Texas
|
|
59-2219994
|
(State
or other jurisdiction of incorporation or
organization)
|
|
(I.R.S.
Employer Identification Number)
|
Large
accelerated filer ☐
|
|
Non-accelerated
filer ☐
|
Accelerated
filer ☐
|
|
Smaller
reporting company ☑
|
|
|
Page
|
|
|
|
PART I – FINANCIAL INFORMATION
|
|
|
|
|
|
ITEM
1. Management’s Discussion and
Analysis of Financial Condition and Results of
Operations
|
|
3
|
|
|
|
ITEM
2. Financial Statements
|
|
6
|
|
|
|
Unaudited
Consolidated Balance Sheets as of September 30, 2016 and December
31, 2015
|
|
6
|
|
|
|
Unaudited
Consolidated Statements of Operations for the three months ended
September 30, 2016 and 2015
|
|
7
|
|
|
|
Unaudited
Consolidated Statements of Cash Flows for the three months ended
September 30, 2016 and 2015
|
|
8
|
|
|
|
Notes
to Unaudited Consolidated Financial Statements
|
|
9
|
|
|
|
ITEM
3. Quantitative and Qualitative Disclosures
about Market Risk
|
|
14
|
|
|
|
ITEM
4. Controls and Procedures
|
|
14
|
|
|
|
PART II. OTHER INFORMATION
|
|
|
|
|
|
ITEM
1. Legal Proceedings
|
|
15
|
|
|
|
ITEM
1A Risk Factors
|
|
15
|
|
|
|
ITEM
2. Unregistered Sales of Equity Securities
and Use of Proceeds
|
|
15
|
|
|
|
ITEM
3. Defaults upon Senior
Securities
|
|
15
|
|
|
|
ITEM
4. Mine Safety Disclosures
|
|
15
|
|
|
|
ITEM
5. Other Information
|
|
15
|
|
|
|
ITEM
6. Exhibits
|
|
16
|
|
|
|
Signatures
|
|
17
|
ASSETS
|
September
30,
2016
|
December
31,
2015
|
|
|
|
CURRENT
ASSETS:
|
|
|
Cash
|
$442,960
|
$182,337
|
Accounts
Receivable, net of allowance for bad debt of $17,983 and
$20,388
|
531,802
|
251,546
|
Royalty
Receivable
|
50,250
|
201,000
|
Inventory,
net of allowance for obsolescence for $15,631 and
$150,135
|
577,340
|
409,778
|
Prepaid
and Other Assets
|
5,995
|
114,009
|
Total Current
Assets
|
1,608,347
|
1,158,670
|
|
|
|
LONG-TERM
ASSETS:
|
|
|
Property
Plant and Equipment, net of accumulated depreciation of $38,804 and
$31,477
|
37,463
|
41,762
|
Intangible
Assets, net of accumulated depreciation of $357,217 and
$318,944
|
153,093
|
191,366
|
Total Long-Term
Assets
|
190,556
|
233,128
|
|
|
|
TOTAL
ASSETS
|
$1,798,903
|
$1,391,798
|
|
|
|
LIABILITIES
AND STOCKHOLDERS' DEFICIT
|
|
|
|
|
|
CURRENT
LIABILITIES:
|
|
|
Accounts
Payable, net of interest payable royalties $9,789 and
$0
|
$257,193
|
$222,351
|
Accounts Payable -
Related Parties
|
21,486
|
21,099
|
Accrued
Royalties and Dividends
|
222,301
|
323,062
|
Current
Lease Obligation
|
4,504
|
4,504
|
Accrued
Interest
|
351,302
|
273,068
|
Derivative
Liabilities
|
104
|
310
|
Notes
Payable
|
442,000
|
444,700
|
Convertible
Notes Payable
|
-
|
170,000
|
Total Current
Liabilities
|
1,298,890
|
1,459,094
|
|
|
|
LONG-TERM
LIABILITIES
|
|
|
Convertible
Notes Payable - Related Parties
|
1,200,000
|
1,200,000
|
Capital
Lease Obligation
|
415
|
3,973
|
Total Long-Term
Liabilities
|
1,200,415
|
1,203,973
|
|
|
|
TOTAL
LIABILITIES
|
2,499,305
|
2,663,067
|
|
|
|
STOCKHOLDERS'
DEFICIT
|
|
|
Series A Preferred
Stock, $10 par value, 5,000,000 shares authorized; none issued and
outstanding
|
-
|
-
|
Series B
Convertible Preferred Stock, $10 par value, 7,500 shares
authorized; none issued and outstanding
|
-
|
-
|
Series C
Convertible Preferred Stock, $10 par value, 100,000 shares
authorized; 85,646 issued and outstanding as of June 30, 2016 and
80,218 issued and outstanding as of December 31, 2015
|
856,460
|
802,180
|
Series D
Convertible Preferred Stock, $10 par value, 25,000 shares
authorized; none issued and outstanding
|
-
|
-
|
Series E
Convertible Preferred Stock, $10 par value, 5,000 shares
authorized; none issued and outstanding
|
-
|
-
|
Common Stock: $.001
par value; 250,000,000 shares authorized; 108,543,998 issued and 108,539,909 outstanding as
of September 30, 2016 and 107,274,816 issued and 107,270,727
outstanding as of December 31, 2015
|
108,540
|
107,274
|
Preferred
Stock Subscription
|
-
|
-
|
Additional
paid-in capital
|
45,781,317
|
44,615,321
|
Treasury
stock
|
(12,039)
|
(12,039)
|
Accumulated
deficit
|
(47,434,680)
|
(46,784,005)
|
Total Stockholders'
Deficit
|
(700,402)
|
(1,271,269)
|
|
|
|
TOTAL
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
$1,798,903
|
$1,391,798
|
|
Three Months
Ended
|
Nine Months
Ended
|
||
|
September
30,
|
September
30,
|
||
|
2016
|
2015
|
2016
|
2015
|
|
|
|
|
|
|
|
|
|
|
REVENUES
|
$1,409,530
|
$905,615
|
$3,762,681
|
2,664,719
|
|
|
|
|
|
COST
OF GOODS SOLD
|
211,639
|
197,117
|
612,514
|
619,553
|
|
|
|
|
|
GROSS
PROFIT
|
1,197,891
|
708,498
|
3,150,167
|
2,045,166
|
|
|
|
|
|
GENERAL
AND ADMINISTRATIVE EXPENSES:
|
|
|
|
|
|
|
|
|
|
General and
Administrative Expenses
|
963,738
|
823,587
|
3,646,005
|
2,566,251
|
Depreciation /
Amortization
|
15,282
|
15,111
|
45,601
|
44,900
|
Bad Debt
Expense
|
2,718
|
1,709
|
7,345
|
5146
|
INCOME
(LOSS) FROM CONTINUING OPERATIONS:
|
216,153
|
(131,909)
|
(548,784)
|
(571,131)
|
|
|
|
|
|
OTHER
INCOME (EXPENSES):
|
|
|
|
|
Change in fair
value of Derivative Liability
|
118
|
272
|
205
|
(210)
|
Other
Income
|
1
|
3
|
1
|
18
|
Loss on Issuance of
Debt for Warrants
|
|
-
|
-
|
(198,307)
|
Debt
Forgiveness
|
7,648
|
-
|
30,592
|
-
|
Interest
Expense
|
(42,433)
|
(47,077)
|
(132,689)
|
(124,797)
|
|
|
|
|
|
NET
INCOME/(LOSS)
|
181,487
|
(178,711)
|
(650,675)
|
(894,427)
|
|
|
|
|
|
Series C Preferred
Stock Dividends
|
(75,031)
|
(71,181)
|
(213,435)
|
(198,843)
|
|
|
|
|
|
NET
LOSS AVAILABLE TO COMMON STOCKHOLDERS
|
$106,456
|
$(249,892)
|
$(864,110)
|
(1,093,270)
|
|
|
|
|
|
Basic loss per
share of common stock
|
$0.00
|
$(0.00)
|
$(0.01)
|
(0.01)
|
|
|
|
|
|
Diluted loss per
share of common stock
|
$0.00
|
$-
|
$-
|
-
|
|
|
|
|
|
Weighted average
number of common shares outstanding, basic &
diluted
|
108,539,909
|
107,349,349
|
108,397,112
|
106,720,118
|
|
Nine Months
Ended
|
|
|
September
30,
|
|
|
2016
|
2015
|
|
|
|
Cash
flows from operating activities:
|
|
|
Net
loss
|
$(650,675)
|
$(894,427)
|
Adjustments to
reconcile net loss to net cash used in operating
activities
|
|
-
|
Depreciation and
amortization
|
45,601
|
44,900
|
Forgiveness of
debt
|
30,592
|
-
|
Bad debt
expense
|
7,345
|
5,146
|
Inventory
obsolescence
|
15,631
|
-
|
Series D preferred
stock issued for services
|
-
|
-
|
Common stock issued
for services
|
12,876
|
38,314
|
(Gain) loss on
change in fair value of derivative liabilities
|
(206)
|
210
|
(Gain) loss on
settlement of liabilities
|
-
|
198,307
|
(Gain) loss on
issuance of debt for warrants
|
758,665
|
-
|
Changes in assets
and liabilities:
|
|
-
|
(Increase) decrease
in accounts receivable
|
(287,601)
|
(33,162)
|
(Increase) decrease
in royalities receivable
|
150,750
|
(150,750)
|
(Increase) decrease
in inventory
|
(183,193)
|
(206,702)
|
(Increase) decrease
in employee advances
|
-
|
-
|
(Increase) decrease
in accrued interest receivable
|
-
|
-
|
(Increase) decrease
in prepaids and other assets
|
108,014
|
300
|
Increase (decrease)
in allowance for uncollectible interest
|
-
|
-
|
Increase (decrease)
in accrued royalties and dividends
|
(100,761)
|
(72,361)
|
Increase (decrease)
in accounts payable
|
34,842
|
7,237
|
Increase (decrease)
in accounts payable related parties
|
387
|
-
|
Increase (decrease)
in accrued liabilities
|
-
|
-
|
Increase (decrease)
in accrued interest payable
|
47,642
|
63,217
|
Net cash flows used
in operating activities
|
(10,091)
|
(999,771)
|
|
|
|
Cash
flows from investing activities:
|
|
|
Purchase of
property and equipment
|
(3,029)
|
(5,334)
|
Net cash flows used
in investing activities
|
(3,029)
|
(5,334)
|
|
|
|
Cash
flows from financing activities:
|
|
|
Payments on capital
lease obligation
|
(3,557)
|
(3,092)
|
Borrowings on
debt
|
-
|
96,000
|
Payments on
debt
|
(172,700)
|
(12,700)
|
Borrowings on
convertible debt, to related parties
|
-
|
1,200,000
|
Payments on
convertible debt
|
-
|
(1,100,000)
|
Cash proceeds from
sale of series C preferred stock
|
450,000
|
500,000
|
Proceeds from
exercise of warrants
|
-
|
-
|
Cash paid for
return of shares
|
-
|
-
|
Net cash flows
provided by financing activities
|
273,743
|
680,208
|
|
|
|
Net
increase (decrease) in cash
|
260,623
|
(324,897)
|
Cash
and cash equivalents, beginning of period
|
182,337
|
523,441
|
Cash
and cash equivalents, end of period
|
$442,960
|
$198,544
|
|
|
|
Cash
paid during the period for:
|
|
|
Interest
|
$23,863
|
$64,894
|
Income
taxes
|
-
|
-
|
|
|
|
Supplemental
non-cash investing and financing activities:
|
|
|
Common stock issued
for Series C dividends
|
99
|
60
|
Common stock issued
for conversion of Series C Preferred Stock
|
10,000
|
9,570
|
Issuance of
convertible debt for warrants
|
-
|
200,000
|
Issuance of vested
stock
|
167
|
333
|
Forgiveness of
related party convertible debt
|
-
|
100,000
|
Forgiveness of
unrelated party convertible debt
|
-
|
|
For the Nine
Months Ended September 30, 2016
|
||
|
Shares
|
Weighted Average
Exercise Price
|
Outstanding at
beginning of period
|
9,736,844
|
$0.19
|
Granted
|
60,000,000
|
0.12
|
Exercised
|
-
|
-
|
Forfeited
|
-
|
-
|
Expired
|
1,990,544
|
0.48
|
Outstanding at end
of period
|
67,746,300
|
$0.12
|
|
As of September
30, 2016
|
As of September
30, 2016
|
|||
|
Warrants
Outstanding
|
Warrants
Exercisable
|
|||
Range of Exercise
Prices
|
Number
Outstanding
|
Weighted-Average
Remaining Contract Life
|
Weighted-
Average Exercise Price
|
Number
Exercisable
|
Weighted-Average
Exercise Price
|
$0.06
|
4,500,000
|
2.0
|
$0.06
|
4,500,000
|
$0.06
|
0.075
|
550,000
|
1.4
|
0.08
|
550,000
|
0.08
|
0.09
|
625,000
|
1.5
|
0.09
|
625,000
|
0.09
|
0.12
|
60,000,000
|
4.6
|
0.12
|
12,000,000
|
0.12
|
0.15
|
1,571,300
|
0.9
|
0.15
|
1,571,300
|
0.15
|
0.60
|
500,000
|
0.3
|
0.60
|
500,000
|
0.60
|
$0.06-0.60
|
67,746,300
|
4.2
|
$0.12
|
19,746,300
|
$0.12
|
For the Nine
Months Ended September 30, 2016
|
||
|
Options
|
Weighted Average
Exercise Price
|
Outstanding at
beginning of period
|
1,093,500
|
$0.15
|
Granted
|
-
|
-
|
Exercised
|
-
|
-
|
Forfeited
|
-
|
-
|
Expired
|
-
|
-
|
Outstanding at end
of Period
|
1,093,500
|
$0.15
|
|
As of September
30, 2016
|
As of September
30, 2016
|
|||
|
Stock Options
Outstanding
|
Stock Options
Exercisable
|
|||
Exercise
Price
|
Number
Outstanding
|
Weighted-Average
Remaining Contract Life
|
Weighted-
Average Exercise Price
|
Number
Exercisable
|
Weighted-Average
Exercise Price
|
$0.15
|
943,500
|
1. 0
|
0.15
|
943,500
|
$0.15
|
(a)
|
150,000
|
-
|
-
|
-
|
-
|
$0.15
|
1,093,500
|
1. 0
|
0.15
|
943,500
|
$0.15
|
|
|
Fair
Value Measurement at September 30, 2016
|
||
Liabilities:
|
Carrying Value
at September 30, 2016
|
Level
1
|
Level
2
|
Level
3
|
Warrant
derivative liabilities
|
$104
|
$-
|
$-
|
$104
|
Total
|
$104
|
$-
|
$-
|
$104
|
|
|
Fair
Value Measurement at December 31, 2015
|
||
Liabilities:
|
Carrying Value at
December 31, 2015
|
Level
1
|
Level
2
|
Level
3
|
Warrant
derivative liabilities
|
$310
|
$-
|
$-
|
$310
|
Total
|
$310
|
$-
|
$-
|
$310
|
Dividend
yield:
|
0%
|
Expected volatility
|
0% to
167%
|
Risk free interest rate
|
0.13%
to 0.25%
|
Expected life (years)
|
0.58 to
0.82
|
Balance, December
31, 2015
|
$(310)
|
Gain on
change in fair value of derivative liabilities
|
206
|
Balance, September
30, 2016
|
$(104)
|
Exhibit No.
|
|
Description
|
|
|
|
31.1*
|
|
Certification of
Principal Executive Officer in accordance with 18 U.S.C. Section
1350, as adopted by Section 302 of the Sarbanes-Oxley Act of
2002*
|
|
|
|
31.2*
|
|
Certification of
Principal Financial Officer in accordance with 18 U.S.C. Section
1350, as adopted by Section 302 of the Sarbanes-Oxley Act of
2002*
|
|
|
|
32.1*
|
|
Certification of
Principal Executive Officer in accordance with 18 U.S.C. Section
1350, as adopted by Section 906 of the Sarbanes-Oxley Act of
2002*
|
|
|
|
32.2*
|
|
Certification of
Principal Financial Officer in accordance with 18 U.S.C. Section
1350, as adopted by Section 906 of the Sarbanes-Oxley Act of
2002*
|
|
|
|
101
|
|
Interactive Data
Files pursuant to Rule 405 of Regulation S-T.
|
|
WOUND
MANAGEMENT TECHNOLOGIES, INC.
|
|
|
|
|
|
|
November 10, 2016 |
By:
|
/s/
Darren
E. Stine
|
|
|
|
Darren E. Stine |
|
|
|
Chief Financial Officer |
|
Document and Entity Information - shares |
9 Months Ended | |
---|---|---|
Sep. 30, 2016 |
Nov. 10, 2016 |
|
Principal Net of Discount | ||
Entity Registrant Name | WOUND MANAGEMENT TECHNOLOGIES, INC. | |
Document Type | 10-Q | |
Document Period End Date | Sep. 30, 2016 | |
Amendment Flag | false | |
Entity Central Index Key | 0000714256 | |
Current Fiscal Year End Date | --12-31 | |
Entity Common Stock, Shares Outstanding | 109,689,909 | |
Entity Filer Category | Smaller Reporting Company | |
Entity Current Reporting Status | Yes | |
Entity Voluntary Filers | No | |
Entity Well-known Seasoned Issuer | No | |
Document Fiscal Year Focus | 2016 | |
Document Fiscal Period Focus | Q3 |
CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) - USD ($) |
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Sep. 30, 2016 |
Sep. 30, 2015 |
Sep. 30, 2016 |
Sep. 30, 2015 |
|
Revenues [Abstract] | ||||
REVENUES | $ 1,409,530 | $ 905,615 | $ 3,762,681 | $ 2,664,719 |
COST OF GOODS SOLD | 211,639 | 197,117 | 612,514 | 619,553 |
GROSS PROFIT | 1,197,891 | 708,498 | 3,150,167 | 2,045,166 |
GENERAL AND ADMINISTRATIVE EXPENSES: | ||||
General and Administrative Expenses | 963,738 | 823,587 | 3,646,005 | 2,566,251 |
Depreciation / Amortization | 15,282 | 15,111 | 45,601 | 44,900 |
Bad debt expense | 2,718 | 1,709 | 7,345 | 5,146 |
INCOME (LOSS) FROM CONTINUING OPERATIONS: | 216,153 | (131,909) | (548,784) | (571,131) |
OTHER INCOME (EXPENSES): | ||||
Change in fair value of Derivative Liability | 118 | 272 | 205 | (210) |
Other income | 1 | 3 | 1 | 18 |
Loss on Issuance of Debt for Warrants | 0 | 0 | 0 | (198,307) |
Debt Forgiveness | 7,648 | 0 | 30,592 | 0 |
Interest Expense | (42,433) | (47,077) | (132,689) | (124,797) |
NET INCOME (LOSS) | 181,487 | (178,711) | (650,675) | (894,427) |
Series C preferred stock dividends | (75,031) | (71,181) | (213,435) | (198,843) |
NET INCOME (LOSS) AVAILABLE TO COMMON STOCKHOLDERS | $ 106,456 | $ (249,892) | $ (864,110) | $ (1,093,270) |
Basic loss per share of common stock | $ 0.00 | $ 0.00 | $ (.01) | $ (.01) |
Diluted loss per share of common stock | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
Weighted average number of common shares outstanding, basic & diluted | 108,539,909 | 107,349,349 | 108,397,112 | 106,720,118 |
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
9 Months Ended |
---|---|
Sep. 30, 2016 | |
Accounting Policies [Abstract] | |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | Basis of Presentation
The terms “WMT,” “we,” “the Company,” and “us” as used in this report refer to Wound Management Technologies, Inc. The accompanying unaudited consolidated balance sheet as of September 30, 2016 and unaudited consolidated statements of operations for the three months ended September 30, 2016 and 2015 have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by U.S. generally accepted accounting principles for complete financial statements. In the opinion of management of WMT, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three month period ended September 30, 2016, are not necessarily indicative of the results that may be expected for the year ending December 31, 2016, or any other period. These financial statements and notes should be read in conjunction with the financial statements for each of the two years ended December 31, 2015, and December 31, 2014, included in the Company’s Annual Report on Form 10-K. The accompanying consolidated balance sheet as of December 31, 2015, has been derived from the audited financial statements filed in our Form 10-K and is included for comparison purposes in the accompanying balance sheet. Certain prior year amounts have been reclassified to conform to current year presentation.
Principles of Consolidation
The accompanying consolidated financial statements include the accounts of WMT and its wholly-owned subsidiaries: Wound Care Innovations, LLC a Nevada limited liability company (“WCI”); Resorbable Orthopedic Products, LLC, a Texas limited liability company (“Resorbable); and Innovate OR, Inc. “InnovateOR” formerly referred to as BioPharma Management Technologies, Inc., a Texas corporation (“BioPharma”). All intercompany accounts and transactions have been eliminated.
Inventories
Inventories are stated at the lower of cost or net realizable value, with cost computed on a first-in, first-out basis. Inventories consist of powders, gels and the related packaging supplies. The Company recorded inventory obsolescence expense of $15,631 for the nine months ended September 30, 2016 and $0 at December 31, 2015. The allowance for obsolete and slow moving inventory had a balance of $15,631 for the nine month ended September 30, 2016 and $150,135 at December 31, 2015.
Fair Value Measurements
As defined in Accounting Standards Codification (“ASC”) Topic No. 820, fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (exit price). The Company utilizes market data or assumptions that market participants would use in pricing the asset or liability, including assumptions about risk and the risks inherent in the inputs to the valuation technique. These inputs can be readily observable, market corroborated, or generally unobservable. ASC 820 establishes a fair value hierarchy that prioritizes the inputs used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (level 1 measurement) and the lowest priority to unobservable inputs (level 3 measurement). This fair value measurement framework applies at both initial and subsequent measurement.
The three levels of the fair value hierarchy defined by ASC Topic No. 820 are as follows:
Level 1 – Quoted prices are available in active markets for identical assets or liabilities as of the reporting date. Active markets are those in which transactions for the asset or liability occur in sufficient frequency and volume to provide pricing information on an ongoing basis. Level 1 primarily consists of financial instruments such as exchange-traded derivatives, marketable securities and listed equities.
Level 2 – Pricing inputs are other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable as of the reported date. Level 2 includes those financial instruments that are valued using models or other valuation methodologies. These models are primarily industry-standard models that consider various assumptions, including quoted forward prices for commodities, time value, volatility factors, and current market and contractual prices for the underlying instruments, as well as other relevant economic measures. Substantially all of these assumptions are observable in the marketplace throughout the full term of the instrument, can be derived from observable data or are supported by observable levels at which transactions are executed in the marketplace. Instruments in this category generally include non-exchange-traded derivatives such as commodity swaps, interest rate swaps, options and collars.
Level 3 – Pricing inputs include significant inputs that are generally less observable from objective sources. These inputs may be used with internally developed methodologies that result in management’s best estimate of fair value.
At September 30, 2016, the Company’s financial instruments consist of the derivative liabilities related to stock purchase warrants. The derivative liability on stock purchase warrants was valued using the Black-Scholes Option Pricing Model, a Level 3 input. The fair value of the conversion features associated with the convertible debt was estimated in accordance with ASC Topic No. 470-20-25-4. The change in fair value of the derivative liabilities is classified in other income (expense) in the statement of operations.
Our intangible assets have also been valued using the fair value accounting treatment and a description of the methodology used, including the valuation category, is described in the Company’s Annual Report on Form 10-K.
Income (Loss) Per Share
The Company computes income (loss) per share in accordance with Accounting Standards Codification “ASC” Topic No. 260, “Earnings per Share,” which requires the Company to present basic and dilutive income (loss) per share when the effect is dilutive. Basic income (loss) per share is computed by dividing loss available to common stockholders by the weighted average number of common shares available. Diluted income (loss) per share is computed similar to basic income (loss) per share except that the denominator is increased to include the number of additional common shares that would have been outstanding if the potential common shares had been issued and if the additional common shares were dilutive. The dilutive effect of the outstanding convertible preferred stock for the three months ended September 30, 2016 was 85,689,772 shares and an adjustment to net income of $75,032. The outstanding options, warrants and convertible notes were excluded from the calculation of dilutive income (loss) per share as their effect would have been antidilutive for the three months ended September 30, 2016.
|
2. GOING CONCERN |
9 Months Ended |
---|---|
Sep. 30, 2016 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
GOING CONCERN | The Company has continuously incurred losses from operations, has a working capital deficit, and has a significant accumulated deficit. The appropriateness of using the going concern basis is dependent upon the Company's ability to obtain additional financing or equity capital and, ultimately, to achieve profitable operations. These conditions raise substantial doubt about its ability to continue as a going concern.
These unaudited interim consolidated financial statements do not include any adjustments to reflect the possible future effects on the recoverability and classification of assets or the amounts and classification of liabilities that may result from the outcome of this uncertainty. The continuation of the Company as a going concern is dependent upon the success of the Company in obtaining additional funding and the success of its future operations. The ability of the Company to achieve these objectives cannot be determined at this time. |
3. NOTES PAYABLE |
9 Months Ended |
---|---|
Sep. 30, 2016 | |
Debt Disclosure [Abstract] | |
NOTES PAYABLE | During the nine months ended September 30, 2016, the Company paid a total of $2,700 to Quest Capital as part of the furniture purchase agreement in the original amount of $11,700.
During the nine months ended September 30, 2016, the Company paid a total of $175,552 which included 8,552 of interest to Tonaquint, Inc. as part of the outstanding convertible note in the original amount of $200,000.
On July 25, 2016, the Company negotiated the terms of a Secured Subordinated Promissory Note and Dr. Geoff Read, an Individual to amend the payment terms. The principal of the Promissory Note shall be due and payable on July 1, 2017 and the interest on the Note shall not accrue and the total interest to be charged shall be $7,647.88. Monthly payments beginning August 1, 2016 and ending October 1, 2016 are to be $1,000. Beginning November 1, 2016 and ending July 1, 2017 monthly payments are to be $3,294.21. |
4. STOCKHOLDERS' EQUITY |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2016 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Stockholders' Equity Note [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
STOCKHOLDERS' EQUITY | Preferred Stock
There are currently 5,000,000 shares of Series A Preferred Stock authorized, with no shares of Series A Preferred Stock currently issued or outstanding.
Effective June 24, 2010, the Company filed a Certificate of Designations, Number, Voting Power, Preferences and Rights of Series B Convertible Redeemable Preferred Stock (the “Certificate”) with the Texas Secretary of State, designating 7,500 shares of Series B Preferred Stock, par value $10.00 per share (the “Series B Shares”). The Series B Shares rank senior to shares of all other common and preferred stock with respect to dividends, distributions, and payments upon dissolution. Each of the Series B Shares is convertible at the option of the holder into shares of common stock as provided in the Certificate. There are currently no Series B Shares issued or outstanding.
On October 11, 2013, the Company filed a Certificate of Designations, Number, Voting Power, Preferences and Rights of Series C Convertible Preferred Stock (the “Certificate of Designations”), under which it designated 100,000 shares of Series C Preferred Stock, par value $10.00. The Series C Preferred Stock is entitled to accruing dividends (payable, at the Company’s options, in either cash or stock) of 5% per annum until October 10, 2016, and 3% per annum until October 10, 2018. The Series C Preferred Stock is senior to the Company’s common stock and any other currently issued series of the Company’s preferred stock upon liquidation, and is entitled to a liquidation preference per share equal to the original issuance price of such shares of Series C Preferred Stock together with the amount of all accrued but unpaid dividends thereon. Each of the Series C Shares is convertible at the option of the holder into 1,000 shares of common stock as provided in the Certificate. Additionally, each holder of Series C Preferred Stock shall be entitled to vote on all matters submitted for a vote of the holders of Common Stock a number of votes equal to the number of full shares of Common Stock into which such holder’s Series C shares could then be converted. As of September 30, 2016 and December 31, 2015, there were 85,646 and 80,218 shares of Series C Preferred Stock issued and outstanding, respectively.
On November 13, 2013, the Company filed a Certificate of Designations, Number, Voting Power, Preferences and Rights of Series D Convertible Preferred Stock (the “Certificate of Designations”), under which it designated 25,000 shares of Series D Preferred Stock. Shares of Series D Preferred Stock are not entitled to any preference with respect to dividend or upon liquidation, and will automatically convert (at a ratio of 1,000-to-1) into shares of the Company’s common stock, par value $0.001 upon approval of the Company’s stockholders (and filing of) and amendment to the Company’s Certificate of Incorporation increasing the number of authorized shares of Common Stock from 100,000,000 to 250,000,000. As of September 30, 2016 and December 31, 2015, there are no shares of Series D Preferred Stock issued and outstanding.
On May 30, 2014, the Company filed a Certificate of Designations, Number, Voting Power, Preferences and Rights of Series E Convertible Preferred Stock (The “Certificate of Designations”), under which it designated 5,000 shares of Series E Preferred Stock. Shares of Series E Preferred Stock are not entitled to any preference with respect to dividends or upon liquidation, and will automatically convert (at a ratio of 1,000 shares of Common Stock for every one share of Series E Preferred Stock) into shares of the Company’s common stock, $0.001 par value upon approval of the Company’s stockholders (and filing of) and amendment to the Company’s Certificate of Incorporation increasing the number of authorized shares of Common Stock from 100,000,000 to 250,000,000. As of September 30, 2016 and December 31, 2015, there are no shares of Series E Preferred Stock issued and outstanding.
During the nine months ended September 30, 2016, the Company sold an aggregate of 6,428 shares of Series C Preferred Stock for cash proceeds of $450,000.
On January 29, 2016, the Company issued 1,098,904 common shares in exchange for the conversion of 1,000 Series C Preferred Stock and dividends earned.
The Series C Preferred Stock earned dividends of $75,031 and $71,181 for the nine months ended September 30, 2016 and 2015, respectively. As of September 30, 2016, no Series C Preferred Stock dividends have been declared.
Common Stock
During nine months ended September 30, 2016, the Company recorded an aggregate of $12,876 of stock-based compensation related to the amortization of previously granted stock awards to employees and nonemployees. Warrants
A summary of the status of the warrants granted for the three months ended September 30, 2016, and changes during the period then ended is presented below:
The aggregate intrinsic value of the exercisable warrants as of September 30, 2016 was $0.
Stock Options
A summary of the status of the stock options granted for the three month period ended September 30, 2016, and changes during the period then ended is presented below:
The aggregate intrinsic value of the exercisable options as of September 30, 2016 was $0. |
5. DERIVATIVE LIABILITIES |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2016 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Derivative Instruments and Hedging Activities Disclosure [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
DERIVATIVE LIABILITIES | As of December 31, 2013, the Company did not have a sufficient number of common shares authorized to fulfill the possible exercise of all outstanding warrants and the conversion of all convertible notes payable. As a result, the Company determined that the warrants and the embedded conversion features of the outstanding debt instruments did not qualify for equity classification. Accordingly, the warrants and conversion features were treated as derivative liabilities and were carried at fair value. During the year ended December 31, 2015, all of the outstanding convertible notes that qualified as derivative liabilities were paid in full or converted to common stock. As of September 30, 2016, only 10,000 warrants remained as derivative liabilities due to the existence of reset provisions that qualify the instruments as derivative liabilities under FASB ASC 815.
The following table sets forth the fair value hierarchy within our financial assets and liabilities by level that they were accounted for at fair value on a recurring basis as of September 30, 2016 and December 31, 2015.
The Company estimates the fair value of the derivative warrant liabilities by using the Black-Scholes Option Pricing Model and the derivative liabilities related to the conversion features in the outstanding convertible notes using the lack-Scholes Option Pricing Model assuming maximum value, Level 3 inputs, with the following assumptions used:
The following table sets forth the changes in the fair value of derivative liabilities for the nine months ended September 30, 2016:
The aggregate gain on derivative liabilities for the three months ended September 30, 2016 was $118.
|
6. RELATED PARTY TRANSACTIONS |
9 Months Ended |
---|---|
Sep. 30, 2016 | |
Related Party Transactions [Abstract] | |
RELATED PARTY TRANSACTIONS | On September 29, 2009, the Company entered into an Asset Purchase Agreement (the “Asset Purchase Agreement”), by and among the Company, RSI-ACQ, LLC, a wholly-owned subsidiary of the Company (RSI), Resorbable Orthopedic Products, LLC (“Resorbable”) and Resorbable’s members, pursuant to which, RSI acquired substantially all of Resorbable’s assets, in exchange for (i) 500,000 shares of the Company’s common stock, and (ii) a royalty equal to eight percent (8%) of the net revenues generated from products sold by the Company or any of its affiliates, which products are developed from or otherwise utilize any of the patented technology acquired from Resorbable. The royalty is paid to Barry Constantine whom holds the positon of Director of R&D.
In June of 2015, Mr. S Oden Howell, Jr. was elected to the Board of Directors. Mr. Howell in June of 2015 is the holder of a convertible notes payable in the principle amount of $600,000 and accrued interest at 8% per annum compounded.
In September of 2015, Mr. James Stuckert was elected to the Board of Directors. Mr. Stuckert in June of 2015 is the holder of a convertible notes payable in the principle amount of $600,000 and accrued interest at 8% per annum compounded.
|
7. CAPITAL LEASE OBLIGATION |
9 Months Ended |
---|---|
Sep. 30, 2016 | |
Leases, Capital [Abstract] | |
CAPITAL LEASE OBLIGATION | In December 2014, the Company entered into a Capital Lease agreement for the purchase of a phone system. The agreement required a down payment of $2,105 and 36 monthly payments of $375. The Company recorded an asset of $13,512 and a capital lease obligation of $13,512. Aggregate payments under the lease were $3,557 for the nine months ended September 30, 2016. At September 30, 2016 a total lease liability of $4,919 remained. Of that, $4,504 will be due in the next 12 months. |
8. SUBSEQUENT EVENTS |
9 Months Ended |
---|---|
Sep. 30, 2016 | |
Subsequent Events [Abstract] | |
SUBSEQUENT EVENTS | In October of 2016, the Company granted 1,150,000 shares of common stock to a sum of four employees for services of which vest upon grant. |
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Policies) |
9 Months Ended |
---|---|
Sep. 30, 2016 | |
Accounting Policies [Abstract] | |
Basis of Presentation | The terms “WMT,” “we,” “the Company,” and “us” as used in this report refer to Wound Management Technologies, Inc. The accompanying unaudited consolidated balance sheet as of September 30, 2016 and unaudited consolidated statements of operations for the three months ended September 30, 2016 and 2015 have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by U.S. generally accepted accounting principles for complete financial statements. In the opinion of management of WMT, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three month period ended September 30, 2016, are not necessarily indicative of the results that may be expected for the year ending December 31, 2016, or any other period. These financial statements and notes should be read in conjunction with the financial statements for each of the two years ended December 31, 2015, and December 31, 2014, included in the Company’s Annual Report on Form 10-K. The accompanying consolidated balance sheet as of December 31, 2015, has been derived from the audited financial statements filed in our Form 10-K and is included for comparison purposes in the accompanying balance sheet. Certain prior year amounts have been reclassified to conform to current year presentation. |
Principles of Consolidation | The accompanying consolidated financial statements include the accounts of WMT and its wholly-owned subsidiaries: Wound Care Innovations, LLC a Nevada limited liability company (“WCI”); Resorbable Orthopedic Products, LLC, a Texas limited liability company (“Resorbable); and Innovate OR, Inc. “InnovateOR” formerly referred to as BioPharma Management Technologies, Inc., a Texas corporation (“BioPharma”). All intercompany accounts and transactions have been eliminated. |
Inventories | Inventories are stated at the lower of cost or net realizable value, with cost computed on a first-in, first-out basis. Inventories consist of powders, gels and the related packaging supplies. The Company recorded inventory obsolescence expense of $15,631 for the nine months ended September 30, 2016 and $0 at December 31, 2015. The allowance for obsolete and slow moving inventory had a balance of $15,631 for the nine month ended September 30, 2016 and $150,135 at December 31, 2015. |
Fair Value Measurements | As defined in Accounting Standards Codification (“ASC”) Topic No. 820, fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (exit price). The Company utilizes market data or assumptions that market participants would use in pricing the asset or liability, including assumptions about risk and the risks inherent in the inputs to the valuation technique. These inputs can be readily observable, market corroborated, or generally unobservable. ASC 820 establishes a fair value hierarchy that prioritizes the inputs used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (level 1 measurement) and the lowest priority to unobservable inputs (level 3 measurement). This fair value measurement framework applies at both initial and subsequent measurement.
The three levels of the fair value hierarchy defined by ASC Topic No. 820 are as follows:
Level 1 – Quoted prices are available in active markets for identical assets or liabilities as of the reporting date. Active markets are those in which transactions for the asset or liability occur in sufficient frequency and volume to provide pricing information on an ongoing basis. Level 1 primarily consists of financial instruments such as exchange-traded derivatives, marketable securities and listed equities.
Level 2 – Pricing inputs are other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable as of the reported date. Level 2 includes those financial instruments that are valued using models or other valuation methodologies. These models are primarily industry-standard models that consider various assumptions, including quoted forward prices for commodities, time value, volatility factors, and current market and contractual prices for the underlying instruments, as well as other relevant economic measures. Substantially all of these assumptions are observable in the marketplace throughout the full term of the instrument, can be derived from observable data or are supported by observable levels at which transactions are executed in the marketplace. Instruments in this category generally include non-exchange-traded derivatives such as commodity swaps, interest rate swaps, options and collars.
Level 3 – Pricing inputs include significant inputs that are generally less observable from objective sources. These inputs may be used with internally developed methodologies that result in management’s best estimate of fair value.
At September 30, 2016, the Company’s financial instruments consist of the derivative liabilities related to stock purchase warrants. The derivative liability on stock purchase warrants was valued using the Black-Scholes Option Pricing Model, a Level 3 input. The fair value of the conversion features associated with the convertible debt was estimated in accordance with ASC Topic No. 470-20-25-4. The change in fair value of the derivative liabilities is classified in other income (expense) in the statement of operations.
Our intangible assets have also been valued using the fair value accounting treatment and a description of the methodology used, including the valuation category, is described in the Company’s Annual Report on Form 10-K. |
Income (Loss) Per Share | The Company computes income (loss) per share in accordance with Accounting Standards Codification “ASC” Topic No. 260, “Earnings per Share,” which requires the Company to present basic and dilutive income (loss) per share when the effect is dilutive. Basic income (loss) per share is computed by dividing loss available to common stockholders by the weighted average number of common shares available. Diluted income (loss) per share is computed similar to basic income (loss) per share except that the denominator is increased to include the number of additional common shares that would have been outstanding if the potential common shares had been issued and if the additional common shares were dilutive. The dilutive effect of the outstanding convertible preferred stock for the three months ended September 30, 2016 was 85,689,772 shares and an adjustment to net income of $75,032. The outstanding options, warrants and convertible notes were excluded from the calculation of dilutive income (loss) per share as their effect would have been antidilutive for the three months ended September 30, 2016. |
4. STOCKHOLDERS' EQUITY (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2016 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Stockholders' Equity Note [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
A Summary Of The Status Of The Warrants Granted |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of warrants by warrant price range |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of option activity |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of options by option price range |
|
5. DERIVATIVE LIABILITIES (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2016 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Derivative Instruments and Hedging Activities Disclosure [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of financial assets and liabilities by level |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value Of Derivative Warrant Liabilities Using Black-Scholes Option Pricing Model |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
The Following Table Sets Forth The Changes In Derivative Liabilities |
|
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Details Narrative) - USD ($) |
3 Months Ended | |
---|---|---|
Sep. 30, 2016 |
Dec. 31, 2015 |
|
Accounting Policies [Abstract] | ||
Inventory, net of allowance for obsolescence | $ 15,631 | $ 150,135 |
Dilutive effect of the outstanding warrants | 85,689,772 |
3. NOTES PAYABLE (Details Narrative) |
9 Months Ended |
---|---|
Sep. 30, 2016
USD ($)
| |
Furniture purchase agreement note Paid | $ 2,700 |
Furniture purchase agreement note Original Amount | 11,700 |
Tonaquint, Inc [Member] | |
Repayments of note payable | 175,552 |
Outstanding convertible note | $ 200,000 |
4. STOCKHOLDERS' EQUITY (Details 2) |
9 Months Ended |
---|---|
Sep. 30, 2016
$ / shares
shares
| |
Stockholders Equity Details 2 | |
Number Outstanding, Beginning | shares | 1,093,500 |
Number of Options Granted | shares | 0 |
Number of Options Exercised | shares | 0 |
Number of Options Forfeited | shares | 0 |
Number of Options Expired | shares | 0 |
Number Outstanding, Ending | shares | 1,093,500 |
Weighted Average Exercise Price Outstanding, Beginning | $ / shares | $ .15 |
Weighted Average Exercise Price Granted | $ / shares | 0.00 |
Weighted Average Exercise Price Exercised | $ / shares | 0.00 |
Weighted Average Exercise Price Forfeited | $ / shares | 0.00 |
Weighted Average Exercise Price Expired | $ / shares | 0.00 |
Weighted Average Exercise Price Outstanding, Ending | $ / shares | $ .15 |
4. STOCKHOLDERS' EQUITY (Details 3) - $ / shares |
9 Months Ended | ||||
---|---|---|---|---|---|
Sep. 30, 2016 |
Dec. 31, 2015 |
||||
Number Outstanding, Ending | 1,093,500 | 1,093,500 | |||
Weighted-average remaining contract life | 1 year | ||||
Weighted Average Exercise Price Outstanding, Ending | $ .15 | $ .15 | |||
Number Options Exercisable | 943,500 | ||||
Weighted-Average Exercise Price Options Exercisable | $ 0.15 | ||||
Stock Options | |||||
Number Outstanding, Ending | 943,500 | ||||
Weighted-average remaining contract life | 1 year | ||||
Weighted Average Exercise Price Outstanding, Ending | $ 0.15 | ||||
Number Options Exercisable | 943,500 | ||||
Weighted-Average Exercise Price Options Exercisable | $ 0.15 | ||||
January 1, 2015 Grants | |||||
Number Outstanding, Ending | [1] | 150,000 | |||
Weighted-average remaining contract life | [1] | 0 years | |||
Weighted Average Exercise Price Outstanding, Ending | [1] | $ 0 | |||
Number Options Exercisable | [1] | 0 | |||
Weighted-Average Exercise Price Options Exercisable | [1] | $ 0 | |||
|
4. STOCKHOLDERS' EQUITY (Details Narrative) - USD ($) |
9 Months Ended | ||
---|---|---|---|
Sep. 30, 2016 |
Sep. 30, 2015 |
Dec. 31, 2015 |
|
Stock-based compensation | $ 5,482 | ||
Intrinsic value of the exercisable options | $ 0 | ||
Series C Preferred Stock [Member] | |||
Preferred Stock, shares issued | 85,646 | 80,218 | |
Preferred Stock, shares outstanding | 85,646 | 80,218 | |
Proceeds from sale of preferred stock | $ 450,000 | ||
Proceeds from sale of preferred stock, Shares | 6,428 | ||
Preferred stock dividends | $ 75,031 | $ 71,181 | |
Series D Preferred Stock [Member] | |||
Preferred Stock, shares issued | 0 | 0 | |
Preferred Stock, shares outstanding | 0 | 0 | |
Series E Preferred Stock [Member] | |||
Preferred Stock, shares issued | 0 | 0 | |
Preferred Stock, shares outstanding | 0 | 0 |
5. DERIVATIVE LIABILITIES (Details) - USD ($) |
Sep. 30, 2016 |
Dec. 31, 2015 |
---|---|---|
Derivative Liability | $ 104 | $ 310 |
Warrant | ||
Derivative Liability | 104 | 310 |
Level 1 | ||
Derivative Liability | 0 | 0 |
Level 1 | Warrant | ||
Derivative Liability | 0 | 0 |
Level 2 | ||
Derivative Liability | 0 | 0 |
Level 2 | Warrant | ||
Derivative Liability | 0 | 0 |
Level 3 | ||
Derivative Liability | 104 | 310 |
Level 3 | Warrant | ||
Derivative Liability | $ 104 | $ 310 |
5. DERIVATIVE LIABILITIES (Details 1) |
9 Months Ended |
---|---|
Sep. 30, 2016 | |
Derivative Liabilities Details 1 | |
Dividend yield: | 0.00% |
Expected volatility, min | 0.00% |
Expected volatility, max | 167.00% |
Risk free interest rate, min | 0.13% |
Risk free interest rate, max | 0.25% |
Expected life (years), min | 6 months 29 days |
Expected life (years), max | 9 months 25 days |
5. DERIVATIVE LIABILITIES (Details 2) |
9 Months Ended |
---|---|
Sep. 30, 2016
USD ($)
| |
Derivative Liabilities Details 2 | |
Beginning Balance | $ (310) |
Gain on change in fair value of derivative liabilities | 206 |
Ending Balance | $ (104) |
5. DERIVATIVE LIABILITIES (Details Narrative) |
9 Months Ended |
---|---|
Sep. 30, 2016
USD ($)
shares
| |
Derivative Liabilities Details Narrative | |
Warrants remained as derivative liabilities | shares | 10,000 |
Aggregate gain on derivative liabilities | $ | $ 118 |
7. CAPITAL LEASE OBLIGATION (Details Narrative) |
9 Months Ended |
---|---|
Sep. 30, 2016
USD ($)
| |
Capital Lease Obligation Details Narrative | |
Aggregate payments under the lease | $ 3,557 |
Total lease liability | $ 4,919 |
+GL^*
M3\\*7Y9 2,A*N#U#/B+7=?"K%FC5)G@/\(4#I!<.CB\ 5H.K*>6>7G7.,R@VZR9)EFI:4%>M^,T&Q!9;
M]0J=ABB[$XCQ3" &Y=WQ@7]X?.(?'?7-)2+3QU;F0)#%WJ7C9>AZY79
M\,O"7WG-0(')@3,DH#UXQW!?I09A 3\'F.7-')GL)\Y?S>)[<_ "$P$(U,HH
M8#VP@ J=0.'8(
M_'D"GP+/7\BF8!N"4SNDRM'.Z]!2(8AOUV^D%**V=WP&=9$EZ
M3V'T49K/0!, P\%YDRG(4UX3R!"4U4>X=F=-8:]9+@7KXC$4<-(;W2H%!Z/T
MAZ-;U)J(>YE&2V$L(;@(V.E=F-S, A!9JS5F"1H(<2!XOA$$QBR Q^QX@RAB
MA:(!-FA'0+'8*0N4_BAI1>)Y8[S&CM#!%#14[)_Q$NAF0;[G=*%@Q.OX%SB+
M0(D8# )I$84_$9HIS.%[)"MH"()$D3?4*D P:9;OAK&O?DJ*G,)E614&)=W)
MXDZ>,:/G@\Z)U'E(3FIC;O)C\(ATF:%]#'-)#GA*9E *V59TA0NTK%C+B+A
M<@XM9<%54,)]C8FPU47DV/+-0UFB!%)#V@E4(<[+X!O8X FA+\&;@> -#/.O
MA*L5+,\N2:D#)QBX9?-C>3E(P;6H3T7^X10/G*X$C0"B[(@6 &- 7OSSHGRM.RH
M2Z-GZ:EN_!B3YTIT:\2Q %@) 18>*(=.?L3F'M4.BDR1V*NN*DW>4>TF"U7HGJL
MDVN=\^3:&T_NX*NGA&">.I=:YS&-]BF*569%8*N=3KO3/NXIS'L3Q1?UP:W-
M/.IG96V*3.YDK4V1R6UN;4Y),$^=2R=@;4H(V^[%ZL8,Q]>>C?^#)R:>3)=A
M(XCH!J1[!E'65B>-.YW64#W>6 A891@6.A0T:+7;_;UC^-YH_=I:'7.VVIV.
M<3C2%6D6-NAV.AMBJ/0Y+UV SJ\/*E!O,>P-> %Z,6AJ6YJYOI55=5T<]@=#
MWJ)F#8 M<2DB^GHI1"27?PG\,+P+_-%<2XP-4RMM/)6G]A17QB\).N
V(4Q8AB)R-9EQ[
M,%W4QEHX9N!UF20 7]DTHML'M+;>T%#@".