|
Delaware
|
| |
001-36305
|
| |
26-1367393
|
|
|
(State or Other Jurisdiction
of Incorporation or Organization) |
| |
(Commission
File Number) |
| |
(I.R.S. Employer
Identification No.) |
|
|
Title of each class
|
| |
Name of each exchange on which registered
|
|
|
Common Stock, $0.001 par value
|
| |
OTCQB
|
|
| Large accelerated filer | | | ☐ | | | Accelerated filer | | | ☐ | |
| Non-accelerated filer | | | ☐ | | | Smaller reporting company | | | ☒ | |
| | | | | | | Emerging growth company | | | ☒ | |
| | |
Page
|
| |||
PART I
|
| ||||||
| | | | 1 | | | |
| | | | 13 | | | |
| | | | 29 | | | |
| | | | 30 | | | |
| | | | 30 | | | |
| | | | 30 | | | |
PART II
|
| ||||||
| | | | 31 | | | |
| | | | 32 | | | |
| | | | 32 | | | |
| | | | 37 | | | |
| | | | 37 | | | |
| | | | 37 | | | |
| | | | 37 | | | |
| | | | 38 | | | |
PART III
|
| ||||||
| | | | 39 | | | |
| | | | 42 | | | |
| | | | 46 | | | |
| | | | 48 | | | |
| | | | 49 | | | |
PART IV
|
| ||||||
| | | | 50 | | | |
| | | | 51 | | | |
SIGNATURES | | | | | | | |
| | |
High
|
| |
Low
|
| ||||||
Fiscal Year 2018 | | | | ||||||||||
First Quarter
|
| | | $ | 9.60 | | | | | $ | 6.45 | | |
Second Quarter
|
| | | $ | 15.99 | | | | | $ | 7.72 | | |
Third Quarter
|
| | | $ | 36.00 | | | | | $ | 14.80 | | |
Fourth Quarter
|
| | | $ | 40.00 | | | | | $ | 25.50 | | |
| | |
High
|
| |
Low
|
| ||||||
Fiscal Year 2017 | | | | ||||||||||
First Quarter
|
| | | $ | 3.25 | | | | | $ | 1.45 | | |
Second Quarter
|
| | | $ | 3.35 | | | | | $ | 2.50 | | |
Third Quarter
|
| | | $ | 4.88 | | | | | $ | 2.77 | | |
Fourth Quarter
|
| | | $ | 8.50 | | | | | $ | 4.25 | | |
Name
|
| |
Age
|
| |
Position
|
| |
Director Since
|
| |
Term
Expires |
|
Douglas Murphy-Chutorian, M.D. | | |
64
|
| | Chief Executive Officer and Director | | | September 2012 | | | 2021 | |
Andrew B. Weinstein | | |
54
|
| | Senior Vice President, Finance and Accounting | | | N/A | | | N/A | |
Daniel E. Conger | | |
42
|
| | Vice President, Finance | | | N/A | | | N/A | |
Arthur “Abbie” Leibowitz, M.D., F.A.A.P.
|
| |
71
|
| | Director | | | June 2014 | | | 2020 | |
Wayne T. Pan, M.D., Ph.D. | | |
54
|
| | Director | | | May 2014 | | | 2019 | |
Name and Principal Position
|
| |
Fiscal
Year |
| |
Salary
($) |
| |
Bonus
($) |
| |
Option
Award(s) ($)(1) |
| |
Non-Equity
Incentive Plan Compensation ($)(2)(3) |
| |
All Other
Compensation ($)(4) |
| |
Total
($) |
| |||||||||||||||||||||
Douglas Murphy-Chutorian, M.D.,
director and chief executive officer |
| | | | 2018 | | | | | $ | 367,500 | | | | | $ | 0 | | | | | $ | 746,250 | | | | | $ | 448,642 | | | | | $ | 15,975 | | | | | $ | 1,578,367 | | |
| | | 2017 | | | | | $ | 367,500 | | | | | $ | 0 | | | | | $ | 179,134 | | | | | $ | 287,397 | | | | | $ | 36,506 | | | | | $ | 870,537 | | | ||
Andrew B. Weinstein
senior vice president, finance and accounting |
| | | | 2018 | | | | | $ | 230,000 | | | | | $ | 46,000 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 979 | | | | | $ | 276,979 | | |
Daniel E. Conger,
vice president, finance |
| | | | 2018 | | | | | $ | 200,000 | | | | | $ | 40,000 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 22,024 | | | | | $ | 262,024 | | |
| | | 2017 | | | | | $ | 157,500 | | | | | $ | 31,500 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 15,025 | | | | | $ | 204,025 | | |
Name
|
| |
Number of
Securities Underlying Unexercised Options (#) Exercisable |
| |
Number of
Securities Underlying Unexercised Options (#) Unexercisable |
| |
Option Exercise
Price ($) |
| |
Option
Expiration Date |
| ||||||||||||
Douglas Murphy-Chutorian(1)
|
| | | | 20,000 | | | | | | 0 | | | | | $ | 0.52 | | | | | | 11/21/2022 | | |
Douglas Murphy-Chutorian(1)
|
| | | | 85,000 | | | | | | 0 | | | | | $ | 2.10 | | | | | | 11/08/2024 | | |
Douglas Murphy-Chutorian(1)
|
| | | | 75,000 | | | | | | 0 | | | | | $ | 1.96 | | | | | | 12/31/2024 | | |
Douglas Murphy-Chutorian(1)
|
| | | | 180,000 | | | | | | 0 | | | | | $ | 3.44 | | | | | | 07/20/2025 | | |
Douglas Murphy-Chutorian(1)
|
| | | | 60,000 | | | | | | 0 | | | | | $ | 2.59 | | | | | | 12/31/2025 | | |
Douglas Murphy-Chutorian(2)
|
| | | | 90,885 | | | | | | 34,115 | | | | | $ | 2.23 | | | | | | 02/17/2026 | | |
Douglas Murphy-Chutorian(2)
|
| | | | 61,632 | | | | | | 63,368 | | | | | $ | 1.72 | | | | | | 01/19/2027 | | |
Douglas Murphy-Chutorian(3)
|
| | | | 0 | | | | | | 125,000 | | | | | $ | 8.00 | | | | | | 12/31/2027 | | |
Andrew B. Weinstein(2)
|
| | | | 13,667 | | | | | | 16,333 | | | | | $ | 3.15 | | | | | | 03/14/2027 | | |
Daniel E. Conger(1)
|
| | | | 5,000 | | | | | | 0 | | | | | $ | 2.10 | | | | | | 11/08/2024 | | |
Daniel E. Conger(2)
|
| | | | 8,743 | | | | | | 1,257 | | | | | $ | 3.44 | | | | | | 07/20/2025 | | |
Daniel E. Conger(2)
|
| | | | 3,806 | | | | | | 1,194 | | | | | $ | 2.59 | | | | | | 12/31/2025 | | |
Name
|
| |
Fees Earned or
Paid in Cash(1) ($) |
| |
Option
Awards(2) ($) |
| |
Total
($) |
| |||||||||
Arthur “Abbie” Leibowitz, M.D., F.A.A.P. (2)
|
| | | $ | 42,100 | | | | | $ | 29,850 | | | | | $ | 71,950 | | |
Wayne T. Pan, M.D., Ph.D.(2)
|
| | | $ | 54,766 | | | | | $ | 29,850 | | | | | $ | 84,616 | | |
Name and Address of Beneficial Owner
|
| |
Number of Shares
Beneficially Owned |
| |
Percentage of Shares
Beneficially Owned |
| ||||||
5% Stockholders: | | | | ||||||||||
Chang Family Trust
|
| | | | 1,400,419 | | | | | | 22.1% | | |
Dr. Herbert Semler(1)
|
| | | | 560,564 | | | | | | 8.7% | | |
Eric Semler
|
| | | | 568,221 | | | | | | 9.0% | | |
Park West Asset Management, LLC(2)
|
| | | | 377,080 | | | | | | 6.0% | | |
Executive Officers and Directors: | | | | ||||||||||
Dr. Arthur N. Leibowitz(3)
|
| | | | 50,000 | | | | | | * | | |
Dr. Douglas Murphy-Chutorian(4)
|
| | | | 855,954 | | | | | | 12.8% | | |
Dr. Wayne T. Pan(5)
|
| | | | 56,333 | | | | | | * | | |
Andrew B. Weinstein(6)
|
| | | | 14,917 | | | | | | * | | |
Daniel E. Conger(7)
|
| | | | 18,174 | | | | | | * | | |
All directors and officers as a group (5 persons)
|
| | | | 995,378 | | | | | | 14.5% | | |
Plan Category
|
| |
Number of Securities to
be Issued Upon Exercise of Outstanding Options, Warrants and Rights (#) |
| |
Weighted Average
Exercise Price of Outstanding Options, Warrants and Rights ($) |
| |
Number of Securities
Remaining Available for Future Issuance Under Equity Compensation Plans (Excluding Securities Reflected in Column (a)) (#) |
| |||||||||
| | |
(a)
|
| |
(b)
|
| |
(c)
|
| |||||||||
Equity Compensation Plans Approved by Securityholders:
|
| | | | |||||||||||||||
2014 Stock Incentive Plan
|
| | | | 1,648,447 | | | | | | 3.23 | | | | | | 987,337(1) | | |
2007 Key Person Stock Option Plan
|
| | | | 113,000 | | | | | | 1.89 | | | | | | 0 | | |
Total
|
| | | | 1,761,447 | | | | | | 3.189 | | | | | | 987,337 | | |
|
| | |
Year Ended December 31,
|
| |||||||||
Fee Type
|
| |
2018
|
| |
2017
|
| ||||||
Audit Fees
|
| | | $ | 200,650 | | | | | $ | 186,425 | | |
Audit-Related Fees
|
| | | | 0 | | | | | | 0 | | |
Tax Fees
|
| | | | 0 | | | | | | 29,400 | | |
All Other Fees
|
| | | | 0 | | | | | | 0 | | |
Total
|
| | | $ | 200,650 | | | | | $ | 215,825 | | |
|
| | |
Page
|
| |||
Financial Statements: | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | |
| | |
As of December 31
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
Assets | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 3,284 | | | | | $ | 1,457 | | |
Trade accounts receivable, net of allowance for doubtful accounts of $52 and $35 respectively
|
| | | | 2,801 | | | | | | 1,315 | | |
Prepaid expenses and other current assets
|
| | | | 153 | | | | | | 111 | | |
Total current assets
|
| | | | 6,238 | | | | | | 2,883 | | |
Assets for lease, net
|
| | | | 1,243 | | | | | | 1,147 | | |
Property and equipment, net
|
| | | | 223 | | | | | | 193 | | |
Long-term deposits
|
| | | | 15 | | | | | | 15 | | |
Total assets
|
| | | $ | 7,719 | | | | | $ | 4,238 | | |
Liabilities and Stockholders’ Equity (Deficit) | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 280 | | | | | $ | 488 | | |
Accrued expenses
|
| | | | 2,797 | | | | | | 2,670 | | |
Deferred revenue
|
| | | | 435 | | | | | | 531 | | |
Accrued interest, current portion
|
| | | | — | | | | | | 196 | | |
Loans payable, current portion net of debt discount of $0 and $9,
respectively |
| | | | — | | | | | | 1,018 | | |
Related party loan payable, current portion net of debt discount of $0 and $13,
respectively |
| | | | — | | | | | | 237 | | |
Total current liabilities
|
| | | | 3,512 | | | | | | 5,140 | | |
Long-term liabilities: | | | | | | | | | | | | | |
Deferred rent
|
| | | | 11 | | | | | | 13 | | |
Loans payable net of debt discount of $0 and $0, respectively
|
| | | | — | | | | | | 26 | | |
Related party loan payable net of debt discount of $0 and $0, respectively
|
| | | | — | | | | | | 1,642 | | |
Total long-term liabilities
|
| | | | 11 | | | | | | 1,681 | | |
Stockholders’ equity (deficit): | | | | | | | | | | | | | |
Common stock, $0.001 par value; 50,000,000 shares authorized; 6,349,985, and
5,902,244 shares issued, and 6,324,985 and 5,877,244 shares outstanding (treasury shares of 25,000 and 25,000, respectively) |
| | | | 6 | | | | | | 6 | | |
Additional paid-in capital
|
| | | | 25,608 | | | | | | 23,843 | | |
Accumulated deficit
|
| | | | (21,418) | | | | | | (26,432) | | |
Total stockholders’ equity (deficit)
|
| | | | 4,196 | | | | | | (2,583) | | |
Total liabilities and stockholders’ equity (deficit)
|
| | | $ | 7,719 | | | | | $ | 4,238 | | |
|
| | |
For the years ended December 31
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
Revenues
|
| | | $ | 21,491 | | | | | $ | 12,452 | | |
Operating expenses: | | | | | | | | | | | | | |
Cost of revenues
|
| | | | 2,703 | | | | | | 2,553 | | |
Engineering and product development
|
| | | | 2,085 | | | | | | 1,831 | | |
Sales and marketing
|
| | | | 7,202 | | | | | | 5,078 | | |
General and administrative
|
| | | | 4,159 | | | | | | 3,843 | | |
Total operating expenses
|
| | | | 16,149 | | | | | | 13,305 | | |
Income (loss) from operations
|
| | | | 5,342 | | | | | | (853) | | |
Interest expense
|
| | | | (59) | | | | | | (231) | | |
Related party interest expense
|
| | | | (239) | | | | | | (233) | | |
Loss on extinguishment of loans
|
| | | | — | | | | | | (179) | | |
Other expense
|
| | | | (4) | | | | | | (5) | | |
Other expense
|
| | | | (302) | | | | | | (648) | | |
Pre-tax net income (loss)
|
| | | | 5,040 | | | | | | (1,501) | | |
Provision for taxes
|
| | | | (26) | | | | | | (9) | | |
Net income (loss)
|
| | | $ | 5,014 | | | | | $ | (1,510) | | |
Net income (loss) per share, basic
|
| | | $ | 0.82 | | | | | $ | (0.28) | | |
Weighted average number of shares used in computing basic income (loss) per
share |
| | | | 6,079,326 | | | | | | 5,405,388 | | |
Net income (loss) per share, diluted
|
| | | $ | 0.66 | | | | | $ | (0.28) | | |
Weighted average number of shares used in computing diluted income (loss) per share
|
| | | | 7,629,523 | | | | | | 5,405,388 | | |
|
| | |
Common Stock
|
| |
Treasury Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Total Stockholder’s
Equity/(Deficit) |
| |||||||||||||||||||||||||||
| | |
Shares Issued
|
| |
Common Stock
Amount |
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance at December 31, 2016
|
| | | | 5,148,568 | | | | | $ | 5 | | | | | | (25,000) | | | | |
$
|
—
|
| | | | $ | 21,998 | | | | | $ | (24,922) | | | | | $ | (2,919) | | |
Private Placement
|
| | | | 190,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 475 | | | | | | — | | | | | | 475 | | |
Warrant Fair Values
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 289 | | | | | | — | | | | | | 289 | | |
Warrant Exercises
|
| | | | 358,676 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | 632 | | | | | | — | | | | | | 633 | | |
Stock-based Compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 343 | | | | | | — | | | | | | 343 | | |
Stock Option Exercise
|
| | | | 205,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 106 | | | | | | — | | | | | | 106 | | |
Net loss for 2017
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,510) | | | | | | (1,510) | | |
Balance at December 31, 2017
|
| | | | 5,902,244 | | | | | $ | 6 | | | | | | (25,000) | | | | | $ | — | | | | | $ | 23,843 | | | | | $ | (26,432) | | | | | $ | (2,583) | | |
Issuance of Shares to Settle Related Party Loan
|
| | | | 12,943 | | | | | | — | | | | | | — | | | | | | — | | | | | | 294 | | | | | | — | | | | | | 294 | | |
Warrant Exercises
|
| | | | 212,517 | | | | | | — | | | | | | — | | | | | | — | | | | | | 414 | | | | | | — | | | | | | 414 | | |
Stock Option Exercise
|
| | | | 222,281 | | | | | | — | | | | | | — | | | | | | — | | | | | | 456 | | | | | | — | | | | | | 456 | | |
Stock-based Compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 601 | | | | | | — | | | | | | 601 | | |
Net income for 2018
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,014 | | | | | | 5,014 | | |
Balance at December 31, 2018
|
| | | | 6,349,985 | | | | | $ | 6 | | | | | | (25,000) | | | | | $ | — | | | | | $ | 25,608 | | | | | $ | (21,418) | | | | | $ | 4,196 | | |
|
| | |
For the years ended December 31
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 5,014 | | | | | $ | (1,510) | | |
Reconciliation of Net Income (Loss) to Net Cash Provided by Operating Activities:
|
| | | | | | | | | | | | |
Amortization of debt discount
|
| | | | 22 | | | | | | 156 | | |
Accretion of non-cash interest
|
| | | | 231 | | | | | | 174 | | |
Loss on extinguishment of debt
|
| | | | — | | | | | | 179 | | |
Depreciation
|
| | | | 503 | | | | | | 559 | | |
Loss on impairment of fixed assets
|
| | | | — | | | | | | 251 | | |
Loss on disposal of assets for lease
|
| | | | 200 | | | | | | 247 | | |
Allowance for doubtful accounts
|
| | | | 46 | | | | | | 41 | | |
Stock-based compensation expense
|
| | | | 601 | | | | | | 343 | | |
Changes in Operating Assets and Liabilities:
|
| | | | | | | | | | | | |
Trade accounts receivable
|
| | | | (1,503) | | | | | | (479) | | |
Prepaid expenses and other current assets
|
| | | | (42) | | | | | | (18) | | |
Accounts payable
|
| | | | (208) | | | | | | 38 | | |
Accrued expenses
|
| | | | (71) | | | | | | 624 | | |
Deferred revenue
|
| | | | (96) | | | | | | 16 | | |
Net Cash Provided by Operating Activities
|
| | | | 4,697 | | | | | | 621 | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | | | |
Additions to property and equipment
|
| | | | (138) | | | | | | (47) | | |
Proceeds from sale of property and equipment
|
| | | | 1 | | | | | | 3 | | |
Purchase of assets for lease
|
| | | | (706) | | | | | | (924) | | |
Net Cash Used in Investing Activities
|
| | | | (843) | | | | | | (968) | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | | | | |
Proceeds from issuance of common stock
|
| | | | — | | | | | | 475 | | |
Proceeds from exercise of warrants
|
| | | | 414 | | | | | | 633 | | |
Proceeds from exercise of stock options
|
| | | | 456 | | | | | | 106 | | |
Proceeds from loans payable
|
| | | | — | | | | | | 112 | | |
Payments of loans payable
|
| | | | (2,897) | | | | | | (144) | | |
Net Cash (Used in) Provided by Financing Activities
|
| | | | (2,027) | | | | | | 1,182 | | |
INCREASE IN CASH
|
| | | | 1,827 | | | | | | 835 | | |
CASH, BEGINNING OF PERIOD
|
| | | | 1,457 | | | | | | 622 | | |
CASH, END OF PERIOD
|
| | | $ | 3,284 | | | | | $ | 1,457 | | |
Cash paid for interest
|
| | | $ | 575 | | | | | $ | 13 | | |
Supplemental disclosure of noncash financing activity: | | | | | | | | | | | | | |
Issuance of shares to settle related party loan
|
| | | $ | 294 | | | | | $ | — | | |
Reclassification of accrued interest to debt upon extinguishment
|
| | | $ | — | | | | | $ | 162 | | |
Fair value of warrants issued to lenders
|
| | | $ | — | | | | | $ | 289 | | |
|
Category Name
|
| |
Description
|
|
Machinery & Equipment | | | Manufacturing, R&D, or other non-office equipment | |
Computer Equipment & Software | | | Software, computers, monitors, printers and other related equipment. | |
Furniture & Fixtures | | | Office equipment and furniture owned by the company | |
Account Name
|
| |
Useful Life
|
|
Machinery & Equipment | | | Five years | |
Computer Equipment & Software | | | Three years | |
Furniture & Fixtures | | | Five years | |
| | |
As of December 31,
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
Assets for lease
|
| | | $ | 2,218 | | | | | $ | 1,847 | | |
Less: accumulated depreciation
|
| | | | (975) | | | | | | (700) | | |
Assets for lease, net
|
| | | $ | 1,243 | | | | | $ | 1,147 | | |
|
| | |
As of December 31,
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
Capital assets
|
| | | $ | 457 | | | | | $ | 322 | | |
Less: accumulated depreciation
|
| | | | (234) | | | | | | (129) | | |
Capital assets, net
|
| | | $ | 223 | | | | | $ | 193 | | |
|
| | |
As of December 31,
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
Compensation
|
| | | $ | 2,442 | | | | | $ | 2,275 | | |
Board of Director Fees
|
| | | | 15 | | | | | | 148 | | |
Miscellaneous Accruals
|
| | | | 340 | | | | | | 247 | | |
Total Accrued Expenses
|
| | | $ | 2,797 | | | | | $ | 2,670 | | |
|
| | |
December 31, 2018
|
| |
December 31, 2017
|
| ||||||||||||||||||
Lender
|
| |
Long-term
|
| |
Short-term
|
| |
Long-term
|
| |
Short-term
|
| ||||||||||||
Loans from Related Parties | | | | | | | | | | | | | | | | | | | | | | | | | |
Chang Family Trust
|
| | | | | | | | | | | | | | | | 1,126 | | | | | | | | |
Chang Family Trust
|
| | | | | | | | | | | | | | | | 516 | | | | | | | | |
Glenhill Concentrated Long Master Fund, LLC
|
| | | | | | | | | | | | | | | | | | | | | | 250 | | |
Other Loans | | | | | | | | | | | | | | | | | | | | | | | | | |
Accredited Investor
|
| | | | | | | | | | | | | | | | | | | | | | 700 | | |
Accredited Investor
|
| | | | | | | | | | | | | | | | | | | | | | 160 | | |
Accredited Investor
|
| | | | | | | | | | | | | | | | | | | | | | 80 | | |
Ascentium Capital, LLC
|
| | | | | | | | | | | | | | | | | | | | | | 24 | | |
Ascentium Capital, LLC
|
| | | | | | | | | | | | | | | | 16 | | | | | | 26 | | |
Royal Bank America Leasing, L.P.
|
| | | | | | | | | | | | | | | | | | | | | | 26 | | |
Ascentium Capital, LLC
|
| | | | | | | | | | | | | | | | 10 | | | | | | 11 | | |
Total
|
| | | | — | | | | | | — | | | | | | 1,668 | | | | | | 1,277 | | |
Debt Discounts
|
| | | | — | | | | | | — | | | | | | — | | | | | | (22) | | |
Total, net of debt discounts
|
| | | | — | | | | | | — | | | | | | 1,668 | | | | | | 1,255 | | |
|
| | |
For the year ended December 31,
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
Expected term (in years)
|
| | | | — | | | | | | 4.75 | | |
Risk-free interest rate
|
| | | | —% | | | | | | 1.27% | | |
Expected volatility
|
| | | | —% | | | | | | 104.6% | | |
Expected dividend rate
|
| | | | —% | | | | | | 0% | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
Common stock warrants
|
| | | | 276,214 | | | | | | 527,306 | | |
Stock options
|
| | | | 1,761,447 | | | | | | 1,855,138 | | |
Total
|
| | | | 2,037,661 | | | | | | 2,382,444 | | |
|
| | |
Options Outstanding
|
| |||||||||||||||||||||
| | |
Number of
Stock Options Outstanding |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Term (In Years) |
| |
Aggregate
Intrinsic Value (In Thousands) |
| ||||||||||||
Balance, December 31, 2016
|
| | | | 2,049,517 | | | | | $ | 2.58 | | | | | | 7.66 | | | | | $ | 306 | | |
Options granted
|
| | | | 180,000 | | | | | | 2.10 | | | | | | | | | | | | | | |
Options exercised
|
| | | | (205,000) | | | | | | 0.52 | | | | | | | | | | | | | | |
Options forfeited/cancelled
|
| | | | (169,379) | | | | | | 3.41 | | | | | | | | | | | | | | |
Balance, December 31, 2017
|
| | | | 1,855,138 | | | | | $ | 2.69 | | | | | | 7.48 | | | | | $ | 9,850 | | |
Options granted
|
| | | | 135,000 | | | | | | 8.00 | | | | | | | | | | | | | | |
Options exercised
|
| | | | (222,281) | | | | | | 2.05 | | | | | | | | | | | | | | |
Options forfeited/cancelled
|
| | | | (6,410) | | | | | | 3.44 | | | | | | | | | | | | | | |
Balance, December 31, 2018
|
| | | | 1,761,447 | | | | | $ | 3.18 | | | | | | 6.84 | | | | | $ | 55,000 | | |
Exercisable as of December 31, 2017
|
| | | | 1,465,611 | | | | | $ | 2.78 | | | | | | 7.27 | | | | | $ | 7,646 | | |
Exercisable as of December 31, 2018
|
| | | | 1,481,591 | | | | | $ | 2.83 | | | | | | 6.57 | | | | | $ | 46,780 | | |
| | |
Year ended December 31,
|
| ||||||
| | |
2018
|
| |
2017
|
| |||
Expected term (in years)
|
| | | | 5 | | | |
5
|
|
Risk-free interest rate
|
| | | | 2.2% | | | |
1.94 – 2.07%
|
|
Expected volatility
|
| | | | 99.0% | | | |
98.6 – 106.2%
|
|
Expected dividend rate
|
| | | | 0% | | | |
0%
|
|
| | |
Year ended December 31,
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
Cost of Revenues
|
| | | $ | 2 | | | | | $ | 2 | | |
Engineering and Product Development
|
| | | | 36 | | | | | | 48 | | |
Sales and Marketing
|
| | | | 92 | | | | | | 93 | | |
General and Administrative
|
| | | | 471 | | | | | | 200 | | |
Total
|
| | | $ | 601 | | | | | $ | 343 | | |
|
| | |
2018
|
| |
2017
|
| ||||||
Current tax provision: | | | | | | | | | | | | | |
Federal
|
| | | $ | — | | | | | $ | — | | |
State
|
| | | | 26 | | | | | | 9 | | |
Deferred tax provision: | | | | | | | | | | | | | |
Federal
|
| | | | — | | | | | | — | | |
State
|
| | | | — | | | | | | — | | |
Total
|
| | | $ | 26 | | | | | $ | 9 | | |
|
| | |
2018
|
| |
2017
|
| ||||||
Federal statutory rate
|
| | | | 21.00% | | | | | | 21.00% | | |
State income tax rate, net of federal benefit
|
| | | | 1.00% | | | | | | 14.71% | | |
Change in valuation allowance
|
| | | | (2.31)% | | | | | | 134.91% | | |
Change in U.S. Corporate Tax Rate (2017 U.S. Tax Act)
|
| | | | (4.62)% | | | | | | (171.36)% | | |
Permanent Items (Non-Deductible for Tax)
|
| | | | 1.06% | | | | | | (0.41)% | | |
Other
|
| | | | 0.00% | | | | | | 0.00% | | |
Effective income tax rate
|
| | | | 16.07% | | | | | | (1.15)% | | |
|
| | |
2018
|
| |
2017
|
| ||||||
Net operating loss carryforwards
|
| | | | 3,864 | | | | | | 4,277 | | |
Deferred revenue
|
| | | | 106 | | | | | | 137 | | |
Depreciation and amortization
|
| | | | 45 | | | | | | 23 | | |
Stock based compensation
|
| | | | 671 | | | | | | 635 | | |
Accrual and reserves
|
| | | | 119 | | | | | | 291 | | |
Research and development credits, net of tax reserve
|
| | | | 533 | | | | | | 92 | | |
Total gross deferred tax assets
|
| | | | 5,338 | | | | | | 5,455 | | |
Less valuation allowance
|
| | | | (5,338) | | | | | | (5,455) | | |
Net deferred tax assets
|
| | | $ | — | | | | | $ | — | | |
|
| | |
Gross
Unrecognized Tax Benefits 2018 |
| |
Gross
Unrecognized Tax Benefits 2017 |
| ||||||
Unrecognized tax benefits – January 1
|
| | | $ | 29 | | | | | $ | 29 | | |
Gross increases related to prior tax positions
|
| | | | 126 | | | | | | — | | |
Gross increases related to current tax positions
|
| | | | 62 | | | | | | — | | |
Unrecognized tax benefits – December 31
|
| | | $ | 218 | | | | | $ | 29 | | |
|
| | |
For the year ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2018
|
| |
2017
|
| ||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Net Income
|
| |
EPS
|
| |
Shares
|
| |
Net Income
|
| |
EPS
|
| ||||||||||||||||||
Basic EPS
|
| | | | 6,079,326 | | | | | $ | 5,014 | | | | | $ | 0.82 | | | | | | 5,405,388 | | | | | $ | (1,510) | | | | | $ | (0.28) | | |
Common stock warrants
|
| | | | 191,445 | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | |
Common stock options
|
| | | | 1,358,752 | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | |
Diluted EPS
|
| | | | 7,629,523 | | | | | $ | 5,014 | | | | | $ | 0.66 | | | | | | 5,405,388 | | | | | $ | (1,510) | | | | | $ | (0.28) | | |
|
| | |
For the year ended December 31,
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
Weighted average shares outstanding: | | | | | | | | | | | | | |
Common stock warrants
|
| | | | — | | | | | | 747,121 | | |
Options
|
| | | | — | | | | | | 2,094,903 | | |
Total
|
| | | | — | | | | | | 2,842,024 | | |
|
| Date: March 7, 2019 | | | Semler Scientific, Inc. | | |||
| | | | By: | | | /s/ Douglas Murphy-Chutorian, M.D. | |
| | | | | | | Douglas Murphy-Chutorian, M.D. | |
| | | | | | | Chief Executive Officer | |
|
Name
|
| |
Title
|
| |
Date
|
|
|
/s/ Douglas Murphy-Chutorian, M.D.
Douglas Murphy-Chutorian, M.D.
|
| | Chief Executive Officer and Director (Principal Executive Officer) |
| |
March 7, 2019
|
|
|
/s/ Andrew B. Weinstein
Andrew B. Weinstein
|
| | Senior Vice-President, Finance and Accounting (Principal Financial Officer) | | |
March 7, 2019
|
|
| | | | | ||||
|
/s/ Arthur N. Leibowitz, M.D., F.A.A.P.
Arthur N. Leibowitz, M.D., F.A.A.P.
|
| | Director | | |
March 7, 2019
|
|
| | | | | ||||
|
/s/ Wayne T. Pan, M.D., Ph.D.
Wayne T. Pan, M.D., Ph.D.
|
| | Director | | |
March 7, 2019
|
|