x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Delaware
|
87-0578125
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
|
1365 West Business Park Drive
Orem, UT
(Address of principal executive offices)
|
84058
(Zip Code)
|
|
Large accelerated filer o
|
Accelerated filer o
|
Non-accelerated filer o (Do not check if a smaller reporting company)
|
Smaller reporting company x
|
Page
|
|
PART I – FINANCIAL INFORMATION
|
3
|
Item 1. Financial Statements
|
3
|
Condensed Consolidated Balance Sheets (unaudited)
|
3
|
Condensed Consolidated Statements of Operations (unaudited)
|
5
|
Condensed Consolidated Statements of Cash Flows (unaudited)
|
6
|
Notes to Condensed Consolidated Financial Statements (unaudited)
|
8
|
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
26
|
Item 3. Quantitative and Qualitative Disclosures About Market Risk
|
32
|
Item 4. Controls and Procedures
|
32
|
PART II – OTHER INFORMATION
|
33
|
Item 1. Legal Proceedings
|
33
|
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
|
33
|
Item 3. Defaults Upon Senior Securities
|
34
|
Item 5. Other Information
|
34
|
Item 6. Exhibits
|
35
|
SIGNATURES
|
36
|
ActiveCare, Inc.
|
||||||||
Condensed Consolidated Balance Sheets (unaudited)
|
||||||||
June 30,
2013
|
September 30,
2012
|
|||||||
Assets
|
||||||||
Current assets:
|
||||||||
Cash
|
$ | 122,330 | $ | 529,839 | ||||
Accounts receivable, net of allowance for doubtful accounts of $30,524 and $20,195, respectively
|
8,205,185 | 644,974 | ||||||
Inventories, net of valuation allowances of $0 and $4,984, respectively
|
1,048,649 | 290,768 | ||||||
Prepaid expenses and other
|
20,976 | 7,277 | ||||||
Total current assets
|
9,397,140 | 1,472,858 | ||||||
Customer contracts, net of accumulated amortization of $727,103 and $102,330, respectively
|
1,642,779 | 2,267,552 | ||||||
Goodwill
|
825,894 | 825,894 | ||||||
Patents, net of accumulated amortization of $323,741 and $228,587, respectively
|
598,637 | 693,790 | ||||||
Equipment leased to customers, net of accumulated depreciation of$274,307 and $144,905, respectively
|
403,034 | 312,993 | ||||||
Property and equipment, net of accumulated depreciation of $198,675 and $625,401, respectively
|
234,968 | 266,078 | ||||||
Deposits and other
|
105,841 | 24,634 | ||||||
Domain name, net of accumulated amortization of $2,681 and $2,145, respectively
|
11,619 | 12,155 | ||||||
Total assets
|
$ | 13,219,912 | $ | 5,875,954 |
ActiveCare, Inc.
|
||||||||
Condensed Consolidated Balance Sheets (Unaudited)
|
||||||||
(Continued)
|
||||||||
June 30,
2013
|
September 30,
2012
|
|||||||
Liabilities and Stockholders’ Deficit
|
||||||||
Current liabilities:
|
||||||||
Accounts payable
|
$ | 6,859,401 | $ | 1,132,611 | ||||
Accounts payable, related-party
|
220,438 | 150,395 | ||||||
Accrued expenses
|
1,715,784 | 2,104,623 | ||||||
Derivatives liability
|
- | 4,015,855 | ||||||
Current portion of notes payable
|
3,536,216 | 2,569,221 | ||||||
Current portion of notes payable, related-party
|
3,676,810 | 1,563,923 | ||||||
Deferred revenue
|
50,104 | 61,608 | ||||||
Dividends payable
|
80,338 | 18,322 | ||||||
Total current liabilities
|
16,139,091 | 11,616,558 | ||||||
Notes payable, net of current portion
|
2,523,239 | 1,804,929 | ||||||
Notes payable, related-party, net of current portion
|
1,677,211 | 169,857 | ||||||
Total long-term liabilities
|
4,200,450 | 1,974,786 | ||||||
Total liabilities
|
20,339,541 | 13,591,344 | ||||||
Stockholders’ deficit:
|
||||||||
Preferred stock, $.00001 par value: 10,000,000 shares authorized; 480,000 and 480,000 shares of Series C; and 818,201 and 386,103 shares of Series D, outstanding, respectively
|
13 | 9 | ||||||
Common stock, $.00001 par value: 50,000,000 shares authorized; 6,026,996 and 4,636,977 shares outstanding, respectively
|
60 | 46 | ||||||
Additional paid-in capital
|
39,606,073 | 29,643,769 | ||||||
Accumulated deficit
|
(46,725,775 | ) | (37,359,214 | ) | ||||
Total stockholders’ deficit
|
(7,119,629 | ) | (7,715,390 | ) | ||||
Total liabilities and stockholders’ deficit
|
$ | 13,219,912 | $ | 5,875,954 |
ActiveCare, Inc.
|
||||||||||||||||
Condensed Consolidated Statements of Operations (unaudited)
|
||||||||||||||||
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
June 30
|
June 30
|
|||||||||||||||
2013
|
2012
|
2013
|
2012
|
|||||||||||||
Revenues:
|
||||||||||||||||
Chronic illness monitoring
|
$ | 3,912,300 | $ | 230,625 | $ | 10,121,916 | $ | 233,743 | ||||||||
CareServices
|
415,377 | 66,035 | 1,292,178 | 190,662 | ||||||||||||
Total revenues
|
4,327,677 | 296,660 | 11,414,094 | 424,405 | ||||||||||||
Cost of revenues:
|
||||||||||||||||
Chronic illness monitoring
|
2,853,557 | 169,264 | 7,438,980 | 170,544 | ||||||||||||
CareServices
|
560,205 | 165,038 | 2,027,829 | 495,743 | ||||||||||||
Total cost of revenues
|
3,413,762 | 334,302 | 9,466,809 | 666,287 | ||||||||||||
Gross margin (deficit)
|
913,915 | (37,642 | ) | 1,947,285 | (241,882 | ) | ||||||||||
Operating expenses:
|
||||||||||||||||
Selling, general and administrative (including $678,596, $61,563, $2,181,098 and $4,185,673, respectively, of stock-based compensation)
|
2,733,452 | 793,232 | 7,606,290 | 6,145,136 | ||||||||||||
Research and development
|
121,011 | 63,906 | 589,723 | 112,807 | ||||||||||||
Total operating expenses
|
2,854,463 | 857,138 | 8,196,013 | 6,257,943 | ||||||||||||
Loss from operations
|
(1,940,548 | ) | (894,780 | ) | (6,248,728 | ) | (6,499,825 | ) | ||||||||
Other income (expense):
|
||||||||||||||||
Gain (loss) on derivatives liability
|
- | (1,320,918 | ) | 45,697 | (1,346,174 | ) | ||||||||||
Interest expense, net
|
(1,065,414 | ) | (223,379 | ) | (2,856,397 | ) | (459,195 | ) | ||||||||
Loss on disposal of property and equipment
|
(101,421 | ) | - | (101,421 | ) | - | ||||||||||
Other income (expense)
|
(2,636 | ) | - | 12,795 | - | |||||||||||
Total other expense, net
|
(1,169,471 | ) | (1,544,297 | ) | (2,899,326 | ) | (1,805,369 | ) | ||||||||
Net loss from continuing operations
|
(3,110,019 | ) | (2,439,077 | ) | (9,148,054 | ) | (8,305,194 | ) | ||||||||
Loss from discontinued operations
|
(12,301 | ) | (3,629 | ) | (5,312 | ) | (104,968 | ) | ||||||||
Net loss
|
(3,122,320 | ) | (2,442,706 | ) | (9,153,366 | ) | (8,410,162 | ) | ||||||||
Dividends on preferred stock
|
(79,219 | ) | (14,057 | ) | (213,192 | ) | (40,842 | ) | ||||||||
Net loss attributable to common stockholders
|
$ | (3,201,539 | ) | $ | (2,456,763 | ) | $ | (9,366,558 | ) | $ | (8,451,004 | ) | ||||
Net loss per common share - basic and diluted
|
||||||||||||||||
Continuing operations
|
$ | (0.59 | ) | $ | (0.55 | ) | $ | (1.91 | ) | $ | (2.00 | ) | ||||
Discontinued operations
|
(0.00 | ) | (0.00 | ) | 0.00 | (0.03 | ) | |||||||||
Net loss per common share
|
$ | (0.59 | ) | $ | (0.55 | ) | $ | (1.91 | ) | $ | (2.03 | ) | ||||
Weighted average common shares outstanding – basic and diluted
|
5,424,000 | 4,434,600 | 4,909,000 | 4,153,500 |
ActiveCare, Inc. | ||||||||
Condensed Consolidated Statements of Cash Flows (Unaudited) | ||||||||
Nine Months Ended
|
||||||||
June 30,
|
||||||||
2013
|
2012
|
|||||||
Cash flows from operating activities:
|
||||||||
Net loss
|
$ | (9,153,366 | ) | $ | (8,410,162 | ) | ||
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||||||
Depreciation and amortization
|
926,671 | 231,353 | ||||||
Derivative valuation (gain) loss
|
(45,697 | ) | 1,346,174 | |||||
Stock-based compensation expense
|
2,181,098 | 4,185,673 | ||||||
Stock issued for interest expense
|
751,220 | - | ||||||
Amortization of debt discounts
|
789,450 | 306,130 | ||||||
Loss on disposal of property and equipment
|
101,421 | - | ||||||
Gain on sale of discontinued operations
|
(55,096 | ) | - | |||||
Changes in operating assets and liabilities:
|
||||||||
Accounts receivable
|
(7,643,169 | ) | (162,370 | ) | ||||
Inventories
|
(811,381 | ) | (26,120 | ) | ||||
Prepaid expenses and other assets
|
(13,699 | ) | (162 | ) | ||||
Accounts payable
|
5,988,622 | 217,198 | ||||||
Accrued expenses
|
560,642 | 377,796 | ||||||
Deferred revenue
|
(11,504 | ) | 6,004 | |||||
Deposit
|
(81,207 | ) | - | |||||
Net cash used in operating activities
|
(6,515,995 | ) | (1,928,486 | ) | ||||
Cash flows from investing activities:
|
||||||||
Purchases of property and equipment
|
(162,712 | ) | (1,224 | ) | ||||
Purchases of equipment leased to customers
|
(225,981 | ) | (6,505 | ) | ||||
Proceeds from sale of discontinued operations
|
184,318 | - | ||||||
Proceeds from sale of equipment
|
4,900 | - | ||||||
Acquisition of 4G Biometrics, LLC
|
- | (200,000 | ) | |||||
Net cash used in investing activities
|
(199,475 | ) | (207,729 | ) | ||||
Cash flows from financing activities:
|
||||||||
Principal payments on related-party notes payable
|
(191,831 | ) | (85,000 | ) | ||||
Net proceeds from related-party notes payable
|
1,990,799 | 920,000 | ||||||
Net proceeds from notes payable
|
5,386,746 | 1,200,000 | ||||||
Principal payments on notes payable
|
(877,753 | ) | - | |||||
Net cash provided by financing activities
|
6,307,961 | 2,035,000 | ||||||
Net decrease in cash
|
(407,509 | ) | (101,215 | ) | ||||
Cash, beginning of the period
|
529,839 | 178,131 | ||||||
Cash, end of the period
|
$ | 122,330 | $ | 76,916 |
ActiveCare, Inc.
|
||||||||
Condensed Consolidated Statements of Cash Flows (Unaudited)
|
||||||||
Continued
|
||||||||
Nine Months Ended
|
||||||||
June 30,
|
||||||||
2013
|
2012
|
|||||||
Supplemental Cash Flow Information:
|
||||||||
Cash paid for interest
|
$ | 575,317 | $ | 5,448 | ||||
Non-Cash Investing and Financing Activities:
|
||||||||
Issuance of stock for purchase of patents
|
$ | - | $ | 622,378 | ||||
Issuance of stock for accrued dividends
|
151,176 | - | ||||||
Issuance of stock for settlement of liabilities
|
865,552 | 612,000 | ||||||
Conversion of note payable into common stock
|
100,000 | 92,400 | ||||||
Conversion of note payable into Series D Preferred Stock
|
- | 110,000 | ||||||
Issuance of derivatives liability
|
514,643 | - | ||||||
Reclassification of derivatives liability to equity
|
4,484,801 | - | ||||||
Dividends on preferred stock
|
213,195 | - | ||||||
Conversion of notes payable to debentures
|
1,920,797 | - |
1.
|
Basis of Presentation
|
·
|
Level 1 — Quoted prices in active markets for identical assets or liabilities.
|
·
|
Level 2 — Observable inputs other than quoted prices included in Level 1. Assets and liabilities included in this level are valued using dealer and broker quotations, bid prices, quoted prices for similar assets and liabilities in active markets, or other inputs that are observable or can be corroborated by observable market data.
|
·
|
Level 3 — Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. This includes certain pricing models, discounted cash flow methodologies and similar techniques that use significant unobservable inputs.
|
2.
|
Discontinued Operations
|
Three months ended
|
Nine months ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2013
|
2012
|
2013
|
2012
|
|||||||||||||
Revenues
|
$ | 97,147 | $ | 135,636 | $ | 351,645 | $ | 357,374 | ||||||||
Cost of revenues
|
(130,797 | ) | (94,330 | ) | (300,396 | ) | (291,137 | ) | ||||||||
Gross margin (deficit)
|
(33,650 | ) | 41,306 | 51,249 | 66,237 | |||||||||||
Selling, general and administrative
|
(33,747 | ) | (44,935 | ) | (111,657 | ) | (171,205 | ) | ||||||||
Loss from discontinued operations
|
(67,397 | ) | (3,629 | ) | (60,408 | ) | (104,968 | ) | ||||||||
Gain on sale of assets
|
55,096 | - | 55,096 | - | ||||||||||||
Net loss from discontinued operations
|
(12,301 | ) | (3,629 | ) | (5,312 | ) | (104,968 | ) |
3.
|
Net Loss per Common Share
|
June 30,
2013
|
June 30,
2012
|
|||||||
Common stock options and warrants
|
3,911,887 | 1,386,587 | ||||||
Series D convertible preferred stock
|
4,241,005 | 275,000 | ||||||
Series C convertible preferred stock
|
480,000 | 480,000 | ||||||
Convertible debt
|
6,164,072 | 3,508,469 | ||||||
Restricted shares of common stock
|
16,700 | 63,700 | ||||||
Total common stock equivalents
|
14,813,664 | 5,713,756 |
4.
|
Recent Accounting Pronouncements
|
5.
|
Acquisitions
|
·
|
$350,000 in cash;
|
|
·
|
The assumption of $50,000 of accounts payable and accrued liabilities;
|
|
·
|
160,000 shares of Series D convertible preferred stock;
|
|
·
|
Options for the purchase of up to 433,333 shares of common stock of the Company at $1.00 per share to each of the three sellers with vesting as follows:
|
|
o
|
Options for 43,333 shares vest when 4G has 9,300 members
|
|
o
|
Options for another 43,333 shares vest when an additional 5,000 4G members are added, or a total of 14,300 members;
|
|
o
|
Options for another 43,333 shares vest when an additional 5,000 4G members are added, or a total of 19,300 members;
|
|
o
|
Options for another 43,333 shares vest when an additional 5,000 4G members are added, or a total of 24,300 members; and
|
|
o
|
so forth until fully vested.
|
·
|
$2,236,737 in the form of a note payable with a 36-month term (including imputed interest at 12%); and
|
·
|
20,000 shares of ActiveCare’s Series D convertible preferred stock, valued at $40,000.
|
6.
|
Inventories
|
June 30,
2013
|
September 30,
2012
|
|||||||
Chronic Illness Monitoring
|
||||||||
Finished goods
|
$ | 991,957 | $ | 185,884 | ||||
CareServices
|
||||||||
ActiveHome™
|
56,692 | 56,767 | ||||||
Reagents
|
||||||||
Raw materials
|
- | 41,195 | ||||||
Work in process
|
- | 5,745 | ||||||
Finished goods
|
- | 6,161 | ||||||
Reserves for obsolescence and valuation
|
- | (4,984 | ) | |||||
Total inventories
|
$ | 1,048,649 | $ | 290,768 |
7.
|
Customer Contracts
|
Years Ending September 30,
|
||||
2013
|
$ | 208,257 | ||
2014
|
833,030 | |||
2015
|
601,492 | |||
$ | 1,642,779 |
8.
|
Property and Equipment
|
June 30,
2013
|
September 30,
2012
|
|||||||
Leasehold improvements
|
$ | 93,913 | $ | 402,016 | ||||
Equipment
|
250,347 | 374,229 | ||||||
Software
|
65,836 | 65,111 | ||||||
Furniture
|
23,547 | 50,123 | ||||||
Total gross property and equipment
|
433,643 | 891,479 | ||||||
Accumulated depreciation and amortization
|
(198,675 | ) | (625,401 | ) | ||||
Property and equipment, net
|
$ | 234,968 | $ | 266,078 |
9.
|
Equipment Leased to Customers
|
June 30,
2013
|
September 30,
2012
|
|||||||
Leased equipment
|
$ | 677,341 | $ | 457,898 | ||||
Accumulated depreciation
|
(274,307 | ) | (144,905 | ) | ||||
Leased equipment, net
|
$ | 403,034 | $ | 312,993 |
10.
|
Patent License Agreement
|
Years Ending September 30,
|
||||
2013
|
$ | 31,717 | ||
2014
|
126,870 | |||
2015
|
126,870 | |||
2016
|
126,870 | |||
2017
|
126,870 | |||
Thereafter
|
59,440 | |||
$ | 598,637 |
11.
|
Notes Payable
|
June 30,
2013
|
September 30,
2012
|
|||||||
Note payable to the former owners of Green Wire, secured by customer contracts, imputed interest rate equal to 12%, with monthly installments over a 36-month term. During the quarter ended March 2013, the Company agreed to issue 15,000 shares of common stock to the lenders to extend two past due payments without late penalty. The common stock has a value of $24,000 at the date of grant, which will be amortized over the remaining life of the loan.
|
$ | 1,935,578 | $ | 2,236,737 | ||||
Series A debenture loans payable, secured by customer contracts and payable in 36 monthly installments, maturing between September and December 2015. The loans bear interest at 12% and are convertible into common stock after 180 days. After payment of principal and interest, the holders of the Series A and Series B debentures (see Note 12), as a class, are entitled to receive a pro-rata share of cumulative royalties totaling 4% of the Company’s gross profits payable for the two-year period commencing at the maturity date; provided that no royalties are payable following conversion of any Series A or Series B debenture to the holder thereof. The Company has the right to buy out each lender's royalty by paying the respective lender $20,000 for every $25,000 loaned. The note includes a beneficial conversion feature valued at $901,000 at inception, which the Company is amortizing over the life of the loan. The feature had an unamortized value of $794,667 as of June 30, 2013.
|
2,790,152 | 300,000 | ||||||
Unsecured note with interest at 15% (18% after due date), due November 2012, currently in default. In connection with the loan, the Company issued 60,000 shares of Series D preferred stock as a loan origination fee with a total fair value of $150,000. The note is guaranteed by the Company’s Chief Executive Officer.
|
1,500,000 | 1,500,000 | ||||||
Unsecured note with interest at 15%, due March 2013, currently in default. Note included a $25,000 loan origination fee. In connection with the loan, the Company issued 100,000 shares of common stock as a loan origination fee with a total fair value of $70,000 at date of grant.
|
175,000 | 275,000 |
June 30,
2013
|
September 30,
2012
|
|||||||
Unsecured notes with annual interest rate at 15% (18% after due date), due March and April 2013, respectively, currently in default. The Company issued 20,000 shares of Series D preferred stock as loan origination fees with total fair value on the date of grant of $195,000.
|
$ | 225,000 | $ | - | ||||
Unsecured note with interest at 12%, due March 2013, currently in default.
|
250,000 | 250,000 | ||||||
Total before discount and current portion
|
6,875,730 | 4,561,737 | ||||||
Less discount
|
(816,275 | ) | (187,587 | ) | ||||
Total notes payable
|
6,059,455 | 4,374,150 | ||||||
Less current portion
|
(3,536,216 | ) | (2,569,221 | ) | ||||
Total notes payable, net of current portion
|
$ | 2,523,239 | $ | 1,804,929 |
12.
|
Related-Party Notes Payable
|
June 30,
2013
|
September 30,
2012
|
|||||||
Unsecured note payable to an entity controlled by an officer of the Company. The note payable incurred no interest and was converted into shares of common stock subsequent to June 30, 2013 (see Note 20).
|
$ | 1,235,000 | $ | - | ||||
Series B unsecured debenture loans payable to an entity controlled by an officer of the Company, including 10% loan origination fees totaling $78,587, payable in 36 monthly installments, maturing December 2015. $421,499 of the debentures were issued to settle a $400,000 Series A secured debenture issued during the three months ended December 31, 2012. Before the settlement, the prior Series A debenture had a total outstanding balance of $383,181 and $1,845 of accrued interest. $442,598 of the Series B debenture was issued to settle two related-party notes payable totaling $165,000 and $6,889 of accrued interest, and a $230,800 related-party note payable issued during the three months ended December 31, 2012 to settle previously accrued expenses. The Series B debenture loan bears interest at 12% and is convertible into common stock after 180 days. After payment of principal and interest, the holders of the Series B and Series A debentures, as a class, are entitled to receive a pro-rata share of cumulative royalties totaling 4% of the Company’s gross profits payable for the two-year period commencing at the maturity date; provided that no royalties are payable following conversion of any Series A or Series B debenture to the holder thereof. The Company has the right to buy out the royalty by paying the lender $22,000 for every $25,000 loaned. During the nine months ended June 30, 2013, the Company paid $40,336 of the loan principal but is late on certain monthly payments and the debenture is currently in default.
|
824,121 | - | ||||||
Unsecured notes payable to an entity controlled by an officer of the Company with interest at 15%, due September 30, 2013. The notes include $60,000 of loan origination fees.
|
600,000 | - |
June 30,
2013
|
September 30,
2012
|
|||||||
Series B unsecured debenture loan payable to an entity controlled by an officer of the Company, including $64,227 in loan origination fees, payable in 36 monthly installments, maturing December 2015. The debenture was issued to settle an outstanding note payable of $620,686 and $21,585 of related accrued interest. The loan bears interest at 12% and is convertible into common stock after 180 days. After payment of principal and interest, the holders of the Series B and Series A debentures, as a class, are entitled to receive a pro-rata share of cumulative royalties totaling 4% of the Company’s gross profits payable for the two-year period commencing at the maturity date; provided that no royalties are payable following conversion of any Series A or Series B debenture to the holder thereof. The Company has the right to buy out the royalty by paying the lender $22,000 for every $25,000 loaned. During the nine months ended June 30, 2013, the Company paid $16,401 of the loan principal. The debenture loan was converted to shares of common stock subsequent to June 30, 2013 (see Note 20).
|
$ | 690,098 | $ | - | ||||
Series B unsecured debenture loans owed to an officer of the Company, including $49,777 in loan origination fees, payable in 36 monthly installments, maturing December 2015 and January 2016. $371,547 of the debentures were issued to settle two Series A debentures and $135,000 of accrued liabilities. The original Series A debentures had a total outstanding balance of $202,098 and $672 of related accrued interest. The loan bears interest at 12% and is convertible into common stock after 180 days. After payment of principal and interest, the holders of the Series B and Series A debentures, as a class, are entitled to receive a pro-rata share of cumulative royalties totaling 4% of the Company’s gross profits payable for the two-year period commencing at the maturity date; provided that no royalties are payable following conversion of any Series A or Series B debenture to the holder thereof. The Company has the right to buy out the royalty by paying the lender $22,000 for every $25,000 loaned. During the nine months ended June 30, 2013, the Company paid $24,517 of the loan principal. One of the debentures includes a beneficial conversion feature valued at $8,800 at inception, which the Company is amortizing over the life of the loan. The feature had an unamortized value of $7,360 as of June 30, 2013. The debenture loan was converted to shares of common stock subsequent to June 30, 2013 (see Note 20).
|
523,029 | - | ||||||
Unsecured notes payable to an entity controlled by an officer of the Company, including $7,500 of loan origination fees added to the principal, interest at 12%, due August 2012. In the event of default, the note is convertible into common stock at $0.40 per share. During the three months ended March 31, 2013, the lender agreed to extend the maturity date to June 30, 2013 with an interest rate of 18% and 5,600 shares of Series D with fair market value of $56,252 at date of grant paid as a loan origination fee. The note payable is currently in default.
|
82,500 | 543,278 |
June 30,
2013
|
September 30,
2012
|
|||||||
Series A debenture loans from a former CEO and Chairman of the Company, secured by customer contracts, payable in 36 monthly installments, maturing September and December 2015. The loans bear interest at 12% and are convertible into common stock after 180 days. After payment of principal and interest, the holders of the Series B and Series A debentures, as a class, are entitled to receive a pro-rata share of cumulative royalties totaling 4% of the Company’s gross profits payable for the two-year period commencing at the maturity date; provided that no royalties are payable following conversion of any Series A or Series B debenture to the holder thereof. The Company has the right to buy out each royalty by paying the lender $20,000 for every $25,000 loaned. During the nine months ended June 30, 2013, the Company paid $41,682 of the loan principal. The debenture loan was converted to shares of common stock subsequent to June 30, 2013 (see Note 20).
|
$ | 327,514 | $ | 244,196 | ||||
Series A debenture loan from an officer of the Company, secured by customer contracts, payable interest only in the first 6 months and interest plus principal in the next 30 monthly installments, maturing January 2016. The loan bears interest at 12% and is convertible into common stock after 180 days. After payment of principal and interest, the holders of the Series B and Series A debentures, as a class, are entitled to receive a pro-rata share of cumulative royalties totaling 4% of the Company’s gross profits payable for the two-year period commencing at the maturity date; provided that no royalties are payable following conversion of any Series A or Series B debenture to the holder thereof. The Company has the right to buy out the royalty by paying the lender $20,000 for every $25,000 loaned. The note includes a beneficial conversion feature valued at $250,000 at inception, which the Company is amortizing over the life of the loan. The feature had an unamortized value of $210,695 as of June 30, 2013. The debenture loan was converted to shares of common stock subsequent to June 30, 2013 (see Note 20).
|
250,000 | - | ||||||
Series A debenture loan from an entity controlled by an officer of the Company, secured by customer contracts, payable in 36 monthly installments, maturing December 2015. The debenture was issued to settle a related-party note payable with an outstanding balance of $300,000 and $14,992 of related accrued interest. The loan bears interest at 12% and is convertible into common stock after 180 days. After payment of principal and interest, the holders of the Series B and Series A debentures, as a class, are entitled to receive a pro-rata share of cumulative royalties totaling 4% of the Company’s gross profits payable for the two-year period commencing at the maturity date; provided that no royalties are payable following conversion of any Series A or Series B debenture to the holder thereof. The Company has the right to buy out the royalty by paying the lender $20,000 for every $25,000 loaned. During the nine months ended June 30, 2013, the Company paid $14,698 of the loan principal but is late on certain monthly payments and the debenture is currently in default.
|
300,294 | - | ||||||
Unsecured notes payable to an entity controlled by an officer of the Company, annual interest at 3% (18% after due date), due July 2013. In the event of default, the note is convertible into common stock at $0.40 per share.
|
300,000 | - | ||||||
Unsecured notes payable to an entity controlled by an officer of the Company, annual interest at 12% (18% after due date), due April 2013, currently in default. In the event of default, the note is convertible into common stock at $0.40 per share.
|
200,000 | - |
June 30,
2013
|
September 30,
2012
|
|||||||
Series B unsecured debenture loans from entities controlled by an officer of the Company, including $68,914 in loan origination fees added to the principal of the loans, payable in 36 monthly installments, maturing December 2015 and January 2016. $554,556 of the debenture was issued to settle a related-party note payable with a total outstanding balance of $460,778 and $43,364 of related accrued interest. $35,000 of the loan was issued to settle an accrued service fee. The loans bear interest at 12% and are convertible into common stock after 180 days. After payment of principal and interest, the holders of the Series B and Series A debentures, as a class, are entitled to receive a pro-rata share of cumulative royalties totaling 4% of the Company’s gross profits payable for the two-year period commencing at the maturity date; provided that no royalties are payable following conversion of any Series A or Series B debenture to the holder thereof. The Company has the right to buy out the royalty by paying the lender $22,000 for every $25,000 loaned. During the quarter ended March 31, 2013, the Company issued 34,400 shares of Series D with fair market value of $343,748 at date of grant as additional loan origination fees, and the Company also paid $30,102 of the loan principal. The Company is late on certain monthly payments and the debenture is currently in default. The notes include beneficial conversion features valued at $167,000 at inception, which the Company is amortizing over the life of the loan. The feature had an unamortized value of $140,975 as of June 30, 2013.
|
$ | 727,954 | $ | - | ||||
Series B debenture loan from an officer of the Company, secured by customer contracts, payable in 36 monthly installments, maturing June 2016. The Company is late on certain monthly payments and the debenture is currently in default. The loan bears interest at 12% and is convertible into common stock after 180 days. After payment of principal and interest, the holders of the Series B and Series A debentures, as a class, are entitled to receive a pro-rata share of cumulative royalties totaling 4% of the Company’s gross profits payable for the two-year period commencing at the maturity date; provided that no royalties are payable following conversion of any Series A or Series B debenture to the holder thereof. The Company has the right to buy out the royalty by paying the lender $20,000 for every $25,000 loaned. The note includes a beneficial conversion feature valued at $72,600 at inception, which the Company is amortizing over the life of the loan. The feature had an unamortized value of $70,679 as of June 30, 2013.
|
145,200 | - | ||||||
Unsecured note payable to an officer of the Company with interest at 12%, due September 30, 2013. The loan is convertible into the Company's common stock at a rate of $0.75 per share, exercisable at any time. The note includes a beneficial conversion feature valued at $22,820 at inception, which the Company is amortizing over the life of the loan. The feature had an unamortized value of $15,104 as of June 30, 2013.
|
26,721 | - | ||||||
Unsecured notes payable with zero interest to an individual related to an officer of the Company. The loan was repaid in full subsequent to June 30, 2013
|
60,000 | - | ||||||
Note payable to an officer of the Company with interest at 15%, due June 2012 and currently in default. The note includes $3,000 of loan origination fees and is convertible into common stock at $0.50 per share.
|
33,000 | 33,000 |
June 30,
2013
|
September 30,
2012
|
|||||||
Series A debenture loan from an entity controlled by an officer of the Company, secured by customer contracts, payable in 36 monthly installments, maturing December 2015. The debenture was issued to settle a related-party note payable with a total outstanding balance of $51,000 and $3,186 of related accrued interest. The loan bears interest at 12% and is convertible into common stock after 180 days. After payment of principal and interest, the holders of the Series B and Series A debentures, as a class, are entitled to receive a pro-rata share of cumulative royalties totaling 4% of the Company’s gross profits payable for the two-year period commencing at the maturity date; provided that no royalties are payable following conversion of any Series A or Series B debenture to the holder thereof. The Company has the right to buy out the royalty by paying the lender $20,000 for every $25,000 loaned. During the nine months ended June 30, 2013, the Company paid $2,528 of the loan principal.
|
$ | 51,657 | $ | - | ||||
Unsecured notes payable to a lender under the control of the Company’s CEO with a line of credit borrowing capacity of $2,000,000, interest at 12%, due July 2013. The notes were convertible into common stock at any time at $5.00 per share. In connection with the notes payable, the Company issued 80,000 shares of Series D preferred stock (valued at $240,000). The Company granted warrants to purchase 341,000 shares of common stock as a loan origination fee. These warrants vested immediately and are exercisable at $4.40 per share through November 3, 2016. The fair value of the warrants was $107,130, and was measured using a binomial valuation model with the following assumptions: exercise price $4.40; risk-free interest rate of .39%; expected life of 2.5 years; expected dividend of zero; a volatility factor of 134.57%; and market price on date of grant of $4.40. During the fiscal year ended September 30, 2012, the Company re-priced the exercise price of the warrants from $4.40 to $1.00 per share. During the three months ended December 31, 2012, the Company issued a Series A debenture payable to the lender in satisfaction of the outstanding balance of $620,687 plus $21,585 of accrued interest. Upon the conversion of the note, the Company immediately recognized the unamortized debt discount of $209,143.
|
- | 620,687 | ||||||
Note payable to an entity controlled by an officer of the Company, interest at 12%, due December 2012. This note was secured by real estate. During the three months ended December 31, 2012, the Company issued a Series A debenture payable to the entity in satisfaction of the outstanding balance of $300,000 plus $14,992 of accrued interest.
|
- | 300,000 | ||||||
Unsecured note payable to an entity controlled by an officer of the Company, including a $7,500 loan origination fee, interest at 12%, due August 2012. The note was convertible into common stock at 50% of fair market value or $0.40 per share, whichever is less. During the three months ended December 31, 2012, the Company issued a Series A debenture payable to the entity in satisfaction of the outstanding balance of $82,500 plus $3,716 of accrued interest.
|
- | 82,500 | ||||||
Unsecured note payable to an entity controlled by an officer of the Company, including a $7,500 loan origination fee, interest at 12%, due September 2012. The note was convertible into common stock at $0.40 per share or 50% of market value, whichever was less. During the three months ended December 31, 2012, the Company issued a Series A debenture payable to the entity in satisfaction of the outstanding balance of $82,500 plus $3,173 of accrued interest.
|
- | 82,500 |
June 30,
2013
|
September 30,
2012
|
|||||||
Notes payable to an entity controlled by an officer of the Company, including a $26,000 loan origination fee which was convertible into Series D preferred stock at any time at $2.00 per share, interest at 15%, due December 2012. This note was secured by real estate. During the three months ended December 31, 2012, the Company issued a Series A debenture payable to the entity in satisfaction of the outstanding balance of $51,000 plus $3,186 of accrued interest. Upon the conversion of the note, the Company immediately recognized the unamortized debt discount of $14,238.
|
$ | - | $ | 51,000 | ||||
Total before discount and current portion
|
6,377,088 | 1,957,161 | ||||||
Less discount
|
(1,023,067 | ) | (223,381 | ) | ||||
Total notes payable, related-party
|
5,354,021 | 1,733,780 | ||||||
Less current portion
|
(3,676,810 | ) | (1,563,923 | ) | ||||
Total notes payable, related-party, net of current portion
|
$ | 1,677,211 | $ | 169,857 |
13.
|
Derivative Liability
|
14.
|
Preferred Stock
|
·
|
Required payment of dividends at a rate of 8% per annum in either cash or common stock at the Company’s discretion. If paid in common stock, the price of the common stock is the average closing price of the last 10 trading days of each quarter; and
|
·
|
Permitted conversion of the Series C preferred stock into common stock at any time after June 30, 2012.
|
·
|
Changed the conversion ratio from one share of common stock for one share of Series D preferred stock to five shares of common stock for one share of Series D preferred stock;
|
·
|
Added an annual dividend rate of 8%, payable quarterly beginning April 1, 2012;
|
·
|
Changed the shares from non-voting to voting, on an as-converted basis;
|
·
|
Eliminated the 4.99% conversion limitation;
|
·
|
Permitted conversion of the Series D preferred stock, commencing April 1, 2012;
|
·
|
Permitted the Company, at its option, to redeem the Series D preferred shares at a redemption price equal to 120% of the original purchase with 15 days notice.
|
·
|
78,174 shares for $691,363 in loan origination fees;
|
·
|
71,800 shares for future advisory services through December 2014, the value on the date of grant was $230,800;
|
·
|
20,000 shares for future consulting services through December 2013, the value on the date of grant was $60,000;
|
·
|
52,913 shares for $150,000 in previously accrued Board of Directors’ fees and $61,652 of additional compensation for past services;
|
·
|
24,300 shares for a bonus to an officer for past services, the value on the date of grant was $97,200;
|
·
|
7,169 shares for dividends on Series C preferred stock, the value on the date of grant was $40,382;
|
·
|
2,342 shares for dividends on Series D preferred stock, the value on the date of grant was $13,263;
|
·
|
95,400 shares for past consulting services by an entity controlled by an officer of the Company, which were previously accrued in the amount of $333,902;
|
·
|
30,000 shares for a bonus to an entity controlled by an officer of the Company for consulting services, the value on the date of grant was $105,000;
|
·
|
80,000 shares for a bonus to the CEO of the Company for signing an employment agreement with the Company, the value at the date of grant was $320,000, which cannot convert to common stock until the Company has 20,000 members.
|
15.
|
Common Stock
|
·
|
425,000 shares for the exercise of options held by two key managers of GWire (see Note 16);
|
·
|
207,361 shares valued at $310,002 as compensation for services to six independent consultants;
|
·
|
10,218 shares valued at $97,532 as dividends accrued for Series C and Series D preferred stock holders;
|
·
|
25,000 shares valued at $37,500 for service provided by an entity controlled by an officer of the Company;
|
·
|
150,000 shares for the conversion of 30,000 shares of Series D preferred stock;
|
·
|
100,000 shares valued at $150,000 as compensation for a new key employee as an incentive to work for the Company, which vests 25% during the first year of employment and the remaining 75% evenly over the following nine quarters;
|
·
|
4,758 shares valued at $7,137 for the extension of related-party payables;
|
·
|
217,833 shares as loan origination fees at a value of $329,789;
|
·
|
100,000 shares for the conversion of outstanding debt in the amount of $100,000;
|
·
|
90,000 shares valued at $136,500 for the extension of third party notes payable;
|
·
|
2,600 shares valued at $3,900 as part of the issuance of $26,000 of new debt to a related party;
|
·
|
27,650 shares for employee bonuses valued at the date of grant at $39,825;
|
·
|
29,600 shares to employees in accordance with the following restricted stock agreement:
|
16.
|
Stock Options and Warrants
|
Nine Months Ended
|
|||
June 30,
|
|||
2013
|
2012
|
||
Exercise price
|
$1.00 - $1.65
|
$1.00 - $5.00
|
|
Expected term (years)
|
1.5 - 5
|
2.5
|
|
Volatility
|
219% - 298%
|
104% - 135%
|
|
Risk-free rate
|
0.23% - 0.88%
|
0.39% - 0.68%
|
|
Dividend rate
|
0%
|
0%
|
·
|
Options to purchase 433,333 shares were granted to each of three employees of 4G, 1,300,000 total shares, as part of their employment agreements dated June 21, 2012, with an exercise price of $1.00 per share. These options vest as described in Note 5. The options expire in June 2017. The value of the options at the date of grant was $1,147,163. The Company has been amortizing the expense based on expected completion dates of the milestones. During the nine months ended June 30, 2013, the Company recognized $721,210 of the total compensation expense. As of June 30, 2013, options for 520,000 shares have vested.
|
·
|
Options to purchase 1,000,000 shares were granted to the Company’s CEO for services as part of his employment agreement dated July 2012, with an exercise price of $1.00 per share. One tenth (100,000 shares) of the options vest for each milestone of 5,000 additional members added to the Company since the beginning of his employment in July 2012 until fully vested. The options expire in July 2017. The Company has been amortizing the expense based on expected completion dates of the milestones. During the nine months ended June 30, 2013, the Company recognized $616,802 of the total compensation expense. As of June 30, 2013, options for 600,000 shares have vested due to the Company reaching certain milestones according to the contract.
|
·
|
Options to purchase 212,500 shares were granted to each of the two key managers of GWire, 425,000 in aggregate, with an exercise price of $1.00 per share. Under the option agreements, the only method of exercise requires the employee to submit up to 212,500 shares of GWire stock, awarded as part of the employment agreements dated November 1, 2012, to the Company in exchange for equivalent shares of the Company’s common stock, up to $425,000 in total. The options were fully vested upon issuance and expire in October 2022. During the three months ended June 30, 2013, the two key managers converted all of these options together with 4,250,000 shares of GWire stock into 425,000 shares of the Company’s common stock. As a result, the Company owns 100% of GWire as of June 30, 2013.
|
·
|
Options to purchase 25,300 shares were granted to GWire employees, with an exercise price of $1.00 per share. The options vested immediately and the Company recognized the $32,572 value as a compensation expense during the nine months ended June 30, 2013.
|
·
|
Options to purchase 100,000 shares were granted as part of an employment agreement signed with a new employee dated May 2013, with an exercise price of $1.65 per share. One quarter (25,000 shares) of the options vest after one year and the remaining balance vests equally over the following nine quarters (8,333 per quarter). The options expire in May 2018. During the nine months ended June 30, 2013, the Company recognized $4,128 of compensation expense associated with the options.
|
·
|
Options to purchase 100,000 shares were granted as part of a loan extension agreement with an unrelated party, with an exercise price of $1.00 per share. The options vested immediately and the Company recognized the $103,495 value during the nine months ended June 30, 2013.
|
·
|
Options to purchase 100,000 shares were granted for consulting services rendered by a third party, with an exercise price of $1.00 per share. The options vested immediately and the Company recognized the $134,785 value as a consulting expense during the nine months ended June 30, 2013.
|
Options and Warrants
|
Number of
Options and
Warrants
|
Weighted-Average
Exercise
Price
|
||||||
Outstanding as of October 1, 2012
|
2,386,587 | $ | 1.47 | |||||
Granted
|
2,050,300 | 1.04 | ||||||
Exercised
|
(525,000 | ) | 1.00 | |||||
Forfeited
|
- | - | ||||||
Outstanding as of June 30, 2013
|
3,911,887 | 1.31 | ||||||
Exercisable as of June 30, 2013
|
2,631,887 | 1.43 |
17.
|
Segment Information
|
Corporate
|
Chronic
Illness
Monitoring
|
CareServices
|
Reagents
|
Total
|
||||||||||||||||
Three months ended June 30, 2013
|
||||||||||||||||||||
Sales to external customers
|
$ | - | $ | 3,912,300 | $ | 415,377 | $ | 97,147 | $ | 4,424,824 | ||||||||||
Segment income (loss)
|
(2,779,565 | ) | 480,562 | (811,016 | ) | (12,301 | ) | (3,122,320 | ) | |||||||||||
Interest income
|
26 | - | - | - | 26 | |||||||||||||||
Interest expense
|
1,065,440 | - | - | - | 1,065,440 | |||||||||||||||
Segment assets
|
15,161 | 10,125,070 | 3,079,681 | - | 13,219,912 | |||||||||||||||
Fixed assets and leased equipment purchases
|
- | - | 121,282 | 888 | 122,170 | |||||||||||||||
Depreciation and amortization
|
223,438 | 28,609 | 282,773 | 2,893 | 537,713 | |||||||||||||||
Three months ended June 30, 2012
|
||||||||||||||||||||
Sales to external customers
|
$ | - | $ | 230,625 | $ | 66,035 | $ | 135,636 | $ | 432,296 | ||||||||||
Segment loss
|
(2,124,134 | ) | (215,940 | ) | (99,003 | ) | (3,629 | ) | (2,442,706 | ) | ||||||||||
Interest income
|
21 | - | - | - | 21 | |||||||||||||||
Interest expense
|
223,400 | - | - | - | 223,400 | |||||||||||||||
Segment assets
|
42,204 | 778,919 | 1,058,335 | 203,664 | 2,083,122 | |||||||||||||||
Fixed assets and leased equipment purchases
|
- | - | - | - | - | |||||||||||||||
Depreciation and amortization
|
179 | 13,837 | 38,555 | 11,271 | 63,842 |
Corporate
|
Chronic
Illness
Monitoring
|
CareServices
|
Reagents
|
Total
|
||||||||||||||||
Nine months ended June 30, 2013
|
||||||||||||||||||||
Sales to external customers
|
$ | - | $ | 10,121,916 | $ | 1,292,178 | $ | 351,645 | $ | 11,765,739 | ||||||||||
Segment income (loss)
|
(7,083,015 | ) | 704,720 | (2,769,759 | ) | (5,312 | ) | (9,153,366 | ) | |||||||||||
Interest income
|
50 | - | - | - | 50 | |||||||||||||||
Interest expense
|
2,856,447 | - | - | - | 2,856,447 | |||||||||||||||
Segment assets
|
15,161 | 10,125,070 | 3,079,681 | - | 13,219,912 | |||||||||||||||
Fixed assets and leased equipment purchases
|
- | - | 382,809 | 888 | 383,697 | |||||||||||||||
Depreciation and amortization
|
536 | 830,966 | 172,466 | 658,499 | 1,662,467 | |||||||||||||||
Nine months ended June 30, 2012
|
||||||||||||||||||||
Sales to external customers
|
$ | - | $ | 233,743 | $ | 190,662 | $ | 357,374 | $ | 781,779 | ||||||||||
Segment loss
|
(7,705,947 | ) | (294,166 | ) | (305,081 | ) | (104,968 | ) | (8,410,162 | ) | ||||||||||
Interest income
|
102 | - | - | - | 102 | |||||||||||||||
Interest expense
|
459,297 | - | - | - | 459,297 | |||||||||||||||
Segment assets
|
42,204 | 778,919 | 1,058,335 | 203,664 | 2,083,122 | |||||||||||||||
Fixed assets and leased equipment purchases
|
- | - | 1,224 | - | 1,224 | |||||||||||||||
Depreciation and amortization
|
536 | - | 114,281 | 29,123 | 143,940 |
18.
|
Lease Commitments
|
Years Ending September 30,
|
||||
2013
|
$ | 53,119 | ||
2014
|
277,603 | |||
2015
|
308,330 | |||
2016
|
317,580 | |||
2017
|
327,107 | |||
Thereafter
|
280,077 | |||
Total
|
$ | 1,563,816 |
19.
|
Fair Value Measurements
|
Level 1
|
The Company does not have any fair value balances classified as Level 1.
|
Level 2
|
The Company’s embedded derivatives are measured on a recurring basis using Level 2 inputs.
|
Level 3
|
The Company’s goodwill is measured using Level 3 inputs (see note 5).
|
20.
|
Subsequent Events
|
(1)
|
In July 2013, the Company entered into three loan conversion agreements with the Company’s Chief Executive Officer and an entity controlled by the Company’s Chief Executive Officer. The Company issued 1,704,715 shares of common stock for the conversion, at $0.75 per share, of three Series B debenture loans representing principal and interest in the amount of $1,278,536.
|
(2)
|
In July 2013, the Company issued 3,180,000 shares of common stock, at $0.75 per share, for cash investments from the Company’s Chief Executive Officer totaling $2,385,000 during the period April 2013 through July 2013.
|
(3)
|
In July 2013, the Company entered into an additional short-term loan of $175,000 from the Company’s Chief Executive Officer with interest at 12%, due on demand. The note included $17,500 of loan origination fees.
|
(4)
|
In July 2013, a Series D shareholder requested to convert 20,000 shares of Series D preferred stock into 100,000 shares of common stock.
|
(5)
|
In July 2013, the Company entered into a securities purchase agreement with accredited investors in a private placement to purchase previously unissued shares of common stock at $0.75 per share. The Company issued 333,333 shares of common stock for $250,000.
|
(6)
|
In July 2013, the Company entered into two loan conversion agreements with a related party. The Company issued 457,216 shares of common stock for the conversion of two Series A debenture agreements representing principal and interest in the amount of $342,912.
|
(7)
|
In August 2013, the Company entered into loan conversion agreements with an officer of the Company. The Company issued 333,334 shares of common stock for the conversion of a Series A debenture agreement representing principal and interest in the amount of $250,000.
|
(8)
|
In August 2013, the Company entered into loan conversion agreements with two investors. The Company issued 85,719 shares of common stock for the conversion of a Series A debenture agreement representing principal and interest in the amount of $64,289.
|
(9)
|
In August 2013, the Company entered into a securities purchase agreement with accredited investors in a private placement to purchase previously unissued shares of common stock at $0.75 per share. The Company issued 380,000 shares of common stock for $285,000.
|
(10)
|
In August 2013, the Company also entered into two secured loan agreements with two investors in the amount of $550,000, guaranteed by a former Chief Executive Officer of the Company. The loans bear annual interest of 12% with interest payments due quarterly. The loans mature in August 2014. The Company also issued warrants with the option to purchase 36,667 shares of the Company’s common stock at $0.75 per share related to the loan agreements.
|
·
|
It requires assumptions to be made that were uncertain at the time the estimate was made, and
|
·
|
Changes in the estimate or different estimates that could have been selected could have a material impact on our consolidated results of operations or financial position.
|
·
|
The price to the contracted self-insured company is fixed or determinable at the date of sale.
|
·
|
The self-insured company has paid, or is obligated to pay us within terms.
|
·
|
The self-insured company’s obligation to the Company would not be changed in the event of theft or physical destruction or damage of the product.
|
·
|
Once the product is shipped, the end user does not have the right of return.
|
·
|
The Company’s price to the buyer is fixed or determinable at the date of sale.
|
·
|
The buyer has paid the Company, or the buyer is obligated to pay the Company within terms, and the obligation is not contingent on resale of the product.
|
·
|
The buyer’s obligation to the Company would not be changed in the event of theft or physical destruction or damage of the product.
|
·
|
The buyer acquiring the product for resale has economic substance apart from that provided by the Company.
|
·
|
The Company does not have significant obligations for future performance to directly bring about resale of the product by the buyer.
|
·
|
The amount of future returns can be reasonably estimated and they are not significant.
|
·
|
Period end financial disclosure and reporting processes.
|
·
|
Communication of material transactions between management and accounting personnel.
|
·
|
425,000 shares for the exercise of options held by two key managers of GWire;
|
·
|
207,361 shares valued at $310,002 as service compensation to six independent consultants;
|
·
|
10,218 shares valued at $97,532 as dividends accrued for Series C and Series D preferred stock holders;
|
·
|
25,000 shares valued at $27,500 for services provided by an entity that is controlled by an officer of the Company;
|
·
|
150,000 shares for the conversion of 30,000 shares of Series D preferred stock;
|
·
|
100,000 shares valued at $150,000 as compensation of a new key employee as an incentive to work for the Company, which vests 25% during the first year of employment and the remaining 75% evenly over the following nine quarters;
|
·
|
4,758 shares valued at $7,137 for the extension of related-party payables;
|
·
|
217,833 shares as loan origination fees at a value of $329,789;
|
·
|
100,000 shares for the conversion of outstanding debt in the amount of $100,000;
|
·
|
90,000 shares valued at $136,500 for the extension of third-party notes payable;
|
·
|
2,600 shares valued at $3,900 as part of the issuance of $26,000 of new debt to a related party;
|
·
|
27,650 shares for employee bonuses valued at the date of grant at $39,825;
|
·
|
29,600 shares to employees in accordance with the following restricted stock agreement:
|
·
|
78,174 shares for $691,363 in loan origination fees;
|
·
|
71,800 shares for future advisory services through December 2014, the value on the date of grant was $230,800;
|
·
|
20,000 shares for future consulting services through December 2013, the value on the date of grant was $60,000;
|
·
|
52,913 shares for $150,000 in previously accrued Board of Directors’ fees and $61,652 of additional compensation for past services;
|
·
|
24,300 shares for a bonus to an officer for past services, the value on the date of grant was $97,200;
|
·
|
7,169 shares for dividends on Series C preferred stock, the value on the date of grant was $40,382;
|
·
|
2,342 shares for dividends on Series D preferred stock, the value on the date of grant was $13,263;
|
·
|
95,400 shares for past consulting services by an entity controlled by an officer of the Company, which were previously accrued in the amount of $333,902;
|
·
|
30,000 shares for a bonus to an entity controlled by an officer of the Company for consulting services, the value on the date of grant was $105,000;
|
·
|
80,000 shares for a bonus to the CEO of the Company for signing an employment agreement with the Company, the value at the date of grant was $320,000, which cannot convert to common stock until the Company has 20,000 members.
|
Exhibit Number | Description | |
10(x)
|
Employment Agreement with David Derrick, Chief Executive Officer (filed previously as exhibit to report on Form 10-Q, filed May 15, 2013)*
|
|
|
||
10(xi)
|
Common Stock Purchase Warrant Agreement with David Derrick, Chief Executive Officer (filed previously as exhibit to report on Form 10-Q, filed May 15, 2013)*
|
|
10(xii)
|
Office Lease Agreement between the Company and Countryview Properties, LLC (filed previously as exhibit to report on Form 10-Q, filed May 15, 2013)*
|
|
10(xiii)
|
Subscription Agreement
|
|
10(xiv)
|
Form of Secured Convertible Promissory Note
|
|
10(xv)
|
Security Agreement
|
|
31.1
|
Certification of Chief Executive Officer pursuant to section 302 of the Sarbanes-Oxley Act of 2002
|
|
31.2
|
Certification of Chief Financial Officer pursuant to section 302 of the Sarbanes-Oxley Act of 2002
|
|
32
|
Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
101 INS
|
XBRL Instance Document*
|
|
101 SCH
|
XBRL Schema Document*
|
|
101 CAL
|
XBRL Calculation Linkbase Document*
|
|
101 DEF
|
XBRL Definition Linkbase Document*
|
|
101 LAB
|
XBRL Labels Linkbase Document*
|
|
101 PRE
|
XBRL Presentation Linkbase Document*
|
ActiveCare, Inc.
|
||
/s/ David G. Derrick
|
||
David G. Derrick
Chief Executive Officer (Principal Executive Officer) and
Chairman of the Board of Directors
|
Date: August 27, 2013
|
/s/ Michael G. Acton
|
||
Michael G. Acton
Chief Financial Officer (Principal Financial and Accounting Officer)
|
Date: August 27, 2013
|
1.
|
the name of the Company and each Subsidiary, all fictional business names, trading names, registered and unregistered trademarks, service marks, and applications of the Company and each Subsidiary (collectively, “Marks'');
|
2.
|
all patents, patent applications, and inventions and discoveries that may be patentable of the Company and each Subsidiary (collectively, “Patents'');
|
3.
|
all copyrights in both published works and published works of the Company and each Subsidiary (collectively, “Copyrights”);
|
4.
|
all rights in mask works of the Company and each Subsidiary (collectively, “Rights in Mask Works''); and
|
5.
|
all know-how, trade secrets, confidential information, customer lists, software, technical information, data, process technology, plans, drawings, and blue prints (collectively, “Trade Secrets''); owned, used, or licensed by the Company and each Subsidiary as licensee or licensor.
|
ACTIVECARE INC.
|
Address for Notice:
1365 West Business Park Drive
Orem, Utah 84058
|
By:/s/ David G. Derrick
Name: David G. Derrick
Title: Chief Executive Officer and
Chairman of the Board of Directors
With a copy to (which shall not constitute notice):
|
Fax: 855-864-2511
|
Durham Jones & Pinegar
111 East Broadway, Suite 900
Salt Lake City, Utah 84111
Attn: C. Parkinson Lloyd, Esq.
Fax: (801) 415-3500
|
Exhibit A
|
Form of Note
|
||
Exhibit B
|
Escrow Agreement
|
||
Exhibit C
|
Form of Security Agreement
|
||
Exhibit D
|
Form of Legal Opinion
|
||
Exhibit E
|
Personal Guaranty
|
||
Schedule 1
|
List of Subscribers
|
||
Schedule 5(a)
|
Subsidiaries
|
||
Schedule 5(d)
|
Capitalization
|
||
Schedule 5(r)
|
Accountants
|
||
Schedule 5(w)
|
Transfer Agent
|
||
Schedule 5(ff)
|
Insurance Policy
|
||
Schedule 8(a)
|
Fees
|
||
Schedule 9(e)
|
Use of Proceeds
|
||
Schedule 9(l)
|
Intellectual Property
|
||
Schedule 9(p)(iv)
|
Transactions with Affiliates
|
||
Schedule 12(a)
|
Excepted Issuances
|
SUBSCRIBERS
|
PURCHASE
PRICE AND NOTE PRINCIPAL
|
ALPHA CAPITAL ANSTALT
Pradafant 7
9490 Furstentums
Vaduz, Lichtenstein
Fax: 01141714773504
|
$400,000.00
|
OSHER CAPITAL PARTNERS LLC
5 Sansberry Lane
Spring Valley, NY 10977
Fax: (212) 586-8244
|
$150,000.00
|
TOTAL
|
$550,000.00
|
(iv)
|
All documents, letter-of-credit rights, instruments and chattel paper;
|
(v)
|
All commercial tort claims;
|
(vi)
|
All deposit accounts and all cash (whether or not deposited in such deposit accounts);
|
(vii)
|
All investment property;
|
(viii)
|
All supporting obligations;
|
(ix)
|
All files, records, books of account, business papers, and computer programs; and
|
(x)
|
the products and proceeds of all of the foregoing Collateral set forth in clauses (i)-(ix) above.
|
To Debtor, to:
|
ActiveCare Inc.
|
1365 West Business Park Drive
|
|
Orem, Utah 84058
|
|
Attn: Mike Acton
|
|
Fax: 855-864-2511
|
With a copy by fax only to
|
|
(which shall not constitute notice):
|
Durham Jones & Pinegar
|
111 East Broadway, Suite 900
|
|
Salt Lake City, Utah 84111
|
|
Attn: C. Parkinson Lloyd, Esq.
|
|
Fax: (801) 415-3500
|
|
To the Collateral Agent:
|
Collateral Services LLC
|
515 Rockaway Avenue
|
|
Valley Stream, New York 11581
|
|
Fax: (212) 697-3575
|
|
If to Debtor or Collateral Agent,
|
|
with a copy by telecopier only to:
|
Grushko & Mittman, P.C.
|
515 Rockaway Avenue
|
|
Valley Stream, New York 11581
|
|
Fax: (212) 697-3575
|
ACTIVECARE INC.
|
|
By:
|
/s/ David Derrick
|
Name: David derrick
|
|
Title: CEO
|
By:
|
/s/ Barbara Mittman
|
Name: Barbara Mittman
|
|
Title:
|
ALPHA CAPITAL ANSTALT
[Print Name of Investor]
|
|
/s/Konrad Ackermann
[Signature]
|
|
Name: Konrad Ackermann
|
|
Title:Director_________________________________
|
Address:
|
Pradafant 7
|
9490 Furstentums
|
|
Vaduz, Lichtenstein
|
OSHER CAPITAL PARTNERS LLC
[Print Name of Investor]
|
|
/s/ Ari Kluger
[Signature]
|
|
Name: Ari Kluger
|
|
Title: President
|
Address:
|
5 Sansberry Lane
|
Spring Valley, NY 10977
|
On March 8, 2012, the Company acquired 4G Biometrics, LLC, a Texas limited liability company.
|
|
|
Effective September 1, 2012, GWire Corporation (a Utah corporation and subsidiary of ActiveCare, Inc.) acquired the assets and assumed certain liabilities of Green Wire, LLC, Green Wire Outsourcing, Inc., Orbit Medical Response, LLC, and Rapid Medical Response, LLC
|
Patent or
|
Country
|
Issue/Filing Date
|
Title of Patent
|
Application No.
|
|||
11/486,989
|
United States
|
Pending/
|
Remote Tracking Device and System and Method for Two-Way Voice Communication Between Device and a Monitoring Center
|
7/14/2006
|
|||
11/486,991
|
United States
|
Pending/
|
Remote Tracking System and Device with Variable Sampling
|
7/14/2006
|
|||
11/830,398
|
United States
|
Pending/
|
Methods for Establishing Emergency Communications Between a Communications Device and a Response Center
|
7/30/2007
|
|||
12/614,242
|
United States
|
Pending/
|
Systems and Devices for Emergency Tracking and Health Monitoring
|
11/6/2009
|
Patent or
|
|||
Application No.
|
Country
|
Issue Date
|
Title of Patent
|
6,044,257
|
United States
|
28-Mar-00
|
Panic Button Phone
|
6,636,732
|
United States
|
21-Oct-03
|
Emergency Phone with Single Button Activation
|
6,226,510
|
United States
|
1-May-01
|
Emergency Phone for Automatically Summoning Multiple Emergency Response Services
|
7,092,695
|
United States
|
15-Aug-06
|
Emergency Phone with Alternate Number Calling Capability
|
7,251,471
|
United States
|
31-Jul-07
|
Emergency Phone with Single Button Activation
|
Patent or Application No.
|
Country
|
Issue Date
|
Title of Patent
|
10/588.833
|
United States
|
Pending 08/09/06
|
Nanostructures Containing Metal-Semiconductor Compounds
|
PCT/US2007/008540
|
International
|
Pending 04/06/07
|
Nanoscale Wires Methods and Devices
|
PCT/US2007/024222
|
International
|
Pending 11/20/06
|
Millimeter-Long Nanowires
|
PCT/US2007/021602
|
International
|
Pending 10/10/07
|
Liquid Films Containing Nanostructured Materials
|
|
FORM OF ADDITIONAL DEBTOR JOINDER
|
Dated:
|
To Guarantor, to:
|
ActiveCare Inc.
|
1365 West Business Park Drive
|
|
Orem, Utah 84058
|
|
Attn: Mike Acton
|
|
Fax: 855-864-2511
|
|
With a copy by fax only to
|
|
(which shall not constitute notice):
|
Durham Jones & Pinegar
|
111 East Broadway, Suite 900
|
|
Salt Lake City, Utah 84111
|
|
Attn: C. Parkinson Lloyd, Esq.
|
|
Fax: (801) 415-3500
|
|
To the Collateral Agent:
|
Collateral Services LLC |
515 Rockaway Avenue
|
|
Valley Stream, New York 11581
|
|
Fax: (212) 697-3575
|
|
To Lenders:
|
|
To the addresses and telecopier numbers set forth on Schedule A | |
If to Guarantor, Lender or
|
|
Collateral Agent, with a copy by telecopier only to:
|
|
Grushko & Mittman, P.C.
|
|
515 Rockaway Avenue
|
|
Valley Stream, New York 11581
|
|
Fax: (212) 697-3575
|
LENDERS
|
PURCHASE
PRICE AND NOTE PRINCIPAL
|
ALPHA CAPITAL ANSTALT
Pradafant 7
9490 Furstentums
Vaduz, Liechtenstein
Fax: 01 141714773504
|
$400,000.00
|
OSHER CAPITAL PARTNERS LLC
5 Sansberry Lane
Spring Valley, NY 10977
Fax:(212)586-8244
|
$150,000.00
|
TOTAL
|
$550,000.00
|
1.
|
I have reviewed this quarterly report on Form 10-Q of ActiveCare, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
|
(c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
|
(d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting;
|
5.
|
The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Date: August 27, 2013
|
/s/ David G. Derrick
|
David G. Derrick
|
|
Chief Executive Officer
|
|
(Principal Executive Officer)
|
1.
|
I have reviewed this quarterly report on Form 10-Q of ActiveCare, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
|
(c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
|
(d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting.
|
5.
|
The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Date: August 27, 2013
|
/s/ Michael G. Acton
|
Michael G. Acton
|
|
Chief Financial Officer
|
|
(Principal Financial and Accounting Officer)
|
/s/ David G. Derrick
|
David G. Derrick
|
Chief Executive Officer and
|
Chairman of the Board of Directors
|
/s/ Michael G. Acton
|
Michael G. Acton
|
Chief Financial Officer
|
11. Notes Payable
|
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
11. Notes Payable | 11. Notes Payable As of June 30, 2013 and September 30, 2012, the Company had the following notes payable outstanding:
|
10. Patent License Agreement: Schedule of Finite-Lived Intangible Assets, Future Amortization Expense (Details) (USD $)
|
9 Months Ended |
---|---|
Jun. 30, 2013
|
|
Details | |
Finite-Lived Intangible Assets, Amortization Expense, Remainder of Fiscal Year | $ 31,717 |
Finite-Lived Intangible Assets, Amortization Expense, Rolling Year Two | 126,870 |
Finite-Lived Intangible Assets, Amortization Expense, Rolling Year Three | 126,870 |
Finite-Lived Intangible Assets, Amortization Expense, Rolling Year Four | 126,870 |
Finite-Lived Intangible Assets, Amortization Expense, Rolling Year Five | 126,870 |
Finite-Lived Intangible Assets, Amortization Expense, Rolling after Year Five | 59,440 |
Amortization of Intangible Assets | $ 598,637 |
Condensed Consolidated Statements of Operations (USD $)
|
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Jun. 30, 2013
|
Jun. 30, 2012
|
Jun. 30, 2013
|
Jun. 30, 2012
|
|
Revenues: | ||||
Chronic Illness Monitoring Revenue | $ 3,912,300 | $ 230,625 | $ 10,121,916 | $ 233,743 |
Care Services Revenue | 415,377 | 66,035 | 1,292,178 | 190,662 |
Total revenues | 4,327,677 | 296,660 | 11,414,094 | 424,405 |
Cost of revenues: | ||||
Chronic Illness Monitoring Cost of Revenue | 2,853,557 | 169,264 | 7,438,980 | 170,544 |
Care Services Cost of Revenue | 560,205 | 165,038 | 2,027,829 | 495,743 |
Total cost of revenues | 3,413,762 | 334,302 | 9,466,809 | 666,287 |
Gross margin (deficit) | 913,915 | (37,642) | 1,947,285 | (241,882) |
Selling, general and administrative (including $678,596, $61,563, $2,181,098 and $4,185,673, respectively, of stock-based compensation) | 2,733,452 | 793,232 | 7,606,290 | 6,145,136 |
Research and development | 121,011 | 63,906 | 589,723 | 112,807 |
Total operating expenses | 2,854,463 | 857,138 | 8,196,013 | 6,257,943 |
Loss from operations | (1,940,548) | (894,780) | (6,248,728) | (6,499,825) |
Gain (loss) on derivatives liability | (1,320,918) | 45,697 | (1,346,174) | |
Interest expense, net | (1,065,414) | (223,379) | (2,856,397) | (459,195) |
Loss on disposal of property and equipment | (101,421) | (101,421) | 0 | |
Other income (expense) | (2,636) | 12,795 | ||
Total other expense, net | (1,169,471) | (1,544,297) | (2,899,326) | (1,805,369) |
Net loss from continuing operations | (3,110,019) | (2,439,077) | (9,148,054) | (8,305,194) |
Loss from discontinued operations | (12,301) | (3,629) | (5,312) | (104,968) |
Net loss | (3,122,320) | (2,442,706) | (9,153,366) | (8,410,162) |
Dividends on preferred stock | (79,219) | (14,057) | (213,192) | (40,842) |
Net loss attributable to common stockholders | $ (3,201,539) | $ (2,456,763) | $ (9,366,558) | $ (8,451,004) |
Continuing operations | $ (0.59) | $ (0.55) | $ (1.91) | $ (2.00) |
Discontinued operations | $ 0.00 | $ 0.00 | $ 0.00 | $ (0.03) |
Net loss per common share | $ (0.59) | $ (0.55) | $ (1.91) | $ (2.03) |
Weighted average common shares outstanding - basic and diluted | 5,424,000 | 4,434,600 | 4,909,000 | 4,153,500 |
4. Description of New Accounting Pronouncements Not yet Adopted
|
9 Months Ended |
---|---|
Jun. 30, 2013
|
|
Notes | |
4. Description of New Accounting Pronouncements Not yet Adopted | 4. Recent Accounting Pronouncements The Company has reviewed all recently issued, but not yet effective, accounting pronouncements and does not believe the future adoption of any such pronouncements will have a material impact on the Companys financial position, results of operations, or liquidity. |
18. Lease Commitments
|
9 Months Ended | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
|||||||||||||||||
Notes | |||||||||||||||||
18. Lease Commitments | 18. Lease Commitments The Company leases office space under non-cancelable operating leases. Future minimum rental payments under non-cancelable operating leases as of June 30, 2013 were as follows:
The rent expense for the Companys facilities held under non-cancelable operating leases was $236,792 and $109,212 for the nine months ended June 30, 2013 and 2012, respectively. |
13. Derivative Liability (Details) (USD $)
|
9 Months Ended | |
---|---|---|
Jun. 30, 2013
|
Sep. 30, 2012
|
|
Details | ||
Derivatives liability | $ 0 | $ 4,015,855 |
Derivative, Gain on Derivative | $ 45,697 |
12. Related-party Notes Payable
|
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
12. Related-party Notes Payable | 12. Related-Party Notes Payable As of June 30, 2013 and September 30, 2012, the Company had the following related-party notes payable outstanding:
|
8. Property and Equipment: Schedule of property and equipment (Details) (USD $)
|
Jun. 30, 2013
|
Sep. 30, 2012
|
---|---|---|
Property and equipment, net of accumulated depreciation of $198,675 and $625,401, respectively | $ 234,968 | $ 266,078 |
Property, Plant and Equipment, Gross | 433,643 | 891,479 |
Property and equipment accumulated depreciation | (198,675) | (625,401) |
Leaseholds and Leasehold Improvements
|
||
Property and equipment, net of accumulated depreciation of $198,675 and $625,401, respectively | 93,913 | 402,016 |
Equipment
|
||
Property and equipment, net of accumulated depreciation of $198,675 and $625,401, respectively | 250,347 | 374,229 |
Computer Software, Intangible Asset
|
||
Property and equipment, net of accumulated depreciation of $198,675 and $625,401, respectively | 65,836 | 65,111 |
Furniture and Fixtures
|
||
Property and equipment, net of accumulated depreciation of $198,675 and $625,401, respectively | $ 23,547 | $ 50,123 |
14. Preferred Stock (Details) (USD $)
|
9 Months Ended | 9 Months Ended | ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
Sep. 30, 2012
|
Jun. 30, 2013
Loan Origination Fees
|
Jun. 30, 2013
Future Advisory Services
|
Jun. 30, 2013
Future Consulting Services
|
Jun. 30, 2013
Accrued Board of Director Fees and Compensation
|
Jun. 30, 2013
Bonus to an Officer
|
Jun. 30, 2013
Dividends on Series C preferred stock
|
Jun. 30, 2013
Dividends on Series D preferred stock
|
Jun. 30, 2013
Past consulting services
|
Jun. 30, 2013
Bonus for consulting services
|
Jun. 30, 2013
Bonus to CEO
|
Jun. 30, 2013
Series C Preferred Stock
|
Jun. 30, 2012
Series C Preferred Stock
|
|
Convertible Preferred Stock Shares Issued | 60,000 | 480,000 | ||||||||||||
Dividends Payable, Current | $ 40,382 | |||||||||||||
Shares Series D Preferred Stock Issued | 78,174 | 71,800 | 20,000 | 52,913 | 24,300 | 7,169 | 2,342 | 95,400 | 30,000 | 80,000 | ||||
Loan origination fees | 691,363 | |||||||||||||
Shares Series D Preferred Stock Issued Value | 230,800 | 60,000 | 61,652 | 97,200 | 40,382 | 13,263 | 333,902 | 105,000 | 320,000 | |||||
Series D preferred shares converted | 30,000 | |||||||||||||
Shares issued from conversion of Series D preferred stock | 150,000 | |||||||||||||
Accrued Dividends on Series D preferred stock | 172,511 | |||||||||||||
Accrued Dividends on Series D Peferred Stock Settled | 110,794 | |||||||||||||
Series D Preferred Stock issued to settle accrued dividends | 2,342 | |||||||||||||
Shares issued to settle accrued dividends | 10,218 | |||||||||||||
Accrued dividends | $ 80,338 |
16. Stock Options and Warrants: Schedule of warrants fair value assumptions (Tables)
|
9 Months Ended | ||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
|||||||||||||||||||||||||||||||||
Tables/Schedules | |||||||||||||||||||||||||||||||||
Schedule of warrants fair value assumptions |
|
1. Organization and Nature of Operations: Going Concern (Policies)
|
9 Months Ended |
---|---|
Jun. 30, 2013
|
|
Policies | |
Going Concern | Going Concern Although the Company had a positive gross margin for the three and nine months ended June 30, 2013, it incurred negative gross margins, working capital and cash flows from operating activities for the fiscal years ended September 30, 2012 and 2011, and had negative working capital and cash flows from operating activities for the nine months ended June 30, 2013. These factors raise substantial doubt about the Companys ability to continue as a going concern. The financial statements do not include any adjustments that might result from the outcome of this uncertainty. In order for the Company to remove substantial doubt about its ability to continue as a going concern, it must continue to improve gross margins, generate positive cash flows from operating activities and obtain the necessary debt or equity funding to meet its projected capital investment requirements. Managements plans with respect to this uncertainty include raising additional capital by issuing equity securities and increasing the sales of the Companys services and products. There can be no assurance that the Company will be able to raise sufficient capital or that revenues will increase rapidly enough to offset operating losses and repay debts as they come due. If the Company is unable to increase revenues or obtain additional financing, it will be unable to continue the development of its products and may have to cease operations. |
20. Subsequent Events
|
9 Months Ended |
---|---|
Jun. 30, 2013
|
|
Notes | |
20. Subsequent Events | 20. Subsequent Events Subsequent to June 30, 2013, the Company entered into the following agreements and transactions: (1) In July 2013, the Company entered into three loan conversion agreements with the Companys Chief Executive Officer and an entity controlled by the Companys Chief Executive Officer. The Company issued 1,704,715 shares of common stock for the conversion, at $0.75 per share, of three Series B debenture loans representing principal and interest in the amount of $1,278,536. (2) In July 2013, the Company issued 3,180,000 shares of common stock, at $0.75 per share, for cash investments from the Companys Chief Executive Officer totaling $2,385,000 during the period April 2013 through July 2013. (3) In July 2013, the Company entered into an additional short-term loan of $175,000 from the Companys Chief Executive Officer with interest at 12%, due on demand. The note included $17,500 of loan origination fees. (4) In July 2013, a Series D shareholder requested to convert 20,000 shares of Series D preferred stock into 100,000 shares of common stock. (5) In July 2013, the Company entered into a securities purchase agreement with accredited investors in a private placement to purchase previously unissued shares of common stock at $0.75 per share. The Company issued 333,333 shares of common stock for $250,000. (6) In July 2013, the Company entered into two loan conversion agreements with a related party. The Company issued 457,216 shares of common stock for the conversion of two Series A debenture agreements representing principal and interest in the amount of $342,912. (7) In August 2013, the Company entered into loan conversion agreements with an officer of the Company. The Company issued 333,334 shares of common stock for the conversion of a Series A debenture agreement representing principal and interest in the amount of $250,000. (8) In August 2013, the Company entered into loan conversion agreements with two investors. The Company issued 85,719 shares of common stock for the conversion of a Series A debenture agreement representing principal and interest in the amount of $64,289. (9) In August 2013, the Company entered into a securities purchase agreement with accredited investors in a private placement to purchase previously unissued shares of common stock at $0.75 per share. The Company issued 380,000 shares of common stock for $285,000. (10) In August 2013, the Company also entered into two secured loan agreements with two investors in the amount of $550,000, guaranteed by a former Chief Executive Officer of the Company. The loans bear annual interest of 12% with interest payments due quarterly. The loans mature in August 2014. The Company also issued warrants with the option to purchase 36,667 shares of the Companys common stock at $0.75 per share related to the loan agreements. |
7. Customer Contracts Disclosure (Details) (USD $)
|
9 Months Ended | 11 Months Ended | ||
---|---|---|---|---|
Jun. 30, 2013
|
Jun. 30, 2012
|
Aug. 31, 2012
|
Sep. 30, 2012
|
|
Details | ||||
Customer contracts acquired | $ 2,369,882 | |||
Amortization | 624,773 | 13,837 | ||
Customer contracts, net of accumulated amortization of $727,103 and $102,330, respectively | $ 1,642,779 | $ 2,267,552 |
9. Equipment Leased To Customers: Schedule of leased equipment (Tables)
|
9 Months Ended | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
|||||||||||||||||
Tables/Schedules | |||||||||||||||||
Schedule of leased equipment |
|
17. Segment Information: Schedule of Segment Reporting Information, by Segment (Tables)
|
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Tables/Schedules | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Segment Reporting Information, by Segment |
|
8. Property and Equipment (Details) (USD $)
|
3 Months Ended | 9 Months Ended | |
---|---|---|---|
Jun. 30, 2013
|
Jun. 30, 2013
|
Jun. 30, 2012
|
|
Details | |||
Loss on disposal of property and equipment | $ 101,421 | $ 101,421 | $ 0 |
Loss on disposal of property and equipment | (101,421) | (101,421) | 0 |
Depreciation, Amortization and Accretion, Net | $ 71,772 | $ 46,800 |
6. Inventories: Schedule of Inventory, Current (Tables)
|
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
Tables/Schedules | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Inventory, Current |
|
18. Lease Commitments (Details) (USD $)
|
9 Months Ended | |
---|---|---|
Jun. 30, 2013
|
Jun. 30, 2012
|
|
Details | ||
Operating Leases, Rent Expense, Net | $ 236,792 | $ 109,212 |
18. Lease Commitments: Schedule of Future Minimum Rental Payments for Operating Leases (Details) (USD $)
|
Jun. 30, 2013
|
---|---|
Details | |
Operating Leases, Future Minimum Payments Due, Next Twelve Months | $ 53,119 |
Operating Leases, Future Minimum Payments, Due in Two Years | 277,603 |
Operating Leases, Future Minimum Payments, Due in Three Years | 308,330 |
Operating Leases, Future Minimum Payments, Due in Four Years | 317,580 |
Operating Leases, Future Minimum Payments, Due in Five Years | 327,107 |
Operating Leases, Future Minimum Payments, Due Thereafter | 280,077 |
Operating Leases, Future Minimum Payments Due | $ 1,563,816 |
3. EarningsPerShareTextBlock: Schedule Of Common Stock Equivalents (Details)
|
Jun. 30, 2013
|
Jun. 30, 2012
|
---|---|---|
Details | ||
Exercise of outstanding common stock options and warrants | 3,911,887 | 1,386,587 |
Conversion of Series D preferred stock | 4,241,005 | 275,000 |
Conversion of Series C preferred stock | 480,000 | 480,000 |
Conversion of debt | 6,164,072 | 3,508,469 |
Issuance of employee restricted shares | 16,700 | 63,700 |
Total common stock equivalents | 14,813,664 | 5,713,756 |
19. Fair Value Measurements
|
9 Months Ended | ||||||
---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
|||||||
Notes | |||||||
19. Fair Value Measurements | 19. Fair Value Measurements US GAAP establishes a fair value hierarchy that prioritizes the inputs used to measure fair values. The Company measured the fair values using the hierarchy levels as follows:
The Companys embedded derivatives liability is re-measured to fair value at each reporting date until the contingency is resolved. See Note 13 above for more information about this liability and the inputs used for calculating fair value. |
2. Discontinued Operations
|
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2. Discontinued Operations | 2. Discontinued Operations In June 2013, the Company sold its assets and liabilities related to the Reagents segment (Reagents). This segment was engaged in the business of manufacturing and marketing medical diagnostic stains, solutions and related equipment to hospitals and medical testing labs. The purchaser was a former employee. The sale was solely the Company's Reagents business and not any business related to any of the Company's other segments. As of June 30, 2013, the Company no longer holds any ownership interest in the Reagents segment and has ceased incurring costs related to its operations and development. The sale included all applicable segment assets and liabilities including, accounts receivable, inventory, accounts payable, property, equipment and leased equipment. The purchaser also assumed the lease for general office and warehouse space. As a result of the sale of the Reagents business, the Company has reflected this segment as discontinued operations in the condensed consolidated financial statements for the three and nine months ended June 30, 2013 and 2012. The following table summarized certain operating data for discontinued operations for the three and nine months ended June 30, 2013 and 2012:
|
5. Goodwill and Intangible Assets Disclosure
|
9 Months Ended |
---|---|
Jun. 30, 2013
|
|
Notes | |
5. Goodwill and Intangible Assets Disclosure | 5. Acquisitions 4G Biometrics, LLC On March 8, 2012, the Company acquired 4G Biometrics, LLC, a Texas limited liability company (4G). Pursuant to the acquisition agreement, the Company acquired 100 percent of the member interests of 4G and 4G is operated as a wholly owned subsidiary of the Company. As amended, the purchase consideration for the member interests of 4G was comprised as follows: · $350,000 in cash; · The assumption of $50,000 of accounts payable and accrued liabilities; · 160,000 shares of Series D convertible preferred stock; · Options for the purchase of up to 433,333 shares of common stock of the Company at $1.00 per share to each of the three sellers with vesting as follows: o Options for 43,333 shares vest when 4G has 9,300 members o Options for another 43,333 shares vest when an additional 5,000 4G members are added, or a total of 14,300 members; o Options for another 43,333 shares vest when an additional 5,000 4G members are added, or a total of 19,300 members; o Options for another 43,333 shares vest when an additional 5,000 4G members are added, or a total of 24,300 members; and o so forth until fully vested. As of June 30, 2013, options to purchase 520,000 shares of common stock have vested. Three of the 4G key operational managers are under two-year written employment agreements with the Company. Under the purchase method of accounting, the purchase price was allocated to 4Gs assets and assumed liabilities based on their estimated fair values as of the closing date of the acquisition. The excess of the purchase price over the fair values of the net assets acquired was recorded as goodwill. The purchase price for 4G reflects total consideration paid of $1,040,000, of which $825,894 was allocated to goodwill and $214,106 was allocated to customer contracts. GWire During fiscal year 2012, the Company established GWire Corporation (GWire) as a subsidiary. Effective September 1, 2012, GWire acquired the assets and assumed certain liabilities of Green Wire, LLC, Green Wire Outsourcing, Inc., Orbit Medical Response, LLC, and Rapid Medical Response, LLC (collectively, Green Wire). The Company entered into employment agreements with two of Green Wires operating managers on November 1, 2012. These two individuals were granted 27% ownership in GWire and ActiveCare retained the remaining 73%. The purchase consideration for Green Wire consisted of the following: · $2,236,737 in the form of a note payable with a 36-month term (including imputed interest at 12%); and · 20,000 shares of ActiveCares Series D convertible preferred stock, valued at $40,000. Under the purchase method of accounting, the purchase price for Green Wire was allocated to the assets purchased and liabilities assumed based on their estimated fair values as of the closing date of the acquisition. The purchase price for Green Wire reflects total consideration paid of $2,276,737, which has been allocated to $12,215 of cash, $13,976 of accounts receivable, $92,022 of property and equipment, $16,964 of deposits and other assets, $229,249 of leased equipment, $2,155,776 of customer contracts, $154,206 of accounts payable, $55,117 of accrued expenses and $34,142 of deferred revenue. During the nine months ended June 30, 2013, the two operating managers converted their 27% ownership in GWire and 425,000 of related options into 425,000 shares of the Companys common stock as discussed further in Note 15. As a result, the Company owns 100% of GWire as of June 30, 2013. |
3. EarningsPerShareTextBlock
|
9 Months Ended | ||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
|||||||||||||||||||||||||||||
Notes | |||||||||||||||||||||||||||||
3. EarningsPerShareTextBlock |
3. Net Loss per Common Share Net loss per common share is computed by dividing net loss attributable to common stockholders by the sum of the weighted average number of common shares outstanding and the weighted-average dilutive common share equivalents outstanding. The computation of net loss per common share does not assume exercise or conversion of securities that would have an anti-dilutive effect. Common share equivalents consist of shares of common stock issuable upon the exercise of stock options, stock purchase warrants and the conversion of convertible preferred stock or debt instruments. As of June 30, 2013 and 2012, there were 14,813,664 and 5,713,756 outstanding common share equivalents, respectively, that were not included in the computation of diluted net loss per common share as their effect would be anti-dilutive. The anti-dilutive common stock equivalents outstanding as of June 30, 2013 and 2012 consisted of the following:
|
18. Lease Commitments: Schedule of Future Minimum Rental Payments for Operating Leases (Tables)
|
9 Months Ended | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
|||||||||||||||||
Tables/Schedules | |||||||||||||||||
Schedule of Future Minimum Rental Payments for Operating Leases |
|
1. Organization and Nature of Operations: Use of Estimates in The Preparation of Financial Statements (Policies)
|
9 Months Ended |
---|---|
Jun. 30, 2013
|
|
Policies | |
Use of Estimates in The Preparation of Financial Statements | Use of Estimates in the Preparation of Financial Statements The preparation of financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from these estimates. |
7. Customer Contracts Disclosure: Schedule of Future Customer Contract Amortization (Tables)
|
9 Months Ended | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
|||||||||||
Tables/Schedules | |||||||||||
Schedule of Future Customer Contract Amortization |
|
12. Related-party Notes Payable: Schedule Of Related Party Notes Payable (Tables)
|
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Tables/Schedules | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule Of Related Party Notes Payable |
|