GROTE MOLEN, INC. (OTCBB:GROT) Files An 8-K Entry into a Material Definitive AgreementItem 1.01. Entry Into a Material Definitive Agreement
GROTE MOLEN, INC. (OTCBB:GROT) Files An 8-K Entry into a Material Definitive Agreement
1U rack-mountable 1GbE or 10GbE network devices
|
|
1GbE fanless desktop appliance
|
|
VMware ESXi virtual appliance
|
|
IBM z Systems LPAR and IBM z/VM software appliances
|
|
Amazon Web Services and IBM SoftLayer cloud appliances
|
|
|
a loss of existing or potential customers or channel partners;
|
|
|
|
delayed or lost revenue;
|
|
|
|
a delay in attaining, or the failure to attain, market acceptance;
|
|
|
|
the expenditure of significant financial and product development resources in efforts to analyze, correct, eliminate, or work around errors or defects, to address and eliminate vulnerabilities, or to identify and ramp up production with alternative third-party manufacturers;
|
|
|
|
an increase in warranty claims, or an increase in the cost of servicing warranty claims, either of which would adversely affect our gross margins;
|
|
|
|
harm to our reputation or brand; and
|
|
|
|
litigation, regulatory inquiries, or investigations that may be costly and further harm our reputation.
|
|
|
our ability to attract and retain new customers;
|
|
|
|
the budgeting cycles, seasonal buying patterns and purchasing practices of customers;
|
|
|
|
the timing of shipments of our products and length of our sales cycles;
|
|
|
changes in customer or reseller requirements or market needs;
|
||
|
changes in the growth rate of the IT security market, particularly the market for threat protection solutions like ours that target next-generation advanced cyber-attacks;
|
||
|
the timing and success of new product and service introductions by us or our competitors or any other change in the competitive landscape of the IT security market, including consolidation among our customers or competitors;
|
||
|
the level of awareness of IT security threats, particularly advanced cyber-attacks, and the market adoption of our software;
|
||
|
|
deferral of orders from customers in anticipation of new products or product enhancements announced by us or our competitors;
|
|
|
|
our ability to successfully expand our business domestically and internationally;
|
|
|
reductions in customer renewal rates for our subscriptions;
|
||
|
decisions by organizations to purchase IT security solutions from larger, more established security vendors or from their primary IT equipment vendors;
|
||
|
changes in our pricing policies or those of our competitors;
|
||
|
|
any disruption in, or termination of, our relationship with channel partners;
|
|
|
|
decreases in our customers’ subscription renewal rates;
|
|
|
|
our inability to fulfill our customers’ orders due to supply chain delays or events that impact our manufacturers or their suppliers;
|
|
|
|
insolvency or credit difficulties confronting our customers, affecting their ability to purchase or pay for our products, subscriptions and services, or confronting our key suppliers, particularly our sole source suppliers, which could disrupt our supply chain;
|
|
|
|
the cost and potential outcomes of existing and future litigation;
|
|
|
|
seasonality in our business;
|
|
|
|
general economic conditions, both domestic and in our foreign markets;
|
|
|
|
future accounting pronouncements or changes in our accounting policies or practices;
|
|
|
|
the amount and timing of operating costs and capital expenditures related to the expansion of our business;
|
|
|
|
a change in our mix of products, subscriptions and services; and
|
|
|
|
increases or decreases in our expenses caused by fluctuations in foreign currency exchange rates.
|
|
|
greater name recognition, longer operating histories and larger customer bases;
|
|
|
|
larger sales and marketing budgets and resources;
|
|
|
|
broader distribution and established relationships with channel and distribution partners and customers;
|
|
|
|
greater customer support resources;
|
|
|
|
greater resources to make acquisitions;
|
|
|
|
lower labor and research and development costs;
|
|
|
|
larger and more mature intellectual property portfolios; and
|
|
|
|
substantially greater financial, technical and other resources.
|
|
|
increased purchasing power and leverage held by large customers in negotiating contractual arrangements with us;
|
|
|
|
more stringent or costly requirements imposed upon us in our support service contracts with such customers, including stricter support response times and penalties for any failure to meet support requirements;
|
|
|
|
more complicated implementation processes;
|
|
|
|
longer sales cycles and the associated risk that substantial time and resources may be spent on a potential customer that ultimately elects not to purchase our platform or purchases less than we hoped;
|
|
|
|
closer relationships with, and dependence upon, large technology companies who offer competitive products; and
|
|
|
|
more pressure for discounts and write-offs.
|
|
|
selling to governmental agencies can be highly competitive, expensive and time consuming, often requiring significant upfront time and expense without any assurance that such efforts will generate a sale;
|
|
|
|
government certification requirements applicable to our products may change and in doing so restrict our ability to sell into the U.S. federal government sector until we have attained the revised certification;
|
|
|
|
government demand and payment for our products and services may be impacted by public sector budgetary cycles and funding authorizations, with funding reductions or delays adversely affecting public sector demand for our products and services;
|
|
|
|
we sell our software to governmental agencies through our indirect channel partners, and these agencies may have statutory, contractual or other legal rights to terminate contracts with our distributors and resellers for convenience or due to a default, and any such termination may adversely impact our future results of operations; and
|
|
|
|
governments routinely investigate and audit government contractors’ administrative processes, and any unfavorable audit could result in the government refusing to continue buying our platform, which would adversely impact our revenue and results of operations, or institute fines or civil or criminal liability if the audit uncovers improper or illegal activities.
|
|
|
develop or enhance our products and subscriptions;
|
|
|
|
continue to expand our sales and marketing and research and development organizations;
|
|
|
|
acquire complementary technologies, products or businesses;
|
|
|
|
expand operations, in the United States or internationally;
|
|
|
|
hire, train and retain employees; or
|
|
|
|
respond to competitive pressures or unanticipated working capital requirements.
|
|
|
announcements of new products, services or technologies, commercial relationships, acquisitions or other events by us or our competitors;
|
|
|
|
changes in how customers perceive the effectiveness of our platform in protecting against advanced cyber-attacks or other reputational harm;
|
|
|
|
price and volume fluctuations in the overall stock market from time to time;
|
|
|
|
significant volatility in the market price and trading volume of technology companies in general and of companies in the IT security industry in particular;
|
|
|
|
fluctuations in the trading volume of our shares or the size of our public float;
|
|
|
|
actual or anticipated changes or fluctuations in our results of operations;
|
|
|
|
whether our results of operations meet the expectations of securities analysts or investors;
|
|
|
|
actual or anticipated changes in the expectations of investors or securities analysts;
|
|
|
|
litigation involving us, our industry, or both;
|
|
|
|
regulatory developments in the United States, foreign countries or both;
|
|
|
|
general economic conditions and trends;
|
|
|
|
major catastrophic events;
|
|
|
|
sales of large blocks of our common stock; or
|
|
|
|
departures of key personnel.
|
Following the effectiveness of the change in our management, we will continue to have only three directors and two of them will not be independent directors, which means our board of directors may be influenced by the concerns, issues or objectives of management to a greater extent than would occur with a number of independent directors
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||||||||||||||
|
|
|
|
|
||||||||||||
|
||||||||||||||||
Sales
|
$
|
223,369
|
$
|
382,021
|
$
|
681,424
|
$
|
964,214
|
||||||||
Sales related parties
|
17,330
|
34,615
|
33,910
|
60,661
|
||||||||||||
|
||||||||||||||||
Total sales
|
$
|
240,699
|
$
|
416,636
|
$
|
715,334
|
$
|
1,024,875
|
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||||||||||||||
|
|
|
|
|
||||||||||||
|
||||||||||||||||
Sales
|
$
|
26,550
|
$
|
137,348
|
$
|
84,128
|
$
|
159,668
|
Name and Address of Beneficial Owner(1)
|
Number of
Shares of
Common Stock
|
Amount of
Number of
Share
Equivalents(2)
|
Total
Beneficial Ownership
|
Percentage of
Class
|
||||||||||||
Principal Stockholders
|
||||||||||||||||
Mag Ventures, LLC(14)
3 Fawn Hill Rd
Burlington, CT 06013
|
200,000
|
4,213,730
|
(3)
|
4,413,730
|
16.97
|
%
|
||||||||||
AltEnergy Cyber, LLC(15)
137 Rowayton Ave
Norwalk, CT 06853
|
–
|
8,941,316
|
(4)
|
8,941,316
|
29.09
|
%
|
||||||||||
Franklin S. Tuck
29 Tulip Tree Ln
Darien, CT 06820
|
–
|
2,997,016
|
(5)
|
2,997,016
|
12.09
|
%
|
||||||||||
Robert Zahm
7 Ridgewood Dr
Rye, NY 10580
|
–
|
4,855,531
|
(6)
|
4,855,531
|
18.22
|
%
|
||||||||||
John Snyder
10 Stone Fence Rd
Bernardsville, NJ 07924
|
–
|
1,443,156
|
(7)
|
1,443,156
|
6.21
|
%
|
||||||||||
Growth Ventures, Inc.(16)
14 Red Tail Dr
Highlands Ranch, CO 80126
|
750,000
|
750,000
|
(8)
|
1,500,000
|
6.65
|
%
|
||||||||||
Dr. Rao Kothapalli
2501 Jimmie Johnson Blvd #500
Port Arthur, TX 77640
|
500,000
|
980,383
|
(9)
|
1,480,393
|
6.50
|
%
|
||||||||||
Hugh B. Underwood
19853 Park Dr
Saratoga, CA 95070
|
366,670
|
1,478,006
|
(10)
|
1,844,676
|
7.93
|
%
|
||||||||||
Officers and Directors(17)
|
||||||||||||||||
John Hayes
|
6,492,586
|
2,322,970
|
(11)
|
8,815,556
|
36.56
|
%
|
||||||||||
Robert Graham
|
3,540,000
|
1,597,947
|
(12)
|
5,137,947
|
21.97
|
%
|
||||||||||
Robert Lentz
|
100,000
|
142,740
|
(13)
|
242,740
|
*
|
%
|
||||||||||
John Bluher
|
–
|
–
|
–
|
*
|
%
|
|||||||||||
All Officers and Directors
As Group (4 Persons)
|
10,132,586
|
4,063,657
|
14,196,243
|
54.91
|
%
|
(1)
|
The address for each named executive officer and director is the same address as the Registrant
|
(2)
|
Represents number of commons shares issuable upon exercise of warrants, options, and conversion of preferred stock
|
(3)
|
Represents 3,154,710 shares of common stock issuable upon conversion of 315,471 shares of preferred stock and 1,059,020 shares of common stock issuable upon exercise of warrants
|
(4)
|
Represents 4,026,012 shares of common stock issuable upon conversion of 402,601 shares of preferred stock and 4,915,304 shares of common stock issuable upon exercise of warrants
|
(5)
|
Represents 2,877,016 shares of common stock issuable upon conversion of 287,702 shares of preferred stock and 120,000 shares of common stock issuable upon exercise of warrants
|
(6)
|
Represents shares of common stock issuable upon conversion of 485,553 shares of preferred stock
|
(7)
|
Represents shares of common stock issuable upon conversion of 144,316 shares of preferred stock
|
(8)
|
Represents 750,000 shares of common stock issuable upon exercise of warrants
|
(9)
(10)
|
Represents shares of common stock issuable upon conversion of 98,039 shares of preferred stock
Represents 1,111,336 shares of common stock issuable upon conversion of 111,134 shares of preferred stock and 366,670 shares of common stock issuable upon exercise of warrants
|
(11)
|
Represents 417,647 shares of common stock issuable upon conversion of 41,765 shares of preferred stock, 1,105,323 shares of common stock issuable upon exercise of warrants and 800,000 shares of common stock issuable upon exercise of options
|
(12)
|
Represents 637,947 shares of common stock issuable upon conversion of 63,795 shares of preferred stock, and 960,000 shares of common stock issuable upon exercise of options
|
(13)
|
Represents common stock issuable upon exercise of options
|
(14)
|
Thomas Bruderman is the Managing Member of Mag Ventures, LLC
|
(15)
|
Russ Stidolph is the Managing Member of AltEnergy Cyber, LLC
|
(16)
|
Gary McAdam is the Trustee of Growth Venture, Inc
|
(17)
|
Directors’ totals do not include holdings of John Hofman as he has tendered his resignation pending ten days following the filing of this 14f-1 Information Statement
|
Name
|
Age
|
Titles
|
Directors and Officers(1)
|
||
Robert Graham
|
|
Chairman, Chief Executive Officer, and President
|
John Bluher
|
|
Chief Financial Officer, Treasurer and Secretary
|
John Hayes
|
|
Chief Technology Officer and Director (commencing on the 10th day following the Information Filing Date)
|
Robert Lentz
|
|
Director
|
John Hofman
|
|
Director (until the 10th day following the Information Filing Date)
|
Robert Lentz is a Director of BlackRidge and currently the President and CEO of Cyber Security Strategies. Mr. Lentz was the first Deputy Assistant Secretary of Defense for cyber and identity security, in which from November 2007 to October 2009, he led the DoD’s transformation to Network Centric Operations including the establishment of US Cyber Command. Since November 2000, he served as the CISO for the Secretary of Defense overseeing global security post 9-11. He previously worked at the NSA from 1975 to 2000, where he served in the first National Computer Security Center and as Chief of Network Security. Mr. Lentz serves on the board of directors of multiple high tech companies, advisor to the University of Maryland University College and on the nominating committee to the Cyber Hall of Fame. Robert holds a BA from St. Mary’s College and an MS in national strategy from National Defense University, and attended Harvard Business School.
Code of Ethics
the corporation could financially undertake the opportunity;
|
|
the opportunity is within the corporation’s line of business; and
|
|
it would be unfair to the corporation and its stockholders not to bring the opportunity to the attention of the corporation.
|
To the best of our knowledge, none of our directors or executive officers has, during the past ten years:
been convicted in a criminal proceeding or been subject to a pending criminal proceeding (excluding traffic violations and other minor offences);
|
|
had any bankruptcy petition filed by or against the business or property of the person, or of any partnership, corporation or business association of which he was a general partner or executive, been subject to any order, judgment, or decree, not subsequently reversed, suspended or vacated, of any court of competent jurisdiction or federal or state authority, permanently or temporarily enjoining, barring, suspending or otherwise limiting, his involvement in any type of business, securities, futures, commodities, investment, banking, savings and loan, or insurance activities, or to be associated with persons engaged in any such activity;
|
|
been found by a court of competent jurisdiction in a civil action or by the SEC or the Commodity Futures Trading Commission to have violated a federal or state securities or commodities law, and the judgment has not been reversed, suspended, or vacated;
|
|
been the subject of, or a party to, any federal or state judicial or administrative order, judgment, decree, or finding, not subsequently reversed, suspended or vacated (not including any settlement of a civil proceeding among private litigants), relating to an alleged violation of any federal or state securities or commodities law or regulation, any law or regulation respecting financial institutions or insurance companies including, but not limited to, a temporary or permanent injunction, order of disgorgement or restitution, civil money penalty or temporary or permanent cease and-desist order, or removal or prohibition order, or any law or regulation prohibiting mail or wire fraud or fraud in connection with any business entity; or
|
|
been the subject of, or a party to, any sanction or order, not subsequently reversed, suspended or vacated, of any self-regulatory organization (as defined in Section 3(a)(26) of the Exchange Act(15 U.S.C. 78c(a)(26))), any registered entity (as defined in Section 1(a)(29) of the Commodity Exchange Act (7 U.S.C. 1(a)(29))), or any equivalent exchange, association, entity or organization that has disciplinary authority over its members or persons associated with a member.
|
Name and principal position
|
Year |
Salary
|
Bonus
|
Equity Compensation (1,3,4)
|
All other compensation
|
Total
|
||||||||||||||||||
Robert Graham, CEO and President
|
$
|
225,000
|
–
|
–
|
–
|
$
|
225,000
|
|||||||||||||||||
|
225,000
|
–
|
–
|
–
|
$
|
225,000
|
||||||||||||||||||
|
200,000
|
(1)
|
–
|
–
|
–
|
$
|
200,000
|
|||||||||||||||||
John Hayes, CTO
|
$
|
180,000
|
(2)
|
–
|
–
|
–
|
180,000
|
|||||||||||||||||
|
$
|
180,000
|
(2)
|
–
|
–
|
–
|
–
|
|||||||||||||||||
|
$
|
180,000
|
(3)
|
–
|
–
|
–
|
–
|
|||||||||||||||||
John Bluher, CFO
|
$
|
13,867
|
–
|
–
|
$
|
108,000
|
(4)
|
$
|
121.867
|
|||||||||||||||
|
–
|
–
|
–
|
–
|
–
|
|||||||||||||||||||
|
–
|
–
|
–
|
–
|
–
|
(1)
|
$169,927 of Mr. Graham’s 2014 salary has been deferred as of this filing
|
(2)
|
$146,720 of Mr. Hayes’ 2016 and 2015 salary has been deferred as of this filing
|
(3)
|
$146,927 of Mr. Hayes’ 2014 salary has been deferred as of this filing
|
(4)
|
Represents 1099 payments to Mr. Bluher of which $12,000 have been deferred
|
Party Name:
|
Relationship:
|
Description:
|
|
|
||||||
Jay Wright
|
Corporate Counsel and Secretary
|
Consulting fees
|
$
|
227,298
|
$
|
120,799
|
||||
John Hayes
|
Chief Technology Officer
|
Advance
|
110,000
|
–
|
||||||
John Hayes
|
Chief Technology Officer
|
Expense reimbursement
|
193,995
|
121,279
|
||||||
Robert Graham
|
Chairman and Chief Executive Officer
|
Expense reimbursement
|
17,493
|
(4,409
|
)
|
|||||
|
|
|
$
|
549,236
|
$
|
237,669
|
Dividends
Securities Authorized for Issuance under Equity Compensation Plans
Transfer Agent
(b)
|
Pro forma financial information.
|
Exhibit
Number
|
SEC
Reference
Number
|
Title of Document
|
Location
|
|||
2.1
|
|
Agreement and Plan of Reorganization among Grote Molen, Inc., Grote Merger Co. and BlackRidge Technology Holdings, Inc. dated as of September 6, 2016*
|
Incorporated by Reference*
|
|||
2.2
|
|
Amendment Number 1 to Agreement and Plan of Reorganization among Grote Molen, Inc., Grote Merger Co. and BlackRidge Technology Holdings, Inc. dated as of February 22, 2017
|
This Filing
|
|||
2.3
|
|
Certificate of Merger among Grote Merger Co. and BlackRidge Technology Holdings dated as of February 22, 2017
|
This Filing
|
|||
2.4
|
|
Agreement of Merger among Grote Merger Co. and BlackRidge Technology Holdings and Grote Molen, Inc. dated as of February 22, 2017
|
This Filing
|
|||
3.1
|
|
Articles of Incorporation
|
Incorporated by Reference**
|
|||
3.2
|
|
Certificate of Designation of Series A Preferred Stock dated as of December 21, 2016
|
This Filing
|
|||
3.3
|
|
Certificate of Correction of Series A Preferred Stock dated as of February 15, 2017
|
This Filing
|
|||
3.4
|
|
Bylaws
|
Incorporated by Reference**
|
|||
99.1
|
|
Press Release dated February 23, 2017
|
This Filing
|
|
GROTE MOLEN, INC.
|
Date: February 23, 2017
|
|
|
By: /s/Robert Graham
|
|
Name: Robert Graham
|
|
Title: President
|
December 31,
|
December 31,
|
|||||||
ASSETS
|
||||||||
Current Assets:
|
||||||||
Cash
|
$
|
3,020
|
$
|
977,940
|
||||
Accounts Receivable
|
50,000
|
–
|
||||||
Inventory
|
–
|
7,117
|
||||||
Prepaid Expenses
|
91,937
|
70,834
|
||||||
Total Current assets
|
144,957
|
1,055,891
|
||||||
Intangible Assets, net
|
4,699,983
|
3,422,980
|
||||||
Total Assets
|
4,844,940
|
4,478,871
|
||||||
LIABILITIES AND STOCKHOLDERS’ DEFICIT
|
||||||||
Current Liabilities
|
||||||||
Accounts Payable
|
1,200,189
|
963,673
|
||||||
Accounts Payable Related Party
|
549,236
|
237,669
|
||||||
Accrued Interest
|
2,948,354
|
1,484,459
|
||||||
Accrued Interest Related Party
|
861,429
|
283,933
|
||||||
Wages Payable
|
9,527,552
|
7,185,050
|
||||||
Deferred Revenue
|
27,120
|
–
|
||||||
Notes Payable, Short Term
|
89,221
|
149,221
|
||||||
Convertible Notes, Short Term net of unamortized debt discounts of $10,424 and $121,536, respectively
|
9,587,521
|
7,198,409
|
||||||
Convertible Notes, Short Term Related Party
|
331,763
|
230,763
|
||||||
Total Current Liabilities
|
25,122,385
|
17,733,177
|
||||||
Contingent Liability
|
37,500
|
37,500
|
||||||
Convertible Notes, Long Term Related Party
|
3,895,810
|
3,895,810
|
||||||
Total Liabilities
|
29,055,695
|
21,666,487
|
||||||
Stockholders’ Deficit
|
||||||||
Preferred Stock, Par Value $0.001, 50,000,000 shares authorized; 98,040 issued and outstanding as of December 31, 2015
|
|
–
|
||||||
Common Stock, Par Value $0.001, 90,000,000 shares authorized; 13,325,681 issued and outstanding as of December 31, 2015 and 2014, respectively
|
13,326
|
13,326
|
||||||
Additional Paid-In Capital
|
3,110,733
|
3,060,831
|
||||||
Accumulated Deficit
|
(27,334,912
|
)
|
(20,261,773
|
)
|
||||
Total Stockholders’ Deficit
|
(24,210,755
|
)
|
(17,187,616
|
)
|
||||
Total Liabilities and Stockholders’ Deficit
|
$
|
4,844,940
|
$
|
4,478,871
|
December 31,
|
December 31,
2014
|
|||||||
Revenue
|
$
|
212,210
|
$
|
9,750
|
||||
Cost of Goods Sold
|
15,134
|
19,048
|
||||||
Gross Profit
|
197,076
|
(9,298
|
)
|
|||||
Operating Expenses
|
||||||||
Engineering
|
151,545
|
201,818
|
||||||
Sales and Marketing
|
8,087
|
13,301
|
||||||
General and Administrative
|
4,838,206
|
3,616,442
|
||||||
Total Operating Expenses
|
4,997,838
|
3,831,561
|
||||||
Net Operating (Loss)
|
(4,800,762
|
)
|
(3,840,859
|
)
|
||||
Other Income (Expense)
|
||||||||
Other Income
|
4,508
|
17,266
|
||||||
Interest Income
|
|
|
||||||
Interest Expense
|
(1,699,882
|
)
|
(992,791
|
)
|
||||
Interest Expense Related Party
|
(577,496
|
)
|
(566,007
|
)
|
||||
Net (loss) from operations
|
(7,073,139
|
)
|
(5,381,900
|
)
|
||||
Income Tax
|
–
|
–
|
||||||
Net (loss)
|
$
|
(7,073,139
|
)
|
$
|
(5,381,900
|
)
|
||
Basic and Diluted Loss Per Share
|
$
|
(0.53
|
)
|
$
|
(0.41
|
)
|
||
Weighted Average Shares Outstanding Basic and Diluted
|
13,325,681
|
13,325,681
|
Shares
Outstanding –
Preferred
|
Preferred
Stock
|
Shares
Outstanding –
Common
|
Common
Stock
|
Additional
Paid-in
Capital
|
Accumulated
Deficit
|
Total
Stockholders’
Deficit
|
||||||||||||||||||||||
Balance as of December 31, 2013
|
–
|
$
|
–
|
13,325,681
|
$
|
13,326
|
$
|
3,245,831
|
$
|
(14,879,873
|
)
|
$
|
(11,620,716
|
)
|
||||||||||||||
Convertible Note Incentive Granted to Investors
|
–
|
–
|
–
|
–
|
(185,000
|
)
|
–
|
(185,000
|
)
|
|||||||||||||||||||
Net (loss)
|
–
|
–
|
–
|
–
|
–
|
(5,381,900
|
)
|
(5,381,900
|
)
|
|||||||||||||||||||
Balance as of December 31, 2014
|
–
|
–
|
13,325,681
|
13,326
|
3,060,831
|
(20,261,773
|
)
|
(17,187,616
|
)
|
|||||||||||||||||||
Issuance of Preferred Stock
|
98,040
|
|
–
|
–
|
49,902
|
–
|
50,000
|
|||||||||||||||||||||
Net (loss)
|
–
|
–
|
–
|
–
|
–
|
(7,073,139
|
)
|
(7,073,139
|
)
|
|||||||||||||||||||
Balance as of December 31, 2015
|
98,040
|
$
|
|
13,325,681
|
$
|
13,326
|
$
|
3,110,733
|
$
|
(27,334,912
|
)
|
$
|
(24,210,755
|
)
|
December 31,
|
December 31,
2014
|
|||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net (Loss)
|
$
|
(7,073,139
|
)
|
$
|
(5,381,900
|
)
|
||
Adjustments to reconcile net loss to net cash provided by operating activities:
|
||||||||
Amortization
|
259,875
|
184,178
|
||||||
Amortization of Debt Discounts
|
234,172
|
182,695
|
||||||
Changes in Assets and Liabilities
|
||||||||
Accounts Receivable
|
(50,000
|
)
|
–
|
|||||
Inventory
|
7,117
|
–
|
||||||
Prepaid Expense
|
(21,103
|
)
|
(17,030
|
)
|
||||
Accounts Payable
|
236,516
|
95,390
|
||||||
Accounts Payable Related Party
|
311,567
|
86,485
|
||||||
Accrued Interest
|
1,463,895
|
799,004
|
||||||
Accrued Interest Related Party
|
577,496
|
566,007
|
||||||
Deferred Revenue
|
27,120
|
–
|
||||||
Contingent Liabilities
|
–
|
(14,287
|
)
|
|||||
Wages Payable
|
898,230
|
706,293
|
||||||
Net Cash (Used in) Operating Activities
|
(3,128,254
|
)
|
(2,793,165
|
)
|
||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Purchases of Intangible Assets
|
(92,606
|
)
|
(36,478
|
)
|
||||
Net Cash (Used in) Investing Activities
|
(92,606
|
)
|
(36,478
|
)
|
||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Proceeds from Issuance of Preferred Stock
|
50,000
|
–
|
||||||
Proceeds from Issuance of Convertible Notes, Net
|
2,154,940
|
3,758,639
|
||||||
Proceeds from Issuance of Convertible Notes Related Party
|
101,000
|
72,000
|
||||||
Principal payments of Convertible Notes
|
–
|
(50,000
|
)
|
|||||
Principal payments of Short Term Notes
|
(60,000
|
)
|
(8,889
|
)
|
||||
Net Cash (Used in) Financing Activities
|
2,245,940
|
3,771,750
|
||||||
Net (Decrease) Increase in Cash and Cash Equivalents
|
(974,920
|
)
|
942,107
|
|||||
Cash and Cash Equivalents, Beginning
|
977,940
|
35,833
|
||||||
Cash and Cash Equivalents, Ending
|
3,020
|
977,940
|
||||||
NON-CASH INVESTING AND FINANCING ACTIVITIES
|
||||||||
Wages Payable included in Capitalized Intangible Assets
|
$
|
1,444,272
|
$
|
578,846
|
||||
Short Term Convertible Notes Incentives
|
$
|
–
|
$
|
185,000
|
||||
Accrued Interest Refinanced to Notes related party
|
$
|
–
|
$
|
1,042,909
|
||||
Short Term Convertible Notes Refinanced to Short Term Notes
|
$
|
–
|
$
|
76,940
|
||||
SUPPLEMENTAL CASH FLOW INFORMATION
|
||||||||
Cash Paid During the Year For:
|
||||||||
Interest
|
$
|
1,815
|
$
|
3,611
|
||||
Income Taxes
|
$
|
–
|
$
|
–
|
Revenue
|
Accounts Receivable
|
|||||||||||||||
Years Ended December 31
|
December 31
|
|||||||||||||||
Customers
|
|
|
|
|
||||||||||||
Customer A
|
|
%
|
–
|
–
|
–
|
|||||||||||
Customer B
|
|
%
|
–
|
|
%
|
–
|
||||||||||
Customer C
|
–
|
|
%
|
–
|
|
As of
December 31,
|
As of
December 31,
|
||||||
Inventory
|
345,930
|
353,047
|
||||||
Less: allowance for obsolescence
|
(345,930
|
)
|
(345,930
|
)
|
||||
|
$
|
–
|
$
|
7,117
|
Useful Life
|
|
Patent Costs
|
20 years
|
Software Licenses
|
7 years
|
Software Development Costs
|
15 years
|
|
As of
December 31,
2015
|
As of
December 31,
2014
|
Amortization Period
|
||||||
Patent costs
|
397,900
|
327,668
|
20 years
|
||||||
Software licenses
|
58,260
|
58,260
|
7 years
|
||||||
Capitalized software development costs
|
4,868,476
|
3,401,830
|
15 years
|
||||||
Less: accumulated depreciation
|
(624,653
|
)
|
(364,778
|
)
|
|
||||
|
$
|
4,699,983
|
$
|
3,422,980
|
|
|
|
|||||||
Beginning Balance
|
$
|
149,221
|
$
|
81,170
|
||||
Notes transferred from convertible notes and accrued interest
|
–
|
76,940
|
||||||
Repayments on loans
|
(60,000
|
)
|
(8,889
|
)
|
||||
Ending Balance
|
$
|
89,221
|
$
|
149,221
|
December 31,
2015
|
December 31,
2014
|
|||||||
Conversion Terms
|
||||||||
Convertible at the lessor of (a) $0.90 per share of convertible preferred stock or (b) a 25% discount to the terms offered in a future “Series A” investment round. Notes bear interest at the rate of 12% annually and have maturity dates ranging from December 31, 2014 to March 31, 2017. Notes are subject to the default interest rate of 18% per annum after maturity.
|
$
|
6,712,935
|
$
|
4,333,935
|
||||
Convertible at the lessor of (a) $0.90 per share of convertible preferred stock or (b) a 10% discount to the terms offered in a future “Series A” investment round. Notes bear interest at the rate of 12% annually and have a maturity date of October 1, 2017. Notes are subject to the default interest rate of 18% per annum after maturity.
|
3,712,638
|
3,712,638
|
||||||
Convertible at the lessor of (a) $1.70 per share of convertible preferred stock or (b) a 25% discount to the terms offered in a future “Series A” investment round. Notes bear interest at the rate of 12% annually and have maturity dates ranging from December 31, 2014 to August 31, 2016. Notes are subject to the default interest rate of 18% per annum after maturity.
|
800,000
|
800,000
|
||||||
Convertible at the lessor of (a) $1.70 per share of convertible preferred stock or (b) a 25% discount to the terms offered in a future “Series A Preferred Stock” investment round. Notes bear interest at the rate of 12% annually and have maturity dates ranging from June 30, 2014 to August 31, 2016. Notes are subject to the default interest rate of 18% per annum after maturity.
|
450,000
|
450,000
|
||||||
Convertible at the lessor of (a) $1.70 per share of convertible preferred stock or (b) a 25% discount to the terms offered in a future “Series B” investment round. Notes bear interest at the rate of 12% annually and have maturity dates ranging from October 30, 2014 to August 31, 2016. Notes are subject to the default interest rate of 18% per annum after maturity.
|
922,000
|
922,000
|
Convertible at the lessor of (a) $1.70 per share of convertible preferred stock or (b) a 10% discount to the terms offered in a future “Series B” investment round. Notes bear interest at the rate of 12% annually and have maturity dates ranging from March 31, 2015 to April 1, 2015. Notes are subject to the default interest rate of 18% per annum after maturity.
|
115,000
|
115,000
|
||||||
Convertible at the lessor of (a) $1,700 per share of convertible preferred stock or (b) a 25% discount to the terms offered in a future “Series B” investment round. Notes bear interest at the rate of 12% annually and have maturity dates ranging from September 30, 2014 to August 31, 2016. Notes are subject to the default interest rate of 18% per annum after maturity.
|
125,000
|
125,000
|
||||||
Convertible at the lessor of (a) $1,700 per share of convertible preferred stock or (b) a 10% discount to the terms offered in a future “Series B” investment round. Notes bear interest at the rate of 12% annually and have maturity dates ranging from May 31, 2012 to August 31, 2016. Notes are subject to the default interest rate of 18% per annum after maturity.
|
937,945
|
937,945
|
||||||
Convertible at the lessor of (a) $1,700 per share of convertible preferred stock or (b) a 10% discount to the terms offered in a future “Series 2 Preferred Stock” investment round. Notes bear interest at the rate of 12% annually and have a maturity date of December 31, 2012. Notes are subject to the default interest rate of 18% per annum after maturity.
|
50,000
|
50,000
|
||||||
|
13,825,518
|
11,466,518
|
||||||
Debt Discount
|
(10,424
|
)
|
(121,536
|
)
|
||||
$
|
13,815,094
|
$
|
11,324,982
|
|
|
|||||||
Beginning Balance
|
$
|
11,324,982
|
$
|
6,210,679
|
||||
Proceeds from issuance of convertible notes, net of issuance discounts
|
2,255,940
|
3,830,639
|
||||||
Debt incentives offered on convertible notes
|
–
|
185,000
|
||||||
Repayments on convertible notes
|
–
|
(50,000
|
)
|
|||||
Accrued interest added to note refinance
|
–
|
1,039,438
|
||||||
Transfer of convertible notes to short term notes
|
–
|
(73,469
|
)
|
|||||
Amortization of discounts
|
234,172
|
182,695
|
||||||
Ending Balance
|
$
|
13,815,094
|
$
|
11,324,982
|
||||
Convertible Notes, Short Term – Related Party
|
$
|
331,763
|
$
|
230,763
|
||||
Convertible Notes, Short Term
|
$
|
9,587,521
|
$
|
7,198,409
|
||||
Convertible Notes, Long Term Related Party
|
$
|
3,895,810
|
$
|
3,895,810
|
Year Ending December 31,
|
||||
|
$
|
170,132
|
||
|
173,071
|
|||
|
177,950
|
|||
|
183,609
|
|||
|
78,612
|
|||
Total minimum lease payments
|
$
|
783,344
|
Party Name:
|
Relationship:
|
Nature of transactions:
|
|
|
||||||
Jay Wright
|
Corporate Counsel and Secretary
|
Consulting fees
|
$
|
227,298
|
$
|
120,799
|
||||
John Hayes
|
Chief Technology Officer
|
Advance
|
110,000
|
–
|
||||||
John Hayes
|
Chief Technology Officer
|
Expense reimbursement
|
193,995
|
121,279
|
||||||
Robert Graham
|
Chairman and Chief Executive Officer
|
Expense reimbursement
|
17,493
|
(4,409
|
)
|
|||||
|
|
|
$
|
549,236
|
$
|
237,669
|
December 31,
|
December 31,
|
|||||||
Net operating loss carry forwards
|
$
|
8,124,456
|
$
|
5,951,436
|
||||
Inventory obsolescence reserve
|
117,616
|
117,616
|
||||||
Accrued wages
|
436,700
|
386,815
|
||||||
Accrued interest convertible debt
|
607,132
|
425,291
|
||||||
Depreciation and amortization
|
3,438
|
3,316
|
||||||
Other tax adjustments
|
4,527
|
4,527
|
||||||
Valuation allowance
|
(9,293,869
|
)
|
(6,889,001
|
)
|
||||
|
$
|
–
|
$
|
–
|
|
|
|
||||||
Tax (benefit) at the US statutory rate of 34%
|
$
|
(2,404,868
|
)
|
$
|
(1,829,846
|
)
|
||
Change in valuation allowance
|
2,404,868
|
1,829,846
|
||||||
|
$
|
–
|
$
|
–
|
September 30,
|
December 31,
|
|||||||
ASSETS
|
||||||||
Current Assets:
|
||||||||
Cash
|
$
|
376,442
|
$
|
3,020
|
||||
Accounts Receivable
|
29,550
|
50,000
|
||||||
Prepaid Expenses
|
2,000
|
91,937
|
||||||
Total Current assets
|
407,992
|
144,957
|
||||||
Intangible Assets, net
|
5,261,557
|
4,699,983
|
||||||
Total Assets
|
5,669,549
|
4,844,940
|
||||||
LIABILITIES AND STOCKHOLDERS’ DEFICIT
|
||||||||
Current Liabilities
|
||||||||
Accounts Payable
|
1,810,781
|
1,200,189
|
||||||
Accounts Payable Related Party
|
664,976
|
549,236
|
||||||
Accrued Interest
|
4,300,689
|
2,948,354
|
||||||
Accrued Interest Related Party
|
1,351,395
|
861,429
|
||||||
Wages Payable
|
10,830,262
|
9,527,552
|
||||||
Deferred Revenue
|
22,883
|
27,120
|
||||||
Notes Payable, Short Term
|
89,221
|
89,221
|
||||||
Convertible Notes, Short Term, net of unamortized debt discounts of $0 and $10,424, respectively
|
9,597,945
|
9,587,521
|
||||||
Convertible Notes, Short Term Related Party
|
514,935
|
331,763
|
||||||
Total Current Liabilities
|
29,183,087
|
25,122,385
|
||||||
Contingent Liability
|
37,500
|
37,500
|
||||||
Convertible Notes, Long Term Related Party
|
3,712,638
|
3,895,810
|
||||||
Total Liabilities
|
32,933,225
|
29,055,695
|
||||||
Stockholders’ Deficit
|
||||||||
Preferred Stock, Par Value $0.001, 50,000,000 shares authorized; 2,356,866 and 98,040 issued and outstanding as of September 30, 2016 and December 31, 2015, respectively
|
2,357
|
|
||||||
Common Stock, Par Value $0.001, 90,000,000 shares authorized; 13,325,681 issued and outstanding as of September 30, 2016 and December 31 2015, respectively
|
13,326
|
13,326
|
||||||
Additional Paid-In Capital
|
4,260,474
|
3,110,733
|
||||||
Accumulated Deficit
|
(32,724,833
|
)
|
(27,334,912
|
)
|
||||
Subscriptions Payable
|
1,185,000
|
–
|
||||||
Total Stockholders’ Deficit
|
(27,263,676
|
)
|
(24,210,755
|
)
|
||||
Total Liabilities and Stockholders’ Deficit
|
$
|
5,669,549
|
$
|
4,844,940
|
Three Months
Ended September 30,
|
Nine Months
Ended September 30,
|
|||||||||||||||
|
|
|
|
|||||||||||||
Revenue
|
$
|
26,550
|
$
|
137,348
|
$
|
84,128
|
$
|
159,668
|
||||||||
Cost of Goods Sold
|
–
|
54,057
|
–
|
57,485
|
||||||||||||
Gross Profit
|
26,550
|
83,291
|
84,128
|
102,183
|
||||||||||||
Operating Expenses
|
||||||||||||||||
Engineering
|
23,676
|
69,939
|
47,652
|
118,785
|
||||||||||||
Sales and Marketing
|
–
|
2,640
|
25,740
|
7,838
|
||||||||||||
General and Administrative
|
1,360,088
|
1,023,586
|
3,548,137
|
3,002,864
|
||||||||||||
Total Operating Expenses
|
1,383,764
|
1,096,165
|
3,621,529
|
3,129,487
|
||||||||||||
Net Operating (Loss)
|
(1,357,214
|
)
|
(1,012,874
|
)
|
(3,537,401
|
)
|
(3,027,304
|
)
|
||||||||
Other Income (Expense)
|
||||||||||||||||
Other Income
|
–
|
4,508
|
–
|
4,508
|
||||||||||||
Interest Income
|
–
|
|
|
|
||||||||||||
Interest Expense
|
(466,465
|
)
|
(595,679
|
)
|
(1,362,759
|
)
|
(1,167,718
|
)
|
||||||||
Interest Expense Related Party
|
(168,933
|
)
|
(160,329
|
)
|
(489,966
|
)
|
(426,578
|
)
|
||||||||
Net (loss) from operations
|
(1,992,612
|
)
|
(1,764,251
|
)
|
(5,389,921
|
)
|
(4,616,723
|
)
|
||||||||
Income Tax
|
–
|
–
|
–
|
–
|
||||||||||||
Net (loss)
|
$
|
(1,992,612
|
)
|
$
|
(1,764,251
|
)
|
$
|
(5,389,921
|
)
|
$
|
(4,616,723
|
)
|
||||
Basic and Diluted Loss Per Share
|
$
|
(0.15
|
)
|
$
|
(0.13
|
)
|
$
|
(0.40
|
)
|
$
|
(0.35
|
)
|
||||
Weighted Average Shares Outstanding Basic and Diluted
|
13,325,681
|
13,325,681
|
13,325,681
|
13,325,681
|
September 30,
|
September 30,
|
|||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net (Loss)
|
$
|
(5,389,921
|
)
|
$
|
(4,616,723
|
)
|
||
Adjustments to reconcile net loss to net cash provided by operating activities:
|
||||||||
Amortization
|
227,883
|
138,134
|
||||||
Amortization of Debt Discounts
|
10,424
|
147,136
|
||||||
Changes in Assets and Liabilities
|
||||||||
Accounts Receivable
|
20,450
|
(13,333
|
)
|
|||||
Inventory
|
–
|
49,469
|
||||||
Prepaid Expense
|
89,937
|
(8,564
|
)
|
|||||
Accounts Payable
|
610,592
|
148,379
|
||||||
Accounts Payable Related Party
|
115,740
|
81,809
|
||||||
Accrued Interest
|
1,352,335
|
1,050,154
|
||||||
Accrued Interest Related Party
|
489,966
|
426,578
|
||||||
Deferred Revenue
|
(4,237
|
)
|
29,663
|
|||||
Wages Payable
|
538,348
|
(10,110
|
)
|
|||||
Net Cash (Used in) Operating Activities
|
(1,938,483
|
)
|
(2,577,408
|
)
|
||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Purchases of Intangible Assets
|
(25,095
|
)
|
(25,988
|
)
|
||||
Net Cash (Used in) Investing Activities
|
(25,095
|
)
|
(25,988
|
)
|
||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Proceeds from Issuance of Preferred Stock
|
1,152,000
|
–
|
||||||
Proceeds from Subscriptions Payable
|
1,185,000
|
–
|
||||||
Proceeds from Issuance of Convertible Notes, Net
|
–
|
1,716,635
|
||||||
Principal payments of Short Term Notes
|
–
|
(60,000
|
)
|
|||||
Net Cash (Used in) Financing Activities
|
2,337,000
|
1,656,635
|
||||||
Net (Decrease) Increase in Cash and Cash Equivalents
|
373,422
|
(946,761
|
)
|
|||||
Cash and Cash Equivalents, Beginning
|
3,020
|
977,940
|
||||||
Cash and Cash Equivalents, Ending
|
376,442
|
31,179
|
||||||
NON-CASH INVESTING AND FINANCING ACTIVITIES
|
||||||||
Wages Payable included in Capitalized Intangible Assets
|
$
|
764,362
|
$
|
–
|
||||
SUPPLEMENTAL CASH FLOW INFORMATION
|
||||||||
Cash Paid During the Year For:
|
||||||||
Interest
|
$
|
–
|
$
|
1,793
|
||||
Income Taxes
|
$
|
–
|
$
|
–
|
September 30,
|
December 31,
|
|||||||
Beginning Balance
|
$
|
13,815,094
|
$
|
11,324,982
|
||||
Proceeds from issuance of convertible notes, net of issuance discounts
|
–
|
2,255,940
|
||||||
Amortization of discounts
|
10,424
|
234,172
|
||||||
Ending Balance
|
$
|
13,825,518
|
$
|
13,815,094
|
||||
Convertible Notes, Short Term – Related Party
|
$
|
514,935
|
$
|
331,763
|
||||
Convertible Notes, Short Term
|
$
|
9,597,945
|
$
|
9,587,522
|
||||
Convertible Notes, Long Term Related Party
|
$
|
3,712,638
|
$
|
3,895,810
|
September 30,
|
December 31,
|
|||||||||
Party Name:
|
Relationship:
|
Nature of transactions:
|
|
|
||||||
Jay Wright
|
Corporate Counsel and Secretary
|
Consulting fees
|
$
|
320,795
|
$
|
227,298
|
||||
John Hayes
|
Chief Technology Officer
|
Advance
|
110,000
|
110,000
|
||||||
John Hayes
|
Chief Technology Officer
|
Expense reimbursement
|
222,736
|
193,995
|
||||||
Robert Graham
|
Chairman and Chief Executive Officer
|
Expense reimbursement
|
11,445
|
17,493
|
||||||
|
|
|
$
|
664,976
|
$
|
549,236
|
GROTE MOLEN, INC. (OTCBB:GROT) closed its last trading session at 0.0000 with shares trading hands.