Nevada
|
2834
|
51-0662991
|
||
(State or Other Jurisdiction of
Incorporation or Organization)
|
(Primary Standard Industrial
Classification Code Number)
|
(I.R.S. Employer
Identification Number)
|
Large accelerated filer ¨ | Accelerated filer ¨ | |
Non-accelerated filer
¨
(Do not check if a smaller
reporting company)
|
Smaller reporting company
x
|
Title of Each Class of Securities to Be Registered
|
Amount to Be
Registered (1)
|
Proposed
Maximum
Offering
Price
per Share (3)
|
Proposed Maximum
Aggregate
Offering Price
|
Amount of
Registration Fee
|
||||||||||||
Common Stock Par Value $.001 Per Share
|
22,980,000
|
(2)
|
$
|
0.245
|
(3)
|
$
|
5,630,100
|
$
|
645.21
|
(4)
|
(1)
|
In addition to the shares set forth in the table, pursuant to Rule 416 under the Securities Act of 1933, as amended, the number of shares of common stock registered hereby shall include an indeterminate number of additional shares of common stock that may be issuable as a result of anti-dilution adjustments.
|
(2)
|
Represents shares of common stock sold and issued to investors in a private placement.
|
(3)
|
Estimated solely for the purpose of computing the amount of registration fee pursuant to Rule 457(c) under the Securities Act of 1933, as amended, based on the average of the high and low sales prices reported for shares of common stock of the registrant on August 2, 2012 of $0.245, as reported on the OTC Bulletin Board.
|
(4)
|
Previously paid.
|
PRELIMINARY PROSPECTUS
|
SUBJECT TO COMPLETION, DATED SEPTEMBER 25 , 2012 |
Page
|
|
1
|
|
3
|
|
15
|
|
15
|
|
17
|
|
21
|
|
24
|
|
28
|
|
30
|
|
31
|
|
32
|
|
34
|
|
38
|
|
41
|
|
41
|
|
41
|
|
Nevada Anti-Takeover Law and Our Articles of Incorporation and Bylaws Provisions
|
41
|
43
|
|
F-1
|
Securities offered by Selling Stockholders :
|
22,980,000 shares of common stock
|
Trading Market:
|
The common stock offered in this prospectus is quoted on the OTC Bulletin Board under the
symbol “MYOS.”
|
Common Stock outstanding (as of
September 20
, 2012):
|
108,671,307 shares
|
Use of Proceeds:
|
We will not receive any of the proceeds from the sale of the shares of our common stock being
offered for sale by the selling stockholders.
|
Plan of Distribution:
|
The selling stockholders, and their pledges, donees and transferees or other successors in
interest, may from time to time offer and sell, separately or together, some or all of the common
stock covered by this prospectus. Registration of the common stock covered by this prospectus
does not mean, however, that those shares necessarily will be offered or sold. See
“Plan of Distribution.”
|
Risk Factors:
|
Please read “Risk Factors” and other information included in this prospectus for a discussion
of factors you should carefully consider before deciding to invest in the securities offered in this
prospectus.
|
·
|
Offer products to attract customers;
|
·
|
Develop new products;
|
·
|
Conduct successful research and development activities;
|
·
|
Increase awareness of our brand and develop customer loyalty;
|
·
|
Respond to competitive market conditions;
|
·
|
Respond to changes in our regulatory environment;
|
·
|
Manage risks associated with intellectual property rights;
|
·
|
Maintain effective control of our costs and expenses; and
|
·
|
Attract, retain and motivate qualified personnel.
|
●
|
the quality and acceptance of other competing brands and products;
|
●
|
creating effective distribution channels and brand awareness;
|
●
|
critical reviews;
|
●
|
the availability of alternatives;
|
●
|
general economic conditions; and
|
●
|
other tangible and intangible factors.
|
●
|
Investors may have difficulty buying and selling or obtaining market quotations;
|
●
|
Market visibility for our common stock may be limited; and
|
●
|
A lack of visibility for our common stock may have a depressive effect on the market price for our common stock.
|
●
|
actual or anticipated fluctuations in our quarterly operating results;
|
●
|
changes in financial estimates by securities research analysts;
|
●
|
conditions in neutraceutical and pharmaceutical markets;
|
●
|
changes in the economic performance or market valuations of other neutraceutical companies;
|
●
|
announcements by us or our competitors of new products, acquisitions, strategic partnerships, joint ventures or capital commitments;
|
●
|
addition or departure of key personnel;
|
●
|
intellectual property or other litigation; and
|
●
|
general economic or political conditions.
|
●
|
our ability to produce, market and generate sales of our products;
|
●
|
our ability to develop and introduce new products;
|
●
|
projected future sales, profitability and other financial metrics;
|
●
|
our ability to attract and retain key members of our management team;
|
●
|
our reliance on third-party suppliers and a single manufacturer;
|
●
|
shortages in the supply of, or increases in the prices of, raw materials;
|
●
|
our ability to conduct research and development activities and the success of such activities;
|
●
|
our ability to obtain governmental approvals and comply with governmental regulations;
|
●
|
future financing plans;
|
●
|
anticipated needs for working capital;
|
●
|
anticipated trends in our industry;
|
●
|
our ability to expand our sales and marketing and other operational capabilities; and
|
●
|
competition existing today or that will likely arise in the future.
|
Period
|
High
|
Low
|
||||||
July 1, 2012 through September 30, 2012
(through September 21, 2012)
|
$
|
0.49
|
$
|
0.19
|
||||
April 1, 2012 through June 30, 2012
|
$
|
0.50
|
$
|
0.09
|
||||
January 1, 2012 through March 31, 2012
|
$
|
0.14
|
$
|
0.06
|
||||
October 1, 2011 through December 31, 2011
|
$
|
0.19
|
$
|
0.08
|
||||
July 1, 2011 through September 30, 2011
|
$
|
0.47
|
$
|
0.28
|
||||
April 1, 2011 through June 30, 2011
|
$
|
0.95
|
$
|
0.60
|
||||
January 1, 2011 through March 31, 2011
|
$
|
1.01
|
$
|
0.49
|
||||
October 1, 2010 through December 31, 2010
|
$
|
0.10
|
$
|
0.10
|
July 1, 2010 through September 30, 2010
|
$
|
2.45
|
$
|
0.30
|
April 1, 2010 through June 30, 2010
|
$
|
0.30
|
$
|
0.10
|
January 1, 2010 through March 31, 2010
|
$
|
0.07
|
$
|
0.04
|
·
|
Suppression of myostatin has been a key goal, worldwide, for both the nutritional supplement industry and the medical research community, for many years. As MYO-T12 is the world's only clinically proven supplement that reduces serum myostatin levels, we believe we are well-positioned to capture first-mover advantage in the market place;
|
·
|
The medical community has increased its focus on muscle health, specifically targeting the aging U.S. population which can benefit from myostatin modulation;
|
·
|
Our product can leverage the high levels of trial usage and consumer loyalty in the nutritional supplement category; and
|
·
|
Our product can serve as the impetus for our plan to initiate drug discovery tied to myostatin modulation, as we believe the growing awareness of muscle health will create demand for new drug development.
|
Name
|
Age
|
Position
|
||
Dr. Robert J. Hariri
|
53
|
Chairman of the Board of Directors
|
||
Peter Levy
|
51
|
Chief Operating Officer and Executive Vice President
|
||
Dr. Buzz Aldrin
|
82
|
Director
|
||
Dr. Louis J. Aronne
|
56
|
Director
|
||
Dr. Peter Diamandis
|
51
|
Director
|
Name and Position
|
Fiscal
Year
|
Salary
|
Bonus
|
Stock
Awards
|
Total
|
|||||||||||||||
J.B. Bernstein
(Former Chief Executive Officer
and Chief Financial
Officer ) (1)
|
2011
2010
|
$
|
180,828
-
|
20,000
-
|
$
|
1,500,000
-
|
$
|
1,700,828
-
|
||||||||||||
Carlon Colker
(Former Chief Medical Officer ) (3)
|
2011
2010
|
$
|
60,795
-
|
35,000
-
|
-
-
|
$
|
90,795
-
|
(2)
|
||||||||||||
Georgette Mathers
(Former Chief Executive
Officer and Chief
Financial Officer) (4)
|
2011
2010
|
-
-
|
-
-
|
-
-
|
-
-
|
Name
|
Stock Awards
($)
|
Option Awards ($)
|
Total
($)
|
|||||||||
Dr. Robert J. Hariri
|
$
|
13,600
|
$
|
56,667
|
$
|
70,267
|
||||||
Dr. Louis J. Aronne
|
$
|
84,000
|
$
|
145,833
|
$
|
229,833
|
||||||
Dr. Peter Diamandis
|
$
|
9,000
|
$
|
37,500
|
$
|
46,500
|
·
|
each person known by us at that date to be the beneficial owner of more than 5% of the outstanding shares of our based solely on Schedule 13D/13G filings with the Securities and Exchange Commission;
|
·
|
each of our officers and directors at such date; and
|
·
|
all of our executive officers and directors at such date, as a group.
|
Name of Beneficial Owner (1)
|
Number of Shares Beneficially Owned
|
Percentage of Class
|
||||||
Dr. Robert J. Hariri
|
10,052,348
(2)
|
9.3%
|
|
|||||
Ultra Pro Sports, LLC (3)
|
7,823,000
|
7.2%
|
||||||
Dr. Louis J. Aronne
|
1,076,667
(4)
|
*
|
||||||
Dr. Peter Diamandis
|
266,667
(5)
|
*
|
||||||
Dr. Buzz Aldrin
|
183,333
(6)
|
*
|
||||||
Peter Levy
|
750,000
(7)
|
*
|
||||||
Dr. Carlon Colker (8)
|
7,324,000
|
6.7%
|
||||||
Directors and officers as a group (5 persons)
|
12,329,015
|
11.3%
|
Shares Beneficially
Owned Prior to
The Offering
|
Shares Offered by this |
Shares Beneficially
Owned After the
Offering
(1)
|
|||
Name of Selling Stockholder | Number | Percent | Prospectus | Number | Percent |
The Special Equities Group, LLC (2) +
|
400,000
|
*
|
400,000
|
-
|
-
|
Hudson Bay Master Fund LTD (3)
|
400,000
|
*
|
400,000
|
-
|
-
|
Cranshire Capital Master Fund, Ltd. (4)
|
300,000
|
*
|
300,000
|
-
|
-
|
Brio Capital L.P. (5)
|
600,000
|
*
|
600,000
|
-
|
-
|
Nancy Abbe Trust 2 (6)
|
100,000
|
*
|
100,000
|
-
|
-
|
Joshua Silverman
|
100,000
|
*
|
100,000
|
-
|
-
|
Iroquois Master Fund Ltd. (7)
|
1,100,000
|
1.0%
|
1,100,000
|
-
|
-
|
American Capital Management LLC (8)
|
200,000
|
*
|
200,000
|
-
|
-
|
Scot Cohen
|
100,000
|
*
|
100,000
|
-
|
-
|
Kingsbrook Opportunities Master Fund LP (9)
|
1,000,000
|
*
|
1,000,000
|
-
|
-
|
Rockmore Investment Master Fund LP (10)
|
600,000
|
*
|
600,000
|
-
|
-
|
ARB Ventures LLC (11)
|
100,000
|
*
|
100,000
|
-
|
-
|
Harry and Charlotte Katz
|
200,000
|
*
|
200,000
|
-
|
-
|
Jason T. Adelman
|
300,000
|
*
|
300,000
|
-
|
-
|
Robert Ladd
|
100,000
|
*
|
100,000
|
-
|
-
|
Robert Traversa
|
100,000
|
*
|
100,000
|
-
|
-
|
Steve H. Kanzer
|
400,000
|
*
|
400,000
|
-
|
-
|
Kenneth A. Jacobsen
|
170,000
|
*
|
100,000
|
70,000
|
*
|
Shares Beneficially
Owned Prior to
The Offering
|
Shares Offered by this |
Shares Beneficially
Owned After the
Offering
(1)
|
|||
Name of Selling Stockholder | Number | Percent | Prospectus | Number | Percent |
Darrell Schwabe
|
80,000
|
*
|
80,000
|
-
|
-
|
Stanley T. Omland
|
240,000
|
*
|
240,000
|
-
|
-
|
Omland Engineering Associates, Inc. (12)
|
160,000
|
*
|
160,000
|
-
|
-
|
Michael Scotto
|
400,000
|
*
|
400,000
|
-
|
-
|
Gregory Castaldo
|
240,000
|
*
|
240,000
|
-
|
-
|
Mark Tuchmann
|
600,000
|
*
|
600,000
|
-
|
-
|
Michael Kantor Living Trust DTD June 2000 (13)
|
276,289
|
*
|
200,000
|
76,289
|
*
|
Kerry Propper +
|
120,000
|
*
|
120,000
|
-
|
-
|
Mary Dandrea
|
250,000
|
*
|
200,000
|
50,000
|
*
|
Edward J. Generelli
|
100,000
|
*
|
100,000
|
-
|
-
|
Alpha Capital Anstalt
|
1,000,000
|
*
|
1,000,000
|
-
|
-
|
Jonas Grossman +
|
75,000
|
*
|
60,000
|
15,000
|
*
|
Empery Asset Master, LTD (16)
|
400,000
|
*
|
400,000
|
-
|
-
|
Ravello Enterprises LLC (15)
|
200,000
|
*
|
200,000
|
-
|
-
|
Gerald J. Ferrante
|
100,000
|
*
|
100,000
|
-
|
-
|
Kenneth A. Jacobson
|
100,000
|
*
|
100,000
|
-
|
-
|
Nelson and Molly Gaertner
|
400,000
|
*
|
400,000
|
-
|
-
|
Beaux Properties International Inc.
|
400,000
|
*
|
400,000
|
-
|
-
|
Louis Arrone
|
1,076,667
|
*
|
160,000
|
916,667
|
*
|
Daniel J. Sheehan III
|
680,000
|
*
|
200,000
|
480,000
|
*
|
Catherine E. Galgano
|
100,000
|
*
|
100,000
|
-
|
-
|
Francine Forgione
|
1,080,000
|
*
|
80,000
|
1,000,000
|
*
|
Daniel J. Sheehan/Catherine V. Sheehan
|
200,000
|
*
|
200,000
|
-
|
-
|
Hugh M. McGovern
|
400,000
|
*
|
400,000
|
-
|
-
|
John Palazetti
|
100,000
|
*
|
100,000
|
-
|
-
|
Shares Beneficially
Owned Prior to
The Offering
|
Shares Offered by this |
Shares Beneficially
Owned After the
Offering
(1)
|
|||
Name of Selling Stockholder | Number | Percent | Prospectus | Number | Percent |
Marc B. Mazur
|
40,000
|
*
|
40,000
|
-
|
-
|
Ron Dandrea
|
100,000
|
*
|
100,000
|
-
|
-
|
Absolute Return Strategies LTD (14)
|
200,000
|
*
|
200,000
|
-
|
-
|
William Cutler
|
800,000
|
*
|
400,000
|
400,000
|
*
|
Fleet Atlas Ventures (18)
|
4,000,000
|
3.7%
|
2,000,000
|
2,000,000
|
1.8%
|
Joseph Garibaldi IV
|
100,000
|
*
|
100,000
|
-
|
-
|
Joseph Maurillo
|
100,000
|
*
|
100,000
|
-
|
-
|
Christopher Pompeo
|
100,000
|
*
|
100,000
|
-
|
-
|
John Yorey
|
600,000
|
*
|
600,000
|
-
|
-
|
Gregory E. Schiano
|
200,000
|
*
|
200,000
|
-
|
-
|
Gerard Dente
|
100,000
|
*
|
100,000
|
-
|
-
|
Joseph Mannello
|
1,200,000
|
1.1%
|
1,200,000
|
-
|
-
|
Frank Dandrea
|
1,900,000
|
1.7%
|
400,000
|
1,500,000
|
1.4%
|
Joseph Santamo
|
400,000
|
*
|
400,000
|
-
|
-
|
Fidelity Select Portfolios: Biotechnology Portfolio (17)
|
1,666,700
|
1.5%
|
1,666,700
|
-
|
-
|
Fidelity Advisors Series VII: Fidelity Advisor Biotechnology Fund (17)
|
333,300
|
*
|
333,300
|
-
|
-
|
Fidelity Select Portfolios: Pharmaceuticals Portfolio (17)
|
2,000,000
|
1.8%
|
2,000,000
|
-
|
-
|
William Amwake
|
400,000
|
*
|
400,000
|
-
|
-
|
Craig Spencer
|
50,000
|
*
|
50,000
|
-
|
-
|
(1)
|
Assumes the sale of all shares offered pursuant to this prospectus.
|
(2)
|
Jonathan Schechter is the natural person with voting and dispositive power over these shares.
|
(3)
|
Hudson Bay Capital Management LP, the investment manager of Hudson Bay Master Fund Ltd., has voting and investment power over these securities. Sander Gerber is the managing member of Hudson Bay Capital GL LLP, which is the general partner of Hudson Bay Capital Management LP. Sander Gerber disclaims beneficial ownership over these securities.
|
(4)
|
Cranshire Capital Advisors, LLC (“CCA”) is the investment manager of Cranshire Capital Master Fund, Ltd. (“Cranshire Master Fund”) and has voting control and investment discretion over securities held by Cranshire Master Fund. Mitchell P. Kopin (“Mr. Kopin”), the president, the sole member and the sole member of the Board of Managers of CCA, has voting control over CCA. As a result, each of Mr. Kopin and CCA may be deemed to have beneficial ownership (as determined under Section 13(d) of the Securities Exchange Act of 1934, as amended) of the securities held by Cranshire Master Fund.
|
(5)
|
Shaye Hirsch is the natural person with voting and dispositive power over these shares.
|
(6)
|
Leo Abbe is the natural person with voting and dispositive power over these shares.
|
(7)
|
Iroquois Capital Management L.L.C. (“Iroquois Capital”) is the investment manager of Iroquois Master Fund, Ltd (“IMF”). Consequently, Iroquois Capital has voting control and investment discretion over securities held by IMF. As managing members of Iroquois Capital, Joshua Silverman and Richard Abbe make voting and investment decisions on behalf of Iroquois Capital in its capacity as investment manager to IMF. As a result of the foregoing, Mr. Silverman and Mr. Abbe may be deemed to have beneficial ownership (as determined under Section 13(d) of the Securities Exchange Act of 1934, as amended) of the securities held by IMF. Notwithstanding the foregoing, Mr. Silverman and Mr. Abbe disclaim such beneficial ownership.
|
(8)
|
Philip Mirabelli is the natural person with voting and dispositive power over these shares.
|
(9)
|
Kingsbrook Partners LP (“Kingsbrook Partners”) is the investment manager of Kingsbrook Opportunities Master Fund LP (“Kingsbrook Opportunities”) and consequently has voting control and investment discretion over securities held by Kingsbrook Opportunities. Kingsbrook Opportunities GP LLC (“Opportunities GP”) is the general partner of Kingsbrook Opportunities and may be considered the beneficial owner of any securities deemed to be beneficially owned by Kingsbrook Partners. Ari J. Storch, Adam J. Chill and Scott M. Wallace are the sole managing members of Opportunities GP and GP LLC and as a result may be considered beneficial owners of any securities deemed beneficially owned by Opportunities GP and GP LLC. Each of Kingsbrook Partners, Opportunities GO, GP LLC and Messrs. Storch, Chill and Wallace disclaim beneficial ownership of these securities.
|
(10)
|
Rockmore Capital, LLC (“Rockmore Capital”) serves as the investment manager to Rockmore Investment Master Fund Ltd (“Rockmore Master Fund”) and in such capacity has investment discretion to vote and dispose of theses shares. Mr. Bruce T. Bernstein and Mr. Brian Daly, as officers of Rockmore Capital, are responsible for the portfolio management decisions of Rockmore Master Fund and may be deemed to have investment discretion over these shares. Each of Rockmore Capital, Messrs. Bernstein and Daly, disclaims beneficial ownership of these shares.
|
(11)
|
Alexander R. Berger is the natural person with voting and dispositive power over these shares.
|
(12)
|
Stanley T. Omland is the natural person with voting and dispositive power over these shares.
|
(13)
|
Michael Kantor is the natural person with voting and dispositive power over these shares.
|
(14)
|
John Dean is the natural person with voting and dispositive power over these shares.
|
(15)
|
Daniel Sponzilli is the natural person with voting and dispositive power over these shares.
|
(16)
|
Empery Asset Master, Ltd - Empery Asset Management LP, the authorized agent of Empery Asset Master Ltd (“EAM”), has discretionary authority to vote and dispose of the shares held by EAM and may be deemed to be the beneficial owner of these shares. Martin Hoe and Ryan Lane, in their capacity as investment managers of Empery Asset Management LP, may also be deemed to have investment discretion and voting power over the shares held by EAM. Mr. Hoe and Mr. Lane disclaim any beneficial ownership of these shares.
|
(17)
|
Fidelity Management & Research Company (“Fidelity”), 82 Devonshire Street, Boston, Massachusetts 02109, a wholly-owned subsidiary of FMR LLC and an investment adviser registered under Section 203 of the Investment Advisers Act of 1940, is the beneficial owner of 4,000,000 shares of MYOS Corporation (“the Company”) as a result of acting as investment adviser to various investment companies registered under Section 8 of the Investment Company Act of 1940.
|
|
Edward C. Johnson 3d and FMR LLC, through its control of Fidelity, and the funds each has sole power to dispose of the 4,000,000 Shares owned by the Funds.
|
|
Members of the family of Edward C. Johnson 3d, Chairman of FMR LLC, are the predominant owners, directly or through trusts, of Series B voting common shares of FMR LLC, representing 49% of the voting power of FMR LLC. The Johnson family group and all other Series B shareholders have entered into a shareholders' voting agreement under which all Series B voting common shares will be voted in accordance with the majority vote of Series B voting common shares. Accordingly, through their ownership of voting common shares and the execution of the shareholders' voting agreement, members of the Johnson family may be deemed, under the Investment Company Act of 1940, to form a controlling group with respect to FMR LLC.
|
|
Neither FMR LLC nor Edward C. Johnson 3d, Chairman of FMR LLC, has the sole power to vote or direct the voting of the shares owned directly by the Fidelity Funds, which power resides with the Funds' Boards of Trustees. Fidelity carries out the voting of the shares under written guidelines established by the Funds' Boards of Trustees.
|
(18)
|
Marc E. Berson is the natural person with voting and dispositive power over these shares.
|
•
|
ordinary brokerage transactions and transactions in which the broker-dealer solicits purchasers;
|
•
|
block trades in which the broker-dealer will attempt to sell the shares as agent, but may position and resell a portion of the block as principal to facilitate the transaction;
|
•
|
purchases by a broker-dealer as principal and resale by the broker-dealer for its account;
|
•
|
an exchange distribution in accordance with the rules of the applicable exchange;
|
•
|
privately negotiated transactions;
|
•
|
short sales;
|
•
|
through the writing or settlement of options or other hedging transactions, whether through an options exchange or otherwise;
|
•
|
broker-dealers may agree with the selling stockholders to sell a specified number of such shares at a stipulated price per share;
|
•
|
through the distribution of the shares by any selling stockholder to its partners, members or stockholders;
|
|
•
|
a combination of any such methods of sale; and
|
•
|
any other method permitted pursuant to applicable law.
|
Report of Independent Registered Public Accounting Firm | F-2 - F-3 |
Consolidated Balance Sheets as of December 31, 2011 and 2010 | F-4 |
Consolidated Statements of Operation for the years ended December 31, 2011 and 2010 | F-5 |
Consolidated Statements of Stockholders’ Equity for the years ended December 31, 2011 and 2010 | F-6 |
Consolidated Statements of Cash Flows for the years ended December 31, 2011 and 2010 | F-7 - F-8 |
Notes to the Consolidated Financial Statements | F-9 - F-21 |
Consolidated Balance Sheets as of June 30, 2012 | F-22 |
Consolidated Statements of Operation for the six months ended June 30, 2012 | F-23 |
Consolidated Statements of Stockholders’ Equity for the six months ended June 30, 2012 | F-24 |
Consolidated Statements of Cash Flows for the six months ended June 30, 2012 | F-25 - F-26 |
Notes to the Consolidated Financial Statements | F-27 - F-39 |
MYOS CORPORATION AND SUBSIDIARY
|
||||||||
(a development stage company)
|
||||||||
CONSOLIDATED BALANCE SHEETS
|
||||||||
December 31,
|
||||||||
2011
|
2010
|
|||||||
ASSETS
|
||||||||
Current assets
|
||||||||
Cash
|
$ | 61,266 | $ | - | ||||
Accounts receivable
|
17,557 | |||||||
Inventories
|
526,284 | |||||||
Deferred financing cost
|
49,451 | |||||||
Prepaid expenses and other current assets
|
140,336 | |||||||
Total current assets
|
794,894 | - | ||||||
Fixed assets, net of accumulated depreciation of $276
|
2,748 | |||||||
Intellectual property
|
2,000,000 | |||||||
Security deposits
|
10,000 | |||||||
Total assets
|
$ | 2,807,642 | $ | - | ||||
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
|
||||||||
Current liabilities
|
||||||||
Accounts payable and accrued expenses
|
$ | 411,665 | $ | 535 | ||||
Note payable for acquisition of intellectual property
|
350,000 | |||||||
Convertible notes payable
|
400,000 | |||||||
Accrued interest
|
18,400 | |||||||
Accounts payable and accrued expenses - related parties
|
132,934 | 45,911 | ||||||
Loans payable
|
60,000 | |||||||
Notes payable - directors
|
80,000 | |||||||
Note payable
|
7,500 | 7,500 | ||||||
Total current liabilities
|
1,460,499 | 53,946 | ||||||
Derivatives liability
|
872,659 | |||||||
Total liabilities
|
2,333,158 | 53,946 | ||||||
Stockholders' equity (deficit)
|
||||||||
Preferred stock, $.001 par value; 25,000,000 shares authorized;
|
||||||||
no shares issued and outstanding
|
- | - | ||||||
Common stock, $.001 par value, 300,000,000 shares authorized;
|
||||||||
66,813,997 shares issued and outstanding at December 31, 2011
|
||||||||
49,000,000 shares issued and outstanding at December 31, 2010
|
66,814 | 49,000 | ||||||
Additional paid-in capital
|
6,138,916 | 31,000 | ||||||
Deficit accumulated during development stage
|
(5,731,246 | ) | (133,946 | ) | ||||
Total stockholders' equity (deficit)
|
474,484 | (53,946 | ) | |||||
Total liabilities and stockholders' equity (deficit)
|
$ | 2,807,642 | $ | - |
MYOS CORPORATION AND SUBSIDIARY
|
||||||||||||
(a development stage company)
|
||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||||||
April 11, 2007
|
||||||||||||
(Inception Date)
|
||||||||||||
Year Ended December 31,
|
to December 31,
|
|||||||||||
2011
|
2010
|
2010
|
||||||||||
Revenue
|
$ | 99,475 | $ | - | $ | 99,475 | ||||||
Cost of sales
|
49,932 | - | 49,932 | |||||||||
Gross profit
|
49,543 | - | 49,543 | |||||||||
General and administrative expenses
|
4,645,763 | 28,795 | 4,791,979 | |||||||||
Loss from operations
|
(4,596,220 | ) | (28,795 | ) | (4,742,436 | ) | ||||||
OTHER INCOME (EXPENSE)
|
||||||||||||
Interest expense
|
(24,971 | ) | (230 | ) | (25,201 | ) | ||||||
Value of warrants in excess of the amount of additional paid-in capital
|
||||||||||||
received in the related private placement of restricted common stock
|
(2,405,303 | ) | (2,405,303 | ) | ||||||||
Decrease in fair value of warrants
|
4,101,743 | 4,101,743 | ||||||||||
Impairment charge - intellectual property
|
(2,662,000 | ) | (2,662,000 | ) | ||||||||
Amortization of deferred financing costs
|
(10,549 | ) | (10,549 | ) | ||||||||
Gain on forgiveness of debt
|
- | 12,500 | 12,500 | |||||||||
(1,001,080 | ) | 12,270 | (988,810 | ) | ||||||||
- | - | - | ||||||||||
Net loss
|
$ | (5,597,300 | ) | $ | (16,525 | ) | $ | (5,731,246 | ) | |||
Weighted average number of common shares outstanding, basic and diluted
|
61,673,449 | 49,000,000 | ||||||||||
Basic and diluted net loss per share attributable to common stockholders
|
$ | (0.09 | ) | $ | 0.00 |
MYOS CORPORATION AND SUBSIDIARY
|
||||||||||||||||||||
(a development stage company)
|
||||||||||||||||||||
CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY
|
||||||||||||||||||||
For the period from April 11, 2007 (date of inception) to December 31, 2011
|
||||||||||||||||||||
Common Stock
|
Additional paid-in | Deficit accumulated during development | Total stockholders' equity | |||||||||||||||||
Shares
|
Amount $.001 par
|
capital
|
stage
|
(deficit)
|
||||||||||||||||
Balance at April 11, 2007
|
- | $ | - | $ | - | $ | - | $ | - | |||||||||||
Common stock issued for cash at $0.0002 per share
|
28,000,000 | 28,000 | (23,000 | ) | 5,000 | |||||||||||||||
Common stock issued for cash at $0.004 per share
|
21,000,000 | 21,000 | 54,000 | 75,000 | ||||||||||||||||
Net loss
|
- | - | - | (60,185 | ) | (60,185 | ) | |||||||||||||
Balance at December 31, 2007
|
49,000,000 | 49,000 | 31,000 | (60,185 | ) | 19,815 | ||||||||||||||
Net loss
|
- | - | - | (17,928 | ) | (17,928 | ) | |||||||||||||
Balance at December 31, 2008
|
49,000,000 | 49,000 | 31,000 | (78,113 | ) | 1,887 | ||||||||||||||
Net loss
|
- | - | - | (39,308 | ) | (39,308 | ) | |||||||||||||
Balance at December 31, 2009
|
49,000,000 | 49,000 | 31,000 | (117,421 | ) | (37,421 | ) | |||||||||||||
Net loss
|
- | - | - | (16,525 | ) | (16,525 | ) | |||||||||||||
Balance at December 31, 2010
|
49,000,000 | 49,000 | 31,000 | (133,946 | ) | (53,946 | ) | |||||||||||||
Issuance of 7,024,000 shares of Common Stock to Peak Wellness, Inc. as
part of the purchase price of
intellectual property
|
7,024,000 | 7,024 | 3,504,976 | 3,512,000 | ||||||||||||||||
Fair value of shares transferred from existing stockholder to the CEO in
connection with employment agreement
|
- | - | 1,500,000 | 1,500,000 | ||||||||||||||||
Proceeds from private placements of restricted common stock
|
8,334,997 | 8,335 | 2,472,165 | 2,480,500 | ||||||||||||||||
Offering costs
|
- | - | (45,000 | ) | (45,000 | ) | ||||||||||||||
Fair value of warrants issued to private placement investors
|
- | - | (2,432,365 | ) | (2,432,365 | ) | ||||||||||||||
Shares issued for services
|
2,055,000 | 2,055 | 688,138 | 690,193 | ||||||||||||||||
Annual vesting of options issued to directors and advisory board members
|
- | - | 360,402 | 360,402 | ||||||||||||||||
Shares issued in connection with debt
|
400,000 | 400 | 59,600 | 60,000 | ||||||||||||||||
Net loss
|
- | - | - | (5,597,300 | ) | (5,597,300 | ) | |||||||||||||
Balance at December 31, 2011
|
66,813,997 | $ | 66,814 | $ | 6,138,916 | $ | (5,731,246 | ) | $ | 474,484 |
MYOS CORPORATION AND SUBSIDIARY
|
||||||||||||
(a development stage company)
|
||||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOW
|
||||||||||||
April 11, 2007
|
||||||||||||
(Inception Date)
|
||||||||||||
Year Ended December 31,
|
to December 31,
|
|||||||||||
2011
|
2010
|
2011
|
||||||||||
Cash Flows from Operating Activities
|
||||||||||||
Net loss
|
$ | (5,597,300 | ) | $ | (16,525 | ) | $ | (5,731,246 | ) | |||
Adjustments to reconcile net loss to net cash used in operating
activities:
|
||||||||||||
Depreciation
|
276 | 276 | ||||||||||
Stock based compensation
|
2,550,595 | 2,550,595 | ||||||||||
Impairment charges
|
2,662,000 | 2,662,000 | ||||||||||
Derivatives charges and credits
|
(1,559,706 | ) | (1,559,706 | ) | ||||||||
Changes in operating assets and liabilities:
|
||||||||||||
(Increase) in accounts receivable
|
(17,557 | ) | (17,557 | ) | ||||||||
(Increase) in inventories
|
(526,284 | ) | (526,284 | ) | ||||||||
(Increase) in prepaid expenses and other assets
|
(97,287 | ) | (97,287 | ) | ||||||||
Increase in accounts payable and accrued expenses
|
429,530 | (19,565 | ) | 430,065 | ||||||||
Net cash used in operating activities
|
(2,155,733 | ) | (36,090 | ) | (2,289,144 | ) | ||||||
Cash Flows from Investing Activities:
|
||||||||||||
Acquisition of intellectual property
|
(450,000 | ) | (450,000 | ) | ||||||||
Acquisition of fixed assets
|
(3,024 | ) | (3,024 | ) | ||||||||
Net cash used in investing activities
|
(453,024 | ) | - | (453,024 | ) | |||||||
Cash Flows from Financing Activities
|
||||||||||||
Advances from related parties
|
87,023 | 35,945 | 140,434 | |||||||||
Repayment of notes payable
|
(392,500 | ) | (392,500 | ) | ||||||||
Offering costs
|
(45,000 | ) | (45,000 | ) | ||||||||
Proceeds from issuance of stock to initial stockholders
|
- | 80,000 | ||||||||||
Proceeds from issuance of notes
|
540,000 | 540,000 | ||||||||||
Proceeds from private placement of common stock
|
2,480,500 | 2,480,500 | ||||||||||
Net cash provided by financing activities
|
2,670,023 | 35,945 | 2,803,434 | |||||||||
Net increase in cash
|
61,266 | (145 | ) | 61,266 | ||||||||
Cash at beginning of the period
|
- | 145 | - | |||||||||
Cash at end of the period
|
$ | 61,266 | $ | - | $ | 61,266 |
MYOS CORPORATION AND SUBSIDIARY
|
||||||||||||
(a development stage company)
|
||||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOW (Continued)
|
||||||||||||
April 11, 2007
|
||||||||||||
(Inception Date)
|
||||||||||||
Year Ended December 31,
|
to December 31,
|
|||||||||||
2011
|
2010
|
2011
|
||||||||||
Supplemental Disclosure of Cash Flow Information:
|
||||||||||||
Cash paid for franchise taxes
|
$ | 800 | $ | - | $ | 800 | ||||||
Cash paid for interest
|
$ | - | $ | - | $ | - | ||||||
Supplemental Disclosure of Non-Cash Transactions:
|
||||||||||||
Offering costs paid by stockholder
|
$ | 25,000 | $ | - | $ | 25,000 | ||||||
Conversion of stockholder loan into common stock
|
$ | 2,744 | $ | - | $ | 2,744 | ||||||
Conversion of stockholder loan into capital - no shares issued
|
$ | 22,256 | $ | - | $ | 22,256 | ||||||
Note payable - insurance financing
|
$ | 42,500 | $ | - | $ | 42,500 | ||||||
Note issued for accounts payable
|
$ | - | $ | 7,500 | $ | 7,500 | ||||||
Acquisition of intellectual property through note payable
|
$ | 700,000 | $ | - | $ | 700,000 | ||||||
Issuance of 200,000 shares of common stock pursuant to price protection provision in subscription agreement
|
$ | 20,000 | $ | - | $ | 20,000 | ||||||
Financing costs through issuance of restricted common stock
|
$ | - | $ | - | $ | 60,000 |
Inventory consist of the following:
|
||||||||
December 31,
|
December
31,
|
|||||||
2011
|
2010
|
|||||||
Raw materials
|
$ | - | $ | - | ||||
Work in process
|
- | - | ||||||
Finished goods
|
526,284 | - | ||||||
Total Inventory
|
$ | 526,284 | $ | - |
Date
|
Shares
|
Gross Proceeds
|
Related Warrant Liability at
Inception
|
Related Warrant Liability at
December 31, 2011
|
||||||||||||
February 25, 2011
|
4,766,666 | $ | 1,430,000 | $ | 2,350,251 | $ | 381,401 | |||||||||
May 31, 2011
|
1,409,999 | 423,000 | 1,186,859 | 118,141 | ||||||||||||
June 27, 2011
|
1,874,999 | 562,500 | 1,243,838 | 159,234 | ||||||||||||
July 12, 2011
|
83,333 | 25,000 | 57,742 | 7,162 | ||||||||||||
December 2, 2011
|
200,000 | 40,000 | - | - | ||||||||||||
8,334,997 | $ | 2,480,500 | $ | 4,838,690 | $ | 665,938 |
Grant Date
|
Number of
Warrants
|
Exercise Price
|
Expiration
Term in Years
|
|||||||||
February 25, 2011 (A)
|
4,766,666 | $ | 0.60 | 3 | ||||||||
May 31, 2011 (A)
|
1,409,999 | $ | 0.60 | 3 | ||||||||
June 27, 2011 (A)
|
1,874,999 | $ | 0.60 | 3 | ||||||||
June 27, 2011 (B)
|
100,000 | $ | 1.00 | 2 | ||||||||
July 12, 2011 (A)
|
83,333 | $ | 0.60 | 3 | ||||||||
December 27, 2011 (B)
|
50,000 | $ | 1.00 | 2 | ||||||||
(A) Private placement warrants (note that since these warrants are subject to down round full ratchet anti dilution provisions and based on the December 2, 2011 private placement of 200,000 shares at $0.20 per share, the exercise price adjusted to $0.20 until such later time as a lower down round would take place)
|
||||||||||||
(B) Sponsorship agreement, including put option - see Note 10
|
Shares Under
Warrants
|
Weighted Average
Exercise Price
|
|||||||
Balance at January 1, 2010
|
- | |||||||
Warrants granted
|
- | |||||||
Warrants exercised
|
- | |||||||
Warrants cancelled/expired
|
- | |||||||
Balance at December 31, 2010
|
- | |||||||
Warrants granted
|
8,284,997 | $ | 0.61 | |||||
Warrants exercised
|
- | |||||||
Warrants cancelled/expired
|
- | |||||||
Balance at December 31, 2011
|
8,284,997 | $ | 0.61 |
Warrants Outstanding and Exercisable
|
||||||||
Range of
Exercise Price
|
Warrants Outstanding and
Exercisable
|
Weighted Average Remaining Contractual
Life
|
||||||
$ 0.60
(A)
|
8,134,997 | 2.30 | ||||||
$ 1.00
|
150,000 | 1.66 |
(A) The exercise price decreased to $0.20 upon the closing of the December 2, 2011 private placement
|
Grant Date
|
Number of Warrants
|
Stock Price on Measurement Date
|
Exercise Price
|
Expected Term
|
Expected Volatility
|
Dividend Yield
|
Risk Free Rate
|
||||||||||||||||||||||
(A)
|
02/25/11
|
4,766,666 | $ | 0.500 | $ | 0.60 | 3.00 | 285.20 | % | 0.00 | % | 1.48 | % | ||||||||||||||||
(B)
|
Remeasurement
|
$ | 0.105 | $ | 0.20 | 2.33 | 209.00 | % | 0.00 | % | 0.36 | % | |||||||||||||||||
(A)
|
05/31/11
|
1,409,999 | $ | 0.850 | $ | 0.60 | 3.00 | 208.89 | % | 0.00 | % | 0.79 | % | ||||||||||||||||
(B)
|
Remeasurement
|
$ | 0.105 | $ | 0.20 | 2.59 | 209.00 | % | 0.00 | % | 0.36 | % | |||||||||||||||||
(A)
|
06/27/11
|
1,874,999 | $ | 0.670 | $ | 0.60 | 3.00 | 295.31 | % | 0.00 | % | 0.64 | % | ||||||||||||||||
(B)
|
Remeasurement
|
$ | 0.105 | $ | 0.20 | 2.67 | 209.00 | % | 0.00 | % | 0.36 | % | |||||||||||||||||
(A)
|
07/12/11
|
83,333 | $ | 0.700 | $ | 0.60 | 3.00 | 278.00 | % | 0.00 | % | 0.42 | % | ||||||||||||||||
(B)
|
Remeasurement
|
$ | 0.105 | $ | 0.20 | 2.75 | 209.00 | % | 0.00 | % | 0.36 | % | |||||||||||||||||
(C)
|
06/27/11
|
100,000 | $ | 0.670 | $ | 1.00 | 2.00 | 213.59 | % | 0.00 | % | 0.41 | % | ||||||||||||||||
(C)
|
12/23/11
|
50,000 | $ | 0.090 | $ | 1.00 | 2.00 | 209.00 | % | 0.00 | % | 0.28 | % |
Grant Date
|
Number of
Options
|
Exercise Price
|
Expiration
Term in Years
|
|||||||||
Dr. Louis Aronne - director - July 14, 2011
|
250,000 | $ | 0.64 | 10 | ||||||||
Dr. Louis Aronne - medical advisory board - July 14, 2011
|
500,000 | $ | 0.64 | 10 | ||||||||
Dr. Robert Hariri - director - July 26, 2011
|
250,000 | $ | 0.69 | 10 | ||||||||
Dr.Peter Diamandis - director -August 15, 2011
|
250,000 | $ | 0.45 | 10 |
Grant Date
|
Number of Options
|
Stock Price on Measurement Date
|
Exercise Price
|
Expected Term
|
Expected Volatility
|
Dividend Yield
|
Risk Free Rate
|
|||||||||||||||||||||
07/14/11
|
750,000 | $ | 0.640 | $ | 0.64 | 10.00 | 287.00 | % | 0.00 | % | 2.98 | % | ||||||||||||||||
07/26/11
|
250,000 | $ | 0.690 | $ | 0.69 | 10.00 | 285.00 | % | 0.00 | % | 2.99 | % | ||||||||||||||||
08/15/11
|
250,000 | $ | 0.450 | $ | 0.45 | 10.00 | 284.00 | % | 0.00 | % | 2.29 | % |
Shares Under
Options
|
Weighted Average
Exercise Price
|
|||||||
Balance at January 1, 2010
|
- | |||||||
Options granted
|
- | |||||||
Options exercised
|
- | |||||||
Options cancelled/expired
|
- | |||||||
Balance at December 31, 2010
|
- | |||||||
Options granted
|
1,250,000 | $ | 0.61 | |||||
Options exercised
|
- | |||||||
Options cancelled/expired
|
- | |||||||
Balance at December 31, 2011
|
1,250,000 | $ | 0.61 |
Options Outstanding
|
Options Exercisable
|
|||||||||||||||||||
Range of
Exercise Price
|
Options
Outstanding
|
Weighted Average Remaining Contractual
Life
|
Range of
Exercise Price
|
Options
Exercisable
|
Weighted Average Remaining Contractual
Life
|
|||||||||||||||
$ 0.64
|
750,000 | 9.53 | $ | 0.64 | 208,333 | 9.53 | ||||||||||||||
$ 0.69
|
250,000 | 9.57 | $ | 0.69 | 83,333 | 9.57 | ||||||||||||||
$ 0.45
|
250,000 | 9.62 | $ | 0.45 | 83,333 | 9.62 |
December 31,
|
||||||||
2011
|
2010
|
|||||||
Noncurrent assets and liabilities
|
||||||||
Intellectual property
|
$ | 1,038,000 | $ | - | ||||
Net operating loss carryforwards
|
843,000 | 52,000 | ||||||
1,881,000 | 52,000 | |||||||
Valuation allowance
|
(1,881,000 | ) | (52,000 | ) | ||||
Net deferred tax asset
|
$ | - | $ | - |
Year Ended
December 31,
|
||||||||
2011
|
2010
|
|||||||
Statutory Federal income tax rate
|
34 | % | 34 | % | ||||
State taxes, net of Federal tax benefit
|
5 | % | 5 | % | ||||
Valuation allowance
|
(39 | )% | (39 | )% | ||||
Net deferred tax asset
|
- | % | - | % |
MYOS CORPORATION AND SUBSIDIARY
|
||||||||
(a development stage company)
|
||||||||
CONSOLIDATED BALANCE SHEETS
|
||||||||
June 30,
|
December 31,
|
|||||||
2012
|
2011
|
|||||||
(Unaudited)
|
||||||||
ASSETS
|
||||||||
Current assets
|
||||||||
Cash
|
$ | 571,840 | $ | 61,266 | ||||
Accounts receivable
|
2,387 | 17,557 | ||||||
Inventories
|
436,580 | 526,284 | ||||||
Deferred financing cost
|
- | 49,451 | ||||||
Prepaid expenses and other current assets
|
58,498 | 140,336 | ||||||
Total current assets
|
1,069,305 | 794,894 | ||||||
Fixed assets, net of accumulated depreciation of $729
|
4,340 | 2,748 | ||||||
Intellectual property
|
2,000,000 | 2,000,000 | ||||||
Security deposits
|
- | 10,000 | ||||||
Total assets
|
$ | 3,073,645 | $ | 2,807,642 | ||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
Current liabilities
|
||||||||
Accounts payable and accrued expenses
|
$ | 75,641 | $ | 411,665 | ||||
Note payable - stockholder
|
65,000 | - | ||||||
Note payable for acquisition of intellectual property
|
- | 350,000 | ||||||
Convertible notes payable
|
- | 400,000 | ||||||
Accrued interest
|
701 | 18,400 | ||||||
Accounts payable and accrued expenses - related parties
|
45,911 | 132,934 | ||||||
Loans payable
|
- | 60,000 | ||||||
Notes payable - directors
|
- | 80,000 | ||||||
Note payable
|
7,500 | 7,500 | ||||||
Total current liabilities
|
194,753 | 1,460,499 | ||||||
Derivatives liability
|
375,741 | 872,659 | ||||||
Total liabilities
|
570,494 | 2,333,158 | ||||||
Stockholders' equity
|
||||||||
Preferred stock, $.001 par value; 25,000,000 shares authorized;
|
||||||||
no shares issued and outstanding
|
- | - | ||||||
Common stock, $.001 par value, 300,000,000 shares authorized;
|
||||||||
87,566,307 shares issued and outstanding at June 30, 2012
|
||||||||
66,813,997 shares issued and outstanding at December 31, 2011
|
87,566 | 66,814 | ||||||
Additional paid-in capital
|
10,230,539 | 6,138,916 | ||||||
Deficit accumulated during development stage
|
(7,814,954 | ) | (5,731,246 | ) | ||||
Total stockholders' equity
|
2,503,151 | 474,484 | ||||||
Total liabilities and stockholders' equity
|
$ | 3,073,645 | $ | 2,807,642 |
MYOS CORPORATION AND SUBSIDIARY
|
||||||||||||||||||||
(a development stage company)
|
||||||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||||||||||||||
April 11, 2007
|
||||||||||||||||||||
(Inception Date)
|
||||||||||||||||||||
Three Months Ended June 30,
|
Six Months Ended June 30,
|
to
June 30,
|
||||||||||||||||||
2012
|
2011
|
2012
|
2011
|
2012
|
||||||||||||||||
Revenue
|
$ | 343,889 | $ | - | $ | 368,429 | $ | - | $ | 467,904 | ||||||||||
Cost of sales
|
292,851 | - | 301,407 | - | 351,339 | |||||||||||||||
Gross profit
|
51,038 | - | 67,022 | - | 116,565 | |||||||||||||||
General and administrative expenses
|
593,998 | 613,121 | 1,033,007 | 2,324,387 | 5,824,986 | |||||||||||||||
Loss from operations
|
(542,960 | ) | (613,121 | ) | (965,985 | ) | (2,324,387 | ) | (5,708,421 | ) | ||||||||||
OTHER INCOME (EXPENSE)
|
||||||||||||||||||||
Interest expense
|
(778,761 | ) | (5,677 | ) | (802,508 | ) | (7,936 | ) | (827,709 | ) | ||||||||||
Value of warrants in excess of the amount of additional paid-in capital
received in the related private placement of restricted common stock
|
(2,373,248 | ) | (2,405,303 | ) | ||||||||||||||||
Change in fair value of warrants
|
(227,685 | ) | (1,448,481 | ) | (245,764 | ) | (942,335 | ) | 3,855,979 | |||||||||||
Impairment charge - intellectual property
|
(2,662,000 | ) | ||||||||||||||||||
Amortization of deferred financing costs
|
(35,451 | ) | (482,335 | ) | (69,451 | ) | (80,000 | ) | ||||||||||||
Gain on forgiveness of debt
|
12,500 | |||||||||||||||||||
(1,041,897 | ) | (1,936,493 | ) | (1,117,723 | ) | (3,323,519 | ) | (2,106,533 | ) | |||||||||||
Net loss
|
$ | (1,584,857 | ) | $ | (2,549,614 | ) | $ | (2,083,708 | ) | $ | (5,647,906 | ) | $ | (7,814,954 | ) | |||||
Weighted average number of common shares outstanding, basic and diluted
|
79,944,399 | 61,317,314 | 75,720,132 | 57,407,505 | ||||||||||||||||
Basic and diluted net loss per share attributable to common stockholders
|
$ | (0.02 | ) | $ | (0.04 | ) | $ | (0.03 | ) | $ | (0.10 | ) |
MYOS CORPORATION AND SUBSIDIARY
|
||||||||||||||||||||
(a development stage company)
|
||||||||||||||||||||
CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY
|
||||||||||||||||||||
For the period from April 11, 2007 (date of inception) to June 30, 2012
|
||||||||||||||||||||
|
Deficit accumulated
|
Total | ||||||||||||||||||
Additional |
during
|
stockholders'
|
||||||||||||||||||
Common Stock |
paid-in
|
development
|
equity | |||||||||||||||||
Shares
|
Amount $.001 par
|
capital
|
stage
|
(deficit)
|
||||||||||||||||
Balance at April 11, 2007
|
- | $ | - | $ | - | $ | - | $ | - | |||||||||||
Common stock issued for cash at $0.0002 per share
|
28,000,000 | 28,000 | (23,000 | ) | 5,000 | |||||||||||||||
Common stock issued for cash at $0.004 per share
|
21,000,000 | 21,000 | 54,000 | 75,000 | ||||||||||||||||
Net loss
|
(60,185 | ) | (60,185 | ) | ||||||||||||||||
Balance at December 31, 2007
|
49,000,000 | 49,000 | 31,000 | (60,185 | ) | 19,815 | ||||||||||||||
Net loss
|
(17,928 | ) | (17,928 | ) | ||||||||||||||||
Balance at December 31, 2008
|
49,000,000 | 49,000 | 31,000 | (78,113 | ) | 1,887 | ||||||||||||||
Net loss
|
(39,308 | ) | (39,308 | ) | ||||||||||||||||
Balance at December 31, 2009
|
49,000,000 | 49,000 | 31,000 | (117,421 | ) | (37,421 | ) | |||||||||||||
Net loss
|
(16,525 | ) | (16,525 | ) | ||||||||||||||||
Balance at December 31, 2010
|
49,000,000 | 49,000 | 31,000 | (133,946 | ) | (53,946 | ) | |||||||||||||
Issuance of 7,024,000 shares of Common Stock to Peak Wellness, Inc. as
part of the purchase price of intellectual property
|
7,024,000 | 7,024 | 3,504,976 | 3,512,000 | ||||||||||||||||
Fair value of shares transferred from existing stockholder to the CEO in
connection with employment agreement
|
1,500,000 | 1,500,000 | ||||||||||||||||||
Proceeds from private placements of restricted common stock
|
8,334,997 | 8,335 | 2,472,165 | 2,480,500 | ||||||||||||||||
Offering costs
|
(45,000 | ) | (45,000 | ) | ||||||||||||||||
Fair value of warrants issued to private placement investors
|
(2,432,365 | ) | (2,432,365 | ) | ||||||||||||||||
Shares issued for services
|
2,055,000 | 2,055 | 688,138 | 690,193 | ||||||||||||||||
Vesting of options and shares issued to directors and advisory board members
|
360,402 | 360,402 | ||||||||||||||||||
Shares issued in connection with debt
|
400,000 | 400 | 59,600 | 60,000 | ||||||||||||||||
Net loss
|
(5,597,300 | ) | (5,597,300 | ) | ||||||||||||||||
Balance at December 31, 2011
|
66,813,997 | 66,814 | 6,138,916 | (5,731,246 | ) | 474,484 | ||||||||||||||
Proceeds from private placements of restricted common stock
|
13,850,000 | 13,850 | 1,731,150 | 1,745,000 | ||||||||||||||||
Shares issued to COO, not vested
|
750,000 | 750 | (750 | ) | - | |||||||||||||||
Shares issued for services
|
1,930,000 | 1,930 | 143,095 | 145,025 | ||||||||||||||||
Shares issued in debt conversions
|
2,716,306 | 2,716 | 1,301,111 | 1,303,827 | ||||||||||||||||
Shares issued in exchange for warrants
|
1,506,004 | 1,506 | 721,376 | 722,882 | ||||||||||||||||
Vesting of options and shares issued to officers, directors and advisory board members
|
195,641 | 195,641 | ||||||||||||||||||
Net loss
|
(2,083,708 | ) | (2,083,708 | ) | ||||||||||||||||
Balance at June 30, 2012
|
87,566,307 | $ | 87,566 | $ | 10,230,539 | $ | (7,814,954 | ) | $ | 2,503,151 |
MYOS CORPORATION AND SUBSIDIARY
|
||||||||||||
(a development stage company)
|
||||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOW
|
||||||||||||
April 11, 2007
|
||||||||||||
(Inception Date)
|
||||||||||||
Six Months Ended June 30,
|
to June 30,
|
|||||||||||
2012
|
2011
|
2012
|
||||||||||
Cash Flows from Operating Activities
|
||||||||||||
Net loss
|
$ | (2,083,708 | ) | $ | (5,647,906 | ) | $ | (7,814,954 | ) | |||
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||||||||||
Depreciation
|
452 | 105 | 728 | |||||||||
Stock based compensation
|
380,666 | 1,600,933 | 2,931,261 | |||||||||
Loss on debt conversion
|
883,827 | 883,827 | ||||||||||
Impairment charges
|
2,662,000 | |||||||||||
Derivatives charges and credits
|
225,964 | 3,315,583 | (1,333,742 | ) | ||||||||
Changes in operating assets and liabilities
|
||||||||||||
(Increase) decrease in accounts receivable
|
15,170 | (2,387 | ) | |||||||||
(Increase) decrease in inventories
|
89,704 | (335,830 | ) | (436,580 | ) | |||||||
Decrease in deferred financing cost
|
49,451 | 49,451 | ||||||||||
(Increase) decrease in prepaid expenses and other assets
|
81,838 | (373,463 | ) | (15,449 | ) | |||||||
Increase (decrease) in accounts payable and accrued expenses
|
(353,723 | ) | 33,478 | 76,342 | ||||||||
Net cash used in operating activities
|
(710,359 | ) | (1,407,100 | ) | (2,999,503 | ) | ||||||
Cash Flows from Investing Activities
|
||||||||||||
Acquisition of intellectual property
|
(450,000 | ) | (450,000 | ) | ||||||||
Acquisition of fixed assets
|
(2,044 | ) | (1,569 | ) | (5,068 | ) | ||||||
Decrease in security deposits
|
10,000 | 10,000 | ||||||||||
Net cash used in investing activities
|
7,956 | (451,569 | ) | (445,068 | ) | |||||||
Cash Flows from Financing Activities
|
||||||||||||
(Repayments to) advances from related parties
|
(227,023 | ) | (86,589 | ) | ||||||||
Note payable - stockholder
|
65,000 | 65,000 | ||||||||||
Repayment of notes payable
|
(350,000 | ) | (742,500 | ) | ||||||||
Insurance financing note
|
(24,903 | ) | ||||||||||
Offering costs
|
(45,000 | ) | ||||||||||
Proceeds from issuance of stock to initial stockholders
|
80,000 | |||||||||||
Proceeds from issuance of notes
|
540,000 | |||||||||||
Proceeds from private placement of common stock
|
1,725,000 | 2,412,756 | 4,205,500 | |||||||||
Net cash provided by financing activities
|
1,212,977 | 2,387,853 | 4,016,411 | |||||||||
Net increase in cash
|
510,574 | 529,184 | 571,840 | |||||||||
Cash at beginning of the period
|
61,266 | - | - | |||||||||
Cash at end of the period
|
$ | 571,840 | $ | 529,184 | $ | 571,840 |
MYOS CORPORATION AND SUBSIDIARY
|
||||||||||||
(a development stage company)
|
||||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOW (Continued)
|
||||||||||||
April 11, 2007
|
||||||||||||
(Inception Date)
|
||||||||||||
Six Months Ended June 30,
|
to June 30,
|
|||||||||||
2012
|
2011
|
2012
|
||||||||||
Supplemental Disclosure of Cash Flow Information:
|
||||||||||||
Cash paid for franchise taxes
|
$ | 1,550 | $ | 800 | $ | 2,350 | ||||||
Cash paid for interest
|
$ | - | $ | - | $ | - | ||||||
Supplemental Disclosure of Non-Cash Transactions:
|
||||||||||||
Offering costs paid by stockholder
|
$ | - | $ | 25,000 | $ | 25,000 | ||||||
Conversion of stockholder loan and interest into common stock
|
$ | 443,761 | $ | 2,744 | $ | 446,505 | ||||||
Conversion of stockholder loan into capital - no shares issued
|
$ | - | $ | 22,256 | $ | 22,256 | ||||||
Conversion of 7,529,999 warrants into 1,506,004 common shares
|
$ | 722,882 | $ | - | $ | 722,882 | ||||||
Note payable - insurance financing
|
$ | - | $ | 42,500 | $ | 42,500 | ||||||
Note issued for accounts payable
|
$ | - | $ | - | $ | 7,500 | ||||||
Acquisition of intellectual property through note payable
|
$ | - | $ | 700,000 | $ | 700,000 | ||||||
Issuance of 200,000 shares of common stock pursuant to price
|
||||||||||||
protection provision in subscription agreement
|
$ | 20,000 | $ | - | $ | 20,000 | ||||||
Financing costs through issuance of restricted common stock | $ | - | $ | - | $ | 60,000 |
Date
|
Shares
|
Gross Proceeds
|
Related Warrant
Liability at
Inception
|
Related Warrant
Liability at
June 30, 2012
|
||||||||||||
February 25, 2011
|
4,766,666 | $ | 1,430,000 | $ | 2,350,251 | $ | 49,583 | |||||||||
May 31, 2011
|
1,409,999 | 423,000 | 1,186,859 | 191,307 | ||||||||||||
June 27, 2011
|
1,874,999 | 562,500 | 1,243,838 | 18,001 | ||||||||||||
July 12, 2011
|
83,333 | 25,000 | 57,742 | - | ||||||||||||
December 2, 2011
|
200,000 | 40,000 | - | - | ||||||||||||
February 10, 2012
|
3,250,000 | 325,000 | - | - | ||||||||||||
February 14, 2012
|
4,000,000 | 400,000 | - | - | ||||||||||||
March 7, 2012
|
1,000,000 | 100,000 | - | - | ||||||||||||
March 15, 2012
|
1,750,000 | 175,000 | - | - | ||||||||||||
March 22, 2012
|
250,000 | 25,000 | - | - | ||||||||||||
April 9, 2012
|
1,000,000 | 100,000 | - | - | ||||||||||||
April 24, 2012
|
* 200,000 | - | - | - | ||||||||||||
June 28, 2012
|
2,400,000 | 600,000 | - | - | ||||||||||||
22,184,997 | $ | 4,205,500 | $ | 4,838,690 | $ | 258,891 |
Grant Date
|
Number of
Warrants
Issued
|
Number of
Warrants
Exchanged
|
Number of
Warrants
Outstanding
|
Exercise Price
Original/Repriced
|
Expiration
Term in Years
|
|||||||||||||||
February 25, 2011 (A)
|
4,766,666 | 4,650,000 | 116,666 | $ | 0.60 /$0.10 | 2.67 | ||||||||||||||
May 31, 2011 (A)
|
1,409,999 | 963,333 | 446,666 | $ | 0.60/$0.10 | 2.92 | ||||||||||||||
June 27, 2011 (A)
|
1,875,001 | 1,833,333 | 41,668 | $ | 0.60/$0.10 | 3.00 | ||||||||||||||
June 27, 2011 (B)
|
100,000 | - | 100,000 | $ | 1.00 | 2.00 | ||||||||||||||
July 12, 2011 (A)
|
83,333 | 83,333 | - | $ | 0.60/$0.10 | 3.00 | ||||||||||||||
December 27, 2011 (B)
|
50,000 | - | 50,000 | $ | 1.00 | 2.00 |
Shares Under
Warrants
|
Weighted Average
Exercise Price
Original/Repriced
|
|||||||
Balance at January 1, 2011
|
- | |||||||
Warrants granted
|
8,284,997 | $ | 0.61/$0.10 | |||||
Warrants exercised
|
- | |||||||
Warrants cancelled/expired
|
- | |||||||
Balance at December 31, 2011
|
8,284,997 | $ | 0.61/$0.10 | |||||
Warrants granted
|
- | |||||||
Warrants exercised
|
- | |||||||
Warrants cancelled/exchanged/expired
|
(7,529,999 | ) | ||||||
Balance at June 30, 2012
|
754,998 | $ | 0.61/$0.10 |
Grant Date
|
Number of Warrants Issued/
Outstanding
|
Stock Price on Measurement Date
|
Exercise Price
|
Expected Term
|
Expected Volatility
|
Dividend Yield
|
Risk Free Rate
|
||||||||||||||||||||||
(A)
|
02/25/11
|
4,766,666 | $ | 0.500 | $ | 0.60 | 3.00 | 285.20 | % | 0.00 | % | 1.48 | % | ||||||||||||||||
(B)
|
Remeasurement
|
116,666 | $ | 0.480 | $ | 0.10 | 1.92 | 184.00 | % | 0.00 | % | 0.51 | % | ||||||||||||||||
(A)
|
05/31/11
|
1,409,999 | $ | 0.850 | $ | 0.60 | 3.00 | 208.89 | % | 0.00 | % | 0.79 | % | ||||||||||||||||
(B)
|
Remeasurement
|
446,666 | $ | 0.480 | $ | 0.10 | 2.17 | 184.00 | % | 0.00 | % | 0.51 | % | ||||||||||||||||
(A)
|
06/27/11
|
1,874,999 | $ | 0.670 | $ | 0.60 | 3.00 | 295.31 | % | 0.00 | % | 0.64 | % | ||||||||||||||||
(B)
|
Remeasurement
|
41,668 | $ | 0.480 | $ | 0.10 | 2.25 | 184.00 | % | 0.00 | % | 0.51 | % | ||||||||||||||||
(A)
|
07/12/11
|
83,333 | $ | 0.700 | $ | 0.60 | 3.00 | 278.00 | % | 0.00 | % | 0.42 | % | ||||||||||||||||
(B)
|
Remeasurement
|
- | $ | 0.480 | $ | 0.10 | 2.33 | 184.00 | % | 0.00 | % | 0.51 | % | ||||||||||||||||
(C)
|
06/27/11
|
100,000 | $ | 0.670 | $ | 1.00 | 2.00 | 213.59 | % | 0.00 | % | 0.41 | % | ||||||||||||||||
(C)
|
12/23/11
|
50,000 | $ | 0.090 | $ | 1.00 | 2.00 | 209.00 | % | 0.00 | % | 0.28 | % |
Issued to and Grant Date
|
Number of
Options
|
Exercise Price
|
Expiration
Term in Years
|
|||||||||
Dr. Louis Aronne - director - July 14, 2011
|
250,000 | $ | 0.64 | 10 | ||||||||
Dr. Louis Aronne - scientific advisory board - July 14, 2011
|
500,000 | $ | 0.64 | 10 | ||||||||
Dr. Robert Hariri - director - July 26, 2011
|
250,000 | $ | 0.69 | 10 | ||||||||
Dr.Peter Diamandis - director -August 15, 2011
|
250,000 | $ | 0.45 | 10 | ||||||||
Dr.Buzz Aldrin - director -May 24, 2012
|
250,000 | $ | 0.14 | 10 |
Grant Date
|
Number of Options
|
Stock Price on Measurement Date
|
Exercise Price
|
Expected Term
|
Expected Volatility
|
Dividend Yield
|
Risk Free Rate
|
|||||||||||||||||||||
07/14/11
|
750,000 | $ | 0.640 | $ | 0.64 | 10.00 | 287.00 | % | 0.00 | % | 2.98 | % | ||||||||||||||||
07/26/11
|
250,000 | $ | 0.690 | $ | 0.69 | 10.00 | 285.00 | % | 0.00 | % | 2.99 | % | ||||||||||||||||
08/15/11
|
250,000 | $ | 0.450 | $ | 0.45 | 10.00 | 284.00 | % | 0.00 | % | 2.29 | % | ||||||||||||||||
05/24/12
|
250,000 | $ | 0.140 | $ | 0.45 | 10.00 | 187.00 | % | 0.00 | % | 1.77 | % |
Shares Under
Options
|
Weighted Average
Exercise Price
|
|||||||
Balance at January 1, 2011
|
- | |||||||
Options granted
|
1,250,000 | $ | 0.61 | |||||
Options exercised
|
- | |||||||
Options cancelled/expired
|
- | |||||||
Balance at December 31, 2011
|
1,250,000 | $ | 0.61 | |||||
Options granted
|
250,000 | 0.14 | ||||||
Options exercised
|
- | |||||||
Options cancelled/expired
|
- | |||||||
Balance at June 30, 2012
|
1,500,000 | $ | 0.53 |
Options Outstanding
|
Options Exercisable
|
|||||||||||||||||||||
Range of
Exercise Price
|
Options
Outstanding
|
Weighted Average
Remaining
Contractual
Life
|
Range of
Exercise Price
|
Options
Exercisable
|
Weighted Average
Remaining
Contractual
Life
|
|||||||||||||||||
$ | 0.64 | 750,000 | 9.04 | $ | 0.64 | 208,333 | 9.04 | |||||||||||||||
$ | 0.69 | 250,000 | 9.08 | $ | 0.69 | 83,333 | 9.08 | |||||||||||||||
$ | 0.45 | 250,000 | 9.13 | $ | 0.45 | 83,333 | 9.13 | |||||||||||||||
$ | 0.14 | 250,000 | 9.92 | $ | 0.14 | 83,333 | 9.90 |
June 30, 2012
|
December 31, 2011
|
|||||||
Noncurrent assets and liabilities
|
||||||||
Intellectual property
|
$ | 1,000,000 | $ | 1,038,000 | ||||
Net operating loss carryforwards
|
1,285,000 | 843,000 | ||||||
2,285,000 | 1,881,000 | |||||||
Valuation allowance
|
(2,285,000 | ) | (1,881,000 | ) | ||||
Net deferred tax asset
|
$ | - | $ | - |
June 30, 2012
|
December 31, 2011
|
|||||||
Statutory federal income tax rate
|
34 | % | 34 | % | ||||
State taxes, net of federal tax benefit
|
5 | % | 5 | % | ||||
Valuation allowance
|
(39 | )% | (39 | )% | ||||
Net deferred tax asset
|
- | % | - | % |
SEC registration fee
|
$
|
645.21
|
||
Accounting fees and expense
|
||||
Printing expenses
|
||||
Legal fees and expenses
|
||||
Transfer Agent and Registrar fees
|
||||
Miscellaneous
|
||||
Total
|
$
|
·
|
By the stockholders;
|
·
|
By the board of directors by majority vote of a quorum consisting of directors - who were not parties to the action, suit or proceeding;
|
·
|
If a majority vote of a quorum consisting of directors who were not parties to the action, suit or proceeding so orders, by independent legal counsel in a written opinion; or
|
·
|
If a quorum consisting of directors who were not parties to the action, suit or proceeding cannot be obtained, by independent legal counsel in a written opinion.
|
·
|
does not exclude any other rights to which a person seeking indemnification or advancement of expenses may be entitled under the articles of incorporation or any bylaw, agreement, vote of stockholders or disinterested directors or otherwise, for either an action in his official capacity or an action in another capacity while holding his office, except that indemnification, unless ordered by a court pursuant to section 78.7502 or for the advancement of expenses made pursuant to subsection 2 of section 78.751, may not be made to or on behalf of any director or officer if a final adjudication establishes that his acts or omissions involved intentional misconduct, fraud or a knowing violation of the law and was material to the cause of action; and
|
|
·
|
continues for a person who has ceased to be a director, officer, employee or agent and inures to the benefit of the heirs, executors and administrators of such a person.
|
Exhibit No.
|
Description
|
|
3.1
|
Articles of Incorporation (1)
|
|
3.2
|
Bylaws (2)
|
|
3.3
|
Certificate of Amendment to Articles of Incorporation (3)
|
|
3.4
|
Articles of Merger filed with the Nevada Secretary of State (9)
|
|
4.1
|
Form of Warrant issued in 2011 Private Placements (4)
|
|
5.1**
|
Opinion of Ellenoff Grossman & Schole LLP
|
|
10.1
|
Intellectual Property Purchase Agreement, dated February 25, 2011, by and among the Registrant, Atlas Acquisition Corp. and Peak Wellness, Inc. (10)
|
|
10.2
|
Intellectual Property Assignment Agreement, dated February 25, 2011, by and among Atlas Acquisition Corp. and Peak Wellness, Inc. (11)
|
|
10.3
|
Employment Agreement between the Registrant and Peter Levy dated February 10, 2012 (5)
|
|
10.4
|
Form of Subscription Agreement, dated July 2, 2012, by and between MYOS Corporation and Purchasers (6)
|
|
10.5^
|
Distribution Agreement between the Registrant and Maximum Human Performance LLC dated May 16, 2012 (7)
|
|
10.6***
|
Form of Advisory Board Agreement
|
|
16.1
|
Letter from Offices of Arshad M. Farooq, JD, CPA, dated April 5, 2011(8)
|
|
23.1***
|
Consent of Seligson & Giannattasio, LLP
|
|
23.2***
|
Consent of Offices of Arshad M. Farooq, JD, CPA
|
|
23.3**
|
Consent of Ellenoff Grossman & Schole LLP (included in Exhibit 5.1)
|
|
101.INS ***
|
XBRL Instance Document
|
|
101.CAL ***
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
101.SCH ***
|
XBRL Taxonomy Extension Schema Document
|
|
101.DEF ***
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
101.LAB ***
|
XBRL Taxonomy Extension Labels Linkbase Document
|
|
101.PRE ***
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
(1)
|
Incorporated by reference to Exhibit 3(a) in our Registration Statement on Form SB-2 (File Number 333-144082), filed on June 27, 2007.
|
(2)
|
Incorporated by reference to Exhibit 3(b) in our Registration Statement on Form SB-2 (File Number 333-144082), filed on June 27, 2007.
|
(3)
|
Incorporated by reference to Exhibit A in our Information Statement on Schedule 14C, filed on June 9, 2010.
|
(4)
|
Incorporated by reference to Exhibit 4.1 in our Current Report on Form 8-K, filed on March 3, 2011.
|
(5)
|
Incorporated by reference to Exhibit 10.1 in our Quarterly Report on Form 10-Q, filed on May 15, 2012.
|
(6)
|
Incorporated by reference to Exhibit 10.1 in our Current Report on Form 8-K, filed on July 2, 2012.
|
(7)
|
Incorporated by reference to Exhibit 10.1 in our Quarterly Report on Form 10-Q, filed on August 3, 2012.
|
(8)
|
Incorporated by reference to Exhibit 16.1 in our Current Report on Form 8-K, filed on April 5, 2011.
|
(9)
|
Incorporated by reference to Exhibit 3.1 in our Current Report on Form 8-K, filed on May 21, 2012.
|
(10)
|
Incorporated by reference to Exhibit 10.1 in our Current Report on Form 8-K, filed on March 3, 2011.
|
(11)
|
Incorporated by reference to Exhibit 10.6 in our Current Report on Form 8-K, filed on March 3, 2011.
|
MYOS CORPORATION
|
|
|
|
By:
/s/ Peter Levy
|
|
Name: Peter Levy
|
|
Title: Chief Operating Officer
|
Name
|
Position
|
Date
|
||
/s/ Peter Levy
|
Chief Operating Officer
|
September 25, 2012
|
||
Peter Levy
|
(Principal Executive Officer)
|
|||
/s/ *
|
Interim Chief Financial Officer
|
September 25, 2012
|
||
Carl DeFreitas
|
(Principal Financial and Accounting Officer)
|
|||
/s/ *
|
Chairman of the Board
|
September 25, 2012
|
||
Dr. Robert J. Hariri
|
||||
/s/ *
|
Director
|
September 25, 2012
|
||
Dr. Louis Aronne
|
||||
/s/ *
|
Director
|
September 25, 2012
|
||
Dr. Peter Diamandis
|
||||
/s/ *
|
Director
|
September 25, 2012
|
||
Dr. Buzz Aldrin
|
||||
*By:
|
/s/ Peter Levy
|
|||
Peter Levy
Attorney-in-Fact
|
Re:
|
Advisory Board Offer Letter
|