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 Drive, Suite 300, 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
|
|
June 30, 2011 and December 31, 2010
|
|
|
Condensed Consolidated Statements of Operations:
|
3
|
|
Three And Six Months Ended June 30, 2011 and 2010
|
|
|
Condensed Consolidated Statement of Stockholders’ Equity:
|
4
|
|
January 1, 2011 through June 30, 2011
|
|
|
Condensed Consolidated Statements of Cash Flows:
|
5
|
|
Six Months Ended June 30, 2011 and 2010
|
|
|
Notes to Condensed Consolidated Financial Statements (Unaudited)
|
7
|
|
Item 2. Management’s Discussion and Analysis
|
19
|
|
Item 4. Controls and Procedures
|
26
|
|
PART II. OTHER INFORMATION
|
26
|
|
Item 1. Legal Proceedings
|
26
|
|
Item 1A. Risk Factors
|
27
|
|
Item 2. Unregistered Sales of Equity Securities
|
27
|
|
Item 6. Exhibits
|
27
|
|
(Unaudited)
June 30,
2011
|
December 31,
2010
|
|||||||
|
ASSETS
|
|
|
||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$
|
882,484
|
$
|
136,030
|
||||
|
Accounts receivable, net
|
1,245,055
|
799,185
|
||||||
|
Inventories
|
595,968
|
599,402
|
||||||
|
Other current assets
|
265,475
|
197,565
|
||||||
|
Total current assets
|
2,988,982
|
1,732,182
|
||||||
|
Property and equipment, net
|
64,177
|
112,997
|
||||||
|
Other assets:
|
||||||||
|
Deferred financing costs, net
|
-
|
56,732
|
||||||
|
Goodwill
|
11,670,446
|
11,670,446
|
||||||
|
Intangible assets, net
|
1,862,817
|
1,983,657
|
||||||
|
Total other assets
|
13,533,263
|
13,710,835
|
||||||
|
Total Assets
|
$
|
16,586,422
|
$
|
15,556,014
|
||||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||
|
Current liabilities:
|
||||||||
|
Accounts payable
|
$
|
1,871,198
|
$
|
2,402,950
|
||||
|
Accrued liabilities and expenses
|
1,110,529
|
1,157,873
|
||||||
|
Note payable – current
|
85,768
|
47,536
|
||||||
|
Note payable – related party
|
-
|
25,114
|
||||||
|
Convertible debentures, net of debt discounts of $134,625
|
-
|
1,471,398
|
||||||
|
Derivative liability - current
|
-
|
619,698
|
||||||
|
Other current liabilities
|
89,063
|
170,033
|
||||||
|
Total current liabilities
|
3,156,558
|
5,894,602
|
||||||
|
Long-term liabilities:
|
||||||||
|
Derivative liability – long term
|
-
|
1,282,077
|
||||||
|
Deferred lease liability
|
98,218
|
-
|
||||||
|
Note payable – long term
|
928,322
|
252,464
|
||||||
|
Total long-term liabilities
|
1,026,540
|
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 June 30, 2011 and December 31, 2010, net
|
968,701
|
890,475
|
||||||
|
Redeemable preferred stock, Series B; par value $.001 per share; 538 shares authorized and issued, 533 outstanding at June 30, 2011, 267 shares authorized, issued and outstanding at December 31, 2010, net
|
1,363,222
|
653,371
|
||||||
|
Stockholders’ Equity
|
||||||||
|
Permanent Equity:
|
||||||||
|
Preferred stock, undesignated, par value $.001 per share; 15,000,000 shares authorized; 748 issued and outstanding at June 30, 2011; 482 issued and outstanding at December 31, 2010
|
-
|
-
|
||||||
|
Common stock, par value $.001 per share; 190,000,000 shares authorized; 102,037,171 and 101,258,725 shares issued and outstanding at June 30, 2011 and December 31, 2010, respectively
|
102,039
|
101,261
|
||||||
|
Additional paid-in-capital
|
124,387,048
|
121,995,117
|
||||||
|
Accumulated deficit
|
(114,417,686
|
)
|
(115,513,353
|
)
|
||||
|
Total stockholders’ equity
|
10,071,401
|
6,583,025
|
||||||
|
Total Liabilities and Stockholders’ Equity
|
$
|
16,586,422
|
|
|
$
|
15,556,014
|
||
|
For The Three Months Ended
June 30,
|
For The Six Months Ended
June 30,
|
|||||||||||||||
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||
|
Revenues, net:
|
||||||||||||||||
|
Product
|
$
|
1,776,888
|
$
|
1,970,286
|
$
|
3,127,960
|
$
|
3,536,737
|
||||||||
|
Recurring
|
1,151,048
|
1,213,115
|
2,282,675
|
2,230,704
|
||||||||||||
|
Total Revenue
|
2,927,936
|
3,183,401
|
5,410,635
|
5,767,441
|
||||||||||||
|
Cost of Sales:
|
||||||||||||||||
|
Product
|
1,017,894
|
1,012,124
|
1,726,164
|
1,911,907
|
||||||||||||
|
Recurring
|
291,247
|
326,062
|
555,116
|
631,907
|
||||||||||||
|
Total Cost of Sales
|
1,309,141
|
1,338,186
|
2,281,280
|
2,543,814
|
||||||||||||
|
Gross Profit
|
1,618,795
|
1,845,215
|
3,129,355
|
3,223,627
|
||||||||||||
|
|
|
|||||||||||||||
|
Operating Expenses:
|
||||||||||||||||
|
Research and development
|
184,207
|
264,049
|
371,318
|
529,900
|
||||||||||||
|
Selling, general and administrative
|
1,224,178
|
1,304,845
|
2,310,722
|
2,995,584
|
||||||||||||
|
Depreciation and amortization
|
86,235
|
77,790
|
165,180
|
158,200
|
||||||||||||
|
Total Operating Expenses
|
1,494,620
|
1,646,684
|
2,847,220
|
3,683,684
|
||||||||||||
|
Income (Loss) from Operations
|
124,175
|
198,531
|
282,135
|
(460,057
|
) | |||||||||||
|
Other Income (Expenses):
|
||||||||||||||||
|
Financing expense, net
|
(10,986
|
) |
(155,547
|
) |
(190,406
|
) |
(324,293
|
) | ||||||||
|
Gain on derivative liability
|
-
|
541,326
|
172,477
|
696,793
|
||||||||||||
|
Gain on sale of asset
|
-
|
-
|
829,296
|
-
|
||||||||||||
|
Gain (loss) on disposal of fixed asset
|
-
|
(100,744
|
) |
2,165
|
(100,744
|
) | ||||||||||
|
Total Other Income (Expense)
|
(10,986
|
) |
285,035
|
813,532
|
271,756
|
|||||||||||
|
Income (Loss) Before Provision for Income Taxes
|
113,189
|
483,566
|
1,095,667
|
(188,301
|
) | |||||||||||
|
Provision for Income Taxes
|
-
|
-
|
-
|
-
|
||||||||||||
|
Net Income (Loss)
|
113,189
|
483,566
|
1,095,667
|
(188,301
|
) | |||||||||||
|
Accretion of preferred dividends and discount
|
(170,800
|
) |
(39,347
|
) |
(313,867
|
) |
(78,460
|
) | ||||||||
|
Net income (loss) attributable to common shareholders
|
$
|
(57,611
|
)
|
$
|
444,219
|
$
|
781,800
|
$
|
(266,761
|
) | ||||||
|
Net income per share:
|
||||||||||||||||
|
Income per share from continuing operations - basic
|
$
|
0.00
|
$
|
0.00
|
$
|
0.01
|
$
|
0.00
|
||||||||
|
Income per share from continuing operations - diluted
|
$
|
0.00
|
$
|
0.00
|
$
|
0.01
|
$
|
0.00
|
||||||||
|
Weighted Average Common Shares Outstanding - basic
|
102,878,097
|
96,916,357
|
101,475,906
|
96,714,804
|
||||||||||||
|
Weighted Average Common Shares Outstanding - diluted
|
104,404,580
|
97,140,595
|
103,002,389
|
96,714,804
|
||||||||||||
|
Common
Shares
|
Common
Stock
Amount
|
Additional
Paid in
Capital
|
Accumulated Deficit
|
Total Stockholders’ Equity
|
||||||||||||||||
|
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
|
409,056 | 409 | 55,091 | - | 55,500 | |||||||||||||||
|
Shares issued to director for consulting fees at approximately $0.15 per share (1)
|
177,083 | 177 | 24,823 | - | 25,000 | |||||||||||||||
|
Shares issued on conversion of preferred stock at approximately $0.18 per share
|
192,307 | 192 | 24,808 | - | 25,000 | |||||||||||||||
|
Stock-based compensation expense related to employee stock options
|
- | - | 15,988 | - | 15,988 | |||||||||||||||
|
Warrants issued with redeemable convertible preferred stock
|
- | - | 427,895 | - | 427,895 | |||||||||||||||
|
Beneficial conversion feature of redeemable convertible preferred stock
|
- | - | 427,895 | - | 427,895 | |||||||||||||||
|
Retirement of secured convertible debentures
|
- | - | 1,158,729 | - | 1,158,729 | |||||||||||||||
|
Retirement of derivative liability
related to warrant obligation
|
- | - | 570,569 | - | 570,569 | |||||||||||||||
|
Accretion of preferred stock discount
|
- | - | (193,797 | ) | - | (193,797 | ) | |||||||||||||
|
Accretion of preferred stock dividend
|
- | - | (120,070 | ) | - | (120,070 | ) | |||||||||||||
|
Net Income
|
1,095,667 | 1,095,667 | ||||||||||||||||||
|
Balance at June 30, 2011
|
102,037,171 | $ | 102,039 | $ | 124,387,048 | $ | (114,417,686 | ) | $ | 10,071,401 | ||||||||||
|
For the Six Months
Ended June 30,
|
||||||||
|
2011
|
2010
|
|||||||
|
Cash Flows from Operating Activities:
|
||||||||
|
Net income (loss)
|
$
|
1,095,667
|
$
|
(188,301
|
)
|
|||
|
Adjustments to reconcile net income (loss) from operations to cash used in operating activities:
|
||||||||
|
Amortization of debt discounts and financing costs
|
191,357
|
254,120
|
||||||
|
Gain on sale of asset
|
(829,296
|
)
|
-
|
|||||
|
Gain on derivative liability
|
(172,477
|
)
|
(696,793
|
)
|
||||
|
(Gain) loss on disposal of fixed assets
|
(2,165
|
)
|
100,744
|
|||||
|
Stock based compensation
|
96,488
|
88,181
|
||||||
|
Depreciation and amortization
|
165,180
|
158,200
|
||||||
|
Bad debt expense (recoveries)
|
(56,620
|
) |
31,879
|
|||||
|
Increase / decrease in:
|
||||||||
|
Accounts receivable, trade and other
|
(389,250
|
)
|
(762,451
|
)
|
||||
|
Inventories
|
(117,270
|
)
|
219,051
|
|||||
|
Other current assets
|
(67,910
|
)
|
(187,713
|
)
|
||||
|
Other current liabilities
|
(80,970
|
)
|
42,212
|
|||||
|
Accounts payable, accrued liabilities & expenses, net
|
(579,096
|
)
|
827,855
|
|||||
|
Deferred lease liability
|
98,218
|
-
|
||||||
|
Net Cash Used In Operating Activities
|
(648,144
|
)
|
(113,016
|
)
|
||||
|
Cash Flows From Investing Activities:
|
||||||||
|
Proceeds on disposal of asset
|
6,645
|
-
|
||||||
|
Proceeds from sale of assets
|
1,000,000
|
-
|
||||||
|
Net Cash Provided by Investing Activities
|
1,006,645
|
-
|
||||||
|
Cash Flows From Financing Activities:
|
||||||||
|
Repayment on line of credit
|
-
|
(288,417
|
)
|
|||||
|
Proceeds from issuance of note payable
|
700,000
|
-
|
||||||
|
Payments on long term note payable
|
(35,910
|
)
|
-
|
|||||
|
Payments on note payable – related party
|
(25,114
|
)
|
-
|
|||||
|
Proceeds from issuance of preferred stock
|
1,355,000
|
-
|
||||||
|
Repayment of Convertible Debentures
|
(1,606,023
|
)
|
-
|
|||||
|
Net Cash Provided By (Used In) Financing Activities
|
387,953
|
(288,417
|
)
|
|||||
|
Net increase (decrease) in cash and cash equivalents
|
746,454
|
(401,433
|
)
|
|||||
|
Cash and cash equivalents at the beginning of the period
|
136,030
|
|
503,870
|
|||||
|
Cash and cash equivalents at the end of the period
|
$
|
882,484
|
$
|
102,437
|
||||
|
For the Six Months Ended
June 30,
|
||||||||
|
Supplemental Disclosures of Cash Flow Information:
|
2011
|
2010
|
||||||
|
Cash transactions:
|
||||||||
|
Cash paid during the period for financing expenses
|
$ | 203,174 | $ | 301,351 | ||||
|
Income taxes paid
|
- | - | ||||||
|
Non-cash transactions:
|
||||||||
|
Common stock issuance to pay off accounts payable
|
$ | - | $ | 62,957 | ||||
|
Issuance of note payable in conjunction with warrant cancellation
|
50,000 | - | ||||||
|
Beneficial conversion feature of redeemable convertible preferred stock
|
427,895 | - | ||||||
|
Value of warrants issued with redeemable convertible preferred stock
|
427,895 | - | ||||||
|
Accretion of discount on redeemable preferred stock
|
193,797 | 35,802 | ||||||
|
Accretion of dividend on redeemable preferred stock
|
120,070 | 42,658 | ||||||
|
Cost
|
Accumulated Amortization
|
Net Book Value
|
Residual
Value
|
Weighted
Average
Amortization
Period (Years)
|
||||||||||||||||
|
Amortized Identifiable Intangible Assets:
|
||||||||||||||||||||
|
Subscriber lists – EthoStream
|
$
|
2,900,000
|
$
|
(1,037,183
|
)
|
$
|
1,862,817
|
$
|
-
|
12.0
|
||||||||||
|
Total Amortized Identifiable Intangible Assets
|
2,900,000
|
(1,037,183
|
)
|
1,862,817
|
-
|
|||||||||||||||
|
Goodwill – EthoStream
|
5,796,430
|
-
|
5,796,430
|
-
|
||||||||||||||||
|
Goodwill – SSI
|
5,874,016
|
-
|
5,874,016
|
-
|
||||||||||||||||
|
Total
|
$
|
14,570,446
|
$
|
(1,037,183
|
)
|
$
|
13,533,263
|
$
|
-
|
|||||||||||
|
Cost
|
Accumulated Amortization
|
Net Book Value
|
Residual
Value
|
Weighted
Average
Amortization
Period
(Years)
|
||||||||||||||||
|
Amortized Identifiable Intangible Assets:
|
||||||||||||||||||||
|
Subscriber lists – EthoStream
|
$
|
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
|
$
|
-
|
|||||||||||
|
Remainder of 2011
|
$
|
120,840
|
||
|
2012
|
241,680
|
|||
|
2013
|
241,680
|
|||
|
2014
|
241,680
|
|||
|
2015 and after
|
1,016,937
|
|||
|
Total
|
$
|
1,862,817
|
|
June 30,
2011
|
December 31,
2010
|
|||||||
|
Accounts receivable
|
$
|
1,370,055
|
$
|
974,185
|
||||
|
Allowance for doubtful accounts
|
(125,000
|
)
|
(175,000
|
)
|
||||
|
Total
|
$
|
1,245,055
|
$
|
799,185
|
||||
|
June 30,
2011
|
December 31,
2010
|
|||||||
|
Inventory, gross
|
$
|
735,968
|
$
|
799,402
|
||||
|
Reserve for obsolescence
|
(140,000
|
)
|
(200,000
|
)
|
||||
|
Inventory, Net
|
$
|
595,968
|
$
|
599,402
|
||||
|
June 30,
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 of $733,756 at December 31, 2010.
|
-
|
(73,208
|
)
|
|||||
|
Debt Discount - value attributable to warrants attached to notes, net of accumulated amortization of $616,593 at December 31, 2010.
|
-
|
(61,417
|
)
|
|||||
|
Total
|
$
|
-
|
$
|
1,471,398
|
||||
|
Less: current portion
|
- |
(1,471,398
|
)
|
|||||
|
Total Long Term Portion
|
$
|
-
|
$
|
-
|
||||
|
As of June 30,
|
Amount
|
|||
|
2011 (Remainder of)
|
$
|
48,890
|
||
|
2012
|
61,253
|
|||
|
2013
|
49,485
|
|||
|
2014
|
750,483
|
|||
|
2015 and thereafter
|
103,979
|
|||
|
$
|
1,014,090
|
|||
|
Less: Current portion
|
(85,768
|
)
|
||
|
Total Long term portion
|
$
|
928,322
|
||
|
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
|
2.17
|
$
|
1.04
|
1,600,858
|
$
|
1.04
|
||||||||||||||
|
$
|
2.00 - $2.99
|
145,000
|
3.82
|
$
|
2.47
|
126,665
|
$
|
2.46
|
||||||||||||||
|
$
|
3.00 - $3.99
|
40,000
|
4.71
|
$
|
3.09
|
40,000
|
$
|
3.09
|
||||||||||||||
|
$
|
4.00 - $4.99
|
35,000
|
4.24
|
$
|
4.27
|
35,000
|
$
|
4.27
|
||||||||||||||
|
$
|
5.00 - $5.99
|
30,000
|
3.89
|
$
|
5.43
|
30,000
|
$
|
5.43
|
||||||||||||||
|
2,033,800
|
2.40
|
$
|
1.31
|
1,832,523
|
$
|
1.31
|
||||||||||||||||
|
Number of
Shares
|
Weighted
Average
Price
Per Share
|
|||||||
|
Outstanding at January 1, 2010
|
6,120,883
|
$
|
1.56
|
|||||
|
Granted
|
-
|
-
|
||||||
|
Exercised
|
-
|
-
|
||||||
|
Cancelled or expired
|
(3,572,083
|
)
|
1.62
|
|||||
|
Outstanding at December 31, 2010
|
2,548,800
|
$
|
1.57
|
|||||
|
Granted
|
-
|
-
|
||||||
|
Exercised
|
-
|
-
|
||||||
|
Cancelled or expired
|
(515,000
|
)
|
2.69
|
|||||
|
Outstanding at June 30, 2011
|
2,033,800
|
$
|
1.31
|
|||||
|
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
|
.62
|
$
|
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
|
-
|
|||||||
|
Outstanding at June 30, 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
|
10,346,168
|
4.46
|
$
|
0.13
|
10,346,168
|
$
|
0.13
|
||||||||||||||
|
$
|
0.33
|
1,705,539
|
3.26
|
$
|
0.33
|
1,705,539
|
$
|
0.33
|
||||||||||||||
|
$
|
0.60
|
800,000
|
1.85
|
$
|
0.60
|
800,000
|
$
|
0.60
|
||||||||||||||
|
$
|
1.00
|
500,000
|
.53
|
$
|
1.00
|
500,000
|
$
|
1.00
|
||||||||||||||
|
$
|
2.59
|
431,226
|
.12
|
$
|
2.59
|
431,226
|
$
|
2.59
|
||||||||||||||
|
$
|
3.05
|
1,135,140
|
2.52
|
$
|
3.05
|
1,135,140
|
$
|
3.05
|
||||||||||||||
|
$
|
4.17
|
359,712
|
1.06
|
$
|
4.17
|
359,712
|
$
|
4.17
|
||||||||||||||
|
15,277,785
|
3.72
|
$
|
.59
|
15,277,785
|
$
|
.59
|
||||||||||||||||
|
Number of
Shares
|
Weighted
Average Price
Per Share
|
|||||||
|
Outstanding at January 1, 2010
|
12,158,941
|
$
|
1.60
|
|||||
|
Issued
|
12,819,897
|
0.28
|
||||||
|
Exercised
|
-
|
-
|
||||||
|
Canceled or expired
|
(2,874,096
|
) |
3.29
|
|||||
|
Outstanding at December 31, 2010
|
22,104,742
|
$
|
.51
|
|||||
|
Issued
|
5,322,847
|
.13
|
||||||
|
Exercised
|
-
|
-
|
||||||
|
Canceled or expired
|
(12,149,804
|
) |
.23
|
|||||
|
Outstanding at June 30, 2011
|
15,277,785
|
$
|
.59
|
|||||
|
2011 (Remainder of)
|
$
|
180,264
|
||
|
2012
|
384,651
|
|||
|
2013
|
402,951
|
|||
|
2014
|
414,267
|
|||
|
2015 and thereafter
|
1,179.837
|
|||
|
Total
|
$
|
2,561,970
|
| ● |
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 liabilities
|
-
|
-
|
1,901,775
|
1,901,775
|
||||||||||||
|
Total
|
$
|
-
|
$
|
-
|
$
|
1,901,775
|
$
|
1,901,775
|
||||||||
|
2011
|
||||
|
Balance at beginning of year
|
$
|
1,901,775
|
||
|
Repayment of debt, cancellation of warrants and related derivative liability
|
(1,158,729
|
) | ||
|
Change in fair value of derivative liability
|
(172,477
|
) | ||
|
Retirement of derivative liability related to warrant obligation
|
(570,569
|
) | ||
|
Balance at end of period
|
$
|
-
|
||
|
Three Months Ended
|
||||||||||||||||||||||||
|
June 30, 2011
|
June 30, 2010
|
Variance
|
||||||||||||||||||||||
|
Product
|
$
|
1,776,888
|
61%
|
$
|
1,970,286
|
62%
|
$
|
(193,398
|
)
|
-10%
|
||||||||||||||
|
Recurring
|
1,151,048
|
39%
|
1,213,115
|
38%
|
(62,067
|
)
|
-5%
|
|||||||||||||||||
|
Total
|
$
|
2,927,936
|
100%
|
$
|
3,183,401
|
100%
|
$
|
(255,465
|
)
|
-8%
|
||||||||||||||
|
Six Months Ended
|
||||||||||||||||||||||||
|
June 30, 2011
|
June 30, 2010
|
Variance
|
||||||||||||||||||||||
|
Product
|
$
|
3,127,960
|
58%
|
$
|
3,536,737
|
61%
|
$
|
(408,777
|
)
|
-12%
|
||||||||||||||
|
Recurring
|
2,282,675
|
42%
|
2,230,704
|
39%
|
51,971
|
2%
|
||||||||||||||||||
|
Total
|
$
|
5,410,635
|
100%
|
$
|
5,767,441
|
100%
|
$
|
(356,806
|
)
|
-6%
|
||||||||||||||
|
Three Months Ended
|
||||||||||||||||||||||||
|
June 30, 2011
|
June 30, 2010
|
Variance
|
||||||||||||||||||||||
|
Product
|
$
|
1,017,894
|
57%
|
$
|
1,012,124
|
51%
|
$
|
5,770
|
1%
|
|||||||||||||||
|
Recurring
|
291,247
|
25%
|
326,062
|
27%
|
(34,815
|
)
|
-11%
|
|||||||||||||||||
|
Total
|
$
|
1,309,141
|
45%
|
$
|
1,338,186
|
42%
|
$
|
(29,045
|
)
|
-2%
|
||||||||||||||
|
Six Months Ended
|
||||||||||||||||||||||||
|
June 30, 2011
|
June 30, 2010
|
Variance
|
||||||||||||||||||||||
|
Product
|
$
|
1,726,164
|
55%
|
$
|
1,911,907
|
54%
|
$
|
(185,743
|
)
|
-10%
|
||||||||||||||
|
Recurring
|
555,116
|
24%
|
631,907
|
28%
|
(76,791
|
)
|
-12%
|
|||||||||||||||||
|
Total
|
$
|
2,281,280
|
42%
|
$
|
2,543,814
|
44%
|
$
|
(262,534
|
)
|
-10%
|
||||||||||||||
|
Three Months Ended
|
||||||||||||||||||||||||
|
June 30, 2011
|
June 30, 2010
|
Variance
|
||||||||||||||||||||||
|
Product
|
$
|
758,994
|
43%
|
$
|
958,162
|
49%
|
$
|
(199,168
|
)
|
-21%
|
||||||||||||||
|
Recurring
|
859,801
|
75%
|
887,053
|
73%
|
(27,252
|
)
|
-3%
|
|||||||||||||||||
|
Total
|
$
|
1,618,795
|
55%
|
$
|
1,845,215
|
58%
|
$
|
(226,420
|
)
|
-12%
|
||||||||||||||
|
Six Months Ended
|
||||||||||||||||||||||||
|
June 30, 2011
|
June 30, 2010
|
Variance
|
||||||||||||||||||||||
|
Product
|
$
|
1,401,796
|
45%
|
$
|
1,624,830
|
46%
|
$
|
(223,034
|
)
|
-14%
|
||||||||||||||
|
Recurring
|
1,727,559
|
76%
|
1,598,797
|
72%
|
128,762
|
8%
|
||||||||||||||||||
|
Total
|
$
|
3,129,355
|
58%
|
$
|
3,223,627
|
56%
|
$
|
(94,272
|
)
|
-3%
|
||||||||||||||
|
Three Months Ended
|
||||||||||||||||
|
June 30, 2011
|
June 30, 2010
|
Variance
|
||||||||||||||
|
Total
|
$
|
1,494,620
|
$
|
1,646,684
|
$
|
(152,064
|
)
|
-9%
|
||||||||
|
Six Months Ended
|
||||||||||||||||
|
June 30, 2011
|
June 30, 2010
|
Variance
|
||||||||||||||
|
Total
|
$
|
2,847,220
|
$
|
3,683,684
|
$
|
(836,464
|
)
|
-23%
|
||||||||
|
Three Months Ended
|
||||||||||||||||
|
June 30, 2011
|
June 30, 2010
|
Variance
|
||||||||||||||
|
Total
|
$
|
184,207
|
$
|
264,049
|
$
|
(79,842
|
) |
-30%
|
||||||||
|
Six Months Ended
|
||||||||||||||||
|
June 30, 2011
|
June 30, 2010
|
Variance
|
||||||||||||||
|
Total
|
$
|
371,318
|
$
|
529,900
|
$
|
(158,582
|
) |
-30%
|
||||||||
|
Three Months Ended
|
||||||||||||||||
|
June 30, 2011
|
June 30, 2010
|
Variance
|
||||||||||||||
|
Total
|
$
|
1,224,178
|
$
|
1,304,845
|
$
|
(80,667
|
)
|
-6%
|
||||||||
|
Six Months Ended
|
||||||||||||||||
|
June 30, 2011
|
June 30, 2010
|
Variance
|
||||||||||||||
|
Total
|
$
|
2,310,722
|
$
|
2,995,584
|
$
|
(684,862
|
)
|
-23%
|
||||||||
|
Exhibit Number
|
Description Of Document
|
|
|
10.1
|
Securities Purchase Agreement, dated April 8, 2011, by and among Telkonet, Inc. and the parties listed therein (incorporated by reference to the Company’s Form 8-K filed on April 13, 2011).
|
|
|
10.2
|
Registration Rights Agreement, dated April 8, 2011, by and among Telkonet, Inc. and the parties listed therein (incorporated by reference to the Company’s Form 8-K filed on April 13, 2011).
|
|
|
10.3
|
Employment Agreement, dated April 11, 2011 by and between Telkonet, Inc. and Jason L. Tienor (incorporated by reference to the Company’s Form 8-K filed on April 14, 2011).
|
|
| 10.4 |
Employment Agreement, dated April 11, 2011 by and between Telkonet, Inc. and Jeffrey J. Sobieski (incorporated by reference to the Company’s Form 8-K filed on April 14, 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
|
|
101.INS
|
XBRL Instance Document
|
|
|
101.SCH
|
XBRL Schema Document
|
|
|
101.CAL
|
XBRL Calculation Linkbase Document
|
|
|
101.LAB
|
XBRL Label Linkbase Document
|
|
|
101.PRE
|
XBRL Presentation Linkbase Document
|
|
|
101.DEF
|
XBRL Definition Linkbase Document
|
|
Telkonet, Inc.
Registrant
|
|||
|
Date: August 8, 2011
|
By:
|
/s/ Jason L. Tienor | |
| Jason L. Tienor | |||
|
Chief Executive Officer
|
|||
| (principal executive officer) | |||
|
Date: August 8, 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 |
|---|