·
|
should the Commission or the staff, acting pursuant to delegated authority, declare the filing effective, it does not foreclose the Commission from taking any action with respect to the filing;
|
·
|
the action of the Commission or the staff, acting pursuant to delegated authority, in declaring the filing effective, does not relieve the company from its full responsibility for the adequacy and accuracy of the disclosure in the filing; and
|
·
|
the Company may not assert staff comments and the declaration of effectiveness as a defense in any proceeding initiated by the Commission or any person under the federal securities laws of the United States.
|
Ideal Power Inc.
|
||||||||||||
Reconciling the number in the S-1 balance sheet to the CAP table in the S1
|
||||||||||||
Convertible debt net of debt discount
|
||||||||||||
Convertible Debt at face value, net of debt discount
|
$ | 3,387,919 |
column 1
|
|||||||||
Convertible Debt at face value, net of debt discount
|
3,387,919 |
column 2
|
||||||||||
Add value of new notes issued after 6/30/2013 - MDB round 3
|
750,000 | |||||||||||
Add value of new notes issued after 6/30/2013 - Richardson Patel
|
213,293 | |||||||||||
Conversion to stock - Amount that goes to Common stock and Paid in capital
|
(3,387,919 | ) | ||||||||||
Conversion to stock - Amount that goes to Common stock and Paid in capital
|
(750,000 | ) | ||||||||||
Conversion to stock - Amount that goes to Common stock and Paid in capital
|
(213,293 | ) | ||||||||||
Convertible Debt at face value, net of debt discount
|
- |
column 3
|
||||||||||
Convertible Debt at face value, net of debt discount
|
$ | - |
column 4
|
|||||||||
Texas Emerging Technology fund debt
|
||||||||||||
Texas Emerging Technology fund debt
|
$ | 1,172,690 |
column 1
|
|||||||||
Texas Emerging Technology fund debt
|
1,172,690 |
column 2
|
||||||||||
Texas Emerging Technology fund debt
|
1,172,690 |
column 3
|
||||||||||
Texas Emerging Technology fund debt
|
$ | 1,172,690 |
column 4
|
|||||||||
at .001
|
||||||||||||
Common stock at par value / number of shares - reconciliation
|
number of shares
|
par value
|
||||||||||
Original # of shares (column 1)
|
3,524,504 | $ | 3,525 |
column 1
|
||||||||
Number of shares currently after 2.381 reverse stock split (column 2)
|
1,480,262 | $ | 1,480 |
column 2
|
||||||||
The convertibe notes converted to shares - see detail below)
|
1,688,711 | $ | 1,689 |
|
||||||||
Board of directors shares
|
25,170 | $ | 25 | |||||||||
Number of shares after conversion
|
3,194,143 | $ | 3,194 |
column 3
|
||||||||
Add: shares sold at IPO
|
2,500,000 | $ | 2,500 | |||||||||
Common stock shares / at .001 par value
|
5,694,143 | $ | 5,694 |
column 4
|
||||||||
Additional Paid in capital - reconciliation
|
||||||||||||
Paid in capital (column 1)
|
$ | 7,121,227 |
column 1
|
|||||||||
Change in par value (from 3,525 to 1,480)
|
2,045 | |||||||||||
Paid in capital (column 2) (due to change in par value)
|
7,123,272 |
column 2
|
||||||||||
Add value on the balance sheet for convertible notes
|
3,387,919 | |||||||||||
Add value of new notes issued after 6/30/2013 - MDB round
|
750,000 | |||||||||||
Add value of new notes issued after 6/30/2013 - Richardson P
|
213,293 | |||||||||||
Add interest accrued (note: continues to accrue)
|
114,400 | |||||||||||
Less: part value allocated to common stock at .001 - Convertibles
|
(1,689 | ) | ||||||||||
Add value on the balance sheet for board comp
|
87,497 | |||||||||||
Less: part value allocated to common stock at .001
|
(25 | ) | ||||||||||
Paid in capital (column 3)
|
11,674,667 |
column 3
|
||||||||||
Add paid in cap from IPO proceeds
|
10,467,000 | |||||||||||
less: par value for the shares
|
(2,500 | ) | ||||||||||
Paid in capital (column 4)
|
$ | 22,139,167 |
column 4
|
|||||||||
Additional paid in capital - stock to be issued to directors
|
||||||||||||
Additional paid in capital - stock to be issued to directors
|
$ | 87,497 |
column 1
|
|||||||||
Additional paid in capital - stock to be issued to directors
|
87,497 |
column 2
|
||||||||||
Transferred to Additional paid in capital and stock is issued
|
(87,497 | ) | ||||||||||
Additional paid in capital - stock to be issued to directors
|
- |
column 3
|
||||||||||
Additional paid in capital - stock to be issued to directors
|
$ | - |
column 4
|
|||||||||
Accumulated deficit
|
||||||||||||
Total stockholders’ equity (deficit)
|
$ | (11,012,475 | ) |
column 1
|
||||||||
Total stockholders’ equity (deficit)
|
(11,012,475 | ) |
column 2
|
|||||||||
Total stockholders’ equity (deficit)
|
(11,012,475 | ) |
column 3
|
|||||||||
Total stockholders’ equity (deficit)
|
$ | (11,012,475 | ) |
column 4
|
||||||||
Total stockholders’ equity (deficit)
|
Column 1
|
Column 3
|
Column 4
|
|||||||||
Commonstock par value
|
$ | 3,525 | $ | 3,194 | $ | 5,694 | ||||||
Common stock to be issued
|
87,497 | 0 | - | |||||||||
Additional paid-in capital
|
7,121,227 | 11,674,667 | 22,139,167 | |||||||||
Treasury stock
|
(2,657 | ) | (2,657 | ) | (2,657 | ) | ||||||
Accumulated deficit
|
(11,012,475 | ) | (11,012,475 | ) | (11,012,475 | ) | ||||||
Total stockholders’ equity (deficit)
|
$ | (3,802,883 | ) | $ | 662,729 | $ | 11,129,729 | |||||
Total captitalization calculation
|
||||||||||||
Total debt
|
$ | 4,560,609 | $ | 1,172,690 | $ | 1,172,690 | ||||||
Total stockholders’ equity (deficit)
|
(3,802,883 | ) | 662,729 | 11,129,729 | ||||||||
$ | 757,726 | $ | 1,835,419 | $ | 12,302,419 | |||||||
Stockholder's Equity (deficit) per share
|
Column 2
|
Column 3
|
Column 4
|
|||||||||
number of shares after reverse stock split
|
1,480,262 | 3,194,143 | 5,694,143 | |||||||||
Stockholder's Equity (deficit) per share
|
$ | (2.57 | ) | $ | 0.21 | $ | 1.95 |
IDEAL POWER INC - CAP TABLE INFO
|
||||
Pre reverse split price
|
$ | 2.1000 | ||
Reverse split multiplier
|
$ | 2.381 | ||
IPO PRICE
|
$ | 5.00 | ||
Raise
|
$ | 12,500,000 | ||
Number of shares issued
|
2,500,000 | |||
MDB fee
|
$ | 1,250,000 | ||
Net
|
$ | 11,250,000 | ||
Other fees
|
$ | 783,000 | ||
Net proceeds
|
$ | 10,467,000 |
6/30/2013
|
6/30/2013
|
6/30/2013
|
6/30/2013
|
Pre IPO
|
Pre IPO
|
face value of notes prior to IPO
|
||||||||||||||||||||||
Convertible debt
|
$ - with the other
|
|||||||||||||||||||||||||||
As of June 30, 2013
|
Notes - face value
|
Notes with accrued interest
|
Conversion rate
|
in shares
|
financing rounds
|
in shares
|
||||||||||||||||||||||
Notes 1 - Pre MDB notes ($360,000+695,151) due 12/31
|
$ | 1,055,151 | $ | 1,145,715 | $ | 5.00000 | 229,143 | $ | 1,145,715 | 229,143 | $ | 1,055,151 | ||||||||||||||||
Notes 2 - MDB round 1 due 11/21
|
$ | 750,000 | $ | 756,250 | $ | 3.47626 | 217,547 | $ | 756,250 | 217,547 | $ | 750,000 | ||||||||||||||||
Notes 3 - MDB round 2 due 11/21
|
$ | 3,250,000 | $ | 3,267,153 | $ | 3.47626 | 939,847 | $ | 3,267,153 | 939,847 | $ | 3,250,000 | ||||||||||||||||
Notes 3 - MDB round 3 due 7/29/14 (after 6/30)
|
$ | - | $ | - | $ | 3.47626 | - | $ | 750,000 | 215,749 | $ | 750,000 | ||||||||||||||||
Notes 4 - Richardson Patel 12/31/2012 due 11/21/2013
|
$ | 86,707 | $ | 87,141 | $ | 3.47626 | 25,067 | $ | 87,141 | 25,067 | $ | 87,141 | ||||||||||||||||
Notes 4 - Richardson Patel - second note after 6/30
|
$ | - | $ | - | $ | 3.47626 | - | $ | 213,293 | 61,357 | $ | 213,293 | ||||||||||||||||
Total convertible debt
|
$ | 5,141,858 | $ | 5,256,258 | 1,411,604 | $ | 6,219,551 | 1,688,711 | $ | 6,105,585 | ||||||||||||||||||
debt disc
|
(1,753,939 | ) | (1,753,938 | ) | (1,753,938 | ) | ||||||||||||||||||||||
Convertible debt net of debt discount
|
$ | 3,387,919 | $ | 3,502,320 | 1,411,604 | $ | 4,465,613 | 1,688,711 | ||||||||||||||||||||
Note: of the $5,141,858 in notes $1,753,939 is already included in the additioanal paid in capital as debt discount. The net increase to total capilalization from the conversion of the debt is $3,397,919
|
||||||||||||||||||||||||||||
Texas Emerging Technology fund debt
|
$ | 1,172,690 | $ | 1,172,690 | $ | 1,172,690 | ||||||||||||||||||||||
Total Debt (net of debt discount) w/TEFT
|
$ | 4,560,609 | $ | 4,675,010 | $ | 1,172,690 |
(1) | (2) | (3) | (4) | |||||||||||||
Capitalization Table
|
As of June 30, 2013 Actual
|
As of June 30, 2013 Actual with effect of reverse stock split
|
with stock split, debt conversion, additional debt and director shares and cost
|
With effect of IPO
|
||||||||||||
Total debt at face value, net of debt discount:
|
||||||||||||||||
Convertible Debt at face value, net of debt discount
|
$ | 3,387,919 | $ | 3,387,919 | $ | - | $ | - | ||||||||
Texas Emerging Technology fund debt
|
1,172,690 | 1,172,690 | 1,172,690 | 1,172,690 | ||||||||||||
Total debt
|
$ | 4,560,609 | $ | 4,560,609 | $ | 1,172,690 | $ | 1,172,690 | ||||||||
Stockholders’ equity:
|
||||||||||||||||
Common stock, par value $0.001 per share: 50,000,000 shares of common stock authorized; 1,480,262 shares issued and outstanding as of June 30 with stock split, 5,694,143 shares issued and outstanding as adjusted.
|
$ | 3,525 | $ | 1,480 | 3,194 | 5,694 | ||||||||||
Additional paid in capital
|
7,121,227 | 7,123,272 | 11,674,667 | 22,139,167 | ||||||||||||
Additional paid in capital - stock to be issued to directors
|
87,497 | 87,497 | - | - | ||||||||||||
Treasury Stock
|
(2,657 | ) | (2,657 | ) | (2,657 | ) | (2,657 | ) | ||||||||
Accumulated deficit
|
(11,012,475 | ) | (11,012,475 | ) | (11,012,475 | ) | (11,012,475 | ) | ||||||||
Total stockholders’ equity (deficit)
|
$ | (3,802,883 | ) | $ | (3,802,883 | ) | $ | 662,729 | $ | 11,129,729 | ||||||
Total capitalization
|
$ | 757,726 | $ | 757,726 | $ | 1,835,419 | $ | 12,302,419 | ||||||||
Stockholder's Equity (deficit) per share
|
$ | (1.08 | ) | $ | (2.57 | ) | $ | 0.21 | $ | 1.95 |
(1) Convertible notes and interest of $6,219,551 induding $750,000 and $213,293 raised after the 2nd quarter of 2013, convert into 1,688,711 shares at the time if the offering. Of the $6,219,551 in debt $1,753,939 is already accounted for in paid in capital as debt discount.
Includes 23,973 shares to be issued to the directors for compensation to June 30, 2013.
|
||||||
(2) - Assumes that 2,500,000 shares of common stock is sold in this offering at $5.00 per share and that the net proceeds thereof are approximately $10,467,000 ($2500 goes to common stock at $.001 par value the rest to paid in capital) after deducting underwriting discounts and commissions and our estimated expenses. If the underwriter’s over-allotment option is exercised in full, net proceeds will increase to approximately $1.7 million.
|
DILUTION
|
||||||
Our net tangible book value as of June 30, 2013 was a negative 3,802,883 or a negative $1.08 per share of our common stock or negatve 2.57 after taking into effect the reverse stock split. Our net tangible book value represents our total tangible assets less total liabilities divided by the number of shares of our common stock outstanding as of June 30, 2013. Assuming we issue all of the shares of our common stock offered by us at the public offerering price of $5.00 per share, and after deducting the commissions and estimated offering expenses payable by us, converting convertible notes net of debt discount already on the books, including the issuance of shares to three board members in the amount of 25,170 for work to June 30th., our net tangible book value would be approximately $11.13 million or $1.95 per share of our common stock. This amount represents an immediate increase in net tangible book value of $1.75 to our existing shareholders and an immediate dilution in net tangible book value of $3.05 per share to new investors purchasing shares of our common stock in this offering.
|
||||||
We determine dilution by subtracting the adjusted net tangible book value per share after this offering from the public offering price per share of our common stock. The following table illustrates the dilution in net tangible book value per share to new investors:
|
Public offering price per share
|
$ 5.00
|
|||
Net tangible book value per share as of June 30, 2013, after conversion of notes
|
0.21
|
|||
Increase per share attritutable to new investors
|
1.74
|
|||
Adjusted net tangible book value per share after this offering.
|
1.95
|
|||
Dilution in net tangible book value per share to new investors
|
3.05
|
director shares
|
||||||||||
$ | 150,000.00 |
for 3 directors - annual
|
||||||||
$ | 12,500.00 |
per month
|
||||||||
7 |
months to June 2013
|
|||||||||
$ | 87,500.00 |
seven months
|
||||||||
3 |
3 directors
|
|||||||||
$ | 29,166.67 |
per director
|
||||||||
3.476 | ||||||||||
8,390 |
each director
|
8390 | ||||||||
25,170 |
three directors
|
|||||||||
$ | 43,333.0 | $ | 87,497.46 | $ | 44,164 | |||||
29,680 | 59,930 | |||||||||
2.3810 | 2.3810 |
split
|
||||||||
12,465 | 25,170 |
shares
|
Pro Forma
|
||||||||||||
Stockholders'
|
||||||||||||
Deficit as of
|
||||||||||||
June 30,
|
December 31,
|
June 30,
|
||||||||||
2013
|
2012
|
2013
|
||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||
(note 15)
|
||||||||||||
ASSETS
|
||||||||||||
Current assets:
|
||||||||||||
Cash and cash equivalents
|
$ | 372,538 | $ | 1,972,301 | $ | |||||||
Accounts receivable, net
|
633,836 | 485,674 | ||||||||||
Inventories, net
|
233,087 | 217,867 | ||||||||||
Prepayments and other current assets
|
22,771 | 28,468 | ||||||||||
Prepaid offering costs
|
120,219 | - | ||||||||||
Total current assets
|
1,382,451 | 2,704,310 | ||||||||||
Property and equipment, net
|
29,779 | 27,903 | ||||||||||
Patents, net
|
588,564 | 474,790 | ||||||||||
Total Assets
|
$ | 2,000,794 | $ | 3,207,003 | $ | |||||||
LIABILITIES AND STOCKHOLDERS’ DEFICIT
|
||||||||||||
Current liabilities:
|
||||||||||||
Convertible debt, net of debt discount of
|
||||||||||||
$1,753,939 at June 30, 2013 and $3,828,711 at
|
||||||||||||
December 31, 2012.
|
$ | 3,387,919 | $ | 1,313,146 | $ | |||||||
Accounts payable
|
936,005 | 684,558 | ||||||||||
Accrued expenses
|
257,063 | 178,003 | ||||||||||
Deferred revenue
|
50,000 | - | ||||||||||
Total current liabilities
|
4,630,987 | 2,175,707 | ||||||||||
Long-term debt
|
1,172,690 | 1,132,690 | ||||||||||
Commitments
|
||||||||||||
Stockholders’ deficit:
|
||||||||||||
Common stock, $0.001 par value; 50,000,000 shares
|
||||||||||||
authorized; 3,524,505 issued and outstanding at June 30,
|
||||||||||||
2013 and December 31, 2012.
|
3,525 | 3,525 | 1,480 | |||||||||
Common stock to be issued
|
87,497 | - | 87,497 | |||||||||
Additional paid-in capital
|
7,121,227 | 7,098,252 | 7,123,272 | |||||||||
Treasury stock
|
(2,657 | ) | (2,657 | ) | (2,657 | ) | ||||||
Accumulated deficit
|
(11,012,475 | ) | (7,200,514 | ) | (11,012,475 | ) | ||||||
Total stockholders’ deficit
|
(3,802,883 | ) | (101,394 | ) | (3,802,883 | ) | ||||||
Total Liabilities and Stockholders’ Deficit
|
$ | 2,000,794 | $ | 3,207,003 | $ | |||||||