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
|
|
|
o
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 Pink Sheet
|
|
|
Cumulative Convertible Series B Preferred Stock, $1,000 Stated Value
|
||
|
Item
|
Page
|
||||
|
PART I
|
|||||
|
1.
|
1
|
||||
|
1A.
|
9
|
||||
|
1B.
|
13
|
||||
|
2.
|
13
|
||||
|
3.
|
13
|
||||
|
4.
|
13
|
||||
|
PART II
|
|||||
|
5.
|
14
|
||||
|
6.
|
15
|
||||
|
7.
|
15
|
||||
|
7A.
|
25
|
||||
|
8.
|
25
|
||||
|
9.
|
25
|
||||
|
9A.
|
25
|
||||
|
9B.
|
26
|
||||
|
PART III
|
|||||
|
10.
|
27
|
||||
|
11.
|
30
|
||||
|
12.
|
36
|
||||
|
13.
|
37
|
||||
|
14.
|
38
|
||||
|
PART IV
|
|||||
|
15.
|
39
|
||||
|
Signatures
|
40
|
||||
|
Exhibit Index
|
41 |
|
|||
|
Financial Statements
|
F1-F25 |
|
|||
|
Item 1.
|
|
|
|
|
|
●
|
Our product provides a 99.9999% or 6 log kill (i.e. the statistical destruction of all microorganisms and their spores) on all challenged pathogens including Geobacillus stearothermophilus the spore that is considered a gold standard for validation of sterilization versus household/industrial cleaners that offer a 99.9%, a 3 log to 99.99%, a 4 log kill.
|
|
●
|
Kills within seconds of application versus household/industrial cleaners where dwell time could be anywhere from 5 to 30 minutes.
|
|
●
|
Easy to use.
|
|
●
|
Chemicals that do not have to be mixed.
|
|
●
|
Solutions that do not include silver ions or peracetic acid.
|
|
●
|
Leaves no residue.
|
|
●
|
Not affected by humidity or temperature.
|
|
●
|
Non corrosive.
|
|
●
|
Does not damage medical or electronic equipment.
|
|
●
|
SteraMist
TM
by-products converts to oxygen and water (humidity).
|
|
●
|
When you enter the room you can “smell the clean”.
|
|
●
|
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.
|
|
Item
2.
|
PROPERTIES
|
|
Item 5.
|
MARKET
FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES
|
|
Period
|
High ($)
|
Low ($)
|
||||||
|
Year ended December 31, 2013
|
||||||||
|
First Quarter
|
0.20 | 0.09 | ||||||
|
Second Quarter
|
0.65 | 0.11 | ||||||
|
Third Quarter
|
0.96 | 0.37 | ||||||
|
Fourth Quarter
|
0.80 | 0.30 | ||||||
|
Year ended December 31, 2014
|
||||||||
|
First Quarter
|
0.60 | 0.25 | ||||||
|
Second Quarter
|
0.38 | 0.26 | ||||||
|
Third Quarter
|
0.40 | 0.26 | ||||||
|
Fourth Quarter
|
0.37 | 0.22 | ||||||
|
Year ended December 31, 2015
|
||||||||
|
First Quarter
|
1.50 | 0.20 | ||||||
|
Second Quarter
|
0.68 | 0.35 | ||||||
|
Third Quarter
|
0.65 | 0.28 | ||||||
|
Fourth Quarter
|
0.64 | 0.42 | ||||||
|
Item 6.
|
SELECTED
FINANCIAL DATA
|
|
|
|
Item 7.
|
MANAGEMENT’S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
|
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.
|
|
|
As of
|
As of
|
|||||||
|
December 31,
2015
|
December 31,
2014
|
|||||||
|
Total convertible notes payable
|
$ | - | $ | 5,074,000 | ||||
|
Debt discount
|
$ | - | $ | 3,996,033 | ||||
|
Total convertible note payable, net
|
$ | - | $ | 1,077,967 | ||||
|
Total stockholders’ equity
|
$ | 10,422,974 | $ | 1,125,555 | ||||
|
Cash and cash equivalents
|
$ | 5,916,068 | $ | 160,560 | ||||
|
Accounts receivable
|
$ |
1,414,576
|
$ | 441,153 | ||||
|
Inventories
|
$ | 1,395,175 | $ | 772,833 | ||||
|
Deposits on Merchandise
|
$ | 442,358 | $ | - | ||||
|
Derivative liability
|
$ | - | $ | 1,728,883 | ||||
|
Working capital
|
$ | 7,880,462 | $ | (1,826,212 | ) | |||
|
●
|
Net cash used in operations of approximately $1,654,000;
|
|
●
|
Acquisition of property plant and equipment of $80,000;
|
|
●
|
Proceeds from the issuance of common stock of $8,735,000;
|
|
●
|
Repayment of principal balance on Convertible Notes of $1,300,000;
|
|
●
|
Conversion of principal balance on Convertible Notes of $3,774,000.
|
|
●
|
Our 2016 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.
|
|
●
|
Changes in the fair value of the embedded conversion feature of the convertible notes of $9,748,000 resulting from the issuance of convertibles notes in 2013 and retired in June of 2015;
|
|
●
|
Higher amortization of debt discount charges of approximately $2,989,000 related to the $5,074,000 in convertible notes issued in 2013 and retired in June of 2015;
|
|
●
|
Induced conversion costs incurred in connection with the retirement of the convertible notes of $930,000; offset by;
|
|
●
|
Increase in revenue of approximately $1,943,000 and the overall gross profit of approximately $1,173,000;
|
|
For the
|
For the
|
|||||||
|
year ended
|
year ended
|
|||||||
|
December 31,
2015
|
December 31,
2014
|
|||||||
|
Revenues
|
$ | 4,192,000 | $ | 2,248,000 | ||||
|
Gross Profit
|
2,548,000 | 1,374,000 | ||||||
|
Total Operating Expenses
(1)
|
5,533,000 | 5,185,000 | ||||||
|
Loss from Operations
|
(2,986,000 | ) | (3,810,000 | ) | ||||
|
Total Other Income (Expense)
(2)
|
(9,191,000 | ) | 4,079,000 | |||||
|
Net Income (Loss)
|
$ | (12,176,000 | ) | $ | 268,000 | |||
|
Basic net income (loss) per share
|
$ | (0.12 | ) | $ | 0.00 | |||
|
Diluted net income (loss) per share
|
$ | (0.12 | ) | $ | 0.00 | |||
|
(1)
|
Includes approximately $1,706,000 and $2,565,000 in non-cash equity compensation expense for the year ended December 31, 2015 and 2014, respectively.
|
|
(2)
|
Includes fair value adjustment loss on derivative liability of approximately $3,811,000 for the year ended December 31, 2015 and a fair value adjustment gain of $5,937,000 for the year ended December 31, 2015, amortization of $3,996,000 and $1,008,000 for the year ended December 31, 2015 and 2014, respectively and induced conversion costs in the amount of $930,000 for the year ended December 31, 2015.
|
|
●
|
Expanding our label with the EPA to include the bacteria’s C. diff and MRSA and the virus H1N1 in the EPA stamped registration. In February 2016, the Company achieved the amended registration and feels it could allow TOMI to change the way our product is marketed in the United States Hospital-Healthcare verticals that could lead to further market penetration for the Company.
|
|
●
|
Expansion of our internal salesforce and manufacturer representatives. In February 2016, the Company hired a Vice President of Sales and an Internal Sales Director in an effort to drive domestic revenue in all Hospital-Healthcare verticals.
|
|
●
|
Expansion of international distributors. In February 2016, the Company announced the distributor relationship with TOMI Asia to facilitate growth in the Asian region, specifically Mainland China and Indo-China excluding South Korea and Australia/New Zealand.
|
|
●
|
Continued growth of the TOMI Service Network (“TSN”). In January 2016, the Company hired a President and Director of Network Recruitment for TSN in order to increase TSN’s internal salesforce which therefore increased membership. TSN currently has a total of 33 members and 9 members have been added year to date.
|
|
Payments Due by Period
|
||||||||||||||||||||
|
Contractual Obligations
|
Total
|
Less than
1 Year
|
1 – 3
Years
|
3 – 5
Years
|
More than
5 Years
|
|||||||||||||||
|
Operating leases
(1)
|
110 | 52 | 58 | - | - | |||||||||||||||
| $ | 110 | $ | 52 | $ | 58 | $ | - | $ | - | |||||||||||
|
|
|
|
|
Name
|
Age
|
Position
|
|||
|
Halden S. Shane
|
71 |
CEO, Chairman of the Board
|
|||
|
Robert Wotczak
|
49 |
President
|
|||
|
Nick Jennings
|
38 |
Chief Financial Officer
|
|||
|
Norris Gearhart
|
55 |
Chief Operating Officer
|
|||
|
Harold W. Paul
|
67 |
Director
|
|||
|
Walter C. Johnsen
|
65 |
Director
|
|||
|
Kelly J. Anderson
|
48 |
Director
|
|||
|
Edward J. Fred
|
57 |
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
|
|
Kelly J. Anderson, Committee Chairperson
|
|
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 and Principal
Position
|
Year
|
Salary
($)
|
Bonus
($)
|
Stock
Awards
($)
|
Option/
Warrant
Awards
($)
|
Non-Equity
Incentive
Plan
Compen-
sation
($)
|
Non-
qualified
Deferred
Compen-
sation
Earnings
($)
|
All Other
Compen-
sation
($)
|
Total
($)
|
|||||||||||||||||||||||||
| Halden S. Shane | 2015 | 36,000 | (1) | 101,250 | (2) | - | 317,268 | (4) | - | - | - | 454,518 | ||||||||||||||||||||||
| Chairman and CEO | 2014 | 36,000 | (1) | - | 25,000 | (3) | 596,291 | (4) | - | - | - | 657,291 | (5) | |||||||||||||||||||||
| Nick Jennings | 2015 | 90,000 | 27,900 | 18,000 | 29,612 | - | - | - | 165,512 | |||||||||||||||||||||||||
| CFO | 2014 | 15,000 | - | - | 37,015 | - | - | - | 52,015 | |||||||||||||||||||||||||
| Christopher Chipman | 2015 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| CFO | 2014 | 60,000 | (8) | - | - | 32,000 | (8) | - | - | - | 92,000 | |||||||||||||||||||||||
| Norris Gearhart | 2015 | 132,333 | 45,000 | (9) | - | - | - | - | - | 177,333 | ||||||||||||||||||||||||
| COO | 2014 | 34,000 | 29,000 | (10) | - | - | - | - | - | 63,000 | ||||||||||||||||||||||||
|
(1)
|
The $36,000 cash portion of his compensation for the year ended December 31, 2014 was deferred and paid during the year ended December 31, 2015.
|
|
(2)
|
In August 2015, the Board approved the issuance of 225,000 shares of common stock valued at $101,250 as a bonus.
|
|
(3)
|
In February 2014, he was issued 78,125 shares of Common Stock as consideration for payment of $25,000 in accrued compensation as of December 31, 2013.
|
|
(4)
|
On February 11, 2014, the Board of Directors approved the grant of 3,000,000 stock warrants to the CEO as executive compensation. The warrants have a term of five years and vest as follows: 1,000,000 warrants vested upon issuance; 1,000,000 warrants vested as of February 11, 2015, and 1,000,000 warrants will vest as of February 11, 2016. The exercise price of the warrants is $0.30 per share based on the closing price of the Company’s common stock on the grant date of $0.32. The Company utilized the Black-Scholes method to fair value the 3,000,000 warrants received by Dr. Shane totaling approximately $952,000 with the following assumptions: volatility, 233%; expected dividend yield, 0%; risk free interest rate, 1.54%; and a life of 5 years. The grant date fair value of each warrant was $0.32. The Company recognized equity based compensation for the CEO for approximately $317,268 and $596,291 on the vested warrants and accrual of unvested warrants for the years ended December 31, 2015 and 2014, respectively.
|
|
(5)
|
The CEO’s prior employment agreement provided for a $20,000 annual salary plus incentive bonuses for the year ended December 31, 2013. The $20,000 cash portion of his salary was deferred in 2013 and paid in 2014. This amount does not reflect such payment.
|
|
(6)
|
The CFO’s current agreement provides for a base annual salary of $132,000. In August 2015, the Board approved the issuance of 62,000 shares of Common Stock valued at $27,900 as a bonus to Mr. Jennings.
|
|
(7)
|
The CFO’s prior employment agreement with the Company provided for a monthly salary of $5,000 to be paid in the form of cash and $2,000 per month to be paid in Common Stock. As part of Mr. Jennings’ agreement, warrants to purchase 300,000 shares of Common Stock were issued with a term of five years vesting 100,000 upon the grant date, 100,000 on October 1, 2015 and 100,000 on October 1, 2016. The exercise price of the warrant is $0.30 per share based on the volume weighted average price of the Common Stock for the five days prior to the grant date. They were valued at $89,000 using the Black Scholes model using the following assumptions: volatility - 221%; divided yield - 0%; discount rate – 1.80% and a life of 5 years. In connection with this transaction the Company recognized approximately $29,612 and $37,015 in compensation charges on the vested warrants and accrual of unvested warrants for the years ended December 31, 2015 and 2014, respectively.
|
|
(8)
|
Christopher Chipman, the former CFO of the Company, was paid a fee for his services in the amount of $60,000 for the year ended December 31, 2014. In addition, he was issued 300,000 common stock warrants for services. The warrants had an exercise price of $.30 per share and have a 5 year term. They were valued at $95,000 using the Black Scholes model using the following assumptions: volatility - 233%; divided yield - 0%; discount rate – 1.54% and a life of 5 years. In connection with the issuance of these warrants, the Company recorded compensation expense of approximately $32,000 in the year ended December 31, 2014. Effective July 18, 2014, Chris Chipman resigned from his position as CFO of the Company and the above mentioned warrants expired prior to December 31, 2014.
|
|
(9)
|
In August 2015, the Board approved the issuance of 100,000 shares of Common Stock valued at $45,000 as a bonus to Mr. Gearhart.
|
|
(10)
|
Mr. Gearhart received a signing bonus of 100,000 shares of Common Stock valued at $29,000 in connection with the commencement of his employment.
|
| Option Award |
Stock Award
|
||||||||||||||||||||||||||||||||
|
Name
|
Number of
Securities
Underlying
Unexercised
Warrants/
Options
Exercisable
|
Number of
Securities
Underlying
Unexercised
Warrants/
Options
Unexercisable
|
Equity
Incentive
Plan
Awards:
Number of
Securities
Underlying
Unexercised
Unearned
Warrants
|
Warrant
Exercise
Price
($)
|
Warrant
Expiration
Date
|
Number
of
Shares
or Units
of Stock
That
Have
Not
Vested
#
|
Market
Value
of
Shares
or Units
of Stock
That
Have Not
Vested
($)
|
Equity
Incentive
Plan
Awards:
Number
of
Unearned
Shares,
Units or
Other
Rights
That
Have Not
Vested
(#)
|
Equity
Incentive
Plan
Awards:
Market
or Payout
Value of
Unearned
Shares,
Units or
Other
Rights
That
Have Not
Vested
($)
|
||||||||||||||||||||||||
|
Halden. S. Shane
|
3,500,000 | - | - | $ | 0.30 | 10/15/2017 | - | - | - | - | |||||||||||||||||||||||
|
Halden. S. Shane
|
2,000,000 | 1,000,000 | - | $ | 0.30 |
2/11/2019*
|
- | - | - | - | |||||||||||||||||||||||
|
Nick Jennings
|
200,000 | 100,000 | - | $ | 0.30 |
10/1/2019*
|
- | - | - | - | |||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||
|
Norris Gearhart
|
- | - | - | - |
-
|
- | - | - | - | ||||||||||||||||||||||||
|
Name
|
Fees
earned or
paid in
cash
($)
|
Stock awards
($)
|
Option awards
($)
|
Non-equity
incentive plan
compensation
($)
|
Nonqualified deferred
compensation earnings
($)
|
All other compensation
($)
|
Total
($)
|
|||||||||||||||||||||||
| Harold W. Paul | 2015 | - | - | 5,399 | (1) | - | - | - | 5,399 | |||||||||||||||||||||
| 2014 | - | - | 8,723 | (2) | - | - | - | 8,723 | ||||||||||||||||||||||
| Joe Plascencia (3) | 2015 | - | - | 5,399 | (3) | - | - | - | 5,399 | |||||||||||||||||||||
| 2014 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Walter Johnsen (4) | 2015 | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 2014 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Kelly Anderson (5) | 2015 | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 2014 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Edward Fred (6) | 2015 | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 2014 | - | - | - | - | - | - | - | |||||||||||||||||||||||
|
(1)
|
The Company issued 20,000 options valued at $5,399 to Harold Paul in January 2015. The options have an exercise price of $0.27 per share. The options expire in January 2025. The options were valued using the Black-Scholes model using the following assumptions: volatility: 237%; dividend yield: 0%; zero coupon rate: 1.61%; and a life of 10 years.
|
|
(2)
|
The Company issued 20,000 options valued at $8,723 to Harold Paul in January 2014. The options have an exercise price of $0.44 per share. The options expire in January 2024. The options were valued using the Black-Scholes model using the following assumptions: volatility: 233%; dividend yield: 0%; zero coupon rate: 1.72%; and a life of 10 years.
|
|
(3)
|
The Company issued 20,000 options valued at $5,399 to Joe Plascencia in January 2015. The options have an exercise price of $0.27 per share. The options expire in January 2025. The options were valued using the Black-Scholes model using the following assumptions: volatility: 237%; dividend yield: 0%; zero coupon rate: 1.61%; and a life of 10 years. Mr. Plascencia resigned as a member of the Board on December 1, 2015.
|
|
(4)
|
Mr. Walter Johnsen was elected to the Company’s Board of Directors on January 29, 2016. The term of his agreement as director commenced on February 1, 2016 for 1 year and until a successor is elected, or resignation or removal. The agreement between the Company and Mr. Johnsen provides for an annual fee in the amount of $25,000 paid on a quarterly basis and an annual grant of 25,000 options to purchase shares of the Company’s common stock. The Company issued 25,000 options to Mr. Johnsen in February of 2016. The options have an exercise price of $0.55 per share and expire in January 2026.
|
|
(5)
|
Ms. Kelly Anderson was elected to the Company’s Board of Directors on January 29, 2016 and will serve as the chair of the Company’s Audit Committee. The term of her agreement as director commenced on February 1, 2016 for 1 year and until a successor is elected, or resignation or removal. The agreement between the Company and Ms. Anderson provides for an annual fee in the amount of $26,000 paid on a quarterly basis and an annual grant of 25,000 options to purchase shares of the Company’s common stock. The Company issued 25,000 options to Ms. Anderson in February of 2016. The options have an exercise price of $0.55 per share and expire in January 2026.
|
|
(6)
|
Mr. Edward Fred was elected to the Company’s Board of Directors on January 29, 2016. The term of his agreement as director commenced on February 1, 2016 for 1 year and until a successor is elected, or resignation or removal. The agreement between the Company and Mr. Fred provides for an annual fee in the amount of $25,000 paid on a quarterly basis and an annual grant of 25,000 options to purchase shares of the Company’s common stock. The Company issued 25,000 options to Mr. Fred in February of 2016. The options have an exercise price of $0.55 per share and expire in January 2026.
|
|
|
|
|
●
|
each stockholder known by us to be the beneficial owner of more than 5% of our outstanding shares of Common stock or Series A Preferred Stock;
|
|
●
|
each of our directors;
|
|
●
|
each of our named executive officers; and
|
|
●
|
all of our directors and executive officers as a group.
|
|
Shares Beneficially Owned
|
% of Total | |||||||||||||||||||
|
Common Stock
|
Series A Preferred Stock
|
Voting | ||||||||||||||||||
|
Shares
|
%
|
Shares
|
%
|
Power
(1)
|
||||||||||||||||
|
Named Executive Officers and Directors:
|
||||||||||||||||||||
|
Halden S. Shane, CEO and Chairman of the Board
|
26,770,048 | (2) | 21.1 | 510,000 | 100 | 21.4 | ||||||||||||||
|
Harold W. Paul, Director
|
1,254,774 | (3) | 1.0 | - | - | 1.0 | ||||||||||||||
|
Walter Johnsen, Director
|
25,000 | (4) | * | - | - | * | ||||||||||||||
|
Kelly Anderson, Director
|
25,000 | (5) | * | - | - | * | ||||||||||||||
|
Edward Fred, Director
|
100,000 | (6) | * | - | - | * | ||||||||||||||
|
Norris Gearhart, Chief Operating Officer
|
230,000 | * | - | - | * | |||||||||||||||
|
Nick Jennings, Chief Financial Officer
|
412,145 | (7) | * | - | - | * | ||||||||||||||
|
All current directors and executive officers as a group
(7 persons)
|
28,816,967 | (8) | 22.7 | 510,000 | 23.0 | |||||||||||||||
|
Other 5% Stockholders:
|
||||||||||||||||||||
|
Arise Asset Management Pte Ltd.
|
17,361,111 | (9) | 14.4 | 14.4 | ||||||||||||||||
|
Ah Kee Wee
|
7,655,556 | (10) | 6.4 | 6.4 | ||||||||||||||||
|
|
|
|
December 31,
2015
|
December 31,
2014
|
|||||||
|
Audit fees
|
$ | 84,000 | $ | 77,000 | ||||
|
Audit-related fees
|
- | - | ||||||
|
Tax fees
|
- | - | ||||||
|
All other fees
|
- | - | ||||||
|
Total
|
$ | 84,000 | $ | 77,000 | ||||
|
Item 15.
|
EXHIBITS
AND FINANCIAL STATEMENT SCHEDULES
|
|
|
●
|
Report of Independent Registered Public Accounting Firm, Wolinetz, Lafazan & Company, P.C.;
|
|
|
● |
Consolidated Balance Sheets as of December 31, 2015 and December 31, 2014;
|
|
|
●
|
Consolidated Statements of Operations: For the Years Ended December 31, 2015 and December 31, 2015;
|
|
|
●
|
Consolidated Statements of Stockholders’ Equity (Deficiency): For the Years Ended December 31, 2015 and December 31, 2014;
|
|
|
●
|
Consolidated Statements of Cash Flows: For the Years Ended December 31, 2015 and December 31, 2014; and
|
|
|
●
|
Notes to Consolidated Financial Statements.
|
|
|
(2) Schedules to financial statements:
|
|
|
(3) The exhibits listed on the accompanying Exhibit Index are filed as part of this Annual Report on Form 10-K.
|
|
TOMI ENVIRONMENTAL SOLUTIONS, INC.
|
|||
|
DATED: March 30, 2016
|
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 (Principal Executive Officer)
|
March 30, 2016
|
||
|
Halden S. Shane
|
||||
|
/s/ NICK JENNINGS
|
Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer)
|
March 30, 2016
|
||
|
Nick Jennings
|
||||
|
/s/ HAROLD W. PAUL
|
Director
|
March 30, 2016
|
||
|
Harold W. Paul
|
||||
|
/s/ WALTER C. JOHNSEN
|
Director
|
March 30, 2016
|
||
|
Walter C. Johnsen
|
||||
|
/s/KELLY J. ANDERSON
|
Director
|
March 30, 2016
|
||
|
Kelly J. Anderson
|
||||
|
/s/ EDWARD J. FRED
|
Director
|
March 30, 2016
|
||
|
Edward J. Fred
|
|
Exhibit
Number
|
Description
|
|
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
|
|
Page
|
|
|
Report of Independent Registered Public Accounting Firm.
|
F-2
|
|
Consolidated Balance Sheets as of December 31, 2015 and 2014
|
F-3
|
|
Consolidated Statements of Operations for the Years Ended December 31, 2015 and 2014
|
F-4
|
|
Consolidated Statements of Stockholders’ Equity (Deficiency) for the Years Ended December 31, 2015 and 2014
|
F-5
|
|
Consolidated Statements of Cash Flows for the Years Ended December 31, 2015 and 2014
|
F-6
|
|
Notes to Consolidated Financial Statements
|
F-8
|
|
TOMI ENVIRONMENTAL SOLUTIONS, INC.
|
||||||||
|
|
||||||||
|
ASSETS
|
||||||||
|
Current Assets:
|
||||||||
|
December 31, 2015
|
December 31, 2014
|
|||||||
|
Cash and Cash Equivalents
|
$ | 5,916,068 | $ | 160,560 | ||||
|
Cash – Restricted (Note 6)
|
- | 105,776 | ||||||
|
Accounts Receivable - net
|
1,414,576 | 441,153 | ||||||
|
Inventories (Note 3)
|
1,395,175 | 772,833 | ||||||
|
Deposits on Merchandise (Note 11)
|
442,358 | - | ||||||
|
Prepaid Expenses
|
76,730 | 35,404 | ||||||
|
Other Assets
|
36,613 | 36,644 | ||||||
|
Deferred Financing Costs – net (Note 6)
|
- | 199,625 | ||||||
|
Total Current Assets
|
9,281,519 | 1,751,995 | ||||||
|
Property and Equipment – net (Note 4)
|
250,264 | 288,159 | ||||||
|
Other Assets:
|
||||||||
|
Intangible Assets – net (Note 5)
|
2,287,548 | 2,657,056 | ||||||
|
Security Deposits
|
4,700 | 6,552 | ||||||
|
Total Other Assets
|
2,292,248 | 2,663,608 | ||||||
|
Total Assets
|
$ | 11,824,031 | $ | 4,703,762 | ||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
|
Current Liabilities:
|
||||||||
|
Accounts Payable and Accrued Expenses
|
$ | 1,087,978 | $ | 448,063 | ||||
|
Accrued Interest on Convertible Notes (Note 6)
|
- | 211,417 | ||||||
|
Accrued Officers Compensation (Note 9)
|
- | 41,000 | ||||||
|
Common Stock to be Issued (Note 13)
|
52,721 | 35,925 | ||||||
|
Customer Deposits
|
35,111 | 19,716 | ||||||
|
Deferred Rent
|
14,745 | 15,236 | ||||||
|
Advances on Grant (Note 11)
|
210,503 | - | ||||||
|
Derivative Liability (Note 7)
|
- | 1,728,883 | ||||||
|
Convertible Notes Payable, net of discount at December 31, 2014 of $3,996,033 (Note 6)
|
- | 1,077,967 | ||||||
|
Total Current Liabilities
|
1,401,057 | 3,578,207 | ||||||
|
Total Liabilities
|
1,401,057 | 3,578,207 | ||||||
|
Commitments and Contingencies
|
||||||||
|
Stockholders’ Equity:
|
||||||||
|
Cumulative Convertible Series A Preferred Stock;
|
||||||||
|
par value $0.01, 1,000,000 shares authorized; 510,000 shares issued
|
||||||||
|
and outstanding at December 31, 2015 and December 31, 2014
|
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, 2015 and December 31, 2014
|
- | - | ||||||
|
Common stock; par value $0.01, 200,000,000 shares authorized;
|
||||||||
|
120,063,180 and 83,646,275 shares issued and outstanding
|
||||||||
|
at December 31, 2015 and December 31, 2014, respectively.
|
1,200,632 | 836,463 | ||||||
|
Additional Paid-In Capital
|
40,391,216 | 19,281,647 | ||||||
|
Accumulated Deficit
|
(31,173,973 | ) | (18,997,655 | ) | ||||
|
Total Stockholders’ Equity
|
10,422,974 | 1,125,555 | ||||||
|
Total Liabilities and Stockholders’ Equity
|
$ | 11,824,031 | $ | 4,703,762 | ||||
|
The accompanying notes are an integral part of the financial statements.
|
||||||||
|
TOMI ENVIRONMENTAL SOLUTIONS, INC.
|
||||||||
|
|
||||||||
|
For The Year Ended
|
||||||||
|
December 31,
|
||||||||
|
2015
|
2014
|
|||||||
|
Sales, net
|
$ | 4,191,783 | $ | 2,248,341 | ||||
|
Cost of Sales
|
1,644,039 | 873,990 | ||||||
|
Gross profit
|
2,547,744 | 1,374,351 | ||||||
|
Operating Expenses:
|
||||||||
|
Professional Fees
|
455,626 | 349,546 | ||||||
|
Depreciation and Amortization
|
499,344 | 470,327 | ||||||
|
Selling Expenses
|
704,069 | 380,303 | ||||||
|
Research and Development (Note 2)
|
100,321 | 155,984 | ||||||
|
Consulting Fees
|
476,513 | 179,809 | ||||||
|
Equity Compensation Expense (Note 8)
|
1,706,393 | 2,564,707 | ||||||
|
General and Administrative
|
1,591,102 | 1,083,885 | ||||||
|
Total Operating Expenses
|
5,533,368 | 5,184,561 | ||||||
|
Loss from Operations
|
(2,985,624 | ) | (3,810,210 | ) | ||||
|
Other Income (Expense):
|
||||||||
|
Amortization of Deferred Financing Costs
|
(199,625 | ) | (342,492 | ) | ||||
|
Amortization of Debt Discounts
|
(3,996,033 | ) | (1,007,525 | ) | ||||
|
Fair Value Adjustment of Derivative Liability
|
(3,810,955 | ) | 5,936,619 | |||||
|
Induced Conversion Costs
|
(930,383 | ) | - | |||||
|
Interest Expense
|
(253,700 | ) | (507,956 | ) | ||||
|
Total Other Income (Expense)
|
(9,190,695 | ) | 4,078,646 | |||||
|
Net Income (Loss)
|
$ | (12,176,319 | ) | $ | 268,436 | |||
|
Income (Loss) Per Common Share
|
||||||||
|
Basic
|
$ | (0.12 | ) | $ | 0.00 | |||
|
Diluted
|
$ | (0.12 | ) | $ | 0.00 | |||
|
Basic Weighted Average Common Shares Outstanding
|
102,840,185 | 81,281,030 | ||||||
|
Diluted Weighted Average Common Shares Outstanding
|
102,840,185 | 127,398,990 | ||||||
|
The accompanying notes are an integral part of the financial statements.
|
||||||||
|
TOMI ENVIRONMENTAL SOLUTIONS, INC.
|
|
CONSOLIDATED STATEMENT OF STOCKHOLDERS’ EQUITY (DEFICIENCY)
FOR THE YEARS ENDED DECEMBER 31, 2015 AND 2014
|
|
Series A Preferred
|
Common Stock
|
|||||||||||||||||||||||||||
|
Shares
|
Amount
|
Shares
|
Amount
|
Additional Paid
|
Accumulated
|
Total Stockholders’
|
||||||||||||||||||||||
|
in Capital
|
Deficit
|
Equity (Deficiency)
|
||||||||||||||||||||||||||
|
Balance at December 31, 2013
|
510,000 | $ | 5,100 | 79,867,217 | $ | 798,672 | $ | 15,674,958 | $ | (19,266,090 | ) | $ | (2,787,360 | ) | ||||||||||||||
|
Options and Warrants Issued to Executives for Services
|
2,564,707 | 2,564,707 | ||||||||||||||||||||||||||
|
Common stock issued for services provided
|
901,580 | 9,016 | 340,827 | 349,843 | ||||||||||||||||||||||||
|
Common stock issued for executive compensation
|
178,125 | 1,781 | 52,219 | 54,000 | ||||||||||||||||||||||||
|
Exercise of stock options as payment for legal services
|
20,000 | 200 | (200 | ) | - | |||||||||||||||||||||||
|
Proceeds from issuance of common stock, net
|
377,778 | 3,778 | 95,162 | 98,940 | ||||||||||||||||||||||||
|
Proceeds from issuance of common stock and warrants, net
|
2,290,243 | 22,902 | 574,013 | 596,915 | ||||||||||||||||||||||||
|
Issuance of common stock as finder’s fee
|
11,332 | 113 | (113 | ) | - | |||||||||||||||||||||||
|
Value of common stock to be issued as finder’s fee
|
(19,925 | ) | (19,925 | ) | ||||||||||||||||||||||||
|
Net Income for the year ended December 31, 2014
|
268,435 | 268,435 | ||||||||||||||||||||||||||
|
Balance at December 31, 2014
|
510,000 | $ | 5,100 | 83,646,275 | $ | 836,462 | $ | 19,281,647 | $ | (18,997,655 | ) | $ | 1,125,555 | |||||||||||||||
|
Options and Warrants Issued to Executives for Services
|
1,706,393 | 1,706,393 | ||||||||||||||||||||||||||
|
Common stock issued for services provided
|
1,319,679 | 13,197 | 542,472 | 555,668 | ||||||||||||||||||||||||
|
Common stock issued for officer compensation
|
437,145 | 4,371 | 187,779 | 192,150 | ||||||||||||||||||||||||
|
Proceeds from issuance of common stock and warrants, net
|
1,760,002 | 17,600 | 441,614 | 459,214 | ||||||||||||||||||||||||
|
Proceeds from issuance of common stock
|
17,986,111 | 179,862 | 8,045,126 | 8,224,988 | ||||||||||||||||||||||||
|
Conversion of notes payable and accrued interest into common stock
|
14,913,968 | 149,140 | 3,748,776 | 3,897,916 | ||||||||||||||||||||||||
|
Induced conversion costs
|
912,883 | 912,883 | ||||||||||||||||||||||||||
|
Reclassification of derivative liability
|
5,539,838 | 5,539,838 | ||||||||||||||||||||||||||
|
Value of common stock to be issued as finder’s fee
|
(15,312 | ) | (15,312 | ) | ||||||||||||||||||||||||
|
Net Loss for the year ended December 31, 2015
|
(12,176,319 | ) | (12,176,319 | ) | ||||||||||||||||||||||||
|
Balance at December 31, 2015
|
510,000 | $ | 5,100 | 120,063,180 | $ | 1,200,632 | $ | 40,391,215 | $ | (31,173,974 | ) | $ | 10,422,975 | |||||||||||||||
|
The accompanying notes are an integral part of the financial statements.
|
||||||||||||||||||||||||||||
|
TOMI ENVIRONMENTAL SOLUTIONS, INC.
|
|
|
| For the Year ended December 31, | ||||||||
|
2015
|
2014
|
|||||||
|
Cash Flows From Operating Activities:
|
||||||||
|
Net Income (Loss)
|
$ | (12,176,319 | ) | $ | 268,435 | |||
|
Adjustments to Reconcile Net Income (Loss) to Net Cash
|
||||||||
|
Used in Operating Activities:
|
||||||||
|
Depreciation and Amortization
|
499,344 | 470,328 | ||||||
|
Amortization of Deferred Financing Costs
|
199,625 | 342,492 | ||||||
|
Amortization of Debt Discount
|
3,996,033 | 1,007,525 | ||||||
|
Fair Value Adjustment of Derivative Liability
|
3,810,955 | (5,936,619 | ) | |||||
|
Induced Conversion Costs
|
912,883 | - | ||||||
|
Equity Based Compensation
|
1,706,393 | 2,564,707 | ||||||
|
Value of equity issued for services
|
747,819 | 403,843 | ||||||
|
Reserve for Bad Debts
|
7,500 | 37,500 | ||||||
|
Changes in operating assets and liabilities:
|
||||||||
|
Decrease (increase) in:
|
||||||||
|
Accounts Receivable
|
(980,923 | ) | 327,156 | |||||
|
Inventory
|
(633,787 | ) | (508,200 | ) | ||||
|
Prepaid Expenses
|
(41,326 | ) | (27,424 | ) | ||||
|
Deposits on Merchandise
|
(442,358 | ) | - | |||||
|
Other Assets
|
31 | (36,644 | ) | |||||
|
Deposits
|
1,853 | (4,010 | ) | |||||
|
Increase (decrease) in:
|
||||||||
|
Accounts Payable and Accrued Expenses
|
639,914 | 61,655 | ||||||
|
Accrued Interest
|
(87,500 | ) | 222 | |||||
|
Accrued Officers Compensation
|
(41,000 | ) | 16,000 | |||||
|
Common Stock to Be Issued
|
1,484 | (134,872 | ) | |||||
|
Customer Deposits
|
15,394 | 5,611 | ||||||
|
Deferred Rent
|
(491 | ) | 15,236 | |||||
|
Advances on Grant
|
210,503 | - | ||||||
|
Net Cash Used In Operating Activities
|
(1,653,971 | ) | (1,127,059 | ) | ||||
|
Cash Flows From Investing Activities:
|
||||||||
|
Purchase of Property and Equipment
|
(80,496 | ) | (81,994 | ) | ||||
|
Net Cash Used in Investing Activities
|
(80,496 | ) | (81,994 | ) | ||||
|
The accompanying notes are an integral part of the financial statements.
|
||||||||
|
TOMI ENVIRONMENTAL SOLUTIONS, INC.
|
|
CONSOLIDATED STATEMENT OF CASH FLOWS - CONTINUED
|
|
For the Year ended December 31,
|
||||||||
|
2015
|
2014
|
|||||||
|
Cash flows from Financing Activities,
|
||||||||
|
Proceeds From Issuances of Common Stock and Warrants
|
$ | 8,735,200 | $ | 765,262 | ||||
|
Repayment of Principal Balance of Convertible Notes
|
(1,300,000 | ) | - | |||||
|
Decrease (Increase) in Bond Sinking Fund
|
105,776 | (35,653 | ) | |||||
|
Payment of Finder's Fee
|
(51,000 | ) | (66,347 | ) | ||||
|
Net Cash Provided by Financing Activities
|
7,489,976 | 663,262 | ||||||
|
Net Increase (Decrease) in Cash and Cash Equivalents
|
5,755,509 | (545,792 | ) | |||||
|
Cash and Cash Equivalents, beginning
|
160,560 | 706,350 | ||||||
|
Cash and Cash Equivalents, ending
|
$ | 5,916,069 | $ | 160,560 | ||||
|
Supplemental Cash Flow Information:
|
||||||||
|
Cash Paid For Interest
|
$ | 341,200 | $ | 507,956 | ||||
|
Cash Paid For Income Taxes
|
$ | - | $ | - | ||||
|
Non-Cash Investing and Finance Activities:
|
||||||||
|
Common Stock issued as payment of accrued interest
|
$ | 123,917 | $ | - | ||||
|
Reclassification of derivative liability to additional paid in capital
|
$ | 5,539,838 | $ | - | ||||
|
Reclassification of demo equipment
|
||||||||
|
from inventory to property and equipment
|
$ | 19,615 | $ | 142,916 | ||||
|
Cash Finder's Fee Accrual
|
$ | - | $ | 3,060 | ||||
|
Common Stock Finder's Fee Accrual
|
$ | 15,312 | $ | 19,925 | ||||
|
Reclassification of property and equipment, net to inventory
|
$ | 8,170 | $ | - | ||||
|
Issuance of common stock on conversion of convertible debt
|
$ | 3,774,000 | $ | - | ||||
|
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.
|
|
|
For the years
Ended December 31,
|
||||||||
|
2015
|
2014
|
|||||||
|
Numerator:
|
||||||||
|
Net Income (Loss)
|
$ | (12,176,319 | ) | $ | 268,435 | |||
|
Denominator:
|
||||||||
|
Basic weighted-average shares
|
102,840,185 | 81,281,030 | ||||||
|
Effect of dilutive securities
|
||||||||
|
Warrants
|
- | 28,051,408 | ||||||
|
Convertible Debt
|
- | 17,496,552 | ||||||
|
Options
|
- | 60,000 | ||||||
|
Preferred Stock
|
- | 510,000 | ||||||
|
Diluted Weighted Average Shares
|
102,840,185 | 127,398,990 | ||||||
|
Income (Loss) per common share
|
||||||||
|
Basic
|
$ | (0.12 | ) | $ | 0.00 | |||
|
Diluted
|
$ | (0.12 | ) | $ | 0.00 | |||
| For the years Ended December 31, | ||||||||
|
2015
|
2014
|
|||||||
|
Loss from Operations
|
$ | (2,985,624 | ) | $ | (3,810,211 | ) | ||
|
Basic and Diluted Weighted
|
||||||||
|
Average Shares
|
102,840,185 | 81,281,030 | ||||||
|
Basic and Diluted Loss per Share
|
$ | (0.03 | ) | $ | (0.05 | ) | ||
|
Inventories consist of the following:
|
||||||||
|
December 31,
2015
|
December 31,
2014
|
|||||||
|
Raw materials
|
$ | 13,024 | $ | 159,807 | ||||
|
Finished goods
|
1,382,151 | 613,026 | ||||||
| $ | 1,395,175 | $ | 772,833 | |||||
|
December 31,
|
December 31,
|
|||||||
|
2015
|
2014
|
|||||||
|
Furniture and fixtures
|
$ | 79,743 | $ | 69,555 | ||||
|
Equipment
|
421,442 | 374,620 | ||||||
| Vehicles |
44,344
|
44,344
|
||||||
| Software |
34,999
|
12,167
|
||||||
|
Leasehold Improvements
|
15,554
|
8,630
|
||||||
| 596,082 | 509,316 | |||||||
|
Less: Accumulated depreciation
|
345,818 | 221,157 | ||||||
| $ | 250,264 | $ | 288,159 | |||||
|
December 31,
2015
|
December 31,
2014
|
|||||||
|
Intellectual Property and Patents
|
$ | 2,848,300 | $ | 2,848,300 | ||||
|
Less: Accumulated Amortization
|
1,000,752 | 631,244 | ||||||
|
Intangible Assets, net
|
$ | 1,847,548 | $ | 2,217,056 | ||||
| Indefinite life intangible assets consist of the following: | ||||||||
| Trademarks | $ | 440,000 | $ | 440,000 | ||||
| Total Intangible Assets, net | $ | 2,287,548 | $ | 2,657,056 | ||||
| Twelve Month Period Ending December 31, | Amount | |||
| 2016 | $ | 370,000 | ||
| 2017 | 370,000 | |||
| 2018 | 370,000 | |||
| 2019 | 370,000 | |||
| 2020 | 368,000 | |||
| $ | 1,848,000 | |||
|
June 30,
|
December 31,
|
|||||||||||
|
2015
|
2014
|
Inception
|
||||||||||
|
Closing stock price
|
$ | 0.55-.64 | $ | 0.27 | $ | 0.13-0.55 | ||||||
|
Conversion price
|
$ | 0.29 | $ | 0.29 | $ | 0.29 | ||||||
|
Expected volatility
|
125 | % | 114 | % | 185%-190 | % | ||||||
|
Remaining term (years)
|
0.09 - 0.11 | 0.58 | 2.30-2.07 | |||||||||
|
Risk-free rate
|
0.00 | % | 0.13 | % | .25%-.43 | % | ||||||
|
Expected dividend yield
|
0 | % | 0 | % | 0 | % | ||||||
|
Inception
|
||||
|
Closing stock price
|
0.13-0.55 | |||
|
Conversion price
|
0.30 | |||
|
Expected volatility
|
250 | % | ||
|
Remaining term (years)
|
5.30-5.09 | |||
|
Risk-free rate
|
.76% -(1.61% | ) | ||
|
Expected dividend yield
|
0 | % | ||
|
December 31, 2015
|
December 31, 2014
|
|||||||
|
Convertible notes
|
$ | - | $ | 5,074,000 | ||||
|
Less: Debt discount
|
- | 3,996,033 | ||||||
|
Convertible notes, net
|
$ | - | $ | 1,077,967 | ||||
|
December 31,
|
December 31,
|
|||||||
|
2015
|
2014
|
|||||||
|
Beginning Balance
|
$ | 1,728,883 | $ | 7,665,502 | ||||
|
Change in fair value
|
3,810,955 | (5,936,619 | ) | |||||
|
Reclassification to additional paid in capital due to retirement of convertible notes
|
(5,539,838 | ) | - | |||||
|
Ending Balance
|
$ | - | $ | 1,728,883 | ||||
| December 31, 2015 | December 31, 2014 | |||||||||||||||
|
Number of Options
|
Weighted Average Exercise Price
|
Number of Options
|
Weighted Average Exercise Price
|
|||||||||||||
|
Outstanding, beginning of period
|
60,000 | $ | 1.42 | 60,000 | $ | 1.42 | ||||||||||
|
Granted
|
40,000 | 0.27 | 20,000 | 0.44 | ||||||||||||
|
Exercised
|
- | - | (20,000 | ) | 0.44 | |||||||||||
|
Outstanding, end of period
|
100,000 | $ | 0.96 | 60,000 | $ | 1.42 | ||||||||||
|
Outstanding Options
|
Average
Weighted
|
Exercisable Options
|
||||||||||||||||
|
Range
|
Number
|
Remaining
Contractual
Life in Years
|
Number
|
Weighted
Average
Exercise Price
|
||||||||||||||
| $ | 2.10 | 40,000 | 4.01 | 40,000 | $ | 2.10 | ||||||||||||
| $ | 0.05 | 20,000 | 5.02 | 20,000 | $ | 0.05 | ||||||||||||
| $ | 0.27 | 40,000 | 9.02 | 40,000 | $ | 0.27 | ||||||||||||
| 100,000 | 100,000 | |||||||||||||||||
| December 31, 2015 | December 31, 2014 | |||||||||||||||
|
Number of Warrants
|
Weighted Average Exercise Price
|
Number of Warrants
|
Weighted Average Exercise Price
|
|||||||||||||
|
Outstanding, beginning of period
|
28,051,408 | $ | 0.23 | 19,325,800 | $ | 0.21 | ||||||||||
|
Granted
|
7,625,005 | 0.58 | 15,325,608 | 0.30 | ||||||||||||
|
Expired
|
- | - | (300,000 | ) | 0.77 | |||||||||||
|
Expired
|
- | - | (6,300,000 | ) | 0.30 | |||||||||||
|
Outstanding, end of period
|
35,676,413 | $ | 0.30 | 28,051,408 | $ | 0.23 | ||||||||||
|
Outstanding Warrants
|
Exercisable Warrants
|
|||||||||||||||||
|
Range
|
Number
|
Average
|
Number
|
|
||||||||||||||
|
Weighted
|
||||||||||||||||||
|
Remaining
|
Weighted
|
|||||||||||||||||
|
Contractual
|
Average | |||||||||||||||||
|
Life in Years
|
Exercise Price | |||||||||||||||||
| $ | 0.01 | 1,575,000 | 1.53 | 1,575,000 | $ | 0.01 | ||||||||||||
| $ | 0.05 | 975,000 | 1.62 | 975,000 | $ | 0.05 | ||||||||||||
| $ | 0.15 | 7,750,000 | 1.80 | 7,750,000 | $ | 0.15 | ||||||||||||
| $ | 0.26 | 100,000 | 2.49 | 100,000 | $ | 0.26 | ||||||||||||
| $ | 0.29 | 10,125,613 | 4.80 | 10,125,613 | $ | 0.29 | ||||||||||||
| $ | 0.30 | 11,925,800 | 2.75 | 10,825,800 | $ | 0.30 | ||||||||||||
| $ | 0.33 | 75,000 | 2.75 | 75,000 | $ | 0.33 | ||||||||||||
| $ | 0.50 | 75,000 | 2.31 | 75,000 | $ | 0.50 | ||||||||||||
| $ | 0.62 | 75,000 | 2.50 | 75,000 | $ | 0.62 | ||||||||||||
| $ | 1.00 | 3,000,000 | 4.34 | 3,000,000 | $ | 1.00 | ||||||||||||
| 35,676,413 | 34,576,413 | |||||||||||||||||
|
Unvested Warrants
|
||||||||||
|
Weighted
Average
Exercise Price
|
Number
|
Average
Weighted
Remaining
Contractual
Life in Years
|
||||||||
| $ | 0.30 | 1,100,000 | 5.0 | |||||||
| Twelve Month Period Ending December 31, | Amount | |||
| 2016 | $ | 52,000 | ||
| 2017 | 53,000 | |||
| 2018 | 5,000 | |||
| $ | 110,000 | |||
|
The Company’s income tax expense consisted of:
|
||||||||
|
December 31,
|
December 31,
|
|||||||
|
2015
|
2014
|
|||||||
|
Current:
|
||||||||
|
United States
|
$ | - | $ | - | ||||
|
Foreign
|
- | - | ||||||
|
|
- | - | ||||||
|
Deferred:
|
||||||||
|
United States
|
- | - | ||||||
|
Foreign
|
- | - | ||||||
| - | - | |||||||
|
Total
|
$ | - | $ | - | ||||
|
The Company’s net income (loss) before income tax consisted of:
|
||||||||
|
December 31,
|
December 31,
|
|||||||
|
2015
|
2014
|
|||||||
|
United States
|
$ | (12,176,319 | ) | $ | 268,435 | |||
|
Foreign
|
- | - | ||||||
|
Total
|
$ | (12,176,319 | ) | $ | 268,435 | |||
|
December 31,
|
December 31,
|
|||||||
|
2015
|
2014
|
|||||||
|
Income (Loss) before income tax
|
$ | ($12,176,319 | ) | $ | 268,435 | |||
|
US statutory corporate income tax rate
|
39.45 | % | 34.00 | % | ||||
|
Income tax expense computed at US statutory corporate income tax rate
|
||||||||
| (4,803,558 | ) | 91,268 | ||||||
|
Reconciling items:
|
||||||||
|
Change in valuation allowance on deferred tax assets
|
592,550 | 698,631 | ||||||
|
Incentive stock options and warrants
|
673,172 | 872,000 | ||||||
|
Finance charges related to convertible notes
|
1,776,059 | 116,447 | ||||||
|
Amortized debt discount
|
269,787 | 269,787 | ||||||
|
Meals and Entertainment
|
5,527 | 4,079 | ||||||
|
Change in fair value of derivative liability
|
1,503,422 | (2,018,450 | ) | |||||
|
Other
|
(16,958 | ) | (33,762 | ) | ||||
|
Income tax expense
|
$ | - | $ | - | ||||
|
December 31,
|
December 31,
|
|||||||
|
2015
|
2014
|
|||||||
|
Deferred tax assets:
|
||||||||
|
Reserve for Bad Debt
|
$ | 17,750 | $ | - | ||||
|
Inventory Capitalization
|
51,000 | - | ||||||
|
Deferred Rent
|
5,800 | - | ||||||
|
Intangible Assets
|
229,000 | - | ||||||
|
Net operating losses
|
3,392,000 | 3,042,000 | ||||||
|
Valuation Allowance
|
(3,634,550 | ) | (3,042,000 | ) | ||||
|
Deferred Tax Assets
|
61,000 | - | ||||||
|
Deferred tax liabilities:
|
||||||||
|
Property Plant and Equipment
|
$ | (61,000 | ) | $ | - | |||
|
Net Deferred Tax Assets and Liabilities
|
$ | - | $ | - | ||||
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 |
|---|