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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Utah
|
87-0627421
|
|
(State or Other Jurisdiction of Incorporation or Organization)
|
(I.R.S. Employer Identification No.)
|
|
10200 Innovation Dr, Suite 310, Milwaukee, WI
|
53226
|
|
(Address of Principal Executive Offices)
|
(Zip Code)
|
|
Large accelerated filer
o
|
Accelerated filer
o
|
|
|
Non-accelerated filer
o
|
Smaller reporting company
x
|
|
|
(Do not check if a smaller reporting company)
|
|
Page
|
|
|
PART I. FINANCIAL INFORMATION
|
2
|
|
Item 1. Financial Statements (Unaudited)
|
2
|
|
Condensed Consolidated Balance Sheets:
|
2
|
|
March 31, 2011 and December 31, 2010
|
|
|
Condensed Consolidated Statements of Operations:
|
3
|
|
Three Months Ended March 31, 2011 and 2010
|
|
|
Condensed Consolidated Statement of Equity:
|
4
|
|
January 1, 2011 through March 31, 2011
|
|
|
Condensed Consolidated Statements of Cash Flows:
|
5
|
|
Three Months Ended March 31, 2011 and 2010
|
|
|
Notes to Unaudited Condensed Consolidated Financial Statements
|
7
|
|
Item 2. Management’s Discussion and Analysis
|
20
|
|
Item 4. Controls and Procedures
|
26
|
|
PART II. OTHER INFORMATION
|
26
|
|
Item 1. Legal Proceedings
|
26
|
|
Item 1A. Risk Factors
|
27
|
|
Item 6. Exhibits
|
28
|
|
(Unaudited)
March 31,
2011
|
December 31, 2010
|
|||||||
|
ASSETS
|
||||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$
|
203,052
|
$
|
136,030
|
||||
|
Accounts receivable, net
|
682,882
|
799,185
|
||||||
|
Inventories
|
356,228
|
599,402
|
||||||
|
Other current assets
|
219,381
|
197,565
|
||||||
|
Total current assets
|
1,461,543
|
1,732,182
|
||||||
|
Property and equipment, net
|
89,992
|
112,997
|
||||||
|
Other assets:
|
||||||||
|
Deferred financing costs, net
|
-
|
56,732
|
||||||
|
Goodwill and other intangible assets, net
|
13,593,683
|
13,654,103
|
||||||
|
Total other assets
|
13,593,683
|
13,710,835
|
||||||
|
Total Assets
|
$
|
15,145,218
|
$
|
15,556,014
|
||||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||
|
Current liabilities:
|
||||||||
|
Accounts payable
|
$
|
2,015,249
|
$
|
2,402,950
|
||||
|
Accrued liabilities and expenses
|
1,115,040
|
1,157,873
|
||||||
|
Note payable – current
|
97,784
|
47,536
|
||||||
|
Note payable – related party
|
-
|
25,114
|
||||||
|
Convertible debentures, net of debt discounts of $215,370
|
-
|
1,471,398
|
||||||
|
Derivative liability - current
|
-
|
619,698
|
||||||
|
Other current liabilities
|
105,585
|
170,033
|
||||||
|
Total current liabilities
|
3,333,658
|
5,894,602
|
||||||
|
Long-term liabilities:
|
||||||||
|
Derivative liability – long term
|
570,569
|
1,282,077
|
||||||
|
Note payable – long term
|
940,418
|
252,464
|
||||||
|
Total long-term liabilities
|
1,510,987
|
1,534,541
|
||||||
|
Commitments and contingencies
|
||||||||
|
Temporary Equity:
|
||||||||
|
Redeemable preferred stock, Series A; par value $.001 per share; 215 shares authorized, issued and outstanding at March 31, 2011 and December 31, 2010, net
|
929,588
|
890,475
|
||||||
|
Redeemable preferred stock, Series B; par value $.001 per share; 267 shares authorized, issued and outstanding at March 31, 2011 and December 31, 2010, net
|
719,157
|
653,371
|
||||||
|
Stockholders’ Equity
|
||||||||
|
Permanent Equity:
|
||||||||
|
Preferred stock, undesignated, par value $.001 per share; 14,999,518 shares authorized; 482 issued and outstanding at March 31, 2011 and December 31, 2010
|
-
|
-
|
||||||
|
Common stock, par value $.001 per share; 190,000,000 shares authorized; 101,469,581 and 101,258,725 shares issued and outstanding at March 31, 2011 and December 31, 2010, respectively
|
101,472
|
101,261
|
||||||
|
Additional paid-in-capital
|
123,081,230
|
121,995,117
|
||||||
|
Accumulated deficit
|
(114,530,874
|
)
|
(115,513,353
|
)
|
||||
|
Total stockholders’ equity
|
8,651,828
|
6,583,025
|
||||||
|
Total Liabilities and Stockholders’ Equity
|
$
|
15,145,218
|
$
|
15,556,014
|
||||
|
For The Three Months Ended
March 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
Revenues, net:
|
||||||||
|
Product
|
$
|
1,351,072
|
$
|
1,566,451
|
||||
|
Recurring
|
1,131,627
|
1,017,589
|
||||||
|
Total Revenue
|
2,482,699
|
2,584,040
|
||||||
|
Cost of Sales:
|
||||||||
|
Product
|
708,270
|
899,782
|
||||||
|
Recurring
|
263,869
|
305,845
|
||||||
|
Total Cost of Sales
|
972,139
|
1,205,627
|
||||||
|
Gross Profit
|
1,510,560
|
1,378,413
|
||||||
|
Operating Expenses:
|
||||||||
|
Research and Development
|
187,111
|
265,851
|
||||||
|
Selling, General and Administrative
|
1,086,544
|
1,690,739
|
||||||
|
Depreciation and Amortization
|
78,945
|
80,410
|
||||||
|
Total Operating Expense
|
1,352,600
|
2,037,000
|
||||||
|
Income (Loss) from Operations
|
157,960
|
(658,587
|
)
|
|||||
|
Other Income (Expenses):
|
||||||||
|
Financing Expense, net
|
(179,419
|
)
|
(168,746
|
)
|
||||
|
Gain on Derivative Liability
|
172,476
|
155,467
|
||||||
| Gain on Disposal of Asset | 2,165 | - | ||||||
|
Gain on Sale of Asset
|
829,296
|
-
|
||||||
|
Total Other Income (Expense)
|
824,518
|
(13,279
|
)
|
|||||
|
Income (Loss) Before Provision for Income Taxes
|
982,478
|
(671,866
|
)
|
|||||
|
Provision for Income Taxes
|
-
|
-
|
||||||
|
Net Income (Loss)
|
$
|
982,478
|
$
|
(671,866
|
)
|
|||
|
Accretion of preferred dividends and discount
|
( 104,899
|
)
|
(39,113
|
)
|
||||
|
Net income (loss) attributable to common shareholders
|
$
|
877,579
|
$
|
(710,979
|
)
|
|||
|
Net income (loss) per share:
|
||||||||
|
Net income (loss) per share – basic
|
$
|
0.01
|
$
|
(0.01
|
)
|
|||
|
Net income (loss) per share – diluted
|
$
|
0.01
|
$
|
(0.01
|
)
|
|||
|
Weighted Average Common Shares Outstanding – basic
|
101,363,617
|
96,220,386
|
||||||
|
Weighted Average Common Shares Outstanding – diluted
|
101,868,176
|
96,220,386
|
||||||
|
Preferred
Shares
|
Preferred
Stock
Amount
|
Common
Shares
|
Common
Stock
Amount
|
Additional
Paid in
Capital
|
Accumulated Deficit
|
Total
|
||||||||||||||||
|
Balance at January 1, 2011
|
- | $ | - | 101,258,725 | $ | 101,261 | $ | 121,995,117 | $ | (115,513,353 | ) | $ | 6,583,025 | |||||||||
| - | - | - | ||||||||||||||||||||
|
Shares issued to director and management at approximately $0.125 per share
|
- | - | 210,856 | 211 | 24,289 | - | 24,500 | |||||||||||||||
|
Stock-based compensation expense related to employee stock options
|
- | - | - | - | 7,994 | - | 7,994 | |||||||||||||||
|
Retirement of Secured Convertible Debentures
|
- | - | - | - | 1,158,729 | - | 1,158,729 | |||||||||||||||
| - | - | - | - | - | ||||||||||||||||||
|
Accretion of preferred stock discount
|
- | - | - | - | (57,339 | ) | - | (57,339 | ) | |||||||||||||
|
Accretion of preferred stock dividend
|
(47,560 | ) | (47,560 | ) | ||||||||||||||||||
|
Net Income (Loss)
|
- | - | - | - | - | 982,478 | 982,478 | |||||||||||||||
|
Balance at March 31, 2011
|
- | $ | - | 101,469,581 | $ | 101,472 | $ | 123,081,230 | $ | (114,530,874 | ) | $ | 8,651,828 | |||||||||
|
For the Three Months
Ended March 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
Increase (Decrease) In Cash and Equivalents
|
||||||||
|
Cash Flows from Operating Activities:
|
||||||||
|
Net income (loss) before accretion of preferred dividends and discounts
|
$
|
982,478
|
$
|
(671,866
|
)
|
|||
|
Adjustments to reconcile net income (loss) from operations to cash (used in) operating activities:
|
||||||||
|
Amortization of debt discounts and financing costs
|
191,357
|
140,110
|
||||||
|
(Gain) on sale of asset
|
(829,296
|
)
|
||||||
|
(Gain) on derivative liability
|
(172,476
|
)
|
(155,467
|
)
|
||||
|
Stock based compensation
|
32,494
|
64,780
|
||||||
|
Depreciation and amortization
|
78,625
|
80,410
|
||||||
|
Increase / decrease in:
|
||||||||
|
Accounts receivable, trade and other
|
(13,697
|
)
|
(455,706
|
)
|
||||
|
Inventories
|
122,470
|
(1,595
|
)
|
|||||
|
Other current assets
|
(21,816
|
)
|
(33,646)
|
|||||
|
Deferred revenue
|
-
|
|||||||
|
Other Assets
|
(64,448
|
)
|
40,636
|
|||||
|
Accounts payable, accrued expenses, net
|
(325,648
|
)
|
488,835
|
|||||
|
Net Cash Used In Operating Activities
|
(19,957
|
)
|
(503,509
|
)
|
||||
|
Cash Flows From Investing Activities:
|
||||||||
|
Gain on Disposal of Asset
|
4,800
|
-
|
||||||
|
Net Cash Provided by Investing Activities
|
4,800
|
-
|
||||||
|
Cash Flows From Financing Activities:
|
||||||||
|
Proceeds from sale of assets
|
1,000,000
|
-
|
||||||
|
Proceeds from issuance of notes payable
|
688,202
|
-
|
||||||
|
Repayment on line of credit
|
-
|
(82,500
|
)
|
|||||
|
Repayment of Convertible Debentures
|
(1,606,023
|
)
|
-
|
|||||
|
Bank Overdraft
|
135,023
|
|||||||
|
Net Cash Provided By Financing Activities
|
82,179
|
52,253
|
||||||
|
Net Increase (Decrease) In cash and cash equivalents
|
67,022
|
(450,986
|
)
|
|||||
|
Cash and cash equivalents at the beginning of the period
|
136,030
|
503,870
|
||||||
|
Cash and cash equivalents at the end of the period
|
$
|
203,052
|
$
|
52,884
|
||||
|
For the Three months Ended
March 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
Supplemental Disclosures of Cash Flow Information:
|
||||||||
|
Cash transactions:
|
||||||||
|
Cash paid during the period for financing expenses
|
$
|
117,583
|
$
|
142,646
|
||||
|
Income taxes paid
|
$
|
-
|
$
|
-
|
||||
|
Non-cash investing and financing activities:
|
||||||||
|
Accretion of discount on redeemable preferred stock
|
$
|
57,339
|
$
|
17,901
|
||||
|
Accretion of dividend on redeemable preferred stock
|
$
|
47,560
|
$
|
21,212
|
||||
|
Gross
Carrying
Amount
|
Accumulated Amortization/
Impairment
|
Net
|
Residual
Value
|
Weighted
Average
Amortization
Period (Years)
|
||||||||||||||||
|
Amortized Identifiable Intangible Assets: EthoStream subscriber lists
|
$
|
2,900,000
|
$
|
(916,343
|
)
|
$
|
1,983,657
|
-
|
12.0
|
|||||||||||
|
Total Amortized Identifiable Intangible Assets
|
2,900,000
|
(916,343
|
)
|
1,983,657
|
||||||||||||||||
|
Goodwill - EthoStream
|
5,796,430
|
-
|
5,796,430
|
-
|
||||||||||||||||
|
Goodwill - SSI
|
5,874,016
|
-
|
5,874,016
|
-
|
||||||||||||||||
|
Total
|
$
|
14,570,446
|
$
|
(916,343
|
)
|
$
|
13,654,103
|
$
|
-
|
|||||||||||
|
Gross
Carrying
Amount
|
Accumulated Amortization/Impairment
|
Net
|
Residual
Value
|
Weighted
Average
Amortization
Period
(Years)
|
||||||||||||||||
|
Amortized Identifiable Intangible Assets:
|
||||||||||||||||||||
|
Subscriber lists - EthoStream
|
$
|
2,900,000
|
$
|
(976,763
|
)
|
$
|
1,923,237
|
$
|
-
|
12.0
|
||||||||||
|
Total Amortized Identifiable Intangible Assets
|
2,900,000
|
(976,763
|
)
|
1,923,237
|
12.0 | |||||||||||||||
|
Goodwill - EthoStream
|
5,796,430
|
-
|
)
|
5,796,430
|
-
|
|||||||||||||||
|
Goodwill - SSI
|
5,874,016
|
-
|
5,874,016
|
-
|
||||||||||||||||
|
Total
|
$
|
14,570,446
|
$
|
(976,763
|
)
|
$
|
13,593,683
|
$
|
-
|
|||||||||||
|
Remainder of 2011
|
$
|
181,260
|
||
|
2012
|
241,680
|
|||
|
2013
|
241,680
|
|||
|
2014
|
241,680
|
|||
|
2015 and after
|
1,016,937
|
|||
|
Total
|
$
|
1,923,237
|
|
March 31,
2011
|
December 31,
2010
|
|||||||
|
Accounts receivable
|
$ |
857,882
|
|
$ |
974,185
|
|||
|
Allowance for doubtful accounts
|
(175,000
|
)
|
(175,000
|
)
|
||||
|
Total
|
$
|
682,882
|
$
|
799,185
|
||||
|
March 31,
2011
|
December 31,
2010
|
|||||||
|
Senior Convertible Debentures, accrue interest at 13% per annum and mature on May 29, 2011
|
$
|
-
|
$
|
1,606,023
|
||||
|
Debt Discount - beneficial conversion feature, net of accumulated amortization $733,756 at December 31, 2010.
|
-
|
(73,208
|
)
|
|||||
|
Debt Discount - value attributable to warrants attached to notes, net of accumulated amortization $616,593 at December 31, 2010.
|
-
|
(61,417
|
)
|
|||||
|
Total
|
$
|
-
|
$
|
1,471,398
|
||||
|
Less: current portion
|
-
|
-
|
||||||
|
$
|
-
|
$
|
1,471,398
|
|||||
|
For the three months ended March 31,
|
Amount
|
|||
|
2011 (Remainder of)
|
$
|
73,248
|
||
|
2012
|
60,995
|
|||
|
2013
|
49,474
|
|||
|
2014
|
750,473
|
|||
|
2015 and thereafter
|
104,012
|
|||
|
$
|
1,038,202
|
|||
|
Less: Current portion
|
(97,784
|
)
|
||
|
Total Long term portion
|
$
|
940,418
|
||
|
Options Outstanding
|
Options Exercisable
|
|||||||||||||||||||||
|
Exercise Prices
|
Number
Outstanding
|
Weighted
Average
Remaining
Contractual
Life
(Years)
|
Weighted
Average
Exercise
Price
|
Number
Exercisable
|
Weighted
Average
Exercise
Price
|
|||||||||||||||||
|
$
|
1.00 - $1.99
|
1,783,800
|
2.54
|
$
|
1.04
|
1,586,904
|
$
|
1.04
|
||||||||||||||
|
$
|
2.00 - $2.99
|
145,000
|
4.07
|
$
|
2.47
|
123,675
|
$
|
2.46
|
||||||||||||||
|
$
|
3.00 - $3.99
|
40,000
|
4.96
|
$
|
3.09
|
38,524
|
$
|
3.09
|
||||||||||||||
|
$
|
4.00 - $4.99
|
35,000
|
4.49
|
$
|
4.27
|
35,000
|
$
|
4.27
|
||||||||||||||
|
$
|
5.00 - $5.99
|
50,000
|
4.38
|
$
|
5.26
|
50,000
|
$
|
5.26
|
||||||||||||||
|
2,053,800
|
2.78
|
$
|
1.34
|
1,834,103
|
$
|
1.35
|
||||||||||||||||
|
Number of
Shares
|
Weighted
Average
Price
Per Share
|
|||||||
|
Outstanding at January 1, 2010
|
6,120,883
|
$
|
1.82
|
|||||
|
Granted
|
-
|
1.00
|
||||||
|
Exercised
|
-
|
-
|
||||||
|
Cancelled or expired
|
(3,572,083
|
)
|
2.91
|
|||||
|
Outstanding at December 31, 2010
|
2,548,800
|
$
|
1.56
|
|||||
|
Granted
|
-
|
-
|
||||||
|
Exercised
|
-
|
-
|
||||||
|
Cancelled or expired
|
(495,000
|
)
|
2.53
|
|||||
|
Outstanding at March 31, 2011
|
2,053,800
|
$
|
1.15
|
|||||
|
March 31, 2009
|
|||||
|
Significant assumptions (weighted-average):
|
|||||
|
Risk-free interest rate at grant date
|
3.5%
|
||||
|
Expected stock price volatility
|
81%
|
||||
|
Expected dividend payout
|
-
|
||||
|
Expected option life (in years)
|
5.0
|
||||
|
Expected forfeiture rate
|
12%
|
||||
|
Fair value per share of options granted
|
$
|
0.31
|
|||
|
Options Outstanding
|
Options Exercisable
|
||||||||||||||||||||
|
Exercise Prices
|
Number
Outstanding
|
Weighted
Average
Remaining
Contractual
Life (Years)
|
Weighted
Average
Exercise Price
|
Number
Exercisable
|
Weighted
Average
Exercise Price
|
||||||||||||||||
|
$
|
1.00
|
425,000
|
.87
|
$
|
1.00
|
425,000
|
$
|
1.00
|
|||||||||||||
|
Number of
Shares
|
Weighted
Average Price
Per Share
|
|||||||
|
Outstanding at January 1, 2010
|
675,000
|
$
|
1.00
|
|||||
|
Granted
|
-
|
-
|
||||||
|
Exercised
|
-
|
-
|
||||||
|
Canceled or expired
|
(250,000
|
)
|
1.00
|
|||||
|
Outstanding at December 31, 2010
|
425,000
|
$
|
1.00
|
|||||
|
Granted
|
-
|
-
|
||||||
|
Exercised
|
-
|
-
|
||||||
|
Canceled or expired
|
-
|
1.00
|
||||||
|
Outstanding at March 31, 2011
|
425,000
|
$
|
1.00
|
|||||
|
Warrants Outstanding
|
Warrants Exercisable
|
|||||||||||||||||||||
|
Exercise Prices
|
Number
Outstanding
|
Weighted Average
Remaining Contractual
Life (Years)
|
Weighed
Average
Exercise Price
|
Number
Exercisable
|
Weighted
Average
Exercise Price
|
|||||||||||||||||
|
$
|
0.13
|
5,134,628
|
4.35
|
$
|
0.13
|
5,134,628
|
$
|
0.13
|
||||||||||||||
|
$
|
0.33
|
1,705,539
|
3.51
|
$
|
0.33
|
1,705,539
|
$
|
0.33
|
||||||||||||||
|
$
|
0.60
|
800,000
|
2.10
|
$
|
0.60
|
800,000
|
$
|
0.60
|
||||||||||||||
|
$
|
1.00
|
500,000
|
.78
|
$
|
1.00
|
500,000
|
$
|
1.00
|
||||||||||||||
|
$
|
2.59
|
431,226
|
.37
|
$
|
2.59
|
431,226
|
$
|
2.59
|
||||||||||||||
|
$
|
3.41
|
1,442,870
|
1.84
|
$
|
3.41
|
1,442,870
|
$
|
3.41
|
||||||||||||||
|
$
|
4.17
|
359,710
|
1.31
|
$
|
4.17
|
359,710
|
$
|
4.17
|
||||||||||||||
|
10,373,973
|
3.25
|
$
|
0.94
|
10,373,973
|
$
|
0.94
|
||||||||||||||||
|
Number of
Shares
|
Weighted
Average Price
Per Share
|
|||||||
|
Outstanding at January 1, 2010
|
12,158,941
|
$
|
2.19
|
|||||
|
Issued
|
12,819,897
|
0.58
|
||||||
|
Exercised
|
(2,874,096
|
)
|
0.58
|
|||||
|
Canceled or expired
|
-
|
-
|
||||||
|
Outstanding at December 31, 2010
|
22,104,742
|
$
|
1.60
|
|||||
|
Issued
|
-
|
-
|
||||||
|
Exercised
|
-
|
-
|
||||||
|
Canceled or expired
|
(11,730,769)
|
|
0.13
|
|||||
|
Outstanding at March 31, 2011
|
10,373,973
|
$
|
0.94
|
|||||
|
2011 (Remainder of)
|
$
|
359,748
|
||
|
2012
|
384,651
|
|||
|
2013
|
402,951
|
|||
|
2014
|
414,267
|
|||
|
2015 and thereafter
|
1,179,837
|
|||
|
Total
|
$
|
2,741,454
|
|
●
|
Level 1: Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities;
|
|
|
●
|
Level 2: Quoted prices in markets that are not active, or inputs which are observable, either directly or indirectly, for substantially the full term of the asset or liability; or
|
|
|
●
|
Level 3: Prices or valuation techniques that require inputs that are both significant to the fair value measurement and are unobservable.
|
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
|
Derivative liability
|
$ |
-
|
$ |
-
|
$ |
570,569
|
$ |
570,569
|
||||||||
|
Total
|
$
|
-
|
$
|
-
|
$
|
570,569
|
$
|
570,569
|
||||||||
|
2011
|
||||
|
Balance at beginning of year
|
$
|
1,901,775
|
||
|
Repayment of debt and warrants related to derivative liability
|
(1,158,729
|
) | ||
|
Change in fair value of derivative liability
|
(172,476
|
) | ||
|
Balance at end of period
|
$
|
570,569
|
||
|
Three Months Ended
|
||||||||||||||||||||||||
|
March 31, 2011
|
March 31, 2010
|
Variance
|
||||||||||||||||||||||
|
Product
|
$
|
1,351,072
|
54%
|
$
|
1,566,451
|
61%
|
$
|
(215,379)
|
-14%
|
|||||||||||||||
|
Recurring
|
1,131,627
|
46%
|
1,017,589
|
39%
|
114,038
|
11%
|
||||||||||||||||||
|
Total
|
$
|
2,482,699
|
100%
|
$
|
2,584,040
|
100%
|
$
|
(101,341)
|
-3%
|
|||||||||||||||
|
Three Months Ended
|
||||||||||||||||||||||||
|
March 31, 2011
|
March 31, 2010
|
Variance
|
||||||||||||||||||||||
|
Product
|
$
|
708,270
|
52%
|
$
|
899,782
|
58%
|
$
|
(191,512
|
) |
-21%
|
||||||||||||||
|
Recurring
|
263,869
|
23%
|
305,845
|
30%
|
(41,976
|
) |
-14%
|
|||||||||||||||||
|
Total
|
$
|
972,139
|
39%
|
$
|
1,205,627
|
47%
|
$
|
(233,488
|
) |
-19%
|
||||||||||||||
|
Three Months Ended
|
||||||||||||||||||||||||
|
March 31, 2011
|
March 31, 2010
|
Variance
|
||||||||||||||||||||||
|
Product
|
$
|
642,802
|
48%
|
$
|
666,669
|
42%
|
$
|
(23,867
|
) |
-4%
|
||||||||||||||
|
Recurring
|
867,758
|
77%
|
711,744
|
65%
|
156,014
|
22%
|
||||||||||||||||||
|
Total
|
$
|
1,510,560
|
61%
|
$
|
1,378,413
|
51%
|
$
|
132,147
|
10%
|
|||||||||||||||
|
Three Months Ended
|
||||||||||||||||
|
March 31, 2011
|
March 31, 2010
|
Variance
|
||||||||||||||
|
Total
|
$
|
1,352,600
|
$
|
2,037,000
|
$
|
(684,400
|
)
|
-34%
|
||||||||
|
Three Months Ended
|
||||||||||||||||
|
March 31, 2011
|
March 31, 2010
|
Variance
|
||||||||||||||
|
Total
|
$
|
187,111
|
$
|
265,851
|
$
|
(78,741
|
)
|
-30%
|
||||||||
|
Three Months Ended
|
||||||||||||||||
|
March 31, 2011
|
March 31, 2010
|
Variance
|
||||||||||||||
|
Total
|
$
|
1,086,544
|
$
|
1,690,739
|
$
|
(604,195
|
)
|
-36%
|
||||||||
|
Exhibit
Number
|
Description Of Document
|
|
|
2.1
|
Asset Purchase Agreement by and between Telkonet Inc. and Dynamic Ratings, Inc. dated as of March 4, 2011(incorporated by reference to our Form 8-K filed on March 9, 2011)
|
|
|
3.1
|
Amendment to the Articles of Incorporation, adopted November 17, 2010 (incorporated by reference to our Form 10-K filed on March 30, 2011)
|
|
|
4.1
|
Promissory Note, dated March 4, 2011, issued by Telkonet Inc. to Dynamic Ratings, Inc (incorporated by reference to our Form 8-K filed on March 9, 2011)
|
|
|
10.1
|
Distribution Agreement by and between, Telkonet Inc. and Dynamic Ratings, Inc., dated as of March 4, 2011(incorporated by reference to our Form 8-K filed on March 9, 2011)
|
|
|
10.2
|
Consulting Agreement by and between Telkonet Inc. and Dynamic Ratings, Inc, dated as of March 4, 2011(incorporated by reference to our Form 8-K filed on March 9, 2011)
|
|
|
31.1
|
Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 of Jason L. Tienor
|
|
|
31.2
|
Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 of Richard E. Mushrush
|
|
|
32.1
|
Certification of Jason L. Tienor pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
|
32.2
|
Certification of Richard E. Mushrush pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
Telkonet, Inc.
Registrant
|
||
|
Date: May 16, 2011
|
By:
|
/s/ Jason L. Tienor
|
|
Jason L. Tienor
Chief Executive Officer
(principal executive officer)
|
||
|
Date: May 16, 2011
|
By:
|
/s/ Richard E. Mushrush
|
|
Richard E. Mushrush
Controller and Acting Chief Financial Officer
(principal financial 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 |
|---|