Fuse Science, Inc. - FORM 10-Q/A

Attached files

file	filename
EX-32.2 - Fuse Science, Inc.	ex32-1.htm
EX-31.1 - Fuse Science, Inc.	ex31-1.htm
EXCEL - IDEA: XBRL DOCUMENT - Fuse Science, Inc.	Financial_Report.xls

U.S. SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q/A

(Amendment No. 1)

Quarterly Report Pursuant to Section 13 or 15(d) of the

Securities Exchange Act of 1934

For Quarter Ended: June 30, 2014

Commission File Number: 000-22991

Fuse Science, Inc.

(Exact name of small business issuer as specified in its charter)

NEVADA		87-0460247
(State or other jurisdiction of		(IRS Employer
incorporation or organization)		Identification No.)

6135 NW 167 Street Suite E-21 Miami Lakes, FL 33015

(Address of principal executive office)

(305) 503-3873

(Issuer’s telephone number)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes [X] No [ ]

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (Section 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes [X] No [ ]

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer [ ] Accelerated filer [ ] Non-accelerated filer [ ] Smaller reporting company [X]

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes [ ] No [X]

The number of shares outstanding of the issuer’s common stock, par value $0.001 per share, as of September 8, 2014 is 2,326,557

Table of Contents

EXPLANATORY NOTE

The purpose of this Amendment No. 1 to Fuse Science, Inc.’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2014, filed with the Securities and Exchange Commission on September 10, 2014, is solely to furnish Exhibit 101 to the Form 10-Q. Exhibit 101 provides the financial statements and related notes from the Form 10-Q formatted in XBRL (eXtensible Business Reporting Language). No other changes have been made to the Form 10-Q. This Amendment does not reflect events that may have occurred subsequent to the original filing date.

Table of Contents

FUSE SCIENCE, INC.

INDEX

		Page No.

Part I	Financial Information	1

Item 1:	Condensed Consolidated Financial Statements	1

	Condensed Consolidated Balance Sheets as of June 30, 2014 (Unaudited) and September 30, 2013	2
	Condensed Consolidated Statements of Operations – For the Three Months Ended June 30, 2014 (Unaudited) and 2013 Restated (Unaudited)	3
	Condensed Consolidated Statements of Operations – For the Nine Months Ended June 30, 2014 (Unaudited) and 2013 Restated (Unaudited)	4
	Condensed Consolidated Statements of Changes in Stockholders’ Deficit – For the Nine months ended June 30, 2014 (Unaudited)	5
	Condensed Consolidated Statements of Cash Flows – For the Nine Months Ended June 30, 2014 (Unaudited) and 2013 Restated (Unaudited)	6
	Notes to Condensed Consolidated Financial Statements	7
Item 2:	Management’s Discussion and Analysis of Financial Condition and Results of Operations	20
Item 3:	Quantitative and Qualitative Disclosures about Market Risk	27
Item 4:	Controls and Procedures	27

Part II	Other Information	28

Item 1:	Legal Proceedings	28
Item 1A:	Risk Factors	28
Item 2:	Unregistered sales of equity securities and use of proceeds	28
Item 3:	Defaults upon senior securities	28
Item 4:	Mine Safety Disclosure	28
Item 5:	Other Information	28
Item 6:	Exhibits	28

-i-

Table of Contents

PART 1: FINANCIAL INFORMATION

ITEM 1: CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FUSE SCIENCE, INC.

Condensed Consolidated Balance Sheets

June 30, 2014 (Unaudited) and September 30, 2013

	June 30,		September 30,
	2014		2013

ASSETS
Current assets:
Cash and cash equivalents	$	6,321	$	29,430
Accounts receivable		-		42,772
Inventory		1,209		1,336,513
Prepaid expenses and other assets		55,685		15,015
TOTAL CURRENT ASSETS		63,215		1,423,730
Other assets:
Intellectual property, net		-		78,698
Fixed assets, net		6,474		143,447
TOTAL OTHER ASSETS		6,474		222,145
TOTAL ASSETS	$	69,689	$	1,645,875
LIABILITIES AND STOCKHOLDERS' DEFICIT
LIABILITIES
Current liabilities:
Accounts payable	$	1,736,911	$	1,694,589
Notes payable, net		112,086		174,395
Convertible notes payable ,net		532,501		5,000
Accrued expenses		274,103		181,152
TOTAL CURRENT LIABILITIES		2,655,601		2,055,136
Long term liabilities:
Convertible notes payable, net		87,500		-
Derivative liabilities		762,808		252,210
TOTAL LONG TERM LIABILITIES		850,308		252,210
TOTAL LIABILITIES	$	3,505,909	$	2,307,346
COMMITMENTS AND CONTINGENCIES		-		-

STOCKHOLDERS' DEFICIT
Preferred stock, $0.001 par value; authorized 10,000,000 shares; no shares issued and outstanding; $100 per share liquidation preference		-		-
Common stock, $0.001 par value; authorized 800,000,000 shares; 2,338,077 and 1,384,721 shares issued and outstanding at June 30, 2014 and September 30, 2013, respectively		2,338		1,385
Additional paid-in capital		49,672,593		43,945,885
Non-controlling interest		(126,344)		(126,344	)
Accumulated deficit		(52,984,807)		(44,482,397	)
Total stockholders' deficit		(3,436,220)		(661,471	)
Total liabilities and stockholders' deficit	$	69,689	$	1,645,875

See accompanying notes to condensed consolidated financial statements.

-1-

Table of Contents

FUSE SCIENCE, INC.

Condensed Consolidated Statements of Operations

Three months Ended June 30, 2014 and 2013

(Unaudited)

	2014			2013 Restated
Sales, net	$	57,261		$	284,374
Cost of sales		1,248,639			83,030
Gross margin		(1,191,378)			201,344
Expenses:
Sales and marketing		258,489			461,800
General and administrative expense		572,878			1,984,467
Research and development		177,652			-
Loss on retirement of assets		37,543			-
Total expenses		1,046,562			2,446,267
Loss from operations		(2,237,940	)		(2,244,923)
Other expenses:
Interest expense		(100,660)			(1,599,554)
Expense on inducement of warrant exchange		-			-
Expense on issuance of derivative liabilities		(165,076)			-
Change in fair value of derivative liabilities		2,055,622			1,276,187
Total other expenses		1,789,886			(323,367)
Net loss		(448,054)			(2,568,290)

Loss per share, basic and diluted	$	(0.21)		$	(2.13)

Weighted average shares outstanding		2,170,378			1,208,295

See accompanying notes to condensed consolidated financial statements.

-2-

Table of Contents

FUSE SCIENCE, INC.

Condensed Consolidated Statements of Operations

Nine Months Ended June 30, 2014 and 2013

(Unaudited)

	2014			2013 Restated
Sales, net	$	444,353		$	381,708
Cost of sales		1,423,364			121,523
Gross margin		(979,011	)		260,185
Expenses:
Sales and marketing		1,147,972			2,447,947
General and administrative expense		2,664,092			5,285,412
Research and development		177,652			1,600
Loss on retirement of assets		37,543			-
Total expenses		4,027,259			7,734,959
Loss from operations		(5,006,270)			(7,474,774)
Other expenses:
Interest expense		(560,774)			(2,962,246)
Expense on inducement of warrant exchange		(650,616)			(1,283,103)
Expense on issuance of derivative liabilities		(604,504)			-
Change in fair value of derivative liabilities		(1,680,246)			(8,546,411)
Total other expenses		(3,496,140)			(12,791,760)
Net loss		(8,502,410)			(20,266,534)

Loss per share, basic and diluted	$	(4.13)		$	(17.30)
Weighted average shares outstanding		2,056,510			1,171,252

See accompanying notes to condensed consolidated financial statements.

-3-

Table of Contents

FUSE SCIENCE, INC.

Condensed Consolidated Statements of Changes in Stockholders’ Deficit

Nine Months Ended June 30, 2014

(Unaudited)

									Additional
	Preferred Stock				Common Stock				Paid-in
	Shares		Par		Shares		Par		Capital

Balance, September 30, 2013						1,384,721	$	1,385	$	43,945,885
Common stock issued for:
Stock issued for consulting fees						178,225		178		1,018,358
Exercise of detachable warrants – Cash						1,336		1		14,690
Convertible notes						245,150		245		252,027
Exchange of warrants and inducement						528,645		529		650,087
Transfer from derivatives to equity										3,098,549
Amortization of stock options										742,085
Equity based offering costs										(49,088)
Net loss
Balance, June 30, 2014		-	$	-		2,338,077		2,338		49,672,593

	Non
	Controlling			Accumulated
	Interest			Deficit			Total

Balance, September 30, 2013	$	(126,344	)	$	(44,482,397	)	$	(661,471	)

Common stock issued for:
Stock issued for consulting fees				1,018,536
Exercise of detachable warrants – Cash				14,691
Convertible notes				252,272
Exchange of warrants and inducement				650,616
Transfer from derivatives to equity				3,098,549
Amortization of stock options				742,085
Equity based offering costs				(49,088)
Net loss			(8,502,410)	(8,502,410)

Balance, June 30, 2014	$	(126,344)	(52,984,807)	(3,436,220)

See accompanying notes to consolidated financial statements.

-4-

Table of Contents

FUSE SCIENCE, INC.

Condensed Consolidated Statements of Cash Flows

Nine Months Ended June 30, 2014 and 2013

(Unaudited)

	2014		2013 Restated

Operating activities:
Net loss	$	(8,502,410)	$	(20,266,534)
Adjustments to reconcile net loss from operations to net cash used in operating activities:
Depreciation and amortization		18,062		12,624
Bad debt		32,813
Stock and stock option compensation		1,760,621		4,225,686
Inducement of warrant exchange		650,616		-
Amortization of discounts and financing fees		429,731		2,447,608
Change in fair value of warrant derivative liabilities		1,680,246		8,546,411
Expense on issuance of derivative liabilities		604,504		1,283,103
Property and equipment expensed as research and development		177,652
Loss on retirement of assets		37,544		-
Changes in operating assets and liabilities:
Inventory		1,335,306		(1,150,744)
Accounts receivable		9,959		(204,263)
Prepaid expenses and other assets		(104,903)		260,696
Accounts payable and accrued expenses		140,044		677,105
Net cash used in operating activities		(1,730,215)		(4,168,308)
Investing activities:
Additions to fixed assets		-		(66,063)
Intellectual property		(17,585)		-
Net cash used in investing activities		(17,585)		(66,063)
Financing activities:
Loan proceeds		1,835,000		2,291,000
Repayment of notes payable		(125,000)		(60,000)
Proceeds from warrant and option exercises		14,691		2,321,536
Net cash provided by investing activities		1,724,691		4,552,536
Net increase (decrease) in cash and cash equivalents		(23,109)		318,165
Cash and cash equivalents, beginning of period		29,430		62,050
Cash and cash equivalents, end of period	$	6,321	$	380,215

See accompanying notes to condensed consolidated financial statements.

-5-

Table of Contents

FUSE SCIENCE, INC.

Condensed Consolidated Statements of Cash Flows, Continued

Nine Months Ended June 30, 2014 and 2013

(Unaudited)

	2014		2013 Restated

Supplemental Cash Flow Information:

Non-cash investing and financing activities:
Common stock issued for convertible notes payable and accrued interest	$	252,272	$	2,356,207
Transfer from derivative liability to additional paid in capital	$	3,098,549	$	10,641,398
Discount on debt recorded as derivative liability	$	1,275,309	$	2,050,000

See accompanying notes to condensed consolidated financial statements.

-6-

Table of Contents

FUSE SCIENCE, INC.

Notes to Condensed Consolidated Financial Statements

1. NATURE OF BUSINESS

ORGANIZATION AND BUSINESS ACTIVITIES

Fuse Science, Inc. (“Company”) was incorporated in Nevada on September 21, 1988. Prior to 2002, the Company’s activities included, developing and marketing data communications and networking infrastructure solutions for business, government and education (which such business was sold in 2002) and as a “business development company” under the Investment Company Act of 1940, from 2007 to 2009. Since April 2011, the Company has focused on the development and commercialization of proprietary delivery technology concentrating on redefining the way humans receive energy, nutrition and medications today and in the future, along with the production and sale of sports nutrition and performance products.

During the third quarter of 2014 , management determined to concentrate on the development of the delivery technology. As a result, the Company terminated its sales agreements with its major customers and expensed approximately $178,000 of its equipment and intellectual property to Research and Development expenses as it was determined the assets would be used solely in this capacity on a go forward basis. Additionally, approximately $38,000 of property and equipment was written off as impaired and approximately $1,200,000 of inventory was written off as management believes the inventory could not be sold prior to its expiration.

On August 27, 2014, the Company completed a 1:200 reverse stock split of its issued and outstanding common stock, which was approved by the holders of the Company’s outstanding voting capital and the Company’s Board of the directors on March 19, 2014. All references to common share amounts, warrants, stock options and per share amounts have been retroactively adjusted to reflect the reverse stock split for all periods presented.

2. SIGNIFICANT ACCOUNTING POLICIES

CONSOLIDATION POLICY AND HISTORY OF BUSINESS

The consolidated financial statements of the Company include the accounts of the Company and its wholly owned subsidiaries, Fuse Science, Inc. (“FSR&D”), a Delaware Corporation, FSJV, LLC, a Florida limited liability company, FS Consumer Products Group, Inc., a Florida corporation [and its 60% owned subsidiary, Ultimate Social Network, Inc. (“USN”)]. All significant intercompany balances and transactions have been eliminated in consolidation.

BASIS OF PRESENTATION

The unaudited condensed consolidated financial statements included herein have been prepared by the Company, without audit, according to the rules and regulations of the Securities and Exchange Commission (“SEC”). Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United Stated of America (“GAAP”) have been condensed or omitted pursuant to such rules and regulations. The information set forth in these interim condensed consolidated financial statements for the three and nine months ended June 30, 2014 and 2013, is unaudited and reflects all adjustments, which include only normal recurring adjustments and which in the opinion of management are necessary to make the interim condensed consolidated financial statements not misleading. The September 30, 2013 year-end condensed consolidated balance sheet data was derived from audited financial statements, but does not include all disclosures required by GAAP. The Report of Independent Registered Public Accounting Firm on the September 30, 2013 consolidated financial statements contained an explanatory paragraph expressing substantial doubt about the Company’s ability to continue as a going concern. It is suggested that these condensed consolidated financial statements be read in conjunction with these financial statements and the notes thereto included in the Company’s latest annual report on Form 10-K which were prepared assuming the Company will continue as a going concern.

-7-

Table of Contents

USE OF ESTIMATES

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying disclosures. Although these estimates are based on management’s best knowledge of current events and actions the Company may undertake in the future, actual results could differ from these estimates.

REVENUE RECOGNITION

The Company records revenue net of discounts and allowances from the sale of Enerjel™, Powerfuse™ and Electrofuse™, when all of the following have occurred: (1) persuasive evidence of an arrangement exists, (2) product has been shipped or delivered, (3) the sales price to the customer is fixed or determinable, and (4) collectability is reasonably assured. The Company’s customers may return ordered items for a refund. The Company also provides customers incentives to purchase products at a discount. For the three months ended June 30, 2014, we have recorded sales discounts, credits, coupons, and return and allowances of $59,145. For the nine months ended June 30, 2014, we have recorded sales discounts, credits, coupons and returns and allowances of $311,840, which is netted against sales.

CASH CONCENTRATIONS

From time to time, the Company maintains cash with financial institutions in excess of federally insured limits.

SHIPPING AND HANDLING

Shipping and handling billed to customers is included in net sales and shipping and handling costs are recorded as a component of cost of sales.

FAIR VALUE MEASUREMENTS

Fair value is defined as the price that the Company would receive to sell an investment or pay to transfer a liability in a timely transaction with an independent counter-party in the principal market or in the absence of a principal market, the most advantageous market for the investment or liability. A three-tier hierarchy is established to distinguish between (1) inputs that reflect the assumptions market participants would use in pricing an asset or liability developed based on market data obtained from sources independent of the reporting entity (observable inputs) and (2) inputs that reflect the reporting entity’s own assumptions about the assumptions market participants would use in pricing an asset or liability developed based on the best information available in the circumstances (unobservable inputs); and establishes a classification of fair value measurements for disclosure purposes.

The hierarchy is summarized in the three broad levels listed below:

Level 1 - quoted prices in active markets for identical assets and liabilities

Level 2 - other significant observable inputs (including quoted prices for similar assets and liabilities, interest rates, credit risk, etc.)

Level 3 - significant unobservable inputs (including the Company’s own assumptions in determining the fair value of assets and liabilities).

In accordance with Accounting Standards Codification (“ASC”) 815, the Company’s warrant derivative liability is measured at fair value on a recurring basis, and is a level 3 measurement in the three-tier fair value hierarchy.

There were no transfers between the levels of the fair value hierarchy during the nine months ended June 30, 2014 and 2013.

-8-

Table of Contents

FAIR VALUE OF FINANCIAL INSTRUMENTS

The following methods and assumptions were used by the Company in estimating the fair values of each class of financial instruments disclosed herein:

Warrant Derivative Liability - These financial instruments are carried at fair value.

Notes Payable - Based upon the interest rates, current economic conditions, risk characteristics, collateral and other factors, the carrying amount of these financial instruments approximate market value (level 2 measurement).

DERIVATIVE LIABILITY

The Company issued warrants to purchase the Company’s common stock in connection with the issuance of convertible debt, which contain certain ratchet provisions that reduce the exercise price of the warrants in certain circumstances. The Company determined that the warrants did not qualify for a scope exception under ASC 815 as they were determined not to be indexed to the Company’s stock and accordingly are accounted for as derivatives and are recorded on the balance sheet at fair value with the changes in the fair value recognized in the consolidated statement of operations. Fair values are measured using a Black-Scholes valuation model, which approximates a binomial lattice valuation methodology utilizing Level 3 inputs.

INCOME TAXES

The Company accounts for income taxes under the liability method whereby deferred tax assets and liabilities are provided for the future tax consequences attributable to temporary differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled.

Deferred tax assets, net of a valuation allowance, are recorded when management believes it is more likely than not that the tax benefits will be realized. Realization of the deferred tax assets is dependent upon generating sufficient taxable income in the future. The amount of deferred tax asset considered realizable could change in the near term if estimates of future taxable income are modified.

The Company assesses its tax positions in accordance with "Accounting for Uncertainties in Income Taxes" as prescribed by the Accounting Standards Codification, which provides guidance for financial statement recognition and measurement of uncertain tax positions taken or expected to be taken in a tax return for open tax years (generally a period of three years from the later of each return's due date or the date filed) that remain subject to examination by the Company's major tax jurisdictions. Generally, the Company is no longer subject to income tax examinations by major taxing authorities for years before September 30, 2010.

The Company assesses its tax positions and determines whether it has any material unrecognized liabilities for uncertain tax positions. The Company records these liabilities to the extent it deems them more likely than not to be incurred. Interest and penalties related to uncertain tax positions, if any, would be classified as a component of income tax expense in the accompanying consolidated statements of income.

The Company believes that it does not have any significant uncertain tax positions requiring recognition or measurement in the accompanying consolidated financial statements.

MARKETING, ADVERTISING AND PROMOTION COSTS

Marketing, advertising and promotion costs are charged to operations as incurred and are included in sales and marketing expenses in the accompanying consolidated statements of operations. The amount charged for the three months ended June 30, 2014 and 2013 were approximately $258,000 and $ 462,000, respectively. The amounts charged for the nine months ended June 30, 2014 and 2013 were approximately $1,148,000 and $2,448,000, respectively.

-9-

Table of Contents

NON-CONTROLLING INTEREST

Non-controlling interest in the Company’s consolidated financial statements represents the 40% interest not owned by the Company in USN. USN had no operations during the three and nine months ended June 30, 2014.

STOCK-BASED COMPENSATION

The Company accounts for stock options granted to employees and directors using the accounting guidance in ASC 718 “Stock Compensation” (“ASC 718”) and for stock options granted to consultants and endorsers using the accounting guidance included in ASC 505-50 “Equity-Based Payments to Non-Employees” (“ASC 505-50”). In accordance with ASC 718, we estimate the fair value of service based options and performance based options on the date of grant, using the Black-Scholes pricing model. In accordance with ASC 505-50, we estimate the fair value of service based options and performance based options at each reporting period until a measurement date is reached using the Black-Scholes pricing model.

The Black-Scholes option valuation model was developed for use in estimating the fair value of traded options that have no vesting restrictions and are fully transferable. In addition, option valuation models require the input of highly subjective assumptions including the expected stock price volatility. Because the Company’s options would have characteristics significantly different from those of traded options, and because changes in the subjective input assumptions can materially affect the fair value estimate, in management’s opinion, the existing models may not necessarily provide a reliable single measure of the fair value of the Company’s options, although they provide the best estimate currently.

LOSS PER SHARE

The Company’s loss per share is computed by dividing net loss by the weighted average number of common shares outstanding. Diluted losses per share reflects the potential dilution that could occur if stock options and or other contracts to issue common stock were exercised or converted into common stock or resulted in the issuance of common stock that then shared in the losses of the Company. All outstanding options and warrants are not included in the calculation of diluted loss per share as their effect would be antidilutive.

As described in Note 7 –Payable, the Company had convertible notes and warrants outstanding during the three and nine months ended June 30, 2014. The convertible notes are reflected in the calculation of diluted earnings per share for the corresponding periods by application of the “if converted” method to the extent their effect is dilutive.

The following is a reconciliation of the numerator and denominator used for the computation of basic and diluted net loss per common shares:

	For the Three months ended June 30,
	2014		2013 Restated
Numerator:
Net loss available to stockholders	$	(448,054)	$	(2,568,290)

Denominator:
Weighted average number of common shares – Basic		2,170,378		1,208,295
Weighted average number of common shares – Diluted		2,170,378		1,208,295

Net loss per common share:
Basic	$	(0.21)	$	(2.13)
Diluted	$	(0.21)	$	(2.13)

-10-

Table of Contents

	For the Nine Months ended June 30,
	2014		2013 Restated
Numerator:
Net loss available to stockholders	$	(8,502,410)	$	(20,266,534)

Denominator:
Weighted average number of common shares – Basic		2,056,510		1,171,252
Weighted average number of common shares – Diluted		2,056,510		1,171,252

Net loss per common share:
Basic	$	(4.13)	$	(17.3)
Diluted	$	(4.13)	$	(17.3)

3. RESTATEMENT OF THE JUNE 30, 2013 BALANCES

As a result of certain adjustments affecting quarters of the fiscal year ended September 30, 2013, that were made as of September 30, 2013, the previously reported condensed consolidated statements of operations for the three and nine months ended June 30, 2013 and the consolidated statement of cash flow for the nine months ended June 30, 2013 have been restated. The restatements are a result of the following:

Certain warrants with price protection features as described in Note 6, were not accounted for as derivatives for the three and nine months ended June 30, 2013. This resulted in an over and understatement of expense by $1,276,187 and $8,546,411, respectively for the three months and nine months ended June 30, 2013.

The Company incorrectly calculated the expense related to the issuance of stock options for the three and nine months ended June 30, 2013. This resulted in an aggregate understatement of general and administrative and sales and marketing expenses of $201,079 and $1,485,875, respectively for the three and nine months ended June 30, 2013.

·	The Company incorrectly calculated interest expense. This resulted in an over and understatement of interest expense of $208,334 and $797,910 for the three and nine months ended June 30, 2013, respectively.

·	The Company recorded an overstatement of expense for loss on warrant inducement of $316,274 for the three and nine months ended June 30, 2013.

·	The Company incorrectly recorded gain from beneficial conversion feature of $524,576 for the three months ended June 30, 2013 and loss from beneficial conversion features of $481,668 for the nine months ended June 30, 2013.

-11-

Table of Contents

Detailed below are the account balances, which were restated to reflect the accounting for the previously described transactions.

	Three months Ended June 30, 2013 Restated				Three months Ended June 30, 2013 (Originally Issued)			Effect of the Change
General and administrative expense		$	(1,984,467	)		(1,783,388	)		(201,079	)
Sales and marketing		$	(461,800	)		(461,800	)		-
Interest expense		$	(1,599,554	)		(1,807,888	)		208,334
Loss on warrant inducement		$	-			(316,274	)		316,274
Change in fair value of warrant derivative liabilities		$	1,276,187			-			1,276,187
Beneficial conversion features of convertible notes payable		$	-			524,576			(524,576	)
Net loss		$	(2,568,290	)		(3,637,039	)		1,068,749
Loss per share, basic and diluted		$	(2.13	)		(3.01	)		(0.88	)

	Nine Months Ended June 30, 2013 Restated				Nine Months Ended June 30, 2013 (Originally Issued)			Effect of the Change
General and administrative expense		$	(5,285,412	)		(4,277,662	)		(1,007,750	)
Sales and marketing		$	(2,447,947	)		(1,969,822	)		(478,125	)
Interest expense		$	(2,962,246	)		(2,164,336	)		(797,910	)
Expense on issuance of derivative liabilities		$	(1,283,103	)		-			(1,283,103	)
Loss on warrant inducement			-			(316,274	)		316,274
Change in fair value of warrant derivative liabilities		$	(8,546,411	)		-			(8,546,411	)
Beneficial conversion features of convertible notes payable		$	-			(481,668	)		481,668
Net loss		$	(20,266,533	)		(8,944,785	)		(11,321,748	)
Loss per share, basic and diluted		$	(17.30	)		(7.64	)		(9.66	)

4. GOING CONCERN

The Company has not established sources of revenue sufficient to fund the development of the business, projected operating expenses and commitments for the next twelve months and may be unable to obtain sufficient debt or equity financing. The Company has incurred net losses since inception, had a net loss of $ (8,502,410) and used $(1,730,215) in cash from operating activities during the nine month period ended June 30, 2014. At June 30, 2014, current assets were $63,215 and current liabilities were $2,655,601. Further, at June 30, 2014, the accumulated deficit and total stockholder’s deficit amounted to $52,984,807 and $3,436,220, respectively. These conditions raise substantial doubt about the Company’s ability to continue as a going concern. No adjustments have been made as a result of this uncertainty.

The Company has taken several steps to address its liquidity requirements. In addition to reducing the amount of operating expenses that it incurs on a monthly basis, the Company focused on liquidating available inventory and seeking additional debt or equity financing. Management is negotiating with its creditors to settle obligations at less than stated amounts. The Company also continued its evaluation of strategic alternatives that may be available to advance the strategic direction of the company.

-12-

Table of Contents

5. NOTES PAYABLE

The Company had the following notes payable at June 30, 2014 and September 30, 2013.

	June 30,		September,30
	2014		2013

Convertible notes payable with interest at 12% (the “January 2014 Notes”)	$	1,000,000	$	-
Convertible notes payable with interest at 10% ( the “November 2013 Notes”)		527,500		-
Convertible notes payable with interest at 12% (the “March 2013 Notes”)		5,000		5,000
5% Six month secured promissory note due October 9, 2013		112,086		174,395
	$	1,644,586	$	179,395

	June 30,		September 30,
	2014		2013
Current	$	644,586	$	179,395
Long term		1,000,000		-
Total	$	1,644,586	$	179,395

January 2014 Notes

On January 3, 2014, we entered into a securities purchase agreement (the “Purchase Agreement”) with two investors pursuant to which we issued and sold 12% senior secured convertible notes in the aggregate original principal amount of $1,000,000 (the “Notes”) and warrants to purchase up to 375,000 shares of our common stock (the “Warrants”). The indebtedness evidenced by the Notes bears interest at 12% per year, and accrues and is payable together with principal on January 2, 2019. The Notes may be converted, at the option of the holder, into the Company’s common stock, at any time following issuance at an initial conversion price(the “Fixed Conversion Price”) of $4.00 per share (subject to adjustment as provided in the Note). From and after the sixth month anniversary of the issuance of the Notes, the conversion price of the Notes will be equal to the lower of (i) the Fixed Conversion Price and (ii) sixty percent of the lowest weighted average price our common stock on any trading day for the sixty trading days immediately preceding any conversion of the Senior Notes (the “Alternative conversion Price,” and together with the Fixed Conversion Price, the “Conversion Price”). The Conversion Price is also subject to anti-dilution adjustments as provided for the Senior Notes. The Notes are secured by a first lien on substantially all of Fuse’s assets pursuant to a pledge and security agreement (the “Security Agreement”) among the parties.

Under the terms of the Warrants, the Holders are entitled to exercise the Warrants for a period of five (5) years from issuance at a price of $5.18 per share (subject to adjustment as provided in the Warrant).

In recording the transaction, the Company recorded a discount for the full face value of the Notes and recorded a derivative liability at fair value for the warrants and the debt conversion feature of $1,617,629, resulting in an expense of $604,504 upon recording the derivative liability. The discount is amortized over the life of the notes using the interest method.

The fair value of the warrants and the debt conversion feature on the issue date was estimated using the Black-Scholes valuation model with the following assumptions:

Expected term	18 months		- 5 years
Expected average volatility	117.00	% - 121.00%
Expected dividend yield	0		%
Risk-free interest rate	.23		%

-13-

Table of Contents

The securities were issued pursuant to the exemption from registration afforded by Section 4(a)(2) of the Securities Act and Regulation D thereunder. In connection with these transactions, Fuse paid a placement agent fee of $43,400 and issued to the placement agent and their respective designees, placement agent warrants to purchase 7% of the number of shares of common stock that are issuable pursuant to the Notes and Warrants.

November 2013 Notes

On November 7, 2013, we entered into a securities purchase agreement (the “Purchase Agreement”) with a group of investors pursuant to which Fuse issued and sold 10% senior secured convertible notes in the aggregate original principal amount of $775,000 (the “Notes”) and warrants to purchase up to 129,154 shares of Fuse’s common stock (the “Warrants”). The investor group included among others, Brian Tuffin, our Chief Executive Officer.

The indebtedness evidenced by the Notes bears interest at 10% per year, and accrues and is payable together with principal on the 60th day after Closing. The Notes may be converted, at the option of the holder, (i) into the Company’s common stock, at any time following issuance at a conversion price of $13.00 per share (subject to adjustment as provided in the Note) or (ii) if the Company consummates a subsequent financing generating gross proceeds of not less than $4,000,000 (a “Subsequent Financing”), into the securities sold in the Subsequent Financing at a specified discount from the offering price of such securities. The Notes are secured by a first lien on substantially all of Fuse’s assets pursuant to a pledge and security agreement (the “Security Agreement”) among the parties.

Under the terms of the Warrants, the Holders are entitled to exercise the Warrants for a period of five (5) years following Closing at a price of $13.00 per share (subject to adjustment as provided in the Warrant). The Company recorded a debt discount of $275,309 and recorded the warrant derivative liability at fair value. The discount is amortized over the life of the notes using the interest method

The fair value of the warrants on the due date was estimated using the Black-Scholes valuation model with the following assumptions:

Expected term	1 year
Expected average volatility	106.00	%
Expected dividend yield	0	%
Risk-free interest rate	.12	%

In connection with the financing, Fuse granted piggy-back page registration rights to the Holders with respect to the shares of common stock issuable upon conversion of the Notes and exercise of the Warrants.

The securities were issued pursuant to the exemption from registration afforded by Section 4(a)(2) of the Securities Act and Regulation D thereunder. In connection with these transactions, we paid a placement agent fee of $43,400 to Dawson James Securities and issued to the placement agent and their respective designees, placement agent warrants to purchase 7% of the number of shares of common stock that are issuable pursuant to the Notes and Warrants.

During the three months ended June 30, 2013, $247,500 principal amount of notes and $4,772 interest on the notes were converted into 245,150 common shares.

March 2013 Notes

On March 7, 2013, we sold (i) $2,050,000 in combined principal amount of senior convertible and senior subordinated convertible notes (the “March 2013 Notes”) and (ii) warrants (the “March 2013 Warrants”), consisting of (a) series A warrants to purchase an aggregate of 60,294 (prior to conversion rate adjustment) shares of common stock (the “Series A Warrants”) and (b) series B warrants to purchase an aggregate of 60,294 (prior to conversion rate adjustment) shares of common stock (the “Series B Warrants”) at a purchase price of $2,050,000, in a private placement to a group of institutional and accredited investors pursuant to a Securities Purchase Agreement, dated as of March 4, 2013. Prior to remeasurement, the March 2013 Notes are convertible into shares of the Company’s common stock at a conversion rate of $34.00, and are entitled to earn interest which may be paid in cash or in shares of common stock. The March 2013 Warrants are exercisable into shares of common stock and have been accounted for as derivatives (See Note 6).

-14-

Table of Contents

The March 2013 Notes are one (1) year senior convertible notes with an aggregate principal amount of $1,500,000 (“Series A Notes”) and one (1) year senior subordinated convertible notes with an aggregate principal amount of $550,000 (the “Series B Notes”). The March 2013 Notes will accrue interest at a rate of five percent (5%) per annum. The interest accrued is payable in interest shares, although the Company may, at its option and upon written notice to each note holder of the March 2013 Notes, make such interest payments in cash or in a combination of cash and interest shares.

The Series A Warrants have a term of five (5) years from the Closing Date and the Series B Warrants have a term of seven (7) months from the Closing Date. Each of the Series A Warrants and the Series B Warrants is immediately exercisable upon issuance into an aggregate of 60,294 (prior to remeasurement of the conversion rate) fully paid and non-assessable shares at an initial exercise price of $42.00 per share in the case of the Class A Warrants and $34.00 per share in the case of the Class B Warrants.

Any holder of the March 2013 Notes is entitled to convert the notes into shares of common stock at any time by delivery of a notice of conversion to the Company. On or before the third trading day after receipt of the conversion notice, the Company must deliver to the note holder such number of conversion shares to which the note holder is entitled pursuant to the conversion. The number of shares of common stock the note holder will receive upon conversion of the Notes will be determined by dividing the amount of principal being converted plus any accrued and unpaid interest by the conversion price effective at the time of the conversion. The March 2013 Notes have an initial conversion price of $34.00 however it is subject to reset after a measurement period commencing upon effectiveness of a registration statement (Registration No. 333-187491) covering the shares underlying such securities. The registration statement was declared effective on May 22, 2013. As a result, this triggered an adjustment to the conversion rate if the stock price falls below the initial conversion rate of $34.00 on the tenth (10th) consecutive trading day following the registration statement and 80% of the average of the volume-weighted average prices for each of the preceding ten (10) complete consecutive trading days.

On June 6, 2013, the Company adjusted the conversion rate based on the 80% of the Company’s stock trading value for the 10 preceding days. As a result of the revision, the conversion rate was reduced to $18.80. The exercise price of the Series A Warrants and Series B Warrants was also adjusted to $29.80 and $18.80, respectively. The adjusted conversion rate and exercise price increased the shares available for conversion to 109,043.

The Company received net proceeds in the amount of approximately $1,794,000 after offering costs of $256,000. In recording the transaction, the Company recorded a debt discount for the full face value of the Notes, and recorded the Series A and B Warrants as Derivative Liabilities at fair market value. The discount associated with the warrants is amortized over the life of the March 2013 Notes using the interest method. The value of the warrants was calculated using the Black-Scholes valuation model and totaled $3,333,103 at issuance, resulting in a $1,283,103 loss upon recording the warrant derivative liability.

During the quarter ending June 30, 2013, the noteholders of the March 2013 Notes converted substantially all the outstanding March 2013 Notes, reducing the Company debt associated with such convertible notes from $2,105,000 to $5,000 in exchange for 112,374 shares.

With respect to the March 2013 financing, the Company paid the co-placement agents a placement fee of $164,000 and issued to the co-placement agents and their designees, five-year warrants to purchase an aggregate of 6,331 shares of common stock at an exercise price of $42.00 per share and seven-month warrants to purchase an aggregate of 6,331 shares of common stock at an exercise price of $34.00 per share. The total fair value of warrants and shares issued was approximately $368,000. The conversion rate adjustment increased the shares issued to the Placement Agent. The series A Warrants increased to 9,091 and the series B Warrant increased to 11,499.

The fair value of each warrant on the date issued was estimated using the Black-Scholes valuation model. The following assumptions were used for the calculation of the warrants granted in March 2013.

	(Series A Warrants)			(Series B Warrants)
Expected term		1 year		7 months
Expected average volatility		120.00	%	120.00	%
Expected dividend yield		0	%	0	%
Risk-free interest rate		.80	%	.12	%

-15-

Table of Contents

6. DERIVATIVE LIABILITIES

The Company has warrants and debt conversion features issued in connection with its convertible notes payable with price protection provisions that allow for the reduction in the exercise price of the warrants and conversion price of the debt in the event the Company subsequently issues stock or securities convertible into stock at a price lower than the exercise or conversion price. Simultaneously with any reduction to the exercise price of the warrants, the number of shares of common stock that may be purchased upon exercise of each of these warrants shall be increased or decreased proportionately, so that after such adjustment the aggregate exercise price payable for the adjusted number of warrants shall be the same as the aggregate exercise price in effect immediately prior to such adjustment. The Company accounted for its warrants and debt conversion features with price protection in accordance with FASB ASC Topic 815.

The Company’s derivative instruments have been measured at fair value at June 30, 2014 using the Black-Scholes model, which approximates a binomial or lattice model. The liability is revalued at each reporting period and changes in fair value are recognized currently in the consolidated statements of operations. The initial recognition and subsequent changes in fair value of the warrant derivative liability have no effect on the Company’s cash flows.

The recognition and revaluation of the derivatives at each reporting period resulted in the recognition of an expense of $1,680,246 and $8,546,411 for the nine months ended June 30, 2014 and 2013, respectively. The fair value of the derivatives at June 30, 2014 is $762,808, which is reported on the consolidated balance sheet under the caption “Derivative Liabilities”.

Fair Value Assumptions Used in Accounting for Derivative Liabilities

The Company has determined its derivative liabilities to be a Level 3 fair value measurement and has used the Black-Scholes pricing model to calculate the fair value as of June 30, 2014. The Black-Scholes model requires six basic data inputs: the exercise or strike price, time to expiration, the risk free interest rate, the current stock price, the estimated volatility of the stock price in the future, and the dividend rate. Changes to these inputs could produce a significantly higher or lower fair value measurement. The key inputs used in the June 30, 2014 fair value calculations were as follows:

Stock Price	$	0.01
Volatility		120%-188	%
Strike Price	$	0.029 - 0.25
Risk-free Rate		0.10%-0.13	%
Dividend Rate		0	%
Expected Life	6 months – 5 years

At June 30, 2014, the estimated fair values of the liabilities measured on a recurring basis are as follows:

	Fair Value Measurements at June 30, 2014
	Balance at June 30, 2014		Significant Unobservable Inputs (Level 3)
Warrant derivative liabilities	$	762,808	$	762,808

-16-

Table of Contents

The following tables present the activity for liabilities measured at estimated fair value using unobservable inputs for nine months ended June 30, 2014:

	Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
	Derivative Liabilities
Beginning balance at September 30, 2013	$	252,210
Issuance of derivative liabilities		1,928,901
Changes in estimated fair value		1,680,246
Reclassification of derivative liability to additional paid-in capital		(3,098,549)
Ending balance at June 30, 2014	$	762,808

7. WARRANT EXCHANGE

On January 3, 2014, we repurchased outstanding Advisory Warrants (the “Advisory Warrants”) from the holders through an exchange offer. These advisory warrants were originally issued in 2011 and 2012 for investment banking services. Under the exchange agreement, the holders of Advisory Warrants to purchase an aggregate of 4,141 shares of our common stock agreed to exchange their Advisory Warrants for an aggregate of 120,000 shares of our common stock. The Exchange Shares were issued to the holders pursuant to the exemption from registration afforded by Section 3(a) (9) of the Securities Act of 1933, as amended (the “Securities Act”).

As a result of the warrants exchange, an expense of $480,000 was recorded as expense on inducement of warrant exchange.

On December 2, 2013, we concluded an exchange offer pursuant to which we repurchased our outstanding Series A Warrants (the “Series A Warrants”) and Exchange Warrants (the “Exchange Warrants”) from the holders thereof (the “Holders”). These Series A Warrants were originally issued on March 7, 2013 pursuant to a Securities Purchase Agreement dated March 4, 2013, among the Company and certain investors and were scheduled to expire on March 7, 2018. The Exchange Warrants were issued in a private exchange offer completed on March 14, 2013 and were scheduled to expire on March 14, 2018. The exchange offer reflects Fuse’s ongoing efforts to reduce market overhang.

Under Exchange Agreements entered into between the Company and the Holders, the Holders of Series A Warrants to purchase an aggregate of 99,045 shares of our common stock and Exchange Warrants to purchase an aggregate of 43,009 shares of our common stock agreed to exchange their Series A Warrants and/or their Exchange Warrants for an aggregate of 408,645 shares of our common stock (the “Exchange Shares”).

As a result of the exchange, the warrant derivative liability related to the Series A warrants was reduced by $3,098,549. An expense on inducement of warrant exchange in the amount of $170,616 was recorded as a result of the exchange of the Exchange Warrants.

8. INCOME TAXES

The Company recorded no income tax benefit or expense for the losses for the three months and nine months ended June 30, 2014 and 2013 since management has determined that the realization is not assured and has created a valuation allowance for the full amount of deferred tax assets.

-17-

Table of Contents

9. STOCKHOLDERS’ EQUITY (DEFICIT)

Preferred stock

At June 30, 2014, the Company had 10,000,000 shares authorized and no shares issued and outstanding of its $0.001 par value preferred stock.

Common stock

At June 30, 2014 and September 30, 2013, the Company had 800,000,000 and 400,000,000 shares authorized and 2,338,077 and 1,384,721 shares issued and outstanding, respectively, of its $0.001 par value common stock. On March 19, 2014 the holders of the Company’s outstanding voting capital approved an amendment to the Company’s Articles of Incorporation to increase the number of shares of common stock authorized to be issued by the Company from 400,000,000 to 800,000,000.

Transactions during the nine months ended June 30, 2014

Common Stock

During the nine months ended June 30, 2014, the Company issued 178,225 shares of common stock to athletes and consultants for endorsement and consulting services valued at approximately $1,019,000.

During the nine months ended June 30, 2014, the Company issued 245,150 shares of common stock upon conversion of convertible notes payable with principal and accrued interest totaling $252,272.

Warrants

During the nine months ended June 30, 2014, the holders of the Advisory Warrants exercised 4,141 Advisory Warrants for 120,000 shares of common stock which generated an expense on inducement of warrant exchange of $480,000 (see Note 7).

During the nine months ended June 30, 2014, the holders of the March 2013 Notes exercised 1,336 of series B Warrants issued in connection therewith for common stock which generated $14,691 in cash.

On December 13, 2013, the Company reached agreements with the holders of the series A Warrants that were issued in conjunction with the March 2013 Notes, and the holders of the exchange warrants. The terms of the agreements resulted in the exchange of the 99,045 series A Warrants and 43,009 exchange warrants for 408,645 shares of common stock which generated an expense on inducement of warrant exchange of $170,616 (see Note 7).

Transactions during the nine months ended June 30, 2013

Common Stock

During the nine months ended June 30, 2013, the Company issued 121,781 shares of common stock upon conversion of convertible notes payable with a principal balance and accrued interest totaling $2,356,207.

During the nine months ended June 30, 2013, the company issued 25,500 shares of common stock to athletes and consultants for endorsement and consulting services valued at approximately $1,151,000.

Warrants

During the nine months ended June 30, 2013, the holders of the February 2012 Notes exercised 69,150 of series B Warrants issued in connection therewith for common stock which generated $1,521,324 in cash. In addition, during the period there were cashless exercises in the amount of 4,595 shares from our series A warrants issued in connection with the February 2012 Notes.

-18-

Table of Contents

On March 14, 2013, the Company reached agreements with the holders of the Series A Warrants that were issued in conjunction with the February 2012 Notes. The terms of the agreements resulted in the exchange of the 134,420 Series A Warrants for 233,648 shares of common stock and 43,009 new five-year Warrants having an exercise price of $60.00 per share.

During the nine months ended June 30, 2013, the holders of the March 2013 notes exercised 20,935 of series B warrants issued in connection therewith for common stock which generated $529,386 in cash.

Options

During the nine months ended June 30, 2013, a former employee and several consultants exercised their stock options for 13,277 shares, which generated cash in the amount of $270,825.

10. COMMITMENTS AND CONTINGENCIES

Consulting agreement - The Company entered into a consulting agreement with Mr. Durschlag in April 2010 under which he may receive royalty payments in accordance with the terms of his patent assignment and technology transfer agreement. Mr. Durschlag is entitled to royalties on Fuse Science, Inc. sales be as follows:

Sales Range		Commission Rate
$	0 - $100,000		0.00	%
$	100,001 - $10,000,000		5.00	%
$	10,000,001 - $50,000,000		2.50	%

Employment agreements - The Company currently has an employment agreement with Brian Tuffin and Jeanne Hebert.

Effective December 28, 2012 the Company entered into a settlement agreement with the Company’s former Chief Marketing Officer and Chief Information Officer, Aitan Zacharin for approximately 5,000 options to acquire common stock at exercise prices from $24.00 to $42.00 and $58,000 over a period of seven months commencing January 1, 2013.

Endorsement agreements – Several of our endorsement agreements require share or option compensation to be issued annually. In addition, additional shares may be granted in the event of certain performance milestones.

The Company also issued stock options as compensation under certain other endorsement agreements. These agreements have a term of one to five years with Company options to extend the agreements for one to three years at mutually agreeable terms.

11. SUBSEQUENT EVENTS

On August 8, 2014, we issued and sold a senior secured convertible note in the principal amount of $20,000 and warrants to purchase up to 31,250 shares of common stock to an investor pursuant to a letter agreement. The note is convertible into shares of common stock at an initial conversion price of the lower of (x) prior to April 3, 2014, $4.00 per share (subject to adjustment as provided herein) (the “Fixed Conversion Price”) and (y) on or after April 3, 2014, the lower of (I) the Fixed Conversion Price and (II) sixty percent (60%) of the lowest weighted average price of the common stock on any trading day during the sixty (60) consecutive trading days ending on the trading day immediately preceding the date of conversion. The warrants are exercisable at an initial exercise price of $0.30 per share.

On August 22, 2014, we filed a certificate of amendment to our articles of incorporation to effect a 1 for 200 reverse split of our issued and outstanding common stock. The reverse split was effective with the Financial Industry Regulatory Authority (FINRA) on August 27, 2014. All per share amounts referenced in this Quarterly Report are reflective of the Reverse Split.

-19-

Table of Contents

On August 25, 2014, we issued and sold a senior secured convertible note in the principal amount of $20,000 and warrants to purchase up to 31,250 shares of common stock to an investor pursuant to a letter agreement. The note is convertible into shares of common stock at an initial conversion price of the lower of (x) prior to April 3, 2014, $4.00 per share (subject to adjustment as provided herein) (the “Fixed Conversion Price”) and (y) on or after April 3, 2014, the lower of (I) the Fixed Conversion Price and (II) sixty percent (60%) of the lowest weighted average price of the common stock on any trading day during the sixty (60) consecutive trading days ending on the trading day immediately preceding the date of conversion. The warrants are exercisable at an initial exercise price of $0.30 per share.

On August 27, 2014, we entered into a series of exchange agreements with certain holders of convertible debentures and promissory notes in the principal face amount of $1,697,000. Pursuant to the exchange agreements, the holders exchanged the notes and relinquished any and all other rights they may have pursuant to the notes in exchange for 1,500,000 shares of newly designated Series A Convertible Preferred Stock (the “Series A Preferred Stock”). Such exchanges were conducted pursuant to the exemption provided by Section 3(a)(9) of the Securities Act of 1933, as amended.

Each share of Series A Preferred Stock has a stated value of $2.00 and is convertible into shares of common stock equal to the stated value (and all accrued but unpaid dividends) divided by a conversion price equal to the lower of (i) $0.02 and (ii) twenty percent (20%) of the lowest VWAP of the common stock on the trading day during the twenty (20) consecutive trading days ending on the trading day immediately preceding the conversion date (subject to adjustment). The Series A Preferred Stock accrues dividends at a rate of 12% per annum, payable quarterly in arrears in cash or in kind, subject to certain conditions being met. The Series A Preferred Stock contains a seven year “make-whole” provision such that if the Series A Preferred Stock is converted prior to the seventh anniversary of the date of original issuance, the holder will be entitled to receive the remaining amount of dividends that would accrued from the of the conversion until such seven year anniversary. The Company is prohibited from effecting the conversion of the Series A Preferred Stock to the extent that, as a result of such conversion, the holder beneficially owns more than 2.49%, in the aggregate, of the issued and outstanding shares of the Company’s common stock calculated immediately after giving effect to the issuance of shares of common stock upon the conversion of the Series A Preferred Stock.

On August 27, 2014, the Company filed the Series A Certificate of Designation with the Secretary of State of the State of Nevada.

In June, July and August of 2014 the Company entered into agreements with several of its vendors and creditors in which approximately $2,519,000 of obligations shall be extinguished upon the repayment of $251,238 to such vendors, in the aggregate, which is anticipated to occur during September 2014.

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Forward Looking Statements

This analysis of our results of operations should be read in conjunction with the accompanying financial statements, including notes thereto, contained in Item 1 of this Report. This Report contains certain forward-looking statements within the meaning of Section 27A of the Securities Act, and Section 21E of the Securities Exchange Act of 1934. Statements that are predictive in nature and that depend upon or refer to future events or conditions are forward-looking statements. Although we believe that these statements are based upon reasonable expectations, we can give no assurance that projections will be achieved. Please refer to the discussion of forward-looking statements included in Part I of this Report.

-20-

Table of Contents

RESULTS OF OPERATIONS

Three Months Ending June 30, 2014 as Compared to Three Months Ended June 30, 2013.

Revenues and Gross Profit

	Three Months ended
	June 30,
	2014		2013 Restated		$ Change		% Change

Sales, net	$	57,261	$	284,374	$	(227,113)		(80%)
Cost of sales		1,248,639		83,030		1,165,609		1,404%
Gross profit	$	(1,191,378)	$	201,344	$	(1,392,722)

Sales

Net Sales were $57,261 for the three months ended June 30, 2014, as compared to $284,374 for the three months ended June 30, 2013. This decrease was due to a termination of a contract with a major customer. Cost of sales increased dramatically due to $1,200,000 write-off of short dated and expired inventory.

Gross Profit

Gross loss percentage during the three months ended June 30, 2014 was 2,081% compared to gross profit percentage of 70% for the three months ending June 30, 2013.

Operating Costs and Expenses

	Three Months ended
	June 30,
	2014		2013 Restated		$ Change

General and administrative	$	572,878	$	1,984,467	$	(1,411,589)
Research and development		177,652		-		177,652
Sales and marketing		258,489		461,800		(203,311)
Loss on retirement of assets		37,543		-		37,543
	$	1046,562	$	2,446,267	$	(1,399,705)

Our operating expenses were $1,046,562 and $2,446,267 for the three months ended June 30, 2014 and June 30, 2013, respectively, a decrease of $1,399,705 from 2013 to 2014. The decrease is due to the decrease in employees. For the three months ending June 30, 2014, $483,830 was recorded for share-based compensation and amortization of deferred compensation. This compares with $1,343,607 for share-based compensation and amortization of deferred compensation for the three months ending June 30, 2013. The deferred compensation expense in 2014 and 2013 represents the amortized fair value of stock and options issued for services to non-employees. The share-based compensation charges to operations in 2014 and 2013 were primarily for stock options granted under our 2011 Incentive Stock Plan to executive officers and were made so that their interests would be aligned with those of shareholders, providing incentive to improve Company performance on a long-term basis. Grants of stock options were also made to third parties for various services rendered and as additional compensation for financing agreements. Amortization of deferred compensation is recorded in general and administrative expenses. Share-based compensation expense is included in sales and marketing and general and administrative expenses. Research & development expenses increased due to the shift of intellectual property and associated equipment to an expense to be consistent with the practice of an R&D based company advancing its technology.

-21-

Table of Contents

General and Administrative Expenses

For the three months ended June 30, 2014 and 2013 general and administrative expenses were $572,878 and $1,984,467, respectively. General and administrative expenses consist primarily of compensation and support costs for management and administrative staff, and for other general and administrative costs, including professional fees related to accounting, finance, and legal services as well as other operating expenses.

	Three months ended June 30,
	2014		2013 Restated

Professional fees	$	278,875	$	1,678,566
Salaries and benefits		294,013		507,317
Other general and administrative expense		(10)		(201,416)
	$	572,878	$	1,984,467

Professional Fees Expense

Professional fees expense decreased to $278,875 for the three months ended June 30, 2014, compared to $1,678,566 for the three months ended June 30, 2013. This decrease was due to a reduction in the Company’s requirements for legal, compliance, protection and accounting and consulting services related to the Company’s ongoing day-to-day business dealings and execution of its business plan, including, accounting, financial reporting and SEC compliance.

Salary and Benefits

Salary and benefits amounted to $294,013 for the three months ended June 30, 2014 compared to $507,317 for the three months ended June 30, 2013. The decrease was due to a decrease in personnel headcount and non-cash compensation.

Sales and Marketing

For three months ended June 30, 2014 and 2013, sales and marketing expenses were $258,489 and $461,800, respectively. In 2014, sales and marketing expenses also include the cost of production and distribution of advertising segments featuring these professional athletes. The Company’s products are endorsed by a number of professional athletes, which are remunerated cash and non-cash payments. The expenses in sales and marketing are also attributed to endorsement contracts with these professional athletes. Sales and marketing expenses consist primary of compensation and support costs for sales and marketing personnel, professional services, promotional, marketing and related activities.

Other Expense

Other income (expense) consists of the following:

	Three months ended June 30,
	2014		2013 Restated

Expense on issuance of derivative liabilities	$	(165,076)	$	-
Change in fair value of derivative liabilities		2,055,622		1,276,187
Interest expense		(100,660)		(1,599,554)
	$	1,789,886	$	(323,367)

-22-

Table of Contents

Interest Expense

Interest expense is primarily attributable to convertible notes payable. During January 2014, the company issued $1,000,000 of convertible notes bearing interest of 12%. During February of 2012, the Company issued $3,169,359 of convertible notes bearing interest of 9%. On March 7, 2013, the Company issued similar notes with an aggregate face value of $2,050,000 bearing interest of 12%. Interest expense amounted to $100,660 for the three months ended June 30, 2014, as compared to interest expense of approximately $1,599,554 for the three months ended June 30, 2013. Also included in interest expense is amortization of financing fees relating to the notes and amortization of note discounts on the balance of the outstanding notes.

Nine months Ended June 30, 2014 as Compared to Nine months Ended June 30, 2013.

Revenues and Gross Profit

	Nine months ended
	June 30,
	2014			2013 Restated		$ Change		% Change

Sales, net	$	444,353		$	381,708	$	62,645		16%
Cost of sales		1,423,364			121,523		1,301,841		1,072%
Gross profit	$	(979,011	)		260,185	$	(1,239,196)

Sales

Net Sales were $444,353 for the nine months ended June 30, 2014, as compared to $381,708 for the nine months ended June 30, 2013. The increase in sales was due to the roll-out of the Company’s product via its distribution partnerships, which began shipping during the fourth quarter of 2012. Cost of sales increased dramatically due to $1,200,000 write-off of short dated and expired inventory.

Gross Profit

Gross loss percentage during the nine months ended June 30, 2014 was 220% compared to gross profit percentage of 68% for the nine months ending June 30, 2013.

Operating Costs and Expenses

	Nine months ended
	June 30,
	2014		2013 Restated		$ Change

General and administrative	$	2,664,092	$	5,285,412	$	(2,621,320)
Research and development		177,652		1,600		176,052
Sales and Marketing		1,147,972		2,447,947		(1,299,975)
Loss on retirement of assets		37,543		-		37,543
	$	4,027,259	$	7,734,959	$	(3,707,700)

-23-

Table of Contents

Our operating expenses were $4,027,259 and $7,734,959 for the nine months ended June 30, 2014 and June 30, 2013, respectively, a decrease of $3,707,700 from 2013 to 2014. The decrease is due to reduction in personnel headcount and decrease in non-cash compensation. For the nine months ending June 30, 2014, approximately $1,760,621 was recorded for share-based compensation and amortization of deferred compensation. This compares with approximately $4,225,686 for share-based compensation and amortization of deferred compensation for the nine months ending June 30, 2013. The deferred compensation expense in 2014 and 2013 represents the amortized fair value of stock and options issued for services to non-employees. The share-based compensation charges to operations in 2014 and 2013 were primarily for stock options granted under our 2011 Incentive Stock Plan to executive officers and were made so that their interests would be aligned with those of shareholders, providing incentive to improve Company performance on a long-term basis. Grants of stock options were also made to third parties for various services rendered and as additional compensation for financing agreements. Amortization of deferred compensation is recorded in general and administrative expenses. Share-based compensation expense is included in sales and marketing and general and administrative expenses. Research & development expenses increased due to the shift of intellectual property and associated equipment to an expense to be consistent with the practice of an R&D based company advancing its technology.

General and Administrative Expenses

For the nine months ended June 30, 2014 and 2013 general and administrative expenses were $2,664,092 and $5,285,412 for staff, and for other general and administrative costs, including professional fees related to accounting, finance, and legal services as well as other operating expenses.

	Nine months ended June 30,
	2014		2013 Restated

Professional fees	$	1,384,355	$	2,801,814
Salaries and benefits		1,085,595		2,135,220
Other general and administrative expense		194,142		348,378
	$	2,664,092	$	5,285,412

Professional Fees Expense

Professional fees expense decreased to $1,384,355 for the nine months ended June 30, 2014, compared to $2,801,814 for the nine months ended June 30, 2013. This decrease was due to a reduction in the Company’s requirements for legal, compliance, protection and accounting and consulting services related to the Company’s ongoing day-to-day business dealings and execution of its business plan, including, accounting, financial reporting and SEC compliance. Professional fees include $327,400 in non-cash compensation during the nine months ended June 30, 2014.

Salary and Benefits

Salary and benefits amounted to $1,085,595 for the nine months ended June 30, 2014 compared to $2,135,220 for the nine months ended June 30, 2013. The decrease was due to decrease in personnel headcount and non-cash compensation.

Sales and Marketing

For nine months ended June 30, 2014 and 2013, sales and marketing expenses were $1,147,922 and $2,447,947, respectively. In 2014, sales and marketing expenses also include the cost of production and distribution of advertising segments featuring these professional athletes. The company’s products are endorsed by a number of professional athletes, which are remunerated cash and non-cash payments. The expenses in sales and marketing are also attributed to endorsement contracts with these professional athletes. Sales and marketing expenses consist primary of compensation and support costs for sales and marketing personnel, professional services, promotional, marketing and related activities.

-24-

Table of Contents

Other Expense

Other income (expense) consists of the following:

	Nine months ended June 30,
	2014		2013 Restated

Expense on inducement of warrant exchange	$	(650,616)	$	(1,283,103)
Expense on issuance of derivative liabilities		(604,504)		-
Change in fair value of derivative liabilities		(1,680,246)		(8,546,411)
Interest expense		(560,774)		(2,962,246)
	$	(3,496,140)	$	(12,791,760)

Interest Expense

Interest expense is primarily attributable to convertible notes payable. Interest expense amounted to $560,774 for the nine months ended June 30, 2014, as compared to interest expense of approximately $2,962,246 for the nine months ended June 30, 2013. This decrease is due to the conversion of notes to common shares.. Also included in interest expense is amortization of financing fees relating to the notes and amortization of note discounts on the balance of the outstanding notes.

LIQUIDITY AND CAPITAL RESOURCES

Liquidity

The following table summarizes total current assets, liabilities and working capital at June 30, 2014 compared to September 30, 2013.

	June 30, 2014		September 30, 2013		Increase/(Decrease)

Current Assets	$	63,215	$	1,423,730	$	(1,360,515)
Current Liabilities	$	2,655,601	$	2,055,136	$	600,465
Working Capital (Deficit)	$	(2,592,386)	$	(631,406)	$	(1,960,980)

As June 30, 2014, we had a working capital deficit of $ 2,592,386, as compared to a working capital deficit of $631,406 at September 31, 2013, an increase of $1,960,980. The Company plans to devote resources for research and development of its delivery technology.

Net cash (used for) operating activities for the nine months ended June 30, 2014 and 2013 was $(1,730,215) and $(4,168,308), respectively. The net loss for the nine months ended June 30, 2014 and 2013 was $(8,502,410) and $(20,266,534), respectively.

Net cash (used for) investing activities for the nine months ended June 30, 2014 and 2013 respectively, was $(17,585) and $(66,063), respectively. The Company invested in developing its intellectual property during the nine months ended June 30, 2014.

Net cash obtained through all financing activities for the nine months ended June 30, 2014 and 2013 was $1,724,691, and $4,552,536 respectively.

Our primary source of operating cash during fiscal 2013 has been through private placements of our securities, principally convertible notes and warrants and the subsequent exercise of certain of those warrants.

-25-

Table of Contents

Going Concern

The financial statements are prepared using the accrual method of accounting in accordance with accounting principles generally accepted in the United States of America and have been prepared on a going concern basis, which contemplates the realization of assets and the settlement of liabilities in the normal course of business. However, the Company has incurred significant losses and experienced negative cash flow since its inception. At June 30, 2014, the Company had cash of $6,321 and a working capital deficit of $2,592,386. Further, at June 30, 2014, the accumulated deficit amounted to $52,984,807. As a result of the history of losses and unfavorable financial condition, there is substantial doubt about the ability of the Company to continue as a going concern.

The Company will require additional funding of between $1,000,000 and $3,000,000 during 2014 to finance the growth of its current and expected future operations as well as to achieve its strategic objectives. The Company believes its current available cash along with anticipated revenues will be insufficient to meet its cash needs for the near future. There can be no assurance that financing will be available in amounts or terms acceptable to the Company, if at all.

In response to these problems, management is taking the following actions:

●	Seeking additional third party debt and/or equity financing;

●	Continue facilitation of technology licensing to advance R&D platform efforts; and

●	Aggressively exploring strategic alternatives that may exist for the company.

There can be no assurances that the Company will be able to achieve its objectives in 2014 and beyond. If unsuccessful, it may require the Company to file for bankruptcy or cease operations. The financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts or amounts classified as liabilities that might be necessary should the Company be forced to take any such actions.

RECENT ACCOUNTING PRONOUNCEMENTS

New Accounting Standards

There are several new accounting pronouncements issued by the Financial Accounting Standards Board (“FASB”) which are not yet effective. Each of these pronouncements, as applicable, has been or will be adopted by the Company. Management does not believe any of these accounting pronouncements has had or will have a material impact on the Company’s financial position or operating results.

Critical Accounting Policies

The SEC issued “Cautionary Advice Regarding Disclosure about Critical Accounting Policies”; suggesting companies provide additional disclosure and commentary on their most critical accounting policies. The SEC defined the most critical accounting policies as the ones that are most important to the portrayal of a company’s financial condition and operating results, and require management to make its most difficult and subjective judgments, often as a result of the need to make estimates of matters that are inherently uncertain. Based on this definition our most critical accounting policies are in process of evolving while we move from the development stage to the operational stage of our business cycle.

Off-Balance Sheet Arrangements

None.

Tabular Disclosure Of Contractual Obligations

None.

-26-

Table of Contents

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Not applicable.

ITEM 4. CONTROLS AND PROCEDURES

We maintain “disclosure controls and procedures,” as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934 (the “Exchange Act”), that are designed to ensure that information required to be disclosed by us in reports that we file or submit under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in Securities and Exchange Commission rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Office, who is also our acting Chief Financial Officer, to allow timely decisions regarding required disclosure. In designing and evaluating our disclosure controls and procedures, management recognized that disclosure controls and procedures, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the disclosure controls and procedures are met. Additionally, in designing disclosure controls and procedures, our management necessarily was required to apply its judgment in evaluating the cost-benefit relationship of possible disclosure controls and procedures.

The design of any disclosure controls and procedures also is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions.

With respect to the quarter ended June 30, 2014, under the supervision and with the participation of our management, we conducted an evaluation of the effectiveness of the design and operations of our disclosure controls and procedures. Based upon this evaluation, the Company’s management has concluded that the Company’s disclosure controls and procedures were not effective as of June 30, 2014, based on the following:

●	The Company does not have adequate controls and procedures to detect errors in accounting for certain of its financing transactions, specifically related to the Company’s issuance of convertible debt and warrants.

●	The Company does not have adequate controls and procedures to detect errors in accounting for certain of its equity transactions, specifically related to recording stock options granted to employees, consultants and endorsers.

However, to the extent possible, we will implement procedures to assure that the initiation of transactions, the custody of assets and the recording of transactions will be performed by separate individuals. We believe that the foregoing steps will remediate the material weakness identified above, and we will continue to monitor the effectiveness of these steps and make any changes that our management deems appropriate.

Management is in the process of determining how best to make the required changes that are needed to implement an effective system of internal control over financial reporting. Our management acknowledges the existence of this problem, and intends to develop procedures to address it to the extent possible given the Company’s limitations in financial and human resources.

Management does not expect that our internal control over financial reporting will prevent or detect all errors and all fraud. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control systems are met. Further, the design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Because of the inherent limitations in a cost-effective control system, no evaluation of internal control over financial reporting can provide absolute assurance that misstatements due to error or fraud will not occur or that all control issues and instances of fraud, if any, have been or will be detected.

Changes in Internal Control over Financial Reporting:

There were no changes in our internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) that occurred during the fiscal quarter ended June 30, 2014 which have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

-27-

Table of Contents

PART II – OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

None

ITEM 1A. RISK FACTORS

There have been no changes to the risk factors as set forth in our Annual Report on Form 10-K for the year ended September 30, 2013.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

None

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

None

ITEM 4. MINE SAFETY DISCLOSURES

Not applicable.

ITEM 5. OTHER INFORMATION

None

ITEM 6. EXHIBITS

31.1	Certification pursuant to 18 U.S.C. Section 1350 Section 302 of the Sarbanes-Oxley Act of 2002

32.1	Certification pursuant to 18 U.S.C. Section 1350 Section 906 of the Sarbanes-Oxley Act of 2002

101.INS*	XBRL Instance Document

101.SCH*	XBRL Taxonomy Extension Schema

101.CAL*	XBRL Taxonomy Extension Calculation Linkbase

101.DEF*	XBRL Taxonomy Extension Definition Linkbase

101.LAB*	XBRL Taxonomy Extension Label Linkbase

101.PRE*	XBRL Taxonomy Extension Presentation Linkbase

*Pursuant to Rule 406T of Regulation S-T, these interactive data files are deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933 or Section 18 of the Securities Act of 1934 and otherwise are not subject to liability.

-28-

Table of Contents

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

	FUSE SCIENCE, INC.

September 18, 2014	By: /s/Brian Tuffin
	Brian Tuffin,
	Chief Executive Officer and Acting Chief Financial Officer
	(Principal Executive Officer and Principal Financial and Accounting Officer)

Fuse Science, Inc. - FORM 10-Q/A - September 18, 2014

Attached files

Fuse Science, Inc. Reports