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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Nevada
|
11-3797644
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
|
|
|
|
5435 Balboa Blvd., Suite 202
, Encino, California
|
91316
|
|
(Address of principal executive offices)
|
(Zip Code)
|
|
Large accelerated filer
¨
|
Accelerated filer
¨
|
|
Non-accelerated filer
¨
(Do not check if a smaller reporting company)
|
Smaller reporting company
þ
|
|
Title of Class
|
|
Number of Shares Outstanding on
November 7, 2013
|
|
Common Stock, $0.001 par value
|
|
17,121,298
|
|
PART I FINANCIAL INFORMATION
|
|
3
|
|
Item 1. Condensed Consolidated Financial Statements (unaudited)
|
|
3
|
|
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
|
16
|
|
Item 3. Quantitative and Qualitative Disclosures About Market Risk
|
|
23
|
|
Item 4. Controls and Procedures
|
|
23
|
|
|
|
|
|
PART II OTHER INFORMATION
|
|
24
|
|
Item 6. Exhibits
|
|
24
|
|
|
|
|
|
SIGNATURES
|
|
25
|
| 2 | ||
|
|
|
|
|
September 30,
|
|
June 30,
|
|
||
|
|
|
2013
|
|
2013
|
|
||
|
|
|
(unaudited)
|
|
|
|
||
|
Assets
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
1,804,881
|
|
$
|
1,699,969
|
|
|
Accounts receivable:
|
|
|
|
|
|
|
|
|
Trade receivables, net of allowance of $ 215,125 and $211,743, respectively
|
|
|
4,720,460
|
|
|
4,966,717
|
|
|
Due from factor
|
|
|
162,234
|
|
|
165,971
|
|
|
Inventory
|
|
|
122,435
|
|
|
171,682
|
|
|
Prepaid expenses and other current assets
|
|
|
311,925
|
|
|
327,532
|
|
|
Prepaid royalties
|
|
|
374,422
|
|
|
351,852
|
|
|
Total current assets
|
|
|
7,496,357
|
|
|
7,683,723
|
|
|
|
|
|
|
|
|
|
|
|
Other assets:
|
|
|
|
|
|
|
|
|
Property and equipment, net of accumulated depreciation of $ 1,218,048 and $1,094,953,
respectively |
|
|
761,319
|
|
|
831,231
|
|
|
Intangible assets, net of accumulated amortization of $ 331,455 and $308,245, respectively
|
|
|
103,889
|
|
|
123,482
|
|
|
Deposits and other assets
|
|
|
220,523
|
|
|
286,073
|
|
|
Total assets
|
|
$
|
8,582,088
|
|
$
|
8,924,509
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders’ Equity
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
Accounts payable and accrued expenses
|
|
$
|
7,313,800
|
|
$
|
7,530,034
|
|
|
Capital lease obligations, current
|
|
|
310,749
|
|
|
221,461
|
|
|
Notes payable, current
|
|
|
57,473
|
|
|
55,293
|
|
|
Due to factor
|
|
|
295,596
|
|
|
246,221
|
|
|
Deferred revenue
|
|
|
21,488
|
|
|
53,216
|
|
|
Total current liabilities
|
|
|
7,999,106
|
|
|
8,106,225
|
|
|
|
|
|
|
|
|
|
|
|
Long term liabilities:
|
|
|
|
|
|
|
|
|
Notes payable, long term
|
|
|
-
|
|
|
11,059
|
|
|
Capital lease obligations, long term
|
|
|
355,609
|
|
|
493,045
|
|
|
Total liabilities
|
|
|
8,354,715
|
|
|
8,610,329
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ equity:
|
|
|
|
|
|
|
|
|
Preferred stock; $0.001 par value; 20,000,000 shares authorized; no shares issued and
outstanding |
|
|
-
|
|
|
-
|
|
|
Common stock; $0.001 par value; 100,000,000 shares authorized; 17,121,298 and
16,970,465 shares issued and outstanding, respectively |
|
|
17,121
|
|
|
16,970
|
|
|
Additional paid-in capital
|
|
|
14,306,406
|
|
|
14,213,443
|
|
|
Accumulated deficit
|
|
|
(14,135,185)
|
|
|
(13,992,238)
|
|
|
Accumulated other comprehensive income
|
|
|
39,031
|
|
|
76,005
|
|
|
Total stockholders’ equity
|
|
|
227,373
|
|
|
314,180
|
|
|
Total liabilities and stockholders’ equity
|
|
$
|
8,582,088
|
|
$
|
8,924,509
|
|
| 3 | ||
|
|
|
|
|
Three Months Ended
|
|
||||
|
|
|
September 30,
|
|
||||
|
|
|
2013
|
|
2012
|
|
||
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
8,577,721
|
|
$
|
9,541,999
|
|
|
Cost of revenue
|
|
|
6,572,745
|
|
|
7,385,155
|
|
|
Gross profit
|
|
|
2,004,976
|
|
|
2,156,844
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
Selling, general and administrative
|
|
|
2,011,029
|
|
|
1,990,710
|
|
|
Depreciation and amortization
|
|
|
117,351
|
|
|
186,658
|
|
|
Gain on sale of fixed assets
|
|
|
-
|
|
|
(6,879)
|
|
|
Total operating expenses
|
|
|
2,128,380
|
|
|
2,170,489
|
|
|
Loss from operations
|
|
|
(123,404)
|
|
|
(13,645)
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expenses):
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(12,647)
|
|
|
(36,837)
|
|
|
Other income (expense)
|
|
|
786
|
|
|
(2,958)
|
|
|
Total other expense
|
|
|
(11,861)
|
|
|
(39,795)
|
|
|
Loss before provision for income taxes
|
|
|
(135,265)
|
|
|
(53,440)
|
|
|
Provision for income tax
|
|
|
(7,682)
|
|
|
(593)
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
(142,947)
|
|
|
(54,033)
|
|
|
Other comprehensive loss:
|
|
|
|
|
|
|
|
|
Foreign currency translation
|
|
|
(36,974)
|
|
|
(27,647)
|
|
|
Comprehensive loss
|
|
$
|
(179,921)
|
|
$
|
(81,680)
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per common share:
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
$
|
(0.01)
|
|
$
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
|
16,970,465
|
|
|
17,083,596
|
|
| 4 | ||
|
|
|
|
|
|
|
|
|
|
|
Additional
|
|
|
|
|
Other
|
|
Total
|
|
|||
|
|
|
Common Stock
|
|
Paid-in
|
|
Accumulated
|
|
Comprehensive
|
|
Stockholders'
|
|
||||||||
|
|
|
Shares
|
|
Amount
|
|
Capital
|
|
Deficit
|
|
Income
|
|
Equity
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, July 1, 2013
|
|
|
16,970,465
|
|
$
|
16,970
|
|
$
|
14,213,443
|
|
$
|
(13,992,238)
|
|
$
|
76,005
|
|
$
|
314,180
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value of vested stock options
|
|
|
-
|
|
|
-
|
|
|
70,489
|
|
|
-
|
|
|
-
|
|
|
70,489
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value of restricted common
stock issued for services |
|
|
150,833
|
|
|
151
|
|
|
22,474
|
|
|
-
|
|
|
-
|
|
|
22,625
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for the period
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(142,947)
|
|
|
-
|
|
|
(142,947)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
(36,974)
|
|
|
(36,974)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, September 30, 2013
|
|
|
17,121,298
|
|
$
|
17,121
|
|
$
|
14,306,406
|
|
$
|
(14,135,185)
|
|
$
|
39,031
|
|
$
|
227,373
|
|
| 5 | ||
|
|
|
|
|
Three Months ended
|
|
||||
|
|
|
September 30,
|
|
||||
|
|
|
2013
|
|
2012
|
|
||
|
|
|
|
|
|
|
|
|
|
Cash flow from operating activities:
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(142,947)
|
|
$
|
(54,033)
|
|
|
Adjustment to reconcile net loss to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
117,351
|
|
|
199,602
|
|
|
Fair value of vested stock options
|
|
|
70,489
|
|
|
42,172
|
|
|
Fair value of restricted common stock issued for services
|
|
|
22,625
|
|
|
-
|
|
|
Gain on sale of fixed assets
|
|
|
-
|
|
|
(6,879)
|
|
|
|
|
|
|
|
|
|
|
|
Changes in assets and liabilities:
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
246,257
|
|
|
291,156
|
|
|
Inventory
|
|
|
49,247
|
|
|
71,049
|
|
|
Due from factor
|
|
|
3,737
|
|
|
143,705
|
|
|
Prepaid expenses and other current assets
|
|
|
15,607
|
|
|
(179,502)
|
|
|
Prepaid royalties
|
|
|
(22,570)
|
|
|
342,464
|
|
|
Deposits and other assets
|
|
|
65,550
|
|
|
(1,938)
|
|
|
Accounts payable and accrued expenses
|
|
|
(216,234)
|
|
|
(796,201)
|
|
|
Deferred revenue
|
|
|
(31,728)
|
|
|
(9,847)
|
|
|
Net cash provided by operating activities
|
|
|
177,384
|
|
|
41,748
|
|
|
|
|
|
|
|
|
|
|
|
Cash flow from investing activities:
|
|
|
|
|
|
|
|
|
Purchase of property and equipment
|
|
|
(559)
|
|
|
(35,463)
|
|
|
Purchase of intangible assets
|
|
|
(3,617)
|
|
|
-
|
|
|
Proceeds from sale of fixed assets
|
|
|
-
|
|
|
16,357
|
|
|
Net cash used in investing activities
|
|
|
(4,176)
|
|
|
(19,106)
|
|
|
|
|
|
|
|
|
|
|
|
Cash flow from financing activities:
|
|
|
|
|
|
|
|
|
Advances (payments) to factor
|
|
|
49,375
|
|
|
(59,550)
|
|
|
Payment of notes payable
|
|
|
(8,879)
|
|
|
(8,540)
|
|
|
Payment of capital lease obligations
|
|
|
(48,148)
|
|
|
(132,835)
|
|
|
Payments under line of credit
|
|
|
-
|
|
|
(750,000)
|
|
|
Net cash used in financing activities
|
|
|
(7,652)
|
|
|
(950,925)
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes
|
|
|
(60,644)
|
|
|
(47,258)
|
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
104,912
|
|
|
(975,541)
|
|
|
Cash and cash equivalents, beginning of period
|
|
|
1,699,969
|
|
|
3,150,978
|
|
|
Cash and cash equivalents, end of period
|
|
$
|
1,804,881
|
|
$
|
2,175,437
|
|
| 6 | ||
|
|
|
|
|
Three Months ended
|
|
||||
|
|
|
September 30,
|
|
||||
|
|
|
2013
|
|
2012
|
|
||
|
|
|
|
|
|
|
|
|
|
Supplemental disclosures of cash flow information:
|
|
|
|
|
|
|
|
|
Cash paid for income taxes
|
|
$
|
7,682
|
|
$
|
593
|
|
|
Cash paid for interest
|
|
$
|
12,647
|
|
$
|
36,837
|
|
| 7 | ||
|
|
| 8 | ||
|
|
| 9 | ||
|
|
|
|
|
As of September 30,
|
|
|
As of June 30,
|
|
|
|
|
|
2013
|
|
|
2013
|
|
|
|
Customer A
|
|
15
|
%
|
|
|
*
|
|
|
Customer B
|
|
|
*
|
|
11
|
%
|
|
|
|
|
Three Months Ended
|
|
|||
|
|
|
September 30,
|
|
|||
|
|
|
2013
|
|
|
2012
|
|
|
Customer A
|
|
12
|
%
|
|
|
*
|
|
|
|
Three Months Ended
|
|
||||
|
|
|
September 30,
|
|
|
|||
|
|
|
2013
|
|
|
2012
|
|
|
|
Vendor A
|
|
18
|
%
|
|
|
*
|
|
|
Vendor B
|
|
14
|
%
|
|
15
|
%
|
|
|
Vendor C
|
|
12
|
%
|
|
|
*
|
|
|
Vendor D
|
|
12
|
%
|
|
11
|
%
|
|
| 10 | ||
|
|
|
|
|
As of September 30,
|
|
||||
|
|
|
2013
|
|
2012
|
|
||
|
Numerator:
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(142,947)
|
|
$
|
(54,033)
|
|
|
|
|
|
|
|
|
|
|
|
Denominator:
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding (basic)
|
|
|
16,970,465
|
|
|
17,083,596
|
|
|
Effect of diluted securities
|
|
|
-
|
|
|
-
|
|
|
Weighted average shares outstanding (diluted)
|
|
|
16,970,465
|
|
|
17,083,596
|
|
|
|
|
|
|
|
|
|
|
|
Earnings loss per share:
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(0.01)
|
|
$
|
0.00
|
|
|
Diluted
|
|
$
|
(0.01)
|
|
$
|
0.00
|
|
| 11 | ||
|
|
| 12 | ||
|
|
|
|
|
All Options
|
|
Vested Options
|
|
Unvested Options
|
|
|||||||||
|
|
|
|
|
|
Weighted
|
|
|
|
|
Weighted
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
|
Average
|
|
|
|
|
Average
|
|
|
|
|
Average
|
|
|
|
|
|
|
|
Exercise
|
|
|
|
|
Exercise
|
|
|
|
|
Exercise
|
|
|
|
|
Shares
|
|
|
Price
|
|
Shares
|
|
|
Price
|
|
Shares
|
|
|
Price
|
|
|
Outstanding at June 30, 2013
|
|
1,692,898
|
|
|
1.24
|
|
1,352,730
|
|
|
1.23
|
|
340,168
|
|
|
1.29
|
|
|
Granted
|
|
190,050
|
|
|
1.80
|
|
7,400
|
|
|
1.80
|
|
182,650
|
|
|
1.80
|
|
|
Options vesting
|
|
-
|
|
|
-
|
|
24,250
|
|
|
1.47
|
|
(24,250)
|
|
|
1.47
|
|
|
Exercised
|
|
-
|
|
|
-
|
|
-
|
|
|
-
|
|
-
|
|
|
-
|
|
|
Forfeited/Cancelled
|
|
-
|
|
|
-
|
|
-
|
|
|
-
|
|
-
|
|
|
-
|
|
|
Outstanding at September 30, 2013
|
|
1,882,948
|
|
$
|
1.30
|
|
1,384,380
|
|
$
|
1.24
|
|
498,568
|
|
$
|
1.47
|
|
|
|
|
|
|
|
Remaining
|
|
|
|
|
|
|
|
|
|
Contractual
|
|
Options
|
|
|
Option Exercise Price
|
|
Options Outstanding
|
|
Life (in years)
|
|
Exercisable
|
|
|
|
$
|
1.00
|
|
347,000
|
|
5.66
|
|
347,000
|
|
|
|
1.02
|
|
287,000
|
|
6.83
|
|
287,000
|
|
|
|
1.07
|
|
53,898
|
|
9.05
|
|
33,897
|
|
|
|
1.15
|
|
278,000
|
|
9.36
|
|
150,000
|
|
|
|
1.25
|
|
32,000
|
|
9.38
|
|
-
|
|
|
|
1.30
|
|
263,000
|
|
8.43
|
|
153,417
|
|
|
|
1.50
|
|
380,000
|
|
4.31
|
|
380,000
|
|
|
|
1.80
|
|
190,050
|
|
9.98
|
|
7,400
|
|
|
|
1.85
|
|
24,000
|
|
9.64
|
|
-
|
|
|
|
3.00
|
|
15,000
|
|
7.29
|
|
13,750
|
|
|
|
3.05
|
|
10,000
|
|
7.37
|
|
9,166
|
|
|
|
3.65
|
|
3,000
|
|
7.48
|
|
2,750
|
|
|
|
Total
|
|
1,882,948
|
|
|
|
1,384,380
|
|
| 13 | ||
|
|
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
Average
|
|
|
|
Number of
|
|
|
Exercise
|
|
|
|
Warrants
|
|
|
Price
|
|
Outstanding, June 30, 2013
|
|
2,376,173
|
|
|
2.06
|
|
Granted
|
|
-
|
|
|
-
|
|
Exercised
|
|
-
|
|
|
-
|
|
Expired
|
|
(150,000)
|
|
|
2.00
|
|
Outstanding, September 30, 2013
|
|
2,226,173
|
|
$
|
2.07
|
|
Exercisable, June 30, 2013
|
|
2,376,173
|
|
$
|
2.06
|
|
Exercisable, September 30, 2013
|
|
2,226,173
|
|
$
|
2.07
|
|
|
|
|
|
|
Remaining
|
|
|
|
|
Warrant
|
|
Warrants
|
|
Contractual
|
|
Warrants
|
|
|
|
Exercise Price
|
|
Outstanding
|
|
Life (in years)
|
|
Exercisable
|
|
|
|
$
|
1.19
|
|
150,000
|
|
8.23
|
|
150,000
|
|
|
|
1.25
|
|
150,000
|
|
2.10
|
|
150,000
|
|
|
|
1.75
|
|
333,331
|
|
1.14
|
|
333,331
|
|
|
|
2.00
|
|
931,175
|
|
0.13
|
|
931,175
|
|
|
|
2.25
|
|
266,667
|
|
1.22
|
|
266,667
|
|
|
|
3.00
|
|
390,000
|
|
0.38
|
|
390,000
|
|
|
|
3.50
|
|
2,500
|
|
2.75
|
|
2,500
|
|
|
|
4.00
|
|
2,500
|
|
2.75
|
|
2,500
|
|
|
|
Total
|
|
2,226,173
|
|
|
|
2,226,173
|
|
|
|
|
Three Months Ended
|
|
|||||||
|
|
|
September 30, 2013
|
|
|||||||
|
|
|
North
|
|
|
|
|
|
|
||
|
|
|
American
|
|
TAAG
|
|
|
|
|||
|
|
|
Operations
|
|
(France)
|
|
Total
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
6,617,430
|
|
$
|
1,960,291
|
|
$
|
8,577,721
|
|
|
Cost of revenue
|
|
|
5,419,727
|
|
|
1,153,018
|
|
|
6,572,745
|
|
|
Selling, general and administrative expenses
|
|
|
1,239,313
|
|
|
771,716
|
|
|
2,011,029
|
|
|
Depreciation and amortization
|
|
|
47,551
|
|
|
69,800
|
|
|
117,351
|
|
|
Loss from operations
|
|
$
|
(89,161)
|
|
$
|
(34,243)
|
|
$
|
(123,404)
|
|
| 14 | ||
|
|
|
|
|
As of September 30, 2013
|
|
As of June 30, 2013
|
|
||||||||||||||
|
|
|
North
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
American
|
|
TAAG
|
|
|
|
North American
|
|
TAAG
|
|
|
|
||||||
|
|
|
Operations
|
|
(France)
|
|
Total
|
|
Operations
|
|
(France)
|
|
Total
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets
|
|
$
|
5,580,774
|
|
$
|
1,915,583
|
|
$
|
7,496,357
|
|
$
|
5,536,474
|
|
$
|
2,147,249
|
|
$
|
7,683,723
|
|
|
Property and equipment, net
|
|
|
165,649
|
|
|
595,670
|
|
|
761,319
|
|
|
189,596
|
|
|
641,635
|
|
|
831,231
|
|
|
Intangible assets, net
|
|
|
103,889
|
|
|
-
|
|
|
103,889
|
|
|
123,482
|
|
|
-
|
|
|
123,482
|
|
|
Other non-current assets
|
|
|
9,691
|
|
|
210,832
|
|
|
220,523
|
|
|
9,712
|
|
|
276,361
|
|
|
286,073
|
|
|
Total assets
|
|
$
|
5,860,003
|
|
$
|
2,722,085
|
|
$
|
8,582,088
|
|
$
|
5,859,264
|
|
$
|
3,065,245
|
|
|
8,924,509
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
$
|
4,741,399
|
|
$
|
3,257,707
|
|
$
|
7,999,106
|
|
$
|
4,732,746
|
|
$
|
3,373,479
|
|
|
8,106,225
|
|
|
Long term liabilities
|
|
|
-
|
|
|
355,609
|
|
|
355,609
|
|
|
-
|
|
|
504,104
|
|
|
504,104
|
|
|
Equity
|
|
|
1,118,604
|
|
|
(891,231)
|
|
|
227,373
|
|
|
1,126,518
|
|
|
(812,338)
|
|
|
314,180
|
|
|
Total liabilities and equity
|
|
$
|
5,860,003
|
|
$
|
2,722,085
|
|
$
|
8,582,088
|
|
$
|
5,859,264
|
|
$
|
3,065,245
|
|
$
|
8,924,509
|
|
| 15 | ||
|
|
|
|
·
|
the projected growth or contractions in the industry within which we operate;
|
|
|
·
|
our business strategy for expanding, maintaining or contracting our presence in these markets;
|
|
|
·
|
anticipated trends in our financial condition and results of operations; and
|
|
|
·
|
our ability to distinguish ourselves from our current and future competitors.
|
| 16 | ||
|
|
| 17 | ||
|
|
|
|
|
Three Months Ended
|
|
||||
|
|
|
September 30,
|
|
||||
|
|
|
2013
|
|
2012
|
|
||
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
8,577,721
|
|
$
|
9,541,999
|
|
|
Cost of revenue
|
|
|
6,572,745
|
|
|
7,385,155
|
|
|
Gross profit
|
|
|
2,004,976
|
|
|
2,156,844
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
Selling, general and administrative
|
|
|
1,917,915
|
|
|
1,948,538
|
|
|
Stock-based compensation expense
|
|
|
93,114
|
|
|
42,172
|
|
|
Depreciation and amortization
|
|
|
117,351
|
|
|
186,658
|
|
|
Gain on sale of fixed assets
|
|
|
-
|
|
|
(6,879)
|
|
|
Total operating expenses
|
|
|
2,128,380
|
|
|
2,170,489
|
|
|
Loss from operations
|
|
|
(123,404)
|
|
|
(13,645)
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expenses):
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(12,647)
|
|
|
(36,837)
|
|
|
Other income (expense)
|
|
|
786
|
|
|
(2,958)
|
|
|
Total other expense
|
|
|
(11,861)
|
|
|
(39,795)
|
|
|
Loss before provision for income taxes
|
|
|
(135,265)
|
|
|
(53,440)
|
|
|
Provision for income tax
|
|
|
(7,682)
|
|
|
(593)
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
(142,947)
|
|
|
(54,033)
|
|
|
|
|
Three Months Ended September 30,
|
|
||||||||||
|
|
|
2013
|
|
2012
|
|
2013-2012
$ Change |
|
2013-2012
% Change |
|
||||
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North American operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Article Galaxy *
|
|
$
|
4,468,634
|
|
$
|
3,974,847
|
|
$
|
493,787
|
|
|
12.4
|
%
|
|
Reprints and ePrints
|
|
|
2,148,796
|
|
|
3,128,312
|
|
|
(979,516)
|
|
|
(31.3)
|
%
|
|
Total North American operations
|
|
|
6,617,430
|
|
|
7,103,159
|
|
|
(485,729)
|
|
|
(6.8)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TAAG (France)
|
|
|
1,960,291
|
|
|
2,438,840
|
|
|
(478,549)
|
|
|
(19.6)
|
%
|
|
Total revenue
|
|
$
|
8,577,721
|
|
$
|
9,541,999
|
|
$
|
(964,278)
|
|
|
(10.1)
|
%
|
| 18 | ||
|
|
|
|
|
Three Months Ended September 30,
|
|
||||||||||
|
|
|
2013
|
|
2012
|
|
2013-2012
$ Change |
|
2013-2012
% Change |
|
||||
|
Cost of Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North American operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Article Galaxy *
|
|
$
|
3,445,460
|
|
$
|
3,082,025
|
|
$
|
363,435
|
|
|
11.8
|
%
|
|
Reprints and ePrints
|
|
|
1,974,267
|
|
|
2,755,164
|
|
|
(780,897)
|
|
|
(28.3)
|
%
|
|
Total North American operations
|
|
|
5,419,727
|
|
|
5,837,189
|
|
|
(417,462)
|
|
|
(7.2)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TAAG (France)
|
|
|
1,153,018
|
|
|
1,547,966
|
|
|
(394,948)
|
|
|
(25.5)
|
%
|
|
Total cost of revenue
|
|
$
|
6,572,745
|
|
$
|
7,385,155
|
|
$
|
(812,410)
|
|
|
(11.0)
|
%
|
|
|
|
Three Months Ended September 30,
|
|
|||||||
|
|
|
2013
|
|
2012
|
|
2013-2012
Change |
|
|||
|
As a percentage of revenue:
|
|
|
|
|
|
|
|
|
|
|
|
North American operations:
|
|
|
|
|
|
|
|
|
|
|
|
Article Galaxy *
|
|
|
77.1
|
%
|
|
77.5
|
%
|
|
(0.4)
|
%
|
|
Reprints and ePrints
|
|
|
91.9
|
%
|
|
88.1
|
%
|
|
3.8
|
%
|
|
Total North American operations
|
|
|
81.9
|
%
|
|
82.2
|
%
|
|
(0.3)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TAAG (France)
|
|
|
58.8
|
%
|
|
63.5
|
%
|
|
(4.7)
|
%
|
|
Total
|
|
|
76.6
|
%
|
|
77.4
|
%
|
|
(0.8)
|
%
|
| 19 | ||
|
|
|
|
|
Three Months Ended September 30,
|
|
||||||||||
|
|
|
2013
|
|
2012
|
|
2013-2012
$ Change |
|
2013-2012
% Change |
|
||||
|
Gross Profit:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North American operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Article Galaxy *
|
|
$
|
1,023,174
|
|
$
|
892,822
|
|
|
130,352
|
|
|
14.6
|
%
|
|
Reprints
|
|
|
174,529
|
|
|
373,148
|
|
|
(198,619)
|
|
|
(53.2)
|
%
|
|
Total North American operations
|
|
|
1,197,703
|
|
|
1,265,970
|
|
|
(68,267)
|
|
|
(5.4)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TAAG (France)
|
|
|
807,273
|
|
|
890,874
|
|
|
(83,601)
|
|
|
(9.4)
|
%
|
|
Total gross profit
|
|
$
|
2,004,976
|
|
$
|
2,156,844
|
|
$
|
(151,868)
|
|
|
(7.0)
|
%
|
|
|
|
Three Months Ended September 30,
|
|
|||||||
|
|
|
2013
|
|
2012
|
|
2013-2012
Change |
|
|||
|
As a percentage of revenue:
|
|
|
|
|
|
|
|
|
|
|
|
North American operations:
|
|
|
|
|
|
|
|
|
|
|
|
Article Galaxy *
|
|
|
22.9
|
%
|
|
22.5
|
%
|
|
0.4
|
%
|
|
Reprints and ePrints
|
|
|
8.1
|
%
|
|
11.9
|
%
|
|
(3.8)
|
%
|
|
Total North American operations
|
|
|
18.1
|
%
|
|
17.8
|
%
|
|
0.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TAAG (France)
|
|
|
41.2
|
%
|
|
36.5
|
%
|
|
4.7
|
%
|
|
Total
|
|
|
23.4
|
%
|
|
22.6
|
%
|
|
0.8
|
%
|
|
|
|
Three Months Ended September 30,
|
|
||||||||||
|
|
|
2013
|
|
2012
|
|
2013-2012
$ Change |
|
2013-2012
% Change |
|
||||
|
Operating Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North American Operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative
|
|
$
|
1,146,199
|
|
$
|
1,080,675
|
|
$
|
65,524
|
|
|
6.1
|
%
|
|
Depreciation and amortization
|
|
|
47,551
|
|
|
94,276
|
|
|
(46,725)
|
|
|
(49.6)
|
%
|
|
Stock-based compensation
expense |
|
|
93,114
|
|
|
42,172
|
|
|
50,942
|
|
|
120.8
|
%
|
|
(Gain) loss on sale of fixed assets
|
|
|
-
|
|
|
(8,500)
|
|
|
8,500
|
|
|
(100.0)
|
%
|
|
Total North American operations
|
|
|
1,286,864
|
|
|
1,208,623
|
|
|
78,241
|
|
|
6.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TAAG (France):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative
|
|
|
771,716
|
|
|
867,863
|
|
|
(96,147)
|
|
|
(11.1)
|
%
|
|
Depreciation and amortization
|
|
|
69,800
|
|
|
92,382
|
|
|
(22,582)
|
|
|
(24.4)
|
%
|
|
(Gain) loss on sale of fixed assets
|
|
|
-
|
|
|
1,621
|
|
|
(1,621)
|
|
|
(100.0)
|
%
|
|
Total TAAG (France)
|
|
|
841,516
|
|
|
961,866
|
|
|
(120,350)
|
|
|
(12.5)
|
%
|
|
Total operating expenses
|
|
$
|
2,128,380
|
|
$
|
2,170,489
|
|
$
|
(42,109)
|
|
|
(1.9)
|
%
|
| 20 | ||
|
|
|
|
|
Three Months Ended September 30,
|
|
||||||||||
|
|
|
|
|
|
|
|
|
2013-2012
|
|
2013-2012
|
|
||
|
|
|
2013
|
|
2012
|
|
$ Change
|
|
% Change
|
|
||||
|
Net Income (Loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North American Operations
|
|
$
|
(97,050)
|
|
$
|
42,943
|
|
$
|
(139,993)
|
|
|
(326.0)
|
%
|
|
TAAG (France)
|
|
|
(45,897)
|
|
|
(96,976)
|
|
|
51,079
|
|
|
52.7
|
%
|
|
Total net income (loss)
|
|
$
|
(142,947)
|
|
$
|
(54,033)
|
|
$
|
(88,914)
|
|
|
(164.6)
|
%
|
|
|
|
Three Months Ended September 30,
|
|
||||
|
|
|
2013
|
|
2012
|
|
||
|
Consolidated Statements of Cash Flow Data:
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
$
|
177,384
|
|
$
|
41,748
|
|
|
Net cash used in investing activities
|
|
$
|
(4,176)
|
|
$
|
(19,106)
|
|
|
Net cash used in financing activities
|
|
$
|
(7,652)
|
|
$
|
(950,925)
|
|
| 21 | ||
|
|
| 22 | ||
|
|
|
|
|
Three Months Ended September 30,
|
|
||||
|
|
|
2013
|
|
2012
|
|
||
|
Income (loss) from operations
|
|
$
|
(123,404)
|
|
$
|
(13,645)
|
|
|
Add (deduct):
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
117,351
|
|
|
199,602
|
|
|
Stock-based compensation
|
|
|
93,114
|
|
|
42,172
|
|
|
(Gain) loss on sale of fixed assets
|
|
|
-
|
|
|
(6,879)
|
|
|
Adjusted EBITDA
|
|
$
|
87,061
|
|
$
|
221,250
|
|
|
|
·
|
Adjusted EBITDA does not reflect our cash expenditures, or future requirements, for capital expenditures or contractual commitments;
|
|
|
·
|
Adjusted EBITDA does not reflect changes in, or cash requirements for, our working capital needs;
|
|
|
·
|
Adjusted EBITDA does not reflect interest expense, or the cash requirements necessary to service interest or principal payments, on our debts; and
|
|
|
·
|
although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and Adjusted EBITDA does not reflect any cash requirements for such replacements.
|
| 23 | ||
|
|
| 24 | ||
|
|
|
|
RESEARCH SOLUTIONS, INC.
|
|
|
|
|
|
|
|
By:
|
/s/ Peter Victor Derycz
|
|
|
|
|
|
|
|
Peter Victor Derycz
|
|
Date:
November 19, 2013
|
|
Chief Executive Officer (Principal Executive Officer)
|
|
|
||
|
|
By:
|
/s/ Alan Louis Urban
|
|
|
|
|
|
|
|
Alan Louis Urban
|
|
Date:
November 19, 2013
|
|
Chief Financial Officer (Principal Financial and Accounting Officer)
|
| 25 | ||
|
|
|
Exhibit
Number
|
|
Description
|
|
31.1
|
|
Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer
|
|
31.2
|
|
Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer
|
|
32.1
|
|
Section 1350 Certification of Chief Executive Officer
|
|
32.2
|
|
Section 1350 Certification of Chief Financial Officer
|
|
101.INS
|
|
XBRL Instance Document **
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema **
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase **
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase**
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase **
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase **
|
|
|
**
|
Furnished herewith
|
| 26 | ||
|
|
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 |
|---|