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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
þ
|
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
|
|
|
|
|
|
Delaware
|
|
04-3392453
|
|
State or other jurisdiction of
|
|
(I.R.S. Employer
|
|
incorporation or organization
|
|
Identification No.)
|
|
|
|
|
|
2166 Brighton Henrietta Townline Rd
|
|
14623
|
|
Rochester, New York
|
|
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
Large accelerated filer
¨
|
Accelerated filer
¨
|
Non-accelerated filer
¨
(Do not check if a smaller reporting company)
|
Smaller reporting company
þ
|
|
|
|
|
|
Page
|
|
|
|
|
|
No.
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
Item 1.
|
|
Condensed Consolidated Financial Statements (Unaudited):
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Balance Sheets as of September 30, 2013 and December 31, 2012
|
|
3
|
|
|
|
|
|
|
|
|
|
Consolidated Statements of Operations for the Three and Nine Months Ended September
30, 2013 and 2012
|
|
4
|
|
|
|
|
|
|
|
|
|
Consolidated Statement of Cash Flows for the Nine Months Ended September 30, 2013
and 2012
|
|
5
|
|
|
|
|
|
|
|
|
|
Notes to the Unaudited Condensed Consolidated Financial Statements
|
|
6
|
|
|
|
|
|
|
|
Item 2.
|
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
|
16
|
|
|
|
|
|
|
|
Item 3.
|
|
Quantitative and Qualitative Disclosures About Market Risk
|
|
24
|
|
|
|
|
|
|
|
Item 4.
|
|
Controls and Procedures
|
|
24
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
Item 1.
|
|
Legal Proceedings
|
|
25
|
|
|
|
|
|
|
|
Item 1A.
|
|
Risk Factors
|
|
25
|
|
|
|
|
|
|
|
Item 2.
|
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
|
26
|
|
|
|
|
|
|
|
Item 3.
|
|
Defaults Upon Senior Securities
|
|
26
|
|
|
|
|
|
|
|
Item 4.
|
|
Mine Safety Disclosure
|
|
26
|
|
|
|
|
|
|
|
Item 5.
|
|
Other Information
|
|
26
|
|
|
|
|
|
|
|
Item 6.
|
|
Exhibits
|
|
26
|
|
|
|
|
|
|
|
Signatures
|
|
|
|
27
|
| 2 | ||
|
|
|
Item 1:
|
Condensed Consolidated Financial Statements (Unaudited)
|
|
|
|
September 30,
|
|
December 31,
|
|
||
|
|
|
2013
|
|
2012
|
|
||
|
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
Current Assets
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents
|
|
$
|
2,569,135
|
|
$
|
66,554
|
|
|
Accounts Receivable, Net
|
|
|
163,806
|
|
|
170,600
|
|
|
Inventories (Note 5)
|
|
|
645,294
|
|
|
687,181
|
|
|
Deferred Offering Costs (Note 6)
|
|
|
|
|
|
199,571
|
|
|
Prepaid Expenses and Other Assets
|
|
|
83,164
|
|
|
85,768
|
|
|
|
|
|
|
|
|
|
|
|
Total Current Assets
|
|
|
3,461,399
|
|
|
1,209,674
|
|
|
Tooling and Equipment, Net
|
|
|
519,319
|
|
|
664,967
|
|
|
Patents and Trademarks, Net
|
|
|
550,047
|
|
|
551,307
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets
|
|
$
|
4,530,765
|
|
$
|
2,425,948
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
Current Liabilities
|
|
|
|
|
|
|
|
|
Accounts Payable
|
|
$
|
2,394,766
|
|
$
|
2,896,567
|
|
|
Lines of Credit (Note 7)
|
|
|
|
|
|
112,500
|
|
|
Notes Payable (Note 8)
|
|
|
406,626
|
|
|
258,209
|
|
|
Current Portion of Long-term Debt, net of discount
|
|
|
100,064
|
|
|
1,060,188
|
|
|
Current Portion of Capital Leases
|
|
|
26,892
|
|
|
57,244
|
|
|
Customer Deposits (Note 9)
|
|
|
74,732
|
|
|
63,079
|
|
|
Accrued Interest
|
|
|
51,817
|
|
|
161,703
|
|
|
Accrued Expenses (Note 10)
|
|
|
612,099
|
|
|
519,672
|
|
|
Income Taxes Payable
|
|
|
30,178
|
|
|
21,486
|
|
|
|
|
|
|
|
|
|
|
|
Total Current Liabilities
|
|
|
3,697,174
|
|
|
5,150,648
|
|
|
|
|
|
|
|
|
|
|
|
Long-Term Liabilities
|
|
|
|
|
|
|
|
|
Long Term Derivative Liability (Note 11)
|
|
|
8,576,160
|
|
|
|
|
|
Accrued Compensation (Note 12)
|
|
|
|
|
|
1,010,096
|
|
|
Long Term Portion of Term Debt, net of discount (Note 13)
|
|
|
219,733
|
|
|
1,715,253
|
|
|
Long Term Portion of Capital Leases
|
|
|
21,792
|
|
|
40,041
|
|
|
Long Term Portion of Accrued Interest
|
|
|
11,788
|
|
|
719,475
|
|
|
|
|
|
|
|
|
|
|
|
Total Long-Term Liabilities
|
|
|
8,829,473
|
|
|
3,484,865
|
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities
|
|
|
12,526,647
|
|
|
8,635,513
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ Equity (Deficit)
|
|
|
|
|
|
|
|
|
Series C Preferred Stock $.001 Par Value, 5,000,000 Shares Authorized; 0 Shares Issued and Outstanding in Each Period
|
|
|
|
|
|
|
|
|
Common Stock $.001 Par Value, 700,000,000 Shares Authorized; 9,541,153 Shares Issued and Outstanding September 30, 2013 and 3,536,865 on December 31, 2012
|
|
|
9,541
|
|
|
3,537
|
|
|
Additional Paid-in Capital
|
|
|
22,590,615
|
|
|
19,933,202
|
|
|
Accumulated (Deficit)
|
|
|
(30,596,038)
|
|
|
(26,146,304)
|
|
|
|
|
|
|
|
|
|
|
|
Total Stockholders’ Equity (Deficit)
|
|
|
(7,995,882)
|
|
|
(6,209,565)
|
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities and Stockholders’ Deficit
|
|
$
|
4,530,765
|
|
$
|
2,425,948
|
|
| 3 | ||
|
|
|
|
|
For Three Months
|
|
For Nine Months
|
|
||||||||
|
|
|
Ended September 30,
|
|
Ended September 30,
|
|
||||||||
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales of Products
|
|
$
|
301,076
|
|
$
|
566,495
|
|
$
|
1,421,598
|
|
$
|
2,071,122
|
|
|
Sales of Engineering Services
|
|
|
37,740
|
|
|
190,000
|
|
|
356,597
|
|
|
446,100
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Sales
|
|
|
338,816
|
|
|
756,495
|
|
|
1,778,195
|
|
|
2,517,222
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of Sales Products
|
|
|
177,361
|
|
|
486,650
|
|
|
774,653
|
|
|
1,610,742
|
|
|
Cost of Sales Engineering Services
|
|
|
12,666
|
|
|
71,000
|
|
|
159,382
|
|
|
169,551
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Cost of Sales
|
|
|
190,027
|
|
|
557,650
|
|
|
934,035
|
|
|
1,780,293
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit
|
|
|
148,789
|
|
|
198,845
|
|
|
844,160
|
|
|
736,929
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and Development
|
|
|
470,302
|
|
|
267,230
|
|
|
1,209,023
|
|
|
736,418
|
|
|
Selling and Marketing
|
|
|
193,650
|
|
|
282,011
|
|
|
756,134
|
|
|
904,987
|
|
|
General and Administrative
|
|
|
585,260
|
|
|
507,883
|
|
|
1,604,011
|
|
|
1,643,981
|
|
|
Depreciation and Amortization
|
|
|
95,595
|
|
|
123,983
|
|
|
284,556
|
|
|
391,530
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) from Operations
|
|
|
(1,196,018)
|
|
|
(982,262)
|
|
|
(3,009,564)
|
|
|
(2,939,987)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Income (Expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and Other (Expense) Income
|
|
|
|
|
|
|
|
|
|
|
|
279
|
|
|
Foreign Exchange Gain (Loss)
|
|
|
4,671
|
|
|
157
|
|
|
(5,075)
|
|
|
(1,585)
|
|
|
Gain (Loss) on Derivative Valuation
|
|
|
259,426
|
|
|
|
|
|
(35,122)
|
|
|
|
|
|
Amortization of Senior Term Debt
Discount (Note 13) |
|
|
(592,970)
|
|
|
(6,326)
|
|
|
(639,989)
|
|
|
(18,977)
|
|
|
Interest Expenses
|
|
|
(307,521)
|
|
|
(121,871)
|
|
|
(718,759)
|
|
|
(362,130)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Other Income (Expense)
|
|
|
(636,394)
|
|
|
(128,040)
|
|
|
(1,398,945)
|
|
|
(382,413)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) from Continuing Operations
Before Provision for Income Taxes |
|
|
(1,832,412)
|
|
|
(1,110,302)
|
|
|
(4,408,509)
|
|
|
(3,322,400)
|
|
|
Provision (Benefit) for Income Taxes
|
|
|
24,288
|
|
|
5,721
|
|
|
41,225
|
|
|
28,690
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) from Continuing Operations
|
|
|
(1,856,700)
|
|
|
(1,116,023)
|
|
|
(4,449,734)
|
|
|
(3,351,090)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from Discontinued Operations
(Note 3) |
|
|
|
|
|
|
|
|
|
|
|
(747,580)
|
|
|
Gain on Disposal of Discontinued
Operations (Note 3) |
|
|
|
|
|
(65,056)
|
|
|
|
|
|
5,837,607
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss)
|
|
$
|
(1,856,700)
|
|
$
|
(1,181,079)
|
|
$
|
(4,449,734)
|
|
$
|
1,738,937
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (Loss) per Share from
Continuing Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted
|
|
$
|
(0.26)
|
|
$
|
(0.32)
|
|
$
|
(0.93)
|
|
$
|
(0.95)
|
|
|
Earnings (Loss) per Share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(0.26)
|
|
$
|
(0.33)
|
|
$
|
(0.93)
|
|
$
|
0.49
|
|
|
Diluted
|
|
$
|
(0.26)
|
|
$
|
(0.33)
|
|
$
|
(0.93)
|
|
$
|
0.46
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average Shares Outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
7,191,649
|
|
|
3,536,856
|
|
|
4,773,042
|
|
|
3,536,856
|
|
|
Diluted
|
|
|
|
|
|
|
|
|
|
|
|
3,747,164
|
|
| 4 | ||
|
|
|
|
|
For the Nine Months Ended
|
|
||||
|
|
|
September 30,
|
|
||||
|
|
|
2013
|
|
2012
|
|
||
|
|
|
|
|
|
|
|
|
|
Cash Flows from Operating Activities
|
|
|
|
|
|
|
|
|
Net Income (Loss)
|
|
$
|
(4,449,734)
|
|
$
|
1,738,937
|
|
|
Non-Cash Adjustments
|
|
|
|
|
|
|
|
|
Depreciation and Amortization
|
|
|
284,556
|
|
|
382,262
|
|
|
Impairment of Patents and Trademarks
|
|
|
|
|
|
9,268
|
|
|
Stock-Based Compensation Expense
|
|
|
139,926
|
|
|
139,451
|
|
|
Amortization and Write-off of Term Debt Discount
|
|
|
639,989
|
|
|
771,225
|
|
|
Amortization and Write-off of Debt Issuance Costs
|
|
|
257,692
|
|
|
|
|
|
Loss on Derivative Liability Valuation
|
|
|
35,122
|
|
|
|
|
|
Gain on Sale of Discontinued Operation
|
|
|
|
|
|
(5,837,607)
|
|
|
Forgiveness of Debt
|
|
|
|
|
|
46,037
|
|
|
Non Cash Compensation
|
|
|
|
|
|
74,072
|
|
|
(Increase) Decrease in Operating Assets
|
|
|
|
|
|
|
|
|
Accounts Receivable
|
|
|
6,794
|
|
|
513,503
|
|
|
Inventories
|
|
|
41,887
|
|
|
706,717
|
|
|
Prepaid Expenses and Other Assets
|
|
|
2,604
|
|
|
78
|
|
|
Increase (Decrease) in Operating Liabilities
|
|
|
|
|
|
|
|
|
Accounts Payable
|
|
|
(501,802)
|
|
|
(1,488,215)
|
|
|
Accrued Expenses
|
|
|
92,427
|
|
|
29,448
|
|
|
Customer Deposits
|
|
|
11,653
|
|
|
(327,258)
|
|
|
Income Taxes Payable
|
|
|
8,692
|
|
|
183
|
|
|
Accrued Compensation
|
|
|
116,667
|
|
|
150,000
|
|
|
Accrued Interest
|
|
|
459,029
|
|
|
586,267
|
|
|
|
|
|
|
|
|
|
|
|
Net Cash Flows (Used in) Provided by From Operating Activities
|
|
|
(2,854,498)
|
|
|
(2,505,632)
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Investing Activities
|
|
|
|
|
|
|
|
|
Proceeds from Sales of Assets, Net of Direct Costs
|
|
|
|
|
|
7,509,255
|
|
|
Purchases of Tooling and Equipment
|
|
|
(98,723)
|
|
|
(167,016)
|
|
|
Investments in Patents and Trademarks
|
|
|
(38,925)
|
|
|
(43,536)
|
|
|
|
|
|
|
|
|
|
|
|
Net Cash (Used in ) Provided by From in Investing Activities
|
|
|
(137,648)
|
|
|
7,298,703
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Financing Activities
|
|
|
|
|
|
|
|
|
Issuance of Common Stock
|
|
|
8,050,000
|
|
|
|
|
|
Direct Offering Associated Costs
|
|
|
(1,633,641)
|
|
|
|
|
|
Net Change in Lines of Credit
|
|
|
(112,500)
|
|
|
(652,081)
|
|
|
Repayment of Capital Leases
|
|
|
(48,601)
|
|
|
(72,597)
|
|
|
Repayment of Long-Term Debt and Notes Payable
|
|
|
(1,952,327)
|
|
|
(4,464,795)
|
|
|
Proceeds from Senior Convertible Debt
|
|
|
1,000,000
|
|
|
|
|
|
Issuance Costs on Senior Convertible Debt
|
|
|
(191,088)
|
|
|
|
|
|
Proceeds from Notes Payable
|
|
|
382,884
|
|
|
150,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Cash Flows (Used in) Provided by Financing Activities
|
|
|
5,494,727
|
|
|
(5,039,473)
|
|
|
|
|
|
|
|
|
|
|
|
Net Increase (Decrease) in Cash and Cash Equivalents
|
|
|
2,502,581
|
|
|
(246,402)
|
|
|
Cash and Cash Equivalents Beginning of Period
|
|
|
66,554
|
|
|
417,976
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents End of Period
|
|
$
|
2,569,135
|
|
$
|
171,574
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosures
|
|
|
|
|
|
|
|
|
Interest Paid
|
|
|
460,083
|
|
|
338,785
|
|
|
Income Taxes Paid
|
|
|
32,533
|
|
|
23,257
|
|
|
Conversion of Accrued Compensation and Term Debt into Common Stock
|
|
|
2,882,333
|
|
|
|
|
|
Conversion of Accrued Interest into Common Stock
|
|
|
1,076,250
|
|
|
|
|
|
Warrant Derivative Liability of Common Stock Offering and Debt Conversions
|
|
|
8,446,271
|
|
|
|
|
|
Discount on senior convertible debenture attributed to warrants
|
|
|
621,012
|
|
|
|
|
|
Warrants granted for senior convertible debenture issuance costs
|
|
|
66,603
|
|
|
|
|
| 5 | ||
|
|
| 6 | ||
|
|
| 7 | ||
|
|
|
Net Sales Price
|
|
$
|
8,345,793
|
|
|
Less:
|
|
|
|
|
|
- Professional Fees on Sale of Assets
|
|
|
(825,596)
|
|
|
- Accounts Receivable Sold
|
|
|
(299,599)
|
|
|
- Inventories Sold
|
|
|
(1,135,042)
|
|
|
- Fixed Assets Sold
|
|
|
(120,832)
|
|
|
- Patents and Trademarks Sold
|
|
|
(113,117)
|
|
|
- Sales Taxes on Asset Sale
|
|
|
(14,000)
|
|
|
|
|
|
|
|
|
Net Gain of Sale of Asset
|
|
$
|
5,837,607
|
|
|
|
|
For Three Months
|
|
For Nine Months
|
|
||||||||
|
|
|
Ended September 30,
|
|
Ended September 30,
|
|
||||||||
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|
||||
|
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales of Products
|
|
$
|
|
|
$
|
|
|
$
|
|
|
$
|
1,768,754
|
|
|
Sales of Engineering Services
|
|
|
|
|
|
|
|
|
|
|
|
358,921
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Sales
|
|
|
|
|
|
|
|
|
|
|
|
2,127,675
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Cost of Sales
|
|
|
|
|
|
|
|
|
|
|
|
1,273,907
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit
|
|
|
|
|
|
|
|
|
|
|
|
853,768
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and Development
|
|
|
|
|
|
|
|
|
|
|
|
295,138
|
|
|
Selling and Marketing
|
|
|
|
|
|
|
|
|
|
|
|
200,378
|
|
|
General and Administrative
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and Amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense on Senior Debt*
|
|
|
|
|
|
|
|
|
|
|
|
353,584
|
|
|
Amortization Senior Debt Discount*
|
|
|
|
|
|
|
|
|
|
|
|
752,248
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (Loss) from Discontinued
Operations |
|
|
|
|
|
|
|
|
|
|
|
(747,580)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain (Loss) on Disposal of
Discontinued Operations |
|
|
|
|
|
(65,056)
|
|
|
|
|
|
5,837,607
|
|
|
Provision (Benefit) for Income Taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) from
Discontinued Operations |
|
|
|
|
|
(65,056)
|
|
|
|
|
|
5,090,027
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic Income (Loss) per Share
|
|
$
|
|
|
$
|
(0.0184)
|
|
$
|
|
|
$
|
1.40
|
|
|
Diluted Income (Loss) per Share
|
|
$
|
|
|
$
|
(0.0184)
|
|
$
|
|
|
$
|
1.36
|
|
|
Weighted-average Shares Outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
|
3,536,865
|
|
|
|
|
|
3,536,865
|
|
|
Diluted
|
|
|
|
|
|
|
|
|
|
|
|
3,747,164
|
|
| 8 | ||
|
|
|
|
|
September 30, 2013
|
|
December 31, 2012
|
|
||
|
|
|
|
|
|
|
|
|
|
Purchased Parts and Components
|
|
$
|
354,369
|
|
$
|
422,516
|
|
|
Deposits Paid for Purchased Components
|
|
|
113,098
|
|
|
|
|
|
Work in Process
|
|
|
61,671
|
|
|
42,597
|
|
|
Finished Goods
|
|
|
116,156
|
|
|
222,068
|
|
|
|
|
|
|
|
|
|
|
|
Net
|
|
$
|
645,294
|
|
$
|
687,181
|
|
|
|
|
Total
|
|
|
|
December 31, 2012
|
|
$
|
199,571
|
|
|
Additions during period
|
|
|
43,069
|
|
|
March 31, 2013
|
|
|
242,640
|
|
|
Additions during period
|
|
|
97,839
|
|
|
Deferred Offering Costs as of June 30, 2013
|
|
|
340,479
|
|
|
Additions during period
|
|
|
1,293,162
|
|
|
Deletions during period
|
|
|
(1,633,641)
|
|
|
Deferred Offering Costs as of September 30, 2013
|
|
$
|
|
|
| 9 | ||
|
|
|
|
|
September 30,
2013 |
|
December 31,
2012 |
|
||
|
|
|
|
|
|
|
|
|
|
Note payable to officers and shareholders of the Company. Principal along with
accrued interest is due and payable on March 31, 2014. The notes bear interest at 18.5% and secured by all the assets of the Company. |
|
$
|
321,004
|
|
$
|
165,738
|
|
|
Note payable secured by all the assets of Company and the guarantee of its President
and CEO. The effective interest rate is 31%. The note is to be repaid in 12 blended monthly payments of $5,645. |
|
|
66,254
|
|
|
46,737
|
|
|
Note payable to an officer of the Company due on December 31, 2013. The note
bears interest at 7.49% and monthly principal payments of $2,691 plus accrued interest are required. The note is secured by all the assets of the Company. |
|
|
19,368
|
|
|
45,734
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
406,626
|
|
$
|
258,209
|
|
|
|
|
September 30, 2013
|
|
December 31, 2012
|
|
||
|
|
|
|
|
|
|
|
|
|
Accrued Wages and Related Costs
|
|
$
|
69,929
|
|
$
|
31,197
|
|
|
Accrued Compensation
|
|
|
333,533
|
|
|
181,322
|
|
|
Accrued Professional Services
|
|
|
60,077
|
|
|
181,227
|
|
|
Accrued Warranty Obligations
|
|
|
45,101
|
|
|
93,788
|
|
|
Accrued Product Costs
|
|
|
97,900
|
|
|
|
|
|
Other Accrued Expenses
|
|
|
5,559
|
|
|
32,138
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
612,099
|
|
$
|
519,672
|
|
|
|
|
2013
|
|
|
|
|
|
|
|
|
|
Accrued Warranty Obligations at December 31, 2012
|
|
$
|
93,788
|
|
|
Reductions for Settling Warranties
|
|
|
(41,042)
|
|
|
Warranties Issued During Period
|
|
|
12,507
|
|
|
|
|
|
|
|
|
Accrued Warranty Obligations at March 31, 2013
|
|
$
|
65,253
|
|
|
Reductions for Settling Warranties
|
|
|
(38,374)
|
|
|
Warranties Issued During Period
|
|
|
17,529
|
|
|
|
|
|
|
|
|
Accrued Warranty Obligations at June 30, 2013
|
|
$
|
44,408
|
|
|
Reductions for Settling Warranties
|
|
|
(11,783)
|
|
|
Warranties Issued During Period
|
|
|
12,476
|
|
|
|
|
|
|
|
|
Accrued Warranty Obligations at September 30, 2013
|
|
$
|
45,101
|
|
| 10 | ||
|
|
|
|
-
|
Level 1, defined as observable inputs such as quoted prices for identical instruments in active markets;
|
|
|
-
|
Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active; and
|
|
|
-
|
Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions, such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable.
|
| 11 | ||
|
|
|
|
|
Total
|
|
(Level 1)
|
|
(Level 2)
|
|
Level (3)
|
|
||||
|
Assets
|
|
$
|
|
|
$
|
|
|
$
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets measured at fair value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative Liability
|
|
|
8,576,160
|
|
|
|
|
|
|
|
|
8,576,160
|
|
|
Total liabilities measured at fair value (Long-Term)
|
|
$
|
8,576,160
|
|
$
|
|
|
$
|
|
|
$
|
8,576,160
|
|
|
|
|
Three Months
Ended September 30, 2013 |
|
Nine Months
Ended September 30, 2013 |
|
||
|
Fair value beginning of period
|
|
$
|
915,560
|
|
$
|
|
|
|
Warrants issued
|
|
|
8,446,271
|
|
|
9,067,283
|
|
|
Reclassification of warrant liabilities to Additional Paid-in Capital
|
|
|
(526,245)
|
|
|
(526,245)
|
|
|
Change in fair value
|
|
|
(259,426)
|
|
|
35,122
|
|
|
Fair value as of September 30, 2013
|
|
$
|
8,576,160
|
|
$
|
8,576,160
|
|
|
|
|
September 30, 2013
|
|
|
At Issuance
|
|
|
||
|
Assumptions for Pricing Model:
|
|
|
|
|
|
|
|
|
|
|
Expected term in years
|
|
|
4.5 to 4.8
|
|
|
|
4.62 to 5.0
|
|
|
|
Volatility range for years 1 to 5
|
|
|
62 to 63
|
%
|
|
|
61 to 110
|
%
|
|
|
Risk-free interest rate
|
|
|
1.39
|
%
|
|
|
0.77 to 1.41
|
%
|
|
|
Expected annual dividends
|
|
|
None
|
|
|
|
None
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Value of warrants issued:
|
|
|
|
|
|
|
|
|
|
|
Fair value of warrants granted
|
|
$
|
8,576,160
|
|
|
$
|
9,067,283
|
|
|
|
|
|
Accrued
Compensation |
|
Accrued Interest
|
|
||
|
|
|
|
|
|
|
|
|
|
Balance as at December 31, 2012
|
|
$
|
1,010,096
|
|
$
|
442,638
|
|
|
Additions in first quarter of 2013
|
|
|
50,000
|
|
|
29,315
|
|
|
Subtractions in first quarter of 2013
|
|
|
|
|
|
|
|
|
Balance as at March 31, 2013
|
|
|
1,060,096
|
|
|
471,953
|
|
|
Additions in second quarter of 2013
|
|
|
50,000
|
|
|
31,095
|
|
|
Subtractions in second quarter of 2013
|
|
|
|
|
|
|
|
|
Balance as at June 30, 2013
|
|
|
1,110,096
|
|
|
503,048
|
|
|
Additions in third quarter of 2013
|
|
|
16,667
|
|
|
12,758
|
|
|
Subtractions in third quarter of 2013
|
|
|
(1,126,763)
|
|
|
(515,806)
|
|
|
Balance as at September 30, 2013
|
|
$
|
|
|
$
|
|
|
| 12 | ||
|
|
|
|
|
September 30,
2013 |
|
December 31,
2012 |
|
||
|
|
|
|
|
|
|
|
|
|
Note payable to an officer of the Company. The principal is not subject to a fixed
repayment schedule, bears interest at 8% per annum and is secured by all of the assets of the Company |
|
$
|
|
|
$
|
209,208
|
|
|
Note payable to an officer of the Company. The principal and interest is subject to
a fixed blended repayment schedule of 36 months, commencing July 15, 2013. The loan bears interest at 12% per annum and is secured by a subordinated position in all the assets of the Company. |
|
|
|
|
|
225,719
|
|
|
Note payable for research and development equipment. The principal is subject to
a fixed semi-annual repayment schedule commencing October 31, 2012 over 48 months. |
|
|
304,555
|
|
|
396,004
|
|
|
The note carries a 0% interest, but imputed interest has been accrued based on a
12% discount rate and is reflected as a reduction in the principal. |
|
|
(78,027)
|
|
|
(97,003)
|
|
|
Convertible, Senior Secured Term Debt. The principal is to be repaid over
15 months, with equal payments of principal beginning on October 15, 2012. The Company has not made any of the required principal payments and is in default and as a result the entire loan amount has been classified as current. The loan bears interest at 13.5%, per annum, which is payable monthly on the 15th of each month. The loan is secured by a first security position in all the Intellectual Property assets of the Company and a security interest in all of the other assets of the Company that is subordinate only to the security interest that secures the Company’s working capital loan. |
|
|
|
|
|
619,122
|
|
|
Long-term secured deferred trade payable for which the principal and interest is
subject to a fixed blended repayment schedule of 24 and 36 months, commencing July 15, 2013. The deferred trade payable bears interest at 12% per annum and is secured by a subordinated position in all the assets of the Company. |
|
|
|
|
|
1,320,643
|
|
|
Note payable for which the principal and interest is subject to a fixed blended
repayment schedule of 36 months, commencing July 15, 2013. The loan bears interest at 12% per annum and is secured by a subordinated position in all the assets of the Company. |
|
|
93,269
|
|
|
101,748
|
|
|
|
|
$
|
319,797
|
|
$
|
2,775,441
|
|
|
Less: Amount Due Within One Year
|
|
|
(100,064)
|
|
|
(1,060,188)
|
|
|
Amount Due After One Year
|
|
$
|
219,733
|
|
$
|
1,715,253
|
|
|
2013
|
|
2014
|
|
2015
|
|
2016
|
|
Thereafter
|
|
Total
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
100,064
|
|
$
|
100,064
|
|
$
|
91,585
|
|
$
|
28,084
|
|
$
|
|
|
$
|
319,797
|
|
| 13 | ||
|
|
| 14 | ||
|
|
|
|
|
Number of
Shares |
|
|
|
|
|
|
|
|
|
Warrants Outstanding at December 31, 2012
|
|
|
656,641
|
|
|
Exercised During the Period
|
|
|
|
|
|
Issued During the Period
|
|
|
6,551,654
|
|
|
Expired During the Period
|
|
|
(1,220)
|
|
|
|
|
|
|
|
|
Warrants Outstanding, September 30, 2013
|
|
|
7,207,075
|
|
| 15 | ||
|
|
|
|
|
|
|
Weighted
|
|
|
|
|||
|
|
|
|
|
Average
|
|
|
|
|||
|
|
|
Number of
Shares |
|
Exercise
Price |
|
Exercise Price
Range |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at December 31, 2012
|
|
|
192,729
|
|
$
|
10.68
|
|
$
|
1.70 $ 17.50
|
|
|
Granted
|
|
|
45,000
|
|
$
|
2.00
|
|
$
|
2.00
|
|
|
Exercised
|
|
|
|
|
$
|
|
|
$
|
|
|
|
Expired or Forfeited
|
|
|
(22,225)
|
|
$
|
11.25
|
|
$
|
1.94 $ 11.25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at September 30, 2013
|
|
|
215,504
|
|
$
|
10.67
|
|
$
|
1.70 $ 17.50
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
||||||||
|
|
|
September
30, 2013 |
|
September
30, 2012 |
|
September 30,
2013 |
|
September 30,
2012 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation expense: -
- Stock Options |
|
$
|
101,232
|
|
$
|
32,782
|
|
$
|
139,926
|
|
$
|
139,451
|
|
|
Income tax benefit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Decrease in Net Loss
|
|
$
|
101,232
|
|
$
|
32,782
|
|
$
|
139,926
|
|
$
|
139,451
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per share increase in Loss Per Share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted
|
|
$
|
0.0141
|
|
$
|
0.0093
|
|
$
|
0.0293
|
|
$
|
0.0394
|
|
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
| 16 | ||
|
|
|
|
•
|
valuation of inventories;
|
|
|
•
|
carrying value of long-lived assets;
|
|
|
•
|
valuation of patents and trademarks;
|
|
|
•
|
revenue recognition;
|
|
|
•
|
product warranty;
|
|
|
•
|
fair value measurement of financial instruments;
|
|
|
•
|
embedded derivatives;
|
|
|
•
|
stock-based compensation; and
|
|
|
•
|
income taxes.
|
| 17 | ||
|
|
| 18 | ||
|
|
| 19 | ||
|
|
| 20 | ||
|
|
| 21 | ||
|
|
| 22 | ||
|
|
|
|
·
|
Our cash needs and financing plans;
|
|
|
|
|
|
|
·
|
Our possible or assumed future results of operations;
|
|
|
|
|
|
|
·
|
Our business strategies;
|
|
|
|
|
|
|
·
|
Our ability to attract and retain customers;
|
|
|
|
|
|
|
·
|
Our ability to sell additional products and services to customers;
|
|
|
|
|
|
|
·
|
Our competitive position;
|
|
|
|
|
|
|
·
|
Our industry environment;
|
|
|
|
|
|
|
·
|
Our potential growth opportunities;
|
|
|
|
|
|
|
·
|
Expected technological advances by us or by third parties and our ability to leverage them;
|
|
|
|
|
|
|
·
|
The effects of future regulation; and
|
|
|
|
|
|
|
·
|
The effects of competition.
|
| 23 | ||
|
|
|
Item 3.
|
Quantitative and Qualitative Disclosures about Market Risk
|
|
Item 4.
|
Controls and Procedures
|
| 24 | ||
|
|
| · |
Documented processes and controls are insufficient and are not working effectively for several key inventory processes including inventory adjustments and reserves for excess, defective and obsolete inventory.
|
| · |
Inventory valuation processes and controls are not sufficiently documented and are not working effectively including costs to be expensed versus inventoried and maintenance of adequate supporting documentation for current unit costs and bill of materials.
|
|
Item 1.
|
Legal Proceedings
|
|
Item 1A.
|
Risk Factors
|
| 25 | ||
|
|
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
|
Item 3.
|
Defaults Upon Senior Securities
|
|
Item 4.
|
Mine Safety Disclosures
|
|
Item 5.
|
Other Information
|
|
Item 6.
|
Exhibits
|
|
Exhibit No.
|
|
Description
|
|
|
|
|
|
31.1
|
|
Certification of the Chief Executive Officer of the Registrant pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
31.2
|
|
Certification of the Chief Financial Officer of the Registrant pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
32.1
|
|
Certification of the Chief Executive Officer of the Registrant pursuant to 18 U.S.C. Section 1350 adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
32.2
|
|
Certification of the Chief Financial Officer of the Registrant pursuant to 18 U.S.C. Section 1350 adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
101.INS
|
|
XBRL Instance Document
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Link base Document
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Link base
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Link base Document
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Link base Document
|
| 26 | ||
|
|
|
|
VUZIX CORPORATION
|
|
|
|
|
|
|
Date: November 19, 2013
|
By:
|
/s/
Paul J. Travers
|
|
|
|
Paul J. Travers
|
|
|
|
President, Chief Executive Officer
|
|
|
|
(Principal Executive Officer)
|
|
|
|
|
|
Date: November 19, 2013
|
By:
|
/s/
Grant Russell
|
|
|
|
Grant Russell
|
|
|
|
Executive Vice President and Chief Financial Officer
|
|
|
|
(Principal Financial and Accounting Officer)
|
| 27 | ||
|
|
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 |
|---|