common share basic and diluted
|
$ | (0.36 | ) | $ | (0.58 | ) | $ | (0.44 | ) | $ | (1.13 | ) | ||||
|
Weighted average shares used in computation, basic and diluted
|
3,263,356 | 2,968,279 | 3,182,706 | 2,958,965 | ||||||||||||
|
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 | ) | |||||||||||||||||
|
Shares issued for a note conversion at $2.00 per share
|
20,000 | 200 | 39,800 | 40,000 | ||||||||||||||||||||
|
Shares issued for a note conversion at $2.27283 per share
|
87,997 | 880 | 199,120 | 200,000 | ||||||||||||||||||||
|
Shares issued for a note conversion at $2.0179 per share
|
14,867 | 149 | 29,851 | 30,000 | ||||||||||||||||||||
|
Shares issued for a note conversion at $2.00 per share
|
15,000 | 150 | 29,850 | 30,000 | ||||||||||||||||||||
|
Shares issued for a note conversion at $1.92417 per share
|
12,993 | 130 | 24,870 | 25,000 | ||||||||||||||||||||
|
Shares issued for a note conversion at $1.8578 per share
|
16,148 | 162 | 29,838 | 30,000 | ||||||||||||||||||||
|
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 | 30,371 | (30,401 | ) | 1 | ||||||||||||||||||
|
Vesting Expense
|
- | 302,981 | 302,981 | |||||||||||||||||||||
|
Net loss
|
- | - | (1,411,122 | ) | (1,411,122 | ) | ||||||||||||||||||
|
Balance @ 6/30/2015
|
$ |
206
|
3,312,863 | $ | 33,128 | $ | 30,935,472 | $ | (37,113,029 | ) | $ | (6,144,223 | ) |
|
Six Months Ended
June 30,
|
||||||||
|
2015
|
2014
|
|||||||
|
Cash flow from operating activities:
|
||||||||
|
Net loss
|
$ | (1,411,122 | ) | $ | (3,352,949 | ) | ||
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||||||
|
Depreciation and amortization
|
39,021 | 25,829 | ||||||
|
Vested stock options and warrants
|
302,981 | 369,636 | ||||||
|
Equity instruments issued for management and consulting
|
(3,333 | ) | 111,917 | |||||
|
Amortization of debt discount
|
219,097
|
- | ||||||
|
Penalty on debt provision
|
10,031 | - | ||||||
|
Loss on Sales of Equipment
|
13,102 | - | ||||||
|
(Gain) loss on valuation of equity-linked instruments
|
- | (11,469 | ) | |||||
|
Changes in assets and liabilities:
|
||||||||
|
Accounts receivable
|
41,694 | (52,395 | ) | |||||
|
Inventories
|
109,699 | (238,488 | ) | |||||
|
Prepaid expense and other assets
|
(12,576 | ) | (88,936 | ) | ||||
|
Accounts payable
|
279,669 | 563,224 | ||||||
|
Accrued expenses
|
193,781 | 790,158 | ||||||
|
Deferred Revenue
|
3,375 | (64,000 | ) | |||||
|
Net cash used in operating activities:
|
$ | (214,581 | ) | $ | (1,947,473 | ) | ||
|
Cash flow from investing activities:
|
||||||||
|
Purchase of fixed assets
|
- | (72,377 | ) | |||||
|
Purchase of intangibles
|
(7,700 | ) | (14,782 | ) | ||||
|
Net cash used in investing activities
|
$ | (7,700 | ) | $ | (87,159 | ) | ||
|
Cash flow from financing activities:
|
||||||||
|
Proceeds from long-term and convertible debt
|
250,000 | 125,000 | ||||||
|
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
|
$ | 250,000 | $ | 1,972,831 | ||||
|
Net increase (decrease) in cash
|
27,719 | (61,802 | ) | |||||
|
Cash at beginning of period
|
16,384 | 101,953 | ||||||
|
Cash at end of period
|
$ | 44,103 | $ | 40,151 | ||||
|
Non cash transactions:
|
||||||||
|
Common stock issued for accrued interest/bonus
|
- | 694,500 | ||||||
|
Common stock issued to satisfy debt
|
483,478 | - | ||||||
|
June 30,
|
December 31,
|
|||||||
|
2015
|
2014
|
|||||||
|
Finished goods
|
$
|
46,845
|
$
|
88,362
|
||||
|
Raw materials
|
200,654
|
237,556
|
||||||
|
Work-In-Process
|
10,169
|
41,449
|
||||||
|
Total
|
$
|
257,668
|
$
|
367,367
|
||||
|
Years
|
||
|
Computers and office equipment
|
3 - 7
|
|
|
Leasehold improvements
|
5
|
|
|
Manufacturing tooling
|
3 - 7
|
|
|
Demo Equipment
|
3
|
|
June 30,
2015
|
December 31,
2014
|
|||||||
|
Computers and office equipment
|
$
|
122,889
|
$
|
123,708
|
||||
|
Leasehold improvements
|
23,874
|
23,874
|
||||||
|
Manufacturing tooling
|
97,288
|
97,288
|
||||||
|
Demo Equipment
|
13,706
|
30,576
|
||||||
|
Total
|
257,757
|
275,446
|
||||||
|
Less: Accumulated depreciation
|
110,514
|
78,967
|
||||||
|
Total Fixed Assets, Net
|
$
|
147,243
|
$
|
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
|
66,926
|
3.14
|
126,310
|
13.49
|
||||||||||||
|
Expired
|
(7,136)
|
13.55
|
(1,567)
|
14.04
|
||||||||||||
|
Exercised
|
-
|
-
|
-
|
-
|
||||||||||||
|
Outstanding at June 30, 2015
|
508,391
|
$
|
6.96
|
625,465
|
$
|
9.06
|
||||||||||
| Range of Prices |
Shares
|
Weighted Remaining Life
|
|||||||||
|
Options
|
|
||||||||||
| $ | 0.75 | 7,333 | 6.02 | ||||||||
| $ | 3.10 | 59,681 | 10.00 | ||||||||
| $ | 3.45 | 7,245 | 9.76 | ||||||||
| $ | 4.875 | 134 | 7.70 | ||||||||
| $ | 5.25 | 2,031 | 7.19 | ||||||||
| $ | 5.625 | 192,000 | 7.71 | ||||||||
| $ | 5.925 | 23,206 | 7.72 | ||||||||
| $ | 6.00 | 123,998 | 7.13 | ||||||||
| $ | 6.50 | 3,845 | 9.51 | ||||||||
| $ | 6.60 | 5,332 | 6.57 | ||||||||
| $ | 8.25 | 3,636 | 9.26 | ||||||||
| $ | 9.9375 | 3,019 | 8.04 | ||||||||
| $ | 10.50 | 3,238 | 8.04 | ||||||||
| $ | 11.25 | 13,666 | 7.60 | ||||||||
| $ | 12.75 | 3,401 | 8.29 | ||||||||
| $ | 13.875 | 2,160 | 8.76 | ||||||||
| $ | 15.00 | 3,334 | 8.72 | ||||||||
| $ | 17.25 | 40,261 | 8.69 | ||||||||
| $ | 18.75 | 3,334 | 8.65 | ||||||||
| $ | 20.25 | 4,940 | 8.51 | ||||||||
| $ | 21.75 | 1,336 | 8.28 | ||||||||
| $ | 23.85 | 1,260 | 8.26 | ||||||||
|
508,391
|
|||||||||||
|
Warrants
|
|
||||||||||
| $ | 0.75 | 400 | 0.44 | ||||||||
| $ | 6.00 | 102,857 | 2.71 | ||||||||
| $ | 9.00 | 2,666 | 2.58 | ||||||||
| $ | 9.75 | 155,545 | 4.10 | ||||||||
| $ | 11.25 | 203,801 | 2.52 | ||||||||
| $ | 12.375 | 71,257 | 4.11 | ||||||||
| $ | 12.38 | 5,557 | 4.36 | ||||||||
| $ | 13.50 | 4,444 | 2.97 | ||||||||
| $ | 14.85 | 23,612 | 2.92 | ||||||||
| $ | 20.25 | 1,481 | 3.63 | ||||||||
| $ | 24.375 | 53,845 | 3.60 | ||||||||
|
625,465
|
|||||||||||
|
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
|
66,926
|
3.10 - 3.45
|
||||||
|
Total
|
508,391
|
$
|
.75 - 25.613
|
|||||
|
Warrants:
|
||||||||
|
Year
|
Shares
|
Price
|
||||||
|
2010
|
400
|
0.75
|
||||||
|
2011
|
-
|
-
|
||||||
|
2012
|
69,801
|
11.25
|
||||||
|
2013
|
267,579
|
6.00- 14.85
|
||||||
|
2014
|
161,375
|
12.375 – 24.375
|
||||||
|
2015
|
126,310
|
$
|
9.75 – 24.375
|
|||||
|
Total
|
625,465
|
$
|
0.75 - 24.375
|
|||||
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||
|
2015
|
2014
|
2015
|
2014
|
|||||||||||||
|
Numerator:
|
||||||||||||||||
|
Net loss available in basic and diluted calculation
|
$ | (1,185,327 | ) | $ | (1,735,954 | ) | $ | (1,411,122 | ) | $ | (3,352,949 | ) | ||||
|
Denominator:
|
||||||||||||||||
|
Weighted average common shares outstanding-basic
|
3,263,356 | 2,968,279 | 3,182,706 | 2,958,965 | ||||||||||||
|
Effect of diluted stock options and warrants (1)
|
- | - | - | - | ||||||||||||
|
Weighted average common shares outstanding-basic
|
3,263,356 | 2,968,279 | 3,182,706 | 2,958,965 | ||||||||||||
|
Loss per common share basic and diluted
|
$ | (0.36 | ) | $ | (0.58 | ) | $ | (0.44 | ) | $ | (1.13 | ) | ||||
|
June 30,
|
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
|
$
|
18,500
|
||
|
2016
|
$
|
38,000
|
||
|
2017
|
$
|
39,000
|
||
|
2018
|
$
|
3,600
|
||
|
2019
|
$
|
-
|
|
Stock price
|
$ 3.75 to $37.50
|
|
|
Exercise price
|
$ .75 to $25.613
|
|
|
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
at12/31/2012
|
2013 Gain
(Loss)
|
Value
at12/31/2013
|
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 | $ | - | |||||||||||||||||||||||
|
|
·
|
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: August 10, 2015
|
By:
|
/s/ Joshua Kornberg
|
|
Joshua Kornberg
|
||
|
President and Chief Executive Officer
|
||
|
Date: August 10, 2015
|
By:
|
/s/ Bob Myers
|
|
Bob Myers
|
||
|
Chief Financial Officer
|
|
Exhibit
No.
|
Description
|
|
|
3.1
|
Certification of Amendment to Certificate of Incorporation regarding increase in share capital, filed with the Delaware Secretary of State on July 24, 2015 (1)
|
|
|
4.1
|
Form of Exchange Agreement with Holders of Series A Preferred Stock (2)
|
|
|
4.2
|
Form of Amendment to Senior Convertible Notes and Agreement by and Between Skyline Medical Inc. and Senior Convertible Noteholders (2)
|
|
|
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 June 30, 2015 as an appendix to our Information Statement on Schedule 14C and incorporated herein by reference.
|
|
|
(2)
|
Filed on July 24, 2015 as an exhibit to our Current Report on Form 8-K and incorporated herein by reference.
|
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 |
|---|