Notes to Condensed Consolidated Financial Statements
(Unaudited)
1. Organization and Nature of Business
Capital Group Holdings, Inc. (the “Company” or “CGHI”) was incorporated under the laws of the state of Minnesota in 1980 as Implant Technologies, Inc. On September 19, 2007, the Company filed a certificate of amendment to the Company’s Articles of Incorporation changing its name to Oasis Online Technologies, Corp. On October 29, 2010, we changed our name to Capital Group Holdings, Inc.
For the period from April 26, 2006 to September 3, 2012, the Company had not generated revenues from operations. The Company’s primary activities during this period had been developing its products, developing markets, securing strategic alliances and securing funding. During that period, the Company was considered to be in the development stage, and had reported its activities in accordance with the provisions of ASC 915,
Development Stage Entities.
On September 3, 2012 the Company acquired all of the assets and related obligations of a group of companies who owned and operated urgent care facilities within the Phoenix, Arizona metropolitan market. Consequently, the Company ceased reporting as a development stage entity as of September 3, 2012 (See Footnote 2 below detailing the acquisition).
2. Purchase of Business
On September 3, 2012, (amended on November 30, 2012 with an effective date of September 3, 2012), the Company’s wholly owned subsidiary OneHealth Urgent Care, Inc. (“OHUC”) purchased from MCS Ventures I thru VII all of the assets, liabilities and operations of those entities comprising and including Alliance Urgent Care PLLC (“AUC”) pursuant to an Asset Purchase Agreement for 10 million shares of the Company’s common stock. In addition, under a separate employment agreement executed on the same day as the purchase, the Company committed to issue an additional 10.6 million shares of its common stock as a onetime stock bonus. The Company is a publicly traded entity whose stock is quoted under the symbol CGHC on the OTCQB operated by OTC Markets (the “OTC QB”). After the date of the purchase AUC operates as a wholly owned subsidiary of OHUC.
The stock that the Company issued pursuant to both the Asset Purchase Agreement and the Employment Agreement contain a stock price guarantee as follows:
A. Stock Price Guarantee for Year #1, if by September 5, 2013, the Closing Price of the common stock of Capital Group Holdings, Inc. has not been equal to or exceeding $1.00 for 20 consecutive trading days immediately prior, Capital Group Holdings, Inc. shall issue to Sellers such number of additional restricted shares of its common stock as to make up the difference between $10,000,000 (10,000,000 purchase shares X $1.00) and the actual Closing Price of the common stock multiplied by 10,000,000 shares. (For example if the actual Closing Price of the common stock was $.80 Sellers would be issued 2,500,000 additional shares. {$10 million – $8 million [$0.80 X 10,000,000 = $8,000,000] = $2 million shortfall; $2,000,000/$0.80 per share = 2,500,000 shares).
Floor Price. For purposes of calculating the Stock Price Guarantee there shall be a floor price set for each of the two periods limiting the amount of stock to be issued to compensate Sellers for certain price fluctuations; $0.53 cents per share for the Stock Price Guarantee for Year # 1.
The same price guarantee and floor price applies to the 10,600,000 common shares issued under the one-time bonus; however, the date of the guarantee is June 30, 2013.
B. Stock Price Guarantee for Year # 2, if by September 5, 2014, the Closing Price of the common stock of Capital Group Holdings, Inc., has not been equal to or exceeding $1.50 for 20 consecutive trading days immediately prior, Capital Group Holdings, Inc. shall issue to Sellers such number of additional restricted shares of its common stock as to make up the difference between $15,000,000 (10,000,000 purchase shares X $1.50) and the actual Closing Price of the common stock multiplied by 10,000,000 shares. (For example if the actual Closing Price of the common stock was $ 1.00 Sellers would be issued 5,000,000 additional shares).
Floor Price. For purposes of calculating the Stock Price Guarantee there shall be a floor price set for each of the two periods limiting the amount of stock to be issued to compensate Sellers for certain price fluctuations; $0.20 cents per share for the Stock Price Guarantee for Year # 2.
The same price guarantee and floor price applies to the 10,600,000 common shares issued under the one-time bonus; however, the date of the guarantee is June 30, 2014.
Pursuant to this acquisition the Company had an appraisal performed to identify fair market value of the assets and obligations purchased. The appraisal was conducted by an independent appraiser that valued, among other things, the asset purchase agreement consideration, the value of an employment agreement associated with the purchase and an upfront signing bonus. The total value of the purchase was estimated to be $12,000,000. The net tangible assets acquired had a value of $1,584,200 with the remainder of the purchase price, $10,415,800, allocated by the appraiser to intangible assets as follows: trade name - $300,000, customer related intangibles - $1,900,000, specific processes - $2,900,000, and the remainder associated with cost-in-excess of these assets, or goodwill, of $5,315,800 (not including the effect of the deferred taxes noted below for $231,109). It was estimated that the trade name and goodwill would have an indefinite life, with the customer related intangible and the processes having lives of fourteen (14) and eleven (11) years, respectively. Goodwill and trade name would be subject to impairment valuations periodically in accordance with GAAP.
The $12,000,000 purchase price, and its allocation, is preliminary as of December 31, 2012. The preliminary estimates of fair values recorded are determined by management on various market and asset appraisals, and in consultation with an independent third-party appraiser. The purchase price, and its allocation, will remain preliminary until the Company receives a completed third-party valuation report that determines the fair value of the assets acquired, and management has reviewed and concurred with the report. The final amounts allocated to the assets acquired could differ significantly from the preliminary recorded amounts.
The following table summarizes the fair values of the assets acquired and liabilities assumed at the acquisition date:
Goodwill
|
$ 5,546,909
|
Trade Name
|
300,000
|
Customer Related Intangibles
|
1,900,000
|
Process Related Intangibles
|
2,900,000
|
Liabilities Assumed
|
(860,000)
|
Deferred Income Tax
|
(231,109)
|
Cash
|
562,800
|
Receivables
|
573,100
|
Other Receivables
|
105,000
|
Prepaid Expenses
|
219,700
|
Property and Equipment
|
667,200
|
Deposits
|
65,700
|
Note Receivable – Capital Group
|
250,700
|
|
|
Total Value of Common Stock Issued
|
$ 12,000,000
|
|
|
3. Summary of Significant Accounting Policies
The accompanying condensed consolidated financial statements have been prepared without audit, pursuant to the rules and regulations of the United States Securities and Exchange Commission. These financial statements should be read in conjunction with the consolidated financial statements and notes thereto (the “Audited Financial Statements”) contained in the Company’s Annual Report for the fiscal year ended June 30, 2012 on Form 10-K filed with the Securities and Exchange Commission on October 15, 2012. Certain information and disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States have been condensed or omitted. These interim financial statements include all adjustments consisting of normal recurring entries and the acquisition entry, which in the opinion of management are necessary to present a fair statement of the results for the period. The results of operations for the six month period ended December 31, 2012 are not necessarily indicative of the operating results for the full year.
Principles of Consolidation and Basis of Presentation
–
As of December 31, 2012,
the Company is comprised of itself, its wholly owned subsidiary One Health Urgent Care (“OHUC”), (and its subsidiary Alliance Urgent Care, PLLC), that operates its newly acquired urgent care facilities (its only current operating line of business). The accompanying unaudited condensed consolidated interim financial statements include the accounts of the Company and its subsidiaries. The nature of the urgent care business is to provide alternative treatment facilities to the hospital based emergency room for family related urgent medical care needs. The oldest of these facilities commenced operations in March 2006. As of December 31, 2012, the operations are comprised of seven urgent care facilities. These facilities have opened at different times since February of 2007, and are located throughout the metropolitan Phoenix area. The seventh location opened during October, 2012. All significant intercompany balances and transactions have been eliminated in the accompanying financial statements.
Use of estimates
-
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America (“GAAP”) requires the Company to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period. Ultimate realization of assets and settlement of liabilities in the future could materially differ from those estimates. Significant estimates include the realization of receivables, the method of depreciation/amortization and useful lives assigned to fixed assets and intangible assets, the valuation of stock issued in the acquisition of Alliance and its allocation to the fair value of assets acquired, the realization or impairment of fixed assets, intangible assets and goodwill, the revenue to be recognized from services performed based on the estimated net rate of reimbursement from the various insurance companies, and the contingent liability contained in the stock price guarantees
Cash and cash equivalents
–
Cash equivalents are considered to be all highly liquid investments with a maturity of three (3) months or less at the time of purchase. Cash at the end of each period reflects amounts on deposit with banking facilities.
Allowance for doubtful accounts and discounts
-
The Company’s urgent care business bills all of its patients based upon
standard rates. OHUC/AUC has entered into contracts with various insurance providers whereby the rates are fixed by these contracts. These rates average about twenty-two (22%) percent lower than the standard billing rate. Consequently, the Company records a reserve against its receivable balance to reflect these agreements. This reserve is netted against the reported amount of revenues.
OHUC/AUC follows the allowance method of recognizing uncollectible accounts receivable. The allowance method recognizes bad debt expense as a percentage of accounts receivable based on a review of the individual accounts outstanding and the Company’s prior history of uncollectible accounts receivable. The Company does not record or accrue finance charges on accounts receivable, and they are generally unsecured.
Property and Equipment
-
Fixed assets, stated at cost, are depreciated on the straight-line method for financial statement reporting purposes, over the estimated useful lives of the assets, which range from seven to ten years. Leasehold improvement costs are depreciated over the shorter of the lease term or their useful life. Repairs and maintenance costs are expensed as incurred. Betterments or renewals are capitalized when they occur.
Intangible Assets and Goodwill
– Intangible assets are comprised of trade name and goodwill, and customer and process intangibles. Trade name and goodwill are considered to have indefinite lives and are not amortized. They are reviewed for impairment whenever circumstances indicate impairment in value may have occurred. Customer and process intangibles are amortized over their estimated useful lives of eleven to fourteen years.
Long-Lived Assets
– The Company evaluates long-lived assets for impairment whenever events or changes in circumstances indicate the carrying amount of an asset may not be recoverable. An indicator of impairment is present when the undiscounted cash flows estimated to be generated by those assets are less than the assets’ carrying amount. The Company measures the amount of such impairment by comparing the assets' carrying value to the assets' present value of the expected future discounted cash flows. Impairment charges, if any, are recorded in the period realized.
Fair Value of Financial Instruments
-
The carrying amounts of financial instruments including cash, accounts receivable and payable, accrued liabilities and debt approximate fair value based on their short maturities or, for debt, based on borrowing rates currently available to the Company for loans with similar terms and maturities.
Fair Value of Financial Assets and Liabilities
-
Fair value is defined under GAAP as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. GAAP also establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair value:
Level 1 - Quoted prices in active markets for identical assets or liabilities.
Level 2 - Observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
Level 3 - Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.
The fair value of equity instruments issued in regards to the acquisition of the Alliance Urgent Care business was determined based upon an independent valuation of the operations, using Level 3 inputs. Further, the independent appraiser allocated the purchase price to the fair value of assets acquired and liabilities assumed.
Revenues
- The Company recognizes revenue when all of the following criteria have been met:
-Persuasive evidence of an arrangement exists;
-Delivery has occurred or services have been rendered;
-The fee for the arrangement is fixed or determinable; and
-Collectability is reasonably assured.
The Company’s revenue is currently entirely derived from its urgent care business and is comprised of patient related fees for the provision of urgent medical care. The majority of the Company’s revenue is received from insurance providers associated with the patient. The amount of reimbursement is generally contractually controlled by the insurance providers, and is dependent upon the nature of the service provided. Typically, the Company also receives a co-pay from the patient at the time of service. These are largely paid through the use of credit cards. Merchant fees in regards to the use of credit cards are charged to expense.
The Company’s revenues are subject to seasonal fluctuation. The Company operates in a geographic area where many of its patients are winter visitors. As such, monthly revenues during the period from late May through November are lower than the remainder of the year.
Income and Other Taxes
–
As of September 3, 2012, management recorded a current deferred liability related to the above acquisition to reflect items of income and expenses previously taken for receivables not recognized as income, prepaid expenses net of accrued expenses and payables not previously deducted. The combined amounts of these items generated a deferred tax expense of approximately $92,000. In addition, the Company recorded a non-current deferred tax liability related to the difference in tax depreciation taken versus recorded for book purposes at the time of acquisition of approximately $139,000. The tax rate utilized by the Company was estimated to be 40%. At this time the Company has not recognized any other deferred taxes or recorded a tax benefit for losses incurred as there is no assurance that the Company and its subsidiaries will be profitable in the near future. As a result goodwill related to the acquisition increased by $231,109.
The Company is not current in all of its federal and state tax filings, and it and its subsidiaries are subject to the possibility of federal or state income tax examinations. Currently, there have been no such examinations and the entities are open for audit for approximately the last four years. Management believes that as a result of their net operating losses that any negative adjustments would be offset by these losses.
The Company has accrued for unremitted payroll taxes, and employee withholdings due to various state and federal agencies along with accrued interest and penalties on the amounts outstanding as of December 31, 2012 as part of accrued payroll liabilities.
Earnings Per Share
- Basic and diluted loss per share of common stock was computed by dividing net loss by the weighted average number of shares of common stock outstanding for the respective periods.
Diluted earnings per share are computed based on the weighted average number of shares of common stock and dilutive securities outstanding during the period. Dilutive securities are comprised of options, warrants, convertible debt, and share price guarantees, that are freely exercisable into common stock at less than the prevailing market price. Dilutive securities are not included in the weighted average number of shares when inclusion would increase the earnings per share or decrease the loss per share. As of December 31, 2012 and 2011, there were no dilutive securities included in the loss per share calculation as the effect would be antidilutive.
Advertising
- The Company expenses advertising costs as incurred.
Reclassifications
-
Certain minor reclassifications have been made to the 2011 balances to conform with the presentation used for 2012 amounts.
Recently Issued Accounting Pronouncements
- The Company has reviewed all recently issued, but not yet adopted, accounting standards in order to determine their effects, if any, on its consolidated results of operation, financial position or cash flows. Based on that review, the Company believes that none of these pronouncements will have a significant effect on its condensed consolidated financial statements.
4. Going Concern
While the Company now has revenue, earnings and substantial assets it continues to operate at an overall loss and is currently seeking various funding sources to; replenish its line of credit, and fund additional initiatives that the Company believes will generate additional revenue and income. The Company is seeking capital in the form of a mixture of longer term debt and/or equity and while the Company is confident that in the near term these new sources of capital will be concluded, there is no assurance that the Company will be successful in its efforts. Consequently, while it will be able to continue to effectively operate its urgent care subsidiary, its ability to continue other operations at the same level or pursue its other initiatives is in doubt. The Auditor’s opinion for the fiscal year ended June 30, 2012 contained a reference to this uncertainty.
5. Accounts Receivable
The Company’s receivables consist primarily of amounts due from the patients’ insurance providers. At December 31, 2012 the gross receivable balance was $941,804 and net of a related allowance for insurance discounts of $207,197 the net receivable balance equaled $734,607.
6.
Inventory Supplies
The Company’s supplies inventory represent various items needed to run an urgent care center on a daily basis such as tracheotomy tubes, oxygen tanks, gauze, bandages, syringes, Lidocaine, surgical gloves, sutures and other such items needed on a daily and continual basis. These items are reported at cost.
7. Prepaid Expenses
At December 31, 2012 the Company had prepaid expenses consisting of prepaid consulting fees, prepaid insurance, and prepaid rent of $683,783 of which $322,755 was considered a current asset with the remainder of $361,028 as non-current. The non-current portion is related to long term consulting contracts with two independent service providers to assist the Company with long term strategies, investor relations and marketing. The non-current portion will be amortized over the life of the remaining contracts.
8. Fixed Assets
The Company’s property and equipment consists of tenant improvements, x-ray machines and various other items of medical and office equipment. Depreciation is recorded on the straight-line basis with tenant improvements depreciated over ten (10) years, and medical and office equipment depreciated over seven (7) years. Depreciation expense for each of the six month periods ending December 31, 2012 and 2011 were $58,126 and $0, respectively. For the three month periods ending December 31, 2012 and 2011depreciation expense was $44,221 and $0, respectively.
Fixed assets consist of the following as of December 31, 2012 and June 30, 2012:
|
|
December 31, 2012
|
|
June 30, 2012
|
|
|
|
|
|
Medical and Office Equipment
|
|
$ 383,410
|
|
$ 18,472
|
Tennant Improvements
|
|
527,891
|
|
-
|
Less accumulated depreciation
|
|
(68,756)
|
|
(10,630)
|
|
|
$ 842,545
|
|
$ 7,842
|
|
|
|
|
|
9. Notes Payable and line of credit
Notes payable and line of credit consist of the following at:
|
December 31, 2012
|
|
June 30, 2012
|
Line of credit with Wells Fargo Bank (discussed below)
|
$ 793,619
|
|
$ -
|
|
|
|
|
|
|
|
|
Note payable to a bank. interest at 8% per annum. with monthly payments of
|
|
|
|
$3,050. matures on March 30,2013. collateralized by equipment. inventory
|
|
|
|
and receivables of Alliance Urgent Care. The Note is personally guaranteed by
|
|
|
|
Michael Blumhoff. M D. The Company assumed liability for any guarantees of
|
|
|
|
Sellers under indemnification provisions of the Asset Purchase Agreement.
|
9,027
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
Note payable to a bank. interest at 4.95% per annum, with monthly payments
|
|
|
|
of $2,835. matures on November 01, 2015, collateralized by equipment,
|
|
|
|
inventory and receivables of Alliance Urgent
Care.
The Note is personally
|
|
|
|
guaranteed by Michael Blumlioff. MD. The Company assumed liability for
|
|
|
|
any guarantees of Sellers under indemnification provisions of the Asset
|
|
|
|
Purchase Agreement
|
92,120
|
|
-
|
|
894,766
|
|
-
|
Less: current portion
|
(832,727)
|
|
-
|
|
$ 62,039
|
|
$ -
|
|
|
|
|
Line of Credit with Wells Fargo Bank
The Company’s subsidiary OneHealth Urgent Care, Inc.’s operating company Alliance Urgent Care has a $1,250,000 line of credit agreement with Wells Fargo Bank. The line of credit is due and payable on April 15, 2013, unless extended. The agreement requires interest to be at the bank’s prime rate plus 1% with a minimum rate of 4.5% (effective rate of 4.5% at December 31, 2012). At December 31, 2012 and June 30, 2012, the Company’s outstanding balance under this line of credit was $793,619 and $0, respectively. As of December 31, 2012 there was still $456,381 in funds available to the Company under this line of credit. However, subsequent to December 31, 2012 another $150,000 was withdrawn leaving a current available balance of $306,381
The line of credit is collateralized by the property and equipment of One Health Urgent Care and is personally guaranteed by Dr. Michael Blumhoff, MD.
10. Common Stock
It was determined on December 13, 2012 by unanimous consent of the Board of Directors and written consent of shareholders holding 53% of the Company’s common shares to increase the authorized common shares from 100,000,000 to 300,000,000 with a par value of $0.01 per share.
During the six months ended December 31, 2012, the Company issued 25,275,734.
On July 16, 2012, the Company issued 1,000,000 shares of restricted common stock in conjunction with a consulting agreement with Belmont Acquisitions, LLC. The stock was valued at $0.10 per share based on the consulting agreement and the expense is being amortized over the five year term of the agreement. On January 8,
2013 this agreement was terminated and a new agreement entered into without requiring the return of these shares. Consequently during the quarter ended December 31, 2012 the remaining prepaid expense of $90,836 was written off and charged to earnings. See the Subsequent Event footnote 19 for the terms of the new agreement
On July 16, 2012, the Company issued 2,000,000 shares of restricted common stock in conjunction with a consulting agreement with Prodigee Marketing Group, LLC. The stock was valued at $0.35 per share based on the agreement and the expense is being amortized over the three year term of the agreement.
On August 16, 2012, the Company issued 1,500,000 shares of restricted common stock to Directors and Officers of the Company for services rendered: Erik J. Cooper 500,000, Jean Rice 500,000, and Eric Click 500,000.
On August 23, 2012, the Company issued 20,000 shares of restricted common stock to Joshua Buckheister for services fully performed and completed.
On September 3, 2012, the Company issued 20,600,000 shares of restricted common stock in conjunction with certain employment agreements and the purchase of the assets, liabilities, and operations of MCS Ventures I through VII, P.C. (See Note 2 – Purchase of Business).
On September 20, 2012, the Company issued 133,334 shares of restricted common stock in conjunction with an existing stock subscription receivable.
On September 20, 2012, the Company issued 22,400 shares of restricted common stock for the conversion of an outstanding convertible note with a principal balance of $5,000 and accrued interest of approximately $600.
On November 1, 2012, the Company issued to Rose Hanne, Chief Operating Officer of OHUC, 100,000 shares of restricted common stock as incentive shares for services to be performed for the Company.
11. Earnings per Share
Net Loss Per Share – Basic net loss per share is computed by dividing net loss attributable to common shareholders by the weighted average number of shares of common stock outstanding during each respective period. The Company has other potentially dilutive securities outstanding that are not shown in a diluted net loss per share calculation because their effect in both fiscal years would be anti-dilutive. The following chart lists the securities as of December 31, 2012 and 2011 that were not included in the computation of diluted net loss per share because their effect would have been anti-dilutive:
|
|
2012
|
|
2011
|
Common Stock
|
|
592,367
|
|
|
Warrants to purchase common stock
|
|
2,562,214
|
|
2,562,214
|
Convertible promissory notes
|
|
|
|
20,000
|
Share price guarantee-short term
|
|
18,267,925
|
|
|
Share price guarantee-long term
|
|
133,900,000
|
|
|
|
|
155,322,506
|
|
2,582,214
|
|
|
|
|
|
12. Convertible Notes Payable and Warrants
As of June 30, 2012 there was one convertible note payable outstanding with a principal balance of $5,000, which had not been converted. The note, plus $600 of accrued interest, was converted into 22,400 shares of the Company’s common stock at $0.25 per share, during the quarter ended December 31, 2012.
The Company issued attached warrants to purchase its common stock with the issuance of the convertible notes payable. The warrants have an exercise price of $0.25 with three year expiration and immediate vesting. The fair value of each issuance is estimated on the date of grant using the Black-Scholes option pricing model.
The Black-Scholes option pricing model inputs used on the date of issuance have the following assumptions: stock price on the measurement date was between $0.05 and $0.60; expected term of three years; average expected volatility was 257%; and discount rate of 1.26%.
The following table summarizes information about the warrants outstanding during the quarter ended December 31, 2012:
|
Shares Under Warrants
|
Weighted Average Exercise Price
|
Weighted Average Remaining Contractual Life
|
Aggregate Intrinsic Value
|
Outstanding as of June 30, 2012
|
2,562,214
|
|
$ 0.25
|
|
1.25 Years
|
|
|
Granted
|
-
|
|
-
|
|
|
|
|
Expired
|
-
|
|
-
|
|
|
|
|
Exercised
|
-
|
|
-
|
|
|
|
|
Outstanding as of December 31, 2012
|
2,562,214
|
|
$ 0.25
|
|
1.00 Years
|
|
$ -
|
Exercisable as of December 31, 2012
|
2,562,214
|
|
$ 0.25
|
|
1.00 Years
|
|
$ -
|
The year-end intrinsic values are based on a December 31, 2012 closing price of $0.04 per share.
13. Financing Leases
The Company has entered into various financing (“capital”) leases to acquire medical equipment. Under GAAP, these financing leases are required to be treated as loans and amortized accordingly. The effective interest rate on these leases is approximately 5%. These financing leases are collateralized by the equipment, and receivables of the individual borrowing entity on the lease. At December 31, 2012 the amount payable under these financing leases was $14,825 all of which is due within the fiscal year ended June 30, 2013.
14. Operating Leases
The Company currently maintains corporate offices at 16624 North 90
th
Street, Suite 200, Scottsdale, Arizona, 85260. The rent during the first six months is abated, with a commencement date of October 1, 2012, the rent is $4,811 per month for months 7-24, for months 25-36 rent is $4,956, for months 37-48 rent is $5,103, for months 49-66 rent is $5,256, with a security deposit of $15,000. Under the terms of the lease agreement, the Company is responsible for its share of normal operating costs, including maintenance expenses, property taxes and insurance. The Company does not believe that they will need to obtain additional office space at any time in the foreseeable future for its corporate offices. The Company’s subsidiary OneHealth Pass, Inc., currently shares office space with the Company. Over the next 12 months, as its business plan is more fully implemented, OneHealth Pass, Inc. may need to acquire its own office facilities.
OneHealth Urgent Care operates seven (7) locations throughout the greater metro Phoenix area: Tolleson, Peoria, Gilbert, Buckeye, Goodyear, Phoenix and Queen Creek. OneHealth Urgent Care leases a total of approximately 26,900 sq. ft., averaging 3,800 sq. ft. per clinic. The Company leases its physical facilities from third parties for all of its locations. The terms of these leases range from approximately seven (7) to fourteen (14) years. All but two of the seven facilities contain renewal options for two, five year terms. These leases are treated as operating leases under GAAP.
The future minimum lease payments over the next five years and thereafter under these operating leases are as follows:
For the year ended June 30,
|
Amount
|
|
|
2013
|
$ 671,434
|
2014
|
704,024
|
2015
|
715,937
|
2016
|
736,898
|
2017
|
759,065
|
Thereafter
|
2,071,779
|
|
$ 5,659,137
|
|
|
Rental expense is recognized on the straight-line basis over the term of the lease. As of December 31, 2012 and June 30, 2012, deferred rent was approximately $124,799 and nil, respectively. Rent expense for the three month periods ended December 31, 2012 and 2011 for the above operating leases was approximately $242,673 and $7,500, respectively. Rent expense for the six month periods ended December 31, 2012 and 2011 for the above operating leases was approximately $305,226 and $15,000, respectively.
15. Income Taxes
Deferred income taxes arise from temporary timing differences in the recognition of income and expenses for financial reporting and for tax purposes. The Company’s deferred tax assets consist entirely of the benefit from net operating loss (NOL) and capital loss carry forwards. The net operating loss carry forward, if not used, will expire in various years through 2033, and may be restricted, as per the Internal Revenue Code, due to changes in ownership. The Company’s deferred tax assets are offset by a valuation allowance due to the uncertainty of the realization of the net operating and capital loss carry forwards (capital loss carry forwards are approximately $432,000). Net operating and capital loss carry forwards may be further limited by other provisions of the tax laws.
The Company has estimated available net operating losses of approximately $7,673,000 which can be utilized to offset future earnings of the Company, subject to the limitations mentioned above. A valuation allowance is provided when it is more likely than not that some portion of the deferred tax asset will not be realized.
The Company has the following carry forwards available at December 31, 2012 (State expiration is fifteen years earlier):
2027
|
|
|
$24,000
|
2028
|
|
|
812,000
|
2029
|
|
|
262,000
|
2030
|
|
|
1,068,000
|
2031
|
|
|
3,897,000
|
2032
|
|
|
318,000
|
2033
|
|
|
1,292,000
|
|
Total
|
|
$7,673,000
|
16.
Executive Compensation
On November 1, 2012 the Company entered into employment agreements with two of its key executives. These agreements are for three year periods that include among other things, bonus provisions based upon certain performance targets, a signing bonus that has been accrued but not paid totaling $75,000, restricted stock incentives and various other provisions consistent with other organizations of this size and market. These employment agreements have been attached as exhibits to this filing and provide for annual compensation of $350,000 per year, over the term of the agreement.
17. Contingencies
In addition to the going concern issue reflected in footnote 4 above, The Company’s urgent care operations could be affected by the recently enacted Affordable Care Act. At this time management cannot ascertain the impact that this new law will have on its recently acquired urgent care operations.
As discussed previously, the Company has certain stock price guarantees arising from the purchase of AUC (Footnote 7). The guarantee is required to be valued periodically as to its potential for requiring additional common stock issued to meet obligations. Management has not currently reported any additional obligation as of December 31, 2012. However, this could change in the future periods and the result could be material.
18. Litigation
The Company’s urgent care business is subject to claims related to patient treatment from time to time. There are no known material claims as of this filing.
See also Legal Proceedings under PART II - OTHER INFORMATION within this filing.
19. Subsequent Events
On January 3, 2013, the Company entered into an agreement with Echelon Global Advisors, LLC (EGA). Under the terms of the agreement EGA shall provide public relations and corporate communications services to Capital Group. The services provided also include the development, implementation and maintenance of an ongoing social media communication and awareness program. The Company shall compensate EGA as follows: $25,000 due within 5 business days following execution of the Agreement, $25,000 due 30 days after EGA's receipt of the initial payment, and an additional $35,000 due 60 days after EGA's receipt of the initial payment.
On January 8, 2013, the Company effectuated the termination of the Belmont Acquisitions LLC: Investor Relations Consulting Agreement Dated July 16, 2012 and the Advisory Agreement dated November 4, 2012 and entered into a new advisory agreement. As part of the termination the Company became obligated to Belmont to issue another 1,040,000 shares of common stock. In addition, under the new agreement Belmont will be paid set fees for advisory services and investor relations at $10,000 and $12,000 per month, respectively. Provisions have also been made to issue to Belmont an additional 1,000,000 shares of restricted common stock provided Belmont performs under the terms and conditions of the agreement. The new agreement is cancellable upon 30 days written notice.
On January 14, 2013, The Company entered into a Security Purchase Agreement with Asher Enterprises, Inc. for a $78,500 convertible 8% promissory note due on October 17, 2013. The note is convertible after a six month holding period. During the six month period after the effective date of the note, the company has the right to pay off unpaid balances and interest at a premium of 115%, 120%, 130% and 135% , if the note is paid off within 30, 90, 120 and 180 days, respectively from the date of issue. The note is convertible on the unpaid balance, including interest, at a conversion rate of 58% of trading value over the ten preceding trading dates prior to conversion. In the event that a trading value cannot be established on the conversion date, the note would be convertible at a mutually agreed upon fair market value of the Company’s stock by both parties. Under the terms of this agreement the Company has reserved and set aside 18,000,000 shares of the company’s stock to accommodate the potential conversion described herein.
On January 17, 2013, the Company entered into an Investment Banking agreement with ViewTrade Securities, Inc.
ViewTrade has been engaged by CGHC as the non-exclusive agent to seek up to five million dollars ($5,000,000) in financing through institutional, corporate, private investors and any other individual or entity wishing to invest in the Company.
Under this agreement the Company agrees and acknowledges that with respect to all person or entities who enter into any discussions or agreement(s) to purchase securities in the Offering within one year from the date of this Agreement, regardless of when the actual closing of such purchase occur, CGHC will: (a) pay to ViewTrade a cash commission amount equal to seven percent (7%) of the gross proceeds from purchases of securities in the Offering; (b) a corporate finance fee in an amount equal to three (3%) of the gross proceeds from purchases of securities in the Offering; (c) a non-accountable expense allowance equal to three (3%) of the gross proceeds from the purchases of securities in the Offering and (d) issue to ViewTrade or its designees one or more five year warrant(s) in the same security purchased from the Investors equal to ten percent (10%) of the securities sold, for a price equal to 100% of the purchase price which the Investors paid in the Offering. In the event the securities sold are a convertible debt instrument, then the warrants shall be equal to ten percent (10%) of the amount of shares that would be issued upon all the debt being converted and such warrants shall have a cashless exercise provision.
In the event the Company introduces an Investor that has been in discussions with the Company previously and the Investor purchases securities in the Offering, the Company shall pay ViewTrade a fee equal to three percent (3%) of the gross proceeds from those purchases of securities in the Offering.
Upon the execution of the Agreement the Company paid ViewTrade $7,500 as a good faith non-refundable deposit. The Company will also be required to issue 500,000 shares of restricted common stock as a retainer.
On January 17, 2013, we entered into a Consulting agreement with MJ Global Consulting, Inc. (“MJ”) to provide marketing, strategic planning, organizational and corporate structure, and overall business analysis with the ultimate goal of preparing the Company for capital investor due diligence, and advise management in regards to the size of any offering of the Company's securities and the structure and terms of the offering in light of the current market environment; advise management in regard to the Company's long-term growth, capital structure and financing strategy; provide the Company with introductions to FINRA member firm banking relationships, funding and financing firms and, on a best efforts basis, seek an engagement that is in the best interest of the Company; and provide the Company with Investor Relations related services.
Stock compensation issuable to MJ:
·
|
500,000 restricted shares of Company common stock upon execution of this Agreement;
|
·
|
500,000 restricted shares of Company common stock upon the engagement by
|
·
|
Company of an Investment Banking firm introduced by Consultant;
|
·
|
500,000 restricted shares of Company common stock upon the first funding from any
|
·
|
source and/or Investment Banking firm introduced by Consultant; and
|
·
|
500,000 restricted shares of Company common stock upon that date which is 12 months
|
·
|
from the date of this Agreement.
|
Cash compensation payable to MJ:
·
|
$6,000 payable within 10 days of execution of this Agreement
|
·
|
Beginning on February 15th, 2013, and payable on the 15th day of each month thereafter during the Term of this Agreement, a monthly consulting fee of $5,000 per month.
|
On January 2, 2013 the Company entered into a consulting agreement with Grodsky Law Firm, P.C. (
“
GLF
”
). This agreement requires GLF to perform all work as requested and directed by The Company in order to facilitate the completion of certain convertible debt financing (presently set at an aggregate of US$3 million).
In lieu of cash GLF agreed to accept for their services one million (1,000,000) shares of common stock of CGHC (collectively, the "Shares") in the following manner: (i) 250,000 Shares issued upon signature of the engagement letter, (ii) 250,000 Shares issued upon delivery of draft convertible debt financing documents including term sheet, promissory note, and transaction document checklist and (iii) the balance of 500,000 Shares upon receipt of the first US$1,000,000 delivered to CGH.