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
|
|
88-0271109
|
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer
Identification No.)
|
|
420 S. Dixie Highway Suite 4-B
Coral Gables, FL
|
|
33146
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
Large accelerated filer
|
|
o
|
|
Accelerated filer
|
|
o
|
|
Non-accelerated filer
|
|
o
|
|
Smaller reporting company
|
|
x
|
| Page | ||
|
1
|
||
|
1
|
||
|
11
|
||
|
11
|
||
|
12
|
||
|
12
|
||
|
13
|
||
|
13
|
||
|
14
|
||
|
15
|
||
|
18
|
||
|
18
|
||
|
18
|
||
|
19
|
||
|
19
|
||
|
20
|
||
|
20
|
||
|
22
|
||
|
24
|
||
|
25
|
||
|
25
|
||
|
26
|
||
|
26
|
|
|
•
|
A heat source (solar, waste heat, geothermal or bio-mass);
|
|
|
•
|
An organic rankine cycle (ORC) or organic pressure driven cycle (OPDC) style system to convert heat into pressure;
|
|
|
•
|
PowerVerde motor to convert the pressure into horsepower; and
|
|
|
•
|
A generator to convert the horsepower into electricity.
|
|
ITEM 4.
|
|
Period Beginning
|
Period Ending
|
High
|
Low
|
||||||
|
January 1, 2013
|
March 31, 2013
|
$
|
.40
|
$
|
.21
|
||||
|
April 1, 2013
|
June 30, 2013
|
$
|
.30
|
$
|
.15
|
||||
|
July 1, 2013
|
September 30, 2013
|
$
|
.33
|
$
|
.15
|
||||
|
October 1, 2013
|
December 31, 2013
|
$
|
.29
|
$
|
.15
|
||||
|
January 1, 2014
|
March 31, 2014
|
$
|
.24 |
$
|
.08 | ||||
|
April 1, 2014
|
June 30, 2014
|
$
|
.24
|
$
|
.17
|
||||
|
July 1, 2014
|
September 30, 2014
|
$
|
.18
|
$
|
.09
|
||||
|
October 1, 2014
|
December 31, 2014
|
$
|
.20
|
$
|
.10
|
||||
|
January 1, 2015
|
March 13, 2015
|
$
|
.50
|
$
|
.13
|
||||
|
Name
|
Age
|
Position(s)
|
Held Since
|
|||
|
Richard H. Davis
|
58
|
Chief Executive Officer, Director
|
2008
|
|||
|
John Hofmann
|
56
|
Chief Financial Officer
|
2011
|
|
|
•
|
Stephen H. McKnight
. Mr. McKnight is active in real estate investment and management. Through his firms, he has created a portfolio in excess of 2.0 million square feet of commercial property, mostly in the Southwest United States. Mr. McKnight is also active in both equity and debt holdings, managing both trusts and family estates. He received an MBA from the University of Pittsburg in 1975.
|
|
|
•
|
Randy Hinson
. Mr. Hinson founded and successfully operated a pump manufacturing business in Houston, Texas. Mr. Hinson recently sold the company to a publicly-traded oil company, and remains under a non-compete contract during an agreed-upon transition process.
|
|
|
•
|
Leon Breece
. Mr. Breece has operated as an entrepreneur and CPA in the Los Angeles, California area for many years. Mr. Breece’s company, Breece and Associates, handles accounting and tax matters for established companies and high profile individuals. He is an active investor in both the stock market and early stage private companies.
|
|
|
•
|
Dr. Robert F. Ehrman
. Dr. Ehrman is an owner and manager of commercial real estate, and has owned and managed several successful businesses. He attended the University of Miami School of Medicine, Northwestern Chiropractic College, and the University of Minnesota. Mr. Ehrman is a resident of Miami, Florida.
|
|
Name and Address of Beneficial Owner
|
Shares Owned
|
Percent of Class
|
|||||
|
George Konrad
1
|
4,027,408
|
12.68
|
% | ||||
|
21615 N Second Avenue
|
|||||||
|
Phoenix, AZ 85027
|
|||||||
|
Bryce Johnson
2
|
1,858,333
|
5.85
|
% | ||||
|
7595 E. Gray Road
|
|||||||
|
Scottsdale, Arizona 85266
|
|||||||
|
Fred Barker
3
|
1,695,990
|
5.34
|
% | ||||
|
21615 N Second Avenue
|
|||||||
|
Phoenix, AZ 85027
|
|||||||
|
Officers and Directors
|
|||||||
|
Richard H. Davis
4
|
2,003,033
|
5.93
|
% | ||||
|
8365 SW 168 Terrace
|
|||||||
|
Palmetto Bay, FL l33157
|
|||||||
|
John L. Hofmann
5
|
700,000
|
2.16
|
% | ||||
|
420 S. Dixie Highway, Suite 4B
|
|||||||
|
Coral Gables, Florida 33146
|
|||||||
|
All Directors and Executive Officers as a group ( persons)
6
|
2,703,033
|
7.85
|
% | ||||
|
2014
|
2013
|
||||||
|
Audit Fees
|
$
|
43,250
|
$
|
44,000
|
|||
|
Total
|
$
|
43,250
|
$
|
44,000
|
|||
|
Exhibit No.
|
Description
|
|
|
3.1
|
Certificate of Incorporation of Vyrex Corporation as filed with the Delaware Secretary of State on September 8, 2005.
1
|
|
|
3.2
|
Bylaws of Vyrex Corporation, dated as of September 9, 2005.
1
|
|
|
3.3
|
Amended and Restated Certificate of Incorporation of Vyrex Corporation as filed with the Delaware Secretary of State on August 14, 2008.
2
|
|
|
10.1
|
Agreement and Plan of Merger, dated as of February 11, 2008 by and among Vyrex Corporation, Vyrex Acquisition Corporation and PowerVerde, Inc. 1,3
|
|
|
10.4
|
Intellectual Property Transfer Agreement dated as of March 4, 2009, between PowerVerde, Inc. and Edward C. Gomez. 6
|
|
|
10.9
|
Agreement dated April 7, 2011, between PowerVerde, Inc. and George Konrad.
8
|
|
|
10.10
|
Employment Agreement dated April 7, 2011, between PowerVerde, Inc. and George Konrad.
8
|
|
|
10.11
|
Employment Agreement dated as of June 15, 2011, between PowerVerde, Inc. and Mark P. Prinz
8
|
|
|
10.14
|
Amendment to Agreement dated August 19, 2011, between PowerVerde, Inc. and George Konrad.
8
|
|
|
10.15
|
License Agreement dated as of September 29, 2011, between PowerVerde, Inc. and Newton Investments BV.
9
|
|
|
10.16
|
Binding Letter of Intent for Acquisition dated November 1, 2011, between PowerVerde, Inc., Bryce Johnson, Paul Kelly and Vince Hils.
10,
|
|
|
10.17
|
Agreement dated February 9, 2012, by and between PowerVerde, Inc. and Newton Investments B.V.
11
|
|
|
10.18
|
Membership Interest Purchase Agreement between PowerVerde, Inc., Bryce Johnson, Paul Kelly and Vince Hils dated March 30, 2012.
12
|
|
10.19
|
Agreement dated October 16, 2012, among PowerVerde, Inc., George Konrad and Arizona Research and Development Inc.
19
|
|
|
10.20
10.21
10.22
|
Consulting Agreement between the Company and Waste Heat Solutions LLC dated October 25, 2012.
14
Form of Series A Secured Promissory Note dated December 2012.
14
Security Agreement between PowerVerde Inc. and Series A Note holders dated December 31, 2012.
14
|
|
|
10.23
|
Amendment to the Settlement Agreement between the Company and George Konrad dated February 7, 2014.
15
|
|
|
21.1
|
Subsidiaries of the Company.
1
|
|
|
31.1
|
Certification of the Chief Executive Officer under Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
31.2
|
Certification of the Chief Financial Officer under Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
32.1
|
Certification of the Chief Executive Officer under Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
32.2
|
Certification of the Chief Financial Officer under Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
1
|
Previously filed on Form 8-K filed with the SEC on February 11, 2008.
|
|
2
|
Previously filed on Schedule 14A filed with the SEC on July 21, 2008.
|
|
3
|
Nonmaterial schedules and exhibits identified in the Agreement and Plan of Merger have been omitted pursuant to Item 601(b)(2) of Regulation S-B. The Company agrees to furnish supplementally to the SEC upon request by the SEC a copy of any omitted schedule(s) or exhibit(s).
|
|
4
|
Previously filed on Form 10-K for the year ended December 31, 2008 filed with the SEC on April 15, 2009.
|
|
5
|
Previously filed on Form 10-Q for the quarter ended September 30, 2009 as filed with the SEC on November 17, 2009.
|
|
6
|
Previously filed on Form 10-K for the year ended December 31, 2009 filed with the SEC on April 14, 2010.
|
|
7
|
Previously filed on Form 8-K filed with the SEC on February 4, 2011.
|
|
8
|
Previously filed on Form 10-Q/A for the quarter ended June 30, 2011 filed with the SEC on September 8, 2011.
|
|
9
|
Previously filed on Form 8-K filed with the SEC on September 30, 2011
|
|
10
|
Previously filed on Form 8-K filed with the SEC on November 7, 2011
|
|
11
|
Previously filed on Form 8-K filed with the SEC on February 9, 2012.
|
|
12
|
Previously filed on Form 8-K filed with the SEC on April 5, 2012.
|
|
13
|
Previously filed on Form 8-K filed with the SEC on October 22, 2012.
|
|
14
|
Previously filed on Form 10-K for the year ended December 31, 2012, filed with the SEC on May 16, 2013.
|
|
15
|
Previously filed on Form 10-K for the year ended December 31, 2013, filed with the SEC on March 17, 2014.
|
|
POWERVERDE, INC.
|
||
|
Dated: March 13, 2015
|
by:
|
/s/ Richard H. Davis
|
|
Richard H. Davis
|
||
|
CEO and Principal Executive Officer
|
||
|
Signature
|
Title
|
Date
|
||
|
/s/ Richard H. Davis.
|
Chief Executive Officer, Director
|
March 13, 2015
|
||
|
/s/ John L. Hofmann
|
Chief Financial Officer
|
March 13, 2015
|
|
December 31,
|
||||||||
|
2014
|
2013
|
|||||||
|
Assets
|
|
|
||||||
|
Current Assets:
|
|
|
||||||
|
Cash and cash equivalents
|
$ | 4,736 | $ | 48,306 | ||||
|
Accounts receivable
|
189,220 | 49,844 | ||||||
|
Employee advances
|
12,292 | 19,292 | ||||||
|
Prepaid expenses
|
14,238 | 18,366 | ||||||
|
Total Current Assets
|
220,486 | 135,808 | ||||||
|
Property and Equipment
|
||||||||
|
Property and equipment, net of accumulated depreciation of $55,258 and $38,616, respectively
|
52,383 | 55,434 | ||||||
|
Other Assets
|
||||||||
|
Intellectual property, net of accumulated amortization of $604,487 and
$384,673, respectively
|
54,953 | 274,767 | ||||||
|
Total Assets
|
$ | 327,822 | $ | 466,009 | ||||
|
|
||||||||
|
Liabilities and Stockholders’ Equity (Deficiency)
|
||||||||
|
Current Liabilities
|
||||||||
|
Accounts payable and accrued expenses
|
$ | 100,006 | $ | 43,575 | ||||
|
Payable to related parties
|
41,900 | 163,965 | ||||||
|
Notes payable to related parties
|
— | 314,140 | ||||||
|
Total Current Liabilities
|
141,906 | 521,680 | ||||||
|
Long-Term Liabilities
|
||||||||
|
Notes payable to related parties
|
374,235 | — | ||||||
|
Total Long-Term Liabilities
|
374,235 | — | ||||||
|
Total Liabilities
|
516,141 | 521,680 | ||||||
|
|
||||||||
|
Stockholders’ Equity (Deficiency)
|
||||||||
| Preferred stock: | ||||||||
| 50,000,000 preferred shares authorized, 0 preferred shares issued and outstanding at December 31, 2014 and 2013. | — | — | ||||||
|
Common stock:
|
||||||||
|
200,000,000 common shares authorized, par value $0.0001
per share, 31,750,106 common shares issued and outstanding at December 31, 2014 and 27,600,106 common shares issued and outstanding at December 31, 2013
|
3,981 | 3,567 | ||||||
|
Additional paid-in capital
|
11,531,516 | 11,098,665 | ||||||
|
Treasury stock, 8,550,000 shares at cost
|
(491,139 | ) | (491,139 | ) | ||||
|
Deficit accumulated in the development stage
|
(11,232,677 | ) | (10,666,764 | ) | ||||
|
|
||||||||
|
Total Stockholders’ Equity (Deficiency)
|
(188,319 | ) | (55,671 | ) | ||||
|
|
||||||||
|
Total Liabilities and Stockholders’ Equity (Deficiency)
|
$ | 327,822 | $ | 466,009 | ||||
|
2014
|
2013
|
Cumulative from
inception through
December 31, 2014
|
||||||||||
|
Revenue, Net
|
$ | 428,747 | $ | 359,362 | $ | 1,266,558 | ||||||
|
Cost of Goods Sold
|
— | — | 136,925 | |||||||||
|
Gross Profit
|
428,747 | 359,362 | 1,129,633 | |||||||||
|
Operating Expenses
|
||||||||||||
|
Research and development
|
364,095 | 459,651 | 4,152,640 | |||||||||
|
General and administrative
|
501,706 | 844,259 | 4,996,395 | |||||||||
|
Goodwill impairment
|
— | — | 2,637,760 | |||||||||
|
Total Operating Expenses
|
865,801 | 1,303,910 | 11,786,795 | |||||||||
|
Loss from Operations
|
(437,054 | ) | (944,548 | ) | (10,657,162 | ) | ||||||
|
Other Income (Expenses)
|
||||||||||||
|
Interest income
|
— | — | 2,401 | |||||||||
|
Interest expense
|
(128,859 | ) | (147,161 | ) | (633,927 | ) | ||||||
|
Other income (expenses)
|
— | 36,750 | 56,011 | |||||||||
|
Total Other Income (Expenses)
|
(128,859 | ) | (110,411 | ) | (575,515 | ) | ||||||
|
Loss before Income Taxes
|
(565,913 | ) | (1,054,959 | ) | (11,232,677 | ) | ||||||
|
Provision for Income Taxes
|
— | — | — | |||||||||
|
Net Loss
|
$ | (565,913 | ) | $ | (1,054,959 | ) | $ | (11,232,677 | ) | |||
|
Net Loss per Share - Basic and Diluted
|
$ | (0.02 | ) | $ | (0.04 | ) | ||||||
|
Weighted Average Common Shares Outstanding - Basic and Diluted
|
30,613,257 | 26,865,503 | ||||||||||
|
Common
Shares
|
Common
Stock
|
Additional
Paid in
Capital
|
Treasury
Stock
|
Deficit
Accumulated
during the
Development
Stage
|
Total
Stockholders’
Equity (Deficit)
|
|||||||||||||||||||
|
Balance at March 9, 2007 (date of inception)
|
— | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||||
|
Common Stock issued for cash, net of stock issuance costs of $45,398
|
20,350,000 | 20,350 | 659,252 | — | — | 679,602 | ||||||||||||||||||
|
Net Loss
|
— | — | — | — | (274,402 | ) | (274,402 | ) | ||||||||||||||||
|
Balances, December 31, 2007
|
20,350,000 | $ | 20,350 | $ | 659,252 | $ | — | $ | (274,402 | ) | $ | 405,200 | ||||||||||||
|
Sale of common stock at $.50 per share
|
50,000 | 50 | 24,950 | — | — | 25,000 | ||||||||||||||||||
|
Stockholder Equity of Vyrex Corporation at merger
|
1,019,144 | 102 | (479,771 | ) | — | — | (479,669 | ) | ||||||||||||||||
|
Recapitalization of PowerVerde stockholders’ equity
|
(20,400,000 | ) | (20,400 | ) | 20,400 | — | — | — | ||||||||||||||||
|
Shares issued related to forgiveness of debt
and issued for services
|
275,000 | 28 | 249,972 | — | — | 250,000 | ||||||||||||||||||
|
Shares issued in exchange for PowerVerde shares
|
24,588,734 | 2,459 | (2,459 | ) | — | — | — | |||||||||||||||||
|
Warrants issued with debt
|
— | — | 299,984 | — | — | 299,984 | ||||||||||||||||||
|
Net loss
|
— | — | — | — | (829,556 | ) | (829,556 | ) | ||||||||||||||||
|
Balances, December 31, 2008
|
25,882,878 | $ | 2,589 | $ | 772,328 | $ | — | $ | (1,103,958 | ) | $ | (329,041 | ) | |||||||||||
|
Sale of common stock at $.75 per share,
net of stock issuance costs of $85,000
|
1,266,667 | 126 | 864,874 | — | — | 865,000 | ||||||||||||||||||
|
Common stock issued on conversion of debt
|
378,521 | 38 | 189,223 | — | — | 189,261 | ||||||||||||||||||
|
Common stock issued for services
|
75,000 | 8 | 56,242 | 56,242 | ||||||||||||||||||||
|
Net loss
|
— | — | — | — | (890,980 | ) | (890,980 | ) | ||||||||||||||||
|
Balances, December 31, 2009
|
27,603,066 | $ | 2,761 | $ | 1,882,667 | $ | — | $ | (1,994,938 | ) | $ | (109,510 | ) | |||||||||||
|
Sale of common stock at $.75 per share,
net of stock issuance costs of $85,000
|
439,999 | 43 | 296,958 | — | — | 297,001 | ||||||||||||||||||
|
Net loss
|
— | — | — | — | (308,352 | ) | (308,352 | ) | ||||||||||||||||
|
Balances, December 31, 2010
|
28,043,065 | $ | 2,804 | $ | 2,179,625 | $ | — | $ | (2,303,290 | ) | $ | (120,861 | ) | |||||||||||
|
Sale of common stock at $.75 per share,
net of stock issuance costs of $150,000
|
2,000,000 | 200 | 1,349,800 | — | — | 1,350,000 | ||||||||||||||||||
|
Stock-based compensation
|
— | — | 466,907 | — | — | 466,907 | ||||||||||||||||||
|
Warrants issued for services
|
— | — | 612,150 | — | — | 612,150 | ||||||||||||||||||
|
Warrants exercised
|
81,500 | 8 | 122,242 | — | — | 122,250 | ||||||||||||||||||
|
Treasury stock
|
(4,500,000 | ) | — | — | (170,758 | ) | — | (170,758 | ) | |||||||||||||||
|
Net loss
|
— | — | — | — | (2,553,465 | ) | (2,553,465 | ) | ||||||||||||||||
|
Balances, December 31, 2011
|
25,624,565 | $ | 3,012 | $ | 4,730,724 | $ | (170,758 | ) | $ | (4,856,755 | ) | $ | (293,777 | ) | ||||||||||
|
Sale of 906,000 shares of common stock at $1.00 per share, 450,000 at $.715 per share and 396,000 shares at $.43 per share, net of stock issuance costs of $139,803
|
1,752,000 | 176 | 1,258,052 | — | — | 1,258,228 | ||||||||||||||||||
|
Issuance of warrants for settlement
with Newton
|
— | — | 262,700 | — | — | 262,700 | ||||||||||||||||||
|
Stock-based compensation
|
— | — | 658,381 | — | — | 658,381 | ||||||||||||||||||
|
Issuance of common stock at $1.37
per share for Cornerstone acquisition
|
2,260,000 | 226 | 3,095,974 | — | — | 3,096,200 | ||||||||||||||||||
|
Issuance of warrants for
Cornerstone acquisition
|
— | — | 201,000 | — | — | 201,000 | ||||||||||||||||||
|
Cancellation of shares issued for
services to Del Mar Consulting
|
(75,000 | ) | — | — | — | — | — | |||||||||||||||||
|
Warrants issued in connection with notes payable to related party
|
— | — | 71,500 | — | — | 71,500 | ||||||||||||||||||
|
Treasury stock
|
(3,550,000 | ) | — | — | (320,381 | ) | — | (320,381 | ) | |||||||||||||||
|
Net loss
|
— | — | — | — | (4,755,050 | ) | (4,755,050 | ) | ||||||||||||||||
|
Balances, December 31, 2012
|
26,011,565 | $ | 3,414 | $ | 10,278,331 | $ | (491,139 | ) | $ | (9,611,805 | ) | $ | 178,801 | |||||||||||
|
Sale of common stock at $.25 per share
|
1,200,000 | 121 | 299,879 | — | — | 300,000 | ||||||||||||||||||
|
Common stock issued for services
|
325,000 | 32 | 124,718 | — | — | 124,750 | ||||||||||||||||||
|
Stock-based compensation
|
— | — | 121,237 | — | — | 121,237 | ||||||||||||||||||
|
Warrants issued for services
|
— | — | 210,000 | — | — | 210,000 | ||||||||||||||||||
|
Warrants issued in connection with
Notes payable to related party
|
— | — | 16,500 | — | — | 16,500 | ||||||||||||||||||
|
Warrants issued in connection with derivative liability
|
— | — | 48,000 | — | — | 48,000 | ||||||||||||||||||
|
Common stock issued on conversion of debt
|
44,791 | — | — | — | — | |||||||||||||||||||
|
Cashless exercise of options
|
18,750 | — | — | — | — | |||||||||||||||||||
|
Net loss
|
— | — | — | — | (1,054,959 | ) | (1,054,959 | ) | ||||||||||||||||
|
Balances, December 31, 2013
|
27,600,106 | $ | 3,567 | $ | 11,098,665 | $ | (491,139 | ) | $ | (10,666,764 | ) | $ | (55,671 | ) | ||||||||||
|
Sale of common stock at $.10 per share, net of stock issuance costs of $7,500
|
4,150,000 | 414 | 407,086 | — | — | 407,500 | ||||||||||||||||||
|
Modification of warrants in connection with
Notes payable to related party
|
— | — | 25,765 | — | — | 25,765 | ||||||||||||||||||
|
Net loss
|
— | — | — | — | (565,913 | ) | (565,913 | ) | ||||||||||||||||
|
Balances, December 31, 2014
|
31,750,106 | $ | 3,981 | $ | 11,531,516 | $ | (491,139 | ) | $ | (11,232,677 | ) | $ | (188,319 | ) | ||||||||||
|
2014
|
2013
|
Cumulative from
inception through
December 31, 2014
|
||||||||||
|
Cash Flows from Operating Activities
|
||||||||||||
|
Net loss
|
$ | (565,913 | ) | $ | (1,054,959 | ) | $ | (11,232,677 | ) | |||
|
Adjustments to reconcile net loss to net cash
used in operating activities:
|
||||||||||||
|
Depreciation and amortization
|
236,455 | 231,658 | 659,744 | |||||||||
|
Amortization of discount
|
85,860 | 87,773 | 526,846 | |||||||||
|
Stock based compensation
|
— | 121,237 | 1,302,767 | |||||||||
|
Common stock issued for services
|
— | 124,750 | 124,750 | |||||||||
|
Goodwill impairment
|
— | — | 2,637,760 | |||||||||
|
Warrants issued for services
|
— | 210,000 | 822,150 | |||||||||
|
Warrants issued for settlement
|
— | — | 262,700 | |||||||||
|
Gain on re-measurement of derivative liability
|
— | (36,750 | ) | (40,000 | ) | |||||||
| Changes in operating assets and liabilities | ||||||||||||
|
Accounts receivable and prepaid expenses
|
(135,248 | ) | 94,118 | (203,458 | ) | |||||||
|
Employee advances
|
7,000 | (19,292 | ) | (12,292 | ) | |||||||
|
Accounts payable and accrued expenses
|
56,431 | (65,993 | ) | (130,526 | ) | |||||||
|
Payable to related parties
|
(22,065 | ) | (6,799 | ) | 130,747 | |||||||
|
Cash Used in Operating Activities
|
(337,480 | ) | (314,257 | ) | (5,151,489 | ) | ||||||
|
Cash Flows From Investing Activities
|
||||||||||||
|
Purchase of property and equipment
|
(13,590 | ) | (57,720 | ) | (107,640 | ) | ||||||
|
Cash acquired in business acquisition
|
— | — | 872 | |||||||||
|
Cash Used in Investing Activities
|
(13,590 | ) | (57,720 | ) | (106,768 | ) | ||||||
|
Cash Flows from Financing Activities
|
||||||||||||
|
Proceeds from issuance of common stock
|
415,000 | 300,000 | 5,765,281 | |||||||||
|
Proceeds from notes payable to related parties
|
— | 75,000 | 700,000 | |||||||||
|
Payment of line of credit
|
— | — | (50,000 | ) | ||||||||
|
Payment of note payable to related parties
|
(100,000 | ) | — | (371,206 | ) | |||||||
|
Purchase of treasury stock
|
— | — | (320,381 | ) | ||||||||
|
Payment of stock issuance costs
|
(7,500 | ) | — | (460,701 | ) | |||||||
|
Cash Provided by Financing Activities
|
307,500 | 375,000 | 5,262,993 | |||||||||
|
Net (Decrease) Increase in Cash and Cash Equivalents
|
(43,570 | ) | 3,023 | 4,736 | ||||||||
|
Cash and cash equivalents at Beginning of Period
|
48,306 | 45,283 | — | |||||||||
|
Cash and cash equivalents at End of Period
|
$ | 4,736 | $ | 48,306 | $ | 4,736 | ||||||
|
Supplemental Disclosure of Cashflow Information
|
||||||||||||
|
Cash Paid for Interest
|
$ | 43,000 | $ | 20,705 | $ | 63,705 | ||||||
|
Cash Paid for Income Taxes
|
$ | — | $ | — | $ | 24,221 | ||||||
|
Supplemental Schedule of Non-Cash Financing
|
||||||||||||
|
Common stock issued for convertible debt
|
$ | — | $ | — | $ | 189,261 | ||||||
|
Common stock issued for services
|
$ | — | $ | 124,750 | $ | 124,750 | ||||||
|
Common stock issued for acquisition of Cornerstone
Conservation Group, LLC
|
$ | — | $ | — | $ | 3,096,200 | ||||||
|
Warrants issued in connection with acquisition of
Cornerstone Conservation Group, LLC
|
$ | — | $ | — | $ | 201,000 | ||||||
|
Purchase of treasury stock with long-term related party payable
|
$ | $ | 242,758 | |||||||||
|
Warrants issued in connection with debt
|
$ | — | $ | — | $ | 299,984 | ||||||
|
Issuance of warrants as part of notes payable to related party
of which $88,000 ($16,500 in Q1 2013) was classified as
additional paid in capital and $88,000 ($16,500 in Q1 2013) was classified as a derivative liability
|
$ | — | $ | 176,000 | $ | 176,000 | ||||||
|
Debt discount in connection with the modified warrants
|
$ | 25,765 | $ | — | $ | 25,765 | ||||||
|
Warrants issued in connection with derivative liability
|
$ | — | $ | 48,000 | $ | 48,000 | ||||||
|
Common stock issued in connection with
debt forgiveness and services rendered
|
$ | — | $ | — | $ | 250,000 | ||||||
|
|
(i)
|
100,000 shares at an exercise price of $2.00 per share, exercisable beginning January 1, 2012, through December 31, 2016;
|
|
(ii)
|
100,000 shares at an exercise price of $3.00 per share, exercisable beginning July 1, 2012, through June 30, 2017; and
|
|
|
(iii)
|
100,000 shares at an exercise price of $4.00 per share, exercisable beginning January 1, 2013, through December 31, 2017.
|
|
Intangible asset – Intellectual Property
|
$
|
659,440
|
||
|
Goodwill
|
2,637,760
|
|||
|
Total assets acquired
|
3,297,200
|
|||
|
Aggregate purchase price
|
$
|
3,297,200
|
| Year ending December 31: | ||||
| 2015 | $ | 54,953 | ||
| Total | 54,953 | |||
|
2014
|
2013
|
Estimated Useful
Lives
(in years)
|
||||||||
|
Equipment
|
$
|
96,737
|
$
|
83,146
|
5
|
|||||
|
Computer equipment (hardware)
|
6,975
|
6,975
|
3-5
|
|||||||
|
Software
|
3,929
|
3,929
|
3
|
|||||||
|
107,641
|
94,050
|
|||||||||
|
Less: Accumulated depreciation
|
(55,258
|
) |
(38,6
16
|
) | ||||||
|
$
|
52,383
|
$
|
55,434
|
|||||||
|
Shares
|
Weighted Average
Exercise Price
|
Aggregate
Intrinsic
Value
|
||||||||||
|
Balance at December 31, 2013
|
7,586,000 | $ | .92 | $ | 45,000 | |||||||
|
Issued
|
— | — | — | |||||||||
|
Expired
|
(2,000,000 | ) | (.75 | ) | — | |||||||
|
Balance at December 31, 2014
|
5,586,000 | $ | .99 | $ | 45,000 | |||||||
|
December 31, 2014
|
||||
|
Risk free interest rate
|
1.10 % to 1.38 | % | ||
|
Expected term
|
3-4 years
|
|||
|
Annualized volatility
|
90 | % | ||
|
Expected dividends
|
— | |||
|
Shares
|
Weighted Average
Exercise Price
|
Weighted Average Remaining Contractual Life (Years)
|
Aggregate Intrinsic
Value
|
|||||||||||||
|
Options outstanding at December 31, 2013
|
2,750,000 | $ | 0.78 | 9.00 | $ | — | ||||||||||
|
Granted
|
— | — | — | — | ||||||||||||
|
Expired/forfeited
|
— | — | — | — | ||||||||||||
|
Options outstanding at December 31, 2014
|
2,750,000 | $ | 0.78 | 9.00 | $ | — | ||||||||||
|
|
For the Years ended
December 31,
|
||||||||
| 2014 | 2013 | ||||||||
|
Deferred tax assets:
|
|||||||||
|
Net operating loss carryforwards
|
$ | 2,307,440 | $ | 2,092,216 | |||||
|
Start-up cost
|
350,834 | 381,070 | |||||||
|
Goodwill
|
805,100 | 871,272 | |||||||
|
Amortization of Intellectual Property
|
(6,893 | ) | (6,893 | ) | |||||
|
Stock based compensation
|
621,858 | 542,836 | |||||||
|
Other
|
131 | 1,653 | |||||||
|
Deferred tax assets
|
4,078,470 | 3,882,154 | |||||||
|
Less valuation allowance
|
(4,078,470 | ) | (3,882,154 | ) | |||||
|
Net deferred tax assets after valuation allowance
|
$ | — | $ | — | |||||
|
Rate Reconciliation
|
For the Years ended
December 31,
|
|||||||
|
|
2014 |
2013
|
||||||
|
Federal income tax at statutory rate
|
$ | (192,410 | ) | $ | (358,686 | ) | ||
|
State Tax, net of Federal rate
|
(20,543 | ) | (58,023 | ) | ||||
|
Permanent Differences
|
237 | (13,829 | ) | |||||
|
Forfeiture of fully vested stock compensation
|
— | 255,438 | ||||||
|
Rate Change from 39.5% to 37.63%
|
— | 88,950 | ||||||
|
Other
|
16,400 | 21,891 | ||||||
|
Change in Valuation Allowance
|
196,316 | 64,259 | ||||||
|
|
$ | — | $ | — | ||||
|
Description
|
Balance at
|
Charged to
|
Write-offs
|
Other
|
Balance at | |||||||||||||||
|
Beginning
|
Cost and
|
|
Charges
|
End of | ||||||||||||||||
|
of Period
|
Expenses
|
|
Period | |||||||||||||||||
|
Deferred tax asset valuation allowance
|
||||||||||||||||||||
|
Year ended December 31, 2014
|
$ | 3,882,154 | $ | 196,316 | $ | — | $ | — | $ | 4,078,470 | ||||||||||
|
Year ended December 31, 2013
|
$ | 3,817,895 | $ | 64,259 | $ | — | $ | — | $ | 3,882,154 | ||||||||||
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 |
|---|