|
Delaware
|
| |
2100
|
| |
84-1070932
|
|
|
(State or other jurisdiction of
incorporation or organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification Number) |
|
| Large accelerated filer | | | ☐ | | | Accelerated filer | | | ☐ | |
| Non-accelerated filer | | | ☐ (Do not check if a smaller reporting company) | | | Smaller reporting company | | | ☒ | |
| ☐ | | | Exchange Act Rule 13e-4(i) (Cross-Border Issuer Tender Offer) | | | ☐ | | |
Exchange Act Rule 14d-1(d) (Cross-Border Third-Party Tender Offer)
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Title of Each Class of Securities to be Registered
|
| |
Amount to be
Registered |
| |
Proposed Maximum
Offering Price Per Share |
| |
Proposed Maximum
Aggregate Offering Price (1) |
| |
Amount of
Registration Fee |
| ||||||||||||||||
Vapor Corp. common stock, $0.001 par value per share, to be issued in the
Exchange Offer (2)(3) |
| | | | 481,992,096 | | | | | | 0.23 | | | | | $ | 110,743,182.08 | | | | | $ | 11,151.84 | | | ||||
Exchange Warrants to purchase common stock
(2)(4)
|
| | | | | | | | | | | | | | | | | | | | | | | | | ||||
|
| | |
Page
|
| |||
| | | | i | | | |
| | | | i | | | |
| | | | ii | | | |
| | | | ii | | | |
| | | | 1 | | | |
| | | | 6 | | | |
| | | | 8 | | | |
| | | | 9 | | | |
| | | | 25 | | | |
| | | | 26 | | | |
| | | | 26 | | | |
| | | | 26 | | | |
| | | | 27 | | | |
| | | | 44 | | | |
| | | | 47 | | | |
| | | | 52 | | | |
| | | | 54 | | | |
| | | | 56 | | | |
| | | | 64 | | | |
| | | | 66 | | | |
| | | | 71 | | | |
| | | | 72 | | | |
| | | | 73 | | | |
| | | | 73 | | | |
| | | | 73 | | | |
| | | | II-1 | | | |
| | | | II-5 | | | |
| | | | II-6 | | |
Date
|
| |
Event
|
|
December 11, 2015 | | | Commencement of the Offer | |
January 13, 2016 (at 5:00 P.M. New York City time)
|
| | Expiration of the Offer (unless extended by us) | |
Promptly after the expiration of the Offer | | | Issuance Shares and Warrants | |
| | |
Years Ended
December 31, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||||||
| | |
2014
|
| |
2013
|
| |
2015
|
| |
2014
|
| ||||||||||||||||
| | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||||||
Statement of Operations Data: | | | | | | ||||||||||||||||||||||||
Wholesale and online sales, net
|
| | | $ | 15,279,859 | | | | | $ | 25,990,228 | | | | | $ | 4,872,553 | | | | | $ | 13,547,792 | | | ||||
Retail sales, net
|
| | | | — | | | | | | — | | | | | | 2,486,516 | | | | | | — | | | ||||
Sales, Net
|
| | | $ | 15,279,859 | | | | | $ | 25,990,228 | | | | | $ | 7,359,069 | | | | | $ | 13,547,792 | | | ||||
Cost of sales wholesale and online
|
| | | | 14,497,254 | | | | | | 16,300,333 | | | | | | 4,215,138 | | | | | | 10,400,944 | | | ||||
Cost of sales retail
|
| | | | — | | | | | | — | | | | | | 948,432 | | | | | | — | | | ||||
Gross Profit
|
| | | | 782,605 | | | | | | 9,689,895 | | | | | | 2,195,499 | | | | | | 3,146,848 | | | ||||
Operating expenses: | | | | | | ||||||||||||||||||||||||
Selling, general and administrative
|
| | | | 11,126,759 | | | | | | 6,464,969 | | | | | | 9,852,329 | | | | | | 7,838,380 | | | ||||
Retail kiosk closing costs
|
| | | | — | | | | | | — | | | | | | 719,972 | | | | | | — | | | ||||
Advertising
|
| | | | 2,374,329 | | | | | | 2,264,807 | | | | | | 273,663 | | | | | | 1,815,450 | | | ||||
Total operating expenses
|
| | | | 13,501,088 | | | | | | 8,729,776 | | | | | | 10,845,964 | | | | | | 9,653,830 | | | ||||
Operating (loss) income
|
| | | | (12,718,483 ) | | | | | | 960,119 | | | | | | (8,650,465 ) | | | | | | (6,506,982 ) | | | ||||
Other expense | | | | | | ||||||||||||||||||||||||
Costs associated with underwritten offering
|
| | | | — | | | | | | — | | | | | | (5,279,003 ) | | | | | | — | | | ||||
Amortization of debt discounts
|
| | | | — | | | | | | — | | | | | | (833,035 ) | | | | | | — | | | ||||
Amortization of deferred financing costs
|
| | | | (17,458 ) | | | | | | — | | | | | | (144,903 ) | | | | | | — | | | ||||
Loss on debt extinguishment
|
| | | | — | | | | | | — | | | | | | (1,544,044 ) | | | | | | — | | | ||||
Induced conversion expense
|
| | | | — | | | | | | (299,577 ) | | | | | | — | | | | | | — | | | ||||
Non-cash change in fair value of derivative liabilities
|
| | | | — | | | | | | — | | | | | | 47,405,025 | | | | | | — | | | ||||
Stock-based expense in connection with waiver agreements
|
| | | | — | | | | | | — | | | | | | (3,871,309 ) | | | | | | — | | | ||||
Interest expense
|
| | | | (348,975 ) | | | | | | (383,981 ) | | | | | | (181,994 ) | | | | | | (65,723 ) | | | ||||
Interest income
|
| | | | — | | | | | | — | | | | | | 8,499 | | | | | | — | | | ||||
Total other expenses (income)
|
| | | | (366,433 ) | | | | | | (683,558 ) | | | | | | 35,559,236 | | | | | | (65,723 ) | | | ||||
(LOSS) INCOME BEFORE INCOME TAX (EXPENSE) BENEFIT
|
| | | | (13,084,916 ) | | | | | | 276,561 | | | | | | 26,908,771 | | | | | | (6,572,705 ) | | | ||||
Income tax (expense) benefit
|
| | | | (767,333 ) | | | | | | 524,791 | | | | | | — | | | | | | (767,333 ) | | | ||||
NET (LOSS) INCOME
|
| | | | (13,852,249 ) | | | | | | 801,352 | | | | | | 26,908,771 | | | | | | (7,340,038 ) | | | ||||
Deemed dividend
|
| | | | — | | | | | | — | | | | | | (38,068,021 ) | | | | | | — | | | ||||
NET (LOSS) INCOME ALLOCABLE TO COMMON SHAREHOLDERS
|
| | | $ | (13,852,249 ) | | | | | $ | 801,352 | | | | | $ | (11,159,250 ) | | | | | $ | (7,340,038 ) | | | ||||
BASIC (LOSS) EARNINGS PER COMMON SHARE
|
| | | $ | (4.22 ) | | | | | $ | 0.31 | | | | | $ | (1.73 ) | | | | | $ | (2.24 ) | | | ||||
DILUTED (LOSS) EARNINGS PER COMMON SHARE
|
| | | $ | (4.22 ) | | | | | $ | 0.31 | | | | | $ | (1.73 ) | | | | | $ | (2.24 ) | | | ||||
WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING – BASIC
|
| | | | 3,283,030 | | | | | | 2,563,697 | | | | | | 6,457,981 | | | | | | 3,274,452 | | | ||||
WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING – DILUTED
|
| | | | 3,283,030 | | | | | | 2,637,273 | | | | | | 6,457,981 | | | | | | 3,274,452 | | | ||||
|
| | |
As of December 31,
|
| |
As of
September 30, 2015 |
| ||||||||||||
| | |
2014
|
| |
2013
|
| ||||||||||||
| | | | | | | | | | | | | | |
(unaudited)
|
| |||
Balance Sheet Data: | | | | | |||||||||||||||
Cash
|
| | | $ | 471,194 | | | | | $ | 6,570,215 | | | | | $ | 30,570,113 | | |
Working capital (deficit)
|
| | | | 127,874 | | | | | | 11,657,615 | | | | | | (7,044,860 ) | | |
Intangible assets net of accumulated depreciation
|
| | | | — | | | | | | — | | | | | | 1,945,363 | | |
Goodwill
|
| | | | — | | | | | | — | | | | | | 16,246,477 | | |
Total assets
|
| | | | 4,928,483 | | | | | | 13,962,375 | | | | | | 52,232,774 | | |
Senior convertible notes payable – related parties, net of debt discount
|
| | | | 156,250 | | | | | | — | | | | | | — | | |
Convertible notes, net of debt discount
|
| | | | — | | | | | | — | | | | | | — | | |
Notes payable – related party
|
| | | | — | | | | | | — | | | | | | — | | |
Term loan
|
| | | | 750,000 | | | | | | 478,847 | | | | | | — | | |
Total stockholders’ equity
|
| | | $ | 811,810 | | | | | $ | 11,751,584 | | | | | $ | 11,671,913 | | |
| | |
Common Stock*
|
| |
Units
|
| ||||||||||||||||||
| | |
High
|
| |
Low
|
| |
High
|
| |
Low
|
| ||||||||||||
| | |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||
Fiscal 2013
|
| | | | 49.25 | | | | | | 5.75 | | | | | | N/A | | | | | | N/A | | |
First Quarter
|
| | | | 37.50 | | | | | | 5.75 | | | | | | N/A | | | | | | N/A | | |
Second Quarter
|
| | | | 36.00 | | | | | | 8.75 | | | | | | N/A | | | | | | N/A | | |
Third Quarter
|
| | | | 31.25 | | | | | | 17.50 | | | | | | N/A | | | | | | N/A | | |
Fourth Quarter
|
| | | | 49.25 | | | | | | 18.75 | | | | | | N/A | | | | | | N/A | | |
Fiscal 2014
|
| | | | 47.20 | | | | | | 5.10 | | | | | | N/A | | | | | | N/A | | |
First Quarter
|
| | | | 47.20 | | | | | | 28.15 | | | | | | N/A | | | | | | N/A | | |
Second Quarter
|
| | | | 34.70 | | | | | | 24.00 | | | | | | N/A | | | | | | N/A | | |
Third Quarter
|
| | | | 25.50 | | | | | | 6.10 | | | | | | N/A | | | | | | N/A | | |
Fourth Quarter
|
| | | | 19.15 | | | | | | 5.10 | | | | | | N/A | | | | | | N/A | | |
Fiscal 2015
|
| | | | 7.80 | | | | | | 0.20 | | | | | | 10.99 | | | | | | 5.75 | | |
First Quarter
|
| | | | 7.80 | | | | | | 5.00 | | | | | | N/A | | | | | | N/A | | |
Second Quarter
|
| | | | 5.40 | | | | | | 1.60 | | | | | | N/A | | | | | | N/A | | |
Third Quarter
|
| | | | 1.98 | | | | | | 0.40 | | | | | | 10.99 | | | | | | 7.07 | | |
Fourth Quarter
|
| | | | 0.67 | | | | | | 0.20 | | | | | | 8.80 | | | | | | 5.75 | | |
| | |
For the Nine Months Ended
September 30, |
| |
For the Years Ended
December 31, |
| ||||||||||||||||||||||
| | |
2015
|
| |
2014
|
| |
2014
|
| |
2013
|
| ||||||||||||||||
Reconciliation of Adjusted EBITDA to net loss allocable to common stockholders:
|
| | | | | ||||||||||||||||||||||||
NET (LOSS) INCOME ALLOCABLE TO COMMON SHAREHOLDERS
|
| | | $ | (11,159,250 ) | | | | | $ | (7,340,038 ) | | | | | $ | (13,852,249 ) | | | | | $ | 801,352 | | | ||||
Interest
|
| | | | 181,994 | | | | | | 65,723 | | | | | | 348,975 | | | | | | 383,981 | | | ||||
Income tax expense (benefit)
|
| | | | — | | | | | | 767,333 | | | | | | 767,333 | | | | | | (524,791 ) | | | ||||
Depreciation and Amortization
|
| | | | 349,301 | | | | | | 15,163 | | | | | | 56,435 | | | | | | 11,284 | | | ||||
Costs associated with underwritten offering
|
| | | | 5,279,003 | | | | | | — | | | | | | — | | | | | | — | | | ||||
Deemed dividend
|
| | | | 38,068,021 | | | | | | — | | | | | | — | | | | | | — | | | ||||
Non-cash change in fair value of derivatives
|
| | | | (47,405,025 ) | | | | | | — | | | | | | — | | | | | | — | | | ||||
Stock-based expense in connection with waiver agreements
|
| | | | 3,871,309 | | | | | | — | | | | | | — | | | | | | — | | | ||||
Loss on debt extinguishment
|
| | | | 1,544,044 | | | | | | — | | | | | | — | | | | | | — | | | ||||
Amortization of debt discounts and deferred financing costs
|
| | | | 977,938 | | | | | | — | | | | | | 173,708 | | | | | | 102,500 | | | ||||
Stock-based compensation expense
|
| | | | 613,577 | | | | | | 1,375,344 | | | | | | 1,766,579 | | | | | | 135,239 | | | ||||
Retail kiosk closing costs
|
| | | | 719,972 | | | | | | — | | | | | | — | | | | | | — | | | ||||
Adjusted EBITDA
|
| | | $ | (6,959,116 ) | | | | | $ | (5,116,475 ) | | | | | $ | (10,739,219 ) | | | | | $ | 909,565 | | | ||||
|
Name
|
| |
Age
|
| |
Position
|
|
Executive Officers: | | | | ||||
Jeffrey Holman | | | 48 | | | Chief Executive Officer, Chairman and Director | |
Gregory Brauser | | | 30 | | | President and Director | |
Gina Hicks | | | 52 | | | Chief Financial Officer | |
Christopher Santi | | | 43 | | | Chief Operating Officer | |
Non-Employee Directors: | | | | ||||
William Conway III | | | 31 | | | Director | |
Daniel MacLachlan | | | 36 | | | Director | |
Nikhil Raman | | | 31 | | | Director | |
Name
|
| |
Independent
|
| |
Audit
|
| |
Compensation
|
| |
Nominating
and Corporate Governance |
|
Jeffrey Holman | | | | | | ||||||||
Gregory Brauser | | | | | | ||||||||
William Conway III | | |
x
|
| |
x
|
| |
x
|
| |
x
|
|
Daniel MacLachlan | | |
x
|
| |
x
|
| |
x
|
| |
x
|
|
Nikhil Raman | | |
x
|
| |
x
|
| |
x
|
| |
x
|
|
Name (a)
|
| |
Fees
Earned or Paid in Cash ($)(b) |
| |
Option
Awards ($)(d) (1) |
| |
All Other
Compensation ($)(g) |
| |
Total
($)(j) |
| ||||||||||||
Robert J Barrett III
(2)
|
| | | | 27,000 | | | | | | 388,800 | | | | | | 0 | | | | | | 415,800 | | |
Angela Courtin
(2)
|
| | | | 21,000 | | | | | | 388,800 | | | | | | 0 | | | | | | 409,800 | | |
Frank E. Jaumot
(3)
|
| | | | 27,000 | | | | | | 388,800 | | | | | | 0 | | | | | | 415,800 | | |
Ryan Kavanaugh
(2)
|
| | | | 13,000 | | | | | | 498,000 | | | | | | 1,540,000 (4) | | | | | | 2,051,000 | | |
Name and Principal Position (a)
|
| |
Year
(b) |
| |
Salary
($)(c) |
| |
Bonus
($)(d) (1) |
| |
All Other
Compensation ($)(i) |
| |
Total
($)(j) |
| |||||||||||||||
Jeffrey Holman
(2)
Chief Executive Officer |
| | | | 2014 | | | | | | 182,000 | | | | | | 0 | | | | | | 0 | | | | | | 182,000 | | |
| | | 2013 | | | | | | 169,400 | | | | | | 20,000 | | | | | | 0 | | | | | | 189,400 | | | ||
Kevin Frija
(2)
Former Chief Executive Officer |
| | | | 2014 | | | | | | 53,203 | | | | | | 0 | | | | | | 85,615 (3) | | | | | | 138,818 | | |
| | | 2013 | | | | | | 150,404 | | | | | | 20,000 | | | | | | 0 | | | | | | 170,404 | | | ||
Harlan Press
Former Chief Financial Officer |
| | | | 2014 | | | | | | 188,339 | | | | | | 0 | | | | | | 0 | | | | | | 188,389 | | |
| | | 2013 | | | | | | 179,939 | | | | | | 20,000 | | | | | | 10,442 (4) | | | | | | 210,381 | | | ||
Christopher Santi
Chief Operating Officer |
| | | | 2014 | | | | | | 162,246 | | | | | | 0 | | | | | | 0 | | | | | | 162,246 | | |
| | | 2013 | | | | | | 156,231 | | | | | | 20,000 | | | | | | 0 | | | | | | 176,231 | | |
Executive
(1,2)
|
| |
Term
|
| |
Base Salary
|
|
Jeffrey Holman | | | February 11, 2013 through December 31, 2015 which shall automatically be renewed unless either party is given six months’ notice of non-renewal. | | | $182,000 (3) | |
Christopher Santi
(4)
|
| | December 12, 2012 through December 11, 2015 which shall automatically be renewed unless either party is given six months’ notice of non-renewal | | |
$156,000 in first year, increasing to $162,000 in second year and
$170,000 thereafter. Currently, $170,000 |
|
Gina Hicks | | | | | | $175,000 | |
| | |
Holman
|
| |
Brauser
|
| |
Santi
|
|
Death or Total Disability | | |
Any amounts due at time of termination plus full vesting of equity awards
|
| |
Any amounts due at time of termination plus full vesting of equity awards
|
| |
Any amounts due at time of termination
|
|
Dismissal Without Cause or Termination by Executive for Good Reason or upon a Change of Control (1)(2) | | |
Two years of Base Salary, full vesting of equity awards, benefit continuation for 18 months plus pro-rated bonus
|
| |
Two years of Base Salary, full vesting of equity awards, benefit continuation for 18 months plus pro-rated bonus
|
| |
Two months of Base Salary for each year of service, up to 12 months maximum
|
|
Name
(a) |
| |
Number of
Securities Underlying Unexercised Options (#) Exercisable (b) |
| |
Number of
Securities Underlying Unexercised Options (#) Unexercisable (c) |
| |
Equity Incentive
Plan Awards: Number of Securities Underlying Unexercised or Unearned Options (#) (d) |
| |
Option
Exercise Price ($) (e) |
| |
Option
Expiration Date (f) |
| ||||||||||||
Jeffrey Holman
(4)
|
| | | | 24,000 | | | | | | 0 | | | | | | | | | 11.25 | | | | | | 10/1/15 | | |
Kevin Frija
(4)
|
| | | | 36,000 | | | | | | 0 | | | | | | | | | 11.25 | | | | | | 10/1/15 | | |
Harlan Press
|
| | | | 7,556 | | | | | | 445 (1) | | | | | | | | | 5.00 | | | | | | 2/28/22 | | |
Christopher Santi
|
| | | | 4,000 | | | | | | 2,000 (2) | | | | | | | | | 5.75 | | | | | | 3/29/22 | | |
| | | | | 2,778 | | | | | | 1,223 (3) | | | | | | | | | 6.25 | | | | | | 12/11/22 | | |
| | |
Common Stock Beneficially Owned
Prior to the Exchange Offer |
| |
Common Stock Beneficially Owned
After the Exchange Offer |
| ||||||||||||||||||
Name of Beneficial Owner
|
| |
Number of
Shares |
| |
%
|
| |
Number of
Shares |
| |
%
|
| ||||||||||||
Named Executive Officers and Directors: | | | | | | ||||||||||||||||||||
Jeffrey Holman
(1)
|
| | | | 232,221 | | | | | | 2.25 % | | | | | | 232,221 | | | | | | 0.05 % | | |
Kevin Frija
(2)
|
| | | | 10,875 | | | | | | 0.11 % | | | | | | 10,875 | | | | | | 0.00 % | | |
Harlan Press
(3)
|
| | | | 27,399 | | | | | | 0.27 % | | | | | | 27,399 | | | | | | 0.01 % | | |
Christopher Santi
(4)
|
| | | | 18,000 | | | | | | 0.17 % | | | | | | 18,000 | | | | | | 0.00 % | | |
Gregory Brauser
(5)
|
| | | | 186,947 | | | | | | 1.81 % | | | | | | 186,947 | | | | | | 0.04 % | | |
James Martin
(6)
|
| | | | 41,543 | | | | | | 0.40 % | | | | | | 41,543 | | | | | | 0.01 % | | |
Gina Hicks
(7)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
William Conway III
(8)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Daniel MacLachlan
(9)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Nikhil Raman
(10)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
All Executive Officers and Directors as a Group (10 Persons)
(11)
|
| | |
|
516,985
|
| | | |
|
5.01
%
|
| | | |
|
516,985
|
| | | |
|
0.11
%
|
| |
5% Stockholders | | | | | | ||||||||||||||||||||
Alpha Capital Anstalt
(12)
|
| | | | 795,286 | | | | | | 7.71 % | | | | | | 795,286 | | | | | | 0.17 % | | |
| | | | ||
| | | | ||
| | | | ||
| | | | ||
|
Notes to Unaudited Condensed Consolidated Financial Statements
|
| | | |
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
|
Notes to Consolidated Financial Statements
|
| | |
| | |
September 30,
2015 |
| |
December 31,
2014 |
| ||||||||
| | |
(Unaudited)
|
| | ||||||||||
ASSETS
|
| | | ||||||||||||
CURRENT ASSETS | | | | ||||||||||||
Cash
|
| | | $ | 30,570,113 | | | | | $ | 471,194 | | | ||
Due from merchant credit card processor, net of reserve for chargebacks
|
| | | | 111,864 | | | | | | 111,968 | | | ||
Accounts receivable, net allowance of $66,222 and $369,731, respectively
|
| | | | 273,659 | | | | | | 239,652 | | | ||
Inventories
|
| | | | 1,867,377 | | | | | | 2,048,883 | | | ||
Prepaid expenses and vendor deposits
|
| | | | 607,886 | | | | | | 664,103 | | | ||
Loans receivable, net
|
| | | | — | | | | | | 467,095 | | | ||
Deferred financing costs, net
|
| | | | — | | | | | | 122,209 | | | ||
TOTAL CURRENT ASSETS
|
| | | | 33,430,899 | | | | | | 4,125,104 | | | ||
Property and equipment, net of accumulated depreciation of $166,553 and $84,314, respectively
|
| | | | 440,660 | | | | | | 712,019 | | | ||
Intangible assets, net of accumulated amortization of $155,237 and $0, respectively
|
| | | | 1,945,363 | | | | | | — | | | ||
Goodwill
|
| | | | 16,246,477 | | | | | | — | | | ||
Other assets
|
| | | | 169,375 | | | | | | 91,360 | | | ||
TOTAL ASSETS
|
| | | $ | 52,232,774 | | | | | $ | 4,928,483 | | | ||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
| | | ||||||||||||
CURRENT LIABILITIES: | | | | ||||||||||||
Accounts payable
|
| | | $ | 2,056,990 | | | | | $ | 1,920,135 | | | ||
Accrued expenses
|
| | | | 2,391,095 | | | | | | 975,112 | | | ||
Senior convertible notes payable – related parties, net of debt discount of $0 and $1,093,750, respectively
|
| | | | — | | | | | | 156,250 | | | ||
Current portion of capital lease
|
| | | | 52,595 | | | | | | 52,015 | | | ||
Term loan
|
| | | | — | | | | | | 750,000 | | | ||
Customer deposits
|
| | | | 66,015 | | | | | | 140,626 | | | ||
Income taxes payable
|
| | | | 3,092 | | | | | | 3,092 | | | ||
Derivative liabilities
|
| | | | 35,905,972 | | | | | | — | | | ||
TOTAL CURRENT LIABILITIES
|
| | | | 40,475,759 | | | | | | 3,997,230 | | | ||
Capital lease, net of current portion
|
| | | | 85,102 | | | | | | 119,443 | | | ||
TOTAL LIABILITIES
|
| | | | 40,560,861 | | | | | | 4,116,673 | | | ||
COMMITMENTS AND CONTINGENCIES (SEE NOTE 8) | | | | ||||||||||||
STOCKHOLDERS’ EQUITY | | | | ||||||||||||
Series A convertible preferred stock, $.0001 par value, 1,000,000 shares authorized, 940,000 and 0 shares issued and outstanding, respectively
|
| | | | 940 | | | | | | — | | | ||
Preferred stock, $.001 par value, 1,000,000 shares authorized, none issued
|
| | | | — | | | | | | — | | | ||
Common stock, $.001 par value, 500,000,000 and 50,000,000 shares authorized, respectively, 8,455,505 and 3,352,382 shares issued and outstanding, respectively
|
| | | | 8,456 | | | | | | 3,352 | | | ||
Additional paid-in capital
|
| | | | (14,351 ) | | | | | | 16,040,361 | | | ||
Retained earnings (accumulated deficit)
|
| | | | 11,676,868 | | | | | | (15,231,903 ) | | | ||
TOTAL STOCKHOLDERS’ EQUITY
|
| | | | 11,671,913 | | | | | | 811,810 | | | ||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
| | | $ | 52,232,774 | | | | | $ | 4,928,483 | | | ||
|
| | |
For the Three Months Ended
September 30, |
| |
For The Nine Months Ended
September 30, |
| ||||||||||||||||||||||
| | |
2015
|
| |
2014
|
| |
2015
|
| |
2014
|
| ||||||||||||||||
SALES, NET: | | | | | | ||||||||||||||||||||||||
Wholesale and online sales, net
|
| | | $ | 1,894,822 | | | | | $ | 2,673,926 | | | | | $ | 4,872,553 | | | | | $ | 13,547,792 | | | ||||
Retail sales, net
|
| | | | 984,323 | | | | | | — | | | | | | 2,486,516 | | | | | | — | | | ||||
Total Sales
|
| | | | 2,879,145 | | | | | | 2,673,926 | | | | | | 7,359,069 | | | | | | 13,547,792 | | | ||||
Cost of sales wholesale and online
|
| | | | 1,517,327 | | | | | | 2,026,422 | | | | | | 4,215,138 | | | | | | 10,400,944 | | | ||||
Cost of sales retail
|
| | | | 343,528 | | | | | | — | | | | | | 948,432 | | | | | | — | | | ||||
GROSS PROFIT
|
| | | | 1,018,290 | | | | | | 647,504 | | | | | | 2,195,499 | | | | | | 3,146,848 | | | ||||
EXPENSES: | | | | | | ||||||||||||||||||||||||
Advertising
|
| | | | 101,088 | | | | | | 671,817 | | | | | | 273,663 | | | | | | 1,815,450 | | | ||||
Selling, general and administrative
|
| | | | 3,364,475 | | | | | | 2,626,638 | | | | | | 9,852,329 | | | | | | 7,838,380 | | | ||||
Retail kiosk closing cost
|
| | | | 430,334 | | | | | | — | | | | | | 719,972 | | | | | | — | | | ||||
Total operating expenses
|
| | | | 3,895,897 | | | | | | 3,298,455 | | | | | | 10,845,964 | | | | | | 9,653,830 | | | ||||
Operating loss
|
| | | | (2,877,607 ) | | | | | | (2,650,951 ) | | | | | | (8,650,465 ) | | | | | | (6,506,982 ) | | | ||||
OTHER INCOME (EXPENSES): | | | | | | ||||||||||||||||||||||||
Costs associated with underwritten offering (see Note 7)
|
| | | | (5,279,003 ) | | | | | | — | | | | | | (5,279,003 ) | | | | | | — | | | ||||
Amortization of debt discounts
|
| | | | (67,797 ) | | | | | | — | | | | | | (833,035 ) | | | | | | — | | | ||||
Amortization of deferred financing costs
|
| | | | (32,857 ) | | | | | | — | | | | | | (144,903 ) | | | | | | — | | | ||||
Loss on debt extinguishment
|
| | | | (1,544,044 ) | | | | | | — | | | | | | (1,544,044 ) | | | | | | — | | | ||||
Non-cash change in fair value of derivatives
|
| | | | 45,209,758 | | | | | | — | | | | | | 47,405,025 | | | | | | — | | | ||||
Stock-based expense in connection with waiver agreements
|
| | | | (1,757,420 ) | | | | | | — | | | | | | (3,871,309 ) | | | | | | — | | | ||||
Interest income
|
| | | | 7,183 | | | | | | — | | | | | | 8,499 | | | | | | — | | | ||||
Interest expense
|
| | | | (23,244 ) | | | | | | (8,107 ) | | | | | | (101,449 ) | | | | | | (65,723 ) | | | ||||
Interest expense-related party
|
| | | | (10,212 ) | | | | | | — | | | | | | (80,545 ) | | | | | | — | | | ||||
Total other income (expense)
|
| | | | 36,502,364 | | | | | | (8,107 ) | | | | | | 35,559,236 | | | | | | (65,723 ) | | | ||||
Income (loss) before for income tax benefit
|
| | | | 33,624,757 | | | | | | (2,659,058 ) | | | | | | 26,908,771 | | | | | | (6,572,705 ) | | | ||||
Income tax expense
|
| | | | — | | | | | | (2,177,057 ) | | | | | | — | | | | | | (767,333 ) | | | ||||
NET INCOME (LOSS)
|
| | | | 33,624,757 | | | | | | (4,836,115 ) | | | | | | 26,908,771 | | | | | | (7,340,038 ) | | | ||||
Deemed dividend
|
| | | | (38,068,021 ) | | | | | | — | | | | | | (38,068,021 ) | | | | | | — | | | ||||
NET LOSS ALLOCABLE TO COMMON SHAREHOLDERS
|
| | | $ | (4,443,264 ) | | | | | $ | (4,836,115 ) | | | | | $ | (11,159,250 ) | | | | | $ | (7,340,038 ) | | | ||||
LOSS PER SHARE – BASIC AND DILUTED
|
| | | $ | (0.55 ) | | | | | $ | (1.47 ) | | | | | $ | (1.73 ) | | | | | $ | (2.24 ) | | | ||||
WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING – BASIC AND DILUTED
|
| | |
|
8,050,317
|
| | | |
|
3,297,812
|
| | | |
|
6,457,981
|
| | | |
|
3,274,452
|
| | ||||
|
| | |
Series A
Convertible Preferred Stock |
| |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Retained
Earnings (Accumulated Deficit) |
| |
Total
|
| ||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |||||||||||||||||||||||||||||||||||||
Balance – January 1, 2015
|
| | | | — | | | | | $ | — | | | | | | 3,352,382 | | | | | $ | 3,352 | | | | | $ | 16,040,361 | | | | | $ | (15,231,903 ) | | | | | $ | 811,810 | | | |||||||
Issuance of common stock in connection
with the Merger (See Note 3) |
| | | | — | | | | | | — | | | | | | 2,718,307 | | | | | | 2,718 | | | | | | 17,025,681 | | | | | | — | | | | | | 17,028,399 | | | |||||||
Issuance of common stock and warrants
in connection with private placement, net of offering costs |
| | | | — | | | | | | — | | | | | | 686,463 | | | | | | 687 | | | | | | 446,634 | | | | | | — | | | | | | 447,321 | | | |||||||
Reclassification of conversion option from liability to equity
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 13,300 | | | | | | — | | | | | | 13,300 | | | |||||||
Contribution of note and interest payable to Vaporin to capital in connection with the Merger
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 354,029 | | | | | | — | | | | | | 354,029 | | | |||||||
Cancellation of common stock as a result of early termination of consulting agreement
|
| | | | — | | | | | | — | | | | | | (30,000 ) | | | | | | (30 ) | | | | | | 30 | | | | | | — | | | | | | — | | | |||||||
Issuance of common stock in connection
with consulting services |
| | | | — | | | | | | — | | | | | | 27,500 | | | | | | 28 | | | | | | 142,972 | | | | | | — | | | | | | 143,000 | | | |||||||
Issuance of common stock in connection
with delivery of restricted stock units |
| | | | — | | | | | | — | | | | | | 292,191 | | | | | | 292 | | | | | | (292 ) | | | | | | — | | | | | | — | | | |||||||
Issuance of common stock in connection
with waiver deferral agreements |
| | | | — | | | | | | — | | | | | | 647,901 | | | | | | 648 | | | | | | 1,327,548 | | | | | | — | | | | | | 1,328,196 | | | |||||||
Warrants issued as offering costs in connection with convertible note payable
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 87,779 | | | | | | — | | | | | | 87,779 | | | |||||||
Issuance of 760,761 common stock in connection with waiver agreement
|
| | | | — | | | | | | — | | | | | | 760,761 | | | | | | 761 | | | | | | 592,633 | | | | | | — | | | | | | 593,394 | | | |||||||
Issuance of Series A Units, Series A
preferred stock and warrants in connection with underwritten offering |
| | | | 940,414 | | | | | | 940 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 940 | | | |||||||
Issuance of unit purchase option to
underwriter in connection with Series A Units, Series A preferred stock and warrants |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,552,418 | | | | | | — | | | | | | 1,552,418 | | | |||||||
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 470,577 | | | | | | — | | | | | | 470,577 | | | |||||||
Deemed dividend on issuance of Series
A Units, Series A preferred stock and warrants |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (38,068,021 ) | | | | | | — | | | | | | (38,068,021 ) | | | |||||||
Net Income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 26,908,771 | | | | | | 26,908,771 | | | |||||||
Balance – September 30, 2015
|
| | | | 940,414 | | | | | $ | 940 | | | | | | 8,455,505 | | | | | $ | 8,456 | | | | | $ | (14,351 ) | | | | | $ | 11,676,868 | | | | | $ | 11,671,913 | | | |||||||
|
| | |
For the Nine Months Ended
September 30, |
| |||||||||||
| | |
2015
|
| |
2014
|
| ||||||||
OPERATING ACTIVITIES: | | | | ||||||||||||
Net income (loss)
|
| | | $ | 26,908,771 | | | | | $ | (7,340,038 ) | | | ||
Adjustments to reconcile net income (loss) to net cash used in operating activities:
|
| | | ||||||||||||
Change in allowances
|
| | | | — | | | | | | (130,916 ) | | | ||
Depreciation and amortization
|
| | | | 349,301 | | | | | | 15,163 | | | ||
Loss on disposal of assets
|
| | | | 478,729 | | | | | | — | | | ||
Loss on debt extinguishment
|
| | | | 1,544,044 | | | | | | — | | | ||
Amortization of debt discounts
|
| | | | 833,035 | | | | | | — | | | ||
Amortization of deferred financing cost
|
| | | | 144,903 | | | | | | — | | | ||
Write-down of obsolete and slow moving inventory
|
| | | | 125,855 | | | | | | — | | | ||
Stock-based compensation expense
|
| | | | 613,577 | | | | | | 1,375,343 | | | ||
Stock-based expense in connection with waiver agreements (See Note 6)
|
| | | | 3,871,309 | | | | | | — | | | ||
Deferred income tax benefit
|
| | | | — | | | | | | 766,498 | | | ||
Non-cash change in fair value of derivative liabilities
|
| | | | (47,405,025 ) | | | | | | — | | | ||
Unit purchase options granted for underwriters’ expense
|
| | | | 1,552,418 | | | | | | — | | | ||
Changes in operating assets and liabilities: | | | | ||||||||||||
Due from merchant credit card processors
|
| | | | 201,245 | | | | | | 90,080 | | | ||
Accounts receivable
|
| | | | 47,249 | | | | | | 1,109,238 | | | ||
Inventories
|
| | | | 1,081,209 | | | | | | (813,624 ) | | | ||
Prepaid expenses and vendor deposits
|
| | | | 84,238 | | | | | | (131,070 ) | | | ||
Other assets
|
| | | | (74,615 ) | | | | | | (309,281 ) | | | ||
Accounts payable
|
| | | | (386,151 ) | | | | | | 686,069 | | | ||
Accrued expenses
|
| | | | (516,642 ) | | | | | | (86,503 ) | | | ||
Customer deposits
|
| | | | (74,611 ) | | | | | | 72,934 | | | ||
Income taxes
|
| | | | — | | | | | | (2,715 ) | | | ||
NET CASH USED IN OPERATING ACTIVITIES
|
| | | | (10,621,161 ) | | | | | | (4,698,822 ) | | | ||
INVESTING ACTIVITIES: | | | | ||||||||||||
Cash received in connection with Merger
|
| | | | 136,468 | | | | | | — | | | ||
Acquisition of retail stores
|
| | | | (454,393 ) | | | | | | — | | | ||
Loan receivable
|
| | | | — | | | | | | (512,207 ) | | | ||
Collection of loans receivable
|
| | | | 467,095 | | | | | | — | | | ||
Purchases of tradenames
|
| | | | (20,000 ) | | | | | | — | | | ||
Purchases of property and equipment
|
| | | | (194,766 ) | | | | | | (101,071 ) | | | ||
NET CASH USED IN INVESTING ACTIVITIES:
|
| | | | (65,596 ) | | | | | | (613,278 ) | | | ||
|
| | |
For the Nine Months Ended
September 30, |
| |||||||||||
| | |
2015
|
| |
2014
|
| ||||||||
FINANCING ACTIVITIES: | | | | ||||||||||||
Proceeds from private placement of common stock and warrants, net of
offering costs |
| | | | 2,941,960 | | | | | | — | | | ||
Costs associated with underwritten offering (see Note 7)
|
| | | | — | | | | | | (109,104 ) | | | ||
Proceeds from Series A Units
|
| | | | 41,378,227 | | | | | | — | | | ||
Payment of offering costs in connection with convertible debenture
|
| | | | (196,250 ) | | | | | | — | | | ||
Proceeds from issuance of convertible debenture, net of discount
|
| | | | 1,662,500 | | | | | | — | | | ||
Principal payment of convertible debenture
|
| | | | (1,750,000 ) | | | | | | — | | | ||
Principal payments on senior convertible note payable to related parties
|
| | | | (1,250,000 ) | | | | | | — | | | ||
Proceeds from notes payable to related party
|
| | | | — | | | | | | 1,000,000 | | | ||
Principal Payment of notes payable to related party
|
| | | | (1,000,000 ) | | | | | | — | | | ||
Principal payment of convertible note payable
|
| | | | (567,000 ) | | | | | | — | | | ||
Principal payments on term loan payable
|
| | | | (750,000 ) | | | | | | (478,847 ) | | | ||
Principal payments of capital lease obligations
|
| | | | (33,761 ) | | | | | | — | | | ||
Proceeds from loan payable from Vaporin, Inc.
|
| | | | 350,000 | | | | | | — | | | ||
Proceeds from exercise of stock options
|
| | | | — | | | | | | 2,500 | | | ||
NET CASH PROVIDED BY FINANCING ACTIVITIES
|
| | | | 40,785,676 | | | | | | 414,549 | | | ||
INCREASE (DECREASE) IN CASH
|
| | | | 30,098,919 | | | | | | (4,897,551 ) | | | ||
CASH – BEGINNING OF PERIOD
|
| | |
|
471,194
|
| | | |
|
6,570,215
|
| | ||
CASH – END OF PERIOD
|
| | |
$
|
30,570,113
|
| | | |
$
|
1,672,664
|
| | ||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
|
| | | ||||||||||||
Cash paid for interest
|
| | | $ | 251,920 | | | | | $ | 76,615 | | | ||
Cash paid for income taxes
|
| | | $ | 2,791 | | | | | $ | 3,550 | | | ||
NON-CASH INVESTING AND FINANCING ACTIVITIES: | | | | ||||||||||||
Deemed dividend
|
| | | $ | 38,068,021 | | | | | $ | — | | | ||
Cashless exercise of common stock purchase warrants
|
| | | $ | — | | | | | $ | 142 | | | ||
Embedded conversion feature recorded as debt discount and derivative liability
|
| | | $ | 248,359 | | | | | $ | — | | | ||
Recognition of debt discount in connection with convertible note discount
|
| | | $ | 100,800 | | | | | $ | — | | | ||
Warrants issued as offering costs
|
| | | $ | 87,779 | | | | | $ | — | | | ||
Contribution of note and interest payable to Vaporin to capital in connection with the Merger
|
| | | $ | 354,029 | | | | | $ | — | | | ||
Cancellation of common stock for early termination of consulting agreement
|
| | | $ | 30 | | | | | $ | — | | | ||
Issuance of common stock in connection with delivery of restricted stock units
|
| | | $ | 292 | | | | | $ | — | | | ||
|
| | |
For the Nine Months Ended
September 30, |
| |||||||||||
| | |
2015
|
| |
2014
|
| ||||||||
Purchase Price Allocation in connection with the Merger: | | | | ||||||||||||
Cash
|
| | | $ | 136,468 | | | | | $ | — | | | ||
Accounts receivable
|
| | | | 81,256 | | | | | | — | | | ||
Merchant credit card processor receivable
|
| | | | 201,141 | | | | | | — | | | ||
Prepaid expense and other current assets
|
| | | | 28,021 | | | | | | — | | | ||
Inventory
|
| | | | 981,558 | | | | | | — | | | ||
Property and equipment
|
| | | | 206,668 | | | | | | — | | | ||
Accounts payable and accrued expenses
|
| | | | (779,782 ) | | | | | | — | | | ||
Derivative liabilities
|
| | | | (49,638 ) | | | | | | — | | | ||
Notes payable, net of debt discount of $54,623
|
| | | | (512,377 ) | | | | | | — | | | ||
Notes payable – related party
|
| | | | (1,000,000 ) | | | | | | — | | | ||
Net liabilities assumed
|
| | | $ | (706,685 ) | | | | | $ | — | | | ||
Consideration: | | | | ||||||||||||
Value of common stock issued
|
| | | $ | 17,028,399 | | | | | $ | — | | | ||
Excess of liabilities over assets assumed
|
| | | | 706,685 | | | | | | — | | | ||
Total consideration
|
| | | $ | 17,735,084 | | | | | | — | | | ||
Amount allocated to goodwill
|
| | | | (15,654,484 ) | | | | | | — | | | ||
Amount allocated to identifiable intangible assets
|
| | | | (2,080,600 ) | | | | | | — | | | ||
Remaining unallocated consideration
|
| | | $ | — | | | | | $ | — | | | ||
Purchase Price Allocation in connection with the retail store acquisitions: | | | | ||||||||||||
Amount allocated to goodwill
|
| | | $ | 591,993 | | | | | $ | — | | | ||
Amount allocated to other assets
|
| | | | 3,400 | | | | | | — | | | ||
Amount allocated to inventory
|
| | | | 44,000 | | | | | | — | | | ||
Purchase price
|
| | | | 639,393 | | | | | | — | | | ||
Hold back obligation
|
| | | | (185,000 ) | | | | | | — | | | ||
Cash used in retail store acquisitions
|
| | | $ | 454,393 | | | | | $ | — | | | ||
|
For the years ending December 31,
|
| |
Amount
|
| ||||
2015 (remaining)
|
| | | $ | 67,530 | | | |
2016
|
| | | | 270,120 | | | |
2017
|
| | | | 270,120 | | | |
2018
|
| | | | 270,120 | | | |
2019
|
| | | | 270,120 | | | |
Thereafter
|
| | | | 797,353 | | | |
Total
|
| | | $ | 1,945,363 | | | |
|
| Purchase Consideration | | | | | | | | |
|
Value of consideration paid:
|
| | | $ | 17,735,084 | | | |
| Tangible assets acquired and liabilities assumed at fair value | | | ||||||
|
Cash
|
| | | $ | 136,468 | | | |
|
Due from merchant credit card processor
|
| | | | 201,141 | | | |
|
Accounts receivable
|
| | | | 81,256 | | | |
|
Inventories
|
| | | | 981,558 | | | |
|
Property and Equipment
|
| | | | 206,668 | | | |
|
Other Assets
|
| | | | 28,021 | | | |
|
Notes payable, net of debt discount of $54,623
|
| | | | (512,377 ) | | | |
|
Notes payable – related party
|
| | | | (1,000,000 ) | | | |
|
Accounts Payable and accrued expenses
|
| | | | (779,782 ) | | | |
|
Derivative Liabilities
|
| | | | (49,638 ) | | | |
|
Excess of liabilities over assets assumed
|
| | | $ | (706,685 ) | | | |
| Consideration: | | | ||||||
|
Value of common stock issued
|
| | | | 17,028,399 | | | |
|
Excess of liabilities over assets assumed
|
| | | | 706,685 | | | |
|
Total purchase price
|
| | | $ | 17,735,084 | | | |
| Identifiable intangible assets | | | ||||||
|
Trade names and technology
|
| | | | 1,500,000 | | | |
|
Customer relationships
|
| | | | 488,274 | | | |
|
Assembled workforce
|
| | | | 92,326 | | | |
|
Total Identifiable Intangible Assets
|
| | |
|
2,080,600
|
| | |
|
Goodwill
|
| | | | 15,654,484 | | | |
|
Total allocation to identifiable intangible assets and goodwill
|
| | |
$
|
17,735,084
|
| | |
|
| | |
For the Three Months Ended
September 30, |
| |
For the Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2015
|
| |
2014
|
| |
2015
|
| |
2014
|
| ||||||||||||
Wholesale and online revenues
|
| | | $ | 1,894,822 | | | | | $ | 3,232,557 | | | | | $ | 5,329,239 | | | | | $ | 14,708,586 | | |
Retail revenues
|
| | | $ | 984,323 | | | | | $ | 278,574 | | | | | $ | 3,146,093 | | | | | $ | 278,574 | | |
Net loss
|
| | | $ | (4,443,264 ) | | | | | $ | (6,194,501 ) | | | | | $ | (12,566,981 ) | | | | | $ | (11,276,342 ) | | |
Net loss per share
|
| | | $ | (0.55 ) | | | | | $ | (1.39 ) | | | | | $ | (1.95 ) | | | | | $ | (2.90 ) | | |
Weighted Average number of shares outstanding
|
| | | | 8,050,317 | | | | | | 4,451,475 | | | | | | 6,457,981 | | | | | | 3,882,224 | | |
| Purchase Consideration | | | | | | | | |
|
Value of aggregate net consideration paid:
|
| | | $ | 639,393 | | | |
|
Inventory
|
| | | | 44,000 | | | |
|
Other Assets
|
| | | | 3,400 | | | |
|
Goodwill
|
| | | | 591,993 | | | |
|
Total allocation to tangible assets and goodwill
|
| | |
$
|
639,393
|
| | |
|
| | |
September 30,
2015 |
| |
December 31,
2014 |
| ||||||||
Commissions payable
|
| | | $ | 194,090 | | | | | $ | 179,000 | | | ||
Retirement plan contributions
|
| | | | 66,931 | | | | | | 80,000 | | | ||
Accrued severance
|
| | | | 155,277 | | | | | | 82,000 | | | ||
Accrued customer returns
|
| | | | 348,620 | | | | | | 360,000 | | | ||
Accrued payroll
|
| | | | 25,193 | | | | | | — | | | ||
Accrued prepayment penalties
|
| | | | 187,500 | | | | | | — | | | ||
Accrued equity – fair value
|
| | | | 863,364 | | | | | | — | | | ||
Accrued exit costs
|
| | | | 85,000 | | | | | | — | | | ||
Accrued legal
|
| | | | 191,643 | | | | | | — | | | ||
Accrued hold back
|
| | | | 185,000 | | | | | | — | | | ||
Other accrued liabilities
|
| | | | 88,477 | | | | | | 274,112 | | | ||
Total
|
| | | $ | 2,391,095 | | | | | $ | 975,112 | | | ||
|
| | |
Number of
Shares |
| |
Weighted Average
Issuance Date Fair Value Per Share |
| |
Total
Issuance Date Fair Value |
| ||||||||||||
Non-vested, December 31, 2014
|
| | | | 50,000 | | | | | $ | 6.44 | | | | | $ | 322,067 | | | |||
Granted
|
| | | | 465,545 | | | | | | 5.24 | | | | | | 2,439,736 | | | |||
Vested
|
| | | | (485,545 ) | | | | | | 5.38 | | | | | | (2,605,803 ) | | | |||
Forfeited
|
| | | | — | | | | | | — | | | | | | — | | | |||
Non-vested, September 30, 2015
|
| | | | 30,000 | | | | | $ | 5.23 | | | | | $ | 156,000 | | | |||
|
| | |
Number of
Warrants |
| |
Weighted Average
Exercise Price |
| |
Weighted Average
Remaining Term (Yrs.) |
| |
Aggregate
Intrinsic Value |
| ||||||||||||||||
Outstanding at January 1, 2015
|
| | | | 243,218 | | | | | $ | 10.06 | | | | | | | | | | | | | | | ||||
Warrants granted
|
| | | | 76,447,995 | | | | | | 1.29 | | | | | | | | | | | | | | | ||||
Warrants exercised
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | ||||
Warrants assumed in Merger
|
| | | | 49,594 | | | | | | 26.22 | | | | | | | | | | | | | | | ||||
Warrants forfeited or expired
|
| | | | — | | | | | | — | | | | | | | | | | | | | ||||||
Outstanding at September 30, 2015
|
| | | | 76,740,807 | | | | | $ | 1.33 | | | | | | 4.8 | | | | | $ | — | | | ||||
Exercisable at September 30, 2015
|
| | | | 76,740,807 | | | | | $ | 1.33 | | | | | | 4.8 | | | | | $ | — | | | ||||
|
| | |
Warrants Outstanding
|
| |
Warrants Exercisable
|
| |||||||||||||||||||||||||||||
Range of Exercise Price
|
| |
Weighted
Average Exercise Price |
| |
Outstanding
Number of Warrants |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Life In Years |
| |
Exercisable
Number of Warrants |
| ||||||||||||||||||||
$1.00 – $1.99
|
| | | $ | 1.24 | | | | | | 75,251,835 | | | | | $ | 1.24 | | | | | | 4.8 | | | | | | 75,251,835 | | | |||||
$2.00 – $4.99
|
| | | | 2.52 | | | | | | 677,733 | | | | | | 2.52 | | | | | | 4.7 | | | | | | 677,733 | | | |||||
$5.00 – $6.99
|
| | | | 6.40 | | | | | | 551,305 | | | | | | 6.40 | | | | | | 4.4 | | | | | | 551,305 | | | |||||
$7.00 – $16.99 | | | | | 10.05 | | | | | | 240,265 | | | | | | 10.05 | | | | | | 4.1 | | | | | | 240,265 | | | |||||
$17.00 – $66.20
|
| | | | 64.52 | | | | | | 19,669 | | | | | | 64.52 | | | | | | 2.1 | | | | | | 19,669 | | | |||||
| | | | | | | | | | | 76,740,807 | | | | | | | | | | | | 4.8 | | | | | | 76,740,807 | | | |||||
|
Plan
|
| |
Total
Number of Options Outstanding under Plans |
| ||||
Non Plan Grants – Equity compensation not approved by security holders
(1)
|
| | | | 180,000 | | | |
2009 Equity Incentive Plan
|
| | | | 39,206 | | | |
| | | | | 219,206 | | | |
|
| | |
Number of
Options |
| |
Weighted
Average Exercise Price |
| |
Weighted-Average
Remaining Term (Yrs.) |
| |
Aggregate
Intrinsic Value |
| ||||||||||||||||
Outstanding at January 1, 2015
|
| | | | 268,860 | | | | | $ | 3.64 | | | | | | — | | | | | $ | — | | | ||||
Options granted
|
| | | | 3,946 | | | | | | 5.61 | | | | | | — | | | | | | — | | | ||||
Options exercised
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | ||||
Options forfeited or expired
|
| | | | (53,600 ) | | | | | | 6.83 | | | | | | — | | | | | | — | | | ||||
Outstanding at September 30, 2015
|
| | | | 219,206 | | | | | $ | 2.22 | | | | | | 1.1 | | | | | $ | — | | | ||||
Exercisable at September 30, 2015
|
| | | | 210,853 | | | | | $ | 2.20 | | | | | | 0.9 | | | | | $ | — | | | ||||
Available for grant at September 30, 2015
|
| | | | 311,134 | | | | | | | | | | | | | | | | | | | | | ||||
|
| | |
Options Outstanding
|
| |
Options Exercisable
|
| |||||||||||||||||||||||||||||
Range of Exercise Price
|
| |
Weighted
Average Exercise Price |
| |
Outstanding
Number of Options |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Life In Years |
| |
Exercisable
Number of Options |
| ||||||||||||||||||||
$1.00 – $1.50
|
| | | $ | 1.06 | | | | | | 21,540 | | | | | $ | 1.06 | | | | | | 6.5 | | | | | | 17,480 | | | |||||
$1.51 – $1.99
|
| | | | 1.58 | | | | | | 8,440 | | | | | | 1.58 | | | | | | 5.6 | | | | | | 8,106 | | | |||||
$2.00 – $5.99
|
| | | | 2.31 | | | | | | 187,356 | | | | | | 2.31 | | | | | | 0.1 | | | | | | 183,397 | | | |||||
$6.00 – $9.63
|
| | | | 9.63 | | | | | | 1,870 | | | | | | 9.63 | | | | | | 2.0 | | | | | | 1,870 | | | |||||
| | | | | | | | | | | 219,206 | | | | | | | | | | | | 0.9 | | | | | | 210,853 | | | |||||
|
| | |
September 30,
|
| |||||||||||
| | |
2015
|
| |
2014
|
| ||||||||
Restricted stock units
|
| | | | 30,000 | | | | | | 250,000 | | | ||
Stock options
|
| | | | 219,206 | | | | | | 1,352,800 | | | ||
Warrants
|
| | | | 76,740,807 | | | | | | 22,910 | | | ||
Total
|
| | | | 76,990,013 | | | | | | 1,625,710 | | | ||
|
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||||||
LIABILITIES: | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Accrued equity
|
| | | $ | 863,364 | | | | | $ | — | | | | | $ | — | | | | | $ | 863,364 | | | ||||
Warrant liabilities
|
| | | | — | | | | | | — | | | | | | 35,905,972 | | | | | | 35,905,972 | | | ||||
Total derivative liabilities
|
| | | $ | 863,364 | | | | | $ | — | | | | | $ | 35,905,972 | | | | | $ | 36,769,336 | | | ||||
|
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||||||
LIABILITIES: | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Warrant liabilities
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | ||||
Total derivative liabilities
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | ||||
|
| | |
2015
|
| |||||||||||||||||||||
| | |
July 31,
|
| |
July 29,
|
| |
June 25,
|
| |
March 3,
|
| ||||||||||||
Stock price
|
| | | $ | 0.87 | | | | | $ | 1.00 | | | | | $ | 1.70 | | | | | $ | 5.50 | | |
Strike price
|
| | | $ | 2.50 | | | | | $ | 1.24 | | | | | $ | 2.53 | | | | | $ | 6.40 | | |
Remaining term (years)
|
| | | | 0.40 | | | | | | 5.00 | | | | | | 5.00 | | | | | | 5.00 | | |
Volatility
|
| | | | 107 % | | | | | | 107 % | | | | | | 108 % | | | | | | 115 % | | |
Risk-free rate
|
| | | | 0.12 % | | | | | | 1.62 % | | | | | | 1.70 % | | | | | | 1.61 % | | |
Dividend yield
|
| | | | 0.0 % | | | | | | 0.0 % | | | | | | 0.0 % | | | | | | 0.0 % | | |
| | |
2015
|
| |||||||||||||||
| | |
September 30,
|
| |
June 30,
|
| |
March 31,
|
| |||||||||
Stock price
|
| | | $ | 0.48 | | | | | $ | 1.60 | | | | | $ | 5.20 | | |
Strike price
|
| | | $ | 1.24 – $6.40 | | | | | $ | 2.53 – $6.40 | | | | | $ | 6.40 | | |
Remaining term (years)
|
| | | | 4.42 – 4.83 | | | | | | 4.68 – 4.99 | | | | | | 4.93 | | |
Volatility
|
| | | | 110 % | | | | | | 108 % | | | | | | 124 % | | |
Risk-free rate
|
| | | | 1.37 % | | | | | | 1.63 % | | | | | | 1.37 % | | |
Dividend yield
|
| | | | 0.0 % | | | | | | 0.0 % | | | | | | 0.0 % | | |
| | |
For the three
months ended September 30, 2015 |
| |
For the nine
months ended September 30, 2015 |
| ||||||||
Beginning balance
|
| | | $ | 1,683,722 | | | | | $ | — | | | ||
Issuance of Series A warrant liabilities
|
| | | | 79,445,308 | | | | | | 79,445,308 | | | ||
Issuance of other warrant liabilities and conversion options
|
| | | | — | | | | | | 3,878,989 | | | ||
Warrants issued in connection with the Waivers
|
| | | | (13,300 ) | | | | | | (13,300 ) | | | ||
Change in fair value of derivative liabilities
|
| | | | (45,209,758 ) | | | | | | (47,405,025 ) | | | ||
Ending balance
|
| | | $ | 35,905,972 | | | | | $ | 35,905,972 | | | ||
|
|
2015 (remainder)
|
| | | $ | 141,839 | | | |
|
2016
|
| | | | 490,503 | | | |
|
2017
|
| | | | 380,113 | | | |
|
2018
|
| | | | 60,251 | | | |
|
2019
|
| | | | 31,952 | | | |
|
2020
|
| | | | 18,963 | | | |
|
Total
|
| | | $ | 1,123,621 | | | |
|
| | |
DECEMBER 31,
|
| |||||||||||
| | |
2014
|
| |
2013
|
| ||||||||
ASSETS
|
| | | ||||||||||||
CURRENT ASSETS: | | | | ||||||||||||
Cash
|
| | | $ | 471,194 | | | | | $ | 6,570,215 | | | ||
Due from merchant credit card processors, net of reserve for charge-backs of
$2,500 and $2,500, respectively |
| | | | 111,968 | | | | | | 205,974 | | | ||
Accounts receivable, net of allowance of $369,731 and $256,833,
respectively |
| | | | 239,652 | | | | | | 1,802,781 | | | ||
Inventories
|
| | | | 2,048,883 | | | | | | 3,321,898 | | | ||
Prepaid expenses and vendor deposits
|
| | | | 664,103 | | | | | | 1,201,040 | | | ||
Loans receivable, net
|
| | | | 467,095 | | | | | | — | | | ||
Deferred financing costs, net
|
| | | | 122,209 | | | | | | — | | | ||
Deferred tax asset, net
|
| | | | — | | | | | | 766,498 | | | ||
TOTAL CURRENT ASSETS
|
| | | | 4,125,104 | | | | | | 13,868,406 | | | ||
Property and equipment, net of accumulated depreciation of $84,314 and $27,879, respectively
|
| | | | 712,019 | | | | | | 28,685 | | | ||
Other assets
|
| | | | 91,360 | | | | | | 65,284 | | | ||
TOTAL ASSETS
|
| | | $ | 4,928,483 | | | | | $ | 13,962,375 | | | ||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
| | | ||||||||||||
CURRENT LIABILITIES: | | | | ||||||||||||
Accounts payable
|
| | | $ | 1,920,135 | | | | | $ | 1,123,508 | | | ||
Accrued expenses
|
| | | | 975,112 | | | | | | 420,363 | | | ||
Senior convertible notes payable – related parties, net of debt discount of $1,093,750 and $0, respectively
|
| | | | 156,250 | | | | | | — | | | ||
Current portion of capital lease
|
| | | | 52,015 | | | | | | — | | | ||
Term loan
|
| | | | 750,000 | | | | | | 478,847 | | | ||
Customer deposits
|
| | | | 140,626 | | | | | | 182,266 | | | ||
Income taxes payable
|
| | | | 3,092 | | | | | | 5,807 | | | ||
TOTAL CURRENT LIABILITIES
|
| | | | 3,997,230 | | | | | | 2,210,791 | | | ||
Capital lease, net of current portion
|
| | | | 119,443 | | | | | | — | | | ||
TOTAL LIABILITIES
|
| | | | 4,116,673 | | | | | | 2,210,791 | | | ||
COMMITMENTS AND CONTINGENCIES | | | | ||||||||||||
STOCKHOLDERS’ EQUITY: | | | | ||||||||||||
Preferred stock, $.001 par value, 1,000,000 shares authorized, none issued or
outstanding |
| | | | — | | | | | | — | | | ||
Common stock, $.001 par value, 50,000,000 shares authorized 3,352,382 and
3,242,906 shares issued and 3,352,382 and 3,242,906 shares outstanding, respectively |
| | | | 3,352 | | | | | | 3,243 | | | ||
Additional paid-in capital
|
| | | | 16,040,361 | | | | | | 13,127,995 | | | ||
Accumulated deficit
|
| | | | (15,231,903 ) | | | | | | (1,379,654 ) | | | ||
TOTAL STOCKHOLDERS’ EQUITY
|
| | | | 811,810 | | | | | | 11,751,584 | | | ||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
| | | $ | 4,928,483 | | | | | $ | 13,962,375 | | | ||
|
| | |
FOR THE YEARS ENDED
DECEMBER 31, |
| |||||||||||
| | |
2014
|
| |
2013
|
| ||||||||
SALES NET
|
| | | $ | 15,279,859 | | | | | $ | 25,990,228 | | | ||
Cost of goods sold
|
| | | | 14,497,254 | | | | | | 16,300,333 | | | ||
Gross Profit
|
| | | | 782,605 | | | | | | 9,689,895 | | | ||
EXPENSES: | | | | ||||||||||||
Selling, general and administrative
|
| | | | 11,126,759 | | | | | | 6,464,969 | | | ||
Advertising
|
| | | | 2,374,329 | | | | | | 2,264,807 | | | ||
Total operating expenses
|
| | | | 13,501,088 | | | | | | 8,729,776 | | | ||
Operating (loss) income
|
| | | | (12,718,483 ) | | | | | | 960,119 | | | ||
Other expense: | | | | ||||||||||||
Induced conversion expense
|
| | | | — | | | | | | 299,577 | | | ||
Amortization of deferred financing costs
|
| | | | 17,458 | | | | | | — | | | ||
Interest expense
|
| | | | 348,975 | | | | | | 383,981 | | | ||
Total other expenses
|
| | | | 366,433 | | | | | | 683,558 | | | ||
(LOSS) INCOME BEFORE INCOME TAX (EXPENSE) BENEFIT
|
| | | | (13,084,916 ) | | | | | | 276,561 | | | ||
Income tax (expense) benefit
|
| | | | (767,333 ) | | | | | | 524,791 | | | ||
NET (LOSS) INCOME
|
| | | $ | (13,852,249 ) | | | | | $ | 801,352 | | | ||
BASIC (LOSS) EARNINGS PER COMMON SHARE
|
| | | $ | (4.22 ) | | | | | $ | 0.31 | | | ||
DILUTED (LOSS) EARNINGS PER COMMON SHARE
|
| | | $ | (4.22 ) | | | | | $ | 0.30 | | | ||
WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING – BASIC
|
| | | | 3,283,030 | | | | | | 2,563,697 | | | ||
WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING – DILUTED
|
| | | | 3,283,030 | | | | | | 2,637,273 | | | ||
|
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| | |||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Total
|
| ||||||||||||||||||||||||||
Balance – January 1, 2013
|
| | | | 2,407,633 | | | | | $ | 2,407 | | | | | $ | 1,695,155 | | | | | $ | (2,181,006 ) | | | | | $ | (483,444 ) | | | |||||
Issuance of common stock for services
|
| | | | 4,000 | | | | | | 4 | | | | | | 86,996 | | | | | | — | | | | | | 87,000 | | | |||||
Issuance of common stock in connection with exercise of stock options
|
| | | | 8,660 | | | | | | 9 | | | | | | 70,291 | | | | | | — | | | | | | 70,300 | | | |||||
Discount on convertible notes to related parties
|
| | | | — | | | | | | — | | | | | | 98,970 | | | | | | — | | | | | | 98,970 | | | |||||
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | 48,239 | | | | | | — | | | | | | 48,239 | | | |||||
Issuance of common stock for cash, net of
offering costs |
| | | | 666,668 | | | | | | 667 | | | | | | 9,124,436 | | | | | | — | | | | | | 9,125,103 | | | |||||
Issuance of common stock upon conversion of debt
|
| | | | 155,945 | | | | | | 156 | | | | | | 1,704,331 | | | | | | — | | | | | | 1,704,487 | | | |||||
Induced conversion expense
|
| | | | — | | | | | | — | | | | | | 299,577 | | | | | | — | | | | | | 299,577 | | | |||||
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 801,352 | | | | | | 801,352 | | | |||||
Balance – December 31, 2013
|
| | | | 3,242,906 | | | | | | 3,243 | | | | | | 13,127,995 | | | | | | (1,379,654 ) | | | | | | 11,751,584 | | | |||||
Offering costs incurred in 2014 pertaining to December 2013 offering
|
| | | | — | | | | | | — | | | | | | (109,104 ) | | | | | | — | | | | | | (109,104 ) | | | |||||
Issuance of common stock for services
|
| | | | 80,000 | | | | | | 80 | | | | | | 1,602,853 | | | | | | — | | | | | | 1,602,933 | | | |||||
Issuance of common stock in connection with exercise of stock options
|
| | | | 1,000 | | | | | | 1 | | | | | | 4,999 | | | | | | — | | | | | | 5,000 | | | |||||
Issuance of common stock in connection with cashless exercise of warrants
|
| | | | 28,477 | | | | | | 28 | | | | | | (28 ) | | | | | | — | | | | | | — | | | |||||
Discount on senior convertible notes
|
| | | | — | | | | | | — | | | | | | 1,250,000 | | | | | | — | | | | | | 1,250,000 | | | |||||
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | 163,646 | | | | | | — | | | | | | 163,646 | | | |||||
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (13,852,249 ) | | | | | | (13,852,249 ) | | | |||||
Balance – December 31, 2014
|
| | | | 3,352,382 | | | | | $ | 3,352 | | | | | $ | 16,040,361 | | | | | $ | (15,231,903 ) | | | | | $ | 811,810 | | | |||||
|
| | |
FOR THE YEARS ENDED
DECEMBER 31, |
| |||||||||||
| | |
2014
|
| |
2013
|
| ||||||||
OPERATING ACTIVITIES: | | | | ||||||||||||
Net (loss) income
|
| | | $ | (13,852,249 ) | | | | | $ | 801,352 | | | ||
Adjustments to reconcile net (loss) income to net cash used in operating activities: | | | | ||||||||||||
Provision for doubtful accounts
|
| | | | 112,898 | | | | | | 183,333 | | | ||
Depreciation
|
| | | | 56,435 | | | | | | 11,284 | | | ||
Amortization of deferred debt discount
|
| | | | 156,250 | | | | | | 102,500 | | | ||
Amortization of deferred financing costs
|
| | | | 17,458 | | | | | | — | | | ||
Induced conversion expense
|
| | | | — | | | | | | 299,577 | | | ||
Write down of loan receivable to realizable value
|
| | | | 50,000 | | | | | | — | | | ||
Write down of obsolete and slow moving inventory
|
| | | | 1,834,619 | | | | | | — | | | ||
Stock-based compensation
|
| | | | 1,766,579 | | | | | | 135,239 | | | ||
Utilization of net operating loss carryforward
|
| | | | — | | | | | | (346,783 ) | | | ||
Deferred tax
|
| | | | 766,498 | | | | | | (197,585 ) | | | ||
Changes in operating assets and liabilities: | | | | ||||||||||||
Due from merchant credit card processors
|
| | | | 94,006 | | | | | | 838,002 | | | ||
Accounts receivable
|
| | | | 1,450,231 | | | | | | (1,250,034 ) | | | ||
Prepaid expenses and vendor deposits
|
| | | | 536,937 | | | | | | (735,180 ) | | | ||
Inventories
|
| | | | (561,604 ) | | | | | | (1,651,891 ) | | | ||
Other assets
|
| | | | (26,076 ) | | | | | | (53,284 ) | | | ||
Accounts payable
|
| | | | 796,627 | | | | | | (2,085,087 ) | | | ||
Accrued expenses
|
| | | | 554,749 | | | | | | 70,212 | | | ||
Customer deposits
|
| | | | (41,640 ) | | | | | | (295,429 ) | | | ||
Income taxes
|
| | | | (2,715 ) | | | | | | 53,622 | | | ||
NET CASH USED IN OPERATING ACTIVITIES
|
| | | | (6,290,997 ) | | | | | | (4,120,152 ) | | | ||
INVESTING ACTIVITIES: | | | | ||||||||||||
Loans receivable
|
| | | | (517,095 ) | | | | | | — | | | ||
Purchases of property and equipment
|
| | | | (560,410 ) | | | | | | (14,779 ) | | | ||
NET CASH USED IN INVESTING ACTIVITIES
|
| | | | (1,077,505 ) | | | | | | (14,779 ) | | | ||
FINANCING ACTIVITIES | | | | ||||||||||||
Proceeds from sale of common stock, net of offering costs
|
| | | | (109,104 ) | | | | | | 9,125,103 | | | ||
Proceeds from senior convertible notes payable to related parties
|
| | | | 1,250,000 | | | | | | 425,000 | | | ||
Proceeds from senior convertible notes payable
|
| | | | — | | | | | | 500,000 | | | ||
Deferred financing costs
|
| | | | (139,667 ) | | | | | | — | | | ||
Principal repayments of senior note payable to stockholder
|
| | | | — | | | | | | (70,513 ) | | | ||
Proceeds from term loans payable
|
| | | | 1,000,000 | | | | | | 750,000 | | | ||
Principal repayments of term loans payable
|
| | | | (728,847 ) | | | | | | (271,153 ) | | | ||
Principal repayments of capital lease obligations
|
| | | | (7,901 ) | | | | | | — | | | ||
Proceeds from factoring facility
|
| | | | — | | | | | | 407,888 | | | ||
Principal repayments of factoring facility
|
| | | | — | | | | | | (407,888 ) | | | ||
Proceeds from exercise of stock options
|
| | | | 5,000 | | | | | | 70,300 | | | ||
NET CASH PROVIDED BY FINANCING ACTIVITIES
|
| | | | 1,269,481 | | | | | | 10,528,737 | | | ||
INCREASE (DECREASE) IN CASH
|
| | | | (6,009,021 ) | | | | | | 6,393,806 | | | ||
CASH – BEGINNING OF YEAR
|
| | | | 6,570,215 | | | | | | 176,409 | | | ||
CASH – END OF YEAR
|
| | | $ | 471,194 | | | | | $ | 6,570,215 | | | ||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION | | | | ||||||||||||
Cash paid for interest
|
| | | $ | 103,068 | | | | | $ | 297,508 | | | ||
Cash paid for income taxes
|
| | | $ | 3,550 | | | | | $ | 13,770 | | | ||
Noncash financing activities:
|
| | | ||||||||||||
Issuance of common stock in connection with conversion of notes payable
|
| | | $ | — | | | | | $ | 1,704,487 | | | ||
Cashless exercise of common stock purchase warrants
|
| | | $ | 143 | | | | | $ | — | | | ||
Recognition of deferred debt discount on convertible notes payable
|
| | | $ | 1,250,000 | | | | | $ | 98,970 | | | ||
Purchase of equipment through capital lease obligation
|
| | | $ | 179,359 | | | | | $ | — | | | ||
|
Description
|
| |
Useful Lives
|
|
Warehouse fixtures
|
| |
2 years
|
|
Warehouse equipment
|
| |
5 years
|
|
Furniture and fixtures
|
| |
5 years
|
|
Computer hardware
|
| |
3 years
|
|
| | |
For the Years Ended
December 31, |
| |||||||||
| | |
2014
|
| |
2013
|
| ||||||
Revenues
|
| | | $ | 20,253,052 | | | | | $ | 28,259,309 | | |
Net (loss) income
|
| | | $ | (19,595,702 ) | | | | | $ | 415,316 | | |
Loss per share – basic and diluted
|
| | | $ | (2.95 ) | | | | | $ | 0.05 | | |
| | |
December 31,
|
| |||||||||||
| | |
2014
|
| |
2013
|
| ||||||||
Computer hardware
|
| | | $ | 389,373 | | | | | $ | 12,471 | | | ||
Furniture and fixtures
|
| | | | 347,612 | | | | | | 19,821 | | | ||
Warehouse fixtures
|
| | | | 7,564 | | | | | | 7,564 | | | ||
Warehouse equipment
|
| | | | 16,708 | | | | | | 16,708 | | | ||
Leasehold improvements
|
| | | | 35,076 | | | | | | — | | | ||
| | | | | 796,333 | | | | | | 56,564 | | | ||
Less: accumulated depreciation and amortization
|
| | | | (84,314 ) | | | | | | (27,879 ) | | | ||
| | | | $ | 712,019 | | | | | $ | 28,685 | | | ||
|
| | |
Capital
Lease |
| ||||
2015
|
| | | $ | 75,485 | | | |
2016
|
| | | | 75,485 | | | |
2017
|
| | | | 62,904 | | | |
Total
|
| | | | 213,874 | | | |
Amounts representing interest payments
|
| | | | (42,416 ) | | | |
Present value of future minimum payments
|
| | | | 171,458 | | | |
Current portion of capital lease obligations
|
| | | | (52,015 ) | | | |
Capital lease obligations, long term
|
| | | $ | 119,443 | | | |
|
| | |
Number of
Warrants |
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Contractual Term |
| |
Aggregate
Intrinsic Value |
| ||||||||||||||||
Outstanding at January 1, 2013
|
| | | | 2,135 | | | | | $ | 5.40 | | | | | ||||||||||||||
Warrants granted
|
| | | | 41,041 | | | | | | 16.70 | | | | | ||||||||||||||
Warrants exercised
|
| | | | — | | | | | | — | | | | | ||||||||||||||
Warrants forfeited or expired
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | ||||
Outstanding at December 31, 2013
|
| | | | 43,176 | | | | | $ | 16.15 | | | | | ||||||||||||||
Warrants granted
|
| | | | 238,636 | | | | | | 10.00 | | | | | ||||||||||||||
Warrants exercised
|
| | | | (38,594 ) | | | | | | 16.50 | | | | | ||||||||||||||
Warrants forfeited or expired
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | ||||
Outstanding at December 31, 2014
|
| | | | 243,218 | | | | | $ | 10.05 | | | | | | 5.0 | | | | | $ | — | | | ||||
Exercisable at December 31, 2014
|
| | | | 43,124 | | | | | $ | 16.15 | | | | | | 5.0 | | | | | $ | — | | | ||||
|
| | |
For the Years Ended
December 31, |
| |||
| | |
2014
|
| |
2013
|
|
Expected term
|
| |
5 – 7 years
|
| |
6.3 – 10 years
|
|
Risk Free interest rate
|
| |
1.57% – 1.72%
|
| |
2.62%
|
|
Dividend yield
|
| |
0.0%
|
| |
0.0%
|
|
Volatility
|
| |
27% – 31%
|
| |
46.3%
|
|
Plan
|
| |
Total Number
of Options Outstanding in Plans |
| ||||
Equity compensation plans not approved by security holders
|
| | | | 180 | | | |
Equity Incentive Plan
|
| | | | 89 | | | |
| | | | | 269 | | | |
|
| | |
Number of
Shares |
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Contractual Term |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
Outstanding at January 1, 2013
|
| | | | 226 | | | | | $ | 10.30 | | | | | ||||||||||
Options granted
|
| | | | 8 | | | | | | 21.75 | | | | | ||||||||||
Options exercised
|
| | | | (8 ) | | | | | | 7.85 | | | | | ||||||||||
Options forfeited or expired
|
| | | | (2 ) | | | | | | 6.35 | | | | | | | | | | | | | | |
Outstanding at December 31, 2013
|
| | | | 224 | | | | | | 10.85 | | | | | ||||||||||
Options granted
|
| | | | 50 | | | | | | 35.00 | | | | | ||||||||||
Options exercised
|
| | | | (1 ) | | | | | | 5.00 | | | | | ||||||||||
Options forfeited or expired
|
| | | | (4 ) | | | | | | 7.35 | | | | | | | | | | | | | | |
Outstanding at December 31, 2014
|
| | | | 269 | | | | | $ | 15.40 | | | | | | 6.53 | | | | | $ | — | | |
Exercisable at December 31, 2014
|
| | | | 203 | | | | | $ | 10.85 | | | | | | 6.45 | | | | | $ | — | | |
Options available for grants at December 31, 2014
|
| | | | 260 | | | | | | |||||||||||||||
|
| | |
For the years ended
December 31, |
| |||||||||
| | |
2014
|
| |
2013
|
| ||||||
Net (loss) income – basic
|
| | | $ | (13,852,249 ) | | | | | $ | 801,352 | | |
Denominator – basic: | | | | ||||||||||
Weighted average number of common shares outstanding
|
| | | | 3,283,030 | | | | | | 2,563,697 | | |
Basic (loss) earnings per common share
|
| | | $ | (4.22 ) | | | | | $ | 0.31 | | |
Net (loss) earnings – diluted
|
| | | $ | (13,852,249 ) | | | | | $ | 801,352 | | |
Denominator – diluted: | | | | ||||||||||
Basic weighted average number of common shares outstanding
|
| | | | 3,283,030 | | | | | | 2,563,697 | | |
Weighted average effect of dilutive securities: | | | | ||||||||||
Common share equivalents of outstanding stock options
|
| | | | — | | | | | | 69,886 | | |
Common share equivalents of convertible debt
|
| | | | — | | | | | | — | | |
Common share equivalents of outstanding warrants
|
| | | | — | | | | | | 3,690 | | |
Diluted weighted average number of common shares outstanding
|
| | | | 3,283,030 | | | | | | 2,637,273 | | |
Diluted (loss) earnings per common share
|
| | | $ | (4.22 ) | | | | | $ | 0.30 | | |
Securities excluded from the weighted outstanding calculation because their inclusion would have been antidilutive:
|
| | | ||||||||||
Convertible debt
|
| | | | 227,273 | | | | | | — | | |
Stock options
|
| | | | 268,860 | | | | | | 1,287 | | |
Warrants
|
| | | | 243,218 | | | | | | 818 | | |
| | |
For the Years ended
December 31, |
| |||||||||||
| | |
2014
|
| |
2013
|
| ||||||||
Current: | | | | | | | | | | | | | | ||
Federal
|
| | | $ | — | | | | | $ | 337,016 | | | ||
State and local
|
| | | | — | | | | | | 29,344 | | | ||
Utilization of net operating loss carryforward
|
| | | | — | | | | | | (346,783 ) | | | ||
| | | | | — | | | | | | 19,577 | | | ||
Deferred: | | | | ||||||||||||
Federal
|
| | | | (4,337,272 ) | | | | | | 202,531 | | | ||
State and local
|
| | | | (463,060 ) | | | | | | 34,178 | | | ||
| | | | | (4,800,332 ) | | | | | | 236,709 | | | ||
Change in valuation allowance
|
| | | | 5,567,665 | | | | | | (781,077 ) | | | ||
| | | | | 767,333 | | | | | | (544,368 ) | | | ||
Income tax provision (benefit)
|
| | | $ | 767,333 | | | | | $ | (524,791 ) | | | ||
|
| | |
For the Years Ended
December 31, |
| |||||||||||
| | |
2014
|
| |
2013
|
| ||||||||
U.S. federal statutory rate
|
| | | | (34.00 )% | | | | | | 34.00 % | | | ||
State and local taxes, net of federal benefit
|
| | | | (2.98 )% | | | | | | 3.63 % | | | ||
Amortization of debt discount
|
| | | | — | | | | | | 13.95 % | | | ||
Debt conversion inducement
|
| | | | — | | | | | | 40.76 % | | | ||
Net operating loss tax adjustment
|
| | | | — | | | | | | (9.65 )% | | | ||
Other permanent differences
|
| | | | 0.29 % | | | | | | 3.00 % | | | ||
Alternative minimum tax
|
| | | | — | | | | | | 6.97 % | | | ||
Change in valuation allowance
|
| | | | 42.55 % | | | | | | (282.42 )% | | | ||
Income tax provision (benefit)
|
| | | | 5.86 % | | | | | | (189.76 )% | | | ||
|
| | |
Years Ended
December 31, |
| |||||||||||
| | |
2014
|
| |
2013
|
| ||||||||
Current deferred tax assets: | | | | | | | | | | | | | | ||
Net operating loss carryforwards
|
| | | $ | 4,556,515 | | | | | $ | 169,404 | | | ||
Stock-based compensation expense
|
| | | | 507,864 | | | | | | 442,813 | | | ||
Alternative minimum tax credit carryforwards
|
| | | | 15,336 | | | | | | 19,283 | | | ||
Reserves and allowances
|
| | | | 263,609 | | | | | | 97,587 | | | ||
Inventory
|
| | | | 269,865 | | | | | | 59,320 | | | ||
Accrued expenses and deferred income
|
| | | | 53,442 | | | | | | 8,824 | | | ||
Severance
|
| | | | 27,555 | | | | | | — | | | ||
Charitable contributions
|
| | | | 1,260 | | | | | | 1,317 | | | ||
Total current deferred tax assets
|
| | | | 5,695,446 | | | | | | 798,548 | | | ||
Current deferred tax liabilities: | | | | | | | | | | | | | | ||
Section 481 (a) adjustment
|
| | | | — | | | | | | (24,450 ) | | | ||
Property and equipment
|
| | | | — | | | | | | (7,600 ) | | | ||
Total current deferred tax liabilities
|
| | | | — | | | | | | (32,050 ) | | | ||
Net current deferred tax assets
|
| | | | 5,695,446 | | | | | | 766,498 | | | ||
Valuation allowance
|
| | | | (5,695,446 ) | | | | | | — | | | ||
Net deferred tax assets
|
| | | $ | — | | | | | $ | 766,498 | | | ||
|
| | |
Operating
Leases |
|||
2015
|
| | | $ | 572,798 | |
2016
|
| | | | 307,488 | |
2017
|
| | | | 300,279 | |
2018
|
| | | | 253,841 | |
2019
|
| | | | 203,964 | |
Total
|
| | | $ | 1,638,370 | |
|
| | | | | |
Incorporated by Reference from
|
| |||||||||
Exhibit
Number |
| |
Description of Document
|
| |
Registrant’s
Form |
| |
Date Filed
with the SEC |
| |
Exhibit
Number |
| |
Filed
Herewith |
|
3.1 | | | Certificate of Incorporation of Vapor Corp. | | |
10-Q
|
| |
November 16, 2015
|
| | 3.1 | | | ||
3.2 | | | Certificate of Amendment to the Certificate of Incorporation of Vapor Corp. | | |
|
| | | | | |
X
|
| ||
3.3 | | | Certificate of Designation of Series A Convertible Preferred Stock of Vapor Corp. | | |
10-Q
|
| |
November 16, 2015
|
| | 3.1 | | | ||
3.4 | | | Bylaws of Vapor Corp. | | |
8-K
|
| |
December 31, 2013
|
| | 3.4 | | | ||
4.1 | | | Form of Common Stock certificate | | |
8-K
|
| |
December 31, 2013
|
| | 4.1 | | | ||
4.2 | | | Form of Exchange Warrant to be issued in connection with the Exchange Offer | | | | | | | | | | | |
X
|
|
5.1 | | | Opinion regarding legality* | | | | | | ||||||||
10.1 | | | 2009 Equity Incentive Plan | | |
14C
|
| |
December 10, 2009
|
| | B | | | ||
10.2 | | | Lease Agreement dated March 21, 2011 - 3001 Griffin Partners, LLC | | |
8-K
|
| | April 7, 2011 | | | 10.1 | | | ||
10.3 | | | Christopher Santi Employment Agreement, dated December 12, 2012 | | |
8-K
|
| |
December 13, 2012
|
| | 10.1 | | | ||
10.4 | | | Jeffrey Holman Employment Agreement, dated August 1, 2015 | | |
10-Q
|
| |
November 16, 2015
|
| | 10.1 | | | ||
10.5 | | | Gregory Brauser Employment Agreement, dated August 1, 2015 | | |
10-Q
|
| |
November 16, 2015
|
| | 10.2 | | | ||
10.6 | | | Gina Hicks Employment Letter, dated September 15, 2015 | | |
8-K
|
| |
September 16, 2015
|
| | 10.1 | | | ||
10.7 | | | Spike Marks Inc./Casa Cubana Private Label Production and Supply Agreement | | |
8-K
|
| | April 25, 2012 | | | 10.1 | | | ||
10.8 | | | Form of Warrant, dated as of June 19, 2012 | | |
8-K
|
| | June 22, 2012 | | | 10.3 | | | ||
10.9 | | | Entrepreneur Growth Capital, LLC Invoice Purchase and Sale Agreement made as of August 8, 2013 | | |
8-K
|
| | August 13, 2013 | | | 10.1 | | | ||
10.10 | | | Entrepreneur Growth Capital, LLC Credit Card Receivables Advance Agreement dated as of August 16, 2013 | | |
8-K
|
| | August 19, 2012 | | | 10.1 | | |
| | | | | |
Incorporated by Reference from
|
| |||||||||
Exhibit
Number |
| |
Description of Document
|
| |
Registrant’s
Form |
| |
Date Filed
with the SEC |
| |
Exhibit
Number |
| |
Filed
Herewith |
|
10.11 | | | Entrepreneur Growth Capital LLC Secured Promissory Note dated September 23, 2014 | | |
8-K
|
| |
September 23, 2014
|
| | 10.1 | | | ||
10.12 | | |
Purchase Agreement, dated as of October 22, 2013
|
| |
8-K
|
| | October 23, 2013 | | | 10.1 | | | ||
10.13 | | | Registration Rights Agreement, dated as of October 29, 2013 | | |
8-K
|
| | October 23, 2013 | | | 10.2 | | | ||
10.14 | | | Form of Warrant issued to Roth Capital Partners, LLC | | |
S-1
|
| |
November 18, 2013
|
| | 4.3 | | | ||
10.15 | | | Securities Purchase Agreement, dated as of November 14, 2014 | | |
8-K
|
| |
November 17, 2014
|
| | 10.1 | | | ||
10.16 | | | Form of Warrant, dated as of November 14, 2014 | | |
8-K
|
| |
November 17, 2014
|
| | 10.3 | | | ||
10.17 | | | Form of Non-Equity Incentive Plan Stock Option Agreement | | |
S-8
|
| | May 28, 2013 | | | 4.4 | | | ||
10.18 | | | Form of 2009 Equity Incentive Plan Stock Option Agreement | | |
S-8
|
| | May 28, 2013 | | | 4.5 | | | ||
10.19 | | | Amendment to 2009 Equity Incentive Plan | | |
8-K
|
| |
November 20, 2013
|
| | 10.1 | | | ||
10.20 | | | Knight Global Services Consulting Agreement dated as of February 3, 2014 | | |
8-K
|
| | February 6, 2014 | | | 10.1 | | | ||
10.21 | | | Operating Agreement of Emagine the Vape Store, LLC | | |
8-K
|
| |
December 18, 2014
|
| | 10.1 | | | ||
10.22 | | | Convertible Promissory Note, dated January 29, 2015 | | |
8-K
|
| | February 3, 2015 | | | 10.1 | | | ||
10.23 | | | Securities Purchase Agreement, dated as of January 20, 2015 | | |
8-K
|
| | January 26, 2015 | | | 10.1 | | | ||
10.24 | | | Form of Note, dated as of January 20, 2015 | | |
8-K
|
| | January 26, 2015 | | | 10.2 | | | ||
10.25 | | | 2015 Equity Incentive Plan | | |
S-1
|
| | June 1, 2015 | | | 10.28 | | | ||
10.26 | | | Securities Purchase Agreement, dated as of March 3, 2015 | | |
8-K
|
| | March 5, 2015 | | | 10.1 | | | ||
10.27 | | | Form of Warrant, dated as of March 3, 2015 | | |
8-K
|
| | March 5, 2015 | | | 10.2 | | | ||
10.28 | | | Form of Waiver Agreement relating to November 14, 2014 Securities Purchase Agreement | | |
8-K
|
| | June 25, 2015 | | | 10.4 | | | ||
10.29 | | | Form of Waiver Agreement relating to March 3, 2015 Securities Purchase Agreement | | |
8-K
|
| | June 25, 2015 | | | 10.5 | | | ||
10.30 | | | Form of Warrant, dated as of June 19, 2015 | | |
8-K
|
| | June 25, 2015 | | | 10.6 | | | ||
10.31 | | | Form of Registration Rights Agreement, dated as of June 16, 2015 | | |
8-K
|
| | June 25, 2015 | | | 10.7 | | | ||
10.32 | | | Form of Securities Purchase Agreement, dated as of June 22, 2015 | | |
8-K
|
| | June 25, 2015 | | | 10.1 | | | ||
10.33 | | | Form of Senior Secured Convertible Debenture, due December 22, 2015 | | |
8-K
|
| | June 25, 2015 | | | 10.3 | | | ||
10.34 | | | Form of Security Agreement dated as of June 22, 2015 | | |
8-K
|
| | June 25, 2015 | | | 10.2 | | | ||
10.35 | | | Form of Series A Warrant | | |
S-1
|
| | July 20, 2015 | | | 4.2 | | | ||
10.36 | | | Form of Unit Purchase Option | | |
S-1
|
| | July 10, 2015 | | | 4.1 | | | ||
21.1 | | | Subsidiaries | | |
S-1
|
| | June 1, 2015 | | | 21.1 | | | ||
23.1 | | | Consent of Marcum LLP | | | | | | | | | | | |
X
|
|
23.2 | | | Consent of Cozen O’Connor (contained in Exhibit 5.1)* | | | | | | | | | | | |
X
|
|
99.1 | | | Schedule TO-I | | |
SC TO-I
|
| |
December 11, 2015
|
| | | ||||
99.2 | | | Offer Letter | | |
SC TO-I
|
| |
December 11, 2015
|
| | | ||||
99.3 | | | Form of Letter of Transmittal | | |
SC TO-I
|
| |
December 11, 2015
|
| | | ||||
99.4 | | | Form of Letter to Brokers | | |
SC TO-I
|
| |
December 11, 2015
|
| | | ||||
99.5 | | | Form of Letter to Clients | | |
SC TO-I
|
| |
December 11, 2015
|
| | | ||||
101.INS | | | XBRL Instance Document | | | | | | | | | | | |
X
|
|
101.SCH | | | XBRL Taxonomy Extension Schema Document | | | | | | | | | | | |
X
|
|
101.CAL | | | XBRL Taxonomy Extension Calculation Linkbase Document | | | | | | | | | | | |
X
|
|
| | | | | |
Incorporated by Reference from
|
| |||||||||
Exhibit
Number |
| |
Description of Document
|
| |
Registrant’s
Form |
| |
Date Filed
with the SEC |
| |
Exhibit
Number |
| |
Filed
Herewith |
|
101.LAB | | | XBRL Taxonomy Extension Label Linkbase Document | | | | | | | | | | | |
X
|
|
101.PRE | | | XBRL Taxonomy Extension Presentation Linkbase Document | | | | | | | | | | | |
X
|
|
101.DEF | | | XBRL Taxonomy Extension Definition Linkbase Document | | | | | | | | | | | |
X
|
|
| VAPOR CORP. | | |||
| By: | | | /s/ Jeffrey Holman | |
| | | |
Jeffrey Holman
Chief Executive Officer |
|
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/
Jeffrey Holman
Jeffrey Holman
|
| |
Chief Executive Officer and Chairman
(Principal Executive Officer) |
| |
December 11, 2015
|
|
|
/s/
Gina Hicks
Gina Hicks
|
| |
Chief Financial Officer
(Principal Financial and Accounting Officer) |
| |
December 11, 2015
|
|
|
/s/
Gregory Brauser
Gregory Brauser
|
| |
Director
|
| |
December 11, 2015
|
|
|
/s/
William Conway III
William Conway III
|
| |
Director
|
| |
December 11, 2015
|
|
|
/s/
Daniel MacLachlan
Daniel MacLachlan
|
| |
Director
|
| |
December 11, 2015
|
|
|
/s/
Nikhil Raman
Nikhil Raman
|
| |
Director
|
| |
December 11, 2015
|
|
| | | | | |
Incorporated by Reference from
|
| |||||||||
Exhibit
Number |
| |
Description of Document
|
| |
Registrant’s
Form |
| |
Date Filed with the
SEC |
| |
Exhibit
Number |
| |
Filed
Herewith |
|
3.1 | | | Certificate of Incorporation of Vapor Corp. | | |
10-Q
|
| |
November 16, 2015
|
| | 3.1 | | | ||
3.2 | | | Certificate of Amendment to the Certificate of Incorporation of Vapor Corp. | | |
|
| | | | | |
X
|
| ||
3.3 | | | Certificate of Designation of Series A Convertible Preferred Stock of Vapor Corp. | | |
10-Q
|
| |
November 16, 2015
|
| | 3.1 | | | ||
3.4 | | | Bylaws of Vapor Corp. | | |
8-K
|
| |
December 31, 2013
|
| | 3.4 | | | ||
4.1 | | | Form of Common Stock certificate | | |
8-K
|
| |
December 31, 2013
|
| | 4.1 | | | ||
4.2 | | | Form of Exchange Warrant to be issued in connection with the Exchange Offer | | | | | | | | | | | |
X
|
|
5.1 | | | Opinion regarding legality* | | | | | | | | | | | |
X
|
|
10.1 | | | 2009 Equity Incentive Plan | | |
14C
|
| |
December 10, 2009
|
| | B | | | ||
10.2 | | | Lease Agreement dated March 21, 2011 - 3001 Griffin Partners, LLC | | |
8-K
|
| | April 7, 2011 | | | 10.1 | | | ||
10.3 | | | Christopher Santi Employment Agreement, dated December 12, 2012 | | |
8-K
|
| |
December 13, 2012
|
| | 10.1 | | | ||
10.4 | | | Jeffrey Holman Employment Agreement, dated August 1, 2015 | | |
10-Q
|
| |
November 16, 2015
|
| | 10.1 | | | ||
10.5 | | | Gregory Brauser Employment Agreement, dated August 1, 2015 | | |
10-Q
|
| |
November 16, 2015
|
| | 10.2 | | | ||
10.6 | | | Gina Hicks Employment Letter, dated September 15, 2015 | | |
8-K
|
| |
September 16, 2015
|
| | 10.1 | | | ||
10.7 | | | Spike Marks Inc./Casa Cubana Private Label Production and Supply Agreement | | |
8-K
|
| | April 25, 2012 | | | 10.1 | | | ||
10.8 | | | Form of Warrant, dated as of June 19, 2012 | | |
8-K
|
| | June 22, 2012 | | | 10.3 | | | ||
10.9 | | | Entrepreneur Growth Capital, LLC Invoice Purchase and Sale Agreement made as of August 8, 2013 | | |
8-K
|
| | August 13, 2013 | | | 10.1 | | | ||
10.10 | | | Entrepreneur Growth Capital, LLC Credit Card Receivables Advance Agreement dated as of August 16, 2013 | | |
8-K
|
| | August 19, 2012 | | | 10.1 | | | ||
10.11 | | | Entrepreneur Growth Capital LLC Secured Promissory Note dated September 23, 2014 | | |
8-K
|
| |
September 23, 2014
|
| | 10.1 | | | ||
10.12 | | |
Purchase Agreement, dated as of October 22, 2013
|
| |
8-K
|
| | October 23, 2013 | | | 10.1 | | | ||
10.13 | | | Registration Rights Agreement, dated as of October 29, 2013 | | |
8-K
|
| | October 23, 2013 | | | 10.2 | | | ||
10.14 | | | Form of Warrant issued to Roth Capital Partners, LLC | | |
S-1
|
| |
November 18, 2013
|
| | 4.3 | | | ||
10.15 | | | Securities Purchase Agreement, dated as of November 14, 2014 | | |
8-K
|
| |
November 17, 2014
|
| | 10.1 | | | ||
10.16 | | | Form of Warrant, dated as of November 14, 2014 | | |
8-K
|
| |
November 17, 2014
|
| | 10.3 | | | ||
10.17 | | | Form of Non-Equity Incentive Plan Stock Option Agreement | | |
S-8
|
| | May 28, 2013 | | | 4.4 | | | ||
10.18 | | | Form of 2009 Equity Incentive Plan Stock Option Agreement | | |
S-8
|
| | May 28, 2013 | | | 4.5 | | | ||
10.19 | | | Amendment to 2009 Equity Incentive Plan | | |
8-K
|
| |
November 20, 2013
|
| | 10.1 | | | ||
10.20 | | | Knight Global Services Consulting Agreement dated as of February 3, 2014 | | |
8-K
|
| | February 6, 2014 | | | 10.1 | | | ||
10.21 | | | Operating Agreement of Emagine the Vape Store, LLC | | |
8-K
|
| |
December 18, 2014
|
| | 10.1 | | | ||
10.22 | | | Convertible Promissory Note, dated January 29, 2015 | | |
8-K
|
| | February 3, 2015 | | | 10.1 | | | ||
10.23 | | | Securities Purchase Agreement, dated as of January 20, 2015 | | |
8-K
|
| | January 26, 2015 | | | 10.1 | | | ||
10.24 | | | Form of Note, dated as of January 20, 2015 | | |
8-K
|
| | January 26, 2015 | | | 10.2 | | | ||
10.25 | | | 2015 Equity Incentive Plan | | |
S-1
|
| | June 1, 2015 | | | 10.28 | | | ||
10.26 | | | Securities Purchase Agreement, dated as of | | |
8-K
|
| | March 5, 2015 | | | 10.1 | | |
| | | | | |
Incorporated by Reference from
|
| |||||||||
Exhibit
Number |
| |
Description of Document
|
| |
Registrant’s
Form |
| |
Date Filed with the
SEC |
| |
Exhibit
Number |
| |
Filed
Herewith |
|
| | | March 3, 2015 | | | | | | | | | | | | ||
10.27 | | | Form of Warrant, dated as of March 3, 2015 | | |
8-K
|
| | March 5, 2015 | | | 10.2 | | | ||
10.28 | | | Form of Waiver Agreement relating to November 14, 2014 Securities Purchase Agreement | | |
8-K
|
| | June 25, 2015 | | | 10.4 | | | ||
10.29 | | | Form of Waiver Agreement relating to March 3, 2015 Securities Purchase Agreement | | |
8-K
|
| | June 25, 2015 | | | 10.5 | | | ||
10.30 | | | Form of Warrant, dated as of June 19, 2015 | | |
8-K
|
| | June 25, 2015 | | | 10.6 | | | ||
10.31 | | | Form of Registration Rights Agreement, dated as of June 16, 2015 | | |
8-K
|
| | June 25, 2015 | | | 10.7 | | | ||
10.32 | | | Form of Securities Purchase Agreement, dated as of June 22, 2015 | | |
8-K
|
| | June 25, 2015 | | | 10.1 | | | ||
10.33 | | | Form of Senior Secured Convertible Debenture, due December 22, 2015 | | |
8-K
|
| | June 25, 2015 | | | 10.3 | | | ||
10.34 | | | Form of Security Agreement dated as of June 22, 2015 | | |
8-K
|
| | June 25, 2015 | | | 10.2 | | | ||
10.35 | | | Form of Series A Warrant | | |
S-1
|
| | July 20, 2015 | | | 4.2 | | | ||
10.36 | | | Form of Unit Purchase Option | | |
S-1
|
| | July 10, 2015 | | | 4.1 | | | ||
21.1 | | | Subsidiaries | | |
S-1
|
| | June 1, 2015 | | | 21.1 | | | ||
23.1 | | | Consent of Marcum LLP | | | | | | | | | | | |
X
|
|
23.2 | | | Consent of Cozen O’Connor (contained in Exhibit 5.1)* | | | | | | ||||||||
99.1 | | | Schedule TO-I | | |
SC TO-I
|
| |
December 11, 2015
|
| | | ||||
99.2 | | | Offer Letter | | |
SC TO-I
|
| |
December 11, 2015
|
| | | ||||
99.3 | | | Form of Letter of Transmittal | | |
SC TO-I
|
| |
December 11, 2015
|
| | | ||||
99.4 | | | Form of Letter to Brokers | | |
SC TO-I
|
| |
December 11, 2015
|
| | | ||||
99.5 | | | Form of Letter to Clients | | |
SC TO-I
|
| |
December 11, 2015
|
| | | ||||
101.INS | | | XBRL Instance Document | | | | | | | | | | | |
X
|
|
101.SCH | | | XBRL Taxonomy Extension Schema Document | | | | | | | | | | | |
X
|
|
101.CAL | | | XBRL Taxonomy Extension Calculation Linkbase Document | | | | | | | | | | | |
X
|
|
101.LAB | | | XBRL Taxonomy Extension Label Linkbase Document | | | | | | | | | | | |
X
|
|
101.PRE | | | XBRL Taxonomy Extension Presentation Linkbase Document | | | | | | | | | | | |
X
|
|
101.DEF | | | XBRL Taxonomy Extension Definition Linkbase Document | | | | | | | | | | | |
X
|
|
Exhibit 3.2
CERTIFICATE OF AMENDMENT TO CERTIFICATE OF INCORPORATION OF VAPOR CORP.
Vapor Corp. (the “Company”), a corporation organized and existing under the General Corporation Law of the State of Delaware (the “Delaware General Corporation Law”), hereby certifies as follows:
1. Pursuant to Sections 242 and 228 of the Delaware General Corporation Law, the amendment herein set forth has been duly approved by the Board of Directors and holders of a majority of the outstanding capital stock of the Company.
2. Section 4 of the Certificate of Incorporation is amended to read as follows:
4. The total number of shares of stock which the Corporation is authorized to issue is 501,000,000. 500,000,000 shares shall be common stock, par value $0.001 per share (“ Common Stock ”), and 1,000,000 shall be preferred stock, par value $0.001 per share (“ Preferred Stock ”). Except as otherwise provided in this Corporation’s Certificate of Incorporation, authority is hereby vested in the Board of Directors of the Corporation from time to time to provide for the issuance of shares of one or more series of Preferred Stock and in connection therewith to fix by resolution or resolutions providing for the issue of any such series, the number of shares to be included therein, the voting powers thereof, and such of the designations, preferences and relative participating, optional or other special rights and qualifications, limitations and restrictions of each such series, including, without limitation, dividend rights, voting rights, rights of redemption, or conversion into Common Stock rights, and liquidation preferences, to the fullest extent now or hereafter permitted by the Delaware General Corporation Law and any other provisions of this Amended and Restated Certificate of Incorporation. The Board of Directors is further authorized to increase or decrease (but not below the number of such shares of such class or series then outstanding) the number of shares of any such class or series subsequent to the issuance of shares of that class or series.
3. This Certificate of Amendment to Certificate of Incorporation was duly adopted and approved by the shareholders of this Company on the 16th day of October, 2015 in accordance with Section 242 of the Delaware General Corporation Law.
IN WITNESS WHEREOF, the undersigned has executed this Certificate of Amendment to Certificate of Incorporation as of the 20th day of October, 2015.
VAPOR CORP. | ||
By: | /s/ Jeffrey Holman | |
Jeffrey Holman, | ||
Chief Executive Officer |
Exhibit 4.2
FORM OF EXCHANGE WARRANT
VAPOR CORP.
WARRANT TO PURCHASE COMMON STOCK
Exchange Warrant No.:
Date of Issuance: January [_____], 2016 (the “ Issuance Date ”) 1
Vapor Corp., a Delaware corporation (the “ Company ”), hereby certifies that, for good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, [__________], the registered holder hereof or its permitted assigns (the “ Holder ”), is entitled, subject to the terms set forth below, to purchase from the Company, at the Exercise Price (as defined below) then in effect, upon exercise of this Exchange Warrant, _____ shares of Common Stock (including any other Warrant to Purchase Common Stock issued in exchange, transfer or replacement hereof, the “ Warrant ”), at any time or times on or after the Initial Exercise Date (as defined below), but not after 11:59 p.m., New York time, on the Expiration Date (as defined below) (subject to adjustment as provided herein) fully paid and non-assessable shares of Common Stock (as defined below) (the “ Warrant Shares ”). Except as otherwise defined herein, capitalized terms in this Warrant shall have the meanings set forth in Section 16. This Warrant is one of the Warrants to Purchase Common Stock (the “ Exchange Warrants ”) issued pursuant to the Exchange Offer.
This Warrant shall be issuable in book entry form (the “ Book-Entry Warrant Certificate ”) and shall initially be represented by one or more Book-Entry Warrant Certificates deposited with Equity Stock Transfer, LLC (the “ Warrant Agent ”) and registered in the name of the Holder, or as otherwise directed by the Warrant Agent. Ownership of beneficial interests in this Warrant shall be shown on, and the transfer of such ownership shall be effected through, records maintained by the Warrant Agent (the “ Warrant Register ”). The Company may deem and treat the registered Holder of this Warrant as the absolute owner hereof for the purpose of any exercise hereof or any distribution to the Holder, and for all other purposes, absent actual written notice to the contrary.
1. EXERCISE OF WARRANT.
(a) Mechanics of Exercise . Subject to the terms and conditions hereof (including, without limitation, the limitations set forth in Section l(f)), this Warrant may be exercised by the Holder, in whole or in part, on any day on or after the Initial Exercise Date by delivery (whether via e-mail, facsimile or otherwise) of a written notice, in the form attached hereto as Exhibit A (the “ Exercise Notice ”) to the Warrant Agent or such other office or agency of the Company as it may designate by notice in writing to the registered Holder at the address of the Holder appearing on the books of the Company or the Warrant Agent (or to the Company if the exercise is made pursuant to a Cashless Exercise (as defined in Section 1(d)), of the Holder’s election to exercise this Warrant. Within one (1) Trading Day following an exercise of this Warrant as aforesaid, the Holder shall deliver payment to the Warrant Agent of an amount equal to the Exercise Price in
1 Date of the closing of the Exchange Offer.
1 |
effect on the date of such exercise multiplied by the number of Warrant Shares as to which this Warrant was so exercised (in respect of such specific exercise, the “ Aggregate Exercise Price ”) in cash or via wire transfer of immediately available funds (to the account set forth on Schedule A hereto) if the Holder did not notify the Company in such Exercise Notice that such exercise was made pursuant to a Cashless Exercise (as defined in Section l(d)). The Holder shall not be required to deliver the original of this Warrant in order to effect an exercise hereunder. Execution and delivery of an Exercise Notice with respect to less than all of the Warrant Shares shall have the same effect as cancellation of the original of this Warrant certificate and issuance of a new Warrant certificate evidencing the right to purchase the remaining number of Warrant Shares. Execution and delivery of an Exercise Notice for all of the then-remaining Warrant Shares shall have the same effect as cancellation of the original of this Warrant certificate after delivery of the Warrant Shares in accordance with the terms hereof. The Holder and the Company or the Warrant Agent shall maintain records showing the number of Warrant Shares purchased and the date of such purchases.
The Company or the Warrant Agent shall deliver any objection to any Notice of Exercise form within two Business Days of receipt of the applicable Notice of Exercise. On or before the first (1 st ) Trading Day following the date on which the Company has received an Exercise Notice for a Cashless Exercise, the Company shall transmit by e-mail or facsimile an acknowledgment of confirmation of receipt of such Exercise Notice, in the form attached hereto as Exhibit B , to the Warrant Agent. On or before the third (3 rd ) Trading Day following (A) in the event of a Cashless Exercise, the date on which the Company has received such Exercise Notice or (B) in the event of an exercise for cash, the later of (i) the date on which the Warrant Agent has received such Exercise Notice or (ii) the date on which the Warrant Agent receives the Aggregate Exercise Price (such date is referred to herein as the “ Delivery Date ”), the Company shall, (x) provided that (I) the Transfer Agent is participating in The Depository Trust Company (“ DTC ”) Fast Automated Securities Transfer Program and (II) either a registration statement for the issuance to the Holder of the applicable Warrant Shares to be issued pursuant to such Exercise Notice is effective and the prospectus contained therein is usable or such Warrant Shares to be so issued are otherwise freely tradable, cause the Warrant Agent to credit such aggregate number of shares of Common Stock to which the Holder is entitled pursuant to such exercise to the Holder’s or its designee’s balance account with DTC through its Deposit/Withdrawal at Custodian system, or (y) if either of the immediately preceding clauses (I) or (II) are not satisfied, issue and deliver to the Holder or, at the Holder’s instruction pursuant to the Exercise Notice, the Holder’s agent or designee, in each case, sent by reputable overnight courier to the address as specified in the applicable Exercise Notice, a certificate, registered in the Company’s share register in the name of the Holder or its designee (as indicated in the applicable Exercise Notice), for the number of shares of Common Stock to which the Holder is entitled pursuant to such exercise. Upon (A) in the event of a Cashless Exercise, the date on which the Company has received such Exercise Notice or (B) in the event of an exercise for cash, the later of (i) the date on which the Warrant Agent has received such Exercise Notice or (ii) the date on which the Warrant Agent receives the Aggregate Exercise Price, the Holder shall be deemed for all corporate purposes to have become the holder of record of the Warrant Shares with respect to which this Warrant has been exercised, irrespective of the date such Warrant Shares are credited to the Holder’s DTC account or the date of delivery of the certificates evidencing such Warrant Shares (as the case may be); provided, however, that if the date of such receipt is a date upon which the Common Stock transfer books of the Company are closed, such Holder shall be deemed to have become the record holder of such shares on the next succeeding day on which the
2 |
Common Stock transfer books of the Company are open. If this Warrant is submitted in connection with any exercise pursuant to this Section l(a) and the number of Warrant Shares represented by this Warrant submitted for exercise is greater than the number of Warrant Shares being acquired upon an exercise, then, at the request of the Holder and upon surrender hereof by the Holder at the principal office of the Company, the Company shall as soon as practicable and in no event later than three (3) Business Days after any exercise and at its own expense, issue and deliver to the Holder (or its designee) a new Warrant (in accordance with Section 7(d)) representing the right to purchase the number of Warrant Shares purchasable immediately prior to such exercise under this Warrant, less the number of Warrant Shares with respect to which this Warrant is exercised. No fractional shares of Common Stock are to be issued upon the exercise of this Warrant, but rather the number of shares of Common Stock to be issued shall be rounded up to the nearest whole number. The Company shall pay any and all taxes and fees which may be payable with respect to the issuance and delivery of Warrant Shares upon exercise of this Warrant.
(b) Exercise Price . For purposes of this Warrant, “ Exercise Price ” means $[_______] 2 , subject to adjustment as provided herein.
(c) Company’s Failure to Timely Deliver Securities . If the Company shall fail, for any reason or for no reason, to issue to the Holder on or before the applicable Delivery Date, a certificate for the number of shares of Common Stock to which the Holder is entitled and register such shares of Common Stock on the Company’s share register or to credit the Holder’s balance account with DTC for such number of shares of Common Stock to which the Holder is entitled upon the Holder’s exercise of this Warrant (as the case may be), then, in addition to all other remedies available to the Holder, the Company shall pay in cash to the Holder on each day after such third (3 rd ) Trading Day that the issuance of such shares of Common Stock is not timely effected an amount equal to 2% of the product of (A) the aggregate number of shares of Common Stock not issued to the Holder on a timely basis and to which the Holder is entitled and (B) the Closing Sale Price of the Common Stock on the Trading Day immediately preceding the last possible date on which the Company could have issued such shares of Common Stock to the Holder without violating Section 1(a).
In addition to the foregoing, if the Company shall fail to issue and deliver a certificate to the Holder and register such shares of Common Stock on the Company’s share register or credit the Holder’s balance account with DTC for the number of shares of Common Stock to which the Holder is entitled upon the Holder’s exercise or exchange hereunder (as the case may be) on or prior to the applicable Delivery Date, and if on or after such Delivery Date the Holder (or any other Person in respect, or on behalf, of the Holder) purchases (in an open market transaction or otherwise) shares of Common Stock to deliver in satisfaction of a sale by the Holder of all or any portion of the number of shares of Common Stock, or a sale of a number of shares of Common Stock equal to all or any portion of the number of shares of Common Stock, issuable upon such exercise or exchange that the Holder so anticipated receiving from the Company, then, in addition to all other remedies available to the Holder, the Company shall, within three (3) Business Days after the Holder’s request and in the Holder’s discretion, either (i) pay cash to the Holder in an amount equal to the Holder’s total purchase price (including brokerage commissions and other out-of-pocket expenses, if any) for the shares of Common Stock so purchased (including, without
2 120% of the Closing Sale Price of the Common Stock on the Expiration Date.
3 |
limitation, by any other Person in respect, or on behalf, of the Holder) (the “ Buy-In Price ”), at which point the Company’s obligation to so issue and deliver such certificate or credit the Holder’s balance account with DTC for the number of shares of Common Stock to which the Holder is entitled upon the Holder’s exercise or exchange hereunder (as the case may be) (and to issue such shares of Common Stock) shall terminate, or (ii) promptly honor its obligation to so issue and deliver to the Holder a certificate or certificates representing such shares of Common Stock or credit the Holder’s balance account with DTC for the number of shares of Common Stock to which the Holder is entitled upon the Holder’s exercise or exchange hereunder (as the case may be) and pay cash to the Holder in an amount equal to the excess (if any) of the Buy-In Price over the product of (A) such number of shares of Common Stock multiplied by (B) the lowest Closing Sale Price of the Common Stock on any Trading Day during the period commencing on the date of the applicable Exercise Notice or Exchange Notice, as the case may be, and ending on the date of such issuance and payment under this clause (ii).
(d) Cashless Exercise . Notwithstanding anything contained herein to the contrary (other than Section 1(f) below), if, within six (6) months following the Initial Exercise Date there is no effective registration statement registering, or no current prospectus available for, the resale of the Warrant Shares by the Holder, and so long as the Warrant Shares fail to be registered, the Holder may, in its sole discretion, exercise this Warrant in whole or in part and, in lieu of making the cash payment otherwise contemplated to be made to the Company upon such exercise in payment of the Aggregate Exercise Price, elect instead to receive upon such exercise the “Net Number” of shares of Common Stock determined according to the following formula (a “ Cashless Exercise ”):
Net Number = (A x B) - (A x C)
D
For purposes of the foregoing formula:
A= the total number of shares with respect to which this Warrant is then being exercised.
B= the quotient of (x) the sum of the VWAP of the Common Stock of each of the twenty (20) Trading Days ending at the close of business on the Principal Market immediately prior to the time of exercise as set forth in the applicable Exercise Notice, divided by (y) twenty (20).
C= the Exercise Price then in effect for the applicable Warrant Shares at the time of such exercise.
D= as applicable: (i) the Closing Sale Price of the Common Stock on the Trading Day immediately preceding the date of the applicable Exercise Notice if such Exercise Notice is (1) both executed and delivered pursuant to Section 1(a) hereof on a day that is not a Trading Day or (2) both executed and delivered pursuant to Section 1(a) hereof on a Trading Day prior to the opening of “regular trading hours” (as defined in Rule 600(b)(64) of Regulation NMS promulgated under the federal securities laws) on such Trading Day, (ii) the Closing Bid Price of the Common Stock as of the time of the Holder’s execution of the applicable Exercise Notice if such Exercise Notice is executed during “regular trading hours” on a Trading Day and is delivered within two (2) hours thereafter pursuant to Section 1(a) hereof or (iii) the Closing Sale Price of the Common
4 |
Stock on the date of the applicable Exercise Notice if the date of such Exercise Notice is a Trading Day and such Exercise Notice is both executed and delivered pursuant to Section 1(a) hereof after the close of “regular trading hours” on such Trading Day.
(e) Disputes . In the case of a dispute as to the determination of the Exercise Price or the arithmetic calculation of the number of Warrant Shares to be issued pursuant to the terms hereof (including, without limitation, the Net Number), the Company shall promptly issue to the Holder the number of Warrant Shares that are not disputed, provided that following such issuance to Holder such dispute shall be resolved in accordance with Section 13.
(f) Limitations on Exercises and Exchanges . Notwithstanding anything to the contrary contained in this Warrant, this Warrant shall not be exercisable or exchangeable by the Holder hereof to the extent (but only to the extent) that the Holder or any of its Affiliates would beneficially own in excess of 4.9% (the “ Maximum Percentage ”) of the Common Stock. To the extent the above limitation applies, the determination of whether this Warrant shall be exercisable or exchangeable (vis-a-vis other convertible, exercisable or exchangeable securities owned by the Holder or any of its Affiliates) and of which such securities shall be exercisable or exchangeable (as among all such securities owned by the Holder) shall, subject to such Maximum Percentage limitation, be determined on the basis of the first submission to the Company for conversion, exercise or exchange (as the case may be). No prior inability to exercise or exchange this Warrant pursuant to this paragraph shall have any effect on the applicability of the provisions of this paragraph with respect to any subsequent determination of exercisability or exchangeability.
For the purposes of this paragraph, beneficial ownership and all determinations and calculations (including, without limitation, with respect to calculations of percentage ownership) shall be determined in accordance with Section 13(d) of the Securities Exchange Act of 1934, as amended (the “ 1934 Act ”), and the rules and regulations promulgated thereunder. The provisions of this paragraph shall be implemented in a manner otherwise than in strict conformity with the terms of this paragraph to correct this paragraph (or any portion hereof) which may be defective or inconsistent with the intended Maximum Percentage beneficial ownership limitation herein contained or to make changes or supplements necessary or desirable to properly give effect to such Maximum Percentage limitation. The limitations contained in this paragraph shall apply to a successor Holder of this Warrant. The holders of Common Stock shall be third party beneficiaries of this paragraph and the Company may not amend or waive this paragraph without the consent of holders of a majority of its Common Stock. For any reason at any time, upon the written or oral request of the Holder, the Company shall within one (1) Business Day confirm orally and in writing to the Holder the number of shares of Common Stock then outstanding, including by virtue of any prior conversion or exercise or exchange of convertible or exercisable or exchangeable securities into Common Stock, including, without limitation, pursuant to this Warrant.
(g) Insufficient Authorized Shares . The Company will hold a meeting of its stockholders within sixty (60) days of the Issuance Date and will retain a proxy solicitation firm to solicit votes in favor of the Stockholder Approval. If the Stockholder Approval to increase the authorized common stock is not obtained, the Company will continue to hold additional stockholder meetings every ninety (90) days until the Stockholder Approval is received. Following the receipt of the Stockholder Approval, the Company shall at all times keep reserved for issuance under this Warrant a sufficient number of authorized and unreserved shares of
5 |
Common Stock to satisfy its obligation to reserve for issuance upon exercise or exchange of the Exchange Warrants at least a number of shares of Common Stock equal to the number of shares of Common Stock as shall from time to time be necessary to effect the exercise or exchange of all of the Exchange Warrants then outstanding (the “ Required Reserve Amount ”) (without regard to any limitation otherwise contained herein with respect to the number of shares of Common Stock that may be acquirable upon exercise or exchange of this Warrant). If, notwithstanding the foregoing, and not in limitation thereof, at any time after the Initial Exercise Date while any of the Exchange Warrants remain outstanding the Company does not have the Required Reserve Amount (an “ Authorized Share Failure ”), then the Company shall immediately take all action necessary to increase the Company’s authorized shares of Common Stock to an amount sufficient to allow the Company to reserve the Required Reserve Amount for all the Exchange Warrants then outstanding. Without limiting the generality of the foregoing sentence, as soon as practicable after the date of the occurrence of an Authorized Share Failure, but in no event later than ninety (90) days after the occurrence of such Authorized Share Failure, the Company shall hold a meeting of its stockholders for the approval of an increase in the number of authorized shares of Common Stock. In connection with such meeting, the Company shall provide each stockholder with a proxy statement and shall use its commercially reasonable efforts to solicit its stockholders’ approval of such increase in authorized shares of Common Stock and to cause its board of directors to recommend to the stockholders that they approve such proposal.
2. ADJUSTMENT OF EXERCISE PRICE AND NUMBER OF WARRANT SHARES . The Exercise Price and number of Warrant Shares issuable upon exercise of this Warrant are subject to adjustment from time to time as set forth in this Section 2.
(a) Stock Dividends and Splits . Without limiting any provision of Section 4, if the Company, at any time on or after the Issuance Date, (i) pays a stock dividend on one or more classes of its then outstanding shares of Common Stock or otherwise makes a distribution on any class of capital stock that is payable in shares of Common Stock, (ii) subdivides (by any stock split, stock dividend, recapitalization or otherwise) one or more classes of its then outstanding shares of Common Stock into a larger number of shares or (iii) combines (by combination, reverse stock split or otherwise) one or more classes of its then outstanding shares of Common Stock into a smaller number of shares, then in each such case the Exercise Price shall be multiplied by a fraction of which the numerator shall be the number of shares of Common Stock outstanding immediately before such event and of which the denominator shall be the number of shares of Common Stock outstanding immediately after such event. Any adjustment made pursuant to clause (i) of this paragraph shall become effective immediately after the record date for the determination of shareholders entitled to receive such dividend or distribution, and any adjustment pursuant to clause (ii) or (iii) of this paragraph shall become effective immediately after the effective date of such subdivision or combination. If any event requiring an adjustment under this paragraph occurs during the period that an Exercise Price is calculated hereunder, then the calculation of such Exercise Price shall be adjusted appropriately to reflect such event.
(b) Number of Warrant Shares . Simultaneously with any adjustment to the Exercise Price pursuant to paragraph (a) of this Section 2, the number of Warrant Shares that may be purchased upon exercise of this Warrant shall be increased or decreased proportionately, so that after such adjustment the Aggregate Exercise Price payable hereunder for the adjusted number of Warrant Shares shall be the same as the Aggregate Exercise Price in effect immediately prior to
6 |
such adjustment (without regard to any limitations on exercise contained herein). In addition, and notwithstanding anything to the contrary contained herein, (x) upon a Cashless Exercise as set forth in Section l(d) hereof, the number of Warrant Shares for which this Warrant is exercisable immediately following such Cashless Exercise shall be equal to (i) the number of Warrant Shares for which this Warrant was exercisable immediately prior to such Cashless Exercise less (ii) the number of Warrant Shares as to which such Cashless Exercise was exercised (such number of Warrant Shares in this clause (ii) in respect of such Cashless Exercise being equal to “A” in such Cashless Exercise formula in respect of such Cashless Exercise) and (y) the number of Warrant Shares issuable hereunder shall automatically be increased, as necessary, to enable to the Company to comply with its obligations to issue the Net Number of shares of Common Stock under Section 1(d) hereof upon any Cashless Exercise hereunder.
(c) Other Events . In the event that the Company shall take any similar action to which the provisions hereof are not strictly applicable, or, if applicable, would not operate to protect the Holder from dilution or if any event occurs of the type contemplated by the provisions of this Section 2 but not expressly provided for by such provisions, then the Company’s board of directors shall in good faith determine and implement an appropriate adjustment in the Exercise Price and the number of Warrant Shares (if applicable) so as to protect the rights of the Holder; provided that no such adjustment pursuant to this Section 2(c) will increase the Exercise Price or decrease the number of Warrant Shares as otherwise determined pursuant to this Section 2; provided further that if the Required Holders (as defined below) do not accept such adjustments as appropriately protecting its interests hereunder against such dilution, then the Company’s board of directors and the Required Holders shall agree, in good faith, upon an independent investment bank of nationally recognized standing to make such appropriate adjustments, whose determination shall be final and binding and whose fees and expenses shall be borne by the Company.
(d) Calculations . All calculations under this Section 2 shall be made by rounding to the nearest 1/100th of a cent and the nearest 1/100th of a share, as applicable. The number of shares of Common Stock outstanding at any given time shall not include shares owned or held by or for the account of the Company, and the disposition of any such shares shall be considered an issue or sale of Common Stock.
3. RIGHTS UPON DISTRIBUTION OF ASSETS . In addition to any adjustments pursuant to Section 2 above, if the Company shall, at any time after the issuance of this Warrant and prior to the Expiration Date, declare or make any dividend or other distribution of its assets (or rights to acquire its assets) to all or substantially all of the holders of shares of Common Stock, by way of return of capital or otherwise (including, without limitation, any distribution of cash, stock or other securities, indebtedness, property or options by way of a dividend, spin off, reclassification, corporate rearrangement, scheme of arrangement or other similar transaction) (a “ Distribution ”), then, in each such case, the Holder shall be entitled to participate in such Distribution to the same extent that the Holder would have participated therein if the Holder had held the number of shares of Common Stock acquirable upon complete exercise of this Warrant (without regard to any limitations on exercise hereof, including without limitation, the Maximum
7 |
Percentage) immediately before the date on which a record is taken for such Distribution, or, if no such record is taken, the date as of which the record holders of shares of Common Stock are to be determined for the participation in such Distribution; provided, however, to the extent that the Holder’s right to participate in any such Distributions would result in the Holder exceeding the Maximum Percentage, then the Holder shall not be entitled to participate in such Distribution to such extent (or the beneficial ownership of any such shares of Common Stock as a result of such Distribution to such extent) and such Distribution to such extent shall be held in abeyance for the benefit of the Holder until such time, if ever, as its right thereto would not result in the Holder exceeding the Maximum Percentage; provided further, such Distribution shall be held in abeyance for the benefit of the Holder until such time as the Holder exercises this Warrant (whether in whole or in part), and subject to the foregoing proviso, upon each exercise of this Warrant the Company shall make such Distribution to the Holder with respect to each Warrant Share for which this Warrant is so exercised until such time as this Warrant has been exercised in full.
4. PURCHASE RIGHTS; FUNDAMENTAL TRANSACTIONS; REGISTRATION OF WARRANT SHARES .
(a) Purchase Rights . In addition to any adjustments pursuant to Section 2 above, if the Company, at any time prior to the Expiration Date, grants, issues or sells any Options, Convertible Securities or rights to purchase stock, warrants, securities or other property pro rata to all or substantially all of the record holders of any class of shares of Common Stock (the “ Purchase Rights ”), then the Holder will be entitled to acquire, upon the terms applicable to such Purchase Rights, the aggregate Purchase Rights which the Holder could have acquired if the Holder had held the number of shares of Common Stock acquirable upon complete exercise of this Warrant (without regard to any limitations on exercise hereof, including without limitation, the Maximum Percentage) immediately before the date on which a record is taken for the grant, issuance or sale of such Purchase Rights, or, if no such record is taken, the date as of which the record holders of shares of Common Stock are to be determined for the grant, issue or sale of such Purchase Rights; provided, however, to the extent that the Holder’s right to participate in any such Purchase Right would result in the Holder exceeding the Maximum Percentage, then the Holder shall not be entitled to participate in such Purchase Right to such extent (or beneficial ownership of such shares of Common Stock as a result of such Purchase Right to such extent) and such Purchase Right to such extent shall be held in abeyance for the Holder until such time, if ever, as its right thereto would not result in the Holder exceeding the Maximum Percentage; and provided further, that such Purchase Rights shall be held in abeyance for the benefit of the Holder until such time as the Holder exercises this Warrant (whether in whole or in part), and subject to the foregoing provision, upon each exercise of this Warrant the Company shall deliver such Purchase Rights to the Holder with respect to each Warrant Share for which this Warrant is so exercised until such time as this Warrant has been exercised in full.
(b) Fundamental Transactions . The Company shall not enter into or be party to a Fundamental Transaction unless the Successor Entity assumes in writing all of the obligations of the Company under this Warrant in accordance with the provisions of this Section 4(b) pursuant to written agreements in form and substance reasonably satisfactory to the Required Holders and approved by the Required Holders prior to such Fundamental Transaction, including agreements confirming the obligations of the Successor Entity as set forth in this paragraph (b) and (c) and elsewhere in this Warrant and an obligation to deliver to the Holder in exchange for this Warrant a security of the Successor Entity evidenced by a written instrument substantially similar in form and substance to this Warrant, including, without limitation, which is exercisable for a corresponding number of shares of capital stock equivalent to the shares of Common Stock acquirable and receivable upon exercise of this Warrant (without regard to any limitations on the
8 |
exercise of this Warrant) prior to such Fundamental Transaction, and with an exercise price which applies the exercise price hereunder to such shares of capital stock (but taking into account the relative value of the shares of Common Stock pursuant to such Fundamental Transaction and the value of such shares of capital stock for the purpose of protecting the economic value of this Warrant immediately prior to the consummation of such Fundamental Transaction). Notwithstanding the foregoing, at the election of the Holder upon exercise of this Warrant following a Fundamental Transaction, the Successor Entity shall deliver to the Holder, in lieu of the shares of Common Stock (or other securities, cash, assets or other property (except such items still issuable under Sections 3 and 4(a) above, which shall continue to be receivable thereafter)) issuable upon the exercise of this Warrant prior to the applicable Fundamental Transaction, such shares of common stock (or its equivalent) of the Successor Entity (including its Parent Entity), or other securities, cash, assets or other property, which the Holder would have been entitled to receive upon the happening of the applicable Fundamental Transaction had this Warrant been exercised immediately prior to the applicable Fundamental Transaction (without regard to any limitations on the exercise of this Warrant). The provisions of this Section 4(b) shall apply similarly and equally to successive Fundamental Transactions and shall be applied as if this Warrant (and any such subsequent warrants issued hereunder) were fully exercisable and without regard to any limitations on the exercise of this Warrant; provided that the Holder shall continue to be entitled to the benefit of the Maximum Percentage, applied however with respect to shares of capital stock registered under the 1934 Act and thereafter receivable upon exercise of this Warrant (or any such other warrant).
(c) Registration of the Warrant Shares . The Company shall, as expeditiously as reasonably possible following the receipt of Stockholder Approval:
(i) prepare and file with the SEC a registration statement (the “ Registration Statement ”) with respect to such Registrable Securities and use all reasonable efforts to cause such registration statement to become effective, and keep such registration statement effective. If so directed by the Company, Holder registering shares under such registration statement shall (i) not offer to sell any Registrable Securities pursuant to the registration statement during the period in which the delay or suspension is in effect after receiving notice of such delay or suspension; and (ii) use their best efforts to deliver to the Company (at the Company’s expense) all copies, other than permanent file copies then in such Holder’s possession, of the prospectus relating to such Registrable Securities current at the time of receipt of such notice. Notwithstanding the foregoing, the Company shall not be required to file, cause to become effective or maintain the effectiveness of any registration statement other than a registration statement on Form S-3 that contemplates a distribution of securities on a delayed or continuous basis pursuant to Rule 415 under the Securities Act of 1933, as amended (the “ Securities Act ”);
(ii) prepare and file with the SEC such amendments and supplements to such registration statement and the prospectus used in connection with such registration statement as may be necessary to comply with the provisions of the Securities Act with respect to the disposition of all securities covered by such registration statement for the period set forth in subsection (a) above; and
(iii) use its reasonable efforts to cause all such Registrable Securities covered by such registration statement to be listed on the Principal Market.
9 |
The Company shall bear all fees and expenses attendant to registering the Registrable Securities pursuant to Section 4(c) hereof, but the Holder shall pay any and all underwriting commissions and the expenses of any legal counsel selected by the Holders to represent them in connection with the sale of the Registrable Securities. In the event that the Holder exercises the Warrant prior to the effectiveness of the Registration Statement, any shares that are issued to the Holder a result of such exercise shall include a restricted security legend that states such shares have not been registered under the Securities Act and cannot be resold by the Holder without registration or an applicable registration exemption.
5. NONCIRCUMVENTION . The Company hereby covenants and agrees that the Company will not, by amendment of its Charter, Bylaws of the Company or through any reorganization, transfer of assets, consolidation, merger, scheme of arrangement, dissolution, issue or sale of securities, or any other voluntary action, avoid or seek to avoid the observance or performance of any of the terms of this Warrant, and will at all times in good faith carry out all the provisions of this Warrant and take all action as may be required to protect the rights of the Holder. Without limiting the generality of the foregoing, the Company (i) shall not increase the par value of any shares of Common Stock receivable upon the exercise of this Warrant above the Exercise Price then in effect, (ii) shall take all such actions as may be necessary or appropriate in order that the Company may validly and legally issue fully paid and non-assessable shares of Common Stock upon the exercise of this Warrant, and (iii) shall, following Stockholder Approval and so long as any of the Exchange Warrants are outstanding, take all action necessary to reserve and keep available out of its authorized and unissued shares of Common Stock, solely for the purpose of effecting the exercise of the Exchange Warrants, the maximum number of shares of Common Stock as shall from time to time be necessary to effect the exercise of the Exchange Warrants then outstanding (without regard to any limitations on exercise).
6. WARRANT HOLDER NOT DEEMED A STOCKHOLDER . Except as otherwise specifically provided herein, the Holder, solely in its capacity as a holder of this Warrant, shall not be entitled to vote or receive dividends or be deemed the holder of share capital of the Company for any purpose, nor shall anything contained in this Warrant be construed to confer upon the Holder, solely in its capacity as the Holder of this Warrant, any of the rights of a stockholder of the Company or any right to vote, give or withhold consent to any corporate action (whether any reorganization, issue of stock, reclassification of stock, consolidation, merger, conveyance or otherwise), receive notice of meetings, receive dividends or subscription rights, or otherwise, prior to the issuance to the Holder of the Warrant Shares which it is then entitled to receive upon the due exercise of this Warrant. In addition, nothing contained in this Warrant shall be construed as imposing any liabilities on the Holder to purchase any securities (upon exercise of this Warrant or otherwise) or as a stockholder of the Company, whether such liabilities are asserted by the Company or by creditors of the Company. Notwithstanding this Section 6, the Company shall provide the Holder with copies of the same notices and other information given to the stockholders of the Company generally, contemporaneously with the giving thereof to the stockholders; provided, however, that the Company shall not be obligated to provide such information if it is filed with the SEC through EDGAR and available to the public through the EDGAR system.
10 |
7. REISSUANCE OF WARRANTS .
(a) Transfer of Warrant . If this Warrant is to be transferred, the Holder shall surrender this Warrant (or the Book Entry Warrant Certificate) to the Company or the Warrant Agent (or other designated agent), whereupon the Company or the Warrant Agent (or other designated agent) will forthwith issue and deliver upon the order of the Holder a new Warrant (or Book Entry Warrant Certificate) (in accordance with Section 7(d)), registered as the Holder may request, representing the right to purchase the number of Warrant Shares being transferred by the Holder and, if less than the total number of Warrant Shares then underlying this Warrant is being transferred, a new Warrant (or Book Entry Warrant Certificate) (in accordance with Section 7(d)) to the Holder representing the right to purchase the number of Warrant Shares not being transferred.
(b) Lost, Stolen or Mutilated Warrant . Upon receipt by the Company of evidence reasonably satisfactory to the Company of the loss, theft, destruction or mutilation of this Warrant (or the Book Entry Warrant Certificate) (as to which a written certification and the indemnification contemplated below shall suffice as such evidence), and, in the case of loss, theft or destruction, of any indemnification undertaking by the Holder to the Company in customary and reasonable form (including posting a bond) and, in the case of mutilation, upon surrender and cancellation of this Warrant (or the Book Entry Warrant Certificate), the Company shall execute and deliver to the Holder a new Warrant (or Book Entry Warrant Certificate) (in accordance with Section 7(d)) representing the right to purchase the Warrant Shares then underlying this Warrant.
(c) Exchangeable for Multiple Warrants . This Warrant is exchangeable, upon the surrender hereof (or of the Book Entry Warrant Certificate) by the Holder at the principal office of the Company, for a new Warrant or Warrants (or Book Entry Warrant Certificates) (in accordance with Section 7(d)) representing in the aggregate the right to purchase the number of Warrant Shares then underlying this Warrant, and each such new Warrant (or Book Entry Warrant Certificate) will represent the right to purchase such portion of such Warrant Shares as is designated by the Holder at the time of such surrender; provided, however, no warrants for fractional shares of Common Stock shall be given.
(d) Issuance of New Warrants . Whenever the Company is required to issue a new Warrant (or Book Entry Warrant Certificate) pursuant to the terms of this Warrant, such new Warrant (or Book Entry Warrant Certificate) (i) shall be of like tenor with this Warrant (or Book Entry Warrant Certificate), (ii) shall represent, as indicated on the face of such new Warrant (or Book Entry Warrant Certificate), the right to purchase the Warrant Shares then underlying this Warrant (or in the case of a new Warrant (or Book Entry Warrant Certificate) being issued pursuant to Section 7(a) or Section 7(c), the Warrant Shares designated by the Holder which, when added to the number of shares of Common Stock underlying the other new Warrants (or Book Entry Warrant Certificates) issued in connection with such issuance, does not exceed the number of Warrant Shares then underlying this Warrant), (iii) shall have an issuance date, as indicated on the face of such new Warrant (or Book Entry Warrant Certificate) which is the same as the Issuance Date, and (iv) shall have the same rights and conditions as this Warrant.
8. NOTICES . Whenever notice is required to be given under this Warrant, unless otherwise provided herein, such notice shall be in writing and shall be deemed given (w) the date of transmission, if such notice or communication is delivered via facsimile or email at the number or email address set forth below prior to 5:00p.m. (New York time) on a Business Day, (x) on the
11 |
date delivered, if delivered personally, (y) on the first Business Day following the deposit thereof with Federal Express or another recognized overnight courier, if sent by Federal Express or another recognized overnight courier, and (z) on the fourth Business Day following the mailing thereof with postage prepaid, if mailed by registered or certified mail (return receipt requested), in each case to the parties at the following addresses (or at such other address for a party as shall be specified by like notice).
(a) | If to the Company, to : |
Vapor Corp.
3001 Griffin Road
Dania Beach, Florida 33312
Attention: Chief Financial Officer
Facsimile: (954) 367-6306
Email:
ghicks@vpco.com
Equity Stock Transfer, LLC
237 West 37
th
Street, Suite 601
New York, NY 10018
Attention: Nora Marckwordt
Email: nora@equitystock.com
(b) If to the Holder, to the address of such holder as shown on the Warrant Register . Any notice required to be delivered by the Company to the Holder may be given by the Warrant Agent on behalf of the Company. The Company shall provide the Holder with prompt written notice of all actions taken pursuant to this Warrant, including in reasonable detail a description of such action and the reason therefor. Without limiting the generality of the foregoing, the Company will give written notice to the Holder (i) as soon as practicable upon each adjustment of the Exercise Price and the number of Warrant Shares, setting forth in reasonable detail, and certifying, the calculation of such adjustment(s) and (ii) at least fifteen (15) days prior to the date on which the Company closes its books or takes a record (A) with respect to any dividend or distribution upon the shares of Common Stock, (B) with respect to any grants, issuances or sales of any Options, Convertible Securities or rights to purchase stock, warrants, securities, indebtedness, or other property pro rata to holders of shares of Common Stock or (C) for determining rights to vote with respect to any Fundamental Transaction, dissolution or liquidation, provided in each case that such information to the extent it constitutes, or contains, material, non-public information regarding the Company or any of its Subsidiaries shall be made known to the public prior to or in conjunction with such notice being provided to the Holder and (iii) at least ten (10) Trading Days prior to the consummation of any Fundamental Transaction. To the extent that any notice provided hereunder (whether under this Section 8 or otherwise) constitutes, or contains, material, non-public information regarding the Company or any of its Subsidiaries, the Company shall simultaneously file such notice with the SEC pursuant to a Current Report on Form 8-K.
9. AMENDMENT AND WAIVER . Except as otherwise expressly set forth herein, the provisions of this Warrant may be amended only with the written consent of the Company and the Required Holders. Except as otherwise expressly set forth herein, no waiver shall be effective unless it is in writing and signed by an authorized representative of the waiving party, and any
12 |
waiver of any provision of this Warrant made in conformity with the provisions of this Section 9 shall be binding on the Holder, provided that no such waiver shall be effective to the extent that it (1) applies to less than all Exchange Warrants then outstanding (unless a party gives a waiver as to itself only) or (2) imposes any obligation or liability on the Holder without the Holder’s prior written consent (which may be granted or withheld in the Holder’s sole discretion). Notwithstanding the foregoing, nothing contained in this Section 9 shall permit any amendment or waiver of any provision of Section 1(f).
10. SEVERABILITY . If any provision of this Warrant is prohibited by law or otherwise determined to be invalid or unenforceable by a court of competent jurisdiction, the provision that would otherwise be prohibited, invalid or unenforceable shall be deemed amended to apply to the broadest extent that it would be valid and enforceable, and the invalidity or unenforceability of such provision shall not affect the validity of the remaining provisions of this Warrant so long as this Warrant as so modified continues to express, without material change, the original intentions of the parties as to the subject matter hereof and the prohibited nature, invalidity or unenforceability of the provision(s) in question does not substantially impair the respective expectations or reciprocal obligations of the parties or the practical realization of the benefits that would otherwise be conferred upon the parties. The parties will endeavor in good faith negotiations to replace the prohibited, invalid or unenforceable provision(s) with a valid provision(s), the effect of which comes as close as possible to that of the prohibited, invalid or unenforceable provision(s).
11. GOVERNING LAW . This Warrant shall be governed by and construed and enforced in accordance with, and all questions concerning the construction, validity, interpretation and performance of this Warrant shall be governed by, the internal laws of the State of New York, without giving effect to any choice of law or conflict of law provision or rule (whether of the State of New York or any other jurisdictions) that would cause the application of the laws of any jurisdictions other than the State of New York. The Company hereby irrevocably submits to the exclusive jurisdiction of the state and federal courts sitting in the City of New York, Borough of Manhattan, for the adjudication of any dispute hereunder or in connection herewith or with any transaction contemplated hereby or discussed herein, and hereby irrevocably waives, and agrees not to assert in any suit, action or proceeding, any claim that it is not personally subject to the jurisdiction of any such court, that such suit, action or proceeding is brought in an inconvenient forum or that the venue of such suit, action or proceeding is improper. Nothing contained herein shall be deemed to limit in any way any right to serve process in any manner permitted by law. Nothing contained herein shall (i) be deemed or operate to preclude the Holder from bringing suit or taking other legal action against the Company in any other jurisdiction to collect on the Company’s obligations to the Holder or to enforce a judgment or other court ruling in favor of the Holder or (ii) limit, or be deemed to limit, any provision of Section 13. THE COMPANY HEREBY IRREVOCABLY WAIVES ANY RIGHT IT MAY HAVE TO, AND AGREES NOT TO REQUEST, A JURY TRIAL FOR THE ADJUDICATION OF ANY DISPUTE HEREUNDER OR IN CONNECTION WITH OR ARISING OUT OF THIS WARRANT OR ANY TRANSACTION CONTEMPLATED HEREBY.
12. CONSTRUCTION; HEADINGS . This Warrant shall be deemed to be jointly drafted by the Company and the Holder and shall not be construed against any Person as the drafter hereof. The headings of this Warrant are for convenience of reference and shall not form part of, or affect the interpretation of, this Warrant.
13 |
13. DISPUTE RESOLUTION .
(a) Disputes Over the Exercise Price, Closing Sale Price, Bid Price or Fair Market Value.
(i) In the case of a dispute relating to the Exercise Price, the Closing Sale Price, the Closing Bid Price, the Bid Price or fair market value (as the case may be) (including, without limitation, a dispute relating to the determination of any of the foregoing), the Company or the Required Holders (as the case may be) shall submit the dispute via e-mail or facsimile (I) within twenty (20) Business Days after delivery of the applicable notice giving rise to such dispute to the Company or the Required Holders (as the case may be) or (II) if no notice gave rise to such dispute, at any time after the Required Holders learned of the circumstances giving rise to such dispute. If the Required Holders and the Company are unable to resolve such dispute relating to the Exercise Price, the Closing Sale Price, the Closing Bid Price, the Bid Price or fair market value (as the case may be) by 5:00p.m. (New York time) on the third (3 rd ) Business Day following such delivery by the Company or the Required Holders (as the case may be) of such dispute to the Company or the Required Holders (as the case may be), then the Required Holders shall select an independent, reputable investment bank to resolve such dispute.
(ii) The Required Holders and the Company shall each deliver to such investment bank (x) a copy of the initial dispute submission so delivered in accordance with the first sentence of this Section 13(a) and (y) written documentation supporting its position with respect to such dispute, in each case, no later than 5:00p.m. (New York time) by the fifth (5th) Business Day immediately following the date on which the Required Holders selected such investment bank (the “ Dispute Submission Deadline ”) (the documents referred to in the immediately preceding clauses (x) and (y) are collectively referred to herein as the “ Required Dispute Documentation ”) (it being understood and agreed that if either the Required Holders or the Company fails to so deliver all of the Required Dispute Documentation by the Dispute Submission Deadline, then the party who fails to so submit all of the Required Dispute Documentation shall no longer be entitled to (and hereby waives its right to) deliver or submit any written documentation or other support to such investment bank with respect to such dispute and such investment bank shall resolve such dispute based solely on the Required Dispute Documentation that was delivered to such investment bank prior to the Dispute Submission Deadline). Unless otherwise agreed to in writing by both the Company and the Required Holders or otherwise requested by such investment bank, neither the Company nor the Required Holders shall be entitled to deliver or submit any written documentation or other support to such investment bank in connection with such dispute (other than the Required Dispute Documentation).
(iii) The Company and the Required Holders shall cause such investment bank to determine the resolution of such dispute and notify the Company and the Required Holders of such resolution no later than ten (10) Business Days immediately following the Dispute Submission Deadline. The fees and expenses of such investment bank shall be borne by the Company (provided that such fees and expenses shall be borne equally by the Company and the Required Holders only if such investment bank’s determination of the disputed Exercise Price, Closing Sale Price, Closing Bid Price or fair market value (as the case may be) was equal to or greater than 98% of the Company’s determination thereof that gave rise to the applicable dispute),
14 |
and such investment bank’s resolution of such dispute shall be final and binding upon all parties absent manifest error.
(b) Disputes Over Arithmetic Calculation of Warrant Shares .
(i) In the case of a dispute as to the arithmetic calculation of the number of Warrant Shares, the Company or the Required Holders (as the case may be) shall submit the disputed arithmetic calculation via facsimile (i) within twenty (20) Business Days after delivery of the applicable notice giving rise to such dispute to the Company or the Required Holders (as the case may be) or (ii) if no notice gave rise to such dispute, at any time after the Required Holders learned of the circumstances giving rise to such dispute. If the Required Holders and the Company are unable to resolve such disputed arithmetic calculation of the number of Warrant Shares by 5:00p.m. (New York time) on the third (3rd) Business Day following such delivery by the Company or the Required Holders (as the case may be) of such disputed arithmetic calculation of the number of Warrant Shares to the Company or the Required Holders (as the case may be), then the Required Holders shall select an independent, reputable accountant or accounting firm to perform such disputed arithmetic calculation of the number of Warrant Shares.
(ii) The Required Holders and the Company shall each deliver to such accountant or accounting firm (as the case may be) (x) a copy of the initial dispute submission so delivered in accordance with the first sentence of this Section 13(b) and (y) written documentation supporting its position with respect to such disputed arithmetic calculation of the number of Warrant Shares, in each case, no later than 5:00 p.m. (New York time) by the fifth (5th) Business Day immediately following the date on which the Required Holders selected such accountant or accounting firm (as the case may be) (the “ Submission Deadline ”) (the documents referred to in the immediately preceding clauses (x) and (y) are collectively referred to herein as the “ Required Documentation ”) (it being understood and agreed that if either the Required Holders or the Company fails to so deliver all of the Required Documentation by the Submission Deadline, then the party who fails to so submit all of the Required Documentation shall no longer be entitled to (and hereby waives its right to) deliver or submit any written documentation or other support to such accountant or accounting firm (as the case may be) with respect to such disputed arithmetic calculation of the number of Warrant Shares and such accountant or accounting firm (as the case may be) shall perform such disputed arithmetic calculation of the number of Warrant Shares based solely on the Required Documentation that was delivered to such accountant or accounting firm (as the case may be) prior to the Submission Deadline). Unless otherwise agreed to in writing by both the Company and the Required Holders or otherwise requested by such accountant or accounting firm (as the case may be), neither the Company nor the Required Holders shall be entitled to deliver or submit any written documentation or other support to such accountant or accounting firm (as the case may be) in connection with such disputed arithmetic calculation of the number of Warrant Shares (other than the Required Documentation).
(iii) The Company and the Required Holders shall cause such accountant or accounting firm (as the case may be) to perform such disputed arithmetic calculation and notify the Company and the Required Holders of the results no later than ten (10) Business Days immediately following the Submission Deadline. The fees and expenses of such accountant or accounting firm (as the case may be) shall be borne solely by the Company, and such accountant’s
15 |
or accounting firm’s (as the case may be) arithmetic calculation shall be final and binding upon all parties absent manifest error.
(c) Miscellaneous . The Company expressly acknowledges and agrees that (i) this Section 13 constitutes an agreement to arbitrate between the Company and the Required Holders (and constitutes an arbitration agreement) under §7501, et seq. of the New York Civil Practice Law and Rules (“ CPLR ”) and that each party is authorized to apply for an order to compel arbitration pursuant to CPLR § 7503(a) in order to compel compliance with this Section 13, (ii) the terms of this Warrant shall serve as the basis for the selected investment bank’s resolution of the applicable dispute, such investment bank shall be entitled (and is hereby expressly authorized) to make all findings, determinations and the like that such investment bank determines are required to be made by such investment bank in connection with its resolution of such dispute and in resolving such dispute such investment bank shall apply such findings, determinations and the like to the terms of this Warrant, (iii) the terms of this Warrant shall serve as the basis for the selected accountant’s or accounting firm’s performance of the applicable arithmetic calculation of the number of Warrant Shares, (iv) for clarification purposes and without implication that the contrary would otherwise be true, disputes relating to matters described in Section 13(a) shall be governed by Section 13(a) and not by Section 13(b), (v) the Required Holders (and only the Required Holders), in their sole discretion, shall have the right to submit any dispute described in this Section 13 to any state or federal court sitting in The City of New York, Borough of Manhattan in lieu of utilizing the procedures set forth in this Section 13 and (vi) nothing in this Section 13 shall limit the Holder from obtaining any injunctive relief or other equitable remedies (including, without limitation, with respect to any matters described in Section 13(a) or Section 13(b)).
14. REMEDIES, CHARACTERIZATION, OTHER OBLIGATIONS, BREACHES AND INJUNCTIVE RELIEF . The remedies provided in this Warrant shall be cumulative and in addition to all other remedies available under this Warrant, at law or in equity (including a decree of specific performance and/or other injunctive relief), and nothing herein shall limit the right of the Holder to pursue damages for any failure by the Company to comply with the terms of this Warrant. The Company covenants to the Holder that there shall be no characterization concerning this instrument other than as expressly provided herein. Amounts set forth or provided for herein with respect to payments, exercises and the like (and the computation thereof) shall be the amounts to be received by the Holder and shall not, except as expressly provided herein, be subject to any other obligation of the Company (or the performance thereof). The Company acknowledges that a breach by it of its obligations hereunder will cause irreparable harm to the Holder and that the remedy at law for any such breach may be inadequate. The Company therefore agrees that, in the event of any such breach or threatened breach, the holder of this Warrant shall be entitled, in addition to all other available remedies, to an injunction restraining any breach, without the necessity of showing economic loss and without any bond or other security being required. The Company shall provide all information and documentation to the Holder that is requested by the Holder to enable the Holder to confirm the Company’s compliance with the terms and conditions of this Warrant (including, without limitation, compliance with Section 2 hereof). The issuance of shares and certificates for shares as contemplated hereby upon the exercise of this Warrant shall be made without charge to the Holder or such shares for any issuance tax or other costs in respect thereof, provided that the Company shall not be required to pay any tax which may be payable in respect of any transfer involved in the issuance and delivery of any certificate in a name other than the Holder or its agent on its behalf.
16 |
15. TRANSFER . This Warrant may be offered for sale, sold, transferred or assigned without the consent of the Company.
16. CERTAIN DEFINITIONS . For purposes of this Warrant, the following terms shall have the following meanings:
(a) “ Bid Price ” means, for any security as of the particular time of determination, the bid price for such security on the Principal Market as reported by Bloomberg as of such time of determination, or, if the Principal Market is not the principal securities exchange or trading market for such security, the bid price of such security on the principal securities exchange or trading market where such security is listed or traded as reported by Bloomberg as of such time of determination, or if the foregoing does not apply, the bid price of such security in the over-the-counter market on the electronic bulletin board for such security as reported by Bloomberg as of such time of determination, or, if no bid price is reported for such security by Bloomberg as of such time of determination, the average of the bid prices of all of the market makers for such security as reported in the “pink sheets” by OTC Markets Group Inc. as of such time of determination. If the Bid Price cannot be calculated for a security as of the particular time of determination on any of the foregoing bases, the Bid Price of such security as of such time of determination shall be the fair market value as mutually determined by the Company and the Required Holders. If the Company and the Required Holders are unable to agree upon the fair market value of such security, then such dispute shall be resolved in accordance with the procedures in Section 13. All such determinations shall be appropriately adjusted for any stock dividend, stock split, stock combination or other similar transaction during such period.
(b) “ Bloomberg ” means Bloomberg, L.P.
(c) “ Business Day ” means any day other than Saturday, Sunday or other day on which commercial banks in the City of New York are authorized or required by law to remain closed.
(d) “ Closing Bid Price ” and “ Closing Sale Price ” means, for any security as of any date, the last closing bid price and the last closing trade price, respectively, for such security on the Principal Market, as reported by Bloomberg, or, if the Principal Market begins to operate on an extended hours basis and does not designate the closing bid price or the closing trade price (as the case may be) then the last bid price or last trade price, respectively, of such security prior to 4:00:00 p.m., New York time, as reported by Bloomberg, or, if the Principal Market is not the principal securities exchange or trading market for such security, the last closing bid price or last trade price, respectively, of such security on the principal securities exchange or trading market where such security is listed or traded as reported by Bloomberg, or if the foregoing do not apply, the average of the bid prices, or the ask prices, respectively, of all of the market makers for such security as reported in the “pink sheets” by OTC Markets Group, Inc. If the Closing Bid Price or the Closing Sale Price cannot be calculated for a security on a particular date on any of the foregoing bases, the Closing Bid Price or the Closing Sale Price (as the case may be) of such security on such date shall be the fair market value as mutually determined by the Company and the Required Holders. If the Company and the Required Holders are unable to agree upon the fair market value of such security, then such dispute shall be resolved in accordance with the procedures in Section 13. All such determinations shall be appropriately adjusted for any stock dividend, stock split, stock combination or other similar transaction during such period.
17 |
(e) “ Common Stock ” means (i) the Company’s shares of common stock, $0.001 par value per share, and (ii) any capital stock into which such common stock shall have been changed or any share capital resulting from a reclassification of such common stock.
(f) “ Convertible Securities ” means any stock, note, debenture or other security (other than Options) that is, or may become, at any time and under any circumstances, directly or indirectly, convertible into, exercisable or exchangeable for, or which otherwise entitles the holder thereof to acquire, any shares of Common Stock.
(g) “ Eligible Market ” means the NYSE MKT, the New York Stock Exchange, The Nasdaq Global Select Market, The Nasdaq Global Market, the Principal Market, the OTCQX or the OTCQB (or any successor to any of the foregoing).
(h) “ Exchange Offer ” means the exchange of (i) 128 shares of Common Stock and warrants to purchase 64 shares of Common Stock for (ii) Units of the Company initially issued on July 27, 2015, each consisting of one-fourth of a share of the Company’s Series A Convertible Preferred Stock (convertible into 10 shares of common stock), and 20 Series A Warrants (each exercisable into one share of common stock).
(i) “ Expiration Date ” means the date that is the fifth (5 th ) anniversary of the Initial Exercise Date or, if such date falls on a day other than a Business Day or on which trading does not take place on the Principal Market (a “ Holiday ”), the next date that is not a Holiday.
(j) “ Fundamental Transaction ” means that (i) the Company or any of its Subsidiaries shall, directly or indirectly, in one or more related transactions, (1) consolidate or merge with or into (whether or not the Company or any of its Subsidiaries is the surviving corporation) any other Person unless the shareholders of the Company immediately prior to such consolidation or merger continue to hold more than 50% of the outstanding shares of Voting Stock after such consolidation or merger, or (2) sell, lease, license, assign, transfer, convey or otherwise dispose of all or substantially all of its respective properties or assets to any other Person, or (3) allow any other Person to make a purchase, tender or exchange offer that is accepted by the holders of more than 50% of the outstanding shares of Voting Stock of the Company (not including any shares of Voting Stock of the Company held by the Person or Persons making or party to, or associated or affiliated with the Persons making or party to, such purchase, tender or exchange offer), or (4) consummate a stock or share purchase agreement or other business combination (including, without limitation, a reorganization, recapitalization, spin-off or scheme of arrangement) with any other Person whereby such other Person acquires more than 50% of the outstanding shares of Voting Stock of the Company (not including any shares of Voting Stock of the Company held by the other Person or other Persons making or party to, or associated or affiliated with the other Persons making or party to, such stock or share purchase agreement or other business combination), or (ii) any “person” or “group” (as these terms are used for purposes of Sections 13(d) and 14(d) of the 1934 Act and the rules and regulations promulgated thereunder) is or shall become the “beneficial owner” (as defined in Rule 13d-3 under the 1934 Act), directly or indirectly, of 50% of the aggregate ordinary voting power represented by issued and outstanding Voting Stock of the Company.
(k) “ Initial Exercise Date ” means the date of the Stockholder Approval.
18 |
(l) “ Options ” means any rights, warrants or options to subscribe for or purchase shares of Common Stock or Convertible Securities.
(m) “ Parent Entity ” of a Person means an entity that, directly or indirectly, controls the applicable Person and whose common stock or equivalent equity security is quoted or listed on an Eligible Market, or, if there is more than one such Person or Parent Entity, the Person or Parent Entity with the largest public market capitalization as of the date of consummation of the Fundamental Transaction.
(n) “ Person ” means an individual, a limited liability company, a partnership, a joint venture, a corporation, a trust, an unincorporated organization, any other entity or a government or any department or agency thereof.
(o) “ Principal Market ” means The NASDAQ Capital Market.
(p) “ Register ,” “ registered ,” and “ registration ” mean a registration effected by preparing and filing a registration statement in compliance with the Securities Act, and the declaration or ordering of effectiveness of such registration statement or document.
(q) “ Registrable Securities ” means (a) Common Stock issuable or issued upon exercise of the Warrants and (b) any Common Stock issued as (or issuable upon the conversion or exercise of any warrant, right or other security which is issued as) a dividend or other distribution with respect to, or in exchange for or in replacement of, such above-described securities.
(r) “ Required Holders ” means, collectively, as of a particular time of determination, (as applicable) holders of Exchange Warrants then exercisable for an aggregate number of shares of Common Stock equal to at least 66.7% of the number of shares of Common Stock issuable upon exercise of all Exchange Warrants outstanding as of such time of determination (disregarding all limitations on exercise set forth in the Exchange Warrants).
(s) “ SEC ” means the United States Securities and Exchange Commission.
(t) “ Stockholder Approval ” means approval of the stockholders of the Company of an increase of the number of the Company’s authorized Common Stock to allow the full exercise of the all of the Exchange Warrants issued in connection with the Exchange Offer.
(u) “ Successor Entity ” means the Person (or, if so elected by the Holder, the Parent Entity) formed by, resulting from or surviving any Fundamental Transaction or the Person (or, if so elected by the Holder, the Parent Entity) with which such Fundamental Transaction shall have been entered into.
(v) “ Trading Day ” means, as applicable, (x) with respect to all price determinations relating to the Common Stock, any day on which the Common Stock is traded on the Principal Market, or, if the Principal Market is not the principal trading market for the Common Stock, then on the principal securities exchange or securities market on which the Common Stock is then traded, provided that “Trading Day” shall not include any day on which the Common Stock is scheduled to trade on such exchange or market for less than 4.5 hours or any day that the Common Stock is suspended from trading during the final hour of trading on such exchange or market (or if
19 |
such exchange or market does not designate in advance the closing time of trading on such exchange or market, then during the hour ending at 4:00:00 p.m., New York time) unless such day is otherwise designated as a Trading Day in writing by the Holder or (y) with respect to all determinations other than price determinations relating to the Common Stock, any day on which the Principal Market (or any successor thereto) is open for trading of securities.
(w) “ Voting Stock ” of a Person means capital stock of such Person of the class or classes pursuant to which the holders thereof have the general voting power to elect, or the general power to appoint, at least a majority of the board of directors, managers or trustees of such Person (irrespective of whether or not at the time capital stock of any other class or classes shall have or might have voting power by reason of the happening of any contingency).
(x) “ VWAP ” means, for any security as of any date, the dollar volume-weighted average price for such security on the Principal Market (or, if the Principal Market is not the principal trading market for such security, then on the principal securities exchange or securities market on which such security is then traded) during the period beginning at 9:30:01 a.m., New York time, and ending at 4:00:00 p.m., New York time, as reported by Bloomberg through its “Volume at Price” function or, if the foregoing does not apply, the dollar volume-weighted average price of such security in the over-the-counter market on the electronic bulletin board for such security during the period beginning at 9:30:01 a.m., New York time, and ending at 4:00:00 p.m., New York time, as reported by Bloomberg, or, if no dollar volume-weighted average price is reported for such security by Bloomberg for such hours, the average of the highest Closing Bid.
[Signature page follows]
20 |
IN WITNESS WHEREOF, the Company has caused this Warrant to Purchase Common Stock to be duly executed as of the Issuance Date set out above.
VAPOR CORP. | ||
By: | ||
Jeffrey E. Holman | ||
Chief Executive Officer |
[Signature Page to Warrant to Purchase Common Stock]
SCHEDULE A
WIRE INSTRUCTIONS FOR CASH EXERCISE
[NAME OF BANK]
ABA# [ ]
ACCT # [ ]
ACCT NAME: [ ]
Schedule A |
EXHIBIT A
EXERCISE NOTICE
TO BE EXECUTED BY THE REGISTERED HOLDER TO EXERCISE THIS WARRANT TO PURCHASE COMMON STOCK
VAPOR CORP.
The undersigned holder hereby exercises the right to purchase of the shares of Common Stock (“ Warrant Shares ”) of Vapor Corp., a company incorporated under the laws of the Delaware (the “ Company ”), evidenced by Warrant to Purchase Common Stock No. (the “ Warrant ”). Capitalized terms used herein and not otherwise defined shall have the respective meanings set forth in the Warrant.
1. Form of Exercise Price . The Holder intends that payment of the Exercise Price shall be made as:
____________ a “Cash Exercise” with respect to Warrant Shares; and/or
____________ a “Cashless Exercise” with respect to Warrant Shares.
In the event of a “Cash Exercise”, this Exercise Notice and the Aggregate Exercise Price shall be delivered to the Warrant Agent. In the event of a “Cashless Exercise”, this Exercise Notice shall be delivered to the Company. In the event that the Holder has elected a Cashless Exercise with respect to some or all of the Warrant Shares to be issued pursuant hereto, the Holder hereby represents and warrants that (i) this Exercise Notice was executed by the Holder at [a.m.][p.m.] on the date set forth below and (ii) if applicable, the Closing Bid Price as of such time of execution of this Exercise Notice was $ .
2. Payment of Exercise Price . In the event that the Holder has elected a Cash Exercise with respect to some or all of the Warrant Shares, the Holder shall pay the Aggregate Exercise Price in the sum of $________ to the Warrant Agent in accordance with the terms of the Warrant.
3. Delivery of Warrant Shares and Net Number of Shares of Common Stock . The Company shall cause the Warrant Agent to deliver to Holder, or its designee or agent as specified below, shares of Common Stock in respect of the exercise contemplated hereby. Delivery shall be made to Holder, or for its benefit, to the following address:
Exhibit A- 1 |
Date: | ||
Name of Registered Holder | ||
By: | ||
Name: | ||
Title: |
Account Number: | |||
(if electronic book entry transfer) | |||
Transaction Code | |||
Number: | |||
(if electronic book entry transfer) |
Exhibit A- 2 |
ANNEX A TO EXERCISE NOTICE
CASHLESS EXERCISE EXCHANGE CALCULATION
TO BE FILLED IN BY THE REGISTERED HOLDER TO EXCHANGE THIS
WARRANT TO PURCHASE COMMON STOCK FOR COMMON STOCK IN A
CASHLESS EXERCISE PURSUANT TO SECTION l(d) OF THE WARRANT
Capitalized terms used herein and not otherwise defined shall have the respective meanings set forth in the Warrant. Please see Section 1(d) of the Warrant for the Cashless Exercise calculation provisions.
Net Number = (A x B) - (A x C)
D
A =
B =
C =
D=
Date: | ||
Name of Registered Holder | ||
By: |
Name: |
Title: |
Annex A |
EXHIBIT B
ACKNOWLEDGMENT
The Company hereby acknowledges this Exercise Notice and hereby directs Equity Stock Transfer Co. to issue the above indicated number of shares of Common Stock.
VAPOR CORP. | ||
By: | ||
Name: | Jeffrey E. Holman | |
Title: | Chief Executive Officer |
Exhibit B |
Exhibit 23.1
Independent Registered Public Accounting Firm’s Consent
We consent to the inclusion in this Registration Statement of Vapor Corp. (the “Company”) on Form S-4 of our report dated March 31, 2015 (except for Note 14, as to which the date is July 10, 2015), which includes an explanatory paragraph as to the Company’s ability to continue as a going concern, with respect to our audits of the consolidated financial statements of Vapor Corp. as of December 31, 2014 and 2013 and for the years then ended, which report appears in the Prospectus, which is part of this Registration Statement. We also consent to the reference to our Firm under the heading “Experts” in such Prospectus.
/s/ Marcum LLP | |
Marcum LLP | |
New York, NY | |
December 10, 2015 |