|
|
|
|
|
|
|
|
|
| | March 31, 2016 | | March 31, 2015 | | ||
Common stock options | | | 1,027,708 | | | 232,500 | |
Warrants to purchase common stock | | | 957,295 | | | 5,566,795 | |
Non-vested restricted stock | | | 1,885,000 | | | | |
| | March 31, 2016 | | March 31, 2015 | | ||
Raw materials and supplies | | $ | 24,179 | | $ | 58,390 | |
Work in process | | | 19,514 | | | 31,371 | |
Finished goods | | | 174,809 | | | 205,999 | |
Inventory reserve | | | (28,975) | | | | |
| | $ | 189,527 | | $ | 295,760 | |
| | Years | |
Machinery and equipment | | 315 | |
Furniture and fixtures | | 310 | |
Engineering equipment | | 512 | |
|
|
| | | | March 31, | | March 31, | | ||
| | Life | | 2016 | | 2015 | | ||
Patents, gross | | 6.75 19.46 | | $ | 9,967,433 | | $ | 8,135,063 | |
In-process research and development | | Indefinite | | | | | | 1,832,370 | |
| | | | | 9,967,433 | | | 9,967,433 | |
Accumulated amortization | | | | | (2,741,987) | | | (1,919,485) | |
Net intangible assets | | | | $ | 7,225,446 | | $ | 8,047,948 | |
Fiscal Year Ending | | | | |
March 31, 2017 | | $ | 965,490 | |
March 31, 2018 | | | 965,490 | |
March 31, 2019 | | | 965,490 | |
March 31, 2020 | | | 785,809 | |
March 31, 2021 | | | 740,592 | |
Thereafter | | | 2,802,575 | |
Total | | $ | 7,225,446 | |
|
|
|
| | Warrants | | Weighted- Average Exercise Price | | Weighted-Average Remaining Contractual Term | | |||
Warrants Outstanding April 1, 2014 | | | 5,566,795 | | $ | 1.53 | | | 1.55 | |
Issued | | | | | | | | | | |
Exercised | | | | | | | | | | |
Expired | | | | | | | | | | |
Warrants Outstanding March 31, 2015 | | | 5,566,795 | | $ | 1.53 | | | 0.55 | |
Issued | | | 281,750 | | | 0.15 | | | 0.79 | |
Exercised | | | | | | | | | | |
Expired | | | (4,891,250) | | | 1.60 | | | | |
Warrants Outstanding March 31, 2016 | | | 957,295 | | $ | 0.71 | | | 1.38 | |
|
Restricted Stock | | Shares | | |
Restricted stock outstanding March 31, 2015 | | | | |
Granted | | | 2,085,000 | |
Vested | | | | |
Expired/cancelled | | | (200,000) | |
Restricted stock outstanding March 31, 2016 | | | 1,885,000 | |
| | | | | Weighted- | Weighted-Average | | |||
| | | | | Average Exercise | | | Remaining | | |
Options | | Shares | | Price | | Contractual Term | | |||
Options Outstanding April 1, 2014 | | | 4,342,500 | | $ | 0.77 | | | 1.75 | |
Granted | | | | | | | | | | |
Exercised | | | | | | | | | | |
Expired/Cancelled | | | (4,110,000) | | | 0.79 | | | | |
Options Outstanding March 31, 2015 | | | 232,500 | | $ | 0.35 | | | 1.45 | |
Granted | | | 685,000 | | | 1.03 | | | 9.11 | |
Exercised | | | (11,125) | | | 0.51 | | | | |
Expired/cancelled | | | (212,000) | | | 0.83 | | | | |
Options Outstanding March 31, 2016 | | | 694,375 | | $ | 0.87 | | | 7.13 | |
Exercisable at March 31, 2016 | | | 12,000 | | $ | 0.33 | | | 0.48 | |
| | | | | Weighted Average | | |
| | | | | Grant-Date | | |
Non-vested Shares | | Shares | | Fair Value | | ||
Non-vested at April 1, 2014 | | | 2,414,792 | | $ | 0.49 | |
Granted | | | | | | | |
Vested | | | (122,000) | | | 0.43 | |
Expired/cancelled: non-vested | | | (2,083,417) | | | 0.38 | |
Non-vested at March 31, 2015 | | | 209,375 | | | 0.21 | |
Granted | | | 685,000 | | | 0.98 | |
Vested | | | | | | | |
Expired/cancelled: non-vested | | | (212,000) | | | 0.76 | |
Non-vested at March 31, 2016 | | | 682,375 | | $ | 0.81 | |
| | | Options Outstanding | | Options Exercisable | | |||||||||||
Exercise Price | | Number Outstanding | | Weighted Average Remaining Contractual Life (years) | | Weighted Average Exercise Price | | Number of Shares | | Weighted Average Exercise Price | | ||||||
$ | 1.03 | | | 535,000 | | | 9.11 | | $ | 1.03 | | | | | $ | | |
$ | 0.33 | | | 159,375 | | | 0.48 | | | 0.33 | | | 12,000 | | | 0.33 | |
| | | | 694,375 | | | 7.13 | | $ | 0.87 | | | 12,000 | | $ | 0.33 | |
|
|
2017 | | $ | 361,660 | |
2018 | | | 224,410 | |
2019 | | | 224,410 | |
2020 | | | | |
2021 | | | | |
2022 and thereafter | | $ | | |
|
|
| | At March 31, 2016 | | At March 31, 2015 | | ||
Accrued expenses | | $ | 163,671 | | $ | 194,165 | |
Property and equipment | | | (236,460) | | | (185,992) | |
Impairment of fixed assets | | | 225,529 | | | 299,537 | |
Capitalized startup/acquisition costs | | | 423,811 | | | 461,636 | |
Federal and state net operating loss carry-forward | | | 6,678,551 | | | 5,344,982 | |
Intangible assets | | | 104,206 | | | 59,849 | |
| | $ | 7,359,308 | | $ | 6,174,177 | |
| | | | | | | |
Valuation allowance | | | (7,359,308) | | | (6,174,177) | |
Total | | $ | | | $ | | |
| | At March 31, 2016 | | At March 31, 2015 | | ||||||
| | Amount | | % | | Amount | | % | | ||
Tax at statutory federal income tax rate | | $ | (1,231,950) | | (34.0) | % | $ | (1,408,162) | | (34.0) | % |
Increase (decrease) resulting from: | | | | | | | | | | | |
State income tax expense | | | | | 0.0 | % | | | | 0.0 | % |
Change in valuation allowance | | | 1,067,827 | | 29.5 | % | | 1,406,400 | | 34.0 | % |
Incentive stock options | | | 163,576 | | 4.5 | % | | | | 0.0 | % |
Other, net | | | 547 | | 0.0 | % | | 1,762 | | 0.0 | % |
| | | | | | | | | | | |
Total | | $ | | | 0.0 | % | $ | | | 0.0 | % |
|
|
Balance of ownership interest in joint venture at December 18, 2014 | | $ | 1,000 | |
Aggregate fiscal 2015 equity gain share of joint venture income | | | 29,041 | |
Balance of ownership interest in joint venture at March 31, 2015 | | $ | 30,041 | |
Aggregate fiscal 2016 equity gain share of joint venture income | | | 18,230 | |
Balance of ownership interest in joint venture at March 31, 2016 | | $ | 48,271 | |
| | | | |
Cumulative recognized income on ownership interest in joint venture at March 31, 2016 | | $ | 47,271 | |
Revenues | | $ | 540,163 | |
Expenses | | | 503,704 | |
Net Income | | $ | 36,459 | |
| | | | |
Total Assets | | $ | 503,759 | |
| | | | |
Total Liabilities | | $ | 407,217 | |
Total Partners Capital | | | 96,542 | |
Total Liabilities and Partner Capital | | $ | 503,759 | |
|
|
|
| | March 31, 2016 | | March 31, 2015 | | ||
Common stock options | | | 1,027,708 | | | 232,500 | |
Warrants to purchase common stock | | | 957,295 | | | 5,566,795 | |
Non-vested restricted stock | | | 1,885,000 | | | | |
| | March 31, 2016 | | March 31, 2015 | | ||
Raw materials and supplies | | $ | 24,179 | | $ | 58,390 | |
Work in process | | | 19,514 | | | 31,371 | |
Finished goods | | | 174,809 | | | 205,999 | |
Inventory reserve | | | (28,975) | | | | |
| | $ | 189,527 | | $ | 295,760 | |
| | Years | |
Machinery and equipment | | 315 | |
Furniture and fixtures | | 310 | |
Engineering equipment | | 512 | |
|
| | March 31, 2016 | | March 31, 2015 | | ||
Common stock options | | | 1,027,708 | | | 232,500 | |
Warrants to purchase common stock | | | 957,295 | | | 5,566,795 | |
Non-vested restricted stock | | | 1,885,000 | | | | |
| | March 31, 2016 | | March 31, 2015 | | ||
Raw materials and supplies | | $ | 24,179 | | $ | 58,390 | |
Work in process | | | 19,514 | | | 31,371 | |
Finished goods | | | 174,809 | | | 205,999 | |
Inventory reserve | | | (28,975) | | | | |
| | $ | 189,527 | | $ | 295,760 | |
| | Years | |
Machinery and equipment | | 315 | |
Furniture and fixtures | | 310 | |
Engineering equipment | | 512 | |
|
| | | | March 31, | | March 31, | | ||
| | Life | | 2016 | | 2015 | | ||
Patents, gross | | 6.75 19.46 | | $ | 9,967,433 | | $ | 8,135,063 | |
In-process research and development | | Indefinite | | | | | | 1,832,370 | |
| | | | | 9,967,433 | | | 9,967,433 | |
Accumulated amortization | | | | | (2,741,987) | | | (1,919,485) | |
Net intangible assets | | | | $ | 7,225,446 | | $ | 8,047,948 | |
Fiscal Year Ending | | | | |
March 31, 2017 | | $ | 965,490 | |
March 31, 2018 | | | 965,490 | |
March 31, 2019 | | | 965,490 | |
March 31, 2020 | | | 785,809 | |
March 31, 2021 | | | 740,592 | |
Thereafter | | | 2,802,575 | |
Total | | $ | 7,225,446 | |
|
| | Warrants | | Weighted- Average Exercise Price | | Weighted-Average Remaining Contractual Term | | |||
Warrants Outstanding April 1, 2014 | | | 5,566,795 | | $ | 1.53 | | | 1.55 | |
Issued | | | | | | | | | | |
Exercised | | | | | | | | | | |
Expired | | | | | | | | | | |
Warrants Outstanding March 31, 2015 | | | 5,566,795 | | $ | 1.53 | | | 0.55 | |
Issued | | | 281,750 | | | 0.15 | | | 0.79 | |
Exercised | | | | | | | | | | |
Expired | | | (4,891,250) | | | 1.60 | | | | |
Warrants Outstanding March 31, 2016 | | | 957,295 | | $ | 0.71 | | | 1.38 | |
|
Restricted Stock | | Shares | | |
Restricted stock outstanding March 31, 2015 | | | | |
Granted | | | 2,085,000 | |
Vested | | | | |
Expired/cancelled | | | (200,000) | |
Restricted stock outstanding March 31, 2016 | | | 1,885,000 | |
| | | | | Weighted- | Weighted-Average | | |||
| | | | | Average Exercise | | | Remaining | | |
Options | | Shares | | Price | | Contractual Term | | |||
Options Outstanding April 1, 2014 | | | 4,342,500 | | $ | 0.77 | | | 1.75 | |
Granted | | | | | | | | | | |
Exercised | | | | | | | | | | |
Expired/Cancelled | | | (4,110,000) | | | 0.79 | | | | |
Options Outstanding March 31, 2015 | | | 232,500 | | $ | 0.35 | | | 1.45 | |
Granted | | | 685,000 | | | 1.03 | | | 9.11 | |
Exercised | | | (11,125) | | | 0.51 | | | | |
Expired/cancelled | | | (212,000) | | | 0.83 | | | | |
Options Outstanding March 31, 2016 | | | 694,375 | | $ | 0.87 | | | 7.13 | |
Exercisable at March 31, 2016 | | | 12,000 | | $ | 0.33 | | | 0.48 | |
| | | | | Weighted Average | | |
| | | | | Grant-Date | | |
Non-vested Shares | | Shares | | Fair Value | | ||
Non-vested at April 1, 2014 | | | 2,414,792 | | $ | 0.49 | |
Granted | | | | | | | |
Vested | | | (122,000) | | | 0.43 | |
Expired/cancelled: non-vested | | | (2,083,417) | | | 0.38 | |
Non-vested at March 31, 2015 | | | 209,375 | | | 0.21 | |
Granted | | | 685,000 | | | 0.98 | |
Vested | | | | | | | |
Expired/cancelled: non-vested | | | (212,000) | | | 0.76 | |
Non-vested at March 31, 2016 | | | 682,375 | | $ | 0.81 | |
| | | Options Outstanding | | Options Exercisable | | |||||||||||
Exercise Price | | Number Outstanding | | Weighted Average Remaining Contractual Life (years) | | Weighted Average Exercise Price | | Number of Shares | | Weighted Average Exercise Price | | ||||||
$ | 1.03 | | | 535,000 | | | 9.11 | | $ | 1.03 | | | | | $ | | |
$ | 0.33 | | | 159,375 | | | 0.48 | | | 0.33 | | | 12,000 | | | 0.33 | |
| | | | 694,375 | | | 7.13 | | $ | 0.87 | | | 12,000 | | $ | 0.33 | |
|
2017 | | $ | 361,660 | |
2018 | | | 224,410 | |
2019 | | | 224,410 | |
2020 | | | | |
2021 | | | | |
2022 and thereafter | | $ | | |
|
| | At March 31, 2016 | | At March 31, 2015 | | ||
Accrued expenses | | $ | 163,671 | | $ | 194,165 | |
Property and equipment | | | (236,460) | | | (185,992) | |
Impairment of fixed assets | | | 225,529 | | | 299,537 | |
Capitalized startup/acquisition costs | | | 423,811 | | | 461,636 | |
Federal and state net operating loss carry-forward | | | 6,678,551 | | | 5,344,982 | |
Intangible assets | | | 104,206 | | | 59,849 | |
| | $ | 7,359,308 | | $ | 6,174,177 | |
| | | | | | | |
Valuation allowance | | | (7,359,308) | | | (6,174,177) | |
Total | | $ | | | $ | | |
| | At March 31, 2016 | | At March 31, 2015 | | ||||||
| | Amount | | % | | Amount | | % | | ||
Tax at statutory federal income tax rate | | $ | (1,231,950) | | (34.0) | % | $ | (1,408,162) | | (34.0) | % |
Increase (decrease) resulting from: | | | | | | | | | | | |
State income tax expense | | | | | 0.0 | % | | | | 0.0 | % |
Change in valuation allowance | | | 1,067,827 | | 29.5 | % | | 1,406,400 | | 34.0 | % |
Incentive stock options | | | 163,576 | | 4.5 | % | | | | 0.0 | % |
Other, net | | | 547 | | 0.0 | % | | 1,762 | | 0.0 | % |
| | | | | | | | | | | |
Total | | $ | | | 0.0 | % | $ | | | 0.0 | % |
|
Balance of ownership interest in joint venture at December 18, 2014 | | $ | 1,000 | |
Aggregate fiscal 2015 equity gain share of joint venture income | | | 29,041 | |
Balance of ownership interest in joint venture at March 31, 2015 | | $ | 30,041 | |
Aggregate fiscal 2016 equity gain share of joint venture income | | | 18,230 | |
Balance of ownership interest in joint venture at March 31, 2016 | | $ | 48,271 | |
| | | | |
Cumulative recognized income on ownership interest in joint venture at March 31, 2016 | | $ | 47,271 | |
Revenues | | $ | 540,163 | |
Expenses | | | 503,704 | |
Net Income | | $ | 36,459 | |
| | | | |
Total Assets | | $ | 503,759 | |
| | | | |
Total Liabilities | | $ | 407,217 | |
Total Partners Capital | | | 96,542 | |
Total Liabilities and Partner Capital | | $ | 503,759 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|