UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-QSB
x QUARTERLY REPORT UNDER SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2006
o TRANSITION REPORT UNDER SECTION 13 OR
15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
Commission file number 000-33187
INSTACARE CORP.
(Exact name of small business issuer as specified in its charter)
|
Nevada |
91-2105842 |
|
(State or other jurisdiction of incorporation or organization) |
(IRS Employer Identification No.) |
2660 Townsgate Road
Suite 300
Westlake Village, CA 91361
(Address of principal executive offices)
(805) 446-1973
(Issuer’s telephone number)
Copies of Communications to:
Stoecklein Law Group
402 West Broadway, Suite 400
San Diego, CA 92101
(619) 595-4882
Fax (619) 595-4883
Check mark whether the issuer (1) filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the last 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 o
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No x
The number of shares of Common Stock, $0.001 par value, outstanding on August 4, 2006, was 8,083,073 shares.
Transitional Small Business Disclosure Format (check one): Yes o No x
PART I -- FINANCIAL INFORMATION
Item 1. Financial Statements.
instaCare Corp.
Condensed Consolidated Balance Sheet
Unaudited
See notes to condensed consolidated financial statements.
1
instaCare Corp.
Condensed Consolidated Statement of Operations
Unaudited
|
|
|
|
For the three months ended |
For the six months ended |
||||||
|
|
|
|
June 30, |
June 30, |
||||||
|
|
|
|
2006 |
2005 |
2006 |
2005 |
||||
|
|
|
|
|
|
RESTATED |
|
|
RESTATED |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, net |
$ |
9,009,052 |
$ |
1,070,848 |
$ |
16,475,973 |
$ |
3,170,238 |
||
|
Cost of sales |
|
8,841,707 |
|
861,152 |
|
15,649,527 |
|
2,763,893 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
167,345 |
|
209,696 |
|
826,446 |
|
406,345 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses: |
|
|
|
|
|
|
|
|
||
|
|
Hardware costs |
|
- |
|
32,888 |
|
- |
|
42,964 |
|
|
|
General & administrative expenses |
|
146,072 |
|
137,740 |
|
274,441 |
|
250,436 |
|
|
|
Payroll expense |
|
187,667 |
|
226,009 |
|
351,235 |
|
610,575 |
|
|
|
Professional fees |
|
127,615 |
|
40,409 |
|
193,500 |
|
119,027 |
|
|
|
Consulting fees |
|
51,323 |
|
144,705 |
|
125,648 |
|
461,385 |
|
|
|
Depreciation and amortization |
|
39,581 |
|
13,136 |
|
147,497 |
|
26,273 |
|
|
|
Impairment loss on operating assets |
|
- |
|
- |
|
- |
|
1,167,717 |
|
|
|
|
Total expenses |
|
552,258 |
|
594,887 |
|
1,092,321 |
|
2,678,377 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net operating (loss) |
|
(384,913) |
|
(385,191) |
|
(265,875) |
|
(2,272,032) |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense): |
|
|
|
|
|
|
|
|
||
|
|
Loss - related party |
|
- |
|
(151,282) |
|
- |
|
(287,343) |
|
|
|
Interest income |
|
- |
|
5,485 |
|
- |
|
9,016 |
|
|
|
Financing costs |
|
(5,000) |
|
(107,131) |
|
(5,000) |
|
(404,964) |
|
|
|
Contingent legal fees |
|
(90,000) |
|
- |
|
(90,000) |
|
- |
|
|
|
Interest expense |
|
(104,024) |
|
(85,500) |
|
(183,297) |
|
(134,199) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) |
$ |
(583,937) |
$ |
(723,619) |
$ |
(544,172) |
$ |
(3,089,522) |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of |
|
|
|
|
|
|
|
|
||
|
|
common shares outstanding - basic and fully diluted |
|
7,517,224 |
|
5,741,549 |
|
7,406,747 |
|
5,362,487 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) per share - basic and fully diluted |
$ |
(0.08) |
$ |
(0.13) |
$ |
(0.07) |
$ |
(0.58) |
||
See notes to condensed consolidated financial statements.
2
instaCare Corp.
Condensed Consolidated Statement of Cash Flows
(Unaudited)
|
|
|
|
For the six months ended |
|||
|
|
|
|
June 30, |
|||
|
|
|
|
2006 |
2005 |
||
|
Cash flows from operating activities |
|
|
RESTATED |
|||
|
Net (loss) |
$ |
(544,172) |
$ |
(3,089,522) |
||
|
Adjustments to reconcile net (loss) to |
|
|
|
|
||
|
|
net cash (used) by operating activities: |
|
|
|
|
|
|
|
Stock-based compensation |
|
|
|
|
|
|
|
Consulting services |
|
122,412 |
|
398,180 |
|
|
|
Financing costs |
|
6,758 |
|
310,597 |
|
|
|
Impairment loss on operating assets |
|
- |
|
1,167,717 |
|
|
|
Depreciation |
|
24,533 |
|
26,273 |
|
|
|
Amortization of loan fees |
|
116,208 |
|
- |
|
|
|
Changes in operating assets and liabilities |
|
|
|
|
|
|
|
|
Accounts receivable |
|
(412,759) |
|
(256,053) |
|
|
|
Inventory |
|
(332,955) |
|
152,469 |
|
|
|
Prepaid expenses |
|
15,592 |
|
- |
|
|
|
Other assets |
|
- |
|
(55,000) |
|
|
|
Notes receivable |
|
- |
|
107,500 |
|
|
|
Customer deposits |
|
33,603 |
|
(12,500) |
|
|
|
Other liabilities |
|
140,992 |
|
(304,750) |
|
|
|
Accounts payable |
|
(9,350) |
|
(114,653) |
|
Net cash (used) by operating activities |
|
(839,138) |
|
(1,669,742) |
||
|
|
|
|
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
||
|
|
Payments on note payable to shareholders |
|
- |
|
(11,027) |
|
|
|
Proceeds from revolving line of credit |
|
- |
|
114,350 |
|
|
|
Proceeds from notes payable |
|
255,000 |
|
400,000 |
|
|
|
Issuance of preferred series "C" stock |
|
- |
|
2,000,000 |
|
|
|
Issuance of common stock |
|
- |
|
227,772 |
|
|
Net cash provided by financing activities |
|
255,000 |
|
2,731,095 |
||
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash |
|
(584,138) |
|
1,061,353 |
||
|
Cash – beginning |
|
709,295 |
|
422,486 |
||
|
Cash – ending |
$ |
125,157 |
$ |
1,483,839 |
||
|
|
|
|
|
|
|
|
|
Supplemental disclosures: |
|
|
|
|
||
|
|
Interest paid |
$ |
173,742 |
$ |
134,199 |
|
|
|
Income taxes paid |
$ |
- |
$ |
- |
|
|
|
|
|
|
|
|
|
|
Non-cash transactions: |
|
|
|
|
||
|
|
Number of shares issued for consulting services |
|
157,280 |
|
409,875 |
|
|
|
Number of common shares issued for debt conversion |
|
- |
|
336,085 |
|
|
|
Number of shares issued for financing |
|
- |
|
381,250 |
|
|
|
Number of preferred shares issued for financing |
|
- |
|
250 |
|
|
|
Number of shares issued per merger agreement |
|
- |
|
656,250 |
|
|
|
Number of stock options issued as compensation |
|
- |
|
787,500 |
|
|
|
Number of warrants issued for financing |
|
- |
|
1,293,750 |
|
See notes to condensed consolidated financial statements.
3
instaCare Corp.
Notes To Condensed Consolidated Financial Statements
(unaudited)
Note 1 – Basis of presentation
The consolidated interim financial statements included herein, presented in accordance with United States generally accepted accounting principles and stated in US dollars, have been prepared by the Company, without audit, pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted pursuant to such rules and regulations, although the Company believes that the disclosures are adequate to make the information presented not misleading.
These statements reflect all adjustments, consisting of normal recurring adjustments, which, in the opinion of management, are necessary for fair presentation of the information contained therein. It is suggested that these consolidated interim financial statements be read in conjunction with the consolidated financial statements of the Company for the period ended December 31, 2005 and notes thereto included in the Company's Form 10-KSB. The Company follows the same accounting policies in the preparation of consolidated interim reports.
The Company was organized March 2, 2001 (Date of Inception) under the laws of the State of Nevada as ATR Search Corporation. On June 21, 2002, the Company merged with Medicius, Inc. and filed amended articles of incorporation changing its name to CareDecision Corporation and subsequently changed its name to instaCare Corp. effective February 17, 2005.
Results of operations for the interim periods are not indicative of annual results.
Note 2 - Correction of Errors
The Company has restated its previously issued 2005 consolidated financial statements for matters related to the following previously reported items: Loss on impairment; compensation expense; professional fees; general and administrative expenses; financing costs; merger costs; stock-based employee compensation, loss related party and loss on debt settlement. The accompanying financial statements for the three and six month periods ended June 30, 2005 have been restated to reflect the corrections. The following is a summary of the restatements for June 30, 2005:
|
Recording an impairment loss, |
$1,167,717 |
|
Increase of previously reported compensation |
127,696 |
|
Reduction of previously reported professional fees |
(104,000) |
|
Reduction of previously reported share-based professional fees |
(96,000) |
|
Reduction of previously reported general and administrative costs |
(62,240) |
|
Reduction of previously reported financing costs |
(36,119) |
|
Reduction of previously reported merger costs |
(142,617) |
|
Reduction of previously reported employee compensation |
(115,290) |
|
Increase of previously reported loss related party |
217,213 |
|
Reduction of previously reported loss on settlement |
(169,768) |
|
|
Total increase in net (loss) |
$ |
786,592 |
4
The effect on the Company’s previously issued June 30, 2005 financial statements are summarized as follows:
|
|
Statement of Operations for the Six Months Ended June 30, 2005 |
|
|
Previously Reported |
|
Increase (Decrease) |
|
Restated |
|
Net Sales |
$ 3,170,238 |
|
$ - |
|
$ 3,170,238 |
|
Cost of Sales |
2,763,893 |
|
- |
|
2,763,893 |
|
Gross Profit |
406,345 |
|
- |
|
406,345 |
|
|
|
|
|
|
|
|
Hardware costs |
42,964 |
|
- |
|
42,964 |
|
Selling and Administrative Expenses |
312,676 |
|
(62,240) |
|
250,436 |
|
Consulting fees |
461,385 |
|
- |
|
461,385 |
|
Payroll expense |
482,879 |
|
127,696 |
|
610,575 |
|
Professional fees |
223,027 |
|
(104,000) |
|
119,027 |
|
Share-based professional fees |
96,000 |
|
(96,000) |
|
- |
|
Employee benefits |
115,290 |
|
(115,290) |
|
- |
|
Impairment loss on operating assets |
- |
|
1,167,717 |
|
1,167,717 |
|
Depreciation |
26,273 |
|
- |
|
26,273 |
|
|
|
|
|
|
|
|
Net operating (Loss) |
(1,354,149) |
|
917,883 |
|
(2,272,032) |
|
|
|
|
|
|
|
|
Loss on settlement |
(169,768) |
|
(169,768) |
|
- |
|
Loss – related party |
(70,130) |
|
217,213 |
|
(287,343) |
|
Merger costs |
(142,617) |
|
(142,617) |
|
- |
|
Financing fees |
(441,083) |
|
(36,119) |
|
(404,964) |
|
Interest expense |
(134,199) |
|
- |
|
(134,199) |
|
Interest income |
9,016 |
|
- |
|
9,016 |
|
|
|
|
|
|
|
|
Net Income (Loss) |
$ (2,302,930) |
|
$ 786,592 |
|
$ (3,089,522) |
5
instaCare Corp.
Notes To Condensed Consolidated Financial Statements
(unaudited)
Note 3 – Going concern
The Company has an accumulated deficit of $16,000,516 as of June 30, 2006. These conditions raise substantial doubt about the Company's ability to continue as a going concern. The Company needs to obtain additional financing to fund payment of obligations and to provide working capital for operations. Management is seeking additional financing, and is also researching the desirability of an acquisition or merger candidate. The Company intends to acquire interests in various business opportunities, which in the opinion of management will provide a profit to the Company. Management believes these efforts will generate sufficient cash flows from future operations to pay the Company's obligations and working capital needs. There is no assurance any of these transactions will occur. The financial statements do not include any adjustments relating to the recoverability and classification of asset carrying amounts or the amount and classification of liabilities that might result should the Company be unable to continue as a going concern.
Note 4 – Reclassification
Certain reclassifications have been made to the prior years’ financial statements to conform to the current year presentation. These reclassifications had no effect on previously reported results of operations or retained earnings.
Note 5 – Fixed assets
Depreciation expense totaled $24,533 and $26,273 for the six-month periods ended June 30, 2006 and 2005, respectively.
6
instaCare Corp.
Notes To Condensed Consolidated Financial Statements
(unaudited)
Note 6 – Notes payable
Notes payable consisted of the following as of June 30, 2006:
|
|
June 30, 2006 |
|
|
|
|
|
|
Promissory note, bearing interest at 9.5% per annum, maturing August 25, 2006 |
$ |
87,309 |
|
|
|
|
|
Promissory note, bearing interest at 15% per annum, maturing July 31, 2006 |
|
255,000 |
|
|
|
|
|
Convertible promissory note, bearing interest at 12% per annum, maturing December 24, 2006 |
|
1,010,379 |
|
|
|
|
|
Convertible promissory note, bearing interest at 15% per annum, maturing October 31, 2007 ($170,000 net of $30,112 discount) |
|
139,888 |
|
|
|
|
|
Total |
$ |
1,492,576 |
The Company recorded interest expense totaling $183,297 and $134,199 during the six-months ended June 30, 2006 and 2005, respectively.
7
instaCare Corp.
Notes To Condensed Consolidated Financial Statements
(unaudited)
Note 7 - Stock-Based Compensation
The Company had previously applied Accounting Principles Board (“APB”) Opinion No. 25, Accounting for Stock Issued to Employees, and Related Interpretations, in accounting for stock options issued to employees.
Under APB No. 25, employee compensation cost is recognized when estimated fair value of the underlying stock on date of the grant exceeds exercise price of the stock option. For stock options and warrants issued to non-employees, the Company currently applies SFAS No. 123R, Share-based Payment, which requires the recognition of compensation cost based upon the fair value of stock options at the grant date using the Black-Scholes option pricing model.
The following table represents the effect on net loss and loss per share if the Company had applied the fair value based method and recognition provisions of Statement of Financial Accounting Standards (“SFAS No. 123R”), Share-based Payment, to stock-based employee compensation:
|
|
|
|
2006 |
|
2005 |
||||
|
Net (loss), as reported |
|
$ |
(544,172 |
) |
|
$ |
(3,089,522 |
) |
|
|
Deduct: Total stock-based employee compensation expense determined under fair value based methods for all awards, net of related tax effects |
|
|
- |
|
|
|
( 613,397 |
) |
|
|
Pro forma net (loss) |
|
$ |
(544,172 |
) |
|
$ |
(3,702,919 |
) |
|
|
Net (loss) per common share |
|
|
|
|
|
|
|
|
|
|
|
Basic (loss) per share, as reported |
|
$ |
(0.07 |
) |
|
$ |
(0.58 |
) |
|
|
Basic per share, pro forma |
|
$ |
(0.07 |
) |
|
$ |
(0.69 |
) |
|
|
|
|
|
|
|
|
|
|
|
As required, the pro forma disclosures above include options granted during each fiscal year. Consequently, the effects of applying SFAS No. 123R for providing pro forma disclosures may not be representative of the effects on reported net income for future years until all options outstanding are included in the pro forma disclosures.
Note 8 – Stockholder’s equity
On September 27, 2005, the Company amended its Articles of Incorporation to increase its authorized shares. The Company is authorized to issue 5,000,000 shares of $0.001 par value preferred stock; of which 750,000 shares are designated as Series A, 1,000,000 shares are designated as Series C, 1,000 shares are designated as Series D, and 1,750,000,000 shares of $0.001 par value common stock.
8
instaCare Corp.
Notes To Condensed Consolidated Financial Statements
(unaudited)
Series “A” convertible preferred stock
Holders of series “A”: convertible stock shall not have the right to vote on matters that come before the shareholders. Series “A” Convertible Preferred stock may be converted at a rate of .225 shares of common stock for each share of Series “A” Convertible Preferred stock. Series “A” Convertible Preferred stock shall rank senior to common stock in the event of liquidation. Holders’ of Series “A” convertible stock shall be entitled to a 6% annual dividend payable in common stock, accrued and payable at the time of conversion, subject to adjustments resulting from stock splits, recapitalization, or share combination.
Series “C” convertible preferred stock
Holders of series “C”: convertible stock shall not have the right to vote on matters that come before the shareholders. Series “C” convertible preferred stock may be converted, the number of shares into which one share of Series “C” Preferred Stock shall be convertible shall be determined by dividing the Series “C” Purchase price by the existing conversion price which shall be equal to eighty percent of the market price rounded to the nearest thousandth, not to exceed $1.60 per share. Series “C” convertible stock shall rank senior to common stock in the event of liquidation. Holders’ of Series “C” convertible stock shall be entitled to a mandatory monthly dividend equal to the share price multiplied by the prime interest rate plus five tenths percent. Series “C” convertible stock shall have a redemptions price of $100 per share, subject to adjustments resulting from stock splits, recapitalization, or share combination.
Series D convertible preferred stock
Holders of series “D”: convertible stock shall not have the right to vote on matters that come before the shareholders. Series “D” convertible preferred stock may be converted, the number of shares into which one share of Series “D” Preferred Stock shall be convertible shall be determined by dividing the Series “D” Purchase price by the existing conversion price which shall be equal to eighty percent of the market price rounded to the nearest thousandth, not to exceed $1.60 per share. Series “D” convertible stock shall rank senior to common stock in the event of liquidation. Holders’ of Series “D” convertible stock shall be entitled to a mandatory monthly dividend equal to the share price multiplied by the prime interest rate plus five-tenths percent. Series “D” convertible stock shall have a redemptions price equal to 101% of the purchase price per share, subject to adjustments resulting from stock splits, recapitalization, or share combination.
Common stock
On January 12, 2006, the Company issued 23,125 shares of common stock to Lippert Heilshorn & Associates as previously authorized as payment for consulting services for the months of October, November and December 2005 pursuant to its consulting agreement dated July 1, 2005.
On January 12, 2006, the Company issued 40,625 shares of common stock to Dorsey Tague III as previously authorized for services rendered to the Company relating to the acquisition of CareGeneration, Inc.
9
instaCare Corp.
Notes To Condensed Consolidated Financial Statements
(unaudited)
On January 31, 2006, Scott Alix of Punchbuggy, Inc. rescinded 32,895 shares of common stock to exercise 37,500 options the Company granted to him pursuant to the consulting agreement with Punchbuggy, Inc. and Scott Alix dated December 1, 2005. As previously authorized, the 37,500 shares were issued on January 31, 2006.
On April 17, 2006, the Company issued 42,730 shares of common stock valued at $20,083 to Lippert Heilshorn & Associates as payment for consulting services for the months of April, May,
June and July 2006 pursuant to its renewed consulting agreement. As of June 30, 2006, the Company had $5,010 of prepaid compensation.
On April 17, 2006, the Company issued 62,050 shares of common stock valued at $29,164 to Messers Millic and Kaplan for licensing fees previously accrued.
On April 17, 2006, the Company issued 2,500 shares of common stock valued at $1,175 to Dr. Joel Brill as a bonus for his previous director services.
On May 22, 2006, the Company issued 25,000 shares of common stock valued at $8,500 to Mr. Pallante for services provided through June 30, 2006.
On May 22, 2006, the Company issued 25,000 shares of common stock valued at $8,500 to Messers Millic and Kaplan as a one year renewal fee pursuant to its licensing agreement.
On June 16, 2006 the Company issued 621,593 shares of its common stock pursuant to the dividend grant dated June 9, 2006. Pursuant to the grant, each share holder of record on the date of grant was entitled to receive a stock dividend in the amount of 8.334%.
There have been no other issuances of preferred or common stock, during the quarter ended June 30, 2006.
10
instaCare Corp.
Notes To Condensed Consolidated Financial Statements
(unaudited)
Note 9 – Warrants and options
Warrants
The following is a summary of activity of outstanding warrants:
|
|
|
|
Weighted |
|
|
|
|
|
Average |
|
|
|
Number |
Exercise |
||
|
|
Of Shares |
Price |
||
|
Balance, January 1, 2006 |
|
1,435,000 |
|
$ 1.91 |
|
|
|
|
|
|
|
Options expired |
|
- |
|
- |
|
Options granted |
|
- |
|
- |
|
Options exercised |
|
- |
|
- |
|
|
|
|
|
|
|
Balance, June 30, 2006 |
|
1,435,000 |
|
1.91 |
|
Exercisable, June 30, 2006 |
|
1,435,000 |
|
1.91 |
|
|
|
|
|
|
The following is a summary of information about the warrants outstanding at June 30, 2006:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares Underlying |
|||||||
|
Shares Underlying Warrants Outstanding |
|
Warrants Exercisable |
|||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
Shares |
|
Average |
|
Weighted |
|
Shares |
|
Weighted |
|||||||||||
|
|
|
|
|
Underlying |
|
Remaining |
|
Average |
|
Underlying |
|
Average |
|||||||||||
|
Range of |
|
Options |
|
Contractual |
|
Exercise |
|
Options |
|
Exercise |
|||||||||||||
|
Exercise Prices |
|
Outstanding |
|
Life |
|
Price |
|
Exercisable |
|
Price |
|||||||||||||
|
$ |
0.80 - 2.40 |
|
|
|
1,435,000 |
|
|
2.5 Years |
|
$ |
1.91 |
|
|
|
1,435,000 |
|
|
$ |
1.91 |
|
|||
The fair value of each warrant granted are estimated on the date of grant using the Black-Scholes option pricing model with the following weighted-average assumptions used for valuation grants:
|
|
|
2006 |
|
2005 |
||||
|
Average risk-free interest rates |
|
|
- |
% |
|
|
5.05 |
% |
|
Average expected life (in years) |
|
|
- |
|
|
|
3 |
|
|
Volatility |
|
|
- |
% |
|
|
51.0 |
% |
11
instaCare Corp.
Notes To Condensed Consolidated Financial Statements
(unaudited)
Note 9 – Warrants and options (continued)
The Black-Scholes option valuation model was developed for use in estimating the fair value of short-term traded options that have no vesting restrictions and are fully transferable. In addition, option valuation models require the input of highly subjective assumptions including expected stock price volatility. Because changes in the subjective input assumptions can materially affect the fair value estimate, in management’s opinion the existing models do not necessarily provide a reliable single measure of the fair value of its warrants.
2003 stock option plan
The following is a summary of activity of outstanding stock options under the 2003 Stock Option Plan:
|
|
|
|
Weighted |
|
|
|
|
|
Average |
|
|
|
Number |
Exercise |
||
|
|
Of Shares |
Price |
||
|
Balance, January 1, 2006 |
|
210,000 |
|
$ 3.49 |
|
|
|
|
|
|
|
Options expired |
|
(43,750) |
|
3.20 |
|
Options granted |
|
- |
|
- |
|
Options exercised |
|
- |
|
- |
|
|
|
|
|
|
|
Balance, June 30, 2006 |
|
166,250 |
|
3.56 |
|
Exercisable, June 30, 2006 |
|
166,250 |
|
3.56 |
|
|
|
|
|
|
The following is a summary of information about the 2003 Stock Option Plan options outstanding at June 30, 2006:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares Underlying |
|||||||
|
Shares Underlying Options Outstanding |
|
Options Exercisable |
|||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
Shares |
|
Average |
|
Weighted |
|
Shares |
|
Weighted |
|||||||||||
|
|
|
|
|
Underlying |
|
Remaining |
|
Average |
|
Underlying |
|
Average |
|||||||||||
|
Range of |
|
Options |
|
Contractual |
|
Exercise |
|
Options |
|
Exercise |
|||||||||||||
|
Exercise Prices |
|
Outstanding |
|
Life |
|
Price |
|
Exercisable |
|
Price |
|||||||||||||
|
$ |
3.20 - 4.00 |
|
|
|
166,250 |
|
|
6 months |
|
$ |
3.56 |
|
|
|
166,250 |
|
|
$ |
3.56 |
|
|||
12
instaCare Corp.
Notes To Condensed Consolidated Financial Statements
(unaudited)
Note 9 – Warrants and options (continued)
The fair value of each option grant are estimated on the date of grant using the Black-Scholes option pricing model with the following weighted-average assumptions used for grants under the fixed option plan:
|
|
|
2006 |
|
2005 |
||||
|
Average risk-free interest rates |
|
|
- |
% |
|
|
5.05 |
% |
|
Average expected life (in years) |
|
|
- |
|
|
|
2 |
|
|
Volatility |
|
|
- |
% |
|
|
51.0 |
% |
The Black-Scholes option valuation model was developed for use in estimating the fair value of short-term traded options that have no vesting restrictions and are fully transferable. In addition, option valuation models require the input of highly subjective assumptions including expected stock price volatility. Because the Company’s employee stock options have characteristics
significantly different from those of traded options and because changes in the subjective input assumptions can materially affect the fair value estimate, in management’s opinion the existing models do not necessarily provide a reliable single measure of the fair value of its employee stock options. During 2003, there were no options granted with an exercise price below the fair value of the underlying stock at the grant date.
2004 Stock Option Plan
As of December 31, 2005, outstanding stock options to acquire shares of common stock on a one-for-one basis totaled 195,000 at a weighted average exercise price of $1.65. As of June 30, 2006, stock options in the Plan remaining to be issued totaled 893,750. The Plan stock options are 100% vested from the grant date.
13
instaCare Corp.
Notes To Condensed Consolidated Financial Statements
(unaudited)
Note 9 – Warrants and options (continued)
The following is a summary of activity of outstanding stock options under the 2004 Stock Option Plan:
|
|
|
|
|
|
Weighted |
|
|
|
|
|
|
|
Average |
|
|
|
|
Number |
Exercise |
|||
|
|
|
Of Shares |
Price |
|||
|
|
|
|
|
|||
|
Balance, January 1, 2006 |
|
|
195,000 |
|
$ |
1.65 |
|
|
|
|
|
|
|
|
|
Options granted |
|
|
- |
|
|
- |
|
Options exercised |
|
|
- |
|
|
- |
|
|
|
|
|
|
|
|
|
Balance, June 30, 2006 |
|
|
195,000 |
|
|
1.65 |
|
Exercisable, June 30, 2006 |
|
|
195,000 |
|
$ |
1.65 |
|
|
|
|
|
|
|
|
The following is a summary of information about the 2004 Stock Option Plan options outstanding at December 31, 2005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares Underlying |
||||||||
|
Shares Underlying Options Outstanding |
|
Options Exercisable |
||||||||||||||||||||||
|
|
|
|
|
|
|
Weighted |
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
Shares |
|
Average |
|
Weighted |
|
Shares |
|
Weighted |
||||||||||||
|
|
|
|
|
Underlying |
|
Remaining |
|
Average |
|
Underlying |
|
Average |
||||||||||||
|
Range of |
|
Options |
|
Contractual |
|
Exercise |
|
Options |
|
Exercise |
||||||||||||||
|
Exercise Prices |
|
Outstanding |
|
Life |
|
Price |
|
Exercisable |
|
Price |
||||||||||||||
|
$ |
0.72 - 1.92 |
|
|
|
195,000 |
|
|
1 year |
|
$ |
1.65 |
|
|
|
195,000 |
|
|
$ |
1.65 |
|
||||
The fair value of each option grant are estimated on the date of grant using the Black-Scholes option pricing model with the following weighted-average assumptions used for grants under the fixed option plan:
|
|
|
2006 |
|
2005 |
||||
|
Average risk-free interest rates |
|
|
- |
% |
|
|
5.05- |
% |
|
Average expected life (in years) |
|
|
- |
|
|
|
2 |
|
|
Volatility |
|
|
- |
% |
|
|
51.00 |
% |
14
instaCare Corp.
Notes To Condensed Consolidated Financial Statements
(unaudited)
Note 9 – Warrants and options (continued)
The Black-Scholes option valuation model was developed for use in estimating the fair value of short-term traded options that have no vesting restrictions and are fully transferable. In addition, option valuation models require the input of highly subjective assumptions including expected stock price volatility. Because the Company’s employee stock options have characteristics significantly different from those of traded options and because changes in the subjective input assumptions can materially affect the fair value estimate, in management’s opinion the existing models do not necessarily provide a reliable single measure of the fair value of its employee stock options. During 2004 and 2003, there were no options granted with an exercise price below the fair value of the underlying stock at the grant date.
2005 Merger Stock Option Plan
The following is a summary of activity of outstanding stock options under the 2005 Stock Option Plan:
|
|
|
|
|
|
Weighted |
|
|
|
|
|
|
|
|
Average |
|
|
|
|
|
Number |
Exercise |
|
|||
|
|
|
Of Shares |
Price |
|
|||
|
Balance, January 1, 2006 |
|
|
825,000 |
|
$ |
1.73 |
|
|
|
|
|
|
|
|
|
|
|
Options granted |
|
|
-0- |
|
$ |
-0- |
|
|
Options exercised |
|
|
-0- |
|
|
-0- |
|
|
Balance, June 30, 2006 |
|
|
825,000 |
|
|
1.73 |
|
|
Exercisable, June 30, 2006 |
|
|
825,000 |
|
$ |
1.73 |
|
The following is a summary of information about the 2005 Stock Option Plan options outstanding at June 30, 2006:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares Underlying |
|||||||
|
Shares Underlying Options Outstanding |
|
Options Exercisable |
|||||||||||||||||||||
|
|
|
|
|
|
|
Weighted |
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
Shares |
|
Average |
|
Weighted |
|
Shares |
|
Weighted |
|||||||||||
|
|
|
|
|
Underlying |
|
Remaining |
|
Average |
|
Underlying |
|
Average |
|||||||||||
|
Range of |
|
Options |
|
Contractual |
|
Exercise |
|
Options |
|
Exercise |
|||||||||||||
|
Exercise Prices |
|
Outstanding |
|
Life |
|
Price |
|
Exercisable |
|
Price |
|||||||||||||
|
$ |
0.96-1.76 |
|
|
|
825,000 |
|
|
2 years |
|
$ |
1.73 |
|
|
|
825,000 |
|
|
$ |
1.73 |
|
|||
15
instaCare Corp.
Notes To Condensed Consolidated Financial Statements
(unaudited)
Note 9 – Warrants and options (continued)
The fair value of each option grant are estimated on the date of grant using the Black-Scholes option pricing model with the following weighted-average assumptions used for grants under the fixed option plan:
|
|
|
2006 |
|
2005 |
||||
|
|
|
|
|
|
||||
|
Average risk-free interest rates |
|
|
- |
% |
|
|
6.50 |
% |
|
Average expected life (in years) |
|
|
- |
|
|
|
3 |
|
|
Volatility |
|
|
- |
% |
|
|
133 |
% |
The Black-Scholes option valuation model was developed for use in estimating the fair value of short-term traded options that have no vesting restrictions and are fully transferable. In addition, option valuation models require the input of highly subjective assumptions including expected stock price volatility. Because the Company’s employee stock options have characteristics significantly different from those of traded options and because changes in the subjective input assumptions can materially affect the fair value estimate, in management’s opinion the existing models do not necessarily provide a reliable single measure of the fair value of its employee stock options.
Note 10 – Concentrations
Concentrations
In 2006, the five largest customers of the Company accounted for approximately 87% of the Company’s total sales either through direct sales or bill to patient sales, and a majority of its pharmaceutical products were purchased from three major suppliers.
16
FORWARD-LOOKING STATEMENTS
This document contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. All statements other than statements of historical fact are “forward-looking statements” for purposes of federal and state securities laws, including, but not limited to, any projections of earnings, revenue or other financial items; any statements of the plans, strategies and objections of management for future operations; any statements concerning proposed new services or developments; any statements regarding future economic conditions or performance; any statements or belief; and any statements of assumptions underlying any of the foregoing.
Forward-looking statements may include the words “may,” “could,” “estimate,” “intend,” “continue,” “believe,” “expect” or “anticipate” or other similar words. These forward-looking statements present our estimates and assumptions only as of the date of this report. Except for our ongoing securities laws, we do not intend, and undertake no obligation, to update any forward-looking statement.
Although we believe that the expectations reflected in any of our forward-looking statements are reasonable, actual results could differ materially from those projected or assumed in any of our forward-looking statements. Our future financial condition and results of operations, as well as any forward-looking statements, are subject to change and inherent risks and uncertainties. The factors impacting these risks and uncertainties include, but are not limited to:
|
|
o |
increased competitive pressures from existing competitors and new entrants; |