INDEPENDENT REGISTERED PUBLIC ACCOUNTANTS’ REPORT
DECEMBER 31, 2008 AND 2007
INDEX TO FINANCIAL STATEMENTS
| | | |  |
| | | | |
| | | | Certified Public Accountants |
A PROFESSIONAL CORPORATION | | | | |
| | | | Brent M. Davies, CPA |
| | | | David O. Seal, CPA |
| | | | W. Dale Westenskow, CPA |
| | | | Barry D. Loveless, CPA |
| | | | Stephen M. Halley, CPA |
INDEPENDENT REGISTERED PUBLIC ACCOUNTANTS’ REPORT
To the Board of Directors and Stockholders of
InMedica Development Corporation
We have audited the accompanying consolidated balance sheets of InMedica Development Corporation and subsidiary (the “Company”) as of December 31, 2008 and 2007, and the related consolidated statements of operations, stockholders’ equity, and cash flows for the two years then ended (all expressed in U.S. dollars). These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these financial statements based on our audit.
We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audit included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the company’s internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.
In our opinion, such financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2008 and 2007, and the results of its operations and its cash flows for the two years then ended in conformity with accounting principles generally accepted in the United States of America.
MEMBERS OF AMERICAN INSTITUTE OF CERTIFIED PUBLIC ACCOUNTANTS
MEMBERS OF THE SEC PRACTICE SECTION and THE PRIVATE COMPANIES PRACTICE SECTION
1366 East Murray-Holladay Road, Salt Lake City, Utah 84117-5050
Telephone 801/272-8045, Facsimile 801/277-9942
The accompanying consolidated financial statements for the years ended December 31, 2008 and 2007 have been prepared assuming that the Company will continue as a going concern. As discussed in Note 1 to the consolidated financial statements, the Company’s recurring losses from operations raise substantial doubt about its ability to continue as a going concern. Management’s plans concerning these matters are also described in Note 1. The consolidated financial statements do not include any adjustments that might result from the outcome of this uncertainty.
| | |
| | | |
| | /s/ Robison, Hill & Co. | |
| | Certified Public Accountants | |
| | | |
Salt Lake City, Utah
April 7, 2009
CONSOLIDATED BALANCE SHEETS
| | December 31, | | | December 31, | |
| | 2008 | | | 2007 | |
ASSETS | | | | | | |
Current Assets | | | | | | |
Cash & Cash Equivalents | | $ | 1,794 | | | $ | 2,706 | |
Prepaid Expenses & Other | | | 1,100 | | | | 200 | |
Total Current Assets | | | 2,894 | | | | 2,906 | |
| | | | | | | | |
Equipment & Furniture, at Cost, | | | | | | | | |
Less Accumulated Depreciation of $255,221 | | | | | | | | |
and $254,856, respectively | | | – | | | | 365 | |
| | | | | | | | |
TOTAL ASSETS | | $ | 2,894 | | | $ | 3,271 | |
| | | | | | | | |
LIABILITIES & STOCKHOLDER'S EQUITY | | | | | | | | |
Current Liabilities | | | | | | | | |
Related Party Consulting Fees Payable | | $ | – | | | $ | 78,000 | |
Accounts Payable | | | 6,665 | | | | 5,503 | |
Accrued Interest | | | 34,351 | | | | 16,495 | |
Related Party Royalty Payable | | | 113,333 | | | | 73,333 | |
Related Party Note Payable | | | 187,385 | | | | – | |
Note Payable | | | 21,509 | | | | – | |
Preferred Stock Dividends Payable | | | 56,743 | | | | 49,177 | |
Current Portion of Long-Term Debt | | | 160,000 | | | | 140,000 | |
Total Current Liabilities | | | 652,619 | | | | 283,125 | |
| | | | | | | | |
Long-Term Convertible Promissory Note | | | 72,633 | | | | 60,617 | |
| | | | | | | | |
Total Liabilities | | | 652,619 | | | | 423,125 | |
| | | | | | | | |
Minority Interest | | | (291,211 | ) | | | (192,611 | ) |
| | | | | | | | |
Stockholders' Equity (Deficit) | | | | | | | | |
Preferred Stock, 10,000,000 shares authorized; Series A cumulative | | | | | | | | |
convertible preferred stock, 8% cumulative, $4.50 par value, | | | | | | | | |
1,000,000 shares designated, 21,016 shares outstanding (aggregate | | | | | | | | |
liquidation preference of $151,316) | | | 94,573 | | | | 94,573 | |
Common Stock, $.001 par value: 40,000,000 shares authorized, | | | | | | | | |
18,629,493 and 18,629,493.share outstanding | | | 18,629 | | | | 18,629 | |
Additional Paid-in Capital | | | 8,571,249 | | | | 8,426,839 | |
Accumulated Deficit | | | (9,042,965 | ) | | | (8,767,284 | ) |
Total Stockholders' Equity (Deficit) | | | (358,514 | ) | | | (227,243 | ) |
| | | | | | | | |
TOTAL LIABILITIES & STOCKHOLDERS' EQUITY | | $ | 2,894 | | | $ | 3,271 | |
The accompanying notes are an integral part of these financial statements.
CONSOLIDATED STATEMENTS OF OPERATIONS
| | For the Years Ended | |
| | December 31, | |
| | 2008 | | | 2007 | |
| | | | | | |
ROYALTY REVENUES | | $ | – | | | $ | – | |
| | | | | | | | |
OPERATING EXPENSES | | | | | | | | |
General & Administrative | | | 204,450 | | | | 194,699 | |
Compensation Expense from Stock Options | | | 144,410 | | | | – | |
Research & Development | | | – | | | | – | |
Total Operating Expense | | | 348,860 | | | | 194,699 | |
| | | | | | | | |
LOSS FROM OPERATIONS | | | (348,860 | ) | | | (194,699 | ) |
| | | | | | | | |
OTHER INCOME (EXPENSE) | | | | | | | | |
Interest Income | | | – | | | | – | |
Interest Expense | | | (17,855 | ) | | | (13,586 | ) |
Other Income | | | – | | | | – | |
Total Other Income (Expenses), Net | | | (17,855 | ) | | | (13,586 | ) |
| | | | | | | | |
INCOME (LOSS) BEFORE MINORITY INTEREST | | | (366,715 | ) | | | (208,285 | ) |
| | | | | | | | |
MINORITY INTEREST | | | 98,600 | | | | 99,250 | |
| | | | | | | | |
NET INCOME (LOSS) | | | (268,115 | ) | | | (109,035 | ) |
| | | | | | | | |
PREFERRED STOCK DIVIDENDS | | | (7,566 | ) | | | (7,566 | ) |
| | | | | | | | |
NET INCOME (LOSS) APPLICABLE TO COMMON STOCKHOLDERS | | $ | (275,681 | ) | | $ | (116,601 | ) |
| | | | | | | | |
NET INCOME (LOSS) PER COMMON SHARE (BASIC & DILUTED) | | $ | (0.01 | ) | | $ | (0.01 | ) |
| | | | | | | | |
WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING | | | | | | | | |
BASIC | | | 18,629,493 | | | | 18,629,493 | |
DILUTED | | | 18,661,017 | | | | 18,661,017 | |
The accompanying notes are an integral part of these financial statements.
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
FOR THE YEARS ENDED DECEMBER 31, 2008 AND 2007
| | | | | | | | | | | | | | Additional | | | | |
| | Preferred Stock | | | Common Stock | | | Paid-in | | | Accumulated | |
| | Shares | | | Amount | | | Shares | | | Amount | | | Capital | | | Deficit | |
| | | | | | | | | | | | | | | | | | |
Balance, January 1, 2007 | | | 21,016 | | | $ | 94,573 | | | | 18,629,493 | | | $ | 18,629 | | | $ | 8,426,839 | | | $ | (8,650,683 | ) |
Common stock issued for | | | | | | | | | | | | | | | | | | | | | | | | |
Convertible promissory notes | | | – | | | | – | | | | – | | | | – | | | | – | | | | – | |
Preferred stock dividends | | | – | | | | – | | | | – | | | | – | | | | – | | | | (7,566 | ) |
Net loss | | | – | | | | – | | | | – | | | | – | | | | �� | | | | (109,035 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2007 | | | 21,016 | | | | 94,573 | | | | 18,629,493 | | | | 18,629 | | | | 8,426,839 | | | | (8,767,284 | ) |
Stock options | | | – | | | | – | | | | – | | | | – | | | | 144,410 | | | | – | |
Preferred stock dividends | | | – | | | | – | | | | – | | | | – | | | | – | | | | (7,566 | ) |
Net loss | | | – | | | | – | | | | – | | | | – | | | | – | | | | (268,115 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2008 | | | 21,016 | | | $ | 94,573 | | | | 18,629,493 | | | $ | 18,629 | | | $ | 8,571,249 | | | $ | (9,042,965 | ) |
The accompanying notes are an integral part of these financial statements.
CONSOLIDATED STATEMENTS OF CASH FLOWS
| | For the Years Ended | |
| | December 31, | |
| | 2008 | | | 2007 | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | |
Net Income (Loss) | | $ | (268,115 | ) | | $ | (109,035 | ) |
Adjustments to reconcile net loss to net cash used in | | | | | | | | |
operating activities: | | | | | | | | |
Depreciation and amortization | | | 365 | | | | 493 | |
Stock option compensation expense | | | 144,410 | | | | – | |
Interest income from amortization or discount on notes receivable | | | – | | | | – | |
Minority interest in losses | | | (98,600 | ) | | | (99,250 | ) |
Changes in assets and liabilities: | | | | | | | | |
Prepaid expenses | | | (900 | ) | | | – | |
Related party consulting fees payable | | | 24,000 | | | | 24,000 | |
Accounts payable | | | 22,672 | | | | 5,503 | |
Accrued interest | | | 17,855 | | | | 13,585 | |
Related party royalty payable | | | 40,000 | | | | 40,000 | |
Accrued payroll and related taxes | | | 48,000 | | | | – | |
Net cash used in operating activities | | | (70,313 | ) | | | (124,704 | ) |
| | | | | | | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | |
Purchase of equipment | | | – | | | | – | |
Proceeds from note receivable | | | – | | | | – | |
Net cash provided by (used in) investing activities | | | – | | | | – | |
| | | | | | | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | |
Proceeds from notes payable | | | 32,016 | | | | 93,331 | |
Proceeds from related party loans | | | 37,385 | | | | | |
Payments on notes payable | | | – | | | | – | |
Proceeds from sale of common stock | | | – | | | | – | |
Net cash provided by (used in) financing activities | | | 69,401 | | | | 93,331 | |
| | | | | | | | |
NET INCREASE IN CASH | | | (912 | ) | | | (31,373 | ) |
CASH AT BEGINNING OF THE YEAR | | | 2,706 | | | | 34,079 | |
CASH AT END OF THE YEAR | | $ | 1,794 | | | $ | 2,706 | |
| | | | | | | | |
SUPPLEMENTAL DISCLOSURE OF CASH FLOW | | | | | | | | |
Cash paid during the year for interest | | $ | – | | | $ | – | |
Cash paid during the year for income taxes | | $ | 200 | | | $ | 200 | |
| | | | | | | | |
SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING & FINANCING ACTIVITIES | | | | | | | | |
Convertible promissory notes exchanged for 500,000 shares of common stock | | $ | – | | | $ | – | |
Sale of subsidiary stock for notes receivable | | $ | – | | | $ | – | |
The accompanying notes are an integral part of these financial statements.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEARS ENDING DECEMBER 31, 2008 AND 2007
NOTE 1 - NATURE OF OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES
Nature of Operations
InMedica Development Corporation ("InMedica") and its majority-owned subsidiary, MicroCor, Inc. ("MicroCor") (collectively referred to as the "Company"), historically have engaged in the research, development and sale of medical technology and fund raising to support such activities. During the years 1986 and 1987, MicroCor developed and marketed a portable electrocardiograph ("ECG") monitor and manufactured and sold about 450 units. In July 1989, MicroCor signed a research and development contract with Johnson and Johnson Medical, Inc. ("Johnson and Johnson") for further development of the ECG technology. As a result of the agreement, Johnson and Johnson manufactured and marketed a product line under the name of Dinamap PlusTM which incorporated the Company's ECG technology. Royalties received from Johnson and Johnson were the Company's sole source of revenue through the year 2000. In 2001, Johnson and Johnson stopped manufacturing and marketing the Dinamap PlusTM product line; therefore, MicroCor no longer receives royalties from Johnson and Johnson.
Since 1989, the Company has engaged in research and development of a device to measure hematocrit non-invasively (the "Non-Invasive Hematocrit Technology" and/or the “Technology”). Hematocrit is the percentage of red blood cells in a given volume of blood. At the present time, the test for hematocrit is performed invasively by drawing blood from the patient and testing the blood sample in the laboratory. The Hematocrit Technology is owned by MicroCor, Inc., which is a 57% owned subsidiary of the Company. Other owners of the subsidiary are Wescor, Inc. (29%) and Chi Lin Technologies Company, Ltd. (14%). The Company has the right to appoint three of five directors of MicorCor and each of the other owners has the right to appoint one director of MicroCor. To date the research and development of MicroCor, its various engineers, affiliates and contractors, including Wescor, has not completed a prototype suitable for commercialization. Commercialization of the Non-Invasive Hematocrit Technology is dependent upon favorable testing, Food and Drug Administration (“FDA”) approval, financing of further research and development and, if warranted, financing of manufacturing and marketing activities.
Basis of Presentation
The Company’s consolidated financial statements have been prepared on a going concern basis, which contemplates the realization of assets and satisfaction of liabilities in the normal course of business. The consolidated financial statements do not include any adjustment relating to recoverability and classification of recorded amounts of assets and liabilities that might be necessary should the Company be unable to continue as a going concern. The Company generated negative cash flows from operations of $70,313 and $124,704 in 2008 and 2007, respectively, and net losses from operations of $268,115 and $109,035 in 2008 and 2007, respectively. As of December 31, 2008 the Company had an accumulated deficit of $9,042,965 and a stockholders’ deficit of $358,514. These conditions raise substantial doubt as to the Company's ability to continue as a going concern. The Company's continued existence is dependent upon its ability to execute its operating plan and to obtain additional debt or equity financing. There can be no assurance the necessary debt or equity financing will be available, or will be available on terms acceptable to the Company. Management's operating plan includes pursuing additional fund raising as well as research and development.
INMEDICA DEVELOPMENT CORPORATION AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEARS ENDING DECEMBER 31, 2008 AND 2007
NOTE 1 - NATURE OF OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES (Continued)
Patents
The Company has four patents covering various aspects of its Technology which expire from 2007 to 2013.
Principles of Consolidation
The consolidated financial statements include the accounts of InMedica and MicroCor. All material inter-company accounts and transactions have been eliminated.
On December 12, 2008, the Company acquired 100% of the membership interests of ValuMobile, LLC, a Nevada limited liability company in consideration of the grant of a stock purchase option to SNG Consulting, LLC, an Arizona limited liability company for purchase of the Company’s common stock. ValuMobile LLC is a newly formed limited liability company with no operations at December 31, 2008.
Income Taxes
The Company accounts for income taxes using the asset and liability method. Deferred income taxes are determined based on the estimated future tax effects of differences between the financial reporting and tax reporting bases of assets and liabilities given the provisions of currently enacted tax laws. A valuation allowance is provided when it is more likely than not that all or some portion of the deferred income tax assets will not be realized.
INMEDICA DEVELOPMENT CORPORATION AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEARS ENDING DECEMBER 31, 2008 AND 2007
NOTE 1 - NATURE OF OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES (Continued)
Equipment and Furniture
Equipment and furniture are recorded at cost and depreciated using the straight-line method over the estimated useful lives of the assets which range from three to five years.
Equipment and Furniture consist of the following: | | December 31, | |
| | 2008 | | | 2007 | |
| | | | | | |
Equipment | | $ | 244,033 | | | $ | 244,033 | |
Furniture | | | 11,188 | | | | 11,188 | |
| | | 255,221 | | | | 255,221 | |
Less accumulated depreciation | | | (255,221 | ) | | | (254,856 | ) |
Total | | $ | – | | | $ | 365 | |
Depreciation expense for the years ended December 31, 2008 and 2007 was $365 and $493, respectively.
Research and Development
Research and development costs are expensed as incurred.
Net Loss Per Common Share
Basic net loss per common share is computed by dividing net loss by the weighted average number of common shares outstanding during the year. Diluted net loss per common share ("Diluted EPS") reflects the potential dilution that could occur if stock options or other common stock equivalents were exercised or converted into common stock. At December 31, 2008 and 2007, respectively, there were 31,524 and 31,524 potentially dilutive common stock equivalents. The computation of Diluted EPS does not assume exercise or conversion of securities that would have an anti-dilutive effect on net loss per common share.
Use of Estimates
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
INMEDICA DEVELOPMENT CORPORATION AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEARS ENDING DECEMBER 31, 2008 AND 2007
NOTE 1 - NATURE OF OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES (Continued)
Comprehensive Income
There are no components of comprehensive income other than the net loss.
Cash Equivalents
For the purpose of reporting cash flows, the Company considers all highly liquid debt instruments purchased with maturity of three months or less to be cash equivalents to the extent the funds are not being held for investment purposes.
Concentration of Credit Risk
The Company has no significant off-balance-sheet concentrations of credit risk such as foreign exchange contracts, options contracts or other foreign hedging arrangements. The Company maintains the majority of its cash balances with one financial institution, in the form of demand deposits.
Fair Value of Financial Instruments
The carrying value of the Company's financial instruments, including receivables, accounts payable, accrued liabilities, and notes payable at December 31, 2008 and 2007 approximates their fair values due to the short-term nature of these financial instruments.
INMEDICA DEVELOPMENT CORPORATION AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEARS ENDING DECEMBER 31, 2008 AND 2007
NOTE 1 - NATURE OF OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES (Continued)
Recent Accounting Standards
In February 2007, the FASB issued SFAS No. 159, "The Fair Value Option for Financial Assets and Financial Liabilities" ("SFAS 159"). SFAS 159 provides companies with an option to report selected financial assets and liabilities at fair value. The objective of SFAS 159 is to reduce both complexity in accounting for financial instruments and the volatility in earnings caused by measuring related assets and liabilities differently. Generally accepted accounting principles have required different measurement attributes for different assets and liabilities that can create artificial volatility in earnings. The FASB has indicated it believes that SFAS 159 helps to mitigate this type of accounting-induced volatility by enabling companies to report related assets and liabilities at fair value, which would likely reduce the need for companies to comply with detailed rules for hedge accounting. SFAS 159 also establishes presentation and disclosure requirements designed to facilitate comparisons between companies that choose different measurement attributes for similar types of assets and liabilities. SFAS 159 does not eliminate disclosure requirements included in other accounting standards, including requirements for disclosures about fair value measurements included in SFAS 157 and SFAS No. 107, "Disclosures about Fair Value of Financial Instruments." SFAS 159 is effective for the Company as of the beginning of fiscal year 2008. The adoption of this pronouncement is not expected to have an impact on the Company's financial position, results of operations or cash flows.
In December 2007, the FASB issued No. 160, “Noncontrolling Interests in Financial Statements, an amendment of ARB No. 51" (“SFAS 160"). SFAS 160 amends ARB 51 to establish accounting and reporting standards for the noncontrolling interest in a subsidiary and for the deconsolidation of a subsidiary. It clarifies that a noncontrolling interest in a subsidiary is an ownership interest in the consolidated entity that should be reported as equity in the consolidated financial statements. This Statement is effective for fiscal years beginning on or after December 15, 2008. Early adoption is not permitted. Management is currently evaluating the effects of this statement, but it is not expected to have any impact on the Company’s financial statements.
INMEDICA DEVELOPMENT CORPORATION AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEARS ENDING DECEMBER 31, 2008 AND 2007
NOTE 1 - NATURE OF OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES (Continued)
Recent Accounting Standards (continued)
In December 2007, the FASB issued No. 141(R), “Business Combinations” (“SFAS 141(R)”. SFAS 141(R) provides companies with principles and requirements on how an acquirer recognizes and measures in its financial statements the identifiable assets acquired, liabilities assumed, and any noncontrolling interest in the acquiree as well as the recognition and measurement of goodwill acquired in a business combination. SFAS 141(R) also requires certain disclosures to enable users of the financial statements to evaluate the nature and financial effects of the business combination. Acquisition costs associated with the business combination will generally be expensed as incurred. SFAS 141(R) is effective for business combinations occurring in fiscal years beginning after December 15, 2008, which will require the Company to adopt these provisions for business combinations occurring in fiscal 2009 and thereafter. Early adoption of SFAS 141(R) is not permitted. Management is currently evaluating the effects of this statement, but it is not expected to have any impact on the Company’s financial statements.
In March 2008, the FASB issued No. 161, “Disclosures about Derivative Instruments and Hedging Activities, an amendment of FASB Statement No. 133. (“SFAS 161"). SFAS 161 requires enhanced disclosures about an entity's derivative and hedging activities and thereby improves the transparency of financial reporting. This Statement is effective for financial statements issued for fiscal years and interim periods beginning after November 15, 2008, with early application encouraged. This Statement encourages, but does not require, comparative disclosures for earlier periods at initial adoption. Management is currently evaluating the effects of this statement, but it is not expected to have any impact on the Company’s financial statements.
INMEDICA DEVELOPMENT CORPORATION AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEARS ENDING DECEMBER 31, 2008 AND 2007
NOTE 2 - NOTES PAYABLE
Notes payable consisted of the following:
| | December 31, | | | December 31, | |
| | 2008 | | | 2007 | |
| | | | | | |
WesCor, Inc. Overhead Note, | | | | | | |
Due December 31, 2010 including interest | | | | | | |
at prime 4.00% at December 31, 2008 | | | | | | |
Unsecured convertible at $.10 per share | | $ | 72,633 | | | $ | 60,617 | |
| | | | | | | | |
WesCor, Inc. Secured Convertible Promissory Note, | | | | | | | | |
Due March 6, 2009 including interest | | | | | | | | |
at prime plus 2 6.00% at December 31, 2008 | | | | | | | | |
Unsecured convertible at $.10 per share | | | 160,000 | | | | 140,000 | |
| | | | | | | | |
Less Current Portion | | | (160,000 | ) | | | (140,000 | ) |
| | | | | | | | |
Total Long-Term Convertible Promissory Notes | | $ | 72,633 | | | $ | 60,617 | |
On December 31, 2008, the Company converted $21,509 of accounts payable due to its attorney into a promissory note. The note is due on demand and carries an interest rate of 6% per annum. This note is secured by the proceeds of option exercises by SNG Consulting LLC pursuant to its option to acquire 5,000,000 shares of the common stock of the Company, but only by such proceeds as correspond to exercises after the initial minimum share purchase option exercise by Law Investments. In the event of such option exercise, such revenues shall be applied first to the retirement of these notes. (See Note 5).
NOTE 3 - INCOME TAXES
Deferred income tax assets consisted of the following:
| | December 31, | | | December 31, | |
| | 2008 | | | 2007 | |
| | | | | | |
Net operating loss carryforwards | | $ | 793,931 | | | $ | 760,884 | |
Future deductions temporary differences related | | | | | | | | |
to compensation, reserves, and accruals | | | 5,821 | | | | 6,995 | |
Less valuation allowance | | | (799,752 | ) | | | (767,879 | ) |
Deferred income tax assets | | $ | – | | | $ | – | |
The valuation allowance increased $31,873 in 2008. At December 31, 2008, the Company has consolidated net operating loss carryforwards for federal income tax purposes of $2,457,992. These net operating loss carryforwards expire at various dates beginning in 2009 through 2028. Due to the uncertainty with respect to ultimate realization, the Company has established a valuation allowance for all deferred income tax assets.
INMEDICA DEVELOPMENT CORPORATION AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEARS ENDING DECEMBER 31, 2008 AND 2007
NOTE 4 - COMMON STOCK TRANSACTIONS
During the last three years the Company made the following sales of unregistered common stock in reliance upon Section 4(2) of the Securities Act of 1933:
Date | | Shares | | Shareholder | | Price | |
| | | | | | | | |
October 6, 2006 | | 150,000 | | Dean A. Clark, Trustee | | $ | 15,000 | |
October 6, 2006 | | 150,000 | | David P. Martin | | $ | 15,000 | |
October 6, 2006 | | 95,000 | | Julie P. Cheney | | $ | 9,500 | |
October 6, 2006 | | 95,000 | | Lloyd A. Hardcastle | | $ | 9,500 | |
October 6, 2006 | | 10,000 | | Michael L. Schwab | | $ | 1,000 | |
NOTE 5 - STOCK OPTIONS
On December 8, 2008, the Company entered into an option agreement with Law Investments CR, S.A., a Costa Rica corporation, whereby the Company granted to Law Investments a one-year option to purchase up to 15,000,000 restricted shares of the Company’s common stock at a purchase price of $0.0075 per share. This agreement is transferable by Law Investments. The Law Investment agreement provides that the first $75,000 received from the purchase of the Company’s common stock pursuant to the Law Investment agreement shall be distributed to the Company’s wholly-owned subsidiary, ValuMobile, LLC, a Nevada limited liability company as a contribution to capital. The Law Investment agreement further provides that Law Investment and any of its affilitates shall not collectively acquire more than 88% of the outstanding common stock of the Company until such time as the Company or ValuMobile has been funded with at least $1,500,000. The sole member of SNG is Ashley Conquest, the daughter of Ronald Conquest, who was appointed a Director and Officer of the Company on January 30, 2009.
On December 8, 2008, the Company entered into an option agreement with SNG Consulting, LLC, an Arizona limited liability company, whereby the Company granted to SNG a one-year option to purchase up to 5,000,000 restricted shares of the Company’s common stock at a purchase price of $0.01 per share. This agreement is transferable by SNG. As consideration for the SNG Agreement, SNG transferred to the Company 100% ownership of ValuMobile. ValuMobile was newly formed at the time the SNG Agreement was entered into by the Company. The SNG agreement further provides that Law Investment and any of its affilitates shall not collectively acquire more than 88% of the outstanding common stock of the Company until such time as the Company or ValuMobile has been funded with at least $1,500,000. Ronald Conquest, who was appointed a Director and Officer of the Company on January 30, 2009, is the President of Law Investments.
INMEDICA DEVELOPMENT CORPORATION AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEARS ENDING DECEMBER 31, 2008 AND 2007
NOTE 5 - STOCK OPTIONS (Continued)
The Black Scholes option pricing model was used to calculate the fair value of the options granted. During the year ended December 31, 2008, the Company recognized compensation expense of $144,410 related to the stock options. The following assumptions were used in the fair value calculations:
Risk free rate – 0.53%
Expected term – 1 year
Expected volatility of stock – 202.6%
Expected dividend yield – 0%
The Company’s stock price at December 8, 2008 was $0.01.
A summary of this stock option activity for 2007 and 2008 was as follows:
| | | | | Weighted | |
| | | | | Average | |
| | Option | | | Exercise | |
| | Shares | | | Price | |
| | | | | | | | |
Outstanding at January 1, 2007 | | | – | | | $ | – | |
Granted | | | – | | | | – | |
Forfeited or expired | | | – | | | | – | |
Outstanding at December 31, 2007 | | | – | | | | – | |
Granted | | | 20,000,000 | | | | 0.008125 | |
Forfeited or expired | | | – | | | | – | |
Outstanding at December 31, 2008 | | | 20,000,000 | | | $ | 0.008125 | |
The following table summarizes information about stock options issued to non-employees outstanding at December 31, 2008:
Options Outstanding | | | Options Exercisable | |
| | | | | | Weighted | | | | | | | | | | |
| | | | | | Average | | | Weighted | | | | | | Weighted | |
Range of | | | | | | Contractual | | | Average | | | | | | Average | |
Exercise | | | Number | | | Life | | | Exercise | | | Number | | | Exercise | |
Prices | | | Outstanding | | | (in years) | | | Price | | | Exercisable | | | Price | |
| | | | | | | | | | | | | | | | | | | | | | |
$ | 0.0075 – 0.01 | | | | 20,000,000 | | | | 1 | | | $ | 0.008125 | | | | 20,000,000 | | | | 0.008125 | |
INMEDICA DEVELOPMENT CORPORATION AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEARS ENDING DECEMBER 31, 2008 AND 2007
NOTE 6 - PREFERRED STOCK
The Company is authorized to issue 10,000,000 shares of preferred stock. The Company's board of directors designated 1,000,000 shares of this preferred stock as Series A Cumulative Convertible Preferred Stock ("Series A Preferred") with a par value of $4.50 per share. Holders of the Series A Preferred receive annual cumulative dividends of eight percent, payable quarterly, which dividends are required to be fully paid or set aside before any other dividend on any class or series of stock of the Company is paid. As of December 31, 2008, cumulative preferred stock dividends payable in the amount of $56,743, or $2.70 per share are due and payable. Holders of the Series A Preferred receive no voting rights but do receive a liquidation preference of $4.50 per share, plus accrued and unpaid dividends. Series A Preferred stockholders have the right to convert each share of Series A Preferred to the Company's common stock at a rate of 1.5 common shares to 1 preferred share.
NOTE 7 – EARNINGS PER SHARE
The following data show the amounts used in computing earnings per share and the effect on income and the weighted average number of shares of dilutive potential common stock:
| | For the Years Ended | |
| | December 31, | |
| | 2008 | | | 2007 | |
| | | | | | |
Net Income (Loss) | | $ | (268,115 | ) | | $ | (109,035 | ) |
Less: preferred dividends | | | (7,566 | ) | | | (7,566 | ) |
| | | | | | | | |
Income (Loss) available to common stockholders used in basic EPS | | $ | (275,681 | ) | | $ | (116,601 | ) |
| | | | | | | | |
Convertible preferred stock | | | 7,566 | | | | 7,566 | |
Convertible notes payable | | | – | | | | – | |
Income (Loss) available to common stockholders after assumed | | | | | | | | |
Conversion of dilutive securities | | $ | (268,115 | ) | | $ | (109,035 | ) |
| | | | | | | | |
Weighted average number of common shares used in basic EPS | | | 18,629,493 | | | | 18,629,493 | |
Effect of dilutive securities: | | | | | | | | |
Convertible preferred stock | | | 31,524 | | | | 31,524 | |
Convertible notes payable | | | – | | | | – | |
Options | | | – | | | | – | |
Weighted average number of common shares and dilutive potential | | | | | | | | |
common stock used in diluted EPS | | | 18,661,017 | | | | 18,661,017 | |
INMEDICA DEVELOPMENT CORPORATION AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEARS ENDING DECEMBER 31, 2008 AND 2007
NOTE 8 - RELATED PARTY TRANSACTIONS
The Company has a consulting arrangement with an entity owned by the Company's chairman whereby the Company agreed to pay $2,000 per month. Either party can terminate the arrangement at any time upon 30 days prior notice. Accrued but unpaid consulting fees do not bear interest. As of December 31, 2008, $102,000 was owed under the arrangement. On December 31, 2008, the Company converted this $102,000 of accrued consulting into a promissory note. The note is due on demand and carries an interest rate of 6% per annum. The note is secured by any and all revenues received by MicroCor from the sale, disposition or commercialization of the Hematocrit Technology.
During 2008, the Company received $20,500 in loans from officers and directors of the Company. The same officers and directors also paid expenses of $16,885 on behalf of the Company. At December 31, 2008, the Company executed promissory notes with the officers and directors for the amounts loaned above. The notes are due on demand and carry an interest rate of 6% per annum. These loans are secured by the proceeds of option exercises by SNG Consulting LLC pursuant to its option to acquire 5,000,000 shares of the common stock of the Company, but only by such proceeds as correspond to exercises after the initial minimum share purchase option exercise by Law Investments. In the event of such option exercise, such revenues shall be applied first to the retirement of these notes. (See Note 5).
On December 31, 2008, the Company converted $48,000 of accrued payroll due to officers into promissory notes. The notes are due on demand and carry an interest rate of 6% per annum. The notes are secured by any and all revenues received by MicroCor from the sale, disposition or commercialization of the Hematocrit Technology.
Wescor has loaned to MicroCor sufficient funds to enable Microcor to pay one half of the minimum royalty owing to InMedica under the Joint Development Agreement. Funds from the minimum royalty are used by InMedica to fund administrative expenses of the Company. Repayment of the loan to Wescor by MicroCor is secured by a 20% security interest in any future revenues from the sale of the hematocrit technology by MicroCor, until the loan is repaid in full.
INMEDICA DEVELOPMENT CORPORATION AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEARS ENDING DECEMBER 31, 2008 AND 2007
NOTE 9 - JOINT DEVELOPMENT AGREEMENT
Effective September 7, 2004, InMedica and MicroCor entered into the Joint Development Agreement pursuant to which Wescor, a Utah medical technology company ("Wescor") assumed responsibility for the day-to-day operation of MicroCor and the conduct of research and development of the Hematocrit Technology. The Agreement provides that in the event Wescor is successful in producing a working prototype using the hematocrit technology, capable of meeting FDA GMP requirements suitable for conducting clinical trials (Phase1), MicroCor will issue 500,000 additional restricted shares of MicroCor stock to Wescor. Thereafter if Wescor completes clinical trials and obtains the FDA's clearance to market such products (Phase 2), 500,000 additional restricted shares of MicroCor stock will be issued to Wescor by MicroCor. Then, upon manufacturing and initial introduction into the US market of such products (Phase 3), MicroCor will issue to Wescor an additional 700,000 restricted shares of its stock, giving Wescor a total of 49% of the issued and outstanding stock of MicroCor. These additional shares to be issued to Wescor will be in consideration of each Phase of development work by Wescor. The determination of Wescor's completion of the above three Phases will be made by MicroCor's board which is controlled by InMedica. In the event of a disagreement between the parties as to fulfillment of the above standards, the parties intend to negotiate in good faith to resolve the matter.
The number of shares to be issued by MicroCor to Wescor for services has been determined during a process of arms length negotiation between InMedica and Wescor. During such negotiations, the board of directors of InMedica considered the need for funding to continue development of the hematocrit technology, the Company's present financial condition (ie. lack of cash flow, limited capital assets and limited borrowing capacity), the lack of interest expressed by the larger companies contacted by the board of directors (in the absence of an FDA cleared prototype), the lack of present capacity of the smaller companies contacted by the board (other than Wescor) and the reputation and experience of Wescor in development of medical technology. Based on these considerations, the board concluded that, in its judgment, the Agreement should be pursued. The initial 500,000 restricted shares of MicroCor were issued to Wescor during the third quarter of 2005.
INMEDICA DEVELOPMENT CORPORATION AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEARS ENDING DECEMBER 31, 2008 AND 2007
NOTE 9 - JOINT DEVELOPMENT AGREEMENT (Continued)
Upon completion of Phase 2, and again upon completion of Phase 3, Wescor will have the option to purchase all (but not less than all) the remaining stock of MicroCor from InMedica and Chi Lin, for 90 days. The buyout price to Wescor for the remaining MicroCor shares will be 90% of an appraised value or a value suggested by Wescor. Wescor will choose the appraiser subject to the right of InMedica and Chi Lin to object to the selection. In the case of an objection Wescor will make another selection until the parties are in agreement. Following receipt of Wescor's notice of appraised value or suggested value, InMedica and Chi Lin will have the right to obtain a fairness opinion at their expense, before acting on Wescor's offer. The fairness opinion of the value of the MircoCor stock will be obtained from a business valuation expert, chosen by InMedica and Chi Lin, as to which Wescor has no reasonable objection. If the fairness opinion reports that Wescor's appraised or suggested value is not within a fair range, Wescor's option to purchase the balance of the MicroCor stock from Chi Lin and InMedica will terminate. However, if Wescor's appraised or suggested value is determined by the fairness opinion to be within a fair range, InMedica and Chi Lin will still have the opportunity to acquire the complete ownership of MicroCor through a "trump" option allowing them to offer to purchase all of the shares of MicroCor owned by Wescor at 110% of Wescor's appraised value or suggested value. In such case, Wescor may chose to sell its ownership of MicroCor to InMedica and Chi Lin or may revive its first option by a notice to InMedica and Chi Lin increasing the purchase price so as to be based on at least 110% of the valuation used as the trump option value by InMedica and Chi Lin. This option procedure, essentially bidding for the right to purchase all of the MicroCor stock, may be repeated as many times as is necessary until a purchaser has been determined. If Wescor is ultimately the purchaser, the Agreement will terminate except for the royalty rights of InMedica and Chi Lin. Wescor has also been granted a right of first refusal in the event of a bona fide third party offer to acquire MicroCor.
Wescor recently advised the Company and Chi Lin that its parent corporation was interested in shifting Wescor’s resources previously dedicated to the research and development of the Hematocrit Technology to other projects. As a result, Wescor ceased all research and development efforts on the Hematocrit Technology. Wescor continues to be interested in bringing on a new partner to continue the research and development or perhaps in selling its interest in the Technology. The Company is presently discussing the matter with Wescor. No present plans or commitments for other alternatives have been made.
INMEDICA DEVELOPMENT CORPORATION AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEARS ENDING DECEMBER 31, 2008 AND 2007
NOTE 10 - ROYALTY RIGHTS
In connection with the Joint Development Agreement, MicroCor has granted certain revenue royalty rights to InMedica and Chi Lin under the Agreement based on future annual revenues from the hematocrit technology and calculated as follows: Annual royalties will equal the sum of four percent (4%) of the first $5,000,000 in sales and licensing revenues, three percent (3%) of sales and licensing revenues in amounts exceeding $5,000,000 but not exceeding $20,000,000, and two percent (2%) of sales and licensing revenues in amounts exceeding $20,000,000; plus (ii) twenty five percent (25%) of all royalty revenues (revenues from licensing of the hematocrit technology to others). The total royalties are split between InMedica and Chi Lin with InMedica receiving a percentage of total royalties equal to a fraction, the numerator of which is the total world revenues from sales of the hematocrit technology, less the revenues from sales in Asia; and the denominator of which is the total world revenues from sales. The Chi Lin royalty is a percentage of total royalties equal to a fraction, the numerator of which is revenue from sales in Asia; and the denominator of which is the total world revenues from sales. Asia is defined to mean Australia, New Zealand and the countries of Asia (including without limitation, Indonesia, Malaysia and the island countries of the Western Pacific Rim; but excluding Russia, Turkey and the countries of the Middle East from Iran and to the west). Further, a minimum royalty of $200,000 per year begins 18 months after the effective date and is payable by MicroCor to InMedica and Chi Lin on an 80%-20% basis without regard to whether actual sales have been made. However in the event that any party (including Wescor) or a third party acquires eighty percent control of MicroCor, the new control party has the right to buy out the royalty rights from InMedica and Chi Lin for $1,000,000 or 100% of five times the sum of the minimum royalty payments for the immediately preceding 12 months, whichever is greater. The buyout proceeds would be shared 80%-20% by InMedica and Chi Lin. At the present time, MicroCor is paying 50% of the minimum royalty to InMedica and Chi Lin is deferring its minimum royalty amounts.
NOTE 11 – UNCERTAIN TAX POSITIONS
Effective January 1, 2007, the Company adopted the provisions of FASB Interpretation No. 48, “Accounting for Uncertainty in Income Taxes – an interpretation of FASB Statement No. 109” (“FIN 48”). FIN 48 prescribes a recognition threshold and a measurement attribute for the financial statement recognition and measurement of tax positions taken or expected to be taken in a tax return. For those benefits to be recognized, a tax position must be more-likely-than-not to be sustained upon examination by taxing authorities. The adoption of the provisions of FIN 48 did not have a material impact on the company’s condensed consolidated financial position and results of operations. At December 31, 2008, the company had no liability for unrecognized tax benefits and no accrual for the payment of related interest.
INMEDICA DEVELOPMENT CORPORATION AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEARS ENDING DECEMBER 31, 2008 AND 2007
NOTE 11 – UNCERTAIN TAX POSITIONS (Continued)
Interest costs related to unrecognized tax benefits are classified as “Interest expense, net” in the accompanying consolidated statements of operations. Penalties, if any, would be recognized as a component of “Selling, general and administrative expenses”. The Company recognized $0 of interest expense related to unrecognized tax benefits for the year ended December 31, 2008. In many cases the company’s uncertain tax positions are related to tax years that remain subject to examination by relevant tax authorities. With few exceptions, the company is generally no longer subject to U.S. federal, state, local or non-U.S. income tax examinations by tax authorities for years before 2005. The following describes the open tax years, by major tax jurisdiction, as of December 31, 2008:
United States (a) | | 2005 – Present |
| | |
(a) Includes federal as well as state or similar local jurisdictions, as applicable. |
During the registrant’s two most recent fiscal years and any subsequent interim period, there were no disagreements with accountants on any matter of accounting principles or practices, financial statement disclosure or auditing scope or procedure, which disagreement(s) if not resolved to the satisfaction of the former accountants would have caused them to make reference to the subject matter of the disagreement(s) in connection with their reports. The former accountants’ reports for the period of their engagement did not contain an adverse opinion or disclaimer of opinion. However the former accountants’ reports were each modified for uncertainty whether the registrant would continue as a going concern. There was no qualification or modification as to audit scope or accounting principles.