(Mark One)
|
|
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
For the quarterly period ended September 30, 2012
|
|
OR
|
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES ACT OF 1934
|
For the transition period from ____________ to ____________
|
Delaware
|
32-0186005
|
|
(State or other jurisdiction of
incorporation or organization)
|
(I.R.S. Employer
Identification No.)
|
Large accelerated filer o
|
Accelerated filer o
|
|
Non-Accelerated filer o
|
Smaller reporting company x
|
|
(Do not check if a smaller reporting company
|
Page
|
|||
PART I.—FINANCIAL INFORMATION
|
|||
Item 1.
|
Financial Statements
|
||
Consolidated Balance Sheets
|
2
|
||
Consolidated Statements of Operations - unaudited
|
3
|
||
Consolidated Statement of Equity –unaudited
|
4
|
||
Consolidated Statement of Cash Flows - unaudited
|
5
|
||
Notes to Consolidated Financial Statements
|
6 | ||
Item 2.
|
Management’s Discussion and Analysis of Financial Conditions and Results of Operations
|
22 | |
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risks
|
27 | |
Item 4.
|
Controls and Procedures
|
27 | |
PART II—OTHER INFORMATION
|
|||
Item 1.
|
Legal Proceedings
|
28 | |
Item 1A.
|
Risk Factors
|
||
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
28 | |
Item 3.
|
Defaults Upon Senior Securities
|
28 | |
Item 4.
|
Mine Safety Disclosures
|
28 | |
Item 5.
|
Other Information
|
28 | |
Item 6.
|
Exhibits
|
28 | |
SIGNATURE
|
29 |
Progressive Care Inc. and Subsidiaries
|
||||||||
Consolidated Balance Sheets
|
||||||||
September 30, 2012
|
December 31, 2011
|
|||||||
(As Restated)
|
||||||||
(Unaudited)
|
||||||||
Assets
|
||||||||
Current Assets
|
||||||||
Cash
|
$ | 3,572 | $ | 88,874 | ||||
Accounts receivable - net
|
1,295,198 | 1,006,835 | ||||||
Income tax receivable
|
4,819 | - | ||||||
Inventory
|
319,951 | 248,678 | ||||||
Prepaids
|
23,546 | 21,741 | ||||||
Total Current Assets
|
1,647,086 | 1,366,128 | ||||||
Property and equipment - net
|
270,654 | 276,795 | ||||||
Other Assets
|
||||||||
Deposits
|
47,612 | 44,741 | ||||||
Debt issue costs - net
|
105,051 | 22,259 | ||||||
Deferred tax assets - net
|
216,322 | 167,613 | ||||||
Total Other Assets
|
368,985 | 234,613 | ||||||
Total Assets
|
$ | 2,286,725 | $ | 1,877,536 | ||||
Liabilities and Stockholders' Equity
|
||||||||
Current Liabilities
|
||||||||
Cash overdraft
|
$ | - | $ | 71,380 | ||||
Accounts payable and accrued liabilities
|
515,642 | 248,785 | ||||||
Deferred rent payable
|
39,812 | 17,535 | ||||||
Income taxes payable
|
- | 43,344 | ||||||
Debt - net
|
449,182 | 87,767 | ||||||
Debt - related party
|
85,000 | 73,329 | ||||||
Accrued interest payable - related party
|
- | 24,732 | ||||||
Derivative liability
|
187,974 | - | ||||||
Deferred tax liabilities - net
|
13,000 | 43,599 | ||||||
Total Current Liabilities
|
1,290,610 | 610,471 | ||||||
Long Term Debt
|
150,000 | 150,000 | ||||||
Total Liabilities
|
1,440,610 | 760,471 | ||||||
Stockholders' Equity
|
||||||||
Common stock, par value $0.0001; 100,000,000 shares authorized
|
||||||||
24,413,602 and 36,348,830 issued and outstanding, respectively
|
2,441 | 3,635 | ||||||
Additional paid in capital
|
(29,546 | ) | (267,831 | ) | ||||
Retained Earnings
|
873,220 | 1,381,261 | ||||||
Total Stockholders' Equity
|
846,115 | 1,117,065 | ||||||
Total Liabilities and Stockholders' Equity
|
$ | 2,286,725 | $ | 1,877,536 |
Progressive Care Inc. and Subsidiaries
|
||||||||||||||||
Consolidated Statements of Operations
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30, 2012
|
September 30, 2011
|
September 30, 2012
|
September 30, 2011
|
|||||||||||||
(As Restated)
|
(As Restated)
|
(As Restated)
|
(As Restated)
|
|||||||||||||
Sales - net
|
$ | 2,532,257 | $ | 1,937,985 | $ | 7,502,263 | $ | 5,707,894 | ||||||||
Cost of sales
|
1,749,911 | 1,085,814 | 5,337,783 | 2,917,767 | ||||||||||||
Gross profit
|
782,346 | 852,171 | 2,164,480 | 2,790,127 | ||||||||||||
Selling, general and administrative expenses
|
1,099,529 | 946,117 | 2,708,990 | 2,920,008 | ||||||||||||
Loss from operations
|
(317,183 | ) | (93,946 | ) | (544,510 | ) | (129,881 | ) | ||||||||
Other income (expense)
|
||||||||||||||||
Change in fair value of derivative liability
|
40,234 | - | 56,179 | - | ||||||||||||
Gain on AP and debt forgiveness
|
- | - | 69,298 | - | ||||||||||||
Gain on forgivensss of accrued interest - former related party
|
- | - | - | 12,585 | ||||||||||||
Loss on sale of equipment
|
- | (2,671 | ) | - | (2,671 | ) | ||||||||||
Interest expense
|
(127,181 | ) | (1,426 | ) | (213,575 | ) | (13,997 | ) | ||||||||
Total other expense
|
(86,947 | ) | (4,097 | ) | (88,098 | ) | (4,083 | ) | ||||||||
Loss before provision for income taxes
|
(404,130 | ) | (98,043 | ) | (632,608 | ) | (133,964 | ) | ||||||||
Provision for income taxes
|
||||||||||||||||
Current income tax benefit (expense)
|
26,482 | 25,795 | 45,259 | (14,748 | ) | |||||||||||
Deferred income tax benefit (expense)
|
55,115 | (29,601 | ) | 79,308 | (50,002 | ) | ||||||||||
Total income tax benefit (expense)
|
81,597 | (3,806 | ) | 124,567 | (64,750 | ) | ||||||||||
Net loss
|
$ | (322,533 | ) | $ | (101,849 | ) | $ | (508,041 | ) | $ | (198,714 | ) | ||||
Basic and diluted net loss per common share
|
(0.01 | ) | (0.00 | ) | (0.01 | ) | (0.01 | ) | ||||||||
Weighted average number of common shares outstanding
|
||||||||||||||||
during the period - basic and diluted
|
29,573,281 | 35,879,339 | 34,132,251 | 35,137,784 |
Progressive Care Inc. and Subsidiaries
|
||||||||||||||||||||
Consolidated Statement of Stockholders' Equity
|
||||||||||||||||||||
For the Years Ended December 31, 2011 and 2010 and the Period Ended September 30, 2010
|
||||||||||||||||||||
(Unaudited & Restated)
|
||||||||||||||||||||
Common Stock
|
Additional
|
Total
|
||||||||||||||||||
$0.0001 Par Value
|
Paid-in
|
Retained
|
Stockholders'
|
|||||||||||||||||
Shares
|
Amount
|
Capital
|
Earnings
|
Equity
|
||||||||||||||||
Balance, December 31, 2010
|
33,562,000 | $ | 3,356 | $ | (1,320,279 | ) | $ | 1,635,538 | $ | 318,615 | ||||||||||
Issuance of common stock for services rendered
|
302,261 | 30 | 83,213 | - | 83,243 | |||||||||||||||
Issuance of common stock for services rendered - related parties
|
1,385,596 | 139 | 524,861 | - | 525,000 | |||||||||||||||
Issuance of common stock in connection with the conversions of debt and acrrued interest
|
1,098,973 | 110 | 439,479 | - | 439,589 | |||||||||||||||
Issuance of warrants as debt issue cost - related party
|
- | - | 4,895 | - | 4,895 | |||||||||||||||
Net loss for the year ended December 31, 2011
|
- | - | - | (254,277 | ) | (254,277 | ) | |||||||||||||
Balance, December 31, 2011
|
36,348,830 | 3,635 | (267,831 | ) | 1,381,261 | 1,117,065 | ||||||||||||||
Issuance of common stock for debt issue costs
|
196,078 | 19 | 99,981 | - | 100,000 | |||||||||||||||
Issuance of common stock for services rendered
|
45,000 | 5 | 21,096 | - | 21,101 | |||||||||||||||
Issuance of common stock for services rendered - related party
|
32,126 | 3 | 14,997 | - | 15,000 | |||||||||||||||
Retirement of cancelled shares
|
(12,208,432 | ) | (1,221 | ) | 1,221 | - | - | |||||||||||||
Gain on debt forgiveness - related party
|
- | - | 100,990 | - | 100,990 | |||||||||||||||
Net loss for the nine months ended September 30, 2012
|
- | - | - | (508,041 | ) | (508,041 | ) | |||||||||||||
Balance, September 30, 2012 (unaudited, as restated)
|
24,413,602 | $ | 2,441 | $ | (29,546 | ) | $ | 873,220 | $ | 846,115 |
Progressive Care Inc. and Subsidiaries
|
||||||||
Consolidated Statements of Cash Flows
|
||||||||
(Unaudited)
|
||||||||
Nine Months Ended September 30,
|
||||||||
2012
|
2011
|
|||||||
(As Restated)
|
(As Restated)
|
|||||||
Cash Flows From Operating Activities:
|
||||||||
Net loss
|
$ | (508,041 | ) | $ | (198,714 | ) | ||
Adjustments to reconcile net loss to net cash
|
||||||||
provided by operating activities:
|
||||||||
Depreciation
|
193,840 | 30,576 | ||||||
Bad debt
|
277,659 | - | ||||||
Recognition of stock-based compensation
|
21,101 | 483,243 | ||||||
Recognition of stock-based compensation - related parties
|
15,000 | - | ||||||
Forgiveness of accrued interest - former related party
|
(12,585 | ) | ||||||
Amortization of debt issue costs and debt discount
|
172,052 | - | ||||||
Change in fair value of derivative liability
|
(56,179 | ) | - | |||||
Gain on AP and debt forgiveness
|
(69,298 | ) | - | |||||
Changes in operating assets and liabilities:
|
||||||||
(Increase) decrease in:
|
||||||||
Accounts receivable - net
|
(566,022 | ) | (393,552 | ) | ||||
Income tax receivable
|
(4,819 | ) | - | |||||
Inventory
|
(71,273 | ) | 49,990 | |||||
Prepaids
|
(1,805 | ) | - | |||||
Deposits
|
(2,871 | ) | (35,704 | ) | ||||
Deferred taxes
|
(79,308 | ) | 50,002 | |||||
Increase (decrease) in:
|
||||||||
Accounts payable and accrued liabilities
|
426,723 | 149,350 | ||||||
Deferred rent
|
22,277 | 13,100 | ||||||
Income tax payable
|
(43,344 | ) | 2,138 | |||||
Accrued interest payable - related party
|
2,929 | 4,387 | ||||||
Net Cash Provided by (Used in) Operating Activities
|
(271,379 | ) | 142,231 | |||||
Cash Flows From Investing Activities:
|
||||||||
Purchase of property and equipment
|
(187,699 | ) | (178,902 | ) | ||||
Loss on sale of equipment
|
- | 2,671 | ||||||
Net Cash Used in Investing Activities
|
(187,699 | ) | (176,231 | ) | ||||
Cash Flows From Financing Activities:
|
||||||||
Cash overdraft
|
(71,380 | ) | - | |||||
Proceeds from issuance of debt
|
540,000 | - | ||||||
Proceeds from issuance of debt - related party
|
85,000 | - | ||||||
Repayment of debt
|
(127,344 | ) | (71,780 | ) | ||||
Debt issue costs
|
(52,500 | ) | - | |||||
Net Cash Provided by (Used in) Financing Activities
|
373,776 | (71,780 | ) | |||||
Net decrease in cash
|
(85,302 | ) | (105,780 | ) | ||||
Cash at beginning of year
|
88,874 | 204,336 | ||||||
Cash at end of period
|
$ | 3,572 | $ | 98,556 | ||||
Supplemental disclosures of cash flow information:
|
||||||||
Cash paid for interest
|
$ | 12,062 | $ | 11,033 | ||||
Cash paid for taxes
|
$ | 3,000 | $ | 12,610 | ||||
Supplemental disclosures of non-cash financing activities:
|
||||||||
Conversion of accounts payable to notes
|
$ | 153,335 | $ | - | ||||
Debt discount recorded on convertible debt accounted for as a derivative liability
|
$ | 244,153 | $ | - | ||||
Issuance of common stock for debt issue costs
|
$ | 100,000 | $ | - | ||||
Gain on debt forgiveness - related party
|
$ | 100,990 | $ | - | ||||
Conversion of notes payable into common shares
|
$ | - | $ | 410,000 | ||||
Conversion of accrued interest into common shares
|
$ | - | $ | 29,589 |
Progressive Care Inc. and Subsidiaries
|
Notes to Consolidated Financial Statements
|
September 30, 2012
|
(Unaudited)
|
(As Restated)
|
Progressive Care Inc. and Subsidiaries
|
Notes to Consolidated Financial Statements
|
September 30, 2012
|
(Unaudited)
|
(As Restated)
|
September 30, 2012
|
||||||||||||
As Originally Reported
|
Adjustments
|
As Restated
|
||||||||||
Assets
|
||||||||||||
Current Assets
|
||||||||||||
Cash
|
$ | 3,572 | $ | - | $ | 3,572 | ||||||
Accounts receivable - net
|
1,295,198 | - | 1,295,198 | |||||||||
Income tax receivable
|
3,849 | 970 | A | 4,819 | ||||||||
Inventory
|
319951 | - | 319,951 | |||||||||
Prepaids
|
23,546 | - | 23,546 | |||||||||
Total Current Assets
|
1,646,116 | 970 | 1,647,086 | |||||||||
Property and equipment - net
|
270,654 | - | 270,654 | |||||||||
Other Assets
|
||||||||||||
Deposits
|
47,612 | - | 47,612 | |||||||||
Debt issue costs - net
|
105,051 | 105,051 | ||||||||||
Deferred tax assets - net
|
156, 268 | 60,054 | A | 216,322 | ||||||||
Total Other Assets
|
308,931 | 60,054 | 368,985 | |||||||||
Total Assets
|
$ | 2,225,701 | $ | 61,024 | $ | 2,286,725 | ||||||
Liabilities and Stockholders' Equity
|
||||||||||||
Current Liabilities
|
||||||||||||
Accounts payable and accrued liabilities
|
$ | 515,642 | $ | - | $ | 515,642 | ||||||
Deferred rent payable
|
39,812 | - | 39,812 | |||||||||
Debt - net
|
449,182 | - | 449,182 | |||||||||
Debt - related parties
|
85,000 | - | 85,000 | |||||||||
Derivative liability
|
187,974 | - | 187,974 | |||||||||
Deferred tax liabilities - net
|
55,268 | (42,268 | ) A | 13,000 | ||||||||
Total Current Liabilities
|
1,332,878 | (42,268 | ) | 1,290,610 | ||||||||
Long Term Debt
|
150,000 | - | 150,000 | |||||||||
Total Liabilities
|
1,482,878 | (42,268 | ) | 1,440,610 | ||||||||
Stockholders' Equity
|
||||||||||||
Common stock, par value $0.0001; 100,000,000 shares
|
||||||||||||
authorized, 35,280,000 and 5,280,000 issued and outstanding
|
2,441 | - | 2,441 | |||||||||
Additional paid in capital
|
93,340 | (122,886 | )B | (29,546 | ) | |||||||
Retained earnings
|
647,042 | 226,178 | B | 873,220 | ||||||||
Total Stockholders' Equity
|
742,823 | 103,292 | 846,115 | |||||||||
Total Liabilities and Stockholders' Equity
|
$ | 2,225,701 | $ | 61,024 | $ | 2,286,725 |
Adjustments
|
|
A - Recalculation of taxes including new net operating loss as a result of Reverse Merger; see Note 10
|
|
B- Change in additional paid in capital and retained earnings a result of change in acquirer/acquiree in connection with Reverse Merger; see Note 1
|
Progressive Care Inc. and Subsidiaries
|
Notes to Consolidated Financial Statements
|
September 30, 2012
|
(Unaudited)
|
(As Restated)
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||||||||||||||||||||||||||||||||||
September 30, 2012
|
September 30, 2011
|
September 30, 2012
|
September 30, 2011
|
|||||||||||||||||||||||||||||||||||||||||||||
As Originally Reported
|
Adjustments
|
As
Restated
|
As Originally Reported
|
Adjustments
|
As
Restated
|
As Originally Reported
|
Adjustments
|
As
Restated
|
As Originally Reported
|
Adjustments
|
As
Restated
|
|||||||||||||||||||||||||||||||||||||
Sales - net
|
$ | 2,532,257 | $ | - | 2,532,257 | $ | 1,937,985 | $ | - | $ | 1,937,985 | $ | 7,502,263 | $ | - | 7,502,263 | $ | 5,707,894 | $ | - | $ | 5,707,894 | ||||||||||||||||||||||||||
Cost of sales
|
1,749,911 | - | 1,749,911 | 1,085,814 | - | 1,085,814 | 5,337,783 | - | 5,337,783 | 2,917,767 | - | 2,917,767 | ||||||||||||||||||||||||||||||||||||
Gross profit
|
782,346 | - | 782,346 | 852,171 | - | 852,171 | 2,164,480 | - | 2,164,480 | 2,790,127 | - | 2,790,127 | ||||||||||||||||||||||||||||||||||||
Selling, general and administrative expenses
|
1,099,529 | - | 1,099,529 | 1,007,418 | (61,301 | ) | B | 946,117 | 2,708,990 | - | 2,708,990 | 3,101,911 | (181,903 | ) | B | 2,920,008 | ||||||||||||||||||||||||||||||||
Loss from operations
|
(317,183 | ) | - | (317,183 | ) | (155,247 | ) | 61,301 | (93,946 | ) | (544,510 | ) | - | (544,510 | ) | (311,784 | ) | 181,903 | (129,881 | ) | ||||||||||||||||||||||||||||
Other income (expense)
|
||||||||||||||||||||||||||||||||||||||||||||||||
Change in fair value of derivative liability
|
40,234 | - | 40,234 | - | - | - | 56,179 | - | 56,179 | - | - | - | ||||||||||||||||||||||||||||||||||||
Gain on AP and debt forgiveness
|
- | - | - | - | 69,298 | 69,298 | - | - | - | |||||||||||||||||||||||||||||||||||||||
Gain on forgivensss of accrued
interest - former related party
|
- | - | - | - | - | - | 12,585 | - | 12,585 | |||||||||||||||||||||||||||||||||||||||
Loss on sale of equipment
|
- | - | (2,671 | ) | (2,671 | ) | - | - | (2,671 | ) | - | (2,671 | ) | |||||||||||||||||||||||||||||||||||
Interest expense
|
(127,181 | ) | (127,181 | ) | (1,426 | ) | (1,426 | ) | (213,575 | ) | (213,575 | ) | (13,997 | ) | - | (13,997 | ) | |||||||||||||||||||||||||||||||
Total other expense
|
(86,947 | ) | - | (86,947 | ) | (4,097 | ) | (4,097 | ) | (88,098 | ) | - | (88,098 | ) | (4,083 | ) | - | (4,083 | ) | |||||||||||||||||||||||||||||
Loss before provision for income taxes
|
(404,130 | ) | - | (404,130 | ) | (159,344 | ) | 61,301 | (98,043 | ) | (632,608 | ) | - | (632,608 | ) | (315,867 | ) | 181,903 | (133,964 | ) | ||||||||||||||||||||||||||||
Provision for income taxes
|
||||||||||||||||||||||||||||||||||||||||||||||||
Current income tax benefit (expense)
|
- | 26,482 | A | 26,482 | - | 25,795 | A | 25,795 | - | 45,259 | A | 45,259 | - | (14,748 | ) | A | (14,748 | ) | ||||||||||||||||||||||||||||||
Deferred income tax benefit (expense)
|
39,699 | 15,416 | A | 55,115 | - | (29,601 | ) | A | (29,601 | ) | 39,699 | 39,609 | A | 79,308 | - | (50,002 | ) | A | (50,002 | ) | ||||||||||||||||||||||||||||
Total income tax benefit (expense)
|
39,699 | 41,898 | 81,597 | - | (3,806 | ) | (3,806 | ) | 39,699 | 84,868 | 124,567 | - | (64,750 | ) | (64,750 | ) | ||||||||||||||||||||||||||||||||
Net loss
|
$ | (364,431 | ) | $ | 41,898 | (322,533 | ) | $ | (159,344 | ) | $ | 57,495 | $ | (101,849 | ) | $ | (592,909 | ) | $ | 84,868 | (508,041 | ) | $ | (315,867 | ) | $ | 117,153 | $ | (198,714 | ) | ||||||||||||||||||
Basic and diluted loss per share
|
(0.01 | ) | (0.01 | ) | (0.00 | ) | (0.00 | ) | (0.02 | ) | (0.01 | ) | (0.01 | ) | (0.01 | ) | ||||||||||||||||||||||||||||||||
Weighted average number of common shares outstanding
|
||||||||||||||||||||||||||||||||||||||||||||||||
during the period - basic and diluted
|
29,573,281 | 29,573,281 | 35,879,539 | 35,879,339 | 34,132,251 | 34,132,251 | 35,137,928 | 35,137,784 |
Adjustments
|
A - Recalculation of taxes including new net operating loss as a result of Reverse Merger; see Note 10
|
B - Removal of amortization expense of intangible assets in connection with Reverse Merger; see Note 1
|
Progressive Care Inc. and Subsidiaries
|
Notes to Consolidated Financial Statements
|
September 30, 2012
|
(Unaudited)
|
(As Restated)
|
September 30, 2012
|
September 30, 2011
|
|||||||||||||||||||||||||
As Originally Reported
|
Adjustments
|
As
Restated
|
As Originally Reported
|
Adjustments
|
As
Restated
|
|||||||||||||||||||||
Cash Flows From Operating Activities:
|
||||||||||||||||||||||||||
Net loss
|
$ | (592,909 | ) | 84,868 | $ | (508,041 | ) | $ | (315,867 | ) | 117,153 | $ | (198,714 | ) | ||||||||||||
Adjustments to reconcile net loss to net cash
|
||||||||||||||||||||||||||
provided by operating activities:
|
||||||||||||||||||||||||||
Depreciation
|
193,840 | - | 193,840 | 30,576 | - | 30,576 | ||||||||||||||||||||
Bad debt
|
277,659 | - | 277,659 | - | - | - | ||||||||||||||||||||
Recognition of stock-based compensation
|
21,101 | - | 21,101 | 483,243 | - | 483,243 | ||||||||||||||||||||
Recognition of stock-based compensation - related parties
|
15,000 | - | 15,000 | - | - | - | ||||||||||||||||||||
Forgiveness of accrued interest - former related party
|
- | (12,585 | ) | C | (12,585 | ) | ||||||||||||||||||||
Amortization of intangibles
|
- | - | - | 181,904 | (181,904 | ) | B | - | ||||||||||||||||||
Amortization of debt issue costs and debt discount
|
172,052 | - | 172,052 | - | - | - | ||||||||||||||||||||
Change in fair value of derivative liability
|
(56,179 | ) | - | (56,179 | ) | - | - | - | ||||||||||||||||||
Gain on AP and debt forgiveness
|
(69,298 | ) | - | (69,298 | ) | - | - | - | ||||||||||||||||||
Changes in operating assets and liabilities:
|
||||||||||||||||||||||||||
(Increase) decrease in:
|
||||||||||||||||||||||||||
Accounts receivable - net
|
(566,022 | ) | - | (566,022 | ) | (393,552 | ) | - | (393,552 | ) | ||||||||||||||||
Income tax receivable
|
(3,849 | ) | (970 | ) | A | (4,819 | ) | (12,610 | ) | 12,610 | A | - | ||||||||||||||
Inventory
|
(71,273 | ) | - | (71,273 | ) | 49,990 | - | 49,990 | ||||||||||||||||||
Prepaids
|
(1,805 | ) | - | (1,805 | ) | - | - | - | ||||||||||||||||||
Deposits
|
(2,871 | ) | - | (2,871 | ) | (35,704 | ) | - | (35,704 | ) | ||||||||||||||||
Deferred tax assets - net
|
- | (79,308 | ) | A | (79,308 | ) | - | 50,002 | A | 50,002 | ||||||||||||||||
Increase (decrease) in:
|
||||||||||||||||||||||||||
Accounts payable and accrued liabilities
|
426,723 | - | 426,723 | 142,570 | 6,780 | C/D | 149,350 | |||||||||||||||||||
Deferred rent
|
22,277 | - | 22,277 | 13,100 | - | 13,100 | ||||||||||||||||||||
Income tax payable
|
(38,754 | ) | (4,590 | ) | A | (43,344 | ) | - | 2,138 | A | 2,138 | |||||||||||||||
Accrued interest payable - related party
|
2,929 | - | 2,929 | (1,419 | ) | 5,806 | C | 4,387 | ||||||||||||||||||
Net Cash Provided by (Used in) Operating Activities
|
(271,379 | ) | - | (271,379 | ) | 142,231 | - | 142,231 | ||||||||||||||||||
|
||||||||||||||||||||||||||
Cash Flows From Investing Activities:
|
||||||||||||||||||||||||||
Purchase of property and equipment
|
(187,699 | ) | - | (187,699 | ) | (176,231 | ) | (2,671 | ) | E | (178,902 | ) | ||||||||||||||
Loss on sale of equipment
|
- | - | - | - | 2,671 | E | 2,671 | |||||||||||||||||||
Net Cash Used in Investing Activities
|
(187,699 | ) | - | (187,699 | ) | (176,231 | ) | - | (176,231 | ) | ||||||||||||||||
|
||||||||||||||||||||||||||
Cash Flows From Financing Activities:
|
||||||||||||||||||||||||||
Cash overdraft
|
(71,380 | ) | - | (71,380 | ) | - | - | - | ||||||||||||||||||
Proceeds from issuance of debt
|
540,000 | - | 540,000 | - | - | - | ||||||||||||||||||||
Proceeds from issuance of debt - related party
|
85,000 | - | 85,000 | - | - | - | ||||||||||||||||||||
Debt issue costs
|
(52,500 | ) | - | (52,500 | ) | - | - | - | ||||||||||||||||||
Repayment of debt
|
(127,344 | ) | - | (127,344 | ) | (71,780 | ) | - | (71,780 | ) | ||||||||||||||||
Net Cash Provided by (Used in) Financing Activities
|
373,776 | - | 373,776 | (71,780 | ) | - | (71,780 | ) | ||||||||||||||||||
|
||||||||||||||||||||||||||
Net decrease in cash
|
(85,302 | ) | - | (85,302 | ) | (105,780 | ) | - | (105,780 | ) | ||||||||||||||||
|
||||||||||||||||||||||||||
Cash at beginning of year
|
88,874 | - | 88,874 | 204,336 | - | 204,336 | ||||||||||||||||||||
|
||||||||||||||||||||||||||
Cash at end of period
|
$ | 3,572 | $ | - | $ | 3,572 | $ | 98,556 | $ | - | $ | 98,556 | ||||||||||||||
|
||||||||||||||||||||||||||
Supplemental disclosures of cash flow information:
|
||||||||||||||||||||||||||
Cash paid for interest
|
$ | 12,062 | $ | - | $ | 12,062 | $ | 6,787 | $ | 4,246 | $ | 11,033 | ||||||||||||||
Cash paid for taxes
|
$ | 3,000 | $ | - | $ | 3,000 | $ | 12,610 | $ | - | $ | 12,610 | ||||||||||||||
|
||||||||||||||||||||||||||
Supplemental disclosures of non-cash financing activities:
|
||||||||||||||||||||||||||
Conversion of accounts payable to notes
|
$ | 153,335 | $ | - | $ | 153,335 | $ | - | $ | - | $ | - | ||||||||||||||
Debt discount recorded on convertible debt accounted for as a derivative liability
|
$ | 244,153 | $ | - | $ | 244,153 | $ | - | $ | - | $ | - | ||||||||||||||
Issuance of common stock for debt issue costs
|
$ | 100,000 | $ | - | $ | 100,000 | $ | - | $ | - | $ | - | ||||||||||||||
Gain on debt forgiveness - related party
|
$ | 100,990 | $ | - | $ | 100,990 | $ | - | $ | - | $ | - | ||||||||||||||
Conversion of notes payable into common shares
|
$ | - | $ | - | $ | - | $ | 410,000 | $ | - | $ | 410,000 | ||||||||||||||
Conversion of accrued interest into common shares
|
$ | - | $ | - | $ | - | $ | 29,589 | $ | - | $ | 29,589 |
Adjustments
|
A - Recalculation of taxes including new net operating loss as a result of Reverse Merger; see Note 10
|
B - Removal of amortization expense of intangible assets in connection with Reverse Merger; see Note 1
|
C - Reclassification of accrued interest - related party
|
D - Reclassification from accounts payable and accrued liabilities for presentation purposes
|
E - Reclassification of loss on sale of equipment
|
Progressive Care Inc. and Subsidiaries
|
Notes to Consolidated Financial Statements
|
September 30, 2012
|
(Unaudited)
|
(As Restated)
|
Progressive Care Inc. and Subsidiaries
|
Notes to Consolidated Financial Statements
|
September 30, 2012
|
(Unaudited)
|
(As Restated)
|
Nine months ended
|
||||||||
Insurance Provider
|
September 30,
2012
|
September 30,
2011
|
||||||
A
|
19% | 9% | ||||||
B
|
16% | 14% | ||||||
C
|
12% | 10% | ||||||
D
|
13% | - | ||||||
E
|
- | 18% | ||||||
F
|
13% | 1% |
●
|
Level 1 – Observable inputs that reflect quoted market prices in active markets for identical assets or liabilities.
|
●
|
Level 2 - Inputs reflect quoted prices for identical assets or liabilities in markets that are not active; quoted prices for similar assets or liabilities in active markets; inputs other than quoted prices that are observable for the assets or liabilities; or inputs that are derived principally from or corroborated by observable market data by correlation or other means.
|
●
|
Level 3 – Unobservable inputs reflecting the Company’s assumptions incorporated in valuation techniques used to determine fair value. These assumptions are required to be consistent with market participant assumptions that are reasonably available.
|
Progressive Care Inc. and Subsidiaries
|
Notes to Consolidated Financial Statements
|
September 30, 2012
|
(Unaudited)
|
(As Restated)
|
September 30, 2012
|
December 31,
2011
|
|||||||
Derivative Liabilities (Level 2)
|
$ | 187,974 | $ | - |
Progressive Care Inc. and Subsidiaries
|
Notes to Consolidated Financial Statements
|
September 30, 2012
|
(Unaudited)
|
(As Restated)
|
(i)
|
Pharmacy
|
(ii)
|
Durable Medical Equipment
|
Vendor
|
Nine months ended
September 30, 2012
|
Nine months ended
September 30, 2011
|
||||||
A
|
69 | % | 20 | % | ||||
B
|
16 | % | 37 | % | ||||
C
|
1 | % | 29 | % |
Nine months
Ended
September 30, 2012
|
Nine months
Ended
September 30, 2011
|
||||||
$19,153 | $52,289 |
Progressive Care Inc. and Subsidiaries
|
Notes to Consolidated Financial Statements
|
September 30, 2012
|
(Unaudited)
|
(As Restated)
|
Shares
|
||||
Convertible debt – face amount of $150,000; fixed conversion price ; $0.40
|
375,000 | |||
Convertible debt – face amount of $500,000; variable conversion price; $0.46 at September 30, 2012
|
1,096,491 | |||
Common stock warrants - 15,000; exercise price of $0.40
|
15,000 | |||
Total common stock equivalents
|
1,486,491 |
Progressive Care Inc. and Subsidiaries
|
Notes to Consolidated Financial Statements
|
September 30, 2012
|
(Unaudited)
|
(As Restated)
|
September 30, 2012
|
December 31, 2011
|
|||||||
Gross accounts receivable
|
$ | 1,362,880 | $ | 1,057,696 | ||||
Allowance
|
(67,682 | ) | (50,861 | ) | ||||
Accounts receivable – net
|
$ | 1,295,198 | $ | 1,006,835 |
September 30,
2012
|
December 31,
2011
|
Estimated Useful Life
|
|||||||
DME rental equipment
|
$ | 223,055 | $ | 223,685 |
Life of the lease
|
||||
Leasehold improvements and fixtures
|
202,036 | 139,008 |
5 years
|
||||||
Vehicles
|
90,046 | 90,046 |
3 years
|
||||||
Computer equipment and software
|
56,407 | 56,407 |
3-5 years
|
||||||
Furniture and equipment
|
30,575 | 28,486 |
13 months
|
||||||
Total
|
602,119 | 537,632 | |||||||
Less: accumulated depreciation
|
(331,465 | ) | (260,837 | ) | |||||
Property and equipment – net
|
$ | 270,654 | $ | 276,795 |
September 30, 2012
|
December 31, 2011
|
|||||||
A. Convertible debt - Secured
|
$ | 500,000 | $ | - | ||||
Less: debt discount
|
(141,810 | ) | - | |||||
Convertible debt - net
|
358,190 | - | ||||||
B. Convertible debt - Unsecured
|
150,000 | 150,000 | ||||||
C. Notes - Secured
|
36,327 | - | ||||||
D. Notes – Unsecured
|
139,665 | 161,096 | ||||||
Total debt
|
$ |
684,182
|
$ | 311,096 | ||||
Current portion
|
$ |
449,182
|
$ | 87,767 | ||||
Current portion – related party
|
$ | 85,000 | $ | 73,329 | ||||
Long term portion
|
150,000 | 150,000 |
Progressive Care Inc. and Subsidiaries
|
Notes to Consolidated Financial Statements
|
September 30, 2012
|
(Unaudited)
|
(As Restated)
|
Balance, December 31, 2011
|
$
|
-
|
||
Reclassification from Accounts Payable to Notes Payable
|
$ |
80,135
|
||
Repayments
|
(43,808
|
)
|
||
Balance, September 30, 2012
|
$
|
36,327
|
Balance , December 31, 2011
|
$ | 161,096 | ||
Reclassification from Accounts Payable to Notes Payable
|
73,200 | |||
Additional borrowings – related party
|
125,000 | |||
Repayments
|
(83,535 | ) | ||
Debt forgiveness
|
(62,767 | ) | ||
Debt forgiveness – related party
|
$ | (73,329 | ) | |
Balance, September 30, 2012
|
139,665 |
Progressive Care Inc. and Subsidiaries
|
Notes to Consolidated Financial Statements
|
September 30, 2012
|
(Unaudited)
|
(As Restated)
|
September 30, 2012
|
December 31, 2011
|
|||||||
Debt issue costs
|
$
|
175,395
|
$
|
22,895
|
||||
Accumulated amortization of debt issue costs
|
(70,344
|
)
|
(636
|
)
|
||||
Debt issue costs – net
|
$
|
105,051
|
$
|
22,259
|
Year
|
Amount
|
|||
2012 (3 months remaining)
|
$
|
40,362
|
||
2013
|
57,769
|
|||
2014
|
6,920
|
|||
$
|
105,051
|
September 30, 2012
|
September 30, 2012
|
|||||||
Debt discount
|
$ | 244,153 | - | |||||
Accumulated amortization of debt discounts
|
(102,343 | ) | - | |||||
Debt discount – net
|
$ | 141,810 | - |
Derivative liability - December 31, 2011
|
$ | - | ||
Fair value at the commitment date for debt instruments
|
244,153 | |||
Fair value mark to market adjustment for debt instruments
|
(56,179 | ) | ||
Derivative liability – September 30,2012
|
$ | 187,974 |
Progressive Care Inc. and Subsidiaries
|
Notes to Consolidated Financial Statements
|
September 30, 2012
|
(Unaudited)
|
(As Restated)
|
Commitment
Date
|
Re-measurement
Date
|
|||||||
Exercise price
|
$ | 0.52 | $ | 0.46 | ||||
Expected dividends
|
0 | % | 0 | % | ||||
Expected volatility
|
119 | % | 115 | % | ||||
Expected term
|
12 months
|
7 months
|
||||||
Risk free interest rate
|
0.18 | % | 0.17 | % | ||||
Forfeiture rate
|
0 | % | 0 | % |
Number of
Warrants
|
Weighted
Average Exercise
Price
|
|||||||
Balance at December 31, 2011
|
$ | 15,000 | $ | 0.40 | ||||
Granted
|
- | - | ||||||
Exercised
|
- | - | ||||||
Forfeited
|
- | - | ||||||
Balance at September 30, 2012
|
$ | 15,000 | $ | 0.40 |
Exercise Price |
Warrants
Outstanding
|
Warrants
Exercisable
|
Weighted Average
Remaining
Contractual Life
|
Aggregate
Intrinsic
Value
|
||||||||||
$ | 0.40 | 15,000 | 15,000 |
2.16 years
|
$ | 1,200 |
Progressive Care Inc. and Subsidiaries
|
Notes to Consolidated Financial Statements
|
September 30, 2012
|
(Unaudited)
|
(As Restated)
|
Year
|
Amount
|
|||
2012 (3 months remaining)
|
$ | 55,000 | ||
2013
|
251,000
|
|||
2014
|
234,000
|
|||
2015
|
222,000 | |||
2016
|
230,000 | |||
Thereafter
|
763,000 | |||
$ |
1,755,000
|
Balance, December 31, 2011
|
$
|
43,344
|
||
Payments made
|
(2,904
|
)
|
||
Net operating loss carry back - federal
|
(45,259
|
)
|
||
Balance, September 30, 2012
|
$
|
(4,819
|
)
|
Progressive Care Inc. and Subsidiaries
|
Notes to Consolidated Financial Statements
|
September 30, 2012
|
(Unaudited)
|
(As Restated)
|
September 30, 2012
|
September 30, 2011
|
|||||||
Current Income Tax Benefit (Expense): | $ |
45,259
|
$ |
(14,748
|
) | |||
Deferred Income Tax Benefit (Expense):
|
79,308
|
(50,002
|
)
|
|||||
Total income tax benefit (expense)
|
$ |
124,567
|
$
|
(64,750)
|
September 30, 2012
|
December 31, 2011
|
|||||||
Deferred tax assets:
|
||||||||
Net operating loss carry forward
|
$
|
188,000
|
$
|
156,000
|
||||
Sales allowance
|
19,000
|
12,000
|
||||||
Charitable contributions
|
17,000
|
8,000
|
||||||
Total deferred tax assets
|
224,000
|
176,000
|
||||||
Deferred tax liabilities:
|
||||||||
Property and equipment
|
(29,000
|
)
|
(52,000
|
)
|
||||
Deferred rent
|
8,000
|
-
|
||||||
Total deferred tax liabilities
|
(21,000
|
)
|
(52,000
|
)
|
||||
Less: valuation allowance
|
-
|
-
|
||||||
Deferred tax assets (liabilities) - net
|
$
|
203,000
|
$
|
124,000
|
||||
Current Portion
|
||||||||
Property and equipment
|
|
$
|
(22,000
|
)
|
$
|
(52,000
|
)
|
|
Net operating loss carryforward
|
9,000
|
8,000
|
||||||
Current portion – net
|
(13,000
|
)
|
(44,000
|
)
|
||||
Long term portion
|
||||||||
Property and equipment
|
(7,000
|
)
|
-
|
|||||
Net operating loss carryforward
|
179,000
|
48,000
|
||||||
Charitable contributions
|
17,000
|
8,000
|
||||||
Sales allowance
|
19,000
|
12,000
|
||||||
Deferred rent
|
8,000
|
-
|
||||||
Long term portion – net
|
$
|
216,000
|
$
|
168,000
|
Progressive Care Inc. and Subsidiaries
|
Notes to Consolidated Financial Statements
|
September 30, 2012
|
(Unaudited)
|
(As Restated)
|
●
|
increasing it sales presence in the community by sponsoring health related events
|
●
|
hiring additional sales personnel to target specific market segments
|
●
|
strengthening its internal controls, specifically targeting collections of its accounts receivables
|
●
|
seeking additional third party debt and/or equity financing
|
Three Months Ended
|
||||||||||||||||||||||||
September 30, 2012
|
September 30, 2011
|
|||||||||||||||||||||||
Dollars
|
% of Revenue
|
Dollars
|
% of Revenue
|
$ change
|
% change
|
|||||||||||||||||||
Total revenues - net
|
$ | 2,532,000 | 100 | % | $ | 1,938,000 | 100 | % | $ | 594,000 | 31 | % | ||||||||||||
Total cost of sales
|
1,750,000 | 69 | % | 1,086,000 | 56 | % | $ | 664,000 | 61 | % | ||||||||||||||
Total gross margin
|
782,000 | 31 | % | 852,000 | 44 | % | $ | (70,000 | ) | -8 | % | |||||||||||||
Operating expenses
|
1,100,000 | 43 | % | 946,000 | 49 | % | $ | 154,000 | 16 | % | ||||||||||||||
Other income (expense)
|
(87,000 | ) | -3 | % | (4,000 | ) | 0 | % | $ | (83,000 | ) | 2075 | % | |||||||||||
Operating loss
|
(405,000 | ) | -16 | % | (98,000 | ) | -5 | % | $ | (307,000 | ) | 313 | % | |||||||||||
Income tax benefit (expense)
|
82,000 | 3 | % | (4,000 | ) | 0 | % | $ | 86,000 | -2150 | % | |||||||||||||
Net loss
|
(323,000 | ) | -13 | % | (102,000 | ) | -5 | % | $ | (221,000 | ) | 217 | % |
Three Months Ended
|
||||||||||||||||||||||||
September 30, 2012
|
September 30, 2011
|
|||||||||||||||||||||||
Dollars | % of Revenue | Dollars | % of Revenue | $ change | % change | |||||||||||||||||||
Pharmacy
|
$ | 2,229,000 | 88 | % | $ | 1,622,000 | 84 | % | $ | 607,000 | 37 | % | ||||||||||||
DME
|
$ | 303,000 | 12 | % | $ | 316,000 | 16 | % | (13,000 | ) | -4 | % | ||||||||||||
Total Sales
|
$ | 2,532,000 | $ | 1,938,000 | $ | 594,000 | 31 | % |
Nine Months Ended
|
||||||||||||||||||||||||
September 30, 2012
|
September 30, 2011
|
|||||||||||||||||||||||
Dollars
|
% of Revenue
|
Dollars
|
% of Revenue
|
$ change
|
% change
|
|||||||||||||||||||
Total revenues - net
|
$ | 7,502,000 | 100 | % | $ | 5,708,000 | 100 | % | $ | 1,794,000 | 31 | % | ||||||||||||
Total cost of sales
|
5,338,000 | 71 | % | 2,918,000 | 51 | % | $ | 2,420,000 | 83 | % | ||||||||||||||
Total gross margin
|
2,164,000 | 29 | % | 2,790,000 | 49 | % | $ | (626,000 | ) | -22 | % | |||||||||||||
Operating expenses
|
2,709,000 | 36 | % | 2,920,000 | 51 | % | $ | (211,000 | ) | -7 | % | |||||||||||||
Other income (expense)
|
(88,000 | ) | -1 | % | (4,000 | ) | 0 | % | $ | (84,000 | ) | 2100 | % | |||||||||||
Operating loss
|
(633,000 | ) | -8 | % | (134,000 | ) | -2 | % | $ | (499,000 | ) | 372 | % | |||||||||||
Income tax benefit (expense)
|
125,000 | 2 | % | (65,000 | ) | -1 | % | $ | 190,000 | -292 | % | |||||||||||||
Net loss
|
(508,000 | ) | -7 | % | (199,000 | ) | -3 | % | $ | (309,000 | ) | 155 | % |
Nine Months Ended
|
||||||||||||||||||||||||
September 30, 2012
|
September 30, 2011
|
|||||||||||||||||||||||
Dollars
|
% of Revenue
|
Dollars
|
% of Revenue
|
$ change
|
% change
|
|||||||||||||||||||
Pharmacy
|
$ | 6,510,000 | 87 | % | $ | 5,033,000 | 88 | % | $ | 1,477,000 | 29 | % | ||||||||||||
DME
|
$ | 992,000 | 13 | % | $ | 675,000 | 12 | % | 317,000 | 47 | % | |||||||||||||
Total Sales
|
$ | 7,502,000 | $ | 5,708,000 | $ | 1,794,000 | 31 | % |
Nine Months Ended
|
||||||||
September 30, 2012
|
September 30, 2011
|
|||||||
Net change in cash from:
|
||||||||
Operating activities
|
$ | (271,000 | ) | $ | 142,000 | |||
Investing activities
|
(188,000 | ) | (176,000 | ) | ||||
Financing activities
|
374,000 | (72,000 | ) | |||||
Change in cash
|
$ | (85,000 | ) | $ | (106,000 | ) | ||
Cash at end of Period
|
$ | 4,000 | $ | 99,000 |
●
|
increasing it sales presence in the community by sponsoring health related events
|
●
|
hiring additional sales personnel to target specific market segments
|
●
|
strengthening its internal controls, specifically targeting collections of its accounts receivables
|
●
|
seeking additional third party debt and/or equity financing
|
31.1
|
Certification of Principal Executive Officer pursuant to Rule 13a-14(a)/15d-14(a) *
|
31.2
|
Certification of Principal Financial Officer pursuant to Rule 13a-14(a)/15d-14(a) *
|
32.1
|
Certification pursuant to Section 1350 of the Sarbanes-Oxley Act of 2002 *
|
32.2
|
Certification pursuant to Section 1350 of the Sarbanes-Oxley Act of 2002 *
|
EX-101.INS
|
XBRL Instance Document
|
EX-101.SCH
|
XBRL Taxonomy Extension Schema
|
EX-101.CAL
|
XBRL Taxonomy Extension Calculation Linkbase
|
EX-101.DEF
|
XBRL Taxonomy Extension Definition Linkbase
|
EX-101.LAB
|
XBRL Taxonomy Extension Label Linkbase
|
EX-101.PRE
|
XBRL Taxonomy Extension Presentation Linkbase
|
PROGRESSIVE CARE INC.
|
|||
By:
|
/s/ Alan Jay Weisberg
|
||
Alan Jay Weisberg
|
|||
President and Chief Executive Officer
|
|||
(Principal Executive Officer)
|
|||
Date: April 1, 2013
|