Nevada
|
26-1394771
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
Large accelerated filer o
|
Accelerated filer o
|
Non-accelerated filer o
|
Smaller reporting company x
|
Common Stock, $0.001 par value per share
|
80,579,175
|
(Class)
|
(Outstanding at August 19, 2013)
|
AMP Holding Inc. and Subsidiaries
|
||||||||
(A Development Stage Company)
|
||||||||
June 30, 2013 and December 31, 2012
|
||||||||
Assets
|
June 30,
2013
(Unaudited)
|
December 31,
2012
|
||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$ | 146,344 | $ | 39,819 | ||||
Inventory
|
441,002 | 41,002 | ||||||
Prepaid expenses and deposits
|
57,801 | 13,025 | ||||||
645,147 | 93,846 | |||||||
Property, plant and equipment:
|
||||||||
Land
|
300,000 | - | ||||||
Buildings
|
3,800,000 | - | ||||||
Leasehold improvements
|
19,225 | 19,225 | ||||||
Software
|
27,721 | 27,721 | ||||||
Equipment
|
670,120 | 170,120 | ||||||
Vehicles and prototypes
|
164,959 | 164,959 | ||||||
4,982,025 | 382,025 | |||||||
Less accumulated depreciation
|
371,842 | 255,178 | ||||||
4,610,183 | 126,847 | |||||||
$ | 5,255,330 | $ | 220,693 | |||||
Liabilities and Stockholders' Equity (Deficit)
|
||||||||
Current liabilities:
|
||||||||
Accounts payable
|
$ | 1,345,308 | $ | 1,253,228 | ||||
Accounts payable, related parties
|
351,350 | 336,556 | ||||||
Customer deposits
|
380,000 | 60,000 | ||||||
Shareholder advances
|
558,000 | 558,000 | ||||||
Current portion of long-term debt
|
392,355 | 230,756 | ||||||
3,027,013 | 2,438,540 | |||||||
Long-term debt
|
2,409,598 | 362,186 | ||||||
Commitments and contingencies
|
- | - | ||||||
Stockholders' equity (deficit):
|
||||||||
Series A preferred stock, par value of $.001 per share 75,000,000 shares
|
||||||||
shares authorized, 0 shares issued and outstanding at March 31, 2013
|
||||||||
and December 31, 2012
|
- | - | ||||||
Common stock, par value of $.001 per share 250,000,000 shares authorized,
|
||||||||
80,527,113 shares issued and outstanding at June 30, 2013 and
|
||||||||
55,955,463 shares issued and outstanding at December 31, 2012
|
80,527 | 55,955 | ||||||
Additional paid-in capital
|
19,936,311 | 14,956,547 | ||||||
Stock based compensation
|
4,919,250 | 3,778,723 | ||||||
Accumulated deficit during the development stage
|
(25,117,369 | ) | (21,371,258 | ) | ||||
(181,281 | ) | (2,580,033 | ) | |||||
$ | 5,255,330 | $ | 220,693 | |||||
See accompanying notes to consolidated financial statements.
|
|
||||||||||||||||||||
AMP Holding Inc. and Subsidiaries | ||||||||||||||||||||
(A Development Stage Company)
|
||||||||||||||||||||
For the Three and Six Months Ended June 30, 2013 and 2012
|
||||||||||||||||||||
and for the Period From Inception,
|
||||||||||||||||||||
February 20, 2007 to June 30, 2013
|
||||||||||||||||||||
|
||||||||||||||||||||
Since Date
of Inception,
February 20,
|
||||||||||||||||||||
Three Months Ended
|
Six Months Ended
|
2007 to | ||||||||||||||||||
June 30,
2013
(Unaudited)
|
June 30,
2012
(Unaudited)
|
June 30,
2013
(Unaudited)
|
June 30,
2012
(Unaudited)
|
June 30,
2013
(Unaudited)
|
||||||||||||||||
Sales
|
$ | - | $ | 222,098 | $ | - | $ | 222,098 | $ | 602,840 | ||||||||||
Expenses:
|
||||||||||||||||||||
Payroll and payroll taxes
|
391,693 | 398,223 | 731,860 | 949,145 | 8,058,706 | |||||||||||||||
Employee benefits
|
40,136 | 42,243 | 69,439 | 86,860 | 722,682 | |||||||||||||||
Stock based compensation
|
810,411 | 66,894 | 1,140,527 | 219,926 | 4,936,990 | |||||||||||||||
Batteries and motors and supplies
|
72,084 | 130,220 | 225,816 | 123,507 | 2,961,372 | |||||||||||||||
Legal and professional
|
135,803 | 42,520 | 284,732 | 154,158 | 2,425,486 | |||||||||||||||
Advertising
|
7,028 | 23,276 | 41,763 | 58,418 | 1,308,143 | |||||||||||||||
Consulting
|
349,700 | 12,289 | 675,171 | 74,468 | 1,778,576 | |||||||||||||||
Travel and entertainment
|
28,373 | 19,169 | 45,232 | 48,906 | 529,936 | |||||||||||||||
Rent
|
36,694 | 38,625 | 76,388 | 76,972 | 528,386 | |||||||||||||||
Insurance
|
27,253 | 20,426 | 65,103 | 37,753 | 450,722 | |||||||||||||||
Vehicles, development and testing
|
2,700 | - | 35,600 | 57,786 | 357,801 | |||||||||||||||
Depreciation
|
101,493 | 16,682 | 116,664 | 32,885 | 409,671 | |||||||||||||||
Interest and bank fees
|
75,356 | 61,402 | 103,995 | 85,871 | 361,322 | |||||||||||||||
Engineering, temporary labor
|
2,457 | - | 4,309 | 870 | 255,595 | |||||||||||||||
Facilities, repairs & maintenance
|
45,755 | 6,673 | 79,395 | 12,715 | 283,978 | |||||||||||||||
Utilities
|
31,226 | 8,514 | 44,975 | 18,863 | 179,930 | |||||||||||||||
Loss on sale of assets
|
- | - | - | - | 27,544 | |||||||||||||||
Other
|
4,242 | 6,969 | 5,142 | 15,754 | 143,369 | |||||||||||||||
2,162,404 | 894,125 | 3,746,111 | 2,054,857 | 25,720,209 | ||||||||||||||||
Net loss during the development stage
|
$ | (2,162,404 | ) | $ | (672,027 | ) | $ | (3,746,111 | ) | $ | (1,832,759 | ) | $ | (25,117,369 | ) | |||||
Basic and diluted loss per share
|
$ | (0.03 | ) | $ | (0.02 | ) | $ | (0.05 | ) | $ | (0.05 | ) | $ | (0.87 | ) | |||||
Weighted average number of common
|
||||||||||||||||||||
shares outstanding
|
78,504,998 | 38,912,165 | 69,418,138 | 38,838,960 | 28,786,243 | |||||||||||||||
See accompanying notes to consolidated financial statements.
|
Common Stock
|
Series A
Preferred Stock
|
Additional
|
Stock
|
Accumulated
Deficit
During the
|
Total
Stockholders'
|
|||||||||||||||||||||||||||
Number
of Shares
|
Amount
|
Number
of Shares
|
Amount
|
Paid-in
Capital
|
Based
Compensation
|
Development
Stage
|
Equity
(Deficit)
|
|||||||||||||||||||||||||
Beginning capital - inception
|
- | $ | - | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||||
Issuance of common stock, and fulfillment
|
||||||||||||||||||||||||||||||||
of stock subscriptions receivable
|
7,210 | 900,000 | - | - | - | - | - | 900,000 | ||||||||||||||||||||||||
Net loss from operations, period of inception,
|
||||||||||||||||||||||||||||||||
February 20, 2007 to December 31, 2007
|
- | - | - | - | - | - | (456,145 | ) | (456,145 | ) | ||||||||||||||||||||||
7,210 | $ | 900,000 | - | $ | - | $ | - | $ | - | $ | (456,145 | ) | $ | 443,855 | ||||||||||||||||||
Issuance of common stock, and fulfillment
|
||||||||||||||||||||||||||||||||
of stock subscriptions receivable
|
4,305 | 875,000 | - | - | - | - | - | 875,000 | ||||||||||||||||||||||||
March 10, 2008 stock dividend
|
62,720 | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Share based compensation for the year
|
||||||||||||||||||||||||||||||||
ended December 31, 2008
|
- | 9,757 | - | - | - | - | - | 9,757 | ||||||||||||||||||||||||
Net loss from operations for the year
|
||||||||||||||||||||||||||||||||
ended December 31, 2008
|
- | - | - | - | - | - | (1,383,884 | ) | (1,383,884 | ) | ||||||||||||||||||||||
74,235 | $ | 1,784,757 | - | $ | - | $ | - | $ | - | $ | (1,840,029 | ) | $ | (55,272 | ) | |||||||||||||||||
January 1, 2009 stock re-pricing agreement
|
18,025 | - | - | |||||||||||||||||||||||||||||
Issuance of common stock, and fulfillment
|
||||||||||||||||||||||||||||||||
of stock subscriptions receivable
|
168,210 | 753,511 | - | - | 49,989 | - | - | 803,500 | ||||||||||||||||||||||||
Share based compensation to
|
||||||||||||||||||||||||||||||||
December 28, 2009
|
- | 7,983 | - | - | - | - | - | 7,983 | ||||||||||||||||||||||||
Shares issued out of stock option plan on
|
||||||||||||||||||||||||||||||||
December 31, 2009
|
3,220 | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Net effect of purchase accounting adjustments
|
17,508,759 | (2,528,479 | ) | - | - | 2,528,479 | - | - | - | |||||||||||||||||||||||
Conversion of convertible notes
|
- | - | 8,375 | 8 | 264,992 | - | - | 265,000 | ||||||||||||||||||||||||
Net loss from operations for the year
|
||||||||||||||||||||||||||||||||
ended December 31, 2009
|
- | - | - | - | - | - | (1,524,923 | ) | (1,524,923 | ) | ||||||||||||||||||||||
17,772,449 | $ | 17,772 | 8,375 | $ | 8 | $ | 2,843,460 | $ | - | $ | (3,364,952 | ) | $ | (503,712 | ) | |||||||||||||||||
Conversion of convertible note
|
29,750 | 30 | - | - | 9,970 | - | - | 10,000 | ||||||||||||||||||||||||
Issuance of preferred stock, and fulfillment
|
||||||||||||||||||||||||||||||||
of stock subscriptions receivable
|
- | - | 625 | 1 | 24,999 | - | - | 25,000 | ||||||||||||||||||||||||
Issuance of common stock, and fulfillment
|
||||||||||||||||||||||||||||||||
of stock subscriptions receivable
|
9,808,566 | 9,809 | - | - | 3,682,530 | - | - | 3,692,339 | ||||||||||||||||||||||||
Conversion of account payable
|
101,636 | 102 | - | - | 86,898 | - | - | 87,000 | ||||||||||||||||||||||||
Share based compensation for the year
|
||||||||||||||||||||||||||||||||
ended December 31, 2010
|
- | - | - | - | - | 1,436,979 | - | 1,436,979 | ||||||||||||||||||||||||
Net loss from operations for the year
|
||||||||||||||||||||||||||||||||
ended December 31, 2010
|
- | - | - | - | - | - | (5,028,106 | ) | (5,028,106 | ) | ||||||||||||||||||||||
27,712,401 | $ | 27,713 | 9,000 | $ | 9 | $ | 6,647,857 | $ | 1,436,979 | $ | (8,393,058 | ) | $ | (280,500 | ) | |||||||||||||||||
Issuance of common stock, and fulfillment
|
||||||||||||||||||||||||||||||||
of stock subscriptions receivable
|
9,912,447 | 9,911 | - | - | 5,404,830 | - | - | 5,414,741 | ||||||||||||||||||||||||
Stock options and warrants exercised
|
38,692 | 39 | - | - | 12,236 | - | - | 12,275 | ||||||||||||||||||||||||
Conversion of preferred stock to common stock
|
1,071,110 | 1,072 | (9,000 | ) | (9 | ) | (1,063 | ) | - | - | - | |||||||||||||||||||||
Share based compensation for the year
|
||||||||||||||||||||||||||||||||
ended December 31, 2011
|
- | - | - | - | - | 2,002,891 | - | 2,002,891 | ||||||||||||||||||||||||
Net loss from operations for the year
|
||||||||||||||||||||||||||||||||
ended December 31, 2011
|
- | - | - | - | - | - | (8,705,711 | ) | (8,705,711 | ) | ||||||||||||||||||||||
38,734,650 | $ | 38,735 | - | $ | - | $ | 12,063,860 | $ | 3,439,870 | $ | (17,098,769 | ) | $ | (1,556,304 | ) | |||||||||||||||||
Issuance of detached warrants in connection
|
||||||||||||||||||||||||||||||||
with convertible debentures
|
- | - | - | - | 91,493 | - | - | 91,493 | ||||||||||||||||||||||||
Conversion of debentures and interest
|
10,227,070 | 10,227 | - | - | 2,035,187 | - | - | 2,045,414 | ||||||||||||||||||||||||
Conversion of account payable
|
6,993,743 | 6,993 | - | - | 766,007 | - | - | 773,000 | ||||||||||||||||||||||||
Share based compensation for the year
|
||||||||||||||||||||||||||||||||
ended December 31, 2012
|
- | - | - | - | - | 338,853 | - | 338,853 | ||||||||||||||||||||||||
Net loss from operations for the year
|
||||||||||||||||||||||||||||||||
ended December 31, 2012
|
- | - | - | - | - | - | (4,272,489 | ) | (4,272,489 | ) | ||||||||||||||||||||||
55,955,463 | $ | 55,955 | - | $ | - | $ | 14,956,547 | $ | 3,778,723 | $ | (21,371,258 | ) | $ | (2,580,033 | ) | |||||||||||||||||
Issuance of common stock, and fulfillment
|
||||||||||||||||||||||||||||||||
of stock subscriptions receivable
|
21,408,125 | 21,408 | - | - | 4,279,192 | - | - | 4,300,600 | ||||||||||||||||||||||||
Stock options and warrants exercised
|
18,764 | 19 | - | - | 1,142 | - | - | 1,161 | ||||||||||||||||||||||||
Conversion of convertible note
|
500,000 | 500 | - | - | 99,500 | - | - | 100,000 | ||||||||||||||||||||||||
Conversion of account payable
|
2,644,761 | 2,645 | - | - | 599,930 | - | - | 602,575 | ||||||||||||||||||||||||
Share based compensation for the
|
||||||||||||||||||||||||||||||||
six months ended June 30, 2013
|
- | - | - | - | - | 1,140,527 | - | 1,140,527 | ||||||||||||||||||||||||
Net loss from operations for the
|
||||||||||||||||||||||||||||||||
six months ended June 30, 2013
|
- | - | - | - | - | - | (3,746,111 | ) | (3,746,111 | ) | ||||||||||||||||||||||
80,527,113 | $ | 80,527 | - | $ | - | $ | 19,936,311 | $ | 4,919,250 | $ | (25,117,369 | ) | $ | (181,281 | ) |
A vehicle with a fair market value of $30,400 and cash of $69,600 was accepted as consideration for issuance of common stock in February 2007.
|
||||||||||||||||||||||||||||||||
A vehicle with a fair market value of $30,884 and cash of $69,116 was accepted as consideration for issuance of common stock in June 2007.
|
||||||||||||||||||||||||||||||||
Consulting services valued at $50,000 were accepted as consideration for issuance of common stock in October 2008.
|
||||||||||||||||||||||||||||||||
Consulting services valued at $87,000 were accepted as consideration for issuance of common stock in December 2010.
|
||||||||||||||||||||||||||||||||
Consulting services valued at $60,000, $55,000, and $203,000 were accepted as consideration for issuance of common stock in March, October, and December 2012, respectively.
|
||||||||||||||||||||||||||||||||
Investment Agreement fees valued at $375,000 were accepted as consideration for issuance of common stock in August 2012.
|
||||||||||||||||||||||||||||||||
Legal services valued at $40,000, $15,000, and $25,000 were accepted as consideration for issuance of common stock in September, November, and December 2012, respectively.
|
||||||||||||||||||||||||||||||||
Consulting services valued at $302,500, $126,000, and $119,075 were accepted as consideration for issuance of common stock in March, May, and June 2013, respectively.
|
||||||||||||||||||||||||||||||||
Legal services valued at $40,000 and $15,000 were accepted as consideration for issuance of common stock in March and June 2013, respectively.
|
||||||||||||||||||||||||||||||||
Since Date
of Inception,
February 20,
|
||||||||||||||||||||
Three Months Ended
|
Six Months Ended
|
2007 to | ||||||||||||||||||
June 30,
2013
(Unaudited)
|
June 30,
2012
(Unaudited)
|
June 30,
2013
(Unaudited)
|
June 30,
2012
(Unaudited)
|
June 30,
2013
(Unaudited)
|
||||||||||||||||
Cash flows from operating activities:
|
||||||||||||||||||||
Net loss during the development stage
|
$ | (2,162,404 | ) | $ | (672,027 | ) | $ | (3,746,111 | ) | $ | (1,832,759 | ) | $ | (25,117,369 | ) | |||||
Adjustments to reconcile net loss from operations
|
||||||||||||||||||||
to cash used by operations:
|
||||||||||||||||||||
Depreciation
|
101,493 | 16,682 | 116,664 | 32,885 | 409,671 | |||||||||||||||
Loss on sale of assets
|
- | - | - | - | 27,544 | |||||||||||||||
Stock based compensation
|
810,411 | 66,894 | 1,140,527 | 219,926 | 4,936,990 | |||||||||||||||
Interest expense on convertible debentures
|
- | - | - | - | 106,164 | |||||||||||||||
Amortized discount on convertible debentures
|
- | 27,896 | - | 31,770 | 91,493 | |||||||||||||||
Legal, consulting and investment services
|
260,075 | - | 602,575 | 60,000 | 1,512,575 | |||||||||||||||
Effects of changes in operating assets and liabilities:
|
||||||||||||||||||||
Inventory
|
- | - | - | - | (41,002 | ) | ||||||||||||||
Prepaid expenses and deposits
|
(16,812 | ) | - | (44,776 | ) | 11,875 | (57,801 | ) | ||||||||||||
Accounts payable
|
206,574 | 277,173 | 92,080 | 200,271 | 1,858,944 | |||||||||||||||
Accounts payable, related parties
|
32,221 | 19,316 | 14,794 | 82,264 | 351,350 | |||||||||||||||
Customer deposits
|
210,000 | - | 320,000 | - | 380,000 | |||||||||||||||
Net cash used by operations
|
(558,442 | ) | (264,066 | ) | (1,504,247 | ) | (1,193,768 | ) | (15,541,441 | ) | ||||||||||
Cash flows from investing activities:
|
||||||||||||||||||||
Initial purchase of AMP Trucks assets
|
- | - | (5,000,000 | ) | - | (5,000,000 | ) | |||||||||||||
Capital expenditures
|
- | (28,753 | ) | - | (28,753 | ) | (376,650 | ) | ||||||||||||
Proceeds on sale of assets
|
- | - | - | - | 38,900 | |||||||||||||||
Net cash used by investing activities
|
- | (28,753 | ) | (5,000,000 | ) | (28,753 | ) | (5,337,750 | ) | |||||||||||
Cash flows from financing activities:
|
||||||||||||||||||||
Proceeds from debentures
|
- | 539,250 | - | 1,439,250 | 1,939,250 | |||||||||||||||
Proceeds from notes payable
|
- | - | 100,000 | - | 260,000 | |||||||||||||||
Payments on notes payable
|
- | - | - | - | (150,000 | ) | ||||||||||||||
Proceeds from long-term debt
|
- | - | 2,250,000 | - | 2,300,000 | |||||||||||||||
Payments on long-term debt
|
(23,850 | ) | (1,610 | ) | (40,989 | ) | (3,206 | ) | (60,047 | ) | ||||||||||
Shareholder advances, net of repayments
|
- | (262,000 | ) | - | (269,000 | ) | 558,000 | |||||||||||||
Issuance of common and preferred stock
|
616,761 | - | 4,301,761 | - | 16,178,332 | |||||||||||||||
Net cash provided by financing activities
|
592,911 | 275,640 | 6,610,772 | 1,167,044 | 21,025,535 | |||||||||||||||
Change in cash and cash equivalents
|
34,469 | (17,179 | ) | 106,525 | (55,477 | ) | 146,344 | |||||||||||||
Cash and cash equivalents at inception, February 20, 2007
|
- | |||||||||||||||||||
Cash and cash equivalents at December 31, 2011
|
89,488 | |||||||||||||||||||
Cash and cash equivalents at March 31, 2012
|
51,190 | |||||||||||||||||||
Cash and cash equivalents at June 30, 2012
|
$ | 34,011 | $ | 34,011 | ||||||||||||||||
Cash and cash equivalents at December 31, 2012
|
39,819 | |||||||||||||||||||
Cash and cash equivalents at March 31, 2013
|
111,875 | |||||||||||||||||||
Cash and cash equivalents at June 30, 2013
|
$ | 146,344 | $ | 146,344 | $ | 146,344 |
Supplemental disclosure of non-cash activities:
|
||||||||||||||||||||
Vehicles valued at $61,284 were contributed as consideration for issuance of common stock in February 2007.
|
||||||||||||||||||||
Consulting services valued at $50,000 were accepted as consideration for issuance of common stock in October 2008.
|
||||||||||||||||||||
During March 2010 a note payable of $10,000 was converted to 29,750 shares of common stock.
|
||||||||||||||||||||
A vehicle valued at $33,427 was acquired through bank financing in September 2010.
|
||||||||||||||||||||
Consulting services valued at $87,000 were accepted as consideration for issuance of common stock in December 2010.
|
||||||||||||||||||||
Equipment valued at $14,937 was acquired through debt financing in December 2011.
|
||||||||||||||||||||
Consulting services valued at $60,000, $55,000, and $203,000 were accepted as consideration for issuance of common stock in March,
|
||||||||||||||||||||
October, and December 2012, respectively.
|
||||||||||||||||||||
Detachable warrants associated with convertible debentures valued at $91,493 were recorded as increases to additional paid-in capital from January to August 2012.
|
||||||||||||||||||||
Investment Agreement fees valued at $375,000 were accepted as consideration for issuance of common stock in August 2012.
|
||||||||||||||||||||
Legal services valued at $40,000, $15,000, and $25,000 were accepted as consideration for issuance of common stock in September,
|
||||||||||||||||||||
November, and December 2012, respectively.
|
||||||||||||||||||||
During November 2012 debentures for $1,939,250 and interest of $106,164 were converted to 10,227,070 shares of common stock.
|
||||||||||||||||||||
During December 2012 accounts payable of $513,636 were converted to notes payable.
|
||||||||||||||||||||
During February 2013 a note payable of $100,000 was converted to 500,000 shares of common stock.
|
||||||||||||||||||||
Consulting services valued at $302,500, $126,000, and $119,075 were accepted as consideration for issuance of common stock in March, May, and June 2013, respectively.
|
||||||||||||||||||||
Legal services valued at $40,000 and $15,000 were accepted as consideration for issuance of common stock in March and June 2013, respectively.
|
||||||||||||||||||||
1.
|
SUMMARY OF SIGNIFICANT ACCOUNTING PRINICPLES
|
2.
|
ACQUISITION
|
Consideration | ||||
Cash at closing
|
$ | 2,750,000 | ||
Secured debenture
|
2,250,000 | |||
$ | 5,000,000 | |||
Assets acquired
|
||||
Inventory | $ | 400,000 | ||
Equipment | 500,000 | |||
Land | 300,000 | |||
Buildings | 3,800,000 | |||
$ | 5,000,000 |
3.
|
LONG-TERM DEBT
|
June 30,
|
December 31,
|
|||||||
Long-term debt consists of the following:
|
2013
|
2012
|
||||||
Secured debenture payable to Workhorse Custom Chassis, LLC, due
|
||||||||
March 2016 plus interest at 10%. The debenture is secured by the real
|
||||||||
estate and related assets of the plant located in Union City, Indiana
|
||||||||
with a net book value of $4,911,667 at June 30, 2013
|
$ | 2,250,000 | $ | - | ||||
Note payable, Bank due in monthly installments of $635 including interest
|
||||||||
at 5.04% with the final payment due August 2015. The note is secured
|
||||||||
by equipment with a net book value of $14,489 at June 30, 2013
|
15,386 | 18,761 | ||||||
Note payable, vendor due in monthly installments of $439 including interest
|
||||||||
at 8.00% with the final payment due December 2014. The note is secured
|
||||||||
by equipment with a net book value of $10,206 at June 30, 2013
|
7,431 | 10,545 | ||||||
Note payable to the City of Loveland, due in annual installments of $10,241
|
||||||||
including interest with the final payment due October 2016. Interest rate
|
||||||||
amended to 8.00%. The note is unsecured and contains restrictions on
|
||||||||
the use of proceeds.
|
50,000 | 50,000 | ||||||
Note payable, vendor due in monthly installments of $5,000 for the first half
|
||||||||
of 2013, escalating to final payment of $43,736 in March 2014. Note is
|
||||||||
noninterest bearing and is unsecured.
|
258,736 | 281,236 | ||||||
Note payable, vendor due in monthly installments of $2,000 plus interest
|
||||||||
at 4% for the first half of 2013, escalating to final payment of $18,461 plus
|
||||||||
interest at 4% in December 2014. Note is unsecured.
|
220,400 | 232,400 | ||||||
2,801,953 | 592,942 | |||||||
Less current portion
|
392,355 | 230,756 | ||||||
Long term debt
|
$ | 2,409,598 | $ | 362,186 |
2013
|
$ | 188,084 | ||
2014
|
338,883 | |||
2015
|
14,822 | |||
2016
|
2,260,164 | |||
$ | 2,801,953 |
4.
|
CONVERTIBLE DEBENTURES
|
5.
|
SHAREHOLDER AND RELATED PARTY ADVANCES
|
6.
|
LEASE OBLIGATIONS
|
2013
|
$ | 74,488 | ||
2014
|
152,312 | |||
2015
|
156,881 | |||
2016
|
161,588 | |||
2017
|
166,436 | |||
2018
|
127,614 | |||
$ | 839,319 |
7.
|
STOCK BASED COMPENSATION
|
Number of Shares
|
Weighted
Average
Exercise Price
per Share
|
Weighted
Average Grant
Date Fair Value
per Share
|
Weighted
Average
Remaining
Exercise Term
in Months
|
|||||||||||||
Outstanding at January 1, 2010
|
- | $ | - | $ | - | - | ||||||||||
Granted
|
4,940,000 | 0.56 | 0.33 | 81 | ||||||||||||
Exercised
|
- | - | - | - | ||||||||||||
Forfeited
|
- | - | - | - | ||||||||||||
Expired
|
- | - | - | - | ||||||||||||
Outstanding at December 31, 2010
|
4,940,000 | $ | 0.56 | $ | 0.33 | 77 | ||||||||||
Exercisable at December 31, 2010
|
1,854,625 | $ | 0.53 | $ | 0.32 | 75 | ||||||||||
Granted
|
3,425,000 | 0.63 | 0.28 | 54 | ||||||||||||
Exercised
|
(29,750 | ) | 0.41 | 0.26 | 40 | |||||||||||
Forfeited
|
- | - | - | - | ||||||||||||
Expired
|
- | - | - | - | ||||||||||||
Outstanding at December 31, 2011
|
8,335,250 | $ | 0.59 | $ | 0.31 | 58 | ||||||||||
Exercisable at December 31, 2011
|
4,588,875 | $ | 0.57 | $ | 0.31 | 60 | ||||||||||
Granted
|
2,025,000 | 0.13 | 0.05 | 40 | ||||||||||||
Exercised
|
- | - | - | - | ||||||||||||
Forfeited
|
(1,315,375 | ) | 0.61 | 0.27 | 40 | |||||||||||
Expired
|
(1,314,375 | ) | 0.55 | 0.29 | 51 | |||||||||||
Outstanding at December 31, 2012
|
7,730,500 | $ | 0.48 | $ | 0.25 | 44 | ||||||||||
Exercisable at December 31, 2012
|
6,080,000 | $ | 0.54 | $ | 0.29 | 46 | ||||||||||
Granted
|
1,100,000 | 0.29 | 0.13 | 60 | ||||||||||||
Exercised
|
(21,126 | ) | 0.11 | 0.04 | 29 | |||||||||||
Forfeited
|
- | - | - | - | ||||||||||||
Expired
|
(308,500 | ) | 0.68 | 0.19 | 1 | |||||||||||
Outstanding at June 30, 2013
|
8,500,874 | $ | 0.44 | $ | 0.23 | 42 | ||||||||||
Exercisable at June 30, 2013
|
6,266,937 | $ | 0.53 | $ | 0.29 | 41 |
Number of Shares
|
Weighted
Average
Exercise Price
per Share
|
Weighted
Average Grant
Date Fair Value
per Share
|
Weighted
Average
Remaining
Exercise Term
in Months
|
|||||||||||||
Outstanding at January 1, 2010
|
- | $ | - | $ | - | - | ||||||||||
Granted
|
810,000 | 0.67 | 0.23 |