Delaware
|
20-8046599
|
|
(State
or other jurisdiction of
incorporation
or organization)
|
(I.R.S.
Employer
Identification
Number)
|
|
1010
N. Central Avenue
Glendale,
California 91202
|
||
(Address
of principal executive offices)
|
||
(818)
507-4617
|
||
Issuer’s
telephone number:
|
Large
accelerated filer ¨
|
Accelerated
filer ¨
|
Non-accelerated
filer ¨
|
Smaller
reporting company x
|
PAGE
|
||
PART
I
|
||
FINANCIAL
INFORMATION
|
||
Item
1.
|
Financial
Statements – Unaudited
|
|
Condensed
Consolidated Balance Sheet As of October 31, 2009 and January 31,
2009
|
3
|
|
Condensed
Consolidated Statements of Operations For the Three months and Nine months
ended October 31, 2009 and 2008
|
4
|
|
Condensed
Consolidated Statements of Cash Flows For the Nine months ended October
31, 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
|
17-21
|
Item
3.
|
Quantitative
and Qualitative Disclosures about Market Risk
|
22
|
Item
4.
|
Control
and Procedures.
|
22
|
PART
II
|
||
OTHER
INFORMATION
|
||
Item
1.
|
Legal
Proceedings
|
23
|
Item
2.
|
Unregistered
Sales of Equity Securities and the Use of Proceeds
|
23
|
Item
3.
|
Defaults
upon Senior Securities
|
23
|
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
23
|
Item
5.
|
Other
Information
|
23
|
Item
6.
|
Exhibits
|
23
|
October
31,
|
January
31,
|
|||||||
2009
|
2009
|
|||||||
ASSETS
|
||||||||
CURRENT
ASSETS
|
||||||||
Cash
and cash equivalents
|
$ | 863,394 | $ | 84,161 | ||||
Accounts
receivable, net
|
416,586 | 255,665 | ||||||
Due
from affiliate
|
2,850 | 2,050 | ||||||
Prepaid
commission
|
123,438 | - | ||||||
Prepaid
expenses
|
35,847 | 25,025 | ||||||
Total
current assets
|
1,442,115 | 366,901 | ||||||
Property
and equipment - net
|
17,032 | 47,330 | ||||||
TOTAL
ASSETS
|
$ | 1,459,147 | $ | 414,232 | ||||
LIABILITIES
AND STOCKHOLDERS EQUITY (DEFICIT):
|
||||||||
CURRENT
LIABILITIES:
|
||||||||
Accounts
payable and accrued liabilities
|
$ | 111,599 | $ | 65,141 | ||||
Shares
to be issued
|
1,999 | 284,000 | ||||||
Convertible
notes payable
|
10,000 | 10,000 | ||||||
Convertible
notes payable-related party
|
23,000 | 23,000 | ||||||
Current
portion of loan
|
- | 41,782 | ||||||
Total
current liabilities
|
146,598 | 423,923 | ||||||
Loan
|
- | 156,218 | ||||||
Convertible
notes
|
1,240,358 | - | ||||||
Convertible
notes payable-related party
|
- | 75,000 | ||||||
Total
liabilities
|
1,386,956 | 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,
26,963,511 shares issued and outstanding as of October 31, 2009
and 25,870,220 shares issued and outstanding as of January 31,
2009
|
26,964 | 25,870 | ||||||
Non-controlling
interest
|
334,202 | 228,115 | ||||||
Additional
paid-in-capital
|
942,062 | 550,058 | ||||||
Accumulated
deficit
|
(1,231,036 | ) | (1,044,951 | ) | ||||
Total
stockholders' equity (deficit)
|
72,191 | (240,909 | ) | |||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
|
$ | 1,459,147 | $ | 414,232 |
For
the Three months ended
|
For
the Nine months ended
|
|||||||||||||||
October 31,
|
October 31,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
REVENUES
|
$ | 616,975 | 479,808 | $ | 1,699,100 | 499,603 | ||||||||||
Operating
expenses:
|
||||||||||||||||
Cost
of services - physician practice salaries, benefits and
other
|
455,183 | 488,605 | 1,262,430 | 531,411 | ||||||||||||
General
and administrative
|
139,557 | 278,854 | 434,225 | 681,233 | ||||||||||||
Depreciation
|
9,622 | 9,996 | 30,297 | 9,996 | ||||||||||||
Total
operating expenses
|
604,362 | 777,455 | 1,726,952 | 1,222,640 | ||||||||||||
INCOME
(LOSS) FROM OPERATIONS
|
12,613 | (297,647 | ) | (27,852 | ) | (723,037 | ) | |||||||||
OTHER EXPENSES:
|
||||||||||||||||
Interest
expense
|
15,738 | 5,356 | 25,546 | 5,356 | ||||||||||||
Financing
cost
|
25,000 | 23,500 | 25,000 | 23,500 | ||||||||||||
Total
other expenses
|
40,738 | 28,856 | 50,546 | 28,856 | ||||||||||||
NET
LOSS BEFORE INCOME TAXES
|
(28,125 | ) | (326,503 | ) | (78,398 | ) | (751,893 | ) | ||||||||
Provision
for income tax
|
800 | - | 1,600 | 800 | ||||||||||||
NET
LOSS
|
(28,925 | ) | (326,503 | ) | (79,998 | ) | (752,693 | ) | ||||||||
Net
(income) loss attributable to noncontrolling interest
|
53,161 | (41,712 | ) | 106,087 | (41,712 | ) | ||||||||||
Net
loss attributable to Apollo Medical Holdings, Inc.
|
$ | (82,086 | ) | $ | (284,791 | ) | $ | (186,084 | ) | $ | (710,981 | ) | ||||
WEIGHTED
AVERAGE SHARES OF COMMON STOCK OUTSTANDING,
|
||||||||||||||||
BASIC
AND DILUTED
|
26,805,493 | 25,734,174 | 26,260,574 | 20,063,728 | ||||||||||||
*BASIC
AND DILUTED NET LOSS PER SHARE
|
$ | (0.00 | ) | $ | (0.01 | ) | $ | (0.00 | ) | $ | (0.04 | ) |
Nine
months ended October 31,
|
||||||||
2009
|
2008
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Adjustments
to reconcile net loss to net cash
|
||||||||
(used
in) operating activities:
|
||||||||
Net
loss
|
$ | (79,998 | ) | $ | (752,693 | ) | ||
Depreciation
|
30,298 | 9,996 | ||||||
Bad
debt expense
|
4,954 | 23,514 | ||||||
Issuance
of shares for service
|
101,455 | 72,545 | ||||||
Warrant
Discount
|
9,642 | - | ||||||
Shares
issued as finance charge
|
- | 13,500 | ||||||
Shares
issued for consulting expense
|
- | 67,500 | ||||||
Exercise
of notes payable conversion
|
- | 170,375 | ||||||
Minority
Interest
|
- | 161,512 | ||||||
(Increase)
decrease in current assets:
|
||||||||
Accounts
receivable
|
(165,874 | ) | (174,457 | ) | ||||
Prepaid
expenses
|
(10,822 | ) | (9,614 | ) | ||||
Prepaid
Commission
|
(123,438 | ) | - | |||||
Due
from related party
|
(800 | ) | (29,897 | ) | ||||
Increase
(decrease) in current liabilities:
|
- | - | ||||||
Accounts
payable and accrued liabilities
|
46,458 | 17,975 | ||||||
Net
cash used in operating activities
|
(188,126 | ) | (429,743 | ) | ||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Property
and Equipment
|
- | (69,510 | ) | |||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Process
from/(Payment to) notes payables
|
||||||||
Process
from/(Payment to) notes payables- related parties
|
(75,000 | ) | 70,000 | |||||
Process
from/(Payment to) notes convertibles
|
1,240,358 | |||||||
Process
from/(Payment to) line of credit
|
(198,000 | ) | 198,000 | |||||
Proceeds
from issuance of common stock for cash
|
- | 335,000 | ||||||
Net
cash provided by financing activities
|
967,358 | 603,000 | ||||||
NET
INCREASE IN CASH & CASH EQUIVALENTS
|
779,233 | 103,747 | ||||||
CASH
& CASH EQUIVALENTS, BEGINNING BALANCE
|
84,161 | 44,352 | ||||||
CASH
& CASH EQUIVALENTS, ENDING BALANCE
|
$ | 863,394 | $ | 148,099 | ||||
SUPPLEMENTARY
DISCLOSURES OF CASH FLOW INFORMATION
|
||||||||
Interest
paid during the year
|
$ | 13,153 | $ | 3,452 | ||||
Taxes
paid during the year
|
$ | 1,600 | $ | - | ||||
Conversion
of notes payable to Equity
|
$ | 200,000 | $ | - |
1.
|
Description
of Business
|
2.
|
Summary
of Significant Accounting Policies
|
3.
|
Uncertainty
of ability to continue as a going
concern
|
4.
|
Accounts
Receivable
|
5.
|
Due
from affiliate
|
6.
|
Prepaid
Commission
|
7.
|
Prepaid
Expenses
|
8.
|
Property
and Equipment
|
October 31,
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
|
(186,138
|
)
|
(155,840
|
)
|
||||
Net
Property and Equipment
|
$
|
17,032
|
$
|
47,330
|
9.
|
Accounts
Payable and
Accrued Liabilities
|
October 31, 2009
|
January 31, 2009
|
|||||||
Accounts
payable
|
$
|
33,078
|
$
|
30,599
|
||||
D&O
insurance payable
|
18,959
|
-
|
||||||
Accrued
interest
|
12,866
|
507
|
||||||
Accrued
professional fees
|
32,560
|
20,267
|
||||||
Accrued
payroll and income taxes
|
14,136
|
13,768
|
||||||
Total
|
$
|
111,599
|
$
|
65,141
|
10.
|
Shares
to be Issued
|
October 31,
2009
|
January 31,
2009
|
|||||||
Accrued
shares to be issued for note conversion
|
$
|
-
|
$
|
200,000
|
||||
Accrued
shares to be issued for services
|
1,999
|
84,000
|
||||||
Total
|
$
|
1,999
|
$
|
284,000
|
11.
|
Long-term
Debt
|
October
31,
2009
|
January
31,
2009
|
|||||||
Senior
Borrowings:
|
||||||||
Wells
Fargo:
|
||||||||
Business
Credit Line
|
—
|
—
|
||||||
Business
Loan
|
—
|
$ |
198,000
|
|||||
Subordinated
Borrowings:
|
||||||||
10%
Senior Subordinated Convertible Notes due January 31,
2013
|
$ |
1,240,358
|
—
|
|||||
10% Convertible
Notes due December 12, 2009
|
10,000
|
10,000
|
||||||
10% Convertible
Notes due December 23, 2009
|
23,000
|
23,000
|
||||||
8% Convertible
Notes due March 31, 2009
|
—
|
$ |
75,000
|
|||||
Total
debt
|
$ |
1,273,358
|
$ |
306,000
|
||||
Less:
Current Portion
|
33,000
|
74,782
|
||||||
Total
long-term debt
|
$ |
1,240,358
|
$ |
231,218
|
12.
|
Related
Party Transactions
|
13
|
Non-Controlling
Interest
|
14.
|
Stockholder’s
Equity
|
Aggregate intrinsic value |
Number of
warrants
|
|||||||
Outstanding
at January 31, 2009
|
$
|
—
|
625,803
|
|||||
Granted
|
—
|
1,500,000
|
||||||
Exercised
|
—
|
—
|
||||||
Cancelled
|
—
|
—
|
||||||
Outstanding
at October 31, 2009
|
$
|
—
|
2,125,803
|
Exercise Price
|
Warrants
outstanding
|
Weighted
average
remaining
contractual life
|
Warrants
exercisable
|
Weighted
average
exercise price
|
|||||||||||||
$ |
1.100
|
470,470
|
0.23
|
470,470
|
$
|
0.24
|
|||||||||||
$ |
1.500
|
155,333
|
0.15
|
155,333
|
$
|
0.11
|
|||||||||||
$ |
0.125
|
1,250,000
|
2.94
|
1,250,000
|
$
|
0.07
|
|||||||||||
$ |
0.250
|
250,000
|
0.59
|
250,000
|
$
|
0.03
|
|||||||||||
2,125,803
|
3.91
|
2,125,803
|
15.
|
Commitments
and Contingency
|
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:
December 14, 2009
|
By:
|
/s/ Warren Hosseinion
|
Warren
Hosseinion
|
||
Chief
Executive Officer and Director
|
||
Dated:
December 14, 2009
|
By:
|
/s/ A. Noel DeWinter
|
A.
Noel DeWinter
|
||
Chief
Financial Officer and Principal Accounting
Officer
|