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
¨
|
|
Accelerated filer
¨
|
|
Non-accelerated filer
¨
|
|
Smaller reporting company
þ
|
|
PART I
|
|||
|
Item 1
|
Description of Business
|
3
|
|
|
Item 1A
|
Risk Factors
|
11
|
|
|
Item 1B
|
Unresolved Staff Comments
|
16
|
|
|
Item 2
|
Description of Properties
|
16
|
|
|
Item 3
|
Legal Proceedings
|
16
|
|
|
Item 4
|
Submission of Matters to a Vote of Security Holders
|
16
|
|
|
PART II
|
|||
|
Item 5
|
Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchase of Equity Securities
|
17
|
|
|
Item 6
|
Selected Financial Data
|
18
|
|
|
Item 7
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
18
|
|
|
Item 7A
|
Quantitative and Qualitative Disclosures about Market Risk
|
21
|
|
|
Item 8
|
Financial Statements and Supplementary Data
|
21
|
|
|
Item 9
|
Changes in and Disagreements with Accountants and Financial Disclosures
|
21
|
|
|
Item 9A
|
Controls and Procedures
|
21
|
|
|
Item 9B
|
Other Information
|
22
|
|
|
PART III
|
|||
|
Item 10
|
Directors, Executive Officers and Corporate Governance
|
23
|
|
|
Item 11
|
Executive Compensation
|
24
|
|
|
Item 12
|
Security Ownership of Certain Beneficial Owners and Management and related Stockholder Matters
|
26
|
|
|
Item 13
|
Certain Relationships and Related Transactions, and Director Independence
|
26
|
|
|
Item 14
|
Principal Accounting Fees and Services
|
27
|
|
|
PART IV
|
|||
|
Item 15
|
Exhibits, Financial Statement Schedules
|
28
|
|
|
Signatures
|
29
|
|
|
Our ability to attract and retain management, and to integrate and maintain technical information and management information systems;
|
|
|
·
|
Our ability to raise capital when needed and on acceptable terms and conditions;
|
|
|
·
|
The intensity of competition; and
|
|
|
·
|
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; and
|
|
|
·
|
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, 2011
|
||||||||
|
First Quarter
|
$ | 0.15 | $ | 0.07 | ||||
|
Second Quarter
|
0.10 | 0.08 | ||||||
|
Third Quarter
|
0.14 | 0.08 | ||||||
|
Fourth Quarter
|
0.18 | 0.11 | ||||||
|
High
|
Low
|
|||||||
|
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 | ||||||
|
Name
|
Age
|
Title
|
||
|
Warren Hosseinion, M.D.
|
38
|
Chief Executive Officer, Director
|
||
|
Adrian Vazquez, M.D.
|
40
|
President and Chairman of the Board
|
||
|
Kyle W.D. Francis
|
37
|
Executive Vice President and Chief Financial Officer
|
||
|
Suresh Nihalani
|
57
|
Director
|
||
| Raouf Khalil | 57 | Director |
|
Non-
Qualified
|
||||||||||||||||||||||||||
|
Name and
|
Stock
|
Non-Equity
|
Deferred
|
|||||||||||||||||||||||
|
Principal
Position
|
Year
|
Salary
|
Bonus
|
Awards
(3)
|
Incentive Plan
Compensation
|
Compensation
Earnings
|
Total
|
|||||||||||||||||||
|
Warren Hosseinion, M. D.
|
2010
|
$ | 385,013 | - | $ | 12,619 | - | - | $ | 397,632 | ||||||||||||||||
|
Chief Executive Officer(1)
|
2009
|
$ | 353,285 | - | - | - | - | $ | 353,285 | |||||||||||||||||
|
2008
|
$ | 239,830 | - | - | - | - | $ | 239,830 | ||||||||||||||||||
|
Adrian Vazquez, M.D.
|
2010
|
$ | 382,920 | - | $ | 12,619 | - | - | $ | 395,539 | ||||||||||||||||
|
President and Chairman(1)
|
2009
|
$ | 361,097 | - | - | - | - | $ | 361,097 | |||||||||||||||||
|
2008
|
$ | 256,720 | - | - | - | - | $ | 256,720 | ||||||||||||||||||
|
A. Noel DeWinter
|
2010
|
$ | 96,000 | - | $ | 5,500 | - | - | $ | 101,500 | ||||||||||||||||
|
Chief Financial Officer (2)
|
2009
|
$ | 85,000 | - | - | - | - | $ | 85,000 | |||||||||||||||||
|
2008
|
$ | 33,500 | - | $ | 67,500 | - | - | $ | 101,000 | |||||||||||||||||
|
Kyle Francis
|
2010
|
$ | 11,000 | - | $ | 6,310 | - | - | $ | 17,310 | ||||||||||||||||
|
Chief Financial Officer (4)
|
2009
|
- | - | - | - | - | - | |||||||||||||||||||
|
2008
|
- | - | - | - | - | - | ||||||||||||||||||||
|
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
|
$
|
3,000
|
$
|
30,067
|
0
|
0
|
0
|
0
|
$
|
33,067
|
||||||||||||||||||
|
Shares Beneficially
Owned (2)
|
Percent
of Class
(3)
|
|||||||
|
Certain Beneficial Owners:
|
||||||||
| - | - | |||||||
|
Directors/Named Executive Officers:
|
||||||||
|
Warren Hosseinion, M.D.
|
9,123,387 | 31.4 | % | |||||
|
Adrian Vazquez, M.D
|
9,123,387 | 31.4 | % | |||||
|
A. Noel DeWinter
|
250,000 | — | ||||||
|
Suresh Nihalani
|
400,000 | 1.4 | % | |||||
|
Kyle Francis
|
1,100,000 | 3.8 | % | |||||
|
All Named Executive Officers and Directors as a group (4 persons)
|
19,646,774 | 67.8 | % | |||||
|
Number of securities
|
||||||||||||
|
remaining available
|
||||||||||||
|
Number of securities
|
for future issuance
|
|||||||||||
|
to be 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)
|
1,150,000 | $ | 0.15 | 3,850,000 | ||||||||
|
Total
|
1,150,000 | 3,850,000 | ||||||||||
|
Fiscal Year
Ended
1/31/2011
|
Fiscal Year
Ended
1/31/2010
|
|||||||
|
Audit fees
|
$ | 27,000 | $ | 35,000 | ||||
|
Audit-related fees
|
- | - | ||||||
|
Tax fees(1)
|
$ | - | - | |||||
|
All other fees
|
- | - | ||||||
|
Total
|
$ | 27,000 | $ | 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, 2011, 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. (filed as an exhibit on Annual Report on Form 10-K on May 14, 2010, and incorporated herein by reference)
|
|
|
4.2
|
Form of Investor Warrant, dated October 16, 2009, for the purchase of 25,000 shares of common stock. (filed as an exhibit on Annual Report on Form 10-K on May 14, 2010, 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. (filed as an exhibit on Annual Report on Form 10-K on May 14, 2010, and incorporated herein by reference)
|
|
|
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).
|
|
| 21.1 | Subsidiaries of Apollo Medical Holdings, Inc.* | |
|
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 16, 2011
|
By:
|
/s/ WARREN HOSSEINION, M.D
|
|
Warren Hosseinion, M.D.,
|
||
|
Chief Executive Officer
|
||
|
TITLE
|
DATE
|
|||
|
/S/ ADRIAN VAZQUEZ, M.D.
|
President and Chairman of the Board
|
May 16, 2011
|
||
|
Adrian Vazquez, M.D.
|
||||
|
/S/ KYLE FRANCIS
|
Chief Financial Officer
|
May 16, 2011
|
||
|
Kyle Francis
|
|
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’ deficit
|
F-5
|
|
Consolidated statements of cash flows
|
F-6
|
|
Notes to consolidated financial statements
|
F-7
|
|
January 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
CURRENT ASSETS
|
||||||||
|
Cash and cash equivalents
|
$
|
397,101
|
$
|
665,737
|
||||
|
Accounts receivable, net
|
704,971
|
457,517
|
||||||
|
Receivable from officers
|
24,873
|
23,483
|
||||||
|
Due from affiliate
|
3,900
|
2,850
|
||||||
|
Prepaid expenses
|
29,138
|
30,165
|
||||||
|
Prepaid financing cost, current
|
37,500
|
37,500
|
||||||
|
Total current assets
|
1,197,483
|
1,217,251
|
||||||
|
Prepaid financing cost, long term
|
39,500
|
76,563
|
||||||
|
Property and equipment – net
|
21,593
|
11,627
|
||||||
|
TOTAL ASSETS
|
$
|
1,258,139
|
$
|
1,305,441
|
||||
|
LIABILITIES AND STOCKHOLDERS' DEFICIT:
|
||||||||
|
CURRENT LIABILITIES:
|
||||||||
|
Accounts payable and accrued liabilities
|
$
|
92,745
|
$
|
104,252
|
||||
|
Total current liabilities
|
92,745
|
104,252
|
||||||
|
Convertible notes
|
1,248,588
|
1,247,582
|
||||||
|
Total liabilities
|
1,341,333
|
1,351,834
|
||||||
|
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, 27,635,774 and 27,041,328 shares issued and outstanding as on January 31, 2011 and 2010, respectively
|
27,636
|
27,041
|
||||||
|
Additional paid-in-capital
|
1,058,418
|
939,483
|
||||||
|
Accumulated deficit
|
(1,397,363
|
)
|
(1,241,031
|
)
|
||||
|
Total
|
(311,309
|
)
|
(274,507
|
)
|
||||
|
Non-controlling interest
|
228,115
|
228,115
|
||||||
|
Total stockholders' deficit
|
(83,194
|
)
|
(46,393
|
)
|
||||
|
TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT
|
$
|
1,258,139
|
$
|
1,305,441
|
||||
|
For the years ended
|
||||||||
|
January 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
REVENUES
|
$
|
3,896,584
|
$
|
2,441,452
|
||||
|
COST OF SERVICES
|
3,314,722
|
1,813,944
|
||||||
|
GROSS REVENUE
|
581,862
|
627,508
|
||||||
|
Operating expenses:
|
||||||||
|
General and administrative
|
566,649
|
694,319
|
||||||
|
Depreciation
|
11,198
|
35,704
|
||||||
|
Total operating expenses
|
577,847
|
730,023
|
||||||
|
INCOME (LOSS) FROM OPERATIONS
|
4,015
|
(102,515
|
)
|
|||||
|
OTHER EXPENSES:
|
||||||||
|
Interest expense
|
(126,431
|
)
|
(53,128
|
)
|
||||
|
Financing cost
|
(37,500
|
)
|
(39,938
|
)
|
||||
|
Other income
|
5,185
|
300
|
||||||
|
Total other expenses
|
158,746
|
92,766
|
||||||
|
LOSS BEFORE INCOME TAXES
|
(154,731
|
)
|
(195,280
|
)
|
||||
|
Provision for income tax
|
1,600
|
800
|
||||||
|
NET LOSS
|
$
|
(156,331
|
)
|
$
|
(196,280
|
)
|
||
|
WEIGHTED AVERAGE SHARES OF COMMON STOCK OUTSTANDING, BASIC AND DILUTED
|
27,490,476
|
26,491,052
|
||||||
|
*BASIC AND DILUTED NET LOSS PER SHARE
|
$
|
(0.00
|
)
|
$
|
(0.01
|
)
|
||
|
Common Stock
|
Non-
controlling
|
Accumulated
|
Stockholder's
|
|||||||||||||||||||||
|
Shares
|
Amount
|
APIC
|
Interest
|
Deficit
|
Deficit
|
|||||||||||||||||||
|
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 | ) | ||||||||||||||||
|
Shares issued for service
|
594,446 | 595 | 46,783 | - | - | 47,378 | ||||||||||||||||||
|
Non-cash stock-based compensation charges
|
- | - | 72,152 | - | - | 72,152 | ||||||||||||||||||
|
Net Loss
|
- | - | - | - | (156,331 | ) | (156,331 | ) | ||||||||||||||||
|
Balance at January 31, 2011
|
27,635,794 | $ | 27,636 | $ | 1,058,418 | $ | 228,115 | $ | (1,397,362 | ) | $ | (83,194 | ) | |||||||||||
|
Years ended January 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
|
Net loss
|
$
|
(156,331
|
)
|
$
|
(196,080
|
)
|
||
|
Adjustments to reconcile net loss to net cash (used in) operating activities:
|
||||||||
|
Depreciation
|
11,198
|
35,703
|
||||||
|
Bad debt expense
|
42,908
|
114,358
|
||||||
|
Issuance of shares for services
|
47,378
|
183,944
|
||||||
|
Shares issued as finance charge
|
-
|
4,000
|
||||||
|
Stock option expense
|
72,152
|
-
|
||||||
|
Amortization of debt discount
|
1,006
|
235
|
||||||
|
Changes in assets and liabilities:
|
||||||||
|
Accounts receivable
|
(290,363
|
)
|
(316,208
|
)
|
||||
|
Prepaid financing cost
|
37,500
|
(114,063
|
)
|
|||||
|
Prepaid expenses
|
1,027
|
(5,140
|
)
|
|||||
|
Accounts payable and accrued liabilities
|
(11,507
|
)
|
(44,889
|
|||||
|
Net cash used in operating activities
|
(245,031
|
)
|
(338,141
|
)
|
||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
|
Cash paid for purchase of property and equipment
|
(21,165
|
) |
-
|
|||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
|
Payments of line of credit
|
-
|
(198,000
|
)
|
|||||
|
Due from related parties
|
(2,440
|
)
|
(24,283
|
)
|
||||
|
Proceeds from/(payment to) related parties
|
-
|
(98,000
|
)
|
|||||
|
Proceeds from/(payment to) convertible notes
|
-
|
1,240,000
|
||||||
|
Net cash (used) provided by financing activities
|
(2,440
|
)
|
919,717
|
|||||
|
NET (DECREASE) INCREASE IN CASH & CASH EQUIVALENTS
|
(268,636
|
)
|
581,576
|
|||||
|
CASH & CASH EQUIVALENTS, BEGINNING BALANCE
|
665,737
|
84,161
|
||||||
|
CASH & CASH EQUIVALENTS, ENDING BALANCE
|
$
|
397,101
|
$
|
665,737
|
||||
|
SUPPLEMENTARY DISCLOSURES OF CASH FLOW INFORMATION
|
||||||||
|
Interest paid during the year
|
$
|
125,425
|
$
|
53,128
|
||||
|
Taxes paid during the year
|
$
|
1,600
|
$
|
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
|
||||
|
Year ended
January 31,
2011
|
||||
|
Weighted average risk-free interest rate
|
1.9 | % | ||
|
Dividend yield
|
0 | % | ||
|
Volatility factor of the expected market price of the Company's common stock
|
80 | % | ||
|
Weighted average live
|
10.0 years
|
|||
|
January 31,
2011
|
January 31,
2010
|
|||||||
|
Website
|
$ | 4,568 | $ | - | ||||
|
Computers
|
13,912 | 13,912 | ||||||
|
Software
|
155,039 | 138,443 | ||||||
|
Machinery and equipment
|
50,815 | 50,815 | ||||||
|
Gross Property and Equipment
|
224,334 | 203,170 | ||||||
|
Less accumulated depreciation
|
(202,741 | ) | (191,543 | ) | ||||
|
Net Property and Equipment
|
$ | 21,593 | $ | 11,627 | ||||
|
January 31,
2011
|
January 31,
2010
|
|||||||
|
Accounts payable
|
$ | 35,815 | $ | 32,460 | ||||
|
D&O insurance payable
|
10,913 | 8,210 | ||||||
|
Accrued interest
|
||||||||
|
Accrued professional fees
|
5,483 | 22,141 | ||||||
|
Accrued payroll and income taxes
|
40,534 | 41,441 | ||||||
|
Accrued shares to be issued for note conversion
|
- | - | ||||||
|
Accrued shares issued for services
|
- | - | ||||||
|
Total
|
$ | 92,745 | $ | 104,252 | ||||
|
January 31,
2011
|
January 31,
2010
|
|||||||
|
Subordinated Borrowings:
|
||||||||
|
10% Senior Subordinated Convertible Notes due January 31, 2013
|
$ | 1,248,588 | $ | 1,247,582 | ||||
|
Total long-term debt
|
$ | 1,248,588 | $ | $1,247,582 | ||||
|
Less: Current Portion
|
_
|
_
|
||||||
|
Total
|
$ | 1,248,588 | $ | $1,247,582 | ||||
|
Aggregate
intrinsic value
|
Number of
warrants
|
|||||||
|
Outstanding at January 31, 2010
|
$ | — | 2,125,803 | |||||
|
Granted
|
— | — | ||||||
|
Exercised
|
— | — | ||||||
|
Lapsed
|
— | 470,470 | ||||||
|
Outstanding at January 31, 2011
|
$ | — | 1,655,333 | |||||
|
Exercise Price
|
Warrants
outstanding
|
Weighted
average
remaining
contractual life
|
Warrants
exercisable
|
Weighted
average
exercise price
|
||||||||||||||
| $ | 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 | ||||||||||||
|
Shares
|
Weighted
Average
Per Share
Exercise
Price
|
Weighted Average
Remaining
Contractual Term
|
Aggregate
Intrinsic Value
|
||||||||||||
|
Balance, January 31, 2010
|
|||||||||||||||
|
Granted
|
1,150,000 | $ | 0.15 | ||||||||||||
|
Exercised
|
- | - | |||||||||||||
|
Expired
|
- | - | |||||||||||||
|
Forfeited
|
- | - | |||||||||||||
|
Balance, January 31, 2011
|
1,150,000 | $ | 0.15 |
9.9 years
|
$ | _ | |||||||||
|
_
|
|||||||||||||||
|
Vested and expected to vest
|
1,150,000 | $ | 0.15 |
9.9 years
|
$ | ||||||||||
|
Exercisable, January 31, 2011
|
666,616 | $ | 0.15 |
9.9 years
|
$ | _ | |||||||||
|
Options Outstanding
|
Options Exercisable
|
||||||||||||||||||
|
Range of exercise
prices
|
Number
outstanding at
January 31,
2011
|
Weighted
average
remaining
contractual life
|
Weighted
average
exercise price
|
Number
exercisable at
January 31,
2010
|
Weighted
average
exercise
price
|
||||||||||||||
| $ | 0.15 | 1,150,000 |
9.4 years
|
$ | 0.15 | 666,616 | $ | 0.15 | |||||||||||
| 1,150,000 |
9.4 years
|
$ | 0.15 | 666,616 | $ | 0.15 | |||||||||||||
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 |
|---|