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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FORM 10-Q
|
| ☒ |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
| ☐ |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
VERIFYME, INC.
|
|
(Exact Name of Registrant as Specified in Its Charter)
|
|
Nevada
|
23-3023677
|
|
|
(State or Other Jurisdiction of
Incorporation or Organization)
|
(I.R.S. Employer
Identification No.)
|
|
|
Clinton Square, 75 S. Clinton Ave, Suite 510
Rochester, NY
|
||
|
14604
|
||
|
(Address of Principal Executive Offices)
|
(Zip Code)
|
|
|
(585)-736-9400
|
||
|
(Registrant’s Telephone Number, Including Area Code)
409 Boot Road
Downingtown, PA, 19335
|
||
|
(Former Name, Former Address and Former Fiscal year, if Changed Since Last Report)
|
|
Large accelerated filer
|
☐
|
Accelerated filer
|
☐
|
|||
|
Non-accelerated filer
|
☐
|
(Do not check if a smaller reporting company)
|
Smaller reporting company
|
☒
|
||
|
Emerging growth company
☐
|
|
PART I - FINANCIAL INFORMATION
|
||
|
ITEM 1.
|
4
|
|
|
4
|
||
|
5
|
||
|
6
|
||
|
7
|
||
|
8
|
||
|
ITEM 2.
|
18
|
|
|
ITEM 3.
|
23
|
|
|
ITEM 4.
|
23
|
|
|
PART II - OTHER INFORMATION
|
||
|
ITEM 1.
|
24
|
|
|
ITEM 1A.
|
24
|
|
|
ITEM 2.
|
24
|
|
|
ITEM 3.
|
25
|
|
|
ITEM 4.
|
25
|
|
|
ITEM 5.
|
25
|
|
|
ITEM 6.
|
25
|
|
|
26
|
||
|
VerifyMe, Inc.
|
|
September 30, 2017 and December 31, 2016
|
|
September 30, 2017
|
December 31, 2016
|
|||||||
|
(Unaudited)
|
(Audited)
|
|||||||
|
ASSETS
|
||||||||
|
CURRENT ASSETS
|
||||||||
|
Cash and cash equivalents
|
$
|
759,698
|
$
|
22,644
|
||||
|
Prepaid expenses and other current assets
|
21,773
|
9,425
|
||||||
|
Inventory
|
31,997
|
17,093
|
||||||
|
TOTAL CURRENT ASSETS
|
813,468
|
49,162
|
||||||
|
PROPERTY AND EQUIPMENT
|
||||||||
|
Capital equipment, net of accumulated depreciation of $203,223 as of
|
||||||||
|
September 30, 2017 and December 31, 2016
|
-
|
-
|
||||||
|
OTHER ASSETS
|
||||||||
|
Patents and Trademarks, net of accumulated amortization of
|
||||||||
|
$206,834 and $194,236 as of September 30, 2017 and December 31, 2016
|
219,354
|
231,952
|
||||||
|
TOTAL ASSETS
|
$
|
1,032,822
|
$
|
281,114
|
||||
|
LIABILITIES AND STOCKHOLDERS'' DEFICIT
|
||||||||
|
CURRENT LIABILITIES
|
||||||||
|
Accounts payable and accrued expenses
|
$
|
892,057
|
$
|
867,436
|
||||
|
Notes payable net of discount of $0 and $60,931, as of September 30, 2017
|
||||||||
|
and December 31, 2016
|
50,000
|
68,069
|
||||||
|
Embedded derivative liability
|
-
|
228,718
|
||||||
|
Warrant liability
|
59,104
|
394,744
|
||||||
|
TOTAL CURRENT LIABILITIES
|
1,001,161
|
1,558,967
|
||||||
|
STOCKHOLDERS' DEFICIT
|
||||||||
|
Series A Convertible Prefeed Stock, $.001 par value, 37,164,767 shares
|
||||||||
|
authorized; 344,778 shares issued and outstanding as of September 30, 2017 and
|
||||||||
|
397,778 shares issued and outstanding as of December 31, 2016
|
345
|
398
|
||||||
|
Series B Convertible Preferred Stock, $.001 par value; 85 shares
|
||||||||
|
authorized; 0.92 shares issued and outstanding as of September 30, 2017
|
-
|
-
|
||||||
|
Series C Convertible Preferred Stock, $.001 par value; 7,000,000 shares
|
||||||||
|
authorized, 0 shares issued and outstanding as of September 30, 2017 and
|
||||||||
|
1,912,500 issued and outstanding as of December 31, 2016
|
-
|
1,913
|
||||||
|
Series D Convertible Preferred Stock, $.001 par value; 6,500,000
|
||||||||
|
shares authorized; 0 shares issued and outstanding as o f September 30, 2017
|
||||||||
|
and 166,750 issued and outstanding as of December 31, 2016
|
-
|
167
|
||||||
|
Common stock of $.001 par value; 675,000,000 authorized; 48,218,497
|
||||||||
|
and 8,681,236 issued, 47,867,957 and 8,330,696 shares outstanding
|
47,868
|
8,331
|
||||||
|
as of September 30, 2017 and December 31, 2016
|
||||||||
|
Additional paid in capital
|
42,939,461
|
40,469,272
|
||||||
|
Treasury stock as cost( 350,540 shares at September 30, 2017 and
|
||||||||
|
December 31, 2016)
|
(113,389
|
)
|
(113,389
|
)
|
||||
|
Accumulated deficit
|
(42,842,624
|
)
|
(41,644,545
|
)
|
||||
|
STOCKHOLDERS' EQUITY (DEFICIT)
|
31,661
|
(1,277,853
|
)
|
|||||
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY ( DEFICIT)
|
$
|
1,032,822
|
$
|
281,114
|
||||
|
Three months ended
|
Nine months ended
|
|||||||||||||||
|
September 30, 2017
|
September 30, 2016
|
September 30, 2017
|
September 30, 2016
|
|||||||||||||
|
NET REVENUES
|
||||||||||||||||
|
Sales
|
$
|
392
|
$
|
-
|
$
|
392
|
$
|
11,705
|
||||||||
|
Royalties
|
-
|
-
|
||||||||||||||
|
TOTAL NET REVENUE
|
392
|
-
|
392
|
11,705
|
||||||||||||
|
COST OF SALES
|
-
|
5,910
|
||||||||||||||
|
GROSS PROFIT
|
392
|
-
|
392
|
5,795
|
||||||||||||
|
OPERATING EXPENSES
|
||||||||||||||||
|
General and administrative (a)
|
242,401
|
107,340
|
872,767
|
357,723
|
||||||||||||
|
Legal and accounting
|
51,926
|
71,005
|
143,132
|
303,932
|
||||||||||||
|
Payroll expenses (a)
|
71,898
|
257,712
|
114,960
|
1,569,372
|
||||||||||||
|
Research and development
|
15,933
|
-
|
33,243
|
211,881
|
||||||||||||
|
Sales and marketing
|
-
|
15,177
|
-
|
226,951
|
||||||||||||
|
Total Operating expenses
|
382,158
|
451,234
|
1,164,102
|
2,669,859
|
||||||||||||
|
LOSS BEFORE OTHER INCOME (EXPENSE)
|
(381,766
|
)
|
(451,234
|
)
|
(1,163,710
|
)
|
(2,664,064
|
)
|
||||||||
|
OTHER INCOME (EXPENSE)
|
||||||||||||||||
|
Interest expenses
|
(5,000
|
)
|
(1,000
|
)
|
(217,316
|
)
|
(3,000
|
)
|
||||||||
|
Change in fair value of warrants
|
1,783
|
(820,667
|
)
|
103,527
|
2,499,790
|
|||||||||||
|
Change in fair value of embedded derivative liability
|
-
|
(500,000
|
)
|
79,420
|
239,000
|
|||||||||||
|
Fair value of warrants in excess of consideration for
|
||||||||||||||||
|
convertible preferred stock
|
-
|
-
|
-
|
(1,767,575
|
)
|
|||||||||||
|
(3,217
|
)
|
(1,321,667
|
)
|
(34,369
|
)
|
968,215
|
||||||||||
|
NET LOSS
|
(384,983
|
)
|
(1,772,901
|
)
|
(1,198,079
|
)
|
(1,695,849
|
)
|
||||||||
|
INCOME (LOSS) PER SHARE
|
||||||||||||||||
|
BASIC
|
$
|
(0.01
|
)
|
$
|
(0.24
|
)
|
$
|
(0.06
|
)
|
$
|
(0.26
|
)
|
||||
|
DILUTED
|
$
|
(0.01
|
)
|
$
|
(0.24
|
)
|
$
|
(0.06
|
)
|
$
|
(0.26
|
)
|
||||
|
WEIGHTED AVERAGE COMMON SHARE OUTSTANDING
|
||||||||||||||||
|
BASIC
|
42,642,914
|
7,420,112
|
21,355,120
|
6,415,649
|
||||||||||||
|
DILUTED
|
42,642,914
|
7,420,112
|
21,355,120
|
6,415,649
|
||||||||||||
| (a) |
Includes shared based compensation of $101,229 and $ 452,949 for the three and nine months ended September 30, 2017 and $134,127 and $894,177 for the three and nine months ended September 30, 2016.
|
|
Series A
|
Series B
|
Series C
|
Series D
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Convertible
|
Convertible
|
Convertible
|
Convertible
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Preferred
|
Preferred
|
Preferred
|
Preferred
|
Common
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Stock
|
Stock
|
Stock
|
Stock
|
Stock
|
Additional
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
Number of
|
Number of
|
Number of
|
Number of
|
Number of
|
Paid-In
|
Treasury
|
Accumulated
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Stock
|
Deficit
|
Total
|
|||||||||||||||||||||||||||||||||||||||||||
|
Balance at December 31, 2016 ( Audited)
|
397,778
|
$
|
398
|
0.92
|
$
|
-
|
1,912,500
|
$
|
1,913
|
166,750
|
$
|
167
|
8,330,696
|
$
|
8,331
|
$
|
40,469,272
|
$
|
(113,389
|
)
|
$
|
(41,644,545
|
)
|
$
|
(1,277,853
|
)
|
||||||||||||||||||||||||||||||
|
Conversion of Series A Convertible Preferred Stock
|
(53,000
|
)
|
(53
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
1,060,000
|
1,060
|
(1,007
|
)
|
-
|
-
|
$
|
-
|
||||||||||||||||||||||||||||||||||||||
|
Conversion of Series C Convertible Preferred Stock
|
-
|
-
|
-
|
-
|
(1,912,500
|
)
|
(1,913
|
)
|
-
|
-
|
12,014,286
|
12,014
|
(10,101
|
)
|
-
|
-
|
$
|
-
|
||||||||||||||||||||||||||||||||||||||
|
Effect of Conversion of Series C Convertible Preferred
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Stock on embedded derivative liability
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
137,625
|
-
|
-
|
$
|
137,625
|
|||||||||||||||||||||||||||||||||||||||||
|
Effect of Conversion of Series C Convertible Preferred
|
$
|
-
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Stock on warrant liability
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
189,008
|
-
|
-
|
$
|
189,008
|
|||||||||||||||||||||||||||||||||||||||||
|
Conversion of Series D Convertible Preferred Stock
|
-
|
-
|
-
|
-
|
-
|
-
|
(166,750
|
)
|
(167
|
)
|
1,810,429
|
1,810
|
(1,643
|
)
|
-
|
-
|
$
|
-
|
||||||||||||||||||||||||||||||||||||||
|
Effect of Conversion of Series D Convertible Preferred
|
$
|
-
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Stock on embedded derivative liability
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
11,673
|
-
|
-
|
$
|
11,673
|
|||||||||||||||||||||||||||||||||||||||||
|
Deemed dividend distribution upon issuance of warrants with
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
conversion of D Convertible Preferred Stock
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
43,105
|
-
|
-
|
$
|
43,105
|
|||||||||||||||||||||||||||||||||||||||||
|
Sale of common stock
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
15,733,575
|
15,734
|
1,084,516
|
-
|
-
|
$
|
1,100,250
|
|||||||||||||||||||||||||||||||||||||||||
|
Stock issuance costs
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(17,453
|
)
|
-
|
-
|
$
|
(17,453
|
)
|
|||||||||||||||||||||||||||||||||||||||
|
Conversion of accounts payable into common stock
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,154,725
|
1,155
|
79,595
|
-
|
-
|
$
|
80,750
|
|||||||||||||||||||||||||||||||||||||||||
|
Conversion of notes payable and accrued interest into common
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
stock
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,664,246
|
5,664
|
390,437
|
-
|
-
|
$
|
396,101
|
|||||||||||||||||||||||||||||||||||||||||
|
Warrants issued in conjunction with notes payable
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
113,585
|
-
|
-
|
$
|
113,585
|
|||||||||||||||||||||||||||||||||||||||||
|
Fair value of stock option
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
440,664
|
-
|
-
|
$
|
440,664
|
|||||||||||||||||||||||||||||||||||||||||
|
Restricted Stock awards
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,100,000
|
2,100
|
10,185
|
-
|
-
|
$
|
12,285
|
|||||||||||||||||||||||||||||||||||||||||
|
Net loss
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(1,198,079
|
)
|
$
|
(1,198,079
|
)
|
|||||||||||||||||||||||||||||||||||||||
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||
|
Balance at September 30, 2017 (Unaudited)
|
344,778
|
$
|
345
|
0.92
|
$
|
-
|
-
|
$
|
-
|
-
|
$
|
-
|
47,867,957
|
$
|
47,868
|
$
|
42,939,461
|
$
|
(113,389
|
)
|
$
|
(42,842,624
|
)
|
31,661
|
||||||||||||||||||||||||||||||||
|
Nine Months Ended
|
||||||||
|
September 30, 2017
|
September 30, 2016
|
|||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
||||||||
|
Net loss
|
$
|
(1,198,079
|
)
|
$
|
(1,695,849
|
)
|
||
|
Adjustments to reconcile net loss to net cash used in
|
||||||||
|
operating activities:
|
||||||||
|
Fair value of options and warrants issued in exchange for services
|
440,664
|
1,034,062
|
||||||
|
Common stock issued for services
|
12,285
|
20,775
|
||||||
|
Accretion of discount on notes payable
|
204,516
|
-
|
||||||
|
Change in fair value of warrant liability
|
(103,527
|
)
|
(732,214
|
)
|
||||
|
Change in fair value of embedded derivative liability
|
(79,420
|
)
|
(239,000
|
)
|
||||
|
Amortization and depreciation
|
12,598
|
22,852
|
||||||
|
Reversal of expense from forfeiture of restricted stock
|
-
|
(280,500
|
)
|
|||||
|
Amortization of deferred compensation
|
-
|
563,942
|
||||||
|
(Increase) decrease in assets
|
||||||||
|
Inventory
|
(14,904
|
)
|
(30,692
|
)
|
||||
|
Prepaid expenses
|
(12,348
|
)
|
5,625
|
|||||
|
Decrease in liabilities
|
||||||||
|
Accounts payable and accrued expenses
|
111,472
|
115,886
|
||||||
|
Net cash used in operating activities
|
(626,743
|
)
|
(1,215,113
|
)
|
||||
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
||||||||
|
Proceeds from issuance of notes payable
|
281,000
|
-
|
||||||
|
Proceeds from sale of common stock
|
1,100,250
|
1,235,000
|
||||||
|
Stock issuance costs
|
(17,453
|
)
|
(17,500
|
)
|
||||
|
Net cash provided by financing activities
|
1,363,797
|
1,217,500
|
||||||
|
NET INCREASE IN CASH AND
|
||||||||
|
CASH EQUIVALENTS
|
737,054
|
2,387
|
||||||
|
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
22,644
|
4,152
|
||||||
|
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
$
|
759,698
|
$
|
6,539
|
||||
|
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
|
||||||||
|
Cash paid during the year for:
|
||||||||
|
Interest
|
$
|
-
|
$
|
-
|
||||
|
Income taxes
|
$
|
-
|
$
|
-
|
||||
|
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES
|
||||||||
|
Series A Convertible Preferred Stock converted to common stock
|
$
|
1,060
|
$
|
883
|
||||
|
Series B Convertible Preferred Stock converted to common stock
|
$
|
-
|
$
|
292
|
||||
|
Series C Convertible Preferred Stock converted to common stock
|
$
|
12,014
|
$
|
1,050
|
||||
|
Series D Convertible Preferred Stock converted to common stock
|
$
|
1,810
|
$
|
-
|
||||
|
Security deposit offset against accounts payable
|
$
|
-
|
$
|
37,197
|
||||
|
Accretion of discount on preferred stock as deemed dividend distribution
|
$
|
-
|
$
|
1,235,000
|
||||
|
Deemed dividend distribution on issuance of common stock for conversion
|
||||||||
|
of Series C and Series D
|
$
|
525,630
|
$
|
-
|
||||
|
Revaluation of restricted stock units additional paid in capital and deferred
|
||||||||
|
compensation
|
$
|
-
|
$
|
90,375
|
||||
|
Forfeited restricted common stock
|
$
|
-
|
$
|
918,000
|
||||
|
Revaluation of embedded derivative liability upon conversion of Series
|
||||||||
|
C Convertible Preferred Stock
|
$
|
137,625
|
$
|
313,000
|
||||
|
Revaluation of embedded derivative liability upon conversion of Series
|
||||||||
|
D Convertible Preferred Stock
|
$
|
11,673
|
$
|
-
|
||||
|
Revaluation of warrant liability upon conversion of Series C
|
||||||||
|
Convertible Preferred Stock
|
$
|
189,383
|
$
|
-
|
||||
|
Revaluation of warrant liability upon conversion of Series D
|
||||||||
|
Convertible Preferred Stock
|
$
|
43,105
|
$
|
-
|
||||
|
Warrants issued as discount to notes payable
|
$
|
113,585
|
$
|
-
|
||||
|
Conversion of accounts payable and accrued expenses into
|
||||||||
|
common stock
|
$
|
80,750
|
$
|
-
|
||||
|
Conversion of notes payable and accrued interest to common stock
|
$
|
396,101
|
$
|
-
|
||||
|
September 30,
|
December 31,
|
|||||||
|
2017
|
2016
|
|||||||
|
Series A notes payable; interest at 8% per annum; principal and accrued interest due at maturity in
October 2011 (past due)
|
50,000
|
50,000
|
||||||
|
Notes payable; interest rate at 5% per annum; principal and accrued interest due at maturity on
June 30, 2017
|
-
|
79,000
|
||||||
|
Less: Unamortized discount
|
-
|
(60,931
|
)
|
|||||
|
50,000
|
68,069
|
|||||||
|
Less: Current portion
|
50,000
|
68,069
|
||||||
|
$
|
-
|
$
|
-
|
|||||
|
Warrants Outstanding
|
||||||||||||||||
|
Number of
Shares
|
Weighted-
Average
|
Weighted -
Average
|
Aggregate
Intrinsic
|
|||||||||||||
|
Balance, December 31, 2016
|
9,216,452
|
$
|
1.82
|
3.7
|
$
|
10
|
||||||||||
|
Granted
|
29,802,546
|
0.12
|
||||||||||||||
|
Cancelled
|
(3,754,500
|
)
|
0.40
|
|||||||||||||
|
Balance, September 30, 2017
|
35,264,498
|
$
|
0.12
|
4.4
|
$
|
158
|
||||||||||
|
Exercisable at September 30, 2017
|
35,264,498
|
$
|
0.11
|
4.6
|
$
|
6
|
||||||||||
| (1) |
The aggregate intrinsic value is calculated as the difference between the exercise price of the underlying warrants and the closing stock price of $0.08 for our common stock on September 30, 2017.
|
|
September 30, 2017
|
December 31, 2016
|
|||||||||||||||||||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
Total
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||||||||||||||
|
Embedded derivative liability related to beneficial conversion
option
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
228,718
|
$
|
228,718
|
||||||||||||||||
|
Derivative liability related to fair
value of warrants
|
-
|
-
|
59,104
|
59,104
|
-
|
-
|
394,744
|
394,744
|
||||||||||||||||||||||||
|
Total
|
$
|
-
|
$
|
-
|
$
|
59,104
|
$
|
59,104
|
$
|
-
|
$
|
-
|
$
|
623,462
|
$
|
623,462
|
||||||||||||||||
|
Total
|
||||||||||||||||||||||||||||||||
|
Balance at December 31, 2016
|
$
|
623,462
|
||||||||||||||||||||||||||||||
|
Reduction in value resulting from
conversion of Preferred Series C
and D shares
|
(381,411
|
)
|
||||||||||||||||||||||||||||||
|
Change in fair value of derivative
liabilities
|
(182,947
|
)
|
||||||||||||||||||||||||||||||
|
Balance at September 30, 2017
|
$
|
59,104
|
||||||||||||||||||||||||||||||
|
September 30, 2017
|
December 31, 2016
|
|||
|
Annual Dividend Yield
|
0.0%
|
0.0%
|
||
|
Expected Life (Years)
|
0.75 - 1.9
|
2.0 - 3.0
|
||
|
Risk-Free Interest Rate
|
1.3% - 1.5%
|
1.1% - 1.3%
|
||
|
Expected Volatility
|
199%
|
178.5% - 179.3%
|
|
ITEM 6. EXHIBITS
|
Incorporated by Reference
|
Filed or
Furnished |
||||||||
|
Exhibit #
|
Exhibit Description
|
Form
|
Date
|
Number
|
Herewith
|
|||||
|
3.1
|
Certificate of Amendment to Amended and Restated Articles of Incorporation
|
10-Q
|
8/19/15
|
3.1
|
||||||
|
3.2
|
Amended Certificate of Designation of Series A Preferred Stock
|
8-K
|
2/6/13
|
3.1
|
||||||
|
3.3
|
Second Amended Certificate of Designation for Series A Preferred Stock
|
8-K
|
6/18/15
|
3.2
|
||||||
|
3.4
|
Certificate of Designation for Series B Preferred Stock, dated as of June 2015
|
8-K
|
6/18/15
|
3.3
|
||||||
|
3.5
|
Certificate of Designation for Series C Preferred Stock, filed with the Nevada Secretary of State on January 27, 2016
|
8-K
|
2/10/16
|
3.1
|
||||||
|
3.6
|
Certificate of Designation for Series D Preferred Stock filed with the Nevada Secretary of State on December 5, 2016
|
10-K
|
4/12/17
|
3.9
|
||||||
|
3.7
|
Amended and Restated Bylaws
|
8-K
|
8/15/17
|
3.1
|
||||||
|
10.1
|
Form of Employment Agreement with Patrick White dated 8/9/17 +
|
Filed
|
||||||||
|
10.2
|
Form of Consulting Agreement with Vasan Thatham dated 8/16/17 +
|
Filed
|
||||||||
|
10.3
|
Form of Compensation Agreement with Howard Goldberg dated 10/6/17 +
|
Filed
|
||||||||
|
10.4
|
Form of Consulting Agreement with Keith Goldstein dated 09/1/17 +
|
Filed
|
||||||||
|
10.5
|
Form of Consulting Agreement with Norman Gardner dated 6/29/17 +
|
Filed
|
||||||||
|
31.1
|
Filed
|
|||||||||
|
31.2
|
Filed
|
|||||||||
|
32.1
|
Certification of Principal Executive (906) |
Furnished**
|
||||||||
|
32.2
|
Furnished**
|
|||||||||
|
101.INS
|
XBRL Instance Document
|
Filed
|
||||||||
|
101.SCH
|
XBRL Taxonomy Extension Schema Document
|
Filed
|
||||||||
|
101.CAL
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
Filed
|
||||||||
|
101.DEF
|
XBRL Taxonomy Extension Definition Linkbase Document
|
Filed
|
||||||||
|
101.LAB
|
XBRL Taxonomy Extension Label Linkbase Document
|
Filed
|
||||||||
|
101.PRE
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
Filed
|
||||||||
|
Date:
November 14, 2017
|
By: /S/ Patrick White
Patrick White
Chief Executive Officer
By/S/ Vasan Thatham
Vasan Thatham
Chief Financial Officer
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|