Notes to Unaudited Consolidated Condensed
Financial Statements
Cost of revenue
Cost of revenue includes the cost of raw
materials, packaging, inbound freight, direct labor, manufacturing facility costs, and depreciation. Other overhead costs, including
purchasing, receiving, quality control, and warehousing are classified as selling and distribution or general and administrative
expenses.
At times the Company provides free products
to its customers. These free products are accounted for in accordance with Financial Accounting Standards Board (“FASB”)
Accounting Standards Codification (“ASC”). 605-50
Revenue Recognition-Customer Payments and Incentives
and the
cost of the product is recognized in cost of revenue.
Shipping and delivery costs
Expenses for shipping and delivery of products
sold to customers are billed to and collected from customers. These expenses are recognized in the period in which they occur and
are classified as revenue if billed to the customer and cost of revenue if incurred by the Company.
Research and development
Research and development expenditures are
charged to expense as incurred.
Advertising
Advertising costs are expensed as incurred.
For the three months ended March 31, 2013 and 2012, the Company incurred approximately $65,000 and $76,000, respectively, in advertising
and marketing expenses.
Depreciation
Plant and equipment are recorded at cost
and depreciation is provided for in amounts sufficient to relate the cost of depreciable assets to operations over their estimated
useful lives on the straight-line method.
Income taxes
The Company utilizes the asset and liability
method of accounting for income taxes pursuant to FASB ASC 740,
Income Taxes
. FASB ASC 740 requires the recognition of deferred
tax assets and liabilities for both the expected future tax impact of differences between the financial statement and tax basis
of assets and liabilities and for the expected future tax benefit to be derived from tax loss and tax credit carry forwards. FASB
ASC 740 additionally requires the establishment of a valuation allowance to reflect the likelihood of realization of deferred tax
assets. The Company has evaluated the net deferred tax asset, taking into consideration operating results, and determined that
a full valuation allowance should be maintained.
Uncertain tax positions
The Company accounts for uncertain tax
positions in accordance with FASB ASC 740. FASB ASC 740 prescribes a recognition threshold and measurement process for financial
statement recognition of uncertain tax positions
taken
or
expected
to be taken in a tax return. The interpretation
also provides guidance on recognition, de-recognition, classification, interest and penalties, accounting in interim periods, disclosure
and transition. The Company has determined that there are no uncertain tax positions, and therefore no interest or penalties related
to uncertain tax positions, to recognize at March 31, 2013 or December 31, 2012.
Use of estimates
Management uses estimates and assumptions
in preparing these financial statements in accordance with accounting principles generally accepted in the United States of America.
Those estimates and assumptions affect the reported amounts of assets and liabilities and the reported revenues and expenses. Such
estimates primarily relate to the collectability of accounts receivable, provision for sales returns and allowances, inventory
obsolescence, useful life of plant and equipment and the valuation of warrants and stock options. Actual results could vary from
the estimates that were used.
Empowered Products, Inc. and Subsidiaries
Notes to Unaudited Consolidated Condensed
Financial Statements
Fair value of financial instruments
The Company’s financial instruments
are cash and cash equivalents, restricted cash, accounts receivable, line of credit, and accounts payable. The recorded values
of cash and cash equivalents, restricted cash, accounts receivable, line of credit and accounts payable approximate their fair
values based on their short-term nature.
Cash and cash equivalents
For the purpose of reporting cash flows,
the Company has defined cash equivalents as those highly liquid investments purchased with an original maturity of three months
or less.
Restricted cash
Included in restricted cash is a certificate
of deposit securing the Company’s line of credit.
Accounts receivable
Accounts receivable are carried at the
outstanding amount due less an allowance for doubtful accounts, if an allowance is deemed necessary. Allowance for doubtful accounts
are established when there is a basis to doubt the full collectability of the accounts receivable. On a periodic basis, the Company
evaluates its accounts receivable and determines the requirement for an allowance, based on its history of past write-offs, collections
and current conditions. When an account receivable is ultimately determined to be uncollectible and due diligence for collection
has taken place, the account receivable is written-off.
Inventory
Inventory consists primarily of raw materials
and finished goods that the Company holds for sale in the ordinary course of business. Inventory is stated at the lower of cost
(determined on the first-in, first-out basis) or market. Other manufacturing overhead costs are also allocated to finished goods
inventory. The amount of these allocations to inventory was approximately $126,000 at March 31, 2013 and $111,000 at December 31,
2012, respectively. Management periodically evaluates the composition of inventory and estimates an allowance to reduce inventory
for slow moving, obsolete or damaged inventory. An allowance of approximately $57,000 was recorded at March 31, 2013 and December
31, 2012.
Trademarks and other intangibles, net
The Company capitalizes fees in connection
with the development of various product trademarks. These assets are considered indefinite lived intangible assets and are reviewed
for impairment annually or when circumstances indicate that the carrying amount of the trademark may not be fully recoverable.
The amount attributable to trademarks at March 31, 2013 and December 31, 2012 was approximately $521,000 and $516,000, respectively.
An impairment loss would be recorded if the carrying amount of the indefinite lived intangible asset exceeds its estimated fair
value. The Company performed an impairment test as of December 31, 2012 and concluded that based on its undiscounted cash flows,
the related trademarks were not impaired. Other intangibles consist of customer lists acquired in 2011 and website development
costs incurred in 2012. At March 31, 2013, and December 31, 2012, customer lists, net of amortization amounted to approximately
$8,000 and $9,000, respectively, and are being amortized on the straight-line basis over the next four years. For the three months
ended March 31, 2013 and 2012, the amortization expense associated with these assets was $675. At March 31, 2013 and December 21,
2012, website development costs net of amortization amounted to approximately $15,000 and $17,000, respectively, and are being
amortized over the estimated useful life of two years. For the three months ended March 31, 2013 and 2012 the amortization expense
associated with the website development costs was $2,100 and $0, respectively.
Long-lived assets
The Company follows accounting standards
concerning accounting for the impairment or disposal of long-lived assets in adjusting the book value of plant and equipment. These
accounting standards establish a single accounting model for long-lived assets to be disposed of by sale which includes measuring
a long-lived asset classified as held for sale at the lower of its carrying amount or its fair value less costs to sell. For assets
to be held and used, these accounting standards require the recognition of an impairment loss whenever events or changes in circumstances
have indicated that an asset may be impaired and the future cash flows from that asset are less than the asset’s carrying
amount. If the fair value less costs to sell is less than the carrying amount of the asset, an impairment loss must be recognized
to write down the asset to its estimated fair value. At March 31, 2013 and 2012, no impairment losses were recorded.
Empowered Products, Inc. and Subsidiaries
Notes to Unaudited Consolidated Condensed
Financial Statements
Share-based compensation
The Company uses the fair value method of accounting for share-based
compensation arrangements. The fair value of stock options is estimated at the date of grant using the Black-Scholes option valuation
model. Stock-based compensation expense is reduced for estimated forfeitures and is amortized over the vesting period using the
straight-line method.
Note 3. Earnings (Loss) per
Share (“EPS”)
Earnings (loss) per share are calculated
in accordance with FASB ASC 260,
Earnings Per Share
. Basic net earnings (loss) per share are based upon the weighted
average number of common shares outstanding, but excluding shares issued as compensation that have not yet vested. Diluted net
earnings (loss) per share are based on the assumption that all dilutive convertible shares and stock options were converted or
exercised, and that all unvested shares have vested. Dilution is computed by applying the treasury stock method. Under this
method, options and warrants are assumed to be exercised at the beginning of the period (or at the time of issuance, if later),
and as if funds obtained thereby were used to purchase common stock at the average market price during the period.
The following table illustrates the required
disclosure of the reconciliation of the numerators and denominators of the basic and diluted earnings per share computations.
|
|
Three Months Ended March 31,
|
|
|
|
2013
|
|
|
2012
|
|
|
|
|
|
|
|
|
Net (loss) income available to common shares
|
|
$
|
(276,163
|
)
|
|
$
|
8,595
|
|
|
|
|
|
|
|
|
|
|
Basic:
|
|
|
|
|
|
|
|
|
Weighted average shares
|
|
|
62,388,856
|
|
|
|
62,388,856
|
|
|
|
|
|
|
|
|
|
|
Diluted:
|
|
|
|
|
|
|
|
|
Weighted average shares, basic
|
|
|
62,388,856
|
|
|
|
62,388,856
|
|
Dilutive effect of warrants and options
|
|
|
-
|
|
|
|
-
|
|
Weighted average shares, diluted
|
|
|
62,388,856
|
|
|
|
62,388,856
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share
|
|
$
|
(0.00
|
)
|
|
$
|
0.00
|
|
Diluted earnings per share
|
|
$
|
(0.00
|
)
|
|
$
|
0.00
|
|
|
|
|
|
|
|
|
|
|
Weighted average anti-dilutive shares excluded from diluted EPS
|
|
|
4,700,000
|
|
|
|
2,000,000
|
|
Note 4. Inventory
Inventory consists of the following at:
|
|
March 31,
|
|
|
December 31,
|
|
|
|
2013
|
|
|
2012
|
|
|
|
|
|
|
|
|
Raw materials
|
|
$
|
463,330
|
|
|
$
|
515,451
|
|
Finished goods
|
|
|
463,717
|
|
|
|
415,176
|
|
|
|
|
927,047
|
|
|
|
930,627
|
|
Less: inventory reserve
|
|
|
(56,746
|
)
|
|
|
(56,746
|
)
|
|
|
$
|
870,301
|
|
|
$
|
873,881
|
|
Empowered Products, Inc. and Subsidiaries
Notes to Unaudited Consolidated Condensed
Financial Statements
Note 5. Plant and Equipment,
net
Depreciation for the three months ended
March 31, 2013 and 2012 was $14,900 and $16,400, respectively. Cost, accumulated depreciation and estimated useful lives are as
follows:
|
|
Estimated
|
|
March 31,
|
|
|
December 31,
|
|
Category
|
|
Useful Lives
|
|
2013
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
Manufacturing and computer equipment
|
|
5 - 7 Years
|
|
$
|
381,618
|
|
|
$
|
381,618
|
|
Office furniture and computer software
|
|
3 - 7 Years
|
|
|
78,490
|
|
|
|
78,490
|
|
Vehicles
|
|
5 Years
|
|
|
19,442
|
|
|
|
19,442
|
|
|
|
|
|
|
479,550
|
|
|
|
479,550
|
|
Less: accumulated depreciation
|
|
|
|
|
(264,681
|
)
|
|
|
(249,781
|
)
|
|
|
|
|
$
|
214,869
|
|
|
$
|
229,769
|
|
Note 6. Line of Credit
The Company has a $500,000 line of credit
with a financial institution bearing interest at prime plus 1% (prime was 3.25% at March 31, 2013) and an interest rate floor of
5%, secured by restricted cash and a personal guarantee of the Company’s majority stockholder with a maturity date of November
1, 2013. The balance was $249,510 and $346,042 at March 31, 2013 and December 31, 2012, respectively.
Note 7. Stockholders’
Equity
On June 30, 2011, the Company entered into
a subscription agreement with New Kaiser Limited (the “Investor”) to sell an aggregate of 2,000,000 shares of common
stock for $1.00 per share. In connection with the shares being issued, the Investor received five-year warrants which allow the
Investor to purchase 2,000,000 shares of its common stock at an exercise price of $1.25 per share.
Note 8. Share-Based Compensation
In April 2012, the Board of Directors adopted
and the shareholders approved the Empowered Products, Inc. 2012 Omnibus Incentive Plan (the “Plan”). The Plan provides
for the grant of stock options, stock appreciation rights (none issued) and restricted stock (none issued). In addition, the Plan
provides for the grant of restricted stock units of which none are currently issued. Awards granted under the Plan may be granted
individually or in any combination. Stock options may not be granted at an exercise price less than the market value or our common
stock on the date of grant and may not be subsequently re-priced. Equity granted under the Plan vests in various increments, generally
over one to three years and stock options expire in ten years.
The Plan provides for grants of awards
to our directors, employees and consultants. The maximum number of awards which may be granted is 5.0 million of which 2.7 million
have been granted as of March 31, 2013.
On February 22, 2013, the Company entered
into an agreement with a related party, whereby, the Company agreed to grant to the individual as partial consideration of services
to be rendered to the Company and/or its subsidiaries, an aggregate of 400,000 shares of the Company’s common stock pursuant
to the Plan to be granted in equal installments of 200,000 shares on April 1, 2013 and October 1, 2013, respectively. The consulting
expense related to these shares will be recognized subsequent to March 31, 2013 as services are provided.
Empowered Products, Inc. and Subsidiaries
Notes to Unaudited Consolidated Condensed
Financial Statements
On March 12, 2013, the Board of Directors
adopted resolutions and granted non-qualified stock options to five of the Company’s employees pursuant to the Plan. A summary
of activity related to stock options is presented below:
|
|
Shares
|
|
|
Weighted
Average
Exercise
Price
|
|
|
Weighted
Average
Remaining
Contractual
Term
|
|
|
Aggregate
Intrinsic
Value
|
|
Outstanding at December 31, 2012
|
|
|
-
|
|
|
$
|
-
|
|
|
|
-
|
|
|
$
|
-
|
|
Granted
|
|
|
2,700,000
|
|
|
|
0.28
|
|
|
|
|
|
|
|
|
|
Exercised
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Forfeited
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Expired
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Outstanding at March 31, 2013
|
|
|
2,700,000
|
|
|
$
|
0.28
|
|
|
|
10.0
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fully vested and expected to vest at March 31, 2013
|
|
|
1,566,669
|
|
|
$
|
0.28
|
|
|
|
10.0
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable at March 31, 2013
|
|
|
1,566,669
|
|
|
$
|
0.28
|
|
|
|
10.0
|
|
|
$
|
-
|
|
For the three months ended March 31, 2013,
2.7 million non-qualified stock options were granted with an aggregate fair market value of approximately $484,000. For the three
months ended March 31, 2013, no stock options were exercised; therefore, the tax effect/benefit from stock option exercises had
no effect on our additional paid-in capital or income tax provision. As of March 31, 2013, there was approximately $206,000 of
unamortized compensation expense related to stock options that is expected to be recognized as an expense over a weighted average
period of 2.0 years.
Option valuation models require the input
of certain assumptions and changes in assumptions used can materially affect the fair value estimate. The options have been valued
using the Black-Scholes pricing model with assumptions of a five to five and a half year term, common stock price of $0.28 per
share, 78% expected volatility, 0.88% risk-free interest rate and a dividend yield of 0%. Expected volatility was based on average
volatilities of a sampling of four companies with similar attributes to the Company as the Company has a limited trading history.
The risk free rate for the contractual life of the warrants was based on the U.S. Treasury yield at the time of grant.
Note 9. Revenue by Geographic Area
Revenues by geographic area are determined
based on the location of the Company’s customers. The following provides financial information concerning the Company’s
operations by geographic area for the three months ended March 31:
|
|
2013
|
|
|
2012
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United States
|
|
$
|
765,250
|
|
|
|
91.9
|
%
|
|
$
|
758,227
|
|
|
|
92.8
|
%
|
Europe
|
|
|
43,832
|
|
|
|
5.2
|
%
|
|
|
37,562
|
|
|
|
4.7
|
%
|
Asia
|
|
|
23,937
|
|
|
|
2.9
|
%
|
|
|
20,124
|
|
|
|
2.5
|
%
|
|
|
$
|
833,019
|
|
|
|
100.0
|
%
|
|
$
|
815,913
|
|
|
|
100.0
|
%
|
Note 10. Related Party Transactions
and Operating Leases
The Company rents office space from an
affiliate, EGA Research, LLC, that is controlled by the Company’s majority stockholder under a triple net lease expiring
on February 28, 2014. The lease calls for monthly rental payments of $7,000. Total rent expense for each of the three months ended
March 31, 2013 and 2012 was $21,000.
The Company entered into an office lease
with an unrelated party for additional rental space in 2011 expiring on May 31, 2013. The lease calls for monthly rental payments
of $4,000. The Company has an option to purchase the building for its fair value at any time during the term of the lease.
Total rent expense under this lease for each of the three months ended March 31, 2013 and 2012 was $12,000.
Empowered Products, Inc. and Subsidiaries
Notes to Unaudited Consolidated Condensed
Financial Statements
The Company also leases office equipment
under a non-cancelable operating lease agreement that provided for monthly rental payments of $270 through February 2013.
In August 2011, the Company entered into
a commitment to purchase product sample packets of Gun Oil and PINK products. In connection with the commitment, the related party
vendor provides the manufacturing equipment, machine operator, and administration of production. Purchases under this contract
result in a minimum monthly order of $5,880. Through March 31, 2013, the Company made purchases of approximately $117,000 under
the purchase obligation.
Included in selling and distribution expenses
for three months ended March 31, 2013 and 2012 are marketing fees of approximately $36,000 and $66,000, respectively, paid to a
company owned by the Company’s majority stockholder.
Minimum future rentals under the lease
agreements are as follows:
Year ending
|
|
|
|
|
|
2013
|
|
|
$
|
71,000
|
|
|
2014
|
|
|
|
14,000
|
|
|
|
|
|
$
|
85,000
|
|
Note 11. Income Taxes
Income taxes are calculated using the asset
and liability method of accounting. Deferred income taxes are computed by multiplying statutory rates applicable to estimated future
year differences between the financial statement and tax basis carrying amounts of assets and liabilities.
The Company has federal net operating loss
(“NOL”) carry forwards of $3,695,000 and $3,570,000 at March 31, 2013 and December 31, 2012, respectively. The federal
net operating loss carry forwards begin to expire in 2024. A 34% statutory federal income tax rate was used for the calculation
of the deferred tax asset. Management has established a valuation allowance equal to the estimated deferred tax asset due to uncertainties
related to the ability to realize these tax assets. The valuation allowance increased by approximately $94,000 during the three months
ended March 31, 2013.
The NOL carry forwards may be significantly
limited under Section 382 of the Internal Revenue Code (“IRC”) as a result of the Company’s merger on June 30,
2011. The limitation imposed by Section 382 would place an annual limitation on the amount of the NOL carry forwards that can be
utilized. The Company has not performed any analysis of whether or not there has been a cumulative change in ownership of greater
than 50%. If this analysis were completed and it was determined that there has been a change in ownership, the amount of the NOL
carry forwards available may be reduced significantly. However, since the valuation allowance fully reserves for all available
carry forwards, the effect of the reduction would be offset by a reduction in the valuation allowance. Thus, the resolution of
this matter would have no effect on the reported assets, liabilities, revenues, and expenses for the periods presented.