FORM 10-Q
SECURITIES AND EXCHANGE COMMISSION
QUARTERLY REPORT UNDER SECTION 13 OR 15 (d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For quarter ended September 30, 2003
Commission File Number 0-17401
OPTIMUMCARE CORPORATION
| Delaware | 33-0218003 | |
|
|
||
| (State of other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) |
|
| 30011 Ivy Glenn Drive, Ste 219 | ||
| Laguna Niguel, CA | 92677 | |
|
|
(949) 495-1100
Not Applicable
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter periods that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes x Noo
Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act) Yes o No x
Indicate the number of shares outstanding of each of the issuers classes of common stock, as of November 12, 2003.
| Class | Number of Shares Outstanding | |
|
|
||
| Common Stock, $.001 par value | 5,908,675 |
INDEX
OPTIMUMCARE CORPORATION
| Page | ||||||||
| PART I | FINANCIAL INFORMATION | |||||||
| Item 1. Financial Statements | ||||||||
Report on Review by Independent Certified Public Accountants |
3 | |||||||
Condensed Consolidated Balance Sheets as of September 30, 2003 and December 31, 2002 |
4 | |||||||
Condensed Consolidated Statements of Operations for the Nine Months and Three Months Ended September 30, 2003 and 2002 |
5 | |||||||
Condensed Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2003 and 2002 |
6 | |||||||
Notes to Condensed Consolidated Financial Statements |
7 | |||||||
| Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations | 11 | |||||||
Statement by Management Concerning Review of Interim Information by Independent Certified Public Accountants |
14 | |||||||
| Item 3. Quantitative and Qualitative Disclosures about Market Risk | 14 | |||||||
| Item 4. Controls and Procedures | 14 | |||||||
| PART II | OTHER INFORMATION | 15 | ||||||
| SIGNATURE | 17 | |||||||
| EXHIBIT INDEX | 18 | |||||||
| ACCOUNTANTS ACKNOWLEDGMENT | ||||||||
| CERTIFICATIONS | ||||||||
2
November 7, 2003
Independent Accountants Review Report
To the Board of Directors of
OptimumCare Corporation
We have reviewed the accompanying condensed consolidated balance sheet of OptimumCare Corporation and its subsidiaries as of September 30, 2003, and the related condensed consolidated statements of operations for the nine months and the three months ended September 30, 2003 and 2002 and cash flows for the nine months ended September 30, 2003 and 2002, in accordance with Statements on Standards for Accounting and Review Services issued by the American Institute of Certified Public Accountants. All information included in these financial statements is the representation of the management of OptimumCare Corporation.
A review of interim financial information consists principally of inquiries of Company personnel and analytical procedures applied to financial data. It is substantially less in scope than an audit in accordance with auditing standards generally accepted in the United States of America, the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.
Based on our review, we are not aware of any material modifications that should be made to the accompanying financial statements in order for them to be in conformity with accounting principles generally accepted in the United States of America.
We have previously audited, in accordance with auditing standards generally accepted in the United States of America, the consolidated balance sheet as of December 31, 2002, and the related consolidated statements of operations, stockholders equity, and cash flows for the year then ended (not presented herein), and in our report dated February 28, 2003, we expressed an unqualified opinion on those consolidated financial statements. In our opinion, the information set forth in the accompanying condensed consolidated balance sheet as of December 31, 2002 is fairly stated, in all material respects, in relation to the consolidated balance sheet from which it has been derived.
/s/ Lesley, Thomas, Schwarz & Postma, Inc.
A Professional Accountancy Corporation
Newport Beach, California
3
OPTIMUMCARE CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
| SEPTEMBER 30 | DECEMBER 31, | |||||||||
| 2003 | 2002 | |||||||||
| (UNAUDITED) | ||||||||||
ASSETS |
||||||||||
CURRENT ASSETS |
||||||||||
CASH AND CASH EQUIVALENTS |
$ | 244,356 | $ | 779,235 | ||||||
INVESTMENTS |
0 | 330,268 | ||||||||
ACCOUNTS RECEIVABLE, NET OF ALLOWANCE OF
$0 AT SEPTEMBER 30, 2003 AND DECEMBER 31, 2002 |
874,568 | 927,445 | ||||||||
PREPAID EXPENSES |
43,774 | 116,030 | ||||||||
PREPAID INCOME TAXES |
0 | 216,114 | ||||||||
DEFERRED TAX ASSET |
40,446 | 27,948 | ||||||||
TOTAL CURRENT ASSETS |
1,203,144 | 2,397,040 | ||||||||
FURNITURE AND EQUIPMENT, LESS ACCUMULATED
DEPRECIATION OF $141,472 AT SEPTEMBER 30, 2003
AND $132,059 AT DECEMBER 31, 2002 |
32,436 | 32,800 | ||||||||
GOODWILL |
562,280 | 225,181 | ||||||||
DEFERRED TAX ASSET |
279,899 | 80,867 | ||||||||
OTHER ASSETS |
46,973 | 18,234 | ||||||||
TOTAL ASSETS |
$ | 2,124,732 | $ | 2,754,122 | ||||||
CURRENT LIABILITIES |
||||||||||
ACCOUNTS PAYABLE |
$ | 93,198 | $ | 112,339 | ||||||
ACCRUED VACATION |
35,392 | 43,320 | ||||||||
ACCRUED EXPENSES |
220,792 | 98,348 | ||||||||
ACCRUED BUSINESS ACQUISITION PAYMENT |
0 | 50,000 | ||||||||
LINE OF CREDIT/NOTES PAYABLE |
145,000 | 0 | ||||||||
TOTAL CURRENT LIABILITIES |
494,382 | 304,007 | ||||||||
STOCKHOLDERS EQUITY |
||||||||||
PREFERRED STOCK, $.001 PAR VALUE; AUTHORIZED
10,000,000 SHARES, 0 SHARES ISSUED AND
OUTSTANDING AT SEPTEMBER 30, 2003 AND
AND DECEMBER 31, 2002 |
||||||||||
COMMON STOCK, $.001 PAR VALUE; AUTHORIZED
20,000,000 SHARES, 5,908,675 SHARES ISSUED
AND OUTSTANDING AT SEPTEMBER 30, 2003
AND DECEMBER 31, 2002 |
5,909 | 5,909 | ||||||||
ADDITIONAL PAID-IN-CAPITAL |
2,403,706 | 2,403,706 | ||||||||
RETAINED EARNINGS (ACCUMULATED DEFICIT) |
(779,265 | ) | 40,500 | |||||||
TOTAL STOCKHOLDERS EQUITY |
1,630,350 | 2,450,115 | ||||||||
TOTAL LIABILITIES AND STOCKHOLDERS EQUITY |
$ | 2,124,732 | $ | 2,754,122 | ||||||
See notes to condensed consolidated financial statements.
4
OPTIMUMCARE CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
| NINE MONTHS ENDED | NINE MONTHS ENDED | THREE MONTHS ENDED | THREE MONTHS ENDED | ||||||||||||||
| SEPTEMBER 30, 2003 | SEPTEMBER 30, 2002 | SEPTEMBER 30, 2003 | SEPTEMBER 30, 2002 | ||||||||||||||
REVENUES: |
|||||||||||||||||
CONTRACT REVENUES |
$ | 2,072,591 | $ | 3,393,181 | $ | 692,332 | $ | 756,573 | |||||||||
TEMPORARY STAFFING REVENUES |
2,431,860 | 486,170 | 903,931 | 486,170 | |||||||||||||
INTEREST INCOME |
2,000 | 21,771 | 492 | 6,280 | |||||||||||||
| 4,506,451 | 3,901,122 | 1,596,755 | 1,249,023 | ||||||||||||||
OPERATING EXPENSES: |
|||||||||||||||||
COSTS OF CONTRACT SERVICES PROVIDED |
1,368,620 | 2,516,137 | 454,545 | 552,587 | |||||||||||||
COSTS OF TEMPORARY STAFFING SERVICES PROVIDED |
2,413,342 | 471,380 | 928,415 | 471,380 | |||||||||||||
GENERAL AND ADMINISTRATIVE |
1,115,026 | 1,447,232 | 435,237 | 699,884 | |||||||||||||
INTEREST |
3,281 | 70 | 0 | 0 | |||||||||||||
TOTAL OPERATING EXPENSES |
4,900,269 | 4,434,819 | 1,818,197 | 1,723,851 | |||||||||||||
LOSS FROM CONTINUING OPERATIONS
BEFORE INCOME TAX BENEFIT |
(393,818 | ) | (533,697 | ) | (221,442 | ) | (474,828 | ) | |||||||||
INCOME TAX BENEFIT |
102,393 | 195,026 | 42,399 | 178,926 | |||||||||||||
NET LOSS FROM CONTINUING OPERATIONS |
(291,425 | ) | (338,671 | ) | (179,043 | ) | (295,902 | ) | |||||||||
LOSS FROM DISCONTINUED OPERATIONS |
(277,528 | ) | 0 | (190,924 | ) | 0 | |||||||||||
LOSS ON IMPAIRMENT/SHUTDOWN |
(436,445 | ) | 0 | (436,445 | ) | 0 | |||||||||||
LOSS FROM DISCONTINUED OPERATIONS |
(713,973 | ) | 0 | (627,369 | ) | 0 | |||||||||||
INCOME TAX BENEFIT, DISCONTINUED OPERATIONS |
185,633 | 0 | 155,492 | 0 | |||||||||||||
NET LOSS FROM DISCONTINUED OPERATIONS |
(528,340 | ) | 0 | (471,877 | ) | 0 | |||||||||||
NET LOSS |
($819,765 | ) | ($338,671 | ) | ($650,920 | ) | ($295,902 | ) | |||||||||
BASIC LOSS PER SHARE FROM CONTINUING OPERATIONS |
($0.05 | ) | ($0.06 | ) | ($0.03 | ) | ($0.05 | ) | |||||||||
BASIC LOSS PER SHARE FROM DISCONTINUED OPERATIONS |
($0.09 | ) | $ | 0.00 | ($0.08 | ) | $ | 0.00 | |||||||||
BASIC LOSS PER SHARE |
($0.14 | ) | ($0.06 | ) | ($0.11 | ) | ($0.05 | ) | |||||||||
DILUTED LOSS PER SHARE FROM CONTINUING OPERATIONS |
($0.05 | ) | ($0.06 | ) | ($0.03 | ) | ($0.05 | ) | |||||||||
DILUTED LOSS PER SHARE FROM DISCONTINUED OPERATIONS |
($0.09 | ) | $ | 0.00 | ($0.08 | ) | $ | 0.00 | |||||||||
DILUTED LOSS PER SHARE |
($0.14 | ) | ($0.06 | ) | ($0.11 | ) | ($0.05 | ) | |||||||||
SHARES USED IN LOSS PER SHARE CALCULATIONS: |
|||||||||||||||||
BASIC |
5,908,675 | 5,908,675 | 5,908,675 | 5,908,675 | |||||||||||||
DILUTED |
5,908,675 | 5,908,675 | 5,908,675 | 5,908,675 | |||||||||||||
See notes to condensed consolidated financial statements.
5
OPTIMUMCARE CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
| NINE MONTHS ENDED | ||||||||||||
| SEPTEMBER 30 | SEPTEMBER 30 | |||||||||||
| 2003 | 2002 | |||||||||||
CASH FLOW FROM OPERATING ACTIVITIES |
||||||||||||
Net Loss |
($819,765 | ) | ($338,671 | ) | ||||||||
Adjustments to reconcile net loss to net
cash used by operating activities: |
||||||||||||
Depreciation & amortization |
9,413 | 8,893 | ||||||||||
Deferred taxes |
211,531 | (26,318 | ) | |||||||||
Changes in operating assets and liabilities: |
||||||||||||
Decrease in accounts receivable, net |
52,877 | 470,204 | ||||||||||
Impairment of accounts receivable |
(76,614 | ) | 0 | |||||||||
Decrease in advances due from officer |
0 | 131,642 | ||||||||||
Decrease in prepaid expenses |
72,256 | 76,330 | ||||||||||
Decrease in prepaid income taxes |
216,114 | 382,474 | ||||||||||
Decrease/(increase)
in other assets |
(28,739 | ) | 4,166 | |||||||||
Impairment of fixed assets and deposits |
(16,314 | ) | 0 | |||||||||
(Decrease) in accounts payable |
(19,141 | ) | (117,873 | ) | ||||||||
(Decrease) in accrued vacation |
(7,929 | ) | (15,840 | ) | ||||||||
(Decrease)/Increase in accrued expenses |
122,444 | (84,537 | ) | |||||||||
(Decrease) in accrued business acquisition |
(50,000 | ) | 0 | |||||||||
Decrease in accrued payment to officer |
0 | (700,000 | ) | |||||||||
CASH AND CASH EQUIVALENTS USED
BY OPERATING ACTIVITIES |
(333,867 | ) | (209,530 | ) | ||||||||
CASH FLOW FROM INVESTING ACTIVITIES |
||||||||||||
Purchase of investments |
0 | (483,305 | ) | |||||||||
Purchase of other assets |
0 | (12,930 | ) | |||||||||
Purchase of office furniture and computer equipment |
0 | (5,187 | ) | |||||||||
Payments on note receivable from officer |
0 | 225,136 | ||||||||||
Purchase of new business entities |
(676,280 | ) | (200,000 | ) | ||||||||
CASH AND CASH EQUIVALENTS USED
BY INVESTING ACTIVITIES |
(676,280 | ) | (476,286 | ) | ||||||||
CASH FLOW FROM FINANCING ACTIVITIES |
||||||||||||
Increase in line of credit/note payable |
145,000 | 0 | ||||||||||
Decrease (sale) of investments |
330,268 | 0 | ||||||||||
CASH AND CASH EQUIVALENTS PROVIDED
BY FINANCING ACTIVITIES |
475,268 | 0 | ||||||||||
DECREASE IN CASH AND CASH EQUIVALENTS |
(534,879 | ) | (685,816 | ) | ||||||||
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD |
779,235 | 1,646,891 | ||||||||||
CASH AND CASH EQUIVALENTS AT END OF PERIOD |
$ | 244,356 | $ | 961,075 | ||||||||
See notes to condensed consolidated financial statements.
6
ITEM 1 FINANCIAL STATEMEMTS
OPTIMUMCARE CORPORATION NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
SEPTEMBER 30, 2003
NOTE A BASIS OF PRESENTATION
The accompanying unaudited financial statements include the accounts of the Company and its majority owned subsidiaries. All significant intercompany transactions, if any, have been eliminated. The unaudited financial statements included herein have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information footnotes required by accounting principles generally accepted in the United States of America for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the nine month period ended September 30, 2003 are not necessarily indicative of the results that may be expected for the year ended December 31, 2003. For further information, refer to the financial statements and footnotes thereto included in the Companys Form 10-K for the year ended December 31, 2002.
NOTE B STOCK-BASED COMPENSATION
The Company accounts for its stock option plans under the recognition and measurement principles of Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to Employees (APB 25) and related Interpretations. No stock-based employee compensation cost is reflected in net income, as all options granted under its plans had an exercise price equal to the market value of the underlying common stock on the date of grant. The following table illustrates the effect on net income and earnings per share if the Company had applied the fair value recognition provisions of FASB Statement No. 123, Accounting for Stock-Based Compensation", to stock-based employee compensation.
7
| Three Months Ended | Nine Months Ended | ||||||||||||||||
| September 30, | September 30, | September 30, | September 30, | ||||||||||||||
| 2003 | 2002 | 2003 | 2002 | ||||||||||||||
Net Loss, as reported |
$ | (650,920 | ) | $ | (295,902 | ) | $ | (819,765 | ) | $ | (338,671 | ) | |||||
Deduct: Total
stock-based employee
compensation expense
determined under fair
value based methods
for all awards, net
of related tax
effects |
(0 | ) | (0 | ) | (992 | ) | (40,920 | ) | |||||||||
Pro forma net Loss |
$ | (650,920 | ) | $ | (295,902 | ) | $ | (820,757 | ) | $ | (379,591 | ) | |||||
Loss per share: |
|||||||||||||||||
Basic, as reported |
$ | (.11 | ) | $ | (.05 | ) | $ | (.14 | ) | ($.06 | ) | ||||||
Basic, pro forma |
$ | (.11 | ) | $ | (.05 | ) | $ | (.14 | ) | ($.06 | ) | ||||||
Diluted, as reported |
$ | (.11 | ) | $ | (.05 | ) | $ | (.14 | ) | ($.06 | ) | ||||||
Diluted, pro forma |
$ | (.11 | ) | $ | (.05 | ) | $ | (.14 | ) | ($.06 | ) | ||||||
NOTE C INVESTMENTS
Investments consist of federal home loan bank bonds and U.S. treasury notes with an aggregate principal amount of $0 and $330,268 at September 30, 2003 and December 31, 2002 respectively. The bonds were liquidated to fund working capital needs and pay off an existing line of credit during the period ended June 30, 2003.
8
NOTE D LOSS PER SHARE