LASERLOCK TECHNOLOGIES, INC. |
Nevada | 23-3023677 | |||||
(State or Other Jurisdiction of Incorporation or Organization) | (I.R.S. Employer Identification No.) |
3112 M St NW, Washington, DC | 20007 | |||||
(Address of Principal Executive Offices) | (Zip Code) |
(202) 400-3700 | ||
(Registrant’s Telephone Number, Including Area Code) |
Large accelerated filer | o | Accelerated file | o |
Non-accelerated filer | o | Smaller reporting company | þ |
(Do not check if a smaller reporting company) |
1 |
PAGE | ||
1 | ||
2 | ||
3 - 8 | ||
9 - 10 | ||
11 - 26 |
March 31, 2014 | December 31, 2013 | |||||||
(unaudited) | (audited) | |||||||
ASSETS | ||||||||
CURRENT ASSETS | ||||||||
Cash and cash equivalents | $ | 579,341 | $ | 1,285,973 | ||||
Accounts receivable, net of allowance of $0 at March 31, 2014 and December 31, 2013 | 3,573 | 3,573 | ||||||
Inventory | 34,271 | 34,271 | ||||||
Prepaid expenses | 186,841 | 189,474 | ||||||
TOTAL CURRENT ASSETS | 804,026 | 1,513,291 | ||||||
PROPERTY AND EQUIPMENT | ||||||||
Capital equipment, net of accumulated depreciation of $109,265 and $91,952 as of March 31, 2014 and December 31, 2013 | 126,761 | 144,074 | ||||||
OTHER ASSETS | ||||||||
Deposits | 37,197 | 37,197 | ||||||
Patents and trademarks, net of accumulated amortization of $108,670 and $105,393 as of March 31, 2014 and December 31, 2013 | 117,418 | 120,695 | ||||||
TOTAL ASSETS | $ | 1,085,402 | $ | 1,815,257 | ||||
LIABILITIES AND STOCKHOLDERS’ DEFICIT | ||||||||
CURRENT LIABILITIES | ||||||||
Accounts payable and accrued expenses | $ | 230,777 | $ | 316,785 | ||||
Accrued interest - related party | 17,666 | 16,667 | ||||||
Notes payable | 50,000 | 50,000 | ||||||
TOTAL CURRENT LIABILITIES | 298,443 | 383,452 | ||||||
LONG-TERM LIABILITIES | ||||||||
Warrant liability | 7,334,000 | 6,000,000 | ||||||
Embedded derivative liability | 1,100,000 | 800,000 | ||||||
Accrued interest - related parties | 310,584 | 300,677 | ||||||
Senior secured convertible notes payable - related parties | 330,249 | 330,249 | ||||||
TOTAL LONG-TERM LIABILITIES | 9,074,833 | 7,430,926 | ||||||
STOCKHOLDERS’ DEFICIT | ||||||||
Convertible Preferred Stock, $ .001 par value; 75,000,000 shares authorized; 21,111,111 shares issued and outstanding as of March 31, 2014 and December 31, 2013 | 633,333 | 633,333 | ||||||
Common stock, $ .001 par value; 675,000,000 shares authorized; 328,925,532 shares issued and 299,129,630 outstanding at March 31, 2014 and 319,862,042 shares issued and 290,066,139 outstanding at December 31, 2013 | 328,925 | 319,862 | ||||||
Additional paid in capital | 24,070,875 | 22,938,983 | ||||||
Treasury stock, at cost (29,795,903 shares at March 31, 2014 and December 31, 2013) | (113,389 | ) | (113,389 | ) | ||||
Deficit accumulated during the development stage | (33,207,618 | ) | (29,777,910 | ) | ||||
STOCKHOLDERS’ DEFICIT | (8,287,874 | ) | (5,999,121 | ) | ||||
TOTAL LIABILITIES AND STOCKHOLDERS’ DEFICIT | $ | 1,085,402 | $ | 1,815,257 |
-1- |
Three Months | Three Months | |||||||||||
Cumulative | Ended | Ended | ||||||||||
Since | March 31, | March 31, | ||||||||||
Inception | 2014 | 2013 | ||||||||||
NET REVENUES | ||||||||||||
Sales | $ | 464,295 | $ | - | $ | 3,140 | ||||||
Royalties | 645,180 | - | ||||||||||
TOTAL NET REVENUE | 1,109,475 | - | 3,140 | |||||||||
COST OF SALES | 431,741 | - | 2,710 | |||||||||
GROSS PROFIT | 677,734 | - | 430 | |||||||||
OPERATING EXPENSES | ||||||||||||
General and administrative | 2,416,346 | 124,761 | 83,867 | |||||||||
Legal and accounting | 2,146,929 | 132,195 | 112,437 | |||||||||
Patent costs | 65,000 | - | - | |||||||||
Payroll expenses (a) | 14,004,172 | 1,074,680 | 567,500 | |||||||||
Research and development | 2,357,705 | 845,729 | 137,500 | |||||||||
Sales and marketing | 5,327,899 | 51,436 | 47,231 | |||||||||
Total operating expenses | 26,318,051 | 2,228,801 | 948,535 | |||||||||
LOSS BEFORE OTHER INCOME (EXPENSE) | (25,640,317 | ) | (2,228,801 | ) | (948,105 | ) | ||||||
OTHER INCOME (EXPENSE) | ||||||||||||
Interest income | 63,664 | - | - | |||||||||
Interest expense | (2,329,164 | ) | (10,907 | ) | (41,241 | ) | ||||||
Loss on extinguishment of debt | (1,221,875 | ) | - | - | ||||||||
Change in fair value of warrants | (1,494,209 | ) | (890,000 | ) | (11,921,510 | ) | ||||||
Change in fair value of embedded derivative liability | (100,000 | ) | (300,000 | ) | - | |||||||
Fair value of warrants in excess of consideration for convertible preferred stock | (2,995,791 | ) | - | (2,995,791 | ) | |||||||
Gain on debt forgiveness | 340,352 | - | - | |||||||||
Gain on disposition of assets | 4,722 | - | - | |||||||||
(7,732,301 | ) | (1,200,907 | ) | (14,958,542 | ) | |||||||
LOSS BEFORE INCOME TAX BENEFIT | (33,372,618 | ) | (3,429,708 | ) | (15,906,647 | ) | ||||||
INCOME TAX BENEFIT | (165,000 | ) | - | - | ||||||||
NET LOSS | (33,207,618 | ) | (3,429,708 | ) | (15,906,647 | ) | ||||||
Less: Deemed dividend distribution | (1,000,000 | ) | - | (1,000,000 | ) | |||||||
NET LOSS APPLICABLE TO COMMON STOCKHOLDERS | $ | (34,207,618 | ) | $ | (3,429,708 | ) | $ | (16,906,647 | ) | |||
NET LOSS PER COMMON SHARE | ||||||||||||
BASIC | $ | (0.01 | ) | $ | (0.07 | ) | ||||||
DILUTED | $ | (0.01 | ) | $ | (0.07 | ) | ||||||
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING | ||||||||||||
BASIC | 297,571,958 | 227,124,683 | ||||||||||
DILUTED | 297,571,958 | 227,124,683 |
-2- |
Deficit | ||||||||||||||||||||||||||||||||||||
Preferred | Common | Accumulated | ||||||||||||||||||||||||||||||||||
Stock | Stock | Deferred | Additional | During the | ||||||||||||||||||||||||||||||||
Number of | Number of | Consulting | Paid-In | Treasury | Development | |||||||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | Fees | Capital | Stock | Stage | Total | ||||||||||||||||||||||||||||
Issuance of initial 4,278,000 shares on November 10, 1999 | $ | - | $ | - | 4,278,000 | $ | 4,278 | $ | - | $ | 16,595 | $ | - | $ | - | $ | 20,873 | |||||||||||||||||||
Issuance of shares of common stock in exchange for services | - | - | 1,232,000 | 1,232 | - | 35,728 | - | - | 36,960 | |||||||||||||||||||||||||||
Issuance of shares of common stock | - | - | 2,090,000 | 2,090 | - | 60,610 | - | - | 62,700 | |||||||||||||||||||||||||||
Stock issuance costs | - | - | - | - | - | (13,690 | ) | - | - | (13,690 | ) | |||||||||||||||||||||||||
Net loss | - | - | - | - | - | - | - | (54,113 | ) | (54,113 | ) | |||||||||||||||||||||||||
Balance, December 31, 1999 | - | - | 7,600,000 | 7,600 | - | 99,243 | - | (54,113 | ) | 52,730 | ||||||||||||||||||||||||||
Issuance of shares of common stock | - | - | 5,449,999 | 5,450 | - | 921,050 | - | - | 926,500 | |||||||||||||||||||||||||||
Issuance of shares of common stock in exchange for services | - | - | 240,000 | 240 | (40,800 | ) | 40,560 | - | - | - | ||||||||||||||||||||||||||
Stock issuance costs | - | - | - | - | - | (16,335 | ) | - | - | (16,335 | ) | |||||||||||||||||||||||||
Fair value of non-employee stock options grants | - | - | - | - | - | 50,350 | - | - | 50,350 | |||||||||||||||||||||||||||
Amortization of deferred consulting fees | - | - | - | - | 20,117 | - | - | - | 20,117 | |||||||||||||||||||||||||||
Net loss | - | - | - | - | - | - | - | (367,829 | ) | (367,829 | ) | |||||||||||||||||||||||||
Balance, December 31, 2000 | - | - | 13,289,999 | 13,290 | (20,683 | ) | 1,094,868 | - | (421,942 | ) | 665,533 | |||||||||||||||||||||||||
Issuance of shares of common stock | - | - | 217,500 | 218 | - | 77,723 | - | - | 77,941 | |||||||||||||||||||||||||||
Issuance of shares of common stock and stock options for acquisition of subsidiary | - | - | 2,000,000 | 2,000 | - | 736,000 | - | - | 738,000 | |||||||||||||||||||||||||||
Issuance of stock options | - | - | - | - | - | 15,000 | - | - | 15,000 | |||||||||||||||||||||||||||
Exercise of options | - | - | 1,450,368 | 1,450 | - | 230,609 | - | - | 232,059 | |||||||||||||||||||||||||||
Fair value of non-employee stock options | - | - | - | - | - | 323,250 | - | - | 323,250 | |||||||||||||||||||||||||||
Amortization of deferred consulting fees | - | - | - | - | 20,683 | - | - | - | 20,683 | |||||||||||||||||||||||||||
Net loss | - | - | - | - | - | - | - | (1,052,299 | ) | (1,052,299 | ) | |||||||||||||||||||||||||
Balance, December 31, 2001 | - | - | 16,957,867 | 16,958 | - | 2,477,450 | - | (1,474,241 | ) | 1,020,167 |
-3- |
Deficit | ||||||||||||||||||||||||||||||||||||
Preferred | Common | Accumulated | ||||||||||||||||||||||||||||||||||
Stock | Stock | Deferred | Additional | During the | ||||||||||||||||||||||||||||||||
Number of | Number of | Consulting | Paid-In | Treasury | Development | |||||||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | Fees | Capital | Stock | Stage | Total | ||||||||||||||||||||||||||||
Issuance of shares of common stock | - | - | 3,376,875 | 3,377 | - | 687,223 | - | - | 690,600 | |||||||||||||||||||||||||||
Fair value of non-employee stock options | - | - | - | - | - | 94,000 | - | - | 94,000 | |||||||||||||||||||||||||||
Salary due to shareholder contributed capital | - | - | - | - | - | 15,000 | - | - | 15,000 | |||||||||||||||||||||||||||
Return of shares of common stock related to purchase price adjustment | - | - | (1,000,000 | ) | (1,000 | ) | - | (353,000 | ) | - | - | (354,000 | ) | |||||||||||||||||||||||
Net loss | - | - | - | - | - | - | - | (1,195,753 | ) | (1,195,753 | ) | |||||||||||||||||||||||||
Balance, December 31, 2002 | - | - | 19,334,742 | 19,335 | - | 2,920,673 | - | (2,669,994 | ) | 270,014 | ||||||||||||||||||||||||||
Issuance of shares of common stock | - | - | 22,512,764 | 22,512 | - | 1,387,109 | - | - | 1,409,621 | |||||||||||||||||||||||||||
Fair value of non-employee stock options | - | - | - | - | - | 213,300 | - | - | 213,300 | |||||||||||||||||||||||||||
Issuance of shares of common stock in exchange for services | - | - | 143,000 | 143 | - | 23,857 | - | - | 24,000 | |||||||||||||||||||||||||||
Stock issuance costs | - | - | - | - | - | (49,735 | ) | - | - | (49,735 | ) | |||||||||||||||||||||||||
Net loss | - | - | - | - | - | - | - | (1,107,120 | ) | (1,107,120 | ) | |||||||||||||||||||||||||
Balance, December 31, 2003 | - | - | 41,990,506 | 41,990 | - | 4,495,204 | - | (3,777,114 | ) | 760,080 | ||||||||||||||||||||||||||
Stock issuance costs | - | - | - | - | - | (25,000 | ) | - | - | (25,000 | ) | |||||||||||||||||||||||||
Fair value of non-employee stock options | - | - | - | - | - | 493,600 | - | - | 493,600 | |||||||||||||||||||||||||||
Issuance of shares of common stock | - | - | 18,600,000 | 18,600 | - | 939,881 | - | - | 958,481 | |||||||||||||||||||||||||||
Net loss | - | - | - | - | - | - | - | (1,406,506 | ) | (1,406,506 | ) | |||||||||||||||||||||||||
Balance, December 31, 2004 | - | - | 60,590,506 | 60,590 | - | 5,903,685 | - | (5,183,620 | ) | 780,655 |
-4- |
Deficit | ||||||||||||||||||||||||||||||||||||
Preferred | Common | Accumulated | ||||||||||||||||||||||||||||||||||
Stock | Stock | Deferred | Additional | During the | ||||||||||||||||||||||||||||||||
Number of | Number of | Consulting | Paid-In | Treasury | Development | |||||||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | Fees | Capital | Stock | Stage | Total | ||||||||||||||||||||||||||||
Fair value of non-employee stock options | - | - | - | - | - | 286,762 | - | - | 286,762 | |||||||||||||||||||||||||||
Issuance of shares of common stock | - | - | 3,000,000 | 3,000 | - | 102,000 | - | - | 105,000 | |||||||||||||||||||||||||||
Net loss for the year ended December 31, 2005 | - | - | - | - | - | - | - | (1,266,811 | ) | (1,266,811 | ) | |||||||||||||||||||||||||
Balance at December 31, 2005 | - | - | 63,590,506 | 63,590 | - | 6,292,447 | - | (6,450,431 | ) | (94,394 | ) | |||||||||||||||||||||||||
Fair value of non-employee stock options | - | - | - | - | - | 215,463 | - | - | 215,463 | |||||||||||||||||||||||||||
Fair value of employee stock options | - | - | - | - | - | 135,098 | - | - | 135,098 | |||||||||||||||||||||||||||
Fair value of warrants issued for deferred finance charges | - | - | - | - | - | 392,376 | - | - | 392,376 | |||||||||||||||||||||||||||
Exercise of warrants | - | - | 5,550,000 | 5,550 | - | 49,950 | - | - | 55,500 | |||||||||||||||||||||||||||
Exercise of options | - | - | 4,300,000 | 4,300 | - | (3,870 | ) | - | - | 430 | ||||||||||||||||||||||||||
Shares retired upon cancellation of consulting agreements | - | - | (1,200,000 | ) | (1,200 | ) | - | 1,080 | - | - | (120 | ) | ||||||||||||||||||||||||
Issuance of shares for services | - | - | 1,200,000 | 1,200 | - | 53,800 | - | - | 55,000 | |||||||||||||||||||||||||||
Net loss for the year ended December 31, 2006 | - | - | - | - | - | - | - | (1,607,017 | ) | (1,607,017 | ) | |||||||||||||||||||||||||
Balance at December 31, 2006 | - | - | 73,440,506 | 73,440 | - | 7,136,344 | - | (8,057,448 | ) | (847,664 | ) | |||||||||||||||||||||||||
Fair value of non-employee stock options | - | - | - | - | - | 47,692 | - | - | 47,692 | |||||||||||||||||||||||||||
Fair value of employee stock options | - | - | - | - | - | 67,651 | - | - | 67,651 | |||||||||||||||||||||||||||
Recognition of beneficial conversion feature | - | - | - | - | - | 375,000 | - | - | 375,000 | |||||||||||||||||||||||||||
Net loss for the year ended December 31, 2007 | - | - | - | - | - | - | - | (1,117,334 | ) | (1,117,334 | ) | |||||||||||||||||||||||||
Balance at December 31, 2007 | - | - | 73,440,506 | 73,440 | - | 7,626,687 | - | (9,174,782 | ) | (1,474,655 | ) |
-5- |
Deficit | ||||||||||||||||||||||||||||||||||||
Preferred | Common | Accumulated | ||||||||||||||||||||||||||||||||||
Stock | Stock | Deferred | Additional | During the | ||||||||||||||||||||||||||||||||
Number of | Number of | Consulting | Paid-In | Treasury | Development | |||||||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | Fees | Capital | Stock | Stage | Total | ||||||||||||||||||||||||||||
Fair value of non-employee stock options | - | - | - | - | - | 28,752 | - | - | 28,752 | |||||||||||||||||||||||||||
Fair value of employee stock options | - | - | - | - | - | 19,720 | - | - | 19,720 | |||||||||||||||||||||||||||
Fair value of warrants issued in conjunction with debt financing | - | - | - | - | - | 25,000 | - | - | 25,000 | |||||||||||||||||||||||||||
Net loss for the year ended December 31, 2008 | - | - | - | - | - | - | - | (931,338 | ) | (931,338 | ) | |||||||||||||||||||||||||
Balance at December 31, 2008 | - | - | 73,440,506 | 73,440 | - | 7,700,159 | - | (10,106,120 | ) | (2,332,521 | ) | |||||||||||||||||||||||||
Fair value of non-employee stock options | - | - | - | - | - | 1,524 | - | - | 1,524 | |||||||||||||||||||||||||||
Fair value of warrants issued in conjunction with debt financing | - | - | - | - | - | 15,450 | - | - | 15,450 | |||||||||||||||||||||||||||
Issuance of shares for services | - | - | 7,200,000 | 7,200 | - | 40,500 | - | - | 47,700 | |||||||||||||||||||||||||||
Shares issued for conversion of notes payable | - | - | 48,750,000 | 48,750 | - | 263,291 | - | - | 312,041 | |||||||||||||||||||||||||||
Net loss for the year ended December 31, 2009 | - | - | - | - | - | - | - | (694,910 | ) | (694,910 | ) | |||||||||||||||||||||||||
Balance at December 31, 2009 | - | - | 129,390,506 | 129,390 | - | 8,020,924 | - | (10,801,030 | ) | (2,650,716 | ) | |||||||||||||||||||||||||
Fair value of non-employee stock options | - | - | - | - | - | 364 | - | - | 364 | |||||||||||||||||||||||||||
Fair value of warrants issued in conjunction with debt financing | - | - | - | - | - | 20,143 | - | - | 20,143 | |||||||||||||||||||||||||||
Issuance of shares for services | - | - | 25,950,000 | 25,950 | - | 182,650 | - | - | 208,600 | |||||||||||||||||||||||||||
Net loss for the year ended Decemberr 31, 2010 | - | - | - | - | - | - | - | (721,841 | ) | (721,841 | ) | |||||||||||||||||||||||||
Balance at December 31, 2010 | - | - | 155,340,506 | 155,340 | - | 8,224,081 | - | (11,522,871 | ) | (3,143,450 | ) |
-6- |
(A Development Stage Enterprise)
For the Period November 10, 1999 (Date of Inception) to March 31, 2014
Convertible | Deficit | |||||||||||||||||||||||||||||||||||
Preferred | Common | Accumulated | ||||||||||||||||||||||||||||||||||
Stock | Stock | Deferred | Additional | During the | ||||||||||||||||||||||||||||||||
Number of | Number of | Consulting | Paid-In | Treasury | Development | |||||||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | Fees | Capital | Stock | Stage | Total | ||||||||||||||||||||||||||||
Issuance of shares for services | - | - | 1,000,000 | 1,000 | - | 29,000 | - | - | 30,000 | |||||||||||||||||||||||||||
Contribution of common stock from related parties | - | - | (12,000,000 | ) | - | - | 95,594 | (95,594 | ) | - | - | |||||||||||||||||||||||||
Purchase of common stock for treasury | - | - | (17,795,903 | ) | - | - | - | (17,795 | ) | - | (17,795 | ) | ||||||||||||||||||||||||
Sale of common stock | - | - | 15,500,000 | 15,500 | - | 384,500 | - | - | 400,000 | |||||||||||||||||||||||||||
Issuance of shares for stock issuance costs | - | - | 2,100,000 | 2,100 | - | (2,100 | ) | - | - | - | ||||||||||||||||||||||||||
Stock issuance costs | - | - | - | - | - | (40,000 | ) | - | - | (40,000 | ) | |||||||||||||||||||||||||
Exercise of options | - | - | 1,000,000 | 1,000 | - | 9,000 | - | - | 10,000 | |||||||||||||||||||||||||||
Fair value of warrants issued in conjunction with debt financing | - | - | - | - | - | 21,275 | - | - | 21,275 | |||||||||||||||||||||||||||
Fair value of employee stock options | - | - | - | - | - | 47,658 | - | - | 47,658 | |||||||||||||||||||||||||||
Fair value of non-employee stock options | - | - | - | - | - | 48,374 | - | - | 48,374 | |||||||||||||||||||||||||||
Net loss for the year ended December 31, 2011 | - | - | - | - | - | - | - | (665,113 | ) | (665,113 | ) | |||||||||||||||||||||||||
Balance at December 31, 2011 | - | - | 145,144,603 | 174,940 | - | 8,817,382 | (113,389 | ) | (12,187,984 | ) | (3,309,051 | ) | ||||||||||||||||||||||||
Issuance of shares for services | - | - | 1,000,000 | 1,000 | - | 45,500 | - | - | 46,500 | |||||||||||||||||||||||||||
Issuance of shares of common stock | - | - | 44,111,111 | 44,111 | - | 1,015,889 | - | - | 1,060,000 | |||||||||||||||||||||||||||
Issuance of stock for licensing | - | - | 2,222,222 | 2,222 | - | 97,778 | - | - | 100,000 | |||||||||||||||||||||||||||
Issuance of stock for trademarks, etc. | - | - | 2,222,222 | 2,222 | - | 97,778 | - | - | 100,000 | |||||||||||||||||||||||||||
Shares issued for conversion of notes payable and accrued interest | - | - | 12,923,622 | 12,925 | - | 568,639 | - | - | 581,564 | |||||||||||||||||||||||||||
Exercise of options | - | - | 10,490,996 | 10,491 | - | 2,622 | - | - | 13,113 | |||||||||||||||||||||||||||
Exercise of warrants | - | - | 333,333 | 333 | - | 49,667 | - | - | 50,000 | |||||||||||||||||||||||||||
Fair value of employee stock options | - | - | - | - | - | 332,036 | - | - | 332,036 | |||||||||||||||||||||||||||
Fair value of non-employee stock options | - | - | - | - | - | 11,638 | - | - | 11,638 | |||||||||||||||||||||||||||
Forgiveness of debt - related party | - | - | - | - | - | 349,000 | - | - | 349,000 | |||||||||||||||||||||||||||
Net loss for the year ended December 31, 2012 | - | - | - | - | - | - | - | (1,199,057 | ) | (1,199,057 | ) | |||||||||||||||||||||||||
Balance at December 31, 2012 | - | - | 218,448,109 | 248,244 | - | 11,387,929 | (113,389 | ) | (13,387,041 | ) | (1,864,257 | ) |
-7- |
��
(A Development Stage Enterprise)
Consolidated Statements of Changes in Stockholders’ Equity (Deficit) (Continued)
For the Period November 10, 1999 (Date of Inception) to March 31, 2014
Convertible | Deficit | |||||||||||||||||||||||||||||||||||
Preferred | Common | Accumulated | ||||||||||||||||||||||||||||||||||
Stock | Stock | Deferred | Additional | During the | ||||||||||||||||||||||||||||||||
Number of | Number of | Consulting | Paid-In | Treasury | Development | |||||||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | Fees | Capital | Stock | Stage | Total | ||||||||||||||||||||||||||||
Issuance of shares of preferred stock | 33,333,333 | 1,000,000 | - | - | - | - | - | - | 1,000,000 | |||||||||||||||||||||||||||
Conversion of shares of preferred stock to common stock | (12,222,222 | ) | (366,667 | ) | 12,222,222 | 12,222 | - | 354,445 | - | - | - | |||||||||||||||||||||||||
Issuance of shares of common stock | - | - | 4,811,111 | 4,811 | - | 230,189 | - | - | 235,000 | |||||||||||||||||||||||||||
Shares issued for conversion of notes payable and accrued interest | - | - | 18,275,000 | 18,275 | - | 1,871,725 | - | - | 1,890,000 | |||||||||||||||||||||||||||
Exercise of options | - | - | 3,335,000 | 3,335 | - | 14,584 | - | - | 17,919 | |||||||||||||||||||||||||||
Exercise of warrants | - | - | 1,000,000 | 1,000 | - | 9,000 | - | - | 10,000 | |||||||||||||||||||||||||||
Fair value of employee stock options | - | - | - | - | - | 8,619,136 | - | - | 8,619,136 | |||||||||||||||||||||||||||
Deemed dividend distribution | - | - | - | - | - | (1,000,000 | ) | - | - | (1,000,000 | ) | |||||||||||||||||||||||||
Conversion of Notes payable | - | 31,974,697 | 31,975 | 1,451,975 | 1,483,950 | |||||||||||||||||||||||||||||||
Net loss for the year ended December 31, 2013 | - | - | - | - | - | - | - | (16,390,869 | ) | (16,390,869 | ) | |||||||||||||||||||||||||
Balance at December 31, 2013 (audited) | 21,111,111 | 633,333 | 290,066,139 | 319,862 | - | 22,938,983 | (113,389 | ) | (29,777,910 | ) | (5,999,121 | ) | ||||||||||||||||||||||||
Issuance of shares of common stock for technology | 6,349,206 | 6,349 | - | 393,651 | - | - | 400,000 | |||||||||||||||||||||||||||||
Cashless exercise of options | 2,714,285 | 2,714 | - | (2,714 | ) | - | - | 0 | ||||||||||||||||||||||||||||
Fair value of stock options | - | - | - | - | - | 740,955 | - | - | 740,955 | |||||||||||||||||||||||||||
Net loss for the three months ended March 31, 2014 | - | - | - | - | - | - | - | (3,429,708 | ) | (3,429,708 | ) | |||||||||||||||||||||||||
Balance at March 31, 2014 (unaudited) | 21,111,111 | $ | 633,333 | 299,129,630 | $ | 328,925 | $ | - | 24,070,875 | $ | (113,389 | ) | (33,207,618 | ) | $ | (8,287,874 | ) |
-8- |
LaserLock Technologies, Inc. and Subsidiary |
(A Development Stage Enterprise) |
Consolidated Statement of Cash Flows |
For the Three Months Ended March 31, 2014 and 2013 |
And for the Period November 10, 1999 (Date of Inception) to March 31, 2014) |
(Unaudited) |
ThreeMonths | ThreeMonths | |||||||||||
Cumulative | Ended | Ended | ||||||||||
Since | March 31, | March 31, | ||||||||||
Inception | 2014 | 2013 | ||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||||||
Net loss | $ | (33,207,618 | ) | $ | (3,429,708 | ) | $ | (15,906,647 | ) | |||
Adjustments to reconcile net loss to net cash used in | ||||||||||||
operating activities | ||||||||||||
Fair value of options issued in exchange for services | 11,777,323 | 740,954 | 332,598 | |||||||||
Accretion of interest on deferred finance charges | 453,625 | - | - | |||||||||
Accretion of discount on notes payable | 446,954 | - | 1,239 | |||||||||
Change in fair value warrant liability | 1,494,209 | 890,000 | 11,921,510 | |||||||||
Change in fair value embedded derivative liability | 100,000 | 300,000 | - | |||||||||
Fair value of warrants in excess of consideration for convertible preferred stock | 2,995,791 | - | 2,995,791 | |||||||||
Fair value of stock in excess of converted notes payable and accrued interest | 1,221,875 | - | - | |||||||||
Salary due to stockholder contributed to capital | 15,000 | - | - | |||||||||
Amortization and depreciation | 632,574 | 20,590 | 6,045 | |||||||||
Gain on disposition of assets | (4,722 | ) | - | - | ||||||||
Gain on debt forgiveness | (340,352 | ) | - | - | ||||||||
Stock & warrants issued in exchange for technology | 1,397,760 | 844,000 | - | |||||||||
Financing expenses paid directly from stock proceeds | 5,270 | - | - | |||||||||
Amortization of deferred consulting fees | 40,800 | - | - | |||||||||
(Increase) decrease in assets | - | - | ||||||||||
Accounts receivable | (3,573 | ) | - | (3,140 | ) | |||||||
Inventory | 5,689 | - | (9,872 | ) | ||||||||
Prepaid expenses | 213,158 | 2,632 | 137,133 | |||||||||
Deposit | (37,197 | ) | - | - | ||||||||
Increase in liabilities | ||||||||||||
Accounts payable and accrued expenses | 2,258,765 | (75,100 | ) | (220,820 | ) | |||||||
Net cash used in operating activities | (10,534,669 | ) | (706,632 | ) | (746,163 | ) | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||||||
Purchase of property and equipment | (48,682 | ) | - | (7,329 | ) | |||||||
Purchase of patents and trademarks | (246,088 | ) | - | (18,443 | ) | |||||||
Proceeds from sale of assets | 6,738 | - | ||||||||||
Net cash used in investing activities | (288,032 | ) | - | (25,772 | ) | |||||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||||||
Proceeds from issuance of preferred stock | 1,000,000 | - | 1,000,000 | |||||||||
Proceeds from issuance of common stock | 5,786,447 | - | 235,000 | |||||||||
Proceeds from exercise of stock options | 273,401 | - | 17,919 | |||||||||
Proceeds issuance of stock options | 15,000 | - | - | |||||||||
Proceeds from exercise of warrants | 115,500 | - | 10,000 | |||||||||
Proceeds from issuance of warrants | 2,000,000 | - | - | |||||||||
Proceeds from issuance of notes payable | 2,789,000 | - | - | |||||||||
Repayments of notes payable | (352,751 | ) | - | - | ||||||||
Payment for treasury stock | (17,795 | ) | - | - | ||||||||
Debt issuance costs | (62,000 | ) | - | - | ||||||||
Stock issuance costs | (144,760 | ) | - | - | ||||||||
Net cash provided by financing activities | 11,402,042 | - | 1,262,919 | |||||||||
NET INCREASE (DECREASE) IN CASH AND | ||||||||||||
CASH EQUIVALENTS | 579,341 | (706,632 | ) | 490,984 | ||||||||
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD | - | 1,285,973 | 2,994,350 | |||||||||
CASH AND CASH EQUIVALENTS - END OF PERIOD | $ | 579,341 | $ | 579,341 | $ | 3,485,334 |
-9- |
LaserLock Technologies, Inc. and Subsidiary |
(A Development Stage Enterprise) |
Consolidated Statement of Cash Flows (Continued) |
For the Three Months Ended March 31, 2014 and 2013 |
And for the Period November 10, 1999 (Date of Inception) to March 31, 2014) |
(Unaudited) |
Cash paid during the year for: | ||||||||||||
Interest | $ | 53,336 | $ | - | $ | 13,896 | ||||||
Income taxes | $ | - | $ | - | $ | - | ||||||
SUPPLEMENTAL DISCLOSURE OF NON-CASH | ||||||||||||
INVESTING AND FINANCING ACTIVITIES: | ||||||||||||
Cashless exercise of options | $ | 2,714 | $ | 2,714 | $ | - | ||||||
Return of shares of common stock related to | ||||||||||||
purchase price adjustment | ||||||||||||
Common stock | (1,000 | ) | - | - | ||||||||
Additional paid-in capital | (353,000 | ) | - | - | ||||||||
Intangible assets | $ | (354,000 | ) | $ | - | $ | - | |||||
Issuance of common stock and stock options | ||||||||||||
for acquisition of subsidiary | $ | 738,000 | $ | - | $ | - | ||||||
Proceeds from common stock sales applied directly | ||||||||||||
to debt and financing expenses repayment | $ | 55,270 | $ | - | $ | - | ||||||
Fair value of warrants issued for deferred finance charges | $ | 392,376 | $ | - | $ | - | ||||||
Fair value of stock issued for conversion of notes payable | ||||||||||||
and accrued interest | $ | 2,985,680 | $ | - | $ | 262,000 | ||||||
Fair value of stock issued for conversion of preferred stock | ||||||||||||
to common stock | $ | 366,667 | $ | - | $ | - | ||||||
Fair value of stock issued for purchase of assets | $ | 100,000 | $ | - | $ | - | ||||||
Fair value of warrants issued for purchase of assets | $ | 100,000 | $ | - | $ | - | ||||||
Fair value of stock issued for licensing costs | $ | 100,000 | $ | - | $ | - | ||||||
Fair value of warrants issued for licensing costs | $ | 300,000 | $ | - | $ | - | ||||||
Accretion of discount on preferred stock as deemed dividend distribution | $ | 1,000,000 | $ | - | $ | 1,000,000 | ||||||
Fair value of beneficial conversion feature | $ | 1,500,000 | $ | - | $ | 1,000,000 | ||||||
Fair value of warrants issued as debt discount | $ | 78,043 | $ | - | $ | - | ||||||
Issuance of common stock for stock issuance costs | $ | 2,100 | $ | - | $ | - | ||||||
Issuance of options as stock cost for treasury stock | $ | 5,594 | $ | - | $ | - | ||||||
Forgiveness of debt-related party treated as additional paid in capital | $ | 349,000 | $ | - | $ | - | ||||||
Conversion of warrant in lieu of cash repayment of notes payable | $ | 60,000 | $ | - | $ | - |
-10- |
-11- |
-12- |
-13- |
-14- |
-15- |
-16- |
a. | First monies realized by the Company from its share of the net proceeds of the lawsuit shall be allocated and paid to the Lender until the principal and base interest accruing has been fully paid. |
b. | The next monies from the net proceeds of the litigation settlement will be paid to the Company to reimburse for out-of-pocket legal costs related to the lawsuit. |
c. | The next $825,000 of proceeds will be split 50%/50% between the Company and the Lenders. |
d. | The next $1,000,000 realized by the Company shall be allocated 90% to the Company and 10% to the Lenders. |
e. | The next $1,000,000 realized by Company shall be allocated 85% to Company and 15% to Lenders. |
f. | All remaining proceeds realized by Company shall be allocated 80% to Company and 20% to Lenders. |
-17- |
March 31, 2014 | December 31, 2013 | |||||||
Unsecured notes payable due to related parties; interest at 10% per annum; principal and accrued interest due at maturity in September 2015 | $ | 330,000 | $ | 330,000 | ||||
Series A notes payable; interest at 8% per annum; principal and accrued interest due at maturity in October 2011 (past due) | 50,000 | 50,000 | ||||||
380,000 | 380,000 | |||||||
Less: Current portion | 50,000 | 50,000 | ||||||
Long-term portion | $ | 330,000 | $ | 330,000 | ||||
On January 1, 2014 the company issued 6,349,206 warrants as consideration for technology received from VerifyMe related to the December 31, 2012 Agreement. The warrants are exercisable at $.10 per share and have an exercise price of $.10 per share. The warrants are subject to anti-dilution adjustments outlined in the Agreement. In accordance with FASB ASC 815, the warrants were classified as a liability with an initial fair value of $444,000, which was immediately expensed as research and development costs. In addition, the warrants must be valued every reporting period and adjusted to market with the increase or decrease being adjusted through earnings. As of March 31, 2014, the fair value of the warrant liability was $505,000.
At the time of payment, the Company made the payment, on a good faith basis, on the assumption that the technology conveyed to it would be patentable and licensable. The Company has not reached a conclusion that the technology will be patentable and licensable, and can provide no assurance to this effect.
-18- |
-19- |
March 31, 2014 | Level 1 | Level 2 | Level 3 | Total | ||||||||||||
Derivative liability related to fair value of beneficial conversion feature | $ | - | $ | 1,100,000 | $ | -- | $ | 1,100,000 | ||||||||
Derivative liability related to fair value of warrants | - | - | 7,334,000 | 7,334,000 | ||||||||||||
Total | $ | - | $ | 1,100,000 | $ | 7,334,000 | $ | 8,434,000 |
Total | ||||
Balance at January 1, 2014 | $ | 6,000,000 | ||
Additional Warrants issued January 2014 | 444,000 | |||
Change in fair value of derivative liabilities | 890,000 | |||
Balance at March 31, 2014 | $ | 7,334,000 |
Closing trade price of Common Stock | $ | 0.08 | ||
Series A Preferred Stock Conversion Price | $ | 0.03 | ||
Intrinsic value of conversion option per share | $ | 0.05 |
March 31, 2014 | |||
Annual Dividend Yield | 0.0% | ||
Expected Life (Years) | 3.75 – 3.84 | ||
Risk-Free Interest Rate | 1.67% | ||
Expected Volatility | 250.9% |
-20- |
On January 1, 2014, per the Patatent and Technology agreement the company issued 6,349,206 shares of common stock to VerifyMe. The shares were in payment for technology received. Per the Agreement, payment of $400,000 worth of the Company’s common stock was to be paid at a 10% discount to the market at time of payment. The closing price was $.07 per share discounted 10% to $.063. The $400,000 payment divided by the $.063 per share resulted in 6,349,206 shares to be issued. The entire $400,000 payment was expensed to research and development.
At the time of payment, the Company made the payment, on a good faith basis, on the assumption that the technology conveyed to it would be patentable and licensable. The Company has not reached a conclusion that the technology will be patentable and licensable, and can provide no assurance to this effect.
Should the Company ultimately conclude that the technology received is patentable and licensable, the Company would be required to make, on January 1, 2015, an additional payment pursuant to December 31, 2012 Patent and Technology Agreement in the amount of Four Million Five Hundred Thousand Dollars ($4,500,000), to be paid by issuing (i) a number of Shares equal to (x) $4,500,000 divided by (y) a price which equals a 10% discount to the market price at the time of issuance and (ii) warrants to purchase an equal number of shares of common stock exercisable at a price of ten cents ($0.10) per share. Based upon the current share price of $0.07 per share, this would result in the issuance of approximately an additional 70 million shares of common stock and warrants to purchase an additional 70 million shares.
-21- |
-22- |
-23- |
-24- |
Weighted Average | |||||||||||
Option/Warrant | Exercise | Exercise | |||||||||
Shares | Price | Price | |||||||||
Outstanding, December 31, 2012 | 82,807,221 | $0.00125 to $0.20 | $ | 0.01 | |||||||
Granted | 38,144,444 | 0.10 to 0.15 | 0.03 | ||||||||
Exercised | (9,435,000 | ) | 0.00125 - 0.07 | - | |||||||
Expired | - | - | - | ||||||||
Outstanding, December 31, 2013 | 111,516,665 | 0.00125 to 0.20 | 0 | ||||||||
Granted | 6,349,209 | 0.10 | 0.01 | ||||||||
Exercised | - | ||||||||||
Expired | (700,000 | ) | .07 -.20 | - | |||||||
Outstanding, March 31, 2014 | 117,165,874 | $0.01 to $.20 | $ | 0.10 | |||||||
Exercisable, March 31, 2014 | 117,165,874 | $0.01 to $.20 | $ | 0.10 | |||||||
Weighted Average Remaining Life, | |||||||||||
Exercisable, March 31, 2014 (years) | 6.5 |
Weighted Average | |||||||||||
Option/Warrant | Exercise | Exercise | |||||||||
Shares | Price | Price | |||||||||
Outstanding, December 31, 2012 | 15,766,667 | 0.00125 to 0.10 | $ | 0.06000 | |||||||
Granted | 45,500,000 | 0.05 - 0.15 | 0.04 | ||||||||
Exercised | (900,000 | ) | 0.00125 - 0.15 | - | |||||||
Expired/Returned | (500,000 | ) | - | - | |||||||
Outstanding, December 31, 2013 | 59,866,667 | .05 to .15 | 0.05 | ||||||||
Granted | 6,000,000 | .05 | .01 | ||||||||
Exercised | (12,000,000 | ) | .05 | .01 | |||||||
Expired/Returned | - | - | - | ||||||||
Outstanding, March 31, 2014 | 53,866,667 | $0.05 to $0.15 | $ | 0.05 | |||||||
Exercisable, March 31, 2014 | 45,366,667 | $0.05 to $0.15 | $ | 0.06 | |||||||
Weighted Average Remaining Life, | |||||||||||
Exercisable, March 31, 2014 (years) | 9.3 |
2014 | $ | 54,234 | |||
2015 | 74,637 | ||||
2016 | 31,605 | ||||
$ | 160,476 |
-25- |
-26- |
-27- |
-28- |
-29- |
-30- |
(a) | $450,000 on the date of the agreement (December 31, 2012), consisting of $250,000 in cash and warrants to purchase 4,444,444 shares of common stock under a cashless exercise initially at an exercise price of $0.045 on the terms set forth under the warrants issued by the Company to Zaah, dated as of December 31, 2012, |
(b) | $100,000, accrued in full as of the date of the agreement, but payable in twelve (12) months from the date hereof to a designee of Zaah’s selection, with a right to convert (at Zaah’s sole discretion, from time to time at any time) to shares of common stock at the prevailing market price per share of common stock (which, as long as the common stock is listed, shall be the closing price on the last trading day prior to such issuance or sale of the common stock as traded on a national securities exchange, the NASDAQ Global Market, the NASDAQ Capital Market, or another nationally recognized trading system (including Pink OTC Markets, Inc.)), and |
(c) | a commission of 10% of the revenue generated by any Company transaction originated through the efforts of Zaah, as substantiated by a written agreement between the Company and Zaah, specifically referencing the transaction in which Zaah is entitled to such commission, payable by the Company to Zaah in cash. Such payment shall be made on the earlier of (i) the date of the signing of such transaction, (ii) the date of the closing of such transaction, or (iii) any date on which any funds are paid to the Company in respect to such transaction. |
(a) | Payment 1, payable upon execution of the agreement on December 31, 2012: The sum of One Hundred Thousand Dollars ($100,000), to be paid by issuing (i) a number of shares of common stock, of the Company equal to (x) $100,000 divided by (y) $0.045 (2,222,222 shares) and (ii) cashless exercise warrants to purchase an equal number of shares exercisable at a price of Ten Cents ($0.10) per share with a term of five (5) years. |
(b) | Payment 2, payable on January 1, 2014: The sum of Four Hundred Thousand Dollars ($400,000), to be paid by issuing (i) a number of shares equal to (x) $400,000 divided by (y) a price which equals a 10% discount to market and (ii) cashless exercise warrants to purchase an equal number of shares exercisable at a price of Ten Cents ($0.10) per share with a term of five (5) years. |
(c) | Payment 3, payable on January 1, 2015: The sum of Four Million Five Hundred Thousand Dollars ($4,500,000), to be paid by issuing (i) a number of shares equal to (x) $4,500,000 divided by (y) a price which equals a 10% discount to market and (ii) cashless exercise warrants to purchase an equal number of shares exercisable at a price of Ten Cents ($0.10) per share with a term of five (5) years. |
(d) | Future Payments Contingent: The Company’s payment of Payment 2 and Payment 3 is contingent. To the extent that VerifyMe does not develop and license to the Company at a time subsequent to Payment 1, further technology and/or a further patent right related to the local, mobile and cloud based biometric security systems, then any payments not already paid, will not longer be due to VerifyMe, this nonperformance being a likelihood, more likely than not. |
-31- |
-32- |
-33- |
Not Applicable |
-34- |
31.1 | Certification of Chief Executive Officer pursuant to Rule 13a-14(a) or 15d-14(a) of the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | ||
31.2 | Certification of Chief Financial Officer pursuant to Rule 13a-14(a) or 15d-14(a) of the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | ||
32.1 | Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | ||
32.2 | Certification of 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 Taxonomy Extension Schema Document | |||
101.CAL XBRL Taxonomy Extension Calculation Linkbase Document | |||
101.DEF XBRL Taxonomy Extension Definition Linkbase Document | |||
101.LAB XBRL Taxonomy Extension Label Linkbase Document | |||
101.PRE XBRL Taxonomy Extension Presentation Linkbase Document |
-35- |
Date: May 15, 2014 | By: | /s/ Neil Alpert | |
Neil Alpert Chief Executive Officer |
-36- |