9 unchanged sentences
symbol “SNYR”.
−Removed: Quarter Ended
+Added: The table below provides the high
+Added: and low prices for the periods presented.
of March 30, 2018, we had 37 shareholders of record of our common stock.
13 unchanged sentences
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
−Removed: following discussion is an overview of the important factors that management focuses on in evaluating our business;
−Removed: condition and operating performance should be read in conjunction with the financial statements included in this Annual Report
−Removed: on Form 10-K.
+Added: following discussion is an overview of the important factors that management focuses on in evaluating our business, financial
+Added: condition and operating performance and should be read in conjunction with the financial statements included in this Annual
+Added: Report on Form 10-K.
This discussion contains forward-looking statements that involve risks and uncertainties.
−Removed: Actual results could differ
−Removed: materially from those anticipated in these forward-looking statements as a result of any number of factors, including those set
−Removed: forth in the Company’s reports filed with the SEC on Form 10-K, 10-Q and 8-K as well as in this Annual Report on Form 10-K.
−Removed: Given the uncertainties that surround such statements, you are cautioned not to place undue reliance on such forward-looking statements.
−Removed: Company is in the business of marketing and distributing consumer branded products through various distribution channels primarily
−Removed: in the health and wellness industry.
−Removed: The Company’s strategy is to grow both organically and by future acquisition.
+Added: Actual results
+Added: could differ materially from those anticipated in these forward-looking statements as a result of any number of factors, including
+Added: those set forth in the Company’s reports filed with the SEC on Forms 10-K, 10-Q and 8-K as well as in this Annual
+Added: Report on Form 10-K.
+Added: Given the uncertainties that surround such statements, you are cautioned not to place undue reliance on such
+Added: forward-looking statements.
+Added: are in the business of marketing
+Added: and distributing consumer branded products through various distribution channels primarily in the health and wellness industry.
+Added: Our strategy is to grow both organically and by future acquisition.
management’s discussion and analysis of our financial condition and results of operations are only based on our current
14 unchanged sentences
GAAP”), provides useful information to investors.
−Removed: December 31, 2016
−Removed: Interest income
−Removed: Interest expense
−Removed: Loss on change in fair value of derivative liability
−Removed: Stock-based compensation
−Removed: One-time expenses for 2015 acquisitions
−Removed: Stock issued for services
−Removed: Settlement Expenses
−Removed: Directors Fees
−Removed: Loss on extinguishment of debt
−Removed: Focus Factor Kids return
−Removed: Impairment of Intangible Assets
−Removed: Loss on foreign currency translation and transaction
−Removed: Write off of obsolete inventory
−Removed: Non-cash implied interest
−Removed: Adjusted EBITDA
+Added: expenses, net of other income
+Added: on foreign currency translation and transaction
and Adjusted EBITDA are considered non-GAAP financial measures.
6 unchanged sentences
one-time expenses for acquisitions;
−Removed: loss on foreign
−Removed: currency translation and transaction;
−Removed: and the write off of obsolete inventory.
−Removed: The Company’s definitions of EBITDA and adjusted
−Removed: EBITDA might not be comparable to similarly titled measures reported by other companies.
+Added: loss on foreign currency translation and transaction.
+Added: The Company’s definitions of EBITDA and adjusted EBITDA might not
+Added: be comparable to similarly titled measures reported by other companies.
of Operations for the Years Ended December 31, 2017 and December 31, 2016
−Removed: 2015, we completed five acquisitions, with at least one in each of the three targeted verticals of Nutraceuticals, Cosmeceuticals
−Removed: and Over the Counter (OTC).
−Removed: Our objective is to grow all three verticals to provide a balanced and synergistic portfolio that
−Removed: drives consumer demand via multiple channels.
+Added: 2017, we completed one acquisition and developed two new brands.
+Added: Our objective is to grow all four of our targeted verticals
+Added: (Nutraceuticals, Over the Counter (OTC), Consumer Goods and Cosmeceuticals) to provide a balanced and synergistic portfolio
+Added: that drives consumer demand via multiple channels.
During 2016, we focused on growing and managing our existing brands.
1 unchanged sentence
for the year ended December 31, 2016.
−Removed: This is primarily due to having a full year of operations of the acquisitions we completed
−Removed: during 2015 and is comprised of the following categories:
−Removed: December 31, 2016
−Removed: December 31, 2015
+Added: This is comprised of the following categories:
Nutraceuticals
−Removed: Over the Counter (OTC)
+Added: the Counter (OTC)
Cosmeceuticals
+Added: decrease in our Nutraceutical category was due to the shift of resources to new brands.
+Added: The increase in both the consumer goods
+Added: and cosmeceuticals categories was due to a new product line.
the year ended December 31, 2017, our cost of revenue was $9,818,406.
1 unchanged sentence
was $10,205,324.
−Removed: This increase is also due to having a full year of operations of the acquisitions we completed during 2015 and
−Removed: is comprised of the following categories:
−Removed: December 31, 2016
−Removed: December 31, 2015
+Added: This is comprised of the following categories:
Nutraceuticals
−Removed: Over the Counter (OTC)
+Added: the Counter (OTC)
Cosmeceuticals
−Removed: profit was $24,635,070, or 71%, for the year ended December 31, 2016, as compared to gross profit of $8,148,247, or
−Removed: 61%, for the same period in 2015, an increase of $16,486,825, or 202%.
−Removed: The increase in gross profit and gross profit margin
−Removed: is directly related to increase in sales and better negotiated deals with manufacturers, utilizing volume purchasing to avail
−Removed: lower prices and purchasing finished goods instead of buying components.
+Added: decrease in our Nutraceutical category was due lower revenue due to a shift in focus to new brands.
+Added: The increase in both the consumer
+Added: goods and cosmeceuticals categories was due to a new product line.
+Added: profit was $25,777,629, or 72% of gross revenue, for the year ended December 31, 2017, as compared to gross profit of $24,635,070,
+Added: or 71% of gross revenue, for the same period in 2016, an increase of $1,142,559, or 5%.
+Added: The increase in gross profit
+Added: and gross profit margin is directly related to increase in sales and better negotiated deals with manufacturers, utilizing volume
+Added: purchasing to avail lower prices and purchasing finished goods instead of buying components.
and Marketing Expenses
−Removed: the year ended December 31, 2016, our selling and marketing expenses were $10,334,075 as compared to $3,685,727 for the
−Removed: year ended December 31, 2015, which is primarily due to marketing our various products in multiple media channels including print,
−Removed: television and online.
−Removed: This increase is also due to having a full year of operations of the acquisitions we completed during 2015.
+Added: the year ended December 31, 2017, our selling and marketing expenses were $14,043,870 as compared to $10,334,075 for the year
+Added: ended December 31, 2016.
+Added: The increase is primarily due to marketing our various products in multiple media channels including
+Added: print, television and online.
and Administrative Expenses
1 unchanged sentence
For the year ended December 31, 2016,
−Removed: our general and administrative expenses were $3,368,495, the change in which was primarily due to having a full year of operations
−Removed: of the acquisitions we completed in 2015.
+Added: our general and administrative expenses were $8,019,722.
+Added: The increase is a modest due to normal operating expenses and
+Added: increased personnel.
and Amortization Expenses
−Removed: the year ended December 31, 2016 our depreciation and amortization expenses were $1,170,778 as compared to $608,002 for the year
−Removed: ended December 31, 2015.
+Added: the year ended December 31, 2017 our depreciation and amortization expenses were $1,493,285 as compared to $1,170,778 for the
+Added: year ended December 31, 2016.
The increase in 2017 is due to the acquisitions completed during 2017.
of Intangible Assets and Goodwill
−Removed: review of intangible assets and goodwill, it was determined that the carrying value of the intangible assets and goodwill for
−Removed: one of our subsidiaries may not be recoverable, so the assets were fully impaired.
−Removed: For the year ended December 31, 2016, we recorded
−Removed: non-cash intangible asset and goodwill impairment charges of $2,176,910 related to a subsidiary.
+Added: review of intangible assets and goodwill as of December 31, 2016, it was determined that the carrying value of the intangible
+Added: assets and goodwill for one of our subsidiaries may not be recoverable, so the assets were fully impaired.
+Added: for the year ended December 31, 2016, we recorded non-cash intangible asset and goodwill impairment charges of $2,176,910 related
+Added: to a subsidiary.
Income and Expenses
the year ended December 31, 2017, we had other (income) and expense items of the following:
−Removed: Interest income
−Removed: Interest expense
−Removed: Remeasurement loss on translation of foreign subsidiary
−Removed: Gain on change in fair value of derivative liability
−Removed: Amortization of debt discount
−Removed: Amortization of debt issuance cost
−Removed: Settlement expense
−Removed: Loss on extinguishment of debt
+Added: Remeasurement
+Added: gain on translation of foreign subsidiary
+Added: of debt issuance cost
+Added: on the sale of assets
the year ended December 31, 2016 we had other (income) and expense items of the following:
−Removed: Interest income
−Removed: Interest expense
−Removed: Remeasurement gain on translation of foreign subsidiary
−Removed: Loss on change in fair value of derivative liability
−Removed: Amortization of debt discount
−Removed: Amortization of debt issuance cost
−Removed: increase in interest expense in 2016 was due to the loans issued for the purpose of acquisitions of various companies’
−Removed: We also issued warrants along with the loans and paid debt issuance cost in 2015 which lead to the amortization of debt
−Removed: discount and debt issuance cost during 2015.
−Removed: We issued warrants with a reset provision in 2015 which lead to the calculation of
−Removed: warrant derivative liability and hence we recorded a loss on change in fair value of derivative liability.
+Added: Remeasurement
+Added: loss on translation of foreign subsidiary
+Added: on change in fair value of derivative liability
+Added: of debt discount
+Added: of debt issuance cost
+Added: on extinguishment of debt
+Added: decrease in interest expense in 2017 was due to the pay down of loans issued for the purpose of acquisitions of various companies
+Added: We also issued warrants along with the loans and paid debt issuance cost in 2015 which lead to the amortization of
+Added: debt discount and debt issuance cost during 2016.
+Added: We issued warrants with a reset provision in 2015 which lead to the calculation
+Added: of warrant derivative liability and hence we recorded a loss on change in fair value of derivative liability.
In 2016, we cancelled
those warrants and issued shares, which resulted in a loss on extinguishment of debt.
−Removed: the years ended December 31, 2016 and 2015 we incurred income tax expense of $944,358 and $389,945, respectively, primarily
−Removed: related to our subsidiary, NomadChoice Pty Limited (NomadChoice), located in Australia and which we acquired in 2015.
−Removed: For the year ended December
−Removed: 31, 2016, our net loss was $796,161.
+Added: the years ended December 31, 2017 and 2016 we incurred income tax expense of $316,012 and $944,358, respectively, primarily related
+Added: to our subsidiary, NomadChoice Pty Limited (NomadChoice), located in Australia, which we acquired in 2015.
+Added: Income (Loss)
+Added: the year ended December 31, 2017, our net income was $499,568.
For the year ended December 31, 2016 our net loss was $796,161.
−Removed: This was primarily
−Removed: due to non-operating expenses such as amortization of debt discounts and the change in the fair value of derivative liabilities
−Removed: In 2016, we had a full year of operations of the companies we acquired in 2015.
+Added: This was primarily due to non-operating expenses such as amortization of debt discounts and the loss on extinguishment of debt
and Capital Resources
+Added: of December 31, 2017, we had $1,955,614 cash on hand and a $3,278,903 working capital surplus.
+Added: In addition, we also have restricted
+Added: cash of $139,071 which is held for credit card collateral.
of December 31, 2016, we had $2,517,642 cash on hand and a $4,944,587 working capital deficit.
−Removed: In addition, we also have
+Added: In addition, we also had
restricted cash of $100,000 which is held for credit card collateral.
−Removed: of December 31, 2015, we had $3,640,893 cash on hand and a $6,029,421 working capital deficit.
−Removed: The deficit is largely due
−Removed: to the future liability we’ve accrued for in relation to an earn-out payment of $2,551,500 in which payments are due based
−Removed: solely on future earnings and a derivative liability for stock warrants outstanding of $3,096,179.
−Removed: In addition, we also had restricted
−Removed: cash of $607,084 which was comprised of $510,605 for the earn-out payment held in escrow account, $46,479 for a rolling reserve
−Removed: with Paypal and $50,000 for credit card collateral.
−Removed: Company’s consolidated financial statements are prepared using U.S.
−Removed: GAAP applicable to a going concern, which contemplates
−Removed: the realization of assets and liquidation of liabilities in the normal course of business.
−Removed: The Company had an accumulated deficit
−Removed: at December 31, 2016 of $9,366,000.
−Removed: The Company had a working capital deficit of $4,944,587 as of December 31, 2016.
−Removed: During the year ended December 31, 2016, the Company incurred net loss of $796,161.
−Removed: Due to acquisitions during 2015 of
−Removed: revenue producing products, the Company believes it has established an ongoing source of revenue that is sufficient to cover its
−Removed: operating costs and has income from operations of $2,933,585.
−Removed: The ability of the Company to continue as a going concern
−Removed: is dependent on the Company continuing to execute the sales of their products.
−Removed: to acquisitions during 2015 of revenue-producing products, the Company believes it has established an ongoing source of revenue
−Removed: that is sufficient to cover its operating costs.
−Removed: Management’s plans to continue as a going concern include raising additional
−Removed: capital through borrowing and/or sales of equity and debt securities.
−Removed: However, management cannot provide any assurances that the
−Removed: Company will be successful in accomplishing any of its plans.
−Removed: ability of the Company to continue as a going concern is dependent upon its ability to successfully accomplish the plans described
−Removed: in the preceding paragraph and eventually secure other sources of financing and attain profitable operations.
−Removed: The accompanying
−Removed: consolidated financial statements do not include any adjustments that might be necessary if the Company is unable to continue
−Removed: as a going concern.
−Removed: In their report accompanying our audited financial statements, our independent registered public accounting
−Removed: firm expressed substantial doubt as to our ability to continue as a going concern.
Ended December 31, 2017 and 2016
−Removed: Cash Provided by (Used in) Operating Activities
−Removed: the year ended December 31, 2016, we had net cash provided by operating activities of $6,038,620, as compared to $644,316 used
−Removed: in operating activities for the year ended December 31, 2015.
−Removed: The decrease was primarily attributable to a change in the business
−Removed: due to acquisitions during 2015.
−Removed: For 2016, the $6,038,620 consists of our net
−Removed: loss of $796,161 increased by:
−Removed: Amortization of debt issuance cost
−Removed: Depreciation and amortization
−Removed: Stock based compensation
−Removed: Amortization of debt discount
−Removed: Stock issued for services
−Removed: Settlement expense
−Removed: Foreign currency transaction gain
−Removed: Loss on extinguishment of debt
−Removed: Change in the fair value of derivative liability
−Removed: Remeasurement loss on translation of foreign subsidiary
−Removed: Impairment of goodwill and intangible assets
−Removed: Non cash implied interest
−Removed: Write-off of inventory
−Removed: Decrease in accounts receivable
−Removed: Increase in inventory
−Removed: Increase in prepaid expenses
−Removed: Increase in deferred revenue
−Removed: Decrease in accounts payable and accrued expenses
−Removed: 2015, the $644,316 consists of our net loss of $7,536,548 reduced by:
−Removed: Amortization of debt issuance cost
−Removed: Depreciation and amortization
−Removed: Stock based compensation
−Removed: Amortization of debt discount
−Removed: Foreign currency transaction loss
−Removed: Change in the fair value of derivative liability
−Removed: Remeasurement gain on translation of foreign subsidiary
−Removed: Bad debt allowance
−Removed: Increase in accounts receivable
−Removed: Increase in inventory
−Removed: Increase in prepaid expenses
−Removed: Increase in accounts payable and accrued expenses
+Added: Cash (Used in) Provided by Operating Activities
+Added: the year ended December 31, 2017, we had net cash used in operating activities of $831,070, as compared to $6,038,620 provided
+Added: by operating activities for the year ended December 31, 2016.
+Added: The decrease was primarily attributable to purchases of inventory
+Added: and an increase in accounts receivable.
+Added: 2017, the $831,070 consists of our net income of $499,568 adjusted by:
+Added: of debt issuance cost
+Added: and amortization
+Added: based compensation
+Added: currency transaction loss
+Added: Remeasurement
+Added: gain on translation of foreign subsidiary
+Added: cash implied interest
+Added: on sale of assets
+Added: in accounts receivable
+Added: in prepaid expenses
+Added: in deferred revenue
+Added: in accounts payable and accrued expenses
+Added: 2016, the $6,038,620 consists of our net loss of $796,161 adjusted by:
+Added: of debt issuance cost
+Added: and amortization
+Added: based compensation
+Added: of debt discount
+Added: issued for services
+Added: currency transaction gain
+Added: on extinguishment of debt
+Added: in the fair value of derivative liability
+Added: Remeasurement
+Added: loss on translation of foreign subsidiary
+Added: of goodwill and intangible assets
+Added: cash implied interest
+Added: in accounts receivable
+Added: in prepaid expenses
+Added: in deferred revenue
+Added: in accounts payable and accrued expenses
Cash Used in Investing Activities
−Removed: the year ended December 31, 2016, we used net cash of $2,346,643 in investing activities, as compared to $4,399,856 used in investing
−Removed: activities for the year ended December 31, 2015.
−Removed: The decrease was primarily attributable to the acquisitions during 2015.
+Added: the year ended December 31, 2017, we used net cash of $1,947,828 in investing activities, as compared to $2,346,643 used
+Added: in investing activities for the year ended December 31, 2016.
+Added: The increase was primarily due to the payment of brand development
activities during 2017:
−Removed: Payments for acquisition of fixed assets
−Removed: Restricted cash
−Removed: Payment of earn out liability
+Added: for acquisition of fixed assets
+Added: received from sale of assets
+Added: for brand development fees
activities during 2016:
−Removed: Payments for acquisition of fixed assets
−Removed: Restricted cash
−Removed: Payments for acquisition of Focus Factor assets
−Removed: Payments for acquisition of Neuragen assets
−Removed: Payments for acquisition of NomadChoice Pty Ltd
−Removed: Cash acquired in acquisitions
+Added: for acquisition of fixed assets
+Added: of earn out liability
Cash (Used in) Provided by Financing Activities
−Removed: the year ended December 31, 2016, financing activities used $4,831,250, as compared to $8,684,727 provided by financing activities
−Removed: for the year ended December 31, 2015.
−Removed: The decrease was primarily attributable to payments of notes payable issued in connection
−Removed: with the acquisitions during 2016.
+Added: the year ended December 31, 2017, financing activities provided $2,310,881, as compared to $4,831,250 used in financing
+Added: activities for the year ended December 31, 2016.
+Added: The increase was primarily attributable to the receipt of cash pursuant to
activities during 2017:
−Removed: Repayment of notes payable
−Removed: $ (4,831,250 )
+Added: from notes payable
+Added: of notes payable
+Added: of debt issuance cost
+Added: from sale of common stock
activities during 2016:
−Removed: Advances from related party
−Removed: Proceeds from notes payable
−Removed: Repayment of notes payable
−Removed: Payment of debt issuance costs
−Removed: Payment of dividends on subsidiary
−Removed: Proceeds from exercise of warrants
−Removed: Proceeds from issuance of common stock
+Added: of notes payable
+Added: $ (4,831,250 )
2018 Initiatives
2018, we have plans for organic growth within our current product lines by developing and launching new products and brands.
−Removed: technology center in Halifax, Nova Scotia will be in full operations for all of our brands.
−Removed: We have new marketing campaigns in
−Removed: process and intend to expand our online presence for each product.
−Removed: While we intend to grow further through additional acquisitions,
−Removed: we feel it is important to also develop our existing products.
+Added: have new marketing campaigns in process and intend to expand our online presence for each product.
+Added: While we intend to grow further
+Added: through additional acquisitions, we feel it is important to also develop our existing products.
Obligations and Off-Balance Sheet Arrangements
Sheet Arrangements
−Removed: effect of inflation on the Company’s operating results was not significant.
+Added: effect of inflation on our operating results was not significant in either 2017 or 2016.
of Significant Accounting Policies
14 unchanged sentences
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.