Notes to Condensed Consolidated Financial Statements
NOTE 1
— THE COMPANY AND BASIS OF PRESENTATION
CurAegis Technologies, Inc. (“CurAegis”, “the Company”) was incorporated as a New York business corporation on September
25, 1996 under the name Torvec, Inc. The Company’s name was changed to CurAegis Technologies, Inc. in June 2016 in connection with the establishment of its two business divisions. The CURA division is engaged in the fatigue management business and the Aegis division is engaged in the power and hydraulic business.
The Company develops and markets advanced technologies in the areas of safety
, wellness and power. The Company is focused on the commercialization of a wellness and safety system (the CURA system and the myCadian watch) and a uniquely designed hydraulic pump that will be smaller, lighter and more efficient than current technology. The Company has not had any significant revenue-producing operations.
The Company has created the CURA system to market products that reduce fatigue risk in the workplace and help individuals manage their sleep and improve alertness. The CURA system consists of the following capabilities:
|
●
|
the myCadian watch and app,
|
|
●
|
real-time alertness monitoring,
|
|
●
|
the Group Wellness Index and
|
|
●
|
the Z-Coach wellness program
.
|
Our goal with the Aegis hydraulic pump technology is to bring to the marketplace a unique concept in hydraulic pumps and motors that will be:
|
●
|
smaller and lighter than conventional pumps and motors,
|
|
●
|
unique in its ability to scale larger, allowing more powerful pumps and motors.
|
It is important to note, regarding both the CURA and Aegis products, that the cycle time from the initiation of the sales process to revenue realization can be highly variable especially as a start-up entity. In addition to the activities to be undertaken to implement our plan of operations, we may expand and/or refocus our activities depending upon future circumstances and developments.
Management Plans
As of March 31, 2017, we have cash on hand of $892,000, working capital of $545,000, stockholders’ equity of $196,000 and an accumulated deficit of $76,920,000. During the year ended December 31, 2016, we raised gross proceeds of $1,510,000 through the sale of our Series C-3 preferred stock and $3,000,000 through the issuance of 6% senior convertible notes and warrants. The proceeds from these private placements have been used to support the development and marketing of our core technologies and product initiatives.
Management estimates that the 2017 cash needs, based on its current development and product plans, will range from $4.0 to $4.6 million. As of
March 31, 2017, the Company’s cash and cash equivalents on hand is not be sufficient to cover the Company’s future working capital requirements. This raises substantial doubt as to the Company’s ability to continue as a going concern. Management continues to use its best efforts to develop financing opportunities to fund the development and commercialization of the CURA and Aegis products.
During the first quarter of
2017, the board of directors authorized the issuance of Senior Convertible Promissory Notes and Warrants to be sold in a private placement exempt from registration under Section 4(a)(2) of the Securities Act of 1934, as amended and Rule 506(c) of Regulation D as promulgated by the Securities and Exchange Commission. The offering will be made only to “accredited investors” as defined in Rule 501(a) of Regulation D under the Securities Act of 1933. The Company will offer up to $3 million in 6% senior convertible promissory notes with a five-year maturity. The conversion price of the notes will be fixed on the date of issuance at the lower of $0.50 per share or 60% of the market price of the Company's common stock, as determined based on the 90-day volume weighted average price on the date of the agreement. The investors will receive warrants to purchase an aggregate number of shares of the Company’s common stock to equal 10% of the number of shares issuable upon the conversion of the notes. The exercise price of the warrants will be fixed on the date of issuance at the lower of $0.50 per share or 60% of the market price as determined based on the 90-day volume weighted average price on the date of the agreement. No notes had been issued as of the date of this filing.
Since inception, we have financed our operations by the sale of our securities and debt financings. We need to raise additional funds to meet our working capital needs, to fund expansion of our business, to complete development, testing and marketing of our products, or to make strategic acquisitions or investments. No assurance can be given that necessary funds will be available for us to finance our development on acceptable terms, if at all. Furthermore, such additional financings may involve dilution to our shareholders or may require that we relinquish rights to certain of our technologies or products. In addition, we may experience operational difficulties and delays due to working capital restrictions. If adequate funds are not available from additional sources of financing, we will have to delay or scale back our growth plans.
The Company
’s ability to fund its current and future commitments out of its available cash depends on a number of factors. These factors include the Company’s ability to (i) launch and generate sales from the CURA division; and (ii) decrease engineering and development and administrative expenses. If these and other factors are not met, the Company would need to raise funds in order to meet its working capital needs and pursue its growth strategy. Although there can be no such assurances, management believes that sources for these additional funds will be available through either current or future investors.
NOTE 2
— SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation:
The Company’s unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) for interim financial information and in accordance with the instructions to Form 10-Q and Article 8-03 of Regulation S-X of the Securities and Exchange Commission (“SEC”). Accordingly, the condensed consolidated financial statements do not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of the Company’s management, all adjustments considered necessary for a fair presentation (consisting of normal recurring adjustments) have been included. The results for interim periods are not necessarily indicative of what the results will be for the fiscal year. The accompanying condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements as of and for the year ended December 31, 2016 contained in the Company’s 2016 Annual Report on Form 10-K filed with the SEC.
Consolidation:
The financial statements include the accounts of the Company, our wholly-owned subsidiary Iso-Torque Corporation, and our majority-owned subsidiary, Ice Surface Development, Inc. (56% owned at March 31, 2017). As of March 31, 2017, each of the subsidiaries is non-operational.
Use of Estimates:
The preparation of financial statements in conformity with U.S. generally accepted accounting principles (U.S. GAAP) requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. These estimates are subject to a high degree of judgment and potential change. Actual results could differ from those estimates.
Reclassifications:
Certain reclassifications may have been made to prior year balances to conform to the current year’s presentation.
Cash and Equivalents:
Cash and equivalents may include time deposits, certificates of deposit, and highly liquid debt instruments with original maturities of three months or less. We maintain cash and cash equivalents at financial institutions which periodically may exceed federally insured amounts. We have a corporate credit card program through our primary financial institution, JPMorgan Chase Bank, N.A. In connection with this, the Company granted a security interest to the bank in our money market account to act as collateral for the activity within the corporate card program, up to $25,000.
Inventory
: Inventory is stated at the lower of cost or market with cost determined under the average cost method. We record provisions for excess, obsolete or slow-moving inventory based on changes in customer demand, technology developments or other economic factors. The allowance for excess, obsolete or slow-moving inventory was zero at March 31, 2017 and December 31, 2016.
Accounts Receivable
: We carry our accounts receivable at invoice amount less an allowance for doubtful accounts. On a periodic basis, we evaluate our accounts receivable and establish an allowance for doubtful accounts, based on a history of past write-offs and collections and current credit conditions. We do not accrue interest on past due invoices. The allowance for doubtful accounts was zero at March 31, 2017 and December 31, 2016.
Software, Property and Equipment:
Capitalized software, property and equipment are stated at cost. Estimated useful lives are as follows:
Software (in years)
|
|
|
3
|
|
|
Office equipment (in years)
|
|
5
|
-
|
7
|
|
Leasehold improvements
|
|
lesser of useful life or lease term
|
|
Depreciation and amortization are computed using the straight-line method. Betterments, renewals and significant repairs that extend the life of the assets are capitalized. Other repairs and maintenance costs are expensed when incurred. When disposed, the cost and accumulated depreciation applicable to assets retired are removed from the accounts and the gain or loss on disposition is recognized in other income (expense). Depreciation and software amortization expense for the three months ended March 31, 2017 and 2016 amounted
to $46,000 and $41,000, respectively.
Whenever events or circumstances indicate, our long-lived assets including any intangible assets with finite useful lives are tested for impairment by using the estimated future cash flows directly associated with, and that are expected to arise as a direct result of, the use of the assets. If the carrying amount exceeds the estimated undiscounted cash flows, impairment may be indicated. The carrying amount is compared to the estimated discounted cash flows and if there is an excess such amount is recorded as impairment. During the
three months ended March 31, 2017 and 2016, we recorded no impairment charges.
Fair Value of Financial Instruments:
As defined by U.S. GAAP
,
fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. A hierarchy for ranking the quality and reliability of the information is used to determine fair values. Assets and liabilities carried at fair value will be classified and disclosed in one of the following three categories:
Level 1: Quoted market prices in active markets for identical assets or liabilities
Level 2: Observable market based inputs or unobservable inputs that are corroborated by market data
Level 3: Unobservable inputs that are not corroborated by market data
The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements).
The Financial Accounting Standards Board’s (“FASB”) guidance for the disclosure about fair value of financial instruments requires disclosure of an estimate of the fair value of certain financial instruments. The fair value of financial instruments pursuant to FASB’s guidance for the disclosure about fair value of financial instruments approximated their carrying values at March 31, 2017. The carrying amount of cash and cash equivalents, prepaid expenses and other current assets, accounts payable, and accrued expenses approximates their fair value due to their short maturity. The carrying amount of capital lease obligations and notes payable approximates fair value because stated or implied interest rates approximate current interest rates that are available for debt with similar terms. The 6% senior convertible notes can be converted into common stock which had an underlying value of $12,600,000 based on the trading price on March 31, 2017.
Revenue Recognition and Deferred Revenue:
The Company began offering the Z-Coach Aviation program in the first quarter of 2016. The Z-Coach program provides fatigue safety training over a subscription period of twelve months. The Z-Coach program allows the user unlimited access during the annual subscription period. Customers are billed at the acceptance of the subscription and revenue is recognized ratably over the subscription period as our performance obligations are satisfied and when collection is reasonably assured. Our collection terms provide customers standard terms of net 30 days. Future performance obligations are reflected in deferred revenue.
Engineering and Development and Patents:
Engineering and development costs and patent expenses are charged to operations as incurred. Engineering and development includes personnel-related costs, materials and supplies, depreciation and consulting services. Patent costs for the three months ended March 31, 2017 and 2016 amounted to $30,000 and $17,000, respectively, and are included in general and administrative expenses.
Stock-based Compensation:
FASB Accounting Standards Codification (“ASC”) 718-10 requires all share-based payments to employees, including grants of employee stock options, to be recognized as compensation expense over the service period (generally the vesting period) in the consolidated financial statements based on their fair values on the grant date. The impact of forfeitures that may occur prior to vesting is also estimated and considered in the amount recognized. In addition, the realization of tax benefits in excess of amounts recognized for financial reporting purposes will be recognized as a financing activity in accordance with ASC 718-10. No tax benefits were attributed to the stock-based compensation expense because a valuation allowance was maintained for substantially all net deferred tax assets.
FASB ASC 505-50, “Equity-Based Payments to Non-Employees,” requires all share-based payments to non-employees, including grants of stock options, to be recognized in the consolidated financial statements as compensation expense generally over the service period of the consulting arrangement or until performance conditions are expected to be met. Using a Black-Scholes valuation model, we periodically reassess the fair value of non-employee options until service conditions are met, which generally aligns with the vesting period of the options, and we adjust the expense recognized in the consolidated financial statements accordingly.
FASB ASC 718-20 requires that modifications of the terms or conditions of equity awards be treated as an exchange of the original award for a new award.
Incremental compensation cost is measured as the excess, if any, of the fair value of the modified award over the fair value of the original award immediately before its terms are modified.
Income Taxes:
We account for income taxes using the asset and liability method, the objective of which is to establish deferred tax assets and liabilities for the temporary differences between the financial reporting and the tax basis of our assets and liabilities at enacted tax rates expected to be in effect when such amounts are realized or settled. A valuation allowance related to deferred tax assets is recorded when it is more likely than not that some portion or all of the deferred tax assets will not be realized.
We account for uncertain tax positions using a more-likely-than-not recognition threshold based on the technical merits of the tax position taken. Tax benefits that meet the more-likely-than-not recognition threshold should be measured as the largest amount of tax benefits, determined on a cumulative probability basis, which is more likely than not to be realized upon ultimate settlement in the financial statements. It is our policy to recognize interest and penalties related to income tax matters as general and administrative expenses. As of
March 31, 2017, and December 31, 2016, there were no accrued interest or penalties related to uncertain tax positions.
Loss per Common Share:
FASB’s ASC 260-10 (“Earnings Per Share”) requires the presentation of basic earnings per share, which is based on weighted average common stock outstanding, and dilutive earnings per share, which gives effect to options, warrants and convertible securities in periods when they are dilutive. At March 31, 2017 and 2016, we excluded 72,282,657 and 59,016,206 potential common shares, respectively, relating to convertible preferred stock, convertible notes, options and warrants outstanding from the diluted net loss per common share calculation because their inclusion would be anti-dilutive. In addition, we excluded 625,000 warrants from the diluted net loss per common share calculation at March 31, 2017 and 2016 as the conditions for their vesting are not time-based.
Recent Accounting Pronouncements:
FASB Accounting Pronouncements Related to Revenue from Contracts with Customers (Topic 606)
In May 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2014-09, “Revenue from Contracts with Customers” which supersedes nearly all existing revenue recognition guidance under U.S. GAAP. The core principle of ASU 2014-09 recognizes revenue when promised goods or services are transferred to customers in an amount that reflects the consideration to which an entity expects to be entitled for those goods or services. ASU 2014-09 defines a five step process to achieve this core principle and, in doing so, more judgment and estimates may be required within the revenue recognition process than are required under existing U.S. GAAP.
In May 2015, the FASB issued ASU 2015-14, “Revenue from Contracts with Customers” extending the date of implementation of this guidance for public companies to reporting periods beginning after December 15, 2017. In March 2016, the FASB issued ASU 2016-08 “Revenue from Contracts with Customers” to provide guidance on the topic of principal versus agent considerations. In April 2016, the FASB issued ASU No.
2016-10, “Revenue from Contracts with Customers" to further clarify identifying performance obligations and licensing in Topic 606. In May, 2016, the FASB issued ASU No. 2016-12, “Revenue from Contracts with Customers” to addressed narrow-scope improvements and practical expedients relative to certain aspects of Topic 606.
These standards are effective for annual periods beginning after December 15, 2017, and interim periods therein, using either of the following transition methods: (i) a full retrospective approach reflecting the application of the standard in each prior reporting period with the option to elect certain practical expedients, or (ii) a retrospective approach with the cumulative effect recognized at the date of adoption (which includes additional footnote disclosures).
The Company continues to evaluate the impact of the adoption of FASB accounting pronouncements related to revenue from Contracts with Customers (Topic 606) and has not yet determined the method by which we will adopt these standards.
Other FASB Accounting Pronouncements
In August 2016, the FASB issued ASU No. 2016-15 Statement of Cash Flows: “Classification of Certain Cash Receipts and Cash Payments (
Topic 230).” There is diversity in practice in how certain cash receipts and cash payments are presented and classified in the statement of cash flows under Topic 230, Statement of Cash Flows, and other Topics. This pronouncement addresses eight specific cash flow issues with the objective of reducing the existing diversity in practice. The amendments are effective for public entities for fiscal years beginning after December 15, 2017, and interim periods within those fiscal years. The Company is evaluating the impact of the adoption of this standard on our consolidated financial statements and related disclosures.
In June 2016, the FASB issued ASU No. 2016-13 Financial Instruments- Credit Losses (Topic 326) “Measurement of Credit Losses on Financial Instruments.” The pronouncement affects entities holding financial assets and net investments in leases that are not accounted for at fair value through net income. The amendments affect loans, debt securities, trade receivables, net investments in leases, off-balance-sheet credit exposures, reinsurance receivables, and any other financial assets that have the contractual right to receive cash. This pronouncement will affect an entity to varying degrees depending on the credit quality of the assets held, their duration, and how the entity applies current GAAP. The standard is effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. The Company is evaluating the impact of the adoption of this standard on our consolidated financial statements and related disclosures.
On February 25, 2016, the FASB issued ASU No.
2016-02, “Leases,” a comprehensive new lease standard which will supersede previous lease guidance. The standard requires a lessee to recognize in its balance sheet assets and liabilities related to long-term leases that were classified as operating leases under previous guidance. An asset will be recognized related to the right to use the underlying asset and a liability will be recognized related to the obligation to make lease payments over the term of the lease. The standard also requires expanded disclosures surrounding leases. The standard is effective for fiscal periods beginning after December 15, 2018, and requires modified retrospective adoption, with early adoption permitted. The Company is evaluating the impact of the adoption of this standard on our consolidated financial statements and related disclosures.
NOTE 3 - 6% SENIOR CONVERTIBLE NOTES AND WARRANTS
During the third quarter of 2016, the board of directors authorized the issuance of up to $3 million in 6% Senior Convertible Promissory Notes and Warrants (the “
2016 Convertible Notes”) in connection with the August 25, 2016 Securities Purchase Agreement (the “2016 SPA”). The 2016 Convertible Notes have five year maturity dates ranging from August 2021 through December 2021 and a fixed annual interest rate of 6%. The initial year of interest expense will be paid to the note holders on the first anniversary of each note's issuance and quarterly thereafter. Principal is due in full on each note's maturity date. The conversion rate of the notes was fixed at $0.25 per share as determined at the close of business on August 25, 2016. The investors were granted warrants to purchase an aggregate number of shares of common stock equal to 10% of the number of shares issuable upon the conversion of the notes. The warrants have a fixed exercise price of $0.25 and a ten-year term from the date of issuance. The notes were offered in a private placement exempt from registration under Section 4(a)(2) of the Securities Act of 1934, as amended and Rule 506(c) of Regulation D as promulgated by the Securities and Exchange Commission. The offering was available only to “accredited investors” as defined in Rule 501(a) of Regulation D under the Securities Act of 1933.
The Company allocated
$2,551,000 of the proceeds from the 2016 SPA to debt discount based on the computed fair value of the warrants issued, the beneficial conversion feature and the debt issuance costs. During the three months ended March 31, 2017 the Company recorded $156,000 in interest expense including amortization of debt discount of $112,000. As of March 31, 2017, the 2016 Convertible Notes have a face value of $3,000,000 and are presented net of unamortized debt discount of $2,345,000 related to warrants, beneficial conversion feature and debt issuance costs resulting in a carrying value of $655,000.
During the first quarter of 2017, the board of directors authorized the issuance of up to $3 million in 6% Senior Convertible Promissory Notes and Warrants (the “2017 Convertible Notes”) in connection with the April 2017 Securities Purchase Agreement (the “2017 SPA”). The Convertible Notes have
a five year maturity and a fixed annual interest rate of 6%. The initial year of interest expense will be paid to the note holders on the first anniversary of each note's issuance and quarterly thereafter. Principal is due in full on each note's maturity date. The conversion rate of the notes will be fixed at the lower of $0.50 per share or the 90 day VWAP as determined on the date of the initial close. The investors will be granted warrants to purchase an aggregate number of shares of common stock equal to 10% of the number of shares issuable upon the conversion of the notes. The warrants have a fixed exercise price set at the lower of $0.50 per share or the 90 day VWAP as determined on the date of the initial close and a ten-year term from the date of issuance. The notes will be offered in a private placement exempt from registration under Section 4(a)(2) of the Securities Act of 1934, as amended and Rule 506(c) of Regulation D as promulgated by the Securities and Exchange Commission. The offering was available only to “accredited investors” as defined in Rule 501(a) of Regulation D under the Securities Act of 1933. During the three months ended March 31, 2017, the Company had not issued any of the 2017 Convertible Notes pursuant to the 2017 SPA.
NOTE 4 - CAPITAL LEASE OBLIGATION
In 2015, we entered into a capital lease for a copy machine over a 5 year term, with a fair market value buyout option. The capitalized value of the lease was approximately $9,000 and the monthly payment is approximately $170 with an implicit interest rate of 5.3%. Future payments remaining under this lease agreement are less than $2,000 per year through the lease expiration date in 2020.
NOTE 5 -
SOFTWARE
The Company
has invested in software for the CURA System and these assets are amortized over an estimated useful life of 3 years. Amortization expense recognized for the three months ended March 31, 2017 and 2016 was $31,000 and $27,000, respectively. The net value of capitalized software at March 31, 2017 and December 31, 2016 was $196,000 and $227,000, respectively. Future amortization expense is expected to be $94,000 in 2017, $92,000 in 2018, $10,000 in 2019, and $4,000 thereafter.
NOTE 6 - PROPERTY AND EQUIPMENT
At
March 31, 2017 and December 31, 2016 property and equipment consist of the following:
|
|
March
31,
201
7
|
|
|
December 31,
201
6
|
|
Office equipment
|
|
$
|
244,000
|
|
|
$
|
244,000
|
|
Shop equipment
|
|
|
186,000
|
|
|
|
173,000
|
|
Leasehold improvements
|
|
|
253,000
|
|
|
|
253,000
|
|
|
|
|
683,000
|
|
|
|
670,000
|
|
|
|
|
|
|
|
|
|
|
Less accumulated depreciation
|
|
|
569,000
|
|
|
|
553,000
|
|
Net property and equipment
|
|
$
|
114,000
|
|
|
$
|
117,000
|
|
Depreciation expense for the three months ended March 31, 2017 and 2016 was $15,000 and $14,000 respectively.
NOTE 7- BUSINESS SEGMENTS
The Company has two operating business segments. The CURA business operates in the fatigue management industry and the Aegis business is focused in the power and hydraulic industry.
Segment information for the
three months
ended
March
31, 201
7
for the company’s business segments follows:
|
|
CURA
|
|
|
Aegis
|
|
|
Corporate
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
9,000
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
9,000
|
|
Loss on revenue
|
|
|
28,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
28,000
|
|
Total costs and expenses
|
|
|
758,000
|
|
|
|
132,000
|
|
|
|
428,000
|
|
|
|
1,318,000
|
|
Loss from operations
|
|
|
786,000
|
|
|
|
132,000
|
|
|
|
428,000
|
|
|
|
1,346,000
|
|
Other (expense)
|
|
|
-
|
|
|
|
-
|
|
|
|
(155,000
|
)
|
|
|
(155,000
|
)
|
Net loss
|
|
$
|
786,000
|
|
|
$
|
132,000
|
|
|
$
|
583,000
|
|
|
$
|
1,501,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock compensation expense
|
|
$
|
76,000
|
|
|
$
|
2,000
|
|
|
$
|
25,000
|
|
|
$
|
103,000
|
|
Depreciation and amortization
|
|
$
|
37,000
|
|
|
$
|
6,000
|
|
|
$
|
3,000
|
|
|
$
|
46,000
|
|
Capital expenditures
|
|
$
|
11,000
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
11,000
|
|
Assets
at March 31, 2017
|
|
$
|
284,000
|
|
|
$
|
42,000
|
|
|
$
|
955,000
|
|
|
$
|
1,281,000
|
|
Segment information for the
three months
ended
March 31
, 201
6
for the company’s business segments follows:
|
|
CURA
|
|
|
Aegis
|
|
|
Corporate
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
1,000
|
|
|
|
-
|
|
|
|
-
|
|
|
$
|
1,000
|
|
Loss on revenue
|
|
|
(22,000
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
(22,000
|
)
|
Total costs and expenses
|
|
|
447,000
|
|
|
$
|
167,000
|
|
|
|
302,000
|
|
|
|
916,000
|
|
Loss from operations
|
|
|
470,000
|
|
|
|
167,000
|
|
|
|
301,000
|
|
|
|
938,000
|
|
Other income
|
|
|
-
|
|
|
|
-
|
|
|
|
1,000
|
|
|
|
1,000
|
|
Net loss
|
|
$
|
470,000
|
|
|
$
|
167,000
|
|
|
$
|
300,000
|
|
|
$
|
937,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock compensation expense
|
|
$
|
21,000
|
|
|
$
|
2,000
|
|
|
$
|
8,000
|
|
|
$
|
31,000
|
|
Depreciation and amortization
|
|
$
|
28,000
|
|
|
$
|
11,000
|
|
|
$
|
2,000
|
|
|
$
|
41,000
|
|
Capital expenditures
|
|
$
|
15,000
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
15,000
|
|
Assets
at March 31, 2016
|
|
$
|
292,000
|
|
|
$
|
105,000
|
|
|
$
|
1,632,000
|
|
|
$
|
2,029,000
|
|
NOTE 8
— PREFERRED and COMMON STOCK
Common Stock
We have authorized 400,000,000 shares of common stock, with a par value of $0.01 per share.
During the
three months ended March 31, 2017 we issued 200,000 shares of common stock in connection with conversion notices received from two Series C-3 convertible preferred shareholders, 62,500 shares of common stock in connection with a conversion notice received from a Series C preferred shareholder and 40,000 shares of common upon the exercise of a common stock warrant. The Company did not issue any shares of common stock during the three months ended March 31, 2016.
Preferred Stock
Our certificate of incorporation permits the Company to issue up to 100,000,000 shares of $.01 par value preferred stock.
Class A Preferred Stock
At March 31, 2017 and December 31, 2016, there were 543,221 outstanding shares of Class A Preferred stock, of which 8,709 shares resulted from the settlement of dividends due to conversion, and those shares no longer accrue dividends. The value of dividends payable upon the conversion of the remaining 534,512 outstanding shares of Class A Preferred stock was $
2,592,000 at March 31, 2017 and $2,538,000 at December 31, 2016.
In the event of a liquidation, dissolution and winding up of the Company, and subject to the liquidation rights and privileges of our Class C Preferred shareholders, Class A Preferred shareholders have a liquidation preference with respect to all accumulated and unsettled dividends. The value of the Class A Preferred shareholders
’ liquidation preference was $2,592,000 and $2,538,000 at March 31, 2017 and December 31, 2016, respectively. In the event of liquidation, dissolution or winding up of the Company, unpaid accumulated dividends on the Class A Preferred are payable in Class A Preferred at a rate of 1 share of Class A Preferred for each $4.00 of dividends.
Class B Preferred Stock
At March 31, 2017 and December 31, 2016, there were 67,500 outstanding shares of Class B Preferred stock. The value of dividends payable upon the conversion of the outstanding shares of Class B Preferred stock was $
395,000 at March 31, 2017 and $386,000 at December 31, 2016. We settled no Class B Preferred dividends during the three months ended March 31, 2017 and 2016.
In the event of liquidation, dissolution and winding up of the Company, and subject to the liquidation rights and privileges of our Class C Preferred shareholders and our Class A Preferred shareholders, Class B Preferred shareholders have a liquidation preference with respect to all accumulated and unsettled dividends. The value of the Class B Preferred shareholders
’ liquidation preference was $395,000 and $386,000 at March 31, 2017 and December 31, 2016, respectively. In the event of a liquidation, dissolution or winding up of the Company, unpaid accumulated dividends on the Class B Preferred are payable in Class B Preferred shares at a rate of 1 share of Class B Preferred for each $5.00 of dividends.
Series C Preferred Stock
At March 31, 2017 and December 31, 2016, there were 15,937,500 and 16,000,000 shares of Series C Preferred stock outstanding, respectively. During the first quarter of 2017, one Series C Preferred shareholder converted 62,500 shares of Series C Preferred into common stock. The value of the Series C Preferred shareholders
’ liquidation preference was $6,375,000 at March 31, 2017 and $6,400,000 at December 31, 2016.
The Series C Preferred shares have a liquidation preference at their stated value per share of $0.40 that is senior to our common stock, and the Company
’s Class A Non-Voting Cumulative Convertible Preferred Shares and Class B Non-Voting Cumulative Convertible Preferred Shares. The liquidation preference is payable upon a liquidation, dissolution or winding up of the Company, whether voluntary or involuntary, or upon a deemed liquidation of the Company.
The Series C Preferred shares have no right to receive dividends and have no redemption right. The Series C Preferred shares vote with the common stock on an as-converted basis.
Series C-2 Preferred Stock
At March 31, 2017 and December 31, 2016, there were 25,000,000 shares of Preferred C-2 stock outstanding. No Series
C-2 Preferred shareholders have converted their shares into common stock. The value of the Series C-2 Preferred shareholders’ liquidation preference was $5,000,000 at March 31, 2017 and December 31, 2016.
The Series C-2 Preferred Shares are not entitled to receive preferred dividends and have no redemption right, but are entitled to participate, on an as converted basis; with holders of outstanding shares of common stock in dividends and distributions on liquidation after all preferred shares have received payment in full of any preferred dividends or liquidation preferences. The Series C-2 Preferred Shares vote with the common stock on an as-converted basis. We may not, without approval of the holders of at least two-thirds of the Series C-2 Preferred Shares, (i) create any class or series of stock that is pari passu or senior to the Series C-2 Preferred Shares; (ii) create any class or series of stock that would share in the liquidation preference of the Series C-2 Preferred Shares or that is entitled to dividends payable other than in common stock or Series C-2 Preferred Shares of its own series, (iii) acquire any equity security or pay any dividend, except dividends on a class or series of stock that is junior to the Series C Preferred Shares, payable in such junior stock, (iv) reissue any Series C-2 Preferred Shares, (v) declare or pay any dividend that would impair the payment of the liquidation preference of the Series C-2 Preferred Shares, (vi) authorize or issue any additional Preferred Shares, (vii) change the Certificate of Incorporation to adversely affect the rights of the holders of the Series C-2 Preferred Shares, or (viii) authorize, commit to or consummate any liquidation, dissolution or winding up in which the liquidation preference of the Series C-2 Preferred Shares would not be paid in full.
Series C-3 Preferred Stock
During 2016, t
he Company issued a total of 6,042,000 shares of Series C-3 Voting Convertible Preferred Stock in a private placement transaction, generating gross proceeds of $1,510,500. The Company generated net proceeds of $1,495,000 after related legal costs.
In
connection with the issuance of the Series C-3 Preferred stock, we computed the value of the non-cash beneficial conversion feature associated with the right to convert the shares into common stock on a one-for-one basis. We compared the fair value of our common stock on the date of issuance with the effective conversion price, and determined that the value of the non-cash beneficial conversion feature, for the three months ended March 31, 2016, was $549,000, and is reflected in our condensed consolidated statements of operations as an adjustment to arrive at the net loss attributable to common stockholders.
During the
three months ended March 31, 2017 we issued 200,000 shares of common stock in connection with conversion notices received from Series C-3 convertible preferred shareholders.
NOTE 9
— STOCK OPTIONS
20
11 and 20
16 Stock Option Plan
T
he 2016 Stock Option Plan (the “2016 Plan”) provides for the grant of up to 3,000,000 common stock options as equity incentives to directors, officers, employees and consultants. Two types of options may be granted under the 2016 Plan: non-qualified stock options and incentive stock options. No options have been granted under the 2016 plan as of March 31, 2017.
T
he 2011 Stock Option Plan (the “2011 Plan”) provides for the grant of up to 3,000,000 common stock options as equity incentives to directors, officers, employees and consultants. Two types of options may be granted under the 2011 Plan: non-qualified stock options and incentive stock options.
On occasion, we have granted
non-qualified stock options to certain officers, directors and employees that have been outside of established Company Stock Option Plans. All such option grants have been authorized by shareholder approval.
During the
three months ended March 31, 2017, we granted a total of 235,000 stock options to new and existing employees and advisors. The options granted had exercise prices ranging from $0.65 to $1.00 per share, exercisable for 10 years. These options vest in four tranches at a rate of 25% per year on each of the four anniversary dates from the date of grant.
As of
March 31, 2017, there were 2,782,000 stock options outstanding under the 2011 Plan, 1,533,000 of which were vested. At March 31, 2017, there were 218,000 options remaining available for future grant under the 2011 Plan. No options expired or were cancelled during the three month periods ended March 31, 2017 or 2016.
The expense recognized for options that are granted to consultants (i.e., non-employees) reflect fair value, based on updated valuation assumptions using the Black-Scholes valuation model at each measurement period. Such expense is apportioned over the requisite service period of the consultant, which is concurrent with the vesting dates of the various tranches.
As of
March 31, 2017, there were a total of 6,900,000 non-plan options outstanding, of which 4,750,000 were fully vested. In the three months ended March 31, 2017 and 2016, no non-plan stock options were vested, cancelled, or forfeited.
Summary
For the three months ended March 31, 2017 and 2016, compensation cost related to all stock options amounted to $103,000 and $31,000, respectively. As of March 31, 2017, there was $473,000 of total unrecognized compensation costs related to outstanding stock options, which are expected to be recognized over a weighted average 1.5 years.
The weighted average grant date fair value of all stock options granted during the
three months ended March 31, 2017 and 2016 was $0.76 and $0.45, respectively. The total grant date fair value of stock options vested during the three months ended March 31, 2017 and 2016 was $2,000 and zero, respectively.
The fair value of options granted during the
three month periods ended March 31, 2017 and 2016 were measured on the date of grant using the Black-Scholes option-pricing model with the following weighted average assumptions:
|
|
201
7
|
|
|
201
6
|
|
Expected Term (years)
|
|
|
6.6%
|
|
|
|
5.1%
|
|
Expected forfeiture rate
|
|
|
0.0%
|
|
|
|
0.0%
|
|
Risk-free rate
|
|
|
2.1%
|
|
|
|
2.1%
|
|
Volatility
|
|
|
130%
|
|
|
|
132%
|
|
Dividend yield
|
|
|
0.0%
|
|
|
|
0.0%
|
|
Included in the 2016 assumptions above is the impact of
327,000 stock options, that were granted under the 2011 Plan, that will vest based on certain market conditions, specifically these options will fully vest upon the first day the trading price of the common stock of the Company shall be $5.00 per share.
The average risk-free interest rate is based on the U.S. treasury security rate in effect as of the grant date. We determined expected volatility using the historical closing stock price. The expected life was generally determined using the simplified method as we do not believe we have sufficient historical stock option exercise experience on which to base the expected term.
The following summarizes the activity of all of our outstanding stock options for the
three months ended March 31, 2017:
|
|
|
|
|
|
|
|
|
|
Average
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
|
|
|
Remaining
|
|
|
|
|
|
|
|
|
|
|
|
Average
|
|
|
Contractual
|
|
|
Aggregate
|
|
|
|
Shares
|
|
|
Exercise
Price
|
|
|
Term
(years)
|
|
|
Intrinsic
Value
|
|
Outstanding at January 1, 201
7
|
|
|
9,447,000
|
|
|
$
|
.53
|
|
|
|
4.8
|
|
|
$
|
2,016,000
|
|
Granted
|
|
|
235,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercised
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Canceled or expired
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at
March 31, 2017
|
|
|
9,682,000
|
|
|
$
|
.54
|
|
|
|
4.6
|
|
|
$
|
4,876,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable at
March 31, 2017
|
|
|
6,283,000
|
|
|
$
|
.61
|
|
|
|
4.2
|
|
|
$
|
2,739,000
|
|
As of
March 31, 2017, the exercise prices of all outstanding stock options ranged from $.20 per share to $5.00 per share.
NOTE 10 - WARRANTS
The following table summarizes the activity of the outstanding warrants as of
March 31, 2017:
|
|
|
|
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
|
|
|
|
Weighted
|
|
|
Average
|
|
|
|
|
|
|
|
|
|
|
Average
|
|
|
Remaining
|
|
Aggregate
|
|
|
|
|
|
|
|
Exercise
|
|
|
Contractual
|
|
Intrinsic
|
|
|
|
Shares
|
|
|
Price
|
|
|
Term
|
|
Value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at January 1, 201
7
|
|
|
4,218,500
|
|
|
$
|
.95
|
(a)
|
|
6.1
(b)
|
|
|
|
|
Granted
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
Exercised
|
|
|
(40,000
|
)
|
|
$
|
0.25
|
|
|
|
|
|
|
|
Expired
|
|
|
(50,000
|
)
|
|
$
|
5.00
|
|
|
|
|
|
|
|
Outstanding at
March 31, 2017
|
|
|
4,128,500
|
|
|
$
|
0.88
|
(a)
|
|
5.9
(d)
|
|
$
|
2,187,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable at
March 31, 2017
|
|
|
3,503,500
|
|
|
$
|
0.83
|
(d)
|
|
5.7
(c)
|
|
$
|
2,184,000
|
|
|
(
a)
|
The weighted average exercise price for warrants outstanding as of
March 31, 2017 excludes 1,750,000 warrants with no determined exercise price.
|
|
(
b)
|
The weighted average remaining contractual term for warrants outstanding as of
March 31, 2017 excludes 743,500 warrants with no expiration date.
|
|
(
c)
|
The weighted average remaining contractual term for warrants exercisable as of
March 31, 2017 excludes 118,500 warrants with no expiration date.
|
|
(
d)
|
The weighted average exercise price for warrants exercisable as of
March 31, 2017 excludes 1,625,000 warrants with no determined exercise price.
|
NOTE 11
— RELATED PARTY TRANSACTIONS AND COMMITMENTS
We occupy a leased facility for our corporate headquarters building, located in Rochester, New York, which consists of both executive offices and manufacturing space. The facility is owned by a partnership, with which one of our directors, is associated. In
2014, we extended our lease for a three-year renewal term through May 31, 2018. The current rental rate is $6,000 per month ($75,000 per annum) for the remainder of the current lease term. In addition, we are required to pay a proportionate share of yearly real estate taxes and yearly common area operating costs. The lease agreement has a three-year renewal option that includes a 9% rate increase at the renewal period that includes the period from September 2018 through May 2021. Rent expense for the three months ended March 31, 2017 and 2016 was $20,000 and $19,000, respectively. Future rent payments required under the lease for the years ending December 31, 2017 and 2018 amount to $55,000 and $75,000, respectively.
During the first quarter of 2017, the Company initiated a purchase order with a third party
vendor to manufacture and assemble the myCadian watch. In connection with this agreement, the Company agreed to a cancellation charge for products purchased on behalf of the Company in the instance that the purchase order is subsequently modified or cancelled. The Company estimates that approximately $30,000 in components have been purchased by the vendor on our behalf as of March 31, 2017
NOTE 12- SUBSEQUENT EVENTS
Subsequent to
March 31, 2017, the Company issued 400,000 shares of common stock in connection with a conversion notice received from a Series C-3 convertible preferred shareholder.