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 | ||||
|
|
|
||||
| (State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | ||||
|
|
|
||||
| (Address of principal executive offices) | (Zip Code) | ||||
| Title of each class | Trading Symbol(s) |
Name of each exchange on which
registered
|
||||||
| None | N/A | N/A | ||||||
|
Large accelerated filer
o
|
Accelerated filer
o
|
|||||||
|
|
|
|||||||
|
|
||||||||
| Page | ||||||||
| June 30, 2024 | December 31, 2023 | ||||||||||
|
ASSETS
|
|||||||||||
|
Current Assets:
|
|||||||||||
|
Cash and cash equivalent
|
$ |
|
$ |
|
|||||||
|
Accounts receivable, net of allowance of $
|
|
|
|||||||||
|
Inventory
|
|
|
|||||||||
|
Prepaid expenses and other current assets
|
|
|
|||||||||
|
Total Current Assets
|
|
|
|||||||||
|
Property, equipment and other, net
|
|
|
|||||||||
|
Intangible assets, net
|
|
|
|||||||||
|
Goodwill
|
|
|
|||||||||
|
Total Non-current Assets
|
|
|
|||||||||
|
Total Assets
|
$ |
|
$ |
|
|||||||
|
LIABILITIES
|
|||||||||||
|
Current Liabilities:
|
|||||||||||
|
Senior secured debt, in default
|
$ |
|
$ |
|
|||||||
|
Convertible promissory notes payable
|
|
|
|||||||||
|
Convertible promissory notes payable, related parties
|
|
|
|||||||||
|
Asset-backed secured promissory notes
|
|
|
|||||||||
|
Asset-backed secured promissory notes, related parties
|
|
|
|||||||||
|
Promissory note payable, related party
|
|
|
|||||||||
|
Accounts payable
|
|
|
|||||||||
|
Accrued expenses
|
|
|
|||||||||
|
Factoring liabilities
|
|
|
|||||||||
|
Warrant liability
|
|
|
|||||||||
|
Accrued interest
|
|
|
|||||||||
|
Accrued interest, related parties
|
|
|
|||||||||
|
Current portion of contract liabilities
|
|
|
|||||||||
|
Other
|
|
|
|||||||||
|
Total Current Liabilities
|
|
|
|||||||||
|
Non-current Liabilities
|
|||||||||||
|
Lease liabilities
|
|
|
|||||||||
|
Contract liabilities
|
|
|
|||||||||
|
Total Non-current Liabilities
|
|
|
|||||||||
|
Total Liabilities
|
$ |
|
$ |
|
|||||||
|
Commitments and Contingencies (Footnote 14)
|
|
|
|||||||||
|
STOCKHOLDERS’ DEFICIT
|
|||||||||||
|
Preferred Stock, par value $
|
$ |
|
$ |
|
|||||||
|
Common stock, par value $
|
|
|
|||||||||
|
Additional paid-in capital
|
|
|
|||||||||
|
Accumulated deficit
|
(
|
(
|
|||||||||
|
Accumulated other comprehensive income (loss)
|
|
(
|
|||||||||
|
Total Stockholders’ Deficit
|
(
|
(
|
|||||||||
|
Total Liabilities and Stockholders’ Deficit
|
$ |
|
$ |
|
|||||||
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
|
Revenue
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
|
Cost of Revenues
|
|
|
|
|
|||||||||||||||||||
|
Gross Margin
|
|
|
|
|
|||||||||||||||||||
|
Operating Expenses:
|
|||||||||||||||||||||||
|
General and administrative
|
|
|
|
|
|||||||||||||||||||
|
Selling and marketing
|
|
|
|
|
|||||||||||||||||||
|
Research and development
|
|
|
|
|
|||||||||||||||||||
|
Depreciation and amortization
|
|
|
|
|
|||||||||||||||||||
|
Total Operating Expenses
|
|
|
|
|
|||||||||||||||||||
|
Operating Income (Loss)
|
|
|
|
(
|
|||||||||||||||||||
|
Other (Expense)/Income:
|
|||||||||||||||||||||||
|
Interest expense
|
(
|
(
|
(
|
(
|
|||||||||||||||||||
|
Interest expense, related party
|
(
|
(
|
(
|
(
|
|||||||||||||||||||
|
Gain on extinguishment of debt
|
|
|
|
|
|||||||||||||||||||
|
Change in fair value of derivative liabilities
|
|
(
|
|
(
|
|||||||||||||||||||
|
Other expense
|
(
|
|
(
|
(
|
|||||||||||||||||||
|
Other income
|
|
|
|
- | |||||||||||||||||||
|
Total Other Income (Expense)
|
|
(
|
|
(
|
|||||||||||||||||||
|
Net Income (Loss)
|
|
(
|
|
(
|
|||||||||||||||||||
|
Other Comprehensive Loss
|
|||||||||||||||||||||||
|
Foreign currency translation adjustments
|
|
(
|
|
(
|
|||||||||||||||||||
|
Total Comprehensive Income (Loss)
|
$ |
|
$ |
(
|
$ |
|
$ |
(
|
|||||||||||||||
|
Net income (loss) per share:
|
|||||||||||||||||||||||
|
Basic
|
$ |
|
$ |
(
|
$ |
|
$ |
(
|
|||||||||||||||
|
Diluted
|
$ |
|
$ |
(
|
$ |
|
$ |
(
|
|||||||||||||||
|
Number of shares used in per share calculation:
|
|||||||||||||||||||||||
|
Basic
|
|
|
|
|
|||||||||||||||||||
|
Diluted
|
|
|
|
|
|||||||||||||||||||
| Three Months Ended June 30, 2024 | ||||||||||||||||||||||||||||||||||||||
|
Common Stock
|
||||||||||||||||||||||||||||||||||||||
|
Number of
Shares
Issued and
Outstanding
|
Par Value
|
Additional Paid-
in Capital
|
Accumulated
Deficit
|
Accumulated
Other
Comprehensive
Loss
|
Total
|
|||||||||||||||||||||||||||||||||
| Balances as of March 31, 2024 |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
(
|
|||||||||||||||||||||||||||
| Shares issued for settlement of warrants |
|
|
- | - | - |
|
||||||||||||||||||||||||||||||||
| Shares issued for settlement of debt |
|
|
|
- | - |
|
||||||||||||||||||||||||||||||||
|
Foreign currency translation adjustment
|
- | - | - | - |
|
|
||||||||||||||||||||||||||||||||
|
Net income
|
- | - | - |
|
- |
|
||||||||||||||||||||||||||||||||
| Balances as of June 30, 2024 |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
(
|
|||||||||||||||||||||||||||
| Three Months Ended June 30, 2023 | ||||||||||||||||||||||||||||||||||||||
|
Common Stock
|
|
|||||||||||||||||||||||||||||||||||||
|
Number of
Shares
Issued and
Outstanding
|
Par Value
|
Additional Paid-
in Capital
|
Accumulated
Deficit
|
Accumulated
Other
Comprehensive
Loss
|
Total
|
|||||||||||||||||||||||||||||||||
| Balances as of March 31, 2023 |
|
$ |
|
$ |
|
$ |
(
|
$ |
(
|
$ |
(
|
|||||||||||||||||||||||||||
|
Shares issued for services
|
|
|
|
- | - |
|
||||||||||||||||||||||||||||||||
|
Foreign currency translation adjustment
|
- | - | - | - |
(
|
(
|
||||||||||||||||||||||||||||||||
|
Net loss
|
- | - | - |
(
|
- |
(
|
||||||||||||||||||||||||||||||||
| Balances as of June 30, 2023 |
|
$ |
|
$ |
|
$ |
(
|
$ |
(
|
$ |
(
|
|||||||||||||||||||||||||||
| Six Months Ended June 30, 2024 | ||||||||||||||||||||||||||||||||||||||
|
Common Stock
|
||||||||||||||||||||||||||||||||||||||
|
Number of
Shares
Issued and
Outstanding
|
Par Value
|
Additional Paid-
in Capital
|
Accumulated
Deficit
|
Accumulated
Other
Comprehensive
Loss
|
Total
|
|||||||||||||||||||||||||||||||||
| Balances as of December 31, 2023 |
|
$ |
|
$ |
|
$ |
(
|
$ |
(
|
$ |
(
|
|||||||||||||||||||||||||||
| Shares issued for settlement of warrants |
|
|
- | - | - |
|
||||||||||||||||||||||||||||||||
|
Shares issued for settlement of debt
|
|
|
|
- | - |
|
||||||||||||||||||||||||||||||||
|
Foreign currency translation adjustment
|
- | - | - | - |
|
|
||||||||||||||||||||||||||||||||
|
Net income
|
- | - | - |
|
- |
|
||||||||||||||||||||||||||||||||
| Balances as of June 30, 2024 |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
(
|
|||||||||||||||||||||||||||
| Six Months Ended June 30, 2023 | ||||||||||||||||||||||||||||||||||||||
|
Common Stock
|
|
|||||||||||||||||||||||||||||||||||||
|
Number of
Shares
Issued and
Outstanding
|
Par Value
|
Additional Paid-
in Capital
|
Accumulated
Deficit
|
Accumulated
Other
Comprehensive
Loss
|
Total
|
|||||||||||||||||||||||||||||||||
| Balances as of December 31, 2022 |
|
$ |
|
$ |
|
$ |
(
|
$ |
(
|
$ |
(
|
|||||||||||||||||||||||||||
|
Shares issued for services
|
|
|
|
- | - |
|
||||||||||||||||||||||||||||||||
|
Foreign currency translation adjustment
|
- | - | - | - |
(
|
(
|
||||||||||||||||||||||||||||||||
|
Net loss
|
- | - | - |
(
|
- |
(
|
||||||||||||||||||||||||||||||||
| Balances as of June 30, 2023 |
|
$ |
|
$ |
|
$ |
(
|
$ |
(
|
$ |
(
|
|||||||||||||||||||||||||||
| Six Months Ended June 30, | ||||||||||||||
| 2024 | 2023 | |||||||||||||
|
Cash Flows - Operating Activities:
|
||||||||||||||
|
Net Income (Loss)
|
$ |
|
$ |
(
|
||||||||||
|
Adjustments to reconcile net loss to net cash used by operating activities
|
||||||||||||||
|
Depreciation and amortization
|
|
|
||||||||||||
|
Bad debt expense
|
|
|
||||||||||||
|
Shares issued for services
|
|
|
||||||||||||
|
Gain on extinguishment of debt
|
(
|
|
||||||||||||
|
Change in fair value of derivative liabilities
|
(
|
|
||||||||||||
|
Amortization of debt issuance costs and original issue discount
|
|
|
||||||||||||
|
Accrued interest
|
|
|
||||||||||||
|
Changes in operating assets and liabilities
|
||||||||||||||
|
Accounts receivable
|
(
|
|
||||||||||||
|
Inventory
|
|
(
|
||||||||||||
|
Prepaid expenses and other assets
|
|
(
|
||||||||||||
|
Accounts payable
|
(
|
|
||||||||||||
|
Accrued expenses
|
|
(
|
||||||||||||
|
Contract liabilities
|
|
(
|
||||||||||||
|
Net Cash Provided by/(Used) in Operating Activities
|
|
(
|
||||||||||||
|
Cash Flows - Investing Activities
|
||||||||||||||
|
Purchase of property and equipment
|
(
|
(
|
||||||||||||
|
Net Cash Flows Used in Investing Activities
|
(
|
(
|
||||||||||||
|
Cash Flows - Financing Activities
|
||||||||||||||
|
Proceeds from convertible promissory notes
|
- |
|
||||||||||||
|
Payment of note payable
|
(
|
|
||||||||||||
|
Proceeds from convertible notes payable
|
|
- | ||||||||||||
|
Proceeds from promissory note payable, related party
|
|
|
||||||||||||
|
Proceeds from bridge notes advance
|
|
|
||||||||||||
|
Proceeds/(Payments) from factoring, net
|
|
(
|
||||||||||||
|
Payments of principal on finance leases
|
(
|
(
|
||||||||||||
|
Net Cash Flow Provided by Financing Activities
|
|
|
||||||||||||
|
Effect of Exchange Rates on Cash
|
|
(
|
||||||||||||
|
Net Change in Cash During Period
|
|
|
||||||||||||
|
Cash at Beginning of Period
|
|
|
||||||||||||
|
Cash at End of Period
|
$ |
|
$ |
|
||||||||||
|
Supplemental Information:
|
||||||||||||||
|
Cash paid for interest
|
$ |
|
$ |
|
||||||||||
|
Non-cash Investing and Financing Activities:
|
||||||||||||||
|
Shares issued for settlement of debt
|
|
|
||||||||||||
|
Write off deferred merger costs
|
|
|
||||||||||||
|
Warrants issued in conjunction with convertible promissory notes
|
|
|
||||||||||||
|
Capitalize default interest into Senior secured debt
|
|
|
||||||||||||
|
Conversion of asset-based secured promissory notes to convertible promissory notes
|
|
|
||||||||||||
|
Embedded conversion feature on convertible promissory notes payable
|
|
|
||||||||||||
|
Common shares issued for advisory shares
|
|
|
||||||||||||
| Three Months Ended | Six Months Ended | ||||||||||||||||||||||
| (in Thousands, except per share data) | June 30, 2024 | June 30, 2023 | June 30, 2024 | June 30, 2023 | |||||||||||||||||||
|
Numerator:
|
|||||||||||||||||||||||
|
Net Income (Loss)
|
$ |
|
$ |
(
|
$ |
|
$ |
(
|
|||||||||||||||
|
Number of shares used in per share calculation:
|
|||||||||||||||||||||||
| Common shares |
|
|
|
|
|||||||||||||||||||
| Common shares issuable assuming exercise of nominally priced warrants |
|
|
|
|
|||||||||||||||||||
|
Total shares used for calculating basic income (loss) per share
|
|
|
|
|
|||||||||||||||||||
|
Weighted-average effect of dilutive securities:
|
|||||||||||||||||||||||
|
Common shares issuable on convertible promissory notes including interest
|
|
|
|
|
|||||||||||||||||||
|
Total shares for purposes of calculating diluted net income (loss) per share
|
|
|
|
|
|||||||||||||||||||
|
Net income (loss) per share:
|
|||||||||||||||||||||||
| Basic | $ |
|
$ |
(
|
$ |
|
$ |
(
|
|||||||||||||||
| Diluted | $ |
|
$ |
(
|
$ |
|
$ |
(
|
|||||||||||||||
| Six Months Ended | |||||||||||
|
(in thousands)
|
June 30, 2024 | June 30, 2023 | |||||||||
|
Common stock options
|
|
|
|||||||||
|
Common stock purchase warrants
|
|
|
|||||||||
|
Convertible notes payable, including interest
|
|
|
|||||||||
|
|
|
||||||||||
|
(in thousands)
|
June 30, 2024 | December 31, 2023 | |||||||||
| Registration penalties | $ |
|
$ |
|
|||||||
| License fees |
|
|
|||||||||
|
Board of directors fees
|
|
|
|||||||||
|
Employee compensation
|
|
|
|||||||||
| Other |
|
|
|||||||||
| $ |
|
$ |
|
||||||||
| June 30, 2024 | December 31, 2023 | ||||||||||||||||||||||||||||||||||||||||||||||
|
(in thousands)
|
Principal
|
Debt Discount
|
Carrying Value
|
Accrued Interest
|
Principal
|
Debt Discount
|
Carrying Value
|
Accrued Interest
|
|||||||||||||||||||||||||||||||||||||||
|
Senior secured debt
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
|||||||||||||||||||||||||||||||
| As of June 30, 2024 | ||||||||||||||||||||||||||
|
(In thousands, except conversion price)
|
Conversion
Price
|
Principal
|
Remaining
Debt Discount
|
Carrying Value
|
||||||||||||||||||||||
|
Historical convertible promissory notes payable, related parties, in default
|
$ |
|
|
|
|
|||||||||||||||||||||
|
Convertible notes payable
|
$ |
|
|
(
|
|
|||||||||||||||||||||
|
Convertible notes payable, related parties
|
$ |
|
|
(
|
|
|||||||||||||||||||||
|
Total Convertible Promissory Notes Payable
|
$ |
|
$ |
(
|
$ |
|
||||||||||||||||||||
| As of December 31, 2023 | |||||||||||||||||||||||||||||
|
(In thousands, except conversion price)
|
Conversion
Price
|
Principal
|
Remaining
Debt Discount
|
Carrying
Value
|
|||||||||||||||||||||||||
|
Acquisition convertible promissory note, in default
|
$ |
|
|
|
|
||||||||||||||||||||||||
|
Historical convertible promissory note, related party, in default
|
$ |
|
|
|
|
||||||||||||||||||||||||
|
Convertible notes payable
|
$ |
|
|
(
|
|
||||||||||||||||||||||||
|
Convertible notes payable, related parties
|
$ |
|
|
(
|
|
||||||||||||||||||||||||
|
Total Convertible Promissory Notes Payable
|
$ |
|
$ |
(
|
$ |
|
|||||||||||||||||||||||
| Fair value measured at June 30, 2024 | |||||||||||||||||||||||
|
(in thousands)
|
Fair value at
June 30, 2024 |
Quoted prices in
active markets
(Level 1)
|
Significant other
observable inputs
(Level 2)
|
Significant
unobservable inputs
(Level 3)
|
|||||||||||||||||||
|
Warrant liability
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Fair value measured at December 31, 2023 | |||||||||||||||||||||||
|
(in thousands)
|
Fair value at
December 31, 2023 |
Quoted prices in
active markets
(Level 1)
|
Significant other
observable inputs
(Level 2)
|
Significant
unobservable inputs
(Level 3)
|
|||||||||||||||||||
|
Warrant liability
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
|
Embedded conversion option
|
|
|
|
|
|||||||||||||||||||
|
Total fair value
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
|
(in thousands, except per share data)
|
Warrants
Outstanding
|
Fair Value
per Share
|
Fair Value
(in thousands)
|
||||||||||||||
| Balance at December 31, 2023 |
|
$ |
|
$ |
|
||||||||||||
|
Issuance
|
|
|
|
||||||||||||||
|
Exercised warrants
|
(
|
$ |
|
|
|||||||||||||
|
Gain on remeasurement of warrant liability
|
|
(
|
|||||||||||||||
| Balance at June 30, 2024 |
|
$ |
|
$ |
|
||||||||||||
| Three Months Ended June 30, 2024 | Three Months Ended June 30, 2023 | ||||||||||||||||||||||||||||||||||
|
United States
|
International
|
Total
|
United States
|
International
|
Total
|
||||||||||||||||||||||||||||||
|
Consumables and parts revenue
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||||||||||
|
System revenue
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
|
License fees and other
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
|
Product Revenue
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||||||||||
|
Rental Income
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
|
Total Revenue
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||||||||||
| Six Months Ended June 30, 2024 | Six Months Ended June 30, 2023 | ||||||||||||||||||||||||||||||||||
|
United States
|
International
|
Total
|
United States
|
International
|
Total
|
||||||||||||||||||||||||||||||
|
Consumables and parts revenue
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||||||||||
|
System revenue
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
|
License fees and other
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
|
Product Revenue
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||||||||||
|
Rental Income
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
|
Total Revenue
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||||||||||
| Three Months Ended | Six Months Ended | ||||||||||||||||||||||
| June 30, 2024 | June 30, 2023 | June 30, 2024 | June 30, 2023 | ||||||||||||||||||||
|
Purchases:
|
|||||||||||||||||||||||
|
Vendor A
|
|
% |
|
% |
|
% |
|
% | |||||||||||||||
|
Vendor B
|
n/a |
|
% | n/a |
|
% | |||||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
|
(in thousands)
|
2024 | 2023 | 2024 | 2023 | |||||||||||||||||||
|
Net Income/(Loss)
|
$ | 6,561 | $ | (7,262) | $ | 2,033 | $ | (20,342) | |||||||||||||||
|
Non-GAAP Adjustments:
|
|||||||||||||||||||||||
|
Interest expense
|
3,783 | 4,381 | 7,343 | 8,659 | |||||||||||||||||||
|
Depreciation and amortization
|
262 | 257 | 480 | 515 | |||||||||||||||||||
|
EBITDA
|
10,606 | (2,624) | 9,856 | (11,168) | |||||||||||||||||||
|
Non-GAAP Adjustments for Adjusted EBITDA:
|
|||||||||||||||||||||||
|
Change in fair value of derivative liabilities
|
(3,717) | 3,821 | (1,216) | 10,618 | |||||||||||||||||||
|
Other non-cash or non-recurring charges:
|
|||||||||||||||||||||||
|
Gain on extinguishment of debt
|
(5,310) | - | (5,205) | - | |||||||||||||||||||
|
Severance agreement and legal settlement
|
- | - | 585 | - | |||||||||||||||||||
|
Release of historical accrued expenses
|
(579) | (1,250) | (579) | (1,250) | |||||||||||||||||||
|
Shares for services
|
- | 224 | - | 224 | |||||||||||||||||||
|
License and option agreement
|
- | - | (2,500) | - | |||||||||||||||||||
|
Prepaid legal fees expensed from termination of Merger Agreement
|
457 | $ | - | $ | 457 | $ | - | ||||||||||||||||
|
Adjusted EBITDA
|
$ | 1,457 | $ | 171 | $ | 1,398 | $ | (1,576) | |||||||||||||||
| For the Three Months Ended | For the Six Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||
| June 30, |
Change
|
June 30, |
Change
|
||||||||||||||||||||||||||||||||||||||||||||
|
(in Thousands)
|
2024 | 2023 |
$
|
%
|
2024 | 2023 |
$
|
%
|
|||||||||||||||||||||||||||||||||||||||
|
Revenues:
|
|||||||||||||||||||||||||||||||||||||||||||||||
|
Total Revenue
|
$ | 7,162 | $ | 4,675 | $ | 2,487 | 53 | % | $ | 12,948 | $ | 8,450 | $ | 4,498 | 53 | % | |||||||||||||||||||||||||||||||
|
Cost of Revenues
|
1,922 | 1,202 | 720 | 60 | % | 3,506 | 2,464 | 1,042 | 42 | % | |||||||||||||||||||||||||||||||||||||
|
Gross Margin
|
5,240 | 3,473 | 1,767 | 51 | % | 9,442 | 5,986 | 3,456 | 58 | % | |||||||||||||||||||||||||||||||||||||
|
Gross Margin %
|
73 | % | 74 | % | (112) | bps | 73 | % | 71 | % | 208 | bps | |||||||||||||||||||||||||||||||||||
|
Operating Expenses:
|
|||||||||||||||||||||||||||||||||||||||||||||||
|
General and administrative
|
1,839 | 1,238 | 601 | 49 | % | 5,514 | 3,997 | 1,517 | 38 | % | |||||||||||||||||||||||||||||||||||||
|
Selling and marketing
|
1,034 | 978 | 56 | 6 | % | 2,266 | 2,390 | (124) | -5 | % | |||||||||||||||||||||||||||||||||||||
|
Research and Development
|
195 | 139 | 56 | 40 | % | 358 | 270 | 88 | 33 | % | |||||||||||||||||||||||||||||||||||||
|
Depreciation and amortization
|
180 | 187 | (7) | -4 | % | 362 | 376 | (14) | -4 | % | |||||||||||||||||||||||||||||||||||||
|
Operating Income (Loss)
|
1,992 | 931 | 1,061 | 114 | % | 942 | (1,047) | 1,989 | 190 | % | |||||||||||||||||||||||||||||||||||||
|
Other Income (Expense)
|
4,569 | (8,193) | 12,762 | 156 | % | 1,091 | (19,295) | 20,386 | 106 | % | |||||||||||||||||||||||||||||||||||||
|
Net Income (Loss)
|
$ | 6,561 | $ | (7,262) | $ | 13,823 | 190 | % | $ | 2,033 | $ | (20,342) | $ | 22,375 | 110 | % | |||||||||||||||||||||||||||||||
| Three months ended June 30, |
Change
|
Six months ended June 30, |
Change
|
||||||||||||||||||||||||||||||||||||||||||||
| 2024 | 2023 |
$
|
%
|
2024 | 2023 |
$
|
%
|
||||||||||||||||||||||||||||||||||||||||
| Interest expense | $ | (3,783) | $ | (4,381) | $ | 598 | 14 | % | $ | (7,343) | $ | (8,659) | $ | 1,316 | 15 | % | |||||||||||||||||||||||||||||||
| Gain on extinguishment of debt | 5,310 | - | 5,310 | nm | 5,205 | - | 5,205 | nm | |||||||||||||||||||||||||||||||||||||||
| Change in fair value of derivatives | 3,717 | (3,821) | 7,538 | 197 | % | 1,216 | (10,618) | 11,834 | 111 | % | |||||||||||||||||||||||||||||||||||||
| Other income (expense) | (675) | 9 | (684) | nm | 2,013 | (18) | 2,031 | nm | |||||||||||||||||||||||||||||||||||||||
| Other income (expense), net | $ | 4,569 | $ | (8,193) | $ | 12,762 | 156 | % | $ | 1,091 | $ | (19,295) | $ | 20,386 | 106 | % | |||||||||||||||||||||||||||||||
| For the six months ended June 30, | |||||||||||
|
(in thousands)
|
2024 | 2023 | |||||||||
|
Cash flows provided by (used in) operating activities
|
$ | 432 | $ | (1,215) | |||||||
|
Cash flows used in investing activities
|
$ | (206) | $ | (169) | |||||||
|
Cash flows provided by financing activities
|
$ | 316 | $ | 1,426 | |||||||
|
2
.1
|
Agreement and Plan of Merger, dated as of August 23, 2023, by and among SEP Acquisition Corp., SEP Acquisition Holdings Inc., and SANUWAVE Health, Inc. (Incorporated by reference to Exhibit 2.1 to the Form 8-K filed with the SEC on August 23, 2023). | ||||||||||||||||||||||
| Amendment Number one to Agreement and Plan of Merger, dated February 27, 2024, by and between SEP Acquisition Corp. and Sanuwave Health, Inc. (Incorporated by reference to Exhibit 2.1 to the Form 8-K filed with the SEC on February 28, 2024). | |||||||||||||||||||||||
| Amendment Number Two to Agreement and Plan of Merger, dated as of April 25, 2024, by and between SEP Acquisition Corp. and Sanuwave Health, Inc. (Incorporated by reference to Exhibit 2.1 to the Form 8-K filed with the SEC on April 26, 2024). | |||||||||||||||||||||||
| Amendment Number Three to Agreement and Plan of Merger, dated as of May 28, 2024, by and between SEP Acquisition Corp. and Sanuwave Health, Inc. (Incorporated by reference to Exhibit 2.1 to the Form 8-K filed with the SEC on May 28, 2024). | |||||||||||||||||||||||
| Articles of Incorporation (Incorporated by reference to Exhibit 3.1 to the Form 10-SB filed with the SEC on December 18, 2007). | |||||||||||||||||||||||
| Certificate of Amendment to the Articles of Incorporation (Incorporated by reference to Appendix A to the Definitive Schedule 14C filed with the SEC on October 16, 2009). | |||||||||||||||||||||||
| Certificate of Amendment to the Articles of Incorporation (Incorporated by reference to Exhibit A to the Definitive Schedule 14C filed with the SEC on April 16, 2012). | |||||||||||||||||||||||
| Bylaws (Incorporated by reference to Exhibit 3.02 to the Form 10-SB filed with the SEC on December 18, 2007). | |||||||||||||||||||||||
| Certificate of Designation of Preferences, Rights and Limitations of Series A Convertible Preferred Stock of the Company dated March 14, 2014 (Incorporated by reference to Exhibit 3.1 to the Form 8-K filed with the SEC on March 18, 2014). | |||||||||||||||||||||||
| Certificate of Amendment to the Articles of Incorporation, dated September 8, 2015 (Incorporated by reference to Exhibit 3.6 to the Form 10-K filed with the SEC on March 30, 2016). | |||||||||||||||||||||||
| Certificate of Designation of Preferences, Rights and Limitations of Series B Convertible Preferred Stock of the Company dated January 12, 2016 (Incorporated by reference to Exhibit 3.1 to the Form 8-K filed with the SEC on January 19, 2016). | |||||||||||||||||||||||
| Certificate of Designation of Preferences, Rights and Limitations of Series C Convertible Preferred Stock of the Company dated January 31, 2020 (Incorporated by reference to Exhibit 3.1 to the Form 8-K filed with the SEC on February 6, 2020). | |||||||||||||||||||||||
| Certificate of Designation of Preferences, Rights and Limitations of Series C Convertible Preferred Stock of the Company dated January 31, 2020 (Incorporated by reference to Exhibit 3.1 to the Form 8-K filed with the SEC on February 6, 2020). | |||||||||||||||||||||||
| Certificate of Designation of Series D Convertible Preferred Stock (Incorporated by reference to Exhibit 3.1 to the Form 8-K filed with the SEC on May 20, 2020). | |||||||||||||||||||||||
| Certificate of Amendment of the Articles of Incorporation (Incorporated by reference to Exhibit 3.1 to the Form 8-K filed with the SEC on January 5, 2021). | |||||||||||||||||||||||
| Certificate of Amendment of the Articles of Incorporation, dated January 31, 2023 (Incorporated by reference to Exhibit 3.12 to the Form S-1/A filed with the SEC on January 31, 2023). | |||||||||||||||||||||||
| Form of Future Advance Convertible Promissory Note issued to certain purchasers, dated January 21, 2024 (Incorporated by reference to Exhibit 4.1 to the Form 8-K filed with the SEC on January 25, 2024). | |||||||||||||||||||||||
| Forms of Common Stock Purchase Warrants issued to certain purchasers, dated January 21, 2024 (Incorporated by reference to Exhibit 4.2 to the Form 8-K filed with the SEC on January 25, 2024). | |||||||||||||||||||||||
| Securities Purchase Agreement, dated January 21, 2024, by and among the Company and the purchasers identified on the signature pages thereto (Incorporated by reference to Exhibit 10.1 to the Form 8-K filed with the SEC on January 25, 2024). | |||||||||||||||||||||||
| Security Agreement, dated January 21, 2024, by and among the Company and certain lenders (Incorporated by reference to Exhibit 10.2 to the Form 8-K filed with the SEC on January 25, 2024). | |||||||||||||||||||||||
| Subordination Agreement, dated January 21, 2024, by and among the Company, NH Expansion Credit Fund Holdings LP and certain creditors (Incorporated by reference to Exhibit 10.3 to the Form 8-K filed with the SEC on January 25, 2024). | |||||||||||||||||||||||
| Registration Rights Agreement, dated January 21, 2024, by and among the Company and certain lenders (Incorporated by reference to Exhibit 10.4 to the Form 8-K filed with the SEC on January 25, 2024). | |||||||||||||||||||||||
| Form of waiver letter with purchasers in January 2024 offering (Incorporated by reference to Exhibit 10.5 to the Form 8-K filed with the SEC on January 25, 2024). | |||||||||||||||||||||||
| Form of letter agreement with purchasers in January 2024 offering (Incorporated by reference to Exhibit 10.6 to the Form 8-K filed with the SEC on January 25, 2024). | |||||||||||||||||||||||
| Rule 13a-14(a)/15d-14(a) Certification of the Chief 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. | ||||||||||||||||||||||
| 104 | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101). | ||||||||||||||||||||||
| SANUWAVE HEALTH, INC. | |||||||||||
|
Dated: August 12, 2024
|
By: |
/s/
Morgan Frank
|
|||||||||
| Morgan Frank | |||||||||||
|
Chief Executive Officer
(Duly Authorized Officer and Principal Executive Officer)
|
|||||||||||
|
Dated: August 12, 2024
|
By: | /s/ Peter Sorensen | |||||||||
| Peter Sorensen | |||||||||||
|
Chief Financial Officer
(Principal Financial and Accounting Officer)
|
|||||||||||
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 |
|---|