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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nevada
|
20-4118216
|
|
|
(State or other jurisdiction of
|
(I.R.S. Employer
|
|
|
incorporation or organization)
|
Identification No.)
|
|
Large accelerated filer
|
¨
|
Accelerated filer
|
¨
|
|
|
Non-accelerated filer (Do not check if a smaller
reporting company)
|
¨
|
Smaller reporting company
|
x
|
|
PART I.
|
FINANCIAL INFORMATION
|
Page
Number
|
|
Item 1.
|
Business
|
3
|
|
Item 1A.
|
Risk Factors
|
8
|
|
Item 2.
|
Properties
|
8
|
|
Item 3.
|
Legal Proceedings
|
9
|
|
Item 4.
|
Mine Safety Disclosures
|
9
|
|
PART II.
|
9
|
|
|
Item 5.
|
Market For Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities
|
9
|
|
Item 6.
|
Selected Financial Data
|
12
|
|
Item 7.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
12
|
|
Item 7A.
|
Quantitative and Qualitative Disclosures About Market Risk
|
17
|
|
Item 8.
|
Financial Statements and Supplementary Data
|
17
|
|
Item 9.
|
Changes in and Disagreements With Accountants on Accounting and Financial Disclosure
|
17
|
|
Item 9A.
|
Controls and Procedures
|
18
|
|
Item 9B.
|
Other Information
|
18
|
|
PART III.
|
19
|
|
|
Item 10.
|
Directors, Executive Officers, and Corporate Governance
|
19
|
|
Item 11.
|
Executive Compensation
|
22
|
|
Item 12.
|
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
|
25
|
|
Item 13.
|
Certain Relationships and Related Transactions, and Director Independence
|
26
|
|
Item 14.
|
Principal Accounting Fees and Services
|
27
|
|
PART IV.
|
28
|
|
|
Item 15.
|
Exhibits, Financial Statement Schedules
|
28
|
|
SIGNATURES
|
29
|
|
Fiscal Years Ended December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
Total Revenue
|
$
|
6,023,010
|
$
|
3,972,663
|
||||
|
Net Loss
|
$
|
(1,372,259
|
)
|
$
|
(692,883
|
)
|
||
|
Total Assets
|
$
|
2,652,257
|
$
|
2,299,748
|
|
|||
|
Total Liabilities
|
$
|
3,772,890
|
$
|
3,590,964
|
||||
|
Accumulated Deficit
|
$
|
(8,135,049
|
)
|
$
|
(6,768,156
|
)
|
||
|
Quarter Ending
|
Quarter High
|
Quarter Low
|
||
|
03/31/2010
|
$0.50
|
$0.45
|
||
|
06/30/2010
|
$0.50
|
$0.40
|
||
|
09/30/2010
|
$0.50
|
$0.25
|
||
|
12/31/2010
|
$0.35
|
$0.28
|
||
|
03/31/2011
|
$0.35
|
$0.25
|
||
|
06/30/2011
|
$0.40
|
$0.15
|
||
|
09/30/2011
|
$0.23
|
$0.17
|
||
|
12/31/2011
|
$0.20
|
$0.10
|
|
(a)
|
(b)
|
(c)
|
|||||
|
Plan category
|
Number of securities to be issued upon exercise of outstanding options, warrants and rights
|
Weighted-average exercise price of outstanding options, warrants and rights
|
Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a))
|
||||
|
Equity compensation plans approved by shareholders(1)
|
14,995,000
|
$0.43
|
35,005,000
|
||||
|
Equity compensation plans not approved by shareholders
|
0
|
$0.00
|
0
|
||||
|
Total
|
14,995,000
|
$0.43
|
35,005,000
|
|
(1)
|
On September 2, 2011, the majority shareholders of the Company adopted an amendment to the Company’s 2008 Stock Option Plan to increase the number of shares of common stock issuable under the plan from 16,000,000 to 50,000,000.
|
|
2011
|
2010
|
|||||||
|
Revenues
|
$
|
6,023,010
|
$
|
3,972,663
|
||||
|
Costs and Expenses
|
(7,084,424
|
)
|
(4,012,788
|
)
|
||||
|
Depreciation and Amortization
|
(208,859
|
)
|
(694,698
|
)
|
||||
|
Loss from Operations
|
(1,270,273
|
)
|
(734,823
|
)
|
||||
|
Other Income
|
24,865
|
46,060
|
||||||
|
Interest Expense
|
(126,851
|
)
|
(70,406
|
)
|
||||
|
Gain on Settlement of Debt
|
-
|
66,286
|
||||||
|
Total Other Income (Expense)
|
(101,986)
|
41,940
|
||||||
|
Net Loss
|
(1,372,259
|
)
|
(692,883
|
)
|
||||
|
Net Loss attributable to Non-Controlling Interest
|
5,366
|
-
|
||||||
|
Net Loss attributable to Genius Brands International, Inc.
|
$
|
(1,366,893
|
)
|
$
|
(692,883
|
)
|
||
|
Net Loss per common share
|
$
|
(0.02
|
)
|
$
|
(0.01
|
)
|
||
|
Weighted average shares outstanding
|
58,923,904
|
54,757,285
|
||||||
|
2011
|
2010
|
|||||||
|
Genius Brands Product Sales
|
$
|
2,855,386
|
$
|
1,661,809
|
||||
|
Licensed and Distributed Products
|
2,532,152
|
1,278,385
|
||||||
|
Licensing and Royalty Revenue
|
635,472
|
1,032,469
|
||||||
|
Total Revenue
|
$
|
6,023,010
|
$
|
3,972,663
|
||||
|
Fiscal Year Ended
December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
Cost of Sales
|
$
|
3,636,712
|
$
|
1,929,613
|
||||
|
Fiscal Year Ended
December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
General and Administrative
|
$
|
2,512,025
|
$
|
1,397,191
|
||||
|
Marketing and Sales
|
917,196
|
678,188
|
||||||
|
Product Development
|
18,491
|
7,796
|
||||||
|
Total Selling, General, and Administrative
|
$
|
3,447,712
|
$
|
2,083,175
|
||||
|
Fiscal Year Ended
December 31,
|
||||||||||||
|
2011
|
2010
|
Change
|
||||||||||
|
Cash provided/(used) by operations
|
$
|
(326,603
|
)
|
$
|
151,965
|
$
|
(478,568
|
)
|
||||
|
Cash provided/(used) in investing activities
|
(214,166
|
)
|
(261,636
|
)
|
47,470
|
|||||||
|
Cash provided/(used) in financing activities
|
738,230
|
69,686
|
668,544
|
|||||||||
|
Increase/(decrease) in cash and cash equivalents
|
$
|
197,461
|
$
|
(39,985
|
)
|
$
|
237,446
|
|||||
|
Name
|
Age
|
Position
|
|||
|
Klaus Moeller
|
50
|
Chief Executive Officer and Chairman of the Board/Director
|
|||
|
Michael G. Meader
|
46
|
President and Director
|
|||
|
Larry Balaban
|
48
|
Chief Creative Officer and Director
|
|||
|
Howard Balaban
|
51
|
Executive Vice President of New Business Development and Director
|
|||
|
Jeanene Morgan
|
55
|
Chief Financial Officer
|
|||
|
Saul Hyatt
|
49
|
Director*
|
|
|
·
|
the subject of an bankruptcy petition filed by or against any business of which such person was a general partner or executive officer either at the time of the bankruptcy or within two years prior to that time except that during Ms. Morgan’s tenure at Thaon, two subsidiaries of that company, CastPro.com, LLC and PTMS filed a Chapter 7 bankruptcy in November and December of 2002, respectively.;
|
|
|
·
|
convicted in a criminal proceeding or is subject to a pending criminal proceeding (excluding traffic violations and other minor offenses);
|
|
|
·
|
subject to any order, judgment, or decree, not subsequently reversed, suspended or vacated, of any court of competent jurisdiction, permanently or temporarily enjoining, barring, suspending or otherwise limiting his involvement in any type of business, securities or banking activities; or
|
|
|
·
|
found by a court of competent jurisdiction (in a civil action), the Commission or the Commodity Futures Trading Commission to have violated a federal or state securities or commodities law
|
|
Salary Compensation Table
|
|||||||||||||||||||
|
Name and Principal Position
|
Year
|
Salary ($)
|
Bonus ($)
|
Option Awards
($)
|
All Other Compensation ($)
|
Total ($)
|
|||||||||||||
|
Klaus Moeller,
|
2010
|
68,600
|
(2)
|
—
|
—
|
11,400
|
(1)
|
80,000
|
|||||||||||
|
Chief Executive Officer
|
2011
|
156,538
|
(3)
|
—
|
90,721
|
(5)
|
11,400
|
(1)
|
258,659
|
||||||||||
|
Michael G. Meader,
|
2010
|
68,600
|
(2)
|
—
|
—
|
11,400
|
(1)
|
80,000
|
|||||||||||
|
President
|
2011
|
156,538
|
(3)
|
—
|
90,721
|
(5)
|
11,400
|
(1)
|
258,659
|
||||||||||
|
Larry Balaban,
|
2009
|
68,600
|
(2)
|
—
|
—
|
11,400
|
(1)
|
80,000
|
|||||||||||
|
Chief Creative Officer and Secretary
|
2011
|
156,538
|
(3)
|
—
|
90,721
|
(5)
|
11,400
|
(1)
|
258,659
|
||||||||||
|
Howard Balaban,
|
2010
|
68,600
|
(2)
|
—
|
—
|
11,400
|
(1)
|
80,000
|
|||||||||||
|
EVP of Business Development
|
2011
|
156,538
|
(3)
|
—
|
90,721
|
(5)
|
11,400
|
(1)
|
258,659
|
||||||||||
|
Jeanene Morgan,
|
2010
|
5,000
|
(4)
|
—
|
22,500
|
(6)
|
125,000
|
(4)
|
152,500
|
||||||||||
|
Chief Financial Officer
|
2011
|
130,000
|
(4)
|
—
|
23,910
|
(6)
|
—
|
153,910
|
|||||||||||
|
(1)
|
Represents car allowances paid to each officer out of a total authorized car allowance of $11,400 for each officer for the periods ended December 31, 2010 and 2011.
|
|||||||||||||||||||
|
(2)
|
Authorized salaries for each officer for the fiscal year ended December 31, 2010 were $210,000. On February 11, 2011 each of the four officers agreed to a retroactive salary reduction for 2010 to $80,000 inclusive of the car allowance, of which $19,200 remained unpaid. As of September 30, 2010, this balance was converted to subordinated, long term debt.
|
|||||||||||||||||||
|
(3)
|
Authorized salaries for each officer for the fiscal year ended December 31, 2011 were $165,000. On January 1, 2011, each of the four officers agreed to a salary reduction to $125,000. On March 20, 2011 each of the four officers agreed to a resumption of their contractual salary payments for 2011 of $165,000. $26,788 of the 2011 salary for each of the four officers remains unpaid.
|
|||||||||||||||||||
|
(4)
|
Authorized salary for Ms. Morgan for the fiscal year ended December 31, 2010 and 2011 was $130,000. Ms. Morgan began employment on December 26, 2010. Prior to her employment she acted as a consultant for the company to advise on accounting and financial procedures and reporting.
|
|||||||||||||||||||
|
(5)
|
Options were granted pursuant to employment agreements, which provided for the grant of stock options to the respective officer to purchase up to 1,000,000 shares of common stock and vesting as to 250,000 shares on the date of the agreement, 250,000 shares on the first anniversary date, 250,000 shares on the second anniversary date and 250,000 on the third anniversary date. Each option is currently vested and exercisable as of 250,000 shares and will expire on March 31, 2022. Each option was granted at an exercise price of $0.44 as per the employment agreement. On December 31, 2011, the Board of Directors authorized the grant of a stock option to purchase up to 100,000 shares to each of the four officers, with the option fully vesting as of that date. The option was granted at an exercise price equal to 110% of the fair market value (five-day average trading price) of our common stock on the grant date. This figure represents the amount expensed in 2011 for all of the options granted. The aggregate fair value of the options on the date of grant was computed in accordance with FASB ASC Topic 718 (see Note 9 to the financial statements for the fiscal years ended December 31, 2011 and December 31, 2010).
|
|||||||||||||||||||
|
(6)
|
During 2009, while acting as a consultant, options to purchase up to 50,000 shares were issued and vested as of December 31, 2009 with an expiration date of December 14, 2014. As part of the offer of employment, Ms. Morgan was granted options to purchase up to 450,000 shares on December 31, 2010, with 150,000 vesting on issuance and 100,000 vesting per annum on December 31, 2011, 2012, and 2013. The option was granted at an exercise price equal to 100% of the fair market value (five-day average trading price) of our common stock on the grant date. This option is currently vested and exercisable as to 250,000 shares and will expire on December 31, 2014. On December 31, 2011, the Board of Directors authorized the grant of a stock option to purchase up to 100,000 shares to Ms. Morgan, with the option fully vesting as of that date. The option was granted at an exercise price equal to 110% of the fair market value (five-day average trading price) of our common stock on the grant date. This figure represents the amount expensed in 2011 for all of the options granted. The aggregate fair value of the option on the date of grant was computed in accordance with FASB ASC Topic 718 (see Note 9 to the financial statements for the fiscal years ended December 31, 2011 and December 31, 2010).
|
|||||||||||||||||||
|
Name
|
Number of securities underlying unexercised options
(#)
exercisable
|
Number of securities underlying unexercised options
(#)
unexersisable
|
Equity incentive plan awards:
Number of securities underlying unexercised unearned options
(#)
|
Option exercise price
($)
|
Option expiration date
|
Number of shares or units of stock that have not vested
(#)
|
Market value of shares of units of stock that have not vested
($)
|
Equity incentive plan awards:
Number of unearned shares, units or other rights that have not vested
(#)
|
Equity incentive plan awards:
Market or payout value of unearned shares, units or other rights that have not vested
($)
|
||||||||||||||||||||||||
|
Klaus Moeller
|
2,000,000 | 0 | 0 | $ | 0.44 |
01/20/2014
|
0 | 0 | 0 | 0 | |||||||||||||||||||||||
| 250,000 | (1) | 0 | 0 | $ | 0.44 |
03/31/2022
|
0 | 0 | 0 | 0 | |||||||||||||||||||||||
| 0 | 0 | 250,000 | (1) | $ | 0.44 |
03/31/2022
|
0 | 0 | 0 | 0 | |||||||||||||||||||||||
| 0 | 0 | 250,000 | (1) | $ | 0.44 |
03/31/2022
|
0 | 0 | 0 | 0 | |||||||||||||||||||||||
| 0 | 0 | 250,000 | (1) | $ | 0.44 |
03/31/2022
|
0 | 0 | 0 | 0 | |||||||||||||||||||||||
| 100,000 | 0 | 0 | $ | 0.22 |
12/31/2016
|
0 | 0 | 0 | 0 | ||||||||||||||||||||||||
|
Michael Meader
|
2,000,000 | 0 | 0 | $ | 0.44 |
01/20/2014
|
0 | 0 | 0 | 0 | |||||||||||||||||||||||
| 250,000 | (1) | 0 | 0 | $ | 0.44 |
03/31/2022
|
0 | 0 | 0 | 0 | |||||||||||||||||||||||
| 0 | 0 | 250,000 | (1) | $ | 0.44 |
03/31/2022
|
0 | 0 | 0 | 0 | |||||||||||||||||||||||
| 0 | 0 | 250,000 | (1) | $ | 0.44 |
03/31/2022
|
0 | 0 | 0 | 0 | |||||||||||||||||||||||
| 0 | 0 | 250,000 | (1) | $ | 0.44 |
03/31/2022
|
0 | 0 | 0 | 0 | |||||||||||||||||||||||
| 100,000 | 0 | 0 | $ | 0.22 |
12/31/2016
|
0 | 0 | 0 | 0 | ||||||||||||||||||||||||
|
Larry Balaban
|
2,000,000 | 0 | 0 | $ | 0.44 |
01/20/2014
|
0 | 0 | 0 | 0 | |||||||||||||||||||||||
| 250,000 | (1) | 0 | 0 | $ | 0.44 |
03/31/2022
|
0 | 0 | 0 | 0 | |||||||||||||||||||||||
| 0 | 0 | 250,000 | (1) | $ | 0.44 |
03/31/2022
|
0 | 0 | 0 | 0 | |||||||||||||||||||||||
| 0 | 0 | 250,000 | (1) | $ | 0.44 |
03/31/2022
|
0 | 0 | 0 | 0 | |||||||||||||||||||||||
| 0 | 0 | 250,000 | (1) | $ | 0.44 |
03/31/2022
|
0 | 0 | 0 | 0 | |||||||||||||||||||||||
| 100,000 | 0 | 0 | $ | 0.22 |
12/31/2016
|
0 | 0 | 0 | 0 | ||||||||||||||||||||||||
|
Howard Balaban
|
2,000,000 | 0 | 0 | $ | 0.44 |
01/20/2014
|
0 | 0 | 0 | 0 | |||||||||||||||||||||||
| 250,000 | (1) | 0 | 0 | $ | 0.44 |
03/31/2022
|
0 | 0 | 0 | 0 | |||||||||||||||||||||||
| 0 | 0 | 250,000 | (1) | $ | 0.44 |
03/31/2022
|
0 | 0 | 0 | 0 | |||||||||||||||||||||||
| 0 | 0 | 250,000 | (1) | $ | 0.44 |
03/31/2022
|
0 | 0 | 0 | 0 | |||||||||||||||||||||||
| 0 | 0 | 250,000 | (1) | $ | 0.44 |
03/31/2022
|
0 | 0 | 0 | 0 | |||||||||||||||||||||||
| 100,000 | 0 | 0 | $ | 0.22 |
12/31/2016
|
0 | 0 | 0 | 0 | ||||||||||||||||||||||||
|
Jeanene Morgan
|
50,000 | 0 | 0 | $ | 0.55 |
12/31/2014
|
0 | 0 | 0 | 0 | |||||||||||||||||||||||
| 150,000 | (2) | 0 | 0 | $ | 0.336 |
12/31/2015
|
0 | 0 | 0 | 0 | |||||||||||||||||||||||
| 0 | 0 | 100,000 | (2) | $ | 0.336 |
12/31/2016
|
0 | 0 | 0 | 0 | |||||||||||||||||||||||
| 0 | 0 | 100,000 | (2) | $ | 0.336 |
12/31/2017
|
0 | 0 | 0 | 0 | |||||||||||||||||||||||
| 0 | 0 | 100,000 | (2) | $ | 0.336 |
12/31/2018
|
0 | 0 | 0 | 0 | |||||||||||||||||||||||
| 100,000 | 0 | 0 | $ | 0.22 |
12/31/2016
|
0 | 0 | 0 | 0 | ||||||||||||||||||||||||
|
(1)
|
Options were granted as part of employment agreements. Options to purchase up to 1,000,000 shares of common stock were granted on April 1, 2011, with 250,000 vesting on issuance and 250,000 vesting per annum on April 1, 2012, 2013, and 2014.
|
|
(2)
|
Options were granted as part of offer of employment. Options to purchase up to 450,000 shares of common stock were granted on December 31, 2010, with 150,000 vesting on issuance and 100,000 vesting per annum on December 31, 2011, 2012, and 2013.
|
|
Name
|
Fees Earned or Paid in Cash
($)
|
Stock Awards
($)
|
Option Awards
($)
|
Non-Equity Incentive
Plan Compensation
($)
|
Change in Pension Value and Nonqualified Deferred Compensation Earnings
|
All Other Compensation
($)
|
Total
($)
|
|||||||||||||||||||||
|
Saul Hyatt
|
$0 | $0 | $2,250 | $0 | $0 | $0 | $2,250 | |||||||||||||||||||||
|
Title of Class
|
Name and Address of Beneficial Owner
|
Amount and Nature of Beneficial Ownership
|
Percent of Class(1)
|
|||
|
$0.001 par value common stock
|
Klaus Moeller
5820 Oberlin Dr., Suite 203
San Diego, CA 92121
|
4,147,225 shares
|
11%
|
|||
|
$0.001 par value common stock
|
Michael Gene Meader and Suzanne Donayan Meader Trustees The Meader Family Trust dated June 27, 2002
5820 Oberlin Dr., Suite 203
San Diego, CA 92121
|
4,391,133 shares
|
11%
|
|||
|
$0.001 par value common stock
|
Michael Gene Meader and Suzanne Donayan Meader Trustees of Ani Meader Trust dated July 25, 2006
5820 Oberlin Dr., Suite 203
San Diego, CA 92121
|
1,500,000 shares
|
3%
|
|||
|
$0.001 par value common stock
|
Michael Gene Meader and Suzanne Donayan Meader Trustees of Mark Meader Trust dated July 25, 2006
5820 Oberlin Dr., Suite 203
San Diego, CA 92121
|
1,500,000 shares
|
3%
|
|||
|
$0.001 par value common stock
|
Michael Gene Meader and Suzanne Donayan Meader Trustees of Anthony Meader Trust dated July 25, 2006
5820 Oberlin Dr., Suite 203
San Diego, CA 92121
|
1,500,000 shares
|
3%
|
|||
|
$0.001 par value common stock
|
Larry Balaban and Sara Balaban Trustees of Balaban Family Trust dated December 13, 2005
5820 Oberlin Dr., Suite 203
San Diego, CA 92121
|
7,801,134 shares
|
17%
|
|||
|
$0.001 par value common stock
|
Larry Balaban and Sara Balaban Trustees of Balaban Children’s Trust dated October 15, 2006
5820 Oberlin Dr., Suite 203
San Diego, CA 92121
|
1,000,000 shares
|
2%
|
|||
|
$0.001 par value common stock
|
Howard Balaban
5820 Oberlin Dr., Suite 203
San Diego, CA 92121
|
8,674,883 shares
|
18%
|
|||
|
$0.001 par value common stock
|
James Sommers
7095 Hollywood Blvd #833
Los Angeles, CA 90028
|
2,633,333 shares
|
5%
|
|||
|
$0.001 par value common stock
|
Jeanene Morgan
5820 Oberlin Dr., Suite 203
San Diego, CA 92121
|
8,740 shares
|
1%
|
|||
|
$0.001 par value common stock
|
All officers and directors as a group
|
30,523,115 shares(1)
|
63%
|
|
(1)
|
Where persons listed on this table have the right to obtain additional shares of our common stock through the exercise of outstanding options or warrants or the conversion of convertible securities within 60 days from March 21, 2012, these additional shares are deemed to be beneficially owned for the purpose of computing the amount and percentage of common stock owned by such persons. The Company granted each of Messrs. Moeller, Howard Balaban, Larry Balaban and Michael G. Meader an option to purchase up to 2,000,000 shares of the Company’s common stock on January 20, 2009, the total shares of which were vested on December 31, 2009 as part of the original employment agreements. On April 26, 2011, the Company signed new employment agreements which granted each of Messrs. Moeller, Meader, Howard Balaban, and Larry Balaban an additional option to purchase up to 1,000,000 shares of the Company’s common stock, 250,000 fully vested as of April 1, 2011, with the remaining option vesting as of April 1, 2012, 2013, and 2014 in the amount of 250,000 shares each year. The Company granted James Sommers an option to purchase up to 250,000 shares on June 21, 2010, which were fully vested as of that date. The Company granted Jeanene Morgan an option to purchase up to 50,000 shares on December 31, 2009, which were fully vested as of that date. The Company granted Jeanene Morgan an option to purchase up to 450,000 shares on December 31, 2010, 150,000 were fully vested as of that date, with the remaining options vesting as of December 31, 2011, 2012, and 2013 in the amount of 100,000 shares each year. The Company granted an option to purchase up to 100,000 shares on December 31, 2011 to each of Messrs. Moeller, Meader, Howard Balaban, Larry Balaban, and Ms. Morgan, which were fully vested as of that date. As a result, the percentage ownership interest of each such officer referenced in the table includes the 3,000,000 shares which could be purchased within 60 days of March 21, 2012. In addition, shares held by such officers as guardian for or in as trustees of trusts established for minor children are included in the table and are reflected in the aggregate number and percentage ownership for all officers and directors as a group. Each of Messrs. Moeller, Meader, Larry Balaban and Howard Balaban has the right of first refusal for shares owned by Tia Moeller (1,000,000 shares) and Shelly Moeller (3,140,000 shares). These shares were not included in the beneficial ownership calculation of the respective officers’ percentages. Percentages are based on total outstanding shares on March 21, 2012 of 60,698,815.
|
|
Fiscal Year Ended
December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
Audit fees
|
$ | 80,500 | $ | 64,500 | ||||
|
Tax fees
|
1,800
|
3,000
|
||||||
|
All other fees
|
-
|
-
|
||||||
|
Total fees
|
$ | 82,300 | $ | 67,500 | ||||
|
Exhibit No.
|
Description
|
|
|
3.1+
|
Articles of Incorporation
|
|
|
3.2+
|
Bylaws
|
|
|
3.3
|
Articles of Incorporation of Genius Brands International, Inc., a Nevada corporation (Incorporated by reference to the Company’s Schedule 14C Information Statement, filed with the SEC on September 21, 2011)
|
|
|
3.4
|
Certificate of Correction to the Articles of Incorporation of Genius Brands International, Inc. (Incorporated by reference to the Company’s Current Report on Form 8-K, filed with the SEC on December 12, 2011)
|
|
|
3.5
|
Articles of Merger, filed with the Secretary of State of the State of Nevada (Incorporated by reference to the Company’s Current Report on Form 8-K, filed with the SEC on October 21, 2011)
|
|
|
3.6
|
Articles of Merger, filed with the Secretary of State of the State of California (Incorporated by reference to the Company’s Current Report on Form 8-K, filed with the SEC on October 21, 2011)
|
|
|
4.1+
|
Form of Stock Certificate
|
|
|
4.2+
|
2008 Stock Option Plan
|
|
|
4.3+
|
First Amendment to 2008 Stock Option Plan
|
|
|
4.4+
|
Second Amendment to 2008 Stock Option Plan
|
|
|
4.5+
|
Form of Stock Option Grant Notice
|
|
|
4.6+
|
Form of Warrant
|
|
|
10.1+
|
Employment Agreement of Klaus Moeller
|
|
|
10.2+
|
Employment Agreement of Michael G. Meader
|
|
|
10.3+
|
Employment Agreement of Larry Balaban
|
|
|
10.4+
|
Employment Agreement of Howard Balaban
|
|
|
10.5+
|
Amended and Restated Subordinated Promissory Note to Klaus Moeller
|
|
|
10.6+
|
Amended and Restated Subordinated Promissory Note to Michael G. Meader
|
|
|
10.7+
|
Amended and Restated Subordinated Promissory Note to Larry Balaban
|
|
|
10.8+
|
Amended and Restated Subordinated Promissory Note to Howard Balaban
|
|
|
10.9+
|
Promissory Note to Klaus Moeller
|
|
|
10.10+
|
Promissory Note to Michael G. Meader
|
|
|
10.11+
|
Promissory Note to Larry Balaban
|
|
|
10.12+
|
Promissory Note to Howard Balaban
|
|
|
10.13++
|
Merchandise License Agreement with Jakks Pacific*
|
|
|
10.14+
|
Joint Venture Agreement between Pacific Entertainment Corporation and Dr. Shulamit Ritblatt dated September 20, 2011
|
|
|
10.15+
|
Operating Agreement of Circle of Education, LLC
|
|
|
10.16+
|
Promissory Note to Isabel Moeller dated September 30, 2010
|
|
|
10.17+
|
Agreement to Convert Debt Into Equity between Pacific Entertainment Corporation and Isabel Moeller dated April 1, 2011
|
|
|
10.18++
|
Distribution Agreement between Pacific Entertainment Corporation and Global Access Entertainment, Inc. dated November 17, 2009*
|
|
|
21**
|
List of Subsidiaries
|
|
|
31.1**
|
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes Oxley Act of 2002
|
|
|
31.2**
|
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes Oxley Act of 2002
|
|
|
32.1**
|
Certification of the Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
|
32.2**
|
Certification of the Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
101.INS**
|
XBRL Instance Document
|
|
101.SCH**
|
XBRL Schema Document
|
|
101.CAL**
|
XBRL Calculation Linkbase Document
|
|
101.DEF**
|
XBRL Definition Linkbase Document
|
|
101.LAB**
|
XBRL Label Linkbase Document
|
|
101.PRE**
|
XBRL Presentation Linkbase Document
|
|
*
|
Confidential treatment has been requested with respect to certain portions of this exhibit pursuant to Rule 24b-2 of the Securities Exchange Act of 1934, as amended, and 17 CFR 200.83. Omitted portions have been filed separately with the Securities and Exchange Commission.
|
|
**
|
Filed Herewith
|
|
+
|
Incorporated by reference from Registration Statement on Form 10 filed with the Securities & Exchange Commission on May 4, 2011.
|
|
++
|
Incorporated by reference from Amendment No. 3 to Registration Statement on Form 10 filed with the Securities & Exchange Commission on July 26, 2011.
|
|
Genius Brand International, Inc.
|
|||
|
March 21, 2012
|
By:
|
/s/ Klaus Moeller
|
|
|
Klaus Moeller
|
|||
|
Chief Executive Officer (Principal Executive Officer)
|
|||
|
/s/ Jeanene Morgan
|
|||
|
Jeanene Morgan
|
|||
|
Chief Financial Officer (Principal Financial and Accounting Officer)
|
|||
|
March 21, 2012
|
By:
|
/s/ Klaus Moeller
|
|||||
|
Klaus Moeller
|
|||||||
|
Chief Executive Officer (Principal Executive Officer)
|
|||||||
|
March 21, 2012
|
/s/ Jeanene Morgan
|
||||||
|
Jeanene Morgan
|
|||||||
|
Chief Financial Officer (Principal Financial and Accounting Officer)
|
|||||||
|
March 21, 2012
|
/s/ Michael Meader
|
||||||
|
Michael Meader
|
|||||||
|
President and Director
|
|||||||
|
March 21, 2012
|
/s/ Larry Balaban
|
||||||
|
Larry Balaban
|
|||||||
|
Chief Creative Officer and Director
|
|||||||
|
March 21, 2012
|
/s/ Howard Balaban
|
||||||
|
Howard Balaban
|
|||||||
|
Ex. VP of New Business Development and Director
|
|||||||
|
March 21, 2012
|
/s/ Saul Hyatt
|
||||||
|
Saul Hyatt
|
|||||||
|
Director
|
|||||||
|
Page No.
|
|
|
Audited Financial Statements for the Twelve-month Period Ended December 31, 2011
|
|
|
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
|
F-2
|
|
FINANCIAL STATEMENTS
|
|
|
Balance Sheets
|
F-3
|
|
Statements of Operations
|
F-4
|
|
Statements of Stockholders’ Equity (Deficit)
|
F-5
|
|
Statements of Cash Flows
|
F-6
|
|
Notes to Financial Statements
|
F-7
|
|
ASSETS
|
2011
|
2010
|
||||||
|
Current Assets:
|
||||||||
|
Cash
|
$
|
405,341
|
$
|
207,880
|
||||
|
Accounts Receivable, net
|
1,021,039
|
1,077,685
|
||||||
|
Inventory
|
340,782
|
247,505
|
||||||
|
Prepaid and Other Assets
|
168,486
|
55,376
|
||||||
|
Total Current Assets
|
1,935,648
|
1,588,446
|
||||||
|
Property and Equipment, net
|
32,894
|
35,168
|
||||||
|
Capitalized Product Development in Process
|
278,696
|
128,523
|
||||||
|
Intangible Assets, net
|
405,019
|
547,611
|
||||||
|
Total Assets
|
$
|
2,652,257
|
$
|
2,299,748
|
||||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)
|
||||||||
|
Current Liabilities:
|
||||||||
|
Accounts Payable
|
$
|
1,008,460
|
$
|
948,428
|
||||
|
Accrued Expenses
|
408,684
|
221,739
|
||||||
|
Accrued Salaries and Wages
|
193,519
|
62,551
|
||||||
|
Accrued Interest - Debentures
|
19,049
|
19,049
|
||||||
|
Notes Payable – Related Parties
|
-
|
-
|
||||||
|
Total Current Liabilities
|
1,629,712
|
1,251,767
|
||||||
|
Long Term Liabilities:
|
||||||||
|
Notes Payable and Accrued Interest – Related Parties
|
2,143,178
|
2,339,197
|
||||||
|
Total Liabilities
|
3,772,890
|
3,590,964
|
||||||
|
Stockholders’ Equity (Deficit):
|
||||||||
|
Common Stock, $0.001 par value, 250,000,000 shares authorized; 60,698,815 and 55,116,515 shares issued and outstanding, respectively
|
60,699
|
55,117
|
||||||
|
Additional Paid in Capital
|
6,959,083
|
5,421,823
|
||||||
|
Accumulated Deficit
|
(8,135,049
|
)
|
(6,768,156
|
)
|
||||
|
Total Genius Brands International, Inc. Stockholders’ Equity (Deficit)
|
(1,115,267
|
)
|
(1,291,216
|
)
|
||||
|
Noncontrolling Interest
|
(5,366
|
)
|
-
|
|||||
|
Total Stockholders' Equity (Deficit)
|
(1,120,633
|
)
|
(1,291,216
|
)
|
||||
|
Total Liabilities & Stockholders’ Equity (Deficit)
|
$
|
2,652,257
|
$
|
2,299,748
|
||||
|
2011
|
2010
|
|||||||
| Revenues: | ||||||||
|
Product Sales
|
$
|
5,387,538
|
$
|
2,940,194
|
||||
|
Licensing & Royalties
|
635,472
|
|
1,032,469
|
|||||
|
Total Revenues
|
6,023,010
|
3,972,663
|
||||||
|
Cost of Sales
|
3,636,712
|
1,929,613
|
||||||
|
Gross Profit
|
2,386,298
|
2,043,050
|
||||||
|
Operating Expenses:
|
||||||||
|
Product Development
|
18,491
|
7,796
|
||||||
|
Professional Services
|
249,655
|
312,818
|
||||||
|
Rent Expense
|
82,469
|
146,979
|
||||||
|
Marketing & Sales
|
917,196
|
678,188
|
||||||
|
Depreciation & Amortization
|
208,859
|
694,698
|
||||||
|
Salaries and Related Expenses
|
1,394,746
|
613,787
|
||||||
|
Stock Compensation Expense
|
432,422
|
117,610
|
||||||
|
Other General & Administrative
|
352,733
|
205,997
|
||||||
|
Total Operating Expenses
|
3,656,571
|
2,777,873
|
||||||
|
Loss from Operations
|
(1,270,273
|
)
|
(734,823
|
)
|
||||
|
Other Income (Expense):
|
||||||||
|
Other Income
|
24,865
|
46,060
|
||||||
|
Interest Expense
|
(2,870
|
)
|
(2,349
|
)
|
||||
|
Interest Expense – Related Parties
|
(123,981
|
)
|
(68,057
|
)
|
||||
|
Gain on Settlement of Debt
|
-
|
66,286
|
||||||
|
Net Other Income (Expense)
|
(101,986
|
)
|
41,940
|
|||||
|
Loss before Income Taxes
|
(1,372,259
|
)
|
(692,883
|
)
|
||||
|
Income Tax
|
-
|
-
|
||||||
|
Net Loss
|
(1,372,259
|
)
|
(692,883
|
)
|
||||
|
Net Loss attributable to noncontrolling interest
|
5,366
|
-
|
||||||
|
Net Loss attributable to Genius Brands International, Inc.
|
$
|
(1,366,893
|
)
|
$
|
(692,883
|
)
|
||
|
Net Loss per common share
|
$
|
(0.02
|
)
|
$
|
(0.01
|
)
|
||
|
Weighted average shares outstanding
|
58,923,904
|
54,757,285
|
||||||
|
Common Stock
|
Additional Paid in
|
Noncontrolling
|
Accumulated
|
|||||||||||||||||||
|
Shares
|
Amount
|
Capital
|
Interest
|
Deficit
|
Total
|
|||||||||||||||||
|
Balance, December 31, 2009
|
54,595,407
|
$
|
54,596
|
$
|
5,108,687
|
$ |
-
|
$
|
(6,075,273
|
)
|
$
|
(911,990
|
)
|
|||||||||
|
Common Stock Issued for Cash
|
471,108
|
471
|
187,972
|
-
|
-
|
188,443
|
||||||||||||||||
|
Stock Offering Costs
|
-
|
-
|
(17,396
|
)
|
-
|
-
|
(17,396
|
)
|
||||||||||||||
|
Common Stock Issued for Services
|
50,000
|
50
|
24,950
|
-
|
-
|
25,000
|
||||||||||||||||
|
Stock Compensation Expense
|
-
|
-
|
117,610
|
-
|
-
|
117,610
|
||||||||||||||||
|
Net Loss
|
-
|
-
|
-
|
-
|
(692,883
|
)
|
(692,883
|
)
|
||||||||||||||
|
Balance, December 31, 2010
|
55,116,515
|
55,117
|
5,421,823
|
-
|
(6,768,156
|
)
|
(1,291,216
|
)
|
||||||||||||||
|
Common Stock Issued for Cash
|
4,300,000
|
4,300
|
855,700
|
-
|
-
|
860,000
|
||||||||||||||||
|
Common Stock Issued for Debt
|
1,032,300
|
1,032
|
208,658
|
|
-
|
-
|
209,690
|
|
||||||||||||||
|
Stock Offering Costs
|
-
|
-
|
(1,770
|
)
|
-
|
(1,770
|
)
|
|||||||||||||||
|
Common Stock Issued for Services
|
250,000
|
250
|
4,2508
|
-
|
42,500
|
|||||||||||||||||
|
Stock Compensation Expense
|
-
|
-
|
432,422
|
-
|
-
|
432,422
|
||||||||||||||||
|
Noncontrolling Interest
|
(5,366
|
)
|
-
|
(5,366
|
)
|
|||||||||||||||||
|
Net Loss
|
-
|
-
|
-
|
(1,366,893
|
)
|
(1,366,893
|
)
|
|||||||||||||||
|
Balance, December 31, 2010
|
60,698,815
|
$
|
60,699
|
$
|
6,959,083
|
$ |
(5,366
|
)
|
$
|
(8,135,049
|
)
|
$
|
(1,120,633
|
)
|
||||||||
|
Cash Flows from Operating Activities:
|
2011
|
2010
|
||||||
|
Net Loss
|
$
|
(1,366,893
|
)
|
$
|
(692,883
|
)
|
||
|
Adjustments to reconcile net income to net cash provided/(used) in operating activities:
|
||||||||
|
Net Loss Attributable to Noncontrolling Interest
|
(5,366 )
|
-
|
||||||
|
Depreciation Expense
|
12,550
|
19,650
|
||||||
|
Amortization Expense
|
196,309
|
675,048
|
||||||
|
Issuance of Common Stock for Services
|
42,500
|
-
|
||||||
|
Gain on Settlement of Debt
|
-
|
(66,286
|
)
|
|||||
|
Stock Compensation Expense
|
432,422
|
117,610
|
||||||
|
Decrease (increase) in operating assets
|
||||||||
|
Accounts Receivable
|
56,646
|
(273,279
|
)
|
|||||
|
Inventory
|
(93,277
|
)
|
(90,007
|
)
|
||||
|
Prepaid Expenses & Other Assets
|
(113,110
|
)
|
(10,376
|
)
|
||||
|
Increase (decrease) in operating liabilities
|
||||||||
|
Accounts Payable
|
69,722
|
333,927
|
||||||
|
Accrued Salaries
|
130,968
|
79,867
|
||||||
|
Accrued Interest
|
-
|
997
|
||||||
|
Accrued Interest – Related Party
|
123,981
|
68,057
|
||||||
|
Other Accrued Expenses
|
186,945
|
(10,360
|
)
|
|||||
|
Net cash provided/ (used) by operating activities
|
(326,603
|
)
|
151,965
|
|||||
|
Cash Flows from Investing Activities:
|
||||||||
|
Investment in Intangible Assets
|
(203,890
|
)
|
(238,750
|
)
|
||||
|
Purchase of Fixed Assets
|
(10,276
|
)
|
(22,886
|
)
|
||||
|
Net cash used by investing activities
|
(214,166
|
)
|
(261,636
|
)
|
||||
|
Cash Flows from Financing Activities:
|
||||||||
|
Sale of Common Stock
|
860,000
|
188,443
|
||||||
|
Common Stock Offering Cost
|
(1,770
|
)
|
(17,396
|
)
|
||||
|
Payment on Related Party Debt
|
(120,000
|
)
|
(101,361
|
)
|
||||
|
Net cash provided by financing activities
|
738,230
|
69,686
|
||||||
|
Net increase (decrease) in cash
|
197,461
|
(39,985
|
)
|
|||||
|
Cash at Beginning of Year
|
207,880
|
247,865
|
||||||
|
Cash at End of Year
|
$
|
405,341
|
$
|
207,880
|
||||
|
Supplemental disclosures of cash flow information:
|
||||||||
|
Cash paid for interest
|
$
|
2,870
|
$
|
2,349
|
||||
|
Cash paid for income taxes
|
$
|
-
|
$
|
-
|
||||
|
Schedule of non-cash financing and investing activities:
|
||||||||
|
Stock Issued for Intangible Assets
|
$
|
-
|
$
|
25,000
|
||||
|
Accrued Salaries and wages converted to Long Term Notes Payable
|
$
|
-
|
$
|
1,620,137
|
||||
|
Stock Issued for Debt
|
$
|
9,690
|
$
|
-
|
||||
|
Related Party Note converted to Common Stock
|
$
|
200,000
|
$
|
-
|
||||
|
2011
|
2010
|
|||||||
|
Furniture and Equipment
|
$
|
87,261
|
$
|
76,986
|
||||
|
Less Accumulated Depreciation
|
(54,367
|
)
|
(41,818
|
)
|
||||
|
Net Fixed Assets
|
$
|
32,894
|
$
|
35,168
|
||||
|
2011
|
2010
|
|||||||
|
Trademarks
|
$
|
129,831
|
$
|
129,831
|
||||
|
Product Masters
|
3,255,107
|
3,202,712
|
||||||
|
Other Intangible Assets
|
224,605
|
223,282
|
||||||
|
Less Accumulated Amortization
|
(3,204,524
|
)
|
(3,008,214
|
)
|
||||
|
Net Intangible Assets
|
$
|
405,019
|
$
|
547,611
|
|
2011
|
2010
|
|||||||
|
Allowance for Sales Returns
|
$
|
84,000
|
$
|
76,000
|
||||
|
Distribution Arrangements Payable
|
236,420
|
-
|
||||||
|
Commission on Royalties
|
-
|
71,485
|
||||||
|
Royalties Payable
|
50,743
|
44,940
|
||||||
|
Other Accrued Expenses
|
37,521
|
29,314
|
||||||
|
Total Accrued Expenses
|
$
|
408,684
|
$
|
221,739
|
||||
|
2011
|
2010
|
|||||||
|
Related Party Note Payable
|
$
|
136,840
|
$
|
360,840
|
||||
|
Accrued Interest on Related Party Note
|
33,982
|
22,142
|
||||||
|
Officer Loans
|
229,120
|
311,987
|
||||||
|
Subordinated Officer Loans
|
1,620,137
|
1,620,137
|
||||||
|
Accrued Interest on Subordinated Loans
|
123,099
|
24,090
|
||||||
|
Total Notes Payable and Accrued Interest
|
2,143,178
|
2,339,197
|
||||||
|
Less: Current Portion
|
-
|
-
|
||||||
|
Long Term Portion
|
$
|
2,143,178
|
$
|
2,339,197
|
||||
|
2011
|
2010
|
|||||||
|
Deferred tax assets:
|
||||||||
|
NOL Carryover
|
$
|
1,137,838
|
$
|
1,043,162
|
||||
|
Returns Reserve
|
32,800
|
-
|
||||||
|
Accrued Related Party Interest
|
82,300
|
120,842
|
||||||
|
Accrued Officer Compensation
|
41,800
|
631,853
|
||||||
|
Accrued Compensated Absences
|
26,800
|
-
|
||||||
|
Charitable Contributions
|
2,400
|
2,406
|
||||||
|
Deferred tax liabilities
|
2,406
|
2,016
|
||||||
|
Depreciation and Amortization
|
(92,000
|
)
|
65,610
|
|||||
|
Valuation Allowance
|
(2,092,100
|
)
|
(1,958.549)
|
|||||
|
Net deferred tax asset
|
$
|
-
|
$
|
-
|
||||
|
2011
|
2010
|
|||||||
|
Book Loss
|
$
|
(533,100
|
)
|
$
|
(270,225
|
)
|
||
|
Charitable
|
-
|
390
|
||||||
|
Meals and Entertainment
|
3,000
|
2,449
|
||||||
|
Stock Compensation for Services
|
189,100
|
55,618
|
||||||
|
Related Party Interest
|
48,400
|
26,153
|
||||||
|
Accrued Compensated Absences
|
6,200
|
-
|
||||||
|
Accrued Officer Compensation
|
41,800
|
28,989
|
||||||
|
Returns Reserve
|
3,100
|
-
|
||||||
|
Depreciation and Amortization
|
15,200
|
(2,731
|
)
|
|||||
|
Valuation Allowance
|
226,300
|
159,357
|
||||||
|
$
|
-
|
$
|
-
|
|||||
|
Risk-free interest rate
|
1.21% – 2.01%
|
|
Expected life in years
|
3-5
|
|
Dividend yield
|
0
|
|
Expected volatility
|
68.54% - 80.23%
|
|
Risk-free interest rate
|
.85% – 2.20%
|
|
Expected life in years
|
5-10
|
|
Dividend yield
|
0
|
|
Expected volatility
|
59.19% - 61.68%
|
|
Weighted
|
Weighted
|
|||||||||||||||||||
|
Options Outstanding
|
Average
|
Average
|
||||||||||||||||||
|
Number
|
Exercise
|
Remaining
|
Aggregate
|
Exercise
|
||||||||||||||||
|
of
|
Price
|
Contractual
|
Intrinsic
|
Price
|
||||||||||||||||
|
Shares
|
per Share
|
Life
|
Value
|
per Share
|
||||||||||||||||
|
Balance at December 31, 2009
|
8,130,000
|
$
|
0.44-0.55
|
4.07 years
|
-
|
$
|
0.44
|
|||||||||||||
|
Options Granted
|
840,000
|
0.34-0.50
|
4.97 years
|
-
|
0.39
|
|||||||||||||||
|
Options Exercised
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
|
Options Expired
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
|
Balance at December 31, 2010
|
8,970,000
|
0.34-0.55
|
3.25 years
|
-
|
0.44
|
|||||||||||||||
|
Options Granted
|
6,065,000
|
0.18-0.50
|
7.22 years
|
-
|
0.39
|
|||||||||||||||
|
Options Exercised
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
|
Options Expired
|
(40,000)
|
0.34-0.55
|
-
|
-
|
-
|
|||||||||||||||
|
Balance at December 31, 2011
|
14,995,000
|
$
|
0.18-0.55
|
4.47 years
|
-
|
$
|
0.43
|
|||||||||||||
|
Exercisable December 31, 2011
|
10,545,000
|
$
|
0.18-0.55
|
4.47 years
|
-
|
$
|
0.43
|
|||||||||||||
|
Number
of
Warrants
|
Exercise
Price
per Share
|
Weighted Average
Exercise Price
per Share
|
||||||||||
|
Balance at December 31, 2009
|
-
|
$
|
-
|
$
|
-
|
|||||||
|
Warrants Granted
|
471,108
|
0.40
|
0.40
|
|||||||||
|
Warrants Exercised
|
-
|
-
|
-
|
|||||||||
|
Warrants Expired
|
-
|
-
|
-
|
|||||||||
|
Balance at December 31, 2010
|
471,108
|
0.40
|
0.40
|
|||||||||
|
Warrants Granted
|
-
|
0.40
|
0.40
|
|||||||||
|
Warrants Exercised
|
-
|
-
|
-
|
|||||||||
|
Warrants Expired
|
-
|
-
|
-
|
|||||||||
|
Balance at December 31, 2011
|
471,108
|
$
|
0.40
|
$
|
0.40
|
|||||||
|
Exercisable December 31, 2011
|
471,108
|
$
|
0.40
|
$
|
0.40
|
|||||||
|
Number of Warrants Outstanding at December 31, 2011
|
Number of Warrants Exercisable at December 31, 2011
|
Expiration Date
|
Exercise Price
|
||||
|
471,108
|
471,108
|
2013
|
$
|
0.40
|
|||
|
2012
|
$
|
780,000
|
||
|
2013
|
900,000
|
|||
|
2014
|
945,000
|
|||
|
2015
|
992,250
|
|||
|
Total
|
$
|
3,617,250
|
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 |
|---|