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
|
90-0214497
|
|
(State
or other jurisdiction of
incorporation
or organization)
|
(IRS
Employer Identification No.)
|
|
9990 Park Meadows Dr Lone Tree,
CO
|
80124
|
|
(Address
of principal executive offices)
|
(Zip
Code)
|
|
PART
I
|
Page
|
|
Item
1. Business
|
3
|
|
Item
1A. Risk Factors
|
12
|
| Item 1B. Unresolved Staff Comments | 19 |
|
Item
2. Property
|
19
|
|
Item
3. Legal Proceedings
|
19
|
|
Item
4. Submission of Matters to a Vote of Security Holders
|
20
|
|
PART
II
|
|
|
Item
5. Market for Registrant’s Common Equity, Related Stockholder Matters and
Issuer Purchases of Equity Securities
|
20
|
|
Item
6. Selected Financial Data
|
21
|
|
Item
7. Management's Discussion and Analysis of Financial Condition and Results
of Operations
|
21
|
|
Item
7A. Quantitative and Qualitative Disclosures About Market
Risk
|
27
|
|
Item
8. Financial Statements and Supplementary Data
|
27
|
|
Item
9. Changes in and Disagreements with Accountants on Accounting and
Financial Disclosures
|
28
|
|
Item
9A(T). Controls and Procedures
|
28
|
|
Item
9B. Other Information
|
28
|
|
|
|
|
PART
III
|
|
|
Item
10. Directors, Executive Officers and Corporate Governance
|
29
|
|
Item
11. Executive Compensation
|
31
|
|
Item
12. Security Ownership of Certain Beneficial Owners and Management
and Related Stockholder Matters
|
34
|
|
Item
13. Certain Relationships and Related Transactions, and Director
Independence
|
36
|
|
Item
14. Principal Accountant Fees and Services
|
37
|
| PART IV | |
|
Item
15. Exhibits Financial Statement Schedules
|
37
|
|
Product Name
|
Description
|
|
Our Products
|
|
|
IF
8000
|
Combination
IF and NMES device.
|
|
IF
8100
|
An
easier to use, fixed program version of the IF8000.
|
|
E-Wave
|
Dual
Channel NMES Device
|
|
TruWave
|
Dual
Channel TENS Device
|
|
NM
900
|
NeuroMove.
Electromyography (EMG) triggered Electrical Stimulation
Device
|
|
TruWave
Plus
|
Dual
Channel combination TENS, NMES and IF
Device
|
|
Resale Products
|
|
|
Conti4000
|
Electrical
Stimulation Device for Incontinence Treatment
|
|
ValuTENS
|
Dual
Channel TENS Device
|
|
DCHT
|
Cervical
Traction Device
|
|
LHT
|
Lumbar
Traction Device
|
|
LSO
|
Lumbar
Support Device
|
|
Electrodes
|
Supplies,
re-usable for delivery of electrical current to the
body
|
|
Batteries
|
Supplies,
for use in electrotherapy products
|
|
Ÿ
|
Often,
time for collection of initial payment from insurance carriers can range
from 30 days to many months and considerably longer for many attorney,
personal injury and worker's compensation cases. Such delayed payment
impacts the Company's cash flow and can slow its
growth. Collections are also impacted by whether effective
contacts are made by our billing and collections department with the
insurance carriers.
|
|
Ÿ
|
Prior
to payment, the third party payers often make significant payment
"adjustments or discounts".
|
|
Ÿ
|
Some
insurance companies do not as a matter of policy cover some of our
products, which can result in the denial of payment or a demand for
refund.
|
|
Ÿ
|
For
marketing reasons, we typically do not require any payments from patients
and instead look only to insurers.
|
|
Ÿ
|
The
stroke and SCI markets have demonstrated that many patients and their
caregivers will privately pay for the NeuroMove
.
|
|
Ÿ
|
At
all times, comply with relevant regulatory requirements and
regulations.
|
|
Ÿ
|
Use
contract manufacturers as much as possible, thereby allowing us to quickly
respond to changes in volume and avoid large capital investments for
assembly and manufacturing equipment. Domestically and internationally,
there is a large pool of highly qualified contract manufacturers for the
type of devices we assemble.
|
|
Ÿ
|
Test
all units 100% in a real-life, in-house environment to help ensure the
highest possible quality, patient safety, and reduce the cost of warranty
repairs.
|
|
Ÿ
|
Those
that prohibit the filing of false or improper claims for federal
payment.
|
|
Ÿ
|
Those
that prohibit unlawful inducements for the referral of business
reimbursable under federally funded health care
programs.
|
|
Ÿ
|
The
referral of patients covered under Medicare, Medicaid and other
federally-funded health care programs; or
|
|
Ÿ
|
The
purchasing, leasing, ordering, or arranging for any goods, facility, items
or service reimbursable under those
programs.
|
|
|
·
|
shortfalls
in anticipated revenues or increases in
expenses;
|
|
|
·
|
the
development of new products; or
|
|
|
·
|
the
expansion of our operations, including the recruitment of additional sales
personnel.
|
|
|
·
|
If
customers conclude that the costs of these products exceed the cost
savings associated with the use of these
products;
|
|
|
·
|
If
customers are financially unable to purchase these
products;
|
|
|
·
|
If
adverse patient events occur with the use of these products, generating
adverse publicity;
|
|
|
·
|
If
we lack adequate resources to provide sufficient education and training to
Zynex's customers; and
|
|
|
·
|
If
frequent product malfunctions occur, leading clinicians to believe that
the products are unreliable.
|
|
|
·
|
Cease
selling, incorporating, or using products that incorporate the challenged
intellectual property,
|
|
|
·
|
Obtain
a license from the holder of the infringed intellectual property right on
reasonable terms, if at all, and
|
|
|
·
|
Re-design
Zynex's products incorporating the infringed intellectual
property.
|
|
|
·
|
Contract
with, hire and train sales and clinical
specialists;
|
|
|
·
|
Build
a sales force, including the need to quickly increase the number of sales
representatives in order to meet internal projections for sales
growth;
|
|
|
·
|
Manage
geographically dispersed
operations;
|
|
|
·
|
Explore
potential reseller and original equipment manufacturer (OEM) relationships
and assure that reseller and OEMs provide appropriate educational and
technical support;
|
|
|
·
|
Promote
frequent product use to increase sales of consumables:
and,
|
|
|
·
|
Enter
into relationships with well-established distributors in foreign
markets.
|
|
|
·
|
Election
of our board of directors;
|
|
|
·
|
Removal
of any of our directors;
|
|
|
·
|
Amendment
of our certificate of incorporation or bylaws;
and
|
|
|
·
|
Adoption
of measures that could delay or prevent a change in control or impede a
merger, takeover or other business combination involving
us.
|
|
PERIOD
|
HIGH
|
LOW
|
|
Year
ended December 31, 2008
|
||
|
First
Quarter
|
$1.78
|
$1.15
|
|
Second
Quarter
|
$1.81
|
$1.30
|
|
Third
Quarter
|
$6.14
|
$1.74
|
|
Fourth
Quarter
|
$5.20
|
$1.23
|
|
Year
ended December 31, 2009
|
||
|
First
Quarter
|
$1.69
|
$1.00
|
|
Second
Quarter
|
$1.18
|
$0.46
|
|
Third
Quarter
|
$1.05
|
$0.89
|
|
Fourth
Quarter
|
$1.74
|
$1.04
|
|
2009
|
2008
|
|||||||
|
First
quarter
|
$ | 4,232,344 | $ | 2,588,720 | ||||
|
Second
quarter
|
4,346,588 | 3,040,460 | ||||||
|
Third
quarter (see Note 12 to the Consolidated Financial
Statements)
|
4,690,715 | 2,198,738 | ||||||
|
Fourth
quarter
|
5,411,595 | 3,935,640 | ||||||
|
Total
net sales and rental revenue
|
$ | 18,681,242 | $ | 11,763,558 | ||||
|
Significant Contractual
Obligations
|
Total
|
1
Year
|
2-3
Years
|
4-5
Years
|
5+
Years
|
|||||||||||||||
|
Notes
payable
|
$ | -- | $ | -- | $ | -- | $ | -- | $ | -- | ||||||||||
|
Line
of credit
|
-- | -- | -- | -- | -- | |||||||||||||||
|
Anthem
obligation
|
-- | -- | -- | -- | -- | |||||||||||||||
|
Capital
lease obligations
|
127,077 | 105,530 | 15,816 | 5,931 | -- | |||||||||||||||
|
Operating
leases
|
8,832,569 | 366,603 | 3,384,717 | 3,675,000 | 1,406,250 | |||||||||||||||
|
Total
contractual cash obligations
|
$ | 8,959,646 | $ | 472,133 | $ | 3,400,533 | $ | 3,680,931 | $ | 1,406,250 | ||||||||||
|
Director
|
|||
|
Name
|
Age
|
Since
|
Position or Office
|
|
Thomas
Sandgaard
|
51
|
1996
|
President,
Chief Executive Officer, Director and Chairman
|
|
Taylor
Simonton
|
65
|
2008
|
Director,
Chair of Audit Committee
|
|
Mary
Beth Vitale
|
56
|
2008
|
Director,
Member of Audit Committee
|
|
Fritz
G. Allison
|
50
|
N/A
|
Chief
Financial Officer
|
|
Name
and Principal Position
|
Year
|
Salary
($)
|
Bonus
($)
|
Stock
Awards
($)
|
Option
Awards
($)
(3)
|
Non-Equity
Incentive Plan Compensation
($)
|
Change
in
Pension
Value
and Nonqualified Deferred Compensation Earnings
($)
|
All
Other Compensation
($)
|
Total
($)
|
|
|
Thomas
Sandgaard
|
2009
|
216,000
|
210,000
|
0
|
0
|
0
|
0
|
34,389(1)
|
460,389
|
|
|
Chief
Executive Officer
|
2008
|
144,000
|
175,000
|
0
|
0
|
0
|
0
|
44,296(1)
|
363,296
|
|
|
Fritz
G. Allison
|
2009
|
152,500
|
0
|
0
|
8,724
|
0
|
0
|
6,576(2)
|
167,800
|
|
|
Chief
Financial
|
2008
|
132,000
|
0
|
0
|
7,704
|
0
|
0
|
4,667(2)
|
143,371
|
|
|
Officer
|
||||||||||
|
Bonus
Factor:
|
Quarterly
Bonus Amount
|
|
|
Cash
Collections: Actual vs. Budgeted
|
||
|
Less
than 100%
|
$
0
|
|
|
Equal
or greater than 100%
|
$
20,000
|
|
|
EBITDA:
Actual vs. Budgeted
|
||
|
Less
than 100%
|
$
0
|
|
|
Equal
or greater than 100%
|
$
20,000
|
|
Number
of
Securities
Underlying
Unexercised
Options
(#)
|
Number
of
Securities
Underlying
Unexercised
Options
(#)
|
Equity
Incentive
Plan Awards:
Number
of
Securities
Underlying
Unexercised
Unearned
Options
|
Option
Exercise
|
Option
Expiration
|
|
|
Name
|
Exercisable
|
Unexercisable
|
(#)
|
Price
|
Date
|
|
Thomas
Sandgaard
|
--
|
--
|
--
|
--
|
--
|
|
Fritz
G. Allison (1)
|
50,000
|
50,000
|
--
|
$0.45
|
February
17, 2017
|
|
Fritz
G. Allison (1)
|
1,000
|
1,000
|
--
|
$0.85
|
June
30, 2017
|
|
Fritz
G. Allison (1)
|
1,000
|
1,000
|
--
|
$1.32
|
September
30, 2017
|
|
Fritz
G. Allison (1)
|
1,000
|
1,000
|
--
|
$1.28
|
December
31, 2017
|
|
Fritz
G. Allison (1)
|
500
|
1,500
|
--
|
$1.48
|
March
31, 2018
|
|
Fritz
G. Allison (1)
|
500
|
1,500
|
--
|
$1.70
|
June
30, 2018
|
|
Fritz
G. Allison (1)
|
--
|
6,000
|
--
|
$1.00
|
June
3, 2019
|
|
Fritz
G. Allison (1)
|
--
|
2,000
|
--
|
$0.95
|
September
1, 2019
|
|
Fritz
G. Allison (1)
|
--
|
2,000
|
--
|
$1.08
|
October
1, 2019
|
|
Director Compensation
for
2009
|
|||||||
|
Name
|
Fees
Earned
or
Paid in Cash
($)
|
Stock
Awards
($)
(1)
|
Option
Awards
($)
(1)
|
Non-Equity
Incentive
Plan
Compensation
($)
|
Non-Qualified
Deferred
Compensation
Earnings
($)
|
All
Other
Compensation
($)
|
Total
($
)
|
|
Taylor
Simonton
|
21,000
|
30,000(2)
|
-
|
-
|
-
|
-
|
51,000
|
|
Mary
Beth Vitale
|
14,500
|
20,000(2)
|
-
|
-
|
-
|
-
|
34,500
|
|
(1)
|
Amounts
shown in the columns “Stock Awards” and “Option Awards” reflect the grant
date fair value computed in accordance with ASC Topic 718. The
stock awards reflect the market price on the date of the
award.
|
|
(2)
|
Mr.
Simonton as Chair of the Audit Committee received $30,000 of shares of the
Company for directors meetings held in 2009, and Ms. Vitale received
$20,000 in shares of the Company for meetings during
2009.
|
|
Name
|
Number
of Securities Underlying Unexercised Options
#
Exercisable
|
Number
of Securities Underlying Unexercised Options
#
Unexercisable
|
Option
Exercise
Price
$
|
Option
Expiration
Date
|
||||
|
Taylor
Simonton
|
12,000
|
-
|
5.10
|
October
5, 2018
|
||||
|
Mary
Beth Vitale
|
12,000
|
-
|
5.10
|
October
5, 2018
|
|
Number
of Shares
|
Percent
|
|||
|
Beneficially
|
Of
|
|||
|
Name
|
Class of Stock
|
Owned
|
(1)
|
Class
|
|
Taylor
Simonton
|
Common
|
47,196
|
(3)
|
--
|
|
Mary
Beth Vitale
|
Common
|
35,463
|
(3)
|
--
|
|
Thomas
Sandgaard
|
Common
|
18,175,500
|
(5)
|
59.6%
|
|
9990
Park Meadows Dr
|
||||
|
Lone
Tree, CO 80124
|
||||
|
Fritz
Allison
9990
Park Meadows Dr
Lone
Tree, CO 80124
|
Common
|
79,000
|
(2)
|
--
|
|
Other 5% Beneficial Owners
|
||||
|
Intana
Management, LLC(4)
|
Common
|
2,834,723
|
(4)
|
9.3%
|
|
All
Directors and
|
||||
|
Named
Executive Officers
|
||||
|
As
a Group
|
Common
|
18,337,159
|
59.9%
|
|
Number
of Securities to be Issued Upon Exercise of Outstanding Options, Warrants
and Rights
|
Weighted
Average Exercise Price
|
Number
of Securities Remaining Available for Future Issuance Under Equity
Compensation Plans (excluding securities reflected in column
(a))
|
|||
|
Plan Category
|
(a)
|
(b)
|
(c)
|
||
|
Plans
Approved by Shareholders (1), (2)
|
1,387,250
|
$1.10
|
1,495,000
|
||
|
Name
and Principal Position
|
Year
|
Salary
($)
|
Bonus
($)
|
Stock
Awards
($)
|
Option
Awards
($)
(1)
|
Non-Equity
Incentive Plan Compensation
($)
|
Change
in
Pension
Value
and Nonqualified Deferred Compensation Earnings
($)
|
All
Other
Compensation
($)(2)
|
Total
($)
|
|
|
Birgitte
Sandgaard
|
2009
|
152,500
|
50,000
|
0
|
8,724
|
0
|
0
|
0
|
211,224
|
|
|
Billing
Manager
|
2008
|
120,000
|
0
|
0
|
7,704
|
0
|
0
|
0
|
127,704
|
|
|
Joachim
Sandgaard
|
2009
|
54,584
|
0
|
0
|
8,724
|
0
|
0
|
6,576
|
69,884
|
|
|
Information
Services
|
2008
|
21,763
|
0
|
0
|
2,912
|
0
|
0
|
0
|
24,675
|
|
|
Martin
Sandgaard
|
2009
|
19,613
|
0
|
0
|
8,724
|
0
|
0
|
0
|
28,337
|
|
|
Payment
Application
Specialist
|
2008
|
4,298
|
0
|
0
|
0
|
0
|
0
|
0
|
4,298
|
|
GHP
Horwath, P.C,
|
||||||
|
2009
|
2008
|
|||||
|
Audit
Fees
|
$118,100
|
$ |
110,000
|
|||
|
Audit
Related Fees
|
-
|
-
|
||||
|
Tax
Fees
|
8,000
|
11,000
|
||||
|
All
Other Fees
|
-
|
-
|
||||
|
Total
|
$ |
126,100
|
$ |
121,000
|
||
|
Exhibit
Number
|
Description
|
|
3.1
|
Amended
and Restated Articles of Incorporation of Zynex, Inc., incorporated by
reference to
|
|
Exhibit
10.1 of the Current Report on Form 8-K filed with the Commission on
October 7, 2008.
|
|
|
3.2
|
Amended
and Restated Bylaws of Zynex, Inc., incorporated by reference to Exhibit
10.2 of
|
|
the
Company’s Current Report on Form 8-K filed with the Commission on October
7, 2008.
|
|
|
4.1
|
Subscription
Agreement, dated as of June 4, 2004, by and among the Company, Alpha
Capital
|
|
Aktiengesellschaft,
Stonestreet Limited Partnership, Whalehaven Funds Limited,
Greenwich
|
|
|
Growth
Fund Limited and Ellis International Limited, Inc., incorporated by
reference to
|
|
|
Exhibit
4.1 of the Company's registration statement filed on Form SB-2, filed July
6, 2004.
|
|
|
4.2
|
Form
of A Common Stock Purchase Warrant, incorporated by reference to Exhibit
4.2 of the
|
|
Company's
registration statement filed on Form SB-2, filed July 6,
2004.
|
|
|
4.3
|
Form
of B Common Stock Purchase Warrant, incorporated by reference to Exhibit
4.3 of the
|
|
Company's
registration statement filed on Form SB-2, filed July 6,
2004.
|
|
|
4.4
|
Form
of C Common Stock Purchase Warrant, incorporated by reference to Exhibit
4.4 of the
|
|
Company's
registration statement filed on Form SB-2, filed July 6,
2004.
|
|
|
4.5
|
Escrow
Agreement, dated as of June 4, 2004, by and among the Company, Alpha
Capital
|
|
Aktiengesellschaft,
Stonestreet Limited Partnership, Whalehaven Funds Limited,
Greenwich
|
|
|
Growth
Fund Limited, Ellis International Limited Inc. and Grushko & Mittman,
P.C.,
|
|
|
incorporated
by reference to Exhibit 4.5 of the Company's registration statement filed
on
|
|
|
Form
SB-2, filed July 6, 2004.
|
|
|
4.6
|
Form
of Securities Purchase Agreement, incorporated by reference to Exhibit
10.1 of the
|
|
Company’s
Current Report on Form 8-K filed January 30, 2007.
|
|
|
4.7
|
Form
of Registration Rights Agreement, incorporated by reference to Exhibit
10.2 of the
|
|
Company’s
Current Report on Form 8-K filed January 30, 2007.
|
|
|
4.8
|
Form
of Warrant, incorporated by reference to Exhibit 10.4 of the Company’s
Quarterly
|
|
Report
on Form 10-QSB, filed August 18, 2006.
|
|
|
Exhibit
Number
|
Description
|
|
10.1
|
Acquisition
Agreement, dated as of January 27, 2004, by and among Zynex
Medical
|
|
Holdings,
Inc., Zynex Medical, Inc. and Thomas Sandgaard, incorporated by
reference
|
|
|
to
Exhibit 10 of the Company’s Current Report on Form 8-K, filed February 20,
2004.
|
|
|
10.2
|
Thomas
Sandgaard Employment Agreement, incorporated by reference to Exhibit
10.2
|
|
of
the Company's registration statement filed on Form SB-2, filed July 6,
2004.
|
|
|
10.3
|
Amendment
to Thomas Sandgaard Employment Agreement dated February 1,
2004,
|
|
incorporated
by reference to Exhibit 10.3 of the Company's Annual report
on
|
|
|
Form
10-K filed April 15, 2005.
|
|
|
10.4
|
Amendment
to Thomas Sandgaard Employment Agreement dated July 1,
2009,
|
|
incorporated
by reference to Exhibit 10.2 of the Company's Quarterly report
on
|
|
|
Form
10-Q filed August 14, 2009.
|
|
|
10.5
|
Multi-Tenant
Lease, dated January 20, 2004, by and between First Industrial,
L.P.,
|
|
a
Delaware limited partnership and the Company, incorporated by reference
to
|
|
|
Exhibit
10.4 of the Company's Annual report on Form 10-K filed April 15,
2005.
|
|
|
10.6
|
Sublease,
dated October 31, 2007 between the Company and Jones/NCTI,
Inc.,
|
|
incorporated
by reference to Exhibit 10.1 of the Company’s Current
Report
|
|
|
on
Form 8-K filed November 16, 2007.
|
|
|
10.7
|
2005
Stock Option Plan , incorporated by reference to Exhibit 10.5 of
the
|
|
Company’s
Annual report on Form 10-K filed April 15, 2005.
|
|
|
10.8
|
Promissory
Note dated March 1, 2006 to Thomas Sandgaard, Incorporated
by
|
|
reference
to Exhibit 10.1 of the Company’s Quarterly Report on Form
10-QSB
|
|
|
filed
August 17, 2006
|
|
|
10.9
|
Promissory
Note dated March 1, 2006 to Thomas Sandgaard, Incorporated
by
|
|
reference
to Exhibit 10.2 of the Company’s Quarterly Report on Form
10-QSB
|
|
|
filed
August 17, 2006
|
|
|
10.10
|
Promissory
Note dated June 30, 2006 to Thomas Sandgaard, Incorporated
by
|
|
reference
to Exhibit 10.3 of the Company’s Quarterly Report on Form
10-QSB
|
|
|
filed
August 17, 2006
|
|
|
10.11
|
Convertible
Secured Promissory Note dated October 18, 2006 by the
Company
|
|
incorporated
by reference to Exhibit 10.1 of the Company’s Current Report
on
|
|
|
Form
8-K filed October 18, 2006.
|
|
|
10.12
|
Warrant
dated October 18, 2006 by the Company to Ascendiant Capital Group,
LLC,
|
|
incorporated
by reference to Exhibit 10.2 of the Company’s Current Report
on
|
|
|
Form
8-K filed October 18, 2006.
|
|
|
10.13
|
Security
Agreement between Ascendiant Capital Group, LLC and the
Company,
|
|
incorporated
by reference to Exhibit 10.3 of the Company’s Current Report
on
|
|
|
Form
8-K filed October 18, 2006.
|
|
Exhibit
Number
|
Description
|
|
10.14
|
Subordination
Agreement dated October 17, 2006 among Ascendiant Capital
Group,
|
|
LLC,
Silicon Valley Bank and the Company, incorporated by reference to
Exhibit
|
|
|
10.4
of the Company’s Current Report on Form 8-K filed October 18,
2006.
|
|
|
10.15
|
Letter
Agreement, dated May 3, 2007 with Ascendiant Capital Group,
LLC,
|
|
incorporated
by reference to Exhibit 10.1 of the Company’s Quarterly
report on
|
|
|
Form
10-QSB filed May 18, 2007.
|
|
|
10.16
|
Amendment
to Warrant between the Company and Ascendiant Capital Group,
LLC,
|
|
Dated
September 14, 2009, incorporated by reference to Exhibit 4.1 of the
Company’s
|
|
|
Quarterly
Report on Form 10-Q filed November 16, 2009.
|
|
|
10.17
|
Promissory
Note dated May 16, 2007 by the Company to Thomas
Sandgaard,
|
|
incorporated
by reference to Exhibit 10.1 of the Company’s Current Report
on
|
|
|
Form
8-K filed June 29, 2007.
|
|
|
10.18
|
Promissory
Note dated June 15, 2007 by the Company to Thomas
Sandgaard,
|
|
incorporated
by reference to Exhibit 10.2 of the Company’s Current Report
on
|
|
|
Form
8-K filed June 29, 2007.
|
|
|
10.19
|
Promissory
Note dated September 30, 2007 by the Company to Thomas
Sandgaard,
|
|
incorporated
by reference to Exhibit 10.1 of the Company’s Current Report
on
|
|
|
Form
10-QSB filed November 19, 2007.
|
|
|
10.20
|
Form
of Indemnification Agreement for directors and executive officers (October
2008),
|
|
incorporated
by reference to Exhibit 10.3 of the Company’s Current Report on Form
8-K
|
|
|
filed
with the Commission on October 7, 2008.
|
|
|
10.21
|
Loan
and Security Agreement, dated September 22, 2008, among the Company
and
|
|
Marquette
Business Credit, Inc., d/b/a Marquette Healthcare Finance and Schedule
A
|
|
|
thereto,
incorporated by reference to Exhibit 10.1 of the Company’s Current Report
on
|
|
|
Form
8-K filed with the Commission on September 24, 2008.
|
|
|
10.22
|
Promissory
Note, dated September 22, 2008, of the Company incorporated by
reference
|
|
to
Exhibit 10.2 of the Company’s Current Report on Form 8-K filed with
the
|
|
|
Commission
on September 24, 2008.
|
|
|
10.23
|
Pledge
Agreement, dated September 22, 2008, between the Company and Marquette
Business Credit, Inc., d/b/a Marquette Healthcare Finance, incorporated by
reference to Exhibit 10.3 of the Company’s Current Report on Form 8-K
filed with the Commission on September 24, 2008.
|
|
10.24
|
Validity
Guaranty, dated September 22, 2008, between Thomas Sandgaard and Marquette
Business Credit, Inc., d/b/a Marquette Healthcare Finance, incorporated by
reference to Exhibit 10.4 of the Company’s Current Report on Form 8-K
filed with the Commission on September 24, 2008.
|
|
10.25
|
Subordination
Agreement, dated September 22, 2008, among Thomas Sandgaard, the Company,
and Marquette Business Credit, Inc., d/b/a Marquette Healthcare Finance,
incorporated by reference to Exhibit 10.5 of the Company’s Current Report
on Form 8-K filed with the Commission on September 24,
2008.
|
|
Exhibit
Number
|
Description
|
|
10.26
|
Business
Associate Agreement, dated September 22, 2008, among the Company, and
Marquette Business Credit, Inc., d/b/a Marquette Healthcare Finance,
incorporated by reference to Exhibit 10.6 of the Company’s Current Report
on Form 8-K filed with the Commission on September 24,
2008.
|
|
10.27
|
Letter
Agreement dated April 7, 2009 with Marquette Healthcare Finance
incorporated
|
|
by
reference to Exhibit 10.35 of the Company’s Annual Report on Form 10-K
filed
|
|
|
April
15, 2009
|
|
|
10.28
|
Amendment
No. 1 to Loan and Security Agreement effective December 1, 2008, between
Marquette Healthcare Finance and the Company, incorporated by reference to
Exhibit 10.1 of the Company’s Quarterly Report on Form 10-Q filed May 15,
2009.
|
|
10.29
|
Amendment
No. 2 to Loan and Security Agreement effective December 1, 2008, between
Marquette Healthcare Finance and the Company, incorporated by reference to
Exhibit 10.1 of the Company’s Current Report on Form 8-K filed May 6,
2009.
|
|
10.30
|
Lease
Agreement, dated November 12, 2009, between Zynex Medical Inc. and Spiral
Lone Tree, LLC, incorporated by reference to Exhibit 10.1 of the Company’s
Current Report on Form 8-K filed November 12, 2009.
|
|
10.31
|
Guarantee
Agreement, dated November 12, 2009, among Zynex Medical Inc., Zynex, Inc.
and Spiral Lone Tree, LLC, incorporated by reference to Exhibit 10.2 of
the Company’s Current Report on Form 8-K filed November 12,
2009.
|
|
10.32
|
Revolving
Credit and Security Agreement, dated March 19, 2010, among Zynex, Inc.,
Zynex Medical Inc. and CapitalSource Bank, incorporated by reference to
Exhibit 10.1 of the Company’s Current Report on Form 8-K filed March 23,
2010.
|
|
14
|
The
Company’s Code of Conduct and Business Ethics, incorporated by reference
to
|
|
Exhibit
10.4 of the Company’s Current Report on Form 8-K filed with the
Commission
|
|
|
on
October 7, 2008.
|
|
|
21
|
List
of Subsidiaries, incorporated by reference to Exhibit 21 of the Company’s
Annual Report on Form 10-KSB, filed April 15, 2005.
|
|
23
|
Consent
of Independent Registered Public Accounting Firm.
|
|
24
|
Power
of Attorney.
|
|
31.1
|
Certification
of Chief Executive Officer Pursuant to Rule 13a-14(a)/15d-14(a)
as
|
|
Adopted
Pursuant to Section 302 of Sarbanes-Oxley Act of 2002.
|
|
|
31.2
|
Certification
of Chief Financial Officer Pursuant to Rule 13a-14(a)/15d-14(a)
as
|
|
Adopted
Pursuant to Section 302 of Sarbanes-Oxley Act of 2002.
|
|
|
32.1
|
Certification
Pursuant to 18 U.S.C. Section 1350, as Adopted
|
|
Pursuant
to Section 906 of the Sarbanes-Oxley Act of
2002.
|
|
ZYNEX,
INC.
|
||
|
Date: March 31,
2010
|
By
:
|
/s/
Thomas Sandgaard
|
|
Thomas
Sandgaard
|
||
|
President,
Chairman and Chief Executive
Officer
|
||
|
Date: March 31,
2010
|
By
:
|
/s/
Fritz G. Allison
|
|
Fritz
G. Allison,
Chief
Financial Officer
|
||
|
Date
|
Name and Title
|
Signature
|
|
|
March
31, 2010
|
Thomas
Sandgaard,
|
)
|
|
|
Director,
|
)
|
||
|
President
and Chief
|
)
|
||
|
Executive
Officer
|
)
|
/s/ Fritz G. Allison
|
|
|
)
|
Fritz
G. Allison, for himself
|
||
|
March
31, 2010
|
Fritz
G. Allison,
|
)
|
and
as Attorney-in-Fact for the
|
|
Chief
Financial
|
)
|
named
directors who together
|
|
|
Officer
|
)
|
constitute
all of the members
|
|
|
)
|
of
the Board of Directors and
|
||
|
March
31, 2010
|
Taylor
Simonton,
|
)
|
for
the named Officer
|
|
Director
|
)
|
||
|
)
|
|||
|
March
31, 2010
|
Mary
Beth Vitale,
|
)
|
|
|
Director
|
)
|
|
December
31,
|
December
31,
|
|||||||
|
2009
|
2008
|
|||||||
|
ASSETS
|
||||||||
|
Current
Assets:
|
||||||||
|
Cash
|
$ | 862,645 | $ | - | ||||
|
Accounts
receivable, net
|
5,039,023 | 5,614,996 | ||||||
|
Inventory
|
2,033,790 | 2,209,600 | ||||||
|
Prepaid
expenses
|
139,475 | 73,324 | ||||||
|
Deferred
tax asset
|
864,000 | 648,000 | ||||||
|
Other
current assets
|
76,852 | 70,032 | ||||||
|
Total
current assets
|
9,015,785 | 8,615,952 | ||||||
|
Property
and equipment, net
|
2,717,924 | 2,096,394 | ||||||
|
Deposits
|
166,250 | - | ||||||
|
Deferred
financing fees
|
30,000 | 71,650 | ||||||
| $ | 11,929,959 | $ | 10,783,996 | |||||
|
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||
|
Current
Liabilities:
|
||||||||
|
Bank
overdraft
|
$ | - | $ | 112,825 | ||||
|
Line
of credit
|
- | 1,780,701 | ||||||
|
Current
portion of notes payable and other obligations
|
95,216 | 37,358 | ||||||
|
Loans
from stockholder
|
- | 24,854 | ||||||
|
Accounts
payable
|
1,126,543 | 1,037,205 | ||||||
|
Income
taxes payable
|
905,343 | 670,000 | ||||||
|
Accrued
payroll and payroll taxes
|
425,902 | 292,562 | ||||||
|
Other
accrued liabilities
|
787,926 | 1,511,126 | ||||||
|
Total
current liabilities
|
3,340,930 | 5,466,631 | ||||||
|
Notes
payable and other obligations, less current portion
|
20,070 | 115,287 | ||||||
|
Deferred
rent liability
|
543,663 | - | ||||||
|
Deferred
tax liability
|
539,000 | 428,000 | ||||||
|
Total
liabilities
|
4,443,663 | 6,009,918 | ||||||
|
Stockholders’
Equity:
|
||||||||
|
Preferred
stock; $.001 par value, 10,000,000 shares authorized,
|
||||||||
|
no
shares issued or outstanding
|
- | - | ||||||
|
Common
stock, $.001 par value, 100,000,000 shares authorized,
|
||||||||
|
30,497,318
(2009) and 29,871,041 (2008) shares issued and outstanding
|
30,497 | 29,871 | ||||||
|
Paid-in
capital
|
4,356,878 | 3,676,621 | ||||||
|
Retained
earnings
|
3,098,921 | 1,067,586 | ||||||
|
Total
stockholders’ equity
|
7,486,296 | 4,774,078 | ||||||
| $ | 11,929,959 | $ | 10,783,996 | |||||
|
2009
|
2008
|
|||||||
|
Net
revenue:
|
||||||||
|
Rental
|
$ | 10,534,396 | $ | 7,938,323 | ||||
|
Sales
|
8,146,846 | 3,825,235 | ||||||
| 18,681,242 | 11,763,558 | |||||||
|
Cost
of revenue:
|
||||||||
|
Rental
|
1,564,149 | 736,957 | ||||||
|
Sales
|
2,229,199 | 1,502,677 | ||||||
| 3,793,348 | 2,239,634 | |||||||
|
Gross
profit
|
14,887,894 | 9,523,924 | ||||||
|
Selling,
general and administrative expense
|
11,074,076 | 9,214,748 | ||||||
|
Income
from operations
|
3,813,818 | 309,176 | ||||||
|
Other
income (expense):
|
||||||||
|
Interest
income
|
4,129 | 424 | ||||||
|
Interest
expense
|
(164,990 | ) | (65,620 | ) | ||||
|
Other
(expense) income
|
(1,175 | ) | 26,972 | |||||
|
Gain
on value of derivative liability
|
171,530 | - | ||||||
| 9,494 | (38,224 | ) | ||||||
| 3,823,312 | 270,952 | |||||||
|
Income
tax expense
|
1,441,000 | 160,000 | ||||||
|
Net
income
|
$ | 2,382,312 | $ | 110,952 | ||||
|
Net
income per share:
|
||||||||
|
Basic
|
$ | 0.08 | $ | * | ||||
|
Diluted
|
$ | 0.08 | $ | * | ||||
|
*
Less than $0.01 per share
|
||||||||
|
Weighted
average number of common
|
||||||||
|
shares
outstanding:
|
||||||||
|
Basic
|
30,122,486 | 28,988,648 | ||||||
|
Diluted
|
30,374,360 | 30,623,924 | ||||||
|
2009
|
2008
|
|||||||
|
Cash
flows from operating activities:
|
||||||||
|
Net
income
|
$ | 2,382,312 | $ | 110,952 | ||||
|
Adjustments
to reconcile net income to net cash provided by
(used
in)
|
||||||||
|
operating
activities:
|
||||||||
|
Depreciation
expense
|
677,407 | 424,452 | ||||||
|
Provision
for provider discounts
|
57,262,662 | 29,052,562 | ||||||
|
Provision
for losses in accounts receivable (uncollectibility)
|
596,000 | 393,000 | ||||||
|
Amortization
of deferred consulting and financing fees
|
60,794 | 12,039 | ||||||
|
Gain
on value of derivative liability
|
(171,530 | ) | - | |||||
|
Issuance
of stock for consulting services
|
187,949 | 95,821 | ||||||
|
Provision
for obsolete inventory
|
267,000 | 204,000 | ||||||
|
Deferred
rent expense
|
43,663 | - | ||||||
|
Gain
on disposal of equipment
|
- | (26,972 | ) | |||||
|
Employee
stock based compensation expense
|
169,225 | 164,547 | ||||||
|
Deferred
tax benefit
|
(105,000 | ) | (100,000 | ) | ||||
|
Changes
in operating assets and liabilities:
|
||||||||
|
Accounts
receivable
|
(57,282,689 | ) | (30,584,626 | ) | ||||
|
Inventory
|
(91,190 | ) | (1,475,906 | ) | ||||
|
Prepaid
expenses
|
(66,151 | ) | (38,529 | ) | ||||
|
Other
current assets
|
(17,249 | ) | (22,317 | ) | ||||
|
Accounts
payable
|
89,338 | 224,774 | ||||||
|
Accrued
liabilities
|
(589,860 | ) | 1,091,043 | |||||
|
Income
taxes payable
|
235,343 | (240,000 | ) | |||||
|
Net
cash provided
by
(used in)
operating activities
|
3,648,024 | (715,160 | ) | |||||
|
Cash
flows from investing activities:
|
||||||||
|
Proceeds
from disposal of equipment
|
- | 47,000 | ||||||
|
Deposits
|
11,286 | - | ||||||
|
Purchases
of equipment
|
(955,187 | ) | (1,447,895 | ) | ||||
|
Net
cash used in investing activities
|
(943,901 | ) | (1,400,895 | ) | ||||
|
Cash
flows from financing activities:
|
||||||||
|
(Decrease)
increase in bank overdraft
|
(112,825 | ) | 23,478 | |||||
|
Net
(payments on) borrowings from line of credit
|
(1,780,701 | ) | 1,783,957 | |||||
|
Deferred
financing fees
|
(30,000 | ) | (56,878 | ) | ||||
|
Payments
on notes payable and capital leases
|
(37,358 | ) | (305,791 | ) | ||||
|
Repayments
of loans from stockholder
|
(24,854 | ) | (113,929 | ) | ||||
|
Issuance
of common stock
|
144,260 | 785,218 | ||||||
|
Net
cash (used in) provided by financing activities
|
(1,841,478 | ) | 2,116,055 | |||||
|
Net
increase in cash and cash at end of period
|
$ | 862,645 | $ | - | ||||
|
Supplemental
cash flow information:
|
||||||||
|
Interest
paid
|
$ | 102,569 | $ | 27,629 | ||||
|
Income
taxes paid (including interest and penalties)
|
$ | 1,310,910 | $ | 500,000 | ||||
|
Supplemental
disclosure of non-cash investing and financing activities:
|
||||||||
|
Equipment
acquired through capital lease
|
$ | - | $ | 165,754 | ||||
|
Increase
in deposit and deferred rent
|
$ | 156,250 | $ | - | ||||
|
Increase
in leasehold improvements and deferred rent
|
$ | 343,750 | $ | - | ||||
|
Common
Stock
|
Paid-in
|
Retained
|
||||||||||||||||||
|
Shares
|
Amount
|
Capital
|
Earnings
|
Total
|
||||||||||||||||
|
|
||||||||||||||||||||
|
January
1, 2008
|
26,831,113 | $ | 26,831 | $ | 2,634,075 | $ | 956,634 | $ | 3,617,540 | |||||||||||
|
Issuance
of common stock:
|
||||||||||||||||||||
|
for
option exercise
|
724,707 | 725 | 126,275 | - | 127,000 | |||||||||||||||
|
for
warrant exercise
|
251,870 | 252 | (252 | ) | - | - | ||||||||||||||
|
for
warrant call, net of offering costs
|
1,920,351 | 1,920 | 604,799 | - | 606,719 | |||||||||||||||
|
for
option exercise from 2005 plan
|
94,000 | 94 | 33,771 | - | 33,865 | |||||||||||||||
|
for
cash
|
13,500 | 14 | 17,620 | - | 17,634 | |||||||||||||||
|
for
employee incentive
|
5,000 | 5 | 7,395 | - | 7,400 | |||||||||||||||
|
for
consulting services
|
30,500 | 30 | 88,391 | - | 88,421 | |||||||||||||||
|
Employee
stock-based compensation expense
|
- | - | 164,547 | - | 164,547 | |||||||||||||||
|
Net
income
|
- | - | - | 110,952 | 110,952 | |||||||||||||||
|
December
31, 2008
|
29,871,041 | 29,871 | 3,676,621 | 1,067,586 | 4,774,078 | |||||||||||||||
|
Cumulative
effect of change in accounting principle - January 1, 2009
reclassification of equity-linked financial instrument to derivative
liability
|
- | - | (87,085 | ) | (350,977 | ) | (438,062 | ) | ||||||||||||
|
Derecognition
of derivative liability
|
- | - | 266,534 | - | 266,534 | |||||||||||||||
|
Issuance
of common stock:
|
||||||||||||||||||||
|
for
option exercise
|
100,000 | 100 | 31,900 | - | 32,000 | |||||||||||||||
|
for
option exercise from 2005 plan
|
23,750 | 24 | 6,679 | - | 6,703 | |||||||||||||||
|
for
warrant amendment and services
|
100,000 | 100 | 99,900 | - | 100,000 | |||||||||||||||
|
for
consulting services
|
72,660 | 72 | 87,877 | - | 87,949 | |||||||||||||||
|
for
warrant exercise
|
329,867 | 330 | 105,227 | - | 105,557 | |||||||||||||||
|
Employee
stock-based compensation expense
|
- | - | 169,225 | - | 169,225 | |||||||||||||||
|
Net
income
|
- | - | - | 2,382,312 | 2,382,312 | |||||||||||||||
|
December
31, 2009
|
30,497,318 | $ | 30,497 | $ | 4,356,878 | $ | 3,098,921 | $ | 7,486,296 | |||||||||||
|
2009
|
2008
|
|||||||
|
Allowance
for provider discounts
|
$ | 26,511,415 | $ | 12,544,123 | ||||
|
Allowance
for uncollectible accounts receivable
|
1,435,000 | 1,203,000 | ||||||
| $ | 27,946,415 | $ | 13,747,123 | |||||
|
2009
|
2008
|
|||||||
|
Balances,
beginning of year
|
$ | 13,747,123 | $ | 5,901,724 | ||||
|
Additions
debited to net sales and rental revenue
|
57,858,662 | 29,445,562 | ||||||
|
Write-offs
credited to accounts receivable
|
(43,659,370 | ) | (21,600,163 | ) | ||||
| $ | 27,946,415 | $ | 13,747,123 | |||||
|
2009
|
2008
|
Useful
lives
|
|||||||
|
Office
furniture and equipment
|
$ | 563,075 | $ | 329,389 |
3-7 years
|
||||
|
Rental
inventory
|
3,170,228 | 2,466,412 |
5
years
|
||||||
|
Vehicles
|
59,833 | 59,833 |
5
years
|
||||||
|
Leasehold
Improvements
|
369,935 | 8,500 |
2-6 years
|
||||||
|
Assembly
equipment
|
10,690 | 10,690 |
7
years
|
||||||
| 4,173,761 | 2,874,824 | ||||||||
|
Less
accumulated depreciation
|
(1,455,837 | ) | (778,430 | ) | |||||
| $ | 2,717,924 | $ | 2,096,394 | ||||||
|
2009
|
2008
|
|||||||
|
BASIC
|
||||||||
|
Net
income applicable to common stockholders
|
$ | 2,382,312 | $ | 110,952 | ||||
|
Weighted
average shares outstanding, basic
|
30,122,486 | 28,988,648 | ||||||
|
Net
income per share, basic
|
$ | 0.08 | $ | * | ||||
|
DILUTED
|
||||||||
|
Net
income applicable to common stockholders
|
$ | 2,382,312 | $ | 110,952 | ||||
|
Weighted
average shares outstanding, basic
|
30,122,486 | 28,988,648 | ||||||
|
Dilutive
securities
|
251,874 | 1,635,276 | ||||||
|
Weighted
average shares outstanding, diluted
|
30,374,360 | 30,623,924 | ||||||
|
Net
income per share, diluted
|
$ | 0.08 | $ | * | ||||
|
2009
|
2008
|
|||||||
|
2005
Stock Option Plan
|
393,500 | 24,000 | ||||||
|
Warrants
|
- | 310,000 | ||||||
|
2009
|
2008
|
|
|
Expected
term
|
6.25
years
|
6.25
years
|
|
Volatility
|
115-117%
|
112-118%
|
|
Risk-free
interest rate
|
2.8-3.4%
|
1.9-3.9%
|
|
Dividend
yield
|
0%
|
0%
|
|
Weighted
|
|||||||||||||
|
|
Weighted
|
Average
|
|
||||||||||
|
Shares
|
Average
|
Remaining
|
Aggregate
|
||||||||||
|
|
Under
|
Exercise
|
Contractual
|
Intrinsic
|
|||||||||
|
|
Option
|
Price
|
Life
|
Value
|
|||||||||
|
Outstanding
at January 1, 2009
|
732,500 | $ | 1.15 | ||||||||||
|
Granted
|
771,000 | $ | 1.01 | ||||||||||
|
Exercised
|
(23,750 | ) | $ | 0.28 |
|
||||||||
|
Forfeited
|
(92,500 | ) | $ | 1.13 | |||||||||
|
Outstanding
at December 31, 2009
|
1,387,250 | $ | 1.10 |
7.0
Years
|
$ | 212,738 | |||||||
|
Exercisable
at December 31, 2009
|
283,750 | $ | 1.15 |
3.1
Years
|
$ | 112,468 | |||||||
|
|
Nonvested
|
Weighted
|
||||||
|
Shares
|
Average
|
|||||||
|
|
Under
|
Grant
Date
|
||||||
|
|
Option
|
Fair
Value
|
||||||
|
|
||||||||
|
Non-vested
at January 1, 2009
|
577,000 | $ | 1.01 | |||||
|
Granted
|
771,000 | $ | 0.87 | |||||
|
Vested
|
(156,750 | ) | $ | 0.84 | ||||
|
Forfeited
|
(87,750 | ) | $ | 0.97 | ||||
|
Non-vested
at December 31, 2009
|
1,103,500 | $ | 0.94 | |||||
|
2009
|
2008
|
|||||||
|
Current
tax expense
|
||||||||
|
Federal
|
$ | 1,340,000 | $ | 209,000 | ||||
|
State
|
193,000 | 24,000 | ||||||
|
Penalties
and interest
|
13,000 | 27,000 | ||||||
| 1,546,000 | 260,000 | |||||||
|
Deferred
tax benefit
|
||||||||
|
Federal
|
(90,000 | ) | (56,000 | ) | ||||
|
State
|
(15,000 | ) | (8,000 | ) | ||||
| (105,000 | ) | (64,000 | ) | |||||
|
Decrease
in valuation allowance
|
-- | (36,000 | ) | |||||
| $ | 1,441,000 | $ | 160,000 | |||||
|
2009
|
2008
|
|||||
|
Statutory
rate
|
34
|
%
|
34
|
%
|
||
|
State
taxes
|
4
|
%
|
4
|
%
|
||
|
Permanent
differences
|
-
|
%
|
19
|
%
|
||
|
Other
|
-
|
%
|
2
|
%
|
||
|
Effective
rate
|
38
|
%
|
59
|
%
|
||
|
2009
|
2008
|
|||||||
|
Current
deferred tax assets:
|
||||||||
|
Accrued
expenses
|
$ | 111,000 | $ | 80,000 | ||||
|
Accounts
receivable
|
532,000 | 446,000 | ||||||
|
Inventory
|
221,000 | 122,000 | ||||||
|
Net
current deferred tax asset
|
$ | 864,000 | $ | 648,000 | ||||
|
Long-term
deferred tax liabilities:
|
||||||||
|
Property
and equipment
|
$ | (539,000 | ) | $ | (428,000 | ) | ||
|
December
31,
|
December
31
|
|||||||
|
2009
|
2008
|
|||||||
|
Note
payable under revolving line of credit facility
|
$ | -- | $ | 1,780,701 | ||||
|
Motor
vehicle contract payable in 60 monthly installments of
$1,351;
|
||||||||
|
annual
interest at 15.1%; collateralized by automobile; paid in
2009
|
-- | 4,036 | ||||||
|
Note
payable to landlord for furniture payable in 25 monthly installments of
$280; annual interest of 8.2%; secured by furniture; paid in
2009
|
-- | 3,019 | ||||||
|
Total
|
-- | 1,787,756 | ||||||
|
Less
current maturities
|
-- | (1,787,756 | ) | |||||
|
Long-term
maturities
|
$ | -- | $ | -- | ||||
|
Capital
|
Operating
|
|||||||
|
Leases
|
Leases
|
|||||||
|
2010
|
$ | 105,330 | $ | 366,603 | ||||
|
2011
|
7,908 | 1,659,716 | ||||||
|
2012
|
7,908 | 1,725,000 | ||||||
|
2013
|
5,931 | 1,800,000 | ||||||
|
2014
|
-- | 1,875,000 | ||||||
|
Thereafter
|
-- | 1,406,250 | ||||||
|
Total
future minimum lease payments
|
$ | 127,077 | $ | 8,832,569 | ||||
|
Less
amount representing interest
|
(11,791 | ) | ||||||
|
Present
value of net minimum lease payments
|
115,286 | |||||||
|
Less
current portion
|
(95,216 | ) | ||||||
|
Long-term
capital lease obligation
|
$ | 20,070 | ||||||
|
September 17, 2009
|
January 1, 2009
|
|
|
Expected
term
|
2.00
years
|
2.75
years
|
|
Volatility
|
115.3%
|
115.7%
|
|
Risk-free
interest rate
|
3.0%
|
1.9%
|
|
Dividend
yield
|
0%
|
0%
|
|
|
·
|
Level 1
: Quoted prices
in active markets for identical assets and
liabilities.
|
|
|
·
|
Level 2
: Observable
inputs other than Level 1 prices such as quoted prices for similar assets
or liabilities, quoted prices in markets with insufficient volume or
infrequent transactions (less active markets), or model-derived valuations
in which all significant inputs are observable or can be derived
principally from or corroborated by observable market data for
substantially the full term of the assets or
liabilities.
|
|
|
·
|
Level 3
: Prices or
valuation techniques that require inputs that are both significant to the
fair value measurement and unobservable (supported by little or no market
activity).
|
|
Other
|
||||||||||||
|
Class
B
|
Class
C
|
Warrants
|
||||||||||
|
January
1, 2008
|
685,715 | 9,524 | 2,896,154 | |||||||||
|
Granted
|
- | - | - | |||||||||
|
Exercised
|
(457,143 | ) | (1,905 | ) | (2,193,139 | ) | ||||||
|
Forfeited
|
- | - | - | |||||||||
|
Expired
|
- | - | - | |||||||||
|
December
31, 2008
|
228,572 | 7,619 | 703,015 | |||||||||
|
Granted
|
- | - | - | |||||||||
|
Exercised
|
- | - | (429,867 | ) | ||||||||
|
Forfeited
|
- | - | - | |||||||||
|
Expired
|
(228,572 | ) | (7,619 | ) | (110,000 | ) | ||||||
|
December
31, 2009
|
- | - | 163,148 | |||||||||
|
Price
|
Expiration
|
||
|
Number
|
per
share
|
Date
|
|
|
Other
|
|||
|
62,500
|
$ 0.32
|
April
11, 2010
|
|
|
50,000
|
$ 0.71
|
September
29, 2012
|
|
|
32,315
|
$ 0.39
|
April
11, 2011
|
|
|
10,000
|
$ 0.55
|
March
1, 2010
|
|
|
5,000
|
$ 0.45
|
July
28, 2010
|
|
|
3,333
|
$ 0.01
|
July
28, 2010
|
|
|
163,148
|
|
Bonus
Factor:
|
Quarterly
Bonus Amount
|
|
|
Cash
Collections: Actual vs. Budgeted
|
||
|
Less
than 100%
|
$
0
|
|
|
Equal
or greater than 100%
|
$
20,000
|
|
|
EBITDA:
Actual vs. Budgeted
|
||
|
Less
than 100%
|
$
0
|
|
|
Equal
or greater than 100%
|
$
20,000
|
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 |
|---|