Florida
(State of or Other Jurisdiction of Incorporation or Organization)
|
20-1167761
(IRS Employer I.D. No.)
|
Large Accelerated filer o
|
Accelerated filer o
|
Non-accelerated filer o
(Do not check if a smaller reporting company)
|
Smaller reporting company x
|
Page
|
||
PART I.
|
FINANCIAL INFORMATION
|
|
Item 1.
|
3
|
|
3
|
||
4
|
||
5
|
||
7
|
||
Item 2.
|
24
|
|
Item 4.
|
31
|
|
PART II.
|
OTHER INFORMATION
|
|
Item 1.
|
32
|
|
Item 2.
|
32
|
|
Item 3.
|
32
|
|
Item 4.
|
N/A
|
|
Item 5.
|
32
|
|
Item 6.
|
32
|
|
33
|
June 30,
|
December 31,
|
|||||||
2012
|
2011
|
|||||||
ASSETS
|
(unaudited)
|
|||||||
Current assets
|
||||||||
Cash and cash equivalents
|
$
|
688,655
|
$
|
862,464
|
||||
Accounts receivable net
|
1,059,019
|
493,700
|
||||||
Inventory
|
404,734
|
42,312
|
||||||
Other current assets
|
13,753
|
5,420
|
||||||
Total current assets
|
2,166,161
|
1,403,896
|
||||||
Property and equipment, net
|
171,549
|
18,222
|
||||||
Trade name
|
217,000
|
-
|
||||||
Non-compete
|
244,000
|
-
|
||||||
Customer relationships
|
415,000
|
-
|
||||||
Implied goodwill
|
151,000
|
-
|
||||||
Total assets
|
$
|
3,364,710
|
$
|
1,422,118
|
||||
LIABILITIES AND (DEFICIENCY IN) STOCKHOLDERS' EQUITY
|
||||||||
Current liabilities
|
||||||||
Accounts payable and accrued liabilities
|
$
|
1,406,024
|
$
|
925,790
|
||||
Accrued liabilities - related parties
|
75,280
|
157,080
|
||||||
Accrued interest, net
|
678,935
|
663,691
|
||||||
Accrued interest - related parties, net
|
34,602
|
29,396
|
||||||
Notes payable, current portion, net of discount
|
336,012
|
978,982
|
||||||
Notes payable - related parties, current portion
|
130,500
|
130,500
|
||||||
Warrant liability
|
2,185,068
|
500,825
|
||||||
Options liability
|
419,832
|
161,884
|
||||||
Conversion option liability
|
1,957,383
|
1,245,761
|
||||||
Contingent purchase price liability
|
131,000
|
-
|
||||||
Total current liabilities
|
7,354,636
|
4,793,909
|
||||||
Note payable - long term portion, net of discount
|
904,913
|
-
|
||||||
Total liabilities
|
8,259,549
|
4,793,909
|
||||||
(Deficiency in) stockholder's equity
|
||||||||
Common stock, $0.0001 par value; 500,000,000 shares authorized; 5,873,801 shares issued (post reverse-split)
and 5,659,130 shares outstanding (post reverse-split) at June 30, 2012 and December 31, 2011
|
587 | 587 | ||||||
Additional paid-in capital
|
3,838,196
|
3,774,287
|
||||||
Common stock subscribed
|
68,336
|
61,034
|
||||||
Treasury stock, 304 and 304 shares outstanding (post reverse-split)
|
(99
|
)
|
(99
|
)
|
||||
Accumulated deficit
|
(8,801,859
|
)
|
(7,207,600
|
)
|
||||
Total (deficiency in) stockholder's equity
|
(4,894,839
|
)
|
(3,371,791
|
)
|
||||
Total liabilities and (deficiency in) stockholders' equity
|
$
|
3,364,710
|
$
|
1,422,118
|
For the Three
|
For the Three
|
For the Six
|
For the Six
|
|||||||||||||
Months Ended
|
Months Ended
|
Months Ended
|
Months Ended
|
|||||||||||||
June 30,
|
June 30,
|
June 30,
|
June 30,
|
|||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Revenue
|
$
|
4,352,871
|
$
|
2,776,276
|
$
|
7,638,178
|
$
|
5,247,806
|
||||||||
Cost of goods sold
|
3,160,614
|
2,038,708
|
5,772,596
|
3,930,850
|
||||||||||||
1,192,257
|
737,568
|
1,865,582
|
1,316,956
|
|||||||||||||
Selling, general and administrative expenses
|
1,122,172
|
473,157
|
1,781,809
|
928,719
|
||||||||||||
Total operating expenses
|
1,122,172
|
473,157
|
1,781,809
|
928,719
|
||||||||||||
Operating income
|
70,085
|
264,411
|
83,773
|
388,237
|
||||||||||||
Other (income) expense:
|
||||||||||||||||
Interest expense
|
52,682
|
209,996
|
98,751
|
386,099
|
||||||||||||
(Gain) from the extinguishment of debt
|
-
|
(165,325
|
)
|
-
|
(165,325
|
)
|
||||||||||
Cost of warrant extension
|
842,100
|
-
|
842,100
|
-
|
||||||||||||
(Gain) loss from change in fair value of warrant liability
|
75,356
|
(154,789
|
)
|
269,177
|
(299,468
|
)
|
||||||||||
(Gain) loss from change in fair value of conversion option liability
|
89,569
|
(188,075
|
)
|
468,004
|
(265,801
|
)
|
||||||||||
Total other (income) expense
|
1,059,707
|
(298,193
|
)
|
1,678,032
|
(344,495
|
)
|
||||||||||
Income (Loss) before income taxes
|
(989,622
|
)
|
562,604
|
(1,594,259
|
)
|
732,732
|
||||||||||
Income tax expense
|
-
|
-
|
-
|
-
|
||||||||||||
Net income (loss)
|
$
|
(989,622
|
)
|
$
|
562,604
|
$
|
(1,594,259
|
)
|
$
|
732,732
|
||||||
Net income (loss) per share - basic
|
$
|
(0.168
|
)
|
$
|
0.137
|
$
|
(0.271
|
)
|
$
|
0.180
|
||||||
Net income (loss) per share - diluted
|
$
|
(0.168
|
)
|
$
|
0.038
|
$
|
(0.271
|
)
|
$
|
0.049
|
||||||
Weighted average shares outstanding - basic
|
5,873,801
|
4,107,435
|
5,873,801
|
4,077,733
|
||||||||||||
Weighted average shares outstanding - diluted
|
5,873,801
|
14,854,285
|
5,873,801
|
14,854,285
|
For the Six
|
For the Six
|
|||||||
Months Ended
|
Months Ended
|
|||||||
June 30,
|
June 30,
|
|||||||
2012
|
2011
|
|||||||
Cash flows from operating activities:
|
||||||||
Net income (loss)
|
$
|
(1,594,259
|
)
|
$
|
732,732
|
|||
Adjustments to reconcile net income (loss) to net cash used in operating activities:
|
||||||||
Depreciation and amortization
|
14,584
|
7,852
|
||||||
Amortization of intangible assets
|
||||||||
Amortization of discount on notes payable
|
1,308
|
234,615
|
||||||
Amortization of discount on accrued interest
|
43,863
|
82,800
|
||||||
Value of shares issued in settlement
|
7,302
|
-
|
||||||
Value of options issued to officer and directors
|
186,299
|
-
|
||||||
Value of extension of term of warrants
|
842,100
|
-
|
||||||
Gain on the extinguishment of debt and accrued interest
|
-
|
(165,325
|
)
|
|||||
Change in fair value of warrant liability
|
269,177
|
(299,468
|
)
|
|||||
Change in fair value of option liability
|
71,351
|
(64,573
|
)
|
|||||
Change in fair value of conversion option liability
|
468,004
|
(265,801
|
)
|
|||||
Changes in assets and liabilities:
|
||||||||
Accounts receivable, net
|
(103,078
|
)
|
26,356
|
|||||
Inventory
|
(76,070
|
)
|
-
|
|||||
Prepaid expenses and other current assets
|
-
|
1,275
|
||||||
Accounts payable and accrued expenses - related party
|
(76,594
|
)
|
(28,068
|
)
|
||||
Accounts payable and accrued expenses
|
(81,190
|
)
|
(37,000
|
)
|
||||
Net cash (used in) provided by operating activities
|
(27,203
|
)
|
225,395
|
|||||
Cash flows from investing activities:
|
||||||||
Payment to acquire Artisan Specialty Foods, net
|
(1,176,605
|
)
|
-
|
|||||
Proceeds received on loan
|
-
|
1,500
|
||||||
Purchase of treasury stock
|
-
|
(99
|
)
|
|||||
Acquisition of property and equipment
|
(29,717
|
)
|
(8,126
|
)
|
||||
Net cash used in investing activities
|
(1,206,322
|
)
|
(6,725
|
)
|
||||
Cash flows from financing activities:
|
||||||||
Proceeds from issuance of notes payable
|
1,080,000
|
-
|
||||||
Principal payments on debt
|
(20,284
|
)
|
-
|
|||||
Principal payments on notes payable
|
-
|
(151,472
|
)
|
|||||
Principal payments on notes payable - related parties
|
-
|
(50,000
|
)
|
|||||
Net cash (used in) provided by financing activities
|
1,059,716
|
(201,472
|
)
|
|||||
(Decrease) increase in cash and cash equivalents
|
(173,809
|
)
|
17,198
|
|||||
Cash and cash equivalents at beginning of period
|
862,464
|
518,082
|
||||||
Cash and cash equivalents at end of period
|
$
|
688,655
|
$
|
535,280
|
For the Six
Months Ended
June 30,
2012
|
For the Six
Months Ended
June 30,
2011
|
|||||||
Supplemental disclosure of cash flow information:
|
||||||||
Cash paid during the period for:
|
||||||||
Interest
|
$
|
33,118
|
$
|
31,304
|
||||
Taxes
|
$
|
-
|
$
|
-
|
||||
Conversion of notes payable and accrued interest to common stock
|
$
|
-
|
$
|
32,355
|
||||
Conversion of notes payable and accrued interest to common stock subscribed
|
$
|
-
|
$
|
210,494
|
||||
Commitment to issue shares charged to common stock subscribed
|
$
|
7,302
|
$
|
-
|
Closing cash payment
|
$
|
1,200,000
|
||
Contingent purchase price
|
131,000
|
|||
Total purchase price
|
$
|
1,331,000
|
||
Tangible assets acquired
|
$
|
918,515
|
||
Liabilities assumed
|
614,515
|
(*)
|
||
Net tangible assets
|
304,000
|
|||
Trade name
|
217,000
|
|||
Non-compete agreement
|
244,000
|
|||
Customer relationships
|
415,000
|
|||
Implied goodwill
|
151,000
|
|||
Total purchase price
|
$
|
1,331,000
|
||
(*) excluding the Line of Credit paid off with closing cash payment
|
Three months ended June 30,
|
||||||||
|
2012
|
2011
|
||||||
Total revenues
|
$ | 4,981,147 | $ | 3,725,164 | ||||
Net income attributable to Innovative Food Holdings, Inc.
|
(1,073,088 | ) | (727,022 | ) | ||||
Basic net income (loss)per common share
|
$ | (0.183 | ) | $ | (0.177 | ) | ||
Diluted net income (loss)per common share
|
$ | (0.183 | ) | $ | (0.049 | ) | ||
Weighted average shares - basic
|
5,873,801
|
4,107,435 | ||||||
Weighted average shares - diluted
|
5,873,801
|
14,854,285 |
Six months ended June 30,
|
||||||||
|
2012 | 2011 | ||||||
Total revenues
|
$ | 9,340,340 | $ | 6,924,343 | ||||
Net income attributable to Innovative Food Holdings, Inc.
|
(1,400,695 | ) | (500,357 | ) | ||||
Basic net income (loss)per common share
|
$ | (0.238 | ) | $ | (0.123 | ) | ||
Diluted net income (loss)per common share
|
$ | (0.238 | ) | $ | (0.034 | ) | ||
Weighted average shares - basic
|
5,873,801
|
4,077,733 | ||||||
Weighted average shares - diluted
|
5,873,801
|
14,854,285 |
June 30,
2012
|
December 31,
2011
|
|||||||
Accounts receivable from customers
|
$
|
1,146,934
|
$
|
504,744
|
||||
Allowance for doubtful accounts
|
(87,915
|
)
|
(11,044
|
)
|
||||
Accounts receivable, net
|
$
|
1,059,019
|
$
|
493,700
|
June 30,
2012
|
December 31,
2011
|
|||||||
Finished goods inventory
|
$
|
404,734
|
$
|
42,312
|
June 30, 2012
|
December 31, 2011
|
|||||||
Computer Equipment
|
$
|
414,222
|
$
|
321,716
|
||||
Warehouse Equipment
|
7,733
|
-
|
||||||
Furniture and Fixtures
|
109,184
|
74,850
|
||||||
Vehicles
|
33,238
|
-
|
||||||
564,377
|
396,566
|
|||||||
Less accumulated depreciation and amortization
|
(392,828
|
)
|
(378,344
|
)
|
||||
Total
|
$
|
171,549
|
$
|
18,222
|
June 30,
|
||||
2012
|
||||
Trade name
|
$ | 217,000 | ||
Non-compete agreement
|
244,000 | |||
Customer relationships
|
415,000 | |||
Implied goodwill
|
151,000 | |||
$ | 1,027,000 |
June 30,
2012
|
December 31,
2011
|
|||||||
Trade payables
|
$
|
1,402,308
|
$
|
891,785
|
||||
Accrued payroll and commissions
|
3,716
|
34,005
|
||||||
Total accounts payable and accrued liabilities - non-related parties
|
$
|
1,406,024
|
$
|
925,790
|
June 30,
2012
|
December 31,
2011
|
|||||||
Convertible secured note payable in the original amount of $350,000 originally payable to Alpha Capital Anstalt (f/k/a/ Alpha Capital Aktiengesselschaft) (“Alpha Capital”), dated February 25, 2005. This note consists of $100,000 outstanding under a previous note payable which was cancelled on February 25, 2005, and $250,000 of new borrowings. We did not meet certain of our obligations under the loan documents relating to this issuance. These lapses include not reserving the requisite number of treasury shares, selling subsequent securities without offering a right of first refusal, not complying with reporting obligations, not having our common shares quoted on the OTC:BB and not timely registering certain securities. This note entered technical default status on May 16, 2005. The note originally carried interest at the rate of 8% per annum, and was due in full on February 24, 2007. Upon default, the note’s interest rate increased to 15% per annum, and the note became immediately due. This note contains a cross default provision. The note is convertible into common stock of the Company at a conversion price of $0.25 (post reverse-split) per share. A beneficial conversion feature in the amount of $250,000 was recorded as a discount to the note, and was amortized to interest expense during the twelve months ended December 31, 2005. Accrued interest is convertible into common stock of the Company at a conversion price of $.025 (post reverse-split) per share. Interest in the amount of $5,256 and $6,659 was accrued on this note during the three months ended June 30, 2012 and 2011, respectively. Interest in the amount of $10,511 and $13,464 was accrued on this note during the six months ended June 30, 2012 and 2011, respectively. During the twelve months ended December 31, 2006 the note holder converted $5,000 into shares of common stock. During the twelve months ended December 31, 2006 the holder of the note converted $27,865 of accrued interest into common stock. In April 2009, the noteholder agreed to waive the default interest rate of 15%, and the note resumed accruing interest at the rate of 8% per annum. During the year ended December 31, 2011, the note holder converted $81,500 of principal and $46,793 of accrued interest into 513,172 (post reverse-split) shares of common stock. This note was initially past due at December 31, 2008. This note was previously extended until January 1, 2010. During the three months ended June 30, 2010, the note holder agreed to further extend the maturity date of this note until April 15, 2011. During the three months ended June 30, 2012, the note holder agreed to further extend the maturity date of this note until October 3, 2013.
|
$
|
263,500
|
$
|
263,500
|
||||
Reference is made to the convertible note in the amount of $38,000 originally payable to Whalehaven Capital Fund, Ltd. (“Whalehaven”), dated December 21, 2006, disclosed in prior reports. On September 21, 2011, a portion of that note was sold to Alpha Capital in the amount of $21,478 of principal and accrued interest in the amount of $13,938. Interest in the amount of $428 and $0 was accrued on this note during the three months ended June 30, 2012 and 2011, respectively. Interest in the amount of $857 and$0 was accrued on this note during the six months ended June 30, 2012 and 2011, respectively. During the three months ended June 30, 2012, the note holder agreed to further extend the maturity date of this note until October 3, 2013.
|
21,478
|
21,478
|
||||||
Reference is made to the convertible note in the amount of $38,000 originally payable to Whalehaven, dated December 21, 2006, disclosed in prior reports. On September 21, 2011, a portion of that note was sold to Osher Capital Partners LLC in the amount of $9,638 of principal and accrued interest in the amount of $6,254. Interest in the amount of $191 and $0 was accrued on this note during the three months ended June 30, 2012 and 2011, respectively. Interest in the amount of $382 and $0 was accrued on this note during the six months ended June 30, 2012 and 2011, respectively. During the three months ended June 30, 2012, the note holder agreed to further extend the maturity date of this note until October 3, 2013.
|
9,638
|
9,638
|
||||||
Reference is made to the convertible note in the amount of $38,000 originally payable to Whalehaven, dated December 21, 2006, disclosed in prior reports. On September 21, 2011, a portion of that note was sold to Assameka Capital Inc. in the amount of $6,884 of principal and accrued interest in the amount of $4,467. Interest in the amount of $137 and $0 was accrued on this note during the three months ended June 30, 2012 and 2011, respectively. Interest in the amount of $275 and $0 was accrued on this note during the six months ended June 30, 2012 and 2011, respectively. During the three months ended June 30, 2012, the note holder agreed to further extend the maturity date of this note until October 3, 2013.
|
6,884
|
6,884
|
June 30,
2012
|
December 31,
2011
|
|||||||
Reference is made to the convertible note payable in the amount of $50,000 to Whalehaven dated February 25, 2005, disclosed in prior reports. On September 21, 2011, a portion of that note was sold to Alpha Capital in the amount of $22,609 of principal and accrued interest in the amount of $7,778. Interest in the amount of $452 and $0 was accrued on this note during the three months ended June 30, 2012 and 2011, respectively. Interest in the amount of $904 and $0 was accrued on this note during the six months ended June 30, 2012 and 2011, respectively. During the three months ended June 30, 2012, the note holder agreed to further extend the maturity date of this note until October 3, 2013.
|
22,609
|
22,609
|
||||||
Reference is made to the convertible note payable in the amount of $50,000 to Whalehaven dated February 25, 2005, disclosed in prior reports. On September 21, 2011, a portion of that note was sold to Osher Capital Partners LLC in the amount of $10,145 of principal and accrued interest in the amount of $3,490. Interest in the amount of $203 and $0 was accrued on this note during the three months ended June 30, 2012 and 2011, respectively. Interest in the amount of $405 and $0 was accrued on this note during the six months ended June 30, 2012 and 2011, respectively. During the three months ended June 30, 2012, the note holder agreed to further extend the maturity date of this note until October 3, 2013.
|
10,145
|
10,145
|
||||||
Reference is made to the convertible note payable in the amount of $50,000 to Whalehaven dated February 25, 2005, disclosed in prior reports. On September 21, 2011, a portion of that note was sold to Assameka Capital, Inc. in the amount of $7,246 of principal and accrued interest in the amount of $2,493. Interest in the amount of $145 and $0 was accrued on this note during the three months ended June 30, 2012 and 2011, respectively. Interest in the amount of $289 and $0 was accrued on this note during the six months ended June 30, 2012 and 2011, respectively. During the three months ended June 30, 2012, the note holder agreed to further extend the maturity date of this note until October 3, 2013.
|
7,246
|
7,246
|
||||||
Convertible note payable in the original amount of $30,000 to Huo Hua dated May 9, 2005. The note bears interest at the rate of 8% per annum, has no provisions for a default or past due rate and was due in full on October 12, 2006. The note is convertible into common stock of the Company at a conversion price of $0.25 (post reverse-split) per share. A beneficial conversion feature in the amount of $30,000 was recorded as a discount to the note, and was amortized to interest expense during the twelve months ended December 31, 2005 and 2006. Accrued interest is convertible into common stock of the Company at a price of $0.25 (post reverse-split) per share. Interest in the amount of $400 and $390 was accrued on this note during the three months ended June 30, 2012 and 2011, respectively. Interest in the amount of $808 and $785 was accrued on this note during the six months ended June 30, 2012 and 2011, respectively. During the twelve months ended December 31, 2006, the note holder converted $10,000 of principal into common stock.
|
20,000
|
20,000
|
||||||
Convertible secured note payable in the amount of $120,000 to Alpha Capital dated August 25, 2005. We did not meet certain of our obligations under the loan documents relating to this issuance. These lapses include not reserving the requisite number of treasury shares, selling subsequent securities without offering a right of first refusal, not complying with reporting obligations, not having our common shares quoted on the OTC:BB and not timely registering certain securities. This note was in technical default as of November 13, 2005. The note originally carried interest at the rate of 8% per annum, and was due in full on August 25, 2007. Upon default, the note’s interest rate increased to 15% per annum and the note became immediately due. This note contains a cross default provision. The note is convertible into common stock of the Company at a conversion price of $0.25 (post reverse-split) per share. A beneficial conversion feature in the amount of $120,000 was recorded as a discount to the note, and was amortized to interest expense when the note entered default status in November 2005. Accrued interest is convertible into common stock of the Company at a price of $0.25 (post reverse-split) per share. Interest in the amount of $1,995 and $1,995 was accrued on this note during the three months ended June 30, 2012 and 2011, respectively. Interest in the amount of $3,716 and $3,967 was accrued on this note during the six months ended June 30, 2012 and 2011, respectively. During the year ended December 31, 2010, the noteholder converted principal in the amount of $20,000 into common stock. During the year ended December 31, 2009, the noteholder agreed to waive the default interest rate of 15%, and the note resumed accruing interest at the rate of 8% per annum. Also during the year ended December 31, 2009, the noteholder agreed to extend the maturity date of this note until January 1, 2010. During the year ended December 31, 2010, the noteholder agreed to extend the maturity date of this note until June 15, 2010. During the three months ended June 30, 2012, the note holder agreed to further extend the maturity date of this note until October 3, 2013.
|
100,000
|
100,000
|
June 30,
2012
|
December 31,
2011
|
|||||||
Reference is made to the convertible secured note payable originally in the amount of $30,000 to Whalehaven dated August 25, 2005, disclosed in prior reports. On September 21, 2011, a portion of this note was sold to Alpha in the amount of $15,287 of principal and accrued interest in the amount of $1,342. Interest in the amount of $306 and $0 was accrued on this note during the three months ended June 30, 2012 and 2011, respectively. Interest in the amount of $611 and $0 was accrued on this note during the six months ended June 30, 2012 and 2011, respectively. During the three months ended June 30, 2012, the note holder agreed to further extend the maturity date of this note until October 3, 2013.
|
15,287
|
15,287
|
||||||
Reference is made to the convertible secured note payable in the amount of $30,000 to Whalehaven dated August 25, 2005, disclosed in prior reports. On September 21, 2011, a portion of this note was sold to Osher Capital Partners LLC in the amount of $6,860 of principal and accrued interest in the amount of $602. Interest in the amount of $137 and $0 was accrued on this note during the three months ended June 30, 2012 and 2011, respectively. Interest in the amount of $275 and $0 was accrued on this note during the six months ended June 30, 2012 and 2011, respectively. During the three months ended June 30, 2012, the note holder agreed to further extend the maturity date of this note until October 3, 2013.
|
6,860
|
6,860
|
||||||
Reference is made to the convertible secured note payable in the amount of $30,000 to Whalehaven dated August 25, 2005, disclosed in prior reports. On September 21, 2011, a portion of this note was sold to Assameka Capital, Inc. in the amount of $4,900 of principal and accrued interest in the amount of $430. Interest in the amount of $97 and $0 was accrued on this note during the three months ended June 30, 2012 and 2011, respectively. Interest in the amount of $194 and $0 was accrued on this note during the six months ended June 30, 2012 and 2011, respectively. During the three months ended June 30, 2012, the note holder agreed to further extend the maturity date of this note until October 3, 2013.
|
4,900
|
4,900
|
||||||
Convertible secured note payable in the original amount of $25,000 to Asher Brand, dated August 25, 2005. We did not meet certain of our obligations under the loan documents relating to this issuance. These lapses include not reserving the requisite number of treasury shares, selling subsequent securities without offering a right of first refusal, not complying with reporting obligations, not having our common shares quoted on the OTC:BB and not timely registering certain securities. This note was in technical default as of November 13, 2005. The note originally carried interest at the rate of 8% per annum, and was due in full on August 25, 2007. Upon default, the note’s interest rate increased to 15% per annum and the note became immediately due. This note contains a cross default provision. The note is convertible into common stock of the Company at a conversion price of $0.25 (post reverse-split) per share. A beneficial conversion feature in the amount of $25,000 was recorded as a discount to the note, and was amortized to interest expense when the note entered default status in November, 2005. Accrued interest is convertible into common stock of the Company at a price of $0.25 (post reverse-split) per share. Interest in the amount of $100 and $300 was accrued on this note during the three months ended June 30, 2012 and 2011, respectively. Interest in the amount of $200 and $596 was accrued on this note during the six months ended June 30, 2012 and 2011, respectively. During the twelve months ended December 31, 2006, the holder of the note converted $2,000 of principal and $3,667 of accrued interest into common stock, and during the twelve months ended December 31, 2008, the holder of the note converted an additional $3,000 of principal into common stock. During the year ended December 31, 2009, the noteholder converted $2,000 of principal and $1,058 of accrued interest into common stock. During the year ended December 31, 2009, the noteholder agreed to waive the default interest rate of 15%, and the note resumed accruing interest at the rate of 8% per annum. Also, during the year ended December 31, 2009, the noteholder agreed to extend the maturity date of this note until January 1, 2010. During the year ended December 31, 2010 the noteholder converted $3,000 of principal and $1,043 of accrued interest into common stock. During the year ended December 31, 2011, the noteholder converted $10,000 of principal and $5,858 of accrued interest into common stock. Also, during the year ended December 31, 2010, the noteholder agreed to extend the maturity date of this note until April 15, 2011. During the three months ended June 30, 2012, the note holder agreed to further extend the maturity date of this note until October 3, 2013.
|
5,000
|
5,000
|
June 30,
2012
|
December 31,
2011
|
|||||||
Convertible secured note payable in the amount of $10,000 to Lane Ventures dated August 25, 2005. We did not meet certain of our obligations under the loan documents relating to this issuance. These lapses include not reserving the requisite number of treasury shares, selling subsequent securities without offering a right of first refusal, not complying with reporting obligations, not having our common shares quoted on the OTC:BB and not timely registering certain securities. This note was in technical default at November 13, 2005. The note originally carried interest at the rate of 8% per annum, and was due in full on August 25, 2007. Upon default, the note’s interest rate increased to 15% per annum and the note became immediately due. This note contains a cross default provision. The note is convertible into common stock of the Company at a conversion price of $0.25 (post reverse-split) per share. A beneficial conversion feature in the amount of $10,000 was recorded as a discount to the note, and was amortized to interest expense when the note entered default status in November, 2005. Accrued interest is convertible into common stock of the Company at a price of $0.25 (post reverse-split) per share. Interest in the amount of $119 and $119 was accrued on this note during the three months ended June 30, 2012 and 2011, respectively. Interest in the amount of $239 and $238 was accrued on this note during the six months ended June 30, 2012 and 2011, respectively. During the twelve months ended December 31, 2006, the holder of the note converted $4,000 of principal and $1,467 of accrued interest into common stock. In April 2009, the noteholder agreed to waive the default interest rate of 15%, and the note resumed accruing interest at the rate of 8% per annum. Also in April 2009, the noteholder agreed to extend the maturity date of this note until January 1, 2010. During the year ended December 31, 2010, the noteholder agreed to extend the maturity date of this note until April 15, 2011. During the three months ended June 30, 2012, the note holder agreed to further extend the maturity date of this note until October 3, 2013.
|
6,000
|
6,000
|
||||||
Secured note payable in the amount of $120,000 to Alpha Capital, dated February 7, 2006. The note originally carried interest at the rate of 15% per annum, and was originally due in full on February 7, 2007. The Company was not in compliance with various terms of this note, including making timely payments of interest, and this note was in technical default at May 8, 2006. At this time, the interest rate increased to 20% and the note became immediately due and payable. During the three months ended September 30, 2007, the Company extended the due date of the note one year, to October 31, 2007; at the same time, the Company added a convertibility feature, allowing the noteholder to convert the notes and accrued interest into common stock of the Company at a rate of $0.25 (post reverse-split) per share. This note entered technical default on October 31, 2007. The Company recorded a discount to this note for the fair value of the conversion feature in the amount of $95,588 and amortized this discount to interest expense when the note entered default status in October 2007. On March 12, 2008, the Company extended this note to March 4, 2009. As consideration for the extension of this notes, the Company issued five-year warrants as follows: warrants to purchase 480,000 (post reverse-split) shares of common stock at $0.575 (post reverse-split) per share; 120,000 (post reverse-split) shares of common stock at $0.55 (post reverse-split) per share; and 48,000 (post reverse-split) shares of common stock at $0.25 (post reverse-split) per share. These warrants were valued via the Black-Scholes valuation method at an aggregate amount of $126,465. This transaction was accounted for as an extinguishment of debt, and a loss of $126,465 was charged to operations during the twelve months ended December 31, 2008. Interest in the amount of $4,487 and $4,487 was accrued on this note during each of the three months ended June 30, 2012 and 2011, respectively. Interest in the amount of $8,975 and $8,926 was accrued on this note during each of the six months ended June 30, 2012 and 2011, respectively. In January 2009, the noteholder agreed to extend the maturity date of this note to April 16, 2009. In April 2009, the noteholder agreed to waive the default interest rate of 20%, and the note resumed accruing interest at the rate of 8% per annum. Also in April 2009, the noteholder agreed to extend the maturity date of this note until April 16, 2009. . This note contains a cross default provision. During the year ended December 31, 2010, the noteholder agreed to extend the maturity date of this note until April 15, 2011. During the three months ended June 30, 2012, the note holder agreed to further extend the maturity date of this note until October 3, 2013.
|
120,000
|
120,000
|
June 30,
2012
|
December 31,
2011
|
|||||||
Reference is made to the secured note payable in the amount of $30,000 to Whalehaven dated February 7, 2006, disclosed in prior reports. On September 21, 2011, a portion of that note was sold to Alpha Capital in the amount of $16,957 of principal and accrued interest in the amount of $15,070. Interest in the amount of $634 and $0 was accrued on this note during the three months ended June 30, 2012 and 2011, respectively. Interest in the amount of $1,268 and $0 was accrued on this note during the six months ended June 30, 2012 and 2011, respectively. The portion sold to Alpha Capital of the note included warrants to purchase 67,826 (post reverse-split) shares of common stock at $0.575 (post reverse-split) per share; 16,957 (post reverse-split) shares of common stock at $0.55 (post reverse-split) per share; and 6,783 (post reverse-split) shares of common stock at $0.25 (post reverse-split) per share. During the three months ended June 30, 2012, the note holder agreed to further extend the maturity date of this note until October 3, 2013.
|
16,957
|
16,957
|
||||||
Reference is made the secured note payable in the amount of $30,000 to Whalehaven dated February 7, 2006, disclosed in prior reports. On September 21, 2011, a portion of that note was sold to Osher Capital Partners LLC in the amount of $7,609 of principal and accrued interest in the amount of $6,762. Interest in the amount of $285 and $0 was accrued on this note during the three months ended June 30, 2012 and 2011, respectively. Interest in the amount of $570 and $0 was accrued on this note during the six months ended June 30, 2012 and 2011, respectively. The portion sold to Osher Capital Partners LLC of the note included warrants to purchase 30,435 (post reverse-split) shares of common stock at $0.575 (post reverse-split) per share; 7,609 shares of common stock at $0.55 (post reverse-split) per share; and 3,043 (post reverse-split) shares at $0.25 per share. During the three months ended June 30, 2012, the note holder agreed to further extend the maturity date of this note until October 3, 2013.
|
7,609
|
7,609
|
||||||
Reference is made to the secured note payable in the amount of $30,000 to Whalehaven dated February 7, 2006, disclosed in prior reports. On September 21, 2011, a portion of that note was sold to Assameka Capital, Inc. in the amount of $5,435 of principal and accrued interest in the amount of $4,830. Interest in the amount of $203 and $0 was accrued on this note during the three months ended June 30, 2012 and 2011, respectively. Interest in the amount of $406 and $0 was accrued on this note during the six months ended June 30, 2012 and 2011, respectively. The portion sold to Assameka Capital, Inc. of the note included warrants to purchase 21,739 (post reverse-split) shares of common stock at $0.575 (post reverse-split) per share; 5,435 (post reverse-split) shares of common stock at $0.55 (post reverse-split) per share; and 2,174 (post reverse-split) shares of common stock at $0.25 (post reverse-split) per share. During the three months ended June 30, 2012, the note holder agreed to further extend the maturity date of this note until October 3, 2013.
|
5,435
|
5,435
|
||||||
Twenty-nine convertible notes payable in the amount of $4,500 each to Sam Klepfish, the Company’s CEO and a related party, dated the first of the month beginning on November 1, 2006, issued pursuant to the Company’s then employment agreement with Mr. Klepfish, which provided that the amount of $4,500 in salary is accrued each month to a note payable. These notes bear interest at the rate of 8% per annum and have no due date. These notes and accrued interest are convertible into common stock of the Company at a rate of $0.25 (post reverse-split) per share. Beneficial conversion features in the aggregate amount of $9,000 for the year ended December 31, 2006, $39,190 for the year ended December 31, 2007, and $58,464 for the year ended December 31, 2008 was calculated using the Black-Scholes valuation model. Since these notes are payable on demand, the value of these discounts were charged immediately to interest expense. During the year ended December 31, 2011, the noteholder converted $12,000 of accrued interest into 48,000 (post reverse-split) shares of common stock. Interest in the aggregate amount of $2,603 and $2,603 was accrued on these notes during the three months ended June 30, 2012 and 2011, respectively. Interest in the aggregate amount of $5,206 and $5,206 was accrued on these notes during the six months ended June 30, 2012 and 2011, respectively.
|
130,500
|
130,500
|
June 30,
2012
|
December 31,
2011
|
|||||||
Secured note payable in the amount of $10,000 to Alpha Capital, dated May 19, 2006. The note originally carried interest at the rate of 15% per annum, and was originally due in full on November 19, 2006. The Company was not in compliance with various terms of this note, including making timely payments of interest, and this note was in technical default at February 20, 2006. At that time, the interest rate increased to 20% and the note became immediately due and payable. During the three months ended September 30, 2007, the Company extended the due date of the note one year, to October 31, 2007; at the same time, the Company added a convertibility feature, allowing the noteholder to convert the notes and accrued interest into common stock of the Company at a rate of $0.25 (post reverse-split) per share. This note entered technical default on October 31, 2007. The Company recorded a discount to this note for the fair value of the conversion feature in the amount of $7,966 and amortized this discount to interest expense when the note entered default status in October 2007. On March 12, 2008, the Company extended this note to March 4, 2009. As consideration for the extension of this note, the Company issued five-year warrants as follows: warrants to purchase 40,000 (post reverse-split) shares of common stock at $0.575 (post reverse-split) per share; 10,000 (post reverse-split) shares of common stock at $0.55 (post reverse-split) per share; and 4,000 (post reverse-split) shares of common stock at $0.25 (post reverse-split) per share. These warrants were valued via the Black-Scholes valuation method at an aggregate amount of $10,539. This transaction was accounted for as an extinguishment of debt, and a loss of $10,539 was charged to operations during the twelve months ended December 31, 2008. Interest in the amount of $373 and $373 was accrued on this note during the three months ended June 30, 2012 and 2011, respectively. Interest in the amount of $746 and $742 was accrued on this note during the six months ended June 30, 2012 and 2011, respectively. During the year ended December 31, 2009, the noteholder agreed to waive the default interest rate of 20%, and the note resumed accruing interest at the rate of 15% per annum. Also, during the year ended December 31, 2009, the noteholder agreed to extend the maturity date until January 1, 2010. During the year ended December 31, 2010, the noteholder agreed to extend the maturity date of this note until April 15, 2011. This note contains a cross default provision. During the three months ended June 30, 2012, the note holder agreed to further extend the maturity date of this note until October 3, 2013.
|
10,000
|
10,000
|
||||||
Convertible secured note payable in the amount of $200,000 to Alpha Capital, dated December 31, 2008. This note bears interest at the rate of 8% per annum, and is due in full on July 31, 2011. Principal and accrued interest is convertible into common stock of the Company at the rate of $0.25 (post reverse-split) per share. Also issued with this note are warrants to purchase 800,000 (post reverse-split) shares of the Company’s common stock at a price of $0.25 (post reverse-split) per share. The Company calculated a discount to the note in the amount of $200,000, and recorded $0 and $25,118 amortization for the three and six months ended June 30, 2012.Interest in the aggregate amount of $0 and $1,436 was accrued on this note during the three months ended June 30, 2012 and 2011, respectively. Interest in the aggregate amount of $128 and $3,337 was accrued on this note during the six months ended June 30, 2012 and 2011, respectively. During the years ended December 31, 2011, 2010, and 2009, the Company made principal payments on this note in the amount of $88,000, $80,000 and $16,000, respectively. During the three months ended March 31, 2012, the Company made principal payment on this note in the amount of $16,000 and a payment of $8,000 on accrued interest. During the three months ended June 30, 2012, the Company made interest payments in the amount of $25,118. This note contains a cross default provision.
|
-
|
16,000
|
||||||
Convertible secured note payable for the settlement of the amount owed for the penalty for the late registration of shares in the amount of $230,000 to Alpha Capital, dated January 1, 2009. This note bears interest at the rate of 8% per annum, and was due in full on July 31, 2011. Principal and accrued interest are convertible into shares of common stock of the Company at a rate of $0.25 (post reverse-split) per share. The Company calculated a discount to the note in the amount of $230,000, and recorded 64,327 and $124,067 amortization for this discount during the three and six months ended June 30, 2012. Interest in the aggregate amount of $4,587 and $4,587 was accrued on this note during the three months ended June 30, 2012 and 2011, respectively. Interest in the aggregate amount of $9,175 and $9,125 was accrued on this note during the six months ended June 30, 2012 and 2011, respectively. This note contains a cross default provision. During the three months ended June 30, 2012, the note holder agreed to further extend the maturity date of this note until October 3, 2013.
|
230,000
|
230,000
|
June 30,
2012
|
December 31,
2011
|
|||||||
Reference is made to the convertible secured note payable for the settlement of the amount owed for the penalty for the late registration of shares in the amount of $38,000 to Whalehaven, dated January 1, 2009, disclosed in prior reports. On September 21, 2011, a portion of that note was sold to Alpha Capital in the amount of $21,478 of principal and accrued interest in the amount of $7,674. Interest in the aggregate amount of $428 and $0 was accrued on this note during the three months ended June 30, 2012 and 2011, respectively. Interest in the aggregate amount of $857 and $0 was accrued on this note during the six months ended June 30, 2012 and 2011, respectively. During the three months ended June 30, 2012, the note holder agreed to further extend the maturity date of this note until October 3, 2013.
|
21,478
|
21,478
|
||||||
Reference is made to the convertible secured note payable for the settlement of the amount owed for the penalty for the late registration of shares in the amount of $38,000 to Whalehaven, dated January 1, 2009, disclosed in prior reports. On September 21, 2011, a portion of that note was sold to Osher Capital Partners LLC in the amount of $9,638 of principal and accrued interest in the amount of $3,443. Interest in the aggregate amount of $191 and $0 was accrued on this note during the three months ended June 30, 2012 and 2011, respectively. Interest in the aggregate amount of $382 and $0 was accrued on this note during the six months ended June 30, 2012 and 2011, respectively. During the three months ended June 30, 2012, the note holder agreed to further extend the maturity date of this note until October 3, 2013.
|
9,638
|
9,638
|
||||||
Reference is made to the convertible secured note payable for the settlement of the amount owed for the penalty for the late registration of shares in the amount of $38,000 to Whalehaven, dated January 1, 2009, disclosed in prior reports. On September 21, 2011, a portion of that note was sold to Assameka Capital, Inc. in the amount of $6,884 of principal and accrued interest in the amount of $2,460. Interest in the aggregate amount of $137 and $0 was accrued on this note during the three months ended June 30, 2012 and 2011, respectively. Interest in the aggregate amount of $275 and $0 was accrued on this note during the six months ended June 30, 2012 and 2011, respectively. During the three months ended June 30, 2012, the note holder agreed to further extend the maturity date of this note until October 3, 2013.
|
6,884
|
6,884
|
||||||
Convertible secured note payable for the settlement of the amount owed for the penalty for the late registration of shares in the amount of $25,310 to Momona Capital, dated January 1, 2009. This note bears interest at the rate of 8% per annum, and was due in full on July 31, 2011. Principal and accrued interest is convertible into shares of common stock of the Company at a rate of $0.25 (post reverse-split) per share. The Company calculated a discount to the note in the amount of $25,310, which was fully amortized at September 30, 2011. . Interest in the aggregate amount of $504 and $504 was accrued on this note during the three months ended June 30, 2012 and 2011, respectively. Interest in the aggregate amount of $1,009 and $1,003 was accrued on this note during the six months ended June 30, 2012 and 2011, respectively. This note contains a cross default provision. During the three months ended June 30, 2012, the note holder agreed to further extend the maturity date of this note until October 3, 2013.
|
25,310
|
25,310
|
||||||
Convertible secured note payable for the settlement of the amount owed for the penalty for the late registration of shares in the amount of $10,124 to Lane Ventures, dated January 1, 2009. This note bears interest at the rate of 8% per annum, and was due in full on July 31, 2011. Principal and accrued interest is convertible into shares of common stock of the Company at a rate of $0.25 (post reverse-split) per share. The Company calculated a discount to the note in the amount of $10,124, which was fully amortized at September 30, 2011. Interest in the aggregate amount of $203 and $203 was accrued on this note during the three months ended June 30, 2012 and 2011, respectively. Interest in the aggregate amount of $405 and $403 was accrued on this note during the six months ended June 30, 2012 and 2011, respectively. This note contains a cross default provision. During the three months ended June 30, 2012, the note holder agreed to further extend the maturity date of this note until October 3, 2013.
|
10,124
|
10,124
|
||||||
Secured convertible promissory note payable for the acquisition of Artisan Specialty Foods, Inc. to Alpha Capital, dated May 11, 2012 in the face amount of $1,200,000 at a purchase price of $1,080,000. The note carries simple interest at an annual rate of 4.5% and is due in full by April 2015. The note is convertible into the registrant's common stock at a fixed conversion price of $1.00 per share. Principal and interest in the aggregate amount of $39,163 are payable on a monthly basis beginning in September 2012. The note allows for prepayments at any time. The note also includes cross-default provisions; is secured by all of the registrant's and its subsidiaries' assets; and is guaranteed by each of the subsidiaries. As part of the transaction, the registrant also issued to the noteholder eight year warrants to purchase 1,500,000 shares (post reverse-split) at an exercise price of $0.01 per share. 460,000 of these warrants are exercisable immediately; 240,000 of these warrants are exercisable commencing May 11, 2013; 300,000 of these warrants are exercisable commenting January 11, 2014, and 500,000 of these warrants are exercisable commencing September 11, 2014. The note had a discount in the amount of $956,441 at inception; $1,308 of this amount was amortized to interest expense during the three months ended June 30, 2012. Interest expense in the amount of $4,500 was also accrued on this note during the three months ended June 30, 2012.
|
1,200,000
|
-
|
||||||
Note payable at an effective interest rate of 9.96% for purchase of vehicle, payable in monthly installments (including principal and interest) of $614 through January 2015. During the three and six months ended June 30 2012, the Company paid principal and interest in the amount of $471 and $143, respectively, on this note.
|
16,567
|
|||||||
Note payable at an effective interest rate of 8.26% for purchase of vehicle, payable in monthly installments (including principal and interest) of $519 through June 2015. During the three and six months ended June 30 2012, the Company paid principal and interest in the amount of $403 and $116, respectively, on this note.
|
16,509
|
-
|
||||||
$
|
2,326,558
|
$
|
1,109,482
|
For the Three Months Ended
|
||||||||
June 30,
|
||||||||
2012
|
2011
|
|||||||
Discount on Notes Payable amortized to interest expense:
|
$
|
1,308
|
$
|
133,585
|
For the Six Months Ended
|
||||||||
June 30,
|
||||||||
2012
|
2011
|
|||||||
Discount on Notes Payable amortized to interest expense:
|
$ | 1,308 | $ | 234,615 |
June 30,
|
||||||||
2012
|
2011
|
|||||||
Number of conversion options outstanding
|
5,573,924
|
5,013,164
|
||||||
Value at June 30,
|
$
|
1,957,383
|
$
|
1,780,875
|
||||
Number of conversion options issued during the period
|
1,200,000
|
-
|
||||||
Value of conversion options issued during the period
|
$
|
263,664
|
$
|
-
|
||||
Number of conversion options exercised or underlying
notes paid during the period
|
-
|
1,328,000
|
||||||
Value of conversion options exercised or underlying
notes paid during the period
|
$
|
$
|
385,897
|
|||||
Revaluation loss (gain) during the period
|
$
|
89,569
|
$
|
(188,075
|
)
|
|||
Black-Scholes model variables:
|
||||||||
Volatility
|
124.12-125.18
|
%
|
92.52-110.66
|
%
|
||||
Dividends
|
-
|
-
|
||||||
Risk-free interest rates
|
0.4
|
%
|
0.10-0.19
|
%
|
||||
Term (years)
|
3-10
|
10
|
Range of
exercise
prices (post reverse-split)
|
Number of
warrants outstanding (post reverse-split)
|
Weighted
average
remaining
contractual
life (years)
|
Weighted
average
exercise
price of
outstanding
warrants (post reverse-split)
|
Number of
warrants exercisable (post reverse-split)
|
Weighted
average
exercise
price of
exercisable
warrants (post reverse-split)
|
|||||||||||||||||
$
|
0.2500
|
3,594,000
|
2.76
|
$
|
0.250
|
3,594,000
|
$
|
0.250
|
||||||||||||||
$
|
0.5500
|
370,000
|
2.76
|
$
|
0.550
|
370,00
|
$
|
0.550
|
||||||||||||||
$
|
0.6000
|
20,000
|
1.21
|
$
|
0.600
|
20,000
|
$
|
0.600
|
||||||||||||||
$
|
0.5750
|
1,480,000
|
2.76
|
$
|
0.575
|
1,480,000
|
$
|
0.575
|
||||||||||||||
$
|
0.0100
|
1,500,000
|
7.88
|
0.010
|
460,000
|
$
|
0.010
|
|||||||||||||||
6,964,000
|
3.86
|
$
|
0.284
|
5,924,00
|
$
|
0.3325
|
Number of
|
Weighted Average
|
|||||||
Warrants
(post reverse-split)
|
Exercise Price (post reverse-split)
|
|||||||
Warrants exercisable at December 31, 2011
|
5,464,000
|
$
|
0.36
|
|||||
Granted
|
1,500,000
|
0.010
|
||||||
Exercised
|
-
|
-
|
||||||
Cancelled / Expired
|
-
|
-
|
||||||
Warrants outstanding at June 30, 2012
|
6,964,000
|
$
|
0.284
|
Weighted
|
Weighted
|
|||||||||||||||||||||
Weighted
|
average
|
average
|
||||||||||||||||||||
average
|
exercise
|
exercise
|
||||||||||||||||||||
Range of
|
Number of
|
remaining
|
price of
|
Number of
|
price of
|
|||||||||||||||||
exercise
|
options
|
contractual
|
outstanding
|
options
|
exercisable
|
|||||||||||||||||
Prices (post reverse-split)
|
Outstanding (post reverse-split)
|
life (years)
|
Options (post reverse-split)
|
Exercisable (post reverse-split)
|
Options (post reverse-split)
|
|||||||||||||||||
$
|
0.350
|
1,040,000
|
3.18
|
$
|
0.350
|
1,040,000
|
$
|
0.350
|
||||||||||||||
$
|
0.380
|
132,500
|
2.75
|
$
|
0.380
|
132,500
|
$
|
0.380
|
||||||||||||||
$
|
0.450
|
132,500
|
3.25
|
$
|
0.450
|
132,500
|
$
|
0.450
|
||||||||||||||
$
|
0.474
|
132,500
|
3.00
|
$
|
0.474
|
132,500
|
$
|
0.474
|
||||||||||||||
$
|
0.480
|
132,500
|
3.50
|
$
|
0.480
|
132,500
|
$
|
0.480
|
||||||||||||||
1,570,000
|
2.61
|
$
|
0.382
|
1,570,000
|
$
|
0.383
|
Number of
|
Weighted
|
|||||||
Shares
(post reverse-split)
|
Average
Exercise Price (post reverse-split)
|
|||||||
Options outstanding at December 31, 2011
|
970,000
|
$
|
0.400
|
|||||
Granted
|
600,000
|
0.350
|
||||||
Exercised
|
-
|
-
|
||||||
Cancelled / Expired
|
-
|
-
|
||||||
Options outstanding at June 30, 2012
|
1,570,000
|
$
|
0.3820
|
June 30,
|
December 31,
|
|||||||
2012
|
2011
|
|||||||
Volatility
|
125.18.
|
%
|
92.52-114.30
|
%
|
||||
Dividends
|
$
|
-
|
$
|
-
|
||||
Risk-free interest rates
|
0.16-1.11
|
%
|
0.06-0.17
|
%
|
||||
Term (years)
|
0.75 – 4.85
|
0.01-5.00
|
Level 1 —
|
Inputs are unadjusted, quoted prices in active markets for identical assets or liabilities at the measurement date;
|
Level 2 —
|
Inputs other than Level 1 inputs that are either directly or indirectly observable; and
|
Level 3 —
|
Unobservable inputs, for which little or no market data exist, therefore requiring an entity to develop its own assumptions.
|
Level 1
|
Level 2
|
Level 3
|
Liabilities at fair
value
|
|||||||||||||
Warrant liability
|
$
|
-
|
$
|
-
|
$
|
2,185,068
|
$
|
2,185,068
|
||||||||
Option liability
|
-
|
-
|
419,832
|
419,832
|
||||||||||||
Conversion option liability
|
-
|
-
|
1,957,383
|
1,957,383
|
||||||||||||
Total
|
$
|
-
|
$
|
-
|
$
|
4,562,283
|
$
|
4,562,283
|
Beginning balance as of January 1, 2012
|
$
|
1,908,470
|
||
Reclassification of notes payable conversion option liability to equity
|
(20,046
|
)
|
||
Fair value of common stock equivalents issued
|
1,022,728
|
|||
Fair value of warrants extended
|
842,100
|
|||
Change in fair value
|
809,031
|
|||
Ending balance as of June 30, 2012
|
$
|
4,562,283
|
●
|
Our ability to raise capital necessary to sustain our anticipated operations and implement our business plan,
|
●
|
Our ability to implement our business plan,
|
●
|
Our ability to generate sufficient cash to pay our lenders and other creditors,
|
●
|
Our ability to employ and retain qualified management and employees,
|
●
|
Our dependence on the efforts and abilities of our current employees and executive officers,
|
●
|
Changes in government regulations that are applicable to our current or anticipated business,
|
●
|
Changes in the demand for our services,
|
●
|
The degree and nature of our competition,
|
●
|
The lack of diversification of our business plan,
|
●
|
The general volatility of the capital markets and the establishment of a market for our shares, and
|
●
|
Disruption in the economic and financial conditions primarily from the impact of past terrorist attacks in the United States, threats of future attacks, police and military activities overseas and other disruptive worldwide political and economic events and weather conditions.
|
June 30,
|
||||||||
2012
|
2011
|
|||||||
Number of warrants outstanding (post reverse-split)
|
6,964,000
|
5,464,000
|
||||||
Value at June 30,
|
$
|
2,185,068
|
$
|
883,707
|
||||
Number of warrants issued during the period (post reverse-split)
|
1,500,000
|
-
|
||||||
Value of warrants issued during the period
|
$
|
572,777
|
$
|
-
|
||||
Value of warrants extended during the period
|
$
|
842,100
|
$
|
-
|
||||
Revaluation loss (gain) during the period
|
$
|
75,356
|
$
|
( 154,789
|
)
|
|||
Black-Scholes model variables:
|
||||||||
Volatility
|
117.77 -126.6
|
%
|
92.52-110.66
|
%
|
||||
Dividends
|
$
|
-
|
$
|
-
|
||||
Risk-free interest rates
|
0.41-1.11
|
%
|
0.10-0.17
|
%
|
||||
Term (years)
|
2.9-1.11
|
0.48-2.75
|
June 30,
|
||||||||
2012
|
2011
|
|||||||
Number of conversion options outstanding
|
5,573,924
|
5,013,164
|
||||||
Value at June 30
|
$
|
1,957,383
|
$
|
1,780,874
|
||||
Number of conversion options issued during the period
|
1,200,000
|
-
|
||||||
Value of conversion options issued during the period
|
$
|
263,664
|
$
|
-
|
||||
Number of conversion options exercised or underlying
notes paid during the period
|
-
|
1,382,000
|
||||||
Value of conversion options exercised or underlying
notes paid during the period
|
$
|
-
|
$
|
385,897
|
||||
Revaluation loss (gain) loss during the period
|
$
|
89,569
|
$
|
(188,075
|
)
|
|||
Black-Scholes model variables:
|
||||||||
Volatility
|
125.18
|
%
|
92.52-110.66
|
%
|
||||
Dividends
|
-
|
-
|
||||||
Risk-free interest rates
|
0.17-0.41
|
%
|
0.10-0.19
|
%
|
||||
Term (years)
|
2.9-10
|
10
|
June 30,
|
||||||||
2012
|
2011
|
|||||||
Number of vested options outstanding
|
1,570,000
|
1,270,000
|
||||||
Value at June 30
|
$
|
419,832
|
$
|
272,146
|
||||
Number of options issued during the period
|
600,000
|
-
|
||||||
Value of options issued during the period
|
$
|
186,299
|
-
|
|||||
Number of options recognized during the period
pursuant to SFAS 123(R)
|
-
|
-
|
||||||
Value of options recognized during the period
pursuant to SFAS 123(R)
|
$
|
-
|
$
|
-
|
||||
Revaluation loss (gain) during the period
|
$
|
16,763
|
$
|
(43,293
|
)
|
|||
Black-Scholes model variables:
|
||||||||
Volatility
|
125.18
|
%
|
92.52-110.66
|
%
|
||||
Dividends
|
$
|
-
|
$
|
-
|
||||
Risk-free interest rates
|
0.16-1.11
|
%
|
0.10-0.17
|
%
|
||||
Term (years)
|
0.75 -4.85
|
0.39-4.75
|
SIGNATURE
|
TITLE
|
DATE
|
||
/s/Sam Klepfish
|
Chief Executive Officer
|
August 20, 2012
|
||
Sam Klepfish
|
||||
/s/ John McDonald
|
Principal Financial Officer
|
August 20, 2012
|
||
John McDonald
|