Nevada |
|
77-0664193 |
(State or other jurisdiction of |
|
(I.R.S. Employer |
incorporation or organization) |
|
Identification No.) |
Large accelerated filer |
¨ |
|
Accelerated filer |
¨ |
Non-accelerated filer |
¨ |
|
Smaller reporting company |
x |
|
|
Three Months Ended September 30, |
| |||
Customer |
|
2013 |
|
|
2012 |
|
A |
|
32 |
% |
|
37 |
% |
B |
|
10 |
% |
|
8 |
% |
C |
|
9 |
% |
|
7 |
% |
|
|
Nine Months Ended September 30, |
| |||
Customer |
|
2013 |
|
|
2012 |
|
A |
|
30 |
% |
|
39 |
% |
B |
|
11 |
% |
|
8 |
% |
C |
|
7 |
% |
|
10 |
% |
|
PART I FINANCIAL INFORMATION |
|
|
|
|
Item 1. |
Financial Statements. |
3 |
|
|
|
Item 2. |
Management’s Discussion and Analysis of Financial Condition and Results of Operations. |
24 |
|
|
|
Item 3. |
Quantitative and Qualitative Disclosures About Market Risk. |
33 |
|
|
|
Item 4. |
Controls and Procedures. |
34 |
|
|
|
|
PART II OTHER INFORMATION |
|
|
|
|
Item 1. |
Legal Proceedings. |
35 |
|
|
|
Item 1A. |
Risk Factors. |
35 |
|
|
|
Item 2 |
Unregistered Sales of Equity Securities and Use of Proceeds. |
35 |
|
|
|
Item 3 |
Defaults Upon Senior Securities. |
35 |
|
|
|
Item 4. |
Mine Safety Disclosures. |
35 |
|
|
|
Item 5. |
Other Information. |
35 |
|
|
|
Item 6. |
Exhibits. |
35 |
|
|
|
|
Signatures |
36 |
2 | ||
|
|
September 30, 2013 |
|
December 31, 2012 |
| ||
|
|
(unaudited) |
|
(audited) |
| ||
Assets |
|
|
|
|
|
|
|
Current Assets: |
|
|
|
|
|
|
|
Cash |
|
$ |
5,683,656 |
|
$ |
- |
|
Cash restricted |
|
|
- |
|
|
9,148 |
|
Debt Securities |
|
|
925,574 |
|
|
- |
|
Accounts receivable net |
|
|
10,911,439 |
|
|
3,302,344 |
|
Derivative instrument |
|
|
1,692,351 |
|
|
- |
|
Inventory |
|
|
9,633,164 |
|
|
257,975 |
|
Prepaid giveaways |
|
|
592,422 |
|
|
358,800 |
|
Prepaid stock compensation |
|
|
3,368,692 |
|
|
44,748 |
|
Prepaid sponsorship fees |
|
|
692,536 |
|
|
6,249 |
|
Deferred equity costs |
|
|
- |
|
|
698,500 |
|
Other assets |
|
|
907,881 |
|
|
272,117 |
|
Total current assets |
|
|
34,407,715 |
|
|
4,949,881 |
|
Property and equipment net |
|
|
1,668,944 |
|
|
1,356,364 |
|
Debt issue costs net |
|
|
- |
|
|
335,433 |
|
Prepaid stock compensation |
|
|
5,171,400 |
|
|
- |
|
Other assets |
|
|
299,404 |
|
|
125,049 |
|
Total Assets |
|
$ |
41,547,463 |
|
$ |
6,766,727 |
|
Liabilities and Stockholders’ Equity |
|
|
|
|
|
|
|
Current Liabilities: |
|
|
|
|
|
|
|
Accounts payable and accrued liabilities |
|
$ |
16,543,261 |
|
$ |
11,721,205 |
|
Customer deposits |
|
|
356,469 |
|
|
336,211 |
|
Debt net |
|
|
70,456 |
|
|
4,463,040 |
|
Derivative liabilities |
|
|
1,895,085 |
|
|
- |
|
Total current liabilities |
|
|
18,865,271 |
|
|
16,520,456 |
|
Long Term Liabilities: |
|
|
|
|
|
|
|
Debt net |
|
|
- |
|
|
4,523 |
|
Other |
|
|
7,554 |
|
|
- |
|
Total Liabilities |
|
|
18,872,825 |
|
|
16,524,979 |
|
Commitments and Contingencies |
|
|
|
|
|
|
|
Stockholders’ Equity: |
|
|
|
|
|
|
|
Series A, Convertible Preferred Stock, $0.001 par value; 5,000,000 shares authorized, none issued and outstanding |
|
|
- |
|
|
- |
|
Series B, Preferred Stock, $0.001 par value; 0 and 51 shares authorized, 51 issued and none and 51 outstanding |
|
|
- |
|
|
- |
|
Series C, Convertible Preferred Stock, $0.001 par value; 500 shares authorized, 190 and none issued and outstanding |
|
|
- |
|
|
- |
|
Series D, Convertible Preferred Stock, $0.001 par value; 1,600,000 shares authorized, 1,500,000 and none issued and 144,000 and none outstanding |
|
|
144 |
|
|
- |
|
Common Stock, $0.001 par value; 100,000,000 shares authorized, 8,915,911 and 2,778,404 issued and 8,865,990 and 2,747,308 outstanding |
|
|
8,916 |
|
|
2,778 |
|
Treasury Stock, at cost; 49,921 and 31,096 shares |
|
|
(564,515) |
|
|
(460,978) |
|
Additional paid-in capital |
|
|
101,025,625 |
|
|
54,817,341 |
|
Accumulated deficit |
|
|
(77,839,103) |
|
|
(64,109,476) |
|
Accumulated other comprehensive income (loss) |
|
|
43,571 |
|
|
(7,917) |
|
Total Stockholders’ Equity |
|
|
22,674,638 |
|
|
(9,758,252) |
|
Total Liabilities and Stockholders’ Equity |
|
$ |
41,547,463 |
|
$ |
6,766,727 |
|
3 | ||
|
|
For the Three Months Ended September 30, |
|
For the Nine Months Ended September 30, |
| ||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales - gross |
|
$ |
31,080,225 |
|
$ |
20,627,691 |
|
$ |
84,519,744 |
|
$ |
58,799,563 |
|
Discounts and sales allowances |
|
|
(5,736,257) |
|
|
(2,053,965) |
|
|
(11,134,551) |
|
|
(8,235,817) |
|
Sales - net |
|
|
25,343,968 |
|
|
18,573,726 |
|
|
73,385,193 |
|
|
50,563,746 |
|
Cost of sales |
|
|
17,937,768 |
|
|
14,507,761 |
|
|
49,900,891 |
|
|
40,345,528 |
|
Gross profit |
|
|
7,406,200 |
|
|
4,065,965 |
|
|
23,484,302 |
|
|
10,218,218 |
|
Advertising and promotion |
|
|
4,043,064 |
|
|
2,599,691 |
|
|
9,635,642 |
|
|
6,576,531 |
|
General and administrative |
|
|
1,936,610 |
|
|
1,141,435 |
|
|
5,000,831 |
|
|
3,146,029 |
|
Professional and R&D fees |
|
|
2,429,361 |
|
|
2,881,235 |
|
|
10,452,208 |
|
|
3,776,033 |
|
Salaries and benefits |
|
|
3,869,945 |
|
|
1,254,417 |
|
|
6,730,813 |
|
|
2,922,072 |
|
Total operating expenses |
|
|
12,278,980 |
|
|
7,876,778 |
|
|
31,819,494 |
|
|
16,420,665 |
|
Loss from operations |
|
|
(4,872,780) |
|
|
(3,810,813) |
|
|
(8,335,192) |
|
|
(6,202,447) |
|
Other income (expense) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative expense |
|
|
- |
|
|
(1,922,763) |
|
|
(96,913) |
|
|
(4,409,214) |
|
Change in fair value of derivative liabilities |
|
|
305,421 |
|
|
4,403,875 |
|
|
(5,466,542) |
|
|
5,900,749 |
|
Gain (loss) on settlement of accounts payable and debt |
|
|
67,489 |
|
|
(1,510,613) |
|
|
392,144 |
|
|
(4,452,439) |
|
Gain on derivative instrument |
|
|
444,059 |
|
|
- |
|
|
444,059 |
|
|
- |
|
Accretion of note discount |
|
|
115,429 |
|
|
- |
|
|
115,429 |
|
|
- |
|
Interest expense |
|
|
(1,302) |
|
|
(3,265,053) |
|
|
(782,747) |
|
|
(6,812,255) |
|
Foreign currency transaction (gain) loss |
|
|
(4,152) |
|
|
14,342 |
|
|
(9,865) |
|
|
12,769 |
|
Other income |
|
|
- |
|
|
16,988 |
|
|
10,000 |
|
|
35,411 |
|
Total other income (expense) - net |
|
|
926,944 |
|
|
(2,263,224) |
|
|
(5,394,435) |
|
|
(9,724,979) |
|
Net loss |
|
|
(3,945,836) |
|
|
(6,074,037) |
|
|
(13,729,627) |
|
|
(15,927,426) |
|
Other comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in foreign currency translation |
|
|
(13,027) |
|
|
(33,163) |
|
|
(6,950) |
|
|
7,556 |
|
Net change in debt securities |
|
|
58,438 |
|
|
- |
|
|
58,438 |
|
|
- |
|
Total other comprehensive (loss) income |
|
|
45,411 |
|
|
(33,163) |
|
|
51,488 |
|
|
7,556 |
|
Total comprehensive loss |
|
$ |
(3,900,425) |
|
$ |
(6,107,200) |
|
$ |
(13,678,139) |
|
$ |
(15,919,870) |
|
Net loss per share available to common stockholders basic and diluted |
|
$ |
(0.47) |
|
$ |
(3.21) |
|
$ |
(2.07) |
|
$ |
(9.62) |
|
Weighted average number of common shares outstanding during the period basic and diluted |
|
|
8,475,084 |
|
|
1,894,202 |
|
|
6,626,125 |
|
|
1,656,218 |
|
4 | ||
|
|
Nine Months Ended September 30, |
| ||||
|
|
2013 |
|
2012 |
| ||
Cash Flows From Operating Activities: |
|
|
|
|
|
|
|
Net loss |
|
$ |
(13,729,627) |
|
$ |
(15,927,426) |
|
Adjustments to reconcile net loss to net cash (used in) provided by operating activities: |
|
|
|
|
|
|
|
Depreciation |
|
|
510,890 |
|
|
325,185 |
|
Bad debt |
|
|
158,578 |
|
|
9,490 |
|
Amortization of prepaid stock and deferred compensation |
|
|
9,828,760 |
|
|
718,173 |
|
Amortization of debt discount |
|
|
- |
|
|
6,086,521 |
|
Amortization of debt issue costs |
|
|
335,433 |
|
|
286,523 |
|
Accretion of note discount |
|
|
(115,429) |
|
|
- |
|
(Gain) loss on settlement of accounts payable, debt and conversion of Series C preferred stock |
|
|
(392,144) |
|
|
3,261,897 |
|
Derivative expense |
|
|
96,913 |
|
|
4,409,214 |
|
Change in fair value of derivative liabilities |
|
|
5,466,541 |
|
|
(5,900,749) |
|
Change in fair value of derivative assets |
|
|
(444,059) |
|
|
|
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
(Increase) decrease in: |
|
|
|
|
|
|
|
Restricted cash balance |
|
|
9,148 |
|
|
(74,202) |
|
Accounts receivable |
|
|
(7,767,673) |
|
|
(1,478,270) |
|
Prepaid and other |
|
|
(3,549,221) |
|
|
(339,088) |
|
Inventory |
|
|
(9,608,811) |
|
|
(396,873) |
|
Increase (decrease) in: |
|
|
|
|
|
|
|
Accounts payable and accrued liabilities |
|
|
11,127,500 |
|
|
8,384,755 |
|
Customer deposits |
|
|
20,258 |
|
|
921,675 |
|
Other |
|
|
7,554 |
|
|
- |
|
Net Cash (Used In) Provided by Operating Activities |
|
|
(8,045,389) |
|
|
286,825 |
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities: |
|
|
|
|
|
|
|
Purchase of convertible promissory note and warrant |
|
|
(2,000,000) |
|
|
- |
|
Purchase of property and equipment |
|
|
(825,164) |
|
|
(899,823) |
|
Proceeds from disposal of property and equipment |
|
|
1,694 |
|
|
- |
|
Purchase of trademark |
|
|
(104,725) |
|
|
(35,000) |
|
Net Cash Used In Investing Activities |
|
|
(2,928,195) |
|
|
(934,823) |
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities: |
|
|
|
|
|
|
|
Proceeds from issuance of debt |
|
|
- |
|
|
4,823,950 |
|
Debt issue costs |
|
|
- |
|
|
(166,950) |
|
Repayment of debt |
|
|
(4,397,107) |
|
|
(5,241,234) |
|
Repurchase of common stock (treasury stock) |
|
|
(103,537) |
|
|
(460,978) |
|
Proceeds from issuance of preferred stock |
|
|
12,000,000 |
|
|
- |
|
Proceeds from issuance of common stock and warrants |
|
|
10,827,501 |
|
|
1,660,760 |
|
Stock issuance costs |
|
|
(1,662,667) |
|
|
- |
|
Net Cash Provided Financing Activities |
|
|
16,664,190 |
|
|
615,548 |
|
|
|
|
|
|
|
|
|
Cash Flows From Equity Activities: |
|
|
|
|
|
|
|
Effect of exchange rates on cash and cash equivalents |
|
|
(6,950) |
|
|
7,556 |
|
Net Cash (Used In) Provided by Equity Activities |
|
|
(6,950) |
|
|
7,556 |
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash |
|
|
5,683,656 |
|
|
(24,894) |
|
|
|
|
|
|
|
|
|
Cash at beginning of period |
|
|
- |
|
|
659,764 |
|
|
|
|
|
|
|
|
|
Cash at end of period |
|
$ |
5,683,656 |
|
$ |
634,870 |
|
|
|
|
|
|
|
|
|
Supplemental disclosures of cash flow information: |
|
|
|
|
|
|
|
Cash paid for interest |
|
$ |
410,846 |
|
$ |
423,705 |
|
Cash paid for taxes |
|
$ |
- |
|
$ |
- |
|
|
|
|
|
|
|
|
|
Supplemental disclosure of non-cash investing and financing activities: |
|
|
|
|
|
|
|
Stock issued for future services - third parties |
|
$ |
13,879,997 |
|
$ |
1,001,519 |
|
Warrants issued in conjunction with equity issuances |
|
$ |
8,175,459 |
|
$ |
427,759 |
|
Debt discount recorded on convertible and unsecured debt accounted for as a derivative liability |
|
$ |
- |
|
$ |
3,554,672 |
|
Stock issued to settle accounts payable and accrued expenses third parties |
|
$ |
5,760,887 |
|
$ |
1,392,143 |
|
Conversion of convertible debt and accrued interest for common stock |
|
$ |
- |
|
$ |
1,069,402 |
|
Stock issued for executive and board compensation |
|
$ |
152,412 |
|
$ |
4,667,764 |
|
Reclassification of derivative liability to additional paid in capital |
|
$ |
11,688,463 |
|
$ |
9,759,079 |
|
Stock issued to settle accrued liabilities |
|
$ |
- |
|
$ |
384,500 |
|
Change in fair value of debt securities in other comprehensive income |
|
$ |
58,438 |
|
$ |
- |
|
Stock issued to settle contracts |
|
$ |
155,365 |
|
$ |
3,932 |
|
5 | ||
6 | ||
|
|
As of September 30, 2013 |
|
As of December 31, 2012 |
| ||
Accounts receivable |
|
$ |
11,833,677 |
|
$ |
4,416,193 |
|
Less: allowance for discounts |
|
|
(750,000) |
|
|
(1,088,720) |
|
Less: allowance for doubtful accounts |
|
|
(172,238) |
|
|
(25,129) |
|
Accounts receivable net |
|
$ |
10,911,439 |
|
$ |
3,302,344 |
|
Customer |
|
As of September 30, 2013 |
|
|
As of December 31, 2012 |
|
| ||
A |
|
|
20 |
% |
|
|
24 |
% |
|
B |
|
|
16 |
% |
|
|
6 |
% |
|
C |
|
|
15 |
% |
|
|
20 |
% |
|
7 | ||
|
· |
Level 1: Observable inputs that reflect quoted prices (unadjusted) for identical assets or liabilities in active markets. |
|
· |
Level 2: Inputs reflect quoted prices for identical assets or liabilities in markets that are not active; quoted prices for similar assets or liabilities in active markets; inputs other than quoted prices that are observable for the assets or liabilities; or inputs that are derived principally from or corroborated by observable market data by correlation or other means. |
|
· |
Level 3: Unobservable inputs reflecting the Company’s assumptions incorporated in valuation techniques used to determine fair value. These assumptions are required to be consistent with market participant assumptions that are reasonably available. |
|
|
As of September 30, 2013 |
|
As of December 31, 2012 |
| ||
Assets |
|
|
|
|
|
|
|
Debt securities (Level 2) |
|
$ |
925,574 |
|
$ |
- |
|
Derivative instruments Biozone warrants (Level 2) |
|
|
1,692,351 |
|
|
- |
|
|
|
|
2,617,925 |
|
|
- |
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
Derivative liabilities (Level 2) |
|
$ |
1,895,085 |
|
$ |
- |
|
8 | ||
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
| ||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
Sales |
|
$ |
31,080,225 |
|
$ |
20,627,691 |
|
$ |
84,519,744 |
|
$ |
58,799,563 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discounts |
|
|
(5,736,257) |
|
|
(2,053,965) |
|
|
(11,134,551) |
|
|
(8,235,817) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales - Net |
|
$ |
25,343,968 |
|
$ |
18,573,726 |
|
$ |
73,385,193 |
|
$ |
50,563,746 |
|
|
|
Three Months Ended September 30, |
|
| |||||
Customer |
|
2013 |
|
|
2012 |
|
| ||
A |
|
|
32 |
% |
|
|
37 |
% |
|
B |
|
|
10 |
% |
|
|
8 |
% |
|
C |
|
|
9 |
% |
|
|
7 |
% |
|
|
|
Nine Months Ended September 30, |
|
| |||||
Customer |
|
2013 |
|
|
2012 |
|
| ||
A |
|
|
30 |
% |
|
|
39 |
% |
|
B |
|
|
11 |
% |
|
|
8 |
% |
|
C |
|
|
7 |
% |
|
|
10 |
% |
|
9 | ||
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
| ||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Advertising |
|
$ |
4,043,064 |
|
$ |
2,599,691 |
|
$ |
9,635,642 |
|
$ |
6,576,531 |
|
10 | ||
11 | ||
|
|
Nine Months Ended September 30, |
| ||||
|
|
2013 |
|
2012 |
| ||
Stock options (exercise price - $425/share) |
|
|
472 |
|
|
1,847 |
|
Warrants (exercise price $4 $1,275/share) |
|
|
288,089 |
|
|
4,990 |
|
Convertible debt (exercise price $17/share) |
|
|
- |
|
|
2,471 |
|
Total common stock equivalents |
|
|
288,561 |
|
|
9,308 |
|
|
|
As of September 30, 2013 |
|
As of December 31, 2012 |
|
Estimated Useful Life |
| ||
Furniture, fixtures and gym equipment |
|
$ |
1,666,922 |
|
$ |
1,323,998 |
|
From 36 to 60 months |
|
Leasehold improvements |
|
|
752,968 |
|
|
563,204 |
|
From 20 to 66 months |
|
Vehicles |
|
|
391,365 |
|
|
100,584 |
|
5 years |
|
Displays |
|
|
32,057 |
|
|
32,057 |
|
5 years |
|
Website |
|
|
11,462 |
|
|
11,462 |
|
3 years |
|
Total |
|
|
2,854,774 |
|
|
2,031,305 |
|
|
|
Less: Accumulated depreciation and amortization |
|
|
(1,185,830) |
|
|
(674,941) |
|
|
|
|
|
$ |
1,668,944 |
|
$ |
1,356,364 |
|
|
|
12 | ||
|
|
As of September 30, 2013 |
|
As of December 31, 2012 |
|
Product Inventory |
|
9,633,164 |
|
257,975 |
|
|
|
Convertible Note |
| |
FV of debt security on 8/26/13 |
|
$ |
1,955,462 |
|
Premium on purchase date |
|
|
44,538 |
|
Discount for value of derivative instrument |
|
|
(1,248,292) |
|
Accretion of net discount |
|
|
115,428 |
|
Unrealized gain in OCI |
|
|
58,438 |
|
Balance September 30, 2013 |
|
$ |
925,574 |
|
13 | ||
Balance December 31, 2012 |
|
$ |
- |
|
Purchases |
|
|
1,248,292 |
|
Sales |
|
|
- |
|
Realized gain (loss) |
|
|
- |
|
Unrealized gain (loss) |
|
|
444,059 |
|
Balance September 30, 2013 |
|
$ |
1,692,351 |
|
|
|
As of September 30, 2013 |
|
As of December 31, 2012 |
| ||
|
|
|
|
|
|
|
|
Auto loan - secured |
|
$ |
5,856 |
|
|
15,380 |
|
|
|
|
|
|
|
|
|
Unsecured debt |
|
|
64,600 |
|
|
4,452,183 |
|
Less: debt discount |
|
|
- |
|
|
- |
|
Unsecured debt - net |
|
|
64,600 |
|
|
4,452,183 |
|
|
|
|
|
|
|
|
|
Total debt |
|
|
70,456 |
|
|
4,467,563 |
|
|
|
|
|
|
|
|
|
Less: current portion |
|
|
(70,456) |
|
|
(4,463,040) |
|
|
|
|
|
|
|
|
|
Long term debt |
|
$ |
- |
|
$ |
4,523 |
|
Years Ending December 31, |
|
|
|
|
2013 (3 months) |
|
$ |
66,967 |
|
2014 |
|
|
3,489 |
|
Total annual principal payments |
|
$ |
70,456 |
|
14 | ||
|
|
|
Year Ended |
| |
|
|
|
December 31, 2012 |
| |
|
|
|
Amount of |
| |
|
|
|
Principal Raised |
| |
Interest Rate |
|
|
|
8% - 10% |
|
Default interest rate |
|
|
|
0% - 20% |
|
Maturity |
|
|
|
January 3, 2012 to October 11, 2014 |
|
|
|
|
|
|
|
Conversion terms 1 |
62% of lowest trade price for the last 7 trading days |
|
|
100,000 |
|
Conversion terms 2 |
65% of the lowest trade price in the 30 trading days previous to the conversion |
|
|
19,950 |
|
Conversion terms 3 |
35% multiplied by the average of the lowest three (3) trading prices (as defined below) for the common stock during the ten (10) trading day period ending on the latest complete trading day prior to the conversion date. |
|
|
400,000 |
|
|
|
|
$ |
519,950 |
|
Balance - December 31, 2012 |
|
$ |
4,452,183 |
|
Repayments |
|
|
(4,387,583) |
|
Balance September 30, 2013 |
|
$ |
64,600 |
|
|
|
|
|
|
Interest Rate |
|
|
Maturity |
| |
Balance - December 31, 2012 |
|
$ |
15,380 |
|
|
6.99 |
% |
|
26 payments of $1,008 |
|
Repayments |
|
|
(9,524) |
|
|
|
|
|
|
|
Balance September 30, 2013 |
|
$ |
5,856 |
|
|
|
|
|
|
|
|
|
2013 |
|
2012 |
| ||
Debt issue costs |
|
$ |
335,433 |
|
$ |
851,923 |
|
Accumulated amortization of debt issue costs |
|
|
(335,433) |
|
|
(516,490) |
|
Debt issue costs net |
|
$ |
- |
|
$ |
335,433 |
|
15 | ||
Derivative liability - December 31, 2012 |
|
$ |
- |
|
Fair value at the commitment date for equity instruments |
|
|
8,175,459 |
|
Fair value at the commitment date for warrants issued |
|
|
96,913 |
|
Fair value mark to market adjustment for equity instruments |
|
|
5,408,089 |
|
Fair value mark to market adjustment for warrants |
|
|
58,453 |
|
Conversion instruments exercised or settled |
|
|
(11,843,829) |
|
Derivative liability September 30, 2013 |
|
$ |
1,895,085 |
|
|
|
Commitment Date |
|
|
Re-measurement Date |
| ||
Expected dividends |
|
|
0 |
% |
|
|
0 |
% |
Expected volatility |
|
|
118% - 123 |
% |
|
|
72 |
% |
Expected term: |
|
|
1 year |
|
|
|
1 year |
|
Risk free interest rate |
|
|
0.14% - 0.15 |
% |
|
|
0.10 |
% |
16 | ||
|
⋅ |
Non-voting, |
|
⋅ |
No rights to dividends, |
|
⋅ |
No liquidation value, and |
|
⋅ |
Convertible into 200 shares of common stock. |
|
· |
Voting rights entitling the holders to an aggregate 51% voting control, |
|
· |
No rights to dividends, |
|
· |
Stated value of $0.001 per share, |
|
· |
Liquidation rights entitle the receipt of net assets on a pro-rata basis with the holders of our common stock, and |
|
· |
Non-convertible. |
17 | ||
|
· |
Stated Value - $1,000 per share, |
|
· |
Non-voting, |
|
· |
Liquidation rights entitle an amount equal to the stated value, plus any accrued and unpaid dividends, |
|
· |
As long as any Series C, Convertible Preferred Stock is outstanding, the Company is prohibited from executing various corporate actions without the majority consent of the holders of Series C, Convertible Preferred Stockholders authorization; and |
|
· |
Convertible at the higher of (a) $0.01 or (b) such price that is a 50% discount to market using the average of the low two closing bid prices, five days preceding conversion. |
|
· |
Voting rights based on number of common shares of conversion option; |
|
· |
Initially no rights to dividends; |
|
· |
Liquidation rights entitle an amount equal to the stated value, plus any accrued and unpaid dividends; and |
|
· |
Convertible into 2 shares of common stock, subject to adjustment. |
Transaction Type |
|
Quantity (#) |
|
Valuation ($) |
|
Range of Value per Share ($) |
| |||
Conversion of Series D preferred stock to common stock |
|
|
2,712,000 |
|
|
11,688,642 |
|
|
2.80 7.54 |
|
Cash and warrants |
|
|
1,191,332 |
|
|
10,559,332 |
|
|
8.26 10.50 |
|
Executive/Board of Director compensation |
|
|
71,664 |
|
|
302,379 |
|
|
3.48 6.00 |
|
Stock issued for services and to settle liabilities |
|
|
2,162,511 |
|
|
19,796,250 |
|
|
4.02 12.99 |
|
Total |
|
|
6,137,507 |
|
|
42,346,603 |
|
|
2.80 12.99 |
|
18 | ||
Exercise price |
$ |
425 |
|
Expected dividends |
|
0 |
% |
Expected volatility |
|
74.8 |
% |
Risk fee interest rate |
|
1.4 |
% |
Expected life of option |
|
5 years |
|
Expected forfeiture |
|
0 |
% |
|
|
Options |
|
Weighted Average Exercise Price |
|
Weighted Average Remaining Contractual Life |
|
Aggregate Intrinsic Value |
| ||||
Balance December 31, 2012 |
|
|
1,847 |
|
$ |
425.00 |
|
|
2.25 years |
|
|
- |
|
Granted |
|
|
- |
|
|
|
|
|
|
|
|
|
|
Exercised |
|
|
- |
|
|
|
|
|
|
|
|
|
|
Forfeited/Cancelled |
|
|
(1,375) |
|
$ |
425.00 |
|
|
|
|
|
|
|
Balance September 30, 2013 outstanding |
|
|
472 |
|
$ |
425.00 |
|
|
1.50 years |
|
|
- |
|
Balance September 30, 2013 exercisable |
|
|
472 |
|
$ |
425.00 |
|
|
1.50 years |
|
|
- |
|
Outstanding options held by related parties 2013 |
|
|
- |
|
|
|
|
|
|
|
|
|
|
Exercisable options held by related parties 2013 |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
Number of Warrants |
|
Weighted Average Exercise Price |
| ||
Outstanding December 31, 2012 |
|
|
89 |
|
$ |
1,275 |
|
Granted |
|
|
3,040,000 |
|
|
4.09 |
|
Exercised/settled |
|
|
(2,752,000) |
|
|
4.09 |
|
Balance as September 30, 2013 |
|
|
288,089 |
|
$ |
4.39 |
|
Warrants Outstanding |
|
Warrants Exercisable |
|
|
|
| ||||||||||||||
Range of Exercise Prices |
|
Number Outstanding |
|
Weighted Average Remaining Contractual Life (in years) |
|
Weighted Average Exercise Price |
|
Number Exercisable |
|
Weighted Average Exercise Price |
|
Intrinsic Value |
| |||||||
$4 - $1,275 |
|
|
|
288,089 |
|
|
1.00 |
|
$ |
4.39 |
|
|
288,089 |
|
$ |
4.39 |
|
|
1,726,845 |
|
19 | ||
2013 (3 months) |
|
$ |
130,987 |
|
2014 |
|
|
569,618 |
|
2015 |
|
|
391,069 |
|
2016 |
|
|
79,860 |
|
2017 |
|
|
19,965 |
|
Total minimum lease payments |
|
$ |
1,191,499 |
|
20 | ||
2013 (3 months) |
|
$ |
1,231 |
|
2014 |
|
|
4,923 |
|
2015 |
|
|
4,923 |
|
2016 |
|
|
3,282 |
|
Total minimum lease payments |
|
$ |
14,359 |
|
|
⋅ |
The Tawnsaura Group, LLC v MusclePharm Corporation, Case No: 8:12-cv-01476-JVS-RNB in the United States District Court for the Central District of California. Date instituted: September 12, 2012. Plaintiff alleges patent infringement for MusclePharm's use of Citrulline Malate in its products. To date, Plaintiff has filed against over 70 different manufacturers of dietary supplements and sports nutrition products. MusclePharm is part of a joint defense group and believes this case is without merit due to the existence of prior art. The Company reached a settlement with the Tawnsaura Group effective October 1, 2013 for $5,000. This settlement is included in General and administrative expenses in the Consolidated Statement of Operations. |
|
· |
William Bossung and Bishop Equity Partners LLC v. MusclePharm Corporation, Clark County, Nevada District Court. Date instituted: January 17, 2012. Plaintiff alleges that additional monetary payments are due in respect of a settlement for outstanding warrants. The Company reached a settlement with William Bossung and Bishop Equity Partners LLC effective September 30, 2013 for 25,000 shares of fully vested restricted shares of MusclePharm Common Stock. The full value of the settlement of $255,500 is included in General and administrative expense in the Consolidated Statement of Operations. |
|
⋅ |
Nageen Dehesh v MusclePharm Corporation, Case No: SC120793 in the Superior Court of the State of California, County of Los Angeles West District. Date instituted: May 30, 2012. Plaintiff alleges she is owed payment for introducing MusclePharm to investors and/or raising capital. Plaintiff is not a licensed broker dealer and there was no agreement between the parties. |
21 | ||
22 | ||
23 | ||
· |
increase our product distribution and sales through increased market penetrations both domestically and internationally; | |
· |
increase our margins by focusing on streamlining our operations and seeking operating efficiencies in all areas of our operations; |
24 | ||
· |
continue to conduct additional testing of the safety and efficacy of our products and formulate new products; and | |
· |
increase awareness of our products by increasing our marketing and branding opportunities through endorsements, sponsorships and brand extensions. |
|
|
Three Months Ended September 30, |
| ||||
|
|
2013 |
|
2012 |
| ||
|
|
|
|
|
|
|
|
Sales - gross |
|
$ |
31,080,225 |
|
$ |
20,627,691 |
|
Discounts and sales allowances |
|
|
(5,736,257) |
|
|
(2,053,965) |
|
Sales - net |
|
|
25,343,968 |
|
|
18,573,726 |
|
Cost of sales |
|
|
17,937,768 |
|
|
14,507,761 |
|
Gross profit |
|
|
7,406,200 |
|
|
4,065,965 |
|
Operating expenses |
|
|
12,278,980 |
|
|
7,876,778 |
|
Loss from operations |
|
|
(4,872,780) |
|
|
(3,810,813) |
|
Other income (expense) |
|
|
926,944 |
|
|
(2,263,224) |
|
Net (Loss) Income |
|
$ |
(3,945,836) |
|
$ |
(6,074,037 ) |
|
Net (loss) income per share - basic and diluted |
|
$ |
(0.47) |
|
$ |
(3.21 ) |
|
Weighted average number of common shares outstanding during the period basic and diluted |
|
|
8,475,084 |
|
|
1,894,202 |
|
25 | ||
Three months ended September 30, |
|
|
2013 |
|
Professional fee stock compensation amortization |
|
$ |
2,039,322 |
|
Depreciation expense |
|
|
178,316 |
|
Non-cash legal settlement expense |
|
|
260,000 |
|
Legal fee accrual |
|
|
250,000 |
|
Employee & director restricted stock amortization |
|
|
1,513,701 |
|
|
|
$ |
4,241,339 |
|
26 | ||
|
|
Three Months Ended September 30, |
|
| |||||||||
|
|
2013 |
|
% of Revenue |
|
|
2012 |
|
% of Revenue |
|
| ||
Advertising expense |
|
$ |
4,043,064 |
|
15.95 |
% |
|
$ |
2,599,691 |
|
14.00 |
% |
|
General and administrative expense |
|
|
1,936,610 |
|
7.64 |
% |
|
|
1,141,435 |
|
6.15 |
% |
|
Professional & R&D expense |
|
|
2,429,361 |
|
9.59 |
% |
|
|
2,881,235 |
|
15.51 |
% |
|
Salary and wage expense |
|
|
3,869,945 |
|
15.27 |
% |
|
|
1,254,417 |
|
6.75 |
% |
|
Total operating expenses |
|
$ |
12,278,980 |
|
48.45 |
% |
|
$ |
7,876,778 |
|
42.41 |
% |
|
|
|
Three Months Ended September 30, |
| ||||
|
|
2013 |
|
2012 |
| ||
Derivative expense |
|
$ |
- |
|
$ |
(1,922,763) |
|
Change in fair value of derivative liabilities |
|
$ |
305,421 |
|
$ |
4,403,875 |
|
Gain (loss) on settlement of accounts payable and debt |
|
$ |
67,489 |
|
$ |
(1,510,613) |
|
Gain on marketable securities |
|
$ |
444,059 |
|
$ |
- |
|
Accretion of note discount |
|
$ |
115,429 |
|
$ |
- |
|
Interest expense |
|
$ |
(1,302 ) |
|
$ |
(3,265,053) |
|
Other (expense) income |
|
$ |
(4,152) |
|
$ |
31,330 |
|
Total other income (expense) |
|
$ |
926,944 |
|
$ |
(2,263,224) |
|
|
|
Nine Months Ended |
| ||||
|
|
September 30, |
| ||||
|
|
2013 |
|
2012 |
| ||
|
|
|
|
|
|
|
|
Sales - gross |
|
$ |
84,519,744 |
|
$ |
58,799,563 |
|
Discounts and sales allowances |
|
|
(11,134,551) |
|
|
(8,235,818) |
|
Sales - net |
|
|
73,385,193 |
|
|
50,563,746 |
|
Cost of sales |
|
|
49,900,891 |
|
|
40,345,528 |
|
Gross profit |
|
|
23,484,302 |
|
|
10,218,218 |
|
Operating expenses |
|
|
31,819,494 |
|
|
16,420,665 |
|
Loss from operations |
|
|
(8,335,192) |
|
|
(6,202,447) |
|
Other income (expenses) - net |
|
|
(5,394,435) |
|
|
(9,724,979) |
|
Net Loss |
|
$ |
(13,729,627) |
|
$ |
(15,927,426) |
|
Net loss per share - basic and diluted |
|
$ |
(2.07) |
|
$ |
(9.62) |
|
Weighted average number of common shares outstanding during the period basic and diluted |
|
|
6,626,125 |
|
|
1,656,218 |
|
27 | ||
28 | ||
Nine months ended September 30, |
|
|
2013 |
|
Professional fee stock compensation amortization |
|
$ |
8,938,834 |
|
Depreciation expense |
|
|
511,699 |
|
Non-cash legal settlement expense |
|
|
320,000 |
|
Legal fee accrual |
|
|
250,000 |
|
Employee & director restricted stock amortization |
|
|
1,621,378 |
|
|
|
$ |
11,641,911 |
|
|
|
Nine Months Ended September 30, |
|
| |||||||||
|
|
2013 |
|
% of Revenue |
|
|
2012 |
|
% of Revenue |
|
| ||
Advertising expense |
|
$ |
9,635,642 |
|
13.13 |
% |
|
$ |
6,576,531 |
|
13.01 |
% |
|
General and administrative expense |
|
|
5,000,831 |
|
6.82 |
% |
|
|
3,146,029 |
|
6.22 |
% |
|
Professional & R&D expense |
|
|
10,452,208 |
|
14.24 |
% |
|
|
3,776,033 |
|
7.47 |
% |
|
Salary and wage expense |
|
|
6,730,813 |
|
9.17 |
% |
|
|
2,922,072 |
|
5.78 |
% |
|
Total operating expenses |
|
$ |
31,819,494 |
|
43.36 |
% |
|
$ |
16,420,665 |
|
32.48 |
% |
|
29 | ||
|
|
Nine Months Ended September 30, |
| ||||
|
|
2013 |
|
2012 |
| ||
Derivative expense |
|
$ |
(96,913 ) |
|
$ |
(4,409,214 ) |
|
Change in fair value of derivative liabilities |
|
$ |
(5,466,542 ) |
|
$ |
5,900,749 |
|
Gain (loss) on settlement of accounts payable and debt |
|
$ |
392,144 |
|
$ |
(4,452,439 ) |
|
Gain on marketable securities |
|
$ |
444,059 |
|
$ |
- |
|
Accretion of note discount |
|
$ |
115,429 |
|
$ |
- |
|
Interest expense |
|
$ |
(782,747 ) |
|
$ |
(6,812,255 ) |
|
Other income |
|
$ |
135 |
|
$ |
48,180 |
|
Total other expenses |
|
$ |
(5,394,435 ) |
|
$ |
(9,724,979 ) |
|
|
|
September 30, 2013 |
|
December 31, 2012 |
|
Increase/Decrease |
| |||
Current Assets |
|
$ |
34,407,715 |
|
$ |
4,949,881 |
|
$ |
29,457,834 |
|
Current Liabilities |
|
$ |
18,865,271 |
|
$ |
16,520,456 |
|
$ |
2,344,815 |
|
Working Capital (Deficit) |
|
$ |
15,542,444 |
|
$ |
(11,570,575 ) |
|
$ |
27,113,019 |
|
30 | ||
Cash Flows From Financing Activities: |
|
Nine Months Ended September 30, |
| ||||
|
|
2013 |
|
2012 |
| ||
|
|
|
|
|
|
|
|
Proceeds from issuance of debt |
|
$ |
- |
|
$ |
4,823,950 |
|
Repayment of debt |
|
|
(4,397,107) |
|
|
(5,241,234) |
|
Debt issuance costs |
|
|
- |
|
|
(166,950) |
|
Repurchase of common stock |
|
|
(103,537) |
|
|
(460,978) |
|
Proceeds from issuance of common stock and warrants |
|
|
10,827,501 |
|
|
1,660,760 |
|
Proceeds from issuance of preferred stock |
|
|
12,000,000 |
|
|
- |
|
Stock issuance costs |
|
|
(1,662,667) |
|
|
- |
|
Net Cash Provided By Financing Activities |
|
$ |
16,664,190 |
|
$ |
615,548 |
|
2013 (3 months) |
|
$ |
130,987 |
|
2014 |
|
|
569,618 |
|
2015 |
|
|
391,069 |
|
2016 |
|
|
79,860 |
|
2017 |
|
|
19,965 |
|
Total minimum lease payments |
|
$ |
1,191,499 |
|
31 | ||
· |
Level 1: Observable inputs that reflect quoted prices (unadjusted) for identical assets or liabilities in active markets. | |
· |
Level 2: Inputs reflect quoted prices for identical assets or liabilities in markets that are not active; quoted prices for similar assets or liabilities in active markets; inputs other than quoted prices that are observable for the assets or liabilities; or inputs that are derived principally from or corroborated by observable market data by correlation or other means. | |
· |
Level 3: Unobservable inputs reflecting our assumptions incorporated in valuation techniques used to determine fair value. These assumptions are required to be consistent with market participant assumptions that are reasonably available. |
32 | ||
33 | ||
34 | ||
Exhibit No. |
Description |
|
|
31.1* |
Rule 13 (A) 14(A) Certification of Principal Executive Officer |
|
|
31.2* |
Rule 13 (A) 14(A) Certification of Principal Financial Officer |
|
|
32.1* |
Section 1350 Certification of Principal Executive Officer |
|
|
32.2* |
Section 1350 Certification of Principal Financial Officer |
|
|
101.INS |
XBRL Instance Document |
|
|
101.SCH |
XBRL Taxonomy Extension Schema |
|
|
101.CAL |
XBRL Taxonomy Extension Calculation Linkbase |
|
|
101.DEF |
XBRL Taxonomy Extension Definition Linkbase |
|
|
101.LAB |
XBRL Taxonomy Extension Label Linkbase |
|
|
101.PRE |
XBRL Taxonomy Extension Presentation Linkbase |
35 | ||
|
MUSCLEPHARM CORPORATION | |
|
|
|
Date: January 10, 2014 |
By: |
/s/ Brad J. Pyatt |
|
|
Name: Brad J. Pyatt |
|
|
Title: Chief Executive Officer and President |
|
|
(Principal Executive Officer) |
|
|
|
Date: January 10, 2014 |
By: |
/s/ L. Gary Davis |
|
|
Name: L. Gary Davis |
|
|
Title: Chief Financial Officer, Treasurer (Principal Financial Officer) |
|
|
(Principal Accounting Officer) |
36 | ||