[ ]
|
Preliminary Proxy Statement
|
[ ]
|
Confidential, for Use of the Commission Only (as permitted by Rule 14a-6(e)(2))
|
[X]
|
Definitive Proxy Statement
|
[ ]
|
Definitive Additional Materials
|
[ ]
|
Soliciting Material Pursuant to Rule 14a-12.
|
[ X ]
|
No fee required.
|
[ ]
|
Fee computed on table below per Exchange Act Rules 14a-6(i)(1) and 0-11.
|
(1)
|
Title of each class of securities to which transaction applies.
|
|
(2)
|
Aggregate number of securities to which transaction applies:
|
|
(3)
|
Per unit price or other underlying value of transaction computed pursuant to Exchange Act Rule 0-11 (Set forth the amount on which the filing fee is calculated and state how it was determined):
|
|
(4)
|
Proposed maximum aggregate value of transaction:
|
|
(5)
|
Total fee paid:
|
|
[ ]
|
Fee paid previously with preliminary materials.
|
[ ]
|
Check box if any part of the fee is offset as provided by Exchange Act Rule 0-11(a)(2) and identify the filing for which the offsetting fee was paid previously. Identify the previous filing by registration statement number, or the Form or Schedule and the date of its filing.
|
(1)
|
Amount Previously Paid:
|
|
(2)
|
Form, Schedule or Registration Statement No.:
|
|
(3)
|
Filing Party:
|
|
(4)
|
Date Filed:
|
|
|
(1)
|
To approve, in accordance with NASDAQ Listing Rule 5635, the securities issued to Rockstar Consortium US LP ("Rockstar") under the Patent Acquisition Agreement, dated December 31, 2013 (the “Patent Purchase Agreement”), whereby our wholly-owned subsidiary, Spherix Portfolio Acquisition II, Inc., acquired a suite of 101 patents and patent applications from Rockstar and
t
he transactions contemplated thereunder (the “Patent Acquisition”), including the issuance of an aggregate of (a) 459,043 shares of Series H Convertible Preferred Stock, par value $0.0001 per share (the “Series H Preferred Stock”) of Spherix Incorporated, a Delaware corporation (the “Company” or “us” or “we” or “our” or “Spherix”) which are convertible into shares of the Company’s common stock, par value $0.0001 per share (“Common Stock”) on a one-for-ten basis (or an aggregate of 4,590,430 shares of Common Stock) and (b) 119,760 shares of Series I Convertible Redeemable Preferred Stock of the Company, par value $0.0001 per share, which are convertible into shares of Common Stock on a one-for-twenty basis (or an aggregate of 2,395,200 shares of Common Stock) (the “Series I Preferred Stock” and, collectively with Series H Preferred Stock, the “Preferred Shares”), as partial consideration for the Patent Acquisition and (c) the shares of Common Stock (the “Registration Right Shares”) to be issued to Rockstar in the event that the registration statement registering all the shares of Common Stock and Preferred Shares issued under the Patent Purchase Agreement is not declared effective by the SEC within sixty days after its filing (Proposal 1);
|
|
(2)
|
To approve any potential change in control in accordance with NASDAQ Listing Rule 5635 that may result from the issuance of the Preferred Shares to Rockstar in connection with the Patent Acquisition (Proposal 2);
|
|
(3)
|
To approve the an amendment to the Spherix Incorporated 2014 Equity Incentive Plan (the "2014 Plan") to increase the number of shares available for issuance thereunder to 4,161,892 from 2,400,000 in recognition of the increased Common Stock presently outstanding since the initial stockholder approval of the 2014 Plan (Proposal 3);
|
|
(4)
|
To authorize the issuance of securities in one or more non-public offerings where the maximum discount at which securities will be offered will be equivalent to a discount of 40% below the market price of our Common Stock in accordance with NASDAQ Listing Rule 5635 (Proposal 4);
|
|
(5)
|
To authorize the issuance of securities in one of more non-public offerings where the maximum discount at which securities will be offered will be equivalent to a discount of 30% below the market price of our Common Stock in accordance with NASDAQ Listing Rule 5635 (Proposal 5); and
|
|
(6)
|
To approve any change of control in accordance with NASDAQ Listing Rule 5635 that could result from the potential issuance of securities in the non-public offerings following approval of Proposal 4 or Proposal 5 (Proposal 6).
|
|
(1)
|
To approve, in accordance with NASDAQ Listing Rule 5635, the securities issued to Rockstar Consortium US LP ("Rockstar") under the Patent Acquisition Agreement, dated December 31, 2013 (the “Patent Purchase Agreement”), whereby our wholly-owned subsidiary, Spherix Portfolio Acquisition II, Inc., acquired a suite of 101 patents and patent applications from Rockstar and
t
he transactions contemplated thereunder (the “Patent Acquisition”), including the issuance of an aggregate of (a) 459,043 shares of Series H Convertible Preferred Stock, par value $0.0001 per share (the “Series H Preferred Stock”) of Spherix Incorporated, a Delaware corporation (the “Company” or “us” or “we” or “our” or “Spherix”) which are convertible into shares of the Company’s common stock, par value $0.0001 per share (“Common Stock”) on a one-for-ten basis (or an aggregate of 4,590,430 shares of Common Stock) and (b) 119,760 shares of Series I Convertible Redeemable Preferred Stock of the Company, par value $0.0001 per share, which are convertible into shares of Common Stock on a one-for-twenty basis (or an aggregate of 2,395,200 shares of Common Stock) (the “Series I Preferred Stock” and, collectively with Series H Preferred Stock, the “Preferred Shares”), as partial consideration for the Patent Acquisition and (c) the shares of Common Stock (the “Registration Right Shares”) to be issued to Rockstar in the event that the registration statement registering all the shares of Common Stock and Preferred Shares issued under the Patent Purchase Agreement is not declared effective by the SEC within sixty days after its filing (Proposal 1);
|
|
(2)
|
To approve any potential change in control in accordance with NASDAQ Listing Rule 5635 that may result from the issuance of the Preferred Shares to Rockstar in connection with the Patent Acquisition (Proposal 2);
|
|
(3)
|
To approve the an amendment to the Spherix Incorporated 2014 Equity Incentive Plan (the "2014 Plan") to increase the number of shares available for issuance thereunder to 4,161,892 from 2,400,000 in recognition of the increased Common Stock presently outstanding since the initial stockholder approval of the 2014 Plan (Proposal 3);
|
|
(4)
|
To authorize the issuance of securities in one or more non-public offerings where the maximum discount at which securities will be offered will be equivalent to a discount of 40% below the market price of our Common Stock in accordance with NASDAQ Listing Rule 5635 (Proposal 4);
|
|
(5)
|
To authorize the issuance of securities in one of more non-public offerings where the maximum discount at which securities will be offered will be equivalent to a discount of 30% below the market price of our Common Stock in accordance with NASDAQ Listing Rule 5635 (Proposal 5); and
|
|
(6)
|
To approve any change of control in accordance with NASDAQ Listing Rule 5635 that could result from the potential issuance of securities in the non-public offerings following approval of Proposal 4 or Proposal 5 (Proposal 6)
|
|
·
|
determine eligibility and, from among those persons determined to be eligible, the particular person who will receive awards under the 2014 Plan;
|
|
·
|
grant awards to eligible persons, determine the price at which securities will be offered or awarded and the number of securities to be offered or awarded to any of such persons, determine the other specific terms and conditions of such awards consistent with the express limits of the 2014 Plan, establish the installments (if any) in which such awards shall become exercisable or shall vest (which may include, without limitation, performance and/or time-based schedules), or determine that no delayed exercisability or vesting is required, establish any applicable performance targets, and establish the events of termination or reversion of such awards;
|
|
·
|
approve the forms of award agreements (which need not be identical either as to type of award or among participants);
|
|
·
|
construe and interpret the 2014 Plan and any agreements defining the rights and obligations of the Company, its subsidiaries, and participants under the 2014 Plan, further define the terms used in the 2014 Plan, and prescribe, amend and rescind rules and regulations relating to the administration of the 2014 Plan or the awards granted under the 2014 Plan;
|
|
·
|
cancel, modify, or waive the Corporation’s rights with respect to, or modify, discontinue, suspend, or terminate any or all outstanding awards, subject to any required consent;
|
|
·
|
accelerate or extend the vesting or exercisability or extend the term of any or all such outstanding awards (in the case of options or stock appreciation rights, within the maximum ten-year term of such awards) in such circumstances as the Board or its designated committee may deem appropriate (including, without limitation, in connection with a termination of employment or services or other events of a personal nature) subject to any required consent;
|
|
·
|
adjust the number of shares of Common Stock subject to any award, adjust the price of any or all outstanding awards or otherwise change previously imposed terms and conditions, in such circumstances as the Board or its designated committee may deem appropriate,;
|
|
·
|
determine the date of grant of an award, which may be a designated date after but not before the date of the action of the Board or its designated committee;
|
|
·
|
determine whether, and the extent to which, adjustments are required and authorize the termination, conversion, substitution, acceleration or succession of awards upon the occurrence of certain events;
|
|
·
|
acquire or settle rights under awards in cash, stock of equivalent value, or other consideration; and
|
|
·
|
determine the fair market value of the Common Stock or awards under the 2014 Plan from time to time and/or the manner in which such value will be determined.
|
Plan Category
|
Number of securities to be issued upon exercise of outstanding options, warrants and rights
(a)
|
Weighted average exercise price of outstanding options, warrants and rights (b)
|
Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a)) (c)
|
|||||||||
Equity compensation plans approved by security holders
|
2,012,163
|
(1)
|
$
|
7.13
|
797,250
|
(2)
|
1.
|
Consists of options to acquire 6,663 shares of our Common Stock under the 2012 Equity Incentive Plan and 2,005,000 under the 2013 Equity Incentive Plan.
|
2.
|
Consists of shares of Common Stock available for future issuance under our equity incentive plan.
|
Name and Principal Position
|
Year
|
Salary
($)
|
Bonus
($)
|
Stock
Award
($)
|
Option
Award
($)
|
Non-Equity
Incentive
Plan
Compen-sation
($) (1)
|
Change in
Pension
Value
and Non-
Qualified
Deferred
Compen-sation
Earnings ($)
|
All Other
Compen-
sation
($)
|
Total ($)
|
||||||||||||||||||||||||
C. Kruger
Former CEO and COO
(2)
|
2012
|
262,573
|
-
|
-
|
-
|
143,222
|
-
|
286,443
|
692,238
|
||||||||||||||||||||||||
2013
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||
R. Lodder
Principal Executive Officer and President
(3)
|
2012
|
233,398
|
-
|
-
|
-
|
93,359
|
-
|
-
|
326,757
|
||||||||||||||||||||||||
2013
|
126,424
|
-
|
-
|
-
|
-
|
-
|
233,398
|
359,822
|
|||||||||||||||||||||||||
R. Clayton
CFO, Treasurer and Corporate Secretary
(4)
|
2012
|
212,180
|
-
|
-
|
-
|
74,263-
|
-
|
286,443
|
|||||||||||||||||||||||||
2013
|
135,255
|
-
|
-
|
-
|
-
|
-
|
212,180
|
347,435
|
|||||||||||||||||||||||||
Anthony Hayes
(5)
|
2012
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Chief Executive Officer
|
2013
|
92,885
|
200,000
|
-
|
4,885,558
|
-
|
-
|
-
|
5,178,443
|
||||||||||||||||||||||||
Michael Pollack
|
2012
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Interim Chief Financial Officer
(6)
|
2013
|
-
|
-
|
15,000
|
-
|
-
|
-
|
65,000
|
80,000
|
||||||||||||||||||||||||
Harvey Kesner
|
2012
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Interim Chief Executive Officer
(7)
|
2013
|
8,531,674
|
173,300
|
8,704,974
|
|||||||||||||||||||||||||||||
Richard Cohen
|
2012
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Chief Financial Officer
(8)
|
2013
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(1)
|
Awards pursuant to the Spherix Incorporated’s Equity Incentive Plans.
|
(2)
|
Dr. Kruger resigned her position from the Company on December 3, 2012, following the sale of the Spherix Consulting subsidiary. Under the terms of Dr. Kruger’s Severance Agreement, the Company paid Dr. Kruger $286,443 in December 2012.
|
(3)
|
Mr. Lodder resigned as President of the Company in February 2013. We paid Mr. Lodder a severance of $233,398 as required by the terms of his prior employment agreement.
|
(4)
|
Mr. Clayton resigned as Chief Financial Officer, Treasurer and Corporate Secretary in March 2013. We paid Mr. Clayton a severance of $212,180 as required by the terms of his prior employment agreement.
|
(5)
|
Mr. Hayes received a $100,000 signing bonus, a $100,000 annual bonus and 750,000 stock options valued on the date of grant in accordance with ASC Topic 718.
|
(6)
|
Mr. Pollack served as interim Chief Financial Officer from October 11, 2013 to January 3, 2014. Mr. Pollack was paid a cash signing bonus of $20,000, and monthly cash retainers totaling $45,000 and $15,000 of Common Stock issued at the end of each monthly reporting period in accordance with ASC Topic 718. Mr. Pollack resigned as our interim Chief Financial Officer, effective January 3, 2014.
|
(7)
|
Mr. Kesner served as interim Chief Executive Officer from February 27, 2013 to September 10, 2013. Mr. Kesner was paid $150,000 as compensation for his CEO duties and $23,300 as compensation for his Board of Director duties. Mr. Kesner’s compensation does not include legal fees paid to a law firm with which Mr. Kesner is associated, in the amount of $613,991 as of December 31, 2013. Mr. Kesner received 1,000,000 stock options valued on the date of grant in accordance with ASC Topic 718.
|
(8)
|
Mr. Cohen was appointed Chief Financial Officer on January 6, 2014.
|
Option Awards
|
Stock Awards
|
||||||||||||||||||||
Number
|
Market
|
||||||||||||||||||||
of | Value | ||||||||||||||||||||
Number of
|
Number of
|
Shares
|
of
|
||||||||||||||||||
Securities
|
Securities
|
or Units
|
Shares or
|
||||||||||||||||||
Underlying
|
Underlying
|
of Stock
|
Units of
|
||||||||||||||||||
Unexercised
|
Unexercised
|
Option
|
Option
|
that have
|
Stock that
|
||||||||||||||||
Options (#)
|
Options (#)
|
Exercise
|
Expiration
|
not Vested
|
have not
|
||||||||||||||||
Name
|
Exercisable
|
Unexercisable
|
Price ($)
|
Date
|
(#)
|
Vested ($)
|
|||||||||||||||
Harvey Kesner
|
250,000
|
750,000
|
7.08
|
4/1/2023
|
-
|
-
|
|||||||||||||||
Anthony Hayes
(1)
|
562,500
|
187,500
|
7.08
|
4/1/2023
|
-
|
-
|
(1)
|
Includes 500,000 shares subject to performance conditions. Such performance conditions have been met as of December 31, 2013.
|
Completed Service Years
|
Severance Pay
|
> 1 year
|
10 days
|
1 but less than 2 years
|
15 days
|
2 but less than 3 years
|
20 days
|
3 but less than 4 years
|
25 days
|
4 or more years
|
30 days
|
Name
|
Fees Earned
Paid in Cash ($)
|
Options
($)
|
All Other Compensation ($) (1)
|
Total
($)
|
||||||||||||
Douglas T. Brown
|
$
|
23,600
|
$
|
705,040
|
$
|
--
|
$
|
728,640
|
||||||||
Edward M. Karr
|
25,150
|
705,040
|
4,163
|
734,353
|
||||||||||||
Alexander Poltorak
|
2,500
|
--
|
1,214
|
3,714
|
||||||||||||
Robert J. Vander Zanden
|
41,235
|
705,040
|
1,106
|
747,381
|
Annual Retainer
|
$5,000
|
To be paid in cash at May Board Meeting annually.
|
Stock Options
|
$10,000
|
To be calculated by dividing $10,000 by the closing stock price the day the Stock Options are awarded; and at the May Board Meeting annually thereafter. The Options will vest in full on the day of award and will be exercisable for a period of five (5) years.
|
Board Meeting Fees
|
$2,500
|
To be paid for all in-person Board Meetings. Members must be present to be paid.
|
Committee Meeting Fees
|
$800
|
To be paid for all in-person Committee Meetings. Members must be present to be paid.
|
Teleconference Fees
|
$300
|
To be paid for all teleconferences called by either the Chairman of the Board, the President, or by the Chairman of the relevant Committee. Members must be on-line to be paid.
|
Additional Retainer
|
$5,000
|
To be paid to the Chairman of the Board upon election annually.
|
Additional Retainer
|
$1,000
|
To be paid to the Chairman of the Audit Committee at May Board Meeting annually.
|
Title of Class
|
Name of Beneficial Owner
|
Amount and Nature of Ownership (1)
|
Percent Of Class (2)
|
|||||||||||||||||
Principal Stockholders
|
||||||||||||||||||||
Common Stock |
Iroquois Master Fund Ltd. (3)
641 Lexington Avenue 26th Floor
New York, NY 10022
|
732,913
|
(3)
|
9.99
|
%
|
|||||||||||||||
Common Stock |
Rockstar Consortium US LP (4)
7160 North Dallas Parkway, Suite No. 250
Plano, TX 75024
|
376,981
|
(4)
|
5.29
|
%
|
|||||||||||||||
Common Stock |
Barry Honig (5)
555 South Federal Highway, #450
Boca Raton, FL 33432
|
734,425
|
(5)
|
9.99
|
%
|
|||||||||||||||
Common Stock |
Hudson Bay IP Opportunities Master Fund LP (6)
777 Third Avenue 30th Floor
New York, NY 10017
|
789,543
|
(6)
|
9.99
|
%
|
|||||||||||||||
Common Stock |
Alan Honig (13)
|
642,324
|
(13)
|
8.69
|
%
|
|||||||||||||||
Common Stock |
HS Contrarian Investments LLC (14)
|
363,350
|
(14)
|
5.10
|
%
|
|||||||||||||||
Common Stock |
American Capital Management LLC (15)
|
721,276
|
(15)
|
9.83
|
%
|
|||||||||||||||
Common Stock |
Alpha Capital Anstalt (16)
|
451,326
|
6.34
|
%
|
||||||||||||||||
All Principal Stockholders as a Group
|
4,812,138
|
52.92
|
%
|
|||||||||||||||||
Executive Officers and Directors
|
||||||||||||||||||||
Common Stock |
Robert J. Vander Zanden
|
113,802
|
(7)
|
1.57
|
%
|
|||||||||||||||
Common Stock |
Anthony Hayes
|
885,581
|
(8)
|
11.09
|
%
|
|||||||||||||||
Common Stock |
Douglas T. Brown
|
113,659
|
(9)
|
1.57
|
%
|
|||||||||||||||
Common Stock |
Edward M. Karr
|
213,513
|
(10)
|
2.91
|
%
|
|||||||||||||||
Common Stock |
Harvey J. Kesner
|
615,615
|
(11)
|
7.99
|
%
|
|||||||||||||||
Common Stock |
Alexander Poltorak
|
38,714
|
(12)
|
*
|
||||||||||||||||
Common Stock |
Richard Cohen
|
0
|
0
|
|||||||||||||||||
All Executive Officers and Directors as a Group
(seven persons)
|
1,980,884
|
21.88
|
%
|
(1)
|
Under Rule 13d-3 of the Exchange Act of 1934, as amended (the “Exchange Act”), a beneficial owner of a security includes any person who, directly or indirectly, through any contract, arrangement, understanding, relationship or otherwise has or shares: (i) voting power, which includes the power to vote or to direct the voting of shares; and (ii) investment power, which includes the power to dispose or direct the disposition of shares. Certain shares may be deemed to be beneficially owned by more than one person (if, for example, persons share the power to vote or the power to dispose of the shares). In addition, shares are deemed to be beneficially owned by a person if the person has the right to acquire the shares (for example, upon exercise of an option) within 60 days of the date as of which the information is provided. In computing the percentage ownership of any person, the amount of shares outstanding is deemed to include the amount of shares beneficially owned by such person (and only such person) by reason of these acquisition rights.
|
(2)
|
Calculated based on 7,121,106 shares of Common Stock outstanding as of March 27, 2014. The calculations in this Beneficial Ownership Table do not take into account any potential conversions of Series D-1 Preferred Stock (or other securities) that may occur prior to the filing of this Consent Solicitation.
|
(3)
|
Represents (i) 517,514 shares of Common Stock; (ii) 6,759 shares of Common Stock issuable upon exercise of warrants and (iii) 208,640 shares of Common Stock issuable upon conversion of 20,864 shares of Series D-1 Convertible Preferred Stock. Excludes 1,337,830 shares of Common Stock issuable upon conversion of 133,783 shares of Series D-1 Convertible Preferred Stock. The holder of Series D-1 Convertible Preferred Stock may not receive shares of the Company’s Common Stock such that the number of shares of Common Stock held by it and its affiliates after such conversion exceeds 9.99% of the then issued and outstanding shares of Common Stock.
Iroquois Capital Management LLC (“Iroquois Capital”) is the investment manager of Iroquois Master Fund Ltd. (“IMF”). Consequently, Iroquois Capital has voting control and investment discretion over securities held by IMF. As managing members of Iroquois Capital, Joshua Silverman and Richard Abbe make voting and investment decisions on behalf of Iroquois Capital in its capacity as investment manager to IMF. As a result of the foregoing, Mr. Silverman and Mr. Abbe may be deemed to have beneficial ownership (as determined under Section 13(d) of the Securities Exchange of 1934, as amended) of these securities held by IMF. Notwithstanding the foregoing, Mr. Silverman and Mr. Abbe disclaim such beneficial ownership.
|
(4)
|
John Veschi is the Chief Executive Officer of Rockstar Consortium LLC, general partner of Rockstar Consortium US LP and in such capacity holds voting and dispositive power over the shares held by Rockstar Consortium US LP. Excludes 4,590,430 shares of Common Stock issuable upon conversion of 459,043 shares of Series H Preferred Stock and 2,395,200 shares of Common Stock issuable upon conversion of 119,760 shares of Series I Preferred stock. The holder of Series H Preferred Stock and Series I Preferred Stock may not receive shares of the Company’s Common Stock such that the number of shares of Common Stock held by it and its affiliates after such conversion exceeds 4.99% of the then issued and outstanding shares of Common Stock.
|
(5)
|
Represents (i) 332,517 shares of Common Stock owned by Barry Honig; (ii) 171,333 shares of Common Stock owned by GRQ Consultants Inc. Roth 401K ("GRQ Roth 401K"), over which Barry Honig holds voting and dispositive power; (iii) 152,450 shares of Common Stock issuable upon conversion of 15,245 shares of Series D-1 Preferred Stock held by Barry Honig and (iv) 78,125 shares of Common Stock issuable upon conversion of 78,125 shares of Series F-1 Preferred Stock. Excludes 2,676,070 shares of Common Stock issuable upon conversion of 267,607 shares of Series D-1 Convertible Preferred Stock held by Barry Honig; 164,970 shares of Common Stock issuable upon conversion of 16,497 shares of Series D-1 Convertible Preferred Stock held by GRQ Roth 401K; 69,240 shares of Common Stock issuable upon conversion of 6,924 shares of Series D-1 Convertible Preferred Stock held by GRQ Consultants Inc. 401K over which Barry Honig holds voting and dispositive power; and 69,240 shares of Common Stock issuable upon conversion of 6,924 shares of Series D-1 Convertible Preferred Stock held by GRQ Consultants Inc. Defined Benefit Plan, over which Barry Honig holds voting and dispositive power. The holder of Series D-1 Convertible Preferred Stock may not receive shares of the Company’s Common Stock such that the number of shares of Common Stock held by it and its affiliates after such conversion exceeds 9.99% of the then issued and outstanding shares of Common Stock.
|
(6)
|
Represents (i) 7,288 shares of Common Stock, (ii) 78,125 shares of Common Stock issuable upon conversion of 78,125 shares of Series F-1 Preferred Stock and (iii) 704,130 shares of Common Stock issuable upon conversion of 70,413 shares of Series D-1 Preferred Stock. Excludes (i) 4,634,500 shares of Common Stock issuable up on conversion of 463,450 shares of Series D-1 Preferred Stock (ii) one share of Common Stock issuable upon conversion of one share of Series B Preferred Stock and (iii) one share Common Stock issuable upon conversion of one share of Series C Preferred Stock. The Series C Preferred Stock may not be converted and the holder may not receive shares of the Company’s Common Stock such that the number of shares of Common Stock held by them and their affiliates after such conversion exceeds 4.99% of the then issued and outstanding shares of Common Stock. The restriction described above may be waived, in whole or in part, upon sixty-one (61) days prior notice from the holder to the Company. The holder of Series D-1 Convertible Preferred Stock may not receive shares of the Company’s Common Stock such that the number of shares of Common Stock held by it and its affiliates after such conversion exceeds 9.99% of the then issued and outstanding shares of Common Stock. The foregoing restriction may be waived, in whole or in part, upon sixty-one (61) days prior notice from the holder to the Company.
Hudson Bay Capital Management LP, the investment manager of Hudson Bay IP Opportunities Master Fund L.P. (“Hudson Bay”), has voting and investment power over these securities. Sander Gerber is the managing member of Hudson Bay Capital GP LLC, which is the general partner of Hudson Bay Capital Management LP. Sander Gerber disclaims beneficial ownership over these securities.
|
(7)
|
Includes 113,659 shares of Common Stock such person has a right to acquire within 60 days pursuant to stock options.
|
(8)
|
Includes 862,500 shares of Common Stock such a person has a right to acquire within 60 days pursuant to stock options.
|
(9)
|
Includes 113,659 shares of Common Stock such person has a right to acquire within 60 days pursuant to stock options.
|
(10)
|
Includes 213,513 shares of Common Stock such person has a right to acquire within 60 days pursuant to stock options.
|
(11)
|
Includes options to purchase 588,513 shares of Common Stock exercisable within 60 days and 26,102 shares of restricted Common Stock owned indirectly by Paradox Capital Partners LLC ("Paradox"). Mr. Kesner is the sole manager and member of Paradox and in such capacity has voting and dispositive power over shares held by Paradox.
|
(12)
|
Includes 38,714 shares of Common Stock such person has a right to acquire with 60 days pursuant to stock options.
|
(13)
|
Represents (i) 92,324 shares of Common Stock held by Four Kids Investment Fund LLC, over which Alan Honig holds voting and dispositive power; (ii) 375,000 shares of Common Stock held by The Joe and Helen Darion Foundation, over which Alan Honig holders voting and dispositive power and (iii) 175,000 shares of Common Stock issuable upon conversion of 17,500 shares of Series D-1 Convertible Preferred Stock held by The Joe and Helen Darion Foundation, over which Alan Honig holds voting and dispositive power. The holder of Series D-1 Convertible Preferred Stock may not receive shares of the Company’s Common Stock such that the number of shares of Common Stock held by it and its affiliates after such conversion exceeds 9.99% of the then issued and outstanding shares of Common Stock. The foregoing restriction may be waived, in whole or in part, upon sixty-one (61) days prior notice from the holder to the Company.
|
(14)
|
Represents 363,350 shares of Common Stock issuable upon conversion of 36,335 shares of Series D-1 Convertible Preferred Stock. John Stetson may be deemed to hold voting and dispositive power over securities of the Company held by HS Contrarian Investments LLC.
|
(15)
|
Represents (i) 515,766 shares of Common Stock and (ii) 205,510 shares of Common Stock issuable upon conversion of 20,551 shares of Series D-1 Convertible Preferred Stock. The holder of Series D-1 Convertible Preferred Stock may not receive shares of the Company’s Common Stock such that the number of shares of Common Stock held by it and its affiliates after such conversion exceeds 9.99% of the then issued and outstanding shares of Common Stock. The foregoing restriction may be waived, in whole or in part, upon sixty-one (61) days prior notice from the holder to the Company. Philip Mirabelli has voting control and investment discretion over securities held by American Capital Management LLC. Mr. Mirabelli makes voting and investment decisions on behalf of American Capital Management LLC.
|
(16)
|
Konrad Ackermann may be deemed to hold voting and dispositive power over securities of the Company held by Alpha Capital Anstalt.
|
|
·
|
The aggregate number of shares issued in the offerings will not exceed 10 million shares of our Common Stock, subject to adjustment for any reverse stock split effected prior to the offerings (including pursuant to preferred stock, options, warrants, convertible debt or other securities exercisable for or convertible into Common Stock);
|
|
·
|
The total aggregate consideration will not exceed $50 million;
|
|
·
|
The
maximum discount at which securities will be offered (which may consist of a share of Common Stock and a warrant for the issuance of up to an additional share of Common Stock) will be equivalent to a discount of 40% below the market price of our Common Stock at the time of issuance in recognition of the limited public float of our traded Common Stock and historical volatility making the pricing discount of our stock required by investors at any particular time difficult, at this time, to predict. For example, as reported in our Form 424(b)(3) filing with the SEC on January 28, 2014 the range of high and low closing prices for our common stock as reported by The NASDAQ Capital Market, for the periods January 2011 through December 2013 was $218.00 and $4.07, which information under the heading “Market for our Common Stock and Related Stockholder Matters” is incorporated herein by
reference;
|
|
·
|
Such offerings will occur, if at all, on or before April 11, 2015; and
|
|
·
|
Such other terms as the Board of Directors shall deem to be in the best interests of the Corporation and its stockholders, not inconsistent with the foregoing.
|
·
|
The aggregate number of shares issued in the offerings will not exceed 10 million shares of our Common Stock, subject to adjustment for any reverse stock split effected prior to the offerings (including pursuant to preferred stock, options, warrants, convertible debt or other securities exercisable for or convertible into Common Stock);
|
·
|
The total aggregate consideration will not exceed $50 million;
|
·
|
The maximum discount at which securities will be offered (which may consist of a share of Common Stock and a warrant for the issuance of up to an additional share of Common Stock) will be equivalent to a discount of 30% below the market price of our Common Stock at the time of issuance in recognition of the limited public float of our traded Common Stock and historical volatility making the pricing discount of our stock required by investors at any particular time difficult, at this time, to predict. For example, as reported in our Form 424(b)(3) filing with the SEC on January 28, 2014 the range of high and low closing prices for our Common Stock as reported by The NASDAQ Capital Market, for the periods from January 2011 through December 2013 was $218.00 and $4.07, which information under the heading “Market for our Common Stock and Related Stockholder Matters” is incorporated herein by reference;
|
·
|
Such offerings will occur, if at all, on or before April 11, 2015; and
|
·
|
Such other terms as the Board shall deem to be in the best interests of the Corporation and its stockholders, not inconsistent with the foregoing.
|
Page
|
|
Report of Independent Registered Public Accounting Firm
|
28 |
Consolidated Statements of Operations for the years ended December 31, 2012 and 2011
|
29 |
Consolidated Balance Sheets as of December 31, 2012 and 2011
|
30 |
Consolidated Statements of Changes in Stockholders’ Equity for the years ended December 31, 2012 and 2011
|
31 |
Consolidated Statements of Cash Flows for the years ended December 31, 2012 and 2011
|
32 |
Notes to Consolidated Financial Statements
|
33 |
Condensed Consolidated Balance Sheets as of September 30, 2013 (unaudited) and December 31, 2012
|
57 |
Condensed Consolidated Statements of Operations for the three months ended September 30, 2013 and 2012 (unaudited)
|
58 |
Condensed Consolidated Statements of Cash Flows for the three months ended September 30, 2013 and 2012 (unaudited)
|
59 |
Notes to the Condensed Consolidated Financial Statements
|
60 |
2012
|
2011
|
|||||||
Restated
|
||||||||
Revenue
|
$ | 19,922 | $ | - | ||||
Operating expense
|
||||||||
Research and development expense
|
(727,091 | ) | (1,645,939 | ) | ||||
Selling, general and administrative expense
|
(2,764,836 | ) | (2,548,007 | ) | ||||
Total operating expense
|
(3,491,927 | ) | (4,193,946 | ) | ||||
Loss from operations
|
(3,472,005 | ) | (4,193,946 | ) | ||||
Other Income from Change in Fair Value of Warrants
|
1,202,489 | 3,716,812 | ||||||
Loss on issuance of warrants
|
(621,983 | ) | (4,983 | ) | ||||
Interest income
|
3,466 | 3,455 | ||||||
Other income
|
- | 51,261 | ||||||
Gain on settlement of obligations
|
- | 845,000 | ||||||
(Loss) income from continuing operations before taxes
|
(2,888,033 | ) | 417,599 | |||||
Income tax expense
|
- | (14,485 | ) | |||||
(Loss) income from continuing operations
|
(2,888,033 | ) | 403,114 | |||||
Discontinued operations
|
||||||||
Loss from discontinued operations
|
(968,991 | ) | (383,529 | ) | ||||
Income tax expense
|
- | - | ||||||
Loss from discontinued operations
|
(968,991 | ) | (383,529 | ) | ||||
Net (loss) income
|
$ | (3,857,024 | ) | $ | 19,585 | |||
Net (loss) income per share, basic
|
||||||||
Continuing operations
|
$ | (10.56 | ) | $ | 3.07 | |||
Discontinued operations
|
$ | (3.54 | ) | $ | (2.92 | ) | ||
Net (loss) income per share
|
$ | (14.10 | ) | $ | 0.15 | |||
Net loss per share, diluted
|
||||||||
Continuing operations
|
$ | (10.56 | ) | $ | (2.37 | ) | ||
Discontinued operations
|
$ | (3.54 | ) | $ | (2.77 | ) | ||
Net loss per share
|
$ | (14.10 | ) | $ | (5.14 | ) | ||
Weighted average shares outstanding, basic
|
273,567 | 131,285 | ||||||
Weighted average shares outstanding, diluted
|
273,567 | 138,346 |
ASSETS
|
2012
|
2011
|
||||||
Current assets
|
Restated
|
|||||||
Cash and cash equivalents
|
$ | 4,498,237 | $ | 4,911,350 | ||||
Trade accounts receivable, net of allowance of $0 and $8,174
|
- | - | ||||||
Other receivables
|
3,425 | 293 | ||||||
Prepaid research expenses
|
- | 209,780 | ||||||
Prepaid expenses and other assets
|
100,474 | 116,565 | ||||||
Assets of segment held for sale
|
104,265 | 289,927 | ||||||
Total current assets
|
4,706,401 | 5,527,915 | ||||||
Property and equipment, net of accumulated depreciation
|
24,009 | 85,374 | ||||||
of $308,386 and $244,711
|
||||||||
Patents, net of accumulated amortization of $0 and $2,146
|
- | - | ||||||
Deposit
|
25,625 | 35,625 | ||||||
Assets of segment held for sale, non-current
|
- | 6,108 | ||||||
Total assets
|
$ | 4,756,035 | $ | 5,655,022 | ||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
Current liabilities
|
||||||||
Accounts payable and accrued expenses
|
$ | 425,774 | $ | 269,996 | ||||
Accrued salaries and benefits
|
280,263 | 242,550 | ||||||
Liabilities of segment held for sale
|
25,040 | 380,136 | ||||||
Total current liabilities
|
731,077 | 892,682 | ||||||
Deferred rent
|
45,081 | 47,675 | ||||||
Warrant liability
|
3,125,393 | 916,621 | ||||||
Total liabilities
|
3,901,551 | 1,856,978 | ||||||
Commitments and contingencies
|
||||||||
Stockholders' equity
|
||||||||
Preferred stock, $0.0001 par value, 5,000,000 shares authorized;
|
||||||||
5,250 series B issued and 1 outstanding at December 31, 2012,
|
||||||||
and December 31, 2011
|
- | - | ||||||
Common stock, $0.0001 par value, 50,000,000 shares authorized;
|
||||||||
814,114 and 155,150 issued, 813,713 and 154,749
|
||||||||
outstanding at December 31, 2012 and 2011, respectively
|
82 | 16 | ||||||
Paid-in capital in excess of par value
|
36,630,406 | 35,717,008 | ||||||
Treasury stock, 401 shares
|
(464,786 | ) | (464,786 | ) | ||||
Accumulated deficit
|
(35,311,218 | ) | (31,454,194 | ) | ||||
Total stockholders' equity
|
854,484 | 3,798,044 | ||||||
Total liabilities and stockholders' equity
|
$ | 4,756,035 | $ | 5,655,022 |
Preferred Stock
|
Common Stock
|
Paid-in
|
Treasury Stock
|
|||||||||||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Capital in Excess of Par
|
Shares
|
Amount
|
Accumulated Deficit
|
Stockholders' Equity
|
||||||||||||||||||||||||||||
Balance, January 1, 2011 (Restated)
|
1 | $ | - | 107,181 | $ | 11 | 34,536,947 | 401 | (464,786 | ) | 31,473,779 | $ | 2,598,393 | |||||||||||||||||||||||
Sale of common stock, net of
|
||||||||||||||||||||||||||||||||||||
offering costs of $103,196 (Restated)
|
- | - | 47,969 | 5 | 1,144,527 | - | - | - | 1,144,532 | |||||||||||||||||||||||||||
Stock-based compensation (Restated)
|
- | - | - | - | 35,534 | - | - | - | 35,534 | |||||||||||||||||||||||||||
Net income (Restated)
|
- | - | - | - | - | - | - | 19,585 | 19,585 | |||||||||||||||||||||||||||
Balance, December 31, 2011 (Restated)
|
1 | - | 155,150 | 16 | 35,717,008 | 401 | (464,786 | ) | (31,454,194 | ) | 3,798,044 | |||||||||||||||||||||||||
Sale of common stock, net of
|
||||||||||||||||||||||||||||||||||||
offering costs of $77,012
|
- | - | 536,898 | 54 | 858,647 | - | - | - | 858,701 | |||||||||||||||||||||||||||
Stock-based compensation
|
- | - | 122,250 | 12 | 56,436 | - | - | - | 56,448 | |||||||||||||||||||||||||||
Fractional shares payment
|
- | - | (184 | ) | - | (1,685 | ) | - | - | - | (1,685 | ) | ||||||||||||||||||||||||
Net loss
|
- | - | - | - | - | - | - | (3,857,024 | ) | (3,857,024 | ) | |||||||||||||||||||||||||
Balance, December 31, 2012
|
1 | $ | - | 814,114 | $ | 82 | 36,630,406 | 401 | (464,786 | ) | (35,311,218 | ) | $ | 854,484 |
2012
|
2011
|
|||||||
Cash flows from operating activities
|
Restated
|
|||||||
Net (loss) income
|
(3,857,024 | ) | $ | 19,585 | ||||
Adjustments to reconcile net (loss) income to net cash
|
||||||||
used in operating activities:
|
||||||||
Other Income from Change in Fair Value of Warrants
|
(1,202,489 | ) | (3,716,812 | ) | ||||
Issuance costs of warrants accounted for at fair value
|
245,513 | 230,604 | ||||||
Loss on issuance of warrants
|
621,983 | 4,983 | ||||||
Gain on settlement of obligation
|
- | (845,000 | ) | |||||
Depreciation and amortization
|
63,675 | 66,308 | ||||||
Stock-based compensation
|
56,448 | 35,534 | ||||||
Provision for doubtful accounts
|
(8,174 | ) | 8,174 | |||||
Changes in assets and liabilities:
|
||||||||
Receivables
|
5,042 | 262,333 | ||||||
Prepaid expenses and other assets
|
235,871 | 289,830 | ||||||
Accounts payable and accrued expenses
|
193,491 | (366,885 | ) | |||||
Deferred rent
|
(2,594 | ) | (33,270 | ) | ||||
Deferred compensation
|
- | (305,000 | ) | |||||
Net cash used in activities of continuing operations
|
(3,648,258 | ) | (4,349,616 | ) | ||||
Net cash used in activities of discontinued operations
|
(167,429 | ) | (10,044 | ) | ||||
Net cash used in operating activities
|
(3,815,687 | ) | (4,359,660 | ) | ||||
Cash flows from investing activities
|
||||||||
Purchase of fixed assets
|
(2,309 | ) | (2,374 | ) | ||||
Net cash used in activities of continuing operations
|
(2,309 | ) | (2,374 | ) | ||||
Net cash provided by (used in) activities of discontinued operations
|
4,102 | (2,478 | ) | |||||
Net cash provided by (used in) investing activities
|
1,793 | (4,852 | ) | |||||
Cash flows from financing activities
|
||||||||
Proceeds from issuance of common stock and warrants
|
3,724,991 | 4,034,352 | ||||||
Issuance cost of common stock and warrants | (322,525 | ) | (333,800 | ) | ||||
Reverse stock split fractional share payment
|
(1,685 | ) | - | |||||
Net cash provided by activities of continuing operations
|
3,400,781 | 3,700,552 | ||||||
Net cash provided by financing activities
|
3,400,781 | 3,700,552 | ||||||
Net decrease in cash and cash equivalents
|
(413,113 | ) | (663,960 | ) | ||||
Cash and cash equivalents, beginning of year
|
4,911,350 | 5,575,310 | ||||||
Cash and cash equivalents, end of year
|
$ | 4,498,237 | $ | 4,911,350 | ||||
Supplemental disclosures of cash flow information:
|
||||||||
Cash paid for taxes
|
$ | - | $ | 160,829 |
2012
|
2011
|
|||||||
Revenue
|
$ | 728,312 | $ | 820,925 | ||||
Direct cost and operating expense
|
(417,428 | ) | (388,065 | ) | ||||
Selling, general and administrative expense
|
(1,279,875 | ) | (816,389 | ) | ||||
Loss from discontinued operations
before taxes
|
$ | (968,991 | ) | $ | (383,529 | ) |
Level 1
|
Valuations for assets and liabilities traded in active exchange markets. Valuations are obtained from available pricing sources for market transactions involving identical assets or liabilities.
|
Level 2
|
Valuations for assets and liabilities traded in less active dealer or broker markets. Valuations are obtained from third party pricing services for identical or comparable assets or liabilities which use observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in active markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
|
Level 3
|
Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.
|
Fair Value Measurements of Warrants Using Significant Unobservable Inputs
(Level 3)
|
||||
Balance at December 31, 2011 (Restated)
|
$ | 3,125,000 | ||
Change in fair value of Warrant Liability
|
(2,208,000 | ) | ||
Balance at December 31, 2012
|
$ | 917,000 |
Diluted earnings per share Calculation | December 31, 2012 | December 31, 2011 | ||||||
(Restated) | ||||||||
Net (loss) income | $ | (3,857,024 | ) | $ | 19,585 | |||
Less other income from change in fair value of warrants assumed exercised | -- | (730,862 | ) | |||||
Adjusted net loss | $ | (3,857,024 | ) | $ | (711,277 | ) | ||
Diluted shares outstanding | ||||||||
Weighted average shares outstanding, | 273,567 | 131,285 | ||||||
Shares assumed exercised | -- | 7,061 | ||||||
Diluted shares outstanding | 273,567 | 138,346 | ||||||
Net loss per share, diluted | $ | (14.10 | ) | $ | (5.14 | ) |
(i)
|
warrants to purchase an aggregate of 5,522 and 414 shares of the Company’s common stock, issued in November 2009 at an exercise price of $650.00 and $575.00 per share, respectively;
|
(ii)
|
warrants to purchase an aggregate of 10,500 and 630 shares of the Company’s common stock, issued in October 2010 at an exercise price of $300.00 and $312.50 per share, respectively;
|
(iii)
|
warrants to purchase an aggregate of 10,673 and 640 shares of the Company’s common stock, issued in January 2011 at an exercise price of $160.00 and $162.50 per share, respectively;
|
(iv)
|
warrants to purchase an aggregate of 26,628 and 799 shares of the Company’s common stock, issued in October 2011 at an exercise price of $44.80 and $59.13 per share, respectively;
|
(v)
|
warrants to purchase an aggregate of 10,648 and 1,597 shares of the Company’s common stock, issued in February 2012 at an exercise price of $28.00 and $27.00 per share, respectively; and
|
(vi)
|
warrants to purchase an aggregate of 483,657 shares of the Company’s common stock, issued in November 2012 at an exercise price of $6.53 per share;
|
Three Months Ended March 31, 2012
|
||||||||||||
As Previously
|
As
|
|||||||||||
Statement of Operations Data (Unaudited):
|
Reported*
|
Adjustment
|
Restated
|
|||||||||
Selling, general and administrative expense
|
$ | (674,856 | ) | $ | (17,636 | ) | $ | (692,492 | ) | |||
Loss from operations
|
$ | (1,046,259 | ) | $ | (17,636 | ) | $ | (1,063,895 | ) | |||
Other Income from Change in Fair Value of Warrants
|
$ | - | $ | 339,308 | $ | 339,308 | ||||||
Loss from continuing operations
|
$ | (1,045,237 | ) | $ | 321,672 | $ | (723,565 | ) | ||||
Net loss
|
$ | (1,155,955 | ) | $ | 321,672 | $ | (834,283 | ) | ||||
Net loss per share, basic and diluted
|
$ | (6.21 | ) | $ | 1.73 | $ | (4.48 | ) | ||||
Three Months Ended June 30, 2012
|
||||||||||||
As Previously
|
As
|
|||||||||||
Statement of Operations Data (Unaudited):
|
Reported*
|
Adjustment
|
Restated
|
|||||||||
Selling, general and administrative expense
|
$ | (530,691 | ) | $ | - | $ | (530,691 | ) | ||||
Loss from operations
|
$ | (668,940 | ) | $ | - | $ | (668,940 | ) | ||||
Other Income from Change in Fair Value of Warrants
|
$ | - | $ | 342,884 | $ | 342,884 | ||||||
Loss from continuing operations
|
$ | (668,018 | ) | $ | 342,884 | $ | (325,134 | ) | ||||
Net loss
|
$ | (747,575 | ) | $ | 342,884 | $ | (404,691 | ) | ||||
Net loss per share, basic and diluted
|
$ | (3.59 | ) | $ | 1.64 | $ | (1.95 | ) | ||||
Three Months Ended September 30, 2012
|
||||||||||||
As Previously
|
As
|
|||||||||||
Statement of Operations Data (Unaudited):
|
Reported*
|
Adjustment
|
Restated
|
|||||||||
Selling, general and administrative expense
|
$ | (542,538 | ) | $ | - | $ | (542,538 | ) | ||||
Loss from operations
|
$ | (633,645 | ) | $ | - | $ | (633,645 | ) | ||||
Other Income from Change in Fair Value of Warrants
|
$ | - | $ | 58,413 | $ | 58,413 | ||||||
Loss from continuing operations
|
$ | (632,815 | ) | $ | 58,413 | $ | (574,402 | ) | ||||
Net loss
|
$ | (765,963 | ) | $ | 58,413 | $ | (707,550 | ) | ||||
Net loss per share, basic and diluted
|
$ | (3.69 | ) | $ | 0.29 | $ | (3.40 | ) |
Three Months Ended March 31, 2011
|
||||||||||||
As Previously
|
As
|
|||||||||||
Statement of Operations Data (Unaudited):
|
Reported*
|
Adjustment
|
Restated
|
|||||||||
Selling, general and administrative expense
|
$ | (737,680 | ) | $ | (126,304 | ) | $ | (863,984 | ) | |||
Loss from operations
|
$ | (1,093,183 | ) | $ | (126,304 | ) | $ | (1,219,487 | ) | |||
Other Income from Change in Fair Value of Warrants
|
$ | - | $ | 1,542,051 | $ | 1,542,051 | ||||||
(Loss) income from continuing operations
|
$ | (216,819 | ) | $ | 1,415,747 | $ | 1,198,928 | |||||
Net (loss) income
|
$ | (235,336 | ) | $ | 1,415,747 | $ | 1,180,411 | |||||
Net (loss) income per share, basic and diluted
|
$ | (1.92 | ) | $ | 11.56 | $ | 9.64 | |||||
Three Months Ended June 30, 2011
|
||||||||||||
As Previously
|
As
|
|||||||||||
Statement of Operations Data (Unaudited):
|
Reported*
|
Adjustment
|
Restated
|
|||||||||
Selling, general and administrative expense
|
$ | (525,572 | ) | $ | - | $ | (525,572 | ) | ||||
Loss from operations
|
$ | (930,071 | ) | $ | - | $ | (930,071 | ) | ||||
Other Income from Change in Fair Value of Warrants
|
$ | - | $ | 898,446 | $ | 898,446 | ||||||
Loss from continuing operations
|
$ | (920,828 | ) | $ | 898,446 | $ | (22,382 | ) | ||||
Net loss
|
$ | (1,013,739 | ) | $ | 898,446 | $ | (115,293 | ) | ||||
Net loss per share, basic and diluted
|
$ | (7.91 | ) | $ | 7.01 | $ | (0.90 | ) | ||||
Three Months Ended September 30, 2011
|
||||||||||||
As Previously
|
As
|
|||||||||||
Statement of Operations Data (Unaudited):
|
Reported*
|
Adjustment
|
Restated
|
|||||||||
Selling, general and administrative expense
|
$ | (417,260 | ) | $ | - | $ | (417,260 | ) | ||||
Loss from operations
|
$ | (788,587 | ) | $ | - | $ | (788,587 | ) | ||||
Other Income from Change in Fair Value of Warrants
|
$ | - | $ | 134,827 | $ | 134,827 | ||||||
Loss from continuing operations
|
$ | (787,992 | ) | $ | 134,827 | $ | (653,165 | ) | ||||
Net loss
|
$ | (913,318 | ) | $ | 134,827 | $ | (778,491 | ) | ||||
Net loss per share, basic and diluted
|
$ | (7.13 | ) | $ | 1.05 | $ | (6.08 | ) |
Year Ended December 31, 2011
|
||||||||||||
As Previously
|
As
|
|||||||||||
Statement of Operations Data:
|
Reported*
|
Adjustment
|
Restated
|
|||||||||
Selling, general and administrative expense
|
$ | (2,317,403 | ) | $ | (230,604 | ) | $ | (2,548,007 | ) | |||
Loss from operations
|
$ | (3,963,342 | ) | $ | (230,604 | ) | $ | (4,193,946 | ) | |||
Other Income from Change in Fair Value of Warrants
|
$ | - | $ | 3,716,812 | $ | 3,716,812 | ||||||
Loss on issuance of warrants
|
$ | - | $ | (4,983 | ) | $ | (4,983 | ) | ||||
Income (loss) from continuing operations
|
$ | (3,078,111 | ) | $ | 3,481,225 | $ | 403,114 | |||||
Net (loss) income
|
$ | (3,461,640 | ) | $ | 3,481,225 | $ | 19,585 | |||||
Net (loss) income per share, basic
|
$ | (26.37 | ) | $ | 26.52 | $ | 0.15 | |||||
Net (loss) income per share, diluted
|
$ | (26.37 | ) | $ | 21.23 | $ | (5.14 | ) | ||||
Year Ended December 31, 2010
|
||||||||||||
As Previously
|
As
|
|||||||||||
Statement of Operations Data:
|
Reported*
|
Adjustment
|
Restated
|
|||||||||
Selling, general and administrative expense
|
$ | (3,175,350 | ) | $ | (165,365 | ) | $ | (3,340,715 | ) | |||
Loss from operations
|
$ | (8,006,738 | ) | $ | (165,365 | ) | $ | (8,172,103 | ) | |||
Other Income from Change in Fair Value of Warrants
|
$ | - | $ | 1,556,161 | $ | 1,556,161 | ||||||
Loss from continuing operations
|
$ | (7,731,521 | ) | $ | 1,390,796 | $ | (6,340,725 | ) | ||||
Net loss
|
$ | (7,736,242 | ) | $ | 1,390,796 | $ | (6,345,446 | ) | ||||
Net loss per share, basic and diluted
|
$ | (85.67 | ) | $ | 15.40 | $ | (70.27 | ) | ||||
Year Ended December 31, 2009
|
||||||||||||
As Previously
|
As
|
|||||||||||
Statement of Operations Data:
|
Reported
|
Adjustment
|
Restated
|
|||||||||
Selling, general and administrative expense
|
$ | (3,055,473 | ) | $ | (136,752 | ) | $ | (3,192,225 | ) | |||
Loss from operations
|
$ | (9,877,082 | ) | $ | (136,752 | ) | $ | (10,013,834 | ) | |||
Other Income from Change in Fair Value of Warrants
|
$ | - | $ | 957,422 | $ | 957,422 | ||||||
Loss from continuing operations | $ | (9,839,436 | ) | $ | 820,670 | $ | (9,018,766 | ) | ||||
Net loss
|
$ | (9,148,631 | ) | $ | 820,670 | $ | (8,327,961 | ) | ||||
Net loss per share, basic and diluted
|
$ | (124.36 | ) | $ | 11.16 | $ | (113.20 | ) |
As of March 31, 2012
|
||||||||||||
As Previously
|
As
|
|||||||||||
Balance Sheet Data (Unaudited):
|
Reported*
|
Adjustment
|
Restated
|
|||||||||
Total liabilities
|
$ | 639,097 | $ | 791,601 | $ | 1,430,698 | ||||||
Paid-in capital in excess of par value
|
$ | 43,394,988 | $ | (6,805,964 | ) | $ | 36,589,024 | |||||
Accumulated deficit
|
$ | 38,302,840 | $ | (6,014,363 | ) | $ | 32,288,477 | |||||
Total stockholders' equity
|
$ | 4,627,383 | $ | (791,601 | ) | $ | 3,835,782 | |||||
As of June 30, 2012
|
||||||||||||
As Previously
|
As
|
|||||||||||
Balance Sheet Data (Unaudited):
|
Reported*
|
Adjustment
|
Restated
|
|||||||||
Total liabilities
|
$ | 679,960 | $ | 448,717 | $ | 1,128,677 | ||||||
Paid-in capital in excess of par value
|
$ | 43,401,195 | $ | (6,805,964 | ) | $ | 36,595,231 | |||||
Accumulated deficit
|
$ | 39,050,415 | $ | (6,357,247 | ) | $ | 32,693,168 | |||||
Total stockholders' equity
|
$ | 3,886,015 | $ | (448,717 | ) | $ | 3,437,298 | |||||
As of September 30, 2012
|
||||||||||||
As Previously
|
As
|
|||||||||||
Balance Sheet Data (Unaudited):
|
Reported*
|
Adjustment
|
Restated
|
|||||||||
Total liabilities
|
$ | 793,960 | $ | 389,913 | $ | 1,183,873 | ||||||
Paid-in capital in excess of par value
|
$ | 43,420,333 | $ | (6,805,964 | ) | $ | 36,614,369 | |||||
Accumulated deficit
|
$ | 39,816,415 | $ | (6,415,697 | ) | $ | 33,400,718 | |||||
Total stockholders' equity
|
$ | 3,139,190 | $ | (390,304 | ) | $ | 2,748,886 |
As of March 31, 2011
|
||||||||||||
As Previously
|
As
|
|||||||||||
Balance Sheet Data (Unaudited):
|
Reported*
|
Adjustment
|
Restated
|
|||||||||
Total liabilities
|
$ | 818,816 | $ | 1,826,897 | $ | 2,645,713 | ||||||
Paid-in capital in excess of par value
|
$ | 41,135,829 | $ | (5,454,110 | ) | $ | 35,681,719 | |||||
Accumulated deficit
|
$ | 33,920,581 | $ | (3,627,213 | ) | $ | 30,293,368 | |||||
Total stockholders' equity
|
$ | 6,750,475 | $ | (1,826,897 | ) | $ | 4,923,578 | |||||
As of June 30, 2011
|
||||||||||||
As Previously
|
As
|
|||||||||||
Balance Sheet Data (Unaudited):
|
Reported*
|
Adjustment
|
Restated
|
|||||||||
Total liabilities
|
$ | 741,041 | $ | 928,451 | $ | 1,669,492 | ||||||
Paid-in capital in excess of par value
|
$ | 41,135,586 | $ | (5,454,110 | ) | $ | 35,681,476 | |||||
Accumulated deficit
|
$ | 34,934,320 | $ | (4,525,659 | ) | $ | 30,408,661 | |||||
Total stockholders' equity
|
$ | 5,736,493 | $ | (928,451 | ) | $ | 4,808,042 | |||||
As of September 30, 2011
|
||||||||||||
As Previously
|
As
|
|||||||||||
Balance Sheet Data (Unaudited):
|
Reported*
|
Adjustment
|
Restated
|
|||||||||
Total liabilities
|
$ | 807,153 | $ | 793,624 | $ | 1,600,777 | ||||||
Paid-in capital in excess of par value
|
$ | 41,135,586 | $ | (5,454,110 | ) | $ | 35,681,476 | |||||
Accumulated deficit
|
$ | 35,847,638 | $ | (4,660,486 | ) | $ | 31,187,152 | |||||
Total stockholders' equity
|
$ | 4,823,175 | $ | (793,624 | ) | $ | 4,029,551 | |||||
As of December 31, 2011
|
||||||||||||
As Previously
|
As
|
|||||||||||
Balance Sheet Data:
|
Reported*
|
Adjustment
|
Restated
|
|||||||||
Total liabilities
|
$ | 940,357 | $ | 916,621 | $ | 1,856,978 | ||||||
Paid-in capital in excess of par value
|
$ | 42,326,320 | $ | (6,609,312 | ) | $ | 35,717,008 | |||||
Accumulated deficit
|
$ | 37,146,885 | $ | (5,692,691 | ) | $ | 31,454,194 | |||||
Total stockholders' equity
|
$ | 4,714,665 | $ | (916,621 | ) | $ | 3,798,044 |
As of December 31, 2010
|
||||||||||||
As Previously
|
As
|
|||||||||||
Balance Sheet Data (Unaudited):
|
Reported*
|
Adjustment
|
Restated
|
|||||||||
Total liabilities
|
$ | 2,576,853 | $ | 1,841,826 | $ | 4,418,679 | ||||||
Paid-in capital in excess of par value
|
$ | 38,590,239 | $ | (4,053,292 | ) | $ | 34,536,947 | |||||
Accumulated deficit
|
$ | 33,685,245 | $ | (2,211,466 | ) | $ | 31,473,779 | |||||
Total stockholders' equity
|
$ | 4,440,219 | $ | (1,841,826 | ) | $ | 2,598,393 | |||||
As of December 31, 2009
|
||||||||||||
As Previously
|
As
|
|||||||||||
Balance Sheet Data (Unaudited):
|
Reported*
|
Adjustment
|
Restated
|
|||||||||
Total liabilities
|
$ | 2,883,432 | $ | 1,128,278 | $ | 4,969,132 | ||||||
Paid-in capital in excess of par value
|
$ | 33,685,656 | $ | (1,948,948 | ) | $ | 31,736,708 | |||||
Accumulated deficit
|
$ | 25,949,003 | $ | (820,670 | ) | $ | 25,128,333 | |||||
Total stockholders' equity
|
$ | 7,271,876 | $ | (1,128,278 | ) | $ | 6,143,598 |
·
|
the remaining proceeds of our equity offerings; and
|
·
|
additional funds we will seek to raise through the sale of additional securities in the future.
|
Balance, January 1, 2011
|
$ | - | ||
Provision for doubtful accounts
|
8,000 | |||
Balance December 31, 2011
|
8,000 | |||
Bad debt recovery
|
(8,000 | ) | ||
Balance December 31, 2012
|
$ | - |
2012
|
2011
|
|||||||
Computers
|
$ | 9,000 | $ | 7,000 | ||||
Office furniture and equipment
|
94,000 | 94,000 | ||||||
Leasehold improvements
|
229,000 | 229,000 | ||||||
Total cost
|
332,000 | 330,000 | ||||||
Accumulated depreciation and amortization
|
(308,000 | ) | (245,000 | ) | ||||
Property and equipment, net
|
$ | 24,000 | $ | 85,000 |
2012
|
2011
|
|||||||
Accounts payable
|
$ | 210,000 | $ | 106,000 | ||||
Accrued expenses
|
218,000 | 164,000 | ||||||
$ | 428,000 | $ | 270,000 |
2012
|
2011
|
|||||||
Accrued Payroll
|
$ | 21,000 | $ | 29,000 | ||||
Accrued annual bonuses
|
173,000 | 176,000 | ||||||
Accrued severance
|
40,000 | - | ||||||
Accrued vacation
|
42,000 | 38,000 | ||||||
Other
|
4,000 | - | ||||||
$ | 280,000 | $ | 243,000 |
Warrant
|
Exercise
|
Estimated fair value
|
Change in estimated fair value
|
|||||||||||||||||||||
Date
|
Shares
|
Price
|
2012
|
2011
|
2012
|
2011
|
||||||||||||||||||
11/16/2009
|
5,522 | $ | 650.00 | $ | - | $ | 41,000 | $ | (40,000 | ) | $ | (524,000 | ) | |||||||||||
11/16/2009
|
414 | $ | 575.00 | - | - | - | (1,000 | ) | ||||||||||||||||
10/7/2010
|
10,500 | $ | 300.00 | 3,000 | 157,000 | (154,000 | ) | (1,069,000 | ) | |||||||||||||||
10/7/2010
|
630 | $ | 312.50 | - | - | - | (50,000 | ) | ||||||||||||||||
1/19/2011
|
10,673 | $ | 160.00 | 7,000 | 184,000 | (177,000 | ) | (1,277,000 | ) | |||||||||||||||
1/19/2011
|
640 | $ | 162.50 | - | 1,000 | (1,000 | ) | (65,000 | ) | |||||||||||||||
10/25/2011
|
26,628 | $ | 44.80 | 106,000 | 528,000 | (422,000 | ) | (709,000 | ) | |||||||||||||||
10/25/2011
|
799 | $ | 59.13 | - | 6,000 | (6,000 | ) | (22,000 | ) | |||||||||||||||
2/2/2012
|
10,648 | $ | 28.00 | 49,000 | - | (144,000 | ) | - | ||||||||||||||||
2/2/2012
|
1,597 | $ | 27.00 | - | - | (21,000 | ) | - | ||||||||||||||||
11/8/2012
|
483,657 | $ | 6.53 | 2,960,000 | - | (237,000 | ) | - | ||||||||||||||||
3,125,000 | $ | 917,000 | $ | (1,202,000 | ) | $ | (3,717,000 | ) |
As of December 31, 2011
|
||||||||||||||||||||||||
Grant Date
|
11/16/09
|
10/07/10
|
01/19/11
|
10/25/11
|
||||||||||||||||||||
Shares
|
5,522 | 10,500 | 10,673 | 26,628 | ||||||||||||||||||||
Stock price
|
$ | 23.40 | $ | 23.40 | $ | 23.40 | $ | 23.40 | ||||||||||||||||
Exercise price
|
$ | 650.00 | $ | 300.00 | $ | 160.00 | $ | 44.80 | ||||||||||||||||
Expected terms (yrs)
|
2.9 | 3.8 | 4.1 | 4.8 | ||||||||||||||||||||
Risk-free interest rate
|
0.36 | % | 0.60 | % | 0.60 | % | 0.83 | % | ||||||||||||||||
Estimated volatility
|
144.55 | % | 156.71 | % | 156.71 | % | 143.85 | % | ||||||||||||||||
As of December 31, 2012
|
||||||||||||||||||||||||
Grant Date
|
11/16/09
|
10/07/10
|
01/19/11
|
10/25/11
|
02/02/12
|
11/08/12
|
||||||||||||||||||
Shares
|
5,522 | 10,500 | 10,673 | 26,628 | 10,648 | 483,657 | ||||||||||||||||||
Stock price
|
$ | 6.83 | $ | 6.83 | $ | 6.83 | $ | 6.83 | $ | 6.83 | $ | 6.83 | ||||||||||||
Exercise price
|
$ | 650.00 | $ | 300.00 | $ | 160.00 | $ | 44.80 | $ | 28.00 | $ | 6.53 | ||||||||||||
Expected terms (yrs)
|
1.9 | 2.8 | 3.1 | 3.8 | 4.1 | 4.9 | ||||||||||||||||||
Risk-free interest rate
|
0.25 | % | 0.36 | % | 0.36 | % | 0.54 | % | 0.54 | % | 0.72 | % | ||||||||||||
Estimated volatility
|
110.99 | % | 101.94 | % | 101.94 | % | 133.28 | % | 133.28 | % | 146.03 | % | ||||||||||||
As of the date of issuance for warrants issued in 2011 and 2012
|
||||||||||||||||||||||||
Grant Date
|
01/19/11
|
10/25/11
|
02/02/12
|
11/08/12
|
||||||||||||||||||||
Shares
|
10,673 | 26,628 | 10,648 | 483,657 | ||||||||||||||||||||
Stock price
|
$ | 155.00 | $ | 51.40 | $ | 20.60 | $ | 7.31 | ||||||||||||||||
Exercise price
|
$ | 160.00 | $ | 44.80 | $ | 28.00 | $ | 6.53 | ||||||||||||||||
Expected terms (yrs)
|
5 | 5 | 5 | 5 | ||||||||||||||||||||
Risk-free interest rate
|
1.95 | % | 1.01 | % | 0.71 | % | 0.65 | % | ||||||||||||||||
Estimated volatility
|
138.7 | % | 144.6 | % | 144.7 | % | 146.0 | % |
11-16-2012 | 8-14-2012 | 5-15-2012 | 11-15-2011 | |||||||||||||
Risk-free interest rate
|
0.62 | % | 0.75 | % | 0.74 | % | 0.93 | % | ||||||||
Dividend yield
|
0 | % | 0 | % | 0 | % | 0 | % | ||||||||
Expected life (years)
|
5 | 5 | 5 | 5 | ||||||||||||
Volatility
|
91.3 | % | 111.8 | % | 122.7 | % | 130.0 | % |
2012
|
2011
|
|||||||||||||||||||||||
Shares
|
Weighted
Average
Exercise
Price
|
Weighted Average Remaining Contractual Term
|
Aggregate Intrinsic Value
|
Shares
|
Weighted
Average
Exercise
Price
|
|||||||||||||||||||
Outstanding at beginning of year
|
2,426 | $ | 53.60 | 316 | $ | 322.00 | ||||||||||||||||||
Granted
|
5,487 | $ | 10.93 | 2,250 | $ | 40.00 | ||||||||||||||||||
Exercised
|
- | $ | - | - | $ | - | ||||||||||||||||||
Expired or forfeited
|
(750 | ) | $ | 40.00 | (140 | ) | $ | 440.00 | ||||||||||||||||
Outstanding at end of year
|
7,163 | $ | 22.34 | 4.4 | $ | - | 2,426 | $ | 53.60 | |||||||||||||||
Exercisable at end of year
|
6,788 | $ | 21.36 | 4.5 | $ | - | 1,176 | |||||||||||||||||
Weighted-average fair value of
|
||||||||||||||||||||||||
options granted during the year
|
$ | 8.44 | $ | 34.20 | ||||||||||||||||||||
Price range of options
|
||||||||||||||||||||||||
Outstanding | $ | 9.80-$228.00 | $ | 40.00-$228.00 | ||||||||||||||||||||
Exercised
|
$ | - | $ | - | ||||||||||||||||||||
Expired or forfeited
|
$ | 40.00 | $ | 440.00 |
Options Outstanding
|
Options Exercisable
|
|||||||||||||||||||||
Range of Exercise Price
|
Number of Options
|
Weighted Average Exercise Price
|
Weighted Average Remaining Contractual Life
|
Number of Options
|
Weighted Average Exercise Price
|
|||||||||||||||||
$ | 9.80-$15.20 | 5,488 | $ | 10.93 | 4.7 | 5,488 | $ | 10.93 | ||||||||||||||
$ | 40.00 | 1,500 | $ | 40.00 | 3.9 | 1,125 | $ | 40.00 | ||||||||||||||
$ | 228.00 | 175 | $ | 228.00 | 2.4 | 175 | $ | 228.00 | ||||||||||||||
7,163 | 6,788 |
2012
|
2011
|
|||||||
U.S. Federal income tax expense
|
$ | - | $ | (13,000 | ) | |||
State and local income tax expense
|
$ | - | $ | (1,000 | ) | |||
Total income tax expense
|
$ | - | $ | (14,000 | ) | |||
2012 | 2011 | |||||||
Current income tax expense
|
$ | - | $ | (14,000 | ) | |||
Deferred income tax expense
|
$ | - | $ | - | ||||
Total income tax expense
|
$ | - | $ | (14,000 | ) |
2012
|
2011
|
|||||||
Deferred tax assets
|
||||||||
Deferred rent
|
$ | 17,000 | $ | 19,000 | ||||
Accrued vacation
|
16,000 | 15,000 | ||||||
Tax credit/grants
|
82,000 | 82,000 | ||||||
Deferred compensation
|
16,000 | - | ||||||
Net operating loss carryforward
|
16,852,000 | 15,467,000 | ||||||
Accrued bonus
|
68,000 | 68,000 | ||||||
Stock based compensation
|
45,000 | 25,000 | ||||||
Accrued expenses
|
38,000 | 38,000 | ||||||
Property and equipment
|
19,000 | - | ||||||
Warrants
|
3,683,000 | 2,813,000 | ||||||
Warrants - issuance costs
|
553,000 | 211,000 | ||||||
Other
|
1,000 | 5,000 | ||||||
Total deferred tax asset
|
20,837,000 | 18,532,000 | ||||||
Deferred tax liabilities
|
||||||||
Property and equipment
|
- | (3,000 | ) | |||||
Change in accounting method - accrued bonus
|
- | (20,000 | ) | |||||
- | (23,000 | ) | ||||||
Valuation allowance
|
(20,837,000 | ) | (18,509,000 | ) | ||||
Net deferred tax asset
|
$ | - | $ | - |
2012
|
2011
|
|||||||
U.S. Federal income tax benefit at the statutory rate of 34%
|
$ | 982,000 | $ | (142,000 | ) | |||
Effect of permanent differences
|
4,000 | (9,000 | ) | |||||
Effect of permanent differences - Government Grant
|
- | 4,000 | ||||||
Effect of permanent differences - Warrants | 114,000 | 1,184,000 | ||||||
State income taxes benefit, net of federal tax benefit
|
99,000 | 251,000 | ||||||
Other
|
(1,000 | ) | (78,000 | ) | ||||
Change in valuation allowance
|
(1,198,000 | ) | (1,224,000 | ) | ||||
Income tax expense
|
$ | - | $ | (14,000 | ) |
Year Ending December 31,
|
Operating
Lease
|
|||
2013
|
$ | 156,000 | ||
2014
|
161,000 | |||
2015
|
165,000 | |||
2016
|
170,000 | |||
2017
|
176,000 | |||
2018
|
44,000 | |||
$ | 872,000 |
For the Three Months Ended September 30, 2013
(Unaudited)
|
For the Three Months Ended September 30, 2012
(Unaudited)
|
For the Nine Months Ended September 30, 2013
(Unaudited)
|
For the Nine Months Ended September 30, 2012
(Unaudited)
|
|||||||||||
Revenues
|
$
|
1,837
|
$
|
16,710
|
$
|
7,811
|
$
|
16,710
|
||||||
Operating costs and expernses
|
||||||||||||||
Costs of revenues
|
||||||||||||||
Amortization of patents
|
133,785
|
-
|
133,785
|
-
|
||||||||||
Compensation and compensation related expenses (including stock based compensation)
|
6,392,503
|
-
|
7,129,025
|
-
|
||||||||||
Research and development expenses
|
9,648
|
107,817
|
9,648
|
617,469
|
||||||||||
Professional fees
|
2,139,977
|
-
|
2,867,945
|
-
|
||||||||||
Rent
|
60,433
|
-
|
132,475
|
-
|
||||||||||
Depreciation expense
|
2,519
|
-
|
24,009
|
-
|
||||||||||
Other selling, general and administrative expenses | 579,740 | 542,538 | 884,858 | 1,765,721 | ||||||||||
Total operating expenses
|
9,318,605
|
650,355
|
11,181,745
|
2,383,190
|
||||||||||
|
||||||||||||||
Operating loss
|
(9,316,768)
|
(633,645)
|
(11,173,934)
|
(2,366,480)
|
||||||||||
Loss from operations
|
||||||||||||||
Interest income
|
202
|
830
|
739
|
2,774
|
||||||||||
Fair value adjustments for warrant liabilities | 36,583 | 58,413 | (2,610,465) | 740,605 | ||||||||||
Loss from continuing operations before taxes
|
(9,279,983)
|
(574,402)
|
(13,783,660)
|
(1,623,101)
|
||||||||||
Income tax expense
|
-
|
-
|
-
|
-
|
||||||||||
Loss from continuing operations
|
(9,279,983)
|
(574,402)
|
|
(13,783,660)
|
(1,623,101)
|
|||||||||
Discontinued operations
|
||||||||||||||
Loss from discontinued operations before tax
|
-
|
(133,148)
|
-
|
(323,423)
|
||||||||||
Income tax expense
|
-
|
-
|
-
|
-
|
||||||||||
Loss from discontinued operations | - | (133,148) | - | (323,423) | ||||||||||
Net loss
|
$
|
(9,279,983)
|
$
|
(707,550)
|
$
|
(13,783,660)
|
$
|
(1,946,524)
|
||||||
Net loss per share, basic and diluted
|
||||||||||||||
Continuing operations
|
$
|
(6.93)
|
$
|
(2.76)
|
$
|
(14.43)
|
$
|
(8.09)
|
||||||
Discontinued operations
|
$
|
-
|
$
|
(0.64)
|
$
|
-
|
$
|
(1.61)
|
||||||
Net loss per share, basic and diluted
|
$
|
(6.93)
|
$
|
(3.40)
|
$
|
(14.43)
|
$
|
(9.70)
|
||||||
Weighted average shares outstanding, basic and diluted | 1,339,300 | 207,806 | 955,292 |
200,547
|
For the Nine Months
Ended
|
For the Nine Months
Ended
|
|||||||
September 30, 2013 | September 30, 2012 | |||||||
(Unaudited)
|
(Unaudited)
|
|||||||
Cash flows from operating activities
|
||||||||
Net loss
|
$ | (13,783,660 | ) | $ | (1,946,524 | ) | ||
Adjustments to reconcile net loss to net cash used in operating activities
|
||||||||
Provision for doubtful accounts
|
- | (8,174 | ) | |||||
Depreciation
|
24,009 | 50,936 | ||||||
Fair value adjustments for warrant liabilities
|
2,610,465 | (740,605 | ) | |||||
Stock based compensation
|
7,402,485 | 40,350 | ||||||
Amortization of patent portfolio
|
133,785 | - | ||||||
Changes in operating assets and liabilities:
|
||||||||
Prepaid expenses and other assets
|
60,023 | 316,041 | ||||||
Accounts receivable
|
- | 103,746 | ||||||
Other receivables
|
3,425 | - | ||||||
Accounts payable, accrued expenses and accrued salaries and benefits
|
(171,396 | ) | (151,994 | ) | ||||
Deferred payables
|
(73 | ) | 5,206 | |||||
Net cash used in continuing operations
|
(3,720,937 | ) | (2,331,018 | ) | ||||
Net cash provided by discontinued operations
|
81,776 | 17,636 | ||||||
Net cash used in operating activities
|
(3,639,161 | ) | (2,313,382 | ) | ||||
Cash flows from investing activities
|
||||||||
Cash acquired in acquisition of North South
|
2,684,363 | - | ||||||
Purchase of property and equipment
|
- | (1,599 | ) | |||||
Purchase of patent portfolio
|
(2,001,696 | ) | - | |||||
Net cash provided by (used in) investing activities
|
682,667 | (1,599 | ) | |||||
Cash flows from financing activities
|
||||||||
Proceeds from issuance of note payable
|
500,000 | - | ||||||
Proceeds received from issuance of preferred stock
|
500,000 | 1,055,353 | ||||||
Reverse stock split fractional share payment
|
- | (1,685 | ) | |||||
Net cash provided by financing activiites
|
1,000,000 | 1,053,668 | ||||||
Net decrease in cash
|
(1,956,494 | ) | (1,261,313 | ) | ||||
Cash at beginning of period
|
4,498,237 | 4,911,350 | ||||||
Cash at end of period
|
$ | 2,541,743 | $ | 3,650,037 | ||||
Supplemental disclosure of cash flow information
|
||||||||
Interest paid
|
$ | - | $ | - | ||||
Income taxes paid
|
$ | - | $ | - | ||||
Supplemental disclosure of non cash activity
|
||||||||
Issuance of Convertible Preferred Stock - Series C in connection with exchange of warrants
|
$ | 5,695,935 | $ | - | ||||
Conversion of Convertible Preferred Stock - Series C into common stock
|
$ | 23 | $ | - | ||||
Issuance of common stock in connection with cashless exercise of warrants
|
$ | 1 | $ | - | ||||
Issuance of common stock in connection with acquisition of patent portfolio
|
$ | 1,000,000 | $ | - | ||||
Accrued patent costs
|
$ | 1,000,000 | $ | - | ||||
Acquisition of North South Holdings:
|
||||||||
Prepaid expenses
|
$ | (14,503 | ) | $ | - | |||
Patent portfolio
|
(1,100,000 | ) | - | |||||
Goodwill
|
(1,711,883 | ) | - | |||||
Common and preferred stock issued
|
5,510,749 | - | ||||||
Cash acquired in acquisition of North South
|
$ | 2,684,363 | $ | - |
·
|
managing current cash and cash equivalents on hand from our past equity offerings,
|
·
|
seeking additional funds raised through the sale of additional securities in the future,
|
·
|
increasing revenue from the monetization of its patent portfolios, license fees, and new business ventures.
|
For the Years Ending
December 31
|
Harris
Patent Portfolio
|
CompuFill
Patent Portfolio
|
Rockstar
Patent Portfolio
|
Other Costs
|
Total
Amortization
|
|||||||||||||||||
2013 | * | $ | 11,765 | $ | 10,294 | $ | 247,001 | $ | 10,344 | $ | 279,404 | |||||||||||
2014 | 47,059 | 41,176 | 795,348 | 41,376 | 924,959 | |||||||||||||||||
2015 | 47,059 | 41,176 | 672,310 | 41,376 | 801,921 | |||||||||||||||||
2016 | 47,059 | 41,176 | 672,310 | 41,376 | 801,921 | |||||||||||||||||
2017 | 47,059 | 41,176 | 433,918 | 41,376 | 563,529 | |||||||||||||||||
Thereafter
|
196,077 | 171,571 | 1,056,112 | 172,417 | 1,596,177 | |||||||||||||||||
Total
|
$ | 396,078 | $ | 346,569 | $ | 3,876,999 | $ | 348,265 | $ | 4,967,911 |
September 30, 2013
|
September 30, 2012
|
|||||||
Convertible preferred stock
|
13,796,852
|
4
|
||||||
Warrants to purchase common stock
|
66,062
|
67,637
|
||||||
Non-vested restricted stock awards
|
250
|
-
|
||||||
Options to purchase common stock
|
2,012,163
|
2,425
|
||||||
Total
|
15,875,327
|
70,066
|
Purchase Consideration:
|
||||
Value of common stock and convertible preferred stock issued to sellers
|
$
|
5,510,749
|
||
Tangible assets acquired:
|
||||
Cash
|
2,684,363
|
|||
Prepaid expenses
|
14,503
|
|||
Net tangible assets acquired
|
2,698,866
|
|||
Purchase consideration in excess of fair value of net tangible assets
|
2,811,883
|
|||
Allocated to:
|
||||
Patent portfolios
|
1,100,000
|
|||
Goodwill
|
1,711,883
|
|||
$
|
-
|
For the nine months ended September 30, 2013
|
For the nine months ended September 30, 2012
|
For the three months ended September 30, 2013
|
For the three
months
ended
September
30, 2012
|
|||||||||||||
Revenues
|
$ | 101,811 | $ | 16,710 | $ | 95,837 | $ | 16,710 | ||||||||
Net loss
|
$ | (14,214,571 | ) | $ | (1,720,160 | ) | $ | (9,421,574 | ) | $ | (606,755 | ) | ||||
Loss per share- basic and diluted
|
$ | (6.84 | ) | $ | (1.23 | ) | $ | (4.08 | ) | $ | (0.43 | ) |
Preferred Stock
|
Number of Shares Issued
|
Par Value
|
Conversion to Common Stock
|
|||||||||
Series “A" (1)
|
0 | $ | .0001 | N/A | ||||||||
Series “B" (2)
|
1 | $ | .0001 |
1:1
|
||||||||
Series “C" (3)
|
1 | $ | .0001 |
1:1
|
||||||||
Series “D” (4)
|
1,379,685 | $ | .0001 |
10:1
|
||||||||
Series “E” (5)
|
0 | $ | .0001 |
1:1
|
(1)
|
See Rights Agreement below.
|
(2)
|
1 share was issued October 12, 2010 and remains issued and outstanding. Liquidation preference is $1,000 per share.
|
(3)
|
See Warrant Exchange Agreement below.
|
(4)
|
The Company on September 10, 2013, issued 1,379,685 shares of Series D convertible preferred stock in exchange for all the Series A and Series B Preferred shares of North South. See Note 1.
|
(5)
|
There were 100,000 shares were issued on June 25, 2013 in consideration for $500,000 to North South pursuant to a private placement. See Series E Convertible Preferred Stock below. The shares were retired on September 30, 2013.
|
·
|
229,336 shares of common stock issued upon conversion of 229,336 shares of Series C Convertible Preferred Stock originally issued in connection with the warrant exchange agreement described above;
|
·
|
176,991 shares of common stock issued in connection with the acquisition of intellectual property in the Rockstar patent portfolio acquisition (see Note 1);
|
·
|
6,711 shares of common stock issued upon the cashless exercise of 9,391 warrants; and
|
·
|
1,203,153 shares of common stock issued in connection with the acquisition of North South. These shares were issued in exchange for the 5,213 shares of common stock of North South.
|
●
|
750,000 stock options to our former interim Chief Executive Officer which vest in four equal installments of 187,500 options each on October 4, 2013, April 4, 2014, October 4, 2014 and April 4, 2015, subject to a time based service condition only;
|
●
|
250,000 stock options to the former Chief Executive Officer of North South, who became the Company’s Chief Executive Officer upon the completion of the acquisition of North South on September 10, 2013, which vest in four equal installments of 62,500 options each on October 4, 2013, April 4, 2014, October 4, 2014 and April 4, 2015, subject to a time based service condition only;
|
●
|
An aggregate of 225,000 options to three directors that fully vested on October 4, 2013, subject to each of these directors’ continued service to the Company through that date; and
|
●
|
An aggregate of 30,500 options to two consultants and one employee that fully vested on August 16, 2013 upon shareholder approval of the plan.
|
●
|
250,000 stock options to our former interim Chief Executive Officer for which (i) the exercisability of the options is subject to the volume weighted average price of the Company’s stock attaining at least $12 per share for at least 30 days during any consecutive 90 day period through December 31, 2014, and (ii) the continued employment/directorship of the interim Chief Executive Officer over a period of time that permits vesting at the rate of 62,500 options each on October 4, 2013, April 4, 2014, October 4, 2014 and April 4, 2015, subject to a time based service condition only; and
|
●
|
500,000 stock options to the former Chief Executive Officer of North South, who became the Company’s Chief Executive Officer upon the completion of the acquisition of North South on September 10, 2013 for which (i) (i) the exercisability of the options is subject to the volume weighted average price of the Company’s stock attaining at least $12 per share for at least 30 days during any consecutive 90 day period through December 31, 2014, and (ii) achieving performance conditions as follows:
|
o
|
100,000 options subject to the delivery of a business plan acceptable to the board of directors of the Company by no later than June 30, 2013;
|
o
|
70,000 options subject to the closing of a financing transaction as set forth in the business plan;
|
o
|
70,000 options for two successful patent monetizations;
|
o
|
70,000 options upon the completion of an additional purchase of a patent portfolio;
|
o
|
70,000 options upon the initiation of litigation upon at least four defendants in infringement cases;
|
o
|
70,000 options upon the presentation of at least two additional monetization opportunities acceptable to the board of directors; and
|
o
|
50,000 options for attending at least 20 investor relations meetings.
|
Options
|
Shares
|
Weighted-
Average
Exercise
Price
|
Weighted-
Average
Remaining
Contractual
Term
|
Aggregate
Intrinsic
Value
|
||||||||||||
Outstanding at December 31, 2012
|
7,163 | $ | 22.34 | 4.4 | ||||||||||||
Granted
|
2,005,500 | $ | 7.08 | 9.5 | ||||||||||||
Exercised
|
- | $ | - | |||||||||||||
Expired or forfeited
|
(500 | ) | $ | (25.00 | ) | |||||||||||
Outstanding at September 30, 2013
|
2,012,163 | $ | 7.13 | 9.5 | $ | 1,724,730 | ||||||||||
Options exercisable at September 30, 2013
|
36,663 | $ | 7.43 | 9.5 | $ | 25,800 |
Number of
Units
|
Weighted
Average
Grant
Date
Fair
Value
|
||||
Nonvested at January 1, 2013
|
122,500
|
$6.83
|
|||
Granted
|
-
|
||||
Vested
|
(120,250)
|
($6.80)
|
|||
Forfeited
|
(2,000)
|
($6.83)
|
|||
Nonvested at September 30, 2013
|
250
|
$6.83
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2013
|
2012
|
2013
|
2012
|
|||||||||||||
Stock Options with:
|
||||||||||||||||
Service conditions only
|
$ | 4,716,070 | $ | - | $ | 4,718,214 | $ | 40,000 | ||||||||
Combined market and service conditions
|
306,250 | - | 306,250 | - | ||||||||||||
Combined market and performance conditions
|
1,555,535 | - | 1,555,535 | - | ||||||||||||
Restrcited stock
|
816,000 | - | 822,486 | - | ||||||||||||
$ | 7,393,855 | $ | - | $ | 7,402,485 | $ | 40,000 |
Fair value measurements at September 30, 2013 using
|
|||||||||||||||||
September 30, 2013
|
Quoted prices in
active markets for identical assets
(Level 1)
|
Significant
other
observable
inputs
(Level 2)
|
Significant
unobservable
inputs
(Level 3)
|
||||||||||||||
Liabilities:
|
|||||||||||||||||
Fair value of warrant liabilities
|
$
|
39,923
|
–
|
–
|
$
|
39,923
|
Fair value measurements at December 31, 2012 using
|
||||||||||||||||
December 31, 2012
|
Quoted prices in
active markets for identical assets
(Level 1)
|
Significant
other
observable
inputs
(Level 2)
|
Significant
unobservable
inputs
(Level 3)
|
|||||||||||||
Liabilities:
|
||||||||||||||||
Fair value of warrant liabilities
|
$
|
3,125,393
|
–
|
–
|
$
|
3,125,393
|
September 30,
|
December 31,
|
|||||||
2013
|
2012
|
|||||||
Warrants:
|
||||||||
Risk-free interest rate
|
0.04% - 1.42 | % | 0.16% - 0.72 | % | ||||
Expected volatility
|
55.12%-72.94 | % | 91.79% - 146.03 | % | ||||
Expected life (in years)
|
0.1-3.3 | 0.8 - 4.9 | ||||||
Expected dividend yield
|
- | - | ||||||
Number of warrants
|
66,062 | 550,664 | ||||||
Fair value
|
$ | 39,923 | $ | 3,125,393 |
|
2013
|
2012
|
||||||
Beginning balance
|
$ | 3,125,393 | $ | 916,621 | ||||
Issuance of new warrants
|
- | 214,288 | ||||||
Fair value adjustments for
|
||||||||
warrant liabilities
|
2,610,465 | (740,605 | ) | |||||
Reclassification to
|
||||||||
stockholders’ equity
|
(5,695,935 | ) | - | |||||
Ending balance
|
$ | 39,923 | $ | 390,304 |
Operating
|
||||
Year Ending December 31,
|
Leases
|
|||
2013
|
$ | 44,819 | ||
2014
|
176,014 | |||
2015
|
165,427 | |||
2016
|
170,390 | |||
2017
|
175,502 | |||
2018
|
44,197 | |||
$ | 776,349 |
(i)
|
warrants to purchase an aggregate of 5,522 and 414 shares of the Company’s common stock, issued in November 2009 at an exercise price of $650.00 and $575.00 per share, respectively;
|
(ii)
|
warrants to purchase an aggregate of 10,500 and 630 shares of the Company’s common stock, issued in October 2010 at an exercise price of $300.00 and $312.50 per share, respectively;
|
(iii)
|
warrants to purchase an aggregate of 10,673 and 640 shares of the Company’s common stock, issued in January 2011 at an exercise price of $160.00 and $162.50 per share, respectively;
|
(iv)
|
warrants to purchase an aggregate of 26,628 and 799 shares of the Company’s common stock, issued in October 2011 at an exercise price of $44.80 and $59.13 per share, respectively;
|
(v)
|
warrants to purchase an aggregate of 10,648 and 1,597 shares of the Company’s common stock, issued in February 2012 at an exercise price of $28.00 and $27.00 per share, respectively; and
|
(vi)
|
warrants to purchase an aggregate of 483,657 shares of the Company’s common stock, issued in November 2012 at an exercise price of $6.53 per share;
|
·
|
an increase in our authorized capital stock to 50,000,000 shares of common stock, par value $0.0001 per share, and 5,000,000 shares of preferred stock, par value $0.0001 per share;
|
·
|
the adoption of the Spherix Incorporated 2012 Equity Incentive Plan, pursuant to which up to 125,000 shares of common stock may be issued to employees, officers and directors via stock options and grants of restricted stock; and
|
·
|
approval of the issuance of up to 483,657 shares of our common stock pursuant to the exercise of our Series B Warrants issued in our November 2012 private placement transaction.
|
2012
|
2011
|
|||||||
Revenue
|
$
|
728,312
|
$
|
820,925
|
||||
Direct cost and operating expense
|
(417,428
|
)
|
(388,065
|
)
|
||||
Selling, general and administrative expense
|
(1,279,875
|
)
|
(816,389
|
)
|
||||
Loss from discontinued operations before taxes
|
$
|
(968,991
|
)
|
$
|
(383,529
|
)
|
·
|
managing current cash and cash equivalents on hand from our past equity offerings,
|
·
|
seeking additional funds raised through the sale of additional securities in the future,
|
·
|
increasing revenue from the monetization of its patent portfolios, license fees, and new business ventures.
|
Period
|
High
|
Low
|
||||||
2013
|
||||||||
First Quarter
|
$
|
14.99
|
$
|
5.51
|
||||
Second Quarter
|
$
|
11.05
|
$
|
4.07
|
||||
Third Quarter
|
$
|
27.86
|
$
|
4.54
|
||||
Fourth Quarter
|
$
|
13.70
|
$
|
6.52
|
||||
2012
|
||||||||
First Quarter
|
$
|
35.40
|
$
|
15.60
|
||||
Second Quarter
|
$
|
22.40
|
$
|
10.00
|
||||
Third Quarter
|
$
|
11.98
|
$
|
7.22
|
||||
Fourth Quarter
|
$
|
11.76
|
$
|
5.85
|
||||
2011
|
||||||||
First Quarter
|
$
|
218.00
|
$
|
70.00
|
||||
Second Quarter
|
$
|
117.20
|
$
|
45.60
|
||||
Third Quarter
|
$
|
69.60
|
$
|
24.60
|
||||
Fourth Quarter
|
$
|
68.40
|
$
|
22.60
|
Plan Category
|
Number of securities to be issued upon exercise of outstanding options, warrants and rights
(a)
|
Weighted average exercise price of outstanding options, warrants and rights (b)
|
Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a)) (c)
|
|||||||||
Equity compensation plans approved by security holders
|
2,012,163
|
(1)
|
$
|
7.13
|
797,250
|
(2)
|
1.
|
Consists of options to acquire 6,663 shares of our common stock under the 2012 Equity Incentive Plan and 2,005,000 under the 2013 Equity Incentive Plan.
|
2.
|
Consists of shares of common stock available for future issuance under our equity incentive plan.
|
Spherix Incorporated
7927 Jones Branch Drive, Suite #3125
Tysons Corner, VA 22102
Attention: Anthony Hayes
ahayes@spherix.com
Richard Cohen
rc@chordadvisors.com
|