Delaware
|
20-8046599
|
|
(State
or other jurisdiction of
incorporation
or organization)
|
(I.R.S.
Employer
Identification
Number)
|
Large
accelerated filer o
|
Accelerated
filer o
|
Non-accelerated
filer o
|
Smaller
reporting company x
|
PAGE
|
|||
PART
I
|
|||
FINANCIAL
INFORMATION
|
|||
Item
1.
|
Financial
Statements – Unaudited
|
||
Condensed
Consolidated Balance Sheet As of July 31, 2010 and January 31,
2010
|
3
|
||
Condensed
Consolidated Statements of Operations For the Three and Six
months ended July 31, 2010 and 2009
|
4
|
||
Condensed
Consolidated Statements of Cash Flows For the Six months ended July 31,
2010 and 2009
|
5
|
||
Notes
to Condensed Consolidated Financial Statements
|
6-13
|
||
Item
2.
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
14-17
|
|
Item
3.
|
Quantitative
and Qualitative Disclosures about Market Risk
|
18
|
|
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
|
As of July 31,
2010 |
As of January 31,
2010 |
|||||||
ASSETS
|
||||||||
CURRENT
ASSETS
|
||||||||
Cash
and cash equivalents
|
$ | 534,332 | $ | 665,737 | ||||
Accounts
receivable, net
|
622,734 | 457,517 | ||||||
Receivable
from officers
|
23,664 | 23,483 | ||||||
Due
from affiliate
|
3,650 | 2,850 | ||||||
Prepaid
expenses
|
12,567 | 30,165 | ||||||
Total
current assets
|
1,196,947 | 1,179,752 | ||||||
Prepaid
commssion cost
|
95,312 | 114,063 | ||||||
Property
and equipment - net
|
10,196 | 11,627 | ||||||
TOTAL
ASSETS
|
$ | 1,302,455 | $ | 1,305,442 | ||||
LIABILITIES
AND STOCKHOLDERS' DEFICIT:
|
||||||||
CURRENT
LIABILITIES:
|
||||||||
Accounts
payable and accrued liabilities
|
$ | 114,457 | $ | 104,252 | ||||
Total
current liabilities
|
114,457 | 104,252 | ||||||
Convertible
notes, net
|
1,247,985 | 1,247,582 | ||||||
Total
liabilities
|
1,362,442 | 1,351,834 | ||||||
STOCKHOLDERS'
DEFICIT:
|
||||||||
Preferred
stock, par value $0.001 ;
|
||||||||
5,000,000 shares
authorized; none issued
|
- | - | ||||||
Common
Stock, par value $0.001; 100,000,000 shares authorized,
|
||||||||
27,635,774
and 27,041,328 shares issued and outstanding
|
||||||||
as
on July 31, 2010 and January 31, 2010
|
27,636 | 27,041 | ||||||
Additional
paid-in-capital
|
986,266 | 939,483 | ||||||
Accumulated
deficit
|
(1,302,004 | ) | (1,241,031 | ) | ||||
Total
|
(288,102 | ) | (274,507 | ) | ||||
Non-controlling
interest
|
228,115 | 228,115 | ||||||
Total
stockholders' deficit
|
(59,987 | ) | (46,392 | ) | ||||
TOTAL
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
$ | 1,302,455 | $ | 1,305,442 |
For the Three Months ended
|
For the Six Months ended
|
|||||||||||||||
July 31,
|
July 31,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
REVENUES
|
$ | 1,039,695 | $ | 580,942 | $ | 1,842,580 | $ | 1,082,125 | ||||||||
COST
OF SERVICES
|
864,719 | 387,692 | 1,539,405 | 807,247 | ||||||||||||
GROSS
REVENUE
|
174,976 | 193,250 | 303,175 | 274,878 | ||||||||||||
Operating
expenses:
|
||||||||||||||||
General
and administrative
|
190,516 | 122,105 | 275,708 | 294,668 | ||||||||||||
Depreciation
|
2,993 | 10,338 | 5,999 | 20,675 | ||||||||||||
Total
operating expenses
|
193,509 | 132,443 | 281,707 | 315,343 | ||||||||||||
PROFIT/(LOSS)
FROM OPERATIONS
|
(18,533 | ) | 60,807 | 21,468 | (40,465 | ) | ||||||||||
OTHER EXPENSES:
|
||||||||||||||||
Interest
expense
|
31,465 | 4,958 | 62,988 | 9,807 | ||||||||||||
Financing
cost
|
9,375 | - | 18,750 | - | ||||||||||||
Other
expense
|
757 | - | (97 | ) | - | |||||||||||
Total
other expenses
|
41,597 | 4,958 | 81,641 | 9,807 | ||||||||||||
INCOME/(LOSS)
BEFORE INCOME TAXES
|
(60,130 | ) | 55,849 | (60,173 | ) | (50,272 | ) | |||||||||
Provision
for income tax
|
- | - | 800 | 800 | ||||||||||||
NET
INCOME/(LOSS)
|
$ | (60,130 | ) | $ | 55,849 | $ | (60,973 | ) | $ | (51,072 | ) | |||||
WEIGHTED
AVERAGE SHARES OF COMMON STOCK OUTSTANDING, BASIC AND
DILUTED
|
27,452,197 | 26,096,306 | 27,342,771 | 25,985,136 | ||||||||||||
*BASIC
AND DILUTED NET INCOME/(LOSS) PER SHARE
|
$ | (0.00 | ) | $ | 0.00 | $ | (0.00 | ) | $ | (0.00 | ) |
Six month periods ended July 31,
|
||||||||
2010
|
2009
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net
loss
|
$ | (60,973 | ) | $ | (51,072 | ) | ||
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
||||||||
Depreciation
|
5,999 | 20,675 | ||||||
Bad
debt expense
|
(64,566 | ) | 2,253 | |||||
Issuance
of shares for services
|
47,167 | 95,167 | ||||||
Amortization
of prepaid commsion cost
|
18,750 | - | ||||||
Amortization
of debt discount
|
403 | - | ||||||
Changes
in assets and liabilities:
|
||||||||
Accounts
receivable
|
(100,650 | ) | (77,567 | ) | ||||
Receivable
from officers
|
(181 | ) | ||||||
Prepaid
financing cost
|
- | - | ||||||
Prepaid
expenses
|
17,599 | 11,718 | ||||||
Deferred
compensation
|
- | 22,000 | ||||||
Accounts
payable and accrued liabilities
|
10,205 | (9,944 | ) | |||||
Net
cash provided by/(used in) operating activities
|
(126,248 | ) | 13,230 | |||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Property
and equipment
|
(4,568 | ) | - | |||||
Due
from related parties
|
(800 | ) | - | |||||
Net
cash used in investing activities
|
(5,368 | ) | - | |||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Proceeds
from shares issued
|
211 | - | ||||||
Payments
of notes payable
|
- | (18,741 | ) | |||||
Proceeds
from business line
|
- | 12,087 | ||||||
Net
cash used in financing activities
|
211 | (6,654 | ) | |||||
NET
INCREASE/(DECREASE) IN CASH & CASH EQUIVALENTS
|
(131,405 | ) | 6,576 | |||||
CASH
& CASH EQUIVALENTS, BEGINNING BALANCE
|
665,737 | 84,161 | ||||||
CASH
& CASH EQUIVALENTS, ENDING BALANCE
|
$ | 534,332 | $ | 90,737 | ||||
SUPPLEMENTARY
DISCLOSURES OF CASH FLOW INFORMATION
|
||||||||
Interest
paid during the six month period
|
$ | 62,586 | $ | 5,061 | ||||
Taxes
paid during the six month period
|
1,600 | 1,600 | ||||||
Conversion
of notes payable to equity
|
$ | - | $ | 200,000 |
July 31, 2010
|
January 31,
2010 |
|||||||
Website
|
$
|
4,568
|
$
|
|||||
Computers
|
13,912
|
13,912
|
||||||
Software
|
138,443
|
138,443
|
||||||
Machinery
and equipment
|
50,815
|
50,815
|
||||||
Gross
Property and Equipment
|
207,738
|
203,170
|
||||||
Less
accumulated depreciation
|
(197,542
|
)
|
(191,543
|
)
|
||||
Net
Property and Equipment
|
$
|
10,196
|
$
|
11,627
|
July 31,
2010 |
January 31,
2010 |
|||||||
Accounts
payable
|
$
|
76,875
|
$
|
32,460
|
||||
D&O
insurance payable
|
8,210
|
|||||||
Accrued
professional fees
|
15,575
|
22,141
|
||||||
Accrued
payroll and income taxes
|
22,007
|
41,441
|
||||||
Total
|
$
|
114,457
|
$
|
104,252
|
July 31,
|
January 30,
|
|||||||
2010
|
2010
|
|||||||
Subordinated
Borrowings:
|
||||||||
10%
Senior Subordinated Convertible Notes due January 31, 2013
|
$
|
1,247,985
|
$
|
1,247,582
|
||||
Total
long-term debt
|
$
|
1,247,985
|
$
|
1,247,582
|
||||
Less:
Current Portion
|
_
|
_
|
||||||
Total
|
$
|
1,247,985
|
$
|
1,247,582
|
Aggregate
intrinsic value
|
Number of
warrants
|
|||||||
Outstanding
at January 31, 2010
|
$ | — | 2,125,803 | |||||
Granted
|
— | - | ||||||
Exercised
|
— | — | ||||||
Lapsed
|
— | 165,620 | ||||||
Outstanding
at July 31, 2010
|
$ | — | 1,960,183 |
Exercise Price
|
Warrants
outstanding
|
Weighted
average
remaining
contractual life
|
Warrants
exercisable
|
Weighted
average
exercise price
|
|||||||||||||
$
|
1.100
|
304,850
|
0.50
|
304,850
|
$
|
1.10
|
|||||||||||
$
|
1.500
|
155,333
|
1.24
|
155,333
|
$
|
1.50
|
|||||||||||
$
|
0.250
|
1,250,000
|
4.25
|
1,250,000
|
$
|
0.25
|
|||||||||||
$
|
0.250
|
250,000
|
4.25
|
250,000
|
$
|
0.25
|
Exhibit Number
|
|
Description
|
10.6
|
Amendment
to Suresh Nihalani's Director Agreement and Indemnification Agreement ,
dated July 17, 2010, (filed as exhibits to Current Report on Form 8-K
filed on July 21, 2010 and incorporated herein by
reference).
|
|
10.7
|
2010
Equity Incentive Plan (filed as Appendix A to Schedule 14C Information
filed on August 17, 2010 and incorporated herein by
reference).
|
|
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:
September 10, 2010
|
By:
|
/s/ Warren Hosseinion
|
Warren
Hosseinion
|
||
Chief
Executive Officer and Director
|
||
Dated:
September 10, 2010
|
By:
|
/s/ A. Noel DeWinter
|
A.
Noel DeWinter
|
||
Chief
Financial Officer and Principal Accounting
Officer
|