Nevada
|
7379
|
88-0434915
|
||
(State or other jurisdiction
of
incorporation or organization)
|
(Primary Standard Industrial
Classification Code Number)
|
(I.R.S. Employer
Identification No.)
|
Kevin Friedmann, Esq.
|
Richardson & Patel LLP
|
1100 Glendon Avenue, Suite 850
|
Los Angeles, CA 90024
|
Telephone: (310) 208-1182
|
Large accelerated filer
|
o
|
Accelerated filer
|
o
|
Non-accelerated filer
|
o
|
Smaller reporting company
|
þ
|
(
Do not check if a smaller reporting company
)
|
Title of Each Class of
Securities to be Registered
|
Amount to be
Registered (1)
|
Proposed
Maximum
Offering Price
Per Share (2)
|
Proposed
Maximum
Aggregate
Offering Price
|
Amount of
Registration Fee
|
||||||||||||
Shares of Common Stock, par value $0.001 per share
|
5,628,886
|
$
|
3.68
|
$
|
20,714,300
|
$
|
2,668
|
|||||||||
Shares of Common Stock, par value $0.001 per share, underlying warrants
|
139,584
|
$
|
3.68
|
$
|
513,669
|
$
|
66
|
|||||||||
5,768,470
|
$
|
21,227,969
|
$
|
2,734
|
(1)
|
Pursuant to Rule 416 under the Securities Act of 1933, as amended, the shares being registered hereunder include such indeterminate number of shares of common stock, as may be issuable with respect to the shares being registered hereunder as a result of stock splits, stock dividends or similar transactions.
|
(2)
|
Estimated solely for purposes of calculating the registration fee pursuant to Rule 457(c) under the Securities Act of 1933, as amended, using the average of the high and low prices for the registrant’s common stock reported on the Nasdaq Capital Market on August 27, 2014.
|
Page No.
|
|
1
|
|
8
|
|
9
|
|
39
|
|
40
|
|
44
|
|
45
|
|
46
|
|
73
|
|
89
|
|
95
|
|
98
|
|
100
|
|
102
|
|
105
|
|
106
|
|
106
|
|
F-1
|
|
·
|
Innovative and commercially proven technologies primarily in cyber-security, business intelligence/analytics, Big Data services, Cloud and mobile/bring your own device (BYOD).
|
|
·
|
Commercial and government IT service companies which have an established customer base and are seeking growth capital to expand their capabilities, product offerings and substantially increase their revenues and operating profits.
|
|
·
|
Companies with proven technologies that are complementary to the Company’s overall strategy. We are looking at companies primarily in the United States. However, we may expand in our existing markets (e.g., Middle East) and into other geographies such as India and Europe, if there are significant strategic and financial reasons to do so.
|
|
·
|
Reduced disclosure about our executive compensation arrangements;
|
|
·
|
No non-binding shareholder advisory votes on executive compensation or golden parachute arrangements;
|
|
·
|
Exemption from the auditor attestation requirement in the assessment of our internal control over financial reporting; and
|
Securities Offered
|
5,768,470 shares of Sysorex common stock offered by the selling stockholders, including 139,584 shares of common stock underlying warrants.
|
|
Common Stock Outstanding
|
19,630,339 shares as of August 27, 2014 (1)
|
|
Common Stock to be Outstanding
Immediately after the Offering
|
19,630,339 shares (2)
|
|
Terms of the Offering
|
The selling stockholders will determine when and how they will sell the common stock offered in this prospectus. The selling stockholders will sell at prevailing market prices through the Nasdaq Capital Market, or at privately negotiated prices in transactions that are not in the public market.
|
|
Termination of the Offering
|
The offering will conclude upon the earliest of (i) such time as all of the common stock has been sold pursuant to the registration statement or (ii) such time as all of the common stock becomes eligible for resale without volume limitations pursuant to Rule 144 under the Securities Act, or any other rule of similar effect.
|
|
Trading Market
|
Our common stock is traded on the Nasdaq Capital Market under the symbol “SYRX”.
|
|
Use of Proceeds
|
We are not selling any shares of the common stock covered by this prospectus. As such, we will not receive any of the offering proceeds from the registration of the shares of common stock covered by this prospectus.
|
|
Dividend Policy
|
We have never declared any cash dividends on our common stock. We currently intend to retain all available funds and any future earnings for use in financing the growth of our business and do not anticipate paying any cash dividends for the foreseeable future. See “Dividend Policy.”
|
|
Risk Factors
|
The common stock offered hereby involves a high degree of risk, and investors should read and consider these risks before making an investment decision. See “Risk Factors” beginning on page 9.
|
|
Reverse Stock Split
|
We completed a one-for-two reverse stock split of our common stock on April 8, 2014. All share counts in this prospectus are shown on a post-reverse stock split basis.
|
(1)
|
Includes up to 7,516 shares of common stock reserved for issuance to all former shareholders of Shoom, Inc., some of whom have not yet exchanged certificates representing their shares.
|
(2)
|
Excludes shares issuable upon exercise of outstanding options and warrants, and issuances of additional shares of common stock subsequent to August 27, 2014.
|
Six Months
Ended
June 30,
2014 |
Years Ended December 31,
|
|||||||||||
(Unaudited)
|
(Audited)
|
|||||||||||
2013
|
2012
|
|||||||||||
Revenues Net
|
$ |
33,464,618
|
$ | 50,571,557 | $ | 4,237,789 | ||||||
Cost of Revenues
|
$ |
23,434,213
|
$ | 38,317,246 | $ | 2,344,592 | ||||||
Gross profit
|
$ |
10,030,405
|
$ | 12,254,311 | $ | 1,893,197 | ||||||
Total Operating Expenses
|
$ |
13,095,197
|
$ | 16,170,215 | $ | 2,348,611 | ||||||
Loss from Operations
|
$ |
(3,064,792
|
) | $ | (3,915,904 | ) | $ | (455,414 | ) | |||
Other Income (expense)
|
$ |
(186,580
|
) | $ | (619,558 | ) | $ | (329,211 | ) | |||
Provision for income taxes
|
$ | (35,000 | ) | $ | - | $ | - | |||||
Net (Loss) Income
|
$ |
(3,286,372
|
) | $ | (4,535,462 | ) | $ | (784,625 | ) | |||
Net (Loss) Income Attributable to Non-Controlling Interest
|
$ |
(98,173
|
) | $ | (272,058 | ) | $ | (90,779 | ) | |||
Dividends
|
$ | - | $ | - | $ | - | ||||||
Net Loss Attributable to Stockholders of Sysorex
|
$ |
(3,188,199
|
) | $ | (4,263,404 | ) | $ | (693,846 | ) | |||
Net Loss Per Share - Basic and Diluted
|
$ |
(0.19
|
) | $ | (0.17 | ) | $ | (0.04 | ) | |||
Weighted Average Number of Shares Outstanding
|
16,455,268
|
24,575,556 | 17,962,586 | |||||||||
Basic and diluted net loss per share
|
$ |
(0.19
|
) | $ | (0.35 | ) | $ | (0.08 | ) | |||
Weighted average number of basic and diluted common shares outstanding
|
16,455,268
|
12,287,778 | 8,981,293 |
June 30,
|
December 31,
|
|||||||||||
2014
|
2013
|
2012
|
||||||||||
(Unaudited)
|
(Audited)
|
|||||||||||
Cash and Cash Equivalents
|
$ | 4,932,846 | $ | 2,103,955 | $ | 8,301 | ||||||
Other Current Assets
|
$ | 20,175,435 | $ | 17,483,996 | $ | 418,482 | ||||||
Property and Equipment, Net
|
$ | 609,850 | $ | 290,665 | $ | 49,238 | ||||||
Other Assets
|
$ | 7,474,514 | $ | 5,959,400 | $ | 1,139,091 | ||||||
Intangibles
|
$ | 29,441,130 | $ | 7,328,331 | $ | - | ||||||
Goodwill
|
$ | 10,516,497 | $ | 5,707,580 | $ | - | ||||||
Total Assets
|
$ | 73,150,272 | $ | 38,873,927 | $ | 1,615,112 | ||||||
Total Current Liabilities
|
$ | 33,237,507 | $ | 27,440,258 | $ | 6,182,953 | ||||||
Total Long Term Liabilities
|
$ | 7,180,557 | $ | 5,136,801 | $ | - | ||||||
Common Stock
|
$ | 19,593 | $ | 28,189 | $ | 17,988 | ||||||
Additional Paid-In Capital
|
$ | 51,256,243 | $ | 21,517,362 | $ | 6,130,440 | ||||||
Due from Sysorex Consulting
|
$ | (665,554 | ) | $ | (665,554 | ) | $ | (665,554 | ) | |||
Accumulated other comprehensive income
|
$ | (5,525 | ) | $ | 3,048 | $ | - | |||||
Accumulated Deficit
|
$ | (16,294,161 | ) | $ | (13,105,962 | ) | $ | (8,842,558 | ) | |||
Stockholders’ Equity (Deficiency) Attributable to Sysorex Global Holdings Corp.
|
$ | 34,310,596 | $ | 7,777,083 | $ | (3,359,684 | ) | |||||
Non-Controlling Interest
|
$ | (1,578,388 | ) | $ | (1,480,215 | ) | $ | (1,208,157 | ) | |||
Total Stockholdings Equity (Deficiency)
|
$ | 32,732,208 | $ | 6,296,868 | $ | (4,567,841 | ) | |||||
Total Liabilities and Stockholders’ Equity
|
$ | 73,150,272 | $ | 38,873,927 | $ | 1,615,112 |
Proforma Stockholders' Equity (Deficiency) as of
|
||||||||||||
June 30,
|
December 31,
|
|||||||||||
2014
|
2013
|
2012
|
||||||||||
Common Stock
|
$
|
19,593
|
$
|
14,095
|
$
|
8,994
|
||||||
Additional Paid-In Capital
|
$
|
51,256,243
|
$
|
21,531,457
|
$
|
6,139,434
|
||||||
Due from Sysorex Consulting
|
$
|
(665,554)
|
$
|
(665,554
|
)
|
$
|
(665,554
|
)
|
||||
Accumulated other comprehensive income
|
$
|
(5,525)
|
$
|
3,048
|
-
|
|||||||
Accumulated Deficit
|
$
|
(16,294,161)
|
$
|
(13,105,962
|
)
|
$
|
(8,842,558
|
)
|
||||
Stockholders’ Equity (Deficiency) Attributable to Sysorex Global Holdings Corp.
|
$
|
34,310,596
|
$
|
7,777,083
|
$
|
(3,359,684
|
)
|
|||||
Non-Controlling Interest
|
$
|
(1,578,388)
|
$
|
(1,480,215
|
)
|
$
|
(1,208,157
|
)
|
||||
Total Stockholders Equity (Deficiency)
|
$
|
32,732,208
|
$
|
6,296,868
|
$
|
(4,567,841
|
)
|
·
|
the purchase price we pay and/or unanticipated costs could significantly deplete our cash reserves or result in dilution to our existing stockholders;
|
|
|
·
|
we may find that the acquired company or technologies do not improve our market position as planned;
|
·
|
we may have difficulty integrating the operations and personnel of the acquired company, as the combined operations will place significant demands on the Company’s management, technical, financial and other resources;
|
|
|
·
|
key personnel and customers of the acquired company may terminate their relationships with the acquired company as a result of the acquisition;
|
|
·
|
we may experience additional financial and accounting challenges and complexities in areas such as tax planning and financial reporting;
|
|
·
|
we may assume or be held liable for risks and liabilities (including environmental-related costs) as a result of our acquisitions, some of which we may not be able to discover during our due diligence or adequately adjust for in our acquisition arrangements;
|
|
·
|
our ongoing business and management’s attention may be disrupted or diverted by transition or integration issues and the complexity of managing geographically or culturally diverse enterprises;
|
|
·
|
we may incur one-time write-offs or restructuring charges in connection with the acquisition;
|
|
·
|
we may acquire goodwill and other intangible assets that are subject to amortization or impairment tests, which could result in future charges to earnings; and
|
|
·
|
we may not be able to realize the cost savings or other financial benefits we anticipated.
|
·
|
incur additional debt;
|
|
·
|
pay cash dividends and make distributions;
|
|
·
|
make certain investments and acquisitions;
|
|
·
|
guarantee the indebtedness of others or our subsidiaries;
|
|
·
|
redeem or repurchase capital stock;
|
·
|
create liens or encumbrances;
|
|
|
·
|
enter into transactions with affiliates;
|
|
·
|
engage in new lines of business;
|
|
·
|
sell, lease or transfer certain parts of our business or property;
|
|
·
|
incur obligations for capital expenditures;
|
|
·
|
issue additional capital stock of the Company or any subsidiary of the Company;
|
|
·
|
acquire new companies and merge or consolidate.
|
·
|
our clients’ perceptions of our ability to add value through our services;
|
|
·
|
introduction of new services or products by us or our competitors;
|
|
·
|
our competitors’ pricing policies;
|
|
·
|
our ability to charge higher prices where market demand or the value of our services justifies it;
|
|
·
|
procurement practices of our clients; and
|
|
·
|
general economic and political conditions.
|
·
|
damage to or failure of our computer software or hardware or our connections;
|
|
·
|
errors in the processing of data by our systems;
|
|
·
|
computer viruses or software defects;
|
|
·
|
physical or electronic break-ins, sabotage, intentional acts of vandalism and similar events;
|
|
·
|
increased capacity demands or changes in systems requirements of our clients; and
|
|
·
|
errors by our employees or third-party service providers.
|
·
|
Expenditure of significant financial and product development resources in efforts to analyze, correct, eliminate, or work-around errors or defects or to address and eliminate vulnerabilities;
|
|
|
·
|
Delayed or lost revenue;
|
|
·
|
Loss of existing or potential customers or partners;
|
|
·
|
Increased warranty claims compared with historical experience, or increased cost of servicing warranty claims, either of which would adversely affect gross margins; and
|
|
·
|
Litigation, regulatory inquiries, or investigations that may be costly and harm our reputation
|
·
|
difficulties or complications in combining the companies' operations;
|
|
|
·
|
differences in controls, procedures and policies, regulatory standards and business cultures among the combined companies;
|
|
·
|
the diversion of management's attention from our ongoing core business operations;
|
|
·
|
increased exposure to certain governmental regulations and compliance requirements;
|
|
·
|
the potential loss of key personnel who choose not to remain with AirPatrol or Sysorex;
|
|
·
|
the potential loss of key customers or suppliers who choose not to do business with the combined business;
|
|
·
|
difficulties or delays in consolidating AirPatrol’s information technology platforms, including implementing systems designed to continue to ensure that the Company maintains effective disclosure controls and procedures and internal control over financial reporting for the combined company and enable the Company to continue to comply with U.S. GAAP and applicable U.S. securities laws and regulations;
|
|
·
|
unanticipated costs and other assumed contingent liabilities;
|
|
·
|
difficulty comparing financial reports due to differing financial and/or internal reporting systems;
|
|
·
|
making any necessary modifications to internal financial control standards to comply with the Sarbanes-Oxley Act of 2002 and the rules and regulations promulgated thereunder; and/or
|
|
·
|
possible tax costs or inefficiencies associated with integrating the operations of the combined company.
|
·
|
the possibility that the acquisition may not further our business strategy as we expected;
|
|
|
·
|
the possibility that we may not be able to expand the reach and customer base for AirPatrol’s current and future products as expected;
|
|
·
|
the possibility that we may not be able to expand the reach and customer base for Sysorex’s products as expected;
|
|
·
|
the possibility that the carrying amounts of goodwill and other purchased intangible assets may not be recoverable; and
|
|
·
|
the fact that the acquisition will substantially expand our mobile device security business, and we may not experience anticipated growth in that market.
|
·
|
the absence in some jurisdictions of effective laws to protect our intellectual property rights;
|
|
·
|
multiple and possibly overlapping and conflicting tax laws;
|
|
·
|
restrictions on movement of cash;
|
|
·
|
the burdens of complying with a variety of national and local laws;
|
|
·
|
political instability;
|
|
·
|
currency fluctuations;
|
|
·
|
longer payment cycles;
|
|
·
|
restrictions on the import and export of certain technologies;
|
|
|
·
|
price controls or restrictions on exchange of foreign currencies; and
|
|
·
|
trade barriers.
|
·
|
diluting the voting or other rights of the proposed acquirer or insurgent stockholder group,
|
|
·
|
putting a substantial voting bloc in institutional or other hands that might undertake to support the incumbent Board of Directors, or
|
|
·
|
effecting an acquisition that might complicate or preclude the takeover.
|
·
|
the transaction in which the stockholder became an interested stockholder is approved by the Board of Directors prior to the date the interested stockholder attained that status;
|
|
·
|
on consummation of the transaction that resulted in the stockholder’s becoming an interested stockholder, the interested stockholder owned at least 90% of the voting stock of the corporation outstanding at the time the transaction was commenced, excluding those shares owned by persons who are directors and also officers; or
|
|
·
|
on or subsequent to that date, the business combination is approved by the Board of Directors and authorized at an annual or special meeting of stockholders by the affirmative vote of at least a majority of the outstanding voting stock that is not owned by the interested stockholder.
|
·
|
conducted himself or herself in good faith, reasonably believed, in the case of conduct in his or her official capacity as our director or officer, that his or her conduct was in our best interests, and, in all other cases, that his or her conduct was at least not opposed to our best interests; and
|
|
|
·
|
in the case of any criminal proceeding, had no reasonable cause to believe that his or her conduct was unlawful.
|
·
|
our ability to execute our business plan and complete prospective acquisitions;
|
|
·
|
changes in our industry;
|
|
·
|
competitive pricing pressures;
|
|
·
|
our ability to obtain working capital financing;
|
|
·
|
additions or departures of key personnel;
|
|
·
|
limited “public float” in the hands of a small number of persons whose sales or lack of sales could result in positive or negative pricing pressure on the market price for our common stock;
|
|
·
|
sales of our common stock (particularly following effectiveness of this registration statement);
|
|
·
|
operating results that fall below expectations;
|
|
·
|
regulatory developments;
|
|
·
|
economic and other external factors;
|
|
·
|
period-to-period fluctuations in our financial results;
|
|
·
|
our inability to develop or acquire new or needed technologies;
|
|
·
|
the public’s response to press releases or other public announcements by us or third parties, including filings with the SEC;
|
|
·
|
changes in financial estimates or ratings by any securities analysts who follow our common stock, our failure to meet these estimates or failure of those analysts to initiate or maintain coverage of our common stock;
|
|
·
|
the development and sustainability of an active trading market for our common stock; and
|
|
·
|
any future sales of our common stock by our officers, directors and significant stockholders.
|
Selling Stockholder
|
Shares
Beneficially
Owned
Before this
Offering
|
Percentage of
Outstanding
Shares
Beneficially
Owned Before
this
Offering
(1)
|
Shares to be
Sold in this
Offering
|
Percentage of
Outstanding
Shares
Beneficially
Owned After
this Offering
(2)
|
||||||||||||
AGC Partners, LLC (31)(56)
|
17,600
|
*
|
17,600
|
-
|
||||||||||||
Andrew K. Boszhardt Jr. (43)(54)
|
108,919
|
*
|
108,919
|
-
|
||||||||||||
Ashok Chandra(54)
|
179
|
*
|
179
|
-
|
||||||||||||
Austin Guthals (44) (54)
|
4,498
|
*
|
1,518
|
*
|
||||||||||||
AVG Ventures, LP (29) (56)
|
215,957
|
1.10
|
%
|
215,957
|
-
|
|||||||||||
Balanced Growth Fund (22) (54)
|
276
|
*
|
276
|
-
|
||||||||||||
Boszhardt Family Revocable Trust UAD 06/02/2010 (3) (4) (43) (54)
|
27,855
|
*
|
27,855
|
-
|
||||||||||||
Brad Rotter (27) (56)
|
63,470
|
*
|
63,470
|
-
|
||||||||||||
Bret R. Osborn (25) (55)
|
611,006
|
3.11
|
%
|
611,006
|
-
|
|||||||||||
Bridge Capital Holdings (34)
|
139,584
|
*
|
139,584
|
-
|
||||||||||||
Cleve Adams (32) (56)
|
78,750
|
*
|
60,000
|
*
|
||||||||||||
Craig Bertero (43) (54)
|
4,829
|
*
|
4,829
|
-
|
||||||||||||
Dan Cole (40) (43) (54)
|
68,214
|
*
|
62,125
|
*
|
||||||||||||
DB Securities Inc. as custodian F/B/O IRA
FBO John A. Kryzanowski, IRA (18) (43) (54)
|
14,345
|
*
|
14,345
|
-
|
||||||||||||
Deborah Whittaker (43) (54)
|
23,909
|
*
|
23,909
|
-
|
||||||||||||
Dhruv Gulati (24) (55)
|
442,883
|
2.26
|
%
|
442,883
|
-
|
|||||||||||
Donna Muserlian Dixon (54)
|
598
|
*
|
598
|
-
|
||||||||||||
Ed Shea (36) (43) (54)
|
49,320
|
*
|
49,320
|
-
|
||||||||||||
Edwin R. Bindseil (43) (54)
|
5,977
|
*
|
5,977
|
-
|
||||||||||||
Elisa V. Barnes (45) (55)
|
34,904
|
*
|
32,091
|
*
|
||||||||||||
Eric I. Borsky (46) (55)
|
99,085
|
*
|
96,272
|
*
|
||||||||||||
Eric Wold (54)
|
478
|
*
|
478
|
-
|
||||||||||||
Fraydun Manocherian (43) (54)
|
29,886
|
*
|
29,886
|
-
|
||||||||||||
Fred Kassner (21) (43) (54)
|
44,199
|
*
|
44,199
|
-
|
||||||||||||
Geneseo Communications, Inc. (35)
|
400,000
|
2.04
|
%
|
400,000
|
-
|
|||||||||||
Geoffrey I. Lilien (3) (23) (55)
|
1,539,241
|
7.84
|
%
|
1,539,241
|
-
|
|||||||||||
Gina and David Nellesen (43) (54)
|
23,909
|
*
|
23,909
|
-
|
Selling Stockholder
|
Shares
Beneficially
Owned
Before this
Offering
|
Percentage of
Outstanding
Shares
Beneficially
Owned Before
this
Offering
(1)
|
Shares to be
Sold in this
Offering
|
Percentage of
Outstanding
Shares
Beneficially
Owned After
this Offering
(2)
|
||||||||||||
Gloria Medel (47) (54)
|
3,078
|
*
|
797
|
*
|
||||||||||||
Guy Levi-Yurista (33) (56)
|
30,000
|
*
|
30,000
|
-
|
||||||||||||
Henry F. Bannister (54)
|
16,337
|
*
|
16,337
|
-
|
||||||||||||
Henry F. Bannister IRA (20) (43) (54)
|
400
|
*
|
400
|
-
|
||||||||||||
Herbert R. Porter, Jr. (43) (54)
|
5,977
|
*
|
5,977
|
-
|
||||||||||||
Holdstein Revocable Trust (19) (43) (54)
|
19,278
|
*
|
19,278
|
-
|
||||||||||||
Howard Lee (43) (54)
|
24,634
|
*
|
24,634
|
-
|
||||||||||||
Hugh J. Connerty, Jr. (43) (54)
|
48,564
|
*
|
48,564
|
-
|
||||||||||||
James E. Lynch and Susan S. Lynch 2000 Revocable Trust (10) (54)
|
2,715
|
*
|
2,715
|
-
|
||||||||||||
James Pond (54)
|
7
|
*
|
7
|
-
|
||||||||||||
Jeff Wold (54)
|
478
|
*
|
478
|
-
|
||||||||||||
Jeffrey C. Felt (43) (54)
|
9,032
|
*
|
9,032
|
-
|
||||||||||||
Joan K. Cavazuti (54)
|
598
|
*
|
598
|
-
|
||||||||||||
John Anderson (54)
|
68
|
*
|
68
|
-
|
||||||||||||
John Paquette (43) (54)
|
112,049
|
*
|
112,049
|
-
|
||||||||||||
Jon D. & Linda W. Gruber Trust dated 7-4-04 (7) (43) (54)
|
23,909
|
*
|
23,909
|
-
|
||||||||||||
Joseph Scarfi (43) (54)
|
7,770
|
*
|
7,770
|
-
|
||||||||||||
Kenneth S. Rosenberg (48) (55)
|
18,983
|
*
|
15,233
|
*
|
||||||||||||
Kim S. & Valri L. Peyser (43) (54)
|
10,501
|
*
|
10,501
|
-
|
||||||||||||
Lydia Connerty (43) (54)
|
23,161
|
*
|
23,161
|
-
|
||||||||||||
Marcos J. Garcia (49) (54)
|
2,782
|
*
|
233
|
*
|
||||||||||||
Margaret M. Mooney (54)
|
598
|
*
|
598
|
-
|
||||||||||||
Marshall Weinstein (43) (54)
|
3,288
|
*
|
3,288
|
-
|
||||||||||||
Matthew C. Cummins (26) (55)
|
23,260
|
*
|
20,447
|
*
|
||||||||||||
Michael Onufer (43) (54)
|
46,397
|
*
|
46,397
|
-
|
||||||||||||
Michael Orsak (37) (56)
|
6,667
|
*
|
6,667
|
-
|
||||||||||||
Nolan Bushnell (38) (56)
|
6,667
|
*
|
6,667
|
-
|
Patricia M. Golding (54)
|
598
|
*
|
598
|
-
|
||||||||||||
Paulina McMahon (54)
|
12
|
*
|
12
|
-
|
||||||||||||
Peter E. C. Muserlian (54)
|
598
|
*
|
598
|
-
|
||||||||||||
Robert H. Muirhead (50) (55)
|
51,571
|
*
|
44,071
|
*
|
||||||||||||
Robert J. Malone Revocable Trust dated September 28, 2007 (11) (54)
|
1,993
|
*
|
1,993
|
-
|
||||||||||||
Robert M. Freeman (43) (54)
|
39,847
|
*
|
39,847
|
-
|
||||||||||||
Robert R. Tufts and Joyce A. Tufts, Trustees U/A Dated September 18,1987 (14) (54)
|
2,541
|
*
|
2,541
|
-
|
||||||||||||
Russ Holdstein (43) (54)
|
3,985
|
*
|
3,985
|
-
|
||||||||||||
Sharon Ryoji (51) (54)
|
7,664
|
*
|
233
|
*
|
||||||||||||
Suzanne Branchflower (43) (54)
|
3,587
|
*
|
3,587
|
-
|
||||||||||||
The Barton Trust (30) (56)
|
20,000
|
*
|
20,000
|
-
|
||||||||||||
The Hasan 1995 Living Trust dated 3/16/95 (5) (43) (54)
|
40,763
|
*
|
40,763
|
-
|
||||||||||||
The Kryzanowski Family Revocable Trust UAD 05/18/98 (9) (43) (54)
|
60,144
|
*
|
60,144
|
-
|
||||||||||||
The Mary K. Foust Trust dated 5/19/00 (6) (43) (54)
|
4,568
|
*
|
4,568
|
-
|
||||||||||||
The Susan Jackson Trust, dated 9/15/89 (8) (54)
|
680
|
*
|
680
|
-
|
||||||||||||
Thomas C. Degenhardt (43) (54)
|
7,173
|
*
|
7,173
|
-
|
||||||||||||
Thorner Ventures (13) (43) (54)
|
10,672
|
*
|
10,672
|
-
|
||||||||||||
Tom Plunkett (54)
|
1,686
|
*
|
1,686
|
-
|
||||||||||||
Traditions, LP (28) (56)
|
605,781
|
3.9
|
%
|
605,781
|
-
|
|||||||||||
US Bank N.A. IRA Custodian FBO Walter Sall (17) (54)
|
1,196
|
*
|
1,196
|
-
|
||||||||||||
W. Bruce Wold & Karen D. Wold 1990 Revocable Trust (15) (43) (54)
|
37,297
|
*
|
37,297
|
-
|
||||||||||||
W.J. & K.H. Freschi Trust u/a dated 6/27/97 (16) (43) (54)
|
362,944
|
1.85
|
%
|
362,944
|
-
|
|||||||||||
Walter G. Sall (54)
|
1,685
|
*
|
1,685
|
-
|
||||||||||||
William Crowell (39) (56)
|
6,667
|
*
|
6,667
|
-
|
||||||||||||
William J. Freschi, III (41) (43) (54)
|
29,998
|
*
|
23,909
|
*
|
||||||||||||
William T. Becker (52) (55)
|
34,904
|
*
|
32,091
|
*
|
||||||||||||
Yuriy Yuryerich Yermilov (53) (54)
|
3,051
|
*
|
1,518
|
*
|
||||||||||||
TOTALS:
|
5,838,674
|
5,768,470
|
(1)
|
Based on 19,630,339 outstanding shares of our common stock as of August 27, 2014.
|
(2)
|
Assumes the sale of all the shares offered by the selling stockholders.
|
(3)
|
The selling stockholder may be deemed an “underwriter” within the meaning of Section 2(a)(11) of the Securities Act of 1933, as amended.
|
(4)
|
Julia Boszhardt and Douglas Boszhardt, as trustees of the foregoing trust, have voting and investment power over the shares being offered by this selling stockholder. Mr. Douglas Boszhardt is affiliated with a broker-dealer.
|
(5)
|
Hasan Kamil has voting and investment power over the shares being offered by the selling stockholder.
|
(6)
|
Mary K. Foust is the trustee of the Mary K. Foust Trust, and as such has voting and investment power over the securities held by this selling stockholder.
|
(7)
|
Jon D. Gruber and Linda W. Gruber are trustees of this trust, and each has voting and investment power over the shares held by the selling stockholder.
|
(8)
|
Susan Jackson is the trustee of the Susan Jackson Trust, and has voting and investment power over the shares held by the selling stockholder.
|
(9)
|
John Kryzanowski and Vicki Hofmeister are trustees of this trust, and each have voting and investment power over the shares held by the selling stockholder.
|
(10)
|
James Ewing Lynch is the trustee of this trust, and has voting and investment power over the shares held by the selling stockholder.
|
(11)
|
Robert J. Malone is the trustee of this trust, and has voting and investment power over the shares held by the selling stockholder.
|
(12)
|
Reserved.
|
(13)
|
Tom Thorner is Managing Partner of Thorner Ventures, and as such he holds voting and investment power over the shares held by this selling stockholder.
|
(14)
|
Robert R. Tufts and Joyce A. Tufts each hold voting and investment power over the shares held by this selling stockholder, held in the name of “Robert R. Tufts and Joyce A. Tufts, Trustees U/A Dated September 18,1987”, a grantor intervivos trust.
|
(15)
|
W. Bruce Wold is a trustee of this trust, and has voting and investment power over the shares held by this selling stockholder. Mr. Wold is a former director of Shoom, Inc. prior to the Shoom Acquisition. |
(16)
|
William J. and Katherine H. Freschi are trustees of this trust, and each have voting and investment power over the shares held by this selling stockholder. William J. Freschi is CEO of our subsidiary Shoom, Inc. |
(17)
|
Represents shares held in an individual retirement account of Walter G. Sall. Mr. Sall is the beneficial owner of the shares held in this account. U.S. Bank N.A. is the custodian of the IRA account.
|
(18)
|
Represents shares held in an individual retirement account of John A. Kryzanowski. Mr. Kryzanowski is the beneficial owner of the shares held in this account. DB Securities Inc. is the custodian of the IRA account.
|
(19)
|
Russell Holdstein is a trustee of this trust, has voting and investment power over the shares held by this selling stockholder.
|
(20)
|
Represents shares held in an individual retirement account of Henry F. Bannister. Mr. Bannister is the beneficial owner of the shares held in this account.
|
(21)
|
The shares of this selling stockholder are held in Trust B under Article NINTH of the will of Fred E. Kassner. Gerda Kassner, Ellen Teitelbaum and Michelle Kassner are each trustees of the foregoing trust, and as such they each have voting and investment power over the shares held by this selling stockholder.
|
(22)
|
Larry Porter is General Partner of the Balanced Growth Fund, and has voting and investment power over the shares held by this selling stockholder.
|
(23)
|
Mr. Lilien is CEO of Lilien Systems, a wholly owned subsidiary of the Company and a director of the Company.
|
(24)
|
Dhruv Gulati is Executive Vice President of Lilien Systems, a wholly owned subsidiary of the Company, and is a former director of the Company.
|
(25)
|
Bret Osborn is President of Lilien Systems, a wholly owned subsidiary of the Company, and is a former director of the Company.
|
(26)
|
Mr. Cummins holds 20,447 shares which are being registered under the registration statement related to this prospectus. Mr. Cummins also holds vested options for the purchase of 2,813 shares of Company common stock.
|
(27)
|
Bradley Rotter is the founder and former Chairman of the Board of AirPatrol Corporation. Mr. Rotter served as chairman until the date of the AirPatrol Acquisition on April 18, 2014. Excludes up to 316,950 shares of common stock of AirPatrol Acquisition Holdback Shares that may be issued to this selling stockholder in accordance with the terms of the AirPatrol Acquisition.
|
(28)
|
Timothy B. Harmon is President of the general partner of Traditions LP. Mr. Harmon formerly served as director of AirPatrol Corporation until the AirPatrol Acquisition on April 18, 2014. Excludes up to 214,130 shares of common stock of AirPatrol Acquisition Holdback Shares that may be issued to this selling stockholder in accordance with the terms of the AirPatrol Acquisition.
|
(29)
|
James Brown is Manager of AVG Ventures, LP, and has voting and investment power over the shares held by this selling stockholder. This selling stockholder is not a broker-dealer. Excludes up to 44,780 shares of common stock of AirPatrol Acquisition Holdback Shares that may be issued to this selling stockholder in accordance with the terms of the AirPatrol Acquisition.
|
(30)
|
Lee Vakas is a Director of Toro Liberty Pty Ltd., Trustee for The Barton Trust. In this capacity, Mr. Vakas has voting and investment power over the shares held by this selling stockholder.
|
(31)
|
Includes 17,600 shares being registered under the registration statement relating to this prospectus. The shares of this selling stockholder are held by Americas Growth Capital, LLC dba AGC Partners. M. Benjamin Howe is Chief Executive Officer of AGC Partners, and has voting and investment power over the shares held by this selling stockholder. ACG Partners is a broker-dealer and received the above-listed shares as compensation for investment banking services to the Company in connection with the AirPatrol Acquisition. Excludes up to 4,644 shares of common stock of AirPatrol Acquisition Holdback Shares that may be issued to this selling stockholder in accordance with the terms of the AirPatrol Acquisition.
|
(32)
|
Cleve Adams is the Chief Executive Officer of AirPatrol Corporation, a wholly-owned subsidiary of the Company. Mr. Adams holds 60,000 shares which are being registered under the registration statement related to this prospectus. Mr. Adams also holds vested options for the purchase of 18,750 shares of Company common stock.
|
(33)
|
Guy Levi-Yurista is the former Chief Technology Officer of AirPatrol Corporation, a wholly-owned subsidiary of the Company.
|
(34)
|
Includes 83,334 shares under a warrant dated March 20, 2013, and 56,250 shares under a warrant dated August 29, 2013. The foregoing warrants were issued by the Company in connection with a secured loan from Bridge Bank N.A. Thomas A. Sa has voting and investment power over the shares held by this selling stockholder.
|
(35)
|
Scott D. Rubins is President and Chief Executive Officer of Geneseo Communications, Inc., and has voting and investment power over the shares held by this selling stockholder.
|
(36)
|
The shares of this selling stockholder are held in the Survivor’s Trust U/A Eighth – E&M Shea Revocable Trust. John C. Morrissey is a trustee of the foregoing trust, and has voting and investment power over the shares held by this selling stockholder.
|
(37)
|
Mr. Orsak formerly served as a director of AirPatrol Corporation until the AirPatrol Acquisition on April 18, 2014. Excludes up to 11,610 shares of common stock of AirPatrol Acquisition Holdback Shares that may be issued to this selling stockholder in accordance with the terms of the AirPatrol Acquisition.
|
(38)
|
Mr. Bushnell formerly served as a director of AirPatrol Corporation until the AirPatrol Acquisition on April 18, 2014.
|
(39)
|
Mr. Crowell formerly served as a director of AirPatrol Corporation until the AirPatrol Acquisition on April 18, 2014.
|
(40)
|
Dan Cole is President of our subsidiary Shoom, Inc. Mr. Cole holds 62,125 shares which are being registered under the registration statement related to this prospectus. Mr. Cole also holds vested options for the purchase of 6,089 shares of Company common stock.
|
(41)
|
William J. Freschi, III is CEO of our subsidiary Shoom, Inc. Mr. Freschi holds 23,909 shares which are being registered under the registration statement related to this prospectus. Mr. Freschi also holds vested options for the purchase of 6,089 shares of Company common stock.
|
(42)
|
Reserved.
|
(43)
|
Includes a portion of the aggregate of 244,803 shares held in escrow in connection with the Shoom acquisition as partial security against the payment and performance of the Shoom shareholders obligation under the merger agreement. The escrow shares not applied to an indemnification claim will be released from the escrow account to the applicable shareholders on a pro-rata basis one year after the closing date.
|
(44) |
Mr. Guthals holds 1,518 shares which are being registered under the registration statement related to this prospectus. Mr. Guthals also holds vested options for the purchase of 2,980 shares of Company common stock.
|
(45)
|
Ms. Barnes holds 32,091 shares which are being registered under the registration statement related to this prospectus. Ms. Barnes also holds vested options for the purchase of 2,813 shares of Company common stock.
|
(46)
|
Mr. Borsky holds 96,272 shares which are being registered under the registration statement related to this prospectus. Mr. Borsky also holds vested options for the purchase of 2,813 shares of Company common stock.
|
(47)
|
Ms. Medel holds 797 shares which are being registered under the registration statement related to this prospectus. Ms. Medel also holds vested options for the purchase of 2,281 shares of Company common stock.
|
(48)
|
Mr. Rosenberg holds 15,233 shares which are being registered under the registration statement related to this prospectus. Mr. Rosenberg also holds vested options for the purchase of 3,750 shares of Company common stock.
|
(49)
|
Mr. Garcia holds 233 shares which are being registered under the registration statement related to this prospectus. Mr. Garcia also holds vested options for the purchase of 2,549 shares of Company common stock.
|
(50)
|
Mr. Murihead holds 44,071 shares which are being registered under the registration statement related to this prospectus. Mr. Murihead also holds vested options for the purchase of 7,500 shares of Company common stock.
|
(51)
|
Sharon Ryoji is Senior Vice President of our subsidiary Shoom, Inc. Ms. Ryoji holds 233 shares which are being registered under the registration statement related to this prospectus. Ms. Ryoji also holds vested options for the purchase of 7,431 shares of Company common stock.
|
(52)
|
Mr. Becker holds 32,091 shares which are being registered under the registration statement related to this prospectus. Mr. Becker also holds vested options for the purchase of 2,813 shares of Company common stock.
|
(53)
|
Mr. Yermilov holds 1,518 shares which are being registered under the registration statement related to this prospectus. Mr. Yermilov also holds vested options for the purchase of 1,533 shares of Company common stock.
|
(54)
|
Represents shares of common stock acquired by the selling stockholder in connection with the Shoom Acquisition.
|
(55)
|
Represents shares of common stock acquired by the selling stockholder in connection with the Lilien Acquisition.
|
(56)
|
Represents shares of common stock acquired by the selling stockholder in connection with the AirPatrol Acquisition.
|
|
Ÿ
|
ordinary brokers’ transactions;
|
|
Ÿ
|
transactions involving cross or block trades;
|
|
Ÿ
|
through brokers, dealers, or underwriters who may act solely as agents;
|
|
Ÿ
|
“at the market” into an existing market for the common stock;
|
|
Ÿ
|
in other ways not involving market makers or established business markets, including direct sales to purchasers or sales effected through agents;
|
|
Ÿ
|
in privately negotiated transactions; or
|
|
Ÿ
|
any combination of the foregoing.
|
Period
|
High
|
Low
|
||||||
Year Ending December 31, 2014
|
||||||||
July 1, 2014 through
August 1
9, 2014
|
$ | 4.45 | $ | 3.50 | ||||
April 1, 2014 through June 30, 2014 | $ | 6.21 | $ | 3.44 | ||||
January 1, 2014 through March 31, 2014
|
$ | 6.50 | $ | 2.25 | ||||
Year Ended December 31, 2013
|
||||||||
October 31, 2013 through December 31, 2013
|
$ | 6.90 | $ | 2.00 | ||||
July 1, 2013 through September 30, 2013
|
$ | 7.00 | $ | 4.80 | ||||
April 1, 2013 through June 30, 2013
|
$ | 3.00 | $ | 2.00 | ||||
January 1, 2013 through March 31, 2013
|
$ | 3.20 | $ | 0.68 | ||||
Year Ended December 31, 2012
|
||||||||
October 1, 2012 through December 31, 2012
|
$ | 2.04 | $ | 0.80 | ||||
July 1, 2012 through September 30, 2012
|
$ | 2.40 | $ | 2.04 | ||||
April 1, 2012 through June 30, 2012
|
$ | 4.40 | $ | 0.48 | ||||
January 1, 2012 through March 31, 2012
|
$ | 4.36 | $ | 1.68 | ||||
Year Ended December 31, 2011
|
||||||||
October 1, 2011 through December 31, 2011
|
$ | 4.16 | $ | 4.04 | ||||
July 1, 2011 through September 30, 2011
|
$ | 11.60 | $ | 5.60 | ||||
April 1, 2011 through June 30, 2011
|
$ | 40.00 | $ | 11.60 | ||||
January 1, 2011 through March 31, 2011
|
$ | 3.20 | $ | 0.56 |
·
|
significant under-performance relative to expected and/or historical results (negative comparable sales growth or operating cash flows for two consecutive years);
|
|
|
·
|
significant negative industry or economic trends;
|
|
·
|
knowledge of transactions involving the sale of similar property at amounts below our carrying value; or
|
|
·
|
our expectation to dispose of long-lived assets before the end of their estimated useful lives, even though the assets do not meet the criteria to be classified as “held for sale.”
|
Risk-free interest rate
|
0.3 | % | ||
Expected life of option grants
|
0.5 to 2.0 years | |||
Expected volatility of underlying stock
|
39 | % | ||
Dividends
|
$ | 0 |
Six Months
ended
June 30,
2014
|
Six Months
ended
June 30,
2013
|
December 31,
2013
|
December 31,
2012
|
|||||||
Risk-free interest rate
|
2.62 – 2.82% | 1.8 – 2.0% |
1.8% to 2.8%
|
0.7% to 1.8%
|
||||||
Expected life of option grants
|
10 years
|
10 years |
10 years
|
10 years
|
||||||
Expected volatility of underlying stock
|
39.4% | 40% |
39.4% to 39.7%
|
39.7% to 41.6%
|
||||||
Dividends | - | - | - | - |
Date
|
Options/Warrants
Granted
(Post-Split)
|
Exercise
Price
|
Black Sholes
Value of Option
|
Fair Value of
Common Stock
per Share
|
||||||||||||
3/20/13
|
104,750 | $ | 0.40 | $ | 133,000 | $ | 1.00 | |||||||||
3/20/13
|
83,334 | $ | 0.45 | $ | 109,300 | $ | 1.00 | |||||||||
4/01/13
|
10,000 | $ | 1.00 | $ | 10,400 | $ | 1.00 | |||||||||
4/08/13
|
7,500 | $ | 1.00 | $ | 7,595 | $ | 1.00 | |||||||||
8/14/13
|
40,500 | $ | 1.35 | $ | 92,600 | $ | 2.03 | |||||||||
8/14/13
|
625,000 | $ | 1.35 | $ | 1,495,800 | $ | 2.03 | |||||||||
8/29/13
|
56,250 | $ | 1.20 | $ | 137,100 | $ | 2.03 | |||||||||
8/31/13
|
100,000 | $ | 1.30 | $ | 238,200 | $ | 2.03 | |||||||||
11/14/13
|
2,500 | $ | 1.50 | $ | 5,600 | $ | 2.03 | |||||||||
11/18/13
|
458,250 | $ | 1.28 | $ | 1,102,900 | $ | 2.03 | |||||||||
1/27/14
|
10,000 | $ | 2.37 | $ | 16,600 | $ | 2.03 | |||||||||
4/2/14
|
110,000 | $ | 5.20 | $ | 261,000 | $ | 2.03 | |||||||||
5/9/14
|
400,000 | $ | 4.81 | $ | 883,700 | $ | 4.81 | |||||||||
5/9/14
|
25,000 | $ | 4.85 | $ | 54,900 | $ | 4.85 | |||||||||
7/3/14
|
75,000 | $ |
3.79
|
$
|
127,800
|
$
|
3.79
|
Date
|
Common
Shares Issued
(Post-Split)
|
Fair Value of
Common Stock
per Share
|
Fair Value of
Common Stock
Issued
|
|||||||||
3/20/13
|
97,500
|
$
|
1.00
|
$
|
195,000
|
|||||||
4/8/13
|
15,873
|
$
|
1.00
|
$
|
31,746
|
|||||||
5/2/13
|
30,000
|
$
|
1.00
|
$
|
60,000
|
|||||||
6/30/13
|
7,500
|
$
|
1.00
|
$
|
15,000
|
|||||||
7/8/13
|
15,873
|
$
|
2.03
|
$
|
64,444
|
|||||||
9/30/13
|
7,500
|
$
|
2.03
|
$
|
30,450
|
|||||||
10/1/13
|
10,000
|
$
|
2.03
|
$
|
40,600
|
|||||||
10/8/13
|
15,873
|
$
|
2.03
|
$
|
64,444
|
|||||||
10/11/13
|
3,438
|
$
|
2.03
|
$
|
13,956
|
|||||||
11/6/13
|
7,143
|
$
|
0.70
|
(A)
|
$
|
10,000
|
||||||
12/24/13
|
4,926
|
$
|
2.03
|
$
|
20,000
|
|||||||
1/24/14
|
5,000
|
$
|
2.03
|
$
|
20,300
|
|||||||
2/26/14
|
400,000
|
$
|
2.60
|
$
|
2,080,000
|
|||||||
4/2/14
|
16,731
|
$
|
2.60
|
$
|
86,999
|
|||||||
6/24/14
|
64,000
|
$
|
5.00
|
$
|
320,000
|
|||||||
7/10/14
|
30,000
|
$
|
3.70
|
$
|
111,000
|
|||||||
8/1/14
|
7,895
|
$
|
3.80
|
$
|
30,000
|
Six Months
ended
June 30,
2014
|
Six Months
ended
June 30,
2013
|
|||||||
Adjusted EBITDA
|
$ |
506,000
|
$
|
292,000
|
||||
Gain on settlement of obligations
|
--
|
15,000
|
||||||
Taxes
|
(35,000
|
)
|
--
|
|||||
Cost of public offering - non recurring one time charges
|
(45,000
|
)
|
(87,000
|
)
|
||||
Acquisition transaction costs - non-recurring one time charges
|
(855,000
|
)
|
(748,000
|
)
|
||||
Stock-based compensation – included in acquisition costs
|
(340,000
|
)
|
(304,000
|
)
|
||||
Stock-based compensation – included in SG&A expense
|
(504,000
|
)
|
(166,000
|
)
|
||||
Change in the fair value of derivative liability
|
--
|
(489,000
|
)
|
|||||
Other interest expense
|
(212,000
|
)
|
(103,000
|
)
|
||||
Depreciation and amortization
|
(1,703,000
|
)
|
(304,000
|
)
|
||||
Net loss attributable to stockholders of Sysorex Global Holdings Corp.
|
$ |
(3,188,000
|
)
|
$
|
(1,894,000
|
)
|
·
|
To review and assess the operating performance of our Company as permitted by Accounting Standards Codification Topic 280, Segment Reporting;
|
|
·
|
To compare our current operating results with corresponding periods and with the operating results of other companies in our industry;
|
|
·
|
As a basis for allocating resources to various projects;
|
|
·
|
As a measure to evaluate potential economic outcomes of acquisitions, operational alternatives and strategic decisions; and
|
|
·
|
To evaluate internally the performance of our personnel.
|
·
|
We believe Adjusted EBITDA is a useful tool for investors to assess the operating performance of our business without the effect of interest, income taxes, and other non-operating expenses as well as depreciation and amortization which are non-cash expenses;
|
|
·
|
We believe that it is useful to provide to investors with a standard operating metric used by management to evaluate our operating performance; and
|
|
·
|
We believe that the use of Adjusted EBITDA is helpful to compare our results to other companies.
|
·
|
Adjusted EBITDA does not reflect our cash expenditures or future requirements for capital expenditures or contractual commitments;
|
|
·
|
Adjusted EBITDA does not reflect changes in, or cash requirements for, our working capital needs;
|
|
·
|
Adjusted EBITDA does not reflect the significant interest expense, or the cash requirements necessary to service interest or principal payments, on our debt;
|
|
·
|
Although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and Adjusted EBITDA does not reflect any cash requirements for such replacements;
|
|
·
|
Adjusted EBITDA does not reflect income or other taxes or the cash requirements to make any tax payments; and
|
|
·
|
Other companies in our industry may calculate Adjusted EBITDA differently than we do, thereby potentially limiting its usefulness as a comparative measure.
|
Six Months
ended
June 30,
2014
|
Six Months
ended
June 30,
2013
|
|||||||
Net loss per share – basic and diluted
|
$
|
(0.19
|
)
|
$
|
(0.17
|
)
|
||
Amortization of intangibles
|
0.09
|
0.02
|
||||||
Stock based compensation
|
0.03
|
0.01
|
||||||
Stock based compensation – acquisition costs
|
0.02
|
0.03
|
||||||
Acquisition costs
|
0.05
|
0.07
|
||||||
Proforma net loss per share
|
$
|
0.00
|
$
|
(0.04
|
)
|
·
|
To review and assess the operating performance of our Company as permitted by Accounting Standards Codification Topic 280, Segment Reporting;
|
|
·
|
To compare our current operating results with corresponding periods and with the operating results of other companies in our industry;
|
|
·
|
As a measure to evaluate potential economic outcomes of acquisitions, operational alternatives and strategic decisions; and
|
|
·
|
To evaluate internally the performance of our personnel.
|
·
|
We believe proforma net loss per share is a useful tool for investors to assess the operating performance of our business without the effect of non-cash items including stock based compensation, amortization of intangibles and one time charges including acquisition costs and the costs associated with the public offering.
|
|
·
|
We believe that it is useful to provide to investors with a standard operating metric used by management to evaluate our operating performance; and
|
|
·
|
We believe that the use of proforma net loss per share is helpful to compare our results to other companies.
|
Year
Ended
|
Year
Ended
|
|||||||
December 31,
2013
(unaudited)
|
December 31,
2012
(unaudited)
|
|||||||
Adjusted EBITDA
|
$ | 569,000 | $ | 83,000 | ||||
Gain on settlement of obligations *
|
155,000 | - | ||||||
Other *
|
- | 3,000 | ||||||
Acquisition expenses of acquisition not consummated - non recurring one time charges
|
- | (236,000 | ) | |||||
Cost of public offering - non recurring one time charges
|
(543,000 | ) | - | |||||
Acquisition transaction costs - non-recurring one time charges
|
(1,495,000 | ) | - | |||||
Stock-based compensation – included in acquisition costs
|
(318,000 | ) | - | |||||
Stock-based compensation – included in SG&A expense
|
(883,000 | ) | (113,000 | ) | ||||
Stock-based compensation – included in interest expense
|
- | (111,000 | ) | |||||
Change in the fair value of derivative liability
|
(489,000 | ) | 18,000 | |||||
Other interest expense
|
(315,000 | ) | (239,000 | ) | ||||
Depreciation and amortization
|
(944,000 | ) | (99,000 | ) | ||||
Net loss attributable to stockholders of Sysorex Global
Holdings Corp.
|
$ | (4,263,000 | ) | $ | (694,000 | ) |
Six Months Ended
June 30,
2014
|
Six Months Ended
June 30,
2013
|
|||||||
Net cash used in operating activities
|
$
|
(5,534,000
|
)
|
$
|
(2,383,000
|
)
|
||
Net cash provided by (used in) investing activities
|
(8,604,000
|
)
|
(1,891,000
|
)
|
||||
Net cash provided by financing activities
|
16,972,000
|
4,906,000
|
||||||
Effect of foreign exchange rate changes on cash
|
(5,000
|
)
|
-
|
|||||
Net increase in cash
|
$
|
2,829,000
|
$
|
632,000
|
As of | As of | |||||||
June 30,
2014
|
December 31,
2013 |
|||||||
Cash and cash equivalents at June 30, 2014 and December 31, 2013
|
$
|
4,933,000
|
$
|
2,104,000
|
||||
Working capital (deficit) at June 30, 2014 and December 31, 2013
|
$
|
(8,129,000
|
)
|
$
|
(7,605,000
|
)
|
$
|
(3,286,000
|
)
|
Net loss before non-controlling interest
|
|
2,547,000
|
Non-cash expenses
|
|||
(4,795,000
|
)
|
Net change in operating assets and liabilities
|
||
$
|
(5,534,000
|
)
|
Net cash used in operating activities
|
$
|
(1,240,000
|
)
|
Expenses attributable to transaction costs of $1,195,000 directly related to acquisitions and $45,000 related to our ongoing public offering related activities.
|
|
136,000
|
Profit attributable to the Lilien operations. These operating results included non-cash charges for amortization of intangible assets totaling $384,000. Otherwise Lilien’s reported operating results would have been a profit of $520,000.
|
|||
538,000
|
Profit attributable to the Shoom operations. These charges include amortization of intangibles of $272,000. Otherwise Shoom’s reported operating results would have been a profit of $810,000.
|
|||
174,000
|
Profit attributable to information technology solutions services to U.S. and foreign governments.
|
|||
(693,000
|
)
|
Loss attributable to the AirPatrol operations. These operating results include non-cash charges for amortization of intangible assets totaling $921,000. Otherwise AirPatrol’s operating results would have been a profit of $228,000.
|
||
(2,201,000
|
)
|
Losses attributable to other Company activities consisting of a non-cash charge of $504,000 for non-acquisition related stock based compensation expense and all other Company activities of $1,697,000.
|
||
$
|
(3,286,000
|
)
|
Net loss
|
$
|
1,703,000
|
Depreciation expense and amortization of intangibles primarily attributable to the Lilien, Shoom and AirPatrol operations, which were, acquired effective March 1, 2013, August 31, 2013 and April 16, 2014, respectively.
|
||
844,000
|
Stock-based compensation expense attributable to warrants and options issued as part of Company operations and for the AirPatrol acquisition.
|
|||
$
|
2,547,000
|
Total non-cash expenses
|
$
|
(2,010,000
|
)
|
Increase in accounts receivable and other receivables
|
|
(2,058,000
|
)
|
Increase in prepaid licenses and maintenance contracts
|
||
(1,134,000
|
)
|
Decrease in accounts payable
|
||
2,448,000
|
Increase in deferred revenue
|
|||
(904,000
|
)
|
Decrease in accrued compensation
|
||
(1,137,000
|
)
|
Other
|
||
$
|
(4,795,000
|
)
|
Net use of cash in the changes in operating assets and liabilities
|
Working capital
|
Assets | Liabilities | Net | |||||||||
Cash
|
$
|
4,933,000
|
$
|
--
|
$
|
4,933,000
|
||||||
Accounts receivable / accounts payable
|
11,483,000
|
7,932,000
|
3,551,000
|
|||||||||
Note receivable
|
130,000
|
--
|
130,000
|
|||||||||
Prepaid contracts / deferred revenue
|
6,464,000
|
7,907,000
|
(1,443,000
|
)
|
||||||||
Accrued compensation and related benefits
|
--
|
1,932,000
|
(1,932,000
|
)
|
||||||||
Notes payable
|
--
|
478,000
|
(478,000
|
)
|
||||||||
Revolving line of credit and current portion of term loan
|
--
|
5,082,000
|
(5,082,000
|
)
|
||||||||
Other
|
2,098,000
|
2,126,000
|
(28,000
|
)
|
||||||||
Subtotal
|
25,108,000
|
25,457,000
|
(349,000
|
)
|
||||||||
AirPatrol Acquisition earnout liability – to be paid if AirPatrol hits their profitability targets - one-half in cash and one-half in stock
|
--
|
7,780,000
|
(7,780,000
|
)
|
||||||||
Net
|
$
|
25,108,000
|
$
|
33,237,000
|
$
|
(8,129,000
|
)
|
1)
|
The Company received approximately $17.7 million in April 2014, after deducting the underwriting discounts and commissions, in net proceeds from the sale of 3,166,666 shares in a public offering;
|
|
2)
|
The Company completed a $2 million private equity offering from a strategic investor in February 2014;
|
|
3)
|
Sysorex was awarded a $3 million contract of which $1.4 million in revenue is expected to be recognized in 2014;
|
|
4)
|
Lilien, Shoom and AirPatrol complement and significantly expand our current base of business and enable us to provide integrated solutions and services to both government and private organizations globally. In that light, we anticipate increases in revenues and cash flows during 2014.
|
2013
|
2012
|
|||||||
Net cash used in operating activities
|
$ | (2,728,000 | ) | $ | (472,000 | ) | ||
Net cash provided by (used in) investing activities
|
1,131,000 | (4,000 | ) | |||||
Net cash provided by financing activities
|
3,692,000 | 259,000 | ||||||
Net increase (Decrease) in cash
|
$ | 2,095,000 | $ | (217,000 | ) | |||
Cash and cash equivalents at December 31, 2013 and December 31, 2012
|
2,104,000 | 8,000 | ||||||
Working capital (deficit) at December 31, 2013 and December 31, 2012
|
$ | (7,852,000 | ) | $ | (5,756,000 | ) |
$ | (4,535,000 | ) |
Net loss before non-controlling interest
|
2,939,000 |
Non-cash expenses
|
||
(1,132,000 | ) |
Net change in operating assets and liabilities
|
|
$ | (2,728,000 | ) |
Net cash used in operating activities
|
$
|
944,000
|
Depreciation and amortization expenses primarily attributable to the Lilien and Shoom operations which were acquired effective March 1, 2013 and August 31, 2013, respectively.
|
|
1,202,000
|
Stock-based compensation expense attributable to warrants and options issued in connection with Lilien, Shoom and other Company operations.
|
||
489,000
|
Change in the fair value of the derivative liability associated with warrants issued as discussed in the years ended December 31, 2013 and 2012 financials Note 20.
|
||
304,000
|
Other
|
||
$
|
2,939,000
|
Total non-cash expenses
|
1)
|
An overall working capital deficit of $7,852,000;
|
|
|
2)
|
Cash of $2,104,000;
|
|
3)
|
Marketable securities of $125,000;
|
|
4)
|
A revolving line of credit for up to $6,000,000 with a maturity date of March 15, 2015 of which $5,698,000 is utilized;
|
|
5)
|
A term loan for $750,000 with a maturity date of August 27, 2016; and
|
|
6)
|
Net cash used in operating activities year-to-date of $2,728,000.
|
Working capital
|
Assets
|
Liabilities
|
Net
|
|||||||||
Cash
|
$ | 2,104,000 | — | $ | 2,104,000 | |||||||
Marketable securities
|
125,000 | — | 125,000 | |||||||||
Accounts receivable / accounts payable
|
9,581,000 | 8,435,000 | 1,146,000 | |||||||||
Note receivable
|
1,130,000 | — | 1,130,000 | |||||||||
Prepaid contracts / deferred revenue
|
6,120,000 | 7,402,000 | (1,282,000 | ) | ||||||||
Accrued compensation and related benefits
|
— | 2,622,000 | (2,622,000 | ) | ||||||||
Notes payable
|
— | 723,000 | (723,000 | ) | ||||||||
Revolving line of credit and current portion of term loan
|
— | 6,156,000 | (6,156,000 | ) | ||||||||
Other
|
528,000 | 2,102,000 | (1,574,000 | ) | ||||||||
Net
|
$ | 19,588,000 | $ | 27,440,000 | $ | (7,852,000 | ) |
1)
|
Sysorex was awarded a $3 million contract of which $1.4 million in revenue is expected to be recognized in 2014;
|
|
2)
|
Lilien and Shoom complement and significantly expand our current base of business and enables us to provide integrated consulting and implementation solutions and services to both government and private organizations in the United States. In that light, we anticipate increases in revenues and cash flows during 2014; and
|
|
3)
|
We concluded the acquisition of Shoom, Inc. (“Shoom”), a company with operations compatible to both Sysorex and Lilien, effective August 31, 2013 through the issuance of shares of Sysorex common stock. The acquisition provided us with:
|
a)
|
Positive working capital of approximately $4,073,000 which consisted almost exclusively of cash; and
|
|
|
b)
|
A business that benefits from high margins and generates approximately $1,000,000 positive cash flow on an annual basis.
|
·
|
assessment of available solutions;
|
|
·
|
strategy to apply these solutions to existing processes;
|
|
·
|
road-map for streamlining processes to take advantage of new technologies;
|
|
·
|
management and implementation resources to deliver a solution; and
|
|
·
|
maintenance, training and support of solutions.
|
Project/Program Management and Independent Validation & Verification
|
Sysorex provides life-cycle comprehensive project and program management services, reorganization/cost-cutting strategies IV&V services and training. Recent projects include C41SR system implementation to fiber network roll-out.
|
|
Custom Application Development and Enterprise Architecture Design
|
Providing technology consulting (architecture; platform; technology) and outsourced product design; SOA development; enhancement; testing for enterprise, mobile, etc.; On-site, off-site, off-shore or a combination.
|
|
Green Data Center Design and Operations & Facilities Management
|
Providing full service infrastructure management and managed services on-site or remotely; design, build, operate and manage data centers using green methodologies and solutions.
|
|
Security (Cyber/Network, Physical, Information), Critical Infrastructure Protection
|
Designing and implementing solutions that integrate physical (surveillance/access control) to cyber security; information assurance, designing and implementing security policies and re-designing business processes; secure information sharing and collaboration solutions.
|
|
Business Intelligence/Analytics
|
Business intelligence and analytics in real-time using semantic ontologies and other methodologies; predictive analytics; forensics; and decision support systems.
|
·
|
Big Data
– mining terabytes of data from disparate sources in real time
|
|
·
|
Advanced analytics
|
|
·
|
Secure wireless networking
|
|
·
|
Enterprise IT as a service
|
|
·
|
Converged infrastructure
|
·
|
Standalone applications/technology silos
|
|
·
|
Interoperability issues
|
|
·
|
Information sharing challenges
|
·
|
Cyber-security challenges
|
|
·
|
A critical lack of internal IT skills and resources
|
|
·
|
Fast evolving technology is making it difficult for government employees to stay current
|
|
·
|
Government is outsourcing civilian positions under the A-76 Rule
|
|
·
|
Government cannot successfully attract and maintain required technical staff for critical systems development
|
|
·
|
The on-going war on terrorism, Iraq and Afghanistan and homeland security requirements have forced the Government to expedite critical system deployments. This is expected to continue despite the focused shift to civilian agencies
|
|
·
|
The larger established integrators often move too slowly, miss many smaller critical pilot opportunities and have rigid structures that inhibit innovation.
|
·
|
an ever-increasing number and severity of cyber-attacks,
|
|
·
|
dramatic expansion in computer interconnectivity and the exponential increase in the data flows and computing power of the government networks;
|
|
·
|
perception of the U.S. adversaries that the United States is dependent on information technology and that this dependency constitutes an exploitable weakness; and
|
|
·
|
developments in the existing cyber security approaches and technologies and emergence of new technologies and approaches.
|
Name
|
Age
|
Position
|
||
Abdus Salam Qureishi
|
77
|
Chairman of the Board of Directors
|
||
Nadir Ali
|
45
|
Chief Executive Officer and Director
|
||
Wendy Loundermon
|
43
|
Chief Financial Officer and Secretary of Sysorex, President Sysorex Government Services, Inc., CFO and Secretary of AirPatrol Corporation
|
||
Geoffrey Lilien
|
50
|
CEO Lilien Systems, Director
|
||
Bret Osborn
|
49
|
President Lilien Systems
|
||
Dhruv Gulati
|
51
|
EVP Lilien Systems
|
||
Leonard Oppenheim
|
66
|
Director
|
||
Tom Steding | 70 |
Director
|
||
Kareem Irfan | 54 |
Director
|
||
Tanveer Khader | 46 |
Director
|
Name and Principal Position
|
Year
|
Salary
($)
|
Bonus
($)
|
Option
Awards
($)
|
All Other
Compensation
($)
|
Total
($)
|
||||||||||||||||
Nadir Ali,
|
2013
|
$ | 240,000 | $ | 86,000 | $ | 1,495,800 | (1) | $ | 175,846 | (2) | $ | 1,997,646 | |||||||||
Chief Executive Officer of Sysorex
|
2012
|
$ | 240,000 | $ | -0- | $ | 29,800 | $ | -0- | $ | 269,000 | |||||||||||
Wendy Loundermon,
|
2013
|
$ | 173,333 | $ | -0- | $ | 300,800 | (1) | $ | -0- | $ | 474,133 | ||||||||||
Chief Financial Officer of Sysorex
|
2012
|
$ | 117,083 | $ | 2,917 | 21,300 | $ | -0- | $ | 114,300 | ||||||||||||
Geoffrey Lilien
|
2013
|
$ | 238,704 | $ | 157,750 | (3) | $ | -0- | $ | 7,020 | (4) | $ | 403,474 | |||||||||
Chief Executive Officer of Lilien Systems
|
||||||||||||||||||||||
Bret Osborn
|
2013
|
$ | 180,000 | $ | 367,630 | (5) | $ | -0- | $ | 7,020 | (4) | $ | 554,650 | |||||||||
President of Lilien Systems
|
(1)
|
See “Management’s Discussion and Analysis - Stock Based Compensation” for a discussion of the assumptions made in the valuation of these options.
|
(2)
|
Accrued vacation paid as compensation and housing allowance.
|
(3)
|
The bonus amount includes a bonus of $18,750 earned during the year ended December 31, 2012 but paid during the year ended December 31, 2013.
|
(4)
|
Represents an automobile allowance.
|
(5)
|
The bonus amount includes a bonus of $49,250 earned during the year ended December 31, 2012 but paid during the year ended December 31, 2013.
|
Option Awards |
Stock Awards
|
||||||||||||||||||||||||||||||||
Name
|
Number of
Securities
Underlying
Unexercised
Warrants
Exercisable
|
Number of
Securities
Underlying
Unexercised
Warrants
Un-exercisable
|
Equity
Incentive
Plan
Awards:
Number of
Securities
Underlying
Unexercised
Unearned
Warrants
|
Warrant
Exercise
Price
($)
|
Warrant
Expiration
Date
|
Number
of
Shares
or Units
of Stock
That
Have
Not
Vested
#
|
Market
Value
of
Shares
or Units
of Stock
That
Have Not
Vested
($)
|
Equity
Incentive
Plan
Awards:
Number
of
Unearned
Shares,
Units or
Other
Rights
That
Have Not
Vested
(#)
|
Equity
Incentive
Plan
Awards:
Market
or Payout
Value of
Unearned
Shares,
Units or
Other
Rights
That
Have Not
Vested
($)(1)
|
||||||||||||||||||||||||
Nadir Ali
|
125,000 | -0- | -0- | 0.312 |
12/21/2022
|
-0- | -0- | -0- | -0- | ||||||||||||||||||||||||
-0- | 625,000 | -0- | 2.70 |
8/12/2023
|
-0- | -0- | -0- | -0- | |||||||||||||||||||||||||
Wendy
|
82,500 | -0- | -0- | 1.40 |
12/05/2021
|
-0- | -0- | -0- | -0- | ||||||||||||||||||||||||
Loundermon
|
75,000 | -0- | -0- | 0.312 |
12/21/2022
|
-0- | -0- | -0- | -0- | ||||||||||||||||||||||||
31,250 | 93,750 | -0- | 2.56 |
11/16/2023
|
-0- | -0- | -0- | -0- |
(1)
|
Mr. Qureishi received $240,000 in 2013 for services rendered pursuant to a Consulting Services Agreement dated April 1, 2013. Services rendered by Mr. Qureishi during 2013 included his arranging the Shoom Acquisition and consulting on operations of the Company. Mr. Qureishi provides services to the Company under his consulting agreement at the rate of$375 per hour. The agreement provides for consulting services through March 31, 2014, and was extended through March 31, 2015. See “Certain Relationships and Related Party Transactions and Director Independence.”
|
(2)
|
The Company has accrued a liability of $20,000 for 2013 in connection with restricted shares of common stock accrued but not issued to Mr. Oppenheim in connection with his services as a director and approved by the Board.
|
|
·
|
each person or entity who, to our knowledge, owns more than 5% of our common stock;
|
|
·
|
our executive officers named in the Summary Compensation Table above;
|
|
·
|
each director; and
|
|
·
|
all of our executive officers and directors as a group.
|
Shares Beneficially
Owned
|
|||||||
Name and Address of Beneficial Owner
|
Number
(1)
|
Percentage
|
|||||
Abdus Salam Qureishi
|
2,236,623 | (3) | 11.4 | % | |||
Nadir Ali
|
1,047,017 | (4) | 5.3 | % | |||
Wendy Loundermon
|
285,048 | (5) | 1.5 | % | |||
Geoffrey I. Lilien
(6)
|
1,539,233 | 7.8 | % | ||||
Bret Osborn
|
611,006 | 3.1 | % | ||||
Dhruv Gulati
|
442,883 | 2.3 | % | ||||
Len Oppenheim
|
23,968 | * | |||||
Tom Stedding | -- | * | |||||
Kareem Ifran | -- | * | |||||
Tanveer Khader | 2,168,168 | (9) | 11.0 | % | |||
All Directors and Executive Officers
as a Group (10 persons)
|
6,223,277 | 42.70 | % | ||||
5% Beneficial Owners
|
|||||||
Dr. Shaheen Ahmad
(2)
|
1,331,544 | 6.8 | % | ||||
Sy Holdings Corporation
(7)
|
2,168,168 | 11.0 | % | ||||
Qureishi 1998 Family Trust
(8)
|
907,288 | 4.6 | % |
*
|
less than 1% of the issued and outstanding Shares.
|
(1)
|
Based on 19,630,339 shares to be outstanding on August 20, 2014, after giving effect to the one-for-two reverse stock split effective April 8, 2014. Includes
shares reserved for issuance to former stockholders of Shoom who have not yet exchanged their shares. Does not include shares of common stock issuable upon exercise of warrants for 411,262 shares; outstanding options for 625,000 shares granted outside of our Plan; outstanding options for 1,953,658 shares, as well as an additional 680,842 shares reserved for issuance under the Company’s Plan.
|
(2)
|
The mailing address of this beneficial holder is 909 Third Avenue, New York, NY 10150-7584.
|
(3)
|
Includes options for 250,000 shares and warrants for 154,928 shares, all currently exercisable, as well as 1,688,941 shares held by various trusts and corporations related to family interests of Mr. Qureishi, including the Qureishi 1998 Family Trust, for which Mr. Qureishi holds the power to vote and dispose of the shares. Does not include Sy Holdings Corporation of which Mr. Qureishi is a director.
|
(4)
|
Includes options for 125,000 shares and warrants for 43,750 shares held directly or indirectly by Mr. Ali, but excludes options for 625,000 shares not currently exercisable.
|
(5)
|
Includes options for 245,000 shares and warrants for 21,750 shares held directly by Mrs. Loundermon. Excludes options for 62,500 shares not currently exercisable.
|
(6)
|
Mr. Lilien is CEO of Lilien Systems, a wholly owned subsidiary of the Company and a director of the Company. He may be deemed an underwriter within the meaning of the Securities Act. The Company will pay all of the direct expenses of this Offering, except the Selling Stockholder will bear his pro rata share of the Underwriter’s fee and any legal fees and transfer and other taxes incurred in connection with the sale of his Shares in this Offering.
|
Mr. Lilien acquired his shares of common stock in the Company’s March 20, 2013 Lilien Acquisition. These Shares were part of the 3,000,000 shares of common stock issued to the former members of Lilien pursuant to an Asset Purchase and Merger Agreement, a copy of which has been filed as an exhibit to this registration statement.
|
|
The Selling Stockholder is a party to a Lock-Up/Leak-Out and Registration Rights Agreement. Mr. Lilien’s Shares were restricted for the six-month period ended September 20, 2013. He is permitted to sell pursuant to Rule 144 until the effective date of this prospectus. However, except for the shares offered hereby by Mr. Lilien, all Former Lilien Members will be restricted from selling for a six-month period commencing with the effective of this prospectus. The Company agreed to register the remainder of Mr. Lilien’s Shares, as well as the balance of the 3 million shares held by other Former Lilien Members concurrent with this registration statement, and keep such registration effective until all Shares can be sold without registration pursuant to Rule 144 under the Securities Act.
|
(7)
|
The power to vote and dispose of these shares is held by Mr. Tanveer Khader, 1735 Technology Drive, #430, San Jose, CA 95110.
|
(8)
|
The power to vote and dispose of these shares is held by Abdus Salam Qureishi.
|
(9) | Tanveer Khader holds the power to vote and dispose of the Sy Holdings Corporation shares. |
|
·
|
Impairing dividend rights of our common stock;
|
|
·
|
Diluting the voting power of our common stock;
|
|
·
|
Impairing the liquidation rights of our common stock; and
|
|
·
|
Delaying or preventing a change of control without further action by our stockholders.
|
Date
|
Number
of Shares
|
|||
On the initial public offering date of April 9, 2014
|
9,578,948 | |||
For 180 days following the date of the IPO*
|
4,520,584 | |||
After the six-month anniversary of the date of the IPO
|
400,000 |
|
·
|
are preceded by a notice filing on Form 144;
|
|
·
|
are limited to broker’s transactions, as such term is defined under Section 4(a)(4) of the Securities Act; and
|
|
·
|
only occur at a time when current public information about us is available, which generally would require that we are not delinquent with any of our reports required pursuant to Sections 13 or 15(d) of the Exchange Act.
|
Page
|
|||
Condensed Consolidated Balance Sheets of Sysorex Global Holdings Corp. – June 30, 2014 (unaudited) and December 31, 2013 (audited)
|
F-2 -F-3
|
||
Condensed Consolidated Statements of Operations for the six months ended June 30, 2014 and 2013 (unaudited)
|
F-4
|
||
Consolidated Statements of Comprehensive Loss
|
F-5 | ||
Condensed Consolidated Statements of Stockholders’ Equity for the six months ended June 30, 2014
|
F-6
|
||
Condensed Consolidated Statements of Cash Flows for the six months ended June 30, 2014 and 2013 (unaudited)
|
F-7
|
||
Notes to Condensed Consolidated Financial Statements (unaudited)
|
F-8 - F-27
|
||
Report of Independent Registered Public Accounting Firm for Sysorex Global Holdings Corp.
|
F-28
|
||
Consolidated Balance Sheets - December 31, 2013 and 2012 (audited)
|
F-29 - F-30
|
||
Consolidated Statements of Operations for the years ended December 31, 2013 and 2012 (audited)
|
F-31
|
||
Consolidated Statements of Comprehensive Loss for the years ended December 31, 2013 and 2012 (audited)
|
F-32
|
||
Consolidated Statements of Stockholders’ Equity (Deficiency) for the years ended December 31, 2013 and 2012 (audited)
|
F-33
|
||
Consolidated Statements of Cash Flows for the years ended December 31, 2013 and 2012 (audited)
|
F-34 - F-35
|
||
Notes to Consolidated Financial Statements (audited)
|
F-36 - F-67
|
||
Condensed Consolidated Balance Sheets of AirPatrol Corporation. – March 31, 2014 (unaudited) and December 31, 2013 (audited)
|
F-68 | ||
Condensed Consolidated Statements of Operations for the three months ended March 31, 2014 and 2013 (unaudited)
|
F-69 | ||
Condensed Consolidated Statements of Cash Flows for the three months ended March 31, 2014 and 2013 (unaudited)
|
F-70 | ||
Notes to Condensed Consolidated Financial Statements (unaudited)
|
F-71 - F-80 | ||
Report of Independent Registered Public Accounting Firm for AirPatrol Corporation
|
F-81 | ||
Consolidated Balance Sheets - December 31, 2013 and 2012 (audited)
|
F-82 | ||
Consolidated Statements of Operations for the years ended December 31, 2013 and 2012 (audited)
|
F-83 | ||
Consolidated Statements of Changes in Shareholders’ Deficit for the years ended December 31, 2013 and 2012 (audited)
|
F-84 | ||
Consolidated Statements of Cash Flows for the years ended December 31, 2013 and 2012 (audited)
|
F-85 | ||
Notes to Consolidated Financial Statements (audited)
|
F-86 - F-101 |
Assets
|
June 30,
|
December 31,
|
||||||
2014
|
2013
|
|||||||
(Unaudited)
|
||||||||
Current Assets
|
||||||||
Cash and cash equivalents
|
$
|
4,932,846
|
$
|
2,103,955
|
||||
Marketable securities
|
-
|
124,753
|
||||||
Accounts receivable, net
|
11,483,320
|
9,581,041
|
||||||
Notes receivable
|
130,000
|
1,130,000
|
||||||
Notes receivable, related party
|
89,599
|
-
|
||||||
Other receivables
|
376,186
|
247,090
|
||||||
Inventory
|
428,155
|
74,929
|
||||||
Prepaid expenses
|
1,042,647
|
381,583
|
||||||
Prepaid licenses and maintenance contracts
|
6,464,099
|
6,120,261
|
||||||
Restricted cash
|
161,429
|
71,429
|
||||||
Total Current Assets
|
25,108,281
|
19,835,041
|
||||||
Property and equipment, net
|
609,850
|
290,665
|
||||||
Software development costs, net
|
189,735
|
56,840
|
||||||
Deposits
|
749,227
|
749,227
|
||||||
Restricted cash, net of current portion
|
428,571
|
428,571
|
||||||
Prepaid licenses and maintenance contracts, non-current
|
5,982,546
|
4,268,010
|
||||||
Other assets
|
124,435
|
209,662
|
||||||
Trade name/trademarks, net
|
4,502,506
|
2,977,378
|
||||||
Customer relationships, net
|
6,993,366
|
3,085,953
|
||||||
Developed technology, net
|
17,402,203
|
1,265,000
|
||||||
Non compete agreement, net
|
543,055
|
-
|
||||||
Goodwill
|
10,516,497
|
5,707,580
|
||||||
Total Assets
|
$
|
73,150,272
|
$
|
38,873,927
|
June 30,
|
December 31,
|
|||||||
2014
|
2013
|
|||||||
(Unaudited)
|
||||||||
Liabilities and Stockholders' Equity
|
||||||||
Current Liabilities
|
||||||||
Accounts payable
|
$
|
7,931,687
|
$
|
8,435,100
|
||||
Accrued expenses
|
1,403,445
|
1,219,196
|
||||||
Accrued compensation and related benefits
|
1,931,789
|
2,622,356
|
||||||
Deferred revenue
|
7,907,117
|
7,402,149
|
||||||
Deferred rent, current
|
1,854
|
-
|
||||||
Due to related parties
|
-
|
160,331
|
||||||
Advances payable
|
722,157
|
722,157
|
||||||
Notes payable
|
477,763
|
723,042
|
||||||
Revolving line of credit
|
4,581,691
|
5,697,590
|
||||||
Term loan
|
500,004
|
458,337
|
||||||
Acquisition earnout liability
|
7,780,000
|
-
|
||||||
Total Current Liabilities
|
33,237,507
|
27,440,258
|
||||||
Long Term Liabilities
|
||||||||
Deferred revenue, non-current
|
6,788,445
|
4,845,138
|
||||||
Deferred rent, non-current
|
40,661
|
-
|
||||||
Other long term liabilities
|
126,456
|
-
|
||||||
Notes payable, non-current
|
100,000
|
-
|
||||||
Term loan, non-current portion
|
124,995
|
291,663
|
||||||
Total Liabilities
|
40,418,064
|
32,577,059
|
||||||
Commitments and Contingencies
|
||||||||
Stockholders' Equity
|
||||||||
Preferred stock - $0.001 par value; 5,000,000 shares authorized; no shares issued and outstanding
|
-
|
-
|
||||||
Common stock - $0.001 par value; 50,000,000 shares authorized; 19,592,444 and 14,094,532 issued and outstanding
|
19,593
|
14,094
|
||||||
Additional paid-in capital
|
51,256,243
|
21,531,457
|
||||||
Due from Sysorex Consulting Inc.
|
(665,554
|
)
|
(665,554
|
)
|
||||
Accumulated other comprehensive income
|
(5,525
|
)
|
3,048
|
|||||
Accumulated deficit (excluding $2,441,960 reclassified to additional paid in capital in quasi-reorganization)
|
(16,294,161
|
)
|
(13,105,962
|
)
|
||||
Stockholders' Equity Attributable to Sysorex Global Holdings Corp.
|
34,310,596
|
7,777,083
|
||||||
Non- controlling Interest
|
(1,578,388
|
)
|
(1,480,215
|
)
|
||||
Total Stockholders' Equity
|
32,732,208
|
6,296,868
|
||||||
Total Liabilities and Stockholders' Equity
|
$
|
73,150,272
|
$
|
38,873,927
|
SYSOREX GLOBAL HOLDINGS CORP.
|
||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||||||
(Unaudited)
|
For the Three Months Ended
|
For the Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
Revenues, Net
|
$
|
17,144,805
|
$
|
14,788,950
|
$
|
33,464,618
|
$
|
20,150,494
|
||||||||
Cost of Revenues
|
11,464,868
|
11,789,904
|
23,434,213
|
15,695,637
|
||||||||||||
Gross Profit
|
5,679,937
|
2,999,046
|
10,030,405
|
4,454,857
|
||||||||||||
Operating Expenses
|
||||||||||||||||
Compensation and related benefits
|
4,050,002
|
1,982,461
|
7,295,144
|
3,071,099
|
||||||||||||
Professional and legal fees
|
446,379
|
423,840
|
834,349
|
471,215
|
||||||||||||
Consulting expenses
|
177,641
|
225,628
|
318,571
|
294,559
|
||||||||||||
Occupancy
|
230,813
|
103,923
|
384,802
|
140,865
|
||||||||||||
Acquisition transaction/financing costs
|
1,091,117
|
-
|
1,194,978
|
907,865
|
||||||||||||
Costs associated with public offering
|
-
|
-
|
44,717
|
-
|
||||||||||||
Amortization of intangibles
|
1,249,165
|
193,334
|
1,577,200
|
256,191
|
||||||||||||
Other administrative
|
804,834
|
500,205
|
1,445,436
|
705,447
|
||||||||||||
Total Operating Expenses
|
8,049,951
|
3,429,391
|
13,095,197
|
5,847,241
|
||||||||||||
Loss from Operations
|
(2,370,014
|
)
|
(430,345
|
)
|
(3,064,792
|
)
|
(1,392,384
|
)
|
||||||||
Other Income (Expense)
|
||||||||||||||||
Other income
|
12,044
|
-
|
25,871
|
-
|
||||||||||||
Interest expense
|
(104,497
|
)
|
(58,577
|
)
|
(212,451
|
)
|
(86,115
|
)
|
||||||||
Interest expense - amortization of debt discount
|
-
|
-
|
-
|
(16,667
|
)
|
|||||||||||
Gain on the settlement of obligation
|
-
|
14,762
|
-
|
14,762
|
||||||||||||
Change in fair value of derivative liability
|
-
|
-
|
-
|
(489,168
|
)
|
|||||||||||
Total Other Income (Expense)
|
(92,453
|
)
|
(43,815
|
)
|
(186,580
|
)
|
(577,188
|
)
|
||||||||
Loss before Provision for Income Taxes
|
(2,462,467
|
)
|
(474,160
|
)
|
(3,251,372
|
)
|
(1,969,572
|
)
|
||||||||
Provision for Income Taxes
|
-
|
-
|
(35,000
|
)
|
-
|
|||||||||||
Net Loss
|
(2,462,467
|
)
|
(474,160
|
)
|
(3,286,372
|
)
|
(1,969,572
|
)
|
||||||||
Net Loss Attributable to Non-controlling Interest
|
(55,585
|
)
|
(38,408
|
)
|
(98,173
|
)
|
(75,449
|
)
|
||||||||
Net Loss Attributable to Stockholders of Sysorex Global Holdings Corp.
|
$
|
(2,406,882
|
)
|
$
|
(435,752
|
)
|
$
|
(3,188,199
|
)
|
$
|
(1,894,123
|
)
|
||||
Net Loss Per Share -
Basic and Diluted |
$
|
(0.13
|
)
|
$
|
(0.03
|
)
|
$
|
(0.19
|
)
|
$
|
(0.17
|
)
|
||||
|
||||||||||||||||
Weighted Average Shares Outstanding
Basic and Diluted |
18,641,546
|
12,552,033
|
16,455,268
|
10,979,454
|
For the Three Months Ended
|
For the Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
Net Loss
|
$
|
(2,406,882
|
)
|
$
|
(435,752
|
)
|
$
|
(3,188,199
|
)
|
$
|
(1,894,123
|
)
|
||||
Unrealized holding gains in marketable securities including reclassification adjustment of realized gains included in net income
|
-
|
-
|
(3,048
|
)
|
-
|
|||||||||||
Unrealized foreign exchange gain/(loss) from cumulative translation adjustments
|
(5,525
|
)
|
-
|
(5,525
|
)
|
-
|
||||||||||
Comprehensive Loss
|
$
|
(2,412,407
|
)
|
$
|
(435,752
|
)
|
$
|
(3,196,772
|
)
|
$
|
(1,894,123
|
)
|
Additional
|
Due from Sysorex
|
Accumulated Other
|
Non-
|
Total
|
||||||||||||||||||||||||||||
Common Stock
|
Paid-In
|
Consulting,
|
Comprehensive
|
Accumulated
|
Controlling
|
Stockholders'
|
||||||||||||||||||||||||||
Shares
|
Amount
|
Capital
|
Inc.
|
Income (Loss)
|
Deficit
|
Interest
|
Equity
|
|||||||||||||||||||||||||
Balance - January 1, 2014
|
14,094,532
|
$
|
14,094
|
$
|
21,531,457
|
$
|
(665,554
|
)
|
$
|
3,048
|
$
|
(13,105,962
|
)
|
$
|
(1,480,215
|
)
|
$
|
6,296,868
|
||||||||||||||
Common shares issued for services
|
85,732
|
86
|
427,215
|
427,301
|
||||||||||||||||||||||||||||
Common shares issued for cash
|
400,000
|
400
|
2,079,600
|
2,080,000
|
||||||||||||||||||||||||||||
Stock options granted to employees for services
|
417,098
|
417,098
|
||||||||||||||||||||||||||||||
Common shares issued for net cash proceeds received from public offering
|
3,166,666
|
3,167
|
16,611,939
|
16,615,106
|
||||||||||||||||||||||||||||
Common shares issued for AirPatrol acquisition
|
1,832,808
|
1,833
|
10,175,749
|
10,177,582
|
||||||||||||||||||||||||||||
Common shares issued for options exercised
|
12,539
|
13
|
13,185
|
13,198
|
||||||||||||||||||||||||||||
Fractional shares issued from reverse stock split
|
167
|
-
|
||||||||||||||||||||||||||||||
Unrealized gain on marketable securities
|
(3,048
|
)
|
(3,048
|
)
|
||||||||||||||||||||||||||||
Cumulative translation adjustment
|
(5,525
|
)
|
(5,525
|
)
|
||||||||||||||||||||||||||||
Net loss
|
(3,188,199
|
)
|
(98,173
|
)
|
(3,286,372
|
)
|
||||||||||||||||||||||||||
Balance - June 30, 2014
|
19,592,444
|
$
|
19,593
|
$
|
51,256,243
|
$
|
(665,554
|
)
|
$
|
(5,525
|
)
|
$
|
(16,294,161
|
)
|
$
|
(1,578,388
|
)
|
$
|
32,732,208
|
For the Six Months Ended
|
||||||||
June 30,
|
||||||||
2014
|
2013
|
|||||||
(Unaudited)
|
||||||||
Cash Flows from Operating Activities
|
||||||||
Net loss
|
$
|
(3,286,372
|
)
|
$
|
(1,969,572
|
)
|
||
Adjustment to reconcile net loss to net cash used in operating activities:
|
||||||||
Depreciation and amortization
|
125,442
|
48,269
|
||||||
Amortization of intangible assets
|
1,577,200
|
256,191
|
||||||
Stock based compensation
|
844,399
|
470,177
|
||||||
Investment income
|
(3,048
|
)
|
-
|
|||||
Amortization of debt discount
|
-
|
16,667
|
||||||
Change in the fair value of derivative liability
|
-
|
489,168
|
||||||
Changes in operating assets and liabilities:
|
||||||||
Accounts receivable and other receivables
|
(2,010,377
|
)
|
(5,907,119
|
)
|
||||
Inventory
|
(87,265
|
)
|
(212,250
|
)
|
||||
Prepaid expenses
|
(661,064
|
)
|
17,293
|
|||||
Prepaid licenses and maintenance contracts
|
(2,058,374
|
)
|
(1,203,969
|
)
|
||||
Deposits
|
-
|
(170,667
|
)
|
|||||
Other assets
|
188,322
|
(261,100
|
)
|
|||||
Accounts payable
|
(1,133,701
|
)
|
4,472,467
|
|||||
Accrued expenses
|
(567,861
|
)
|
(439,741
|
)
|
||||
Accrued compensation
|
(904,099
|
)
|
817,880
|
|||||
Deferred revenue
|
2,448,275
|
1,193,670
|
||||||
Other long term liabilities
|
(5,413
|
)
|
-
|
|||||
Total Adjustments
|
(2,247,564
|
)
|
(413,064
|
)
|
||||
Net Cash Used in Operating Activities
|
(5,533,936
|
)
|
(2,382,636
|
)
|
||||
Cash Flows From (Used in) Investing Activities
|
||||||||
Purchase of property and equipment
|
(193,522
|
)
|
(3,153
|
)
|
||||
Proceeds from the sale of marketable securities
|
124,753
|
-
|
||||||
Investment in capitalized software
|
(139,999
|
)
|
-
|
|||||
Cash paid for Lilien
|
-
|
(3,000,000
|
)
|
|||||
Cash acquired in Lilien acquisition
|
-
|
1,112,485
|
||||||
Cash paid for AirPatrol
|
(8,466,257
|
)
|
-
|
|||||
Cash acquired in AirPatrol acquisition
|
71,182
|
-
|
||||||
Net Cash Flows Used in Investing Activities
|
(8,603,843
|
)
|
(1,890,668
|
)
|
||||
Cash Flows from Financing Activities
|
||||||||
Advances from revolving credit line
|
-
|
5,000,000
|
||||||
Repayment of line of credit
|
(1,115,899
|
)
|
-
|
|||||
Repayment of term loan
|
(125,001
|
)
|
-
|
|||||
Net proceeds from issuance of common stock
|
2,080,000
|
-
|
||||||
Net proceeds from capital raise
|
16,615,106
|
-
|
||||||
Net proceeds from conversion of employee options
|
13,198
|
-
|
||||||
Repayment of advances to related parties
|
-
|
(148,694
|
)
|
|||||
Repayment of notes payable
|
(245,279
|
)
|
(126,615
|
)
|
||||
Repayment of factor
|
-
|
(46,426
|
)
|
|||||
Advance from Duroob Technology
|
-
|
332,217
|
||||||
Advance to related party
|
(89,599
|
)
|
-
|
|||||
Repayment of advance from Duroob Technology
|
(160,331
|
)
|
-
|
|||||
Repayment of convertible notes
|
-
|
(105,000
|
)
|
|||||
Net Cash Provided by Financing Activities
|
16,972,195
|
4,905,482
|
||||||
Effect of Foreign Exchange Rate Changes on Cash
|
(5,525
|
)
|
-
|
|||||
Net Increase in Cash and Cash Equivalents
|
2,828,891
|
632,178
|
||||||
Cash and Cash Equivalents
- Beginning of period
|
2,103,955
|
8,301
|
||||||
Cash and Cash Equivalents
- End of period
|
$
|
4,932,846
|
$
|
640,479
|
||||
Supplemental Disclosure of cash flow information:
|
||||||||
Cash paid for:
|
||||||||
Interest
|
$
|
167,086
|
$
|
105,118
|
||||
Income Taxes
|
$
|
35,000
|
$
|
8,001
|
||||
Supplemental disclosures for non-cash operating, investing and financing activities:
|
||||||||
Acquisition of Lilien:
|
||||||||
Assumption of assets other than cash
|
$
|
-
|
$
|
15,180,332
|
||||
Assumption of liabilities
|
$
|
-
|
$
|
17,216,770
|
||||
Issuance of common stock
|
$
|
-
|
$
|
6,000,000
|
||||
Acquisition of AirPatrol:
|
||||||||
Assumption of assets other than cash
|
$
|
682,000
|
||||||
Assumption of liabilities
|
$
|
1,811,000
|
||||||
Issuance of common stock
|
$
|
10,177,582
|
||||||
Issuance of common stock for settlement of liability
|
$
|
-
|
$
|
1,774,866
|
●
|
The valuation of stock-based compensation;
|
|
●
|
The allowance for doubtful accounts;
|
|
●
|
The valuation of the assets and liabilities acquired from the AirPatrol Acquisition as described in Note 6;
|
|
●
|
The valuation allowance for the deferred tax asset; and
|
|
●
|
Impairment of intangible assets.
|
Three Months ended
June 30,
|
Six Months Ended
June 30,
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
Resale of hardware
|
$ | 7,377,325 | $ | 7,421,000 | $ | 16,213,956 | $ | 9,712,310 | ||||||||
Resale of software
|
3,524,775 | 2,651,347 | 5,637,010 | 3,342,353 | ||||||||||||
Maintenance services
|
2,973,084 | 2,517,393 | 5,602,126 | 3,347,674 | ||||||||||||
Professional services contracts – time and materials
|
248,827 | 398,046 | 599,730 | 716,484 | ||||||||||||
Professional services contracts – fixed price
|
2,013,204 | 1,801,164 | 3,430,874 | 3,031,673 | ||||||||||||
Revenues from digital advertising and electronic services
|
1,007,590 | - | 1,980,922 | - | ||||||||||||
Total
|
$ | 17,144,805 | $ | 14,788,950 | $ | 33,464,618 | $ | 20,150,494 |
For the Three Months Ended
June 30,
|
For the Six Months Ended
June 30,
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
Compensation and related benefits
|
$ | 245,369 | $ | 20,531 | $ | 417,098 | $ | 59,131 | ||||||||
Professional and legal fees
|
87,001 | 106,746 | 87,001 | 106,746 | ||||||||||||
Acquisition transaction costs
|
320,000 | - | 340,300 | 304,300 | ||||||||||||
Totals
|
$ | 652,370 | $ | 127,277 | $ | 844,399 | $ | 470,177 |
June 30,
2014
|
June 30,
2013
|
|||||||
Options
|
2,578,658
|
853,750
|
||||||
Warrants
|
411,262
|
505,012
|
||||||
Totals
|
2,989,920
|
1,358,762
|
Assets Acquired:
|
||||
Cash
|
$
|
1,112,485
|
||
Receivables
|
4,870,471
|
|||
Inventory
|
55,410
|
|||
Other current assets (Note A)
|
852,759
|
|||
Prepaid Licenses/Contracts (Note B)
|
9,146,954
|
|||
Property and equipment
|
254,638
|
|||
Trade name/trademarks (Note C)
|
3,250,000
|
|||
Customer relationships (Note C)
|
2,130,000
|
|||
Goodwill
|
4,544,053
|
|||
26,216,770
|
||||
Liabilities Assumed:
|
||||
Accounts payable
|
5,094,390
|
|||
Accrued expenses (Note D)
|
970,139
|
|||
Deferred Revenue
|
11,152,241
|
|||
17,216,770
|
||||
Purchase Price
|
$
|
9,000,000
|
(A)
|
Other current assets consist primarily of $356,000 of rebates receivable, $107,000 of prepaid expenses, $195,000 of unbilled revenues and $153,000 for a working capital settlement adjustment. The asset purchase agreement included a provision for an adjustment to working capital as of the closing date of the transaction.
|
(B)
|
Prepaid licenses/contracts are payments made by the Company directly to the manufacturer for the maintenance services and are being amortized over the life of the contract
|
(C)
|
The trade name/trademarks and customer relationships are identifiable intangible assets that are being amortized over their useful life of seven years.
|
(D)
|
Accrued expenses consist primarily of $654,000 of accrued compensation, $50,000 of accrued other operational expenses and $35,000 of sales taxes payable.
|
Assets Acquired:
|
||||
Cash
|
$
|
3,669,000
|
||
Marketable securities
|
605,000
|
|||
Receivables
|
141,000
|
|||
Other assets (Note A)
|
178,000
|
|||
Property and equipment
|
29,000
|
|||
Trade name/trademarks (Note B)
|
120,000
|
|||
Customer relationships (Note B)
|
1,270,000
|
|||
Developed technology (Note C)
|
1,380,000
|
|||
Goodwill
|
1,164,000
|
|||
8,556,000
|
||||
Liabilities Assumed:
|
||||
Accounts payable
|
69,000
|
|||
Other current liabilities (Note D)
|
380,000
|
|||
449,000
|
||||
Purchase Price
|
$
|
8,107,000
|
(A)
|
Other current assets consist primarily of approximately $137,000 of prepaid expenses, $30,000 of other receivables and $11,000 of security deposits.
|
(B)
|
The trade name/trademarks and customer relationships are identifiable intangible assets that are being amortized over their useful life of seven years.
|
(C)
|
The developed technology is an identifiable intangible asset that is being amortized over their useful life of four years.
|
(D)
|
Other current liabilities consist primarily of approximately $136,000 of payroll liabilities and $167,000 of profit sharing liabilities.
|
Assets Acquired:
|
||||
Cash
|
$
|
71,000
|
||
Restricted cash
|
90,000
|
|||
Receivables
|
21,000
|
|||
Inventory
|
266,000
|
|||
Other assets (Note A)
|
151,000
|
|||
Property and equipment
|
244,000
|
|||
Trade name/trademarks (Note B)
|
1,820,000
|
|||
Customer relationships (Note B)
|
4,460,000
|
|||
Developed technology (Note B)
|
16,810,000
|
|||
Non-compete agreements (Note C)
|
600,000
|
|||
Goodwill
|
4,750,000
|
|||
29,283,000
|
||||
Liabilities Assumed:
|
||||
Accounts payable and accrued liabilities
|
630,000
|
|||
Other current liabilities (Note D)
|
949,000
|
|||
Other long term liabilities (Note E)
|
232,000
|
|||
1,811,000
|
||||
Purchase Price
|
$
|
27,472,000
|
(A)
|
Other current assets consist primarily of approximately $32,000 of prepaid expenses and $119,000 of security deposits.
|
(B)
|
The trade name/trademarks, customer relationships and developed technology are identifiable intangible assets that are being amortized over their useful life of seven years.
|
(C)
|
The non-compete agreements are an identifiable intangible asset that is being amortized over their useful life of one and three years.
|
(D)
|
Other current liabilities consist primarily of approximately $214,000 of payroll liabilities, $564,000 of an advance from SGHC that was settled immediately after closing, $42,000 of deferred rent and $129,000 of unearned revenue.
|
(E)
|
Other long term liabilities consist primarily of approximately $132,000 for a furniture lease and a $100,000 note payable.
|
For the Three Months Ended
June 30,
|
For the Six Months Ended
June 30,
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
Revenues
|
$ | 17,142,302 | $ | 16,537,973 | $ | 33,739,296 | $ | 28,195,380 | ||||||||
Net Loss Attributable to Common Shareholder
|
$ | (1,744,485 | ) | $ | (1,754,122 | ) | $ | (4,829,867 | ) | $ | (5,094,715 | ) | ||||
Weighted Average Number of Common Shares Outstanding, basic and diluted
|
19,526,357 | 18,949,755 | 19,358,272 | 18,617,494 | ||||||||||||
Loss per common share – Basic and Diluted
|
$ | (0.09 | ) | $ | (0.09 | ) | $ | (0.25 | ) | $ | (0.27 | ) |
June 30,
2014
|
December 31,
2013
|
|||||||
Raw materials
|
$ | 60,945 | $ | - | ||||
Finished goods
|
367,210 | 74,929 | ||||||
Total
|
$ | 428,155 | $ | 74,929 |
As of June 30, 2014
|
||||||||
Amortized Intangible Assets
|
Gross
Carrying
Amount
|
Accumulated
Amortization
|
||||||
Trade name/trademarks
|
$
|
3,250,000
|
$
|
(619,039
|
)
|
|||
Customer relationships
|
2,130,000
|
(405,722
|
)
|
|||||
Total
|
$
|
5,380,000
|
$
|
(1,024,761
|
)
|
As of June 30, 2014
|
||||||||
Amortized Intangible Assets
|
Gross Carrying
Amount
|
Accumulated
Amortization
|
||||||
Trade name/trademarks
|
$ | 120,000 | $ | (14,288 | ) | |||
Customer relationships
|
1,270,000 | (151,190 | ) | |||||
Developed technology
|
1,380,000 | (287,500 | ) | |||||
Total
|
$ | 2,770,000 | $ | (452,978 | ) |
As of June 30, 2014
|
|||||||
Amortized Intangible Assets
|
Gross Carrying
Amount
|
Accumulated
Amortization
|
|||||
Trade name/trademarks
|
$ | 1,820,000 | $ | (54,167 | ) | ||
Customer relationships
|
4,460,000 | (309,722 | ) | ||||
Developed technology
|
16,810,000 | (500,297 | ) | ||||
Non-compete agreeements
|
600,000 | (56,945 | ) | ||||
Total
|
$ | 23,690,000 | $ | (921,131 | ) |
Year Ending December 31,
|
Amount
|
|||
2014 (remaining)
|
$
|
2,866,755
|
||
2015
|
5,655,660
|
|||
2016
|
5,623,579
|
|||
2017
|
4,339,829
|
|||
2018
|
3,628,579
|
|||
2019 and thereafter
|
7,326,728
|
|||
Total
|
$
|
29,441,130
|
Balance at January 1, 2014
|
$
|
5,707,580
|
||
Measurement period adjustment
|
59,321
|
|||
AirPatrol acquisition
|
4,749,596
|
|||
Balance at June 30, 2014
|
$
|
10,516,497
|
June 30,
2014
|
December 31,
2013
|
|||||||
Deferred Revenue, current
|
||||||||
Lilien maintenance agreements
|
$ | 7,582,433 | $ | 7,161,992 | ||||
Services to be provided by Shoom
|
3,866 | 3,866 | ||||||
Services to be provided by Sysorex
|
236,291 | 236,291 | ||||||
Services to be provided by AirPatrol
|
84,527 | - | ||||||
Total Deferred Revenue, current
|
7,907,117 | 7,402,149 | ||||||
Deferred Revenue, non-current
|
||||||||
Lilien maintenance agreements
|
6,788,445 | 4,845,138 | ||||||
Total Deferred Revenue
|
$ | 14,695,562 | $ | 12,247,287 |
June 30,
2014
|
December 31,
2013
|
|||||||
Duroob Technology, Inc., an entity whose CEO owns 49.8% of Sysorex Arabia LLC, the Company’s 50.2% owned subsidiary.
|
- | 160,331 | ||||||
Totals
|
$ | - | $ | 160,331 |
June 30,
2014
|
December 31,
2013
|
|||||||
Notes payable, current
|
||||||||
a) Note payable dated July 1, 2008
|
$
|
--
|
$
|
208,566
|
||||
b) Note payable dated August 31, 2013
|
477,763
|
514,476
|
||||||
Total
|
$
|
477,763
|
$
|
723,042
|
||||
Notes payable, non-current
|
||||||||
c) Note payable dated August 30, 2013
|
$
|
100,000
|
$
|
--
|
||||
Total
|
$
|
100,000
|
$
|
--
|
a)
|
Note payable dated July 1, 2008
|
b)
|
Note payable dated August 31, 2013
|
c)
|
Note payable dated August 30, 2013
|
Risk-free interest rate
|
2.62 - 2.82%
|
||
Expected life of option grants
|
7 years
|
||
Expected volatility of underlying stock
|
39.4%
|
||
Dividends
|
$-
|
Six Months Ended June 30, 2014
|
Six Months Ended June 30, 2013
|
|||||||||||||||
$
|
%
|
$
|
%
|
|||||||||||||
Customer A
|
3,592,378
|
11
|
%
|
-
|
-
|
|||||||||||
Customer B
|
-
|
-
|
2,636,063
|
13
|
%
|
|||||||||||
Customer C
|
-
|
-
|
2,471,840
|
12
|
%
|
|||||||||||
Customer D
|
-
|
-
|
2,087,501
|
10
|
%
|
·
|
IT Commercial: These services include enterprise computing and storage, virtualization, business continuity, networking and information technology business consulting services to commercial organizations.
|
·
|
IT Government: Information technology and telecommunications solutions and services primarily to government agencies in the United States, (Domestic) and Saudi Arabia (Foreign). The operations include systems integration and consulting, including, but not limited to: custom application/software design, architecture and development, data center design and operations services, command control, computer communication, intelligence (C4I) system consulting, program management and security solutions and services.
|
·
|
eSolutions: Internet based hosting eServices to its customers located in Europe (Foreign), Canada (Foreign) and the United States (Domestic) by providing Cloud-based data analytics and enterprise solutions to the media, publishing, and entertainment industries.
|
·
|
Location-based technology: Cybersecurity platform for wireless and cellular devices that can detect, monitor and manage the content and behavior of smartphones, tablets, laptops and other mobile devices based on their location and user.
|
IT
Commercial
|
IT
Government
|
eSolutions
|
Location-based
Technology
|
Unallocated/ Corporate/
Other
|
Total
|
|||||||||||||||||||
Three months ended June 30, 2014
|
||||||||||||||||||||||||
Revenues from external customers
|
$
|
13,909,000
|
$
|
1,122,000
|
$
|
1,008,000
|
$
|
1,106,000
|
$
|
-
|
$
|
17,145,000
|
||||||||||||
Cost of revenues
|
$
|
(10,690,000
|
)
|
$
|
(451,000
|
)
|
$
|
(198,000
|
)
|
$
|
(126,000
|
)
|
$
|
-
|
$
|
(11,465,000
|
)
|
|||||||
Gross margin
|
$
|
3,219,000
|
$
|
671,000
|
$
|
810,000
|
$
|
980,000
|
$
|
-
|
$
|
5,680,000
|
||||||||||||
Depreciation and amortization
|
$
|
44,000
|
$
|
5,000
|
$
|
7,000
|
$
|
30,000
|
$
|
-
|
$
|
86,000
|
||||||||||||
Amortization of intangibles
|
$
|
192,000
|
$
|
-
|
$
|
136,000
|
$
|
921,000
|
$
|
-
|
$
|
1,249,000
|
||||||||||||
Segment profit (loss)
|
$
|
235,000
|
$
|
89,000
|
$
|
316,000
|
$
|
(693,000
|
)
|
$
|
(2,409,000
|
)
|
$
|
(2,462,000
|
)
|
|||||||||
Three months ended June 30, 2013
|
||||||||||||||||||||||||
Revenues from external customers
|
$
|
13,560,000
|
$
|
1,229,000
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
14,789,000
|
||||||||||||
Cost of revenues
|
$
|
(11,141,000
|
)
|
$
|
(649,000
|
)
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
(11,790,000
|
)
|
|||||||||
Gross margin
|
$
|
2,419,000
|
$
|
580,000
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
2,999,000
|
||||||||||||
Depreciation and amortization
|
$
|
21,000
|
$
|
9,000
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
30,000
|
||||||||||||
Amortization of intangibles
|
$
|
193,000
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
193,000
|
||||||||||||
Segment profit (loss)
|
$
|
202,000
|
$
|
190,000
|
$
|
-
|
$
|
-
|
$
|
(866,000
|
)
|
$
|
(474,000
|
)
|
Six months ended June 30, 2014
|
||||||||||||||||||||||||
Revenues from external customers
|
$
|
27,873,000
|
$
|
2,505,000
|
$
|
1,981,000
|
$
|
1,106,000
|
$
|
-
|
$
|
33,465,000
|
||||||||||||
Cost of revenues
|
$
|
(21,641,000
|
)
|
$
|
(1,267,000
|
)
|
$
|
(401,000
|
)
|
$
|
(126,000
|
)
|
$
|
-
|
$
|
(23,435,000
|
)
|
|||||||
Gross margin
|
$
|
6,232,000
|
$
|
1,238,000
|
$
|
1,580,000
|
$
|
980,000
|
$
|
-
|
$
|
10,030,000
|
||||||||||||
Depreciation and amortization
|
$
|
66,000
|
$
|
12,000
|
$
|
17,000
|
$
|
30,000
|
$
|
-
|
$
|
125,000
|
||||||||||||
Amortization of intangibles
|
$
|
384,000
|
$
|
-
|
$
|
272,000
|
$
|
921,000
|
$
|
-
|
$
|
1,577,000
|
||||||||||||
Segment profit (loss)
|
$
|
136,000
|
$
|
173,000
|
$
|
538,000
|
$
|
(693,000
|
)
|
$
|
(3,441,000
|
)
|
$
|
(3,287,000
|
)
|
|||||||||
Six months ended June 30, 2013
|
||||||||||||||||||||||||
Revenues from external customers
|
$
|
17,836,000
|
$
|
2,314,000
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
20,150,000
|
||||||||||||
Cost of revenues
|
$
|
(14,454,000
|
)
|
$
|
(1,242,000
|
)
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
(15,696,000
|
)
|
|||||||||
Gross margin
|
$
|
3,383,000
|
$
|
1,072,000
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
4,455,000
|
||||||||||||
Depreciation
|
$
|
29,000
|
$
|
19,000
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
48,000
|
||||||||||||
Amortization of intangibles
|
$
|
256,000
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
256,000
|
||||||||||||
Segment profit (loss)
|
$
|
245,000
|
$
|
318,000
|
$
|
-
|
$
|
-
|
$
|
(2,533,000
|
)
|
$
|
(1,970,000
|
)
|
||||||||||
As of June 30, 2014
|
||||||||||||||||||||||||
Total property and equipment
|
$
|
279,000
|
$
|
4,000
|
$
|
43,000
|
$
|
282,000
|
$
|
2,000
|
$
|
610,000
|
||||||||||||
Property and equipment additions
|
$
|
109,000
|
$
|
-
|
$
|
17,000
|
$
|
68,000
|
$
|
-
|
$
|
194,000
|
||||||||||||
Intangible assets and goodwill
|
$
|
8,899,000
|
$
|
-
|
$
|
3,540,000
|
$
|
27,519,000
|
$
|
-
|
$
|
39,958,000
|
||||||||||||
Intangible assets and goodwill additions
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
28,440,000
|
$
|
-
|
$
|
28,440,000
|
||||||||||||
Total segment assets
|
$
|
32,191,000
|
$
|
3,936,000
|
$
|
9,319,000
|
$
|
30,144,000
|
$
|
(2,440,000
|
)
|
$
|
73,150,000
|
United
|
Saudi
|
|||||||||||||||
States
|
Arabia
|
Canada
|
Total
|
|||||||||||||
Three Months Ended June 30, 2014:
|
||||||||||||||||
Revenues by geographic area
|
$
|
17,138,000
|
$
|
-
|
$
|
7,000
|
$
|
17,145,000
|
||||||||
Operating loss by geographic area
|
$
|
(2,028,000
|
)
|
$
|
(111,000
|
)
|
$
|
(231,000
|
)
|
$
|
(2,370,000
|
)
|
||||
Net loss by geographic area
|
$
|
(2,119,000
|
)
|
$
|
(111,000
|
)
|
$
|
(232,000
|
)
|
$
|
(2,462,000
|
)
|
||||
Three Months Ended June 30, 2013:
|
||||||||||||||||
Revenues by geographic area
|
$
|
14,789,000
|
$
|
-
|
$
|
-
|
$
|
14,789,000
|
||||||||
Operating loss by geographic area
|
$
|
(353,000
|
)
|
$
|
(77,000
|
)
|
$
|
-
|
$
|
(430,000
|
)
|
|||||
Net loss by geographic area
|
$
|
(397,000
|
)
|
$
|
(77,000
|
)
|
$
|
-
|
$
|
(474,000
|
)
|
|||||
Six Months Ended June 30, 2014:
|
||||||||||||||||
Revenues by geographic area
|
$
|
33,458,000
|
$
|
-
|
$
|
7,000
|
$
|
33,465,000
|
||||||||
Operating loss by geographic area
|
$
|
(2,637,000
|
)
|
$
|
(197,000
|
)
|
$
|
(231,000
|
)
|
$
|
(3,065,000
|
)
|
||||
Net loss by geographic area
|
$
|
(2,857,000
|
)
|
$
|
(197,000
|
)
|
$
|
(232,000
|
)
|
$
|
(3,286,000
|
)
|
||||
Six Months Ended June 30, 2013:
|
||||||||||||||||
Revenues by geographic area
|
$
|
20,105,000
|
$
|
45,000
|
$
|
-
|
$
|
20,150,000
|
||||||||
Operating loss by geographic area
|
$
|
(1,241,000
|
)
|
$
|
(151,000
|
)
|
$
|
-
|
$
|
(1,392,000
|
)
|
|||||
Net loss by geographic area
|
$
|
(1,818,000
|
)
|
$
|
(151,000
|
)
|
$
|
-
|
$
|
(1,969,000
|
)
|
|||||
As of June 30, 2014:
|
||||||||||||||||
Identifiable assets by geographic area
|
$
|
72,194,000
|
$
|
784,000
|
$
|
172,000
|
$
|
73,150,000
|
||||||||
Long lived assets by geographic area
|
$
|
40,729,000
|
$
|
-
|
$
|
28,000
|
$
|
40,757,000
|
|
December 31,
|
December 31,
|
||||||
2013
|
2012
|
|||||||
Assets | ||||||||
Cash and cash equivalents
|
$ | 2,103,955 | $ | 8,301 | ||||
Marketable securities
|
124,753 | -- | ||||||
Accounts receivable, net
|
9,581,041 | 386,720 | ||||||
Note receivable
|
1,130,000 | -- | ||||||
Inventory
|
74,929 | -- | ||||||
Prepaid expenses
|
381,583 | 31,762 | ||||||
Prepaid licenses and maintenance contracts
|
6,120,261 | -- | ||||||
Restricted cash
|
71,429 | -- | ||||||
Total Current Assets
|
19,587,951 | 426,783 | ||||||
|
||||||||
Property and equipment – net
|
290,665 | 49,238 | ||||||
Software development costs
|
56,840 | -- | ||||||
Deposits
|
749,227 | 749,227 | ||||||
Restricted cash - net of current portion
|
428,571 | -- | ||||||
Contract receivable, long term – net
|
-- | 369,804 | ||||||
Prepaid licenses and maintenance contracts, non-current
|
4,268,010 | -- | ||||||
Other assets
|
456,752 | 20,060 | ||||||
Trade name/trademarks, net
|
2,977,378 | -- | ||||||
Customer relationships, net
|
3,085,953 | -- | ||||||
Developed technology, net
|
1,265,000 | -- | ||||||
Goodwill
|
5,707,580 | -- | ||||||
Total Assets
|
$ | 38,873,927 | $ | 1,615,112 |
Proforma
|
||||||||||||
Stockholders'
|
||||||||||||
Equity as of
|
||||||||||||
December 31,
|
December 31,
|
December 31,
|
||||||||||
2013
|
2012
|
2013
|
||||||||||
(Unaudited)
|
||||||||||||
Liabilities and Stockholders' Equity (Deficiency)
|
(Note 31)
|
|||||||||||
Current Liabilities
|
||||||||||||
Accounts payable
|
$ | 8,435,100 | $ | 1,075,310 | ||||||||
Accrued expenses
|
1,219,196 | 503,634 | ||||||||||
Accrued compensation and related benefits
|
2,622,356 | 1,078,330 | ||||||||||
Deferred revenue
|
7,402,149 | 236,291 | ||||||||||
Due to factoring company
|
-- | 46,426 | ||||||||||
Due to related parties
|
160,331 | 1,829,141 | ||||||||||
Advances payable
|
722,157 | 722,157 | ||||||||||
Notes payable
|
723,042 | 391,181 | ||||||||||
Notes payable to related party
|
-- | 35,050 | ||||||||||
Convertible note payable
|
-- | 88,333 | ||||||||||
Revolving line of credit
|
5,697,590 | -- | ||||||||||
Term loan
|
458,337 | -- | ||||||||||
Derivative liability
|
-- | 177,100 | ||||||||||
Total Current Liabilities
|
27,440,258 | 6,182,953 | ||||||||||
Long Term Liabilities
|
||||||||||||
Deferred revenue, non-current
|
4,845,138 | -- | ||||||||||
Term loan, non-current portion
|
291,663 | -- | ||||||||||
Total Liabilities
|
32,577,059 | 6,182,953 | ||||||||||
Commitments and Contingencies
Stockholders' Equity (Deficiency)
|
||||||||||||
Preferred stock - $0.001 par value; 5,000,000 shares authorized; no shares issued and outstanding
|
-- | -- | ||||||||||
Common stock - $0.001 par value; 50,000,000 shares authorized; 28,189,064 and 17,987,518 issued and outstanding
|
28,189 | 17,988 | 14,095 | |||||||||
Additional paid-in capital
|
21,517,362 | 6,130,440 | 21,531,457 | |||||||||
Due from Sysorex Consulting Inc.
|
(665,554 | ) | (665,554 | ) | (665,554 | ) | ||||||
Accumulated other comprehensive income
|
3,048 | -- | 3,048 | |||||||||
Accumulated deficit (excluding $2,441,960 reclassified to additional paid in capital in quasi-reorganization)
|
(13,105,962 | ) | (8,842,558 | ) | (13,105,962 | ) | ||||||
Stockholders' Equity (Deficiency) Attributable to Sysorex Global Holdings Corp.
|
7,777,083 | (3,359,684 | ) | 7,777,083 | ||||||||
Non- controlling Interest
|
(1,480,215 | ) | (1,208,157 | ) | (1,480,215 | ) | ||||||
Total Stockholders' Equity (Deficiency)
|
6,296,868 | (4,567,841 | ) | 6,296,868 | ||||||||
Total Liabilities and Stockholders' Equity (Deficiency)
|
$ | 38,873,927 | $ | 1,615,112 |
For the Year Ended
|
||||||||
December 31,
|
||||||||
2013
|
2012
|
|||||||
Revenues, Net
|
$ | 50,571,557 | $ | 4,237,789 | ||||
Cost of Revenues
|
38,317,246 | 2,344,592 | ||||||
Gross Profit
|
12,254,311 | 1,893,197 | ||||||
Operating Expenses
|
||||||||
Compensation and related benefits
|
8,858,922 | 1,462,858 | ||||||
Professional and legal fees
|
1,027,760 | 471,393 | ||||||
Consulting expenses
|
671,773 | 1,685 | ||||||
Occupancy
|
417,053 | 50,043 | ||||||
Acquisition transaction/financing costs
|
1,813,273 | - | ||||||
Costs associated with public offering
|
542,819 | - | ||||||
Amortization of intangibles
|
821,652 | - | ||||||
Other administrative
|
2,016,963 | 362,632 | ||||||
Total Operating Expenses
|
16,170,215 | 2,348,611 | ||||||
Loss from Operations
|
$ | (3,915,904 | ) | $ | (455,414 | ) | ||
Other Income (Expense)
|
||||||||
Other income
|
30,173 | 2,987 | ||||||
Interest expense
|
(315,299 | ) | (350,201 | ) | ||||
Gain on the settlement of obligation
|
154,736 | - | ||||||
Change in fair value of derivative liability
|
(489,168 | ) | 18,003 | |||||
Total Other Income (Expense)
|
(619,558 | ) | (329,211 | ) | ||||
Loss before Provision for Income Taxes
|
(4,535,462 | ) | (784,625 | ) | ||||
Provision for income taxes
|
- | - | ||||||
Net Loss
|
(4,535,462 | ) | (784,625 | ) | ||||
Net Loss Attributable to non-controlling interest
|
(272,058 | ) | (90,779 | ) | ||||
Net Loss Attributable to Stockholders of
|
||||||||
Sysorex Global Holdings Corp.
|
$ | (4,263,404 | ) | $ | (693,846 | ) | ||
Net Loss Per Share - Basic and Diluted
|
$ | (0.17 | ) | $ | (0.04 | ) | ||
Weighted Average Shares Outstanding
|
||||||||
Basic and Diluted
|
24,575,556 | 17,962,586 | ||||||
Proforma net loss per share - basic and diluted (note 31)
|
$ | (0.35 | ) | $ | (0.08 | ) | ||
Proforma weighted average number of shares outstanding (note 31)
|
12,287,778 | 8,981,293 |
For the Year Ended
|
||||||||
December 31,
|
||||||||
2013
|
2012
|
|||||||
Net Loss
|
$ | (4,263,404 | ) | $ | (693,846 | ) | ||
Unrealized holding gains in marketable securities including reclassification adjustment of realized gains included in net income
|
3,048 | - | ||||||
Comprehensive Loss
|
$ | (4,260,356 | ) | $ | (693,846 | ) |
Due to
|
Accumulated
|
Total
|
||||||||||||||||||||||||||||||
Additional
|
Sysorex
|
Other
|
Non-
|
Stockholders'
|
||||||||||||||||||||||||||||
Common Stock
|
Paid-In
|
Consulting,
|
Comprehensive
|
Accumulated
|
Controlling
|
Equity
|
||||||||||||||||||||||||||
Shares
|
Amount
|
Capital
|
Inc.
|
Income
|
Deficit
|
Interest
|
(Deficiency)
|
|||||||||||||||||||||||||
Balance - January 1, 2012
|
17,962,518 | $ | 17,963 | $ | 5,901,968 | $ | (639,744 | ) | $ | -- | $ | (8,148,712 | ) | $ | (1,117,378 | ) | $ | (3,985,903 | ) | |||||||||||||
Advances from related party
|
-- | -- | -- | (25,810 | ) | -- | -- | -- | (25,810 | ) | ||||||||||||||||||||||
Stock options granted to employees for services
|
-- | -- | 108,500 | -- | -- | -- | -- | 108,500 | ||||||||||||||||||||||||
Reclassification of
derivative liability
|
-- | -- | 116,097 | -- | -- | -- | -- | 116,097 | ||||||||||||||||||||||||
Shares of common stock
issued for services
|
25,000 | 25 | 3,875 | -- | -- | -- | -- | 3,900 | ||||||||||||||||||||||||
Net loss
|
-- | -- | -- | -- | -- | (693,846 | ) | (90,779 | ) | (784,625 | ) | |||||||||||||||||||||
Balance - December 31, 2012
|
17,987,518 | 17,988 | 6,130,440 | (665,554 | ) | -- | (8,842,558 | ) | (1,208,157 | ) | (4,567,841 | ) | ||||||||||||||||||||
Reclassification of derrivative liability to equity
|
-- | -- | 666,268 | -- | -- | -- | -- | 666,268 | ||||||||||||||||||||||||
Common stock issued for
Lilien Acquisition
|
6,000,000 | 6,000 | 5,994,000 | -- | -- | -- | -- | 6,000,000 | ||||||||||||||||||||||||
Common stock issued for services
|
416,965 | 417 | 535,224 | -- | -- | -- | -- | 535,641 | ||||||||||||||||||||||||
Stock options granted to employees and consultants for services
|
-- | -- | 557,094 | -- | -- | -- | -- | 557,094 | ||||||||||||||||||||||||
Warrants issued in connection with Lilien Acquisition
|
-- | -- | 109,300 | -- | -- | -- | -- | 109,300 | ||||||||||||||||||||||||
Warrants issued with recast of bank agreement (Note 20)
|
-- | -- | 137,100 | -- | -- | -- | -- | 137,100 | ||||||||||||||||||||||||
Common stock issued for Shoom Acquisition
|
2,761,997 | 2,762 | 5,604,092 | -- | -- | -- | -- | 5,606,854 | ||||||||||||||||||||||||
Common stock issued for settlement of related
party payable
|
887,433 | 887 | 1,773,979 | -- | -- | -- | -- | 1,774,866 | ||||||||||||||||||||||||
Accrued liability settled
in stock
|
14,286 | 14 | 9,986 | -- | -- | -- | -- | 10,000 | ||||||||||||||||||||||||
Issuance of common stock in connection with the cashless exercise of warrants
(Note 17)
|
120,865 | 121 | (121 | ) | -- | -- | -- | -- | -- | |||||||||||||||||||||||
Unrealized gain on marketable securities
|
-- | -- | -- | -- | 3,048 | -- | -- | 3,048 | ||||||||||||||||||||||||
Net loss
|
-- | -- | -- | -- | -- | (4,263,404 | ) | (272,058 | ) | (4,535,462 | ) | |||||||||||||||||||||
Balance - December 31, 2013
|
28,189,064 | $ | 28,189 | $ | 21,517,362 | $ | (665,554 | ) | $ | 3,048 | $ | (13,105,962 | ) | $ | (1,480,215 | ) | $ | 6,296,868 |
For the Year Ended
|
||||||||
December 31,
|
||||||||
2013
|
2012
|
|||||||
Cash Flows from Operating Activities
|
||||||||
Net loss
|
$ | (4,535,462 | ) | $ | (784,625 | ) | ||
Adjustment to reconcile net loss to net cash used in operating activities:
|
||||||||
Depreciation and amortization
|
121,884 | 99,204 | ||||||
Amortization of intangible assets
|
821,652 | -- | ||||||
Stock based compensation
|
1,202,035 | 223,600 | ||||||
Change in fair value of the derivative liability
|
489,168 | (18,003 | ) | |||||
Amortization of debt discount
|
16,667 | 183,333 | ||||||
Amortization of deferred financing costs
|
30,243 | -- | ||||||
Gain on settlement of obligations
|
(154,736 | ) | -- | |||||
Provision for doubtful accounts
|
414,492 | |||||||
Investment Income
|
(2,597 | ) | ||||||
Changes in operating assets and liabilities:
|
||||||||
Accounts receivable
|
(4,597,250 | ) | (320,217 | ) | ||||
Inventory
|
(19,502 | ) | -- | |||||
Prepaid expenses
|
(82,971 | ) | 11,557 | |||||
Prepaid licenses and maintenance contracts
|
(1,241,317 | ) | -- | |||||
Deposits
|
369,804 | -- | ||||||
Other assets
|
265,769 | (6,251 | ) | |||||
Accounts payable
|
2,376,445 | 179,048 | ||||||
Accrued expenses
|
39,374 | 47,481 | ||||||
Accrued compensation
|
899,373 | 53,928 | ||||||
Deferred revenue
|
858,755 | (142,266 | ) | |||||
Accrued interest
|
-- | 1,200 | ||||||
Total adjustments
|
1,807,288 | 312,614 | ||||||
Net Cash Used in Operating Activities
|
(2,728,174 | ) | (472,011 | ) | ||||
Cash Flows From (Used In) Investing Activities
|
||||||||
Purchase of property and equipment
|
(79,204 | ) | (3,521 | ) | ||||
Investment in capitalized software
|
(56,840 | ) | -- | |||||
Cash paid for Lilien
|
(3,000,000 | ) | -- | |||||
Cash acquired in Lilien acquisition
|
1,112,485 | -- | ||||||
Cash acquired in Shoom acquisition
|
3,668,548 | -- | ||||||
Loan to non-related company
|
(1,000,000 | ) | -- | |||||
Proceeds from the sale of marketable securities
|
486,361 | -- | ||||||
Net Cash Flows Provided by (Used in) Investing Activities
|
1,131,350 | (3,521 | ) | |||||
Cash Flows from Financing Activities
|
||||||||
Advances from bank facility
|
5,697,590 | -- | ||||||
Proceeds from term loan
|
750,000 | -- | ||||||
Advances from factoring company
|
-- | 2,003 | ||||||
Repayment of factoring company
|
(46,426 | ) | -- | |||||
Proceeds from note from related parties
|
-- | 17,000 | ||||||
Repaymemt of notes from related parties
|
(35,050 | ) | -- | |||||
Repayment of advances to Qureishi Family Trust
|
(136,977 | ) | (7,631 | ) | ||||
Repayment of advances to Sysorex Consulting, Inc.
|
(11,717 | ) | (122,613 | ) | ||||
Repayment of cash advances
|
-- | (214,187 | ) | |||||
Repayment of notes payable
|
(2,168,139 | ) | (88,560 | ) | ||||
Proceeds from convertible note
|
-- | 200,000 | ||||||
Repayment of convertible notes
|
(105,000 | ) | (95,000 | ) | ||||
Cash deposited in escrow - restricted cash
|
(500,000 | ) | -- | |||||
Advance from Duroob Technology
|
566,749 | 567,687 | ||||||
Repayment to Duroob Technology
|
(312,000 | ) | -- | |||||
Deferred financing fees
|
(6,552 | ) | -- | |||||
Net Cash Provided by Financing Activities
|
3,692,478 | 258,699 | ||||||
Net Increase (Decrease) in Cash and Cash Equivalents
|
2,095,654 | (216,833 | ) | |||||
Cash and Cash Equivalents
- Beginning of year
|
8,301 | 225,134 | ||||||
Cash and Cash Equivalents
- End of year
|
$ | 2,103,955 | $ | 8,301 |
Supplemental Disclosure of cash flow information:
|
For the Year Ended
|
|||||||
December 31,
|
||||||||
2013
|
2012
|
|||||||
Cash paid for:
|
||||||||
Interest
|
$ | 287,389 | $ | 55,668 | ||||
Income taxes
|
$ | 52,701 | $ | 23,122 | ||||
Supplemental disclosures for non-cash operating, investing and financing activities:
|
||||||||
Acquisition of Lilien:
|
||||||||
Assumption of assets other than cash
|
$ | 15,180,332 | $ | - | ||||
Assumption of liabilities
|
$ | 17,216,770 | $ | - | ||||
Issuance of common stock
|
$ | 6,000,000 | $ | - | ||||
Issuance of common stock for settlement of liability
|
$ | 1,774,866 | $ | - | ||||
Acquisition of Shoom:
|
||||||||
Assumption of assets other than cash
|
$ | 826,000 | $ | - | ||||
Assumption of liabilities
|
$ | 405,000 | $ | - | ||||
Issuance of common stock
|
$ | 2,762,000 | $ | - | ||||
Fair value of warrants granted to bank for credit line amendment
|
$ | 137,100 | $ | - | ||||
Reclassification of derivative liability to equity
|
$ | 666,268 | $ | 116,097 | ||||
Issuance of common stock for settlement of accrued liability
|
$ | 10,000 | $ | - | ||||
Issuance of note payable with the acquisition of Shoom
|
$ | 2,500,000 | $ | - |
Year Ended
December 31,
|
||||||||
2013
|
2012
|
|||||||
Resale of hardware
|
$ | 25,113,284 | $ | 132 | ||||
Resale of software
|
7,256,960 | 1,376 | ||||||
Maintenance services
|
9,018,175 | 4,018 | ||||||
Professional services contracts – time and materials
|
1,607,062 | 828,132 | ||||||
Professional services contracts – fixed price
|
6,253,402 | 3,404,131 | ||||||
Revenues from digital advertising and electronic services
|
1,322,674 | -- | ||||||
Total
|
$ | 50,571,557 | $ | 4,237,789 |
December 31,
2013
|
December 31,
2012
|
|||||||
Compensation and related benefits
|
$ | 557,094 | $ | 108,500 | ||||
Professional fees
|
326,685 | 3,900 | ||||||
Acquisition transaction costs
|
318,256 | -- | ||||||
Interest expense
|
-- | 111,200 | ||||||
Totals
|
$ | 1,202,035 | $ | 223,600 |
December 31,
2013
|
December 31,
2012
|
|||||||
Options
|
4,123,399 | 1,463,000 | ||||||
Warrants
|
822,523 | 843,356 | ||||||
Convertible debt
|
-- | 1,166,667 | ||||||
Totals
|
4,945,922 | 3,473,023 |
Assets Acquired
:
|
||||
Cash
|
$ | 1,112,485 | ||
Receivables
|
4,870,471 | |||
Inventory
|
55,410 | |||
Other current assets (Note A)
|
852,759 | |||
Prepaid Licenses/Contracts (Note B)
|
9,146,954 | |||
Property and equipment
|
254,638 | |||
Trade name/trademarks (Note C)
|
3,250,000 | |||
Customer relationships (Note C)
|
2,130,000 | |||
Goodwill
|
4,544,053 | |||
26,216,770 | ||||
Liabilities Assumed
:
|
||||
Accounts payable
|
5,094,390 | |||
Accrued expenses (Note D)
|
970,139 | |||
Deferred Revenue
|
11,152,241 | |||
17,216,770 | ||||
Purchase Price
|
$ | 9,000,000 |
(A)
|
Other current assets consist primarily of $356,000 of rebates receivable, $107,000 of prepaid expenses, $195,000 of unbilled revenues and $153,000 for a working capital settlement adjustment. The asset purchase agreement included a provision for an adjustment to working capital as of the closing date of the transaction.
|
(B)
|
Prepaid licenses/contracts are payments made by the Company directly to the manufacturer for the maintenance services and are being amortized over the life of the contract
|
(C)
|
The trade name/trademarks and customer relationships are identifiable intangible assets that are being amortized over their useful life of seven years.
|
(D)
|
Accrued expenses consist primarily of $654,000 of accrued compensation, $50,000 of accrued other operational expenses and $35,000 of sales taxes payable.
|
Assets Acquired
:
|
||||
Cash
|
$ | 3,669,000 | ||
Marketable securities
|
605,000 | |||
Receivables
|
141,000 | |||
Other assets (A)
|
178,000 | |||
Property and equipment
|
29,000 | |||
Trade name/trademarks (B)
|
120,000 | |||
Customer relationships (B)
|
1,270,000 | |||
Developed technology (C)
|
1,380,000 | |||
Goodwill
|
1,164,000 | |||
8,556,000 | ||||
Liabilities Assumed
:
|
||||
Accounts payable
|
69,000 | |||
Other current liabilities (D)
|
380,000 | |||
449,000 | ||||
Purchase Price
|
$ | 8,107,000 |
(A)
|
Other current assets consist primarily of approximately $137,000 of prepaid expenses, $30,000 of other receivables and $11,000 of security deposits.
|
(B)
|
The trade name/trademarks and customer relationships are identifiable intangible assets that are being amortized over their useful life of seven years.
|
(C)
|
The developed technology is an identifiable intangible asset that is being amortized over their useful life of four years.
|
(D)
|
Other current liabilities consist primarily of approximately $136,000 of payroll liabilities and $167,000 of profit sharing liabilities.
|
December 31,
2013
|
December 31,
2012
|
|||||||
Revenues
|
$ | 58,389,450 | $ | 48,831,615 | ||||
Net Loss Attributable to Common Shareholder
|
$ | (3,404,611 | ) | $ | (2,076,146 | ) | ||
Weighted Average Number of Common Shares
Outstanding, basic and diluted
|
27,688,989 | 26,724,586 | ||||||
Loss Per Common Share - Basic and Diluted
|
$ | (.12 | ) | $ | (.08 | ) |
As of December 31, 2013
|
||||||||
Cost
|
Fair Value
|
|||||||
Available for sale
|
||||||||
Mutual funds
|
$ | 121,705 | $ | 124,753 | ||||
Total marketable securities
|
$ | 121,705 | $ | 124,753 |
2013
|
2012
|
|||||||
Computer and office equipment
|
$ | 306,662 | $ | 135,631 | ||||
Furniture and fixtures
|
1,103,597 | 62,973 | ||||||
Leasehold improvements
|
134,445 | 134,445 | ||||||
Software
|
24,245 | 24,245 | ||||||
Vehicles
|
207,280 | 207,280 | ||||||
Total
|
1,776,229 | 564,574 | ||||||
Less: accumulated depreciation
and amortization
|
(1,485,564 | ) | (515,336 | ) | ||||
Total Property and Equipment – Net
|
$ | 290,665 | 49,238 |
Capitalized software development costs
|
$ | 56,840 | ||
Accumulated amortization
|
(0 | ) | ||
Computer software, net of accumulated amortization
|
$ | 56,840 |
Year Ending December 31,
|
||||
2014
|
14,210 | |||
2015
|
14,210 | |||
2016
|
14,210 | |||
2017
|
14,210 | |||
$ | 56,840 |
As of December 31, 2013
|
||||||||
|
Gross
Carrying
Amount
|
Accumulated
Amortization
|
||||||
Amortized Intangible Assets
|
||||||||
Trade name/trademarks
|
$ | 3,250,000 | $ | (386,908 | ) | |||
Customer relationships
|
2,130,000 | (253,571 | ) | |||||
Total
|
$ | 5,380,000 | $ | (640,479 | ) |
As of December 31, 2013
|
||||||||
Gross
Carrying
Amount
|
Accumulated
Amortization
|
|||||||
Amortized Intangible Assets | ||||||||
Trade name/trademarks
|
$ | 120,000 | $ | (5,714 | ) | |||
Customer relationships
|
$ | 1,270,000 | $ | (60,476 | ) | |||
Developed Technology
|
$ | 1,380,000 | $ | (115,000 | ) | |||
Total
|
$ | 2,770,000 | $ | (181,190 | ) |
Year Ending December 31,
|
Amount
|
|||
2014
|
1,312,143 | |||
2015
|
1,312,143 | |||
2016
|
1,312,143 | |||
2017
|
1,197,143 | |||
2018
|
967,143 | |||
2019 and thereafter
|
1,227,633 | |||
Total
|
$ | 7,328,348 |
December 31,
2013
|
December 31,
2012
|
|||||||
Deferred Revenue, current
|
||||||||
Lilien maintenance agreements
|
$ | 7,161,992 | $ | -- | ||||
Services to be provided by Shoom
|
3,866 | -- | ||||||
Services to be provided by Sysorex
|
236,291 | 236,291 | ||||||
Total Deferred Revenue, current
|
7,402,149 | 236,291 | ||||||
Deferred Revenue, non-current
|
||||||||
Lilien maintenance agreements
|
4,845,138 | -- | ||||||
Total Deferred Revenue
|
$ | 12,247,287 | $ | 236,291 |
2013
|
2012
|
|||||||
Qureishi Family Trust, an entity which owns 6.4% and 10.1% of the outstanding common shares of the Company as of December 31, 2013 and 2012, respectively.
|
$ | -- | $ | 136,977 | ||||
Duroob Technology, Inc., an entity whose CEO owns 49.8% of Sysorex Arabia LLC, the Company’s 50.2% owned subsidiary.
|
160,331 | 1,680,447 | ||||||
Sysorex Consulting, Inc., an entity which owns 1% and 2% of the outstanding common shares of the Company as of December 31, 2013 and 2012, respectively.
|
-- | 11,717 | ||||||
Totals
|
$ | 160,331 | $ | 1,829,141 |
2013
|
2012
|
|||||||
a) Note payable dated July 1, 2008
|
$ | 208,566 | $ | 341,899 | ||||
b) Note payable dated June 15, 2010
|
-- | 22,020 | ||||||
c) Note payable dated July 29, 2011
|
-- | 27,262 | ||||||
d) Note payable dated August 31, 2013
|
514,476 | -- | ||||||
Totals
|
$ | 723,042 | $ | 391,181 |
Risk-free interest rate
|
0.3% | |||
Expected life of option grants
|
0.5 to 2.0 years
|
|||
Expected volatility of underlying stock
|
39% |
Risk-free interest rate
|
0.3% | |||
Expected life of option grants
|
0.5 to 2.0 years
|
|||
Expected volatility of underlying stock
|
39% |
For the year ended,
|
Amount
|
|||
December 31, 2014
|
$ | 458,337 | ||
December 31, 2015
|
$ | 291,663 | ||
Total
|
$ | 750,000 |
2013
|
2012
|
||
Risk-free interest rate
|
1.8% to 2.8%
|
0.7% to 1.8%
|
|
Expected life of option grants
|
10 years
|
10 years
|
|
Expected volatility of underlying stock
|
39.4% to 39.7%
|
39.7% to 41.6%
|
Weighted
|
Aggregate
|
|||||||||||
Number of
Options
|
Average
Exercise Price
|
Intrinsic
Value
|
||||||||||
Outstanding at January 1, 2012
|
528,500 | $ | 0.60 | $ | -- | |||||||
Granted
|
934,500 | $ | 0.16 | $ | -- | |||||||
Outstanding at December 31, 2012
|
1,463,000 | $ | 0.46 | $ | 41,118 | |||||||
Granted
|
2,696,998 | $ | 1.29 | $ | -- | |||||||
Cancelled
|
(36,599 | ) | $ | $ | -- | |||||||
Outstanding at December 31, 2013
|
4,123,399 | $ | 1.20 | $ | 4,587,579 | |||||||
Exercisable at December 31, 2013
|
1,829,350 | $ | 0.83 | $ | 2,837,051 | |||||||
Exercisable at December 31, 2012
|
1,463,000 | $ | 0.46 | $ | 41,118 |
Weighted
|
||||||||||||||||
Average
|
||||||||||||||||
Remaining
|
||||||||||||||||
Number of
|
Range of
|
Contractual Life
|
Exercise
|
Currently
|
||||||||||||
Options
|
Exercise Price
|
(In Years)
|
Price
|
Exercisable
|
||||||||||||
300,000
|
$ | 0.50 | 7.5 | $ | 0.50 | 300,000 | ||||||||||
213,500
|
$ | 0.70 | 7.9 | $ | 0.70 | 213,500 | ||||||||||
15,000
|
$ | 0.50 | 8.0 | $ | 0.50 | 15,000 | ||||||||||
934,500
|
$ | 0.156 | 9.0 | $ | 0.156 | 934,500 | ||||||||||
190,500
|
$ | 0.40 | 9.2 | $ | 0.40 | 47,625 | ||||||||||
20,000
|
$ | 1.00 | 9.3 | $ | 1.00 | 20,000 | ||||||||||
1,329,000
|
$ | 1.35 | 9.6 | $ | 1.35 | 19,750 | ||||||||||
199,399
|
$ | 1.30 | 9.7 | $ | 1.30 | 49,850 | ||||||||||
5,000
|
$ | 1.50 | 9.9 | $ | 1.50 | -- | ||||||||||
916,500
|
$ | 1.28 | 9.9 | $ | 1.28 | 229,125 | ||||||||||
4,123,399
|
1,829,350 |
2013
|
2012
|
|||||||
Domestic
|
$ | (3,989,161 | ) | $ | (602,338 | ) | ||
Foreign
|
(546,301 | ) | (182,287 | ) | ||||
Income from Continuing Operations before Provision for Income Taxes
|
$ | (4,535,462 | ) | $ | (784,625 | ) |
2013
|
2012
|
|||||||
Foreign
|
||||||||
Current
|
$ | -- | $ | -- | ||||
Deferred
|
(109,400 | ) | (36,457 | ) | ||||
U.S. federal
|
||||||||
Current
|
-- | -- | ||||||
Deferred
|
1,089,321 | (100,106 | ) | |||||
State and Local
|
||||||||
Current
|
-- | -- | ||||||
Deferred
|
211,062 | (81,409 | ) | |||||
1,190,983 | (217,972 | ) | ||||||
Change in valuation allowance
|
(1,190,983 | ) | 217,972 | |||||
Income Tax Provision
|
$ | -- | $ | -- |
2013
|
2012
|
|||||||
U.S. federal statutory rate
|
34.0 | % | 34.0 | % | ||||
State income taxes, net of federal benefit
|
4.5 | 4.2 | ||||||
Basis differences for acquisitions
|
(38.8 | ) | 0.0 | |||||
Transaction costs
|
(18.4 | ) | 0.0 | |||||
Derivative liability / debt discount
|
(4.2 | ) | (13.9 | ) | ||||
State rate change
|
(1.1 | ) | 7.0 | |||||
US-Saudi Arabia income tax rate difference
|
(1.2 | ) | (3.3 | ) | ||||
Other permanent items
|
(1.1 | ) | (0.2 | ) | ||||
Change in valuation allowance
|
26.3 | (27.8 | ) | |||||
Effective Rate
|
0.0 | % | 0.0 | % |
2013
|
2012
|
|||||||
Deferred Tax Asset
|
||||||||
Net operating loss carryovers
|
$ | 904,501 | $ | 1,805,873 | ||||
Basis differences for acquisitions
|
59,238 | -- | ||||||
Fixed asset depreciation
|
156,493 | 202,774 | ||||||
Charitable contribution carryover
|
39 | 39 | ||||||
Non-deductible stock compensation
|
581,280 | 198,039 | ||||||
Accrued compensation
|
266,347 | 43,244 | ||||||
Derivative liability
|
-- | 6,575 | ||||||
Other
|
27,697 | -- | ||||||
Total Deferred Tax Asset
|
1,995,595 | 2,256,544 | ||||||
Less: valuation allowance
|
(1,058,986 | ) | (2,249,969 | ) | ||||
Deferred Tax Asset, Net of Valuation Allowance
|
$ | 936,609 | $ | 6,575 |
|
2013
|
2012
|
||||||
Deferred Tax Liabilities
|
||||||||
Derivative liabilities
|
$ | -- | $ | 6,575 | ||||
Intangible assets
|
(750,700 | ) | -- | |||||
Research credits
|
(185,909 | ) | -- | |||||
Total deferred tax liabilities
|
(936,609 | ) | (6,575 | ) | ||||
Net Deferred Tax Asset (Liability)
|
$ | -- | $ | -- |
Quoted Prices
In Active
Markets for
Identical
Liabilities
(Level 1)
|
Significant
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
Balance at
December 31
|
|||||||||||||
Marketable securities at
December 31, 2013
|
$ | 124,753 | $ | -- | $ | -- | $ | 124,753 |
Quoted Prices
In Active
Markets for
Identical
Liabilities
(Level 1)
|
Significant
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
Balance at
December 31
|
|||||||||||||
Embedded conversion feature
|
$ | -- | $ | -- | $ | 128,300 | $ | 128,300 | ||||||||
Warrant and option liability
|
-- | -- | 48,800 | 48,800 | ||||||||||||
December 31, 2012
|
$ | -- | $ | -- | $ | 177,100 | $ | 177,100 |
Warrant
Liability
|
Embedded
Conversion
Feature
|
Total
|
||||||||||
Balance
- January 1, 2012
|
$ | -- | $ | -- | $ | -- | ||||||
Change in fair value of derivative liability
|
(17,900 | ) | (103 | ) | (18,003 | ) | ||||||
Included in debt discount
|
-- | 200,000 | 200,000 | |||||||||
Included in interest expense
|
66,700 | 44,500 | 111,200 | |||||||||
Reclassification of derivative liability to equity
|
-- | (116,097 | ) | (116,097 | ) | |||||||
Balance
- January 1, 2013
|
$ | 48,800 | $ | 128,300 | $ | 177,100 | ||||||
Change in fair value of derivative liability
|
489,000 | 168 | 489,168 | |||||||||
Reclassification of derivative liability to equity
|
(537,800 | ) | (128,468 | ) | (666,268 | ) | ||||||
Balance
- December 31, 2013
|
$ | -- | $ | -- | $ | -- |
Year Ended
December 31,
2012
|
%
|
|||||||
Customer A
|
$ | 2,111,756 | 49.8 | |||||
Customer B
|
$ | 828,132 | 19.5 | |||||
Customer C
|
$ | 632,253 | 14.9 | |||||
Customer D
|
$ | 610,997 | 14.4 |
Information
Technology -
Commercial
|
Information
Technology -
Government
|
eSolutions
|
Unallocated/
Corporate/Other
|
Total
|
||||||||||||||||
Year ended December 31, 2013
|
||||||||||||||||||||
Revenues from external
customers
|
$ | 44,560,000 | $ | 4,689,000 | $ | 1,323,000 | $ | -- | $ | 50,572,000 | ||||||||||
Cost of revenues
|
$ | (35,452,000 | ) | $ | (2,586,000 | ) | $ | (279,000 | ) | $ | -- | $ | (38,317,000 | ) | ||||||
Gross margin
|
$ | 9,107,000 | $ | 2,103,000 | $ | 1,044,000 | $ | -- | $ | 12,255,000 | ||||||||||
Depreciation
|
$ | 84,000 | $ | 33,000 | $ | 4,000 | $ | 1,000 | $ | 122,000 | ||||||||||
Amortization of Intangibles
|
$ | 640,000 | $ | 0 | $ | 182,000 | $ | -- | $ | 822,000 | ||||||||||
Segment profit (loss)
|
$ | 1,000 | $ | 323,000 | $ | 268,000 | $ | (5,127,000 | ) | $ | (4,535,000 | ) | ||||||||
Year ended December 31, 2012
|
||||||||||||||||||||
Revenues from external
customers
|
$ | -- | $ | 4,238,000 | $ | -- | $ | -- | $ | 4,238,000 | ||||||||||
Cost of revenues
|
$ | -- | $ | (2,345,000 | ) | $ | -- | $ | -- | $ | (2,345,000 | ) | ||||||||
Gross margin
|
$ | -- | $ | 1,893,000 | $ | -- | $ | -- | $ | 1,893,000 | ||||||||||
Depreciation
|
$ | -- | $ | 99,000 | $ | -- | $ | -- | $ | 99,000 | ||||||||||
Amortization of Intangibles
|
$ | -- | $ | -- | $ | -- | $ | -- | $ | -- | ||||||||||
Segment profit (loss)
|
$ | -- | $ | 511,000 | $ | -- | $ | (1,296,000 | ) | $ | (785,000 | ) | ||||||||
December 31, 2013
|
||||||||||||||||||||
Total property and equipment
|
$ | 236,000 | $ | 16,000 | $ | 37,000 | $ | 2,000 | $ | 291,000 | ||||||||||
Property and equipment
additions
|
$ | 63,000 | $ | 3,000 | $ | 12,000 | $ | 1,000 | $ | 79,000 | ||||||||||
Intangible assets and goodwill
|
$ | 9,284,000 | $ | -- | $ | 3,752,000 | $ | -- | $ | 13,036,000 | ||||||||||
Intangible assets and goodwill additions
|
$ | 9,284,000 | $ | -- | $ | 3,752,000 | $ | -- | $ | 13,036,000 | ||||||||||
Total segment assets
|
$ | 29,959,000 | $ | 3,477,000 | $ | 8,822,000 | $ | (3,384,000 | ) | $ | 38,874,000 | |||||||||
December 31, 2012
|
||||||||||||||||||||
Total property and equipment
|
$ | -- | $ | 47,000 | $ | -- | $ | 2,000 | $ | 49,000 | ||||||||||
Property and equipment
additions
|
$ | -- | $ | 4,000 | $ | -- | $ | -- | $ | 4,000 | ||||||||||
Intangible assets and goodwill
|
$ | -- | $ | -- | $ | -- | $ | -- | $ | -- | ||||||||||
Intangible assets and goodwill additions
|
$ | -- | $ | -- | $ | -- | $ | -- | $ | -- | ||||||||||
Total segment assets
|
$ | -- | $ | 1,613,000 | $ | -- | $ | 2,000 | $ | 1,615,000 |
United
|
Saudi
|
|||||||||||||||
States
|
Arabia
|
Eliminations
|
Total
|
|||||||||||||
Twelve Months Ended December 31, 2013
:
|
||||||||||||||||
Revenues by geographic area
|
$ | 50,665,000 | $ | 45,000 | $ | (138,000 | ) | $ | 50,572,000 | |||||||
Operating loss by geographic area
|
$ | (3,369,000 | ) | $ | (547,000 | ) | $ | -- | $ | (3,916,000 | ) | |||||
Net loss by geographic area
|
$ | (3,988,000 | ) | $ | (547,000 | ) | $ | -- | $ | (4,535,000 | ) | |||||
Twelve Months Ended December 31, 2012
:
|
||||||||||||||||
Revenues by geographic area
|
$ | 3,600,000 | $ | 638,000 | $ | -- | $ | 4,238,000 | ||||||||
Operating loss by geographic area
|
$ | (270,000 | ) | $ | (185,000 | ) | $ | -- | $ | (455,000 | ) | |||||
Net income (loss) by geographic area
|
$ | (602,000 | ) | $ | (183,000 | ) | $ | -- | $ | (785,000 | ) | |||||
As of December 31, 2013
:
|
||||||||||||||||
Identifiable assets by geographic area
|
$ | 38,088,000 | $ | 786,000 | $ | -- | $ | 38,874,000 | ||||||||
Long lived assets by geographic area
|
$ | 13,372,000 | $ | 11,000 | $ | -- | $ | 13,383,000 | ||||||||
As of December 31, 2012
:
|
||||||||||||||||
Identifiable assets by geographic area
|
$ | 429,000 | $ | 1,186,000 | $ | -- | $ | 1,615,000 | ||||||||
Long lived assets by geographic area
|
$ | 9,000 | $ | 40,000 | $ | -- | $ | 49,000 |
For the Years Ending December 31,
|
Amount
|
|||
2014
|
$ | 380,098 | ||
2015
|
248,348 | |||
2016
|
230,876 | |||
2017
|
149,179 | |||
2018
|
24,197 | |||
Total
|
$ | 1,032,698 |
AIRPATROL CORPORATION AND SUBSIDIARY
|
||||||||
CONDENSED CONSOLIDATED BALANCE SHEET
|
||||||||
March 31,
|
December 31,
|
|||||||
2014
|
2013
|
|||||||
(UNAUDITED)
|
||||||||
Assets
|
||||||||
Current Assets
|
||||||||
Cash
|
$ | 15,353 | $ | 80,072 | ||||
Certificate of deposit - restricted
|
90,000 | 90,000 | ||||||
Accounts receivable, net
|
21,000 | 208,470 | ||||||
Inventory
|
292,022 | 256,998 | ||||||
Prepaid expenses
|
131,932 | 149,003 | ||||||
Total Current Assets
|
550,307 | 784,543 | ||||||
Property and equipment, net
|
235,876 | 116,696 | ||||||
Other Assets
|
19,263 | 14,496 | ||||||
Total Assets
|
$ | 805,446 | $ | 915,735 | ||||
Liabilities and Stockholders' Deficit
|
||||||||
Current Liabilities
|
||||||||
Accounts payable and accrued liabilities
|
$ | 2,111,870 | $ | 1,718,626 | ||||
Accrued interest payable
|
1,062,925 | 892,895 | ||||||
Accrued compensation and benefits
|
519,019 | 346,480 | ||||||
Deferred revenue
|
508,277 | 187,523 | ||||||
Deferred rent
|
1,854 | 1,854 | ||||||
Capital lease liability
|
30,624 | - | ||||||
Loans payable - related party
|
69,068 | 69,068 | ||||||
Notes payable
|
1,000,000 | 1,000,000 | ||||||
Derivative liabilities
|
605,211 | 605,211 | ||||||
Convertible notes payable, net of debt discount of $0 and $0
|
3,330,000 | 3,330,000 | ||||||
Total Current Liabilities
|
9,238,848 | 8,151,657 | ||||||
Long Term Liabilities
|
||||||||
Deferred rent, net of current portion
|
40,197 | 39,733 | ||||||
Capital lease liaibility, net of current portion
|
104,626 | - | ||||||
Notes payable, net of current portion
|
100,000 | 100,000 | ||||||
Convertible notes payable, net of current portion and debt discount
of $155,610 and $168,222
|
676,532 | 663,920 | ||||||
Total Liabilities
|
10,160,203 | 8,955,310 | ||||||
Commitments and Contingencies
|
||||||||
Stockholders' Deficit
|
||||||||
Series A Convertible Preferred stock, $0.001 par value; 15,000,000 shares authorized; 10,650,194 shares issued and outstanding as of March 31, 2014 and December 31, 2013; Liquidation preference of $2,982,054 as of March 31, 2014 and December 31, 2013
|
10,650 | 10,650 | ||||||
Common stock, $0.001 par value; 85,000,000 shares authorized; 49,420,768 shares issued and outstanding as of March 31, 2014 and December 31, 2013
|
49,422 | 49,422 | ||||||
Additional paid in capital
|
14,816,733 | 14,816,733 | ||||||
Accumulated deficit
|
(24,231,562 | ) | (22,916,380 | ) | ||||
Total Stockholders' Deficit
|
(9,354,757 | ) | (8,039,575 | ) | ||||
Total Liabilities and Stockholders' Deficit
|
$ | 805,446 | $ | 915,735 |
AIRPATROL CORPORATION AND SUBSIDIARY
|
||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||
(UNAUDITED)
|
||||||||
For the Three Months Ended
|
||||||||
March 31,
|
||||||||
2014
|
2013
|
|||||||
Revenue
|
$ | 277,181 | $ | 109,037 | ||||
Cost of revenue
|
54,551 | 12,943 | ||||||
Gross profit
|
222,630 | 96,094 | ||||||
Operating expenses
|
||||||||
Selling
|
43,363 | 13,232 | ||||||
Engineering, research and development
|
8,123 | 41,930 | ||||||
General and administrative
|
1,303,187 | 798,330 | ||||||
Total operating expenses
|
1,354,673 | 853,492 | ||||||
Loss from operations
|
(1,132,043 | ) | (757,398 | ) | ||||
Other (income) expense
|
||||||||
Other income
|
(48 | ) | (1 | ) | ||||
Interest expense
|
183,187 | 121,625 | ||||||
Total other expense
|
183,139 | 121,624 | ||||||
Net Loss
|
$ | (1,315,182 | ) | $ | (879,022 | ) | ||
Net loss per common share - basic and diluted
|
$ | (0.03 | ) | $ | (0.02 | ) | ||
Weighted average shares outstanding
|
||||||||
-basic and diluted
|
49,420,768 | 49,310,322 |
AIRPATROL CORPORATION AND SUBSIDIARY
|
||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||
(UNAUDITED)
|
||||||||
For the Three Months Ended
|
||||||||
March 31,
|
||||||||
2014
|
2013
|
|||||||
Cash Flows from Operating Activities:
|
||||||||
Net loss
|
$ | (1,315,182 | ) | $ | (879,022 | ) | ||
Adjustment to reconcile net loss to net cash used in operating activites
|
||||||||
Depreciation and amortization
|
18,705 | 12,943 | ||||||
Stock based compensation
|
-- | 100,000 | ||||||
Accretion of debt discount
|
12,612 | -- | ||||||
Changes in operating assets and liabilities:
|
||||||||
(Increase) decrease in:
|
||||||||
Accounts receivable
|
187,470 | (39,213 | ) | |||||
Inventory
|
(35,024 | ) | (73,113 | ) | ||||
Prepaid expenses
|
17,071 | 58 | ||||||
Other assets
|
(4,767 | ) | -- | |||||
Increase (decrease) in:
|
||||||||
Accounts payable and accrued liabilities
|
396,690 | 25,433 | ||||||
Accrued interest payable
|
170,030 | 116,450 | ||||||
Accrued compensation and benefits
|
172,539 | (12,834 | ) | |||||
Deferred revenue
|
320,754 | (42,486 | ) | |||||
Deferred rent
|
464 | -- | ||||||
Net Cash Used In Operating Activities
|
(58,638 | ) | (791,784 | ) | ||||
Cash Flows from Investing Activities:
|
||||||||
Purchase of property and equipment
|
(3,150 | ) | -- | |||||
Net Cash Used in Investing Activities
|
(3,150 | ) | -- | |||||
Cash Flows from Financing Activities:
|
||||||||
Advance from related party
|
-- | 100,000 | ||||||
Proceeds from notes payable
|
-- | 500,000 | ||||||
Cash payment of capital lease
|
(2,931 | ) | -- | |||||
Net Cash Provided (Used in) by Financing Activities
|
(2,931 | ) | 600,000 | |||||
Net change in cash
|
$ | (64,719 | ) | $ | (191,784 | ) | ||
Cash at beginning of period
|
80,072 | 256,300 | ||||||
Cash at end of period
|
$ | 15,353 | $ | 64,516 | ||||
Supplemental disclosures of cash flow information:
|
||||||||
Cash paid for interest
|
$ | 462 | $ | 342 | ||||
Supplemental disclosure of nonash investing and financial activities:
|
||||||||
Assets acquired through capital lease
|
$ | 138,181 | $ | - |
Three Months Ended
|
||||||||
March 31,
|
||||||||
2014
|
2013
|
|||||||
Product Revenue
|
$ | 84,222 | $ | 16,081 | ||||
Service and maintenance
|
106,594 | 22,903 | ||||||
Installation and training
|
86,365 | 70,053 | ||||||
Total
|
$ | 277,181 | $ | 109,037 |
For the Three Months Ended
March 31,
|
||||||||
2014
|
2013
|
|||||||
Options
|
10,257,285 | 10,232,285 | ||||||
Warrants
|
24,388,867 | 24,975,146 | ||||||
Convertible notes payable
|
19,567,913 | 30,342,404 | ||||||
Series A Convertible preferred stock
|
10,650,194 | 10,650,194 | ||||||
Totals
|
64,864,259 | 76,200,029 |
March 31,
2014
|
December 31,
2013
|
|||||||
Raw materials
|
$
|
239,245
|
$
|
36,147
|
||||
Finished goods
|
52,777
|
220,851
|
||||||
Total
|
$
|
292,022
|
$
|
256,998
|
●
|
Level 1 - Inputs use quoted prices in active markets for identical assets or liabilities that the Company has the ability to access.
|
●
|
Level 2 - Inputs use other inputs that are observable, either directly or indirectly. These inputs include quoted prices for similar assets and liabilities in active markets as well as other inputs such as interest rates and yield curves that are observable at commonly quoted intervals.
|
●
|
Level 3 - Inputs are unobservable inputs, including inputs that are available in situations where there is little, if any, market activity for the related asset or liability.
|
Quoted Prices
In Active
Markets for
Identical
Liabilities
(Level 1)
|
Significant
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
Balance at
March 31, 2014
|
|||||||||||||
Embedded conversion feature
|
$ | -- | $ | -- | $ | 74,065 | $ | 74,065 | ||||||||
Warrant and option liability
|
-- | -- | 531,146 | 531,146 | ||||||||||||
March 31, 2014
|
$ | -- | $ | -- | $ | 605,211 | $ | 605,211 |
Quoted Prices
In Active
Markets for
Identical
Liabilities
(Level 1)
|
Significant
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
Balance at
December 31,
2013
|
|||||||||||||
Embedded conversion feature
|
$ | -- | $ | -- | $ | 74,065 | $ | 74,065 | ||||||||
Warrant and option liability
|
-- | -- | 531,146 | 531,146 | ||||||||||||
December 31, 2013
|
$ | -- | $ | -- | $ | 605,211 | $ | 605,211 |
Warrant
Liability
|
Embedded
Conversion
Feature
|
Total
|
||||||||||
Balance
– December 31, 2013
|
$ | 531,146 | $ | 74,065 | $ | 605,211 | ||||||
Included in debt discount
|
-- | -- | -- | |||||||||
Change in fair value of derivative liability
|
-- | -- | -- | |||||||||
Balance
– March 31, 2014
|
$ | 531,146 | $ | 74,065 | $ | 605,211 |
Warrant
Liability
|
Embedded
Conversion
Feature
|
Total
|
||||||||||
Balance
- January 1, 2013
|
$ | -- | $ | -- | $ | -- | ||||||
Included in debt discount
|
184,401 | 22,837 | 207,238 | |||||||||
Change in fair value of derivative liability
|
346,745 | 51,228 | 397,973 | |||||||||
Balance
– December 31, 2013
|
$ | 531,146 | $ | 74,065 | $ | 605,211 |
As of March 31, 2014, Customer F represented 100% of total accounts receivable.
|
Three Months Ended
March 31, 2014
|
Three Months Ended
March 31, 2013
|
|||||||||||||||
$ | % | $ | % | |||||||||||||
Customer A
|
174,651 | 63 | % | |||||||||||||
Customer B
|
-- | -- | 20,930 | 19 | % | |||||||||||
Customer C
|
-- | -- | 14,779 | 14 | % | |||||||||||
Customer D
|
-- | -- | 13,097 | 12 | % | |||||||||||
Customer E
|
-- | -- | 11,176 | 10 | % |
United
|
||||||||||||||||
States
|
Canada
|
Eliminations
|
Total
|
|||||||||||||
Three Months Ended March 31, 2014
:
|
||||||||||||||||
Revenues by geographic area
|
$ | 267,584 | $ | 9,597 | $ | - | $ | 277,181 | ||||||||
Depreciation expense
|
$ | 15,754 | $ | 2,951 | $ | - | $ | 18,705 | ||||||||
Operating loss by geographic area
|
$ | (904,070 | ) | $ | (227,973 | ) | $ | - | $ | (1,132,043 | ) | |||||
Net loss by geographic area
|
$ | (1,087,057 | ) | $ | (228,125 | ) | $ | - | $ | (1,315,182 | ) | |||||
Three Months Ended March 31, 2013
:
|
||||||||||||||||
Revenues by geographic area
|
$ | 67,841 | $ | 41,196 | $ | - | $ | 109,037 | ||||||||
Depreciation expense
|
$ | 9,751 | $ | 3,192 | $ | - | $ | 12,943 | ||||||||
Operating loss by geographic area
|
$ | (605,984 | ) | $ | (151,414 | ) | $ | - | $ | (757,398 | ) | |||||
Net loss by geographic area
|
$ | (727,770 | ) | $ | (151,252 | ) | $ | - | $ | (879,022 | ) |
United
|
||||||||||||||||
States
|
Canada
|
Eliminations
|
Total
|
|||||||||||||
As of March 31, 2014
:
|
||||||||||||||||
Fixed assets by geographic area – net
|
$ | 206,311 | $ | 29,565 | $ | - | $ | 235,876 | ||||||||
Identifiable assets by geographic area
|
$ | 683,385 | $ | 122,061 | $ | - | $ | 805,446 |
Furniture | 135,250 |
2014
|
$
|
22,968
|
||
2015
|
30,624
|
|||
2016
|
30,624
|
|||
2017
|
30,264
|
|||
2018 and thereafter
|
35,728
|
|||
Total minimum lease payments
|
$
|
150,568
|
||
Less interest
|
(15,120
|
)
|
||
Present value of minimum lease payments
|
135,250
|
|||
Less: current portion
|
(30,624
|
)
|
||
Long term portion
|
104,626
|
December 31,
2013
|
December 31,
2012
|
|||||||
Assets
|
||||||||
Current Assets
|
||||||||
Cash
|
$ | 80,072 | $ | 256,300 | ||||
Certificate of deposit – restricted
|
90,000 | - | ||||||
Accounts receivable, net
|
208,470 | 10,323 | ||||||
Inventory
|
256,998 | 201,730 | ||||||
Prepaid expenses
|
149,003 | 25,372 | ||||||
Total Current Assets
|
784,543 | 493,725 | ||||||
Property and Equipment, net
|
116,696 | 79,287 | ||||||
Other Assets
|
14,496 | 12,483 | ||||||
Total Assets
|
$ | 915,735 | $ | 585,495 | ||||
Liabilities and Shareholders' Deficit
|
||||||||
Current Liabilities:
|
||||||||
Accounts payable and accrued liabilities
|
$ | 1,718,626 | $ | 1,216,174 | ||||
Accrued interest payable
|
892,895 | 304,320 | ||||||
Accrued compensation and benefits
|
346,480 | 288,849 | ||||||
Deferred revenue
|
187,523 | 143,631 | ||||||
Deferred rent
|
1,854 | - | ||||||
Loans payable - related party
|
69,068 | - | ||||||
Notes payable
|
1,000,000 | - | ||||||
Derivative liabilities
|
605,211 | - | ||||||
Convertible notes payable
|
3,330,000 | 2,480,000 | ||||||
Total Current Liabilities
|
8,151,657 | 4,432,974 | ||||||
Long-Term Liabilities:
|
||||||||
Deferred revenue - net of current portion
|
- | 5,547 | ||||||
Deferred rent - net of current portion
|
39,733 | - | ||||||
Notes payable - net of current portion
|
100,000 | - | ||||||
Convertible notes payable - net of current portion and debt discount of $168,222 and $2,234
|
663,920 | 499,766 | ||||||
Total Liabilities
|
8,955,310 | 4,938,287 | ||||||
Commitments and Contingencies
|
||||||||
Shareholders' Deficit
|
||||||||
Series A Convertible Preferred stock, $0.001 par value; 15,000,000 shares authorized; 10,650,194 shares issued and outstanding as of December 31, 2013 and 2012; Liquidation preference $2,982,054 and $2,982,054 as of December 31, 2013 and 2012
|
10,650 | 10,650 | ||||||
Common stock, $0.001 par value; 85,000,000 shares authorized; 49,420,768 and 49,065,762 shares issued and outstanding as of December 31, 2013 and 2012
|
49,422 | 49,067 | ||||||
Additional paid in capital
|
14,816,733 | 14,748,185 | ||||||
Accumulated deficit
|
(22,916,380 | ) | (19,160,694 | ) | ||||
Total Shareholders' Deficit
|
(8,039,575 | ) | (4,352,792 | ) | ||||
Total Liabilities and Shareholders' Deficit
|
$ | 915,735 | $ | 585,495 |
For the Years Ended
|
||||||||
December 31,
2013
|
December 31,
2012
|
|||||||
Revenue
|
$ | 1,362,572 | $ | 719,970 | ||||
Cost of revenue
|
313,463 | 223,368 | ||||||
Gross profit
|
1,049,109 | 496,602 | ||||||
Operating expenses
|
||||||||
Selling
|
152,155 | 125,096 | ||||||
Engineering, research and development
|
95,489 | 665,217 | ||||||
General and administrative
|
3,501,817 | 2,853,203 | ||||||
Total operating expenses
|
3,749,461 | 3,643,516 | ||||||
Loss from operations
|
(2,700,352 | ) | (3,146,914 | ) | ||||
Other (income) expense:
|
||||||||
Interest income
|
(41 | ) | (16 | ) | ||||
Interest expense
|
657,402 | 392,472 | ||||||
Change in fair value of derivative liabilities
|
397,973 | (2,872 | ) | |||||
Total other expense
|
1,055,334 | 389,584 | ||||||
Net loss
|
$ | (3,755,686 | ) | $ | (3,536,498 | ) | ||
Net loss per common share - basic and diluted
|
$ | (0.08 | ) | $ | (0.08 | ) | ||
Weighted average number of common shares outstanding
- basic and diluted
|
49,393,535 | 43,364,510 |
Series A
|
Additional
|
|||||||||||||||||||||||||||
Preferred Stock
|
Common Stock
|
Paid-In
|
Accumulated
|
Stockholders'
|
||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Deficit
|
Deficit
|
||||||||||||||||||||||
Balance, December 31, 2011
|
10,650,194 | $ | 10,650 | 43,038,624 | $ | 43,040 | $ | 13,044,530 | $ | (15,624,196 | ) | $ | (2,525,976 | ) | ||||||||||||||
Conversion of debt to common stock
|
- | - | 5,743,133 | 5,743 | 1,612,011 | - | 1,617,754 | |||||||||||||||||||||
Issuance of common stock for services
|
- | - | 284,005 | 284 | 79,716 | - | 80,000 | |||||||||||||||||||||
Issuance of common stock options for services
|
- | - | - | - | 11,928 | - | 11,928 | |||||||||||||||||||||
Net loss
|
- | - | - | - | - | (3,536,498 | ) | (3,536,498 | ) | |||||||||||||||||||
Balance, December 31, 2012
|
10,650,194 | 10,650 | 49,065,762 | 49,067 | 14,748,185 | (19,160,694 | ) | (4,352,792 | ) | |||||||||||||||||||
Issuance of common stock for services
|
- | - | 355,006 | 355 | 63,156 | - | 63,511 | |||||||||||||||||||||
Issuance of common stock options for services
|
- | - | - | - | 5,392 | - | 5,392 | |||||||||||||||||||||
Net loss
|
- | - | - | - | - | (3,755,686 | ) | (3,755,686 | ) | |||||||||||||||||||
Balance, December 31, 2013
|
10,650,194 | $ | 10,650 | 49,420,768 | $ | 49,422 | $ | 14,816,733 | $ | (22,916,380 | ) | $ | (8,039,575 | ) |
December 31,
2013
|
December 31,
2012
|
|||||||
Cash Flows From Operating Activities:
|
||||||||
Net loss
|
$ | (3,755,686 | ) | $ | (3,536,498 | ) | ||
Adjustments to reconcile net loss to net cash used in operating activities
|
||||||||
Depreciation and amortization
|
60,382 | 41,471 | ||||||
Stock based compensation
|
68,903 | 91,928 | ||||||
Accretion of debt discount
|
41,250 | 638 | ||||||
Change in fair value of derivative liabilities
|
397,973 | (2,872 | ) | |||||
Changes in operating assets and liabilities:
|
||||||||
(Increase) decrease in:
|
||||||||
Accounts receivable
|
(198,147 | ) | 37,023 | |||||
Prepaid expenses
|
(123,631 | ) | 10,513 | |||||
Inventory
|
(55,268 | ) | (90,862 | ) | ||||
Other assets
|
(2,013 | ) | (6,106 | ) | ||||
Increase (decrease) in:
|
||||||||
Accounts payable and accrued liabilities
|
502,452 | 146,265 | ||||||
Accrued interest payable
|
588,575 | 379,327 | ||||||
Accrued compensation and benefits
|
57,631 | 186,531 | ||||||
Deferred revenue
|
38,345 | 49,201 | ||||||
Deferred rent
|
41,587 | - | ||||||
Net Cash Used in Operating Activities
|
(2,337,647 | ) | (2,693,441 | ) | ||||
Cash Flows From Investing Activities:
|
||||||||
Purchase of property and equipment
|
(97,791 | ) | (62,633 | ) | ||||
Certificate of deposit – restricted
|
(90,000 | ) | - | |||||
Net Cash Used in Investing Activities
|
(187,791 | ) | (62,633 | ) | ||||
Cash Flows From Financing Activities:
|
||||||||
Proceeds from related party loans
|
150,000 | - | ||||||
Repayment of related party loans
|
(80,932 | ) | - | |||||
Proceeds from notes payable
|
1,100,000 | - | ||||||
Repayment of convertible notes
|
(250,000 | ) | - | |||||
Proceeds from convertible notes
|
1,430,142 | 2,580,000 | ||||||
Net Cash Provided by Financing Activities
|
2,349,210 | 2,580,000 | ||||||
Net change in cash
|
(176,228 | ) | (176,074 | ) | ||||
Cash at beginning of year
|
256,300 | 432,374 | ||||||
Cash at end of year
|
$ | 80,072 | $ | 256,300 | ||||
Supplemental disclosures of cash flow information:
|
||||||||
Cash paid for interest
|
$ | 27,693 | $ | - | ||||
Cash paid for taxes
|
$ | - | $ | - | ||||
Supplemental disclosure of non-cash investing and financing activities:
|
||||||||
Debt discount recorded on convertible debt and warrants accounted for as derivative liabilities
|
$ | 207,238 | $ | - | ||||
Conversion of convertible notes to common stock
|
$ | - | $ | 1,617,755 |
Year Ended
|
||||||||
December 31,
|
||||||||
2013
|
2012
|
|||||||
Product Revenue
|
$ | 959,902 | $ | 513,651 | ||||
Service and maintenance
|
289,501 | 179,990 | ||||||
Installation and training
|
113,169 | 26,329 | ||||||
Total
|
$ | 1,362,572 | $ | 719,970 |
For the Year
Ended December 31,
|
||||||||
2013
|
2012
|
|||||||
Compensation
|
$ | 5,392 | $ | 11,928 | ||||
Professional fees
|
63,511 | 80,000 | ||||||
Total
|
$ | 68,903 | $ | 91,928 |
2013
|
2012
|
|||||||
Options
|
10,257,285 | 12,698,957 | ||||||
Warrants
|
24,388,867 | 23,200,113 | ||||||
Convertible notes payable
|
19,567,913 | 29,454,886 | ||||||
Series A Convertible preferred stock
|
10,650,194 | 10,650,194 | ||||||
Totals
|
64,864,259 | 76,004,150 |
2013
|
2012
|
|||||||
Raw materials
|
$ | 36,147 | $ | -- | ||||
Finished goods
|
220,851 | 201,730 | ||||||
Total
|
$ | 256,998 | $ | 201,730 |
2013
|
2012
|
|||||||
Computer equipment
|
$ | 160,145 | $ | 143,216 | ||||
Furniture and equipment
|
11,746 | 5,721 | ||||||
Leasehold improvements
|
59,073 | 8,865 | ||||||
Software
|
81,513 | 57,155 | ||||||
Test equipment
|
54,087 | 54,215 | ||||||
Total
|
366,564 | 269,172 | ||||||
Less: accumulated depreciation
and amortization
|
(249,868 | ) | (189,885 | ) | ||||
Total Property and Equipment – Net
|
$ | 116,696 | $ | 79,287 |
Maturity
|
Interest
|
December 31,
|
|||||||||||||||||
Note Date
|
Date
|
Rate
|
Proceeds
|
2013
|
2012
|
||||||||||||||
May 13, 2013
|
July 10, 2013
|
8.00 | % | $ | 250,000 | $ | - | $ | - | (1)(2) | |||||||||
September 10, 2013
|
April 29, 2014
|
8.00 | % | 1,000,000 | 1,000,000 | - | (3) | ||||||||||||
September 20, 2013
|
December 31, 2017
|
8.00 | % | 100,000 | 100,000 | - | (4) | ||||||||||||
$ | 1,350,000 | $ | 1,100,000 | $ | - |
(1)
|
Note was repaid by the Company.
|
(2)
|
Note included warrants for the purchase of 500,000 shares of the Company's common stock.
|
(3)
|
Note received from Sysorex Global Holdings Corp. matures on April 29, 2014 and is secured by all of the assets of the Company.
|
(4)
|
Note received from Howard County Economic Development Authority (Maryland) as incentive to relocate the Company office to the county. The note is unsecured and matures on December 31, 2017.
|
Interest
|
December 31,
|
|||||||||||||||||
Note Date
|
Rate
|
Proceeds
|
2013
|
2012
|
||||||||||||||
2013 Notes
|
8% - 20 | % | $ | 1,430,142 |
|
$ | 1,180,142 | $ | - | (1 | ) | |||||||
2012 Notes
|
20 | % | $ | 2,580,000 | 1,580,000 | 1,580,000 | (2 | ) | ||||||||||
2011 Notes
|
20 | % | $ | 2,692,000 | 1,402,000 | 1,402,000 | (3 | ) | ||||||||||
4,162,142 | 2,982,000 | |||||||||||||||||
Less current maturities
|
3,330,000 | 2,480,000 | ||||||||||||||||
Less debt discount
|
168,222 | 2,234 | ||||||||||||||||
|
$ | 663,920 | $ | 499,766 |
(1)
|
During the year ended December 31, 2013, the Company issued secured convertible promissory notes (“2013 Notes”) and received proceeds of approximately $1,430,000. The 2013 Notes accrue interest at the rates of 8% and 20%, are secured by the assets of the Company and mature on various dates through June 30, 2016. In July 2013, the Company repaid one of the convertible notes which had an outstanding balance of $250,000.
|
In connection with the issuance of the 2013 Notes and the $250,000 unsecured note, the Company also issued warrants for the purchase of 2,769,004 and 532,510 shares of the Company’s common stock, respectively, at an exercise price of $0.28 per share through June 30, 2016. Therefore, since the embedded conversion feature of the convertible promissory note must be accounted for as a derivative instrument, these warrants must also be accounted for as derivative instruments. As a result of entering into the convertible promissory notes described above, all other non-employee warrants issued by the Company must also be classified and accounted for as derivative financial instruments.
|
The Notes are also convertible at any time at the option of the holder into shares of the Company’s common stock at a conversion price of the lower of $0.28 per share or the per share price from a new offering. Therefore, since this embedded conversion feature provides for the settlement of this convertible promissory note with shares of common stock at a rate which is variable in nature, this embedded conversion feature must be classified and accounted for as a derivative financial instrument. During 2012, the Company issued a total of 5,743,133 shares of common stock to note holders upon the settlement of unsecured notes of principal of $1,490,000 and accrued interest of $127,754.
|
|
(2)
|
During the year ended December 31, 2012, the Company issued secured convertible promissory notes (“2012 Notes”) and received proceeds of $1,330,000. The 2012 Notes accrue interest at the rate of 20%, are secured by the assets of the Company, matured on December 31, 2012, and could be prepaid without penalty at any time. As of December 31, 2013, the Company was not in compliance with the terms of these notes due to non-payment of principal and interest. However, the note holders have not issued to the Company a formal notice of default.
|
In connection with the issuance of the 2012 Notes, the Company also issued warrants for the purchase of 8,271,650 shares of the Company’s common stock at an exercise price of $0.28 per share through June 28, 2017. Therefore, since the embedded conversion feature of the convertible promissory note must be accounted for as a derivative instrument, these warrants must also be accounted for as derivative instruments. As a result of entering into the convertible promissory note described above, all other non-employee warrants issued by the Company must also be classified and accounted for as derivative financial instruments.
|
|
On January 24, 2012 and March 12, 2012, the Company entered into two unsecured convertible notes payable agreements with the same party for gross proceeds of $1,000,000. The notes accrued interest 8% per annum and were converted on December 30, 2012 to 3,796,721 shares of common stock. The Company also entered into a third unsecured convertible notes payable agreement for $250,000. This note accrues interest at 8% per annum and matures on June 30, 2016.
|
|
(3)
|
During the year ended December 31, 2012, $490,000 of the 2011 Notes were converted to common stock.
|
a)
|
Derivative financial instruments be recorded at their fair value on the date of issuance and then adjusted to fair value at each subsequent balance sheet date with any change in fair value reported in the statement of operations; and
|
b)
|
The classification of derivative financial instruments be reassessed as of each balance sheet date and, if appropriate, be reclassified as a result of events during the reporting period then ended.
|
Risk-free interest rate
|
0.25% to 3.77%
|
Expected life of option grants
|
0 to 4.8 years
|
Expected volatility of underlying stock
|
41% to 47%
|
Dividends
|
$0
|
Risk-free interest rate
|
1.22% to 1.60%
|
Expected life of option grants
|
0 to 4.5 years
|
Expected volatility of underlying stock
|
34%
|
Dividends
|
$0
|
For the years ending December 31,
|
||||
2014
|
$ | 4,399,068 | ||
2015
|
330,142 | |||
2016
|
502,000 | |||
2017
|
100,000 | |||
$ | 5,331,210 |
Weighted
|
Aggregate
|
|||||||||||
Number of
|
Average
|
Intrinsic
|
||||||||||
Options
|
Exercise Price
|
Value
|
||||||||||
Outstanding at January 1, 2012
|
12,915,429 | $ | 0.47 | $ | -- | |||||||
Granted
|
6,622,598 | 0.28 | -- | |||||||||
Forfeited
|
(6,839,076 | ) | (0.37 | ) | -- | |||||||
Outstanding at December 31, 2012
|
12,698,951 | $ | 0.38 | $ | -- | |||||||
Granted
|
25,000 | 0.28 | -- | |||||||||
Forfeited
|
(2,466,666 | ) | $ | (0.44 | ) | $ | -- | |||||
Outstanding at December 31, 2013
|
10,257,285 | $ | 0.32 | $ | -- | |||||||
Exercisable at December 31, 2013
|
4,624,696 | $ | 0.36 | $ | -- | |||||||
Exercisable at December 31, 2012
|
3,937,147 | $ | 0.61 | $ | -- |
Weighted
|
|||||||||||||||||
Average
|
|||||||||||||||||
Remaining
|
Average
|
||||||||||||||||
Number of |
Range of
|
Contractual Life
|
Exercise
|
Currently
|
|||||||||||||
Options |
Exercise Price
|
(In Years)
|
Price
|
Exercisable
|
|||||||||||||
10,057,285 | $ | 0.28 | 7.8 | $ | 0.28 | 4,424,696 | |||||||||||
200,000 | $ | 2.00 | 5.2 | $ | 2.00 | 200,000 | |||||||||||
10,257,285 | 4,624,696 |
2013
|
2012
|
|||||||
Domestic
|
$ | (3,071,691 | ) | $ | (2,833,103 | ) | ||
Foreign
|
(683,995 | ) | (703,395 | ) | ||||
Loss before Provision for Income Taxes
|
$ | (3,755,686 | ) | $ | (3,536,498 | ) |
2013
|
2012
|
|||||||
Foreign
|
||||||||
Current
|
$ | -- | $ | -- | ||||
Deferred
|
(177,753 | ) | (182,883 | ) | ||||
U.S. federal
|
||||||||
Current
|
-- | -- | ||||||
Deferred
|
(691,298 | ) | (958,178 | ) | ||||
State and Local
|
||||||||
Current
|
-- | -- | ||||||
Deferred
|
(161,059 | ) | (225,327 | ) | ||||
Change in valuation allowance
|
1,030,110 | 1,366,388 | ||||||
Income Tax Provision
|
$ | -- | $ | -- |
2013
|
2012
|
|||||||
U.S. federal statutory rate
|
34.0 | % | 34.0 | % | ||||
Foreign tax rate differential
|
(2.5 | ) | (2.7 | ) | ||||
State income taxes, net of federal benefit
|
5.5 | 5.5 | ||||||
Transaction costs
|
(6.2 | ) | 0.0 | |||||
Other permanent items
|
(3.4 | ) | 1.8 | |||||
Change in valuation allowance
|
(27.4 | ) | (38.6 | ) | ||||
Effective Rate
|
0.0 | % | 0.0 | % |
2013
|
2012
|
|||||||
Deferred Tax Asset
|
||||||||
U.S. federal and state net operating
loss carryovers
|
$ | 4,950,176 | $ | 4,191,794 | ||||
Canadian net operating loss carryovers
|
2,371,195 | 2,193,442 | ||||||
Non-deductible stock compensation
|
92,995 | 65,817 | ||||||
Fixed asset depreciation
|
3,261 | -- | ||||||
Accrued compensation
|
126,735 | 93,040 | ||||||
Derivative liability
|
26,174 | -- | ||||||
Deferred rent
|
16,404 | -- | ||||||
Total Deferred Tax Asset
|
7,586,940 | 6,544,093 | ||||||
Less: valuation allowance
|
(7,560,766 | ) | (6,530,656 | ) | ||||
Deferred Tax Asset, Net of Valuation Allowance
|
$ | 26,174 | $ | 13,437 | ||||
Deferred Tax Liabilities
|
||||||||
Fixed Asset depreciation
|
$ | -- | $ | (13,437 | ) | |||
Convertible debt
|
(26,174 | ) | -- | |||||
Total deferred tax liabilities
|
(26,174 | ) | (13,437 | ) | ||||
Net Deferred Tax Asset (Liability)
|
$ | -- | $ | -- |
● | Level 1 - | Inputs use quoted prices in active markets for identical assets or liabilities that the Company has the ability to access. |
● | Level 2 - | Inputs use other inputs that are observable, either directly or indirectly. These inputs include quoted prices for similar assets and liabilities in active markets as well as other inputs such as interest rates and yield curves that are observable at commonly quoted intervals. |
● |
Level 3 -
|
Inputs are unobservable inputs, including inputs that are available in situations where there is little, if any, market activity for the related asset or liability. |
Quoted Prices
In Active
Markets for
Identical
Liabilities
(Level 1)
|
Significant
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
Balance at
December 31,
2013
|
|||||||||||||
Embedded conversion feature
|
$ | -- | $ | -- | $ | 74,065 | $ | 74,065 | ||||||||
Warrant and option liability
|
-- | -- | 531,146 | 531,146 | ||||||||||||
December 31, 2013
|
$ | -- | $ | -- | $ | 605,211 | $ | 605,211 |
Quoted Prices
In Active
Markets for
Identical
Liabilities
(Level 1)
|
Significant
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
Balance at
December 31,
2012
|
|||||||||||||
Embedded conversion feature
|
$ | -- | $ | -- | $ | -- | $ | -- | ||||||||
Warrant and option liability
|
-- | -- | -- | -- | ||||||||||||
December 31, 2012
|
$ | -- | $ | -- | $ | -- | $ | -- |
Warrant
Liability
|
Embedded
Conversion
Feature
|
Total
|
||||||||||
Balance
- January 1, 2013
|
$ | -- | $ | -- | $ | -- | ||||||
Included in debt discount
|
184,401 | 22,837 | 207,238 | |||||||||
Change in fair value of derivative liability
|
346,745 | 51,228 | 397,973 | |||||||||
Balance
– December 31, 2013
|
$ | 531,146 | $ | 74,065 | $ | 605,211 |
Warrant
Liability
|
Embedded
Conversion
Feature
|
Total
|
||||||||||
Balance
- January 1, 2012
|
$ | -- | $ | 2,872 | $ | 2,872 | ||||||
Change in fair value of derivative liability
|
-- | (2,872 | ) | (2,872 | ) | |||||||
Balance
- December 31, 2012
|
$ | -- | $ | -- | $ | -- |
United
|
||||||||||||||||
States
|
Canada
|
Eliminations
|
Total
|
|||||||||||||
Year Ended December 31, 2013
:
|
||||||||||||||||
Revenues by geographic area
|
$ | 1,061,100 | $ | 301,500 | $ | - | $ | 1,362,600 | ||||||||
Depreciation expense
|
$ | 44,200 | $ | 16,200 | $ | - | $ | 60,400 | ||||||||
Operating loss by geographic area
|
$ | (2,027,200 | ) | $ | (673,100 | ) | $ | - | $ | (2,700,300 | ) | |||||
Net loss by geographic area
|
$ | (3,082,700 | ) | $ | (673,000 | ) | $ | - | $ | (3,755,700 | ) | |||||
Year Ended December 31, 2012
:
|
||||||||||||||||
Revenues by geographic area
|
$ | 666,000 | $ | 54,000 | $ | - | $ | 720,000 | ||||||||
Depreciation expense
|
$ | 27,000 | $ | 14,500 | $ | - | $ | 41,500 | ||||||||
Operating loss by geographic area
|
$ | (2,483,900 | ) | $ | (663,000 | ) | $ | - | $ | (2,478,400 | ) | |||||
Net loss by geographic area
|
$ | (2,873,500 | ) | $ | (663,000 | ) | $ | - | $ | (3,536,500 | ) |
United
|
||||||||||||||||
States
|
Canada
|
Eliminations
|
Total
|
|||||||||||||
As of December 31, 2013
:
|
||||||||||||||||
Fixed assets by geographic area – net
|
$ | 80,700 | $ | 36,000 | $ | - | $ | 116,700 | ||||||||
Identifiable assets by geographic area
|
$ | 6,064,500 | $ | 223,200 | $ | (5,372,000 | ) | $ | 915,700 | |||||||
As of December 31, 2012
:
|
||||||||||||||||
Fixed assets by geographic area – net
|
$ | 48,700 | $ | 30,600 | $ | - | $ | 79,300 | ||||||||
Identifiable assets by geographic area
|
$ | 5,812,500 | $ | 145,000 | $ | (5,372,000 | ) | $ | 585,500 |
For the years ending December 31, | ||||
2014
|
$ | 285,288 | ||
2015
|
302,824 | |||
2016
|
312,768 | |||
2017
|
318,002 | |||
2018
|
288,832 | |||
$ | 1,507,714 |
SEC registration fee
|
$ | 2,810.00 | ||
Legal fees and expenses
|
$ | 25,000.00 | ||
Accounting fees and expenses
|
$ | 10,000.00 | ||
Miscellaneous
|
$ | 5,000.00 | ||
TOTAL
|
$ | 42,810.00 |
(a) Exhibit No.
|
Description
|
|
2.1
|
Asset Purchase and Merger Agreement, effective March 1, 2013, by and among Sysorex Global Holdings Corp., Lilien, LLC and Lilien Systems. (1)
|
|
2.2
|
Agreement of Merger dated March 20, 2013 by and between Lilien Systems and Sysorex Acquisition Corporation. (2)
|
|
2.3
|
List of Schedules and Exhibits to Asset Purchase and Merger Agreement, effective March 1, 2013, by and among Sysorex Global Holdings Corp., Lilien, LLC and Lilien Systems. (2)
|
|
2.4
|
Agreement and Plan of Merger dated August 31, 2013 by and between Sysorex Global Holdings Corp. and Shoom, Inc.(2)
|
|
2.5
|
Acquisition and Share Exchange Agreement dated as of June 27, 2011 by and between Sysorex Consulting, Inc. and Softlead, Inc. (2)
|
|
2.6
|
Agreement and Plan of Merger dated as of December 20, 2013, by and among Sysorex Global Holdings Corp., AirPatrol Corporation, AirPatrol Acquisition Corp. I, AirPatrol Acquisition Corp. II, and Shareholders Representative Services LLC. (5)
|
|
2.7
|
Amendment No. 1 to Agreement and Plan of Merger dated February 28, 2014 with AirPatrol Corporation. (6)
|
|
2.8
|
Amendment No. 2 to Agreement and Plan of Merger dated April 18, 2014 with AirPatrol Corporation. (8)
|
|
*2.9
|
Waiver and Amendment No. 3 to Agreement and Plan of Merger dated April 18, 2014 with AirPatrol Corporation.
|
|
3.1
|
Restated Articles of Incorporation. (1)
|
|
3.2
|
Amendment No. 1 to Amended and Restated Bylaws of Softlead, Inc. (renamed Sysorex Global Holdings Corp.) (1)
|
|
4.1
|
Specimen Stock Certificate of the Corporation. (1)
|
|
4.2
|
Business Financing Agreement dated March 15, 2013 by and among the Sysorex Government Services, Inc., Lilien Systems and Bridge Bank, N.A. (1)
|
|
4.3
|
Warrant to purchase common stock dated March 20, 2013 held by Bridge Bank N.A. (1)
|
|
4.4
|
Warrant to purchase common stock dated July 31, 2012 held by Hanover Holdings I, LLC. (1)
|
|
4.5
|
Warrant to purchase common stock dated August 29, 2013 held by Bridge Bank N.A. (2)
|
|
4.6
|
Amendment to Business Financing Agreement, Waiver of Default and Consent dated as of August 29, 2013 between the Sysorex Global Holdings Corp. and Bridge Bank, N.A. (2)
|
|
4.7
|
Form of Underwriter’s Warrant. (4)
|
|
*5.1 |
Legal Opinion of Richardson & Patel LLP
|
|
10.1
|
Guaranty of Corporation to Bridge Bank, N.A. dated March 15, 2013. (1)
|
|
10.2
|
Guarantor Security Agreement dated March 15, 2013 to Bridge Bank, N.A. (1)
|
(a) Exhibit No.
|
Description
|
|
10.3
|
Registration Rights Agreement dated March 20, 2013 by and between the Corporation and Bridge Bank, N.A. (1)
|
|
10.4
|
Form of Guaranty Agreement dated March 2013 between the Corporation and each of the former members of Lilien, LLC. (1)
|
|
10.5
|
Form of Employment Agreement effective March 2013 between the Corporation and each of Geoffrey Lilien, Dhruv Gulati and Bret Osborn. (1)
|
|
10.6
|
Registration Rights Agreement dated August 29, 2013 by and between the Corporation and Bridge Bank, N.A. (2)
|
|
10.7
|
Employment Agreement dated July 1, 2010, by and between the Corporation and Nadir Ali, as amended. (2)
|
|
10.8
|
Equity Exchange Agreement dated as of March 31, 2013 by and between the Corporation and Duroob Technology. (2)
|
|
10.9
|
Loan Agreement dated as of August 30, 2013 by and between AirPatrol Corporation and Sysorex Global Holdings Corp. (4)
|
|
10.10
|
Secured Promissory Note dated August 30, 2013 from AirPatrol Corporation to Sysorex Global Holdings Corp. (4)
|
|
10.11
|
Security Agreement dated as of August 30, 2013 by and between AirPatrol Corporation and Sysorex Global Holdings Corp. (4)
|
|
10.12
|
Subordination Agreement dated as of August 30, 2013 by and between Sysorex Global Holdings Corp. and Note Holders. (4)
|
|
10.13
|
Employment Agreement dated as of December 20, 2013 by and between AirPatrol Corporation and Cleve Adams. (5)
|
|
10.14
|
Amendment No. 1 to Secured Promissory Note dated February 28, 2014 from AirPatrol Corporation to Sysorex Global Holdings Corp. (6)
|
|
10.15
|
Securities Purchase Agreement dated February 24, 2014 between Sysorex Global Holdings Corp. and Geneseo Communications, Inc. (6)
|
|
10.16
|
Consulting Services Ordering Agreement dated as of April 1, 2013 by and between the Company and A. Salam Qureishi. (6)
|
|
10.17
|
Amendment Number Two to Business Financing Agreement, Waiver and Consent dated May 13, 2014 among Bridge Bank National Association, Lilien Systems and Sysorex Government Services, Inc. (9)
|
|
*21
|
List of Subsidiaries of the Corporation.
|
|
*23.1
|
Consent of Marcum LLP regarding Sysorex Global Holdings Corp.
|
|
*23.2 | Consent of Marcum LLP regarding Airpatrol Corporation. | |
*24.1
|
Powers of Attorney (included in the signature page to this Registration Statement).
|
|
99.1
|
Master Services Agreement dated February 24, 2014 by and between Geneseo Communications, Inc. and the Corporation. (7)
|
(1)
|
Incorporated by reference to the Company’s Registration Statement on Form S-1 (No. 333-190574) filed on August 12, 2013.
|
(2)
|
Filed on October 9, 2013 with the Company’s Registration Statement on Form S-1 (No. 333-191648) and incorporated herein by reference.
|
(3)
|
Filed on November 12, 2013 with Amendment No. 1 to the Company’s Registration Statement on Form S-1 (No. 333-191648) and incorporated herein by reference.
|
(4)
|
Filed on December 9, 2013 with Amendment No. 2 to the Company’s Registration Statement on Form S-1 (No. 333-191648) and incorporated herein by reference.
|
(5)
|
Filed on January 21, 2014 with Amendment No. 3 to the Company’s Registration Statement on Form S-1 (No. 333-191648) and incorporated herein by reference.
|
(6)
|
Filed on March 13, 2014 with Amendment No. 4 to the Company’s Registration Statement on Form S-1 (No. 333-191648) and incorporated herein by reference.
|
(7)
|
Filed on March 21, 2014 with Amendment No. 5 to the Company’s Registration Statement on Form S-1 (No. 333-191648) and incorporated herein by reference.
|
(8)
|
Incorporated by reference to the Company’s Current Report on Form 8-K filed on April 24, 2014.
|
(9)
|
Incorporated by reference to the Company’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2014 filed on May 15, 2014.
|
SYSOREX GLOBAL HOLDINGS CORP.
|
||
By:
|
/s/ Nadir Ali
|
|
Name:
|
Nadir Ali
|
|
Title:
|
Chief Executive Officer
|
Signature
|
Title
|
Date
|
||
/s/ Nadir Ali
|
CEO (Principal Executive
|
August 29, 2014
|
||
Nadir Ali
|
Officer) and Director
|
|||
/s/ Wendy F. Loundermon
|
Chief Financial Officer (Principal
|
August 29, 2014
|
||
Wendy F. Loundermon
|
Financial and Accounting Officer)
|
|||
/s/ Salam Qureishi
|
Chairman of the Board
|
August 29, 2014
|
||
Salam Qureishi
|
and Director
|
|||
/s/ Len Oppenheim
|
Director
|
August 29, 2014
|
||
Len Oppenheim
|
||||
/s/ Geoffrey Lilien
|
Director
|
August 29, 2014
|
||
Geoffrey Lilien
|
||||
/s/ Tom Steding
|
Director
|
August 29, 2014
|
||
Tom Steding
|
||||
/s/ Kareem Irfan
|
Director
|
August 29, 2014
|
||
Kareem Irfan
|
||||
/s/ Tanveer Khader
|
Director
|
August 29, 2014
|
||
Tanveer Khader
|
1.
|
The Outstanding Shares are validly issued, fully paid and non-assessable.
|
2.
|
The Warrant Shares, when issued upon exercise of the warrants in accordance with the terms of the warrants, will be validly issued, fully paid and non-assessable shares of Common Stock of the Company.
|
Very truly yours,
/S/ RICHARDSON & PATEL LLP
RICHARDSON & PATEL LLP
|
|
A.
|
The Closing of the Merger occurred on April 18, 2014.
|
|
B.
|
The fees of the Representative were inadvertently not paid by AirPatrol, and not reflected as an AirPatrol Merger Expense, at the time of Closing.
|
|
C.
|
The parties agree that the total amount of the Representative’s fees shall be deducted from the Holdback Escrow.
|
|
D.
|
The Acquiror, Merger Sub II and Representative are executing and delivering this Waiver and Amendment in order to memorialize the foregoing.
|
|
1.
|
Payment
. Upon execution and delivery of this waiver and amendment, Acquiror agrees to promptly pay $37,500.00, representing the total amount of the engagement fee owed to the Representative, which the parties agree and acknowledge is set forth in the invoice attached as
Exhibit A
.
|
|
2.
|
Holdback Adjustment
. The Representative, on behalf of the AirPatrol Shareholders, agrees that the number of Holdback Shares to be released and distributed to the AirPatrol Shareholders shall be reduced by a number equal to the fees in Section 1 above, divided by $5.00 per share, which amount equals a reduction of 7,500 Holdback Shares. Such reduction in the Holdback Shares shall constitute full and final satisfaction of this claim.
|
|
3.
|
Waiver of Basket
. The Representative, on behalf of the AirPatrol Shareholders, hereby waives application of Section 7.7.1 of the Merger Agreement to the payment in Section 1, which would otherwise impose a basket minimum (“the Basket Minimum”) of $150,000 in Damages. The waiver of the Basket Minimum in this Section 3 shall not be counted against the Basket Minimum for purposes of any future claims under Article 7 of the Merger Agreement, such that the full amount of the $150,000 Basket Minimum shall continue in effect.
|
|
4.
|
Governing Law
. This Amendment shall be governed by and construed under the laws of the State of California, without regard to conflicts of laws principles.
|
|
5.
|
Counterparts
. This Amendment may be executed in two or more counterparts, each of which shall be deemed an original, but all of which together shall be considered one and the same agreement.
|
|
6.
|
Entire Agreement
. The Agreement, this Amendment and the documents referred to herein and therein constitute the entire agreement among the parties and no party shall be liable or bound to any other party in any manner by any warranties, representations or covenants except as specifically set forth herein or therein.
|
ACQUIROR : | SHAREHOLDER REPRESENTATIVE : | ||||
Sysorex Global Holdings Corp. | Shareholder Representative Services LLC | ||||
a Nevada corporation | a Colorado limited liability company, solely in its | ||||
capacity as the Representative | |||||
By: |
/s/ Nadir Ali
|
By: |
/s/ W. Paul Koenig
|
||
Name: |
Nadir Ali
|
Name: |
W. Paul Koenig
|
||
Its: |
CEO
|
Its: |
Managing Director
|
MERGER SUB II
:
|
||||
AirPatrol Corporation
|
||||
(formerly “AirPatrol Acquisition Corp. II”)
|
||||
a Nevada corporation
|
||||
/s/
Wendy Loundermon
|
||||
Wendy Loundermon
|
|
|||
Chief Financial Officer
|
|
NAME
|
JURISDICTION OF
INCORPORATION
|
PERCENTAGE
OWNERSHIP
|
|||
Lilien Systems
|
California
|
100 | % | ||
Sysorex Federal, Inc.
|
Delaware
|
100 | % | ||
Sysorex Government Services, Inc.
|
Virginia
|
100 | % | ||
Shoom, Inc.
|
California
|
100 | % | ||
AirPatrol Corporation
|
Nevada
|
100 | % | ||
AirPatrol Research Corporation
|
Canada
|
100 | % | ||
Sysorex Arabia LLC
|
Saudi Arabia
|
50.2 | % |