Quarterly report pursuant to Section 13 or 15(d)

CONVERTIBLE DEBT AND EQUITY FINANCINGS (Tables)

v2.4.0.6
CONVERTIBLE DEBT AND EQUITY FINANCINGS (Tables)
3 Months Ended
Dec. 31, 2012
Debt Disclosure [Abstract]  
Schedule of Debt [Table Text Block]

The securities issued under the 2010, 2011 and 2012 Note and Warrant Purchase Agreements through December 31, 2012 are summarized in the following table and notes:

 

 

 

 

 

 

 

As of December 31, 2012

 

 

 

 

 

 

Note Type and Investor

 

 

 

Amended
Due Date

 

Balance
($)

 

 

Discount
($)

 

 

Carrying
Value
($)

 

 

Warrants
Issued

 

 

Warrant
Expiration
Date

Senior Subordinated Secured 9% Notes
Convertible at $1.00
(the “October 2010 Notes”)(21)(23)(26)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

John Pappajohn

 

(1)

 

10/01/2013

 

$

761,700

 

 

$

-

 

 

$

761,700

 

 

 

-

 

 

-

Deerwood Partners, LLC

 

(2)

 

10/01/2013

 

 

256,100

 

 

 

-

 

 

 

256,100

 

 

 

-

 

 

-

Deerwood Holdings, LLC

 

(2)

 

10/01/2013

 

 

256,100

 

 

 

-

 

 

 

256,100

 

 

 

-

 

 

-

SAIL Venture Partners, LP

 

(3)

 

10/01/2013

 

 

250,000

 

 

 

-

 

 

 

250,000

 

 

 

-

 

 

-

Fatos Mucha

 

(10)

 

10/01/2013

 

 

100,000

 

 

 

-

 

 

 

100,000

 

 

 

-

 

 

-

Andy Sassine

 

(4)

 

10/01/2013

 

 

500,000

 

 

 

-

 

 

 

500,000

 

 

 

-

 

 

-

JD Advisors

 

(10)

 

10/01/2013

 

 

150,000

 

 

 

-

 

 

 

150,000

 

 

 

-

 

 

-

Queen Street Partners

 

(10)

 

10/01/2013

 

 

100,000

 

 

 

-

 

 

 

100,000

 

 

 

-

 

 

-

BGN Acquisitions

 

(2)

 

10/01/2013

 

 

250,000

 

 

 

-

 

 

 

250,000

 

 

 

-

 

 

-

Pyxis Long/Short Fund Healthcare Fund

 

(5)

 

10/01/2013

 

 

400,000

 

 

 

-

 

 

 

400,000

 

 

 

-

 

 

-

Monarch Capital: Placement Agent Warrants

 

(6)

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

3,334

 

 

10/11/2015

Monarch Capital: Placement Agent Warrants

 

(6)

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

13,334

 

 

11/11/2015

Total Senior Subordinated Secured Convertible
Promissory (October 2010) Notes

 

 

 

10/01/2013

 

$

3,023,900

 

 

$

-

 

 

$

3,023,900

 

 

 

16,668

 

 

2015

  

Subordinated Secured 9% Notes
Convertible at
$1.00 (the “January 2011 Notes”)
(22)(23)(26)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amended
Due Date

 

Balance
($)

 

 

Discount
($)

 

 

Carrying
Value
($)

 

 

Warrants
Issued

 

 

Warrant
Expiration
Date

Meyer Proler MD

 

(7)

 

10/01/2013

 

$

50,000

 

 

$

-

 

 

$

50,000

 

 

 

-

 

 

-

William F. Grieco

 

(10)

 

10/01/2013

 

 

100,000

 

 

 

-

 

 

 

100,000

 

 

 

-

 

 

-

Edward L. Scanlon

 

(10)

 

10/01/2013

 

 

200,000

 

 

 

-

 

 

 

200,000

 

 

 

-

 

 

-

Robert Frommer Family Trust

 

(8)

 

10/01/2013

 

 

50,000

 

 

 

-

 

 

 

50,000

 

 

 

-

 

 

-

Paul Buck

 

(9)

 

10/01/2013

 

 

50,000

 

 

 

-

 

 

 

50,000

 

 

 

-

 

 

-

Andy Sassine

 

(4)

 

10/01/2013

 

 

200,000

 

 

 

-

 

 

 

200,000

 

 

 

-

 

 

-

SAIL Venture Partners, LP

 

(3)

 

10/01/2013

 

 

187,500

 

 

 

-

 

 

 

187,500

 

 

 

-

 

 

-

SAIL 2010 Co-Investment Partners, LP

 

(3)

 

10/01/2013

 

 

62,500

 

 

 

-

 

 

 

62,500

 

 

 

-

 

 

-

Pyxis Long/Short Healthcare Fund

 

(5)

 

10/01/2013

 

 

400,000

 

 

 

-

 

 

 

400,000

 

 

 

-

 

 

-

Monarch Capital: Placement Agent Warrants

 

(6)

 

10/01/2013

 

 

-

 

 

 

-

 

 

 

-

 

 

 

18,334

 

 

02/27/2016

Rajiv Kaul

 

(10)

 

10/01/2013

 

 

100,000

 

 

 

-

 

 

 

100,000

 

 

 

-

 

 

-

Meyer Proler MD

 

(7)

 

10/01/2013

 

 

50,000

 

 

 

-

 

 

 

50,000

 

 

 

-

 

 

-

SAIL Venture Partners, LP

 

(3)

 

10/01/2013

 

 

250,000

 

 

 

-

 

 

 

250,000

 

 

 

-

 

 

-

SAIL 2010 Co-Investment Partners, LP

 

(3)

 

10/01/2013

 

 

250,000

 

 

 

-

 

 

 

250,000

 

 

 

-

 

 

-

John M Pulos

 

(10)

 

10/01/2013

 

 

150,000

 

 

 

-

 

 

 

150,000

 

 

 

-

 

 

-

SAIL Venture Partners, LP

 

(3)

 

10/01/2013

 

 

125,000

 

 

 

-

 

 

 

125,000

 

 

 

-

 

 

-

SAIL 2010 Co-Investment Partners, LP

 

(3)

 

10/01/2013

 

 

125,000

 

 

 

-

 

 

 

125,000

 

 

 

-

 

 

-

Cummings Bay Capital LP

 

(5)

 

10/01/2013

 

 

150,000

 

 

 

-

 

 

 

150,000

 

 

 

-

 

 

-

Monarch Capital: Placement Agent Warrants

 

(6)

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

6,667

 

 

04/24/2016

Antaeus Capital: Placement Agent Warrants

 

(11)

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

5,000

 

 

04/24/2016

Total Subordinated Secured Convertible
Promissory (January 2011) Notes

 

 

 

10/01/2013

 

$

2,500,000

 

 

$

-

 

 

$

2,500,000

 

 

 

30,001

 

 

2016

  

 

Subordinated Secured 9% Notes
Convertible
at $1.00 (the “October 2011
Notes”)  (24)(26)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Due Date

 

Balance
($)

 

 

Discount
($)

 

 

Carrying
Value
($)

 

 

Warrants
Issued

 

 

Warrant
Expiration
Date

John Pappajohn

 

(1)

 

10/01/2013

 

$

250,000

 

 

$

-

 

 

 

250,000

 

 

 

-

 

 

-

Jordan Family, LLC

 

(10)

 

10/01/2013

 

 

20,000

 

 

 

-

 

 

 

20,000

 

 

 

-

 

 

-

Larry Hopfenspirger

 

(20)

 

10/01/2013

 

 

60,000

 

 

 

-

 

 

 

60,000

 

 

 

-

 

 

-

John Pappajohn

 

(1)

 

10/01/2013

 

 

250,000

 

 

 

-

 

 

 

250,000

 

 

 

-

 

 

-

Zanett Opportunity Fund, Ltd

 

(12)

 

10/01/2013

 

 

250,000

 

 

 

-

 

 

 

250,000

 

 

 

-

 

 

-

John Pappajohn

 

(1)

 

10/01/2013

 

 

250,000

 

 

 

-

 

 

 

250,000

 

 

 

-

 

 

-

Monarch Capital: Placement Agent Warrants

 

(6)

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,667

 

 

12/15/2016

Edward L. Scanlon

 

(10)

 

10/01/2013

 

 

100,000

 

 

 

-

 

 

 

100,000

 

 

 

-

 

 

-

John Pagnucco

 

(10)

 

10/01/2013

 

 

50,000

 

 

 

-

 

 

 

50,000

 

 

 

-

 

 

-

Larry Hopfenspirger

 

(20)

 

10/01/2013

 

 

30,000

 

 

 

-

 

 

 

30,000

 

 

 

-

 

 

-

Gene Salkind, MD

 

(10)

 

10/01/2013

 

 

50,000

 

 

 

-

 

 

 

50,000

 

 

 

-

 

 

-

AlphaNorth Offshore, Inc.

 

(13)

 

10/01/2013

 

 

500,000

 

 

 

-

 

 

 

500,000

 

 

 

-

 

 

-

Aubrey W. Baillie

 

(10)

 

10/01/2013

 

 

100,000

 

 

 

-

 

 

 

100,000

 

 

 

-

 

 

-

Zanett Opportunity Fund, Ltd

 

(12)

 

10/01/2013

 

 

40,000

 

 

 

-

 

 

 

40,000

 

 

 

-

 

 

-

BluMont Northern Rivers Fund

 

(10)

 

10/01/2013

 

 

50,000

 

 

 

-

 

 

 

50,000

 

 

 

-

 

 

-

Monarch Capital: Placement Agent Warrants

 

(6)

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,667

 

 

02/12/2017-

Innerkip Placement Agent Warrants

 

(14)

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

15,167

 

 

02/12/2017

Total Subordinated Secured Convertible Promissory (October 2011) Notes

 

 

 

10/01/2013

 

$

2,000,000

 

 

$

-

 

 

$

2,000,000

 

 

 

20,501

 

 

2016-2017

Total Subordinated Secured Convertible Promissory Notes

 

 

 

 

 

$

4,500,000

 

 

$

-

 

 

$

4,500,000

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured 9% Notes Convertible at $1.00
(the “Unsecured Note”) (25)(26)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Zanett Opportunity Fund, Ltd

 

(12)

 

10/01/2013

 

 

90,000

 

 

 

-

 

 

 

90,000

 

 

 

-

 

 

-

Total Unsecured Convertible Promissory Notes

 

 

 

 

 

$

90,000

 

 

$

-

 

 

$

90,000

 

 

 

-

 

 

 

 

 

Senior Secured 9% Notes Convertible at
$0.04718 (the “October 2012” Notes) (26)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Due Date

 

Balance
($)

 

 

Discount
($)

 

 

Carrying
Value
($)

 

 

Warrants
Issued

 

 

Warrant
Expiration
Date

Sail Holding LLC

 

(3)

 

10/01/2013

 

 

100,000

 

 

 

(67,700

)

 

 

32,300

 

 

 

-

 

 

-

Tierney Family Trust

 

(15)

 

10/01/2013

 

 

100,000

 

 

 

(67,600

)

 

 

32,400

 

 

 

-

 

 

-

BluMont Northern Rivers Fund

 

(10)

 

10/01/2013

 

 

48,100

 

 

 

(33,800

)

 

 

14,300

 

 

 

-

 

 

-

Meyer Proler MD

 

(7)

 

10/01/2013

 

 

50,000

 

 

 

(33,800

)

 

 

16,200

 

 

 

-

 

 

-

Tierney Family Trust

 

(15)

 

10/01/2013

 

 

100,000

 

 

 

(67,300

)

 

 

32,700

 

 

 

-

 

 

-

The Follman Trust

 

(16)

 

10/19/2013

 

 

200,000

 

 

 

-

 

 

 

200,000

 

 

 

-

 

 

-

Extuple Limited Partnership

 

(17)

 

10/25/2013

 

 

200,000

 

 

 

-

 

 

 

200,000

 

 

 

-

 

 

-

SAIL 2010 Co-Investment Partners, LP

 

(3)

 

10/26/2013

 

 

20,000

 

 

 

-

 

 

 

20,000

 

 

 

-

 

 

-

SAIL 2011 Co-Investment Partners, LP

 

(3)

 

10/26/2013

 

 

20,000

 

 

 

-

 

 

 

20,000

 

 

 

-

 

 

-

SAIL Venture Partners II, LP

 

(3)

 

10/26/2013

 

 

50,000

 

 

 

-

 

 

 

50,000

 

 

 

-

 

 

-

AlphaNorth Offshore, Inc.

 

(13)

 

11/06/2013

 

 

100,000

 

 

 

-

 

 

 

100,000

 

 

 

-

 

 

-

Argyris & Ann Vassiliou

 

(10)

 

11/28/2013

 

 

25,000

 

 

 

-

 

 

 

25,000

 

 

 

-

 

 

-

George Carpenter

 

(8)

 

11/28/2013

 

 

50,000

 

 

 

-

 

 

 

50,000

 

 

 

-

 

 

-

John Pappajohn

 

(1)

 

11/28/2013

 

 

500,000

 

 

 

-

 

 

 

500,000

 

 

 

-

 

 

-

Andy Sassine

 

(4)

 

11/29/2013

 

 

25,000

 

 

 

-

 

 

 

25,000

 

 

 

-

 

 

-

Mark & Jill Oman

 

(18)

 

11/29/2013

 

 

250,000

 

 

 

-

 

 

 

250,000

 

 

 

-

 

 

-

Ronald Dozoretz MD

 

(19)

 

11/29/2013

 

 

100,000

 

 

 

-

 

 

 

100,000

 

 

 

-

 

 

-

Larry Hopfenspirger

 

(20)

 

11/30/2013

 

 

60,000

 

 

 

-

 

 

 

60,000

 

 

 

-

 

 

-

Total Senior Secured Convertible
Promissory (October 2012) Notes

 

 

 

 

 

$

1,998,100

 

 

$

(270,200

)

 

$

1,727,900

 

 

 

-

 

 

-

Total

 

 

 

 

 

$

9,612,000

 

 

$

(270,200

)

 

$

9,341,800

 

 

 

67,170

 

 

-