These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Delaware
|
20-8046599
|
|
|
State
of Incorporation
|
IRS
Employer Identification No.
|
|
Securities
Registered Pursuant to Section 12(b) of the Act:
|
||
|
Title
of each Class
|
Name
of each Exchange on which Registered
|
|
|
None
|
||
|
Securities
Registered Pursuant to Section 12(g) of the Act:
|
||
|
Common
Stock, $.001 Par Value
|
||
|
Large
accelerated filer
o
|
Accelerated
filer
o
|
Non-accelerated
filer
o
|
Smaller
reporting company
þ
|
|
PART
I
|
||
|
Item
1
|
Description
of Business
|
3
|
|
Item
1A
|
Risk
Factors
|
13
|
|
Item
1B
|
Unresolved
Staff Comments
|
17
|
|
Item
2
|
Description
of Properties
|
17
|
|
Item
3
|
Legal
Proceedings
|
18
|
|
Item
4
|
Submission
of Matters to a Vote of Security Holders
|
18
|
|
PART
II
|
||
|
Item
5
|
Market
for Registrant’s Common Equity, Related Stockholder Matters and Issuer
Purchase of Equity Securities
|
18
|
|
Item
6
|
Selected
Financial Data
|
20
|
|
Item
7
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
20
|
|
Item
7A
|
Quantitative
and Qualitative Disclosures about Market Risk
|
23
|
|
Item
8
|
Financial
Statements and Supplementary Data
|
23
|
|
Item
9
|
Changes
in and Disagreements with Accountants and Financial
Disclosures
|
23
|
|
Item
9A(T)
|
Controls
and Procedures
|
23
|
|
Item
9B
|
Other
Information
|
25
|
|
PART
III
|
||
|
Item
10
|
Directors,
Executive Officers and Corporate Governance
|
25
|
|
Item
11
|
Executive
Compensation
|
27
|
|
Item
12
|
Security
Ownership of Certain Beneficial Owners and Management and related
Stockholder Matters
|
28
|
|
Item
13
|
Certain
Relationships and Related Transactions, and Director
Independence
|
29
|
|
Item
14
|
Principal
Accounting Fees and Services
|
30
|
|
PART
IV
|
||
|
Item
15
|
Exhibits,
Financial Statement Schedules
|
31
|
|
Signatures
|
31
|
|
|
o
|
Our ability to attract and retain
management, and to integrate and maintain technical information and
management information
systems;
|
|
|
o
|
Our ability to raise capital when
needed and on acceptable terms and
conditions;
|
|
|
o
|
The intensity of competition;
and
|
|
|
o
|
General economic
conditions.
|
|
|
·
|
Providing
measurable quality improvement through setting standards and
compliance;
|
|
|
·
|
Saving
money and resources by reducing the patient’s length of stay and achieving
better utilization;
|
|
|
·
|
Improving
the efficiency of the hospital by early patient discharge, better
throughput in the emergency department (ED), and the opening up of ICU
beds;
|
|
|
·
|
Creating
a seamless continuity from inpatient to outpatient care, from the ED to
the hospital floor, and from the ICU to the hospital
floor;
|
|
|
·
|
Creating
teams of healthcare professionals that make better use of the resources at
the hospital and create a better working environment for nurses and
others;
|
|
|
·
|
Creating
synergies between emergency and inpatient hospital services by the
management of both areas through the Company’s strategy of acquisitions of
both ER and hospitalist groups; and
|
|
|
·
|
Managing
acutely ill, complex hospitalized
patients.
|
|
|
·
|
are
medical doctors that spend their time in the inpatient environment, making
them familiar with hospital systems, policies, services, departments, and
staff;
|
|
|
·
|
are
in-patient experts who possess clinical credibility when addressing key
issues regarding the inpatient environment;
and
|
|
|
·
|
understand
the tradeoffs involved in balancing the needs of the hospital with those
of the medical staff; they tend to have an intimate knowledge of the
issues that the hospital is facing and are invested in finding solutions
to these problems.
|
|
|
·
|
Providing
care from the emergency room through hospital
discharge;
|
|
|
·
|
Admission
and care of unassigned and/or uninsured
patients;
|
|
|
·
|
Inpatient
internal medicine consultation
services;
|
|
|
·
|
Emergency
room Clinical Decision Unit services to improve throughput and ease
overcrowding;
|
|
|
·
|
Development
of hospital-based physicians programs, including pulmonary, critical care,
cardiology and nephrology;
|
|
|
·
|
24/7
in-hospital inpatient coverage
services;
|
|
|
·
|
Development
of evidence-based medicine protocols for common
diagnoses;
|
|
|
·
|
Implementation
of patient safety guidelines;
|
|
|
·
|
Education
of nurses and hospital staff;
|
|
|
·
|
Analysis
of statistics via the ApolloWeb (discussed further below) database,
including length of stay, bed days/1000 admissions, and readmission rates;
and
|
|
|
·
|
Care
of patients at academic medical centers, including the education of
medical students, interns and
residents
|
|
|
·
|
Admission
and care of assigned patients;
|
|
|
·
|
Consistent
communication with primary care physicians upon admission, during the
patient’s hospital stay, and upon
discharge;
|
|
|
·
|
Rapid
transfer of out-of-network patients back to designated
hospitals;
|
|
|
·
|
24/7
in-hospital inpatient coverage
services;
|
|
|
·
|
Consistent
communication with case managers, social workers, and medical group
personnel;
|
|
|
·
|
Hospital-based
physician consulting services; and
|
|
|
·
|
Analysis
of statistics via the ApolloWeb database
technology.
|
|
|
·
|
real-time,
comprehensive statistical data
|
|
|
·
|
complete
HCFA(Health Care Financing Administration) billing
forms
|
|
|
·
|
patient
admissions and discharge summaries, including major test results and
necessary follow-ups
|
|
|
·
|
faxes
or emails to primary care physicians with the aforementioned
information.
|
|
|
·
|
the
possibility that we will not able to identify suitable acquisition
candidates or consummate acquisitions on acceptable terms, if at
all;
|
|
|
·
|
possible
decreases in capital resources or dilution to existing
stockholders;
|
|
|
·
|
difficulties
and expenses incurred in connection with an
acquisition;
|
|
|
·
|
the
diversion of management’s attention from other business
concerns;
|
|
|
·
|
the
difficulties of managing an acquired
business;
|
|
|
·
|
the
potential loss of key employees and customers of an acquired
business;
|
|
|
·
|
in
the event that the operations of an acquired business do not meet
expectations, we may be required to restructure the acquired entity or
write-off the value of some or all of the assets of the
acquisition.
|
|
|
·
|
that
a broker or dealer approve a person's account for transactions in penny
stocks; and
|
|
|
·
|
the
broker or dealer receives from the investor a written agreement to the
transaction, setting forth the identity and quantity of the penny stock to
be purchased.
|
|
|
·
|
obtain
financial information and investment experience objectives of the person;
and
|
|
|
·
|
make
a reasonable determination that the transactions in penny stocks are
suitable for that person and the person has sufficient knowledge and
experience in financial matters to be capable of evaluating the risks of
transactions in penny stocks.
|
|
|
·
|
sets
forth the basis on which the broker or dealer made the suitability
determination; and
|
|
|
·
|
that
the broker or dealer received a signed, written agreement from the
investor prior to the transaction.
|
|
ITEM 5.
|
MARKET FOR COMMON EQUITY, RELATED
STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY
SECURITIES.
|
|
High
|
Low
|
|||||||
|
Fiscal
Year ended January 31, 2009
|
||||||||
|
July
13, 2008 – July 31, 2008
|
$ | 0.0001 | $ | 0.0001 | ||||
|
Third
Quarter
|
4.25 | 0.0001 | ||||||
|
Fourth
Quarter
|
4.24 | 0.51 | ||||||
|
Fiscal
Year ended January 31, 2010
|
||||||||
|
First
Quarter
|
$ | 1.70 | $ | 0.25 | ||||
|
Second
Quarter
|
0.20 | 0.01 | ||||||
|
Third
Quarter
|
0.10 | 0.01 | ||||||
|
Fourth
Quarter
|
0.13 | 0.05 | ||||||
|
Number of securities
|
||||||||||||
|
remaining available
|
||||||||||||
|
Number of securities
|
for future issuance
|
|||||||||||
|
issued upon
|
Weighted-average
|
under equity
|
||||||||||
|
exercise of
|
exercise price of
|
compensation plans
|
||||||||||
|
outstanding options,
|
outstanding options,
|
(excluding securities
|
||||||||||
|
Plan category
|
warrants and rights
|
warrants and rights
|
reflected in column (a))
|
|||||||||
|
(a)
|
(b)
|
(c)
|
||||||||||
|
Equity
compensation plans approved by stockholders
|
– | – | – | |||||||||
|
Equity
compensation plans not approved by stockholders (1)
|
815,554 | $ | 0.22 | 1,760,000 | ||||||||
|
Name
|
Age
|
Title
|
||
|
Warren Hosseinion, M.D.
|
38
|
Chief Executive Officer, Director
|
||
|
Adrian Vazquez, M.D.
|
40
|
President and Chairman of the Board
|
||
|
A. Noel DeWinter
|
71
|
Chief Financial Officer
|
||
|
Suresh Nihalani
|
57
|
Director
|
|
Non-Qualified
|
||||||||||||||||||||||||||||||||||
|
Name and
|
Non-Equity
|
Deferred
|
||||||||||||||||||||||||||||||||
|
Principal
Position
|
Year
|
Salary
|
Bonus
|
Stock
Awards
(3)
|
Option
Awards
|
Incentive Plan
Compensation
|
Compensation
Earnings
|
All Other
Compensation
|
Total
|
|||||||||||||||||||||||||
|
Warren
Hosseinion, M. D.
|
2010
|
$ | 353,285 | 0 | 0 | 0 | 0 | 0 | 0 | $ | 353,285 | |||||||||||||||||||||||
|
Chief
Executive Officer(1)
|
2009
|
$ | 239,830 | 0 | 0 | 0 | 0 | 0 | 0 | $ | 239,830 | |||||||||||||||||||||||
|
2008
|
$ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | $ | 0 | ||||||||||||||||||||||||
|
Adrian
Vazquez, M.D.
|
2010
|
$ | 361,097 | 0 | 0 | 0 | 0 | 0 | 0 | $ | 361,097 | |||||||||||||||||||||||
|
President
and Chairman(1)
|
2009
|
$ | 256,720 | 0 | 0 | 0 | 0 | 0 | 0 | $ | 256,720 | |||||||||||||||||||||||
|
2008
|
$ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||
|
A.
Noel DeWinter
|
2009
|
$ | 85,000 | 0 | 0 | 0 | 0 | 0 | 0 | $ | 85,000 | |||||||||||||||||||||||
|
Chief
Financial Officer (2)
|
2008
|
$ | 33,500 | 0 | 67,500 | 0 | 0 | 0 | 0 | $ | 101,000 | |||||||||||||||||||||||
|
2008
|
$ | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||
|
Name
|
Fees
Earned
or Paid
in Cash
($)
|
Stock
Awards
($)(1)
|
Option
Awards
($)
|
Non-Equity
Incentive Plan
Compensation
($)
|
Nonqualified
Deferred
Compensation
Earnings
|
All Other
Compensation
($)
|
Total
($)
|
|||||||||||||||||||||
|
Suresh
Nihalani
|
$ | 2,000 | $ | 8,045 | 0 | 0 | 0 | 0 | $ | 10,045 | ||||||||||||||||||
|
Name and Address of Beneficial Owner (1)
|
Shares Beneficially
Owned (2)
|
Percent
of Class
(3)
|
||||||
|
Certain
Beneficial Owners:
|
||||||||
|
-
|
-
|
|||||||
|
Directors/Named
Executive Officers:
|
||||||||
|
Warren
Hosseinion, M.D.
|
9,123,387
|
33.3
|
% | |||||
|
Adrian
Vazquez, M.D
|
9,123,387
|
33.3
|
% | |||||
|
A.
Noel DeWinter
|
250,000
|
—
|
||||||
|
Suresh
Nihalani
|
155,554
|
—
|
||||||
|
All
Named Executive Officers and Directors as a group (4
persons)
|
18,652,328
|
66.6
|
% | |||||
|
Fiscal Year
Ended
1/31/2010
|
Fiscal Year
Ended
1/31/2009
|
|||||||
|
Audit
fees
|
$
|
35,000
|
$
|
27,000
|
||||
|
Audit-related
fees
|
-
|
-
|
||||||
|
Tax
fees(1)
|
$
|
-
|
-
|
|||||
|
All
other fees
|
-
|
-
|
||||||
|
Total
|
$
|
35,000
|
$
|
35,000
|
||||
|
|
(a)
|
Please see the Report of our
Independent Registered Public Accounting Firm, and related financial
statements for our fiscal year ended January 31, 2010, beginning on page
F-1 of this Form 10-K.
|
|
|
(b)
|
Exhibits
Index
|
|
Number
|
Exhibit
|
|
|
3.1
|
Certificate
of Incorporation (filed as an exhibit to Registration Statement on Form 10
filed on April 19, 1999, and incorporated herein by
reference).
|
|
|
3.2
|
Certificate
of Ownership (filed as an exhibit to Current Report on Form 8-K filed on
July 15, 2008, and incorporated herein by reference).
|
|
|
3.3
|
Bylaws
(filed as an exhibit to Registration Statement on Form 10 filed on April
19, 1999, and incorporated herein by reference).
|
|
|
4.1
|
Form
of 10% Senior Subordinated Convertible Note, dated October 16, 2009.
*
|
|
|
4.2
|
Form
of Investor Warrant, dated October 16, 2009, for the purchase
of 25,000 shares of common stock. *
|
|
|
10.1
|
Employment
Agreement with A. Noel DeWinter (filed as an exhibit to Current Report on
Form 8-K filed on September 11, 2008, and incorporated herein by
reference).
|
|
|
10.2
|
Management
Services Agreement dated August 1, 2008, between Apollo Medical Management
and ApolloMed Hospitalists (filed as an exhibit on Quarterly Report on
Form 10-Q on December 22, 2008, and incorporated herein by
reference).
|
|
|
10.3
|
Director
Agreement, dated October 27, 2008, between the Company and Suresh
Nihalani. *
|
|
|
10.4
|
Management
Services Agreement dated March 20, 2009, between Apollo Medical Management
and ApolloMed Hospitalists (filed as an exhibit on Annual Report on Form
10-K on May 18, 2009, and incorporated herein by
reference).
|
|
|
10.5
|
2010
Equity Compensation Plan (filed as an exhibit to Current Report on Form
8-K filed on March 9, 2010, and incorporated herein by
reference).
|
|
|
23.1
|
Consent
of Kabani and Company. *
|
|
|
31.1
|
Rule
13a-14(a) Certification, as adopted pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002. *
|
|
|
31.2
|
Rule
13a-14(a) Certification, as adopted pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002. *
|
|
|
32.1
|
Certification
pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of
the Sarbanes-Oxley Act of 2002. *
|
|
|
32.2
|
Certification
pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of
the Sarbanes-Oxley Act of 2002.
*
|
|
APOLLO MEDICAL HOLDINGS, INC.
|
||
|
Date:
May 14, 2010
|
By:
|
WARREN HOSSEINION, M.D
|
|
Warren Hosseinion, M.D.,
Chief
Executive Officer
|
||
|
SIGNATURE
|
TITLE
|
DATE
|
||
|
/S/ WARREN HOSSEINION, M.D.
|
Chief
Executive Officer,
|
May
14, 2010
|
||
|
Warren
Hosseinion, M.D.
|
||||
|
/S/ ADRIAN VAZQUEZ, M.D.
|
President
and Chairman of the Board
|
May
14, 2010
|
||
|
Adrian
Vazquez, M.D.
|
||||
|
/S/ A. NOEL DeWinter
|
Chief
Financial Officer
|
May
14, 2010
|
||
|
A.
Noel DeWinter
|
|
Page
|
|
|
Report
of independent registered public accounting firm
|
F-2
|
|
Financial
statements:
|
|
|
Consolidated
balance sheets
|
F-3
|
|
Consolidated
statements of operations
|
F-4
|
|
Consolidated
statements of changes in stockholders’ equity
|
F-5
|
|
Consolidated
statements of cash flows
|
F-6
|
|
Notes
to consolidated financial statements
|
F-7
|
|
January
31,
|
||||||||
|
2010
|
2009
|
|||||||
|
CURRENT
ASSETS
|
||||||||
|
Cash
and cash equivalents
|
$ | 665,737 | $ | 84,161 | ||||
|
Accounts
receivable, net
|
457,517 | 255,665 | ||||||
|
Receivable
from officers
|
23,483 | - | ||||||
|
Due
from affiliate
|
2,850 | 2,050 | ||||||
|
Prepaid
expenses
|
30,165 | 25,025 | ||||||
|
Total
current assets
|
1,179,751 | 366,902 | ||||||
|
Prepaid
financing cost
|
114,063 | - | ||||||
|
Property
and equipment - net
|
11,627 | 47,330 | ||||||
|
TOTAL
ASSETS
|
$ | 1,305,441 | $ | 414,232 | ||||
|
LIABILITIES
AND STOCKHOLDERS' DEFICIT:
|
||||||||
|
CURRENT
LIABILITIES:
|
||||||||
|
Accounts
payable and accrued liabilities
|
$ | 104,252 | $ | 349,141 | ||||
|
Convertible
notes
|
- | 10,000 | ||||||
|
Convertible
notes payable-related party
|
- | 23,000 | ||||||
|
Current
portion of line of credit
|
- | 41,782 | ||||||
|
Total
current liabilities
|
104,252 | 423,923 | ||||||
|
Line
of credit
|
- | 156,218 | ||||||
|
Convertible
Notes
|
1,247,582 | - | ||||||
|
Convertible
notes payable-related party
|
- | 75,000 | ||||||
|
Total
liabilities
|
1,351,834 | 655,141 | ||||||
|
Commitments
and contingency
|
- | - | ||||||
|
STOCKHOLDERS'
DEFICIT:
|
||||||||
|
Preferred
stock, par value $0.001 ; 5,000,000 shares authorized;
none issued
|
- | - | ||||||
|
Common
Stock, par value $0.001; 100,000,000 shares authorized, 27,041,328
and 25,870,220 shares issued and outstanding as on January 31, 2010 and
2009, respectively
|
27,041 | 25,870 | ||||||
|
Additional
paid-in-capital
|
939,483 | 550,058 | ||||||
|
Accumulated
deficit
|
(1,241,031 | ) | (1,044,951 | ) | ||||
| Total |
(274,507
|
) |
(469,024
|
) | ||||
|
Non-controlling
interest
|
228,115 | 228,115 | ||||||
|
Total
stockholders' deficit
|
(46,393 | ) | (240,909 | ) | ||||
|
TOTAL
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
$ | 1,305,441 | $ | 414,232 | ||||
|
For the years ended
|
||||||||
|
January 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
REVENUES
|
$ | 2,441,452 | $ | 1,057,354 | ||||
|
COST
OF SERVICES
|
1,813,944 | 1,046,103 | ||||||
|
GROSS
REVENUE
|
627,508 | 11,251 | ||||||
|
Operating
expenses:
|
||||||||
|
General
and administrative
|
694,319 | 827,287 | ||||||
|
Depreciation
|
35,704 | 19,780 | ||||||
|
Total
operating expenses
|
730,023 | 847,067 | ||||||
|
LOSS
FROM OPERATIONS
|
(102,515 | ) | (835,816 | ) | ||||
|
OTHER EXPENSES:
|
||||||||
|
Interest
expense
|
53,128 | 8,950 | ||||||
|
Financing
cost
|
39,938 | 46,250 | ||||||
|
Other
expense
|
(300 | ) | - | |||||
|
Total
other expenses
|
92,766 | 55,200 | ||||||
|
LOSS
BEFORE INCOME TAXES
|
(195,280 | ) | (891,015 | ) | ||||
|
Provision
for income tax
|
800 | 800 | ||||||
|
NET
LOSS
|
$ | (196,080 | ) | $ | (891,815 | ) | ||
|
WEIGHTED
AVERAGE SHARES OF COMMON STOCK OUTSTANDING,
|
||||||||
|
BASIC
AND DILUTED
|
26,491,052 | 24,007,988 | ||||||
|
*BASIC
AND DILUTED NET LOSS PER SHARE
|
$ | (0.01 | ) | $ | (0.04 | ) | ||
|
Common Stock
|
Non-controlling
|
(Accumulated
|
Stockholder's
|
|||||||||||||||||||||
|
Shares
|
Amount
|
APIC
|
Interest
|
Deficit)
|
Equity (Deficit)
|
|||||||||||||||||||
|
Balance
at January 31, 2008
|
20,933,490 | $ | 20,933 | $ | 161,067 | $ | - | $ | (153,136 | ) | $ | 28,864 | ||||||||||||
|
Issuance
of shares by AMM
|
- | - | 335,000 | - | - | 335,000 | ||||||||||||||||||
|
Recapitalization
due to reverse acquisition
|
4,606,932 | 4,607 | (35,206 | ) | - | - | (30,599 | ) | ||||||||||||||||
|
Shares
issued for finance charge
|
50,000 | 50 | 13,450 | - | - | 13,500 | ||||||||||||||||||
|
Shares
issued for service
|
279,798 | 280 | 75,266 | - | - | 75,546 | ||||||||||||||||||
|
Non-controlling
Interest
|
- | - | - | 228,115 | - | 228,115 | ||||||||||||||||||
|
Issuance
of warrants
|
- | - | 481 | - | - | 481 | ||||||||||||||||||
|
Net
Loss
|
- | - | - | - | (891,815 | ) | (891,815 | ) | ||||||||||||||||
|
Balance
at January 31, 2009
|
25,870,220 | 25,870 | 550,058 | 228,115 | (1,044,951 | ) | (240,909 | ) | ||||||||||||||||
|
Shares
issued for service
|
804,443 | 804 | 183,139 | - | - | 183,943 | ||||||||||||||||||
|
Shares
issued for financing cost
|
100,000 | 100 | 3,900 | - | - | 4,000 | ||||||||||||||||||
|
Shares
issued for convertible notes payable
|
266,665 | 267 | 199,733 | - | - | 200,000 | ||||||||||||||||||
|
Unamortized
warrant discount
|
- | - | 2,653 | - | - | 2,653 | ||||||||||||||||||
|
Net
Loss
|
- | - | - | - | (196,080 | ) | (196,080 | ) | ||||||||||||||||
|
Balance
at January 31, 2010
|
27,041,328 | $ | 27,041 | $ | 939,483 | $ | 228,115 | $ | (1,241,031 | ) | $ | (46,393 | ) | |||||||||||
|
Years
ended January 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
|
Net
loss
|
$ | (196,080 | ) | $ | (891,815 | ) | ||
|
Adjustments
to reconcile net loss to net cash (used in) operating
activities:
|
||||||||
|
Depreciation
|
35,703 | 19,780 | ||||||
|
Bad
debt expense
|
114,358 | 22,963 | ||||||
|
Issuance
of shares for services
|
183,944 | 75,545 | ||||||
|
Shares
issued as finance charge
|
4,000 | 13,500 | ||||||
|
Amortization
of debt discount
|
235 | 481 | ||||||
|
Changes
in assets and liabilities:
|
||||||||
|
Accounts
receivable
|
(316,208 | ) | 25,183 | |||||
|
Prepaid
financing cost
|
(114,063 | ) | - | |||||
|
Prepaid
expenses
|
(5,140 | ) | (9,306 | ) | ||||
|
Accounts
payable and accrued liabilities
|
(44,889 | ) | 108,087 | |||||
|
Net
cash used in operating activities
|
(338,141 | ) | (635,582 | ) | ||||
|
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
|
Cash
acquired through acquisition
|
- | 19,295 | ||||||
|
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
|
Payments
of line of credit
|
(198,000 | ) | - | |||||
|
Proceeds
from notes payable
|
- | 250,000 | ||||||
|
Payments
of notes payable
|
- | (250,000 | ) | |||||
|
Due from related parties
|
(24,283 | ) | 13,098 | |||||
|
Proceeds
from/(payment to) related parties
|
(98,000 | ) | 98,000 | |||||
|
Proceeds
from/(payment to) convertible notes
|
1,240,000 | 210,000 | ||||||
|
Proceeds
from issuance of common stock for cash
|
- | 335,000 | ||||||
|
Net
cash provided by financing activities
|
919,717 | 656,097 | ||||||
|
NET
INCREASE IN CASH & CASH EQUIVALENTS
|
581,576 | 39,809 | ||||||
|
CASH
& CASH EQUIVALENTS, BEGINNING BALANCE
|
84,161 | 44,352 | ||||||
|
CASH
& CASH EQUIVALENTS, ENDING BALANCE
|
$ | 665,737 | $ | 84,161 | ||||
|
SUPPLEMENTARY
DISCLOSURES OF CASH FLOW INFORMATION
|
||||||||
|
Interest
paid during the year
|
$ | 53,128 | $ | 7,960 | ||||
|
Taxes
paid during the year
|
$ | 1,600 | $ | - | ||||
|
NON-CASH
SUPPLEMENTAL DISCLOSURE
|
||||||||
| Conversion of convertible notes payable to equity | $ | 200,000 | $ | - | ||||
|
Convertible
note payable due and classified in accrued liabilities
|
$ | - | $ | 200,000 | ||||
|
Addition
to assets through acquisition
|
$ | - | $ | 403,976 | ||||
|
Assumption
of liabilities through acquisition
|
$ | - | $ | (195,155 | ) | |||
|
January
31,
2010
|
January
31,
2009
|
|||||||
|
Computers
|
$
|
13,912
|
$
|
13,912
|
||||
|
Software
|
138,443
|
138,443
|
||||||
|
Machinery
and equipment
|
50,815
|
50,815
|
||||||
|
Gross
Property and Equipment
|
203,170
|
203,170
|
||||||
|
Less
accumulated depreciation
|
(191,543
|
)
|
(155,840
|
)
|
||||
|
Net
Property and Equipment
|
$
|
11,627
|
$
|
47,330
|
||||
|
31-Jan-10
|
31-Jan-09
|
|||||||
|
Accounts
payable
|
$ | 32,460 | $ | 30,599 | ||||
|
D&O
insurance payable
|
8,210 | - | ||||||
|
Accrued
interest
|
507 | |||||||
|
Accrued
professional fees
|
22,141 | 20,267 | ||||||
|
Accrued
payroll and income taxes
|
41,441 | 13,768 | ||||||
|
Accrued
shares to be issued for note conversion
|
- | 200,000 | ||||||
|
Accrued
shares issued for services
|
- | 84,000 | ||||||
|
Total
|
$ | 104,252 | $ | 349,141 | ||||
|
January 31,
2010
|
January 31,
2009
|
|||||
|
Senior
Borrowings:
|
||||||
|
Wells
Fargo:
|
||||||
|
Business
Credit Line
|
—
|
—
|
||||
|
Business
Loan
|
—
|
$ |
198,000
|
|||
|
Subordinated
Borrowings:
|
||||||
|
10%
Senior Subordinated Convertible Notes due January 31,
2013
|
$1,247,582
|
—
|
||||
|
10% Convertible
Notes due December 12, 2009
|
_
|
10,000
|
||||
|
10% Convertible
Notes due December 23, 2009
|
_
|
23,000
|
||||
|
8% Convertible
Notes due March 31, 2009
|
—
|
$ |
75,000
|
|||
|
Total
long-term debt
|
$1,247,582
|
$ |
306,000
|
|||
|
Less:
Current Portion
|
_
|
74,782
|
||||
|
Total
|
$1,247,582
|
$ |
231,218
|
|||
| $ | - | |||
|
2012
|
- | |||
| 1,250,000 | ||||
|
2014
|
- | |||
|
2015
|
- | |||
|
Aggregate
intrinsic value
|
Number of
warrants
|
|||||||
|
Outstanding
at January 31, 2009
|
$
|
—
|
625,803
|
|||||
|
Granted
|
—
|
1,500,000
|
||||||
|
Exercised
|
—
|
—
|
||||||
|
Cancelled
|
—
|
—
|
||||||
|
Outstanding
at January 31, 2010
|
$
|
—
|
2,125,803
|
|||||
|
Exercise Price
|
Warrants
outstanding
|
Weighted
average
remaining
contractual life
|
Warrants
exercisable
|
Weighted
average
exercise price
|
|||||||||||||
| $ |
1.100
|
470,470
|
0.79
|
470,470
|
$
|
1.10
|
|||||||||||
| $ |
1.500
|
155,333
|
1.74
|
155,333
|
$
|
1.50
|
|||||||||||
| $ |
0.250
|
1,250,000
|
4.75
|
1,250,000
|
$
|
0.25
|
|||||||||||
| $ |
0.250
|
250,000
|
4.75
|
250,000
|
$
|
0.25
|
|||||||||||
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|