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

 

 

 

 

June 30,

2006

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

Current assets:

 

 

 

Cash and equivalents

$

125,157

 

Accounts receivable

 

660,341

 

Inventory

 

406,485

 

Prepaid expenses

 

40,364

 

 

Total current assets

 

1,232,347

 

 

 

 

 

Fixed assets, net

 

106,471

 

 

 

 

 

Other assets:

 

 

 

Deposits

 

3,412

 

 

Total other assets

 

3,412

 

 

 

 

 

 

 

 

 

1,342,230

 

 

 

 

 

Liabilities and Stockholders' (Deficit)

 

 

 

 

 

 

 

Current liabilities:

 

 

 

Accounts payable

 

34,500

 

Accrued expenses

 

181,932

 

Customer deposits

 

33,603

 

Notes payable

 

342,309

 

Convertible notes payable

 

1,150,267

 

 

Total current liabilities

 

1,742,611

 

 

 

 

 

 

 

 

 

 

Stockholders' (deficit):

 

 

 

Preferred stock, $0.001 par value, 3,249,000 shares

 

 

 

 

authorized, 207,526 shares issued and outstanding

 

208

 

Preferred series “A” stock. $0.001 par value, 750,000 shares

 

 

 

authorized, no shares issued and outstanding

 

-

 

Preferred series "C" stock, $0.001 par value, 1,000,000 shares

 

 

 

 

authorized, 20,000 shares issued and outstanding

 

20

 

Preferred series “D” stock, $0.001 par value, 1,000 shares

 

 

 

authorized, no shares issued and outstanding

 

-

 

Common stock, $0.001 par value, 1,750,000,000 shares authorized,

 

 

 

 

8,083,073 shares issued and outstanding

 

8,084

 

Unamortized warrants

 

(6,761)

 

Prepaid share-based compensation

 

(5,010)

 

Additional paid-in capital

 

15,603,594

 

Accumulated (deficit)

 

(16,000,516)

 

 

 

 

(400,381)

 

 

 

 

 

 

 

 

$

1,342,230

 

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;