Back to GetFilings.com



SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

FORM 10-Q


[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED AUGUST 31, 2004, OR

[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934 FOR THE TRANSITION PERIOD FROM TO .



Commission file number 0-11380



ATC HEALTHCARE, INC.
(Exact name of registrant as specified in its charter)



Delaware 11-2650500
- ------------------------------- -------------------
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification No.)


1983 Marcus Avenue, Lake Success, New York 11042
(Address of principal executive offices) (Zip Code)


(516) 750-1600
(Registrant's telephone number, including area code)



(Former name, former address and former fiscal year,
if changed since last report)

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 period 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__ No

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act) Yes __No__ X

The number of shares of Class A Common Stock and Class B Common Stock
outstanding on October 1, 2004 were 24,685,823 and 239,317 shares, respectively.







ATC HEALTHCARE, INC. AND SUBSIDIARIES


INDEX




PAGE NO


PART I. FINANCIAL INFORMATION


ITEM 1. FINANCIAL STATEMENTS

Condensed Consolidated Balance Sheets
August 31, 2004 (unaudited) and February 29, 2004 3

Condensed Consolidated Statements of Operations (unaudited)
Three and six months ended August 31, 2004 and 2003 4

Condensed Consolidated Statements of Cash Flows (unaudited)
Six months ended August 31, 2004 and 2003 5

Notes to Condensed Consolidated Financial Statements (unaudited) 6-9

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS 10-17

ITEM 3 QUANTITATIVE AND QUALITATIVE DESCRIPTION
OF MARKET RISK 18

ITEM 4. CONTROLS AND PROCEDURES 18

PART II. OTHER INFORMATION 19

ITEM 1. LEGAL PROCEDINGS 19

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS 19

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K 19

2








PART I. FINANCIAL INFORMATION
ATC HEALTHCARE, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands, except per share data)




AUGUST 31,
2004 FEBRUARY 29,
(UNAUDITED) 2004
--------- --------
ASSETS
CURRENT ASSETS:

Cash and cash equivalents $ 915 $ 543
Accounts receivable, less allowance
for doubtful accounts of $689
and $737, respectively 21,331 27,216
Prepaid expenses and other current assets 5,784 4,700
-------- --------
Total current assets 28,030 32,459

Fixed assets, net 715 848
Intangibles 5,955 6,423
Goodwill 32,256 32,256
Deferred income taxes 1,984 1,984
Other assets 1,252 757
-------- --------
Total assets $ 70,192 $ 74,727
======== ========
LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
Accounts payable $ 2,181 $ 1,595
Accrued expenses 5,502 6,468
Book overdraft 1,483 2,242
Current portion due under bank financing 1,374 1,310
Current portion of notes and guarantee payable 1,191 1,148
-------- --------
Total current liabilities 11,731 12,763

Notes and guarantee payable 31,111 31,241
Due under bank financing 20,456 24,232
Convertible debentures 585 --
Warrant liabilities 95 --
Other liabilities 371 371
-------- --------
Total liabilities 64,349 68,607
-------- --------
Commitments and contingencies
Convertible Series A Preferred Stock ($.01 par value
4,000 shares authorized,
2,000 shares issued and
outstanding at August 31, 2004
and February 29, 2004, respectively) 1,102 1,067
-------- --------
STOCKHOLDERS' EQUITY:
Class A Common Stock - $.01 par value;
75,000,000 shares authorized; 24,685,433 and
24,665,537 shares issued and outstanding at August 31, 2004
and February 29, 2004, respectively 247 247
Class B Common Stock - $.01 par value;
1,554,936 shares authorized;
239,317 and 245,617 shares issued and outstanding at August 31,
2004 and February 29, 2004, respectively 3 3
Additional paid-in capital 14,429 14,421
Accumulated deficit (9,938) (9,618)
-------- --------
Total stockholders' equity 4,741 5,053
-------- --------
Total liabilities and stockholders' equity $ 70,192 $ 74,727
======== ========


See notes to condensed consolidated financial statements.


3



ATC HEALTHCARE, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
(In thousands, except per share data)




For the Three Months For the Six Months
Ended (unaudited) Ended
----------------------- ----------------------
August 31, August 31, August 31, August 31,
2004 2003 2004 2003
---------- ------------ ---------- ----------
REVENUES:

Service revenues $ 26,892 $ 33,640 $ 56,199 $ 67,683
- -----------------------------------------------------------------------------------------------------------------------
COSTS AND EXPENSES:
Service costs 21,202 26,636 43,867 53,198
General and administrative expenses 5,139 6,006 10,365 12,414
Depreciation and amortization 332 594 668 1,181
- -----------------------------------------------------------------------------------------------------------------------
Total operating expenses 26,673 33,236 54,900 66,793
- -----------------------------------------------------------------------------------------------------------------------
INCOME FROM OPERATIONS 219 404 1,299 890
- -----------------------------------------------------------------------------------------------------------------------
INTEREST AND OTHER EXPENSES (INCOME):
Interest expense, net 1,121 1,115 2,225 1,963
Other (income), net (681) (57) (692) (89)
Provision related to TCLS Guarantee -- -- -- --
- -----------------------------------------------------------------------------------------------------------------------
Total interest and other expenses 440 1,058 1,533 1,874
- -----------------------------------------------------------------------------------------------------------------------
INCOME (LOSS) BEFORE INCOME TAXES (221) (654) (234) (984)

INCOME TAX PROVISION (BENEFIT) 26 -- 51 (112)
- -----------------------------------------------------------------------------------------------------------------------
NET INCOME (LOSS) $ (247) $ (654) $ (285) $ (872)
=======================================================================================================================
DIVIDENDS ACCRETED TO PREFERRED SHAREHOLDERS 18 17 35 32

NET INCOME(LOSS) ATTRIBUTABLE TO COMMON SHAREHOLDERS $ (265) $ (671) $ (320) $ (904)
- -----------------------------------------------------------------------------------------------------------------------
EARNINGS (LOSS) PER COMMON SHARE - BASIC: $ (.03) $ (.01) $ (.04) $ (.01)
=======================================================================================================================
EARNINGS (LOSS) PER COMMON SHARE - DILUTED $ (.03) $ (.01) $ (.04) $ (.01)
=======================================================================================================================
WEIGHTED AVERAGE COMMON
SHARES OUTSTANDING
Basic 24,925 24,238 24,918 24,049
=======================================================================================================================
Diluted 24,925 24,238 24,918 24,049
=======================================================================================================================



See notes to condensed consolidated financial statements.

4






ATC HEALTHCARE, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
(In thousands)




Six Months Ended
August 31, August 31,
2004 2003
----------------------
CASH FLOWS FROM OPERATING ACTIVITIES:

Net income (loss) $ (285) $ (872)
Adjustments to reconcile net income (loss)
to net cash provided by
Operating activities:
Depreciation and amortization 667 1,181
Amortization of debt financing costs 144 124
Amortization of discount on convertible debenture 40
Provision for doubtful accounts (47) (651)
Deferred Income Taxes -- (112)
Accrued Interest 474 457
Changes in operating assets and liabilities net of
Effects of acquisitions
Accounts receivable 5,932 443
Prepaid expenses and other current assets (1,084) (536)
Other assets (609) (26)
Accounts payable and accrued expenses (380) 395
Other long-term liabilities -- (37)
------------------
Net cash provided by operating activities 4,852 366
------------------
CASH FLOWS FROM INVESTING ACTIVITIES:
Capital expenditures (65) (161)
Finalization of acquisition purchase price -- 150
Acquisition of business -- (20)
-------------------
Net cash used in investing activities (65) (31)
-------------------
CASH FLOWS FROM FINANCING ACTIVITIES:
Payment of notes and capital lease obligations (3,976) (1,649)
Repayment of term loan facility (752) (695)
Book overdraft (759) (384)
Debt Financing costs (31) (77)
Issuance of preferred and Common Stock 8 1,128
Borrowings (payments) due under credit facility 455 1,324
Issuance of Convertible Notes and Warrants 640 --
------------------
Net cash used in financing activities (4,415) (353)
------------------
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 372 (18)

CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR 543 585
------------------
CASH AND CASH EQUIVALENTS, END OF PERIOD $ 915 $ 567
==================
Supplemental Data:
Interest paid $ 1,505 961
==================
Income taxes paid $ 52 $ 86
==================
Dividends $ 35 $ 32
==================



See notes to condensed consolidated financial statements.


5




ATC HEALTHCARE, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (Amounts in
Thousands, Except Where Indicated Otherwise, and for Per Share Amounts)

1. BASIS OF PRESENTATION - The accompanying condensed consolidated financial
statements as of August 31, 2004 and for the three and six months ended August
31, 2004 and 2003 are unaudited. In the opinion of management, all adjustments,
consisting of only normal and recurring accruals necessary for a fair
presentation of the consolidated financial position and results of operations
for the periods presented have been included. The condensed consolidated balance
sheet as of February 29, 2004 was derived from audited financial statements, but
does not include all disclosures required by generally accepted accounting
principles. The accompanying condensed consolidated financial statements should
be read in conjunction with the condensed consolidated financial statements and
notes thereto included in the Annual Report on Form 10-K of ATC Healthcare, Inc.
(the "Company") for the year ended February 29, 2004. Certain prior period
amounts have been reclassified to conform with the August 31, 2004 presentation.

Results for the three and six month periods ended August 31, 2004 are not
necessarily indicative of the results for the full year ending February 28,
2005.


2. EARNINGS PER SHARE -Basic earnings (loss) per share is computed using the
weighted average number of common shares outstanding for the applicable period.
Diluted earnings (loss) per share is computed using the weighted average number
of common shares plus common equivalent shares outstanding, unless the inclusion
of such common equivalent shares would be anti-dilutive. For the three and six
months ended August 31, 2004, 6,603, common stock equivalents have been excluded
from earnings per share and for the three and six months ended August 31, 2003
6,244 and 6,494 common stock equivalents, respectively, have been excluded from
the earnings per share calculation, as their inclusion would have been
anti-dilutive.

3. PROVISION (BENEFIT) FOR INCOME TAXES - For the three months and six months
ended August 31, 2004 the Company recorded an expense for income taxes of $26
and $51 respectively compared to no tax expense and a $112 tax benefit for the
three and six months ended August 31, 2003. The current provision provides for
state and local income taxes representing minimum taxes due to certain states.

4. RECENT ACQUISITIONS -On February 28, 2003, the Company purchased
substantially all of the assets and operations of eight temporary medical
staffing companies totaling $3,041, of which $2,071 was paid in cash and the
remaining balance is payable under notes payable with maturities through January
2007. The notes bear interest at rates between 6% to 8% per annum. The purchase
prices were allocated primarily to goodwill (approximately $2,282). In April
2003, the Company sold its interest in one of these temporary medical staffing
companies to its franchisee for $130.

5. FINANCING ARRANGEMENTS - During April 2001, the Company entered into a
Financing Agreement with a lending institution, whereby the lender agreed to
provide a revolving credit facility of up to $25 million. The Financing
Agreement was amended in October 2001 to increase to $27.5 million. Amounts
borrowed under the New Financing Agreement were used to repay $20.6 million of
borrowing on its existing facility.

The Agreement contains various restrictive covenants that, among other
requirements, restrict additional indebtedness. The covenants also require the
Company to meet certain financial ratios.

In November 2002, the lending institution with which the Company has the secured
Facility, increased the revolving credit line to $35 million and provided for
additional term loan facility totaling $5 million.

On June 13, 2003, the Company received a waiver from the lender for
non-compliance of certain Facility covenants as of February 28, 2003. Interest
rates on both the revolving line and term loan Facility were increased 2% and
can decrease if the Company meets certain financial criteria.

In addition, certain financial ratio covenants were modified. The additional
interest is not payable until the current expiration date of the Facility in
November 2005.

On January 8, 2004, an amendment to the Facility was entered into modifying
certain financial ratio covenants as of November 30, 2003.

6



On May 28, 2004, an amendment to the Facility was entered into to modifying
certain financial ratio covenants as of February 29, 2004.

On July 15, 2004 the Company received a waiver in perpetuity from the lender for
non-compliance of certain Facility covenants as of May 31, 2004.

On October 15, 2004 the Company received a waiver in perpetuity from the lender
for non-compliance of certain Facility covenants as of August 31, 2004.

As of August 31, 2004, the outstanding balance on the revolving credit Facility
was $19.3 million. The Company had outstanding borrowings under the term loan of
$2.5 million as of August 31, 2004. At August, 2004 interest accrued at a rate
per annum of 6.55% over LIBOR on the revolving credit Facility and 9.27% over
LIBOR on the term loan.

6. CONVERTIBLE DEBENTURES - The Company issued on April 2, 2004 $500 of
Convertible Notes due April 2, 2005 (the "April Maturity Notes") and warrants to
purchase 250,000 shares of Class A common stock at $0.75 per share. The April
Maturity Notes do not bear interest, cannot be prepaid and are to be repaid on
their April 2, 2005 maturity date by the issuance of Class A Common Stock at a
price of $.50 per share. In addition, to the extent the Company after October 2,
2004 and prior to the maturity date issues Common Stock or securities
convertible into Common Stock, the holders of the April Notes may convert those
Notes at the effective price at which the Common Stock is so issued.

Pursuant to the terms of the registration rights agreement entered in connection
with the transaction, the Company is required to file with the Securities and
Exchange Commission (the "SEC") a registration statement under the Securities
Act of 1933, as amended, covering the resale of the common stock underlying the
April Maturity Notes purchased and the common stock underlying the warrants.

In accordance with EITF 00-19, "Accounting for Derivative Financial Instruments
Indexed To, and Potentially Settled In a Company's Own Stock," and the terms of
the warrants and the transaction documents, the warrants were accounted for as a
liability. The fair value of the warrants which amounted to $95 on date of grant
was recorded as a reduction to the April Maturity Notes. The warrant liability
will be reclassified to equity on the effective date of the registration
statement, evidencing the non-impact of these adjustments on the Company's
financial position and business operations.

The fair value of the warrants was estimated using the Black-Scholes option-
pricing model with the following assumptions: no dividends; risk-free interest
rate of 4%; the contractual life of 4 years and volatility of 111%. There was no
significant change in the fair value of the warrants at August 31, 2004 from the
time the warrants were granted.

The Company issued on April 19, 2004 upon execution of the Standby Equity
Distribution Agreement, a convertible debenture in the principal amount of $140
to Cornell Capital Partners as a commitment fee. The convertible debenture has a
term of three years, accrues interest at 5% and is convertible into our common
stock at a price per share of 100% of the lowest closing bid price for the three
days immediately preceding the conversion date.

7. REVENUE RECOGNITION - A substantial portion of the Company's service revenues
are derived from a unique form of franchising under which independent companies
or contractors ("licensees") represent the Company within a designated
territory. These licensees assign Company personnel, including registered nurses
and therapists, to service clients using the Company's trade names and service
marks. The Company pays and distributes the payroll for the direct service
personnel who are all employees of the Company, administers all payroll
withholdings and payments, bills the customers and receives and processes the
accounts receivable. The revenues and related direct costs are included in the
Company's consolidated service revenues and operating costs. The licensees are
responsible for providing an office and paying related expenses for
administration including rent, utilities and costs for administrative personnel.

The Company pays a monthly distribution or commission to its domestic licensees
based on a defined formula of gross profit generated. Generally, the Company
pays a licensee approximately 55% (60% for certain licensees who have longer
relationships with the Company). There is no payment to the licensees based
solely on revenues. For the three months ended August 31, 2004 and 2003, total
licensee distributions were approximately $1.6 million and $1.8 million
respectively, and for the six months ended August 31, 2004 and 2003 total
licensee distributions were approximately $3.1 million and $3.5 million
respectively, and are included in the general and administrative expenses.


7



The Company recognizes revenue as the related services are provided to customers
and when the customer is obligated to pay for such completed services. Revenues
are recorded net of contractual or other allowances to which customers are
entitled. Employees assigned to particular customers may be changed at the
customer's request or at the Company's initiation. A provision for uncollectible
and doubtful accounts is provided for amounts billed to customers which may
ultimately be uncollectible due to the customer's inability to pay.

Revenues generated from the sales of licensees and initial licensee fees are
recognized upon signing of the licensee agreement, if collectibility of such
amounts is reasonably assured, since the Company has performed substantially all
of its obligations under its licensee agreements by such date. Included in
revenues for the six months ended August 31, 2004 and 2003 is $851 and $449 of
licensee fees.

8. LICENSEE SALES

The Company includes in its service revenues, service costs and general and
administrative costs, revenues and costs associated with its Licencees.
Summarized below is the detail associated with above discussed items for the
three and six months ended August 31, 2004 and 2003 respectively.



- ----------------------------------------------------------------------------------------------------------------
Three Months Six Months Six Months
Three Months Ended Ended Ended Ended
August 31, 2004 August 31, 2003 August 31,2004 August 31, 2003
- ----------------------------------------------------------------------------------------------------------------

Company Service Revenue $13,332 $18,727 $29,684 $37,945
- ----------------------------------------------------------------------------------------------------------------
Licensee Service Revenue $13,560 $14,913 $26,515 $29,738
- ----------------------------------------------------------------------------------------------------------------
Total Revenue $26,892 $33,640 $56,199 $67,683
- ----------------------------------------------------------------------------------------------------------------
Company Service Costs $10,293 $14,668 $22,267 $29,310
- ----------------------------------------------------------------------------------------------------------------
Licensee Service Costs $10,909 $11,968 $21,600 $23,888
- ----------------------------------------------------------------------------------------------------------------
Total Service Costs $21,202 $26,636 $43,867 $53,198
- ----------------------------------------------------------------------------------------------------------------
Company General and
administrative costs $ 3,510 $ 4,206 $ 7,265 $ 8,914
- ----------------------------------------------------------------------------------------------------------------
Licensee Royalty $ 1,629 $ 1,800 $ 3,100 $ 3,500
- ----------------------------------------------------------------------------------------------------------------
Total General and
administrative costs $ 5,139 6,006 $10,365 $12,414
- ----------------------------------------------------------------------------------------------------------------



The Company settled various disputes with its Atlanta Licensee by selling its
Franchise rights to the Licensee for $875. The purchase price is evidenced by a
note which is payable over 60 months at an interest rate of 4.75%. In addition,
various other issues which were being disputed through litigation with the
licensee were settled resulting in an amount to be paid to the Licensee of $200,
various amounts owed to the Company of $61 were extinguished and an offset to
the note in the amount of $170. The note due to the Company, which is guaranteed
by the Licensee, is reflected in notes receivable and the amount to be paid to
the Licensee is reflected in accrued expenses. The Company recorded in other
income the net amount of $444.

9. GOODWILL - On March 1, 2002, the Company adopted Statement of Financial
Accounting Standards No. 142 "Goodwill and Intangible Assets" (SFAS 142). SFAS
142 includes requirements to annually test goodwill and indefinite lived
intangible assets for impairment rather than amortize them; accordingly, the
Company no longer amortizes goodwill and indefinite lived intangibles.

10. OFFICE CLOSING AND RESTRUCTURING CHARGES- In the third quarter of fiscal
2004, the Company recorded a charge associated with the closing of seven offices
in the amount of $2.6 million. The Company expects the restructure to result in
a lower overall cost structure to allow it to focus resources on offices with
greater potential for better overall growth and profitability. As of August 31,
2004 the Company has paid $489 for severance and other costs associated with the
office closings. As of August 31, 2004 the Company's accounts payable and
accrued expenses included $317 of remaining costs accrued consisting mainly of
severance and lease costs. The severance and remaining other exit costs will be
paid in fiscal 2005. The remaining lease costs will be paid through the term of
the related leases which expire at various dates through January 2007.


8


11. CONTINGENCIES -The Company is subject to various claims and legal
proceedings covering a wide range of matters that arise in the ordinary course
of business. Management believes the disposition of these lawsuits will not have
a material effect on its financial position, results of operations or cash
flows.

12. RECENT ACCOUNTING PRONOUNCEMENTS

Management does not believe that any other recently issued, but not yet
effective, accounting standards, if currently adopted, would have a material
effect on the accompanying financial statements.



13. SHAREHOLDERS EQUITY

The Company accounts for its employee incentive stock option plans using the
intrinsic value method in accordance with the recognition and measurement
principles of Accounting Principles Board Opinion No 25 " Accounting for Stock
Issued to Employees," as permitted by SFAS No. 123. Had the Company determined
compensation expense based on the fair value at the grant dates for those awards
consistent with the method of SFAS 123, the Company's net income (loss) per
share would have been increased to the following pro forma amounts:



- -------------------------------------------------------------------------------------------------------------------------
For the three For the three For the six For the six
(In thousands, except per share months ended months ended months ended months ended
data) August 31,2004 August 31,2003 August 31, 2004 August 31,2003
- -------------------------------------------------------------------------------------------------------------------------

Net income (loss) as reported $ (247) $ (654) $ (285) $ (872)
- -------------------------------------------------------------------------------------------------------------------------
Deduct total stock based employee
compensation expense determined
under fair value based on methods
for all awards $ 295 $ 36 $ 590 $ 49
- -------------------------------------------------------------------------------------------------------------------------
Pro forma net income (loss) $ (542) $ (690) $ (875) $ (921)
- -------------------------------------------------------------------------------------------------------------------------
Basic net earnings (loss) per
share as reported $ (.01) $ (.03) $ (.01) $ (.04)
- -------------------------------------------------------------------------------------------------------------------------
Pro forma basic earnings (loss)
per share as reported $ (.02) $ (.03) $ (.04) $ (.04)
- -------------------------------------------------------------------------------------------------------------------------
Diluted earnings (loss) per
share as reported $ (.01) $ (.03) $ (.01) $ (.04)
- -------------------------------------------------------------------------------------------------------------------------
Pro forma diluted earnings
(loss) per share as reported $ (.02) $ (.03) $ (.04) $ (.04)
- -------------------------------------------------------------------------------------------------------------------------



On April 19, 2004, we entered into a Standby Equity Distribution Agreement with
Cornell Capital Partners L.P. Pursuant to the Standby Equity Distribution
Agreement, we may, at our discretion, periodically sell to the investor shares
of common stock for a total purchase price of up to $5,000. For each share of
common stock purchased under the Standby Equity Distribution Agreement, the
investor will pay 97% of the lowest closing bid price of the common stock during
the five consecutive trading days immediately following the notice date. The
investor, Cornell Capital Partners, L.P., is a private limited partnership whose
business operations are conducted through its general partner, Yorkville
Advisors, LLC. Cornell Capital Partners, L.P. will retain 5% of each advance
under the Standby Equity Distribution Agreement. In addition, we engaged
Arthur's, Lestrange & Company Inc., a registered broker-dealer, to advise us in
connection with the Standby Equity Distribution Agreement. For its services,
Arthur's, Lestrange & Company Inc. is to receive 18,182 shares of our common
stock. We are obligated to prepare and file with the Securities and Exchange
Commission a registration statement to register the resale of the shares issued
under the Standby Equity Distribution Agreement prior to the first sale to the
investor of our common stock.


9




ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS (Amounts in Thousands, Except Where Indicated Otherwise, and for
Per Share Amounts)

The following discussion and analysis provides information which management
believes is relevant to an assessment and understanding of the Company's results
of operations and financial condition. This discussion should be read in
conjunction with the Condensed Consolidated Financial Statements appearing in
Item 1.

Results of Operations

RESULTS OF OPERATIONS

COMPARISON OF THREE MONTHS ENDED AUGUST 31, 2004 ("THE 2004 PERIOD") TO THE
THREE MONTHS ENDED AUGUST 31, 2003 ("THE 2003 PERIOD")

TOTAL REVENUES: Total revenues for the three month period ended August 31, 2004
were $26.9 million, a decrease of $6.7 million or 20% from total revenues of
$33.6 million for the three months ended August 31, 2003. The reduction in
revenues is due to closing marginally performing offices during the second half
of 2003 as well as the closing of one office and one licensee during the three
months ended August 31, 2004. No offices or licensees were closed during the
three months ended August 31, 2003. We expect that demand for temporary nurses
will return in 2005. Until the demand for nurses returns to prior levels, we may
continue to see revenue decline in our existing businesses which would continue
our trend of losses. If revenues were to significantly decline, our ability to
continue operations could be jeopardized. To offset the decline in the per diem
nursing revenue, we are actively recruiting new licensees, of which three were
opened in the three months ended August 31, 2004. and six were opened during the
six months ended August 31, 2004 as well as looking into other areas of revenue
generation such as Vendor on Premise and Pharmacy staffing.

Service costs were 78.8% and 79.2% for the three months ended August 31,2004 and
2003 respectively. Service costs represent the direct costs of providing
services to patients or clients, including wages, payroll taxes, travel costs,
insurance costs, medical supplies and the cost of contracted services.

GENERAL AND ADMINISTRATIVE EXPENSES: General and administrative expenses were
$5.1 million for the three months ended August 31, 2004 as compared to $6.0 for
the same period in 2003. General and administrative costs, expressed as a
percentage of total revenues, was 19.1% for the three month period ended August
31, 2004 versus 17.9% for the three months ended August 31, 2003. The increase
in general and administrative costs as a percentage of revenue is due to the
decrease in revenue and the Company being unable to decrease fixed costs at the
same rate of decline. The decrease of $800 in the 2004 period is the result of
the reduction in royalty payments to licenses due to decreased revenues as well
as the savings realized from the offices we closed during 2003 and 2004 and the
reduction of back office staff. For the three months ended August 31, 2004 the
reduction in royalty payments represented 23% of the reduction in administrative
expenses, savings from closed offices represented 59% and the reduction in back
office staff represented 18% of the decrease in general and administrative
expenses.

INTEREST EXPENSE, NET: Interest expense, net for the three months ended August
31, 2004 was $1,121 as compared to $1,115 for the same period in the prior year.
The increase in the period is primarily due to the interest costs associated
with our term loan facility.


PROVISION (BENEFIT) FOR INCOME TAXES: For the three months ended August 31, 2004
and 2003 the Company recorded an expense for income taxes of $26 and $0
respectively. The current provision provides for state and local income taxes
representing minimum taxes due to certain states.



10



COMPARISON OF SIX MONTHS ENDED AUGUST 31, 2004 ("THE 2004 PERIOD") TO THE SIX
MONTHS ENDED AUGUST 31, 2003 ("THE 2003 PERIOD")

TOTAL REVENUES-Total revenues for the six month period ended August 31, 2004
were $56.2 million, a decrease of $11.5 million or 17.0% from total revenues of
$67.7 million for the six months ended August 31, 2003. One office and three
licencee's were closed during the six months ended August 31, 2004 and three
offices were closed during the six months ended August 31, 2003. We expect that
demand for temporary nurses will return in 2005. Until the demand for nurses
returns to prior levels, we may continue to see revenue decline in its existing
businesses which would continue our trend of losses. If revenues were to
significantly decline, our ability to continue operations could be jeopardized.
To offset the decline in its per diem nursing, we are actively recruiting new
licensees of which Six were opened during the six months ended August 31, 2004
as well as looking into other areas of revenue generation such as Vendor on
Premise and Pharmacy staffing.

Service costs were 78.1% and 78.6% for the six months ended August 31, 2004 and
2003 respectively. Service costs represent the direct costs of providing
services to patients or clients, including wages, payroll taxes, travel costs,
insurance costs, medical supplies and the cost of contracted services.

GENERAL AND ADMINISTRATIVE EXPENSES: General and administrative expenses were
$10.4 million for the six months ended August 31, 2004 as compared to
$12.4million for the same period in 2003. General and administrative costs,
expressed as a percentage of total revenues, were 18.5% and 18.3% for the six
months ended August 31, 2004 and 2003 respectively. The decrease in the 2004
period is the result of the reduction in royalty payments to licenses due to
decreased revenues as well as the savings realized from the offices we closed
during 2004 and 2003 and the reduction of back office staff. For the six months
ended August 31, 2004 the reduction in royalty payments represented 20% of the
reduction in administrative expenses, savings from closed offices represented
64% and the reduction in back office staff represented 16% of the decrease in
general and administrative expenses.

INTEREST EXPENSE, NET: For the six months ended August 31, 2004 Interest
expense, net was $2,225 as compared to $1,963 for the same period last year. The
increase in the period is primarily due to the interest costs associated with
our term loan facility and to increased interest rates associated with its
revolving line of credit which increased during the second quarter of fiscal
2004 . PROVISION (BENEFIT) FOR INCOME TAXES: For the six months ended August 31,
2004 Company recorded an expense for income taxes of $51 as compared a $112 tax
benefit and the associated deferred tax asset for six months ended August 31,
2003. The current provision provides for state and local income taxes which
represent minimum taxes due to certain states.

Liquidity and Capital Resources

We fund our cash needs through various equity and debt issuances and through
cash flow from operations. We generally pay our billable employees weekly for
their services, and remit certain statutory payroll and related taxes as well as
other fringe benefits. Invoices are generated to reflect these costs plus our
markup.

Cash and Cash equivalents increased by $372 as of August 31, 2004 as compared to
February 29, 2004 as a result of cash provided by operating activities of $4.9
million, Cash used in investing activities of $65 and cash used in financing
activities of $4.4 million. Cash provided by operating activities was primarily
due to a decline in accounts receivable, partially offset by an increase in
prepaids and other current assets. Cash used in financing activities was
primarily used to pay notes and capital lease obligations.

In April 2001, we obtained a new financing facility with HFG Healthco-4 LLC for
a $25 million, three-year term, revolving loan which would have expired in April
2004. The $25 million revolving loan limit was increased to $27.5 million in
October 2001. Amounts borrowed under the $27.5 million revolving loan were used
to repay $20.6 million of borrowing on our prior facility.

In November 2002, HFG Healthco-4 LLC, increased the revolving credit line to $35
million and provided for an additional term loan facility totaling $5 million.
Interest accrues at a rate of 3.95% over LIBOR on the revolving credit line and
6.37% over LIBOR on the term loan facility. The $35 million revolving loan
expires in November 2005. The term loan facility is for acquisitions and capital
expenditures. Repayment of this additional term facility is on a 36-month
straight-line amortization. The revolving credit line is subject to certain loan
covenants. These covenants include a debt service coverage ratio calculated by
taking the current portion of long term debt and interest paid and dividing by
four quarters of earnings before interest, taxes, depreciation and amortization,
consolidated net worth target calculated by taking total assets minus total
liabilities, earnings before interest, taxes, depreciation and amortization
target, current ratio calculated by taking current assets less current
liabilities, consolidated interest coverage ratio calculated by taking the most
recent four quarters of earnings before interest, taxes, depreciation and
amortization divided by four quarters of paid interest expense, and accounts
receivable turnover ratio.


11



In November 2002, the interest rates were revised to 4.55% over LIBOR on the
revolving line and 7.27% over the LIBOR on the term loan facility as part of a
loan modification.

On June 13, 2003, we received a waiver from HFG Healthco-4 LLC for
non-compliance of certain revolving loan covenants effective as of February 28,
2003. Interest rates on both the revolving line and term loan facility were
increased 2% and can decrease if we meet certain financial criteria. In
addition, certain financial ratio covenants were modified. The additional
interest is not payable until the current expiration date of the facility which
is November 2005. As part of this modification, the lender and noteholders,
Direct Staffing, Inc. and DSS Staffing Corp., amended the subordination
agreement and the noteholders amended the Notes issued to pay the purchase
price. As a result of that amendment, what had been two promissory notes issued
to each of the former owners of Direct Staffing, Inc. and DSS Staffing Corp. has
been condensed into one note. The note issued to one of the former owners is for
a term of seven years, with a minimum monthly payment (including interest) of
$40,000 in year one and minimum monthly payments of $80,000 in subsequent years,
with a balloon payment of $3,700,000 due in May 2007 The balance on that note
after the balloon payment is payable over the remaining 3 years of the note,
subject to certain limitations in the subordination agreement. The notes issued
to the other three former owners are for terms of ten years, with minimum
monthly payments (including interest) of $25,000 in the aggregate in the first
year and minimum monthly payments of $51,000 in the aggregate for the remaining
years. Any unpaid balance at the end of the note term will be due at that time.
Additional principal payments are payable to the noteholders if we achieve
certain financial ratios. In conjunction with this revision, one of the note
holders agreed to reduce his note by approximately $2,800,000 provided we do not
default under the notes or, in certain instances, our senior lending facility.

On January 8, 2004 an amendment to the $35 million revolving loan with HFG
Healthco-4 LLC was entered into modifying certain financial ratio covenants as
of November 30, 2003.

On May 24, 2004 an amendment to the $35 million revolving loan with HFG
Healthco-4 LLC was entered into modifying certain financial ratio covenants as
of February 29, 2004.

On July 15, 2004 we received a waiver in perpetuity from HFG Healthco-4 LLC for
non-compliance of certain facility covenants as of May 31, 2004.

On October 15, 2004 we received a waiver in perpetuity from HFG Healthco-4 LLC
for non-compliance of certain Facility covenants as of August 31, 2004.

Our working capital was $16.3 million as of August 31, 2004 as compared to and
$19.7 million on February 29, 2004.

We anticipate that capital expenditures for furniture and equipment, including
improvements to our management information and operating systems during the next
twelve months will be approximately $200.

Operating cash flows have been our primary source of liquidity and
historically have been sufficient to fund our working capital, capital
expenditures, and internal business expansion and debt service. Our cash flow
has been aided by the recent sale of unregistered equity securities, securities
convertible into equity and by the debt restructuring completed on June 13,
2003. We believe that our capital resources are sufficient to meet our working
capital requirements for the next twelve months. Our existing cash and cash
equivalents are not sufficient to sustain our operations for any length of time.
We expect to meet our future working capital, capital expenditure, internal
business expansion, and debt service from a combination of operating cash flows,
funds available under the $35 million revolving loan facility and funds form the
Standby Equity Distribution Agreement with Cornell Capital Partners, as
available . No assurance can be given, however, that this will be the case. Our
revolving loan facility comes due in November 2005. We plan on refinancing this
loan facility prior to its expiration. There can be no assurance that we will be
able to refinance our revolving loan facility. We do not have enough capital to
operate the business without our revolving loan facility. We are also subject
under our current loan facility to certain financial covenants. Though we
believe we will meet those covenants it is possible if revenue continues to
decline and we cannot reduce our costs appropriately that we may violate the
covenants. In the past when we have violated covenants we have been able to
receive a waiver or amendment of those covenants from the lender HFG Healthco-4
LLC. It is expected that if we violate a covenant we will be able to receive a
waiver. If we are unable to receive a waiver then we would be in default of our
lending agreement. We do not have sufficient capital to run our operations with
out a financing facility and would have to look to alternative means such as the
sale of stock or the sale of certain assets to finance operations. There can be
no assurance that additional financing will be available when required, or, if
available, will be available on satisfactory terms.


12


On April 19, 2004, the Company entered into a Standby Equity Distribution
Agreement with Cornell Capital Partners, L.P. Pursuant to the Standby Equity
Distribution Agreement, the Company may, at the Company's discretion,
periodically sell to Cornell Capital Partners shares of common stock for a total
purchase price of up to $5,000. For each share of common stock purchased under
the Standby Equity Distribution Agreement, Cornell Capital Partners will pay the
Company 97% of the lowest closing bid price of the common stock during the five
consecutive trading days immediately following the notice date. Further, the
Company has agreed to pay Cornell Capital Partners, L.P. 5% of the proceeds that
the Company receives under the Standby Equity Distribution Agreement. The
Agreement is subject to the Company filing and maintaining an effective S-1
registration.


Business Trends


Sales and margins have been under pressure as demand for temporary nurses is
currently going through a period of contraction. Hospitals are experiencing flat
to declining admission rates and are placing greater reliance on full-time staff
overtime and increased nurse patient loads. Because of difficult economic times,
nurses in many households are becoming the primary breadwinner, causing them to
seek more traditional full time employment. The U.S. Department of Health and
Human Services said in a July 2002 report that the national supply of full-time
equivalent registered nurses was estimated at 1.89 million and demand was
estimated at 2 million. The 6 percent gap between the supply of nurses and
vacancies in 2000 is expected to grow to 12 percent by 2010 and then to 20
percent five years later. As the economy rebounds, the prospects for the medical
staffing industry and the Company should improve as hospitals experience higher
admission rates and increasing shortages of healthcare workers.



Forward-Looking Statements

Certain statements in this Quarterly Report on Form 10-Q constitute
"forward-looking statements" within the meaning of the Private Securities
Litigation Reform Act of 1995. From time to time, the Company also provides
forward-looking statements in other materials it releases to the public as well
as oral forward-looking statements. These statements are typically identified by
the inclusion of phrases such as "the Company anticipates," "the Company
believes" and other phrases of similar meaning. These forward-looking statements
are based on the Company's current expectations. Such forward-looking statements
involve known and unknown risks, uncertainties, and other factors that may cause
the actual results, performance or achievements of the Company to be materially
different from any future results, performance or achievements expressed or
implied by such forward-looking statements. The potential risks and
uncertainties which would cause actual results to differ materially from the
Company's expectations include, but are not limited to, those discussed below in
the section entitled "Risk Factors." Readers are cautioned not to place undue
reliance on these forward-looking statements, which reflect management's
opinions only as of the date hereof. The Company undertakes no obligation to
revise or publicly release the results of any revision to these forward-looking
statements. Readers should carefully review the risk factors described in other
documents the Company files from time to time with the Securities and Exchange
Commission.


Risk Factors

WE ARE CURRENTLY UNABLE TO RECRUIT ENOUGH NURSES TO MEET OUR CLIENTS' DEMANDS
FOR OUR NURSE STAFFING SERVICES, LIMITING THE POTENTIAL GROWTH OF OUR STAFFING
BUSINESS. We rely substantially on our ability to attract, develop and retain
nurses and other healthcare personnel who possess the skills, experience and, as
required, licenses necessary to meet the specified requirements of our
healthcare staffing clients. We compete for healthcare staffing personnel with
other temporary healthcare staffing companies, as well as actual and potential
clients, some of which seek to fill positions with either regular or temporary
employees. Currently, there is a shortage of qualified nurses in most areas of
the United States and competition for nursing personnel is increasing. Demand
for temporary nurses over the last year has declined due to lower hospital
emissions and nurses working full time for hospitals rather than working through
temporary staffing agencies. Accordingly, when our clients request temporary
nurse staffing we must recruit from a smaller pool of available nurses, which
our competitors also recruit from. At this time we do not have enough nurses to
meet our clients' demands for our nurse staffing services. This shortage has
existed since approximately 2000. This shortage of nurses limits our ability to
grow our staffing business. Furthermore, we believe that the aging of the
existing nurse population and declining enrollments in nursing schools will
further exacerbate the existing nurse shortage. To remedy the shortage we have
increased advertising on our website and other industry visited websites to
attract new nurses to work for us. We also offer a variety of benefits to our
employees such as life insurance, medical and dental insurance, a 401 K plan, as
well as sign-on bonuses for new employees and recruitment bonuses for current
employees who refer new employees to us. In addition, we have recently started
recruiting nurses from foreign countries, including India and the Philippines.


13


THE COSTS OF ATTRACTING AND RETAINING QUALIFIED NURSES AND OTHER HEALTHCARE
PERSONNEL HAVE RISEN. We compete with other healthcare staffing companies for
qualified nurses and other healthcare personnel. Because there is currently a
shortage of qualified healthcare personnel, competition for these employees is
intense. To induce healthcare personnel to sign on with them, our competitors
have increased hourly wages and other benefits. In response to such increases by
our competitors, we raised the wages and increased benefits that we offer to our
personnel. Because we were not able to pass the additional costs to certain
clients, our margins declined and we were forced to close 18 of our offices that
could no longer operate profitably.

WE OPERATE IN A HIGHLY COMPETITIVE MARKET AND OUR SUCCESS DEPENDS ON OUR ABILITY
TO REMAIN COMPETITIVE IN OBTAINING AND RETAINING HOSPITAL AND HEALTHCARE
FACILITY CLIENTS AND TEMPORARY HEALTHCARE PROFESSIONALS. The temporary medical
staffing business is highly competitive. We compete in national, regional and
local markets with full-service staffing companies and with specialized
temporary staffing agencies. Some of these companies have greater marketing and
financial resources than we do. Competition for hospital and healthcare facility
clients and temporary healthcare professionals may increase in the future and,
as a result, we may not be able to remain competitive. To the extent competitors
seek to gain or retain market share by reducing prices or increasing marketing
expenditures, we could lose revenues or hospital and healthcare facility clients
and our margins could decline, which could seriously harm our operating results
and cause the price of our stock to decline. In addition, the development of
alternative recruitment channels, such as direct recruitment and other channels
not involving staffing companies, could lead our hospital and healthcare
facility clients to bypass our services, which would also cause our revenues and
margins to decline.

OUR BUSINESS DEPENDS UPON OUR CONTINUED ABILITY TO SECURE NEW ORDERS FROM OUR
HOSPITAL AND HEALTHCARE FACILITY CLIENTS. We do not have long-term agreements or
exclusive guaranteed order contracts with our hospital and healthcare facility
clients. The success of our business depends upon our ability to continually
secure new orders from hospitals and other healthcare facilities. Our hospital
and healthcare facility clients are free to place orders with our competitors
and may choose to use temporary healthcare professionals that our competitors
offer. Therefore, we must maintain positive relationships with our hospital and
healthcare facility clients. If we fail to maintain positive relationships with
our hospital and healthcare facility clients, we may be unable to generate new
temporary healthcare professional orders and our business may be adversely
affected.

DECREASES IN PATIENT OCCUPANCY AT OUR CLIENTS' FACILITIES MAY ADVERSELY AFFECT
THE PROFITABILITY OF OUR BUSINESS. Demand for our temporary healthcare staffing
services is significantly affected by the general level of patient occupancy at
our clients' facilities. When a hospital's occupancy increases, temporary
employees are often added before full-time employees are hired. As occupancy
decreases, clients may reduce their use of temporary employees before
undertaking layoffs of their regular employees. We also may experience more
competitive pricing pressure during periods of occupancy downturn. In addition,
if a trend emerges toward providing healthcare in alternative settings, as
opposed to acute care hospitals, occupancy at our clients' facilities could
decline. This reduction in occupancy could adversely affect the demand for our
services and our profitability.

HEALTHCARE REFORM COULD NEGATIVELY IMPACT OUR BUSINESS OPPORTUNITIES, REVENUES
AND MARGINS. The U.S. government has undertaken efforts to control increasing
healthcare costs through legislation, regulation and voluntary agreements with
medical care providers and drug companies. In the recent past, the U.S. Congress
has considered several comprehensive healthcare reform proposals. Some of these
proposals could have adversely affected our business. While the U.S. Congress
has not adopted any comprehensive reform proposals, members of Congress may
raise similar proposals in the future. If some of these proposals are approved,
hospitals and other healthcare facilities may react by spending less on
healthcare staffing, including nurses. If this were to occur, we would have
fewer business opportunities, which could seriously harm our business.

14


State governments have also attempted to control increasing healthcare costs.
For example, the state of Massachusetts has recently implemented a regulation
that limits the hourly rate payable to temporary nursing agencies for registered
nurses, licensed practical nurses and certified nurses' aides. The state of
Minnesota has also implemented a statute that limits the amount that nursing
agencies may charge nursing homes. Other states have also proposed legislation
that would limit the amounts that temporary staffing companies may charge. Any
such current or proposed laws could seriously harm our business, revenues and
margins.

Furthermore, third party payors, such as health maintenance organizations,
increasingly challenge the prices charged for medical care. Failure by hospitals
and other healthcare facilities to obtain full reimbursement from those third
party payors could reduce the demand for, or the price paid for our staffing
services.

WE ARE DEPENDENT ON THE PROPER FUNCTIONING OF OUR INFORMATION SYSTEMS. Our
Company is dependent on the proper functioning of our information systems in
operating our business. Critical information systems used in daily operations
identify and match staffing resources and client assignments and perform billing
and accounts receivable functions. Our information systems are protected through
physical and software safeguards and we have backup remote processing
capabilities. However, they are still vulnerable to fire, storm, flood, power
loss, telecommunications failures, physical or software break-ins and similar
events. In the event that critical information systems fail or are otherwise
unavailable, these functions would have to be accomplished manually, which could
temporarily impact our ability to identify business opportunities quickly, to
maintain billing and clinical records reliably and to bill for services
efficiently.

WE MAY BE LEGALLY LIABLE FOR DAMAGES RESULTING FROM OUR HOSPITAL AND HEALTHCARE
FACILITY CLIENTS' MISTREATMENT OF OUR HEALTHCARE PERSONNEL. Because we are in
the business of placing our temporary healthcare professionals in the workplaces
of other companies, we are subject to possible claims by our temporary
healthcare professionals alleging discrimination, sexual harassment, negligence
and other similar injuries caused by our hospital and healthcare facility
clients. The cost of defending such claims, even if groundless, could be
substantial and the associated negative publicity could adversely affect our
ability to attract and retain qualified healthcare professionals in the future.

IF STATE LICENSING REGULATIONS THAT APPLY TO US CHANGE, WE MAY FACE INCREASED
COSTS THAT REDUCE OUR REVENUE AND PROFITABILITY. In some states, firms in the
temporary healthcare staffing industry must be registered to establish and
advertise as a nurse staffing agency or must qualify for an exemption from
registration in those states. If we were to lose any required state licenses, we
would be required to cease operating in those states. The introduction of new
licensing regulations could substantially raise the costs associated with hiring
temporary employees. These increased costs may not be able to be passed on to
clients without a decrease in demand for temporary employees, which would reduce
our revenue and profitability.

FUTURE CHANGES IN REIMBURSEMENT TRENDS COULD HAMPER OUR CLIENTS' ABILITY TO PAY
US. Many of our clients are reimbursed under the federal Medicare program and
state Medicaid programs for the services they provide. No portion of our revenue
is directly derived from Medicare and Medicaid programs. In recent years,
federal and state governments have made significant changes in these programs
that have reduced reimbursement rates. In addition, insurance companies and
managed care organizations seek to control costs by requiring that healthcare
providers, such as hospitals, discount their services in exchange for exclusive
or preferred participation in their benefit plans. Future federal and state
legislation or evolving commercial reimbursement trends may further reduce, or
change conditions for, our clients' reimbursement. Limitations on reimbursement
could reduce our clients' cash flows, hampering their ability to pay us.

COMPETITION FOR ACQUISITION OPPORTUNITIES MAY RESTRICT OUR FUTURE GROWTH BY
LIMITING OUR ABILITY TO MAKE ACQUISITIONS AT REASONABLE VALUATIONS. Our business
strategy includes increasing our market share and presence in the temporary
healthcare staffing industry through strategic acquisitions of companies that
complement or enhance our business. Between March 2001 and February 2004, we
acquired nine unaffiliated companies. These companies had an aggregate of
approximately $11.8 million in revenue at the time they were purchased. We have
historically faced competition for acquisitions. While to date such competition
has not affected our growth and expansion, in the future such competition could
limit our ability to grow by acquisitions or could raise the prices of
acquisitions and make them less attractive to us.

WE MAY FACE DIFFICULTIES INTEGRATING OUR ACQUISITIONS INTO OUR OPERATIONS AND
OUR ACQUISITIONS MAY BE UNSUCCESSFUL, INVOLVE SIGNIFICANT CASH EXPENDITURES OR
EXPOSE US TO UNFORESEEN LIABILITIES. We continually evaluate opportunities to
acquire healthcare staffing companies and other human capital management
services companies that complement or enhance our business. From time to time,
we engage in strategic acquisitions of such companies or their assets.

15


While to date, we have not experienced problems, these acquisitions involve
numerous risks, including:

o potential loss of key employees or clients of acquired companies;
o difficulties integrating acquired personnel and distinct cultures into our
business;
o difficulties integrating acquired companies into our operating, financial
planning and financial reporting systems;
o diversion of management attention from existing operations; and
o assumption of liabilities and exposure to unforeseen liabilities of
acquired companies, including liabilities for their failure to comply with
healthcare regulations.

These acquisitions may also involve significant cash expenditures, debt
incurrence and integration expenses that could have a material adverse effect on
our financial condition and results of operations. Any acquisition may
ultimately have a negative impact on our business and financial condition.
Further, our revolving loan agreement with HFG Healthco-4 LLC requires that we
obtain the written consent of HFG Healthco-4 LLC before engaging in any
investing activities not in the ordinary course of business, including but not
limited to any mergers, consolidations and acquisitions. The restrictive
covenants of the revolving loan agreement with HFG Healthco-4 LLC may make it
difficult for us to expand our operations through acquisitions and other
investments if we are unable to obtain their consent.

SIGNIFICANT LEGAL ACTIONS COULD SUBJECT US TO SUBSTANTIAL UNINSURED LIABILITIES.
We may be subject to claims related to torts or crimes committed by our
employees or temporary staffing personnel. Such claims could involve large
claims and significant defense costs. In some instances, we are required to
indemnify clients against some or all of these risks. A failure of any of our
employees or personnel to observe our policies and guidelines intended to reduce
these risks, relevant client policies and guidelines or applicable federal,
state or local laws, rules and regulations could result in negative publicity,
payment of fines or other damages. To protect ourselves from the cost of these
claims, we maintain professional malpractice liability insurance and general
liability insurance coverage in amounts and with deductibles that we believe are
adequate and appropriate for our operations. However, our insurance coverage may
not cover all claims against us or continue to be available to us at a
reasonable cost. If we are unable to maintain adequate insurance coverage, we
may be exposed to substantial liabilities, which could adversely affect our
financial results.

IF OUR INSURANCE COSTS INCREASE SIGNIFICANTLY, THESE INCREMENTAL COSTS COULD
NEGATIVELY AFFECT OUR FINANCIAL RESULTS. The costs related to obtaining and
maintaining workers compensation, professional and general liability insurance
and health insurance for healthcare providers has been increasing as a
percentage of revenue. Our cost of workers compensation, professional and
general liability and health insurance for healthcare providers for the fiscal
year ending February 28, 2004, and for the six months ended August 31 , 2004
were $4.6 million and $1.7 million respectively. The corresponding gross margin
for the same time periods were 20.9%, and 21.9% respectively. If the cost of
carrying this insurance continues to increase significantly, we will recognize
an associated increase in costs which may negatively affect our margins. This
could have an adverse impact on our financial condition and the price of our
common stock.

IF WE BECOME SUBJECT TO MATERIAL LIABILITIES UNDER OUR SELF-INSURED PROGRAMS,
OUR FINANCIAL RESULTS MAY BE ADVERSELY AFFECTED. Except for a few states that
require workers compensation through their state fund, we provide workers
compensation coverage through a program that is partially self-insured. Zurich
Insurance Company provides specific excess reinsurance of $300,000 per
occurrence as well as aggregate coverage for overall claims borne by the group
of companies that participate in the program. The program also provides for risk
sharing among members for infrequent, large claims over $75,000. If we become
subject to substantial uninsured workers compensation liabilities, our financial
results may be adversely affected.

WE HAVE A SUBSTANTIAL AMOUNT OF GOODWILL ON OUR BALANCE SHEET. A SUBSTANTIAL
IMPAIRMENT OF OUR GOODWILL MAY HAVE THE EFFECT OF DECREASING OUR EARNINGS OR
INCREASING OUR LOSSES. As of August 31, 2004, we had $32.3 million of
unamortized goodwill on our balance sheet, which represents the excess of the
total purchase price of our acquisitions over the fair value of the net assets
acquired. At August 31, 2004, goodwill represented 46% of our total assets.

Historically, we amortized goodwill on a straight-line basis over the estimated
period of future benefit of up to 15 years. In July 2001, the Financial
Accounting Standards Board issued SFAS No. 141, Business Combinations, and SFAS
No. 142, Goodwill and Other Intangible Assets. SFAS No. 141 requires that the
purchase method of accounting be used for all business combinations initiated
after June 30, 2001, as well as all purchase method business combinations
completed after June 30, 2001. SFAS No. 142 requires that, subsequent to March
1, 2002, goodwill not be amortized, but rather that it be reviewed annually for
impairment. In the event impairment is identified, a charge to earnings would be
recorded. We have adopted the provisions of SFAS No. 141 and SFAS No. 142 as of
March 1, 2002. Although it does not affect our cash flow, an impairment charge
to earnings has the effect of decreasing our earnings. If we are required to
take a charge to earnings for goodwill impairment, our stock price could be
adversely affected.


16



DEMAND FOR MEDICAL STAFFING SERVICES IS SIGNIFICANTLY AFFECTED BY THE GENERAL
LEVEL OF ECONOMIC ACTIVITY AND UNEMPLOYMENT IN THE UNITED STATES. When economic
activity increases, temporary employees are often added before full-time
employees are hired. However, as economic activity slows, many companies,
including our hospital and healthcare facility clients, reduce their use of
temporary employees before laying off full-time employees. In addition, we may
experience more competitive pricing pressure during periods of economic
downturn. Therefore, any significant economic downturn could have a material
adverse impact on our condition and results of operations.

OUR ABILITY TO BORROW UNDER OUR CREDIT FACILITY MAY BE LIMITED. We have a $35
million dollar asset-based revolving credit line with HFG Healthco-4 LLC. As of
August 31, 2004 we had approximately $19.3 million, outstanding under the
revolving credit line with HFG Healthco-4 LLC with additional borrowing capacity
of $0.0 million. Our ability to borrow under the credit facility is based upon,
and thereby limited by, the amount of our accounts receivable. Any material
decline in our service revenues could reduce our borrowing base, which could
cause us to lose our ability to borrow additional amounts under the credit
facility. In such circumstances, the borrowing availability under the credit
facility may not be sufficient for our capital needs.

THE POSSIBLE INABILITY TO ATTRACT AND RETAIN LICENSEES MAY ADVERSELY AFFECT OUR
BUSINESS. Maintaining quality licensees, managers and branch administrators will
play a significant part in our future success. The possible inability to attract
and retain qualified licensees, skilled management and sufficient numbers of
credentialed health care professional and para-professionals and information
technology personnel could adversely affect our operations and quality of
service. Also, because the travel nurse program is dependent upon the attraction
of skilled nurses from overseas, such program could be adversely affected by
immigration restrictions limiting the number of such skilled personnel who may
enter and remain in the United States.

OUR SUCCESS DEPENDS ON THE CONTINUING SERVICE OF OUR SENIOR MANAGEMENT. IF ANY
MEMBER OF OUR SENIOR MANAGEMENT WERE TO LEAVE, THIS MAY HAVE A MATERIAL ADVERSE
EFFECT ON OUR OPERATING RESULTS AND FINANCIAL PERFORMANCE. Changes in management
could have an adverse effect on our business. We are dependent upon the active
participation of Messrs. David Savitsky, our Chief Executive Officer, and
Stephen Savitsky, our President. We have entered into employment agreement with
both of these individuals. While no member of our senior management has any
plans to retire or leave our company in the near future, the failure to retain
our current management could have a material adverse effect on our operating
results and financial performance. We do not maintain any key life insurance
policies for any of our executive officers or other personnel.





17



ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES
ABOUT MARKET RISK

Interest Rate Sensitivity: The Company's primary market risk exposure is
interest rate risk. The Company's exposure to market risk for changes in
interest rates relates to its debt obligations under its Facility described
above. Under the Facility, the interest rate is 4.55% over LIBOR. At August 31,
2004, drawings on the Facility were $19.3 million. Assuming variable rate debt
at August 31, 2004, a one point change in interest rates would impact annual net
interest payments by $193,000. The Company does not use derivative financial
instruments to manage interest rate risk.




ITEM 4. CONTROLS AND PROCEDURES

Within the 90-day period prior to the filing of this report, the Company carried
out, under the supervision and with the participation of the Company's
management, including the Chief Executive Officer and Chief Financial Officer,
an evaluation of the effectiveness of the design and operation of the Company's
disclosure controls and procedures as defined in the Exchange Act Rules
13a-14(c) and 15d-14(c). Based on that evaluation, the Chief Executive Officer
and Chief Financial Officer concluded that the Company's disclosure controls and
procedures were effective as of the date of that evaluation. There have been no
significant changes in internal controls, or in other factors that could
significantly affect internal controls, subsequent to the date the Chief
Executive Officer and Chief Financial Officer completed their evaluation.


18







PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS - SEE NOTE 8 IN PART I. - ITEM 1.

ITEM 4.SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

(A) The Company held its annual meeting of Shareholders on August 4, 2004

(B) The shareholders voted on and elected the following directors as follows:

NOMINEE FOR WITHELD
--------------------------------------------------
Bernard Firestone 24,901,900 540,318
Martin Schiller 24,901,900 540,318

The following directors who were not up for election will continue in office:

Stephen Savitsky
David Savitsky
Jonathan Halpert

(C) The share holders voted on and approved to authorize the Company to issue a
number of shares ofcommon stock in excess of 20% of the amount of shares of such
stock which is currently outstanding in connection with a financing arrangement
with Cornell Capital Partners,LP

FOR AGAINST ABSTAIN WITHELD
- -----------------------------------------------------------------------
16,026,900 907,784 29,957 8,477,577


ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

(A) Exhibits

Exhibit 31 - Certifications

Exhibit 32 - Section 1350 Certifications


(B) Reports on Form 8-K



The Company filed a current report on Form 8-K on June 2, 2004 to
furnish its press release reporting results for the Fourth Quarter ended
February 28, 2003.

The Company filed a current report on Form 8-K on July 2, 2004 to
furnish its press release announcing it had entered into an agreement
for a five million dollar Stanby Equity distribution agreement with
Cornell Capital Partner LP.

The Company filed a current report on Form 8-K on July 15, 2004 to
furnish its press release reporting results for the first quarter for
the fiscal year ended February 29, 2005.





19





SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.


Dated: October 14, 2004 ATC HEALTHCARE, INC.


By: /S/ ANDREW REIBEN
--------------------------------------------
Andrew Reiben
Senior Vice President, Finance
Chief Financial Officer and
Treasurer (Authorized Officer
Principal Financial and Accounting Officer)



20