Check
the appropriate box:
|
|
¨
|
Preliminary
Information Statement
|
¨
|
Confidential,
for Use of the Commission Only (as permitted by
Rule 14c-5(d)(2))
|
x
|
Definitive
Information Statement
|
CAREGUIDE,
INC.
|
||
(Name
of Registrant as Specified In Its Charter)
|
||
Payment
of Filing Fee (Check the appropriate box):
|
||
x
|
No
fee required.
|
|
o
|
Fee
computed on table below per Exchange Act
Rules 14c-5(g) and 0-11.
|
|
(1)
|
Title
of each class of securities to which transaction
applies:
|
|
(2)
|
Aggregate
number of securities to which transaction applies:
|
|
(3)
|
Per
unit price or other underlying value of transaction computed pursuant to
Exchange Act Rule 0-11 (set forth the amount on which the filing fee
is calculated and state how it was determined):
|
|
(4)
|
Proposed
maximum aggregate value of transaction:
|
|
(5)
|
Total
fee paid:
|
|
o
|
Fee
paid previously with preliminary materials.
|
|
o
|
Check
box if any part of the fee is offset as provided by Exchange Act
Rule 0-11(a)(2) and identify the filing for which the offsetting
fee was paid previously. Identify the previous filing by registration
statement number, or the Form or Schedule and the date of its
filing.
|
|
(1)
|
Amount
Previously Paid:
|
|
(2)
|
Form,
Schedule or Registration Statement No.:
|
|
(3)
|
Filing
Party:
|
|
(4)
|
Date
Filed:
|
|
Page
|
|
SUMMARY
TERM SHEET
|
1
|
QUESTIONS
AND ANSWERS ABOUT THE REVERSE/FORWARD STOCK SPLIT AND THE AUTHORIZED SHARE
INCREASE
|
4
|
SPECIAL
FACTORS
|
11
|
GENERAL
INFORMATION ABOUT THE REVERSE/FORWARD STOCK SPLIT
|
41
|
GENERAL
INFORMATION ABOUT THE AUTHORIZED SHARE INCREASE
|
49
|
INFORMATION
ABOUT THE COMPANY
|
50
|
INFORMATION
ABOUT OTHER FILING PERSONS
|
59
|
INDEMNIFICATION
OF DIRECTORS AND OFFICERS
|
63
|
FORWARD-LOOKING
STATEMENTS
|
64
|
AVAILABLE
INFORMATION
|
64
|
NOTICE
TO STOCKHOLDERS SHARING AN ADDRESS
|
65
|
Annex
A-1/A-2
|
Certificates
of Amendment
|
Annex
B
|
Fairness
Opinion
|
Annex
C
|
Stockholders
Agreement
|
Annex
D
|
Certificate
of Designations
|
Annex
E-1/E-2
|
Financial
Statements
|
|
·
|
After
consideration of several factors, including the recommendation of the
Special Committee of a reverse split followed by a cash out of fractional
interests, the Board has unanimously approved a 1-for-50,000 Reverse Split
of our Common Stock, followed immediately thereafter by a 50,000-for-1
Forward Split of our Common Stock. See the information under
the caption “General Information About the Reverse/Forward Stock Split” in
this Information Statement.
|
|
·
|
Our
Board has also unanimously approved increasing the number of authorized
shares of our Common Stock under our Certificate of Incorporation from
100,000,000 shares to 200,000,000 shares. We intend to effect
the Authorized Share Increase in order to provide us with additional
flexibility to use our capital stock for future business and financial
purposes, including the issuance of shares pursuant to convertible
securities outstanding as of the date of this Information Statement and
shares of Preferred Stock that we intend to issue in connection with
the Financing. See the information under the captions
“General Information About the Authorized Share Increase” and “General
Information About the Reverse/Forward Stock Split—Financing of the
Reverse/Forward Stock Split” in this Information
Statement.
|
|
·
|
The
approval of the Reverse/Forward Stock Split and the Authorized Share
Increase requires the affirmative vote or written consent of a majority of
the votes entitled to be cast by holders of each of (a) the issued and
outstanding shares of Common Stock, voting as a separate class, and (b)
the issued and outstanding shares of Common Stock and Preferred Stock,
voting together as a single class on an as-converted
basis. Each share of Preferred Stock outstanding has the same
voting power as five shares of Common Stock. Stockholders
holding 41,073,003 shares of our issued and outstanding Common Stock, or
approximately 61% of the total Common Stock class vote, executed written
consents approving the Authorized Share Increase and the Reverse/Forward
Stock Split. In addition, stockholders holding 6,250,000 shares
of our issued and outstanding Preferred Stock, or 100% of such class,
executed written consents approving the Authorized Share Increase and the
Reverse/Forward Stock Split. Therefore, on an as-converted to
Common Stock basis, stockholders holding 72,323,003 shares of Common
Stock, or approximately 73% of our total voting power on an as-converted
basis, have approved the Reverse/Forward Stock Split and the Authorized
Share Increase. See the information under the captions “General
Information About the Reverse/Forward Stock Split—Vote Required” and
“General Information About the Authorized Share Increase—Vote Required” in
this Information Statement.
|
|
·
|
The
Reverse/Forward Stock Split and the Authorized Share Increase will be
effected pursuant to the filing of the Certificates of Amendment attached
to this Information Statement as Annexes A-1 and A-2
with the Secretary of State of the State of
Delaware.
|
|
·
|
When
the Reverse/Forward Stock Split becomes effective, if you hold at least
50,000 shares of Common Stock, the number of shares of Common Stock that
you hold will not change, and you will not be entitled to receive any cash
payment. You will not need to take any immediate action,
including exchanging or returning any existing stock certificates, which
will continue to evidence ownership of the same number of shares as set
forth currently on the face of such certificates (although we may contact
you after the completion of the Reverse/Forward Stock Split to reissue you
a new certificate representing the same number of shares). See
the information under the captions “Special Factors—Effects of the
Reverse/Forward Stock Split” and “General Information About the
Reverse/Forward Stock Split—Financing of the Reverse/Forward Stock
Split—Stockholders Agreement” in this Information
Statement.
|
|
·
|
When
the Reverse/Forward Stock Split becomes effective, if you hold fewer than
a total of 50,000 shares of Common Stock, you will receive a cash payment
of $0.14 per pre-split share. As soon as practicable after the
Reverse/Forward Stock Split, you will be notified and asked to surrender
your stock certificates to our Exchange Agent. You should allow
for approximately five business days after mailing for the Exchange Agent
to receive your stock certificates surrendered. Upon receipt of
a properly completed letter of transmittal and your stock certificates by
the Exchange Agent, you will receive your cash payment within
approximately seven to 10 business days. See the information
under the captions “Special Factors—Effects of the Reverse/Forward Stock
Split” and “General Information About the Reverse/Forward Stock
Split—Exchange of Certificates for Cash Payment” in this Information
Statement.
|
|
·
|
The
Reverse/Forward Stock Split will not affect holders of our outstanding
Preferred Stock, options and warrants to purchase shares of our Common
Stock, whether exercisable or unexercisable, or outstanding convertible
promissory notes. Holders of those convertible and exercisable
securities will, following the Reverse/Forward Stock Split, continue to
hold such securities and their terms will not be affected. See
the information under the caption “Special Factors—Effects of the
Reverse/Forward Stock Split” in this Information
Statement.
|
|
·
|
When
the Reverse/Forward Stock Split becomes effective, we intend to terminate
the registration of our Common Stock with the Commission. Upon
termination of our registration, we will no longer file periodic reports
with the Commission, including Annual Reports on Form 10-K, Quarterly
Reports on Form 10-Q and Current Reports on Form 8-K, and we
will not be subject to the Commission’s proxy rules. See the information
under the captions “Special Factors—Purposes of and Reasons for the
Reverse/Forward Stock Split” and “General Information About the
Reverse/Forward Stock Split—Termination of Exchange Act Registration” in
this Information Statement.
|
|
·
|
After
consummation of the Reverse/Forward Stock Split, we expect our business
and operations generally to continue as they are currently being
conducted. We do not currently plan to initiate any new
operational or strategic projects. However, we may seek to
restructure our corporate organization in order to consolidate certain of
our wholly-owned subsidiaries formed in jurisdictions where we no longer
engage in business. We may also seek to upgrade and/or
integrate certain of our information technology systems, in order to make
such systems more scalable and efficient. Also, we expect to
have certain changes in our Board and management. Our executive
vice chairman and board member, Michael J. Condron, will become our
president and chief executive officer upon the deregistration of our
Common Stock. Our current chief executive officer, Chris E.
Paterson, will continue to serve in that role until Mr. Condron takes
office. Our current executive vice president of administration,
Thomas J. Hannon, who joined us in November 2008, will become our chief
financial officer upon the earlier of the consummation of the
Reverse/Forward Stock Split or March 31, 2009. See the information under
the caption “General Information About the Reverse/Forward Stock
Split—Conduct of Our Business After the Reverse/Forward Stock Split” in this
Information Statement.
|
|
·
|
The
Special Committee retained the services of a financial advisory firm,
Navigant Consulting, Inc. (“Navigant”), to render an
opinion as to the fairness from a financial point of view of the
consideration to be paid to the unaffiliated holders of shares of our
Common Stock who will receive cash payments for their pre-split shares and
will not be continuing stockholders. See the information under
the caption “Special Factors—Summary of Fairness Opinion” in this
Information Statement. The full text of the written opinion of Navigant,
which sets forth assumptions made, procedures followed, matters considered
and the qualifications and limitations on the scope of the review
undertaken in connection with the opinion, is attached to this Information
Statement as Annex
B. You are urged to, and should, read the opinion of
Navigant carefully and in its
entirety.
|
|
·
|
For
those stockholders who receive a cash payment as a result of the
Reverse/Forward Stock Split, your receipt of cash will be a taxable
transaction for United States federal income tax purposes and may be
taxable for state, local, foreign and other tax purposes as
well. For our continuing stockholders who retain their Common
Stock immediately following the Reverse/Forward Stock Split without the
receipt of a cash payment, you will not recognize any gain or loss for
federal income tax purposes. See the information under the
caption “Special Factors—Federal Income Tax Consequences of the
Reverse/Forward Stock Split” in this Information
Statement. You are
urged to consult with your own tax advisor regarding the tax consequences
of the Reverse/Forward Stock Split in light of your particular
circumstances.
|
|
·
|
Stockholders
are not entitled to appraisal rights under either our governance documents
or the DGCL. See the information under the caption “General
Information About the Reverse/Forward Stock Split—Appraisal Rights” in
this Information Statement.
|
|
·
|
Under
the rules of the Commission, certain individuals and entities are required
to provide certain disclosures to our stockholders in order for us to
effect the Reverse/Forward Stock Split. These entities and
individuals are: (1) the Company; (2) Psilos Group Partners, L.P., a
Delaware limited partnership (“Psilos Fund
I”), (3) Psilos Group Partners II, L.P., a Delaware limited
partnership (“Psilos Fund
II”), (4) Psilos/CareGuide Investment, L.P., a Delaware limited
partnership (“Psilos/CareGuide,”
and, together with Psilos Fund I and Psilos Fund II, the “Psilos
Funds”), (5) Derace Schaffer, M.D., a member of our Board, (6) John
Pappajohn, a member of our Board, (7) Essex Woodlands Health Ventures IV,
L.P., a Delaware limited partnership (“Essex
IV”), (8) Essex Woodlands Health Ventures V, L.P., a Delaware
limited partnership (“Essex
V” and, together with Essex IV, the “Essex
Funds”), and (9) Hickory Venture Capital Corporation (“Hickory,”
and, together with the Psilos Funds, the Essex Funds, Dr. Schaffer and Mr.
Pappajohn, the “Investor
Group”). In this Information Statement, we refer to the
Company and the Investor Group collectively as the “Filing
Persons.” See the information under the captions
“Information About the Company” and “Information About Other Filing
Persons” in this Information
Statement.
|
|
·
|
Upon
consummation of the Reverse/Forward Stock Split, we estimate that we will
pay approximately $0.8 million to cash out fractional shares as part of
the Reverse/Forward Stock Split, including certain of the shares
previously held by Radius Venture Partners I, L.P. (“Radius”). However,
this amount could increase or decrease depending on how many shares we are
actually required to cash out upon consummation of the Reverse/Forward
Stock Split, which will depend in part on whether stockholders who
presently own less than 50,000 shares buy additional shares in order to
remain stockholders following the Reverse/Forward Stock Split and whether
stockholders who presently own 50,000 or more shares sell shares in order
to participate in the cash out. In addition, we anticipate
incurring approximately $1.0 million in advisory, legal, financial,
accounting, printing and other fees and costs in connection with the
Reverse/Forward Stock Split and related transactions. See the
information under the caption “General Information About the
Reverse/Forward Stock Split—Fees and Expenses” in this Information
Statement.
|
|
·
|
To
fund the Reverse/Forward Stock Split, including associated fees and costs,
we will issue shares of our Preferred Stock in the
Financing. We expect to receive gross proceeds of up to $4.0
million from the Financing, under which the members of the Investor Group
have agreed to purchase our Preferred Stock at a price of $0.60 per share
(or, since each share of Preferred Stock issued in the Financing will
initially convertible into five shares of Common Stock, $0.12 on a common
equivalent basis). As a result of issuing additional shares of
Preferred Stock, continuing stockholders who are not members of the
Investor Group will incur dilution of approximately 22% in terms of their
percentage ownership of our Company, on an as-converted to Common Stock
basis, assuming the consummation of the Reverse/Forward Stock Split, the
repurchase of fractional interests and the completion of the Financing in
the amount of $4.0 million. Any proceeds of the Financing
beyond those necessary to repurchase shares and the costs of the
Reverse/Forward Stock Split, will be used for working capital and other
general corporate purposes. See the information under the
captions “Special Factors—Potential Disadvantages of the Reverse/Forward
Stock Split” and “General Information About the Reverse/Forward Stock
Split—Financing of the Reverse/Forward Stock Split” in this Information
Statement.
|
|
·
|
The
terms and conditions of the Financing are set forth in a stock purchase
agreement, as amended (the “Purchase
Agreement”) by and among the Company and each member of the
Investor Group. The Investor Group’s obligations under the
Purchase Agreement are expressly contingent on, among other things, the
consummation of the Reverse/Forward Stock Split and deregistration of our
Common Stock with the Commission. If we are unable to
consummate the Reverse/Forward Stock Split or the deregistration of our
Common Stock, or if we are unable to satisfy any of the other conditions
set forth in the Purchase Agreement, we may not receive any proceeds under
the Purchase Agreement and therefore may not be able to consummate the
transactions described in this Information Statement. See the
information under the caption “General Information About the
Reverse/Forward Stock Split—Financing of the Reverse/Forward Stock
Split—Purchase Agreement” in this Information
Statement.
|
|
·
|
Upon
consummation of the Reverse/Forward Stock Split and the other transactions
described in this Information Statement, we also intend to enter into a
stockholders agreement (the “Stockholders
Agreement”), substantially in the form attached to this Information
Statement as Annex
C, with certain of our continuing stockholders. Each
member of the Investor Group has agreed to become a party to the
Stockholders Agreement upon the closing of the Financing. Also,
as a condition to the Investor Group’s performance of its obligations
under the Purchase Agreement, each of our directors and officers are
required to become a party to the Stockholders Agreement upon the closing
of the Financing. Following the consummation of the Reverse/Forward Stock
Split, all other continuing stockholders will be contacted regarding
becoming parties to the Stockholders Agreement, but are not required to do
so. The Stockholders Agreement will provide to each stockholder
party to it certain rights, including registration rights, the right,
under certain circumstances, to purchase shares of stock proposed to be
transferred by other stockholders who are party to the agreement or to
sell stock along with such stockholder, and, for the Investor Group only,
the right to specified financial information and preemptive rights to
purchase its pro rata portion of equity securities that we may issue,
subject, in all circumstances, to the terms of the Stockholders
Agreement. Stockholders who are party to the agreement will
also be subject to certain obligations, including restrictions on their
ability to transfer their shares and an agreement to vote their shares in
favor of the Board members designated by the Psilos Funds, the Essex
Funds, Mr. Pappajohn and Dr. Schaffer and, in certain circumstances, to
vote in favor of a “sale of the Company” (as such term is defined in the
Stockholders Agreement), to the extent such a sale is approved by holders
of at least two-thirds of the outstanding Preferred Stock. Upon
the consummation of the Reverse/Forward Stock Split, we will not be
obligated, except as may be provided by law, to provide continuing
stockholders other than members of the Investor Group with any ongoing
financial information about us. See the information under the
caption “General Information About the Reverse/Forward Stock
Split—Financing of the Reverse/Forward Stock Split—Stockholders Agreement”
in this Information Statement.
|
|
·
|
Our
Board has unanimously determined that the Reverse/Forward Stock Split,
including the other transactions contemplated in connection with the
Reverse/Forward Stock Split, is fair to and in the best interests of all
of our unaffiliated stockholders, including those stockholders who will
receive only cash as a result of the Reverse/Forward Stock Split as well
as those stockholders who will continue as stockholders after the
consummation of the Reverse/Forward Stock Split. Nonetheless,
the Board believes that it is prudent to recognize that, between the date
of this Information Statement and the date that the Reverse/Forward Stock
Split will become effective, factual circumstances could change such that
it might not be appropriate or desirable to effect the Reverse/Forward
Stock Split at that time or on the terms currently
proposed. Such factual circumstances could include a superior
offer to our stockholders, a material change in our business or financial
condition or litigation affecting our ability to proceed with the
Reverse/Forward Stock Split. If the Board decides to withdraw
or modify the Reverse/Forward Stock Split, the Board will notify the
stockholders of such decision promptly in accordance with applicable
rules and regulations. We may terminate the Purchase
Agreement in order to engage in a transaction that the Board concludes in
good faith is (1) on terms and conditions materially more favorable from a
financial point of view to our stockholders than those contemplated by the
Reverse/Forward Stock Split, (2) the conditions to the consummation of
which are all reasonably capable of being satisfied without undue delay
and (3) for which financing, to the extent required, is committed (a
“Superior
Offer”), if the Board concludes in good faith that such action is
required in order for the Board to comply with its fiduciary obligations
to our stockholders under applicable law. If we terminate
the Purchase Agreement as a result of a Superior Offer, we would be
obligated to pay the Investor Group $160,000 plus all of its out-of-pocket
costs and expenses, including reasonable legal fees and expenses (the
“Termination
Fee”), incurred in connection with the Purchase Agreement and the
transactions contemplated by it. See the disclosure under the
caption “General Information About the Reverse/Forward Stock
Split—Financing of the Reverse/Forward Stock Split” in this Information
Statement.
|
Q:
|
What
are some of the advantages of the Reverse/Forward Stock
Split?
|
A:
|
Our Board believes
that the Reverse/Forward Stock Split may have the following advantages,
among others:
|
|
·
|
we
will terminate the registration of our Common Stock under the Exchange
Act, which will eliminate the significant costs related to complying with
our obligations as a public company. We estimate that following
our deregistration we will save approximately $750,000 before taxes
annually and a portion of approximately $250,000 in one-time expense, as a
result of not having to incur certain external auditor, consulting and
legal fees and other expenses, including the hiring of additional
personnel, related to preparation for and ongoing compliance with the
internal controls audit requirements imposed by Section 404 (“Section
404”) of
the Sarbanes-Oxley Act of 2002 (the “Sarbanes-Oxley
Act”), which we would become subject to beginning with our fiscal
year ending December 31, 2009;
|
|
·
|
small
stockholders will not be obligated to pay any commissions in connection
with the Reverse/Forward Stock Split. However, if you hold your
shares through a nominee your nominee may charge you a
fee;
|
|
·
|
we
believe we will be able to achieve overhead reductions associated with the
Reverse/Forward Stock Split without negatively affecting our business
operations. Since we will no longer have to comply with the
public reporting and other requirements of the Exchange Act and the
Sarbanes-Oxley Act, we will no longer need to incur certain expenses
relating to printing and mailing stockholder documents, Commission filing
fees and personnel time required to comply with our obligations under
certain federal securities laws;
|
|
·
|
we
will be able to provide complete liquidity for our stockholders holding
fewer than 50,000 shares where there has, recently, been limited liquidity
available through the public trading markets;
and
|
|
·
|
we
may benefit from not having to reveal detailed financial and operational
information to the public and our
competitors.
|
Q:
|
What
are some of the disadvantages of the Reverse/Forward Stock
Split?
|
A:
|
Our Board believes
that the Reverse/Forward Stock Split may have the following disadvantages,
among others:
|
|
·
|
stockholders
owning fewer than 50,000 shares of our Common Stock will not have an
opportunity to liquidate their shares at a time and for a price of their
choosing. Instead, such stockholders will be cashed out, will
no longer be stockholders and will not have the opportunity to participate
in or benefit from any future potential appreciation in our
value;
|
|
·
|
stockholders
holding our Common Stock following the Reverse/Forward Stock Split will no
longer have readily available to them all of the legally mandated
information regarding our operations and financial results that is
currently available in our filings with the
Commission;
|
|
·
|
it
will be more difficult for us to access the public capital
markets;
|
|
·
|
the
termination of our Exchange Act registration will make many of the
provisions of the Exchange Act that are intended to protect investors,
such as certain short-swing profit provisions of Section 16, the
proxy solicitation rules under Section 14 and the stock
ownership reporting rules under Section 13, no longer
applicable;
|
|
·
|
the
Sarbanes-Oxley Act, which imposed many additional rules and
regulations on public companies that were designed to protect investors,
will no longer apply to us; and
|
|
·
|
stockholders
will no longer have certain other rights and protections that the federal
securities laws give to stockholders of public
companies.
|
Q:
|
What
are some of the factors that the Board considered in approving the
Reverse/Forward Stock Split?
|
A:
|
The
Board considered numerous factors in approving the Reverse/Forward Stock
Split, including:
|
|
·
|
the
financial presentations and analyses of management, the Special Committee
and Navigant, including Navigant’s valuation of the Company and
determination of a range of fair prices per pre-split
share;
|
|
·
|
the
Board’s discussions and conclusions about the fairness of the price of
$0.14 per pre-split share to be paid following the Reverse/Forward Stock
Split to our stockholders owning fewer than 50,000 shares of our Common
Stock at the time of the Reverse/Forward Stock
Split;
|
|
·
|
the
recommendation of the Special Committee to the Board regarding the
feasibility and fairness from a financial point of view to our
unaffiliated stockholders of a reverse split followed by a cash out of
fractional interests and its recommendation of a price to effect such a
cash out that is fair to those
stockholders;
|
|
·
|
the
opinion of Navigant to the effect that, as of June 18, 2008 (the date of
the opinion), consideration of $0.14 per pre-split share is fair, from a
financial point of view, to holders of shares of Common Stock who will
receive cash payments for their pre-split shares and will not be
continuing stockholders;
|
|
·
|
the
projected tangible and intangible cost savings to us by terminating our
status as a public company; and
|
|
·
|
the
fact that there has been only a limited public trading market for our
Common Stock.
|
Q:
|
What
will the effect of the Reverse/Forward Stock Split
be?
|
A:
|
The
effect of the Reverse/Forward Stock Split will be as
follows:
|
|
·
|
when
the Reverse/Forward Stock Split becomes effective, if you are a holder of
at least 50,000 shares of Common Stock, the number of shares of Common
Stock that you hold will not change, and you will not be entitled to
receive any cash payment. You will not need to take any
immediate action, including exchanging or returning any existing stock
certificates, which will continue to evidence ownership of the same number
of shares as set forth currently on the face of the certificates, although
you may be contacted after the transaction to exchange your stock
certificates for stock certificates appropriate for a private
company;
|
|
·
|
when
the Reverse/Forward Stock Split becomes effective, if you are a holder of
fewer than 50,000 shares of Common Stock, you will receive a cash payment
of $0.14 per pre-split share. As soon as practicable after the
Reverse/Forward Stock Split, you will be notified and asked to surrender
your stock certificates to the Exchange Agent. You should allow
for approximately five business days after mailing for the Exchange Agent
to receive your stock certificates surrendered. Upon receipt of
a properly completed letter of transmittal and your stock certificates by
the Exchange Agent, you will receive your cash payment within
approximately seven to 10 business days;
and
|
|
·
|
the
Reverse/Forward Stock Split will not affect holders of our outstanding
Preferred Stock or options and warrants to purchase shares of our Common
Stock, whether exercisable or unexercisable, or
outstanding convertible promissory notes. Holders of
these convertible and exercisable securities will, following the
Reverse/Forward Stock Split, continue to hold such securities and their
terms will not be affected.
|
Q:
|
How
will payment for shares be
effected?
|
A:
|
As
soon as practicable after the Reverse/Forward Stock Split, the Exchange
Agent will send all stockholders with stock certificates representing the
right to receive cash payments a letter of transmittal to be used to
transmit Common Stock certificates. Upon proper completion and
execution of the letter of transmittal, and the return of the letter of
transmittal and accompanying stock certificate(s) to the Exchange
Agent, each stockholder entitled to receive payment will receive a check
for such stockholder’s stock. Stockholders should allow for
approximately five business days after mailing for the Exchange Agent to
receive the letter of transmittal and accompanying stock
certificate. The Exchange Agent will send a check for such
stockholder’s stock within approximately seven to 10 business days after
receiving such letter of transmittal and accompanying stock
certificate. In the event we are unable to locate a
stockholder, or if a stockholder fails properly to complete, execute and
return the letter of transmittal and accompanying stock certificate to the
Exchange Agent, any funds payable to such holder pursuant to the
Reverse/Forward Stock Split will be held in escrow until a proper claim is
made, subject to applicable abandoned property laws. Please do
not send your stock certificates to us or the Exchange Agent until after
you have received the instructions. See the information under
the caption “General Information About the Reverse/Forward Stock
Split—Exchange of Certificates for Cash Payment” in this Information
Statement.
|
Q:
|
What
are the interests of our directors and executive officers in the
Reverse/Forward Stock Split and the
Financing?
|
A:
|
As
a result of the Reverse/Forward Stock Split and the Financing (assuming
the sale of an aggregate of $4.0 million of our Preferred Stock), we
estimate that our directors and executive officers and their affiliated
entities, collectively, will increase their beneficial ownership of our
Common Stock from approximately 71% to 83%. The number of
shares held by our directors and officers immediately prior to the
Reverse/Forward Stock Split will remain substantially unchanged as a
result of the Reverse/Forward Stock Split. Those of our directors who are
participating or who are representatives of investors who are
participating in the Financing will increase their beneficial ownership as
a result of the Financing. Their aggregate interest will also increase as
a percentage of outstanding shares due to the retirement of fractional
shares purchased by us as part of the Reverse/Forward Stock
Split. Each share of Preferred Stock is, and each share of
Preferred Stock to be issued in the Financing initially will be,
convertible into five shares of Common Stock. In addition, in
December 2008, Radius distributed all of its shares of our Common Stock to
its partners. Albert Waxman, the chairman of our Board, is a
limited partner of Radius and, by virtue of the distribution, Dr. Waxman
received approximately 34,000 shares of Common Stock. Because
these are the only shares that Dr. Waxman owns directly in his name, and
because they are fewer than 50,000 shares, we expect these shares to be
cashed out, at a price of $0.14 per pre-split share, upon consummation of
the Reverse/Forward Stock Split on the same terms as all other
stockholders holding less than 50,000 shares. See the
information under the caption “Information About the Company—Interests of
our Executive Officers and Directors in the Reverse/Forward Stock Split
and the Financing” in this Information
Statement.
|
Q:
|
What
is the interest of the Investor Group in the Reverse/Forward Stock Split
and the Financing?
|
A:
|
As
a result of the Reverse/Forward Stock Split and the Financing (assuming
the sale of an aggregate of $4.0 million of our Preferred Stock), we
estimate that the Investor Group will increase its aggregate beneficial
ownership of our Common Stock from approximately 75% to
84%. The number of shares of Common Stock and Preferred Stock
held by the Investor Group immediately prior to the Reverse/Forward Stock
Split will remain substantially unchanged as a result of the
Reverse/Forward Stock Split. However, its aggregate percentage
ownership of our Common Stock on an as-converted basis will increase due
to the retirement of fractional shares purchased by us as part of the
Reverse Split, as well as its acquisition of additional shares of
Preferred Stock in the Financing. In addition, the Investor
Group will have certain rights not shared by our other stockholders under
the Stockholders Agreement, including the right to designate members of
our Board, the right to receive periodic financial information about us
and preemptive rights to purchase our equity securities that may be issued
from time to time. See the information under the caption
“Information About Other Filing Persons—Interests of the Investor Group in
the Reverse/Forward Stock Split and the Financing” in this Information
Statement.
|
Q:
|
What
if I hold shares of Common Stock in “street
name”?
|
A:
|
If
you hold shares of our Common Stock in “street name,” then your broker,
bank or other nominee is considered the stockholder of record with respect
to those shares and not you. We intend to treat stockholders
holding shares of our Common Stock in street name through a nominee (such
as a bank or broker) in the same manner as stockholders whose shares are
registered in their own name. Accordingly, if you hold 50,000
or more shares of Common Stock in street name you will remain a
stockholder after consummation of the Reverse/Forward Stock
Split. On the other hand, if you hold fewer than
50,000 shares of Common Stock in street name it is intended that you
receive cash for your shares. However, it is also possible that the bank,
broker or other nominee also holds shares for other beneficial owners of
our Common Stock and that it may hold 50,000 or more shares in the
aggregate. Therefore, depending upon your nominee’s
procedures, your nominee may not be obligated to treat the Reverse/Forward
Stock Split as affecting its beneficial holders’ shares and you may not
receive cash for your fractional interests. If
you hold fewer than 50,000 shares of our Common Stock in street name, we
encourage you to contact your bank, broker or other nominee directly as
soon as possible so that arrangements can be made, if necessary, to
register your holdings to ensure that you receive the cash payment of
$0.14 per share. See the information under the caption
“Special Factors—Effects of the Reverse/Forward Stock Split” in this
Information Statement.
|
Q:
|
What
if I hold 50,000 or more shares of Common Stock in the aggregate through
multiple brokerage or record accounts or a combination of brokerage and
record accounts, each with fewer than 50,000
shares?
|
A:
|
We
do not intend to pay cash to holders of 50,000 or more shares of our
Common Stock in the aggregate. In the event that you hold a
total of 50,000 or more shares of Common Stock, but these shares are
divided up among multiple brokerage and/or record accounts, each with
fewer than 50,000 shares, our Exchange Agent will attempt to contact you
at the address we have on record or through your brokerage to make the
necessary arrangements to register and, where applicable, aggregate your
positions. However, there can be no assurance that our Exchange
Agent will be able to contact you or, where applicable, that our Exchange
Agent will be able to successfully compare your holdings across multiple
brokerage and/or record accounts. If
you hold a total of 50,000 or more shares of Common Stock divided up among
multiple brokerage and/or record accounts, each with fewer than 50,000
shares, we urge you to contact your broker immediately to make
arrangements to register and/or consolidate your holdings or take such
other steps as may be necessary in order to avoid processing delays after
consummation of the Reverse/Forward Stock Split. See the
information under the caption “Special Factors—Effects of the
Reverse/Forward Stock Split” in this Information
Statement.
|
Q:
|
I
understand that the Board previously proposed a reverse split ratio of
1-for-100,000. Why did the Board determine it was in the best interests of
the Company’s stockholders to reduce this ratio to
1-for-50,000?
|
A:
|
The
Board approved an initial ratio for the reverse split of 1-for-100,000
(the “Initial
Ratio” and, along with the initial ratio of 100,000-for-1 for the
forward split, the “Initial
Ratios”) in order to reduce our record holders to a number
sufficiently below 300 that we would be unlikely, in the future, to
inadvertently increase our record holder base to 300 or more, and thus be
required to re-register our Common Stock with the
Commission. In late October 2008 and early November 2008, the
Investor Group indicated to us, on several occasions, that, in light of
current economic conditions, it would not be willing to fund a cash out of
fractional interests using the Initial Ratios and proposed reducing the
ratio for the reverse split to 1-for-50,000 (the “New
Ratio” and, along with the new ratio of 50,000-for-1 for the
forward split, the “New
Ratios”) in order to reduce the amount of proceeds from the
Financing that would be required to cash out fractional interests in the
Reverse/Forward Stock Split. In light of these changed
circumstances, and recognizing that we could not undertake the transaction
without the financial support of the Investor Group, the Board determined
to proceed with the transaction using the New Ratios. See the
information under the caption “Special Factors—Background of the
Reverse/Forward Stock Split” in this Information
Statement.
|
Q:
|
What
will be the effect of reducing the ratio of the reverse split from
1-for-100,000 to 1-for-50,000?
|
A:
|
Reducing
the ratio of the reverse split from 1-for-100,000 to 1-for-50,000 is
expected to decrease the number of shares to be cashed out in connection
with the Reverse/Forward Stock Split. As a result of reducing
the number of shares we expect to cash out, we estimate that the cost of
the cash out to us will decrease from our prior projection of
approximately $1.1 million (which excluded the amount we previously
estimated would be used to repurchase shares held by Radius) to
approximately $0.8 million (which includes $0.2 million we currently
estimate will be needed to cash out fractional interests held by Radius
distributees following the Reverse/Forward Stock
Split). However, this amount could increase or decrease
depending on how many shares we are actually required to cash out upon
consummation of the Reverse/Forward Stock Split, which will depend in part
on whether stockholders who presently own less than 50,000 shares buy
additional shares in order to remain stockholders following the
Reverse/Forward Stock Split and whether stockholders who presently own
50,000 or more shares sell shares in order to participate in the cash
out. We intend to pay for the cash out using proceeds from the
Financing. The reduction in the split ratio will also increase
the number of stockholders who we expect will remain stockholders
following the consummation of the Reverse/Forward Stock Split from our
prior estimate of approximately 30 to approximately 160
holders. However, we do not believe that such an increase would
materially increase our risk of having to re-register our Common Stock due
to an inadvertent increase in the number of our record holders in the
future.
|
Q:
|
Could
the Board again determine that a different ratio should be used for the
Reverse Split?
|
A:
|
The
Board may at any time prior to the effectiveness of the Reverse Split, and
only with the consent of the Investor Group, again determine to use a
different ratio if the Board determines that it is necessary to reduce the
number of our record holders in order to effect the deregistration of our
Common Stock under the Exchange Act or otherwise in our best interest or
the best interest of our stockholders to do so. If the Board
alters the ratio again, we will provide you with notice through an
amendment to this Information
Statement.
|
Q:
|
Can
the Board determine not to proceed with the Reverse/Forward Stock Split as
currently contemplated?
|
A:
|
The
Board may determine not to proceed with the Reverse/Forward Stock Split as
currently contemplated, or to change certain of the terms of the
Reverse/Forward Stock Split, if it believes that abandoning or changing
the terms of the Reverse/Forward Stock Split is in our best interest and
the best interest of our stockholders. If the Board determines
not to proceed with the Reverse/Forward Stock Split, we will continue to
operate our business as presently conducted. In addition, the
Board may determine not to proceed with the Reverse/Forward Stock Split in
order to consider and/or pursue a Superior Offer. However, if
we abandon the Reverse/Forward Stock Split in order to consider and/or
pursue a Superior Offer, we will have to pay the Termination Fee of
$160,000 plus all out-of-pocket costs and expenses (including reasonable
legal fees and expenses) incurred by the Investor Group in connection with
the Purchase Agreement and the Financing. See the information under the
caption “General Information About the Reverse/Forward Stock
Split—Reservation of Rights” in this Information
Statement.
|
Q:
|
What
are the federal income tax consequences of the Reverse/Forward Stock Split
to me?
|
A:
|
If
you are not subject to any special rules that may be applicable to you
under federal tax laws, then generally, a stockholder receiving cash in
exchange for his, her or its shares or in lieu of fractional shares in
connection with the Reverse/Forward Stock Split will recognize capital
gain or loss for United States federal income tax purposes. A
continuing stockholder who does not receive any cash for fractional shares
as a result of the Reverse/Forward Stock Split generally will not
recognize any gain or loss for United States federal income tax
purposes. See the information under the caption “Special
Factors—Federal Income Tax Consequences of the Reverse/Forward Stock
Split” in this Information Statement. We urge
you, however, to consult with your personal tax advisor with regard to the
individual tax consequences to you of the Reverse/Forward Stock
Split.
|
Q:
|
What
information will I be able to get about the Company if I continue to hold
stock after the Reverse/Forward Stock
Split?
|
A:
|
After
the Reverse/Forward Stock Split, other than to members of the Investor
Group, we do not intend to make available to our stockholders any
financial or other information about us that is not required by
law. We do not intend, but may in our discretion elect, to
distribute press releases for material and other events. We
will continue to hold stockholder meetings as required under Delaware law,
including annual meetings, or to take actions by written consent of our
stockholders in lieu of meetings. See the information under the
caption “General Information About the Reverse/Forward Stock
Split—Financing of the Reverse/Forward Stock Split—Stockholders Agreement”
in this Information Statement.
|
Q:
|
What
is the total cost of the Reverse/Forward Stock Split to the
Company?
|
A:
|
We
estimate that we will pay approximately $0.8 million to cash out
fractional shares as part of the Reverse/Forward Stock Split, including
certain of the shares previously held by Radius. However, this
amount could increase or decrease depending on how many shares we are
actually required to cash out upon consummation of the Reverse/Forward
Stock Split, which will depend in part on whether stockholders who
presently own less than 50,000 shares buy additional shares in order to
remain stockholders following the Reverse/Forward Stock Split and whether
stockholders who presently own 50,000 or more shares sell shares in order
to participate in the cash out. In addition, we anticipate
incurring approximately $1.0 million in advisory, legal, financial,
accounting, printing and other fees and costs in connection with the
Reverse/Forward Stock Split and related transactions. See the
information under the caption “General Information About the
Reverse/Forward Stock Split—Fees and Expenses” in this Information
Statement.
|
Q:
|
What
does the deregistration of our Common Stock
mean?
|
A:
|
Following
the Reverse/Forward Stock Split, we expect to have fewer than
300 stockholders of record, which will enable us to terminate the
registration of our Common Stock under the Exchange
Act. Following the termination of the registration of our
Common Stock under the Exchange Act, we will no longer be required to file
annual, quarterly and other reports with the Commission, and beginning 90
days after such deregistration, our executive officers, directors and 10%
stockholders will no longer be required to file reports with the
Commission relating to their transactions in our Common
Stock. Our shares of Common Stock will not be registered on any
stock exchange, and we expect that our Common Stock will cease to be
quoted on the OTC Bulletin Board (the “OTCBB”)
and that any trading in our Common Stock would continue only in privately
negotiated sales. See the information under the captions
“Special Factors—Purposes of and Reasons for the Reverse/Forward Stock
Split” and “General Information About the Reverse/Forward Stock
Split—Termination of Exchange Act Registration” in this Information
Statement.
|
Q:
|
Am
I entitled to appraisal rights in connection with the Reverse/Forward
Stock Split?
|
A:
|
You
are not entitled to appraisal rights under either our governance documents
or the DGCL. See the information under the caption “General
Information About the Reverse/Forward Stock Split—Appraisal Rights” in
this Information Statement.
|
Q:
|
At
what prices has our stock traded
recently?
|
A:
|
As
of the date of this Information Statement, our Common Stock is traded on
the OTCBB. From January 1, 2008, through July 17, 2008 (the
date immediately prior to our announcement of our intention to undertake a
reverse split followed by a cash out of fractional interests), the closing
price of our Common Stock ranged between $0.06 and $0.10 per
share. Following the announcement on July 18, 2008, through the
date of this Information Statement, the closing price of our Common Stock
has ranged between $0.08 and $0.13 per share. See the
information under the caption “Information About the Company—Price Range
of Common Stock” in this Information
Statement.
|
Q:
|
How
is the Reverse/Forward Stock Split being
financed?
|
A:
|
To
fund the Reverse/Forward Stock Split, including associated fees and costs,
we will issue shares of our Preferred Stock in the
Financing. We expect to receive gross proceeds of up to $4.0
million from the Financing, under which the members of the Investor Group
have agreed to purchase our Preferred Stock at a price of $0.60 per share
(or, since each share of Preferred Stock issued in the Financing will
initially convertible into five shares of Common Stock, $0.12 on a common
equivalent basis). As a result of issuing additional shares of
Preferred Stock, continuing stockholders who are not members of the
Investor Group will incur dilution of approximately 22% in terms of their
percentage ownership of our Company, on an as-converted to Common Stock
basis, assuming the consummation of the Reverse/Forward Stock Split, the
repurchase of fractional interests and the completion of the Financing in
the amount of $4.0 million. Any proceeds of the Financing
beyond those necessary to repurchase shares and pay the costs of the
Reverse/Forward Stock Split will be used for working capital and other
general corporate purposes. See the information under the
caption “General Information About the Reverse/Forward Stock
Split—Financing of the Reverse/Forward Stock Split” in this Information
Statement.
|
Q:
|
Why
is the Company undertaking the Authorized Share
Increase?
|
A:
|
The
Board has approved the Authorized Share Increase in order to provide us
with additional flexibility to use our capital stock for future business
and financial purposes, including the issuance of shares pursuant to
convertible securities outstanding as of the date of this Information
Statement and shares of Preferred Stock that we intend to
issuein
connection with the Financing. In addition to the 67.5
million shares of Common Stock outstanding as of the date of this
Information Statement, we have
reserved:
|
|
·
|
approximately
16.3 million shares of Common Stock for issuance upon exercise of options
granted or which may be granted under our stock option
plans;
|
|
·
|
approximately
7.0 million shares of Common Stock for issuance upon exercise of warrants
currently held by the Investor Group as well as certain of our current and
former directors, executive officers and service
providers;
|
|
·
|
a
maximum of approximately 7.5 million shares of Common Stock that may be
issued upon conversion of outstanding convertible promissory notes (the
“Convertible
Notes”);
|
|
·
|
approximately
31.3 million shares of Common Stock for issuance upon conversion of
currently outstanding shares of Preferred Stock;
and
|
|
·
|
a
maximum of approximately 33.3 million shares of Common Stock for issuance
upon conversion of shares of Preferred Stock that may be issued in the
Financing.
|
Q:
|
Does
the Company currently have any plans to issue additional shares of capital
stock?
|
A:
|
Other
than as described in this Information Statement, including as a result of
the Financing, we do not currently have any definitive plans to issue
additional shares of our capital stock. However, the Authorized
Share Increase is intended to give us additional flexibility to use our
capital stock for business and financial purposes in the
future. The additional shares may be used for various purposes
without further stockholder approval, except as may be required by law or
by the terms of any agreements to which we are a party. These
purposes may include: raising capital, providing equity incentives to
employees, officers or directors, establishing strategic relationships
with other companies, expanding our business or product lines through the
acquisition of other businesses or products, and other
purposes.
|
Q:
|
Who
are the Filing Persons?
|
A:
|
For
the purposes of this Information Statement, the Filing Persons are those
individuals and entities required under the rules of the Commission to
provide certain disclosures to our stockholders in order for us to effect
the Reverse/Forward Stock Split. In addition to the Company,
the Filing Persons include each member of the Investor
Group. See the information under the captions “Information
About the Company” and “Information About Other Filing Persons” in this
Information Statement.
|
Q:
|
Who
can help answer my questions?
|
A.
|
If
you have additional questions about the Reverse/Forward Stock Split, the
Authorized Share Increase, the Financing or any of the other disclosures
in this Information Statement, you should contact us at (954)
796-3714.
|
|
·
|
Our
historical costs associated with being a public company are approximately
$500,000 annually, before taxes, consisting of approximately $210,000 for
audit-related fees, $100,000 for legal fees, $150,000 for fees related to
Sarbanes-Oxley Act compliance (other than compliance with Section 404) and
$40,000 for other items, such as printing and stock transfer
fees.
|
|
·
|
Beginning
in our fiscal year ending December 31, 2009, as a public company we would
need to comply with the auditor attestation provisions of
Section 404, which require the filing of an attestation report of our
independent registered public accounting firm on management’s assessment
of our internal control over financial reporting. Adding
Section 404 attestation procedures will increase our ongoing costs
significantly, including:
|
|
o
|
increasing
the cost of the annual audit process by approximately
$100,000;
|
|
o
|
increasing
annual consulting and legal fees that we incur by approximately $75,000;
and
|
|
o
|
increasing
our annual personnel costs (primarily as a result of new hires related to
Section 404) by approximately
$75,000.
|
|
·
|
We
also expect that we would incur a total one-time expense of approximately
$100,000 for documentation and implementation of internal systems and
other consulting fees and a total one-time audit expense of approximately
$150,000 relating to preparation for compliance with the audit attestation
requirements of Section 404. We have started incurring some of these
one-time expenses in advance of our 2009 fiscal year end as we implement
the procedures to comply with the audit attestation requirements of
Section 404. We will avoid further expenses by ceasing to
be a public company.
|
|
·
|
Self-tender
offer. The Board considered a self-tender offer by
which we would offer to repurchase shares of our outstanding Common
Stock. However, due to the voluntary nature of a self-tender,
the Board was uncertain whether this alternative would result in shares
being tendered by a sufficient number of record stockholders so as to
permit us to reduce the number of record stockholders to fewer than 300
and to terminate our public reporting requirements under the Exchange
Act. In addition, the Board considered that the estimated
transaction costs of completing a tender offer would be similar to or
greater than the costs of the Reverse/Forward Stock Split, and these costs
could be significant in relation to the value of the shares purchased
since there could be no certainty that stockholders would tender a
significant number of shares. The Board did not believe it was
in the best interest of our stockholders to incur such additional expenses
without reasonable assurances that a tender offer would result in the
reduction of our record stockholders to fewer than
300.
|
|
·
|
Asset sale or business
combination. The Board considered selling substantially
all of our assets or stock or undertaking another type of business
combination. As described above in “Special Factors—Background
of the Reverse/Forward Stock Split,” the Board engaged a financial adviser
during 2007 to assist in this effort. In late October 2007, we
received a preliminary, conditional offer from a private equity firm to
acquire all of our outstanding shares of Common Stock for $0.23 per share.
The private equity firm later raised its conditional offer to $0.27 per
share, subject to its completion of due diligence and documentation of a
final agreement. After diligence activities, the private equity
firm withdrew its offer and informed us that it would not be proceeding
with negotiations. Also, as described above in “Special
Factors—Background of the Reverse/Forward Stock Split,” in May 2008 we
were approached by a third party interested in acquiring
us. Before any formal negotiations commenced or any preliminary
agreement had been reached, the third party was itself
acquired. To date, the Board has been unsuccessful in securing
any other potential counterparties to an asset or stock sale or a business
combination transaction.
|
|
·
|
Convertible debt and term
loan. In November 2007, we also received an offer for a
term loan and convertible note, in aggregate principal amount of $12
million, from an institutional lender. However, the lender
sought guarantees from certain of our principal investors for 75% of the
principal amount, which we were not able to
obtain. Accordingly, we determined not to pursue this line of
financing.
|
|
·
|
Maintaining the status
quo. The Board also considered taking no action to
reduce the number of our stockholders and therefore remaining a public
company. However, due to the significant and increasing costs
of being public, the Board believed that maintaining the status quo would
be detrimental to all of our stockholders. We would continue to
incur the costs of being a public company without realizing the benefits
of public company status. Furthermore, the Board believed that
smaller stockholders would not be able to efficiently liquidate their
investment in us in the foreseeable
future.
|
Prior to the
Reverse/Forward
Stock Split and
Authorized Share
Increase
|
After the
Reverse/Forward
Stock Split and
Authorized Share
Increase
|
|||||||
Shares of
Common Stock Authorized
|
100,000,000 | 200,000,000 | ||||||
Shares
Issued and Outstanding (1)
|
67,538,976 | 61,691,317 | ||||||
Shares
Reserved for Issuance(2)
|
95,477,166 | 95,477,166 | ||||||
Common
Shares Available for Issuance
|
0 | 42,831,517 | ||||||
Number
of Estimated Beneficial Holders
|
1,260 | 160 | ||||||
Number
of Estimated Holders of Record
|
360 | 160 |
|
·
|
have
his, her or its stock ownership right converted into a right to receive a
cash payment equal to $0.14 per share of Common Stock held immediately
prior to the Reverse Split;
|
|
·
|
no
longer have any equity interest in us and therefore will not participate,
as a stockholder, in our future potential earnings or growth, if
any;
|
|
·
|
no
longer be entitled to vote as a stockholder;
and
|
|
·
|
possibly
be required to pay federal, state, and local income taxes, as applicable,
on the cash amount received for the purchase of the shares cashed out
pursuant to the Reverse/Forward Stock
Split.
|
|
·
|
If
you hold shares of our Common Stock in “street name,” then your broker,
bank or other nominee is considered the stockholder of record with respect
to those shares and not you. We intend to treat stockholders
holding shares of our Common Stock in street name through a nominee (such
as a bank or broker) in the same manner as stockholders whose shares are
registered in their own name. Accordingly, if you hold 50,000
or more shares of Common Stock in street name you will remain a
stockholder after consummation of the Reverse/Forward Stock
Split. On the other hand, if you hold fewer than
50,000 shares of Common Stock in street name it is intended that you
receive cash for your shares. However, it is also possible that the bank,
broker or other nominee also holds shares for other beneficial owners of
our Common Stock and that it may hold 50,000 or more shares in the
aggregate. Therefore, depending upon your nominee’s
procedures, your nominee may not be obligated to treat the Reverse/Forward
Stock Split as affecting its beneficial holders’ shares and you may not
receive cash for your fractional interests. If
you hold fewer than 50,000 shares of our Common Stock in street name, we
encourage you to contact your bank, broker or other nominee directly as
soon as possible so that arrangements can be made, if necessary, to
register your holdings to ensure that you receive the cash payment of
$0.14 per share.
|
|
·
|
We
do not intend to pay cash to holders of 50,000 or more shares of our
Common Stock in the aggregate. In the event that you hold a
total of 50,000 or more shares of Common Stock, but these shares are
divided up among multiple brokerage and/or record accounts, each with
fewer than 50,000 shares, our Exchange Agent will attempt to contact you
at the address we have on record or through your brokerage to make the
necessary arrangements to register and, where applicable, aggregate your
positions. However, there can be no assurance that our Exchange
Agent will be able to contact you or, where applicable, that our Exchange
Agent will be able to successfully compare your holdings across multiple
brokerage and/or record accounts. If
you hold a total of 50,000 or more shares of Common Stock divided up among
multiple brokerage and/or record accounts, each with fewer than 50,000
shares, we urge you to contact your broker immediately to make
arrangements to register and/or consolidate your holdings or take such
other steps as may be necessary in order to avoid processing delays after
consummation of the Reverse/Forward Stock
Split.
|
|
·
|
continue
to be stockholders and will therefore continue to participate, as a
stockholder, in our future potential earnings or growth, if
any;
|
|
·
|
not
receive a cash payment for any of their
shares;
|
|
·
|
increase
their percentage ownership of our Common Stock because such stockholders
will continue to own the same number of shares of Common Stock they owned
prior to the Reverse/Forward Stock Split, while the number of shares of
Common Stock outstanding will be reduced following the transaction
(although stockholders will suffer significant dilution caused by
Preferred Stock issued in the
Financing);
|
|
·
|
face
a decrease in the liquidity of their shares because it expected that our
Common Stock will no longer be quoted on the OTCBB, nor do we intend to
take any actions to facilitate the quoting of our stock on the Pink
Sheets; and
|
|
·
|
receive
less information about us and our business operations because we will no
longer be subject to the proxy and periodic reporting rules of the
Exchange Act.
|
|
·
|
Our
historical costs associated with being a public company are approximately
$500,000 annually, before taxes, consisting of approximately $210,000 for
audit-related fees, $100,000 for legal fees, $150,000 for fees related to
Sarbanes-Oxley Act compliance (other than compliance with Section 404) and
$40,000 for other items, such as printing and stock transfer
fees;
|
|
·
|
Beginning
in our fiscal year ending December 31, 2009, as a public company we would
need to comply with the auditor attestation provisions of
Section 404, which require the filing of an attestation report of our
independent registered public accounting firm on management’s assessment
of our internal control over financial reporting. Adding
Section 404 attestation procedures will increase our ongoing costs
significantly, including:
|
|
o
|
increasing
the cost of the annual audit process by approximately
$100,000;
|
|
o
|
increasing
annual consulting and legal fees that we incur by approximately $75,000;
and
|
|
o
|
increasing
our annual personnel costs (primarily as a result of new hires related to
Section 404) by approximately
$75,000.
|
|
·
|
We
also expect that we would incur a total one-time expense of approximately
$100,000 for documentation and implementation of internal systems and
other consulting fees and a total one-time audit expense of approximately
$150,000 relating to preparation for compliance with the audit attestation
requirements of Section 404. We have started incurring some of these
one-time expenses in advance of our 2009 fiscal year end as we implement
the procedures to comply with the audit attestation requirements of
Section 404. We will avoid further expenses by ceasing to
be a public company.
|
|
·
|
The
Board and the Special Committee considered Navigant’s valuation analysis,
including its market approach using a similar transactions valuation
method, in which Navigant analyzed similar transactions in the healthcare
services industry and derived a market multiple of business enterprise
value compared to revenue, which multiple was then applied to our
financial statements. Navigant derived a range of equity values
between $0.13 to $0.16 per pre-split share based on this market
approach.
|
|
·
|
The
Board and the Special Committee also considered Navigant’s income approach
using a discounted cash flow valuation method, in which it analyzed our
future financial projections and discounted our estimated future cash
flows to their present values. Navigant derived a range of
equity values between $0.12 to $0.18 per pre-split share based on this
income approach.
|
|
·
|
The
Board and the Special Committee noted that the cash out price of $0.14 per
pre-split share was within the ranges suggested by both the income
approach and the market approach analyses performed by
Navigant.
|
|
·
|
The
Board and the Special Committee also considered Navigant’s opinion that
the price of $0.14 per pre-split share to be paid to unaffiliated
stockholders in lieu of fractional interests was fair, from a financial
point of view, to such
stockholders.
|
|
·
|
Financial
Condition. During 2007 and, to date, in 2008, despite
efforts to reduce our expenses and integrate and expand our business
lines, we have experienced losses from operations and negative cash
flows. The Board recognized that additional financing or
cost-reduction measures are still required. Since the Investor
Group expressed an interest in financing the cash out of fractional
interests in connection with a reverse split, which we believed would help
us reduce our cost structure by enabling us to deregister our Common
Stock, the Board determined that our financial position, and the fact that
we do not, at this time, have any viable financing alternatives, were
additional indications of fairness to the holders of Common Stock to be
cashed out;
|
|
·
|
Liquidity of Common
Stock. The Board discussed the lack of an active trading
market for the Common Stock, the lack of substantial analyst coverage of
us and our inability to access the public capital markets as some of the
indications that our stockholders are not receiving the typical benefits
of public company stock ownership. Since we and our
stockholders were not receiving these typical benefits, the Board
considered that the lack of liquidity of our Common Stock was an
additional indication of fairness to the holders of Common Stock to be
cashed out;
|
|
·
|
Price of Preferred Stock in
the Financing. The Board considered as a positive factor
that the shares of Common Stock into which the Preferred Stock being sold
in the Financing could be converted had an implied value, based on the
conversion of ratio of five shares of Common Stock for one share of
Preferred Stock to be purchased for $0.60 per preferred share, or $0.12
per equivalent common share. As the Preferred Stock has rights,
privileges and preferences superior to those of the Common Stock, the
Board believed that a cash out price for the Common Stock that was higher
than the purchase price for the Preferred Stock was an additional
indication of fairness to the holders of Common Stock to be cashed
out;
|
|
·
|
Avoidance of
Commissions. The Board and the Special Committee
determined that the fairness of a reverse split to those unaffiliated
stockholders whose shares will be cashed out was also supported by the
fact that these stockholders will receive a cash payment of $0.14 per
pre-split share and will not pay the commissions that such stockholders
would have to pay if they attempted to sell their shares in the open
market; and
|
|
·
|
Book
Value. The Special Committee did not consider our book
value in its determination of a cash-out price because it did not consider
book value to be relevant to determining the value of a going
concern. However, the Board noted that our book value of
approximately $0.14 per share as of September 30, 2008, on an as-converted
basis, was supportive of the cash out
price.
|
|
·
|
Sales or transfers to
discontinue or retain stock ownership. Stockholders who
would otherwise retain an equity interest in us after the completion of a
reverse split may, depending on the demand for their shares and the
limited liquidity available through the public market, have some control
as to whether they will retain an interest by selling or transferring
shares of Common Stock prior to the effectiveness of a reverse split to
bring their equity interest to below 50,000 shares and, therefore, be in a
position to be cashed out pursuant to a reverse split. However,
stockholders contemplating such sales or transfers should note that,
although the Reverse/Forward Stock Split has been approved by the
requisite stockholders, the Board reserves the right, in its discretion,
to abandon the Reverse/Forward Stock Split prior to its effectiveness if
it determines that doing so is in our best interest and the best interest
of our stockholders. Alternatively, those stockholders who
would otherwise be cashed out pursuant to a reverse split may seek to
acquire shares in the market to bring their holdings to at least 50,000
shares and therefore retain an equity interest in us and participate in
any future increases in our equity value. The Board did not
place undue emphasis on this factor, however, due to the limited trading
market for the Common Stock.
|
|
·
|
No firm, unconditional offers
to acquire control of the Company. While our Board and
management have been involved in discussions with third parties from time
to time, we have not received, during the past two years, any firm,
unconditional offers for our merger or consolidation with or into another
company, or vice versa, or the sale or transfer of all or substantially
all of our assets to another company, or a purchase of our securities by
another person that would involve a change in our
control.
|
|
·
|
The
Board and Special Committee discounted the effect of current and
historical market prices of our shares as a factor since there has not
been an active trading market for our Common Stock on the OTCBB during the
past two years;
|
|
·
|
We
have not previously repurchased shares of our Common Stock, and therefore
the Board and the Special Committee could not consider any such
repurchases as the basis for fairness;
and
|
|
·
|
The
Board and the Special Committee also did not assign any weight to our
liquidation value. The liquidation process would involve
additional legal fees, costs of sale and other expenses, and, as a result,
the Board and the Special Committee believed that our liquidation value
would be less than the cash out price of $0.14 per pre-split
share.
|
|
·
|
reviewed
the letter and attached term sheet dated April 16, 2008 executed by
members of the Investor Group and delivered to us, setting forth the terms
upon which the Investor Group would be willing to undertake the proposed
financing, as well as a June 3, 2008 letter from Michael Barber, M.D., a
member of the Special Committee, summarizing the terms of the proposed
reverse split as of that date;
|
|
·
|
reviewed
our publicly available Commission filings, including its annual reports
for the periods ended December 31, 2006 and 2007, which include audited
financial statements for the fiscal years 2006 and 2007, as well as
quarterly financial reports for fiscal 2006 and
2007;
|
|
·
|
reviewed
our financial statements, in the form provided to Navigant by our
management, for the fiscal years ended December 31, 2006 and December 31,
2007, and for the three-month periods ended March 31, 2007 and March 31,
2008;
|
|
·
|
reviewed
minutes of meetings of the Board for the previous two
years;
|
|
·
|
reviewed
a marketing presentation dated April 2008 prepared by our management
highlighting our business, ownership, leadership, repositioning strategy,
industry trends, competitors, product and service offerings, key
customers, and financial
information;
|
|
·
|
visited
our headquarters in Coral Springs,
Florida;
|
|
·
|
met
with members of our senior and operating management to discuss our
operations, repositioning strategy, key customers, historical and
prospective financial results, future prospects (including risk factors),
net operating loss carryforwards, potential merger/acquisition candidates,
and the rationale for the going-private
transaction;
|
|
·
|
reviewed
publicly available financial data, stock market performance data, and
market multiples of companies in the healthcare services, managed health,
and healthcare technology sectors for comparative
purposes;
|
|
·
|
reviewed
recent, arms-length transactions involving similar
companies;
|
|
·
|
reviewed
our stock price history and reported events;
and
|
|
·
|
conducted
such other studies, analyses and inquiries as Navigant deemed
appropriate.
|
|
·
|
Discounted
Cash Flow Analysis and
|
|
·
|
Similar
Transactions Analysis.
|
TTM
|
Projections
for the Years Ending December 31 (1)
|
Terminal
|
||||||||||||||||||||||||||||||||||||||||||||||||||
3/31/2008
|
2008
|
2009
|
2010
|
2011
|
2012
|
2013
|
2014
|
2015
|
2016
|
2017
|
Year
|
|||||||||||||||||||||||||||||||||||||||||
Net
Revenue
|
$ | 18,986 | $ | 18,650 | $ | 26,311 | $ | 33,066 | $ | 38,464 | $ | 43,507 | $ | 47,858 | $ | 50,729 | $ | 52,251 | $ | 53,819 | $ | 55,433 | $ | 57,096 | ||||||||||||||||||||||||||||
Growth
Rate
|
(16.2) | % | 41.1 | % | 25.7 | % | 16.3 | % | 13.1 | % | 10.0 | % | 6.0 | % | 3.0 | % | 3.0 | % | 3.0 | % | 3.0 | % | ||||||||||||||||||||||||||||||
Cost
of Sales
|
11,433 | 11,245 | 14,881 | 18,146 | 20,569 | 22,845 | 25,130 | 26,637 | 27,436 | 28,259 | 29,107 | 29,980 | ||||||||||||||||||||||||||||||||||||||||
Gross
Profit
|
7,553 | 7,406 | 11,430 | 14,920 | 17,896 | 20,662 | 22,728 | 24,092 | 24,815 | 25,559 | 26,326 | 27,116 | ||||||||||||||||||||||||||||||||||||||||
Operating
Expenses
|
11,101 | 6,467 | 7,371 | 8,186 | 8,816 | 9,369 | 10,306 | 10,925 | 11,252 | 11,590 | 11,938 | 12,296 | ||||||||||||||||||||||||||||||||||||||||
EBITDA
|
(3,548 | ) | 938 | 4,059 | 6,734 | 9,080 | 11,293 | 12,422 | 13,168 | 13,563 | 13,969 | 14,389 | 14,820 | |||||||||||||||||||||||||||||||||||||||
EBITDA
as a % of Revenue
|
(18.7) | % | 5.0 | % | 15.4 | % | 20.4 | % | 23.6 | % | 26.0 | % | 26.0 | % | 26.0 | % | 26.0 | % | 26.0 | % | 26.0 | % | 26.0 | % | ||||||||||||||||||||||||||||
Depreciation
|
(2 | ) | 3,006 | 1,959 | 1,418 | 1,099 | 1,036 | 1,154 | 1,154 | 1,154 | 1,154 | 1,154 | 1,154 | 1,154 | ||||||||||||||||||||||||||||||||||||||
Operating
Income (EBIT)
|
(6,554 | ) | (1,020 | ) | 2,641 | 5,636 | 8,044 | 10,139 | 11,268 | 12,013 | 12,408 | 12,815 | 13,234 | 13,666 | ||||||||||||||||||||||||||||||||||||||
EBIT
as a % of Revenue
|
(34.5) | % | (5.5) | % | 10.0 | % | 17.0 | % | 20.9 | % | 23.3 | % | 23.5 | % | 23.7 | % | 23.7 | % | 23.8 | % | 23.9 | % | 23.9 | % | ||||||||||||||||||||||||||||
NOLs
Accrued
|
74,831 | 75,852 | 73,211 | 67,575 | 59,531 | 49,392 | 38,124 | 26,111 | 13,702 | 887 | 0 | |||||||||||||||||||||||||||||||||||||||||
NOL
Adjustment Applied
|
0 | 2,641 | 5,636 | 8,044 | 10,139 | 11,268 | 12,013 | 12,408 | 12,815 | 887 | 0 | |||||||||||||||||||||||||||||||||||||||||
Taxable
EBIT
|
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12,347 | 13,666 | |||||||||||||||||||||||||||||||||||||||||
Income
Taxes
|
38.6 | % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,763 | 5,272 | |||||||||||||||||||||||||||||||||||||||
Debt-Free
Net Income
|
(1,020 | ) | 2,641 | 5,636 | 8,044 | 10,139 | 11,268 | 12,013 | 12,408 | 12,815 | 8,471 | 8,394 | ||||||||||||||||||||||||||||||||||||||||
After-Tax
Margin
|
(5.5) | % | 10.0 | % | 17.0 | % | 20.9 | % | 23.3 | % | 23.5 | % | 23.7 | % | 23.7 | % | 23.8 | % | 15.3 | % | 14.7 | % | ||||||||||||||||||||||||||||||
Cash
Flow
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Depreciation
Expense
|
1,959 | 1,418 | 1,099 | 1,036 | 1,154 | 1,154 | 1,154 | 1,154 | 1,154 | 1,154 | 1,154 | |||||||||||||||||||||||||||||||||||||||||
Working
Capital Investment
|
5.0 | % | (180 | ) | 383 | 338 | 270 | 252 | 218 | 144 | 76 | 78 | 81 | 83 | ||||||||||||||||||||||||||||||||||||||
Capital
Expenditures
|
n/a | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | ||||||||||||||||||||||||||||||||||||||||
Available
Cash Flow
|
618 | 3,176 | 5,897 | 8,310 | 10,541 | 11,705 | 12,524 | 12,986 | 13,391 | 9,044 | 8,965 |
Company Name
|
Market Value
of Equity
|
Interest Bearing
Debt
|
Market Value
of Capital
|
Debt to
Capital
|
Equity to
Capital
|
Effective
Tax Rate
|
Levered
Beta (1)
|
Unlevered
Beta
|
||||||||||||||||||||||||
Healthways,
Inc.
|
$ | 1,124,156 | $ | 278,169 | $ | 1,402,325 | 19.84 | % | 80.16 | % | 40.7 | % | 1.05 | 0.92 | ||||||||||||||||||
ADAM
Inc.
|
75,126 | 15,161 | 90,287 | 16.79 | % | 83.21 | % | 38.6 | % | 1.84 | 1.64 | |||||||||||||||||||||
Hooper
Holmes Inc.
|
65,889 | 0 | 65,889 | 0.00 | % | 100.00 | % | 38.6 | % | 2.64 | 2.64 | |||||||||||||||||||||
MEDecision,
Inc.
|
26,634 | 5,409 | 32,043 | 16.88 | % | 83.12 | % | 38.6 | % | 0.26 | 0.23 | |||||||||||||||||||||
Health
Fitness Corp.
|
41,618 | 0 | 41,618 | 0.00 | % | 100.00 | % | 51.8 | % | 2.20 | 2.20 | |||||||||||||||||||||
McKesson
Corp.
|
16,029,513 | 1,797,000 | 17,826,513 | 10.08 | % | 89.92 | % | 32.1 | % | 0.56 | 0.52 | |||||||||||||||||||||
WellPoint
Inc.
|
28,923,950 | 9,286,400 | 38,210,350 | 24.30 | % | 75.70 | % | 35.6 | % | 0.93 | 0.77 | |||||||||||||||||||||
CIGNA
Corp.
|
11,429,130 | 2,353,000 | 13,782,130 | 17.07 | % | 82.93 | % | 30.4 | % | 1.51 | 1.32 | |||||||||||||||||||||
Aetna
Inc.
|
22,557,744 | 3,517,900 | 26,075,644 | 13.49 | % | 86.51 | % | 34.6 | % | 1.01 | 0.92 | |||||||||||||||||||||
WellCare
Health Plans, Inc.
|
2,219,178 | 154,901 | 2,374,079 | 6.52 | % | 93.48 | % | 38.5 | % | (0.35 | ) | (0.34 | ) | |||||||||||||||||||
Average
|
12.50 | % | 87.50 | % | 37.9 | % | 1.17 | 1.08 | ||||||||||||||||||||||||
Median
|
15.14 | % | 84.86 | % | 38.5 | % | 1.03 | 0.92 | ||||||||||||||||||||||||
Selected
|
20.00 | % | 80.00 | % | 0.92 |
Relevered
Beta
|
Cost
of Equity
|
|||||
Unlevered
Beta
|
0.92
|
Risk-free
Rate (Rf)
(2)
|
4.71
|
%
|
||
Target
Equity to Capital Weight
|
80.00
|
%
|
Equity
Risk Premium (Rm -
Rf)
(3)
|
5.00
|
%
|
|
Target
Debt to Capital Weight
|
20.00
|
%
|
Levered
Beta
|
1.06
|
||
Target
Preferred Stock to Capital Weight
|
0.00
|
%
|
Small
Stock Premium (SSP) (4)
|
9.73
|
%
|
|
Target
Minority Interest to Capital Weight
|
0.00
|
%
|
Specific
Risk Premium (SRP)
|
7.00
|
%
|
|
Subject
Tax Rate
|
35.58
|
%
|
Calculated
Cost of Equity (5)
|
26.74
|
%
|
|
Calculated
Beta
|
1.06
|
Cost
of Debt
|
||||
Pretax
Cost of Debt (6)
|
7.01 | % | ||
Combined
Effective Tax Rate
|
38.58 | % | ||
Calculated
Cost of Debt (7)
|
4.31 | % |
Weighted
|
||||
Capital
Structure and WACC
|
Value
|
|||
Equity
to Capital Weight 80.00% x 26.74% =
|
21.39 | % | ||
Debt
to Capital Weight 20.00% x 4.31% =
|
0.86 | % | ||
Calculated
WACC (8)
|
22 | % |
Equity
Value
|
||||||||||||||||||||||||
Terminal
year growth rate
|
||||||||||||||||||||||||
2%
|
3%
|
4%
|
5%
|
6%
|
||||||||||||||||||||
WACC
|
18 | % | 21,653 | 22,301 | 23,041 | 23,894 | 24,891 | |||||||||||||||||
20 | % | 17,599 | 18,041 | 18,538 | 19,101 | 19,745 | ||||||||||||||||||
22 | % | 14,325 | 14,636 | 14,980 | 15,365 | 15,798 | ||||||||||||||||||
24 | % | 11,626 | 11,849 | 12,094 | 12,365 | 12,666 | ||||||||||||||||||
26 | % | 9,363 | 9,526 | 9,704 | 9,899 | 10,114 | ||||||||||||||||||
28 | % | 7,439 | 7,561 | 7,693 | 7,836 | 7,992 |
Per
Share Value
|
||||||||||||||||||||||||
Terminal
year growth rate
|
||||||||||||||||||||||||
2%
|
3%
|
4%
|
5%
|
6%
|
||||||||||||||||||||
WACC
|
18 | % | 0.22 | 0.23 | 0.23 | 0.24 | 0.25 | |||||||||||||||||
20 | % | 0.18 | 0.18 | 0.19 | 0.19 | 0.20 | ||||||||||||||||||
22 | % | 0.15 | 0.15 | 0.15 | 0.16 | 0.16 | ||||||||||||||||||
24 | % | 0.12 | 0.12 | 0.12 | 0.13 | 0.13 | ||||||||||||||||||
26 | % | 0.09 | 0.10 | 0.10 | 0.10 | 0.10 | ||||||||||||||||||
28 | % | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 |
|
·
|
Five
transactions that occurred between January 1, 2006 and May 15, 2008 and
one pending transaction as of May 15, 2008 were considered as part of the
similar transactions method.
|
|
·
|
Each
transaction involved broadly comparable companies based on businesses in
the healthcare service sector and of a comparable
size.
|
|
·
|
A
BEV/revenue multiple of 2.0x was selected based on the low end of the
range of the six transactions analyzed. The selection was made in part
because of our negative EBITDA and the uncertainty related to a recent
change in our business model.
|
|
·
|
Applying
the selected multiple to our current fundamentals resulted in an
indication of our BEV on a marketable, controlling basis. The
value of the interest-bearing debt was subtracted from BEV to indicate the
value of the equity on a marketable, controlling
basis.
|
|
·
|
Adjustments
were made for the lack of control and working capital deficit as described
under the DCF analysis above. The selected multiple was based
on a cash-free multiple analysis; therefore, cash was added to calculate
the indicated value of our equity on a marketable, minority
basis.
|
|
·
|
Finally,
a discount for lack of marketability was applied. After
applying the adjustments for lack of control, working capital, cash, and
lack of marketability, an indication of the value of our equity on a
non-marketable, minority basis was determined. The selected
multiple resulted in a total equity value range of $13.0 million to $16.0
million, or approximately $0.13 to $0.16 cents per pre-split share of
Common Stock outstanding, assuming the conversion of outstanding Preferred
Stock.
|
BEV/
|
||||||||
Revenue
|
||||||||
Selected
Transaction Multiple
|
2.0 | x | ||||||
Subject
Company Fundamentals
|
$ | 18,986 | ||||||
Indicated
BEV on a Marketable, Controlling Basis
|
37,972 | |||||||
Less:
Interest-Bearing Debt
|
15,347 | |||||||
Indicated
Equity Value on a Marketable, Controlling Basis
|
22,625 | |||||||
Discount
for Lack of Control
|
22 | % | 4,978 | |||||
Indicated
Equity Value on a Marketable, Minority Basis
|
17,648 | |||||||
Plus:
Cash
|
1,653 | |||||||
Plus:
Net Working Capital Excess/(Deficit)
|
(2,857 | ) | ||||||
Indicated
Equity Value on a Marketable, Minority Basis
|
16,443 | |||||||
10
|
% |
1,644
|
||||||
Fair
Value on a Non-Marketable, Minority Basis
|
|
14,799
|
||||||
Indicated Equity Value
Range
|
$13,000 -
$16,000
|
Effective
Date
|
Acquiring
Company
|
Target
Company
|
||
Pending
as of the date of Navigant’s analysis
|
Inverness
Medical Innovations Inc. (AMEX:IMA)
|
Matria
Healthcare Inc. (NasdaqNM:MATR)
|
||
4/24/2008
|
Walgreen
Co. (NYSE:WAG)
|
I-trax
Inc.
|
||
12/21/2007
|
Inverness
Medical Innovations Inc. (AMEX:IMA)
|
ParadigmHealth,
Inc.
|
||
12/1/2006
|
Healthways
Inc. (NasdaqNM:HWAY)
|
AXIA
Health Management, LLC
|
||
6/13/2006
|
WebMD
Health Corp. (NasdaqNM:WBMD)
|
Summex
Corporation
|
||
1/19/2006
|
Matria
Healthcare Inc. (NasdaqNM:MATR)
|
CorSolutions
Medical, Inc.
|
Dollars
in millions
|
||||||||||||||||
Acquiring
Company
|
Implied
BEV
|
Revenue
|
EBITDA
|
BEV/
Revenue
|
||||||||||||
Inverness
Medical Innovations Inc. (AMEX:IMA)
|
1,123 | 352 | 77 | 3.2 | x | |||||||||||
Walgreen
Co. (NYSE: WAG)
|
261 | 143 | 5 | 1.8 | x | |||||||||||
Inverness
Medical Innovations Inc. (AMEX:IMA)
|
230 | 59 | N/A | 3.9 | x | |||||||||||
Healthways
Inc. (NasdaqNM:HWAY)
|
499 | 69 | 12 | 7.2 | x | |||||||||||
WebMD
Health Corp. (NasdaqNM: WBMD)
|
40 | 6 | N/A | 6.7 | x | |||||||||||
Matria
Healthcare Inc. (NasdaqNM: MATR)
|
429 | 86 | 17 | 5.0 | x | |||||||||||
High
|
7.2 | x | ||||||||||||||
Average
|
4.6 | x | ||||||||||||||
Median
|
4.5 | x | ||||||||||||||
Low
|
1.8 | x | ||||||||||||||
Selected
Multiples (1)
|
2.0 | x |
|
·
|
banks,
insurance companies or other financial
institutions;
|
|
·
|
persons
subject to the alternative minimum
tax;
|
|
·
|
tax-exempt
organizations;
|
|
·
|
dealers
in securities or currencies;
|
|
·
|
traders
in securities that elect to use a mark-to-market method of accounting for
their securities holdings;
|
|
·
|
persons
that own, or are deemed to own, more than five percent of our Company
(except to the extent specifically set forth
below);
|
|
·
|
certain
former citizens or long-term residents of the United
States;
|
|
·
|
persons
who own our Common Stock in multiple brokerage
accounts;
|
|
·
|
persons
who hold our Common Stock as a position in a hedging transaction,
“straddle,” “conversion transaction” or other risk reduction transaction;
or
|
|
·
|
persons
deemed to sell our Common Stock under the constructive sale provisions of
the Code.
|
|
CareGuide, Inc.
|
|
·
|
a
sale or exchange of the redeemed shares, in which case the stockholder
will recognize gain or loss equal to the difference between the cash
payment and the stockholder’s tax basis for the redeemed shares;
or
|
|
·
|
a
cash distribution which is treated: (i) first, as a taxable dividend
to the extent of the stockholder’s allocable share of our earnings and
profits, if any; (ii) second, as a tax-free return of capital to the
extent of the stockholder’s tax basis in our shares; and
(iii) finally, as gain from the sale or exchange of our
shares.
|
|
·
|
the
representations and warranties made by us in the Purchase Agreement being
true as of the closing date;
|
|
·
|
Navigant’s
fairness opinion being in full force and effect as of the closing
date;
|
|
·
|
all
of the conditions (other than payment of any amounts to be paid for
fractional shares with the proceeds of the Financing) to the
Reverse/Forward Stock Split having been satisfied, including the filing of
the Certificates of Amendment to effect the Reverse/Forward Stock Split
and the filing of a Form 15 with the Commission to effect the
deregistration of our Common Stock;
|
|
·
|
holders
of an aggregate of at least 85% of our capital stock (after giving effect
to the Reverse/Forward Stock Split and the Financing) having executed the
Stockholders Agreement, as shall any of our officers or directors who hold
any of our capital stock or any security convertible into our capital
stock; and
|
|
·
|
no
event or circumstance having occurred since the date of the Purchase
Agreement that has had or would reasonably be expected to have a material
adverse effect on our business, assets, financial condition or results of
operations or that could reasonably be expected to prevent or materially
impede, interfere with, hinder or delay the consummation of the Financing,
subject to certain exceptions.
|
|
·
|
Each
stockholder who is a party to the agreement agrees to vote his, her or its
shares of Common Stock and Preferred Stock to elect seven directors,
determined as follows: (i) two individuals designated by the
Psilos Funds, (ii) one individual designated by the Essex Funds, (iii) Mr.
Pappajohn or an individual designated by him, (iv) Dr. Schaffer or an
individual designated by him, (v) one individual mutually designated by
the foregoing five directors and (vi) the person serving as our chief
executive officer from time to
time;
|
|
·
|
Each
stockholder who is a party to the agreement agrees to vote his, her or its
shares of Common Stock and Preferred Stock in favor of any sale of the
Company approved by the Board and holders of at least two-thirds of the
outstanding Preferred Stock;
|
|
·
|
Each
stockholder who is a party to the agreement agrees to restrict the manner
by which such stockholder may sell his, her or its shares of our capital
stock;
|
|
·
|
The
Company, first, and the other stockholders who are party to the
Stockholders Agreement, second, have rights of first refusal to purchase
shares of capital stock proposed to be transferred by any selling
stockholder who is a party to the Stockholders Agreement, subject to
limited exceptions specified in the Stockholders
Agreement;
|
|
·
|
Stockholders
who are party to the Stockholders Agreement have rights of co-sale to
participate in proposed sales of capital stock by any other stockholder
who is also a party to the Stockholders Agreement, subject to limited
exceptions specified in the Stockholders
Agreement;
|
|
·
|
Upon
the election of holders of at least two-thirds of the outstanding
Preferred Stock or the Common Stock issuable upon conversion thereof, the
stockholders party to the Stockholders Agreement will have the right to
require the us to effect a registration of the stockholders’ shares of
Common Stock under the Securities Act of 1933, as amended, subject to
certain exceptions specified in the Stockholders
Agreement;
|
|
·
|
In
the event that we propose to register shares of Common Stock, stockholders
who are party to the Stockholders Agreement will have “piggyback”
registration rights to include shares that they own in such registration,
subject to customary restrictions specified in the Stockholders Agreement
such as lock-up periods and discretionary underwriters’
cutbacks;
|
|
·
|
The
Investor Group will receive annual, quarterly and monthly financial
statements and an annual budget;
and
|
|
·
|
The
Investor Group will have preemptive rights to purchase their pro rata
portion of any new issuance of capital stock or securities convertible for
capital stock issued by us, subject to exceptions specified in the
Stockholders Agreement.
|
|
·
|
The
shares of Preferred Stock accrue dividends at the rate of 8% per annum,
based on the initial purchase price of $0.60 per share of Preferred Stock,
subject to adjustment under certain conditions, and this dividend must be
paid before any dividend on Common Stock may be declared or
paid;
|
|
·
|
The
holders of Preferred Stock are entitled, upon certain liquidation events,
to a liquidation preference senior to the Common Stock that is equal to
the greater of the purchase price of their Preferred Stock plus all
accrued but unpaid dividends or the amount they would receive in the
transaction if they were to participate on an as-converted-to-Common Stock
basis;
|
|
·
|
Subject
to certain exceptions, the holders of Preferred Stock are entitled to a
downward adjustment in the price at which their shares convert into Common
Stock (increasing the number of shares of Common Stock issuable upon
conversion) upon the issuance of securities by us at a price below the
conversion price of the Preferred Stock then in
effect.
|
|
·
|
For
so long as at least 100,000 shares of Preferred Stock remain outstanding,
the vote or written consent of the holders of two-thirds of the
outstanding Preferred Stock shall be necessary for us to take any of the
following actions:
|
|
·
|
effecting
or validating any amendment, alteration or repeal of any provision of our
Certificate of Incorporation or bylaws (including the Certificate of
Designations) that adversely affects the holders of Preferred
Stock;
|
|
·
|
effecting
a “liquidation event” as defined in the Certificate of
Designations;
|
|
·
|
incurring
or guaranteeing any indebtedness for borrowed money in excess of $1.0
million in the aggregate, not including amounts of indebtedness set forth
in an approved annual budget, operating budget or business
plan;
|
|
·
|
redeeming,
purchasing or otherwise acquiring for value (or paying into or setting
aside for a sinking fund for such purpose), or declaring or paying
dividends on or making other distributions with respect to, any securities
other than the Preferred Stock (except for certain
exceptions);
|
|
·
|
authorizing
or issuing (A) additional shares of Preferred Stock, (B) equity securities
convertible into or exercisable for shares of Preferred Stock, or (C) any
equity securities senior or pari passu with the
Preferred Stock as to liquidation preferences, redemption rights or
dividend rights;
|
|
·
|
acquiring,
directly or through a subsidiary, any business (whether by purchase of
stock or assets) for consideration in excess of $5.0
million;
|
|
·
|
making
any changes in tax or accounting methods or policies, other than as
required by United States generally accepted accounting principles, or any
change in our auditors;
|
|
·
|
selling
or disposing of assets by us exceeding $1.0
million;
|
|
·
|
adopting
an annual budget, operating budget or business
plan;
|
|
·
|
making
capital expenditures in excess of $1.0 million, in the aggregate, per
fiscal year, not included in an approved annual budget, operating budget
or business plan;
|
|
·
|
deviating
in any material manner from the approved business
plan;
|
|
·
|
creating
any direct or indirect subsidiary;
|
|
·
|
making
of any investments in any other entity, other than approved
investments;
|
|
·
|
commencing
or terminating the employment of any executive officer, or amending or
revising the terms of any employment agreement with any such
officer;
|
|
·
|
altering
the size of the Board;
|
|
·
|
agreeing
to take any action which could impair our ability to honor the rights and
preferences of the Preferred Stock;
|
|
·
|
entering
into any transaction with an affiliate other than transactions involving
compensation, benefits, personnel and related matters with respect to our
employees who are not executive officers;
and
|
|
·
|
granting
any exclusive rights to any of our intellectual
property.
|
|
·
|
Each
stockholder who is a party to the agreement agrees to vote his, her or its
shares of Common Stock and Preferred Stock in favor of any sale of the
Company approved by the Board and holders of at least two-thirds of the
outstanding Preferred Stock; and
|
|
·
|
Each
stockholder who is a party to the agreement agrees to restrict the manner
by which such stockholder may sell his, her or its shares of our capital
stock.
|
Legal
fees
|
$ | 735,000 | ||
Transfer
and exchange agent fees
|
6,000 | |||
Fees
and expenses for Navigant fairness opinion
|
140,000 | |||
Printing
and mailing costs
|
4,000 | |||
Accounting
|
10,000 | |||
Special
Committee Compensation
|
20,000 | |||
Insurance
|
82,000 | |||
Miscellaneous
(including Commission filing fees)
|
3,000 | |||
Total
|
$ | 1,000,000 |
|
·
|
approximately
16.3 million shares of Common Stock for issuance upon exercise of options
granted or which may be granted under our stock option
plans;
|
|
·
|
approximately
7.0 million shares of Common Stock for issuance upon exercise of warrants
currently held by the Investor Group as well as certain of our current and
former directors, executive officers and service
providers;
|
|
·
|
a
maximum of approximately 7.5 million shares of Common Stock that may be
issued upon conversion of outstanding Convertible
Notes;
|
|
·
|
approximately
31.3 million shares of Common Stock for issuance upon conversion of
currently outstanding shares of Preferred Stock;
and
|
|
·
|
a
maximum of approximately 33.3 million shares of Common Stock for issuance
upon conversion of shares of Preferred Stock that may be issued in the
Financing.
|
High
|
Low
|
|||||||
Year Ended December 31,
2006
|
||||||||
First
Quarter
|
$ | 1.53 | $ | 1.01 | ||||
Second
Quarter
|
1.50 | 1.05 | ||||||
Third
Quarter
|
1.17 | 0.76 | ||||||
Fourth
Quarter
|
0.98 | 0.49 | ||||||
Year Ended December 31,
2007
|
||||||||
First
Quarter
|
$ | 0.67 | $ | 0.52 | ||||
Second
Quarter
|
0.53 | 0.18 | ||||||
Third
Quarter
|
0.39 | 0.18 | ||||||
Fourth
Quarter
|
0.25 | 0.05 |
|
|
Year Ending December 31,
2008
|
||||||||
First
Quarter
|
$ | 0.11 | $ | 0.07 | ||||
Second
Quarter
|
0.10 | 0.05 | ||||||
Third
Quarter
|
0.13 | 0.06 | ||||||
Fourth
Quarter (through December 19, 2008)
|
0.13 | 0.08 |
|
|
Beneficial Owner (1)
|
Number of Shares
Beneficially Owned Prior to
the Reverse/Forward Stock
Split and the Financing
|
Percent of
Total
|
Number of Shares
Beneficially Owned After
the Reverse/Forward Stock
Split and the Financing(2)
|
Percent
of
Total
|
||||||||||||
Investor Group:
|
||||||||||||||||
Entities
affiliated with Essex Woodlands Health Ventures(3)
|
23,685,378 | 31.4 | % | 27,018,711 | 37.1 | % | ||||||||||
21
Waterway Avenue, Suite 225
|
||||||||||||||||
The
Woodlands, TX 77380
|
||||||||||||||||
Entities
affiliated with Psilos Group Partners (4)
|
16,654,920 | 21.4 | % | 37,904,920 | 40.7 | % | ||||||||||
140
Broadway, 51st
Floor
|
||||||||||||||||
New
York, NY 10005
|
||||||||||||||||
John
Pappajohn (5)
|
17,383,765 | 22.7 | % | 19,467,098 | 26.7 | % | ||||||||||
c/o
Equity Dynamics, Inc.
2116
Financial Center
Des
Moines, IA 50309
|
||||||||||||||||
Hickory
Venture Capital Corporation (6)
|
14,462,016 | 19.9 | % | 16,962,016 | 24.4 | % | ||||||||||
301
Washington Street, NW, Suite 301
|
||||||||||||||||
Huntsville,
AL 35801
|
||||||||||||||||
Derace
L. Schaffer (7)
|
5,967,074 | 8.2 | % | 10,133,741 | 14.3 | % | ||||||||||
c/o
The Lan Group
3611
Cole Avenue, Suite #188
Dallas,
TX 75204
|
||||||||||||||||
Other
5% Stockholders:
|
||||||||||||||||
Principal
Life Insurance Company
|
3,745,350 | 5.5 | % | 3,745,350 | 6.1 | % | ||||||||||
711
High Street
Des
Moines, IA 50392
|
||||||||||||||||
Executive
Officers and Other Directors:
|
||||||||||||||||
Chris
E. Paterson (8)
|
1,317,666 | 1.9 | % | 2,067,666 | 3.2 | % | ||||||||||
Michael
J. Condron(9)
|
789,474 | 1.2 | % | 789,474 | 1.3 | % | ||||||||||
Thomas
J. Hannon
|
— | — | — | — | ||||||||||||
Mark
L. Pacala (3)
|
— | — | — | — | ||||||||||||
Albert
S. Waxman (4)
|
16,688,627 | 21.5 | % | 37,904,920 | 40.7 | % | ||||||||||
William
C. Stapleton (10)
|
50,000 | * | 50,000 | * | ||||||||||||
Michael
J. Barber (11)
|
50,000 | * | 50,000 | * | ||||||||||||
Directors
and Executive Officers as a group (8 persons)
|
42,212,899 | 45.0 | % | 70,462,899 | 60.7 | % | ||||||||||
Other
Named Executive Officers:
|
||||||||||||||||
Thomas
L. Tran
|
— | * | — | — | ||||||||||||
Julie
A. Meek (12)
|
250,000 | * | 250,000 | * | ||||||||||||
John
R. Pegues(13)
|
250,000 | * | 250,000 | * |
(1)
|
This
table is based upon information supplied by officers, directors and
principal stockholders and Schedules 13D and 13G filed with the
Commission. Unless otherwise indicated in the footnotes to this table and
subject to community property laws where applicable, we believe that each
of the stockholders named in this table has sole voting and investment
power with respect to the shares indicated as beneficially owned.
Applicable percentages with respect to shares beneficially owned prior to
the Reverse/Forward Stock Split and Financing are based on 67,538,976
shares of our Common Stock outstanding on December 5, 2008, adjusted as
required by rules promulgated by the Commission, including the effects of
6,250,000 shares of our Preferred Stock outstanding on December 5, 2008
that are convertible into an aggregate of 31,250,000 shares of Common
Stock. Applicable percentages with respect to shares
beneficially owned after the consummation of the Reverse/Forward Stock
Split and Financing are based on 61,691,317 shares of our Common Stock
outstanding, adjusted as required by rules promulgated by the Commission,
including the effects of an additional 6,666,667 shares of our Preferred
Stock that will be issued in connection with the Financing (assuming gross
proceeds of $4.0 million) and that will initially be immediately
convertible into an aggregate of 33,333,333 shares of Common
Stock.
|
(2)
|
For
purposes of the calculations in this table, we have assumed (i) the
repurchase of 5,847,659 shares of our Common Stock as part of the
Reverse/Forward Stock Split and (ii) the maximum issuance of $4.0 million
in shares of Preferred Stock in the
Financing.
|
(3)
|
Amounts
beneficially owned prior to the Reverse/Forward Stock Split and Financing
consist of 3,476,930 shares of Common Stock, 386,277 shares of Common
Stock issuable upon exercise of fully exercisable warrants, and 1,562,500
shares of Common Stock issuable upon conversion of shares of Preferred
Stock, in each case held of record by Essex Woodlands Health Ventures Fund
IV, L.P., and 12,413,346 shares of Common Stock, 1,158,825 shares of
Common Stock issuable upon exercise of fully exercisable warrants, and
4,687,500 shares of Common Stock issuable upon conversion of shares of
Preferred Stock, in each case held of record by Essex Woodlands Health
Ventures Fund V, L.P. James L. Currie, Martin P. Sutter and
Immanuel Thangaraj are the managers of each of Essex Woodlands Health
Ventures IV, LLC and Essex Woodlands Health Ventures V, LLC, the
respective general partners of the stockholders of record. Mr.
Pacala, one of our directors, is a manager of other entities affiliated
with the general partners. Amounts beneficially owned after the
Reverse/Forward Stock Split and the Financing assume the issuance of
166,667 shares of Preferred Stock to Essex Woodlands Health Ventures Fund
IV, L.P. in the Financing, which would be convertible into 833,335 shares
of our Common Stock and the issuance of 500,000 shares of Preferred Stock
to Essex Woodlands Health Ventures Fund V, L.P. in the Financing, which
would be convertible into 2,500,000 shares of our Common
Stock. Assuming the conversion of all outstanding Preferred
Stock into an additional 64,583,333 shares of Common Stock, the entities
affiliated with Essex Woodlands Health Ventures would hold an aggregate of
approximately 21.1% of the total shares outstanding after consummation of
the Reverse/Forward Stock Split and
Financing.
|
(4)
|
Amounts
beneficially owned prior to the Reverse/Forward Stock Split and Financing
consist of 3,347,510 shares of Common Stock and 4,166,670 shares of Common
Stock issuable upon conversion of shares of Preferred Stock, in each case
held of record by Psilos Group Partners, L.P., 3,155,066 shares of Common
Stock held of record, 4,166,670 shares of Common Stock issuable upon
conversion of shares of Preferred Stock held of record and 1,485,671
shares of Common Stock issuable upon exercise of fully exercisable
warrants, in each case held of record by Psilos Group Partners II, L.P.,
and 333,333 shares of Common Stock issuable upon exercise of warrants
exercisable within 60 days of December 5, 2008, held by Psilos/CareGuide
Investment, L.P. For Dr. Waxman only, amounts also include
33,707 shares of Common Stock held of record by Dr.
Waxman. Amounts beneficially owned after the Reverse/Forward
Stock Split and the Financing assume the issuance of 4,250,000 shares of
Preferred Stock in the Financing to Psilos/CareGuide Investment, L.P.,
which would be convertible into 21,250,000 shares of our Common Stock, and
333,333 shares of Common Stock issuable upon the exercise of warrants
exercisable within 60 days of December 5, 2008, held by Psilos/CareGuide
Investment, L.P., and the repurchase of shares held of record
by Dr. Waxman. Dr. Waxman and Stephen M. Krupa are
the managing members of Psilos Group Investors, LLC (“Psilos
Investors I”). Dr. Waxman, Jeffrey M. Krauss and Stephen M. Krupa
are the managing members of each of Psilos Group Investors II, LLC (“Psilos
Investors II”) and, along with Joseph Riley, David Eichler and Lisa
Suennen, Psilos Group Investors III, LLC (“Psilos
Investors III”). Each of Psilos Investors I, Psilos
Investors II and Psilos Investors III are the respective general partners
of the securityholders of record. Each of such individuals
shares voting and dispositive power with respect to the shares held by the
securityholders of record and disclaims beneficial ownership of the shares
in which he or she has no pecuniary interest. Assuming the
conversion of all outstanding Preferred Stock into an additional
64,583,333 shares of Common Stock, the entities affiliated with Psilos
Group Partners would hold an aggregate of approximately 29.6% of the total
shares outstanding after consummation of the Reverse/Forward Stock Split
and Financing.
|
(5)
|
Amounts
beneficially owned prior to the Reverse/Forward Stock Split and Financing
consist of 6,625,521 shares of Common Stock held of record by Mr.
Pappajohn; 30,000 shares of Common Stock held of record by Halkis, Ltd., a
sole proprietorship owned by Mr. Pappajohn; 30,000 shares of Common
Stock held of record by Thebes, Ltd., a sole proprietorship owned by
Mr. Pappajohn’s wife; 30,000 shares of Common Stock held directly by
Mr. Pappajohn’s wife; 1,666,936 shares of Common Stock held by a
voting trust; 8,333,340 shares of Common Stock issuable upon conversion of
shares of Preferred Stock held of record by Mr. Pappajohn; and 667,968
shares of Common Stock issuable upon exercise of warrants exercisable
within 60 days of December 5, 2008. Amounts beneficially owned
after the Reverse/Forward Stock Split and the Financing assume the
issuance of 416,667 shares of Preferred Stock in the Financing, which
would be convertible into 2,083,335 shares of our Common Stock, and
667,968 shares of Common Stock issuable upon the exercise of warrants
exercisable within 60 days of December 5,
2008. Mr. Pappajohn disclaims beneficial ownership of the
shares owned by Thebes, Ltd., by his spouse and by the voting
trust. Assuming the conversion of all outstanding Preferred
Stock into an additional 64,583,333 shares of Common Stock, Mr. Pappajohn
would hold an aggregate of approximately 15.3% of the total shares
outstanding after consummation of the Reverse/Forward Stock Split and
Financing.
|
(6)
|
Amounts
beneficially owned prior to the Reverse/Forward Stock Split and Financing
consist of 9,166,247 shares of Common Stock, 1,129,109 shares of Common
Stock issuable upon exercise of fully exercisable warrants and 4,166,660
shares of Common Stock issuable upon conversion of shares of Preferred
Stock. Amounts beneficially owned after the Reverse/Forward
Stock Split and the Financing assume the issuance of 500,000 shares of
Preferred Stock in the Financing, which would be convertible into
2,500,000 shares of our Common Stock. Assuming the conversion
of all outstanding Preferred Stock into an additional 64,583,333 shares of
Common Stock, Hickory would hold an aggregate of approximately 13.3% of
the total shares outstanding after consummation of the Reverse/Forward
Stock Split and Financing.
|
(7)
|
Amounts
beneficially owned prior to the Reverse/Forward Stock Split and Financing
consist of 1,120,447 shares of Common Stock held of record by Dr.
Schaffer; 12,000 shares of Common Stock held of record by
Dr. Schaffer’s children; 4,166,660 shares of Common Stock issuable
upon conversion of shares of Preferred Stock, in each case held of record
by Dr. Schaffer; and 667,967 shares of Common Stock issuable upon exercise
of warrants exercisable within 60 days of December 5,
2008. Amounts beneficially owned after the Reverse/Forward
Stock Split and the Financing assume the issuance of 833,333 shares of
Preferred Stock in the Financing, which would be convertible into
4,166,667 shares of our Common Stock, and 667,967 shares of Common Stock
issuable upon the exercise of warrants exercisable within 60 days of
December 5, 2008. Assuming the conversion of all outstanding
Preferred Stock into an additional 64,583,333 shares of Common Stock, Dr.
Schaffer would hold an aggregate of approximately 8.0% of the total shares
outstanding after consummation of the Reverse/Forward Stock Split and
Financing.
|
(8)
|
Amounts
beneficially owned prior to the Reverse/Forward Stock Split and Financing
consist of 1,017,666 shares of Common Stock issuable pursuant to early
exercise features of an option exercisable within 60 days of December 5,
2008 and 300,000 shares of Common Stock issuable upon exercise of other
options exercisable within 60 days of December 5, 2008. Of the
shares issuable pursuant to early exercise features, 56,537 shares had not
vested as of December 5, 2008 and were not transferable by Dr. Paterson at
that time. Accordingly, Dr. Paterson is not deemed to have investment
power over such shares.
|
|
(9)
|
Represents
shares of Common Stock issuable pursuant to an option exercisable within
60 days of December 5, 2008.
|
(10)
|
Represents
shares of Common Stock issuable pursuant to a warrant exercisable within
60 days of December 5, 2008.
|
|
(11)
|
Represents
shares of Common Stock issuable pursuant to a warrant exercisable within
60 days of December 5, 2008.
|
|
(12)
|
Represents
shares of Common Stock issuable pursuant to an option exercisable within
60 days of December 5, 2008. Ms. Meek is currently a consultant
to us.
|
|
(13)
|
Represents
shares of Common Stock issuable pursuant to an option exercisable within
60 days of December 5, 2008. Mr. Pegues’ employment with us
ceased as of September 12, 2008 and according to the terms of the option,
it is not exercisable after December 11,
2008.
|
Nine months
Ended
September 30,
2008
|
Nine months
Ended
September 30,
2007
|
Year ended
December 31,
2007
|
Nine months ended
December 31,
2006
|
|||||||||||||
Pretax
income from continuing operations
|
$ | (3,162 | ) | $ | (7,096 | ) | $ | (16,486 | ) | $ | (229 | ) | ||||
Fixed
charges (1)
|
1,207 | 1,374 | 1,788 | 1,381 | ||||||||||||
Preference
dividends (2)
|
165 | – | – | – | ||||||||||||
Earnings/(Losses)
from continuing operations before fixed charges
|
(1,955 | ) | (5,722 | ) | (14,698 | ) | 1,152 | |||||||||
Ratio
of earnings to fixed charges
|
(3 | ) | (3 | ) | (3 | ) | (3 | ) | ||||||||
Ratio
of earnings to combined fixed charges and preference
dividends
|
(4 | ) | (4 | ) | (4 | ) | (4 | ) |
Name
|
Age
|
Position
|
||
Executive
Officers:
|
||||
Dr.
Chris E. Paterson
|
48
|
Chief
Executive Officer and Director
|
||
Mr.
Michael J. Condron
|
38
|
Executive
Vice Chairman and Director
|
||
Mr.
Thomas J. Hannon
|
45
|
Executive
Vice President of Administration
|
||
Non-Employee
Directors:
|
||||
Dr.
Albert S. Waxman
|
67
|
Senior
Managing Member, Psilos Group and Chairman of the Board
|
||
Mr.
John Pappajohn
|
80
|
President,
Equity Dynamics, Inc.
|
||
Dr.
Derace L. Schaffer
|
61
|
Physician
and Chief Executive Officer, The Lan Group
|
||
Mr.
Mark L. Pacala
|
53
|
Managing
Director, Essex Woodlands Health Ventures
|
||
Mr.
William C. Stapleton
|
44
|
Chief
Executive Officer, Healthplanone
|
||
Dr.
Michael J. Barber
|
60
|
Physician
and Healthcare
Consultant
|
|
·
|
J.
Thomas Noojin is the president of Hickory. His business address
is 301 Washington Street NW, Suite 301, Huntsville, Alabama 35801, and his
business telephone number is
256-539-1931;
|
|
·
|
Monro
B. Lanier, III, is the vice president of Hickory. His business
address is 301 Washington Street NW, Suite 301, Huntsville, Alabama 35801,
and his business telephone number is
256-539-1931;
|
|
·
|
C.W.
Knight is executive vice president of the First Tennessee Bank National
Association. His business address is 165 Madison Street, 3rd
Floor, Memphis, Tennessee 38103, and his business telephone number is
901-523-4591; and
|
|
·
|
Christine
B. Munson is executive vice president of the First Tennessee Bank National
Association. Her business address is 165 Madison Street, 3rd
Floor, Memphis, Tennessee 38103, and her business telephone number is
901-523-4246.
|
|
·
|
the
occurrence of any event, change or other circumstance that could give rise
to the abandonment of the Reverse/Forward Stock
Split;
|
|
·
|
the
failure of the Reverse/Forward Stock Split to be consummated for any other
reason, including, without limitation, failure to consummate the
Financing;
|
|
·
|
the
outcome of any legal proceedings that may be instituted against us and
others relating to the Reverse/Forward Stock Split, the deregistration of
our Common Stock, or the termination of the quotation of our Common Stock
on the OTCBB;
|
|
·
|
the
occurrence of any event, change or other circumstance that could prevent
or delay us from deregistering our Common Stock, including, without
limitation, any failure of the Reverse/Forward Stock Split to result in
the reduction of the number of our stockholders of record to below
300;
|
|
·
|
the
effect of the Reverse/Forward Stock Split and deregistration of our Common
Stock on our customer relationships, operating results and business
generally;
|
|
·
|
the
amount of the costs, fees, expenses and charges related to the
Reverse/Forward Stock Split and the other transactions described
herein;
|
|
·
|
the
amount of cost savings that we expect to achieve as a result of
deregistering our Common Stock; and
|
|
·
|
the risk factors
discussed in our Annual Report on Form 10-K for the fiscal year ended
December 31, 2007 and our Quarterly Report on Form 10-Q for
the quarter ended September 30, 2008, which you are urged to read in their
entirety in connection with any decision to buy or sell or engage in any
other kind of transaction involving our Common Stock in advance of the
consummation of the Reverse/Forward Stock Split.
|
By
Order of the Board,
|
|
/s/
Chris E. Paterson
|
|
Chris
E. Paterson
Chief
Executive Officer
|
CareGuide,
Inc.
|
|
/s/ Chris E. Paterson
|
|
Chris
E. Paterson
|
|
Chief
Executive Officer
|
CareGuide,
Inc.
|
|
/s/ Chris E. Paterson
|
|
Chris
E. Paterson
|
|
Chief
Executive Officer
|
Annex
B
|
Navigant
Consulting, Inc.
30
South Wacker Drive, Suite 3100
Chicago,
IL 60606
Telephone
312.583.5700
|
|
1.
|
Reviewed
the letter agreement (including the attached term sheet) dated April 16,
2008 by the members of the Purchasing Group and addressed to the Company
related to the Transaction (the “April 2008 Letter Agreement”) as well as
a June 3, 2008 letter from Dr. Michael Barber, a member of the Special
Committee of the Board of Directors (the “Barber Letter”), outlining the
going private transaction proposal;
|
|
2.
|
Reviewed
the Company’s financial statements, in the form provided to
Navigant by CareGuide management, for the fiscal years ended December 31,
2006 and December 31, 2007, and for the three-month periods ended March
31, 2007 and March 31, 2008;
|
|
3.
|
Reviewed
the Company’s publicly available SEC filings, including its annual reports
for the periods ended December 31, 2006 and 2007, which include audited
financial statements for the fiscal years 2006 and 2007 as well as
quarterly financial reports for fiscal 2006 and
2007;
|
|
4.
|
Reviewed
minutes of the Company’s board of directors for the previous two
years;
|
|
5.
|
Reviewed
a marketing presentation dated April 2008 prepared by Company management
highlighting the Company’s business, ownership, leadership, repositioning
strategy, industry trends, competitors, product/service offerings, key
customers, and financial
information;
|
|
6.
|
Visited
the Company’s headquarters in Coral Springs,
Florida;
|
|
7.
|
Met
with certain members of the Company’s senior and operating management to
discuss the Company’s operations, repositioning strategy, key customers,
historical/prospective financial results, future prospects (including risk
factors), net operating loss (“NOL”) carryforwards, potential
merger/acquisition candidates, and the rationale for the
Transaction;
|
|
8.
|
Reviewed
publicly available financial data, stock market performance data, and
market multiples of companies in the healthcare services, managed health,
and healthcare technology sectors for comparative
purposes;
|
|
9.
|
Reviewed
recent, arms-length transactions involving similar
companies;
|
10.
|
Reviewed
the stock price history and reported events of the Company;
and
|
|
11.
|
Conducted
such other studies, analyses and inquiries as we deemed
appropriate.
|
Page
|
||
1.
|
Board
of Directors
|
1
|
2.
|
Irrevocable
Proxy; Conflicting Agreements
|
3
|
3.
|
Legend
|
4
|
4.
|
Disposition
of Securities; No Circumvention
|
4
|
5.
|
Right
of First Refusal
|
4
|
6.
|
Tag-Along
|
5
|
7.
|
Sale
of the Company
|
6
|
8.
|
Permitted
Transfers
|
8
|
9.
|
Preemptive
Rights
|
8
|
10.
|
Financial
Statements and Other Information
|
10
|
11.
|
Representations
and Warranties
|
11
|
12.
|
Registration
Rights
|
12
|
13.
|
Term
|
22
|
14.
|
Definitions
|
22
|
15.
|
Transfer;
Transfers in Violation of Agreement
|
26
|
16.
|
Additional
Investors
|
27
|
17.
|
Descriptive
Headings
|
27
|
18.
|
Amendment
and Waiver
|
27
|
19.
|
Severability
|
27
|
20.
|
Entire
Agreement
|
27
|
21.
|
Successors
and Assigns
|
27
|
22.
|
Counterparts
|
27
|
23.
|
Remedies
|
28
|
24.
|
Notices
|
28
|
25.
|
Governing
Law
|
29
|
26.
|
Venue
|
29
|
27.
|
Waiver
of Jury Trial
|
29
|
28.
|
No
Effect Upon Lender Relationship
|
29
|
29.
|
References
to Securities
|
30
|
30.
|
Attorneys’
Fees
|
30
|
31.
|
Existing
Stockholders Agreement
|
30
|
32.
|
Exculpation
|
30
|
33.
|
Dealings
with the Company
|
30
|
34.
|
Fiduciary
Duty
|
31
|
35.
|
No
Third-Party Beneficiaries
|
31
|
36.
|
Recapitalization,
etc
|
31
|
Term
|
Section
|
Term
|
Section
|
|||
“Agreement”
|
Recitals
|
“Other Accredited
Stockholder”
|
§9(d)
|
|||
“Approved Sale”
|
§7(a)
|
“Other
Stockholders”
|
§5(a)
|
|||
“Availability
Notice”
|
§5(b)
|
“Pappajohn”
|
Recitals
|
|||
“Available
Securities”
|
§5(b)
|
“Permitted
Transferee”
|
§8
|
|||
“Board of
Directors”
|
§1(a)
|
“Piggyback
Securities”
|
§12(b)
|
|||
“Buyer”
|
§6(a)
|
“Preemptive
Notice”
|
§9(a)
|
|||
“Company
Securities”
|
§12(c)(i)(A)
|
“Psilos
Directors”
|
§1(a)(ii)(A)
|
|||
“Company Stock”
|
§12(b)(iv)
|
“Psilos I”
|
Recitals
|
|||
“Covered Person”
|
§31
|
“Psilos II”
|
Recitals
|
|||
“Demand Notice”
|
§12(a)(i)
|
“Psilos”
|
Recitals
|
|||
“Demand
Securities”
|
§12(a)
|
“Purchase
Agreement”
|
Recitals
|
|||
“Disposing
Stockholder”
|
§5
|
“Requesting
Stockholders”
|
§12(a)
|
|||
“Disposing Tag-Along
Stockholder”
|
§6(a)
|
“Reverse Stock
Split”
|
Recitals
|
|||
“Essex”
|
Recitals
|
“Sale Notice”
|
§5(a)
|
|||
“Executive”
|
Recitals
|
“Sales Notice
Expiration”
|
§5(d)
|
|||
“Existing Stockholders
Agreement”
|
§30
|
“Schaffer”
|
Recitals
|
|||
“GAAP”
|
§10(a)(i)
|
“Schedule of
Stockholders”
|
Recitals
|
|||
“Hickory”
|
Recitals
|
“Series A Preferred
Stock”
|
Recitals
|
|||
“Initial Subscribing
Stockholder”
|
§9(d)
|
“Stockholders”
|
Recitals
|
|||
“Investor Group”
|
§32
|
“Subscribing
Stockholder”
|
§5(c)
|
|||
“Investors”
|
Recitals
|
“Tag-Along Sale
Notice”
|
§6(a)
|
|||
“New Issue
Securities”
|
§9
|
“Tag-Along Sale”
|
§6(b)
|
|||
“Non-Disposing
Stockholder”
|
§6(a)
|
“Transfer”
|
§4
|
|||
“Offered
Securities”
|
§5(a)
|
If to the Company,
to:
CareGuide,
Inc.
4401 NW 124th
Avenue
Coral Springs,
Florida 33065
Fax: (954)
796-5551
Attn: Chief Executive
Officer
|
with
a copy (which shall not constitute effective notice) to:
Cooley
Godward Kronish LLP
777
6th Street, NW
Suite
1100
Washington,
D.C. 20001
Fax: (202)
842-7899
Attn: Aaron
J. Velli
|
If to Psilos,
to:
Psilos
Group Managers, L.L.C.
140
Broadway, 51st Floor
New
York, New York 10005
Attn: Jeffrey
M. Krauss
|
with
a copy (which shall not constitute effective notice) to:
DLA
Piper US LLP
1251
Avenue of the Americas
New
York, New York 10020
Fax: (212)
884-8522
Attn: Christopher
P. Giordano
|
If
to an Executive or a Stockholder other than Psilos, to his, her or its
address set forth on the Company’s
records.
|
COMPANY:
|
|
CareGuide,
Inc.
|
|
By:
|
|
Name:
|
|
Its:
|
INVESTORS:
|
|
Essex
Woodlands Health Ventures Fund IV, L.P.
|
|
By: Essex
Woodlands Health Ventures IV, L.L.C.
|
|
Its
General Partner
|
|
By:
|
|
Name: Mark
Pacala
|
|
Title: Authorized
Signatory
|
|
Essex
Woodlands Health Ventures Fund V, L.P.
|
|
By: Essex
Woodlands Health Ventures V, L.L.C.
|
|
Its
General Partner
|
|
By:
|
|
Name: Mark
Pacala
|
|
Title: Authorized
Signatory
|
INVESTORS:
|
|
Psilos
Group Partners II, L.P.
|
|
By: Psilos
Group Investors II, LLC
|
|
Its
General Partner
|
|
By:
|
|
Name: Albert
S. Waxman
|
|
Title: Senior
Managing Member
|
|
Psilos
Group Partners, L.P.
|
|
By: Psilos
Group Investors, LLC
|
|
Its
General Partner
|
|
By:
|
|
Name: Albert
S. Waxman
|
|
Title: Senior
Managing
Member
|
INVESTORS:
|
|
Hickory
Venture Capital Corporation
|
|
By:
|
|
Name: J.
Thomas Noojin
|
|
Title: President
|
INVESTORS:
|
John
Pappajohn
|
INVESTORS:
|
Derace
L. Schaffer,
M.D.
|
EXECUTIVE:
|
Chris
E. Paterson
|
EXECUTIVE:
|
Michael
J. Condron
|
EXECUTIVE:
|
William
C.
Stapleton
|
Stockholder
|
Classification
|
Number of Shares of
Outstanding Common
Stock
|
||
Essex
Woodlands Health Ventures Fund IV, L.P.
|
Investor
|
|||
Essex
Woodlands Health Ventures Fund V, L.P.
|
Investor
|
|||
Psilos
Group Partners, L.P.
|
Investor
|
|||
Psilos
Group Partners II, L.P.
|
Investor
|
|||
Hickory
Venture Capital Corporation
|
Investor
|
|||
Derace
L. Schaffer, M.D.
|
Investor
|
|||
John
Pappajohn
|
Investor
|
|||
Chris
E. Paterson
|
Executive
|
|||
Michael
J. Condron
|
Executive
|
|||
William
C. Stapleton
|
Executive
|
|||
Michael
J. Barber, M.D.
|
Executive
|
|||
Total
|
|
(a)
|
The
shares of such series shall be designated as “Series A Preferred Stock”
and the number of shares constituting such series is hereby increased from
6,250,000 to 12,916,667 in the
aggregate.
|
|
(a)
|
General
Rights. Each holder of shares of the Series A Preferred
Stock shall be entitled to the number of votes equal to the number of
shares of Common Stock into which such shares of Series A Preferred Stock
could be converted (pursuant to Section 5 hereof) immediately after the
close of business on the record date fixed for such meeting or the
effective date of such written consent and shall have voting rights and
powers equal to the voting rights and powers of the Common Stock and shall
be entitled to notice of any stockholders’ meeting in accordance with the
bylaws of the Corporation. Except as otherwise provided herein
or as required by law, the Series A Preferred Stock shall vote together
with the Common Stock at any annual or special meeting of the stockholders
and not as a separate class, and may act by written consent in the same
manner as the Common Stock.
|
|
(b)
|
Separate Vote of Series A
Preferred Stock. For so long as at least one-hundred
thousand (100,000) shares of Series A Preferred Stock remain outstanding,
in addition to any other vote or consent required herein or by law, the
vote or written consent of the holders of at least sixty-six and
two-thirds percent (66⅔%) of the outstanding Series A Preferred Stock
(“66⅔% in
Interest”) shall be necessary for any of the following
actions:
|
|
(i)
|
effecting
or validating any amendment, alteration, or repeal of any provision of the
Certificate of Incorporation or the bylaws of the Corporation (including
any filing or amending of a Certificate of Designation), that adversely
affects the holders of the Series A Preferred Stock including, without
limitation, any such amendment, alteration or repeal that alters or
changes the voting or other powers, preferences, or other special rights,
privileges or restrictions of the Series A Preferred Stock so as to affect
them adversely;
|
|
(ii)
|
a
Liquidation Event;
|
|
(iii)
|
incurring
or guaranteeing any indebtedness for borrowed money in excess of
$1,000,000 in the aggregate, not including amounts of indebtedness set
forth in an annual budget, operating budget or business plan approved
pursuant to clause (ix) below;
|
|
(iv)
|
redeeming,
purchasing or otherwise acquiring for value (or paying into or setting
aside for a sinking fund for such purpose), or declaring or paying
dividends on or making other distributions with respect to, any securities
other than the Series A Preferred Stock (except for any acquisition of
Common Stock by the Corporation otherwise permitted by Section 3(c)(i) and
(ii) hereof);
|
|
(v)
|
authorizing
or issuing (A) additional shares of Series A Preferred Stock, (B) equity
securities convertible into or exercisable for shares of Series A
Preferred Stock, or (C) any equity securities senior or pari passu with the
Series A Preferred Stock as to liquidation preferences, redemption rights
or dividend rights;
|
|
(vi)
|
the
acquisition by the Corporation or any subsidiary of the Corporation of any
business (whether by purchase of stock or assets) for consideration in
excess of $5,000,000;
|
|
(vii)
|
any
changes in tax or accounting methods or policies, other than as required
by United States generally accepted accounting principles (“GAAP”),
and any change in the auditors of the Corporation or any subsidiary of the
Corporation;
|
|
(viii)
|
any
sales or dispositions of assets of the Corporation exceeding
$1,000,000;
|
|
(ix)
|
the
adoption of an annual budget, operating budget or business plan of the
Corporation or any subsidiary of the
Corporation;
|
|
(x)
|
capital
expenditures in excess of $1,000,000, in the aggregate, per fiscal year,
not included in annual budget, operating budget or business plan of the
Corporation or any subsidiary of the
Corporation;
|
|
(xi)
|
deviate
in any material manner from the business plan of the Corporation approved
pursuant to clause (ix) above;
|
|
(xii)
|
the
creation of any direct or indirect subsidiary of the
Corporation;
|
|
(xiii)
|
the
making of any investments in any other entity, other than investments
approved pursuant to clause (vi) or
(xii);
|
|
(xiv)
|
commencing
or terminating the employment of any executive officer of the Corporation
or any subsidiary of the Corporation, or amending or revising the terms of
any employment agreement with any such
officer;
|
|
(xv)
|
altering
the size of the Board;
|
|
(xvi)
|
agreeing
to take any action which could impair the Corporation’s ability to honor
the rights and preferences of the Series A Preferred
Stock;
|
|
(xvii)
|
entering
into any transaction with an affiliate other than transactions involving
compensation, benefits, personnel and related matters with respect to the
Corporation’s employees who are not executive officers of the
Corporation;
|
|
(xviii)
|
the
granting of any exclusive rights to any intellectual property of the
Corporation or any subsidiary of the Corporation;
and
|
|
(xix)
|
agreeing
to take any of the foregoing
actions.
|
|
(a)
|
Holders
of Series A Preferred Stock, in preference to the holders of Common Stock,
shall be entitled to accrue dividends from the date of issuance of such
shares of Series A Preferred Stock at the rate of eight percent (8%) of
the Original Issue Price (as defined below) per annum on each outstanding
share of Series A Preferred Stock, which amounts shall be payable in
arrears, on June 30 and December 31 of each year shares of Series A
Preferred Stock remain outstanding on such dates, in either cash or, at
the election of the Corporation, additional shares of Series A Preferred
Stock with a face value, based on the Original Issue Price (as defined
below), equal to the dividend payment required
hereunder.
|
|
(b)
|
The
“Original
Issue Price” of the Series A Preferred Stock shall be sixty cents
($0.60) per share (as adjusted for any stock dividends, combinations,
splits, recapitalizations and the like with respect to such shares after
the filing date hereof).
|
|
(c)
|
So
long as any shares of Series A Preferred Stock are outstanding, the
Corporation shall not pay or declare any dividend, whether in cash or
property, or make any other distribution on the Common Stock, or purchase,
redeem or otherwise acquire for value any shares of Common Stock until all
dividends as set forth in Section 3(a) above on the Series A Preferred
Stock shall have been paid or declared and set apart, except
for:
|
|
(i)
|
acquisitions
of Common Stock by the Corporation pursuant to agreements which permit the
Corporation to repurchase such shares at cost (or the lesser of cost or
fair market value) upon termination of services to the Corporation;
and
|
|
(ii)
|
acquisitions
of Common Stock in exercise of the Corporation’s right of first refusal to
repurchase such shares.
|
|
(d)
|
The
provisions of Section 3(c) shall not apply to a dividend payable solely in
Common Stock to which the provisions of Section 5(f) hereof are
applicable, or any repurchase of any outstanding securities of the
Corporation that is approved by the Board and 66⅔% in
Interest.
|
|
(a)
|
Upon
any liquidation, dissolution, or winding up of the Corporation, whether
voluntary or involuntary, or any change in control of the Corporation,
including any Acquisition or Asset Transfer (a “Liquidation
Event”), before any distribution or payment shall be made to the
holders of any Common Stock, the holders of Series A Preferred Stock shall
be entitled to be paid out of the assets of the Corporation legally
available for distribution for each share of Series A Preferred Stock held
by them, an amount per share of Series A Preferred Stock equal to the
greater of (i) the Original Issue Price (as defined below) plus all
accrued and unpaid dividends on the Series A Preferred Stock or (ii) the
amount such share of Series A Preferred Stock would be entitled to receive
on an as-if-converted basis with the holders of the Common Stock (such
greater amount, the “Liquidation
Preference Amount”). If, upon any such Liquidation
Event, the assets of the Corporation shall be insufficient to make payment
in full to all holders of Series A Preferred Stock of the Liquidation
Preference Amount set forth in this Section 4(a), then such assets (or
consideration) shall be distributed among the holders of Series A
Preferred Stock at the time outstanding, ratably in proportion to the full
amounts to which they would otherwise be respectively
entitled.
|
|
(b)
|
After
the payment of the full Liquidation Preference Amount of the Series A
Preferred Stock as set forth in Section 4(a) above, the remaining assets
of the Corporation legally available for distribution, if any, shall be
distributed ratably to the holders of the Common
Stock.
|
|
(c)
|
For
purposes of Section 4(a), (i) “Acquisition”
shall mean (x) any consolidation or merger of the Corporation with or into
any other corporation or other entity or person, or any other corporate
reorganization, other than any such consolidation, merger or
reorganization in which the shareholders of the Corporation immediately
prior to such consolidation, merger or reorganization, continue to hold at
least a majority of the voting power of the surviving entity in
substantially the same proportions (or, if the surviving entity is a
wholly owned subsidiary, its parent) immediately after such consolidation,
merger or reorganization; or (y) any transaction or series of related
transactions to which the Corporation is a party in which in excess of
fifty percent (50%) of the Corporation’s voting power is transferred;
provided that an
Acquisition shall not include any transaction or series of transactions
principally for bona fide equity financing purposes in which cash is
received by the Corporation or any successor or indebtedness of the
Corporation is cancelled or converted or a combination thereof; and (ii)
“Asset
Transfer” shall mean a sale, lease, exclusive license or other
disposition of all or substantially all of the assets of the
Corporation. In any Acquisition or Asset Transfer, if the
consideration to be received is securities of a corporation or other
property other than cash, its value will be deemed its fair market value
as determined in good faith by the Board on the date such determination is
made.
|
|
(a)
|
Optional
Conversion. Subject to and in compliance with the
provisions of this Section 5, any shares of Series A Preferred Stock may,
at the option of the holder, be converted at any time into fully-paid and
nonassessable shares of Common Stock. The number of shares of
Common Stock to which a holder of Series A Preferred Stock shall be
entitled upon conversion shall be the product obtained by multiplying the
“Series A Preferred Stock Conversion Rate” then in effect (determined as
provided in Section 5(b)) by the number of shares of Series A Preferred
Stock being converted.
|
|
(b)
|
Series A Preferred Stock
Conversion Rate. The conversion rate in effect at any
time for conversion of the Series A Preferred Stock (the “Series A
Preferred Stock Conversion Rate”) shall be the quotient obtained by
dividing the Original Issue Price of the Series A Preferred Stock by the
“Series A Preferred Stock Conversion Price,” calculated as provided in
Section 5(c). As of the date of filing hereof, the Series A
Preferred Stock Conversion Rate shall be five (5) shares of Common Stock
for each share of Series A Preferred
Stock.
|
|
(c)
|
Series A Preferred Stock
Conversion Price. The conversion price for the Series A
Preferred Stock shall initially be twelve cents ($0.12) (the “Series A
Preferred Stock Conversion Price”). Such initial Series
A Preferred Stock Conversion Price shall be adjusted from time to time in
accordance with this Section 5. All references to the Series A
Preferred Stock Conversion Price herein shall mean the Series A Preferred
Stock Conversion Price as so
adjusted.
|
|
(d)
|
Mechanics of
Conversion. Each holder of Series A Preferred Stock who
desires to convert the same into shares of Common Stock pursuant to this
Section 5 shall surrender the certificate or certificates therefor, duly
endorsed, at the office of the Corporation or any transfer agent for the
Series A Preferred Stock, and shall give written notice to the Corporation
at such office that such holder elects to convert the
same. Such notice shall state the number of shares of Series A
Preferred Stock being converted. Thereupon, the Corporation
shall promptly issue and deliver at such office to such holder a
certificate or certificates for the number of shares of Common Stock to
which such holder is entitled and shall promptly pay in cash (at the
Common Stock’s fair market value determined by the Board as of the date of
conversion) the value of any fractional share of Common Stock otherwise
issuable to any holder of Series A Preferred Stock. Such
conversion shall be deemed to have been made at the close of business on
the date of such surrender of the certificates representing the shares of
Series A Preferred Stock to be converted, and the person entitled to
receive the shares of Common Stock issuable upon such conversion shall be
treated for all purposes as the record holder of such shares of Common
Stock on such date.
|
|
(e)
|
Adjustment for Stock Splits and
Combinations. If at any time or from time to time on or
after December 28, 2007, the date that the first share of Series A
Preferred Stock was issued (the “Original
Issue Date”), the Corporation effects a subdivision of the
outstanding Common Stock, the Series A Preferred Stock Conversion Price in
effect immediately before that subdivision shall be proportionately
decreased. Conversely, if at any time or from time to time
after the Original Issue Date the Corporation combines the outstanding
shares of Common Stock into a smaller number of shares, the Series A
Preferred Stock Conversion Price in effect immediately before the
combination shall be proportionately increased. Any adjustment
under this Section 5(e) shall become effective at the close of business on
the date the subdivision or combination becomes
effective.
|
|
(f)
|
Adjustment for Common Stock
Dividends and Distributions. If at any time or from time
to time on or after the Original Issue Date the Corporation pays to
holders of Common Stock a dividend or other distribution in additional
shares of Common Stock, the Series A Preferred Stock Conversion Price then
in effect shall be decreased as of the time of such issuance, as provided
below:
|
|
(i)
|
The
Series A Preferred Stock Conversion Price shall be adjusted by multiplying
the Series A Preferred Stock Conversion Price then in effect by a fraction
equal to:
|
|
(1)
|
the
numerator of which is the total number of shares of Common Stock issued
and outstanding immediately prior to the time of such issuance,
and
|
|
(2)
|
the
denominator of which is the total number of shares of Common Stock issued
and outstanding immediately prior to the time of such issuance plus the
number of shares of Common Stock issuable in payment of such dividend or
distribution;
|
|
(ii)
|
If
the Corporation fixes a record date to determine which holders of Common
Stock are entitled to receive such dividend or other distribution, the
Series A Preferred Stock Conversion Price shall be fixed as of the close
of business on such record date and the number of shares of Common Stock
shall be calculated immediately prior to the close of business on such
record date; and
|
|
(iii)
|
If
such record date is fixed and such dividend is not fully paid or if such
distribution is not fully made on the date fixed therefor, the Series A
Preferred Stock Conversion Price shall be recomputed accordingly as of the
close of business on such record date and thereafter the Series A
Preferred Stock Conversion Price shall be adjusted pursuant to this
Section 5(f) to reflect the actual payment of such dividend or
distribution.
|
|
(g)
|
Adjustment for
Reclassification, Exchange, Substitution, Reorganization, Merger or
Consolidation. If at any time or from time to time on or
after the Original Issue Date the Common Stock issuable upon the
conversion of the Series A Preferred Stock is changed into the same or a
different number of shares of any class or classes of stock, whether by
recapitalization, reclassification, merger, consolidation or otherwise
(other than an Acquisition or Asset Transfer as defined in Section 4 or a
subdivision or combination of shares or stock dividend provided for
elsewhere in this Section 5), in any such event each holder of Series A
Preferred Stock shall then have the right to convert such stock into the
kind and amount of stock and other securities and property receivable upon
such recapitalization, reclassification, merger, consolidation or other
change by holders of the maximum number of shares of Common Stock into
which such shares of Series A Preferred Stock could have been converted
immediately prior to such recapitalization, reclassification, merger,
consolidation or change, all subject to further adjustment as provided
herein or with respect to such other securities or property by the terms
thereof. In any such case, appropriate adjustment shall be made
in the application of the provisions of this Section 5 with respect to the
rights of the holders of Series A Preferred Stock after the capital
reorganization to the end that the provisions of this Section 5 (including
adjustment of the Series A Preferred Stock Conversion Price then in effect
and the number of shares issuable upon conversion of the Series A
Preferred Stock) shall be applicable after that event and be as nearly
equivalent as practicable.
|
|
(h)
|
Sale of Shares Below Series A
Preferred Stock Conversion
Price.
|
|
(i)
|
If
at any time or from time to time on or after the Original Issue Date the
Corporation issues or sells or reserves for issuance or sale, or is deemed
by the express provisions of this Section 5(h) to have issued or sold,
Additional Shares of Common Stock (as defined below), other than as
provided in Section 5(e), 5(f) or 5(g) above, for an Effective Price (as
defined below) less than the then effective Series A Preferred Stock
Conversion Price (a “Qualifying
Dilutive Issuance”), then and in each such case, the then existing
Series A Preferred Stock Conversion Price shall be reduced, as of the
opening of business on the date of such issue or sale, to a price equal to
such Effective Price.
|
|
(ii)
|
No
adjustment shall be made to the Series A Preferred Stock Conversion Price
in an amount less than one cent ($0.01) per share. Any
adjustment required by this Section 5(h) shall be rounded to the nearest
one cent ($0.01) per share. Any adjustment otherwise required
by this Section 5(h) that is not required to be made due to the preceding
two sentences shall be included in any subsequent adjustment to the Series
A Preferred Stock Conversion Price.
|
|
(iii)
|
For
the purpose of making any adjustment required under this Section 5(h), the
aggregate consideration received by the Corporation for any issue or sale
of securities (the “Aggregate
Consideration”) shall be defined as: (A) to the extent
it consists of cash, be computed at the gross amount of cash received by
the Corporation before deduction of any underwriting or similar
commissions, compensation or concessions paid or allowed by the
Corporation in connection with such issue or sale and without deduction of
any expenses payable by the Corporation, (B) to the extent it consists of
property other than cash, be computed at the fair value of that property
as determined in good faith by the Board, and (C) if Additional Shares of
Common Stock, Convertible Securities (as defined below) or rights or
options to purchase either Additional Shares of Common Stock or
Convertible Securities are issued or sold together with other stock or
securities or other assets of the Corporation for a consideration which
covers both, be computed as the portion of the consideration so received
that may be reasonably determined in good faith by the Board to be
allocable to such Additional Shares of Common Stock, Convertible
Securities or rights or options.
|
|
(iv)
|
For
the purpose of the adjustment required under this Section 5(h), if the
Corporation issues or sells (x) Preferred Stock or other stock, options,
warrants, purchase rights or other securities convertible into, Additional
Shares of Common Stock (such convertible stock or securities being herein
referred to as “Convertible
Securities”) or (y) rights or options for the purchase of
Additional Shares of Common Stock or Convertible Securities and if the
Effective Price of such Additional Shares of Common Stock is less than the
Series A Preferred Stock Conversion Price, in each case the Corporation
shall be deemed to have issued at the time of the issuance of such rights
or options or Convertible Securities the maximum number of Additional
Shares of Common Stock issuable upon exercise or conversion thereof and to
have received as consideration for the issuance of such shares an amount
equal to the total amount of the consideration, if any, received by the
Corporation for the issuance of such rights or options or Convertible
Securities plus:
|
|
(1)
|
in
the case of such rights or options, the minimum amounts of consideration,
if any, payable to the Corporation upon the exercise of such rights or
options; and
|
|
(2)
|
in
the case of Convertible Securities, the minimum amounts of consideration,
if any, payable to the Corporation upon the conversion thereof (other than
by cancellation of liabilities or obligations evidenced by such
Convertible Securities); provided that if the
minimum amounts of such consideration cannot be ascertained, but are a
function of antidilution or similar protective clauses, the Corporation
shall be deemed to have received the minimum amounts of consideration
without reference to such clauses.
|
|
(3)
|
If
the minimum amount of consideration payable to the Corporation upon the
exercise or conversion of rights, options or Convertible Securities is
reduced over time or on the occurrence or non-occurrence of specified
events other than by reason of antidilution adjustments, the Effective
Price shall be recalculated using the figure to which such minimum amount
of consideration is reduced; provided further, that
if the minimum amount of consideration payable to the Corporation upon the
exercise or conversion of such rights, options or Convertible Securities
is subsequently increased, the Effective Price shall be again recalculated
using the increased minimum amount of consideration payable to the
Corporation upon the exercise or conversion of such rights, options or
Convertible Securities.
|
|
(4)
|
No
further adjustment of the Series A Preferred Stock Conversion Price, as
adjusted upon the issuance of such rights, options or Convertible
Securities, shall be made as a result of the actual issuance of Additional
Shares of Common Stock or the exercise of any such rights or options or
the conversion of any such Convertible Securities. If any such
rights or options or the conversion privilege represented by any such
Convertible Securities shall expire without having been exercised, the
Series A Preferred Stock Conversion Price as adjusted upon the issuance of
such rights, options or Convertible Securities shall be readjusted to the
Series A Preferred Stock Conversion Price which would have been in effect
had an adjustment been made on the basis that the only Additional Shares
of Common Stock so issued were the Additional Shares of Common Stock, if
any, actually issued or sold on the exercise of such rights or options or
rights of conversion of such Convertible Securities, and such Additional
Shares of Common Stock, if any, were issued or sold for the consideration
actually received by the Corporation upon such exercise, plus the
consideration, if any, actually received by the Corporation for the
granting of all such rights or options, whether or not exercised, plus the
consideration received for issuing or selling the Convertible Securities
actually converted, plus the consideration, if any, actually received by
the Corporation (other than by cancellation of liabilities or obligations
evidenced by such Convertible Securities) on the conversion of such
Convertible Securities, provided that such
readjustment shall not apply to prior conversions of Series A Preferred
Stock.
|
|
(v)
|
For
the purpose of making any adjustment to the Conversion Price of the Series
A Preferred Stock required under this Section 5(h), “Additional
Shares of Common Stock” shall mean all shares of Common Stock
issued by the Corporation or deemed to be issued pursuant to this Section
5(h) (including shares of Common Stock subsequently reacquired or retired
by the Corporation), other than:
|
|
(1)
|
shares
of Common Stock issued upon conversion of the Series A Preferred
Stock;
|
|
(2)
|
shares
of Common Stock or Convertible Securities issued after the Original Issue
Date to employees, officers or directors of, or consultants or advisors to
the Corporation or any subsidiary pursuant to stock purchase or stock
option plans or other arrangements that are approved by the
Board;
|
|
(3)
|
shares
of Common Stock issued pursuant to the exercise of Convertible Securities
outstanding as of the Original Issue Date;
and
|
|
(4)
|
shares
of Common Stock or Convertible Securities issued for consideration other
than cash pursuant to a merger, consolidation, acquisition, strategic
alliance or similar business combination approved by the
Board.
|
|
(vi)
|
In
the event that the Corporation issues or sells, or is deemed to have
issued or sold, Additional shares of Common Stock in a Qualifying Dilutive
Issuance (the “First
Dilutive Issuance”), then in the event that the Corporation issues
or sells, or is deemed to have issued or sold, Additional Shares of Common
Stock in a Qualifying Dilutive Issuance other than the First Dilutive
Issuance as a part of the same transaction or series of related
transactions as the First Dilutive Issuance (a “Subsequent
Dilutive Issuance”), then and in each such case upon a Subsequent
Dilutive Issuance the Series A Preferred Stock Conversion Price shall be
reduced to the Series A Preferred Stock Conversion Price that would have
been in effect had the First Dilutive Issuance and each Subsequent
Dilutive Issuance all occurred on the closing date of the First Dilutive
Issuance.
|
|
(i)
|
Certificate of
Adjustment. In each case of an adjustment or
readjustment of the Series A Preferred Stock Conversion Price for the
number of shares of Common Stock or other securities issuable upon
conversion of the Series A Preferred Stock, if the Series A Preferred
Stock is then convertible pursuant to this Section 5, the Corporation, at
its expense, shall compute such adjustment or readjustment in accordance
with the provisions hereof and shall, upon request, prepare a certificate
showing such adjustment or readjustment, and shall mail such certificate,
by first class mail, postage prepaid, to each registered holder of Series
A Preferred Stock so requesting at the holder’s address as shown in the
Corporation’s books. The certificate shall set forth such
adjustment or readjustment, showing in detail the facts upon which such
adjustment or readjustment is based, including a statement of (i) the
consideration received or deemed to be received by the Corporation for any
Additional Shares of Common Stock issued or sold or deemed to have been
issued or sold, (ii) the Series A Preferred Stock Conversion Price at the
time in effect, (iii) the number of Additional Shares of Common Stock and
(iv) the type and amount, if any, of other property which at the time
would be received upon conversion of the Series A Preferred
Stock. Failure to request or provide such notice shall have no
effect on any such adjustment.
|
|
(j)
|
Notices of Record
Date. Upon (i) any taking by the Corporation of a record
of the holders of any class of securities for the purpose of determining
the holders thereof who are entitled to receive any dividend or other
distribution, or (ii) any Acquisition (as defined in Section 4) or other
capital reorganization of the Corporation, any reclassification or
recapitalization of the capital stock of the Corporation, any merger or
consolidation of the Corporation with or into any other corporation, or
any Asset Transfer (as defined in Section 4), or any voluntary or
involuntary dissolution, liquidation or winding up of the Corporation, the
Corporation shall mail to each holder of Series A Preferred Stock at least
ten (10) days prior to (x) the record date, if any, specified therein; or
(y) if no record date is specified, the date upon which such action is to
take effect (or, in either case, such shorter period approved by 66⅔% in
Interest) a notice specifying (A) the date on which any such record is to
be taken for the purpose of such dividend or distribution and a
description of such dividend or distribution, (B) the date on which any
such Acquisition, reorganization, reclassification, transfer,
consolidation, merger, Asset Transfer, dissolution, liquidation or winding
up is expected to become effective, and (C) the date, if any, that is to
be fixed as to when the holders of record of Common Stock (or other
securities) shall be entitled to exchange their shares of Common Stock (or
other securities) for securities or other property deliverable upon such
Acquisition, reorganization, reclassification, transfer, consolidation,
merger, Asset Transfer, dissolution, liquidation or winding
up.
|
|
(k)
|
Automatic
Conversion.
|
|
(i)
|
Each
share of Series A Preferred Stock shall automatically be converted into
shares of Common Stock, based on the then-effective Series A Preferred
Stock Conversion Price, (A) at any time upon the affirmative election of
66⅔% in Interest, (B) immediately upon the closing of a firmly
underwritten public offering pursuant to an effective registration
statement under the Securities Act of 1933, as amended, covering the offer
and sale of Common Stock for the account of the Corporation or (C),
immediately upon the effectiveness of a resale registration statement
filed pursuant to the terms of a private placement of securities by the
Corporation (a “Private
Placement”) in which (I) the per share price of the securities sold
in connection with such Private Placement was at least two (2) times the
Series A Preferred Stock Conversion price then in effect and (II) the
gross cash proceeds to the Corporation from such Private Placement (before
any applicable underwriting or placement agent discounts, commissions and
fees) were at least fifteen million dollars ($15,000,000). Upon
such automatic conversion, any accrued and unpaid dividends shall be paid
in cash or, to the extent sufficient funds are not then legally available
therefor, in Common Stock (at the Common Stock’s fair market value
determined by the Board as of the date of such
conversion).
|
|
(ii)
|
Upon
the occurrence of either of the events specified in Section 5(k)(i) above,
the outstanding shares of Series A Preferred Stock shall be converted
automatically without any further action by the holders of such shares and
whether or not the certificates representing such shares are surrendered
to the Corporation or its transfer agent; provided, however, that
the Corporation shall not be obligated to issue certificates evidencing
the shares of Common Stock issuable upon such conversion unless the
certificates evidencing such shares of Series A Preferred Stock are either
delivered to the Corporation or its transfer agent as provided below, or
the holder notifies the Corporation or its transfer agent that such
certificates have been lost, stolen or destroyed and executes an agreement
satisfactory to the Corporation to indemnify the Corporation from any loss
incurred by it in connection with such certificates. Upon the
occurrence of such automatic conversion of the Series A Preferred Stock,
the holders of Series A Preferred Stock shall surrender the certificates
representing such shares at the office of the Corporation or any transfer
agent for the Series A Preferred Stock. Thereupon, there shall
be issued and delivered to such holder promptly at such office and in its
name as shown on such surrendered certificate or certificates, a
certificate or certificates for the number of shares of Common Stock into
which the shares of Series A Preferred Stock surrendered were convertible
on the date on which such automatic conversion
occurred.
|
|
(l)
|
Fractional
Shares. No fractional shares of Common Stock shall be
issued upon conversion of Series A Preferred Stock. All shares
of Common Stock (including fractions thereof) issuable upon conversion of
more than one share of Series A Preferred Stock by a holder thereof shall
be aggregated for purposes of determining whether the conversion would
result in the issuance of any fractional share. If, after the
aforementioned aggregation, the conversion would result in the issuance of
any fractional share, the Corporation shall, in lieu of issuing any
fractional share, pay cash equal to the product of such fraction
multiplied by the fair market value of one share of Common Stock (as
determined by the Board) on the date of
conversion.
|
|
(m)
|
Reservation of Stock Issuable
Upon Conversion. The Corporation shall at all times
reserve and keep available out of its authorized but unissued shares of
Common Stock, solely for the purpose of effecting the conversion of the
shares of the Series A Preferred Stock, such number of its shares of
Common Stock as shall from time to time be sufficient to effect the
conversion of all outstanding shares of the Series A Preferred
Stock. If at any time the number of authorized but unissued
shares of Common Stock shall not be sufficient to effect the conversion of
all then outstanding shares of the Series A Preferred Stock, the
Corporation will take such corporate action as may be necessary to
increase its authorized but unissued shares of Common Stock to such number
of shares as shall be sufficient for such
purpose.
|
|
(n)
|
Notices. Any
notice required by the provisions of this Section 5 shall be in writing
and shall be deemed effectively given: (i) upon personal
delivery to the party to be notified, (ii) when sent by confirmed
electronic mail or facsimile if sent during normal business hours of the
recipient; if not, then on the next business day, (iii) five (5) days
after having been sent by registered or certified mail, return receipt
requested, postage prepaid, or (iv) one (1) day after deposit with a
nationally recognized overnight courier, specifying next day delivery,
with verification of receipt. All notices shall be addressed to
each holder of record at the address of such holder appearing on the books
of the Corporation.
|
|
(o)
|
Payment of
Taxes. The Corporation will pay all taxes (other than
taxes based upon income) and other governmental charges that may be
imposed with respect to the issue or delivery of shares of Common Stock
upon conversion of shares of Series A Preferred Stock, excluding any tax
or other charge imposed in connection with any transfer involved in the
issue and delivery of shares of Common Stock in a name other than that in
which the shares of Series A Preferred Stock so converted were
registered.
|
By:
|
|
Chris
E. Paterson
|
|
Chief
Executive
Officer
|
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 Stockholders’ Equity
|
F-5
|
Consolidated
Statements of Cash Flows
|
F-6
|
Notes
to Consolidated Financial Statements
|
F-8
|
/s/
McGladrey & Pullen,
LLP
|
December 31,
|
||||||||
2007
|
2006
|
|||||||
Assets
|
||||||||
Current
assets:
|
||||||||
Cash
and cash equivalents
|
$ | 1,014 | $ | 5,975 | ||||
Restricted
cash available for current liabilities
|
868 | 4,717 | ||||||
Securities
available for sale
|
42 | 24 | ||||||
Securities
held for trading
|
491 | 284 | ||||||
Notes
receivable
|
- | 308 | ||||||
Accounts
receivable, net of allowance for doubtful accounts of $712 and
$544,
respectively
|
1,779 | 3,503 | ||||||
Prepaid
expenses and other current assets
|
362 | 587 | ||||||
Current
assets of discontinued operations
|
334 | 344 | ||||||
Total
current assets
|
4,890 | 15,742 | ||||||
Property
and equipment, net
|
2,087 | 2,948 | ||||||
Intangibles
and other assets, net
|
4,451 | 5,963 | ||||||
Goodwill
|
25,349 | 32,629 | ||||||
Restricted
cash
|
300 | 908 | ||||||
Total
assets
|
$ | 37,077 | $ | 58,190 | ||||
Liabilities
and stockholders’ equity
|
||||||||
Current
liabilities:
|
||||||||
Claims
payable
|
$ | 167 | $ | 7,260 | ||||
Line
of credit
|
500 | 8,000 | ||||||
Accounts
payable and accrued expenses
|
5,679 | 4,932 | ||||||
Deferred
revenue
|
232 | 1,500 | ||||||
Current
tax liability
|
250 | 344 | ||||||
Current
portion of lease obligations
|
453 | 365 | ||||||
Current
liabilities of discontinued operations
|
360 | 425 | ||||||
Total
current liabilities
|
7,641 | 22,826 | ||||||
Long-term
liabilities:
|
||||||||
Line
of credit
|
8,000 | - | ||||||
Convertible
notes payable
|
6,847 | 6,520 | ||||||
Deferred
tax liability
|
7 | 7 | ||||||
Lease
obligations, net of current portion
|
1,637 | 1,107 | ||||||
Total
liabilities
|
24,132 | 30,460 | ||||||
Commitments
and contingencies
|
||||||||
Stockholders’
equity:
|
||||||||
Series
A convertible preferred stock, $.01 par value, 6,250,000 shares
authorized
1,562,500 shares issued and outstanding |
938 | - | ||||||
Common
stock, $.01 par value, 100,000,000 shares authorized;
67,538,976 shares issued and outstanding |
675 | 675 | ||||||
Additional
paid-in capital
|
63,343 | 62,474 | ||||||
Accumulated
other comprehensive loss
|
(30 | ) | (32 | ) | ||||
Accumulated
deficit
|
(51,981 | ) | (35,387 | ) | ||||
Total
stockholders’ equity
|
12,945 | 27,730 | ||||||
Total
liabilities and stockholders’ equity
|
$ | 37,077 | $ | 58,190 |
Year Ended
|
Nine Months Ended
|
|||||||
December 31, 2007
|
December 31, 2006
|
|||||||
Revenues:
|
||||||||
Capitation
revenue
|
$ | 3,032 | $ | 27,061 | ||||
Administrative
and fee revenue
|
19,214 | 14,277 | ||||||
Total
revenues
|
22,246 | 41,338 | ||||||
Cost
of services – direct service costs, excluding depreciation and
amortization of $2,386 and $808, respectively
|
14,849 | 31,429 | ||||||
Gross
profit
|
7,397 | 9,909 | ||||||
Operating
costs and expenses:
|
||||||||
Selling,
general and administrative expense
|
12,064 | 6,641 | ||||||
Depreciation
and amortization
|
3,087 | 1,959 | ||||||
Goodwill
impairment
|
7,523 | - | ||||||
Total
operating costs and expenses
|
22,674 | 8,600 | ||||||
Operating
(loss) income from continuing operations
|
(15,277 | ) | 1,309 | |||||
Other
income (expense):
|
||||||||
Interest
and other income
|
177 | 360 | ||||||
Trading
portfolio gain (loss)
|
207 | (543 | ) | |||||
Interest
expense
|
(1,593 | ) | (1,355 | ) | ||||
Loss
from continuing operations before income
|
||||||||
taxes
and discontinued operations
|
(16,486 | ) | (229 | ) | ||||
Income
tax expense
|
(162 | ) | (377 | ) | ||||
Loss
from continuing operations
|
(16,648 | ) | (606 | ) | ||||
Income
from discontinued operations
|
54 | 675 | ||||||
Net
income (loss) attributable to common stockholders
|
$ | (16,594 | ) | $ | 69 | |||
Net
(loss) income common share-basic and diluted:
|
||||||||
Continuing
operations
|
$ | (0.25 | ) | $ | (0.01 | ) | ||
Discontinued
operations
|
- | 0.01 | ||||||
Net
loss
|
$ | (0.25 | ) | $ | - | |||
Weighted
average common shares outstanding:
|
||||||||
Basic
|
67,539 | 67,539 | ||||||
Diluted
|
67,539 | 67,539 |
Accumulated
|
||||||||||||||||||||||||||||||||
Series A
Convertible Preferred Stock
|
Common Stock
|
Additional
Paid-in
|
Other
Comprehensive
|
Accumulated
|
||||||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Loss
|
Deficit
|
Total
|
|||||||||||||||||||||||||
Balance
at March 31, 2006
|
- | $ | - | 67,538,976 | $ | 675 | $ | 61,742 | $ | (1 | ) | $ | (35,456 | ) | $ | 26,960 | ||||||||||||||||
Stock
option compensation expense
|
65 | 65 | ||||||||||||||||||||||||||||||
Amortization
of warrants
|
657 | 657 | ||||||||||||||||||||||||||||||
Warrant
exercises
|
10 | 10 | ||||||||||||||||||||||||||||||
Comprehensive
income:
|
||||||||||||||||||||||||||||||||
Unrealized
loss on securities available for sale
|
(31 | ) | (31 | ) | ||||||||||||||||||||||||||||
Net
income
|
69 | 69 | ||||||||||||||||||||||||||||||
Net
comprehensive income
|
38 | |||||||||||||||||||||||||||||||
Balance
at December 31, 2006
|
- | - | 67,538,976 | 675 | 62,474 | (32 | ) | (35,387 | ) | 27,730 | ||||||||||||||||||||||
Preferred
stock issuance
|
1,562,500 | 938 | 938 | |||||||||||||||||||||||||||||
Stock
option compensation expense
|
332 | 332 | ||||||||||||||||||||||||||||||
Amortization
of warrants
|
537 | 537 | ||||||||||||||||||||||||||||||
Comprehensive
income:
|
||||||||||||||||||||||||||||||||
Unrealized
gain on securities available for sale
|
2 | 2 | ||||||||||||||||||||||||||||||
Net
loss
|
(16,594 | ) | (16,594 | ) | ||||||||||||||||||||||||||||
Net
comprehensive loss
|
(16,592 | ) | ||||||||||||||||||||||||||||||
Balance
at December 31, 2007
|
1,562,500 | $ | 938 | 67,538,976 | $ | 675 | $ | 63,343 | $ | (30 | ) | $ | (51,981 | ) | $ | 12,945 |
Year Ended
|
Nine Months Ended
|
|||||||
December 31, 2007
|
December 31, 2006
|
|||||||
Cash
(used in) provided by operations:
|
||||||||
Net
(loss) income
|
$ | (16,594 | ) | $ | 69 | |||
Adjustments
to reconcile net (loss) income to net cash (used in) provided by
continuing operations:
|
||||||||
Depreciation
and amortization and loss on disposal
|
3,087 | 1,959 | ||||||
Goodwill
impairment
|
7,523 | - | ||||||
Stock
option compensation
|
332 | 65 | ||||||
Amortization
of warrants
|
537 | 657 | ||||||
Unrealized
(gain) loss in trading portfolio
|
(207 | ) | 543 | |||||
Increase
in accrual for lease abandonment
|
618 | - | ||||||
Increase
in accrued interest expense on note payable
|
327 | - | ||||||
Decrease
in accounts receivable
|
1,724 | 480 | ||||||
Decrease
(increase ) in prepaid expenses and other current assets
|
315 | (137 | ) | |||||
Decrease
in claims payable
|
(7,093 | ) | (1,000 | ) | ||||
Increase
(decrease) in accounts payable and accrued expenses
|
567 | (1,577 | ) | |||||
(Decrease)
increase in deferred revenue
|
(1,268 | ) | 12 | |||||
Decrease
(increase) in current tax liability
|
(94 | ) | 251 | |||||
Deferred
tax (expense) benefit
|
- | (10 | ) | |||||
Decrease
in current assets of discontinued operations
|
10 | 7 | ||||||
Decrease
in current liabilities of discontinued operations
|
(65 | ) | (593 | ) | ||||
Net
cash (used in) provided by operating activities
|
(10,281 | ) | 726 | |||||
Cash
provided by (used in) investing activities:
|
||||||||
Purchases
of property and equipment
|
(820 | ) | (381 | ) | ||||
Restricted
deposits, net
|
4,457 | (113 | ) | |||||
Repayment
of note receivable
|
308 | - | ||||||
Cash
used in mergers, including acquisition costs
|
(63 | ) | (2,596 | ) | ||||
Net
cash provided by (used in) investing activities
|
3,882 | (3,090 | ) | |||||
Cash
provided by (used in) financing activities:
|
||||||||
Principal
payments of capital lease obligations
|
- | (70 | ) | |||||
Proceeds
from borrowing under line of credit facility
|
500 | - | ||||||
Issuance
of preferred stock
|
938 | |||||||
Proceeds
received from warrant exercises
|
- | 10 | ||||||
Net
cash provided (used in) by financing activities
|
1,438 | (60 | ) | |||||
Net
decrease in cash and cash equivalents
|
(4,961 | ) | (2,424 | ) | ||||
Cash
and cash equivalents, beginning of period
|
5,975 | 8,399 | ||||||
Cash
and cash equivalents, end of period
|
$ | 1,014 | $ | 5,975 |
Year Ended
December 31, 2007
|
Nine Months Ended
December 31, 2006
|
|||||||
Cash
paid for interest
|
$ | 744,000 | $ | 553,000 | ||||
Cash
paid for taxes
|
256,000 | 139,000 | ||||||
Supplemental
disclosure of non-cash operating and investing activities, accrual of
Haelan earn-out
|
$ | 180,000 | $ | - |
Year Ended
|
Nine Months Ended
|
|||||||
December 31, 2007
|
December 31, 2006
|
|||||||
Claims
payable, beginning of period
|
$ | 7,260 | $ | 8,260 | ||||
Claims Incurred:
|
||||||||
Current
period
|
2,613 | 23,255 | ||||||
Prior
periods
|
(2,209 | ) | (3,181 | ) | ||||
Net
incurred claims
|
404 | 20,074 | ||||||
Paid Claims:
|
||||||||
Current
period
|
(433 | ) | (2,500 | ) | ||||
Prior
periods
|
(5,245 | ) | (2,359 | ) | ||||
Claims
paid by health plan
|
(1,819 | ) | (16,215 | ) | ||||
Total
paid claims
|
(7,497 | ) | (21,074 | ) | ||||
Claims
payable, end of period
|
$ | 167 | $ | 7,260 |
Year Ended
|
Nine Months Ended
|
|||||||
December 31, 2007
|
December 31, 2006
|
|||||||
Net
loss from continuing operations
|
$ | (16,648 | ) | $ | (606 | ) | ||
Income
from discontinued operations
|
54 | 675 | ||||||
Net
(loss) income attributable to common stockholders
|
$ | (16,594 | ) | $ | 69 | |||
Net
(loss) income per common share-basic and diluted:
|
||||||||
Continuing
operations
|
$ | (0.25 | ) | $ | (0.01 | ) | ||
Discontinued
operations
|
- | 0.01 | ||||||
Loss
attributable to common stockholders
|
$ | (0.25 | ) | $ | - | |||
Weighted
average common shares outstanding – basic
and diluted
|
67,538,976 | 67,538,976 |
Cash
acquired
|
$ | 4,457 | ||
Other
current assets
|
2,129 | |||
Identified
intangible assets
|
2,470 | |||
Goodwill
|
28,608 | |||
Current
liabilities
|
(2,173 | ) | ||
Net
assets acquired
|
$ | 35,491 |
Cash
paid at closing
|
$ | 1,500 | ||
Expenses
of the Haelan Merger
|
309 | |||
Earn-out
|
180 | |||
Notes
issued to the former Haelan securityholders
|
6,500 | |||
Total
purchase price
|
$ | 8,489 |
Cash
acquired
|
$ | 133 | ||
Other
current assets
|
156 | |||
Property
and equipment
|
2,389 | |||
Identified
intangible assets
|
2,600 | |||
Goodwill
|
3,969 | |||
Current
liabilities
|
(751 | ) | ||
Long-term
liabilities
|
(7 | ) | ||
Net
assets acquired
|
$ | 8,489 |
Nine Months Ended
December 31, 2006
|
||||
Total
revenues
|
$ | 44,425 | ||
Cost
of services – direct service costs
|
(32,704 | ) | ||
Total
operating costs and expenses
|
(10,819 | ) | ||
Other
income and expenses, net
|
(2,189 | ) | ||
Accretion
of preferred stock
|
- | |||
Net
loss attributable to common stockholders
|
$ | (1,287 | ) | |
Net
loss per common share attributable to common stockholders - basic and
diluted
|
$ | (0.02 | ) | |
Weighted
average shares outstanding - basic
|
67,538,976 | |||
Weighted
average shares outstanding - diluted
|
67,538,976 |
Year Ended
|
Nine Months Ended
|
|||||||
December 31, 2007
|
December 31, 2006
|
|||||||
Revenues
from Oxford
|
$ | - | $ | 661 | ||||
Revenues
from CCS of Texas
|
9 | 5 | ||||||
Total
revenues from discontinued operations
|
9 | 666 | ||||||
Reductions
in expense (expense) from Oxford
|
3 | (131 | ) | |||||
Net
reductions in expense from CCS of Texas
|
42 | 140 | ||||||
Net
reductions in expense (expense) from discontinued
operations
|
45 | 9 | ||||||
Net
income from discontinued operations
|
$ | 54 | $ | 675 |
December 31, 2007
|
December 31, 2006
|
|||||||
Computer
equipment and software
|
$ | 7,084 | $ | 6,087 | ||||
Furniture
and equipment
|
1,336 | 1,326 | ||||||
Equipment
held under capital leases
|
2,335 | 2,335 | ||||||
Leasehold
improvements
|
115 | 978 | ||||||
10,870 | 10,726 | |||||||
Accumulated
depreciation
|
(8,783 | ) | (7,778 | ) | ||||
Total
property and equipment, net
|
$ | 2,087 | $ | 2,948 |
December 31,
|
December 31,
|
|||||||
Description
|
2007
|
2006
|
||||||
CareGuide
trademark acquired July 2001 (i)
|
$ | 1,513 | $ | 1,513 | ||||
CareGuide
website acquired July 2001 (ii)
|
1,430 | 1,430 | ||||||
PATY
customer relationships acquired January 2006 (iii)
|
1,236 | 1,236 | ||||||
PATY
non-compete agreements acquired January 2006 (iv)
|
718 | 718 | ||||||
PATY
co-marketing agreements acquired January 2006 (v)
|
516 | 516 | ||||||
Haelan
customer relationships acquired December 2006 (iii)
|
1,460 | 1,460 | ||||||
Haelan
non-compete agreements acquired December 2006 (iv)
|
360 | 360 | ||||||
Haelan
trademarks acquired December 2006 (vi)
|
780 | 780 | ||||||
8,013 | 8,013 | |||||||
Accumulated
amortization
|
(3,620 | ) | (2,214 | ) | ||||
Net
intangible assets
|
4,393 | 5,799 | ||||||
Security
deposits and other assets
|
58 | 164 | ||||||
Total
intangibles and other assets, net
|
$ | 4,451 | $ | 5,963 |
(i)
|
The
acquired trademark is classified as an intangible asset with an indefinite
life and is not subject to amortization, but is tested annually for
impairment.
|
(ii)
|
The
website is subject to amortization and was being amortized using over a
five-year life using the straight line method. It is now fully
amortized.
|
(iii)
|
Customer
lists are subject to amortization and are being amortized over a five-year
life using an accelerated
method.
|
(iv)
|
The
non-compete agreements are subject to amortization and are being amortized
over a three-year life using the straight line
method.
|
(v)
|
The
co-marketing agreements are subject to amortization and are being
amortized over a five-year life using the straight line
method.
|
(vi)
|
The
Haelan trademarks are subject to amortization and are being amortized over
a ten-year life using the straight line
method.
|
Years
Ended
December
31,
|
Estimated
Intangible
Amortization
Expense
|
|||
2008
|
$ | 1,193 | ||
2009
|
752 | |||
2010
|
409 | |||
2011
|
140 | |||
2012
|
78 | |||
Total
|
$ | 2,572 |
Year Ended
December 31, 2007
|
Nine Months Ended
December 31, 2006
|
|||||||
Current
federal income taxes
|
$ | 54 | $ | (25 | ) | |||
Current
state income taxes
|
(216 | ) | (365 | ) | ||||
Deferred
taxes
|
- | 13 | ||||||
Net
income tax expense
|
$ | (162 | ) | $ | (377 | ) |
December 31, 2007
|
December 31, 2006
|
|||||||
Deferred
income tax assets:
|
||||||||
Federal
income tax net operating losses
|
$ | 25,443 | $ | 22,517 | ||||
State
and other income tax net operating losses
|
5,238 | 4,636 | ||||||
Goodwill
and intangible impairment and amortization
|
1,104 | 1,215 | ||||||
Accrued
liabilities
|
809 | 954 | ||||||
Allowance
for doubtful accounts
|
292 | 223 | ||||||
Depreciation
|
331 | 481 | ||||||
Deferred
revenue
|
- | 15 | ||||||
Stock
option compensation expense
|
280 | 144 | ||||||
Tax
credits
|
75 | 75 | ||||||
Trading
portfolio losses
|
177 | 249 | ||||||
Change
in accounting method
|
- | 142 | ||||||
Other
|
28 | 31 | ||||||
33,777 | 30,682 | |||||||
Less
valuation allowance
|
(32,304 | ) | (28,358 | ) | ||||
Net
deferred income tax assets
|
1,473 | 2,324 | ||||||
Deferred
income tax liabilities:
|
||||||||
Intangible
assets acquired in mergers
|
(1,478 | ) | (2,312 | ) | ||||
Amortization
of website
|
- | (2 | ) | |||||
Other
|
(2 | ) | (17 | ) | ||||
Net
deferred income tax liabilities
|
(1,480 | ) | (2,331 | ) | ||||
Net
deferred income tax liability
|
$ | (7 | ) | $ | (7 | ) |
Year Ended
December 31, 2007
|
Nine Months Ended
December 31, 2006
|
|||||||
Tax
at federal statutory rate
|
34.0 | % | 34.0 | % | ||||
State
income taxes, net of federal income tax benefit
|
2.7 | (159.3 | ) | |||||
Non-deductible
items
|
(16.7 | ) | (101.7 | ) | ||||
Change
in valuation allowance
|
(24.0 | ) | 49.0 | |||||
Other,
net
|
3.0 | 13.4 | ||||||
Net
effective tax rate
|
(1.0 | )% | (164.6 | )% |
2007
|
||||
Weighted
average grant date fair value
|
$ | 0.32 | ||
Weighted
average assumptions used:
|
||||
Expected
volatility
|
74.10 | % | ||
Risk
free interest rate
|
4.69 | % | ||
7.05 | % | |||
Expected
lives
|
7
years
|
Shares
|
Weighted
Average Exercise
Price
|
|||||||
Outstanding
at March 31, 2006
|
1,847,367 | $ | 0.86 | |||||
Forfeited
|
(120,449 | ) | (2.79 | ) | ||||
Outstanding
at December 31, 2006
|
1,726,918 | 0.72 | ||||||
Granted
|
6,163,525 | 0.44 | ||||||
Forfeited
|
(1,637,806 | ) | ( 0.83 | ) | ||||
Outstanding
at December 31, 2007
|
6,252,637 | $ | 0.42 |
Options Outstanding
|
Options Exercisable
|
|||||||||||||||||||||
Range of
Exercise
Prices
|
Number
Outstanding
|
Remaining
Contractual
Life
(in Years)
|
Weighted
Average
Exercise
Price
|
Number
Exercisable
|
Weighted
Average
Exercise
Price
|
|||||||||||||||||
$0.23
|
1,272,082 | 7.3 | $ | 0.23 | 954,061 | $ | 0.23 | |||||||||||||||
0.24-0.46
|
4,927,055 | 9.5 | 0.44 | 218,750 | 0.45 | |||||||||||||||||
2.80
|
53,500 | 6.9 | 2.80 | 53,500 | 2.80 | |||||||||||||||||
$0.23
- $2.80
|
6,252,637 | 1,226,311 |
Warrants outstanding at
|
||||||||||||||||
December 31, 2007
|
December 31, 2006
|
|||||||||||||||
Shares
|
Weighted
average
exercise price
|
Shares
|
Weighted
average
exercise price
|
|||||||||||||
Warrants
outstanding
|
||||||||||||||||
Common
Stock
|
4,089,536 | $ | 0.51 | 1,189,536 | $ | 1.12 | ||||||||||
Warrants
exercisable
|
||||||||||||||||
Common
Stock
|
1,139,536 | 1.14 | 1,089,536 | 1.16 |
Year
Ending December 31,
|
Operating
Leases
|
Non-
Cancelable
Subleases
|
Net
|
|||||||||
2008
|
$ | 2,092 | $ | (711 | ) | $ | 1,381 | |||||
2009
|
2,020 | (739 | ) | 1,281 | ||||||||
2010
|
1,315 | (436 | ) | 879 | ||||||||
2011
|
586 | - | 586 | |||||||||
2012
|
506 | - | 506 | |||||||||
Total
|
$ | 6,519 | $ | (1,886 | ) | $ | 4,633 |
December 31, 2007
|
December 31, 2006
|
|||||||
Volatility
|
71.3 | % | 83.7 | % | ||||
Interest
rate
|
3.34 | % | 4.72 | % | ||||
Average
life
|
1.42
years
|
1.88
years
|
First(1)
|
Second
|
Third
|
Fourth(2)
|
|||||||||||||
Year
ended December 31, 2007:
|
||||||||||||||||
Revenues
|
$ | 8,171 | $ | 4,925 | $ | 4,632 | $ | 4,518 | ||||||||
Gross
profit
|
1,436 | 1,387 | 3,012 | 1,562 | ||||||||||||
Net
loss - continuing operations
|
(2,722 | ) | (3,367 | ) | (1,219 | ) | (9,340 | ) | ||||||||
Net
income (loss) - discontinued operations
|
3 | 54 | (2 | ) | (1 | ) | ||||||||||
Net
loss
|
(2,719 | ) | (3,313 | ) | (1,221 | ) | (9,341 | ) | ||||||||
Net
loss per common share-basic and diluted:
|
||||||||||||||||
Loss
from continuing operations
|
(0.04 | ) | (0.05 | ) | (0.02 | ) | (0.14 | ) | ||||||||
Discontinued
operations
|
- | - | - | - | ||||||||||||
Net
loss
|
(0.04 | ) | (0.05 | ) | (0.02 | ) | (0.14 | ) | ||||||||
Nine
months ended December 31, 2006:
|
||||||||||||||||
Revenues
|
- | $ | 13,797 | $ | 13,751 | $ | 13,790 | |||||||||
Gross
profit
|
- | 3,908 | 2,951 | 3,050 | ||||||||||||
Net
income (loss) - continuing operations
|
- | 204 | (85 | ) | (725 | ) | ||||||||||
Net
(loss) income - discontinued operations
|
- | (286 | ) | 711 | 250 | |||||||||||
Net
(loss) income
|
- | (82 | ) | 626 | (475 | ) | ||||||||||
Net
income (loss) per common share-basic and diluted:
|
||||||||||||||||
Income
(loss) from continuing operations
|
- | - | - | (0.01 | ) | |||||||||||
Discontinued
operations
|
- | - | 0.01 | - | ||||||||||||
Net
income (loss)
|
- | - | 0.01 | (0.01 | ) |
(1)
|
During
the nine months ended December 31, 2006, the Company changed its fiscal
year end from March 31, to December 31 and, therefore, the period ended
December 31, 2006 only contains three fiscal
quarters.
|
(2)
|
Net
loss from continuing operations for the fourth quarter 2007 was adversely
impacted by a goodwill impairment charge of
$7,523,000.
|
September 30,
|
December 31,
|
|||||||
|
2008
(unaudited) |
2007
|
||||||
Assets
|
||||||||
Current
assets:
|
||||||||
Cash
and cash equivalents
|
$ | 1,395 | $ | 1,014 | ||||
Restricted
cash available for current liabilities
|
200 | 868 | ||||||
Securities
available for sale
|
- | 42 | ||||||
Securities
held for trading
|
9 | 491 | ||||||
Accounts
receivable, net of allowance for doubtful accounts of $129 and $712,
respectively
|
2,784 | 1,779 | ||||||
Prepaid
expenses and other current assets
|
288 | 362 | ||||||
Current
assets of discontinued operations
|
197 | 334 | ||||||
Total
current assets
|
4,873 | 4,890 | ||||||
Property
and equipment, net
|
1,591 | 2,087 | ||||||
Intangibles
and other assets, net
|
3,993 | 4,451 | ||||||
Goodwill
|
25,349 | 25,349 | ||||||
Restricted
cash
|
300 | 300 | ||||||
Total
assets
|
$ | 36,106 | $ | 37,077 | ||||
Liabilities
and stockholders’ equity
|
||||||||
Current
liabilities:
|
||||||||
Claims
payable
|
$ | 52 | $ | 167 | ||||
Line
of credit
|
8,493 | 500 | ||||||
Accounts
payable and accrued expenses
|
5,229 | 5,679 | ||||||
Deferred
revenue
|
87 | 232 | ||||||
Current
tax liability
|
70 | 250 | ||||||
Current
portion of lease obligations
|
855 | 453 | ||||||
Current
liabilities of discontinued operations
|
129 | 360 | ||||||
Total
current liabilities
|
14,915 | 7,641 | ||||||
Long-term
liabilities:
|
||||||||
Line
of credit
|
- | 8,000 | ||||||
Notes
payable
|
7,103 | 6,847 | ||||||
Lease
obligations, net of current portion
|
386 | 1,637 | ||||||
Deferred
tax liability
|
7 | 7 | ||||||
Total
liabilities
|
22,411 | 24,132 | ||||||
Stockholders’
equity:
|
||||||||
Series
A convertible preferred stock, $.01 par value, 6,250,000 shares
authorized; 6,250,000 and 1,562,500 shares issued and outstanding,
respectively
|
3,915 | 938 | ||||||
Common
stock, $.01 par value 100,000,000 shares authorized; 67,538,976 shares
issued and outstanding
|
675 | 675 | ||||||
Additional
paid-in capital
|
64,329 | 63,343 | ||||||
Accumulated
other comprehensive loss
|
- | (30 | ) | |||||
Accumulated
deficit
|
(55,224 | ) | (51,981 | ) | ||||
Total
stockholders’ equity
|
13,695 | 12,945 | ||||||
Total
liabilities and stockholders’ equity
|
$ | 36,106 | $ | 37,077 |
Three Months
Ended September 30,
|
Nine Months
Ended September 30,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
Revenues:
|
||||||||||||||||
Capitation
revenue
|
$ | - | $ | - | $ | - | $ | 3,032 | ||||||||
Administrative
and fee revenue
|
6,192 | 4,632 | 17,185 | 14,696 | ||||||||||||
Total
revenues
|
6,192 | 4,632 | 17,185 | 17,728 | ||||||||||||
Cost of services – direct service costs, excluding depreciation and amortization of: | ||||||||||||||||
$566,
$578, $1,614 and $1,602, respectively
|
3,900 | 1,620 | 11,286 | 11,893 | ||||||||||||
Gross
profit
|
2,292 | 3,012 | 5,899 | 5,835 | ||||||||||||
Operating
costs and expenses:
|
||||||||||||||||
Selling,
general and administrative expense
|
2,713 | 2,263 | 6,416 | 8,005 | ||||||||||||
Restructuring
costs
|
(355 | ) | 992 | (355 | ) | 1,692 | ||||||||||
Depreciation
and amortization
|
582 | 737 | 1,816 | 2,238 | ||||||||||||
Total
operating costs and expenses
|
2,940 | 3,992 | 7,877 | 11,935 | ||||||||||||
Operating
loss from continuing operations
|
(648 | ) | (980 | ) | (1,978 | ) | (6,100 | ) | ||||||||
Other
income (expense):
|
||||||||||||||||
Interest
and other income
|
8 | 20 | 37 | 153 | ||||||||||||
(Loss)
gain on sale of investments and trading portfolio
|
(2 | ) | 138 | (196 | ) | 101 | ||||||||||
Interest
expense
|
(394 | ) | (270 | ) | (1,025 | ) | (1,250 | ) | ||||||||
Loss
from continuing operations before income taxes and discontinued
operations
|
(1,036 | ) | (1,092 | ) | (3,162 | ) | (7,096 | ) | ||||||||
Income
tax expense
|
- | (127 | ) | (12 | ) | (212 | ) | |||||||||
Loss
from continuing operations
|
(1,036 | ) | (1,219 | ) | (3,174 | ) | (7,308 | ) | ||||||||
Income
(loss) from discontinued operations
|
49 | (2 | ) | 95 | 55 | |||||||||||
Net
loss
|
(987 | ) | (1,221 | ) | (3,079 | ) | (7,253 | ) | ||||||||
Accretion
of preferred stock
|
(75 | ) | - | (165 | ) | - | ||||||||||
Net
loss attributable to common stockholders
|
$ | (1,062 | ) | $ | (1,221 | ) | $ | (3,244 | ) | $ | (7,253 | ) | ||||
Net
comprehensive loss attributable to common stockholders
|
$ | (1,062 | ) | $ | (1,209 | ) | $ | (3,214 | ) | $ | (7,230 | ) | ||||
Net
loss per common share-basic and diluted:
|
||||||||||||||||
Loss
from continuing operations
|
$ | (0.02 | ) | $ | (0.02 | ) | $ | (0.05 | ) | $ | (0.11 | ) | ||||
Discontinued
operations
|
- | - | - | - | ||||||||||||
Net
loss
|
$ | (0.02 | ) | $ | (0.02 | ) | $ | (0.05 | ) | $ | (0.11 | ) | ||||
Weighted
average common shares outstanding:
|
||||||||||||||||
Basic
|
67,539 | 67,539 | 67,539 | 67,539 | ||||||||||||
Diluted
|
67,539 | 67,539 | 67,539 | 67,539 |
Nine months ended
September 30,
|
||||||||
2008
|
2007
|
|||||||
Cash
used in operations:
|
||||||||
Net
loss
|
$ | (3,079 | ) | $ | (7,253 | ) | ||
Adjustments
to reconcile net loss to net cash used in continuing
operations:
|
||||||||
Depreciation
and amortization
|
1,816 | 2,238 | ||||||
Stock
option compensation
|
635 | 224 | ||||||
Amortization
of warrants
|
351 | 436 | ||||||
Change
in value of trading portfolio
|
225 | (101 | ) | |||||
Loss
on sale of available for sale portfolio
|
50 | - | ||||||
Increase
in accrued interest expense on note payable
|
256 | 243 | ||||||
(Increase)
decrease in accounts receivable
|
(1,005 | ) | 1,594 | |||||
Decrease
in prepaid expenses and other assets
|
89 | 207 | ||||||
Decrease
in claims payable
|
(115 | ) | (6,981 | ) | ||||
(Decrease)
increase in accounts payable and accrued expenses
|
(450 | ) | 3,140 | |||||
Decrease
in deferred revenue
|
(145 | ) | (1,285 | ) | ||||
Decrease
in current tax liability
|
(180 | ) | (50 | ) | ||||
Accrual
of (reduction of) lease obligation
|
(578 | ) | 482 | |||||
Decrease
in current assets of discontinued operations
|
137 | - | ||||||
Decrease
in current liabilities of discontinued operations
|
(231 | ) | (56 | ) | ||||
Net
cash used in operating activities
|
(2,224 | ) | (7,162 | ) | ||||
Cash
provided by investing activities:
|
||||||||
Purchases
of property and equipment
|
(406 | ) | (769 | ) | ||||
Restricted
deposits, net
|
668 | 2,813 | ||||||
Collection
of notes receivable
|
- | 310 | ||||||
Cash
used in acquisitions
|
- | (62 | ) | |||||
Proceeds
from sale of investments
|
279 | - | ||||||
Net
cash provided by investing activities
|
541 | 2,292 | ||||||
Cash
provided by (used in) financing activities:
|
||||||||
Preferred
stock issuance
|
2,813 | - | ||||||
Principal
payments of capital lease obligations
|
(271 | ) | (3 | ) | ||||
Net
borrowings/(payments) under line of credit facilities
|
(7 | ) | - | |||||
Payment
of private financing costs
|
(471 | ) | - | |||||
Net
cash provided by (used in) financing activities
|
2,064 | (3 | ) | |||||
Net
increase (decrease) in cash and cash equivalents
|
381 | (4,873 | ) | |||||
Cash
and cash equivalents, beginning of period
|
1,014 | 5,975 | ||||||
Cash
and cash equivalents, end of period
|
$ | 1,395 | $ | 1,102 |
Nine months ended
September 30, 2008 |
Nine months ended
September 30, 2007 |
|||||||
Cash
paid for interest
|
$ | 437 | $ | 563 | ||||
Cash
paid for taxes
|
192 | 261 | ||||||
Supplemental
disclosure of non-cash operating and investing activities:
|
||||||||
Accretion
of preferred stock dividends
|
165 | - | ||||||
Unrealized
gain on securities held for sale
|
- | 23 |
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
Loss
from continuing operations
|
$ | (1,036 | ) | $ | (1,219 | ) | $ | (3,174 | ) | $ | (7,308 | ) | ||||
Dividends
and accretion of preferred stock
|
(75 | ) | - | (165 | ) | - | ||||||||||
Net
loss attributable to common stockholders from continuing
operations
|
(1,111 | ) | (1,219 | ) | (3,339 | ) | (7,308 | ) | ||||||||
Income
(loss) from discontinued operations
|
49 | (2 | ) | 95 | 55 | |||||||||||
Net
loss attributable to common stockholders
|
$ | (1,062 | ) | $ | (1,221 | ) | $ | (3,244 | ) | $ | (7,253 | ) | ||||
Weighted
average common stock outstanding - basic
|
67,539 | 67,539 | 67,539 | 67,539 | ||||||||||||
Weighted
average common stock outstanding - diluted
|
67,539 | 67,539 | 67,539 | 67,539 | ||||||||||||
Net
loss per share, basic and diluted, continuing operations
|
$ | (0.02 | ) | $ | (0.02 | ) | $ | (0.05 | ) | $ | (0.11 | ) | ||||
Income
per share, basic and diluted, discontinued operations
|
- | - | - | - | ||||||||||||
Net
loss per share, basic and diluted
|
$ | (0.02 | ) | $ | (0.02 | ) | $ | (0.05 | ) | $ | (0.11 | ) |