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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOMI ENVIRONMENTAL SOLUTIONS, INC.
|
|
|
(Exact name of registrant as specified in its charter)
|
|
|
Florida
|
59-1947988
|
|
(State or other jurisdiction of
|
(IRS Employer Identification No.)
|
|
incorporation or organization)
|
|
|
9454 Wilshire Blvd., Penthouse, Beverly Hills, CA 90212
|
|
|
(Address of principal executive offices) (Zip Code)
|
|
|
(800) 525-1698
|
|
|
(Registrant's telephone number, including area code)
|
|
|
Not Applicable
|
|
|
(Former name, former address and former fiscal year, if changed since last report)
|
|
|
FORM 10-Q QUARTERLY REPORT FOR THE QUARTER ENDED JUNE 30 , 2015
|
||
|
TABLE OF CONTENTS
|
||
|
Page
|
||
|
PART I -
|
FINANCIAL INFORMATION
|
|
|
ITEM 1
|
FINANCIAL STATEMENTS
|
3
|
|
ITEM 2
|
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
22
|
|
ITEM 3
|
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
30
|
|
ITEM 4
|
CONTROLS AND PROCEDURES
|
30
|
|
PART II -
|
OTHER INFORMATION
|
|
|
ITEM 1
|
LEGAL PROCEEDINGS
|
31
|
|
ITEM 1A
|
RISK FACTORS
|
31
|
|
ITEM 2
|
UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
|
31
|
|
ITEM 3
|
DEFAULTS UPON SENIOR SECURITIES
|
31
|
|
ITEM 4
|
SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
|
31
|
|
ITEM 5
|
OTHER INFORMATION
|
31
|
|
ITEM 6
|
EXHIBITS
|
31
|
|
TOMI ENVIRONMENTAL SOLUTIONS, INC.
|
||||||||
|
CONDENSED CONSOLIDATED BALANCE SHEET
|
||||||||
|
ASSETS
|
||||||||
|
Current Assets:
|
June 30, 2015
|
|||||||
|
(Unaudited)
|
December 31, 2014
|
|||||||
|
Cash and Cash Equivalents
|
$ | 3,680,381 | $ | 160,560 | ||||
|
Cash – Restricted (Note 6)
|
- | 105,776 | ||||||
|
Accounts Receivable - net
|
823,309 | 441,153 | ||||||
|
Inventories (Note 3)
|
956,119 | 772,833 | ||||||
|
Prepaid Expenses
|
91,413 | 35,404 | ||||||
|
Other Assets
|
36,613 | 36,644 | ||||||
|
Deferred Financing Costs – net (Note 6)
|
- | 199,625 | ||||||
|
Total Current Assets
|
5,587,835 | 1,751,995 | ||||||
|
Property and Equipment – net (Note 4)
|
243,390 | 288,159 | ||||||
|
Other Assets:
|
||||||||
|
Intangible Assets – net (Note 5)
|
2,472,302 | 2,657,056 | ||||||
|
Security Deposits
|
4,700 | 6,552 | ||||||
|
Total Other Assets
|
2,477,002 | 2,663,608 | ||||||
|
Total Assets
|
$ | 8,308,227 | $ | 4,703,762 | ||||
|
|
||||||||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||
|
Current Liabilities:
|
||||||||
|
Accounts Payable and Accrued Expenses
|
$ | 673,647 | $ | 448,063 | ||||
|
Accrued Interest on Convertible Notes (Note 6)
|
- | 211,417 | ||||||
|
Accrued Officers Compensation (Note 9)
|
54,000 | 41,000 | ||||||
|
Common Stock to be Issued (Note 12)
|
330,726 | 35,925 | ||||||
|
Customer Deposits
|
19,619 | 19,716 | ||||||
|
Deferred Rent
|
17,090 | 15,236 | ||||||
|
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
|
1,095,082 | 3,578,207 | ||||||
|
Total Liabilities
|
1,095,082 | 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 June 30, 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 June 30, 2015 and December 31, 2014
|
- | - | ||||||
|
Common stock; par value $0.01, 200,000,000 shares authorized;
|
||||||||
|
112,299,592 and 83,646,275 shares issued and outstanding
|
||||||||
|
at June 30, 2015 and December 31, 2014, respectively.
|
1,122,996 | 836,463 | ||||||
|
Additional Paid-In Capital
|
36,556,179 | 19,281,647 | ||||||
|
Accumulated Deficit
|
(30,471,130 | ) | (18,997,655 | ) | ||||
|
Total Stockholders’ Equity
|
7,213,145 | 1,125,555 | ||||||
|
Total Liabilities and Stockholders’ Equity
|
$ | 8,308,227 | $ | 4,703,762 | ||||
|
The accompanying notes are an integral part of the financial statements.
|
||||||||
|
TOMI ENVIRONMENTAL SOLUTIONS, INC.
|
||||||||||||||||
|
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
|
||||||||||||||||
|
(UNAUDITED)
|
||||||||||||||||
|
For The Three Months Ended
|
For The Six Months Ended
|
|||||||||||||||
|
June 30,
|
June 30,
|
|||||||||||||||
|
2015
|
2014
|
2015
|
2014
|
|||||||||||||
|
Sales, net
|
$ | 739,934 | $ | 416,455 | $ | 1,416,320 | $ | 689,484 | ||||||||
|
Cost of Sales
|
275,968 | 138,140 | 554,444 | 251,986 | ||||||||||||
|
Gross profit
|
463,966 | 278,315 | 861,876 | 437,498 | ||||||||||||
|
Operating Expenses:
|
||||||||||||||||
|
Professional Fees
|
87,773 | 76,995 | 194,805 | 190,825 | ||||||||||||
|
Depreciation and Amortization
|
123,957 | 112,388 | 249,210 | 224,294 | ||||||||||||
|
Selling Expenses
|
97,091 | 115,707 | 191,826 | 177,155 | ||||||||||||
|
Research and Development
|
19,667 | 65,851 | 41,857 | 97,142 | ||||||||||||
|
Equity Compensation Expense (Note 8)
|
1,385,743 | 263,173 | 1,510,830 | 1,405,522 | ||||||||||||
|
Consulting fees
|
338,233 | 25,750 | 414,542 | 84,153 | ||||||||||||
|
General and Administrative
|
270,272 | 342,697 | 541,586 | 544,342 | ||||||||||||
|
Total Operating Expenses
|
2,322,737 | 1,002,561 | 3,144,657 | 2,723,433 | ||||||||||||
|
Loss from Operations
|
(1,858,770 | ) | (724,246 | ) | (2,282,780 | ) | (2,285,935 | ) | ||||||||
|
Other Income (Expense):
|
||||||||||||||||
|
Amortization of Deferred Financing Costs
|
(115,175 | ) | (85,388 | ) | (199,625 | ) | (169,838 | ) | ||||||||
|
Amortization of Debt Discounts
|
(3,032,685 | ) | (142,487 | ) | (3,996,033 | ) | (217,455 | ) | ||||||||
|
Fair Value Adjustment of Derivative Liability
|
(1,137,807 | ) | 1,494,832 | (3,810,955 | ) | 3,246,137 | ||||||||||
|
Induced Conversion Costs
|
(930,383 | ) | - | (930,383 | ) | - | ||||||||||
|
Interest Expense
|
(126,850 | ) | (126,850 | ) | (253,700 | ) | (254,256 | ) | ||||||||
|
Total Other Income (Expense)
|
(5,342,899 | ) | 1,140,107 | (9,190,695 | ) | 2,604,588 | ||||||||||
|
Net Income (Loss)
|
$ | (7,201,669 | ) | $ | 415,861 | $ | (11,473,475 | ) | $ | 318,653 | ||||||
|
Net Income (Loss) Per Common Share
|
||||||||||||||||
|
Basic
|
$ | (0.08 | ) | $ | 0.01 | $ | (0.13 | ) | $ | 0.00 | ||||||
|
Diluted
|
$ | (0.08 | ) | $ | 0.00 | $ | (0.13 | ) | $ | 0.00 | ||||||
|
Basic Weighted Average Common Shares Outstanding
|
87,767,261 | 80,225,890 | 85,828,777 | 80,186,585 | ||||||||||||
|
Diluted Weighted Average Common Shares Outstanding
|
87,767,261 | 126,938,242 | 85,828,777 | 124,740,705 | ||||||||||||
|
The accompanying notes are an integral part of the financial statements.
|
||||||||||||||||
|
TOMI ENVIRONMENTAL SOLUTIONS, INC.
|
|
CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS’ EQUITY
FOR THE SIX MONTHS ENDED JUNE 30, 2015
|
|
(UNAUDITED)
|
|
Series A Preferred
|
Common Stock
|
|||||||||||||||||||||||||||
|
Shares
|
Amount
|
Shares
|
Amount
|
Additional Paid
|
Accumulated
|
Total Stockholders’
|
||||||||||||||||||||||
|
in Capital
|
Deficit
|
Equity
|
||||||||||||||||||||||||||
|
Balance at December 31, 2014
|
510,000 | $ | 5,100 | 83,646,275 | $ | 836,462 | $ | 19,281,647 | $ | (18,997,655 | ) | $ | 1,125,555 | |||||||||||||||
|
Equity based compensation
|
1,470,388 | 1,470,388 | ||||||||||||||||||||||||||
|
Common stock issued for services provided
|
202,396 | 2,024 | 55,627 | 57,651 | ||||||||||||||||||||||||
|
Common stock issued for executive compensation
|
37,508 | 375 | 11,625 | 12,000 | ||||||||||||||||||||||||
|
Common stock issued to employee for compensation
|
3,333 | 33 | 1,467 | 1,500 | ||||||||||||||||||||||||
|
Proceeds from issuance of common stock and warrants
|
1,760,002 | 17,600 | 441,614 | 459,214 | ||||||||||||||||||||||||
|
Proceeds from issuance of common stock
|
11,736,111 | 117,362 | 5,107,626 | 5,224,988 | ||||||||||||||||||||||||
|
Conversion of notes payable 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 six months ended June 30, 2015
|
(11,473,475 | ) | (11,473,475 | ) | ||||||||||||||||||||||||
|
Balance at June 30, 2015
|
510,000 | $ | 5,100 | 112,299,593 | $ | 1,122,996 | $ | 36,556,179 | $ | (30,471,130 | ) | $ | 7,213,146 | |||||||||||||||
|
TOMI ENVIRONMENTAL SOLUTIONS, INC.
|
|
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
|
|
(UNAUDITED)
|
|
For the
Six Months Ended June 30,
|
||||||||
|
2015
|
2014
|
|||||||
|
Cash Flow From Operating Activities:
|
||||||||
|
Net Income / (Loss)
|
$ | (11,473,475 | ) | $ | 318,653 | |||
|
Adjustments to Reconcile Net Income (loss) to
|
||||||||
|
Net Cash Used In Operating Activities:
|
||||||||
|
Depreciation and Amortization
|
249,210 | 224,293 | ||||||
|
Amortization of Deferred Financing Costs
|
199,625 | 169,838 | ||||||
|
Amortization of Debt Discount
|
3,996,033 | 217,455 | ||||||
|
Fair Value Adjustment of Derivative Liability
|
3,810,955 | (3,246,137 | ) | |||||
|
Equity Based Compensation
|
1,470,388 | 1,405,522 | ||||||
|
Value of Equity Issued for Services
|
71,152 | 175,228 | ||||||
|
Induced Conversion Costs
|
912,883 | - | ||||||
|
Reserve for Bad Debts
|
482 | 66,621 | ||||||
|
Changes in Operating Assets and Liabilities:
|
||||||||
|
Decrease (Increase) in:
|
||||||||
|
Accounts Receivable
|
(382,638 | ) | 445,990 | |||||
|
Inventory
|
(183,286 | ) | (270,809 | ) | ||||
|
Prepaid Expenses
|
(56,009 | ) | (45,454 | ) | ||||
|
Other Assets
|
31 | - | ||||||
|
Deposits
|
1,852 | 190 | ||||||
|
Increase (Decrease) in:
|
||||||||
|
Accounts Payable and Accrued Expenses
|
225,584 | 161,380 | ||||||
|
Accrued Interest
|
(87,500 | ) | 222 | |||||
|
Accrued Officers Compensation
|
13,000 | 29,000 | ||||||
|
Common Stock to be Issued
|
279,489 | (50,039 | ) | |||||
|
Deferred Rent
|
1,854 | - | ||||||
|
Customer Deposits
|
(97 | ) | 9,863 | |||||
|
Net Cash Used in Operating Activities
|
(950,468 | ) | (388,184 | ) | ||||
|
Cash Flow From Investing Activities:
|
||||||||
|
Purchase of Property and Equipment
|
(19,687 | ) | (39,046 | ) | ||||
|
Net Cash Used in Investing Activities
|
(19,687 | ) | (39,046 | ) | ||||
|
The accompanying notes are an integral part of the financial statements.
|
||||||||
|
TOMI ENVIRONMENTAL SOLUTIONS, INC.
|
|
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS – CONTINUED
|
|
(UNAUDITED)
|
|
For The
|
||||||||
|
Six Months
Ended
June 30,
|
||||||||
|
2015
|
2014
|
|||||||
|
Cash Flow From Financing Activities:
|
||||||||
|
Proceeds From Issuance of Common Stock and Warrants
|
5,735,200 | - | ||||||
|
Repayment of Principal Balance on Convertible Notes
|
(1,300,000 | ) | - | |||||
|
Decrease (Increase) in Bond Sinking Fund
|
105,776 | (69,800 | ) | |||||
|
Payment of Finder's Fee
|
(51,000 | ) | - | |||||
|
Net Cash Provided by (used in) Financing Activities
|
4,489,976 | (69,800 | ) | |||||
|
Increase (Decrease) In Cash and Cash Equivalents
|
3,519,821 | (497,030 | ) | |||||
|
Cash and Cash Equivalents - Beginning
|
160,560 | 706,350 | ||||||
|
Cash and Cash Equivalents – Ending
|
$ | 3,680,381 | $ | 209,320 | ||||
|
Supplemental Cash Flow Information:
|
||||||||
|
Cash Paid For Interest
|
$ | 341,200 | $ | 254,033 | ||||
|
Cash Paid For Income Taxes
|
$ | - | $ | 2,006 | ||||
|
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 | $ | - | ||||
| Issuance of common stock on conversion of convertible debt | $ | 3,774,000 | $ | - | ||||
| Reclassification of demo equipment from inventory to property and equipment | $ | - | $ | 124,781 | ||||
| Common Stock Finder's Fee Accrual | $ | 15,312 | $ | - | ||||
|
The accompanying notes are an integral part of the financial statements.
|
||||
|
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 Three Months
Ended June 30
|
For the Six Months
Ended June 30
|
|||||||||||||||
|
2015
|
2014
|
2015
|
2014
|
|||||||||||||
|
Numerator:
|
||||||||||||||||
|
Net Income (Loss)
|
$ | (7,201,669 | ) | $ | 415,861 | $ | (11,473,475 | ) | $ | 318,653 | ||||||
|
Denominator:
|
||||||||||||||||
|
Basic weighted-average shares
|
87,767,261 | 80,225,890 | 85,828,777 | 80,186,585 | ||||||||||||
|
Effect of dilutive securities
|
||||||||||||||||
|
Warrants
|
- | 28,625,800 | - | 26,467,789 | ||||||||||||
|
Convertible Debt
|
- | 17,496,552 | - | 17,496,552 | ||||||||||||
|
Options
|
- | 80,000 | - | 79,779 | ||||||||||||
|
Preferred Stock
|
- | 510,000 | - | 510,000 | ||||||||||||
|
Diluted Weighted Average Shares
|
87,767,261 | 126,938,242 | 85,828,777 | 124,740,705 | ||||||||||||
|
Net Income (Loss) Per Common Share:
|
||||||||||||||||
|
Basic
|
$ | (0.08 | ) | $ | 0.01 | $ | (0.13 | ) | $ | 0.00 | ||||||
|
Diluted
|
$ | (0.08 | ) | $ | 0.00 | $ | (0.13 | ) | $ | 0.00 | ||||||
|
Note: Warrants, options and preferred stock for the three and six months ended June 30, 2015 are not included in the computation of diluted weighted average shares as such inclusion would be anti-dilutive.
|
||||||||||||||
|
Loss from Operations Data:
|
||||||||||||||||
|
Loss from Operations
|
$ | (1,858,770 | ) | $ | (724,246 | ) | $ | (2,282,780 | ) | $ | (2,285,935 | ) | ||||
|
Basic and Diluted Weighted
Average Shares
|
87,767,261 | 80,225,890 | 85,828,777 | 80,186,585 | ||||||||||||
|
Basic and Diluted Loss Per Common
Share
|
$ | (0.02 | ) | $ | (0.01 | ) | $ | (0.03 | ) | $ | (0.03 | ) | ||||
|
June 30,
2015 (Unaudited)
|
December 31,
2014
|
|||||||
|
Raw materials
|
$ | 54,176 | $ | 159,807 | ||||
|
Finished goods
|
901,943 | 613,026 | ||||||
| $ | 956,119 | $ | 772,833 | |||||
|
June 30,
|
December 31,
|
|||||||
|
2015 (Unaudited)
|
2014
|
|||||||
|
Furniture and fixture
|
$ | 71,647 | $ | 69,555 | ||||
|
Equipment
|
387,606 | 374,620 | ||||||
| Vehicles | 44,344 | 44,344 | ||||||
| Software | 16,776 | 12,167 | ||||||
|
Leasehold Improvements
|
8,630
|
8,630 | ||||||
| 529,003 | 509,316 | |||||||
|
Less: Accumulated depreciation
|
285,613 | 221,157 | ||||||
| $ | 243,390 | $ | 288,159 | |||||
|
June 30,
2015
(Unaudited)
|
December 31,
2014
|
|||||||
|
Intellectual property and patents
|
$ | 2,848,300 | $ | 2,848,300 | ||||
|
Less: Accumulated Amortization
|
815,998 | 631,244 | ||||||
|
Intangible Assets, net
|
$ | 2,032,302 | $ | 2,217,056 | ||||
|
June 30,
2015 (Unaudited)
|
December 31,
2014
|
|||||||
|
Trademarks
|
$ | 440,000 | $ | 440,000 | ||||
|
June 30,
2015
(Unaudited)
|
December 31,
2014
|
|||||||
|
Total Intangible Assets
|
$ | 2,472,302 | $ | 2,657,056 | ||||
|
Twelve Month Period Ending June 30,
|
Amount
|
|
2016
|
$370,000
|
|
2017
|
370,000
|
|
2018
|
370,000
|
|
2019
|
370,000
|
|
2020
|
370,000
|
|
Thereafter
|
182,000
|
|
$2,032,000
|
|
June 30,
|
December 31,
|
|||||||||||
|
2015 (Unaudited)
|
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 | % | ||
|
June 30,
2015 (Unaudited)
|
December 31, 2014
|
|||||||
|
Convertible notes
|
$ | - | $ | 5,074,000 | ||||
|
Less: Debt discount
|
- | 3,996,033 | ||||||
|
Convertible notes, net
|
$ | - | $ | 1,077,967 | ||||
|
Level 3
|
Total
|
|||||||
|
Derivative Instruments
|
$ | - | $ | - | ||||
|
December 31, 2014:
|
Level 3
|
Total
|
||||||
|
Derivative Instruments
|
$ | 1,728,883 | $ | 1,728,883 | ||||
|
June 30,
2015
(Unaudited)
|
December 31,
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 |
| June 30, 2015 (Unaudited) | 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
|
4.51
|
40,000
|
$
|
2.10
|
||||||||||||
|
$
|
0.05
|
20,000
|
5.52
|
20,000
|
$
|
0.05
|
||||||||||||
|
$
|
0.27
|
40,000
|
9.52
|
40,000
|
$
|
0.27
|
||||||||||||
|
100,000
|
100,000
|
|||||||||||||||||
| June 30, 2015 (Unaudited) | 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
|
7,475,005 | 0.58 | 15,325,608 | 0.30 | ||||||||||||
|
Expired
|
- | - | (300,000 | ) | 0.77 | |||||||||||
|
Expired
|
- | - | (6,300,000 | ) | 0.30 | |||||||||||
|
Outstanding, end of period
|
35,526,413 | $ | 0.30 | 28,051,408 | $ | 0.23 | ||||||||||
|
Average
|
||||||||||||||||||
|
Weighted
|
Exercisable Warrants
|
|||||||||||||||||
|
Remaining
|
Weighted
|
|||||||||||||||||
|
Outstanding Warrants
|
Contractual
|
Average
|
||||||||||||||||
|
Range
|
Number
|
Life in Years
|
Number
|
Exercise Price
|
||||||||||||||
| $ | 0.01 | 1,575,000 | 2.03 | 1,575,000 | $ | 0.01 | ||||||||||||
| $ | 0.05 | 975,000 | 2.12 | 975,000 | $ | 0.05 | ||||||||||||
| $ | 0.15 | 7,750,000 | 2.30 | 7,750,000 | $ | 0.15 | ||||||||||||
| $ | 0.26 | 100,000 | 2.99 | 100,000 | $ | 0.26 | ||||||||||||
| $ | 0.29 | 10,125,613 | 5.30 | 10,125,613 | $ | 0.29 | ||||||||||||
| $ | 0.30 | 11,925,800 | 3.25 | 10,725,800 | $ | 0.30 | ||||||||||||
| $ | 0.50 | 75,000 | 2.81 | 75,000 | $ | 0.50 | ||||||||||||
| $ | 1.00 | 3,000,000 | 4.84 | 3,000,000 | $ | 1.00 | ||||||||||||
| 35,526,413 | 34,326,413 | |||||||||||||||||
|
Unvested Warrants
|
||||||||||
|
Weighted
Average
Exercise Price
|
Number
|
Average
Weighted
Remaining
Contractual
Life in Years
|
||||||||
| $ | 0.30 | 1,200,000 | 3.73 | |||||||
|
Twelve Month Period Ending June 30,
|
Amount
|
|||
|
2016
|
$ | 51,000 | ||
|
2017
|
53,000 | |||
|
2018
|
31,000 | |||
| $ | 135,000 | |||
| ● |
medical facilities
|
| ● |
bio-safety labs
|
| ● |
tissue labs
|
| ● |
clean rooms
|
| ● |
office buildings
|
| ● |
hospitality
|
| ● |
schools
|
| ● |
pharmaceutical companies
|
| ● |
remediation companies
|
| ● |
military
|
| ● |
transportation
|
| ● |
airports
|
| ● |
first responders
|
| ● |
single-family homes and multi-unit residences
|
| ● |
blood banks
|
| ● |
food safety industry
|
| ● |
athletic facilities (from professional to educational)
|
| ● |
airlines
|
|
●
|
entertainment
|
| ● |
homeland defense and border protection
|
|
●
|
control and containment of pandemic invasions
|
| ● |
Changes in the fair value of the embedded conversion feature of the convertible notes of $2,633,000;
|
| ● |
Higher amortization of debt discount charges of approximately $2,890,000 related to the $5,074,000 in convertible notes issued in 2013
|
| ● |
Induced conversion costs of approximately $930,000
|
| ● |
Increase in equity based compensation of approximately $1,123,000
|
| ● |
Changes in the fair value of the embedded conversion feature of the convertible notes of $7,057,000 resulting from the issuance of convertibles notes in 2013
|
| ● |
Higher amortization of debt discount charges of approximately $3,779,000 related to the $5,074,000 in convertible notes issued in 2013
|
| ● |
Induced conversion costs of approximately $930,000
|
|
For the six
|
For the six
|
|||||||
|
months ended
|
months ended
|
|||||||
|
June 30,
2015
|
June 30,
2014
|
|||||||
|
Revenues
|
$ | 1,416,000 | $ | 689,000 | ||||
|
Gross Profit
|
862,000 | 437,000 | ||||||
|
Total Operating Expenses
(1)
|
3,145,000 | 2,723,000 | ||||||
|
Loss from Operations
|
(2,283,000 | ) | (2,286,000 | ) | ||||
|
Total Other Income (Expense)
(2)
|
$ | (9,191,000 | ) | 2,604,000 | ||||
|
Net Income (Loss)
|
$ | (11,473,000 | ) | $ | 319,000 | |||
|
Basic net income (loss) per share
|
$ | (0.13 | ) | $ | 0.00 | |||
|
Diluted net income (loss) per share
|
$ | (0.13 | ) | $ | 0.00 | |||
|
(1)
|
Includes approximately $1,511,000 and $1,406,000 in non-cash equity compensation expense for the six Months ended June 30, 2015 and 2014, respectively.
|
|
(2)
|
Includes fair value adjustment loss on derivative liability of approximately $3,811,000 for the six months ended June 30, 2015 and a fair value adjustment gain of $3,246,000 for the six months ended June 30, 2014, amortization of $3,996,000 and $217,000 for six months ended June 30, 2015 and 2014, respectively and induced conversion costs in the amount of $930,000 for the six months ended June 30, 2015.
|
| TOMI ENVIRONMENTAL SOLUTIONS, INC. | ||||
| Date: August 11, 2015 | ||||
|
By: /s/ Halden Shane
|
|
|||
|
Halden Shane
|
|
|||
|
Principal Executive Officer
|
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|