Delaware
|
333-158426
|
20-5313323
|
||
(State
or other jurisdiction
|
(Commission
File Number)
|
(IRS
Employer)
|
||
of
incorporation)
|
Identification
No.)
|
600
Cruiser Lane
Belgrade,
Montana
|
59714
|
|
(Address
of principal executive offices)
|
(Zip
Code)
|
o
|
Written
communications pursuant to Rule 425 under the Securities Act (17 CFR
230.425)
|
o
|
Soliciting
material pursuant to Rule 14a-12 under the Exchange Act (17 CFR
240.14a-12)
|
o
|
Pre-commencement
communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR
240.14d-2(b))
|
o
|
Pre-commencement
communications pursuant to Rule 13e-4 (c) under the Exchange Act (17 CFR
240.13e-4(c))
|
Page
|
||
Item
1.01
|
Entry
into a Material Definitive Agreement
|
1
|
Item
2.01.
|
Completion
of Acquisition or Disposition of Assets
|
5
|
Item
3.02.
|
Unregistered
Sales of Equity Securities
|
45
|
Item
5.01.
|
Changes
in Control of Registrant
|
46
|
Item
5.02.
|
Departure
of Directors or Certain Officers; Election of Directors; Appointment of
Certain Officers; Compensatory Arrangements of Certain
Officers
|
46
|
Item
5.03.
|
Amendments
to Articles of Incorporation or Bylaws; Change in Fiscal
Year
|
47
|
Item
9.01.
|
Financial
Statements and Exhibits
|
47
|
|
·
|
OsteoSponge®
is a form of demineralized bone matrix made from 100% human bone. Derived
from trabecular (cancellous) bone, OsteoSponge® provides a natural
scaffold for cellular in-growth and exposes bone-forming proteins to the
healing environment. The malleable properties of OsteoSponge®
enable it to conform to, and fill, most defects. Upon
compressing the allograft, OsteoSponge® springs back to completely fill
the void. Its unique mechanical and biological properties make
OsteoSponge® an ideal bone graft for use in various orthopedic practices
including spine, neurology, cranial/maxillofacial, trauma,
plastic/reconstruction and general procedures where new bone growth is
needed.
|
|
·
|
OsteoSponge®
SC is a form of OsteoSponge® designed to be used in joint
surgery. Bacterin has shown, in goat studies, the ability to
re-generate cartilage in joint repair and believes that this product has
the potential to significantly change the standard of care in human joint
surgery. We have received permission from the FDA to market
this product as a subchondral bone void filler and are currently marketing
it as such. Surgeons are using the product and we are beginning
trials to establish the ability to market it as a cartilage re-generation
scaffold. These trials are likely to take two years and we will
likely publish preliminary results of the study at six months and one
year. There can be no assurance that these trials will be
successful or lead to any FDA action. Part of the proceeds of
the private placement will be used to fund this clinical
trial.
|
|
·
|
OsteoWrap® is
100% human cortical bone demineralized through a proprietary process to
make the graft flexible while maintaining allograft
integrity. This product has various applications in orthopedic,
neurological, trauma, oral/maxillofacial and reconstructive
procedures. OsteoWrap® can wrap around non-union fractures to
assist with fusion, can act as a biologic plate or can be used in
conjunction with a hardware plate system. Additionally, this
product provides the surgeon with superior handling characteristics as the
allograft can be easily sized using surgical scissors or a scalpel, and
will withhold sutures or staples for
fixation.
|
|
·
|
OsteoLock®
and BacFast® are facet stabilization dowels made from human
bone. The shape of our facet stabilization dowel is engineered
to maximize osteoconductivity and surface area contact, as well as provide
stability to prevent migration from the surgical site. BacFast®
HD, having the same design as OsteoLock®, is optimized through our
proprietary demineralization technology. This technology
increases the surface area of the outer collagen matrix of the graft while
exposing native bone morphogenic proteins (BMPs) and growth
factors. Because of the hyper-demineralization technology,
BacFast® HD has osteoinductive properties, as well as being
osteoconductive. OsteoLock® and BacFast® can be used to augment
spinal procedures, or as a stand-alone procedure for mild spinal
conditions. While this product is currently in production and
use, Bacterin is initiating clinical studies to further support its
effectiveness and some of the proceeds of the private placement will be
used to fund these clinical trials. There can be no assurance
of the success of these trials.
|
|
·
|
OsteoSelect® DBM
putty is engineered with the surgeon in mind. With outstanding
handling characteristics, OsteoSelect® can be easily molded into any shape
and compressed into bony voids. Taking the design a step further, Bacterin
has validated a low-dose, low-temperature gamma sterilization process to
provide maximum osteoinductive potential while still affording device
level sterility. Every production batch of OsteoSelect® is
tested for its bone growth characteristics allowing us to make that unique
marketing claim.
|
|
·
|
The
delivery of bioactive agents impregnated into or onto metals, polymers or
tissues which, when activated by bodily fluids, release the agent into the
surrounding environment; and
|
|
·
|
The
development of innovative and novel, engineered tissue implants or
constructs which employ acellular tissue and processes, and enhanced
demineralized bone matrix products.
|
Title
|
Business
Purpose
|
First
Inventor
|
Serial
or Patent
Number
|
Date
Filed
or Granted
|
Status
|
1.
Pending U.S. Applications
|
|||||
MEDICAL
DEVICE INCLUDING A BIOACTIVE IN A NON-IONIC AND AN IONIC FORM AND METHODS
OF PREPARATION THEREOF
|
This
application arose out of a now defunct project. We retained rights as the
technology may prove useful in the future. The patent describes the
modification of elution profiles via active agent equilibration; it is
potentially applicable to many coated products.
|
Mike
Johnson
|
11/864,360
|
9/28/2007
|
Undergoing
further examination
|
ANTIMICROBIAL
COATING FOR INHIBITION OF BACTERIAL ADHESION AND BIOFILM
FORMATION
|
This
application relates to the coating used for the Elutia® wound drain and for the
Bard BioBloc coating on their HemoStar hemodialysis catheter. The efficacy
period can be varied according to the desired outcome; the coating has
shown in vitro efficacy for between 7 and 21 days.
|
Guy
Cook
|
10/891,885
|
7/15/2004
|
Non-final
Office Action mailed 9/15/09; response submitted
12/15/09
|
PROCESS
FOR DEMINERALIZATION OF BONE MATRIX WITH PRESERVATION OF NATURAL GROWTH
FACTORS
|
This
application is intended to protect OsteoSponge®, a core product produced
by our Biologics division. OsteoSponge® is a novel form of
demineralized bone matrix which provides a natural scaffold for cellular
growth and exposes bone growth inducing proteins to the healing
environment.
|
Nancy
J. Shelby
|
12/130,384
|
5/30/2008
|
First
examination: November 2010 (estimated)
|
2.
Pending Foreign Applications
|
|||||
MEDICAL
DEVICE INCLUDING A BIOACTIVE IN A NON-IONIC AND AN IONIC FORM AND METHODS
OF PREPARATION THEREOF
|
This
application arose out of a now defunct project. We retained rights as the
technology may prove useful in the future. The patent describes the
modification of elution profiles via active agent equilibration and is
potentially applicable to many coated products.
|
Mike
Johnson
|
PCT/US2007/079924
|
9/28/2007
|
Preliminary
Report on Patentability generated 3/13/09
|
Title
|
Business
Purpose
|
First
Inventor
|
Serial
or Patent
Number
|
Date
Filed
or Granted
|
Status
|
2.
Pending Foreign Applications
|
|||||
ANTIMICROBIAL
COATING FOR INHIBITION OF BACTERIAL ADHESION AND BIOFILM
FORMATION
|
This
application relates to the coating used for the Elutia® wound drain and for the
Bard BioBloc coating on their HemoStar hemodialysis catheter. The efficacy
period can be varied according to the desired outcome; the coating has
shown in vitro efficacy for between 7 and 21 days.
|
Guy
Cook
|
PCT/US2005/015162
|
4/28/2005
|
Entered
National Phase in: Europe, Australia, Canada, Japan
|
PROCESS
FOR DEMINERALIZATION OF BONE MATRIX WITH PRESERVATION OF NATURAL GROWTH
FACTORS
|
This
application is intended to protect OsteoSponge®, a core product produced
by our Biologics division. OsteoSponge® is a novel form of
demineralized bone matrix which provides a natural scaffold for cellular
growth and exposes bone growth inducing proteins to the healing
environment.
|
Nancy
J. Shelby
|
PCT/US2008/006942
|
6/2/2008
|
Entered
national Phase in: Europe, Canada, Mexico, Korea
|
AN
ELASTOMERIC ARTICLE INCORPORATED WITH A BROAD SPECTRUM
ANTIMICROBIAL
|
This
application was generated as a means of protecting the technology used for
a forthcoming product. We have observed long term (over 30 days) in vitro
efficacy with this technology.
|
Benjamin
P. Luchsinger
|
PCT/US2009/005103
|
9/11/2009
|
Awaiting
International Search Report (this application will enter the US through
PCT)
|
3.
In-Licensed Intellectual Property
|
|||||
SWOLLEN
DEMINERALIZED BONE PARTICLES, FLOWABLE OSTEOGENIC COMPOSITION CONTAINING
SAME AND USE OF THE COMPOSITION IN THE REPAIR OF OSSEOUS
DEFECTS
|
This
patent protects OsteoSelect®, Bacterin’s DBM putty.
OsteoSelect® has
exceptional handling characteristics and can easily be molded into any
shape and compressed into bony voids. Bacterin employs a low-dose,
low-temperature sterilization process to provide maximum osteoinductive
potential while maintaining device-level sterility.
|
Simon
Bogdansky
|
5,284,655
|
2/8/1994
|
Granted
|
FLOWABLE
DEMINERALIZED BONE PWDER COMPOSITION AND ITS USE IN BONE
REPAIR
|
This
patent protects OsteoSelect®, Bacterin’s DBM putty.
OsteoSelect® has
exceptional handling characteristics and can easily be molded into any
shape and compressed into bony voids. Bacterin employs a low-dose,
low-temperature sterilization process to provide maximum osteoinductive
potential while maintaining device-level sterility.
|
Robert
K. O’Leary
|
5,290,558
|
3/1/1994
|
Granted
|
2010
|
2011
|
2012
|
||||||||||
Revenue
|
$ | 20,550,729 | $ | 67,391,153 | $ | 124,197,777 | ||||||
Cost
of Goods Sold
|
4,160,411 | 13,651,082 | 25,036,930 | |||||||||
Gross
Profit
|
16,390,317 | 53,740,071 | 99,160,847 | |||||||||
Expenses
|
21,702,013 | 39,845,754 | 56,145,501 | |||||||||
Net
Income Before Tax
|
(5,311,696 | ) | 13,894,317 | 43,015,346 | ||||||||
Income
Taxes
|
- | - | (17,206,138 | ) | ||||||||
Net
Income
|
$ | (5,311,696 | ) | $ | 13,894,317 | $ | 25,809,208 | |||||
Earnings
per Share
|
$ | (0.13 | ) | $ | 0.31 | $ | 0.57 | |||||
EBITDA
|
(2,686,448 | ) | 15,203,804 | 44,923,934 | ||||||||
EBITDA
per share
|
$ | 0.06 | $ | 0.34 | $ | 1.00 | ||||||
Fully
Diluted Shares
|
41,373,020 | 45,017,632 | 45,017,632 |
|
·
|
we
were the first to make the inventions covered by each of our patent
applications;
|
|
·
|
we
were the first to file patent applications for these
inventions;
|
|
·
|
others
will not independently develop similar or alternative technologies or
duplicate any of our technologies;
|
|
·
|
any
of our pending patent applications will result in issued
patents;
|
|
·
|
any
of our issued patents or those of our licensors will be valid and
enforceable;
|
|
·
|
any
patents issued to us or our collaborators will provide a basis for
commercially viable products or will provide us with any competitive
advantages or will not be challenged by third
parties;
|
|
·
|
we
will develop additional proprietary technologies that are patentable;
or
|
|
·
|
the
patents of others will not have a material adverse effect on our business
rights and measures we rely on to protect the intellectual property
underlying our products may not be adequate to prevent third parties from
using our technology, all of which could harm our ability to compete in
the market.
|
|
·
|
that
a broker or dealer approve a person's account for transactions in penny
stocks; and
|
|
·
|
that
the broker or dealer receives from the investor a written agreement to the
transaction, setting forth the identity and quantity of the penny stock to
be purchased.
|
|
·
|
obtain
financial information and investment experience objectives of the person;
and
|
|
·
|
make
a reasonable determination that the transactions in penny stocks are
suitable for that person and the person has sufficient knowledge and
experience in financial matters to be capable of evaluating the risks of
transactions in penny stocks.
|
|
·
|
sets
forth the basis on which the broker or dealer made the suitability
determination; and
|
|
·
|
that
the broker or dealer received a signed, written agreement from the
investor prior to the transaction.
|
●
|
adverse
economic conditions,
|
|
|
●
|
inability
to raise sufficient additional capital to operate our
business,
|
|
●
|
unexpected
costs, lower than expected sales and revenues, and operating
deficits,
|
|
●
|
adverse
results of any legal proceedings,
|
|
●
|
Inability
to enter into acceptable relationships with one or more of our suppliers
for key biomaterial supplies and the failure of such suppliers to deliver
acceptable quality and quantity of such supplies on a cost-effective
basis,
|
|
●
|
the
volatility of our operating results and financial
condition,
|
|
●
|
inability
to attract or retain qualified senior management personnel, including
sales and marketing personnel
|
●
|
Inability
to achieve anticipated product sales, and
|
|
|
●
|
other
specific risks that may be referred to in this current
report.
|
|
·
|
we
have entered into a legally binding agreement with the customer for the
product or services;
|
|
·
|
the
products or services have been delivered by
us;
|
|
·
|
our
fee for providing the products or services is fixed and determinable;
and
|
|
·
|
our
fee is actually collectible.
|
Unaudited Three Months Ended March
31,
|
||||||||||||||||
2010
|
2009
|
|||||||||||||||
%
of
|
%
of
|
|||||||||||||||
Amount
|
Revenue
|
Amount
|
Revenue
|
|||||||||||||
Revenues
|
||||||||||||||||
Tissue
sales
|
$ | 2,707,124 | 98.93 | % | $ | 1,984,676 | 94.58 | % | ||||||||
Royalties and
other
|
29,309 | 1.07 | % | 113,765 | 5.42 | % | ||||||||||
Total
Revenue
|
2,736,433 | 100.00 | % | 2,098,441 | 100.00 | % | ||||||||||
Cost
of tissue sales
|
604,622 | 22.10 | % | 483,640 | 23.05 | % | ||||||||||
Gross
Profit
|
2,131,811 | 77.90 | % | 1,614,801 | 76.95 | % | ||||||||||
Operating
Expenses
|
||||||||||||||||
General and
administrative
|
816,700 | 29.85 | % | 405,145 | 19.31 | % | ||||||||||
Selling and
marketing
|
701,879 | 25.65 | % | 224,312 | 10.69 | % | ||||||||||
Depreciation
|
152,502 | 5.57 | % | 163,575 | 7.80 | % | ||||||||||
Compensation
expense
|
1,483,871 | 54.23 | % | 720,446 | 34.33 | % | ||||||||||
Total Operating
Expenses
|
3,154,952 | 115.29 | % | 1,513,478 | 72.12 | % | ||||||||||
Income
from Operations
|
(1,023,141 | ) | -37.39 | % | 101,323 | 4.83 | % | |||||||||
Other
Income (Expense)
|
||||||||||||||||
Interest
expense
|
(625,797 | ) | -22.87 | % | (96,161 | ) | -4.58 | % | ||||||||
Other
|
5,924 | 0.22 | % | 10,868 | 0.52 | % | ||||||||||
Total
Other Income (Expense)
|
(619,873 | ) | -22.65 | % | (85,293 | ) | -4.06 | % | ||||||||
Net
Income Before Benefit (Provision)
|
||||||||||||||||
for Income
Taxes
|
(1,643,014 | ) | -60.04 | % | 16,030 | 0.76 | % | |||||||||
Benefit
(Provision) for Income Taxes
|
||||||||||||||||
Current
|
- | 0.00 | % | - | 0.00 | % | ||||||||||
Deferred
|
- | 0.00 | % | - | 0.00 | % | ||||||||||
Net
Income
|
$ | (1,643,014 | ) | -60.04 | % | $ | 16,030 | 0.76 | % |
Twelve Months Ended December
31,
|
||||||||||||||||
2009
|
2008
|
|||||||||||||||
%
of
|
%
of
|
|||||||||||||||
Amount
|
Revenue
|
Amount
|
Revenue
|
|||||||||||||
Revenues
|
||||||||||||||||
Tissue
sales
|
$ | 7,101,357 | 96.05 | % | $ | 8,031,611 | 97.80 | % | ||||||||
Royalties and
other
|
292,136 | 3.95 | % | 180,848 | 2.20 | % | ||||||||||
Total
Revenue
|
7,393,493 | 100.00 | % | 8,212,459 | 100.00 | % | ||||||||||
Cost
of tissue sales
|
2,318,142 | 31.35 | % | 1,522,658 | 18.54 | % | ||||||||||
Gross
Profit
|
5,075,351 | 68.65 | % | 6,689,801 | 81.46 | % | ||||||||||
Operating
Expenses
|
||||||||||||||||
General and
administrative
|
2,218,162 | 30.00 | % | 2,053,797 | 25.01 | % | ||||||||||
Selling and
marketing
|
1,281,932 | 17.34 | % | 429,170 | 5.23 | % | ||||||||||
Depreciation
|
661,847 | 8.95 | % | 646,846 | 7.88 | % | ||||||||||
Research and
development
|
- | 0.00 | % | 288,091 | 3.51 | % | ||||||||||
Compensation
expense
|
4,535,964 | 61.35 | % | 2,157,450 | 26.27 | % | ||||||||||
Total Operating
Expenses
|
8,697,905 | 117.64 | % | 5,575,354 | 67.89 | % | ||||||||||
Income
from Operations
|
(3,622,554 | ) | -49.00 | % | 1,114,447 | 13.57 | % | |||||||||
Other
Income (Expense)
|
||||||||||||||||
Interest
expense
|
(513,934 | ) | -6.95 | % | (1,374,360 | ) | -16.74 | % | ||||||||
Other
|
10,746 | 0.15 | % | 20,601 | 0.25 | % | ||||||||||
Total
Other Income (Expense)
|
(503,188 | ) | -6.81 | % | (1,353,759 | ) | -16.48 | % | ||||||||
Net
Income Before Benefit (Provision)
|
||||||||||||||||
for Income
Taxes
|
(4,125,742 | ) | -55.80 | % | (239,312 | ) | -2.91 | % | ||||||||
Benefit
(Provision) for Income Taxes
|
||||||||||||||||
Current
|
- | 0.00 | % | - | 0.00 | % | ||||||||||
Deferred
|
- | 0.00 | % | - | 0.00 | % | ||||||||||
Net
Income
|
$ | (4,125,742 | ) | -55.80 | % | $ | (239,312 | ) | -2.91 | % |
Name (1)
|
Number of
Shares
Beneficially
Owned (2)
|
Percentage of
Shares
Beneficially
Owned
(3)
|
||||||
5% or
Greater Stockholder:
|
||||||||
Guy
S. Cook
|
13,180,189 | (4) | 38.11 | % | ||||
Executive
Officers and Directors:
|
||||||||
Guy
S. Cook
|
13,180,189 | 38.11 | % | |||||
Mitchell
Godfrey
|
810,248 | (5) | 2.34 | % | ||||
Kent
Swanson
|
408,716 | (6) | 1.18 | % | ||||
Ken
Calligar
|
50,000 | * | % | |||||
Gary
Simon
|
117,188 | (7) | * | % | ||||
Daniel
Frank
|
85.938 | (8) | * | % | ||||
John
P. Gandolfo
|
0 | * | % | |||||
Jesus
Hernandez
|
535,680 | (9) | 1.53 | % | ||||
Darrel
Holmes
|
99,556 | (10) | * | % | ||||
All
executive officers and directors as a group (9 persons)
|
15,287,514 | 43.12 | % |
|
________________
|
|
*
Less than 1% of outstanding shares of common
stock.
|
(1)
|
The
address of each person is c/o Bacterin International, Inc., 600 Cruiser
Lane, Belgrade Montana 59714.
|
|
|
(2)
|
Unless
otherwise indicated, includes shares owned by a spouse, minor children and
relatives sharing the same home, as well as entities owned or controlled
by the named person. Also includes shares if the named person has the
right to acquire those shares within 60 days after June 30, 2010, by the
exercise or conversion of any warrant, stock option or convertible
preferred stock. Unless otherwise noted, shares are owned of record and
beneficially by the named person.
|
|
(3)
|
The
calculation in this column is based upon 34,440,103 shares of common stock
outstanding on June 30, 2010. The shares of common stock underlying
warrants and stock options are deemed outstanding for purposes of
computing the percentage of the person holding them, but are not deemed
outstanding for the purpose of computing the percentage of any other
person.
|
|
(4)
|
Includes
(a) 19,200 shares of our common stock issuable to Sue Cook, Mr. Cook’s
spouse and our head of human resources, upon the exercise of stock options
previously granted by Bacterin under its 2004 Stock Incentive Plan, (b)
484,375 shares of common stock acquired in the private placement that
occurred concurrently with the Reverse Merger, and (c) warrants to
purchase 121,094 shares of our common stock which were also acquired in
such private placement.
|
(5)
|
Includes
144,000 shares of our common stock issuable to Mr. Godfrey upon the
exercise of stock options previously granted by Bacterin under its 2004
Stock Incentive Plan.
|
|
|
(6)
|
Includes
67,049 shares of our common stock issuable to Mr. Swanson upon the
exercise of warrants previously issued to Mr. Swanson in connection with
his conversion of certain debt.
|
(7)
|
Includes
(a) 93,750 shares of common stock acquired in the private placement that
occurred concurrently with the Reverse Merger, and (b) warrants to
purchase 23,438 shares of our common stock which were also acquired in
such private placement, all of which are held indirectly through an entity
that Mr. Simon controls.
|
|
(8)
|
Includes
(a) 68,750 shares of common stock acquired in the private placement that
occurred concurrently with the Reverse Merger, and (b) warrants to
purchase 17,188 shares of our common stock which were also acquired in
such private placement.
|
|
(9)
|
Represents
shares of our common stock issuable to Mr. Hernandez upon the exercise of
stock options previously granted by Bacterin under its 2004 Stock
Incentive Plan.
|
|
(10)
|
Includes
89,556 shares of our common stock issuable to Mr. Holmes upon the exercise
of stock options previously granted by Bacterin under its 2004 Stock
Incentive Plan.
|
Name
|
Age
|
Position
|
||
Guy
Cook
|
45
|
Chairman
of the Board, Chief Executive Officer, President and Chief Scientific
Officer
|
||
Mitchell
T. Godfrey
|
64
|
Director,
Secretary and Treasurer
|
||
Kent
Swanson
|
65
|
Director
|
||
Ken
Calligar
|
53
|
Director
|
||
Daniel
Frank
|
53
|
Director
|
||
Gary
Simon
|
49
|
Director
|
||
John
P. Gandolfo
|
49
|
Interim
Chief Financial Officer
|
||
Jesus
Hernandez
|
54
|
Vice
President of Biologics
|
||
Darrel
Holmes
|
57
|
Vice
President of Medical
Devices
|
Name
and
Principal
Position
|
Year
|
Salary
|
Bonus
|
Stock
Awards
|
Option
Awards
|
Non-Equity
Incentive
Plan
Compensation
|
Change
in
Pension
Value
and
Nonqualified
Deferred
Compensation
Earnings
|
All
Other
Compensation
|
Total
|
|||||||||||||||||||||||||
Guy
S. Cook(1)
|
2009
|
$ | 230,750 | $ | -- | $ | 40,000 | (2) | $ | -- | $ | -- | $ | -- | $ | 34,897 | (2) | $ | 305,647 | |||||||||||||||
Chairman
of the Board and
Chief
Executive Officer
|
2008
|
249,210 | -- | -- | -- | -- | -- | 23,783 | 272,993 | |||||||||||||||||||||||||
Jesus
Hernandez(1)
|
2009
|
236,153 | -- | -- | -- | -- | -- | 12,743 | 248,896 | |||||||||||||||||||||||||
EVP
- Biologics
|
2008
|
197,308 | 27,500 | -- | -- | -- | -- | 66,983 | 236,791 | |||||||||||||||||||||||||
Darrel
Holmes(1)
|
2009
|
100,000 | -- | -- | -- | -- | -- | 15,744 | 115,744 | |||||||||||||||||||||||||
EVP
- Medical Devices
|
2008
|
57,115 | -- | -- | -- | -- | -- | 9,040 | 66,155 | |||||||||||||||||||||||||
Jennifer
Jarvis
|
2009
|
-- | -- | -- | -- | -- | -- | -- | -- | |||||||||||||||||||||||||
Former
Director, Chief
Executive
Officer, President
and
Chief Financial Officer(3)
|
2008
|
45,000 | -- | -- | -- | -- | -- | -- | 45,000 | |||||||||||||||||||||||||
(1)
|
Each
of Mr. Cook, Mr. Hernandez and Mr. Holmes received this compensation in
connection with their service to Bacterin, our wholly-owned subsidiary
through which we now operate our
business.
|
(2)
|
Mr.
Cook received 25,000 shares of common stock of Bacterin (as adjusted to
reflect the ratio used to determine the number of shares issuable to
Bacterin stockholders in connection with the Reverse Merger) and is
entitled to $10,000, each as of December 31, 2009, for his service on
Bacterin’s board of directors for fiscal year 2009, though payment of the
$10,000 has been deferred indefinitely. Although this
consideration reflects Bacterin’s past board compensation policy, it does
not reflect our current board compensation policy, which is discussed
below.
|
(3)
|
Ms.
Jarvis resigned from her position as a director and our Chief Executive
Officer, President and Chief Financial Officer, effective June 30,
2010.
|
Option
Awards
|
||||||||||||||||||||
Number
of Securities
Underlying
Unexercised
Options
|
Equity
Incentive
Plan
Awards:
Number
of Securities
Underlying
Unexercised
Unearned
|
Option
Exercise
|
Option
Expiration
|
|||||||||||||||||
Name
|
Exercisable
|
Unexercisable
|
Options
|
Price
|
Date
|
|||||||||||||||
Guy
Cook
|
-- | -- | -- | -- | -- | |||||||||||||||
Jesus
Hernandez(1)
|
480,000 | -- | -- | $ | 1.396 |
10/10/16
|
||||||||||||||
Jesus
Hernandez(1)
|
55,680 | -- | -- | $ | 1.667 |
5/19/15
|
||||||||||||||
Darrrel
Holmes(2)
|
43,200 | $ | 0.104 |
10/9/13
|
||||||||||||||||
Darrrel
Holmes(2)
|
28,800 | $ | 1.396 |
10/9/16
|
||||||||||||||||
Darrrel
Holmes(2)
|
17,556 | 54,444 | $ | 1.563 |
12/29/18
|
(1)
|
In
connection with the Reverse Merger, Mr. Hernandez will receive substitute
options to purchase 535,680 shares of our common stock under the Bacterin
International Equity Incentive Plan in replacement of his current options
to purchase 1,000,000 shares of Bacterin’s common stock at $0.67 per share
and 116,000 shares at $0.80 per share under Bacterin’s 2004 Stock
Incentive Plan, as amended. The change in the number of option
shares and exercise price reflects proportional adjustments required to be
made to reflect the ratio used to determine the number of shares issuable
to Bacterin stockholders in connection with the Reverse
Merger.
|
(2)
|
In
connection with the Reverse Merger, Mr. Holmes will receive substitute
options to purchase an aggregate of 144,000 shares of our common stock
under the Bacterin International Equity Incentive Plan in replacement of
his current options to purchase 90,000 shares of Bacterin’s common stock
at $0.05 per share, 60,000 shares at $0.67 per share, and 150,000 shares
at $0.75 per share under Bacterin’s 2004 Stock Incentive Plan, as
amended. The change in the number of option shares and exercise
price reflects proportional adjustments required to be made to reflect the
ratio used to determine the number of shares issuable to Bacterin
stockholders in connection with the Reverse Merger. 11,244 of
the unvested options vest on December 29, 2010, 14,400 vest on
December 29, 2011, 14,400 vest on December 29, 2012, and 14,400 vest on
December 29, 2013.
|
Name
|
Fees
Earned
or
Paid in
Cash(1)
|
Stock
Awards(2)
|
Option
Awards
|
Non-Equity
Incentive
Plan
Compensation
|
Change
in Pension
Value
and Nonqualified
Deferred
Compensation
Earnings
|
All
Other
Compensation
|
Total
|
|||||||||||||||||||||
Mitch
Godfrey
|
$ | 10,000 | $ | 40,000 | -- | -- | -- | -- | $ | 50,000 | ||||||||||||||||||
Kent
Swanson
|
$ | 10,000 | $ | 40,000 | -- | -- | -- | -- | $ | 50,000 | ||||||||||||||||||
Steve
Warnecke(3)
|
$ | 10,000 | $ | 40,000 | -- | -- | -- | -- | $ | 50,000 |
(1)
|
Each
of Bacterin’s directors, regardless of management affiliation, earned
$10,000 for their service on Bacterin’s board of directors during 2009
although payment of such amount has been indefinitely
deferred.
|
(2)
|
Each
of Bacterin’s directors, regardless of management affiliation, received
50,000 shares of common stock as of December 31, 2009, for their service
on Bacterin’s board of directors during
2009.
|
(3)
|
Mr.
Warnecke resigned as a director effective May 22,
2010.
|
|
·
|
the
director is, or in the past three years has been, an employee of
ours;
|
|
·
|
a
member of the director's immediate family is, or in the past three years
has been, an executive officer of
ours;
|
|
·
|
the
director or a member of the director's immediate family has received more
than $120,000 per year in direct compensation from us other than for
service as a director (or for a family member, as a non-executive
employee);
|
|
·
|
the
director or a member of the director's immediate family is, or in the past
three years has been, employed in a professional capacity by our
independent public accountants, or has worked for such firm in any
capacity on our audit;
|
|
·
|
the
director or a member of the director's immediate family is, or in the past
three years has been, employed as an executive officer of a company where
one of our executive officers serves on the compensation committee;
or
|
|
·
|
the
director or a member of the director's immediate family is an executive
officer of a company that makes payments to, or receives payments from, us
in an amount which, in any twelve-month period during the past three
years, exceeds the greater of $1,000,000 or two percent of that other
company's consolidated gross
revenues.
|
|
·
|
if,
after seven months from the closing of the Reverse Merger and the private
placement, our common stock is publicly trading at an average daily
closing price of $1.60 per share for the 30 days immediately preceding the
last day of such seven month period, we must issue to such stockholder
375,000 shares of our common stock;
|
|
·
|
if,
after 13 months from the closing of the Reverse Merger and the private
placement, our common stock is publicly trading at an average daily
closing price of $1.60 per share for the 30 days immediately preceding the
last day of such thirteen month period, we must issue to such stockholder
375,000 additional shares of our common stock;
and
|
|
·
|
if,
after 13 months from the closing of the Reverse Merger and the private
placement, our common stock is publicly trading at an average daily
closing price of $2.40 per share for the 30 days immediately preceding the
last day of such thirteen month period, we must issue to such stockholder
375,000 additional shares of our common stock (which shares, for the sake
of clarification, shall be in addition to the shares to be issued pursuant
to the second bullet point above).
|
Description
|
||
2.1*
|
Agreement
and Plan of Merger, dated as of June 30, 2010, by and among K-Kitz, Inc.,
KB Merger Sub, Inc. and Bacterin International, Inc.
|
|
3.1*
|
Certificate
of Incorporation, including all amendments to date
|
|
3.2(a)
|
Amendment
No. 1 to Bylaws, dated May 24, 2010
|
|
3.2(b)**
|
Bylaws,
including all amendments to date except the amendment set forth at Exhibit
3.2(a) hereto
|
|
4.1*
|
Form
of Warrant to Purchase Common Stock.
|
|
10.1*
|
Form
of Private Placement Subscription Agreement to purchase Shares and
Warrants.
|
10.2
|
Form
of Registration Rights Agreement
|
|
10.3
|
Form
of Management Lock-Up Agreement for the officers and directors of Bacterin
International Holdings, Inc. and Bacterin International,
Inc.
|
|
10.4
|
Form
of Indemnification Agreement for the officers and directors of Bacterin
International Holdings, Inc. and Bacterin International,
Inc.
|
|
10.5
|
Bacterin
International Equity Incentive Plan.
|
|
10.6
|
Guy
Cook Employment Agreement
|
|
10.7
|
Mitchell
Godfrey Employment Agreement
|
|
10.8 |
John
Gandolfo Employment Agreement
|
|
10.9
|
Jesus
Hernandez Employment Agreement
|
|
10.10
|
Darrel
Holmes Employment Agreement
|
|
21.1
|
Subsidiaries
of Bacterin, Inc.
|
|
99.1
|
Financial
statements of Bacterin International, Inc. as of and for the 12 months
ended December 31, 2009 and 2008.
|
|
99.2
|
Financial
statements of Bacterin International, Inc. as of and for the three months
ended March 31, 2010 and 2009 (unaudited).
|
|
99.3
|
Unaudited
pro forma condensed combined financial statements of K-Kitz, Inc. and
Bacterin International, Inc. as of and for the three months ended March
31, 2010 and the 12 months ended December 31,
2009.
|
Date:
July 7, 2010
|
BACTERIN
INTERNATIONAL HOLDINGS, INC.
|
|
By:
|
/s/
Guy S. Cook
|
|
Guy
S. Cook
|
||
President
and Chief Executive
Officer
|
By:
|
||
Name:
|
Guy
Cook
|
|
Title:
|
President
and Chief Executive
Officer
|
HOLDER:
|
||
By:
|
|
|
Name:
|
||
Title:
|
BACTERIN
INTERNATIONAL
HOLDINGS,
INC., f/k/a K-KITZ, Inc.
|
|
By:
|
|
Name:
Guy Cook
|
|
Title:
President and CEO
|
|
SHAREHOLDER
|
|
By:
|
|
Name:
Guy Cook
|
|
SHAREHOLDER
|
|
By:
|
|
Name:
Kent Swanson
|
|
SHAREHOLDER
|
|
By:
|
|
Name:
Ken Calligar
|
|
SHAREHOLDER
|
|
By:
|
|
Name:
Mitch Godfrey
|
|
SHAREHOLDER
|
|
By:
|
|
Name:
Jesus Hernandez
|
|
SHAREHOLDER
|
|
By:
|
|
Name:
Darrel Holmes
|
|
SHAREHOLDER
|
|
By:
|
|
Name:
John P.
Gandolfo
|
SHAREHOLDER
|
|
Name:
Daniel Frank
|
SHAREHOLDER
|
|
Name:
Gary Simon
|
|
(i)
|
any
claim, issue or matter after Indemnitee is finally adjudged to be liable
to the Company by a court of competent jurisdiction due to gross
negligence, fraud, knowing violation of the law or willful misconduct
unless and to the extent that a court in which the action was heard
determines that Indemnitee is entitled to indemnification for such amounts
as the court deems proper; provided, that until such time as a final
adjudication is made as to Indemnitee’s gross negligence, fraud, knowing
violation of law or willful misconduct, the Company shall advance
Indemnitee his Expenses in accordance with Section 3 herein, subject to
repayment as described in Section 3 in the event of a final adjudication
of gross negligence, fraud, knowing violation of law or willful
misconduct;
|
|
(ii)
|
the
reporting or accounting of profits made (1) for an improper personal
profit without full and fair disclosure to the Company of all material
conflicts of interest and not approved thereof by a majority of the
disinterested members of the Board of Directors, or (2) from the purchase
or sale by Indemnitee of securities of the Company within the meaning of
Section 16 of the Securities Exchange Act of 1934 as amended, or similar
provisions of any state statutory or common
law;
|
|
(iii)
|
any
attempt to acquire, or obtain voting rights with respect to, at least
fifty percent (50%) of the then outstanding voting stock of the Company,
whether by tender offer, proxy solicitation or otherwise, if (a)
Indemnitee attempted to acquire or obtain voting rights with respect to
such stock or was or became a member of a group consisting of two or more
persons that had agreed (whether formally or informally and whether or not
in writing) to act together for the purpose of acquiring, obtaining voting
rights with respect to, holding, voting or disposing of, such stock, and
(b) such attempt to acquire or obtain voting rights with respect to such
stock was not approved by a majority of the directors of the Company, for
purposes of determining whether any tender offer, proxy
solicitation or other transaction constituted an attempt by Indemnitee, or
a group (as described above) of which Indemnitee was or became a member,
to acquire or obtain voting rights with respect to at least fifty percent
(50%) of the then outstanding voting stock of the Company, there shall be
counted toward the request number of shares of voting stock any shares
which, immediately prior to the commencement of such tender offer, proxy
solicitation or other transaction, (x) were owned by Indemnitee or any
member of any such group, (y) Indemnitee or any member of any such group
had the right to vote, or (z) Indemnitee or any member of any such group
had the right to acquire;
|
|
(iv)
|
any
solicitation of proxies by Indemnitee, or by a group of which he was or
became a member consisting of two or more persons that had agreed (whether
formally or informally and whether or not in writing) to act together for
the purpose of soliciting proxies, in opposition to any solicitation of
proxies approved by the Company’s Board of
Directors;
|
|
(vi)
|
any
act or omission by Indemnitee that constitutes a breach of or default
under any agreement between Indemnitee and the Company;
or
|
|
(vii)
|
to
the extent it would be otherwise prohibited by law, if so established by a
court having jurisdiction in the matter in a judgment or other final
adjudication (and, in this respect, both the Company and Indemnitee have
been advised that the U.S. Securities and Exchange Commission believes
that indemnification for liabilities arising under the federal securities
laws is against public policy and is, therefore,
unenforceable).
|
|
(i)
|
The
stockholders of the Company;
|
|
(ii)
|
A
quorum of the Board of Directors consisting of disinterested
directors;
|
|
(iii)
|
Independent
legal counsel, who shall make the determination in a written opinion;
or
|
|
(iv)
|
A
panel of three arbitrators, one selected by the Company, another by
Indemnitee and the third by the first two arbitrators
selected. If for any reason three arbitrators are not selected
within thirty (30) days after the appointment of the first arbitrator,
then selection of additional arbitrators shall be made by the American
Arbitration Association. If any arbitrator resigns or is unable
to serve in such capacity for any reason, the American Arbitration
Association shall select such arbitrator’s replacement. The
arbitration shall be conducted pursuant to the commercial arbitration
rules of the American Arbitration Association now in
effect.
|
|
8.
|
Remedies of
Indemnitee.
|
|
(i)
|
The
employment of counsel by Indemnitee has been authorized by the
Company;
|
|
(ii)
|
Indemnitee
shall have reasonably concluded on the advice of counsel that there may be
a conflict of interest between the Company and Indemnitee with respect to
such proceeding; or
|
|
(iii)
|
The
Company shall not in fact have employed counsel to assume the defense in
such proceeding or shall not in fact have assumed such defense and be
acting in connection therewith with reasonable diligence; in each of which
cases the fees and expenses of such counsel shall be at the expense of the
Company.
|
If
to Indemnitee, to:
|
||
If
to the Company, to:
|
Bacterin
International Holdings, Inc.
|
|
600
Cruiser Lane
|
||
Belgrade,
Montana 59714
|
||
Attention:
General Counsel
|
||
Telephone
No.: (406) 388-0480
|
||
Facsimile
No.: (406) 388-1354
|
||
with
a copy to:
|
Greenberg
Traurig, LLP
|
|
1200
17th
Street, Suite 2400
|
||
Denver,
Colorado 80202
|
||
Attention:
Marc J. Musyl, Esq.
|
||
Telephone
No.: (303) 572-6585
|
||
Facsimile
No.: (720)
904-7685
|
|
(i)
|
Any
person (as such term is used in Sections 13(d) and 14(d) of the Securities
Exchange Act of 1934, as amended), other than a trustee or other fiduciary
holding securities under an employee benefit plan of the Company or a
corporation owned directly or indirectly by the stockholders of the
Company in substantially the same proportions as their ownership of stock
of the Company, hereafter becomes the “beneficial owner” (as defined in
Rule 13d-3 under said Act), directly or indirectly, of securities of the
Company representing more than fifty percent (50%) of the total voting
power represented by the Company’s then outstanding voting securities;
or
|
|
(ii)
|
The
stockholders of the Company approve a merger or consolidation of the
Company with any other corporation, other than a merger or consolidation
which would result in the voting securities of the Company outstanding
immediately prior thereto continuing to represent (either by remaining
outstanding or by being converted into voting securities of the surviving
entity) at least eighty percent (80%) of the total voting power
represented by the voting securities of the Company or such surviving
entity outstanding immediately after such merger or consolidation,
or
|
|
(iii)
|
The
stockholders of the Company approve a plan of complete liquidation of the
Company or an agreement for the sale or disposition by the Company of all
or substantially all of the Company’s assets, provided, however, that any
other provision of this Section 13(a) notwithstanding, the term "Change in
Control" shall not include a transaction, if undertaken at the election of
the Company, the result of which is to sell all or substantially all of
the assets of the Company to another corporation (the "surviving
corporation"); provided that the surviving corporation is owned directly
or indirectly by the stockholders of the corporation immediately following
such transaction in substantially the same proportions as
their ownership of the Company's common stock immediately
preceding such transaction; and provided, further, that the surviving
corporation expressly assumes this
Agreement.
|
COMPANY:
|
|
BACTERIN
INTERNATIONAL HOLDINGS, INC., f/k/a K-KITZ, INC., a Delaware
corporation
|
|
By:
|
|
Name:
|
|
Title:
|
|
INDEMNITEE:
|
|
By:
|
|
Name:
|
|
Title:
|
Bacterin
International Equity Incentive Plan
|
6/4/2010
|
|
(a)
|
any
one person, or more than one person acting as a group, acquires ownership
of stock of the Plan Sponsor that, together with stock held by such person
or group, constitutes more than 50% of the total Fair Market Value or
total voting power of the stock of the Plan Sponsor. However, if any one
person or more than one person acting as a group, is considered to own
more than 50% of the total Fair Market Value or total voting power of the
stock of the Plan Sponsor, the acquisition of additional stock by the same
person or persons is not considered to cause a change in the ownership of
the Plan Sponsor (or to cause a change in the effective control of the
Plan Sponsor. An increase in the percentage of stock owned by any one
person, or persons acting as a group, as a result of a transaction in
which the Plan Sponsor acquires its stock in exchange for property will be
treated as an acquisition of stock for purposes of this
Section.
|
|
(b)
|
there
is a change in the effective control of the Plan Sponsor. A change in the
effective control of the Plan Sponsor occurs on the date that
either:
|
|
(i)
|
Any
one person, or more than one person acting as a group, acquires (or has
acquired during the 12-month period ending on the date of the most recent
acquisition by such person or persons) ownership of stock of the Plan
Sponsor possessing 30% or more of the total voting power of the stock of
such corporation; or
|
(ii)
|
a
majority of members of the Plan Sponsor's board of directors is replaced
during any 12-month period by directors whose appointment or election is
not endorsed by a majority of the members of the Plan Sponsor's board of
directors prior to the date of the appointment or
election.
|
|
(c)
|
any
one person, or more than one person acting as a group, acquires ownership
of assets of the Plan Sponsor that have a gross fair market value equal to
or more than 40% of the total gross fair market value of all of the assets
of the Plan Sponsor immediately prior to such acquisitions. For
this purpose, gross fair market value means the value of the assets of the
Plan Sponsor, or the value of the assets being disposed of, determined
without regard to any liabilities associates with the
assets.
|
Bacterin
International Equity Incentive Plan
|
6/4/2010
|
Bacterin
International Equity Incentive Plan
|
6/4/2010
|
Bacterin
International Equity Incentive Plan
|
6/4/2010
|
Bacterin
International Equity Incentive Plan
|
6/4/2010
|
|
(a)
|
Initial
Exercise. The aggregate Fair Market Value of the Shares
with respect to which Incentive Options are exercisable for the first time
by an Option Holder in any calendar year, under the Plan and any other
plan of the Company, shall not exceed $100,000. For this
purpose, the Fair Market Value of the Shares shall be determined as of the
date of grant of the Option. To the extent the Option Holder
holds two or more Options which become exercisable for the first time in
the same calendar year, the $100,000 limitation shall be applied on the
basis of the order in which the Options are granted. Any Option
or portion thereof that exceeds the $100,000 limit shall be treated as a
Non-Qualified Option, but only to the extent of such
excess.
|
|
(b)
|
Ten Percent
Stockholders. Incentive Options granted to an
Option Holder who is the holder of record of 10% or more of the
outstanding Stock of the Plan Sponsor shall have an Option Price equal to
110% of the Fair Market Value of the Shares on the date of grant of the
Option and the Option Period for any such Option shall not exceed five
years.
|
|
(c)
|
No
Award of Incentive Options shall be granted after June 6, 2020, the day
before the 10th
year anniversary of the Effective
Date.
|
|
(a)
|
Number of
Shares. Each Option Agreement shall state that it covers a
specified number of Shares, as determined by the
Committee.
|
|
(b)
|
Option
Price. The price at which each Share covered by an Option may be
purchased shall be determined in each case by the Committee and set forth
in the Option Agreement, and shall not be less than 100% of the Fair
Market Value of the Stock on the date the Option is
granted.
|
Bacterin
International Equity Incentive Plan
|
6/4/2010
|
|
(c)
|
Duration of
Options. Each Option Agreement shall state the period of time,
determined by the Committee, within which the Option may be exercised by
the Option Holder (the "Option Period"). The Option Period must
end not more than ten years from the date the Option is
granted. If the Option Agreement does not specify the Option
Period, the Option Period will end ten years from the date the Option is
granted.
|
|
(d)
|
Restrictions
on Exercise. The Option Agreement shall also set forth any
restrictions on Option exercise during the Option Period, if any, as may
be determined by the Committee. Each Option shall become
exercisable (vest) over such period of time, if any, or upon such events,
as determined by the Committee. If the Option Agreement does
not specify the period of time over which the Option becomes exercisable,
the Option shall become exercisable (vest) 20% on each subsequent
anniversary date of the Option grant, so that the Option is 100%
exercisable (vested) on the 5th
anniversary of the date of the Option
grant.
|
|
(e)
|
Termination
of Services, Death, or Disability. The Committee may
specify in the Option Agreement the period, if any, after which an Option
may be exercised following termination of the Option Holder's
services. If the Option Agreement does not specify the period
of time following termination of service during which Options may be
exercised, the time periods in this Subsection shall
apply. Once an Option is granted, the Committee may not change
the time period during which an Option may be exercised following
termination of the Option Holder’s services, unless such a change would
not cause additional taxes to be imposed pursuant to Code
§ 409A.
|
|
(i)
|
Termination
for Cause. If the
services of the Option Holder are terminated within the Option Period for
Cause, as determined by the Company, the Option shall thereafter be void
for all purposes.
|
|
(ii)
|
Disability. If the
Option Holder becomes Disabled and terminates services, the Option may be
exercised by the Option Holder within six months following the Option
Holder's termination of services on account of Disability (provided that
such exercise must occur within the Option Period), but not
thereafter. The Option may be exercised only to the extent the
Option had become exercisable on or before the date of the Option Holder's
termination of services because of
Disability.
|
|
(iii)
|
Death. If the
Option Holder dies during the Option Period while still performing
services for the Company or within the six month period referred to in
(ii) above or the three-month period referred to in (iv) below, the Option
may be exercised by those entitled to do so under the Option Holder's will
or by the laws of descent and distribution within six months following the
Option Holder's death, (provided that such exercise must occur within the
Option Period), but not thereafter. The Option may be exercised
only to the extent the Option had become exercisable on or before the date
of the Option Holder's termination of services because of the Option
Holder’s death.
|
Bacterin
International Equity Incentive Plan
|
6/4/2010
|
|
(iv)
|
Termination
for Reasons Other than Cause, Disability or Death. If the
Option Holder is no longer employed by the Company or performing services
for the Company for any reason other than Cause, Disability or the Option
Holder's death, the Option may be exercised by the Option Holder within
three months following the date of termination (provided that the exercise
must occur within the Option Period), but not thereafter. The
Option may be exercised only to the extent the Option had become
exercisable on or before the date of the Option Holder's termination of
services.
|
Bacterin
International Equity Incentive Plan
|
6/4/2010
|
(a)
|
in
cash.
|
|
(b)
|
by
certified check, cashier's check or other check acceptable to the Plan
Sponsor, payable to the order of the Plan
Sponsor.
|
|
(c)
|
by
delivery to the Plan Sponsor of certificates representing the number of
Shares then owned by the Option Holder, the Fair Market Value of which
equals the purchase price of the Stock purchased pursuant to the Option,
properly endorsed for transfer to the Plan Sponsor. No Option
may be exercised by delivery to the Plan Sponsor of certificates
representing Stock, unless such Stock has been held by the Option Holder
for more than six months. The Fair Market Value of any Shares
delivered in payment of the purchase price upon exercise of the Option
under the Plan shall be the Fair Market Value as of the exercise date. The
exercise date shall be the day of delivery of the certificates for the
Stock used as payment of the Option
Price.
|
|
(d)
|
by
delivery to the Plan Sponsor of a properly executed notice of exercise
together with irrevocable instructions to a broker to deliver to the Plan
Sponsor promptly the amount of the proceeds of the sale of all or a
portion of the Stock or of a loan from the broker to the Option Holder
required to pay the Option Price.
|
|
(a)
|
Non-Qualified
Options. Upon
exercise of an Option, the Option Holder shall make appropriate
arrangements with the Company to provide for the amount of additional
withholding required by Code §§ 3102 and 3402 and applicable state
income tax laws, including payment of such taxes through delivery of
Shares or by withholding Stock to be issued under the
Option.
|
|
(b)
|
Incentive
Options. If an
Option Holder makes a disposition (as defined in Code § 424(c)) of
any Stock acquired pursuant to the exercise of an Incentive Option prior
to the expiration of two years from the date on which the Incentive Option
was granted or prior to the expiration of one year from the date on which
the Option was exercised, the Option Holder shall send written notice to
the Company at the Company's principal place of business of the date of
such disposition, the number of shares disposed of, the amount of proceeds
received from such disposition and any other information relating to such
disposition as the Company may reasonably request. The Option
Holder shall, in the event of such a disposition, make appropriate
arrangements with the Company to provide for the amount of additional
withholding, if any, required by Code §§ 3102 and 3402 and applicable
state income tax laws.
|
Bacterin
International Equity Incentive Plan
|
6/4/2010
|
(a)
|
All
elections must be made prior to the Tax
Date.
|
(b)
|
All
elections shall be
irrevocable.
|
|
(c)
|
If
the Participant is an officer or director of the Plan Sponsor within the
meaning of Section 16 of the 1934 Act ("Section 16"), the Participant must
satisfy the requirements of such Section 16 and any applicable Rules
thereunder with respect to the use of Stock to satisfy such tax
withholding obligation.
|
|
(a)
|
Unless
otherwise determined by the Committee (either at the time an Option is
granted or by subsequent action), the Options shall not be subject to
accelerated vesting at the time of a Change in
Control.
|
|
(b)
|
Upon
the consummation of a Change in Control, all outstanding Options shall
terminate and cease to be outstanding, except to the extent assumed by the
successor corporation (or parent thereof) or otherwise continued in effect
pursuant to the terms of the Change in Control transaction. An
Option Holder may make an irrevocable election to exercise an Option that
is contingent upon and effective as of the effective date of the Change in
Control.
|
Bacterin
International Equity Incentive Plan
|
6/4/2010
|
|
(c)
|
Each
Option which is assumed in connection with a Change in Control or
otherwise continued in effect shall be appropriately adjusted, immediately
after such Change in Control, to apply to the number and class of
securities which would have been issuable to the Option Holder in
consummation of such Change in Control, had the Option been exercised
immediately prior to the Change in Control. Appropriate
adjustments shall also be made to (i) the number and class of
securities available for issuance under the Plan following the
consummation of the Change in Control and (ii) the exercise price
payable per share under each outstanding Option, provided the aggregate
exercise price payable for such securities shall remain the
same. To the extent the actual holders of the Company’s
outstanding Stock receive cash consideration for their Stock in
consummation of the Change in Control, the successor corporation may, in
connection with the assumption of the outstanding options under this Plan,
substitute one or more shares of its own common stock with a fair market
value equivalent to the cash consideration paid per Share in such Change
in Control.
|
|
(d)
|
The
Committee shall have the discretion, exercisable either at the time the
Option is granted or at any time while the Option remains outstanding, to
structure one or more Options so that those Options shall automatically
accelerate and vest in full upon the occurrence of a Change in Control,
whether or not those Options are to be assumed in the Change in Control or
otherwise continued in effect.
|
|
(e)
|
The
portion of any Incentive Option accelerated in connection with a Change in
Control shall remain exercisable as an Incentive Option only to the extent
the applicable $100,000 limitation is not exceeded. To the
extent such dollar limitation is exceeded, the accelerated portion of such
Option shall be exercisable as a Non-Qualified Option under the federal
tax laws.
|
|
(a)
|
Number of
Shares of Restricted Stock. Each Restricted Stock Award
Agreement shall state that it covers a specified number of Shares, as
determined by the Committee.
|
Bacterin
International Equity Incentive Plan
|
6/4/2010
|
|
(b)
|
Restrictions.
The Restricted Stock Award Agreement shall set forth the vesting
restrictions as may be determined by the Committee. Each Share
of Restricted Stock shall vest over such period of time, if any, or upon
such events, as determined by the Committee. If no restrictions
are stated in the Restricted Stock Award Agreement, 20% of the Award shall
vest on the 1st
anniversary of the date of grant and an additional 20% of the Award shall
vest on each subsequent anniversary of the date of grant, so that the
Award is 100% vested on the 5th
anniversary of the date of the
Award.
|
|
(c)
|
Termination
of Services, Death, or Disability. Unless the Restricted
Stock Award Agreement provides otherwise, if a Participant terminates
service for any reason, including death or Disability, the remaining
unvested Award at the date of termination shall be forfeited and shall be
immediately returned to the
Company.
|
|
(a)
|
Requiring
the Participant to keep the Stock certificates, duly endorsed, in the
custody of the Company while the restrictions remain in effect;
or
|
|
(b)
|
Requiring
that the Stock certificates, duly endorsed, be held in the custody of a
third party while the restrictions remain in
effect.
|
Bacterin
International Equity Incentive Plan
|
6/4/2010
|
|
(a)
|
Number of
RSUs. Each RSU Agreement shall state that it covers a
specified number of RSUs, as determined by the
Committee.
|
|
(b)
|
Restrictions.
The RSU Agreement shall set forth the vesting restrictions as may be
determined by the Committee. Each RSU shall vest over such
period of time, if any, or upon such events, as determined by the
Committee, in a manner that does not cause adverse tax consequences under
Code § 409A. If no restrictions are stated in the RSU
Agreement, 20% of the Award shall vest on the 1st
anniversary of the date of grant and an additional 20% of the Award shall
vest on each subsequent anniversary of the date of grant, so that the
Award is 100% vested on the 5th
anniversary of the date of the
Award.
|
Bacterin
International Equity Incentive Plan
|
6/4/2010
|
|
(c)
|
Termination
of Services, Death, or Disability. Unless the RSU
Agreement provides otherwise, if a Participant terminates service for any
reason, including death or Disability, the remaining unvested Award at the
date of termination shall be forfeited and shall be immediately returned
to the Company.
|
|
(a)
|
Amount
of RSU Payment. If the RSU Agreement
specifies that payment of the RSU shall be made in cash, the Plan Sponsor
(or the Affiliated Corporation utilizing the services of the RSU Holder)
shall make a cash payment for each RSU equal to the Fair Market Value of a
Share on the date the RSU is vested, less any withholdings (as determined
under Section 6.7). If the RSU Agreement specifies that payment of the RSU
shall be made in Shares, the Plan Sponsor (or the Affiliated Corporation
utilizing the services of the RSU Holder) shall deliver one Share for each
RSU to the RSU Holder, less any withholdings (as determined under Section
6.7). The Plan Sponsor has the right to reduce any payment due
under the Plan by any amounts owed by the RSU Holder to the Company. The
amount of any cash payment shall be calculated and paid in United States
dollars.
|
|
(b)
|
Timing
of Payment. Unless the
RSU Agreement provides otherwise, the Plan Sponsor (or the Affiliated
Corporation utilizing the services of the RSU Holder) shall make any cash
payment in a single sum payment as soon as administratively practicable
(in accordance with procedures established by the Committee) after the
receipt by the Plan Sponsor of all representations requested by the
Committee pursuant to Section 12.1, but in no event later than the 15th
day of the third month following the end of the calendar year in which the
RSU vests. Unless the RSU Agreement provides otherwise, the
Plan Sponsor (or the Affiliated Corporation utilizing the services of the
RSU Holder) shall deliver any Stock payment as soon as administratively
practicable (in accordance with procedures established by the Committee)
after the receipt by the Plan Sponsor of all representations requested by
the Committee pursuant to Article XI, but in no event later than the
15th
day of the third month following the end of the calendar year in which the
RSU vests.
|
Bacterin
International Equity Incentive Plan
|
6/4/2010
|
|
(c)
|
Cancellation
of RSUs Redeemed. Upon
redemption of an RSU, the RSU Holder no longer has any rights to any
increase in value of the RSU, and the Participant's RSUs which were
redeemed are canceled.
|
|
(a)
|
Termination
of Services for Any Reason. If an RSU
Holder voluntarily terminates service or is terminated involuntarily from
service for any reason other than death (including retirement or
disability), all unvested RSUs shall be
forfeited.
|
|
(b)
|
Definition
of Termination of Services. Termination
of services occurs as of the first day on which the RSU Holder is no
longer performing services for the Company or any entity related to the
Company. Whether an RSU Holder has terminated service shall be
determined by the Committee in its sole
discretion.
|
Bacterin
International Equity Incentive Plan
|
6/4/2010
|
|
(a)
|
Number of
SARs. Each SAR Agreement shall state that it covers a
specified number of Stock Appreciation Rights, as determined by the
Committee.
|
|
(b)
|
Stock Price
for Determining Appreciation. Each SAR Agreement shall
state the Fair Market Value of a Share from which appreciation of the SAR
will be measured. The Stock price specified shall not be less than 100% of
the Fair Market Value of the Stock on the date the SAR is
granted.
|
|
(c)
|
Duration of
SARs. Each SAR Agreement shall state the period of time,
determined by the Committee, within which the SAR may be exercised by the
SAR Holder (the "SAR Period"). The SAR Period must end not more
than ten years from the date the SAR is granted. If no SAR
Period is stated in the SAR Agreement, the SAR Period shall end on the day
immediately preceding the 10th
anniversary of the date of grant.
|
|
(d)
|
Restrictions
on Exercise. The SAR Agreement shall also set forth any
restrictions on SAR exercise during the SAR Period, if any, as may be
determined by the Committee. Each SAR shall become exercisable
(vest) over such period of time, if any, or upon such events, as
determined by the Committee. If the SAR Agreement does not
specify the period of time over which the SAR becomes exercisable, the SAR
shall become exercisable (vest) 20% on each subsequent anniversary date of
the SAR grant, so that the SAR is 100% exercisable (vested) on the 5th
anniversary of the date of the SAR
grant.
|
Bacterin
International Equity Incentive Plan
|
6/4/2010
|
|
(e)
|
Termination
of Services, Death, or Disability. The Committee may
specify the period, if any, after which an SAR may be exercised following
termination of the SAR Holder's services in the SAR
Agreement. If the SAR Agreement does not specify the period of
time following termination of service during which SARs may be exercised,
the time periods in this Subsection shall apply. Once a SAR is
granted, the Committee may not change the time period during which a SAR
may be exercised following termination of the SAR Holder’s services,
unless such a change would not cause additional taxes to be imposed
pursuant to Code § 409A.
|
|
(i)
|
Termination
for Cause. If the
services of the SAR Holder are terminated within the SAR Period for Cause,
as determined by the Company, the SAR shall thereafter be void for all
purposes.
|
|
(ii)
|
Disability. If the SAR
Holder becomes Disabled and terminates services, the SAR may be exercised
by the SAR Holder within six months following the SAR Holder's termination
of services on account of Disability (provided that such exercise must
occur within the SAR Period), but not thereafter. The SAR may
be exercised only with respect to the extent the SAR had become
exercisable on or before the date of the SAR Holder's termination of
services because of Disability.
|
|
(iii)
|
Death. If the SAR
Holder dies during the SAR Period while still performing services for the
Company or within the six month period referred to in (ii) above or the
three-month period referred to in (iv) below, the SAR may be exercised by
those entitled to do so under the SAR Holder's will or by the laws of
descent and distribution within six months following the SAR Holder's
death, (provided that such exercise must occur within the SAR Period), but
not thereafter. The SAR may be exercised only to the extent the
SAR had become exercisable on or before the date of the SAR Holder's
termination of services because of the SAR Holder’s
death.
|
|
(iv)
|
Termination
for Reasons Other than Cause, Disability or Death. If the SAR
Holder is no longer employed by the Company or performing services for the
Company for any reason other than Cause, Disability or the SAR Holder's
death, the SAR may be exercised by the SAR Holder within three months
following the date of termination (provided that the exercise must occur
within the SAR Period), but not thereafter. The SAR may be
exercised only to the extent the SAR had become exercisable on or before
the date of termination of
services.
|
Bacterin
International Equity Incentive Plan
|
6/4/2010
|
Bacterin
International Equity Incentive Plan
|
6/4/2010
|
Bacterin
International Equity Incentive Plan
|
6/4/2010
|
Bacterin
International Equity Incentive Plan
|
6/4/2010
|
Bacterin
International Equity Incentive Plan
|
6/4/2010
|
Bacterin
International Equity Incentive Plan
|
6/4/2010
|
Bacterin
International Equity Incentive Plan
|
6/4/2010
|
Bacterin
International Equity Incentive Plan
|
6/4/2010
|
Bacterin
International Equity Incentive Plan
|
6/4/2010
|
K-KITZ,
INC.
|
|
Plan
Sponsor
|
|
By:
|
/s/
Jennifer Jarvis
|
Title:
|
President, CEO, and CFO |
Date:
|
June 11, 2010 |
Bacterin
International Equity Incentive Plan
|
6/4/2010
|
/s/ Guy Cook
|
/s/ Guy Cook
|
||
“Employee”
|
“Employer”
|
|
A.
|
Employer
is engaged in the coating of medical devices and maintains business
premises at 600 Cruiser Lane, Belgrade, MT
59714.
|
|
B.
|
Employee
is willing to be employed by employer, and employer is willing to employ
employee, on the terms and conditions hereinafter set
forth.
|
/s/ Mitchell Godfrey
|
/s/ Guy Cook
|
|
“Employee”
|
|
“Employer”
|
A.
|
Employer
is engaged in the coating of medical devices and processing biologics and
maintains business premises at 600 and 664 Cruiser Lane, Belgrade, MT
59714.
|
B.
|
Employee
is willing to be employed by employer, and employer is willing to employ
employee, on the terms and conditions hereinafter set
forth.
|
/s/ John Gandolfo
|
/s/ Guy Cook
|
|
“Employee”
|
“Employer”
|
/s/ Jesus Hernandez
|
/s/ Guy Cook
|
||
“Employee”
|
“Employer”
|
||
Title
|
Title
|
/s/ Darrel Holmes
|
/s/ Guy Cook
|
|
“Employee”
|
|
“Employer”
|
Subsidiary
|
Stockholder
|
Percent
Owned
|
State/Jurisdiction of
Incorporation
|
|||
Bacterin
International, Inc.
|
Bacterin
International Holdings, Inc.
|
100%
|
Nevada
|
|
Salt
Lake Office:
5296
South Commerce Drive, Suite 300
Salt
Lake City, Utah 84107-5370
Telephone:
(801)281-4700
Kaysville
Office:
1284
Flint Meadow Drive, Suite D
Kaysville,
Utah 84037-9590
Telephone:
(801)927-1337
|
Page
|
||
Balance
Sheets
|
4
|
|
Statements
of Operations
|
5
|
|
Statement
of Changes in Stockholders' Equity
|
6
|
|
Statements
of Cash Flows
|
7
|
|
Notes
to Financial Statements
|
8
|
|
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To
The Board of Directors and Stockholders of
Bacterin
International, Inc.
600
Cruiser Lane
Belgrade,
MT 59714
We
have audited the accompanying balance sheets of Bacterin International,
Inc. (the Company) as of December 31, 2009 and 2008, and the related
statements of operations, changes in stockholders’ equity and cash flows
for the years ended December 31, 2009 and 2008. These financial statements
are the responsibility of the Company's management. Our responsibility is
to express an opinion on these financial statements based on our
audits.
We
conducted our audits in accordance with the standards of the Public
Company Accounting Oversight Board (United States of America). Those
standards require that we plan and perform the audit to obtain reasonable
assurance about whether the financial statements are free of material
misstatement. The company is not required to have, nor were we engaged to
perform, an audit of its internal control over financial reporting. Our
audit included consideration of internal control over financial reporting
as a basis for designing audit procedures that are appropriate in the
circumstances, but not for the purpose of expressing an opinion on the
effectiveness of the company's internal control over financial reporting.
Accordingly, we express no such opinion. An audit also includes examining,
on a test basis, evidence supporting the amounts and disclosures in the
financial statements, assessing the accounting principles used and
significant estimates made by management, as well as evaluating the
overall financial statement presentation. We believe that our audits
provide a reasonable basis for our opinion.
In
our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Bacterin International,
Inc. as of December 31, 2009 and 2008, and the results of its operations
and its cash flows for the years ended December 31, 2009 and 2008, in
conformity with accounting principles generally accepted in the United
States of America.
Child,
Van Wagoner & Bradshaw, PLLC
Salt
Lake City, Utah
June
18, 2010
|
December 31,
|
||||||||
2009
|
2008
|
|||||||
ASSETS
|
||||||||
Current
Assets:
|
||||||||
Cash
and cash equivalents
|
$ | 54,155 | $ | 238,895 | ||||
Restricted
cash and cash equivalents
|
- | 1,000,000 | ||||||
Accounts
receivable, net of allowance of $81,803 and $92,881,
respectively
|
1,314,418 | 564,134 | ||||||
Notes
receivable-trade
|
270,565 | 189,387 | ||||||
Notes
receivable from stockholder
|
- | 138,280 | ||||||
Inventories,
net
|
5,000,713 | 4,158,690 | ||||||
Prepaid
and other current assets
|
30,000 | 61,267 | ||||||
|
6,669,851 | 6,350,653 | ||||||
Property
& equipment, net
|
3,248,096 | 3,802,139 | ||||||
Intangible
assets, net
|
554,268 | 548,772 | ||||||
Other
assets
|
13,675 | 26,490 | ||||||
$ | 10,485,890 | $ | 10,728,054 | |||||
LIABILITIES
& STOCKHOLDERS' EQUITY
|
||||||||
Current
Liabilities:
|
||||||||
Accounts
payable
|
$ | 1,403,950 | $ | 1,253,601 | ||||
Accrued
liabilities
|
463,633 | 253,538 | ||||||
Warrants
derivative liability
|
75,231 | - | ||||||
Notes
payable
|
1,126,690 | 1,000,000 | ||||||
Notes
payable to stockholders
|
183,461 | 154,032 | ||||||
Current
portion of capital lease obligations
|
85,071 | 190,989 | ||||||
Current
portion of convertible notes payable ($890,000 net of debt discount of
$69,213)
|
820,787 | - | ||||||
Current
portion of long-term debt
|
1,202,574 | 1,286,571 | ||||||
|
5,361,397 | 4,138,731 | ||||||
Capital
lease obligation, less current portion
|
27,074 | 62,673 | ||||||
Convertible
notes payable, less current portion
|
- | 2,340,000 | ||||||
Long-term
debt, less current portion
|
412,545 | 563,878 | ||||||
|
5,801,016 | 7,105,282 | ||||||
Stockholders'
Equity
|
||||||||
Preferred
stock, $.0001 par value; 15,000,000 shares authorized; No shares issued
and outstanding
|
- | - | ||||||
Common
stock, $.00001 par value; 85,000,000 shares authorized; 56,540,919 shares
issued and 56,423,125 shares outstanding in 2009 and 50,718,134 shares
issued and outstanding in 2008
|
565 | 507 | ||||||
Additional
paid-in capital
|
22,238,210 | 16,973,858 | ||||||
Treasury
stock, 117,794 shares
|
(76,566 | ) | - | |||||
Retained
deficit
|
(17,477,335 | ) | (13,351,593 | ) | ||||
|
4,684,874 | 3,622,772 | ||||||
$ | 10,485,890 | $ | 10,728,054 |
December 31,
|
||||||||
2009
|
2008
|
|||||||
REVENUE:
|
||||||||
Product
sales
|
$ | 7,101,357 | $ | 8,031,611 | ||||
Royalties
and other
|
292,136 | 180,848 | ||||||
TOTAL
REVENUE
|
7,393,493 | 8,212,459 | ||||||
Cost
of product sales
|
2,318,142 | 1,522,658 | ||||||
GROSS
PROFIT
|
5,075,351 | 6,689,801 | ||||||
OPERATING
EXPENSES:
|
||||||||
Selling,
general, and administrative
|
4,161,941 | 3,417,904 | ||||||
Compensation
expense
|
4,535,964 | 2,157,450 | ||||||
TOTAL
OPERATING EXPENSES
|
8,697,905 | 5,575,354 | ||||||
INCOME
(LOSS) FROM OPERATIONS
|
(3,622,554 | ) | 1,114,447 | |||||
INTEREST
AND OTHER INCOME (EXPENSE)
|
||||||||
Interest
expense
|
(513,934 | ) | (1,374,360 | ) | ||||
Other
|
10,746 | 20,601 | ||||||
TOTAL
INTEREST AND OTHER INCOME (EXPENSE), NET
|
(503,188 | ) | (1,353,759 | ) | ||||
NET
INCOME (LOSS) BEFORE BENEFIT (PROVISION) FOR INCOME TAXES
|
(4,125,742 | ) | (239,312 | ) | ||||
BENEFIT
(PROVISION) FOR INCOME TAXES
|
- | - | ||||||
NET
INCOME (LOSS)
|
$ | (4,125,742 | ) | $ | (239,312 | ) | ||
Net
income (loss) per share:
|
||||||||
Basic
|
$ | (.08 | ) | $ | (.00 | ) | ||
Shares
used in the computation:
|
||||||||
Basic
|
52,911,010 | 49,428,393 |
Total
|
||||||||||||||||||||||||||||
Common
Stock
|
APIC
Options/
|
Additional
|
Retained
|
Treasury
|
stockholders'
|
|||||||||||||||||||||||
Shares
|
Amount
|
Warrants
|
paid-in
capital
|
Deficit
|
Stock
|
equity
|
||||||||||||||||||||||
Balance
at December 31, 2007
|
48,154,701 | $ | 481 | $ | 2,220,747 | $ | 12,074,104 | $ | (13,112,281 | ) | $ | - | $ | 1,183,051 | ||||||||||||||
Issuance
of common stock, options and warrants:
|
||||||||||||||||||||||||||||
Private
placement
|
2,283,433 | 23 | 348,117 | 930,374 | - | - | 1,278,514 | |||||||||||||||||||||
Warrants
issued on convertible debt
|
- | - | 368,787 | - | - | - | 368,787 | |||||||||||||||||||||
Stock
based compensation
|
300,000 | 3 | 235,974 | 224,997 | - | - | 460,974 | |||||||||||||||||||||
Warrants
for debt/equity issuance
|
- | - | 279,198 | - | - | - | 279,198 | |||||||||||||||||||||
Warrants
for short-term note guarantee
|
- | - | 291,560 | - | - | - | 291,560 | |||||||||||||||||||||
Net
income
|
- | - | - | - | (239,312 | ) | - | (239,312 | ) | |||||||||||||||||||
Balance
at December 31, 2008
|
50,738,134 | 507 | 3,744,383 | 13,229,475 | (13,351,593 | ) | - | 3,622,772 | ||||||||||||||||||||
Issuance
of common stock, options and warrants:
|
||||||||||||||||||||||||||||
Private
placement
|
2,437,500 | 24 | 13,601 | 1,936,375 | - | - | 1,950,000 | |||||||||||||||||||||
Conversion
of notes to common stock
|
3,020,285 | 30 | - | 2,414,847 | - | - | 2,414,877 | |||||||||||||||||||||
Purchase
of treasury stock
|
(117,794 | ) | - | - | - | - | (76,566 | ) | (76,566 | ) | ||||||||||||||||||
Warrants
for debt issuance
|
- | - | 62,183 | - | - | - | 62,183 | |||||||||||||||||||||
Stock-based
compensation
|
345,000 | 4 | 561,355 | 275,991 | - | - | 837,350 | |||||||||||||||||||||
Net
loss
|
- | - | - | - | (4,125,742 | ) | - | (4,125,742 | ) | |||||||||||||||||||
Balance
at December 31, 2009
|
56,423,125 | $ | 565 | $ | 4,381,522 | $ | 17,856,688 | $ | (17,477,335 | ) | $ | (76,566 | ) | $ | 4,684,874 |
Year Ended December 31,
|
||||||||
2009
|
2008
|
|||||||
Operating
activities:
|
||||||||
Net
income (loss)
|
$ | (4,125,742 | ) | $ | (239,312 | ) | ||
Noncash
adjustments:
|
||||||||
Depreciation
and amortization
|
707,926 | 685,715 | ||||||
Stock/option
awards for services
|
837,350 | 460,974 | ||||||
Provision
for losses on accounts receivable and inventory
|
(2,078 | ) | 94,171 | |||||
Non-cash
interest expense
|
183,078 | 939,545 | ||||||
(Gain)
Loss on disposal of assets
|
(5,250 | ) | 1,051 | |||||
Changes
in operating assets and liabilities:
|
||||||||
Accounts
receivable
|
(739,206 | ) | 346,984 | |||||
Notes
receivable-trade
|
(81,178 | ) | (68,344 | ) | ||||
Inventories
|
(851,023 | ) | (2,259,125 | ) | ||||
Prepaid
and other current assets
|
44,082 | (1,385 | ) | |||||
Accounts
payable
|
150,349 | 582,756 | ||||||
Accrued
liabilities
|
210,096 | (41,022 | ) | |||||
Net
cash provided by (used in) operating activities
|
(3,671,596 | ) | 502,008 | |||||
Investing
activities:
|
||||||||
Purchases
of property and equipment
|
(42,089 | ) | (649,507 | ) | ||||
Note
receivable from stockholder
|
138,280 | (138,280 | ) | |||||
Intangible
asset additions
|
(51,576 | ) | (167,905 | ) | ||||
Proceeds
on sale of fixed assets
|
5,250 | 2,400 | ||||||
Acquisition
of entity under common control
|
- | 1,158 | ||||||
Net
cash used by investing activities
|
49,865 | (952,134 | ) | |||||
Financing
activities:
|
||||||||
Restricted
cash
|
- | (1,000,000 | ) | |||||
Release
of restriction on cash
|
1,000,000 | - | ||||||
(Payments
on) long-term debt
|
(235,330 | ) | (2,018,536 | ) | ||||
Proceeds
from issuance of convertible debt
|
550,000 | 2,340,000 | ||||||
(Payments
on) notes payable
|
(500,000 | ) | - | |||||
Proceeds
from notes payable
|
926,690 | 1,000,000 | ||||||
(Payments
on) capital leases
|
(207,232 | ) | (216,092 | ) | ||||
Proceeds
from issuance of common stock
|
1,950,000 | 1,278,514 | ||||||
Payments
on notes payable to shareholders
|
(47,137 | ) | (838,717 | ) | ||||
Net
cash provided by financing activities
|
3,436,991 | 545,169 | ||||||
Increase
(decrease) in cash
|
(184,740 | ) | 95,043 | |||||
Cash
and cash equivalents at beginning of period
|
238,895 | 143,852 | ||||||
Cash
and cash equivalents at end of period
|
$ | 54,155 | $ | 238,895 | ||||
Supplemental
disclosure of cash flow information (see note 19)
|
(1)
|
Business
Description and Summary of Significant Accounting
Policies
|
Year
Ended December 31,
|
||||||||
2009
|
2008
|
|||||||
United
States
|
$ | 6,708,027 | $ | 7,485,988 | ||||
Rest
of World
|
685,466 | 726,471 | ||||||
$ | 7,393,493 | $ | 8,212,459 |
(1)
|
Business
Description and Summary of Significant Accounting Policies
(Continued)
|
(1)
|
Business
Description and Summary of Significant Accounting Policies
(Continued)
|
Net
Income (Loss) Per Share:
|
Year
Ended December 31,
|
|||||||
2009
(restated)
|
2008
|
|||||||
Net
Income (Loss)
|
(4,125,742 | ) | $ | (239,312 | ) | |||
Weighted
average common shares outstanding for basic net income (loss) per
share
|
52,911,010 | 49,428,393 |
(1)
|
Business
Description and Summary of Significant Accounting Policies
(Continued)
|
(2)
|
Notes
Receivable
|
Year
Ended December 31,
|
||||||||
2009
|
2008
|
|||||||
West
Coast Tissue Service, Inc.
|
$ | 270,565 | $ | 189,387 |
(3)
|
Inventories
|
December
31,
|
||||||||
2009
|
2008
|
|||||||
Raw
materials
|
$ | 178,754 | $ | 145,186 | ||||
Raw
materials
|
1,100,252 | 1,291,179 | ||||||
Work
in process
|
1,282,080 | 735,916 | ||||||
Finished
goods
|
2,499,627 | 2,037,409 | ||||||
5,060,713 | 4,209,690 | |||||||
Reserve
|
60,000 | 51,000 | ||||||
$ | 5,000,713 | $ | 4,158,690 |
(4)
|
Property
and Equipment, Net
|
December
31,
|
||||||||
2009
|
2008
|
|||||||
Buildings
|
$ | 1,613,628 | $ | 1,590,475 | ||||
Equipment
|
2,542,855 | 2,553,053 | ||||||
Computer
equipment
|
235,566 | 202,035 | ||||||
Computer
software
|
140,071 | 127,867 | ||||||
Furniture
and fixtures
|
75,007 | 75,007 | ||||||
Leasehold
improvements
|
898,248 | 881,938 | ||||||
Vehicles
|
101,110 | 101,110 | ||||||
Total
cost
|
5,606,485 | 5,551,485 | ||||||
Less:
accumulated depreciation
|
(2,358,389 | ) | (1,729,346 | ) | ||||
$ | 3,248,096 | $ | 3,802,139 |
(5)
|
Intangible
assets
|
Intellectual
|
||||
Property
|
||||
As
of December 31, 2008:
|
||||
Gross
carrying value
|
$ | 658,895 | ||
Accumulated
amortization
|
(110,123 | ) | ||
Net
carrying value
|
$ | 548,772 | ||
As
of December 31, 2009:
|
||||
Gross
carrying value
|
$ | 710,471 | ||
Accumulated
amortization
|
(156,203 | ) | ||
Net
carrying value
|
$ | 554,268 | ||
Aggregate
amortization expense:
|
||||
2008
|
$ | 38,889 | ||
2009
|
$ | 46,080 | ||
Estimated
amortization expense:
|
||||
2010
|
$ | 47,364 | ||
2011
|
$ | 47,364 | ||
2012
|
$ | 47,364 | ||
2013
|
$ | 47,364 | ||
2014
|
$ | 47,364 |
(6)
|
Accrued
Liabilities
|
December
31,
|
||||||||
2009
|
2008
|
|||||||
Credit
cards
|
$ | 10,764 | $ | 16,182 | ||||
Accrued
interest payable
|
45,382 | 112,536 | ||||||
Wages
payable
|
377,484 | 40,439 | ||||||
Other
accrued expenses
|
- | 84,381 | ||||||
$ | 463,630 | $ | 253,538 |
(7)
|
Notes
Payable
|
December
31,
|
||||||||
2009
|
2008
|
|||||||
Note
payable Kevin Daly
|
$ | 200,000 | $ | - | ||||
Note
payable Hamilton Group
|
426,693 | - | ||||||
Notes
payable Flathead Bank
|
500,000 | 1,000,000 | ||||||
$ | 1,126,693 | $ | 1,000,000 |
(8)
|
Convertible
Notes Payable
|
December
31,
|
||||||||
2009
(restated)
|
2008
|
|||||||
12%
convertible note payable, maturing in 2010, extendable by the Company for
two additional three month terms, secured by intellectual property and the
raw material inventory, convertible into the securities offered in a
future qualified offering, defined as the sale of debt or equity
securities generating aggregate gross proceeds of at least
$7,000,000, equal to the lower of $0.80 per share or ninety
percent (90%) of the per share price of the securities sold to
investors in the Qualified Financing if one occurs or convertible anytime
into common stock at $1.00 per share, restrictive covenants were in
compliance as of December 31, 2009 (net of debt discount). The
debt discount
is the value of the warrants that were issued.
|
$ | 480,787 | $ | - | ||||
10%
convertible notes payable, maturing in 2010, secured by all assets after
subordination to other creditors with pre-existing rights to those assets,
convertible into shares of common stock – notes were repaid in January and
February 2010
|
340,000 | 2,340,000 | ||||||
$ | 820,787 | $ | 2,340,000 |
(9)
|
Long-Term
Debt
|
December
31,
|
||||||||
2009
|
2008
|
|||||||
6.5%
loan payable to Flathead Bank, $7,278 monthly payments including interest,
maturing June 25, 2010, secured by building
|
$ | 976,218 | $ | 993,996 | ||||
8.50%
loan payable to Flathead Bank, $9,329 monthly payments, including
interest, maturing in 2012, secured by equipment
|
293,052 | 367,376 | ||||||
5.00%
loan payable to the City of Belgrade, $3,653 monthly payments, including
interest, maturing in 2012, secured by equipment
|
141,215 | 149,158 | ||||||
5.00%
loan payable to the City of Belgrade, $6,982 monthly payments, including
interest, maturing in 2010, secured by equipment
|
39,044 | 118,557 | ||||||
5.00%
loan payable to Valley Bank of Belgrade, $4,140 monthly payments including
interest, secured by building
|
165,590 | 187,303 | ||||||
8.00%
loan payable to Valley Bank of Belgrade, $4,140 monthly payments including
interest, secured by building
|
- | 34,059 | ||||||
1,615,119 | 1,850,449 | |||||||
Less:
Current portion
|
(1,202,574 | ) | (1,286,571 | ) | ||||
$ | 412,545 | $ | 563,878 |
2010
|
$ | 1,202,574 | ||
2011
|
190,238 | |||
2012
|
180,029 | |||
2013
|
42,278 | |||
Thereafter
|
- | |||
Total
|
$ | 1,615,119 |
(10)
|
Capital
Leasing Transactions
|
December
31,
|
||||||||
2009
|
2008
|
|||||||
2009
|
$ | - | $ | 212,019 | ||||
2010
|
93,752 | 39,519 | ||||||
2011
|
28,920 | 30,055 | ||||||
2012
|
- | - | ||||||
Thereafter
|
- | - | ||||||
Total
minimum lease payments
|
122,672 | 281,593 | ||||||
Less
interest portion of payments
|
(10,527 | ) | (27,931 | ) | ||||
Present
value of future minimum lease payments
|
112,145 | 253,662 | ||||||
Less
current maturities of capital lease obligation
|
(85,071 | ) | (190,989 | ) | ||||
Capital
lease obligation
|
$ | 27,074 | $ | 62,673 |
(11)
|
Notes
Payable to Shareholders
|
December
31,
|
||||||||
2009
|
2008
|
|||||||
Note
payable shareholders
|
$ | 76,969 | $ | - | ||||
Note
payable Mitch Godfrey
|
106,492 | 154,032 | ||||||
$ | 183,461 | $ | 154,032 |
(12)
|
Related
Party Transaction – ReGenCell, Inc.
|
$ | 1,158 | |||
Employee
receivable – Guy Cook
|
32,700 | |||
Employee
receivable – Mitchell Godfrey
|
17,763 | |||
Employee
receivable – other
|
31,267 | |||
Fixed
assets (at cost)
|
88,975 | |||
Accounts
receivable – Bacterin International, Inc.
|
30,000 | |||
Notes
receivable – Bacterin International, Inc.
|
59,055 | |||
Total
assets purchased
|
$ | 260,918 | ||
Bacterin
assumed Valley Bank note payable
|
(327,466 | ) | ||
Bacterin
assumed miscellaneous payables
|
(2,200 | ) | ||
68,748 | ||||
$ | 0 |
(13)
|
Stock-Based
Compensation
|
2009
|
2008
|
|||||||||||||||
Weighted
|
Weighted
|
|||||||||||||||
Average
|
Average
|
|||||||||||||||
Exercise
|
Exercise
|
|||||||||||||||
Shares
|
Price
|
Shares
|
Price
|
|||||||||||||
Outstanding
at Jan. 1,
|
3,998,326 | $ | 0.59 | 3,414,744 | $ | 0.55 | ||||||||||
Granted
|
2,995,000 | 0.76 | 1,384,083 | 0.75 | ||||||||||||
Exercised
|
0.05 | |||||||||||||||
Cancelled
or expired
|
(286,334 | ) | 0.59 | (800,501 | ) | 0.87 | ||||||||||
Outstanding
at December 31,
|
6,706,992 | $ | 0.67 | 3,998,326 | $ | 0.59 | ||||||||||
Exercisable
at December 31,
|
3,006,901 | $ | 0.56 | 1,939,911 | $ | 0.44 |
(14)
|
Stock-Based
Compensation (continued)
|
Weighted
|
||||||||
Average
|
||||||||
Grant
Date
|
||||||||
|
Fair
Value
|
|||||||
Nonvested
Options
|
Shares
|
Per
Share
|
||||||
Nonvested
at January 1, 2009
|
2,058,415 | $ | 0.61 | |||||
Granted
|
2,995,000 | 0.76 | ||||||
Vested
|
(1,172,138 | ) | 0.73 | |||||
Forfeited
|
(181,186 | ) | 0.77 | |||||
Nonvested
at December 31, 2009
|
3,700,091 | $ | 0.75 |
2009
|
2008
|
|||||||
Value
of underlying common stock (per share)
|
$ | .80 | $ | 0.75 | ||||
Risk
free rate
|
2.20 | % | 1.87 | % | ||||
Expected
term
|
2.5-5
years
|
5-7
years
|
||||||
Dividend
yield
|
0 | % | 0 | % | ||||
Volatility
|
44-61 | % | 86 | % |
(15)
|
Commitments
and Contingencies
|
2010
|
$ | 120,000 | ||
2011
|
$ | 120,000 | ||
2012
|
$ | 120,000 | ||
2013
|
$ | 72,258 | ||
Thereafter
|
$ | - |
(16)
|
Income
Taxes
|
Year
Ended December 31,
|
||||||||
2009
(restated)
|
2008
|
|||||||
United
States
|
$ | (4,125,742 | ) | $ | (239,312 | ) | ||
$ | (4,125,742 | ) | $ | (239,312 | ) |
Year
Ended December 31,
|
||||||||
2009
|
2008
|
|||||||
Current:
|
||||||||
Federal
|
$ | - | $ | - | ||||
State
|
- | - | ||||||
Total
current
|
- | - | ||||||
Deferred:
|
||||||||
Federal
|
- | - | ||||||
State
|
- | - | ||||||
Total
deferred
|
- | - | ||||||
$ | - | $ | - |
Year
Ended December 31,
|
||||||||
2009
|
2008
|
|||||||
Statutory
Federal tax rate
|
$ | (1,444,010 | ) | $ | (83,759 | ) | ||
Valuation
allowance
|
1,733,385 | 94,532 | ||||||
State
income taxes, net of Federal benefit
|
(289,452 | ) | (16,513 | ) | ||||
Nondeductible
meals & entertainment expense
|
24,301 | 5,740 | ||||||
Other
|
- | - | ||||||
$ | - | $ | - |
(17)
|
Income
Taxes (continued)
|
At
December 31,
|
||||||||
2009
|
2008
|
|||||||
Deferred
tax assets:
|
||||||||
Accrued
liability for vacation
|
$ | 85,734 | $ | 35,355 | ||||
Accrued
commission expense
|
48,318 | - | ||||||
Bad
debt reserve
|
34,275 | 38,917 | ||||||
Inventory
reserve
|
25,140 | 21,369 | ||||||
Net
operating loss carryovers
|
3,654,421 | 2,401,066 | ||||||
Stock
warrant expense
|
843,321 | 843,321 | ||||||
Debt
issuance expense
|
817,461 | 766,977 | ||||||
Stock
compensation
|
661,296 | 411,005 | ||||||
Total
deferred tax assets
|
6,169,966 | 4,518,010 | ||||||
Valuation
allowance
|
(6,028,262 | ) | (4,324,140 | ) | ||||
Net
deferred tax assets
|
141,704 | 193,870 | ||||||
Deferred
tax liabilities:
|
||||||||
Depreciation
|
(179,774 | ) | (232,478 | ) | ||||
Amortization
|
38,070 | 38,608 | ||||||
Total
deferred tax liabilities
|
(141,704 | ) | (193,870 | ) | ||||
Net
deferred tax assets
|
$ | - | $ | - |
(18)
|
Employee
Benefit Plans
|
(19)
|
Supplemental
Disclosure of Cash Flow Information
|
Year
Ended December 31,
|
||||||||
2009
|
2008
|
|||||||
Supplemental
disclosure of cash flow information
|
||||||||
Cash
paid during the period for:
|
||||||||
Interest
|
$ | 276,074 | $ | 308,881 | ||||
Income
taxes
|
- | - | ||||||
Non-cash
investing and financing activities:
|
||||||||
Acquisition
of receivables/equipment with assumed debt (see note 12)
|
$ | - | $ | 259,760 | ||||
Acquisition
of property and equipment under capital lease
|
$ | 65,715 | $ | - | ||||
Acquisition
of treasury stock using notes payable
|
$ | 76,566 | $ | - | ||||
Conversion
of convertible notes payable into common stock
|
$ | 2,000,000 | $ | - |
(20)
|
Subsequent
Events
|
March 31,
|
December 31,
|
|||||||
2010
|
2009
|
|||||||
|
(unaudited)
|
|||||||
ASSETS
|
||||||||
Current
Assets:
|
||||||||
Cash
and cash equivalents
|
$ | 280,103 | $ | 54,155 | ||||
Accounts
receivable, net of allowance of $88,164 and $81,803,
respectively
|
1,558,944 | 1,314,418 | ||||||
Notes
receivable - trade
|
426,565 | 270,565 | ||||||
Notes
receivable from stockholder
|
22,178 | - | ||||||
Inventories,
net
|
5,556,378 | 5,000,713 | ||||||
Prepaid
and other current assets
|
40,000 | 30,000 | ||||||
7,884,168 | 6,669,851 | |||||||
Property
& equipment, net
|
3,136,498 | 3,248,096 | ||||||
Intangible
assets, net
|
557,627 | 554,268 | ||||||
Other
assets
|
13,675 | 13,675 | ||||||
$ | 11,591,968 | $ | 10,485,890 | |||||
LIABILITIES
& STOCKHOLDERS' EQUITY
|
||||||||
Current
Liabilities:
|
||||||||
Warrant
derivative liability
|
$ | 515,227 | $ | 75,231 | ||||
Accounts
payable
|
1,252,695 | 1,403,950 | ||||||
Accrued
liabilities
|
571,750 | 463,630 | ||||||
Notes
payable
|
740,615 | 1,126,693 | ||||||
Notes
payable to stockholders
|
183,461 | 183,461 | ||||||
Current
portion of capital lease obligations
|
69,584 | 85,071 | ||||||
Convertible
notes payable ($3,825,000 net of debt discount of
$308,837)
|
3,516,163 | 820,787 | ||||||
Current
portion of long-term debt
|
1,193,591 | 1,202,574 | ||||||
8,043,086 | 5,361,397 | |||||||
Capital
lease obligation, less current portion
|
17,474 | 27,074 | ||||||
Long-term
debt, less current portion
|
333,548 | 412,545 | ||||||
8,394,108 | 5,801,016 | |||||||
Stockholders'
Equity
|
||||||||
Preferred
stock, $.0001 par value; 15,000,000 shares authorized; No shares issued
and outstanding
|
- | - | ||||||
Common
stock, $.00001 par value; 135,000,000 shares authorized; 56,501,130 issued
and outstanding shares on March 31 2010 and 56,423,125 issued
and outstanding shares on December 31, 2009
|
565 | 565 | ||||||
Additional
paid-in capital
|
22,394,210 | 22,238,210 | ||||||
Treasury
stock, 117,794 shares
|
( 76,566 | ) | (76,566 | ) | ||||
Retained
deficit
|
(19,120,349 | ) | (17,477,335 | ) | ||||
3,197,860 | 4,684,874 | |||||||
$ | 11,591,968 | $ | 10,485,890 |
March
31,
|
||||||||
2010
|
2009
|
|||||||
REVENUE:
|
||||||||
Product
sales
|
$ | 2,707,124 | $ | 1,984,676 | ||||
Royalties
and other
|
29,309 | 113,765 | ||||||
TOTAL
REVENUE
|
2,736,433 | 2,098,441 | ||||||
Cost
of product sales
|
604,622 | 483,640 | ||||||
GROSS
PROFIT
|
2,131,811 | 1,614,801 | ||||||
OPERATING
EXPENSES:
|
||||||||
Selling,
general, and administrative
|
1,671,081 | 793,032 | ||||||
Compensation
expense
|
1,483,871 | 720,446 | ||||||
TOTAL
OPERATING EXPENSES
|
3,154,952 | 1,513,478 | ||||||
INCOME
(LOSS) FROM OPERATIONS
|
(1,023,141 | ) | 101,323 | |||||
INTEREST
AND OTHER INCOME (EXPENSE)
|
||||||||
Interest
expense
|
(625,797 | ) | (96,161 | ) | ||||
Other
|
5,924 | 10,867 | ||||||
TOTAL
INTEREST AND OTHER INCOME (EXPENSE), NET
|
(619,873 | ) | (85,294 | ) | ||||
NET
INCOME (LOSS) BEFORE BENEFIT (PROVISION) FOR INCOME TAXES
|
(1,643,014 | ) | 16,029 | |||||
BENEFIT
(PROVISION) FOR INCOME TAXES
|
- | - | ||||||
NET
INCOME (LOSS)
|
$ | (1,643,014 | ) | $ | 16,029 | |||
Net
income (loss) per share:
|
||||||||
Basic
|
$ | (.03 | ) | $ | .00 | |||
Shares
used in the computation:
|
||||||||
Basic
|
56,461,755 | 51,217,984 |
Total
|
||||||||||||||||||||||
Common
Stock
|
APIC
Options/
|
Additional
|
Retained
|
Treasury
|
stockholders'
|
|||||||||||||||||
Shares
|
Amount
|
Warrants
|
paid-in
capital
|
Deficit
|
Stock
|
equity
(deficit)
|
||||||||||||||||
Balance
at December 31, 2008
|
50,738,134 | $ | 507 | $ | 3,744,383 | $ | 13,229,475 | $ | (13,351,593 | ) | $ | - | $ | 3,622,772 | ||||||||
Private
placement
|
2,437,500 | 24 | 13,601 | 1,936,375 | - | - | 1,950,000 | |||||||||||||||
Conversion
of notes to common stock
|
3,020,285 | 30 | - | 2,414,847 | - | - | 2,414,877 | |||||||||||||||
Purchase
of treasury stock
|
(117,794 | ) | - | - | - | - | (76,566 | ) | (76,566 | ) | ||||||||||||
Warrants
for debt issuance
|
- | - | 62183 | - | - | - | 62,183 | |||||||||||||||
Stock-based
compensation
|
345,000 | 4 | 561,355 | 275,991 | - | - | 837,350 | |||||||||||||||
Net
loss
|
- | - | - | - | (4,125,742 | )) | - | (4,125,742 | ) | |||||||||||||
Balance
at December 31, 2009
|
56,423,125 | $ | 565 | $ | 4,381,522 | $ | 17,856,688 | $ | (17,477,335 | ) | (76,566 | ) | $ | 4,684,874 | ||||||||
Issuance
of common stock, options and warrants:
|
||||||||||||||||||||||
Private
placement
|
12,500 | - | - | 10,000 | - | - | 10,000 | |||||||||||||||
Conversion
of notes/interest to common stock
|
65,505 | - | - | 52,404 | - | - | 52,404 | |||||||||||||||
Stock
based compensation
|
- | - | 93,596 | - | - | - | 93,596 | |||||||||||||||
Warrants
for debt/equity issuance
|
- | - | - | - | - | - | - | |||||||||||||||
Net
income
|
- | - | - | - | (1,643,014 | ) | - | (1,643,014 | ) | |||||||||||||
Balance
at March 31, 2010
|
56,501,130 | 565 | 4,475,118 | 17,919,092 | (19,120,349 | ) | (76,566 | ) | 3,197,860 |
Three
Months Ended March 31,
|
||||||||
2010
|
2009
|
|||||||
Operating
activities:
|
||||||||
Net
income (loss)
|
$ | (1,643,014 | ) | $ | 16,029 | |||
Noncash
adjustments:
|
||||||||
Depreciation
and amortization
|
164,578 | 174,766 | ||||||
Stock/option
awards for services
|
93,596 | 155,794 | ||||||
Provision
for losses on accounts receivable and inventory
|
17,117 | 4,000 | ||||||
Non-cash
interest expense
|
252,776 | 5,909 | ||||||
Changes
in operating assets and liabilities:
|
||||||||
Accounts
receivable
|
(250,887 | ) | (325,432 | ) | ||||
Notes
receivable - trade
|
(156,000 | ) | (74,702 | ) | ||||
Inventories
|
(566,421 | ) | (361,584 | ) | ||||
Prepaid
and other current assets
|
(10,000 | ) | 3,803 | |||||
Accounts
payable
|
(151,255 | ) | (128,813 | ) | ||||
Accrued
liabilities
|
108,120 | (48,536 | ) | |||||
Net
cash provided by operating activities
|
(2,141,390 | ) | (578,766 | ) | ||||
Investing
activities:
|
||||||||
Purchases
of property and equipment
|
(40,903 | ) | (112,988 | ) | ||||
Notes
receivable from stockholder
|
(22,178 | ) | (27,169 | ) | ||||
Intangible
asset additions
|
(15,436 | ) | (13,817 | ) | ||||
Proceeds
on sale of fixed assets
|
- | - | ||||||
(78,517 | ) | (153,974 | ) | |||||
Financing
activities:
|
||||||||
Release
on restriction on cash
|
- | 1,000,000 | ||||||
Payments
on long-term debt
|
(87,980 | ) | (23,955 | ) | ||||
Proceeds
from issuance of convertible debt
|
3,275,000 | - | ||||||
Payments
on convertible debt
|
(340,000 | ) | - | |||||
Payments
on notes payable
|
(386,078 | ) | (500,000 | ) | ||||
(Payments
on) capital leases
|
(25,087 | ) | (58,695 | ) | ||||
Proceeds
from issuance of common stock
|
10,000 | 470,000 | ||||||
Payments
on notes payable to shareholders
|
- | (5,171 | ) | |||||
2,445,855 | 882,179 | |||||||
225,948 | 149,439 | |||||||
Cash
and cash equivalents at beginning of period
|
54,155 | 238,895 | ||||||
Cash
and cash equivalents at end of period
|
$ | 280,103 | $ | 388,334 |
(1)
|
Business
Description and Summary of Significant Accounting
Policies
|
For the three months ended
March 31,
|
||||||||
2010
|
2009
|
|||||||
United
States
|
$ | 2,545,661 | $ | 1,901,264 | ||||
Rest
of World
|
192,794 | 200,402 | ||||||
$ | 2,738,455 | $ | 2,101,666 |
(1)
|
Business
Description and Summary of Significant Accounting Policies
(Continued)
|
(1)
|
Business
Description and Summary of Significant Accounting Policies
(Continued)
|
Net
Income (Loss) Per Share:
|
March
31,
|
|||||||
2010
|
2009
|
|||||||
Net
Income (Loss)
|
(1,643,014 | ) | $ | 16,030 | ||||
Weighted
average common shares outstanding for basic net income (loss) per
share
|
56,461,755 | 51,217,984 |
(1)
|
Business
Description and Summary of Significant Accounting Policies
(Continued)
|
(2)
|
Notes
Receivable - Trade
|
March
31, 2010
|
December
31, 2009
|
|||||||
West
Coast Tissue Service, Inc.
|
$ | 426,565 | $ | 270,565 |
(3)
|
Inventories
|
March
31,
|
December
31,
|
|||||||
2010
|
2009
|
|||||||
Raw
materials
|
$ | 178,754 | $ | 178.754 | ||||
Raw
materials
|
1,047,966 | 1,100,252 | ||||||
Work
in process
|
1,321,402 | 1,282,080 | ||||||
Finished
goods
|
3,079,012 | 2,499,627 | ||||||
5,627,134 | 5,060,713 | |||||||
Reserve
|
70,756 | 60,000 | ||||||
$ | 5,556,378 | $ | 5,000,713 |
(4)
|
Property
and Equipment, Net
|
March
31,
|
December
31,
|
|||||||
2010
|
2009
|
|||||||
Buildings
|
$ | 1,613,628 | $ | 1,613,628 | ||||
Equipment
|
2,616,562 | 2,575,659 | ||||||
Computer
equipment
|
235,566 | 235,566 | ||||||
Computer
software
|
140,071 | 140,071 | ||||||
Furniture
and fixtures
|
75,007 | 75,007 | ||||||
Leasehold
improvements
|
898,248 | 898,248 | ||||||
Vehicles
|
68,306 | 68,306 | ||||||
Total
cost
|
5,647,388 | 5,606,485 | ||||||
Less:
accumulated depreciation
|
(2,510,890 | ) | (2,358,389 | ) | ||||
$ | 3,136,498 | $ | 3,248,096 |
(5)
|
Intangible
assets
|
Intellectual
|
||||
Property
|
||||
As
of December 31, 2009:
|
||||
Gross
carrying value
|
$ | 710,471 | ||
Accumulated
amortization
|
(156,203 | ) | ||
Net
carrying value
|
$ | 554,268 | ||
As
of March 31, 2010:
|
||||
Gross
carrying value
|
$ | 725,907 | ||
Accumulated
amortization
|
(168,280 | ) | ||
Net
carrying value
|
$ | 557,627 | ||
Aggregate
amortization expense:
|
||||
December
31, 2009
|
$ | 46,080 | ||
March
31, 2010
|
$ | 12,077 | ||
Estimated
amortization expense:
|
||||
2010
|
$ | 47,364 | ||
2011
|
$ | 47,364 | ||
2012
|
$ | 47,364 | ||
2013
|
$ | 47,364 | ||
2014
|
$ | 47,364 |
(6)
|
Accrued
Liabilities
|
March
31,
|
December
31,
|
|||||||
2010
|
2009
|
|||||||
Credit
cards
|
$ | - | $ | 10,764 | ||||
Accrued
interest payable
|
26,073 | 75,382 | ||||||
Wages
payable
|
545,677 | 377,484 | ||||||
Other
accrued expenses
|
- | - | ||||||
$ | 571,750 | $ | 463,630 |
(7)
|
Notes
Payable
|
March
31,
|
December
31,
|
|||||||
2010
|
2009
|
|||||||
Note
payable Kevin Daly
|
$ | - | $ | 200,000 | ||||
Note
payable Hamilton Group
|
240,615 | 426,693 | ||||||
Notes
payable Flathead Bank
|
500,000 | 500,000 | ||||||
$ | 740,615 | $ | 1,126,693 |
(8)
|
Convertible
Notes Payable
|
March
31,
|
December
31,
|
|||||||
2010
|
2009
|
|||||||
12%
convertible note payable, maturing in 2010, extendable by the Company for
two additional three month terms, secured by intellectual property and the
raw material inventory, convertible into the securities offered in a
future qualified offering, defined as the sale of debt or equity
securities generating aggregate gross proceeds of at least
$7,000,000, equal to the lower of $0.80 per share or ninety
percent (90%) of the per share price of the securities sold to
investors in the Qualified Financing if one occurs or convertible anytime
into common stock at $1.00 per share, restrictive covenants were in
compliance as of December 31, 2009
|
$ | 3,825,000 | $ | 890,000 | ||||
Less:
debt discount
|
308,837 | 69,213 | ||||||
$ | 3,516,163 | $ | 820,787 |
(9)
|
Long-Term
Debt
|
March 31,
|
December 31,
|
|||||||
2010
|
2009
|
|||||||
6.5%
loan payable to Flathead Bank, $7,278 monthly payments including interest,
maturing June 25, 2010, secured by building
|
$ | 974,274 | $ | 976,218 | ||||
8.50%
loan payable to Flathead Bank, $9,329 monthly payments, including
interest, maturing in 2012, secured by equipment
|
269,264 | 293,052 | ||||||
5.00%
loan payable to the City of Belgrade, $3,653 monthly payments, including
interest, maturing in 2012, secured by equipment
|
118,011 | 141,215 | ||||||
5.00%
loan payable to the City of Belgrade, $6,982 monthly payments, including
interest, maturing in 2010, secured by equipment
|
- | 39,044 | ||||||
5.00%
loan payable to Valley Bank of Belgrade, $4,140 monthly payments including
interest, secured by building
|
165,590 | 165,590 | ||||||
8.00%
loan payable to Valley Bank of Belgrade, $4,140 monthly payments including
interest, secured by building
|
- | - | ||||||
1,527,139 | 1,615,119 | |||||||
Less:
Current portion
|
(1,193,591 | ) | (1,202,574 | ) | ||||
$ | 333,548 | $ | 412,545 |
2010
|
$ | 1,193,591 | ||
2011
|
195,608 | |||
2012
|
137,940 | |||
2013
|
- | |||
Thereafter
|
- | |||
Total
|
$ | 1,527,139 |
(10)
|
Capital
Leasing Transactions
|
2010
|
93,752 | |||
2011
|
28,920 | |||
2012
|
- | |||
Thereafter
|
- |
(11)
|
Notes
Payable to Shareholders
|
March
31,
|
December
31,
|
|||||||
2010
|
2009
|
|||||||
Note
payable shareholders
|
$ | 76,969 | $ | 76,969 | ||||
Note
payable Mitch Godfrey
|
106,492 | 106,492 | ||||||
$ | 183,461 | $ | 183,461 |
(12)
|
Stock-Based
Compensation
|
Three months ended March 31,
2010
|
Three months ended March 31, 2009
|
|||||||||||||||
Weighted
|
Weighted
|
|||||||||||||||
Average
|
Average
|
|||||||||||||||
Exercise
|
Exercise
|
|||||||||||||||
|
Shares
|
Price
|
Shares
|
Price
|
||||||||||||
Outstanding
at Jan. 1,
|
6,706,992 | $ | 0.67 | 3,998,326 | $ | 0.59 | ||||||||||
Granted
|
145,000 | 0.48 | 2,050,000 | 0.40 | ||||||||||||
Exercised
|
0.05 | |||||||||||||||
Cancelled
or expired
|
(152,500 | ) | 0.43 | (106,186 | ) | 0.043 | ||||||||||
Outstanding
at March 31,
|
6,699,492 | $ | 0.67 | 5,942,140 | $ | 0.64 | ||||||||||
Exercisable
at March 31,
|
3,112,401 | $ | 0.56 | 1,975,308 | $ | 0.44 |
(13)
|
Stock-Based
Compensation (continued)
|
Weighted
|
||||||||
Average
|
||||||||
Grant
Date
|
||||||||
Fair
Value
|
||||||||
Nonvested
Options
|
Shares
|
Per
Share
|
||||||
Nonvested
at January 1, 2009
|
3,700,091 | $ | 0.43 | |||||
Granted
|
145,000 | 0.48 | ||||||
Vested
|
(115,500 | ) | 0.40 | |||||
Forfeited
|
(142,500 | ) | 0.43 | |||||
Nonvested
at December 31, 2009
|
3,587,091 | $ | 0.43 |
March 31, 2010
|
December 31,
2009
|
|||||||
Value
of underlying common stock (per share)
|
$ | .80 | $ | .80 | ||||
Risk
free rate
|
1.28-1.70 | % | 2.20 | % | ||||
Expected
term
|
2.5-5
years
|
2,5-5 | ||||||
Dividend
yield
|
0 | % | 0 | % | ||||
Volatility
|
71 | % | 44-61 | % |
(14)
|
Commitments
and Contingencies
|
2010
|
$ | 120,000 | ||
2011
|
$ | 120,000 | ||
2012
|
$ | 120,000 | ||
2013
|
$ | 72,258 | ||
Thereafter
|
$ | - |
(15)
|
Income
Taxes
|
March 31,
|
||||||||
2010
|
2009
|
|||||||
United
States
|
$ | (1,643,014 | ) | $ | 16,030 | |||
$ | (1,643,014 | ) | $ | 16,030 |
Three months Ended March 31,
|
||||||||
2010
|
2009
|
|||||||
Current:
|
||||||||
Federal
|
$ | - | $ | - | ||||
State
|
- | - | ||||||
Total
current
|
- | - | ||||||
Deferred:
|
||||||||
Federal
|
- | - | ||||||
State
|
- | - | ||||||
Total
deferred
|
- | - | ||||||
$ | - | $ | - |
Three Months Ended March 31,
|
||||||||
2010
|
2009
|
|||||||
Statutory
Federal tax rate
|
$ | (575,055 | ) | $ | 5,611 | |||
Valuation
allowance
|
676,261 | (8,483 | ) | |||||
State
income taxes, net of Federal benefit
|
(113,368 | ) | 1,106 | |||||
Nondeductible
meals & entertainment expense
|
12,162 | 1,766 | ||||||
$ | - | $ | - |
(17)
|
Income
Taxes (continued)
|
March 31,
|
December 31,
|
|||||||
2010
|
2009
|
|||||||
Deferred
tax assets:
|
||||||||
Accrued
liability for vacation
|
$ | 85,734 | $ | 85,734 | ||||
Accrued
commission expense
|
73,684 | 48,318 | ||||||
Bad
debt reserve
|
36,941 | 34,275 | ||||||
Inventory
reserve
|
29,647 | 25,140 | ||||||
Net
operating loss carryovers
|
3,833,439 | 3,654,421 | ||||||
Stock
warrant expense
|
843,321 | 843,321 | ||||||
Debt
issuance expense
|
1,216,559 | 846,341 | ||||||
Stock
compensation
|
700,513 | 661,296 | ||||||
Total
deferred tax assets
|
6,819,838 | 6,198,846 | ||||||
Valuation
allowance
|
(6,704,404 | ) | (6,057,142 | ) | ||||
Net
deferred tax assets
|
115,434 | 141,704 | ||||||
Deferred
tax liabilities:
|
||||||||
Depreciation
|
(152,891 | (179,774 | ) | |||||
Amortization
|
37,457 | 38,070 | ||||||
Total
deferred tax liabilities
|
(115,434 | ) | (141,704 | ) | ||||
Net
deferred tax assets
|
$ | - | $ | - |
(18)
|
Employee
Benefit Plans
|
(19)
|
Supplemental
Disclosure of Cash Flow Information
|
March 31,
|
||||||||
2010
|
2009
|
|||||||
Supplemental
disclosure of cash flow information
|
||||||||
Cash
paid during the period for:
|
||||||||
Interest
|
$ | 109,022 | $ | 44,675 | ||||
Income
taxes
|
- | - | ||||||
Non-cash
investing and financing activities:
|
||||||||
Acquisition
of property and equipment under capital lease
|
$ | - | $ | - | ||||
Acquisition
of treasury stock using notes payable
|
$ | - | $ | - | ||||
Conversion
of convertible notes payable into common stock
|
$ | - | $ | - |
(20)
|
Subsequent
Events
|
Bacterin
International,
Inc.
|
K-Kitz,
Inc.
|
Pro
Forma
Adjustments
|
Footnotes
|
Pro
Forma
Combined
|
|||||||||||||||
Assets | |||||||||||||||||||
Current
Assets
|
|||||||||||||||||||
Cash
and cash equivalents
|
$ | 280,103 | $ | 62,434 | $ | 5,697,403 |
a,b
|
$ | 6,039,940 | ||||||||||
Accounts
receivable (net)
|
1,558,944 | 5,571 | (5,571 | ) |
a
|
1,558,944 | |||||||||||||
Notes
receivable
|
426,565 | - | - | 426,565 | |||||||||||||||
Notes
receivable from stockholder
|
22,178 | - | - | 22,178 | |||||||||||||||
Inventories,
net
|
5,556,378 | 29,316 | (29,316 | ) |
a
|
5,556,378 | |||||||||||||
Prepaid
and other current assets
|
40,000 | 5,194 | (5,194 | ) |
a
|
40,000 | |||||||||||||
Total
Current Assets
|
7,884,168 | 102,515 | 5,657,322 | 13,644,005 | |||||||||||||||
Property
and Equipment, Net
|
3,136,498 | - | - | 3,136,498 | |||||||||||||||
Other
Assets
|
|||||||||||||||||||
Intangible
assets, net
|
557,627 | - | - | 557,627 | |||||||||||||||
Other
assets
|
13,675 | - | - | 13,675 | |||||||||||||||
$ | 11,591,968 | $ | 102,515 | $ | 5,657,322 | $ | 17,351,805 | ||||||||||||
Liabilities
and Members' Equity
|
|||||||||||||||||||
Current
Liabilities
|
|||||||||||||||||||
Accounts
payable
|
$ | 1,252,695 | $ | 13,033 | $ | (13,033 | ) |
a
|
$ | 1,252,695 | |||||||||
Warrant
derivative liability
|
515,227 | - | - | 515,227 | |||||||||||||||
Accrued
liabilities
|
571,750 | - | (82,329 | ) |
a,b
|
489,421 | |||||||||||||
Current
deferred tax liability
|
- | 1,834 | (1,834 | ) |
a
|
- | |||||||||||||
Notes
payable
|
740,615 | - | - | 740,615 | |||||||||||||||
Notes
payable to stockholders
|
183,461 | - | - | 183,461 | |||||||||||||||
Current
portion of capital lease obligations
|
69,584 | - | - | 69,584 | |||||||||||||||
Current
portion of convertible notes payable
|
3,516,163 | - | (1,666,163 | ) |
a,b
|
1,850,000 | |||||||||||||
Current
portion of long-term debt
|
1,193,591 | - | - | 1,193,591 | |||||||||||||||
Total
Current Liabilities
|
8,043,086 | 14,867 | (1,763,359 | ) | 6,294,594 | ||||||||||||||
- | |||||||||||||||||||
Long-term
Liabilities
|
|||||||||||||||||||
Capital
lease obligations, less current portion
|
17,474 | 17,474 | |||||||||||||||||
Long-term
debt, less current portion
|
333,548 | 333,548 | |||||||||||||||||
Total
Liabilities
|
8,394,108 | 14,867 | (1,763,359 | ) | 6,645,616 | ||||||||||||||
Stockholders'
Equity
|
|||||||||||||||||||
Common
stock, $.00001 par value; 100,000,000 shares authorized; issued and
outstanding XXX shares in 2009
|
565 | 6 | 69 |
a,b
|
640 | ||||||||||||||
Additional
paid in capital
|
22,394,210 | 96,795 | 7,411,459 |
a,b
|
29,902,464 | ||||||||||||||
Treasury
stock, 117,794 shares
|
(76,566 | ) | - | - | (76,566 | ) | |||||||||||||
Retained
earnings
|
(19,120,349 | ) | (9,153 | ) | 9,153 |
a
|
(19,120,349 | ) | |||||||||||
Total
Stockholders' Equity
|
|
3,197,860 | 87,648 | 7,420,681 | 10,706,189 | ||||||||||||||
$ | 11,591,968 | $ | 102,515 | $ | 5,657,322 | $ | 17,351,805 |
a
|
Proforma
adjustment to remove all operating revenue, expenses, assets, liabilities
and equity as the transaction assumings the full winding up of the K-Kitz,
Inc. operations.
|
b
|
Proforma
adjustments for the completion of the $7,508,329 round of equity
finanicing as part of the proposed stock offering and partial conversion
of convertible notes payable.
|
Bacterin
International,
Inc.
|
K-Kitz,
Inc.
|
Pro
Forma
Adjustments
|
Footnotes
|
Pro
Forma
Combined
|
|||||||||||||||
Revenues | |||||||||||||||||||
Revenue
|
$ | 2,707,124 | $ | 16,812 | $ | (16,812 | ) |
a
|
$ | 2,707,124 | |||||||||
Royalties
and other
|
29,309 | - | - | 29,309 | |||||||||||||||
Total
Revenue
|
2,736,433 | 16,812 | (16,812 | ) | 2,736,433 | ||||||||||||||
Cost
of revenue
|
604,622 | 9,657 | (9,657 | ) |
a
|
604,622 | |||||||||||||
Gross
Profit
|
2,131,811 | 7,155 | (7,155 | ) | 2,131,811 | ||||||||||||||
Operating
Expenses
|
|||||||||||||||||||
Selling,
general, and administrative
|
1,671,081 | 16,383 | (16,383 | ) |
a
|
1,671,081 | |||||||||||||
Compensation
expense
|
1,483,871 | - | - | 1,483,871 | |||||||||||||||
Total
Operating Expenses
|
3,154,952 | 16,383 | (16,383 | ) | 3,154,952 | ||||||||||||||
Income
from Operations
|
(1,023,141 | ) | (9,228 | ) | 9,228 | (1,023,141 | ) | ||||||||||||
Other
Income (Expense)
|
|||||||||||||||||||
Interest
expense
|
(625,797 | ) | - | - | (625,797 | ) | |||||||||||||
Other
|
5,924 | - | - | 5,924 | |||||||||||||||
Total
Other Income (Expense)
|
|
(619,873 | ) | - | - | (619,873 | ) | ||||||||||||
Net
Income Before Benefit (Provision)
|
|||||||||||||||||||
for
Income Taxes
|
(1,643,014 | ) | (9,228 | ) | 9,228 | (1,643,014 | ) | ||||||||||||
Benefit
(Provision) for Income Taxes
|
|||||||||||||||||||
Current
|
- | - | - | - | |||||||||||||||
Deferred
|
- | - | - | - | |||||||||||||||
Net
Income
|
$ | (1,643,014 | ) | $ | (9,228 | ) | $ | 9,228 | $ | (1,643,014 | ) | ||||||||
EPS
Basic for Net Income
|
$ | (0.03 | ) |
XX
|
|||||||||||||||
Weighted
Average Shares Outstanding
|
56,461,755 |
XX
|
a
|
Proforma
adjustment to remove all operating revenue, expenses, assets, liabilities
and equity as the transaction assumings the full winding up of the K-Kitz,
Inc. operations.
|
Bacterin
International,
Inc.
|
K-Kitz,
Inc.
|
Pro
Forma
Adjustments
|
Footnotes
|
Pro
Forma
Combined
|
|||||||||||||||
Assets | |||||||||||||||||||
Current
Assets
|
|||||||||||||||||||
Cash
and cash equivalents
|
$ | 54,155 | $ | 46,012 | $ | 8,409,201 |
a,b
|
$ | 8,509,368 | ||||||||||
Accounts
receivable (net)
|
1,314,418 | 52,202 | (52,202 | ) |
a
|
1,314,418 | |||||||||||||
Related
party accounts receivable
|
- | 16,687 | (16,687 | ) |
a
|
- | |||||||||||||
Notes
receivable
|
270,565 | - | - | 270,565 | |||||||||||||||
Notes
receivable from stockholder
|
- | - | - | - | |||||||||||||||
Inventories,
net
|
5,000,713 | 18,978 | (18,978 | ) |
a
|
5,000,713 | |||||||||||||
Prepaid
and other current assets
|
30,000 | 3,894 | (3,894 | ) |
a
|
30,000 | |||||||||||||
Total
Current Assets
|
6,669,851 | 137,773 | 8,317,440 | 15,125,064 | |||||||||||||||
Property
and Equipment, Net
|
3,248,096 | - | - | 3,248,096 | |||||||||||||||
Other
Assets
|
|||||||||||||||||||
Intangible
assets, net
|
554,268 | - | - | 554,268 | |||||||||||||||
Other
assets
|
13,675 | - | - | 13,675 | |||||||||||||||
$ | 10,485,890 | $ | 137,773 | $ | 8,317,440 | $ | 18,941,103 | ||||||||||||
Liabilities
and Members' Equity
|
|||||||||||||||||||
Current
Liabilities
|
|||||||||||||||||||
Accounts
payable
|
$ | 1,403,950 | $ | 23,460 | $ | (23,460 | ) |
a
|
$ | 1,403,950 | |||||||||
Warrant
derivative liability
|
$ | 75,231 | $ | - | $ | - | 75,231 | ||||||||||||
Related
party accounts payable
|
- | 15,603 | (15,603 | ) |
a
|
- | |||||||||||||
Accrued
liabilities
|
463,633 | - | (82,329 | ) |
a,b
|
381,304 | |||||||||||||
Current
deferred tax liability
|
- | 1,834 | (1,834 | ) |
a
|
- | |||||||||||||
Notes
payable
|
1,126,690 | - | - | 1,126,690 | |||||||||||||||
Notes
payable to stockholders
|
183,461 | - | - | 183,461 | |||||||||||||||
Current
portion of capital lease obligations
|
85,071 | - | - | 85,071 | |||||||||||||||
Current
portion of convertible notes payable
|
820,787 | - | 1,029,213 |
a,b
|
1,850,000 | ||||||||||||||
Current
portion of long-term debt
|
1,202,574 | - | - | 1,202,574 | |||||||||||||||
Total
Current Liabilities
|
5,361,397 | 40,897 | 905,987 | 6,308,281 | |||||||||||||||
Long-term
Liabilities
|
|||||||||||||||||||
Capital
lease obligations, less current portion
|
27,074 | - | - | 27,074 | |||||||||||||||
Long-term
debt, less current portion
|
412,545 | - | - | 412,545 | |||||||||||||||
Total
Liabilities
|
5,801,016 | 40,897 | 905,987 | 6,747,900 | |||||||||||||||
- | |||||||||||||||||||
Stockholders'
Equity
|
|||||||||||||||||||
Common
stock, $.00001 par value; 100,000,000 shares authorized; issued
and outstanding XXX shares in 2009
|
565 | 6 | 69 |
a,b
|
640 | ||||||||||||||
Additional
paid in capital
|
22,238,210 | 96,795 | 7,411,459 |
a,b
|
29,746,464 | ||||||||||||||
Treasury
stock
|
(76,566 | ) | - | - | (76,566 | ) | |||||||||||||
Retained
earnings
|
(17,477,335 | ) | 75 | (75 | ) |
a
|
(17,477,335 | ) | |||||||||||
Total
Stockholders' Equity
|
4,684,874 | 96,876 | 7,411,453 | 12,193,203 | |||||||||||||||
$ | 10,485,890 | $ | 137,773 | $ | 8,317,440 | $ | 18,941,103 |
a
|
Proforma
adjustment to remove all operating revenue, expenses, assets, liabilities
and equity as the transaction assumings the full winding up of the K-Kitz,
Inc. operations.
|
b
|
Proforma
adjustments for the completion of the $7,508,329 round of equity
finanicing as part of the proposed stock offering and partial conversion
of convertible notes payable.
|
Bacterin
International,
Inc.
|
K-Kitz,
Inc.
|
Pro
Forma
Adjustments
|
Footnotes
|
Pro
Forma
Combined
|
|||||||||||||||
Revenues | |||||||||||||||||||
Revenue
|
$ | 7,101,357 | $ | 295,520 | $ | (295,520 | ) |
a
|
$ | 7,101,357 | |||||||||
Royalties
and other
|
292,136 | - | - | 292,136 | |||||||||||||||
Total
Revenue
|
|
7,393,493 | 295,520 | (295,520 | ) | 7,393,493 | |||||||||||||
Cost
of sales
|
2,318,142 | 213,254 | (213,254 | ) |
a
|
2,318,142 | |||||||||||||
Gross
Profit
|
5,075,351 | 82,266 | (82,266 | ) | 5,075,351 | ||||||||||||||
Operating
Expenses
|
|||||||||||||||||||
Selling,
general, and administrative
|
4,161,941 | 72,301 | (72,301 | ) |
a
|
4,161,941 | |||||||||||||
Compensation
expense
|
4,535,964 | - | - | 4,535,964 | |||||||||||||||
Total
Operating Expenses
|
|
8,697,905 | 72,301 | (72,301 | ) | 8,697,905 | |||||||||||||
Income
from Operations
|
(3,622,554 | ) | 9,965 | (9,965 | ) | (3,622,554 | ) | ||||||||||||
Other
Income (Expense)
|
|||||||||||||||||||
Interest
expense
|
(513,934 | ) | - | - | (513,934 | ) | |||||||||||||
Other
|
10,746 | - | - | 10,746 | |||||||||||||||
Total
Other Income (Expense)
|
(503,188 | ) | - | - | (503,188 | ) | |||||||||||||
Net
Income Before Benefit (Provision)
|
|||||||||||||||||||
for
Income Taxes
|
(4,125,742 | ) | 9,965 | (9,965 | ) | (4,125,742 | ) | ||||||||||||
Benefit
(Provision) for Income Taxes
|
|||||||||||||||||||
Current
|
- | - | |||||||||||||||||
Deferred
|
- | (1,834 | ) | 1,834 |
a
|
- | |||||||||||||
Net
Income
|
$ | (4,125,742 | ) | $ | 8,131 | $ | (8,131 | ) | $ | (4,125,742 | ) | ||||||||
EPS
Basic for Net Income
|
(.08 | ) |
XX
|
||||||||||||||||
Weighted
Average Shares Outstanding
|
52,911,010 |
XX
|
a
|
Proforma
adjustment to remove all operating revenue, expenses, assets, liabilities
and equity as the transaction assumings the full winding up of the K-Kitz,
Inc. operations.
|