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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
x
|
ANNUAL 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
|
|
FLORIDA
|
59-1947988
|
|
|
(State or other jurisdiction of
incorporation or organization)
|
(I.R.S. Employer
Identification No.)
|
|
|
9454 Wilshire Blvd., R-1,
Beverly Hills, California
|
90212
|
|
|
(Address of principal executive offices)
|
(Zip Code)
|
|
Title of Each Class
|
Name of Each Exchange on Which Registered
|
|
|
Common Stock, $0.01Par Value
Cumulative Series A Preferred Stock, $0.01 Par Value
|
OTC Bulletin Board
|
|
|
Cumulative Convertible Series B Preferred Stock, $1,000 Stated Value
|
||
| Large Accelerated Filer | o | Accelerated Filer | o |
| Non-Accelerated Filer | o | Smaller Reporting Company | x |
|
Item
|
Page
|
|||||
|
PART I
|
||||||
| 1. |
Business
|
3 | ||||
| 1A. |
Risk Factors
|
8 | ||||
| 1B. |
Unresolved Staff Comments
|
12 | ||||
| 2. |
Properties
|
12 | ||||
| 3. |
Legal Proceedings
|
12 | ||||
| 4. |
Removed and Reserved
|
12 | ||||
|
PART II
|
||||||
| 5. |
Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities
|
13 | ||||
| 6. |
Selected Financial Data
|
14 | ||||
| 7. |
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
14 | ||||
| 7A. |
Quantitative and Qualitative Disclosures About Market Risk
|
22 | ||||
| 8. |
Financial Statements and Supplementary Information
|
22 | ||||
| 9. |
Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
|
22 | ||||
| 9A. |
Controls and Procedures
|
22 | ||||
| 9B. |
Other Information
|
23 | ||||
|
PART III
|
||||||
| 10. |
Directors, Executive Officers and Corporate Governance
|
24 | ||||
| 11. |
Executive Compensation
|
27 | ||||
| 12. |
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
|
31 | ||||
| 13. |
Certain Relationships and Related Transactions, and Director Independence
|
33 | ||||
| 14. |
Principal Accountant Fees and Services
|
33 | ||||
|
PART IV
|
||||||
| 15. |
Exhibits and Financial Statement Schedules
|
34 | ||||
| Signatures | 35 | |||||
| Exhibit Index | 36 | |||||
| Financial Statements | F-1 | |||||
|
(1)
|
The first segment consisted of bio-mass reduction, a deep cleaning, and the initial application of SteraMistTM. This consisted of 64,583 sq/ft at $6.50 per sq/ft which amounted to approximately $420,000.
|
|
(2)
|
The second segment consists of maintenance services for the same square footage area which has a contract value of $60,000 per month for 3 years. The Company receives 15% of the $60,000 or $9,000 per month as a management fee for the first 12 months and 10% or $6,000 for the remaining 24 months of the CSS Contract. As of December 31, 2013, 2 1/2 months of maintenance service has been completed.
|
| ● | our corporate code of conduct, which qualifies as a “code of ethics” as defined by Item 406 of Regulation S-K of the Exchange Act; and | |
| ● | charters for our Audit Committee and Compensation Committee. |
|
●
|
that a broker or dealer approve a person’s account for transactions in penny stocks; and
|
|
●
|
the broker or dealer receives from the investor a written agreement to the transaction, setting forth the identity and quantity of the penny stock to be purchased.
|
|
●
|
obtain financial information and investment experience objectives of the person; and
|
|
●
|
make a reasonable determination that the transactions in penny stocks are suitable for that person and the person has sufficient knowledge and experience in financial matters to be capable of evaluating the risks of transactions in penny stocks.
|
|
●
|
sets forth the basis on which the broker or dealer made the suitability determination; and
|
|
●
|
that the broker or dealer received a signed, written agreement from the investor prior to the transaction.
|
|
2013
|
2012
|
|||||||||||||||
|
High
|
Low
|
High
|
Low
|
|||||||||||||
|
First Quarter
|
$ | 0.20 | $ | 0.09 | $ | 0.04 | $ | 0.03 | ||||||||
|
Second Quarter
|
$ | 0.65 | $ | 0.11 | $ | 0.08 | $ | 0.03 | ||||||||
|
Third Quarter
|
$ | 0.96 | $ | 0.37 | $ | 0.36 | $ | 0.03 | ||||||||
|
Fourth Quarter
|
$ | 0.80 | $ | 0.30 | $ | 0.25 | $ | 0.01 | ||||||||
|
As of
|
As of
|
|||||||
|
December 31,
2013
|
December 31,
2012
|
|||||||
|
Total convertible notes payable
|
$ | 5,074,000 | $ | - | ||||
|
Debt discount
|
$ | 5,004,000 | $ | - | ||||
|
Total convertible note payable, net
|
$ | 70,000 | $ | - | ||||
|
Total stockholders’ (deficiency)/equity
|
$ | ( 2,787,360 | ) | $ | 108,412 | |||
|
Cash and cash equivalents
|
$ | 706,350 | $ | 73,424 | ||||
|
Accounts receivable
|
$ | 805,809 | $ | 215,657 | ||||
|
Inventories
|
$ | 407,549 | $ | - | ||||
|
Derivative liability
|
$ | 7,665,502 | $ | - | ||||
|
Working capital
|
$ | (6,452,209 | ) | $ | 60,006 | |||
|
●
|
Net cash used in operations of approximately $1,306,000;
|
|
●
|
Acquisition of intangibles of $3,288,000;
|
|
●
|
Proceeds from the issuance of convertible notes of $5,074,000;
|
|
●
|
Proceeds from the issuance of common stock of $1,011,000;
|
|
●
|
Procurement of critical part components for our products of approximately $310,000;
|
|
●
|
We anticipate interest payments of approximately $507,000 during 2014;
|
|
●
|
Repayments on convertible notes payable of $5,074,000 during 2015.
|
|
●
|
Our 2014 expectations, particularly with respect to sales volumes may differ significantly from actual quarter and full year results due to competition, demand for our products, sales and marketing success, and our ability to effectively and efficiently manufacture our products.
|
|
For the
|
For the
|
|||||||
|
year ended
|
year ended
|
|||||||
|
December 31,
2013
|
December 31,
2012
|
|||||||
|
Revenues
|
$ | 1,166,000 | $ | 564,000 | ||||
|
Gross Profit
|
686,000 | 222,000 | ||||||
|
Total Cost and Expenses
|
2,134,000 | 1,673,000 | ||||||
|
Net loss from Operations
|
(1,448,000 | ) | (1,451,000 | ) | ||||
|
Total Other Income (Expense)
|
(4,210,000 | ) | (300,000 | ) | ||||
|
Net Loss
|
$ | (5,658,000 | ) | $ | (1,750,000 | ) | ||
|
Basic net loss per share
|
$ | (0.07 | ) | $ | (0.02 | ) | ||
|
Diluted net loss per share
|
$ | (0.07 | ) | $ | (0.02 | ) | ||
|
For the
|
For the
|
|||||||
|
year ended
|
year ended
|
|||||||
|
December 31,
2013
|
December 31,
2012
|
|||||||
|
Revenues:
|
||||||||
|
Equipment / Product
|
$ | 498,000 | $ | 564,000 | ||||
|
BIT Solution
|
200,000 | - | ||||||
|
Bio-mass and Decontamination Services
|
449,000 | - | ||||||
|
Maintenance fees
|
13,000 | |||||||
|
Training
|
6,000 | - | ||||||
|
Total Revenues
|
$ | 1,166,000 | $ | 564,000 | ||||
|
For the
|
For the
|
|||||||
|
year ended
|
year ended
|
|||||||
|
December 31,
2013
|
December 31,
2012
|
|||||||
|
Revenues:
|
||||||||
|
International
|
$ | 557,000 | $ | 347,000 | ||||
|
United States
|
609,000 | 217,000 | ||||||
|
Total Revenues
|
$ | 1,166,000 | $ | 564,000 | ||||
|
Payments Due by Period
|
||||||||||||||||||||
|
Contractual Obligations
|
Total
|
Less than
1 Year
|
1 – 3
Years
|
3 – 5
Years
|
More than
5 Years
|
|||||||||||||||
|
Debt
(1)
|
$ | 5,074 | $ | - | $ | 5,074 | $ | - | $ | - | ||||||||||
|
Interest on convertible debt
(1)
|
803 | 507 | 296 | - | - | |||||||||||||||
|
Operating leases
(2)
|
10 | 10 | - | - | - | |||||||||||||||
| $ | 5,887 | $ | 517 | $ | 5,370 | $ | - | $ | - | |||||||||||
|
(1)
|
Amounts represent principal ($5,074) due July 2015 and estimated interest payments ($803) assuming no early extinguishment.
|
|
(2)
|
Amounts represent a non-cancelable operating lease for office space in San Diego, CA that terminates on May 31, 2014. In addition to base rent, the lease calls for payment of common area maintenance operating expenses.
|
|
Level 1:
|
Quoted prices in active markets for identical assets or liabilities.
|
|
|
Level 2:
|
Inputs other than Level 1 that are observable, either directly or indirectly, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or corroborated by observable market data or substantially the full term of the assets or liabilities.
|
|
|
Level 3:
|
Unobservable inputs that are supported by little or no market activity and that are significant to the value of the assets or liabilities.
|
|
|
Name
|
Age
|
Position
|
||
|
Halden S. Shane
|
69
|
CEO, Chairman of the Board
|
||
|
Mark Futrovsky
|
57
|
President
|
||
|
Christopher M. Chipman
|
41
|
Chief Financial Officer
|
||
|
Sam Bergman
|
53
|
Chief Operating Officer
|
||
|
Harold W. Paul
|
65
|
Director
|
|
●
|
To appoint, evaluate, and, as the Committee may deem appropriate, terminate and replace TOMI’s independent registered public accountants;
|
|
●
|
To monitor the independence of TOMI’s independent registered public accountants;
|
|
●
|
To determine the compensation of TOMI’s independent registered public accountants;
|
|
●
|
To pre-approve any audit services, and any non-audit services permitted under applicable law, to be performed by TOMI’s independent registered public accountants;
|
|
●
|
To review TOMI’s risk exposures, the adequacy of related controls and policies with respect to risk assessment and risk management;
|
|
●
|
To monitor the integrity of TOMI’s financial reporting processes and systems of control regarding finance, accounting, legal compliance and information systems; and
|
|
●
|
To facilitate and maintain an open avenue of communication among the Board of Directors, management and TOMI’s independent registered public accountants.
|
|
AUDIT COMMITTEE
|
|
|
Harold W. Paul, Committee Chairman
|
|
1.
|
honest and ethical conduct including the ethical handling of actual or apparent conflicts of interest between personal and professional relationships;
|
|
2.
|
full, fair, accurate, timely and understandable disclosure in reports and documents that we file with or submit to the SEC and in other public communications made by us;
|
|
3.
|
compliance with applicable governmental laws, rules and regulations;
|
|
4.
|
the prompt internal reporting of violations of the Code of Ethics to an appropriate person or persons identified in the Code of Ethics; and
|
|
5.
|
accountability for adherence to the Code of Ethics.
|
|
Name &
Principal
Position
|
Year
|
Salary
($)
(1,2)
|
Bonus
($)
|
Stock
Awards
(1,2)
|
Option/ Warrant
Awards
(4,5)
|
Non-Equity
Incentive
Plan
Compen-
sation
|
Non-
qualified
Deferred
Compen-
sation
Earnings
|
All Other
Compen-sation
($)
|
Total
($)
|
|
Halden S. Shane,
Chairman and CEO
|
2013
|
$ 20
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ 20
|
|
2012
|
$ 20
|
$ -
|
$ 35
|
$ 525
|
$ -
|
$ -
|
$ -
|
$ 580
|
|
|
2011
|
$ 20
|
$ -
|
$ 366
|
$ -
|
$ -
|
$ -
|
$ -
|
$ 386
|
|
|
Mark Futrosky,
President
|
2013
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
|
2012
|
$ -
|
$ -
|
$ -
|
$ 300
|
$ -
|
$ -
|
$ -
|
$ 300
|
|
|
2011
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
|
|
Christopher M.
Chipman, CFO (3)
|
2013
|
$ 15
|
$ -
|
$ -
|
$ 67
|
$ -
|
$ -
|
$ -
|
$ 82
|
|
2012
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
|
|
2011
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
|
|
Sam Bergman,
COO
|
2013
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
|
2012
|
$ -
|
$ -
|
$ -
|
$ 300
|
$ -
|
$ -
|
$ -
|
$ 300
|
|
|
2011
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
|
(1)
|
Dr. Shane’s employment agreement provides for a $20,000 annual salary plus incentive bonuses. The $20,000 cash portion of his compensation has been deferred. In October 2012, he was issued 1,790,000 common shares as consideration for payment of $144,000 in loans payable and $35,000 in accrued compensation. In connection with this transaction the Company recognized $89,500 in finance charges.
|
|
(2)
|
Dr. Shane’s employment agreement provides for a $20,000 annual salary plus incentive bonuses. The $20,000 cash portion of his compensation has been deferred. In February 2011, he was issued 14,075,923 common shares as consideration for payment of $563,000 in accrued compensation. At that time he also forgave an additional $700,000 in accrued compensation due him.
|
|
(3)
|
On September 26, 2013, the Company entered into an engagement agreement with Christopher M. Chipman. Pursuant to the engagement agreement, Mr. Chipman serves as our Chief Financial Officer and receives a base annual fee of at least $60,000. As part of Mr. Chipman’s engagement, 300,000 warrants were issued with a term of five years vesting 100,000 upon the grant date, 100,000 on September 26, 2014 and 100,000 on September 26, 2015. The exercise price of the warrant is $0.77 per share based on the volume weighted average price of the Company’s common stock for the five days prior to the grant date. In connection with this transaction the Company recognized approximately $67,000 in compensation charges.
|
|
(4)
|
On October 15, 2012 the Company issued 3,500,000 common stock purchase warrants to the Company's CEO for services. The warrants have an exercise price of $.15 per share and have a 5 year term. They were valued at $524,957 using the Black Scholes model using the following assumptions: volatility - 352%; divided yield - 0%; discount rate - .26% and a life of 5 years. In connection with the issuance of these warrants, the Company recorded compensation expense of approximately $525,000 in the year ended December 31, 2012.
|
|
(5)
|
On October 15, 2012 the Company issued 4,000,000 common stock purchase warrants to our now President and COO who were consultants at the time for services provided. The warrants have an exercise price of $.15 per share and have a 5 year term. They were valued at $599,952 using the Black Scholes model using the following assumptions: volatility - 352%; divided yield - 0%; discount rate - .26% and a life of 5 years. In connection with the issuance of these warrants, the Company recorded compensation expense of approximately $600,000 in the year ended December 31, 2012.
|
|
Name
|
Grant
Date
|
All Other Stock
Awards(1)
(#)
|
All Other Option
Awards: Number
Of Securities
Underlying Options(1)
(#
)
|
Exercise or
base price
of award(2)
($/Sh)
|
Grant Date
Fair Value of
Stock and
Option Awards (3)
($)
|
|||||||||||||
|
Halden S.
Shane
|
10/15/12
|
- | 3,500,000 | 0.15 | 525,000 | |||||||||||||
|
Mark
Futrovsky
|
10/15/12
|
- | 2,000,000 | 0.15 | 300,000 | |||||||||||||
|
Christopher M.
Chipman
|
09/26/13
|
- | 300,000 | 0.77 | 200,000 | |||||||||||||
|
Sam
Bergman
|
10/15/12
|
- | 2,000,000 | 0.15 | 300,000 | |||||||||||||
|
(1)
|
Refer to the Compensation Discussion and Analysis beginning on page 24 for a description of the terms of and criteria for making these awards.
|
|
(2)
|
Exercise price or base price of the awards are based upon the closing price on the trading day of the grant.
|
|
(3)
|
Reflects the dollar amount the Company would expense in its financial statements over the award vesting schedule recognized for financial reporting purposes in accordance with the provisions of FASB ASC 718. Assumptions used in the calculation of these amounts are included in Note 2 to the Company’s financial statements contained herein.
|
|
|
|
Option Awards
|
|
|
Stock Awards
|
|
||||||||||||||||||||||
|
Name
|
|
Number of
Securities
|
|
|
Number of
Securities
|
|
|
Option
Exercise
|
|
|
Option
Grant
|
|
|
Option
Expiration
|
|
|
Number of
Shares or
|
|
|
Market
Value of
|
|
|||||||
|
Halden S. Shane
|
|
|
3,500,000
|
|
|
|
-
|
|
|
$
|
0.15
|
|
|
|
10/15/2012
|
|
|
|
10/15/2017
|
|
|
|
-
|
|
|
|
-
|
|
|
Mark Futrosky
|
|
|
2,000,000
|
|
|
|
-
|
|
|
$
|
0.15
|
|
|
|
10/15/2012
|
|
|
|
10/15/2017
|
|
|
|
-
|
|
|
|
-
|
|
|
Christopher M. Chipman
|
|
|
300,000
|
|
|
|
200,000
|
|
|
$
|
0.15
|
|
|
|
09/26/2013
|
|
|
|
09/26/2018
|
|
|
|
-
|
|
|
|
-
|
|
|
Sam Bergman
|
|
|
2,000,000
|
|
|
|
-
|
|
|
$
|
0.15
|
|
|
|
10/15/2012
|
|
|
|
10/15/2017
|
|
|
|
-
|
|
|
|
-
|
|
|
(1)
|
Stock options are generally granted one time per year.
|
|
(2)
|
Stock options issued on 09/26/13 vest at the rate of 1/3 upon grant date and 1/3 per year thereafter. Stock options issued on 10/15/12 vested immediately upon grant.
|
|
Name and Address of
Beneficial Owners
|
Amount and Nature of
Beneficial Owner
|
Percent of
Class
|
||||||
|
Halden Shane (1)
9454 Wilshire Blvd., Penthouse
Beverly Hills, CA 90212
|
25,045,048 | 28.9 | % | |||||
|
Shane Family Trust (2)
9454 Wilshire Blvd., Penthouse
Beverly Hills, CA 90212
|
8,100,000 | 10.1 | % | |||||
|
Harold W. Paul (3)
9454 Wilshire Blvd., Penthouse
Beverly Hills, CA 90212
|
1,399,375 | 1.7 | % | |||||
|
Belinha Shane (4)
9454 Wilshire Blvd., Penthouse
Beverly Hills, CA 90212
|
1,000,000 | 1.2 | % | |||||
|
Mark Futrovsky (5) (8)
13105 Jasmine Hill Terrace
Rockville, MD 20850
|
8,497,500 | 10.0 | % | |||||
|
Robyn Futrovsky (6)
13105 Jasmine Hill Terrace
Rockville, MD 20850
|
1,332,833 | 1.7 | % | |||||
|
Christopher M. Chipman (7)
2788 Egypt Road
Audubon, PA 19403
|
700,000 | 0.9 | % | |||||
|
Sam Bergman (5) (8)
12612 Tribunal Lane
Potomac, MD 20854
|
8,497,500 | 10.0 | % | |||||
|
Amanda Bergman (9)
12612 Tribunal Lane
Potomac, MD 20854
|
1,323,833 | 1.7 | % | |||||
|
Ah Kee Wee
112 Spring Leaf Avenue
Singapore 788502
|
5,555,556 | 6.9 | % | |||||
|
All Directors and Officers as a Group:
|
44,139,423 | 45.3 | % | |||||
|
(1)
|
Includes 6,500,000 warrants of which 4,500,000 warrants are presently exercisable.
|
|
(2)
|
Halden Shane is a trustee of the Shane Family Trust.
|
|
(3)
|
Includes 60,000 options presently exercisable.
|
|
(4)
|
Belinha Shane is the wife of Halden Shane. Mr. Shane disclaims beneficial ownership of any shares held in her name.
|
|
(5)
|
Includes 5,000,000 warrants of which 3,000,000 warrants presently exercisable. Also Includes 2,190,000 shares owned by Rolyn Companies. Mssrs. Futrovsky and Bergman disclaim beneficial ownership of the Rolyn shares. They each share partial voting and dispositive power over those shares with other individuals.
|
|
(6)
|
Robyn Futrovsky is the wife of Mark Futrovsky. Mr. Futrovsky disclaims beneficial ownership of any shares held in her name.
|
|
(7)
|
Includes 600,000 warrants of which 200,000 are presently exercisable.
|
|
(8)
|
Includes 5,000,000 warrants of which 3,000,000 warrants presently exercisable. Also Includes 2,190,000 shares owned by Rolyn Companies. Mssrs. Futrovsky and Bergman disclaim beneficial ownership of the Rolyn shares. They each share partial voting and dispositive power over those shares with other individuals.
|
|
(9)
|
Amanda Bergman is the wife of Sam Bergman. Mr. Bergman disclaims beneficial ownership of any shares held in her name.
|
|
December 31
2013
|
December 31
2012
|
|||||||
| Audit fees | $ | 80,000 | $ | 78,000 | ||||
| Audit-related fees | - | - | ||||||
| Tax fees | - | - | ||||||
| All other fees | - | - | ||||||
| Total: | $ | 80,000 | $ | 78,000 | ||||
|
|
•
|
Report of Independent Registered Public Accounting Firm, Wolinetz, Lafazan & Company, P.C.;
|
|
|
•
|
Consolidated Balance Sheets as of December 31, 2013 and December 31, 2012;
|
|
|
•
|
Consolidated Statements of Operations: For the Years Ended December 31, 2013 and December 31, 2012;
|
|
|
•
|
Consolidated Statements of Stockholders’ Equity (Deficiency): For the Years Ended December 31, 2013 and December 31, 2012;
|
|
|
•
|
Consolidated Statements of Cash Flows: For the Years Ended December 31, 2013 and December 31, 2012; and
|
|
|
•
|
Notes to Consolidated Financial Statements.
|
| TOMI ENVIRONMENTAL SOLUTIONS, INC. | |||
| DATED: March 24, 2014 | By: |
/s/ HALDEN S. SHANE
|
|
|
Halden S Shane
Chairman of the Board and Chief Executive Officer
(Principal Executive Officer)
|
|||
|
Signature
|
Title
|
Date
|
||
|
/s/ HALDEN S. SHANE
|
Chairman of the Board and Chief Executive Officer
|
March 24, 2014
|
||
| Halden S. Shane | (Principal Executive Officer) | |||
|
/s/ CHRISTOPHER M. CHIPMAN
|
Chief Financial Officer
|
March 24, 2014
|
||
| Christopher M. Chipman | (Principal Financial Officer and Principal Accounting Officer) | |||
|
/s/ HAROLD W. PAUL
|
Director
|
March 24, 2014
|
||
| Harold W. Paul |
|
Exhibit
Number
|
Description
|
||
|
10.1
|
Employment agreement with Halden Shane dated February 11, 2014. *
|
||
|
10.2
|
Employment agreement with Mark Futrovsky dated February 11, 2014. *
|
||
|
10.3
|
Employment agreement with Sam Bergman dated February 11, 2014. *
|
||
|
31.1
|
Certification of the Principal Executive Officer, as required by Rule 13a-14(a) of the Securities Exchange Act of 1934
|
||
|
31.2
|
Certification of the Principal Financial Officer, as required by Rule 13a-14(a) of the Securities Exchange Act of 1934
|
||
|
32.1
|
Certifications of the Principal Executive Officer provided pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
||
|
32.2
|
Certifications of the Principal Financial Officer provided pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
||
|
* Filed herein.
|
|||
|
Page
|
||||
|
Report of Independent Registered Public Accounting Firm.
|
F-2 | |||
|
Consolidated Balance Sheets as of December 31, 2013 and 2012
|
F-3 | |||
|
Consolidated Statements of Operations for the Years Ended December 31, 2013 and 2012
|
F-4 | |||
|
Consolidated Statements of Stockholders’ Equity (Deficiency) for the Years Ended December 31, 2013 and 2012
|
F-5 | |||
|
Consolidated Statements of Cash Flows for the Years Ended December 31, 2013 and 2012
|
F-6 | |||
|
Notes to Consolidated Financial Statements
|
F-8 | |||
|
December 31,
2013
|
December 31,
2012
|
|||||||
| ASSETS | ||||||||
| Current Assets: | ||||||||
|
Cash and Cash Equivalents
|
$ | 706,350 | $ | 73,424 | ||||
|
Cash – Restricted (Note 6)
|
70,124 | - | ||||||
|
Accounts Receivable
|
805,809 | 215,657 | ||||||
|
Inventories (Note 2)
|
407,549 | - | ||||||
|
Prepaid Expenses
|
7,980 | 5,400 | ||||||
|
Total Current Assets
|
1,997,812 | 294,481 | ||||||
|
Property & Equipment – net (Note 3)
|
164,068 | 47,906 | ||||||
|
Other Assets:
|
||||||||
|
Intangible Assets – net (Note 4)
|
3,026,564 | - | ||||||
|
Deferred Financing Costs – net (Note 6)
|
542,116 | - | ||||||
|
Security Deposits
|
2,543 | 500 | ||||||
|
Total Other Assets
|
3,571,223 | 500 | ||||||
|
Total Assets
|
$ | 5,733,103 | $ | 342,887 | ||||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIENCY)
|
||||||||
|
Current Liabilities:
|
||||||||
|
Accounts Payable and Accrued Expenses
|
$ | 383,349 | $ | 225,487 | ||||
|
Accrued Interest on Convertible Notes (Note 6)
|
211,194 | - | ||||||
|
Accrued Officers Compensation (Note 9)
|
25,000 | 5,000 | ||||||
|
Common Stock to be Issued (Note 13)
|
150,871 | - | ||||||
|
Loan Payable – Officer
|
- | 3,988 | ||||||
|
Customer Deposits
|
14,105 | - | ||||||
|
Derivative Liability (Note 7)
|
7,665,502 | - | ||||||
|
Total Current Liabilities
|
8,450,021 | 234,475 | ||||||
|
Convertible Notes Payable, net of discount of $5,003,558 (Note 6)
|
70,442 | - | ||||||
|
Total Long-term Liabilities
|
70,442 | - | ||||||
|
Total Liabilities
|
8,520,463 | 234,475 | ||||||
|
Commitments and Contingencies
|
- | - | ||||||
|
Stockholders’ Equity (Deficiency):
|
||||||||
|
Cumulative Convertible Series A Preferred Stock;
|
||||||||
|
par value $0.01, 1,000,000 shares authorized; 510,000 shares issued
|
||||||||
|
and outstanding at December 31, 2013 and 2012
|
5,100 | 5,100 | ||||||
|
Cumulative Convertible Series B Preferred Stock; $1,000 stated value;
|
||||||||
|
7.5% Cumulative dividend; 4,000 shares authorized; none issued
|
||||||||
|
and outstanding at December 31, 2013 and 2012
|
- | - | ||||||
|
Common stock; par value $0.01, 200,000,000 shares authorized;
|
||||||||
|
79,867,217 and 75,455,585 shares issued and outstanding
|
||||||||
|
at December 31, 2013 and December 31, 2012, respectively.
|
798,672 | 754,555 | ||||||
|
Additional Paid-In Capital
|
15,674,958 | 12,956,535 | ||||||
|
Accumulated Deficit
|
(19,266,090 | ) | (13,607,778 | ) | ||||
|
Total Stockholders’ Equity (Deficiency)
|
(2,787,360 | ) | 108,412 | |||||
|
Total Liabilities and Stockholders’ Equity (Deficiency)
|
$ | 5,733,103 | $ | 342,887 | ||||
|
For The Year Ended
|
||||||||
|
December 31,
|
||||||||
|
2013
|
2012
|
|||||||
|
Sales, net
|
$ | 1,166,457 | $ | 564,142 | ||||
|
Cost of Sales
|
480,678 | 342,130 | ||||||
|
Gross profit
|
685,779 | 222,012 | ||||||
|
Costs and Expenses:
|
||||||||
|
Professional Fees
|
339,116 | 207,926 | ||||||
|
Depreciation and Amortization
|
318,265 | 40,951 | ||||||
|
Selling Expenses
|
195,954 | 106,097 | ||||||
|
Research and Development
|
127,547 | 2,384 | ||||||
|
Impairment of Intangibles
|
- | 69,439 | ||||||
|
Debt Extinguishment
|
- | (43,900 | ) | |||||
|
Consulting fees (Note 9)
|
643,827 | 19,536 | ||||||
|
General and Administrative
|
509,243 | 1,270,389 | ||||||
|
Total Costs and Expenses
|
2,133,952 | 1,672,822 | ||||||
|
Loss from Operations
|
(1,448,173 | ) | (1,450,810 | ) | ||||
|
Other Income (Expense):
|
||||||||
|
Amortization of Deferred Financing Costs
|
(234,370 | ) | - | |||||
|
Amortization of Debt Discounts
|
(70,442 | ) | (173,398 | ) | ||||
|
Fair Value Adjustment of Derivative Liability
|
(349,410 | ) | - | |||||
|
Financing Costs (Note 6)
|
(3,198,803 | ) | (26,611 | ) | ||||
|
Interest Expense – Related Party
|
(161 | ) | (72,000 | ) | ||||
|
Interest Expense
|
(356,953 | ) | (27,588 | ) | ||||
|
Total Other Income (Expense)
|
(4,210,139 | ) | (299,597 | ) | ||||
|
Net Loss
|
$ | (5,658,312 | ) | $ | (1,750,407 | ) | ||
|
Loss Per Common Share
|
||||||||
|
Basic and Diluted
|
$ | (0.07 | ) | $ | (0.02 | ) | ||
|
Basic and Diluted Weighted Average Common Shares Outstanding
|
77,474,329 | 70,270,868 | ||||||
|
Total
Stockholders’
|
||||||||||||||||||||||||||||
| Series A Preferred | Common Stock | Additional Paid | Accumulated | Equity | ||||||||||||||||||||||||
|
Shares
|
Amount
|
Shares
|
Amount
|
in
Capital
|
Deficit
|
(Deficiency)
|
||||||||||||||||||||||
|
Balance at December 31, 2011
|
510,000 | $ | 5,100 | 64,629,033 | $ | 646,290 | $ | 10,934,799 | $ | (11,857,371 | ) | $ | (271,182 | ) | ||||||||||||||
|
Common stock issued as consideration for accrued salaries of CEO
|
233,333 | 2,333 | 32,667 | - | 35,000 | |||||||||||||||||||||||
|
Common stock issued as consideration for loan payable to CEO
|
960,000 | 9,600 | 134,400 | - | 144,000 | |||||||||||||||||||||||
|
Common stock issued as finance charges on loan payable and accrued compensation to CEO
|
596,667 | 5,967 | 83,533 | - | 89,500 | |||||||||||||||||||||||
|
Common stock issued as consideration for payment of convertible debt
|
1,500,000 | 15,000 | 60,000 | 75,000 | ||||||||||||||||||||||||
|
Common stock issued as consideration for legal fees – Related party
|
374,750 | 3,747 | 13,691 | 17,438 | ||||||||||||||||||||||||
|
Sale of common stock
|
6,043,269 | 60,433 | 384,567 | 445,000 | ||||||||||||||||||||||||
|
Issuance of stock options as consideration of director fees
|
600 | 600 | ||||||||||||||||||||||||||
|
Exercise of stock options as payment for legal services – Related party
|
20,000 | 200 | 400 | 600 | ||||||||||||||||||||||||
|
Issuance of common stock for services
|
932,586 | 9,326 | 30,689 | 40,015 | ||||||||||||||||||||||||
|
Issuance of common stock as payment of accrued expenses
|
100,000 | 1,000 | 29,000 | 30,000 | ||||||||||||||||||||||||
|
Issuance of warrants as consideration for services
|
599,952 | 599,952 | ||||||||||||||||||||||||||
|
Issuance of warrants as consideration for services – CEO
|
524,957 | 524,957 | ||||||||||||||||||||||||||
|
Discounts recorded in connection with the issuance of convertible notes and warrants
|
100,000 | 100,000 | ||||||||||||||||||||||||||
|
Finance charge recognized in connection with the issuance of convertible notes and warrants
|
23,995 | 23,995 | ||||||||||||||||||||||||||
|
Common stock issued as payment of interest on convertible note
|
65,947 | 659 | 3,285 | 3,944 | ||||||||||||||||||||||||
|
Net loss for the year ended December 31, 2012
|
- | - | - | (1,750,407 | ) | (1,750,407 | ) | |||||||||||||||||||||
|
Balance at December 31, 2012
|
510,000 | $ | 5,100 | 75,455,585 | $ | 754,555 | $ | 12,956,535 | $ | (13,607,778 | ) | $ | 108,412 | |||||||||||||||
|
Equity based compensation
|
- | - | 148,794 | - | 148,794 | |||||||||||||||||||||||
|
Common stock issued for services provided
|
977,028 | 9,770 | 470,984 | - | 480,754 | |||||||||||||||||||||||
|
Exercise of stock options as payment for legal services
|
20,000 | 200 | (200 | ) | - | - | ||||||||||||||||||||||
|
Private placements, net
|
3,414,604 | 34,147 | 976,953 | - | 1,011,100 | |||||||||||||||||||||||
|
Warrants issued as part of debt private placement
|
956,711 | 956,711 | ||||||||||||||||||||||||||
|
Warrants issued as Deferred financing costs
|
165,181 | 165,181 | ||||||||||||||||||||||||||
|
Net loss for the year ended December 31, 2013
|
- | - | - | (5,658,312 | ) | (5,658,312 | ) | |||||||||||||||||||||
|
Balance at December 31, 2013
|
510,000 | $ | 5,100 | 79,867,217 | $ | 798,672 | $ | 15,674,958 | $ | (19,266,090 | ) | $ | (2,787,360 | ) | ||||||||||||||
|
For The
|
||||||||
|
Years Ended
|
||||||||
|
December 31,
|
||||||||
|
2013
|
2012
|
|||||||
|
Cash Flow From Operating Activities:
|
||||||||
|
Net Loss
|
$ | (5,658,312 | ) | $ | (1,750,407 | ) | ||
|
Adjustments to Reconcile Net loss to
|
||||||||
|
Net Cash Used In Operating Activities:
|
||||||||
|
Depreciation and Amortization
|
318,264 | 40,951 | ||||||
|
Amortization of Deferred Financing Costs
|
234,371 | - | ||||||
|
Amortization of Debt Discount
|
70,442 | 173,398 | ||||||
|
Financing Costs
|
3,198,804 | - | ||||||
|
Fair Value Adjustment of Derivative Liability
|
349,410 | - | ||||||
|
Equity Based Compensation
|
629,548 | - | ||||||
|
Common stock and warrants issued as finance charges
|
- | 99,939 | ||||||
|
Debt Extinguishment
|
- | (43,900 | ) | |||||
|
Impairment of intangible assets
|
- | 69,439 | ||||||
|
Common stock, warrants and options issued for services
|
- | 1,201,064 | ||||||
|
Changes in Operating Assets and Liabilities:
|
||||||||
|
Decrease (increase) in:
|
||||||||
|
Accounts Receivable
|
(590,152 | ) | (215,657 | ) | ||||
|
Inventory
|
(407,549 | ) | - | |||||
|
Prepaid Expenses
|
(2,580 | ) | (450 | ) | ||||
|
Deposits
|
(2,043 | ) | - | |||||
|
Other Receivables
|
- | 10,569 | ||||||
|
Increase (Decrease in:
|
||||||||
|
Accounts Payable and Accrued Expenses
|
157,861 | 8,859 | ||||||
|
Accrued Interest on Convertible Notes
|
211,194 | - | ||||||
|
Accrued Officers Compensation
|
20,000 | 20,000 | ||||||
|
Common Stock to be Issued
|
150,871 | - | ||||||
|
Customer Deposits
|
14,105 | - | ||||||
|
Net Cash Used in Operating Activities
|
(1,305,766 | ) | (386,195 | ) | ||||
|
Cash Flow From Investing Activities:
|
||||||||
|
Purchase of Property and Equipment
|
(172,691 | ) | (48,435 | ) | ||||
|
Purchase of Intangibles
|
(3,288,300 | ) | - | |||||
|
Net Cash Used in Investing Activities
|
(3,460,991 | ) | (48,435 | ) | ||||
|
For The
Years Ended
December 31,
|
||||||||
|
2013
|
2012
|
|||||||
|
Cash Flow From Financing Activities:
|
||||||||
|
Proceeds from the Issuance of Convertible Notes
|
5,074,000 | 100,000 | ||||||
|
Proceeds from Loan Payable – Related Party
|
- | 66,520 | ||||||
|
Repayment of Loan Payable Officer
|
(3,988 | ) | - | |||||
|
Repayment of Convertible Notes
|
(100,000 | ) | ||||||
|
Deferred Finance Costs
|
(611,306 | ) | ||||||
|
Proceeds From Issuance of Common Stock
|
1,041,099 | 445,000 | ||||||
|
Payments of Accrued Finder’s Fee
|
(30,000 | ) | - | |||||
|
Funds in Bond Sinking Fund
|
(70,124 | ) | - | |||||
|
Other
|
- | (3,468 | ) | |||||
|
Net Cash Provided by Financing Activities
|
5,399,681 | 508,054 | ||||||
|
Increase In Cash and Cash Equivalents
|
632,926 | 73,424 | ||||||
|
Cash and Cash Equivalents - Beginning
|
73,424 | - | ||||||
|
Cash and Cash Equivalents – Ending
|
$ | 706,350 | $ | 73,424 | ||||
|
Supplemental Cash Flow Information:
|
||||||||
|
Cash Paid For Interest
|
$ | 145,920 | $ | 7,370 | ||||
|
Cash Paid For Income Taxes
|
$ | 933 | $ | - | ||||
|
Non-Cash Financing Activities:
|
||||||||
|
Discount on Convertible Debt
|
$ | 5,074,000 | $ | 100,000 | ||||
|
Common Stock Issued for Convertible Debt
|
$ | - | $ | 75,000 | ||||
|
Common Stock Issued as Consideration for
|
||||||||
|
Accrued Expenses
|
$ | - | $ | 3,000 | ||||
|
Common Stock Warrants Issued as
|
||||||||
|
Deferred Finance Costs
|
$ | 165,181 | $ | - | ||||
|
Payment of accrued expenses by former director
|
||||||||
|
applied against accrued expenses
|
$ | - | $ | 27,000 | ||||
| Issuance of common stock as consideration for | ||||||||
|
payment of loans payable to related party
|
$ | - | $ | 144,000 | ||||
| Common stock issued as consideration for | ||||||||
|
accrued compensation to related party
|
$ | - | $ | 35,000 | ||||
|
Establishment of derivative liability
|
$ | 7,316,092 | $ | - | ||||
|
Level 1:
|
Quoted prices in active markets for identical assets or liabilities.
|
|
|
Level 2:
|
Inputs other than Level 1 that are observable, either directly or indirectly, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or corroborated by observable market data or substantially the full term of the assets or liabilities.
|
|
|
Level 3:
|
Unobservable inputs that are supported by little or no market activity and that are significant to the value of the assets or liabilities.
|
|
|
December 31,
|
December 31,
|
|||||||
|
2013
|
2012
|
|||||||
|
Furniture and fixture
|
$ | 22,390 | $ | 42,026 | ||||
|
Equipment
|
217,672 | 128,207 | ||||||
|
Vehicles
|
44,344 | 88,687 | ||||||
| 284,406 | 258,920 | |||||||
|
Less: Accumulated depreciation
|
120,338 | 211,014 | ||||||
| $ | 164,068 | $ | 47,906 | |||||
|
Purchase Price
|
||||
|
Cash payment
|
$ | 3,500,000 | ||
|
Warranty expense
|
10,000 | |||
|
Total purchase price
|
$ | 3,510,000 | ||
|
Assets Purchased
|
||||
|
Inventory
|
$ | 71,700 | ||
|
Fixed assets
|
150,000 | |||
|
Patents
|
2,848,300 | |||
|
Trademarks
|
440,000 | |||
|
Total Assets Acquired
|
$ | 3,510,000 | ||
|
December 31,
2013
|
December 31,
2012
|
|||||||
|
Intellectual property and patents and trademarks
|
$ | 2,959,400 | $ | 111,100 | ||||
|
Less: Accumulated Amortization and
Impairment Loss
|
372,836 | 111,100 | ||||||
|
Intangible Assets, net
|
$ | 2,586,564 | $ | - | ||||
|
December 31,
2013
|
December 31,
2012
|
|||||||
|
Trademarks
|
$ | 440,000 | $ | - | ||||
|
Total Trademarks
|
$ | 440,000 | $ | - | ||||
|
December 31, 2013
|
Inception
|
|||||||
|
Closing stock price
|
$ | 0.42 | $ | 0.13-0.55 | ||||
|
Conversion price
|
$ | 0.29 | $ | 0.29 | ||||
|
Expected volatility
|
175 | % | 185%-190 | % | ||||
|
Remaining term (years)
|
1.58 | 2.30-2.07 | ||||||
|
Risk-free rate
|
0.28 | % | 0.25%-0.43 | % | ||||
|
Expected dividend yield
|
0 | % | 0 | % | ||||
| December 31, 2013 | Inception | |||||||
|
Closing stock price
|
$ | 0.42 | $ | 0.13-0.55 | ||||
|
Exercise price
|
$ | 0.30 | $ | 0.30 | ||||
|
Expected volatility
|
230 | % | 250 | % | ||||
|
Remaining term (years)
|
4.58 | 5.30-5.09 | ||||||
|
Risk-free rate
|
1.54 | % | 0.76%-1.61 | % | ||||
|
Expected dividend yield
|
0 | % | 0 | % | ||||
|
December 31, 2013
|
December 31, 2012
|
|||||||
|
Convertible notes
|
$ | 5,074,000 | $ | - | ||||
|
Initial discount on convertible notes
|
(5,074,000 | ) | - | |||||
|
Accumulated amortization of discount
|
70,442 | - | ||||||
|
Total convertible notes
|
$ | 70,442 | $ | - | ||||
|
Level 3
|
Total
|
|||||||
|
Derivative Instruments
|
$ | 7,665,502 | $ | 7,665,502 | ||||
|
December 31, 2012:
|
Level 3
|
Total
|
||||||
|
Derivative Instruments
|
$ | - | $ | - | ||||
|
December 31, 2013
|
||||
|
Beginning Balance
|
$ | - | ||
|
Initial recognition - Derivative liability of embedded conversion feature of the Convertible Notes
|
7,316,092 | |||
|
Change in fair value
|
349,410 | |||
|
Ending Balance
|
$ | 7,665,502 | ||
|
December 31, 2013
|
||||||||
|
Number of
Options
|
Weighted Average Exercise
Price
|
|||||||
|
Outstanding, January 1, 2013
|
60,000
|
$
|
1.42
|
|||||
|
Granted
|
20,000
|
.15
|
||||||
|
Exercised
|
(20,000
|
)
|
.15
|
|||||
|
Outstanding, December 31, 2013
|
60,000
|
$
|
1.42
|
|||||
|
Average
|
||||||||||||||||||
| Weighted | Exercisable Options | |||||||||||||||||
| Remaining | Weighted | |||||||||||||||||
| Outstanding Options | Contractual | Average | ||||||||||||||||
|
Range
|
Number
|
Life in Years
|
Number
|
Exercise Price
|
||||||||||||||
|
$
|
0.05
|
20,000
|
7.02
|
20,000
|
$
|
0.05
|
||||||||||||
|
$
|
2.10
|
40,000
|
6.01
|
40,000
|
$
|
2.10
|
||||||||||||
|
December 31, 2013
|
||||||||
|
Weighted Average
|
||||||||
|
Number of
Warrants
|
Exercise
Price
|
|||||||
|
Outstanding, January 1, 2013
|
10,050,000
|
$
|
0.12
|
|||||
|
Granted
|
9,275,800
|
0.31
|
||||||
|
Exercised
|
-
|
-
|
||||||
|
Outstanding, December 31, 2013
|
19,325,800
|
$
|
0.21
|
|||||
| Average | ||||||||||||||||||
| Weighted | Exercisable Warrants | |||||||||||||||||
| Remaining | Weighted | |||||||||||||||||
| Outstanding Warrants | Contractual | Average | ||||||||||||||||
|
Range
|
Number
|
Life in Years
|
Number
|
Exercise Price
|
||||||||||||||
| $ | 0.01 | 1,575,000 | 3.53 | 1,575,000 | $ | 0.01 | ||||||||||||
| $ | 0.05 | 975,000 | 3.62 | 975,000 | $ | 0.05 | ||||||||||||
| $ | 0.15 | 7,750,000 | 3.80 | 7,750,000 | $ | 0.15 | ||||||||||||
| $ | 0.261 | 100,000 | 4.49 | 100,000 | $ | 0.261 | ||||||||||||
| $ | 0.30 | 8,625,800 | 4.58 | 8,625,800 | $ | 0.30 | ||||||||||||
| $ | 0.77 | 300,000 | 4.74 | 100,000 | $ | 0.77 | ||||||||||||
| Average | ||||||||||
| Unvested Warrants | Weighted | |||||||||
| Weighted | Remaining | |||||||||
|
Average
Exercise Price
|
Number
|
Contractual
Life in Years
|
||||||||
| $ | 0.77 | 200,000 | 4.74 | |||||||
|
December 31,
2013
|
December 31,
2012
|
|||||||
|
Current:
|
||||||||
|
United States
|
$ | - | $ | - | ||||
|
Foreign
|
- | - | ||||||
| - | - | |||||||
|
Deferred:
|
||||||||
|
United States
|
- | - | ||||||
|
Foreign
|
- | - | ||||||
| - | - | |||||||
|
Total
|
$ | - | $ | - | ||||
|
December 31,
2013
|
December 31,
2012
|
|||||||
|
United States
|
$ | (5,658,312 | ) | $ | (1,750,407 | ) | ||
|
Foreign
|
- | - | ||||||
|
Total
|
$ | (5,658,312 | ) | $ | (1,750,407 | ) | ||
|
December 31,
2013
|
December 31,
2012
|
|||||||
|
Loss before income tax
|
$ | (5,658,312 | ) | $ | (1,750,407 | ) | ||
|
US statutory corporate income tax rate
|
34 | % | 34 | % | ||||
|
Income tax expense computed at US statutory corporate income tax rate
|
(1,923,826 | ) | (595,138 | ) | ||||
|
Reconciling items:
|
||||||||
|
Change in valuation allowance on deferred tax assets
|
429,008 | 166,000 | ||||||
|
Finance charges related to convertible notes
|
1,087,593 | 9,048 | ||||||
|
Amortized debt discount
|
269,787 | - | ||||||
|
Change in fair value of derivative liability
|
118,799 | - | ||||||
|
Other
|
18,639 | 420,090 | ||||||
|
Income tax expense
|
$ | - | $ | - | ||||
|
December 31,
2013
|
December 31,
2012
|
|||||||
|
Net deferred income tax assets (liabilities), non-current:
|
||||||||
|
Net operating losses
|
$ | 2,187,000 | $ | 1,428,000 | ||||
|
Valuation allowances
|
(2,187,000 | ) | (1,428,000 | ) | ||||
| $ | - | $ | - | |||||
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 |
|---|