|
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 | | | | |||
| | | | 29 | | | | |||
| | | | 30 | | | | |||
| | | | 30 | | | | |||
PART II
|
| | | | ||||||
| | | | 31 | | | | |||
| | | | 32 | | | | |||
| | | | 32 | | | | |||
| | | | 38 | | | | |||
| | | | 38 | | | | |||
| | | | 38 | | | | |||
| | | | 38 | | | | |||
| | | | 39 | | | | |||
PART III
|
| | | | ||||||
| | | | 40 | | | | |||
| | | | 43 | | | | |||
| | | | 47 | | | | |||
| | | | 49 | | | | |||
| | | | 51 | | | | |||
PART IV
|
| | | | ||||||
| | | | 52 | | | | |||
| | | | 54 | | | | |||
SIGNATURES | | | | | | | | |
| | |
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 | | |
| | |
High
|
| |
Low
|
| ||||||
Fiscal Year 2016 | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 2.69 | | | | | $ | 1.50 | | |
Second Quarter
|
| | | $ | 2.06 | | | | | $ | 1.12 | | |
Third Quarter
|
| | | $ | 3.50 | | | | | $ | 1.34 | | |
Fourth Quarter
|
| | | $ | 1.94 | | | | | $ | 1.28 | | |
Name
|
| |
Age
|
| |
Position
|
| |
Director Since
|
| |
Term
Expires |
|
Douglas Murphy-Chutorian, M.D. | | |
63
|
| | Chief Executive Officer and Director | | | September 2012 | | | 2018 | |
Daniel E. Conger | | |
41
|
| | Principal Financial Officer | | | 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
($) |
| |
Bonus
($)(1) |
| |
Option
Award(s) ($)(2) |
| |
All Other
Compensation ($)(3) |
| |
Total
($) |
| ||||||||||||||||||
Douglas Murphy-Chutorian, M.D.,
director and chief executive officer |
| | | | 2017 | | | | | $ | 367,500 | | | | | $ | 305,906 | | | | | $ | 164,866 | | | | | $ | 38,773 | | | | | $ | 877,045 | | |
| | | 2016 | | | | | $ | 367,500 | | | | | $ | 179,412 | | | | | $ | 179,134 | | | | | $ | 36,506 | | | | | $ | 762,552 | | | ||
Daniel E. Conger,
vice president, finance |
| | | | 2017 | | | | | $ | 169,386 | | | | | $ | 33,877 | | | | | $ | 0 | | | | | $ | 20,862 | | | | | $ | 224,125 | | |
| | | 2016 | | | | | $ | 157,500 | | | | | $ | 31,500 | | | | | $ | 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(2)
|
| | | | 67,823 | | | | | | 17,177 | | | | | $ | 2.10 | | | | | | 11/08/2024 | | |
Douglas Murphy-Chutorian(2)
|
| | | | 57,031 | | | | | | 17,969 | | | | | $ | 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(3)
|
| | | | 59,201 | | | | | | 65,799 | | | | | $ | 2.23 | | | | | | 02/17/2026 | | |
Douglas Murphy-Chutorian(3)
|
| | | | 0 | | | | | | 125,000 | | | | | $ | 1.72 | | | | | | 01/19/2027 | | |
Daniel E. Conger(1)
|
| | | | 6,500 | | | | | | 0 | | | | | $ | 0.52 | | | | | | 11/1/2020 | | |
Daniel E. Conger(1)
|
| | | | 6,500 | | | | | | 0 | | | | | $ | 0.52 | | | | | | 6/10/2021 | | |
Daniel E. Conger(1)
|
| | | | 6,500 | | | | | | 0 | | | | | $ | 0.52 | | | | | | 1/5/2022 | | |
Daniel E. Conger(1)
|
| | | | 10,000 | | | | | | 0 | | | | | $ | 0.52 | | | | | | 11/21/2022 | | |
Daniel E. Conger(2)
|
| | | | 3,990 | | | | | | 1,010 | | | | | $ | 2.10 | | | | | | 11/08/2024 | | |
Daniel E. Conger(2)
|
| | | | 6,208 | | | | | | 3,792 | | | | | $ | 3.44 | | | | | | 07/20/2025 | | |
Daniel E. Conger(2)
|
| | | | 5,076 | | | | | | 4,924 | | | | | $ | 2.59 | | | | | | 12/31/2025 | | |
Name
|
| |
Fees Earned or
Paid in Cash(1) ($) |
| |
Option
Awards(2) ($) |
| |
Total
($) |
| |||||||||
Herbert J. Semler, M.D.(3)
|
| | | $ | 41,250 | | | | | $ | 6,594 | | | | | $ | 47,844 | | |
Arthur “Abbie” Leibowitz, M.D., F.A.A.P.(2)
|
| | | $ | 43,805 | | | | | $ | 6,594 | | | | | $ | 50,399 | | |
Wayne T. Pan, M.D., Ph.D.(2)
|
| | | $ | 57,010 | | | | | $ | 6,594 | | | | | $ | 63,604 | | |
Name and Address of Beneficial Owner
|
| |
Number of Shares
Beneficially Owned |
| |
Percentage of Shares
Beneficially Owned |
| ||||||
5% Stockholders: | | | | | | | | | | | | | |
William H.C. Chang(1)
|
| | | | 1,328,494 | | | | | | 22.1% | | |
Dr. Herbert Semler(2)
|
| | | | 680,564 | | | | | | 11.4% | | |
Eric Semler
|
| | | | 568,221 | | | | | | 9.7% | | |
Glenhill Advisors, LLC(3)
|
| | | | 549,459 | | | | | | 9.3% | | |
Green Park & Golf Ventures, LLC(4)
|
| | | | 373,686 | | | | | | 6.4% | | |
Executive Officers and Directors: | | | | | | | | | | | | | |
Dr. Arthur N. Leibowitz(5)
|
| | | | 45,000 | | | | | | * | | |
Dr. Douglas Murphy-Chutorian(6)
|
| | | | 790,587 | | | | | | 12.0% | | |
Dr. Wayne T. Pan(7)
|
| | | | 51,333 | | | | | | * | | |
Daniel E. Conger(8)
|
| | | | 45,799 | | | | | | * | | |
All directors and officers as a group (5 persons)
|
| | | | 1,613,283 | | | | | | 23.7% | | |
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
|
| | | | 1,660,638 | | | | | | 2.83 | | | | | | 880,837(1) | | |
2007 Key Person Stock Option Plan
|
| | | | 194,500 | | | | | | 1.17 | | | | | | 0 | | |
Total
|
| | | | 1,855,138 | | | | | | 2.69 | | | | | | 880,837 | | |
|
| | |
Year Ended December 31,
|
| |||||||||
Fee Type
|
| |
2017
|
| |
2016
|
| ||||||
Audit Fees
|
| | | $ | 186,425 | | | | | $ | 173,000 | | |
Audit-Related Fees
|
| | | | 0 | | | | | | 0 | | |
Tax Fees
|
| | | | 29,400 | | | | | | 33,600 | | |
All Other Fees
|
| | | | 0 | | | | | | 0 | | |
Total
|
| | | $ | 215,825 | | | | | $ | 206,600 | | |
|
Exhibit No.
|
| |
Description
|
|
| | Certification of Principal Executive Officer pursuant to 18 U.S.C. §1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | | |
| | Certification of Principal Financial Officer pursuant to 18 U.S.C. §1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | | |
101.INS
|
| | XBRL Instance Document | |
101.SCH
|
| | XBRL Taxonomy Extension Schema | |
101.CAL
|
| | XBRL Taxonomy Extension Calculation Linkbase | |
101.DEF
|
| | XBRL Taxonomy Extension Definition Linkbase | |
101.LAB
|
| | XBRL Taxonomy Extension Label Linkbase | |
101.PRE
|
| | XBRL Taxonomy Extension Presentation Linkbase | |
| | |
Page
|
| |||
Financial Statements: | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | |
| | |
As of December 31
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
Assets | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 1,457 | | | | | $ | 622 | | |
Trade accounts receivable, net of allowance for doubtful accounts of $35 and $87 respectively
|
| | | | 1,315 | | | | | | 877 | | |
Prepaid expenses and other current assets
|
| | | | 111 | | | | | | 93 | | |
Total current assets
|
| | | | 2,883 | | | | | | 1,592 | | |
Assets for lease, net
|
| | | | 1,147 | | | | | | 875 | | |
Property and equipment, net
|
| | | | 193 | | | | | | 590 | | |
Long-term deposits
|
| | | | 15 | | | | | | 15 | | |
Total assets
|
| | | $ | 4,238 | | | | | $ | 3,072 | | |
Liabilities and Stockholders’ Deficit | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 488 | | | | | $ | 450 | | |
Accrued expenses
|
| | | | 2,670 | | | | | | 2,185 | | |
Deferred revenue
|
| | | | 531 | | | | | | 513 | | |
Accrued interest, current portion
|
| | | | 196 | | | | | | — | | |
Loans payable, current portion net of debt discount of $9 and $0, respectively
|
| | | | 1,018 | | | | | | 81 | | |
Related party loan payable, current portion net of debt discount of $13 and $0, respectively
|
| | | | 237 | | | | | | — | | |
Total current liabilities
|
| | | | 5,140 | | | | | | 3,229 | | |
Long-term liabilities: | | | | | | | | | | | | | |
Deferred rent
|
| | | | 13 | | | | | | 35 | | |
Accrued interest
|
| | | | — | | | | | | 71 | | |
Accrued interest – related parties
|
| | | | — | | | | | | 124 | | |
Loans payable net of debt discount of $0 and $65, respectively
|
| | | | 26 | | | | | | 938 | | |
Related party loan payable net of debt discount of $0 and $156, respectively
|
| | | | 1,642 | | | | | | 1,594 | | |
Total long-term liabilities
|
| | | | 1,681 | | | | | | 2,762 | | |
Stockholders’ deficit: | | | | | | | | | | | | | |
Common stock, $0.001 par value; 50,000,000 shares authorized; 5,902,244, and 5,148,568 shares issued, and 5,877,244 and 5,123,568 shares outstanding (treasury shares of 25,000 and 25,000, respectively)
|
| | | | 6 | | | | | | 5 | | |
Additional paid-in capital
|
| | | | 23,843 | | | | | | 21,998 | | |
Accumulated deficit
|
| | | | (26,432) | | | | | | (24,922) | | |
Total stockholders’ deficit
|
| | | | (2,583) | | | | | | (2,919) | | |
Total liabilities and stockholders’ deficit
|
| | | $ | 4,238 | | | | | $ | 3,072 | | |
|
| | |
For the years ended December 31
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
Revenues
|
| | | $ | 12,452 | | | | | $ | 7,434 | | |
Operating expenses: | | | | | | | | | | | | | |
Cost of revenues
|
| | | | 2,553 | | | | | | 1,873 | | |
Engineering and product development
|
| | | | 1,831 | | | | | | 866 | | |
Sales and marketing
|
| | | | 5,078 | | | | | | 3,827 | | |
General and administrative
|
| | | | 3,843 | | | | | | 3,027 | | |
Total operating expenses
|
| | | | 13,305 | | | | | | 9,593 | | |
Loss from operations
|
| | | | (853) | | | | | | (2,159) | | |
Interest expense
|
| | | | (231) | | | | | | (124) | | |
Related party interest expense
|
| | | | (233) | | | | | | (267) | | |
Loss on extinguishment of loans
|
| | | | (179) | | | | | | — | | |
Other expense
|
| | | | (14) | | | | | | (4) | | |
Other expense
|
| | | | (657) | | | | | | (395) | | |
Net loss
|
| | | $ | (1,510) | | | | | $ | (2,554) | | |
Net loss per share, basic and diluted
|
| | | $ | (0.28) | | | | | $ | (0.50) | | |
Weighted average number of shares used in computing basic and diluted loss per share
|
| | | | 5,405,388 | | | | | | 5,123,568 | | |
|
| | |
Common Stock
|
| |
Treasury Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholder’s Deficit |
| |||||||||||||||||||||||||||
| | |
Shares Issued
|
| |
Common Stock
Amount |
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance at December 31, 2015
|
| | | | 5,148,568 | | | | | $ | 5 | | | | | | (25,000) | | | | | $ | — | | | | | $ | 21,291 | | | | | $ | (22,368) | | | | | $ | (1,072) | | |
Warrant Fair Values
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 407 | | | | | | — | | | | | | 407 | | |
Stock-based Compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 300 | | | | | | — | | | | | | 300 | | |
Net loss for 2016
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,554) | | | | | | (2,554) | | |
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) | | |
|
| | |
For the years ended December 31
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | | | | |
Net Loss
|
| | | $ | (1,510) | | | | | $ | (2,554) | | |
Reconciliation of Net Loss to Net Cash Provided by (Used in) Operating Activities:
|
| | | | | | | | | | | | |
Amortization of debt discount
|
| | | | 156 | | | | | | 185 | | |
Accretion of non-cash interest
|
| | | | 174 | | | | | | — | | |
Loss on extinguishment of debt
|
| | | | 179 | | | | | | — | | |
Depreciation
|
| | | | 559 | | | | | | 452 | | |
Loss on impairment of fixed assets
|
| | | | 251 | | | | | | — | | |
Loss on disposal of assets for lease
|
| | | | 247 | | | | | | 223 | | |
Allowance for doubtful accounts
|
| | | | 41 | | | | | | 108 | | |
Stock-based compensation expense
|
| | | | 343 | | | | | | 300 | | |
Changes in Operating Assets and Liabilities:
|
| | | | | | | | | | | | |
Trade accounts receivable
|
| | | | (479) | | | | | | 293 | | |
Prepaid expenses and other current assets
|
| | | | (18) | | | | | | (38) | | |
Accounts payable
|
| | | | 38 | | | | | | (389) | | |
Accrued expenses
|
| | | | 624 | | | | | | 55 | | |
Deferred revenue
|
| | | | 16 | | | | | | (439) | | |
Net Cash Provided by (Used in) Operating Activities
|
| | | | 621 | | | | | | (1,804) | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | | | |
Additions to property and equipment
|
| | | | (47) | | | | | | (223) | | |
Proceeds from sale of property and equipment
|
| | | | 3 | | | | | | — | | |
Purchase of assets for lease
|
| | | | (924) | | | | | | (591) | | |
Net Cash Used in Investing Activities
|
| | | | (968) | | | | | | (814) | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | | | | |
Proceeds from issuance of common stock
|
| | | | 475 | | | | | | — | | |
Proceeds from exercise of warrants
|
| | | | 633 | | | | | | — | | |
Proceeds from exercise of stock options
|
| | | | 106 | | | | | | — | | |
Proceeds from loans payable
|
| | | | 112 | | | | | | 2,878 | | |
Payments of loans payable
|
| | | | (144) | | | | | | (43) | | |
Net Cash Provided by Financing Activities
|
| | | | 1,182 | | | | | | 2,835 | | |
INCREASE IN CASH
|
| | | | 835 | | | | | | 217 | | |
CASH, BEGINNING OF PERIOD
|
| | | | 622 | | | | | | 405 | | |
CASH, END OF PERIOD
|
| | | $ | 1,457 | | | | | $ | 622 | | |
Cash paid for interest
|
| | | $ | 13 | | | | | $ | 8 | | |
Supplemental disclosure of noncash financing activity:
|
| | | | | | | | | | | | |
Reclassification of accrued interest to debt upon extinguishment
|
| | | $ | 162 | | | | | $ | — | | |
Fair value of warrants issued to lenders
|
| | | $ | 289 | | | | | | 407 | | |
|
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,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
Assets for lease
|
| | | $ | 1,847 | | | | | $ | 1,361 | | |
Less: accumulated depreciation
|
| | | | (700) | | | | | | (486) | | |
Assets for lease, net
|
| | | $ | 1,147 | | | | | $ | 875 | | |
|
| | |
As of December 31,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
Capital assets
|
| | | $ | 322 | | | | | $ | 760 | | |
Less: accumulated depreciation
|
| | | | (129) | | | | | | (170) | | |
Capital assets, net
|
| | | $ | 193 | | | | | $ | 590 | | |
|
| | |
As of December 31,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
Offering Costs
|
| | | $ | 0 | | | | | $ | 227 | | |
Compensation
|
| | | | 2,275 | | | | | | 1,481 | | |
Board of Director Fees
|
| | | | 148 | | | | | | 182 | | |
Miscellaneous Accruals
|
| | | | 247 | | | | | | 295 | | |
Total Accrued Expenses
|
| | | $ | 2,670 | | | | | $ | 2,185 | | |
|
| | |
December 31, 2017
|
| |
December 31, 2016
|
| ||||||||||||||||||
Lender
|
| |
Long-term
|
| |
Short-term
|
| |
Long-term
|
| |
Short-term
|
| ||||||||||||
Loans from Related Parties | | | | | | | | | | | | | | | | | | | | | | | | | |
Chang Family Trust
|
| | | $ | 1,126 | | | | | | | | | | | $ | 1,000 | | | | | | | | |
Chang Family Trust
|
| | | | 516 | | | | | | | | | | | | 500 | | | | | | | | |
Glenhill Concentrated Long Master Fund, LLC
|
| | | | | | | | | $ | 250 | | | | | | 250 | | | | | | | | |
Other Loans | | | | | | | | | | | | | | | | | | | | | | | | | |
Accredited Investor
|
| | | | | | | | | | 700 | | | | | | 700 | | | | | | | | |
Accredited Investor
|
| | | | | | | | | | 160 | | | | | | 160 | | | | | | | | |
Accredited Investor
|
| | | | | | | | | | 80 | | | | | | 80 | | | | | | | | |
Ascentium Capital, LLC
|
| | | | | | | | | | 22 | | | | | | | | | | | $ | 22 | | |
Ascentium Capital, LLC
|
| | | | 16 | | | | | | 26 | | | | | | 42 | | | | | | 24 | | |
Royal Bank America Leasing, L.P.
|
| | | | | | | | | | 28 | | | | | | | | | | | | 25 | | |
Ascentium Capital, LLC
|
| | | | 10 | | | | | | 11 | | | | | | 21 | | | | | | 10 | | |
Total
|
| | | | 1,668 | | | | | | 1,277 | | | | | | 2,753 | | | | | | 81 | | |
Debt Discounts
|
| | | | — | | | | | | (22) | | | | | | (221) | | | | | | — | | |
Total, net of debt discounts
|
| | | $ | 1,668 | | | | | $ | 1,255 | | | | | $ | 2,532 | | | | | $ | 81 | | |
|
| | |
For the year ended December 31,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
Expected term (in years)
|
| | | | 4.75 | | | | | | 2 | | |
Risk-free interest rate
|
| | | | 1.27% | | | | | | 0.73 – 0.89% | | |
Expected volatility
|
| | | | 104.6% | | | | | | 97.7 – 99.0% | | |
Expected dividend rate
|
| | | | 0% | | | | | | 0% | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
Common stock warrants
|
| | | | 527,306 | | | | | | 751,366 | | |
Options
|
| | | | 1,855,138 | | | | | | 2,049,517 | | |
Total
|
| | | | 2,382,444 | | | | | | 2,800,883 | | |
|
| | |
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, 2015
|
| | | | 1,909,911 | | | | | $ | 2.58 | | | | | | 8.56 | | | | | $ | 813 | | |
Options granted
|
| | | | 160,000 | | | | | | 2.23 | | | | | | | | | | | | | | |
Options forfeited/cancelled
|
| | | | (20,394) | | | | | | 2.23 | | | | | | | | | | | | | | |
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 | | |
Exercisable as of December 31, 2016
|
| | | | 1,643,417 | | | | | $ | 2.60 | | | | | | 7.66 | | | | | $ | 306 | | |
Exercisable as of December 31, 2017
|
| | | | 1,465,611 | | | | | $ | 2.78 | | | | | | 7.27 | | | | | $ | 7,646 | | |
| | |
Year ended December 31,
|
| ||||||
| | |
2017
|
| |
2016
|
| |||
Expected term (in years)
|
| | | | 5 | | | |
5
|
|
Risk-free interest rate
|
| | | | 1.94 – 2.07% | | | |
1.28%
|
|
Expected volatility
|
| | | | 98.6 – 106.2% | | | |
99.9%
|
|
Expected dividend rate
|
| | | | 0% | | | |
0%
|
|
| | |
Year ended December 31,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
Cost of Revenues
|
| | | $ | 2 | | | | | $ | 2 | | |
Engineering and Product Development
|
| | | | 48 | | | | | | 47 | | |
Sales and Marketing
|
| | | | 93 | | | | | | 94 | | |
General and Administrative
|
| | | | 200 | | | | | | 157 | | |
Total
|
| | | $ | 343 | | | | | $ | 300 | | |
|
| | |
2017
|
| |
2016
|
| ||||||
Current tax provision: | | | | | | | | | | | | | |
Federal
|
| | | $ | — | | | | | $ | — | | |
State
|
| | | | 15 | | | | | | 10 | | |
Deferred tax provision: | | | | | | | | | | | | | |
Federal
|
| | | | — | | | | | | — | | |
State
|
| | | | — | | | | | | — | | |
Total
|
| | | $ | 15 | | | | | $ | 10 | | |
|
| | |
2017
|
| |
2016
|
| ||||||
Federal statutory rate
|
| | | | 21.00% | | | | | | 34.00% | | |
State income tax rate, net of federal benefit
|
| | | | 15.00% | | | | | | (0.2)% | | |
Change in valuation allowance
|
| | | | 134.91% | | | | | | (26.85)% | | |
Change in U.S. Corporate Tax Rate (2017 U.S. Tax Act)
|
| | | | (171.36)% | | | | | | — | | |
Other
|
| | | | (0.41)% | | | | | | (7.26)% | | |
Effective income tax rate
|
| | | | (1.15)% | | | | | | (0.31)% | | |
|
| | |
2017
|
| |
2016
|
| ||||||
Net operating loss carryforwards
|
| | | | 4,277 | | | | | | 5,730 | | |
Deferred revenue
|
| | | | 137 | | | | | | 194 | | |
Depreciation and amortization
|
| | | | 23 | | | | | | 30 | | |
Stock based compensation
|
| | | | 635 | | | | | | 1,089 | | |
Accrual and reserves
|
| | | | 291 | | | | | | 117 | | |
Research and development credits, net of tax reserve
|
| | | | 92 | | | | | | 96 | | |
Total gross deferred tax assets
|
| | | | 5,455 | | | | | | 7,256 | | |
Less valuation allowance
|
| | | | (5,455) | | | | | | (7,256) | | |
Net deferred tax assets
|
| | | $ | — | | | | | $ | — | | |
|
| | |
Year ended December 31,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
Net loss
|
| | | $ | (1,510) | | | | | $ | (2,554) | | |
Weighted average shares outstanding
|
| | | | 5,405,388 | | | | | | 5,123,568 | | |
Basic and diluted loss per share
|
| | | $ | (0.28) | | | | | $ | (0.50) | | |
|
| | |
Year ended December 31,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
Weighted average shares outstanding: | | | | | | | | | | | | | |
Common stock warrants
|
| | | | 747,121 | | | | | | 387,599 | | |
Options
|
| | | | 2,094,903 | | | | | | 2,044,902 | | |
Total
|
| | | | 2,842,024 | | | | | | 2,732,501 | | |
|
| | | | 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 8, 2018
|
|
|
/s/ Daniel Conger
Daniel Conger
|
| | Vice-President, Finance (Principal Accounting Officer) | | |
March 8, 2018
|
|
|
/s/ Arthur N. Leibowitz, M.D., F.A.A.P.
Arthur N. Leibowitz, M.D., F.A.A.P.
|
| | Director | | |
March 8, 2018
|
|
|
/s/ Wayne T. Pan, M.D., Ph.D.
Wayne T. Pan, M.D., Ph.D.
|
| | Director | | |
March 8, 2018
|
|