Notes to Unaudited Consolidated Condensed
Financial Statements
Note 1. Nature of Operations
Empowered Products, Inc. and Subsidiaries (the “Company”)
is engaged in the manufacture, sale and distribution of personal care products, principally throughout the United States, Europe
and Asia. All of its business has been categorized as one segment.
Note 2. Basis of Presentation and
Accounting Policies
The accompanying unaudited consolidated condensed financial
statements have been prepared in accordance with the instructions from Form 10-Q pursuant to the rules and regulations of the Securities
and Exchange Commission and, therefore, do not include all information and notes normally provided in the audited financial statements
and should be read in conjunction with the Company’s audited financial statements for fiscal year ended December 31, 2013
filed with the United States Securities and Exchange Commission on March 31, 2014. The results of operations for the interim periods
presented are not necessarily indicative of the results to be expected for the full year.
The accompanying unaudited consolidated condensed balance sheets,
statements of operations and cash flows reflect all adjustments, consisting of normal recurring adjustments that are, in the opinion
of management, necessary for a fair presentation of the financial position of the Company at March 31, 2014 and the results of
operations and cash flows for the three months ended March 31, 2014 and 2013.
Liquidity
As of March 31, 2014, the Company has cash
and cash equivalents of approximately $236,000, restricted cash of $502,000 and an accumulated deficit of approximately $3,800,000.
The Company generated a net loss of approximately $92,000 which included certain non-cash transactions, such as stock compensation
expenses which generated the reported loss. The Company showed positive cash flows from operations and has paid off its line of
credit, on which, the Company can borrow up to $500,000. With the accounts receivable balances from large retail chain customers
and based on anticipated 2014 results, management believes that it has sufficient evidence that it can continue as a going concern.
Consolidation
The consolidated condensed financial statements
include the accounts of Empowered Products, Inc. and its direct and indirect wholly-owned subsidiaries, Empowered Products Nevada,
Inc., Empowered Products Limited, Empowered Products Asia Limited, and Empowered Products Pty Ltd. All material intercompany balances
have been eliminated in consolidation.
Revenue recognition
Revenue is recognized when all significant contractual obligations,
which involve the shipment of the products sold and reasonable assurance as to the collectability of the resulting account receivable
has been satisfied. Returns are permitted primarily due to damaged or unsalable items. Revenue is shown after deductions for prompt
payment, volume discounts and returns. The Company participates in various promotional activities in conjunction with its retailers
and distributors, primarily through the use of
trade discounts and customer
allowances, which include costs associated with off-invoice mark-downs and other price reductions, as well as trade promotions
and coupons
.
These incentive costs are recognized at the later
of the date on which the Company recognizes the related revenue or the date on which the Company offers the incentive.
These costs have been subtracted from revenue and for the three months ended March 31, 2014 and 2013 approximated $15,000 and $3,000,
respectively. The allowances for sales returns are established based on the Company’s estimate of the amounts necessary to
settle future and existing obligations for such items on products sold as of the balance sheet date.
The
Company regularly reviews and revises, when deemed necessary, its estimates of sales returns based primarily upon the historical
rate of actual product returns, planned product discontinuances, new product launches and estimates of customer inventory and promotional
sales.
The Company records deferred revenue when cash is received or goods are shipped in advance of the revenue recognition
criteria being met.
Empowered Products, Inc. and Subsidiaries
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.
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 revenue 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.
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.
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 $275,000 at March 31, 2014 and $239,000 at December 31, 2013, 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 $65,000 and $65,000 was recorded at March 31, 2014 and December 31,
2013, respectively.
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, 2014 and December 31, 2013 was approximately $531,000 and $530,000, 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, 2013 and concluded that based on its undiscounted cash flows, the related trademarks
were not impaired.
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,
|
|
|
|
2014
|
|
|
2013
|
|
|
|
|
|
|
|
|
Net loss available to common shares
|
|
$
|
(92,000
|
)
|
|
$
|
(276,163
|
)
|
|
|
|
|
|
|
|
|
|
Basic:
|
|
|
|
|
|
|
|
|
Weighted average shares
|
|
|
62,788,856
|
|
|
|
62,388,856
|
|
|
|
|
|
|
|
|
|
|
Diluted:
|
|
|
|
|
|
|
|
|
Weighted average shares, basic
|
|
|
62,788,856
|
|
|
|
62,388,856
|
|
Dilutive effect of warrants and options
|
|
|
–
|
|
|
|
–
|
|
Weighted average shares, diluted
|
|
|
62,788,856
|
|
|
|
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
|
|
|
5,725,000
|
|
|
|
4,700,000
|
|
Note 4. Inventory
Inventory consists of the following at:
|
|
March 31,
|
|
|
December 31,
|
|
|
|
2014
|
|
|
2013
|
|
|
|
|
|
|
|
|
Raw materials
|
|
$
|
410,214
|
|
|
$
|
328,345
|
|
Finished goods
|
|
|
833,940
|
|
|
|
830,121
|
|
|
|
|
1,244,154
|
|
|
|
1,158,466
|
|
Less: inventory reserve
|
|
|
(65,000
|
)
|
|
|
(65,000
|
)
|
|
|
$
|
1,179,154
|
|
|
$
|
1,093,466
|
|
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, 2014
and 2013 was approximately $14,500 and $14,900, respectively. Cost, accumulated depreciation and estimated useful lives are
as follows:
|
|
Estimated
|
|
March 31,
|
|
|
December 31,
|
|
Category
|
|
Useful Lives
|
|
2014
|
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
Manufacturing and computer equipment
|
|
5 - 7 Years
|
|
$
|
388,190
|
|
|
$
|
388,190
|
|
Office furniture and computer software
|
|
3 - 7 Years
|
|
|
87,003
|
|
|
|
87,003
|
|
Vehicle
|
|
5 Years
|
|
|
19,442
|
|
|
|
19,442
|
|
Leasehold improvements
|
|
10 Years
|
|
|
5,580
|
|
|
|
–
|
|
|
|
|
|
|
500,215
|
|
|
|
494,635
|
|
Less: accumulated depreciation
|
|
|
|
|
(326,029
|
)
|
|
|
(311,529
|
)
|
|
|
|
|
$
|
174,186
|
|
|
$
|
183,106
|
|
Note 6. Line of Credit
The Company has a new $500,000 line of credit with a financial
institution bearing interest at 2.3%, secured by restricted cash with a maturity date of October 28, 2014. The balance was $-0-
and $100,000 at March 31, 2014 and December 31, 2013, 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. The closing of the sale occurred subsequent to June 30, 2011
and included an exchange of the $500,000 note payable and the receipt of $1,500,000 in cash in exchange for 2,000,000 shares of
the Company’s common stock and the warrants. The warrants were deemed to have a fair value of approximately $885,000 and
are included in additional paid-in capital. The warrants have been valued using the Black-Scholes pricing model with assumptions
of a five year term, common stock price of $1.00 per share, 58% expected volatility, 1.54% 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. The risk free rate for the contractual life of the warrants was based on the U.S. Treasury yield at the time of grant.
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 Company’s
stock incentive plan below, to be granted in equal installments of 200,000 shares on April 1, 2013 and October 1, 2013, respectively.
The Company valued the 400,000 shares at $152,000 based on the Company’s stock price at the dates of the grants.
Share-Based Compensation
Stock Options
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), restricted stock, and other stock awards, including short-term cash incentive
awards (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 of our common stock on the date of grant and may be subsequently re-priced by the Plan Administrator
without stockholder consent. Equity granted under the Plan vests in various increments generally over one to three years and stock
options expire in ten years.
Empowered Products, Inc. and Subsidiaries
Notes to Unaudited Consolidated Condensed
Financial Statements
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 3,725,000 have been granted as of March
31, 2014. 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, 2013
|
|
|
2,700,000
|
|
|
$
|
0.28
|
|
|
|
9.0
|
|
|
$
|
294,521
|
|
Granted
|
|
|
1,025,000
|
|
|
|
0.40
|
|
|
|
9.8
|
|
|
|
–
|
|
Exercised
|
|
|
–
|
|
|
|
–
|
|
|
|
|
|
|
|
–
|
|
Forfeited
|
|
|
–
|
|
|
|
–
|
|
|
|
|
|
|
|
–
|
|
Expired
|
|
|
–
|
|
|
|
–
|
|
|
|
|
|
|
|
–
|
|
Outstanding at March 31, 2014
|
|
|
3,725,000
|
|
|
$
|
0.31
|
|
|
|
9.2
|
|
|
$
|
294,521
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fully vested and expected to vest at March 31, 2014
|
|
|
2,408,335
|
|
|
$
|
0.29
|
|
|
|
9.1
|
|
|
$
|
232,708
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable at March 31, 2014
|
|
|
2,408,335
|
|
|
$
|
0.29
|
|
|
|
9.1
|
|
|
$
|
232,708
|
|
For the year ended December 31, 2013, 2.7 million non-qualified
stock options were granted with an aggregate fair market value of approximately $484,000. For the year ended December 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, 2014, there was approximately $103,000 of unamortized compensation expense
related to stock options that is expected to be recognized as an expense over a weighted average period of 0.95 years.
During the three months ended March 31, 2014, 1,025,000 non-qualified
stock options were granted with an aggregate fair market value of approximately $249,000. For the period ended March 31, 2014,
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, 2014, there was approximately $182,000 of unamortized compensation expense
related to stock options that is expected to be recognized as an expense over a weighted average period of 0.58 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 and a half year term, common stock price of $0.28 - $0.40 per share, 74% - 78% expected
volatility, 0.88% - 1.55% 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 options was based on the U.S. Treasury yield at the time of grant. The expected term of the
options granted is derived using the “simplified method” which computes the expected term as the average of the sum
of the vesting term and the contract term, as the Company had limited activity surrounding its options to provide a historical
term.
Warrants
In July 2013, the Company entered into Service Agreements with
two companies agreeing to issue five-year warrants to purchase an aggregate of three million shares of the Company’s common
stock for services to be rendered. Of the issuable warrants, warrants equivalent to one million shares were granted on July 29,
2013, warrants to purchase one million shares will be issued in July 2014, and warrants to purchase one million shares will be
issued in July 2015. If the Service Agreements are terminated prior to the issuance date, the Company has no obligation to issue
the remaining unissued warrants. The Company valued the warrants at $240,000 based on the Company’s stock price on July 12,
2013, the date of the service contracts.
Warrant valuation models require the input of certain assumptions
and changes in assumptions used can materially affect the fair value estimate. The warrants have been valued using the Black-Scholes
pricing model with assumptions of a two and a half year term, common stock price of $0.43 per share, exercise price of $0.33 per
share, 83% expected volatility, 0.52% 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.
Empowered Products, Inc. and Subsidiaries
Notes to Unaudited Consolidated Condensed
Financial Statements
Note 8. Revenue by Geographic
Area
Revenue by geographic area is 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:
|
|
March 31,
|
|
|
|
2014
|
|
|
2013
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United States
|
|
$
|
1,281,192
|
|
|
|
95.4%
|
|
|
$
|
765,250
|
|
|
|
91.9%
|
|
Europe
|
|
|
48,532
|
|
|
|
3.6%
|
|
|
|
43,832
|
|
|
|
5.2%
|
|
Asia
|
|
|
12,888
|
|
|
|
1.0%
|
|
|
|
23,937
|
|
|
|
2.9%
|
|
|
|
$
|
1,342,612
|
|
|
|
100.0%
|
|
|
$
|
833,019
|
|
|
|
100.0%
|
|
Note 9. 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, 2016. The
lease calls for monthly rental payments of $7,000. Total rent expense for each of the three months ended March 31, 2014 and 2013
was $21,000.
The Company entered into an office lease with an unrelated party
for additional rental space in 2011 which expired on May 31, 2013 and was renewed through May 31, 2015. 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, 2014 and 2013 was $12,000.
Included in selling and distribution expenses for the three
months ended March 31, 2014 and 2013 are marketing fees of approximately $139,000 and $192,000, respectively, paid to a company
owned by the Company’s majority stockholder.
The Company purchased sample products from a related party of
approximately $18,000 and $18,000 for the three months ended March 31, 2014 and 2013, respectively.
Minimum future rentals under the lease
agreements are as follows:
Year ending
|
|
|
|
2014
|
|
$
|
99,000
|
|
2015
|
|
|
104,000
|
|
2016
|
|
|
14,000
|
|
|
|
$
|
217,000
|
|
Note 10. 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 approximately $2,924,000, and $3,014,000 at March 31, 2014 and December 31, 2013, 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 decreased by approximately $31,000 during the three
months ended March 31, 2014.
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, revenue, and expenses for the periods presented.