| Prospectus Supplement | | | | | | | |
| | | | | S-ii | | | |
| | | | | S-iii | | | |
| | | | | S-1 | | | |
| | | | | S-9 | | | |
| | | | | S-14 | | | |
| | | | | S-15 | | | |
| | | | | S-17 | | | |
| | | | | S-18 | | | |
| | | | | S-29 | | | |
| | | | | S-31 | | | |
| | | | | S-31 | | | |
| | | | | S-31 | | | |
| | | | | S-31 | | | |
| Prospectus | | | | | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 11 | | | |
| | | | | 19 | | | |
| | | | | 22 | | | |
| | | | | 23 | | | |
| | | | | 26 | | | |
| | | | | 28 | | | |
| | | | | 28 | | | |
| | | | | 28 | | | |
| | | | | 28 | | |
| | |
As of September 30, 2017
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma
|
| |
Pro Forma As
Adjusted |
| |||||||||
Cash and cash equivalents
|
| | | $ | 381,000 | | | | | $ | 2,759,000 | | | | | $ | 10,370,000 | | |
Current maturities of long-term debt
|
| | | $ | 42,000 | | | | | $ | 42,000 | | | | | $ | 42,000 | | |
Common stock warrant liability
|
| | | $ | 618,000 | | | | | $ | 618,000 | | | | | $ | 618,000 | | |
Stockholders’ equity: | | | | | |||||||||||||||
Preferred stock, $0.01 par value; 15,000,000 shares
authorized, actual, pro forma and pro forma as adjusted; 3,641 shares of Series B Preferred Stock issued as of September 30, 2017, actual; and 2,387 shares of Series B Preferred Stock issued and outstanding pro forma and pro forma as adjusted; no shares of Series C Preferred Stock issued as of September 30, 2017, actual; and 2,464 shares of Series C Preferred Stock issued and outstanding pro forma and pro forma as adjusted |
| | | $ | 36 | | | | | $ | 48 | | | | | $ | 48 | | |
Common stock, $0.01 par value; 150,000,000 shares authorized, actual, pro forma and pro forma as adjusted; 9,446,878 shares issued and outstanding at September 30, 2017, actual, 10,256,620 shares issued and outstanding pro forma, and 18,352,773 shares issued and outstanding pro forma as adjusted
|
| | | $ | 94,000 | | | | | $ | 103,000 | | | | | $ | 183,000 | | |
Additional paid-in capital
|
| | | $ | 41,879,000 | | | | | $ | 44,248,000 | | | | | $ | 51,778,000 | | |
Accumulated deficit
|
| | | $ | (21,567,000) | | | | | $ | (21,567,000) | | | | | $ | (21,567,000) | | |
Total stockholders’ equity
|
| | | $ | 20,406,036 | | | | | $ | 22,784,048 | | | | | $ | 30,394,048 | | |
|
Public offering price for one share of common stock
|
| | | | | | | | | $ | 1.04 | | | | | |
|
Historical net tangible book value per share as of September 30, 2017
|
| | | $ | (1.40) | | | | | | | | | | ||
|
Increase per share attributable to the pro forma adjustments described above
|
| | | $ | 0.35 | | | | | | | | | | ||
|
Pro forma net tangible book value per share as of September 30, 2017.
|
| | | $ | (1.05) | | | | | | | | | | ||
|
Increase per share attributable to sale of shares by us in this offering
|
| | | $ | 0.88 | | | | | | | | | | ||
|
Net tangible book value per share, as adjusted to give effect to the pro forma adjustments described above and this offering
|
| | | | | | | | | $ | (0.17) | | | | ||
|
Dilution per share to investors in this offering
|
| | | | | | | | | $ | 1.21 | | | | ||
|
|
ADV
|
| |
Additional Shares
|
|
|
>3.00x and <6x
|
| |
20% of ADV
|
|
|
>6.01x
|
| |
25% of ADV
|
|
| | | | | ii | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 11 | | | |
| | | | | 19 | | | |
| | | | | 22 | | | |
| | | | | 23 | | | |
| | | | | 26 | | | |
| | | | | 28 | | | |
| | | | | 28 | | | |
| | | | | 28 | | | |
| | | | | 28 | | |
| | |
Year Ended December 31,
|
| |
Nine Months
Ended September 30, 2014 |
| ||||||||||||||||||||||||||||||
| | |
2009
|
| |
2010
|
| |
2011
|
| |
2012
|
| |
2013
|
| |||||||||||||||||||||
Ratio of earnings (loss) to fixed charges(1)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ratio of earnings (loss) to combined
fixed charges and preferred share dividends(2) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |