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.
|
Utah
|
87-0285238
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer I.D. No.)
|
|
|
|
|
1201 Dove Street, Suite 300
Newport Beach, California
|
92660
|
|
(Address of principal executive offices)
|
(Zip Code)
|
|
Registrant’s telephone number, including area code:
(949) 721-8272
|
|
Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.
|
|||||
|
|
Yes
|
☐
|
No
|
☒
|
|
|
Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or 15(d) of the Exchange Act.
|
|||||
|
|
Yes
|
☐
|
No
|
☒
|
|
|
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the past 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
|
☒
|
No
|
☐
|
|
|
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or such shorter period that the registrant was required to submit and post such files).
|
|||||
|
|
Yes
|
☒
|
No
|
☐
|
|
|
Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K (§232.405 of this chapter) is not contained herein, and will not be contained, to the best of registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. ☒
|
|
|
|
|
|
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
|
|
|
Large accelerated filer
☐
|
Accelerated filer ☐ |
Non-accelerated filer
☐
|
Smaller reporting company
☒
|
Emerging growth company
☐
|
| (Do not check if a smaller reporting company) |
|
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
☐
|
|||||
|
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
|
|||||
|
|
Yes
|
☐
|
No
|
☒
|
|
|
The aggregate market value of the voting and non-voting common equity held by non-affiliates computed by reference to the price at which the common equity was last sold, or the average bid and asked price of such common equity, as of the last business day of the registrant’s most recently completed second fiscal quarter was approximately
$3
,940,625
|
|
|
|
As of March 30, 2018, the issuer had 800,000 shares of its $.001 par value common stock outstanding.
|
|
|
|
Documents incorporated by reference: None
|
|
|
|
Page
|
|
|
PART I
|
|||
|
|
|
|
|
|
Item 1.
|
5
|
||
|
|
|
|
|
|
Item 1A.
|
9
|
||
|
|
|
|
|
|
Item 1B.
|
13
|
||
|
|
|
|
|
|
Item 2.
|
13
|
||
|
|
|
|
|
|
Item 3.
|
14
|
||
|
|
|
|
|
|
Item 4.
|
14
|
||
|
|
|
|
|
|
PART II
|
|||
|
|
|
|
|
|
Item 5.
|
15
|
||
|
|
|
|
|
|
Item 6.
|
16
|
||
|
|
|
|
|
|
Item 7.
|
16
|
||
|
|
|
|
|
|
Item 7A.
|
23
|
||
|
|
|
|
|
|
Item 8.
|
24
|
||
|
|
|
|
|
|
Item 9.
|
41
|
||
|
Item 9A.
|
41
|
||
|
|
|
|
|
|
Item 9B.
|
42
|
||
|
|
|
|
|
|
PART III
|
|||
|
|
|
|
|
|
Item 10.
|
43
|
||
|
|
|
|
|
|
Item 11.
|
46
|
||
|
|
|
|
|
|
Item 12.
|
49
|
||
|
|
|
|
|
|
Item 13.
|
51
|
||
|
|
|
|
|
|
Item 14.
|
51
|
||
|
|
|
|
|
|
PART IV
|
|||
|
|
|
|
|
|
Item 15.
|
53
|
||
|
|
|
|
|
|
Item 16.
|
54
|
||
|
|
|
|
|
|
|
55
|
||
|
|
High
|
Low
|
||||||
|
|
||||||||
|
Fiscal year ended December 31, 2017
|
||||||||
|
|
||||||||
|
Fourth Quarter
|
$
|
16.25
|
$
|
12.26
|
||||
|
Third Quarter
|
$
|
14.00
|
$
|
11.50
|
||||
|
Second Quarter
|
$
|
15.25
|
$
|
12.00
|
||||
|
First Quarter
|
$
|
13.00
|
$
|
10.50
|
||||
|
|
||||||||
|
Fiscal year ended December 31, 2016
|
||||||||
|
|
||||||||
|
Fourth Quarter
|
$
|
12.50
|
$
|
8.60
|
||||
|
Third Quarter
|
$
|
10.25
|
$
|
8.50
|
||||
|
Second Quarter
|
$
|
10.25
|
$
|
7.10
|
||||
|
First Quarter
|
$
|
10.00
|
$
|
7.36
|
||||
|
|
Year Ended December 31
|
|||||||||||||||
|
|
2017
|
2016
|
Amount of Change
|
% Change
|
||||||||||||
|
Revenues
|
||||||||||||||||
|
HCO fees
|
$
|
1,618,323
|
$
|
1,427,936
|
$
|
190,387
|
13.3
|
%
|
||||||||
|
MPN fees
|
564,094
|
578,646
|
(14,552
|
)
|
(2.5
|
%)
|
||||||||||
|
UR fees
|
1,022,770
|
775,610
|
247,160
|
31.9
|
%
|
|||||||||||
|
MBR fees
|
592,743
|
625,492
|
(32,749
|
)
|
(5.2
|
%)
|
||||||||||
|
NCM fees
|
2,355,322
|
1,735,772
|
619,550
|
35.7
|
%
|
|||||||||||
|
Other
|
352,275
|
544,240
|
(191,965
|
)
|
(35.3
|
%)
|
||||||||||
|
Total revenues
|
6,505,527
|
5,687,696
|
817,831
|
14.4
|
%
|
|||||||||||
|
|
||||||||||||||||
|
Expense
|
||||||||||||||||
|
Depreciation
|
75,729
|
84,700
|
(8,971
|
)
|
(10.6
|
%)
|
||||||||||
|
Bad debt provision
|
30,500
|
13,500
|
17,000
|
125.9
|
%
|
|||||||||||
|
Consulting fees
|
354,535
|
340,653
|
13,882
|
4.1
|
%
|
|||||||||||
|
Salaries and wages
|
2,299,698
|
2,316,571
|
(16,873
|
)
|
(0.7
|
%)
|
||||||||||
|
Professional fees
|
352,625
|
328,943
|
23,682
|
7.2
|
%
|
|||||||||||
|
Insurance
|
328,276
|
339,235
|
(10,959
|
)
|
(3.2
|
%)
|
||||||||||
|
Outsource service fees
|
543,143
|
402,894
|
140,249
|
34.8
|
%
|
|||||||||||
|
Data maintenance
|
180,420
|
230,619
|
(50,199
|
)
|
(21.8
|
%)
|
||||||||||
|
General and administrative
|
653,287
|
661,253
|
(7,966
|
)
|
(1.2
|
%)
|
||||||||||
|
Total expenses
|
4,818,213
|
4,718,368
|
99,845
|
2.1
|
%
|
|||||||||||
|
|
||||||||||||||||
|
Income from operations
|
1,687,314
|
969,328
|
717,986
|
74.1
|
%
|
|||||||||||
|
|
||||||||||||||||
|
Other expense
|
||||||||||||||||
|
Interest expense
|
-
|
-
|
-
|
-
|
||||||||||||
|
Total other expense
|
-
|
-
|
-
|
-
|
||||||||||||
|
Income before income tax provision
|
1,687,314
|
969,328
|
717,986
|
74.1
|
%
|
|||||||||||
|
|
||||||||||||||||
|
Income tax provision
|
722,909
|
402,580
|
320,329
|
79.6
|
%
|
|||||||||||
|
|
||||||||||||||||
|
Net income
|
$
|
964,405
|
$
|
566,748
|
$
|
397,657
|
70.2
|
%
|
||||||||
|
|
December 31, 2017
|
December 31, 2016
|
||||||
|
|
||||||||
|
Net cash provided by operating activities
|
$
|
826,120
|
$
|
1,206,240
|
||||
|
Net cash (used in) investing activities
|
(16,666
|
)
|
(42,485
|
)
|
||||
|
Net cash provided by financing activities
|
-
|
6,938
|
||||||
|
Net increase in cash
|
$
|
809,454
|
$
|
1,170,693
|
||||
|
|
Payments Due By Period
|
|||||||||||||||||||
|
Total
|
Less than 1 year
|
1-3 years
|
3-5 years
|
More than 5 years
|
||||||||||||||||
|
Operating Leases:
|
||||||||||||||||||||
|
Operating Leases – Equipment
(1)
|
$
|
51,688
|
$
|
20,675
|
$
|
31,013
|
$
|
-
|
$
|
-
|
||||||||||
|
Office Leases
(2)
|
1,093,603
|
253,343
|
768,901
|
71,359
|
-
|
|||||||||||||||
|
Total Operating Leases
|
$
|
1,145,291
|
$
|
274,018
|
$
|
799,914
|
$
|
71,359
|
$
|
-
|
||||||||||
| (1) |
In April 2017, we entered a 39-month operating lease for an office copy machine with monthly payments of $1,723.
|
| (2) |
In July 2015, we entered a 79-month lease to lease approximately 9,439 square feet of office space that commenced in September 2015. This office space serves as our principal executive offices, as well as, the principal offices of our operating subsidiaries.
|
|
|
|
12/31/17
|
|
|
12/31/16
|
|
||
|
Customer A
|
|
|
2
|
%
|
|
|
14
|
%
|
|
Customer B
|
|
|
13
|
%
|
|
|
7
|
%
|
|
Customer C
|
|
|
5
|
%
|
|
|
14
|
%
|
|
Customer D
|
|
|
35
|
%
|
|
|
7
|
%
|
|
Douglas W. Child, CPA
Cameron J. Pribble, CPA
Ryan L. Steuart, CPA
Natalie J. Murphy, CPA
|
PINNACLE
ACCOUNTANCY GROUP OF UTAH
a dba of
Heaton & Company, PLLC
Certified Public Accounts
|
Kristofer Heaton, CPA
Cory J. Hunter, CPA
Jared N. Stevens, MTax
Conrad M. Smith, MBA
|
|
Farmington Office:
1438 North Highway 89, Ste. 120
Farmington, UT 84025
(801) 447-9572
|
Ogden Office:
3590 Harrison Blvd. Ste. GL-2
Ogden, UT 84403
(801) 399-1183
|
|
ASSETS
|
||||||||
|
|
December 31,
|
December 31,
|
||||||
|
|
2017
|
2016
|
||||||
|
Current Assets
|
||||||||
|
Cash
|
$
|
5,815,071
|
$
|
5,005,617
|
||||
|
Accounts receivable, net of allowance of $60,150 and $64,150
|
1,041,242
|
849,648
|
||||||
|
Deferred tax assets
|
43,670
|
11,661
|
||||||
|
Prepaid expenses
|
166,782
|
136,862
|
||||||
|
Total current assets
|
7,066,765
|
6,003,788
|
||||||
|
|
||||||||
|
Property and Equipment, net
|
||||||||
|
Computer equipment
|
363,627
|
349,955
|
||||||
|
Furniture and fixtures
|
209,779
|
206,785
|
||||||
|
Office equipment
|
15,595
|
15,595
|
||||||
|
Total property and equipment
|
589,001
|
572,335
|
||||||
|
Less: accumulated depreciation and amortization
|
(422,024
|
)
|
(346,295
|
)
|
||||
|
Net property and equipment
|
166,977
|
226,040
|
||||||
|
Other assets
|
26,788
|
26,788
|
||||||
|
Total assets
|
$
|
7,260,530
|
$
|
6,256,616
|
||||
|
|
||||||||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||
|
Current Liabilities
|
||||||||
|
Accounts payable
|
$
|
71,138
|
$
|
101,294
|
||||
|
Accrued expenses
|
255,205
|
253,367
|
||||||
|
Income tax payable
|
81,715
|
31,226
|
||||||
|
Dividends payable
|
56,923
|
56,923
|
||||||
|
Unearned revenue
|
38,357
|
38,748
|
||||||
|
Deferred rent expense
|
35,214
|
17,485
|
||||||
|
Total current liabilities
|
538,552
|
499,043
|
||||||
|
|
||||||||
|
Total Liabilities
|
538,552
|
499,043
|
||||||
|
|
||||||||
|
Commitments and Contingencies
|
-
|
-
|
||||||
|
|
||||||||
|
Shareholder’s Equity
|
||||||||
|
Preferred stock; 5,000,000 shares authorized at $0.001 par value of which 10,000 shares
designated as Series A preferred and 1,000 shares issued and outstanding at December 31, 2017
and 2016.
|
1
|
1
|
||||||
|
Common stock, $0.001 par value, 50,000,000 shares authorized,
800,000 shares issued and outstanding.
|
800
|
800
|
||||||
|
Additional paid-in capital
|
1,239,751
|
428,072
|
||||||
|
Deferred stock compensation
|
(811,679
|
)
|
-
|
|||||
|
Retained earnings
|
6,293,105
|
5,328,700
|
||||||
|
Total stockholders’ equity
|
6,721,978
|
5,757,573
|
||||||
|
|
||||||||
|
Total liabilities and stockholders’ equity
|
$
|
7,260,530
|
$
|
6,256,616
|
||||
|
Years Ended
|
||||||||
|
|
December 31,
|
December 31,
|
||||||
|
|
2017
|
2016
|
||||||
|
Revenues
|
||||||||
|
HCO fees
|
$
|
1,618,323
|
$
|
1,427,936
|
||||
|
MPN fees
|
564,094
|
578,646
|
||||||
|
UR fees
|
1,022,770
|
775,610
|
||||||
|
MBR fees
|
592,743
|
625,492
|
||||||
|
NCM fees
|
2,355,322
|
1,735,772
|
||||||
|
Other
|
352,275
|
544,240
|
||||||
|
Total revenues
|
6,505,527
|
5,687,696
|
||||||
|
|
||||||||
|
Expenses
|
||||||||
|
Depreciation
|
75,729
|
84,700
|
||||||
|
Bad debt provision
|
30,500
|
13,500
|
||||||
|
Consulting fees
|
354,535
|
340,653
|
||||||
|
Salaries and wages
|
2,299,698
|
2,316,571
|
||||||
|
Professional fees
|
352,625
|
328,943
|
||||||
|
Insurance
|
328,276
|
339,235
|
||||||
|
Outsource service fees
|
543,143
|
402,894
|
||||||
|
Data maintenance
|
180,420
|
230,619
|
||||||
|
General and administrative
|
653,287
|
661,253
|
||||||
|
|
||||||||
|
Total expenses
|
4,818,213
|
4,718,368
|
||||||
|
|
||||||||
|
Income from operations
|
1,687,314
|
969,328
|
||||||
|
|
||||||||
|
Other expense
|
||||||||
|
Interest expense
|
-
|
-
|
||||||
|
Total other expense
|
-
|
-
|
||||||
|
Income before income tax provision
|
1,687,314
|
969,328
|
||||||
|
|
||||||||
|
Income tax provision
|
722,909
|
402,580
|
||||||
|
|
||||||||
|
Net income
|
$
|
964,405
|
$
|
566,748
|
||||
|
|
||||||||
|
Basic earnings per share:
|
||||||||
|
Earnings per share amount
|
$
|
1.21
|
$
|
0.71
|
||||
|
Basic common shares outstanding
|
800,000
|
800,000
|
||||||
|
Fully diluted earnings per share:
|
||||||||
|
Earnings per share amount
|
$
|
1.09
|
$
|
0.71
|
||||
|
Fully diluted common shares outstanding
|
886,000
|
801,000
|
||||||
|
|
Preferred Stock
|
Common Stock
|
Treasury Stock
|
Deferred
Stock
Compensation
|
Paid
in
Capital
|
Retained
Earnings
|
Total
Shareholders’
Equity
|
|||||||||||||||||||||||||||||||||
|
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
||||||||||||||||||||||||||||||||||
|
Balance January 1, 2016
|
-
|
$
|
-
|
800,000
|
$
|
800
|
8,269
|
$
|
(254,057
|
)
|
$
|
(49,499
|
)
|
$
|
673,130
|
$
|
4,761,952
|
$
|
5,132,326
|
|||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
Net income for the year ended December 31, 2016
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
566,748
|
566,748
|
||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
Rescission of treasury stock
|
-
|
-
|
-
|
-
|
(8,269
|
)
|
254,057
|
-
|
(254,057
|
)
|
-
|
-
|
||||||||||||||||||||||||||||
|
Previous year’s adjustment to common stock
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||
|
Vested employee stock grants
|
-
|
-
|
-
|
-
|
-
|
-
|
49,499
|
-
|
-
|
49,499
|
||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
Issuance of Series A preferred stock
|
1,000
|
1
|
-
|
-
|
-
|
-
|
-
|
8,999
|
-
|
9,000
|
||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
Balance December 31, 2016
|
1,000
|
$
|
1
|
800,000
|
$
|
800
|
-
|
-
|
$
|
-
|
$
|
428,072
|
$
|
5,328,700
|
$
|
5,757,573
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
Options granted at fair value
|
-
|
-
|
-
|
-
|
-
|
-
|
(811,679
|
)
|
811,679
|
- | - | |||||||||||||||||||||||||||||
|
Net income for the year ended December 31, 2017
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
964,405
|
964,405
|
||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
Balance December 31, 2017
|
1,000
|
$
|
1
|
800,000
|
$
|
800
|
-
|
$
|
-
|
$
|
(811,679
|
)
|
$
|
1,239,751
|
$
|
6,293,105
|
$
|
6,721,978
|
||||||||||||||||||||||
|
|
2017
|
2016
|
||||||
|
Cash Flows from Operating Activities
|
||||||||
|
Net income
|
$
|
964,405
|
$
|
566,748
|
||||
|
Adjustments to reconcile net income to net cash:
|
||||||||
|
Depreciation
|
75,729
|
84,700
|
||||||
|
Changes in operating assets and liabilities:
|
||||||||
|
(Decrease) increase in bad debt provision
|
(4,000
|
)
|
9,150
|
|||||
|
(Increase) decrease in accounts receivable
|
(187,594
|
)
|
181,559
|
|||||
|
(Increase) decrease in deferred tax asset
|
(32,009
|
)
|
23,635
|
|||||
|
Decrease in prepaid income tax
|
-
|
245,419
|
||||||
|
(Increase) in other assets
|
-
|
-
|
||||||
|
(Increase) in prepaid expenses
|
(29,920
|
)
|
(70,662
|
)
|
||||
|
(Decrease) increase in accounts payable
|
(30,156
|
)
|
37,729
|
|||||
|
Increase in accrued expenses
|
1,838
|
41,223
|
||||||
|
Increase in income tax payable
|
50,489
|
31,226
|
||||||
|
Increase in deferred rent expense
|
17,729
|
10,594
|
||||||
|
(Decrease) in unearned revenue
|
(391
|
)
|
(4,580
|
)
|
||||
|
Decrease in deferred compensation
|
-
|
49,499
|
||||||
|
Net cash provided by operating activities
|
826,120
|
1,206,240
|
||||||
|
|
||||||||
|
Cash Flows from Investing Activities
|
||||||||
|
Purchase of furniture and equipment
|
(16,666
|
)
|
(42,485
|
)
|
||||
|
Net cash used by investing activities
|
(16,666
|
)
|
(42,485
|
)
|
||||
|
|
||||||||
|
Cash Flows from Financing Activities
|
||||||||
|
Issuance of Series A preferred stock
|
-
|
9,000
|
||||||
|
Issuance of cash dividends
|
-
|
(2,062
|
)
|
|||||
|
Net cash provided by financing activities
|
-
|
6,938
|
||||||
|
|
||||||||
|
Increase in cash
|
809,454
|
1,170,693
|
||||||
|
|
||||||||
|
Cash at beginning of period
|
5,005,617
|
3,834,924
|
||||||
|
Cash at end of period
|
$
|
5,815,071
|
$
|
5,005,617
|
||||
|
|
||||||||
|
Supplemental Cash Flow Information
|
||||||||
|
Cash paid for:
|
||||||||
|
Interest
|
$
|
-
|
$
|
-
|
||||
|
Income taxes paid
|
$
|
$704,429
|
$
|
102,300
|
||||
|
|
For the Years Ended December 31,
|
|||||||
|
|
2017
|
2016
|
||||||
|
Basic Earnings per share:
|
||||||||
|
Income (numerator)
|
$
|
964,405
|
$
|
566,748
|
||||
|
Shares (denominator)
|
800,000
|
800,000
|
||||||
|
Per share amount
|
$
|
1.21
|
$
|
0.71
|
||||
|
Fully Diluted Earnings per share:
|
||||||||
|
Income (numerator)
|
$
|
964,405
|
$
|
566,748
|
||||
|
Shares (denominator)
|
886,000
|
801,000
|
||||||
|
Per share amount
|
$
|
1.09
|
$
|
0.71
|
||||
| • |
Level 1 inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.
|
| • |
Level 2 inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.
|
| • |
Level 3 inputs to valuation methodology are unobservable and significant to the fair measurement.
|
|
|
|
12/31/17
|
|
|
12/31/16
|
|
||
|
Customer A
|
|
|
2
|
%
|
|
|
14
|
%
|
|
Customer B
|
|
|
13
|
%
|
|
|
7
|
%
|
|
Customer C
|
|
|
5
|
%
|
|
|
14
|
%
|
|
Customer D
|
|
|
35
|
%
|
|
|
7
|
%
|
|
|
Cost
|
Accumulated Depreciation
and Amortization
|
||||||||||||||
|
Assets
|
December 31, 2017
|
December 31, 2016
|
December 31, 2017
(1)
|
December 31, 2016
|
||||||||||||
|
Computer equipment
|
$
|
363,627
|
$
|
349,955
|
$
|
274,746
|
$
|
224,143
|
||||||||
|
Furniture and fixtures
|
209,779
|
206,785
|
132,816
|
107,838
|
||||||||||||
|
Office equipment
|
15,595
|
15,595
|
14,462
|
14,314
|
||||||||||||
|
Totals
|
$
|
589,001
|
$
|
572,335
|
$
|
422,024
|
$
|
346,295
|
||||||||
| (1) |
Depreciation and amortization expense for the years ended December 31, 2017 and 2016, totaled $75,729 and $84,700, respectively.
|
|
|
2017
|
2016
|
||||||
|
Current
|
||||||||
|
Federal
|
$
|
609,505
|
$
|
286,985
|
||||
|
State
|
145,414
|
91,960
|
||||||
|
Deferred
|
||||||||
|
Federal
|
(23,998
|
)
|
29,776
|
|||||
|
State
|
(8,012
|
)
|
(6,141
|
)
|
||||
|
Total tax provision
|
$
|
722,909
|
$
|
402,580
|
||||
|
|
2017
|
2016
|
||||||
|
|
||||||||
|
Depreciation
|
||||||||
|
Federal
|
$
|
(31,665
|
)
|
$
|
(69,125
|
)
|
||
|
State
|
(14,628
|
)
|
(19,779
|
)
|
||||
|
Reserve for bad debts
|
||||||||
|
Federal
|
9,992
|
18,303
|
||||||
|
State
|
4,616
|
5,263
|
||||||
|
State tax deductions
|
30,050
|
28,416
|
||||||
|
Compensated absences accrual
|
||||||||
|
Federal
|
30,989
|
37,775
|
||||||
|
State
|
14,316
|
10,808
|
||||||
|
|
||||||||
|
Net deferred tax asset
|
$
|
43,670
|
$
|
11,661
|
||||
|
|
2017
|
2016
|
||||||
|
|
||||||||
|
Expense at federal statutory rate of 34%
|
$
|
573,687
|
$
|
329,572
|
||||
|
State tax effects
|
108,585
|
56,447
|
||||||
|
Non-deductible expenses
|
12,795
|
11,528
|
||||||
|
Effects of rate change
|
24,194
|
0
|
||||||
|
Other items
|
3,648
|
5,033
|
||||||
|
Income tax provision
|
$
|
722,909
|
$
|
402,580
|
||||
|
Rent Period
|
Annual Rent Payment
|
|||
|
Jan. 1 to Dec. 31, 2018
|
253,343
|
|||
|
Jan. 1 to Dec. 31, 2019
|
240,411
|
|||
|
Jan. 1 to Dec. 31, 2020
|
271,466
|
|||
|
Jan. 1 to Dec. 31, 2021
|
257,024
|
|||
|
Jan. 1 to Mar. 31, 2022
|
71,359
|
|||
|
Total
|
$
|
1,093,603
|
||
|
|
2017
|
2016
|
||||||
|
|
||||||||
|
Salaries and wages
|
$
|
43,262
|
$
|
45,943
|
||||
|
Compensated absences
|
157,286
|
131,645
|
||||||
|
Legal fees
|
500
|
2,500
|
||||||
|
Accounting fees
|
36,584
|
38,222
|
||||||
|
Loss on settlement
|
-
|
-
|
||||||
|
Sales commissions
|
17,169
|
34,790
|
||||||
|
Bonus
|
-
|
492
|
||||||
|
Other
|
404
|
(225
|
)
|
|||||
|
Total
|
$
|
255,205
|
$
|
253,367
|
||||
|
|
Number of
Shares
|
Weighted Average Grant Date Fair Value per Share
|
||||||
|
Outstanding as of December 31, 2015
|
5,928
|
$
|
8.35
|
|||||
|
Granted
|
-
|
-
|
||||||
|
Vested
|
5,928
|
$
|
8.35
|
|||||
|
Award forfeited/canceled
|
-
|
-
|
||||||
|
Outstanding as of December 31, 2016
|
-
|
-
|
||||||
|
Granted
|
-
|
-
|
||||||
|
Vested
|
-
|
-
|
||||||
|
Award forfeited/canceled
|
-
|
-
|
||||||
|
Outstanding as of December 31, 2017
|
-
|
-
|
||||||
|
Number of
Shares
|
Weighted Average
Exercise Price per
Share
|
Weighted Average Grant Date Fair Value per Share
|
||||||||||
|
Outstanding at December 31, 2015
|
-
|
-
|
-
|
|||||||||
|
Granted
|
-
|
-
|
-
|
|||||||||
|
Exercised
|
-
|
-
|
-
|
|||||||||
|
Forfeited
|
-
|
-
|
-
|
|||||||||
|
Outstanding at December 31, 2016
|
-
|
-
|
-
|
|||||||||
|
Granted
|
85,000
|
$
|
15.00
|
$
|
9.55
|
|||||||
|
Exercised
|
-
|
-
|
-
|
|||||||||
|
Forfeited
|
-
|
-
|
-
|
|||||||||
|
Outstanding at December 31, 2017
|
85,000
|
$
|
15.00
|
$
|
9.55
|
|||||||
|
Year ended December 31, 2017
|
||||
|
Risk-free interest rate
|
1.76
|
%
|
||
|
Expected dividend yield
|
0.0
|
%
|
||
|
Expected volatility factor
|
79.58
|
%
|
||
|
Expected life of option (years)
|
5
|
|||
|
Vested or Expected to Vest
|
Options Exercisable
|
|||||||||||||||||||||
|
Range of
Exercise Price
|
Number of
Options
|
Weighted Average Exercise Price (per Share)
|
Weighted Average Contractual Life (years)
|
Number of Options
|
Weighted Average Exercise Price
(per Share)
|
|||||||||||||||||
|
$
|
15.00
|
85,000
|
$
|
15,00
|
4.63
|
-
|
$ |
-
|
||||||||||||||
|
Name
|
|
Age
|
|
Positions with the Company
|
|
Director Since
|
|
Executive Officer Since
|
|
|
|
|
|
|
|
|
|
|
|
Tom Kubota
|
|
78
|
|
Chief Executive Officer, President and Chairman of the Board of Directors
|
|
Sept. 2000
|
|
Sept. 2000
|
|
|
|
|
|
|
|
|
|
|
|
Fred Odaka
|
|
81
|
|
Chief Financial Officer and Secretary
|
|
|
Aug. 2008
|
|
|
|
|
|
|
|
|
|
|
|
|
David Wang
|
|
55
|
|
Director
|
|
Nov. 2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stacy Hadley
|
|
50
|
|
Director
|
|
Nov. 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Günter Soraperra
|
|
58
|
|
Director
|
|
Nov. 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lauren Kubota
|
35
|
Director
|
Feb. 2018
|
|||||
|
Kristina Kubota
|
33
|
Director
|
Feb. 2018
|
|
Name and
Principal Position
|
Year
|
Salary
($)
|
Stock
Awards
($)
|
Option Awards
(1)
($)
|
All Other
Compensation
($)
|
Total
($)
|
||||||||||||||||
|
Tom Kubota
|
2017
|
174,182
|
-
|
477,500
|
8,205
|
(2)
|
659.887
|
|||||||||||||||
|
Chief Executive Officer,
|
2016
|
178,814
|
-
|
-
|
16,777
|
(3)
|
195,591
|
|||||||||||||||
|
President and Director
|
|
|||||||||||||||||||||
|
|
|
|||||||||||||||||||||
|
Fred Odaka
|
2017
|
104,509
|
-
|
105,050
|
7,868
|
(4)
|
217,427
|
|||||||||||||||
|
Chief Financial Officer
|
2016
|
102,572
|
-
|
-
|
10,832
|
(5)
|
113,404
|
|||||||||||||||
|
Option Awards
|
|||||||||||||||||
|
Name
|
Number of Securities Underlying Unexercised Options
(#) Un-exercisable (1) |
Option Exercise Price
($) |
Option Expiration Date
|
||||||||||||||
|
Tom Kubota
|
-
|
50,000
|
-
|
15.00
|
08/17/2022
|
||||||||||||
|
Fred Odaka
|
-
|
11,000
|
-
|
15.00
|
08/17/2022
|
||||||||||||
|
Name
|
Fees Earned or Paid in Cash ($)
|
All Other
Compensation($)
|
Total
($)
|
||||||||||
|
Tom Kubota
|
2,400
|
657,487
|
(1)
|
659,887
|
|||||||||
|
|
|||||||||||||
|
David Wang
|
2,400
|
-
|
2,400
|
||||||||||
|
Günter Soraperra
(2)
|
2,400
|
-
|
2,400
|
||||||||||
|
|
|||||||||||||
|
Stacy Hadley
(2)
|
2,400
|
-
|
2,400
|
||||||||||
| (1) |
Mr. Kubota is employed as the Company’s chief executive officer and President. For details regarding All Other Compensation paid to Mr. Kubota, please see “
Summary Compensation Table
” above.
|
| (2) |
Mr. Soraperra and Mrs. Hadley were appointed to fill vacancies on the board of directors on November 7, 2016.
|
|
·
|
each person known to us to beneficially own more than 5% of our common stock or Series A preferred stock;
|
|
·
|
each of our named executive officers;
|
|
·
|
each member of our board of directors; and
|
|
·
|
all our directors and executive officers as a group.
|
|
|
Common Stock Beneficially Owned
(1)
|
Series A Preferred Stock Beneficially Owned
(2)
|
||||||||||||||
|
Name of Beneficial Owner
|
Number
|
%
|
Number
|
%
|
||||||||||||
|
|
||||||||||||||||
|
Directors and Named Executive Officers:
|
||||||||||||||||
|
Tom Kubota
(3)
|
487,000
|
60.9
|
%
|
1,000
|
100
|
%
|
||||||||||
|
Fred Odaka
(4)
|
750
|
*
|
%
|
--
|
--
|
%
|
||||||||||
|
Stacy Hadley
|
--
|
--
|
%
|
--
|
--
|
%
|
||||||||||
|
Gunter Soraperra
|
--
|
--
|
%
|
--
|
--
|
%
|
||||||||||
|
David Wang
|
--
|
--
|
%
|
--
|
--
|
%
|
||||||||||
|
Lauren Kubota
(3)(4)
|
500
|
*
|
%
|
--
|
--
|
%
|
||||||||||
|
Kristina Kubota
(3)(4)
|
500
|
*
|
%
|
--
|
--
|
%
|
||||||||||
|
|
||||||||||||||||
|
All directors and executive officers as a group
(7 persons)
|
488,750
|
61.1
|
%
|
1,000
|
100
|
%
|
||||||||||
|
|
||||||||||||||||
|
5% Shareholders:
|
||||||||||||||||
|
Donald P. Balzano
(4)(5)
|
54,915
|
6.9
|
%
|
--
|
--
|
%
|
||||||||||
|
5422 Michelle Drive
|
||||||||||||||||
|
Torrance, CA 90503
|
||||||||||||||||
|
Bruce and Sarah Everakes
(6)
|
40,101
|
5.0
|
%
|
--
|
--
|
%
|
||||||||||
|
3442 Riverfalls
|
||||||||||||||||
|
Northbrook, IL 60062
|
||||||||||||||||
| (1) |
Includes shares of common stock that may be deemed to be beneficially owned by such persons due to their beneficial ownership of Series A preferred stock, which are convertible to common stock on a share-for-share basis at any time at the election of the holder.
|
| (2) |
Each share of Series A preferred stock entitles its holder to vote together with the common stock as a single class on all matters presented to the Company’s common stock holders for their vote. Each outstanding share of Series A preferred stock votes as 20,000 shares of common stock. The Series A preferred stock ranks in parity with the common stock on a per share basis, not on a per vote basis, as to any dividends, liquidation, dissolution or winding up of the Company.
|
| (3) |
Mr. Kubota holds the shares in the Tom Kubota Revocable Trust of 2013 (the “Trust”). Mr. Kubota is the sole Trustee and settlor of the Trust. As such he may be deemed to have voting and/or investment power over the shares held by the Trust and therefore may be deemed to be the beneficial owner of those shares. Kristina Kubota and Lauren Kubota are currently beneficiaries of the Trust. As the Trust is revocable, Mr. Kubota could revoke the Trust or change its beneficiaries at any time. Kristina Kubota and Lauren Kubota have no voting or investment power over the shares held by the Trust. If Mr. Kubota is unable or unwilling to serve in the office of Trustee, the Trust documents currently provide that Kristina Kubota and Lauren Kubota would serve as successor co-trustees of the Trust.
|
| (4) |
Mr. Kubota holds unvested stock options to purchase an additional 50,000 shares of our common stock at a price of $15.00 per share and Mr. Odaka and Mr. Balzano each individually hold unvested stock options to purchase an additional 11,000 shares of our common stock at a price of $15.00 per share. Kristina Kubota and Lauren Kubota each individually hold unvested options to purchase 1,000 shares of our common stock at a price of $15.00 per share. These stock options do not vest or become exercisable until August 17, 2018 and are contingent upon remaining continuously employed or retained by the Company until August 17, 2018. Consistent with SEC Rule 13d-3(d)(1) because these options may not be exercised within 60 days, they are not reflected in this table.
|
| (5) |
Mr. Balzano is a Company consultant and serves as the president of our wholly-owned subsidiaries Industrial Resolutions Coalition, Inc. and Medex Legal Support, Inc.
|
| (6) |
Based solely on the Schedule 13G filed by Bruce Everakes on October 2, 2015.
|
|
Plan category
|
Number of securities to be issued upon exercise of outstanding options, warrants and rights
|
Weighted
average exercise price of outstanding options, warrants and rights
|
Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a))
|
|||||||||
|
|
(a)
|
(b)
|
(c)
|
|||||||||
|
Equity compensation plans approved by security holders
|
85,000
|
$
|
0.00
|
4,822
|
||||||||
|
Equity compensation plans not approved by security holders
|
0
|
$
|
0.00
|
-0-
|
||||||||
|
Total
|
85,000
|
$
|
0.00
|
4,822
|
||||||||
|
|
2017
|
2016
|
||||||
|
|
||||||||
|
Audit
|
$
|
55,997
|
$
|
57,011
|
||||
|
Audit related
|
-0-
|
-0-
|
||||||
|
Tax
|
-0-
|
-0-
|
||||||
|
All other
|
-0-
|
-0-
|
||||||
|
|
||||||||
|
Total
|
$
|
55,997
|
$
|
57,011
|
||||
|
Exhibit No.
|
|
Exhibit Description
|
|
|
|
|
|
3.1
|
|
|
|
3.2
|
|
|
|
3.3
|
|
|
|
3.4
|
|
|
|
3.5
|
|
|
|
3.6
|
|
|
|
3.7
|
||
|
4.1
|
|
|
|
4.2
|
|
|
|
4.3
|
||
|
10.1
|
|
|
|
10.2
|
|
|
|
14.1
|
|
|
|
21.1
|
|
|
|
23.1
|
|
|
|
23.2
|
||
|
31.1
|
|
|
|
31.2
|
|
|
|
32.1
|
|
|
|
101
|
|
The following materials from Pacific Health Care Organization, Inc.’s Annual Report on Form 10-K for the year ended December 31, 2017, formatted in XBRL (eXtensible Business Reporting Language): (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Operations, (iii) the Consolidated Statements of Stockholders’ Equity, (iv) the Consolidated Statements of Cash Flows, and (v) Notes to the Consolidated Financial Statements.*
|
| + | Indicates management contract, compensatory plan or arrangement of the Company. |
| * | Filed or furnished herewith, as applicable. |
| (1) |
Incorporated by reference to Registrant’s Registration Statement on Form 10-SB as filed with the Commission on September 19, 2002.
|
| (2) |
Incorporated by reference to Registrant’s Registration Statement on Form 10-SB/A-2 as filed with the Commission on July 13, 2004.
|
| (3) |
Incorporated by reference to Registrant’s Definitive Proxy Statement on Schedule 14A as filed with the Commission on March 13, 2008.
|
| (4) |
Incorporated by reference to Registrant’s Current Report on Form 8-K as filed with the Commission on November 22, 2016.
|
| (5) |
Incorporated by reference to Registrant’s Definitive Proxy Statement on Schedule 14A as filed with the Commission on October 21, 2005.
|
| (6) |
Incorporated by reference to Registrant’s Annual Report on Form 10-K as filed with the Commission on April 1, 2013.
|
| (7) |
Incorporated by reference to Registrant’s Annual Report on Form 10-K as filed with the Commission on March 30, 2016.
|
| (8) |
Incorporated by reference to Registrant’s Annual Report on Form 10-KSB as filed with the Commission on April 17, 2007.
|
| (9) |
Incorporated by reference to Registrant’s Current Report on Form 8-K as filed with the Commission on March 27, 2018.
|
| (10) |
Incorporated by reference to Registrant’s Definitive Information Statement on Schedule 14C as filed with the Commission on March 6, 2018.
|
|
|
PACIFIC HEALTH CARE ORGANIZATION, INC.
|
||
|
|
|
|
|
|
Date: April 2, 2018
|
By:
|
/s/ Tom Kubota
|
|
|
|
|
Tom Kubota
|
|
|
|
|
Chief Executive Officer and President
|
|
|
|
|
|
|
|
Signatures
|
|
Title
|
|
Date
|
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Tom Kubota
|
|
Chief Executive Officer, President and Director
|
|
April 2, 2018
|
|
Tom Kubota
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Fred U. Odaka
|
|
Chief Financial Officer
|
|
April 2, 2018
|
|
Fred U. Odaka
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ David Wang
|
|
Director
|
|
April 2, 2018
|
|
David Wang
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Stacy Hadley
|
|
Director
|
|
April 2, 2018
|
|
Stacy Hadley
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Günter Soraperra
|
|
Director
|
|
April 2, 2018
|
|
Günter Soraperra
|
|
|
|
|
|
/s/ Lauren Kubota
|
|
Director
|
|
April 2, 2018
|
|
Lauren Kubota
|
||||
|
/s/ Kristina Kubota
|
Director
|
|
April 2, 2018
|
|
|
Kristina Kubota
|
|
|||
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 |
|---|