|
1.
|
Delaware
|
20-8046599
|
|
State
of Incorporation
|
IRS
Employer Identification No.
|
|
1010
N. Central Avenue
|
||
Glendale,
California 91202
|
||
(Address
of principal executive offices)
|
||
(818)
507-4617
|
||
(Issuer’s
telephone number)
|
PART
I
|
||
FINANCIAL
INFORMATION
|
PAGE
|
|
Item 1.
|
Financial
Statements - Unaudited
|
|
Condensed
Consolidated Balance Sheet As of April 30, 2009 and January 31, 2009 and
January 31, 2009
|
3
|
|
Condensed
Consolidated Statements of Operations For the Three months ended April 30,
2009 and 2008
|
4
|
|
Condensed
Consolidated Statements of Cash Flows For the Three months ended
April
30, 2009 and 2008
|
5
|
|
Notes
to Condensed Consolidated Financial Statements
|
6-16
|
|
Item
2.
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
16
|
Item
3.
|
Quantitative
and Qualitative Disclosures about Market Risk
|
17
|
Item
4.
|
Control
and Procedures.
|
18
|
PART
II
OTHER
INFORMATION
|
||
Item
1.
|
Legal
Proceedings
|
19
|
Item
2.
|
Unregistered
Sales of Equity Securities and the Use of Proceeds
|
19
|
Item
3.
|
Defaults
upon Senior Securities
|
19
|
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
19
|
Item
5.
|
Other
Information
|
19
|
Item
6.
|
Exhibits
|
19
|
APOLLO
MEDICAL HOLDINGS, INC.
|
|||
CONSOLIDATED
BALANCE SHEETS
|
|||
(UNAUDITED)
|
April
30,
|
January
31,
|
|||||||
2009
|
2009
|
|||||||
ASSETS
|
||||||||
CURRENT
ASSETS
|
||||||||
Cash
and cash equivalents
|
$ | 59,220 | $ | 84,161 | ||||
Accounts
receivable, net
|
269,248 | 255,665 | ||||||
Due
from affiliate
|
2,050 | 2,050 | ||||||
Prepaid
expenses
|
17,963 | 25,025 | ||||||
Total
current assets
|
348,481 | 366,901 | ||||||
Property
and equipment - net
|
36,992 | 47,330 | ||||||
TOTAL
ASSETS
|
$ | 385,474 | $ | 414,232 | ||||
LIABILITIES
AND STOCKHOLDERS DEFICIT:
|
||||||||
CURRENT
LIABILITIES:
|
||||||||
Accounts
payable and accrued liabilities
|
$ | 56,280 | $ | 65,141 | ||||
Shares
to be issued
|
378,500 | 284,000 | ||||||
Convertible
notes payable
|
10,000 | 10,000 | ||||||
Convertible
notes payable-related party
|
23,000 | 23,000 | ||||||
Current
portion of loan
|
46,081 | 41,782 | ||||||
Total
current liabilities
|
513,862 | 423,923 | ||||||
Loan
|
144,442 | 156,218 | ||||||
Convertible
notes payable-related party
|
75,000 | 75,000 | ||||||
Total
liabilities
|
733,304 | 655,141 | ||||||
STOCKHOLDERS'
EQUITY/(DEFICIT):
|
||||||||
Preferred
stock, par value $.001 and $0.0001 per share; 5,000,000
and
|
||||||||
25,000,000
shares authorized, respectively; none issued
|
- | - | ||||||
Common
Stock, par value $.001 and $0.0001, 100,000,000 shares
authorized,
|
||||||||
25,870,220
shares issued and outstanding
|
25,870 | 25,870 | ||||||
Non-controlling
interest
|
228,115 | 228,115 | ||||||
Additional
paid-in-capital
|
550,058 | 550,058 | ||||||
Accumulated
deficit
|
(1,151,873 | ) | (1,044,951 | ) | ||||
Total
stockholders' deficit
|
(347,830 | ) | (240,909 | ) | ||||
TOTAL
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
$ | 385,474 | $ | 414,232 | ||||
The
accompanying notes are an integral part of these consolidated financial
statements
|
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
|||
FOR
THE THREE MONTHS ENDING APRIL 30, 2009 AND 2008
|
|||
(UNADITED)
|
For
the three months ended
|
||||||||
April
30,
|
||||||||
2009
|
2008
|
|||||||
REVENUES
|
$ | 501,183 | $ | 10,000 | ||||
Operating
expenses:
|
||||||||
Cost
of services - physician practice salaries, benefits and
other
|
419,554 | - | ||||||
General
and administrative
|
172,562 | 83,134 | ||||||
Depreciation
|
10,338 | - | ||||||
Total
operating expenses
|
602,455 | 83,134 | ||||||
LOSS
FROM OPERATIONS
|
(101,272 | ) | (73,134 | ) | ||||
OTHER EXPENSES:
|
||||||||
Interest
expense
|
4,849 | - | ||||||
NET
LOSS BEFORE INCOME TAXES
|
(106,121 | ) | (73,134 | ) | ||||
Provision
for Income Tax
|
800 | - | ||||||
NET
LOSS
|
$ | (106,921 | ) | $ | (73,134 | ) | ||
Net income attributable to noncontrolling interest | 13,492 | - | ||||||
Net loss attributable to Apollo Medical Holding, Inc. | $ | (120,413 | ) | $ | (73,134 | ) | ||
WEIGHTED
AVERAGE SHARES OF COMMON STOCK OUTSTANDING,
|
||||||||
BASIC
AND DILUTED
|
25,870,220 | 20,933,490 | ||||||
*BASIC
AND DILUTED NET LOSS PER SHARE
|
(0.00 | ) | (0.00 | ) | ||||
*Weighted
average number of shares used to compute basic and diluted loss per share
is the same
|
||||||||
since
the effect of dilutive securities is anti-dilutive.
|
||||||||
The
accompanying notes are an integral part of these consolidated financial
statements
|
APOLLO
MEDICAL HOLDINGS, INC.
|
||||||||||||
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
||||||||||||
FOR
THE THREE MONTHS ENDED APRIL 30, 2009 AND 2008
|
||||||||||||
(UNAUDITED)
|
Three
months ended April 30,
|
||||||||
2009
|
2008
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Adjustments
to reconcile net loss to net cash
|
||||||||
(used
in) operating activities:
|
||||||||
Net
loss
|
$ | (106,921 | ) | $ | (73,134 | ) | ||
Depreciation
|
10,338 | - | ||||||
Bad
debt expense
|
462 | - | ||||||
Shares
to be issued for services
|
94,500 | - | ||||||
Changes
in assets and liabilities:
|
||||||||
Accounts
receivable
|
(14,045 | ) | - | |||||
Prepaid
expenses
|
7,062 | - | ||||||
Due
from related party
|
- | 1,600 | ||||||
Accounts
payable and accrued liabilities
|
(8,860 | ) | 53 | |||||
Net
cash used in operating activities
|
(17,465 | ) | (71,481 | ) | ||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Property
and Equipment
|
- | - | ||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Payments
of notes payable
|
(7,477 | ) | - | |||||
Proceeds
from issuance of common stock for cash
|
305,000 | |||||||
Net
cash (used in) provided by financing activities
|
(7,477 | ) | 305,000 | |||||
NET
INCREASE IN CASH & CASH EQUIVALENTS
|
(24,941 | ) | 233,519 | |||||
CASH
& CASH EQUIVALENTS, BEGINNING BALANCE
|
84,161 | 44,352 | ||||||
CASH
& CASH EQUIVALENTS, ENDING BALANCE
|
$ | 59,220 | $ | 277,871 | ||||
SUPPLEMENTARY
DISCLOSURES OF CASH FLOW INFORMATION
|
||||||||
Interest
paid during the quarter
|
$ | 2,582 | $ | - | ||||
Taxes
paid during the quarter
|
$ | 1,600 | $ | - |
1.
|
Description
of Business
|
2.
|
Summary
of Significant Accounting
Policies
|
April
30, 2009
|
January
31, 2009
|
|||||||
Computers
|
$ | 13,912 | $ | 13,912 | ||||
Software
|
138,443 | 138,443 | ||||||
Machinery
and equipment
|
50,815 | 50,815 | ||||||
Gross
Property and Equipment
|
203,170 | 203,170 | ||||||
Less
accumulated depreciation
|
(166,178 | ) | (155,840 | ) | ||||
Net
Property and Equipment
|
$ | 36,992 | $ | 47,330 |
April
30, 2009
|
January
31, 2009
|
|||||||
Accounts
payable
|
$ | 30,599 | $ | 30,599 | ||||
Accrued
interest
|
2,776 | 507 | ||||||
Accrued
professional fees
|
16,000 | 20,267 | ||||||
Accrued
payroll and income taxes
|
8,905 | 13,768 | ||||||
Total
|
$ | 56,280 | $ | 65,141 |
April
30, 2009
|
January
31, 2009
|
|||||||
Accrued
shares to be issued for note conversion
|
$ | 200,000 | $ | 200,000 | ||||
Accrued
shares to be issued for services
|
178,500 | 84,000 | ||||||
Total
|
$ | 378,500 | $ | 284,000 |
|
The
Company recorded value of warrants using the Black Scholes pricing model
using the following assumptions: Stock price $0.27,
Expected life of 3 years, Risk free bond rate of 1.05% to 2.00%
and volatility of 44% to 61%. Based on the assumptions used the
Company recorded the fair value of warrants amounting to $379
which was fully amortized as interest expense during year ended January
31, 2009.
|
Aggregate intrinsic
value |
Number
of warrants
|
|||||||
Outstanding
at January 31, 2009
|
$ | — | 625,803 | |||||
Granted
|
— | — | ||||||
Exercised
|
— | — | ||||||
Cancelled
|
— | — | ||||||
Outstanding
at April 30, 2009
|
$ | — | 625,803 |
Exercise
Price |
Warrants
outstanding |
Weighted
average
remaining contractual life |
Warrants
exercisable |
Weighted
average
exercise price |
||||||||||||
$ |
1.10
|
470,470
|
1.54
|
470,470
|
$
|
0.83
|
||||||||||
$ |
1.50
|
155,333
|
0.76
|
155,333
|
$
|
0.37
|
||||||||||
625,803
|
2.30
|
625,803
|
Cost
of Services was $419,554 for the
three months ended April 2009, compared to Cost of Services of $ 0 for the
corresponding three months ended April 2008. Cost of Services includes the
payroll and consulting costs of the physicians, all payroll related costs,
costs for all medical malpractice insurance and physician
privileges.
|
General
and Administrative expenses were $172,562 for the three months ended April
30, 2009, compared to General and Administrative expenses of $83,134
reported in the comparable three months of April 30, 2008. In the first
quarter of 2009, the Company recorded non-cash compensation expenses
totaling $94,500, related to the issuance of shares for service. There
were no comparable non-cash expenses in the first quarter of
2008.
|
a.
|
Evaluation
of Disclosure Controls and
Procedures.
|
ITEM
1. LEGAL
PROCEEDINGS
|
Exhibit
Number
|
Description
|
|
31.1
|
Certification
by Chief Executive Officer, required by Rule 13a-14(a) or Rule 15d-14(a)
of the Exchange Act.
|
|
31.2
|
Certification
by Chief Financial Officer, required by Rule 13a-14(a) or Rule 15d-14(a)
of the Exchange Act.
|
|
32.1
|
Certification
by Chief Executive Officer, required by Rule 13a-14(b) or Rule 15d-14(b)
of the Exchange Act and Section 1350 of Chapter 63 of Title 18 of the
United States Code.
|
|
32.2
|
Certification
by Chief Financial Officer, required by Rule 13a-14(b) or Rule 15d-14(b)
of the Exchange Act and Section 1350 of Chapter 63 of Title 18 of the
United States
Code.
|
APOLLO
MEDICAL HOLDINGS, INC.
|
||
Dated:
June 12, 2009
|
By:
|
/s/
Warren Hosseinion
|
Warren
Hosseinion
|
||
Chief
Executive Officer and Director
|
||
Dated:
June 12, 2009
|
By:
|
/s/
A. Noel DeWinter
|
A. Noel
DeWinter
|
||
Chief
Financial Officer and Principal Accounting Officer
|
||