|
(MARK
ONE) |
||
|
x |
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934 | |
|
FOR
THE QUARTERLY PERIOD ENDED MARCH 31, 2005 | ||
|
OR | ||
|
o |
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934 | |
|
FOR
THE TRANSITION PERIOD FROM __________ TO
__________ |
|
6711
Mississauga Road, Suite 404 |
|
|
Mississauga,
Ontario, Canada |
L5N
2W3 |
|
(Address
of Principal Executive Offices) |
(Zip
Code) |
|
(Title
of each class) |
(Name
of each exchange on which registered) |
|
COMMON
STOCK, NO PAR VALUE |
OTC
Bulletin Board |
|
REDEEMABLE
COMMON STOCK |
|
|
PURCHASE
WARRANTS |
OTC
Bulletin Board |
|
Item
1. |
Financial
Statements |
|
Item
2. |
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations |
|
Item
3. |
Quantitative
and Qualitative Disclosures about Market Risk |
|
Item
4. |
Controls
and Procedures |
|
Item
5. |
Exhibits
and Reports on Form 8-K |
|
(a)
Exhibits | |
|
(b)
Reports on Form 8-K | |
|
Signatures |
|
Med-Emerg
International Inc. | |||||||
|
Consolidated
Balance Sheet | |||||||
|
As
at March 31, 2005 (Unaudited) and December 31, 2004
(Audited) | |||||||
|
(in
US$) | |||||||
|
March
31 |
December
31 |
| |||||
|
2005
|
2004
|
||||||
Assets |
|||||||
Current
assets |
|||||||
|
Cash
|
$ |
1,470,116 |
$ |
2,312,156 |
|||
|
Accounts
receivable |
1,808,251
|
1,452,586
|
|||||
|
Prepaid
expenses and other |
137,008
|
72,557
|
|||||
|
Discontinued
operations (note 4 ) |
2,818,528
|
2,655,098
|
|||||
|
6,233,903
|
6,492,397
|
||||||
|
Long-term
investment |
83,195
|
83,195
|
|||||
|
Property,
plant and equipment |
446,751
|
470,243
|
|||||
|
Goodwill
|
237,596
|
237,596
|
|||||
|
Discontinued
operations (note 4 ) |
33,853
|
38,596
|
|||||
$ |
7,035,298 |
$ |
7,322,027 |
||||
|
Liabilities
and Shareholders' Equity |
|||||||
|
Current
liabilities |
|||||||
|
Accounts
payable and accrued liabilities |
$ |
1,726,673 |
$ |
1,661,794 |
|||
|
Discontinued
operations (note 4 ) |
3,386,025
|
3,606,476
|
|||||
|
5,112,698
|
5,268,270
|
||||||
|
Long-term
liabilities |
|||||||
|
Notes
payable |
599,991
|
599,991
|
|||||
|
Discontinued
operations (note 4 ) |
815,074
|
894,517
|
|||||
|
6,527,763
|
6,762,778
|
||||||
|
Contingent
liabilities (note 11) |
|||||||
|
Shareholders'
Equity |
|||||||
|
Capital
stock (note 5) |
1,361,280
|
1,361,280
|
|||||
|
Contributed
surplus (note 6) |
318,197
|
67,080
|
|||||
|
Deficit
|
(365,223 |
) |
(68,320 |
) | |||
|
(Accumulated
deficit of $17,152,785 has been eliminated |
|||||||
|
by
applying it against contributed surplus and capital stock) |
|||||||
|
Cumulative
translation adjustment |
(806,719 |
) |
(800,791 |
) | |||
|
507,535
|
559,249
|
||||||
$ |
7,035,298 |
$ |
7,322,027 |
||||
|
The
accompanying notes are an integral part of these consolidated financial
statements. |
|||||||
|
Med-Emerg
International Inc. | |||||||
|
Consolidated
Statement of Operations and Deficit | |||||||
|
Three
months ended March 31, 2005 and 2004
(Unaudited) | |||||||
|
(in
US$) | |||||||
|
March
31 |
March
31 |
||||||
|
2005 |
2004 |
||||||
|
Revenue |
$ |
3,079,432 |
$ |
2,445,213 |
|||
|
Physician
fees and other direct costs |
2,271,559
|
1,901,824
|
|||||
|
807,873
|
543,389
|
||||||
|
Expenses |
|||||||
|
Salaries
and benefits |
$ |
665,107 |
$ |
416,427 |
|||
|
General
and administration |
227,968
|
191,556
|
|||||
|
Occupancy
costs and supplies |
120,297
|
91,166
|
|||||
|
Travel
and marketing |
73,884
|
67,196
|
|||||
|
1,087,256
|
766,345
|
||||||
|
Income
(loss) before under noted items |
(279,383 |
) |
(222,956 |
) | |||
|
Interest
income |
(5,390 |
) |
-
|
||||
|
Interest
and financing expenses |
-
|
45,571
|
|||||
|
Amortization
of property, plant, and equipment |
42,657
|
8,171
|
|||||
|
Stock
compensation expense |
251,117
|
40,370
|
|||||
|
288,384
|
94,112
|
||||||
|
Net
loss before discontinued operations |
(567,767 |
) |
(317,068 |
) | |||
|
Discontinued
operations |
|||||||
|
Income
from discontinued operations (note 4 ) |
270,864
|
203,252
|
|||||
|
Net
loss |
(296,903 |
) |
(113,816 |
) | |||
|
Preferred
share dividends |
-
|
(33,750 |
) | ||||
|
Net
loss attributable to common shareholders |
(296,903 |
) |
(147,566 |
) | |||
|
Deficit,
beginning of the period |
(68,320 |
) |
(16,425,309 |
) | |||
|
Deficit,
end of the period |
$ |
(365,223 |
) |
$ |
(16,572,875 |
) | |
|
Basic
loss per common share |
|||||||
|
Continuing
operations |
$ |
(0.01 |
) |
$ |
(0.04 |
) | |
|
Discontinued
operations |
$ |
0.00 |
$ |
0.02 |
|||
|
Weighted
average common shares outstanding |
58,277,696
|
9,569,424
|
|||||
|
The
accompanying notes are an integral part of these consolidated financial
statements. |
|||||||
|
Med-Emerg
International Inc. | |||||||
|
Consolidated
Statement of Cash Flows | |||||||
|
Three
months ended March 31, 2005 and 2004
(Unaudited) | |||||||
|
(in
US$) | |||||||
|
|
March
31 |
|
March
31 |
| |||
|
|
2005 |
2004 |
|||||
Cash
Flows from Operating Activities |
|||||||
|
Net
loss before discontinued operations |
$ |
(567,767 |
|||||