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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ☒ |
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
|
20-1176000
|
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
|
|
3360 Martin Farm Road, Suite 100
|
||
|
Suwanee, GA
|
30024
|
|
|
(Address of principal executive offices)
|
(Zip Code)
|
|
Large accelerated filer ☐
|
Accelerated filer ☐
|
|
Non-accelerated filer ☒
|
Smaller reporting company ☒
|
|
Emerging growth company ☐
|
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which registered
|
|
Common Stock, par value $0.001
|
SNWV
|
OTCQB
|
|
PART I – FINANCIAL INFORMATION
|
Page
|
|
|
Item 1.
|
4
|
|
|
4
|
||
|
5
|
||
|
6
|
||
|
7
|
||
|
8
|
||
|
Item 2.
|
23
|
|
|
Item 3.
|
29 | |
|
Item 4.
|
29 | |
|
PART II – OTHER INFORMATION
|
||
|
Item 1.
|
31 | |
|
Item 1A.
|
31
|
|
|
Item 2.
|
31
|
|
|
Item 3.
|
31
|
|
|
Item 4.
|
31
|
|
|
Item 5.
|
31
|
|
|
Item 6.
|
32
|
|
|
33
|
||
|
September 30,
2020
|
December 31,
2019
|
|||||||
|
ASSETS
|
(Unaudited)
|
|||||||
|
CURRENT ASSETS
|
||||||||
|
Cash and cash equivalents
|
$
|
5,391,591
|
$
|
1,760,455
|
||||
|
Accounts receivable, net of allowance for doubtful accounts of $32,558 in 2020 and $72,376 in 2019
|
1,395,815
|
75,543
|
||||||
|
Inventory
|
2,539,475
|
542,955
|
||||||
|
Prepaid expenses and other current assets
|
627,751
|
125,405
|
||||||
|
TOTAL CURRENT ASSETS
|
9,954,632
|
2,504,358
|
||||||
|
PROPERTY AND EQUIPMENT, net
|
979,673
|
512,042
|
||||||
|
RIGHT OF USE ASSETS, net
|
442,197
|
323,661
|
||||||
|
OTHER INTANGIBLE ASSETS, net
|
14,198,799
|
-
|
||||||
|
GOODWILL
|
7,259,795
|
-
|
||||||
|
OTHER ASSETS
|
31,010
|
41,931
|
||||||
|
TOTAL ASSETS
|
$
|
32,866,106
|
$
|
3,381,992
|
||||
|
LIABILITIES
|
||||||||
|
CURRENT LIABILITIES
|
||||||||
|
Accounts payable
|
$
|
2,322,192
|
$
|
1,439,413
|
||||
|
Accrued expenses
|
1,603,543
|
1,111,109
|
||||||
|
Accrued employee compensation
|
2,544,768
|
1,452,910
|
||||||
|
Contract liabilities
|
65,037
|
66,577
|
||||||
|
Operating lease liability
|
251,372
|
173,270
|
||||||
|
Finance lease liability
|
187,416
|
121,634
|
||||||
|
Convertible promissory notes, related parties
|
1,596,254
|
-
|
||||||
|
Convertible promissory note payable
|
4,000,000
|
-
|
||||||
|
SBA loans
|
321,821
|
-
|
||||||
|
Warrant liability
|
6,440,249
|
-
|
||||||
|
Accrued interest
|
354,062
|
-
|
||||||
|
Accrued interest, related parties
|
28,864
|
1,859,977
|
||||||
|
Line of credit, related parties
|
-
|
212,388
|
||||||
|
Short term notes payable
|
-
|
587,233
|
||||||
|
Advances from related parties
|
-
|
18,098
|
||||||
|
Notes payable, related parties, net
|
-
|
5,372,743
|
||||||
|
TOTAL CURRENT LIABILITIES
|
19,715,578
|
12,415,352
|
||||||
|
NON-CURRENT LIABILITIES
|
||||||||
|
Senior promissory notes payable, net of debt issuance costs of $1,600,115 and debt discount of $2,951,845
|
10,448,039
|
-
|
||||||
|
Warrant liability
|
2,880,055
|
|||||||
|
Contract liabilities
|
45,519
|
573,224
|
||||||
|
SBA loans
|
142,514
|
|||||||
|
Operating lease liability
|
222,815
|
185,777
|
||||||
|
Finance lease liability
|
284,588
|
271,240
|
||||||
|
TOTAL NON-CURRENT LIABILITIES
|
14,023,530
|
1,030,241
|
||||||
|
TOTAL LIABILITIES
|
33,739,108
|
13,445,593
|
||||||
|
COMMITMENTS AND CONTINGENCIES
|
||||||||
|
STOCKHOLDERS’ DEFICIT
|
||||||||
|
PREFERRED STOCK, par value $0.001, 5,000,000 shares authorized; 6,175 and 293 shares designated Series A and Series B, respectively
|
-
|
-
|
||||||
|
COMMON STOCK, par value $0.001, 600,000,000 shares authorized; 466,094,621 and 293,780,400 issued and outstanding in 2020 and 2019, respectively
|
466,095
|
293,781
|
||||||
|
ADDITIONAL PAID-IN CAPITAL
|
137,120,956
|
115,457,808
|
||||||
|
ACCUMULATED DEFICIT
|
(138,398,688
|
)
|
(125,752,956
|
)
|
||||
|
ACCUMULATED OTHER COMPREHENSIVE LOSS
|
(61,365
|
)
|
(62,234
|
)
|
||||
|
TOTAL STOCKHOLDERS’ EQUITY (DEFICIT)
|
(873,002
|
)
|
(10,063,601
|
)
|
||||
|
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)
|
$
|
32,866,106
|
$
|
3,381,992
|
||||
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
September 30,
2020
|
September 30,
2019
|
September 30,
2020
|
September 30,
2019
|
|||||||||||||
|
REVENUES
|
||||||||||||||||
|
Product
|
$
|
1,321,248
|
$
|
158,855
|
$
|
1,465,147
|
$
|
444,087
|
||||||||
|
License fees
|
29,447
|
16,250
|
39,447
|
189,307
|
||||||||||||
|
Other revenue
|
616,201
|
22,535
|
694,194
|
59,185
|
||||||||||||
|
TOTAL REVENUES
|
1,966,896
|
197,640
|
2,198,788
|
692,579
|
||||||||||||
|
COST OF REVENUES
|
||||||||||||||||
|
Product
|
533,629
|
91,179
|
637,369
|
334,749
|
||||||||||||
|
Other
|
14,777
|
31,744
|
26,261
|
67,908
|
||||||||||||
|
TOTAL COST OF REVENUES
|
548,406
|
122,923
|
663,630
|
402,657
|
||||||||||||
|
GROSS MARGIN
|
1,418,490
|
74,717
|
1,535,158
|
289,922
|
||||||||||||
|
OPERATING EXPENSES
|
||||||||||||||||
|
Research and development
|
432,155
|
299,903
|
983,816
|
867,825
|
||||||||||||
|
Selling and marketing
|
1,373,475
|
335,472
|
2,414,477
|
901,031
|
||||||||||||
|
General and administrative
|
5,054,508
|
1,802,659
|
9,529,218
|
4,746,519
|
||||||||||||
|
Depreciation and amortization
|
327,120
|
22,338
|
444,908
|
40,150
|
||||||||||||
|
TOTAL OPERATING EXPENSES
|
7,187,258
|
2,460,372
|
13,372,419
|
6,555,525
|
||||||||||||
|
OPERATING LOSS
|
(5,768,768
|
)
|
(2,385,655
|
)
|
(11,837,261
|
)
|
(6,265,603
|
)
|
||||||||
|
OTHER INCOME (EXPENSE)
|
||||||||||||||||
|
Gain on warrant valuation adjustment
|
1,036,101
|
-
|
1,036,101
|
227,669
|
||||||||||||
|
Loss on extinguishment of debt
|
(503,234
|
)
|
-
|
(503,234
|
)
|
-
|
||||||||||
|
Interest expense
|
(690,659
|
)
|
(182,001
|
)
|
(878,331
|
)
|
(1,120,440
|
)
|
||||||||
|
Interest expense, related party
|
(61,334
|
)
|
(175,522
|
)
|
(431,070
|
)
|
(508,193
|
)
|
||||||||
|
Loss on foreign currency exchange
|
(23,836
|
)
|
(4,840
|
)
|
(32,103
|
)
|
(13,199
|
)
|
||||||||
|
TOTAL OTHER INCOME (EXPENSE), NET
|
(242,962
|
)
|
(362,363
|
)
|
(808,637
|
)
|
(1,414,163
|
)
|
||||||||
|
NET LOSS
|
(6,011,730
|
)
|
(2,748,018
|
)
|
(12,645,898
|
)
|
(7,679,766
|
)
|
||||||||
|
OTHER COMPREHENSIVE INCOME (LOSS)
|
||||||||||||||||
|
Foreign currency translation adjustments
|
2792
|
(14,061
|
)
|
869
|
13,152
|
|||||||||||
|
TOTAL COMPREHENSIVE LOSS
|
$
|
(6,008,938
|
)
|
$
|
(2,762,079
|
)
|
$
|
(12,645,029
|
)
|
$
|
(7,666,614
|
)
|
||||
|
LOSS PER SHARE:
|
||||||||||||||||
|
Net loss - basic and diluted
|
$
|
(0.02
|
)
|
$
|
(0.01
|
)
|
$
|
(0.04
|
)
|
$
|
(0.04
|
)
|
||||
|
Weighted average shares outstanding - basic and diluted
|
302,119,428
|
211,423,362
|
323,730,859
|
181,088,995
|
||||||||||||
|
Preferred Stock
|
Common Stock
|
|||||||||||||||||||||||||||||||
|
Number of
Shares
Issued and
Outstanding
|
Par
Value
|
Number of
Shares
Issued and
Outstanding
|
Par Value
|
Additional
Paid-in Capital
|
Accumulated
Deficit
|
Accumulated
Other
Comprehensive
Loss
|
Total
|
|||||||||||||||||||||||||
|
Balances as of January 1, 2019
|
-
|
$
|
-
|
155,665,138
|
$
|
155,665
|
$
|
101,153,882
|
$
|
(116,602,778
|
)
|
$
|
(62,868
|
)
|
$
|
(15,356,099
|
)
|
|||||||||||||||
|
Net loss
|
-
|
-
|
-
|
-
|
-
|
(2,197,317
|
)
|
-
|
(2,197,317
|
)
|
||||||||||||||||||||||
|
Cashless warrant exercises
|
-
|
-
|
704,108
|
704
|
(704
|
)
|
-
|
-
|
-
|
|||||||||||||||||||||||
|
Proceeds from warrant exercise
|
-
|
-
|
620,000
|
620
|
52,580
|
-
|
-
|
53,200
|
||||||||||||||||||||||||
|
Conversion of short term notes and convertible notes payable
|
-
|
-
|
3,333,334
|
3,334
|
263,333
|
-
|
-
|
266,667
|
||||||||||||||||||||||||
|
Reclassification of warrant liability to equity due to adoption of ASU 2017-11
|
-
|
-
|
-
|
-
|
262,339
|
1,279,661
|
-
|
1,542,000
|
||||||||||||||||||||||||
|
Foreign currency translation adjustment
|
-
|
-
|
-
|
-
|
-
|
-
|
(2,398
|
)
|
(2,398
|
)
|
||||||||||||||||||||||
|
Balances as of March 31, 2019
|
-
|
$
|
-
|
160,322,580
|
$
|
160,323
|
$
|
101,731,430
|
$
|
(117,520,434
|
)
|
$
|
(65,266
|
)
|
$
|
(15,693,947
|
)
|
|||||||||||||||
|
Net loss
|
-
|
-
|
-
|
-
|
-
|
(2,734,431
|
)
|
-
|
(2,734,431
|
)
|
||||||||||||||||||||||
|
Cashless warrant exercises
|
-
|
-
|
2,997,375
|
2,997
|
13,003
|
-
|
-
|
16,000
|
||||||||||||||||||||||||
|
Proceeds from warrant exercise
|
-
|
-
|
17,051,769
|
17,052
|
1,333,005
|
-
|
-
|
1,350,057
|
||||||||||||||||||||||||
|
Other warrant exercise
|
-
|
-
|
5,804,167
|
5,804
|
451,697
|
457,501
|
||||||||||||||||||||||||||
|
Conversion of short term notes and convertible notes payable
|
-
|
-
|
2,475,000
|
2,475
|
177,525
|
-
|
-
|
180,000
|
||||||||||||||||||||||||
|
Stock-based compensation
|
-
|
-
|
-
|
-
|
31,758
|
-
|
-
|
31,758
|
||||||||||||||||||||||||
|
Warrants issued for consulting services
|
-
|
-
|
-
|
-
|
36,067
|
-
|
-
|
36,067
|
||||||||||||||||||||||||
|
Foreign currency translation adjustment
|
-
|
-
|
-
|
-
|
-
|
-
|
1,489
|
1,489
|
||||||||||||||||||||||||
|
Balances as of June 30, 2019
|
-
|
$
|
-
|
188,650,891
|
$
|
188,651
|
$
|
103,774,485
|
$
|
(120,254,865
|
)
|
$
|
(63,777
|
)
|
$
|
(16,355,506
|
)
|
|||||||||||||||
|
Net loss
|
-
|
-
|
-
|
-
|
-
|
(2,748,018
|
)
|
-
|
(2,748,018
|
)
|
||||||||||||||||||||||
|
Cashless warrant exercises
|
-
|
-
|
1,710,674
|
1,711
|
18,289
|
-
|
-
|
20,000
|
||||||||||||||||||||||||
|
Proceeds from warrant exercise
|
-
|
-
|
10,506,593
|
10,506
|
961,528
|
-
|
-
|
972,034
|
||||||||||||||||||||||||
|
Other warrant exercise
|
-
|
-
|
40,355,006
|
40,355
|
4,014,500
|
3,973,037
|
||||||||||||||||||||||||||
|
Conversion of short term notes and convertible notes payable
|
-
|
-
|
4,545,455
|
4,545
|
495,455
|
-
|
-
|
581,818
|
||||||||||||||||||||||||
|
Stock-based compensation
|
-
|
-
|
-
|
-
|
224,400
|
-
|
-
|
224,400
|
||||||||||||||||||||||||
|
Foreign currency translation adjustment
|
-
|
-
|
-
|
-
|
-
|
-
|
14,061
|
14,061
|
||||||||||||||||||||||||
|
Balances as of September 30, 2019
|
-
|
$
|
-
|
245,768,619
|
$
|
245,768
|
$
|
109,488,657
|
$
|
(123,002,883
|
)
|
$
|
(49,716
|
)
|
$
|
(13,318,174
|
)
|
|||||||||||||||
|
Balances as of January 1, 2020
|
-
|
$
|
-
|
293,780,400
|
$
|
293,781
|
$
|
115,457,808
|
$
|
(125,752,956
|
)
|
$
|
(62,234
|
)
|
$
|
(10,063,601
|
)
|
|||||||||||||||
|
Net loss
|
-
|
-
|
-
|
-
|
-
|
(3,001,148
|
)
|
-
|
(3,001,148
|
)
|
||||||||||||||||||||||
|
Proceeds from warrant exercise
|
-
|
-
|
1,000,000
|
1,000
|
9,000
|
-
|
-
|
10,000
|
||||||||||||||||||||||||
|
Shares issued for services
|
-
|
-
|
1,000,000
|
1,000
|
199,000
|
-
|
-
|
200,000
|
||||||||||||||||||||||||
|
Stock-based compensation
|
-
|
-
|
-
|
-
|
21,900
|
-
|
-
|
21,900
|
||||||||||||||||||||||||
|
Conversion of short term notes
|
-
|
-
|
1,820,461
|
1,820
|
262,164
|
-
|
-
|
263,984
|
||||||||||||||||||||||||
|
Conversion of advances from related parties
|
-
|
-
|
62,811
|
63
|
2,035
|
-
|
-
|
2,098
|
||||||||||||||||||||||||
|
Foreign currency translation adjustment
|
-
|
-
|
-
|
-
|
-
|
-
|
4,826
|
4,826
|
||||||||||||||||||||||||
|
Balances as of March 31, 2020
|
-
|
$
|
-
|
297,663,672
|
$
|
297,664
|
$
|
115,951,907
|
$
|
(128,754,104
|
)
|
$
|
(57,408
|
)
|
$
|
(12,561,941
|
)
|
|||||||||||||||
|
Net loss
|
-
|
-
|
-
|
-
|
-
|
(3,633,020
|
)
|
-
|
(3,633,020
|
)
|
||||||||||||||||||||||
|
Proceeds from PIPE
|
-
|
-
|
1,071,428
|
1,071
|
148,929
|
-
|
-
|
150,000
|
||||||||||||||||||||||||
|
Proceeds from stock option exercise
|
-
|
-
|
225,000
|
225
|
44,025
|
-
|
-
|
44,250
|
||||||||||||||||||||||||
|
Beneficial conversion feature on convertible debt
|
-
|
-
|
-
|
-
|
560,682
|
-
|
-
|
560,682
|
||||||||||||||||||||||||
|
Shares issued for services
|
-
|
-
|
2,200,000
|
2,200
|
515,300
|
-
|
-
|
517,500
|
||||||||||||||||||||||||
|
Conversion of short term notes
|
-
|
-
|
759,328
|
759
|
89,986
|
-
|
-
|
90,745
|
||||||||||||||||||||||||
|
Conversion of advances from related parties
|
-
|
-
|
200,000
|
200
|
15,800
|
-
|
-
|
16,000
|
||||||||||||||||||||||||
|
Foreign currency translation adjustment
|
-
|
-
|
-
|
-
|
-
|
-
|
(6,749
|
)
|
(6,749
|
)
|
||||||||||||||||||||||
|
Balances as of June 30, 2020
|
-
|
$
|
-
|
302,119,428
|
$
|
302,119
|
$
|
117,326,629
|
$
|
(132,387,124
|
)
|
$
|
(64,323
|
)
|
$
|
(14,822,533
|
)
|
|||||||||||||||
|
Net loss
|
-
|
-
|
-
|
-
|
-
|
(6,011,730
|
)
|
-
|
(6,011,730
|
)
|
||||||||||||||||||||||
|
Proceeds from PIPE stock and warrants
|
-
|
-
|
123,550,000
|
123,550
|
13,758,966
|
-
|
-
|
13,882,516
|
||||||||||||||||||||||||
|
Series C Preferred Conversion
|
-
|
-
|
16,071,390
|
16,072
|
2,233,928
|
-
|
-
|
2,250,000
|
||||||||||||||||||||||||
|
Series D Preferred Conversion
|
-
|
-
|
1,428,568
|
1,429
|
198,571
|
-
|
-
|
200,000
|
||||||||||||||||||||||||
|
Shares issued for services
|
-
|
-
|
5,000,000
|
5,000
|
1,075,000
|
-
|
-
|
1,080,000
|
||||||||||||||||||||||||
|
Inducement shares issued
|
200,000
|
200
|
44,540
|
-
|
-
|
44,740
|
||||||||||||||||||||||||||
|
Conversion of short term notes and interest
|
-
|
-
|
2,250,000
|
2,250
|
207,750
|
-
|
-
|
210,000
|
||||||||||||||||||||||||
|
Conversion of notes payable, related parties
|
-
|
-
|
15,475,235
|
15,475
|
2,275,572
|
-
|
-
|
2,291,047
|
||||||||||||||||||||||||
|
Foreign currency translation adjustment
|
-
|
-
|
-
|
-
|
-
|
-
|
2,958
|
2,958
|
||||||||||||||||||||||||
|
Balances as of September 30, 2020
|
-
|
$
|
-
|
466,094,621
|
$
|
466,095
|
$
|
137,120,956
|
$
|
(138,398,688
|
)
|
$
|
(61,365
|
)
|
$
|
(873,002
|
)
|
|||||||||||||||
|
Nine Months Ended
September 30,
2020
|
Nine Months Ended
September 30,
2019
|
|||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
||||||||
|
Net loss
|
$
|
(12,645,898
|
)
|
$
|
(7,679,766
|
)
|
||
|
Adjustments to reconcile net loss to net cash used by operating activities
|
||||||||
|
Depreciation and amortization
|
444,908
|
40,150
|
||||||
|
Bad debt expense
|
(39,818
|
)
|
(18,835
|
)
|
||||
|
Share-based payment
|
21,900
|
256,158
|
||||||
|
Stock issued for services
|
1,797,500
|
-
|
||||||
|
Stock issued for inducement shares
|
44,740
|
-
|
||||||
|
Loss on extinguishment of debt
|
503,234
|
-
|
||||||
|
Warrants issued for consulting services
|
-
|
36,067
|
||||||
|
Amortization of debt issuance costs
|
214,431
|
-
|
||||||
|
Accrued interest
|
191,031
|
1,139,904
|
||||||
|
Interest payable, related parties
|
696,208
|
508,193
|
||||||
|
Amortization of operating leases
|
(3,396
|
)
|
(14,634
|
)
|
||||
|
Waived proceeds from warrant exercise
|
-
|
36,000
|
||||||
|
Gain on warrant valuation adjustment
|
(1,036,101
|
)
|
(227,669
|
)
|
||||
|
Changes in operating assets and liabilities
|
||||||||
|
Accounts receivable - trade
|
(1,280,454
|
)
|
197,301
|
|||||
|
Inventory
|
(136,555
|
)
|
66,884
|
|||||
|
Prepaid expenses
|
(502,346
|
)
|
(83,007
|
)
|
||||
|
Due from related parties
|
-
|
1,228
|
||||||
|
Other assets
|
10,921
|
(13,567
|
)
|
|||||
|
Operating leases
|
-
|
9,513
|
||||||
|
Financing leases
|
1,980
|
-
|
||||||
|
Accounts payable
|
882,779
|
118,908
|
||||||
|
Accrued expenses
|
492,434
|
127,586
|
||||||
|
Accrued employee compensation
|
1,091,858
|
863,400
|
||||||
|
Contract liabilities
|
(529,245
|
)
|
(48,425
|
)
|
||||
|
NET CASH USED BY OPERATING ACTIVITIES
|
(9,779,889
|
)
|
(4,684,611
|
)
|
||||
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
||||||||
|
Acquisition of UltraMIST (Note 4)
|
(20,000,000
|
)
|
-
|
|||||
|
Purchases of property and equipment
|
(39,142
|
)
|
(28,990
|
)
|
||||
|
NET CASH USED BY INVESTING ACTIVITIES
|
(20,039,142
|
)
|
(28,990
|
)
|
||||
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
||||||||
|
Proceeds from sale of convertible preferred stock
|
2,450,000
|
-
|
||||||
|
Proceeds from convertible promissory note
|
1,100,000
|
-
|
||||||
|
Proceeds from SBA loan
|
614,335
|
-
|
||||||
|
Proceeds from PIPE offerings
|
21,456,468
|
-
|
||||||
|
Proceeds from senior promissory notes,net
|
13,346,547
|
-
|
||||||
|
Proceeds from stock option exercise
|
44,250
|
-
|
||||||
|
Proceeds from short term note
|
-
|
1,215,000
|
||||||
|
Proceeds from line of credit, related party
|
-
|
90,000
|
||||||
|
Proceeds from warrant exercise
|
10,000
|
1,378,142
|
||||||
|
Advances from related parties
|
-
|
2,055,414
|
||||||
|
Repayments of debt
|
(5,457,663
|
)
|
-
|
|||||
|
Payments of principal on finance leases
|
(114,806
|
)
|
-
|
|||||
|
NET CASH PROVIDED BY FINANCING ACTIVITIES
|
33,449,131
|
4,738,556
|
||||||
|
EFFECT OF EXCHANGE RATES ON CASH
|
1,036
|
13,152
|
||||||
|
NET INCREASE IN CASH AND CASH EQUIVALENTS
|
3,631,136
|
38,107
|
||||||
|
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD
|
1,760,455
|
364,549
|
||||||
|
CASH AND CASH EQUIVALENTS, END OF PERIOD
|
$
|
5,391,591
|
$
|
402,656
|
||||
|
NON-CASH INVESTING AND FINANCING ACTIVITIES
|
||||||||
|
Acquisition of UltraMIST partially financed with convertible promissory note
|
$
|
4,000,000
|
-
|
|||||
|
Conversion of short term notes payable to equity
|
$
|
564,729
|
$
|
2,860,769
|
||||
|
Other warrant exercise
|
$
|
-
|
$
|
924,649
|
||||
|
|
||||||||
|
Conversion of line of credit, related parties to equity
|
$
|
-
|
$
|
680,000
|
||||
|
|
||||||||
|
Conversion of advances from related party to equity
|
$
|
18,098
|
$
|
-
|
||||
|
Additions to right of use assets from new finance lease liabilities
|
$
|
127,611
|
$
|
-
|
||||
|
|
||||||||
|
Beneficial conversion feature on convertible debt
|
$
|
560,682
|
$
|
-
|
||||
|
|
||||||||
|
Reclassification of warrant liability to equity
|
$
|
-
|
$
|
1,542,000
|
||||
|
|
||||||||
|
Accounts payable and Accrued employee compensation converted to equity
|
$
|
-
|
$
|
36,500
|
||||
|
|
||||||||
|
Conversion of convertible promissory notes to equity
|
$
|
-
|
$
|
1,918,254
|
||||
|
1.
|
Nature of the Business
|
| 2. |
Going Concern
|
| 3 . |
Summary of Significant Accounting Policies
|
|
4.
|
Asset Purchase Agreement
|
|
Purchase consideration
|
||||
|
August 6, 2020
|
||||
|
Cash paid at closing
|
$
|
18,890,000
|
||
|
Seller convertible note
|
4,000,000
|
|||
|
Previous cash deposit pursuant to letter of intent
|
1,110,000
|
|||
|
Total
|
$
|
24,000,000
|
||
|
Net assets acquired
|
Fair Value at August 6, 2020
|
|||
|
Inventory
|
$
|
1,859,965
|
||
|
Property, plant and equipment
|
436,815
|
|||
|
Intangible assets
(a)
|
14,443,425
|
|||
|
Goodwill
(b)
|
7,259,795
|
|||
|
Total
|
$
|
24,000,000
|
||
|
|
(a) |
Intangible assets, as provided in the table below, are recorded at estimated fair value. The estimated fair value of the acquired customer relationships is based on a variation of the income valuation approach
and is determined using the multi-period excess earnings method. The estimated fair value of the acquired patent and trade names is based on a variation of the income valuation approach known as the relief from royalty method. The estimated
useful lives for intangible assets were determined based upon the remaining useful economic lives of the intangible assets that are expected to contribute directly or indirectly to future cash flows.
|
|
Estimated Fair Value
|
Estimated Weighted
Average Life (Years)
|
|||||||
|
Customer relationships - UltraMIST
|
$
|
3,820,000
|
7
|
|||||
|
Customer relationships - Biologics
|
7,618,100
|
7
|
||||||
|
Patent
|
2,311,825
|
19
|
||||||
|
Trade names
|
693,500
|
19
|
||||||
|
Total intangible assets
|
$
|
14,443,425
|
||||||
|
|
(b) |
Goodwill represents the excess of the total purchase consideration over fair value of the assets recognized and represents the future economic benefits that we believe will result from combining the operations
of Sanuwave and UltraMIST, including expected future synergies and operating efficiencies. Goodwill resulting from the Transaction has been assigned to the Company’s lone operating segment. None of the goodwill recognized is expected to be
deductible for income tax purposes.
|
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
September 30, 2020
|
September 30, 2019
|
September 30, 2020
|
September 30, 2019
|
|||||||||||||
|
Total revenues
|
$
|
2,770,646
|
$
|
2,325,640
|
$
|
5,973,538
|
$
|
6,810,404
|
||||||||
|
Net loss
|
$
|
(5,419,040
|
)
|
$
|
(4,863,590
|
)
|
$
|
(16,739,354
|
)
|
$
|
(14,855,293
|
)
|
||||
| 5. |
Accrued expenses
|
|
September 30,
2020
|
December 31,
2019
|
|||||||
|
Accrued outside services
|
$
|
615,547
|
$ |
108,033
|
||||
|
Accrued legal and professional fees
|
370,985
|
134,970
|
||||||
|
Accrued board of director’s fees
|
|
260,000
|
|
400,000
|
||||
|
Accrued executive severance
|
167,500
|
154,000
|
||||||
|
Accrued travel
|
120,000
|
120,000
|
||||||
|
Accrued inventory
|
50,275
|
167,050
|
||||||
|
Accrued clinical study expenses
|
13,650
|
13,650
|
||||||
|
Accrued other
|
5,586
|
13,406
|
||||||
|
$
|
1,603,543
|
$
|
1,111,109
|
|||||
| 6. |
Contract liabilities
|
|
September 30,
2020
|
December 31,
2019
|
|||||||
|
Service agreement
|
$
|
77,538
|
$
|
133,510
|
||||
|
License fees
|
-
|
500,000
|
||||||
|
Devices
|
22,500
|
-
|
||||||
|
Other
|
10,518
|
6,291
|
||||||
|
Total Contract liabilities
|
110,556
|
639,801
|
||||||
|
Non-Current
|
(45,519
|
)
|
(573,224
|
)
|
||||
|
Total Current
|
$
|
65,037
|
$
|
66,577
|
||||
|
7.
|
Senior promissory notes
|
|
8.
|
Convertible promissory notes
|
| 9. |
SBA Loans
|
| 10. |
Convertible notes payable, related parties and Notes payable, related parties
|
|
11.
|
Warrant Liabilities
|
|
Binomial Assumptions
|
Issuance date
(1)
August 6, 2020
|
Period ended
September 30, 2020
|
||||||
|
Exercise Price
(1)
|
$
|
0.25
|
$
|
0.25
|
||||
|
Warrant Expiration Date
(1)
|
August 6, 2023
|
August 6, 2023
|
||||||
|
Stock Price
(2)
|
$
|
0.24
|
$
|
0.22
|
||||
|
Interest Rate (annual)
(3)
|
0.13
|
%
|
0.16
|
%
|
||||
|
Volatility (annual)
(4)
|
91.49
|
%
|
88.96
|
%
|
||||
|
Time to Maturity (Years)
|
3
|
3
|
||||||
|
Calculated fair value per share
|
$
|
0.135
|
$
|
0.119
|
||||
|
(
1)
|
Based on the terms provided in the warrant agreement to purchase common stock of the Company. dated August 6, 2020.
|
|
(2)
|
Based on the trading value of common stock of the Company. as of August 6, 2020 and each presented period ending date.
|
|
(3)
|
Interest rate for U.S. Treasury Bonds, as of August 6, 2020 and each presented period ending date, as published by the U.S. Federal Reserve.
|
|
(4)
|
Based on the historical daily volatility of the Company as of August 6, 2020 and each presented period ending date.
|
|
Binomial Assumptions
|
Issuance date
(1)
August 6, 2020 |
Period ended
September 30, 2020 |
||||||
|
Exercise Price
(1)
|
$
|
0.01
|
$
|
0.01
|
||||
|
Warrant Expiration Date
(1)
|
August 6, 2030
|
August 6, 2030
|
||||||
|
Stock Price
(2)
|
$
|
0.24
|
$
|
0.22
|
||||
|
Interest Rate (annual)
(3)
|
0.21
|
%
|
0.69
|
%
|
||||
|
Volatility (annual)
(4)
|
102.09
|
%
|
184.77
|
%
|
||||
|
Time to Maturity (Years)
|
10
|
10
|
||||||
|
Calculated fair value per share
|
$
|
0.233
|
$
|
0.22
|
||||
|
Warrant Liability
|
Warrants
Outstanding
|
Fair Value
per Share
|
Fair Value
|
|||||||||
|
Fair Value at initial measurement date of August 6, 2020
|
67,210,902
|
$
|
0.154
|
$
|
10,356,405
|
|||||||
|
(Gain) on Change in Fair Value of Warrant Liability
|
(1,036,101
|
)
|
||||||||||
|
Fair Value as of period ended September 30, 2020
|
67,210,902
|
$
|
0.139
|
$
|
9,320,304
|
|||||||
| 12. |
Preferred Stock
|
| 13. |
Equity transactions
|
| 14. |
Warrants
|
|
Warrant class
|
Outstanding as of
December 31, 2019
|
Issued
|
Exercised
|
Expired
|
Outstanding as of
September 30,
2020
|
|||||||||||||||
|
Class E Warrants
|
-
|
141,091,485
|
-
|
-
|
141,091,485
|
|||||||||||||||
|
Class K Warrants
|
7,200,000
|
-
|
(7,200,000
|
)
|
-
|
-
|
||||||||||||||
|
Class O Warrants
|
909,091
|
-
|
-
|
-
|
909,091
|
|||||||||||||||
|
Class P Warrants
|
1,365,000
|
-
|
(1,000,000
|
)
|
(100,000
|
)
|
265,000
|
|||||||||||||
|
LGH Warrant
|
-
|
1,750,000
|
-
|
-
|
1,750,000
|
|||||||||||||||
|
NH Warrant
|
-
|
13,091,160
|
-
|
-
|
13,091,160
|
|||||||||||||||
|
9,474,091
|
155,932,645
|
(8,200,000
|
)
|
(100,000
|
)
|
157,106,736
|
||||||||||||||
|
Exercise price/share
|
Expiration date
|
||||
|
Class E Warrants
|
$
|
0.25
|
August 2023
|
||
|
Class K Warrants
|
$
|
0.08
|
June 2025
|
||
|
Class K Warrants
|
$
|
0.11
|
August 2027
|
||
|
Class O Warrants
|
$
|
0.11
|
January 2022
|
||
|
Class P Warrants
|
$
|
0.20
|
June 2024
|
||
|
LGH Warrant
|
$
|
0.20
|
June 2025
|
||
|
NH Warrant
|
$
|
0.01
|
August 2030
|
||
|
Weighted average contractual terms in years
|
1.3
|
|||
|
Weighted average risk free interest rate
|
0.15
|
%
|
||
|
Weighted average volatility
|
92.76
|
%
|
| 15. |
Commitments and contingencies
|
|
September 30,
2020
|
||||
|
Right of use assets
|
$
|
442,197
|
||
|
September 30,
2020
|
||||
|
Lease liability - right of use
|
||||
|
Current portion
|
$
|
251,372
|
||
|
Long term portion
|
222,815
|
|||
|
$
|
474,187
|
|||
|
Year ending December 31,
|
Amount
|
|||
|
2020 (remainder)
|
$
|
71,918
|
||
|
2021
|
290,552
|
|||
|
2022
|
96,195
|
|||
|
2023
|
68,017
|
|||
|
2024
|
8,028
|
|||
|
2025
|
3,345
|
|||
|
Total lease payments
|
538,055
|
|||
|
Less: Present value adjustment
|
(63,868
|
)
|
||
|
Lease liability - right of use
|
$
|
474,187
|
||
|
September 30,
2020
|
||||
|
Right of use assets
|
$
|
462,405
|
||
|
September 30,
2020
|
||||
|
Lease liability - right of use
|
||||
|
Current portion
|
$
|
187,416
|
||
|
Long term portion
|
284,588
|
|||
|
$
|
472,004
|
|||
|
Year ending December 31,
|
Amount
|
|||
|
2020 (remainder)
|
$
|
58,648
|
||
|
2021
|
234,593
|
|||
|
2022
|
199,793
|
|||
|
2023
|
18,388
|
|||
|
Total
|
$
|
511,422
|
||
| 16. |
Revenue
|
|
Three Months Ended September 30, 2020
|
Three Months Ended September 30, 2019
|
|||||||||||||||||||||||
|
United States
|
International
|
Total
|
United States
|
International
|
Total
|
|||||||||||||||||||
|
Product
|
$
|
1,301,942
|
$
|
19,306
|
$
|
1,321,248
|
$
|
9,832
|
$
|
149,023
|
$
|
158,855
|
||||||||||||
|
License fees
|
-
|
29,447
|
29,447
|
6,250
|
10,000
|
16,250
|
||||||||||||||||||
|
Other Revenue
|
7,811
|
608,390
|
616,201
|
25
|
22,510
|
22,535
|
||||||||||||||||||
|
$
|
1,309,753
|
$
|
657,143
|
$
|
1,966,896
|
$
|
16,107
|
$
|
181,533
|
$
|
197,640
|
|||||||||||||
|
Nine Months Ended September 30, 2020
|
Nine Months Ended September 30, 2019
|
|||||||||||||||||||||||
|
United States
|
International
|
Total
|
United States
|
International
|
Total
|
|||||||||||||||||||
|
Product
|
$
|
1,398,672
|
$
|
66,475
|
$
|
1,465,147
|
$
|
147,999
|
$
|
296,088
|
$
|
444,087
|
||||||||||||
|
License fees
|
-
|
39,447
|
39,447
|
18,750
|
170,557
|
189,307
|
||||||||||||||||||
|
Other Revenue
|
7,486
|
686,708
|
694,194
|
25
|
59,160
|
59,185
|
||||||||||||||||||
|
$
|
1,406,158
|
$
|
792,630
|
$
|
2,198,788
|
$
|
166,774
|
$
|
525,805
|
$
|
692,579
|
|||||||||||||
| 17. |
Related party transactions
|
|
18.
|
Stock-based compensation
|
|
19.
|
Earnings (loss) per share
|
|
September 30,
2020
|
September 30,
2019
|
|||||||
|
Stock options
|
32,618,385
|
33,683,385
|
||||||
|
Warrants
|
157,106,736
|
12,854,091
|
||||||
|
Convertible promissory notes
|
62,678,048
|
9,204,160
|
||||||
|
Shares issuable
|
-
|
14,617,225
|
||||||
|
Anti-dilutive equity securities
|
252,403,169
|
70,358,861
|
||||||
|
20.
|
Subsequent events
|
| I tem 2. |
|
|
● |
wound conditions, including diabetic foot ulcers, venous and arterial ulcers, pressure sores, burns and other skin eruption conditions;
|
|
|
● |
orthopedic applications, such as eliminating chronic pain in joints from trauma, arthritis or tendons/ligaments inflammation, speeding the healing of fractures (including nonunion or delayed-union conditions), improving bone density in
osteoporosis, fusing bones in the extremities and spine, and other potential sports injury applications;
|
|
|
● |
plastic/cosmetic applications such as cellulite smoothing, graft and transplant acceptance, skin tightening, scarring and other potential aesthetic uses; and
|
|
|
● |
cardiac applications for removing plaque due to atherosclerosis improving heart muscle performance.
|
|
|
● |
the scope, rate of progress and cost of our clinical trials;
|
|
|
● |
future clinical trial results;
|
|
|
● |
the cost and timing of regulatory approvals;
|
|
|
● |
the establishment of successful marketing, sales and distribution channels and partnerships, including our efforts to expand our marketing, sales and distribution reach through joint ventures and other contractual arrangements;
|
|
|
● |
the cost and timing associated with establishing reimbursement for our products;
|
|
|
● |
the effects of competing technologies and market developments; and
|
|
|
● |
the industry demand and patient wellness behavior.
|
|
•
|
properly value prospective acquisitions, especially those with limited operating histories;
|
|
•
|
successfully integrate the operations, as well as the accounting, financial controls, management information, technology, human resources and other administrative systems of acquired
businesses with its existing operations and systems;
|
|
•
|
successfully identify and realize potential synergies among acquired and existing businesses and retain or hire senior management and other key personnel at acquired businesses; and
|
|
•
|
successfully manage acquisition-related strain on its management, operations and financial resources.
|
|
Exhibit No.
|
Description
|
|
Rule 13a-14(a)/15d-14(a) Certification of the Principal Executive Officer.
|
|
|
Rule 13a-14(a)/15d-14(a) Certification of the Chief Financial Officer.
|
|
|
Section 1350 Certification of the Principal Executive Officer.
|
|
|
Section 1350 Certification of the Chief Financial Officer.
|
|
|
101.INS*†
|
XBRL Instance.
|
|
101.SCH*†
|
XBRL Taxonomy Extension Schema.
|
|
101.CAL*†
|
XBRL Taxonomy Extension Calculation.
|
|
101.DEF*†
|
XBRL Taxonomy Extension Definition.
|
|
101.LAB*†
|
XBRL Taxonomy Extension Labels.
|
|
101.PRE*†
|
XBRL Taxonomy Extension Presentation.
|
| Ꚙ |
Indicates management contract or compensatory plan or arrangement.
|
| * |
Filed herewith.
|
| ** |
Furnished herewith.
|
| † |
XBRL-related documents are not deemed filed for purposes of section 11 of the Securities Act of 1933, as amended, section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject the liabilities of these sections, and
are not part of any registration statement to which they relate.
|
|
SANUWAVE HEALTH, INC.
|
|||
|
Date: November 23, 2020
|
By:
|
/s/ Kevin A. Richardson, II
|
|
|
Name: Kevin A. Richardson, II
|
|||
|
Title: Chief Executive Officer
|
|||
|
Signatures
|
Capacity
|
Date
|
||
|
By: /s/
Kevin A. Richardson, II
|
||||
|
Name: Kevin A. Richardson, II
|
Chief Executive Officer and Chairman of the Board of Directors
(principal executive officer)
|
November 23, 2020
|
||
|
By: /s/
Lisa E. Sundstrom
|
||||
|
Name: Lisa E. Sundstrom
|
Chief Financial Officer
(principal financial and accounting officer)
|
November 23, 2020
|
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 |
|---|