Filed pursuant to Rule 424(b)(3)
Registration Statement No. 333-148906
PROSPECTUS SUPPLEMENT NO. 3
(To prospectus dated February 13, 2008)
Zynex Medical Holdings, Inc.
2,273,006 shares of
common stock
This prospectus supplement no. 3 supplements the prospectus dated February 13, 2008, relating to the resale by selling stockholders of 2,273,006 shares of common stock of Zynex Medical Holdings, Inc. (“we” or “our”) issuable upon exercise of outstanding warrants. This prospectus supplement should be read in conjunction with the prospectus dated February 13, 2008, which is to be delivered with this prospectus supplement, and this prospectus supplement is qualified by reference to the prospectus, except to the extent that the information in this prospectus supplement supersedes the information contained in the prospectus. This prospectus supplement is not complete without, and may not be delivered or utilized except in connection with, the prospectus, including any supplements thereto.
Quarterly Report on Form 10-Q
On May 21, 2008, we filed with the Securities and Exchange Commission our Quarterly Report for the quarter ended March 31, 2008 on Form 10-Q. The text of the 10-Q is attached hereto.
Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved these securities or passed upon the adequacy or accuracy of this prospectus. Any representation to the contrary is a criminal offense.
This prospectus supplement is dated May 29, 2008
Attachment
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON , D.C. 20549
FORM 10-Q
(Mark One)
[X] | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended | March 31, 2008 |
OR
[ ] | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from _______________ to ________________
Commission file number 33-26787-D
ZYNEX MEDICAL HOLDINGS, INC. |
(Exact name of registrant as specified in its charter) |
NEVADA | 90-0214497 | |
(State or other jurisdiction of incorporation or organization) | (IRS Employer Identification No.) |
8022 SOUTHPARK CIRCLE, STE 100 LITTLETON, COLORADO | 80210 |
(Address of principal executive offices) | (Zip Code) |
(303) 703-4906 |
(Registrant’s telephone number, including area code) |
N/A |
(Former name, former address and former fiscal year, if changed since last report) |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes [X] No [ ]
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check One):
Large accelerated filer [ ] Accelerated filer [ ] Non-accelerated filer [ ] Smaller reporting company [X]
(Do not check if a smaller
reporting company)
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes [ ] No [X]
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.
Class | Shares Outstanding as of May 19, 2008 | |
Common Stock, par value $0.001 | 29,128,446 |
ZYNEX MEDICAL HOLDINGS, INC. AND SUBSIDIARY
INDEX TO FORM 10-Q
PART I - FINANCIAL INFORMATION
Item 1. Financial Statements | Page | |
Condensed Consolidated Balance Sheets as of December 31, 2007 | 3 | |
and March 31, 2008 (unaudited) | ||
Unaudited Condensed Consolidated Statements of Operations for the Quarters | 4 | |
Ended March 31, 2007 and 2008 | ||
Unaudited Condensed Consolidated Statements of Stockholders’ Equity | 5 | |
for the Quarter Ended March 31, 2008 | ||
Unaudited Condensed Consolidated Statements of Cash Flows for the Quarters Ended March 31, 2007 and 2008 | 6 | |
Unaudited Notes to Condensed Consolidated Financial Statements | 8 | |
Item 2. | Management’s Discussion and Analysis of Financial Condition | 13 |
and Results of Operations | ||
Item 3. | Quantitative and Qualitative Disclosures About Market Risk | 15 |
Item 4. | Controls and Procedures | 15 |
PART II - OTHER INFORMATION | ||
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds | 15 |
Item 6. | Exhibits | 16 |
Signatures | 17 |
- 2 -
PART I - FINANCIAL INFORMATION | ||||||||
ITEM 1. FINANCIAL STATEMENTS | ||||||||
ZYNEX MEDICAL HOLDINGS, INC AND SUBSIDIARY | ||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||
December 31, | March 31, | |||||||
2007 | 2008 | |||||||
ASSETS | (Unaudited) | |||||||
Current Assets: | ||||||||
Cash and cash equivalents | $ | - | $ | 45,287 | ||||
Accounts receivable, net of allowance for doubtful | ||||||||
accounts of $5,901,724 and $8,033,174, respectively | 4,475,932 | 6,084,697 | ||||||
Inventory | 937,694 | 1,125,039 | ||||||
Deferred financing fees | 5,525 | - | ||||||
Prepaid expenses | 34,795 | 22,054 | ||||||
Deferred tax asset | 210,000 | 290,000 | ||||||
Other current assets | 47,715 | 52,791 | ||||||
Total current assets | 5,711,661 | 7,539,868 | ||||||
Property and equipment, less accumulated | ||||||||
depreciation of $412,315 and $483,955 | 932,222 | 1,006,783 | ||||||
Deposits | 21,286 | 21,286 | ||||||
$ | 6,665,169 | $ | 8,567,937 | |||||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||
Current Liabilities: | ||||||||
Bank overdraft | $ | 89,347 | - | |||||
Notes payable | 252,573 | 18,126 | ||||||
Loan from stockholder | 118,451 | 114,204 | ||||||
Capital lease | 17,932 | 17,650 | ||||||
Accounts payable | 817,429 | 869,343 | ||||||
Income taxes payable | 910,000 | 1,135,000 | ||||||
Accrued payroll and payroll taxes | 213,935 | 206,447 | ||||||
Other accrued liabilities | 498,709 | 713,689 | ||||||
Total current liabilities | 2,918,376 | 3,019,459 | ||||||
Loan from stockholder, less current maturities | 20,332 | 11,401 | ||||||
Notes payable, less current maturities | 6,732 | 2,520 | ||||||
Capital lease, less current maturities | 12,189 | 4,652 | ||||||
Long-term deferred tax liability | 90,000 | 115,000 | ||||||
Total liabilities | 3,047,629 | 3,208,032 | ||||||
Stockholders' Equity: | ||||||||
Preferred Stock; $.001 par value, 10,000,000 shares authorized, | ||||||||
no shares issued or outstanding | - | - | ||||||
Common Stock, $.001 par value, 100,000,000 shares authorized, | ||||||||
26,831,113 and 28,943,695 shares issued and outstanding | 26,831 | 28,943 | ||||||
Additional paid-in capital | 2,634,075 | 3,261,337 | ||||||
Retained earnings | 956,634 | 2,149,625 | ||||||
Total stockholders' equity | 3,617,540 | 5,439,905 | ||||||
$ | 6,665,169 | $ | 8,567,937 |
See accompanying notes to financial statements
- 3 -
ZYNEX MEDICAL HOLDINGS, INC. AND SUBSIDIARY | ||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||
(UNAUDITED) | ||||||||
Quarters Ended | ||||||||
March 31, | ||||||||
2007 | 2008 | |||||||
Net sales and rental income | $ | 1,336,731 | $ | 3,741,028 | ||||
Cost of sales and rental income | 99,635 | 399,815 | ||||||
Gross profit | 1,237,096 | 3,341,213 | ||||||
Operating Expenses: | ||||||||
Selling, general and administrative, including common stock and warrants | ||||||||
issued for consulting services of $39,375 in 2007 | 767,794 | 1,541,526 | ||||||
Depreciation | 29,838 | 71,640 | ||||||
797,632 | 1,613,166 | |||||||
Income from operations | 439,464 | 1,728,047 | ||||||
Other income (expense): | ||||||||
Interest income | - | 861 | ||||||
Interest expense | (122,083 | ) | (15,917 | ) | ||||
317,381 | 1,712,991 | |||||||
Income tax expense | 85,700 | 520,000 | ||||||
Net income | $ | 231,681 | $ | 1,192,991 | ||||
Net income per common and common equivalent share | ||||||||
Basic | $ | 0.01 | $ | 0.04 | ||||
Diluted | $ | 0.01 | $ | 0.04 | ||||
Weighted average number of shares outstanding | ||||||||
Basic | 26,310,911 | 27,717,457 | ||||||
Diluted | 27,399,773 | 29,332,966 |
See accompanying notes to financial statements
- 4 -
ZYNEX MEDICAL HOLDINGS, INC AND SUBSIDIARY | ||||||||||||||||||||
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY | ||||||||||||||||||||
(UNAUDITED) | ||||||||||||||||||||
Number | Additional Paid in Capital | Retained Earnings | Total | |||||||||||||||||
of Shares | Amount | |||||||||||||||||||
January 1, 2008 | 26,831,113 | $ | 26,831 | $ | 2,634,075 | $ | 956,634 | $ | 3,617,540 | |||||||||||
Issuance of common stock for option exercise | 282,440 | 282 | (282 | ) | - | - | ||||||||||||||
Issuance of common stock for warrant call, net of offering costs | 1,740,000 | 1,740 | 604,979 | - | 606,719 | |||||||||||||||
Issuance of common stock for warrant exercise | 80,392 | 80 | (80 | ) | - | - | ||||||||||||||
Issuance of common stock for cash | 9,750 | 10 | 12,753 | - | 12,763 | |||||||||||||||
Employee stock option expense | - | - | 9,892 | - | 9,892 | |||||||||||||||
Net income, three months ended March 31, 2008 | - | - | - | 1,192,991 | 1,192,991 | |||||||||||||||
March 31, 2008 | 28,943,695 | $ | 28,943 | $ | 3,261,337 | $ | 2,149,625 | $ | 5,439,905 |
See accompanying notes to financial statements
- 5 -
ZYNEX MEDICAL HOLDINGS, INC. AND SUBSIDIARY | ||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
(UNAUDITED) | ||||||||
Quarters Ended | ||||||||
March 31, | ||||||||
2007 | 2008 | |||||||
Cash flows from operating activities: | ||||||||
Net income | $ | 231,681 | $ | 1,192,991 | ||||
Adjustments to reconcile net income to net cash used in | ||||||||
operating activities: | ||||||||
Depreciation | 29,838 | 71,643 | ||||||
Provision for losses in accounts receivable | 393,808 | 2,131,450 | ||||||
Amortization of deferred consulting and financing fees | 106,556 | 5,525 | ||||||
Provision for obsolete inventory | 12,000 | 12,000 | ||||||
Amortization of discount on note payable | 47,030 | - | ||||||
Amortization of beneficial conversion feature | 3,346 | - | ||||||
Employee stock based compensation expense | 8,456 | 9,892 | ||||||
Deferred tax benefit | (160,000 | ) | (55,000 | ) | ||||
Changes in operating assets and liabilities: | ||||||||
Accounts receivable | (884,013 | ) | (3,740,215 | ) | ||||
Inventory | (138,336 | ) | (199,345 | ) | ||||
Prepaid expenses | 22,897 | 12,741 | ||||||
Other current assets | (14,600 | ) | (5,076 | ) | ||||
Accounts payable | (5,967 | ) | 51,914 | |||||
Accrued liabilities | 24,642 | 207,490 | ||||||
Income taxes payable | 245,700 | 225,000 | ||||||
Net cash used in operating activities | (76,962 | ) | (78,990 | ) | ||||
Cash flows from investing activities: | ||||||||
Purchases of equipment | (86,156 | ) | (146,202 | ) | ||||
Net cash used in investing activities | (86,156 | ) | (146,202 | ) | ||||
Cash flows from financing activities: | ||||||||
Decrease in bank overdraft | - | (89,347 | ) | |||||
Payments on notes payable and capital lease | (58,430 | ) | (246,478 | ) | ||||
Repayments of loans from stockholder | (6,138 | ) | (13,178 | ) | ||||
Issuance of common stock for cash, net | - | 619,482 | ||||||
Net cash (used in) provided by financing activities | (64,568 | ) | 270,479 | |||||
Net (decrease) increase in cash and cash equivalents | (227,686 | ) | 45,287 | |||||
Cash and cash equivalents at beginning of period | 265,197 | - | ||||||
Cash and cash equivalents at end of period | $ | 37,511 | $ | 45,287 | ||||
Supplemental cash flow information: | ||||||||
Interest paid | $ | 11,099 | $ | 5,991 | ||||
Income taxes paid | $ | 350,000 |
See accompanying notes to financial statements
- 6 -
ZYNEX MEDICAL HOLDINGS, INC. AND SUBSIDIARY
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
March 31, 2008
(1) UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
The condensed consolidated financial statements included herein have been prepared by Zynex Medical Holdings, Inc. (the “Company”) pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States have been condensed or omitted pursuant to such rules and regulations, although the Company believes that the disclosures included herein are adequate to make the information presented not misleading. A description of the Company’s accounting policies and other financial information is included in the audited consolidated financial statements as filed with the Securities and Exchange Commission in the Company’s Annual Report on Form 10-K for the year ended December 31, 2007.
In the opinion of management, the accompanying unaudited condensed consolidated financial statements contain all adjustments necessary to present fairly the financial position of the Company as of March 31, 2008 and the results of operations and cash flows for the periods presented. All such adjustments are of a normal recurring nature. The results of operations for the quarter ended March 31, 2008 are not necessarily indicative of the results that may be achieved for a full fiscal year and cannot be used to indicate financial performance for the entire year.
The accompanying consolidated financial statements include the accounts of Zynex Medical Holdings, Inc. and Zynex Medical, Inc. for all of the periods presented. All inter company balances and transactions have been eliminated in consolidation
(2) SIGNIFICANT ACCOUNTING POLICIES
REVENUE RECOGNITION
Sales and rental income is recognized when a product has been medically prescribed and dispensed to a patient and, when applicable, a claim prepared by the Company has been filed with the patient's insurance provider. Product and rental income is recognized net of the estimated uncollectible percentage of sales as described below.
RESERVE FOR SALES RETURNS, ALLOWANCES AND COLLECTIBILITY
The Company maintains a reserve for sales allowances, returns and collectibility. Sales returns and allowances result from reimbursements from insurance providers that are less than amounts claimed, as provided by agreement, where the amount claimed by the Company exceeds the insurance provider's usual, customary and reasonable reimbursement rate and when units are returned because of benefit denial. The provision is provided for by reducing gross revenue by a portion of the amount invoiced during the relevant period. The amount of the reduction is estimated based on historical experience.
USE OF ESTIMATES
Preparation of financial statements in conformity with generally accepted accounting principles 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 revenue and expenses during the reporting period. Ultimate results could differ from those estimates. The most significant management estimates used in the preparation of the accompanying financial statements are associated with collectibility of accounts receivable.
- 7 -
ZYNEX MEDICAL HOLDINGS, INC. AND SUBSIDIARY
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
March 31, 2008
RECENTLY ADOPTED ACCOUNTING PRINCIPLES
In February 2007, the FASB issued SFAS No. 159, The Fair Value Option for Financial Assets and Financial Liabilities (“SFAS 159”). SFAS 159 allows entities to voluntarily choose to measure certain financial assets and liabilities at fair value (“fair value option”). The fair value option may be elected on an instrument-by-instrument basis and is irrevocable, unless a new election date occurs. If the fair value option is elected for an instrument, SFAS 159 specifies that unrealized gains and losses for that instrument be reported in earnings at each subsequent reporting date. SFAS 159 was effective for the Company on January 1, 2008. The Company did not apply the fair value option to any of its outstanding instruments and therefore, SFAS 159 did not have an impact on the Company’s consolidated financial statements.
In September 2006, the FASB issued SFAS No. 157, Fair Value Measurements (“SFAS 157”), which defines fair value, establishes a framework for measuring fair value in accordance with generally accepted accounting principles, and expands disclosures about fair value measurements. SFAS 157 was effective for the Company on January 1, 2008 for all financial assets and liabilities. For all nonfinancial assets and liabilities, SFAS 157 is effective for the Company on January 1, 2009. As it relates to the Company’s financial assets and liabilities, the adoption of SFAS 157 did not have a material impact on the Company’s consolidated financial statements. The Company is in the process of evaluating the impact that SFAS 157 will have on its nonfinancial assets and liabilities.
INVENTORY
Inventories are valued at the lower of cost (average) or market. Finished goods include products held at different locations by health care providers or other third parties for rental or sale to patients.
The Company monitors inventory for turnover and obsolescence, and records losses for excess and obsolete inventory as appropriate. At March 31, 2008, the Company had a reserve balance for slow moving inventory of approximately $138,000 (approximately $126,000 at December 31, 2007).
PROPERTY AND EQUIPMENT
Property and equipment are stated at cost. The Company removes the cost and the related accumulated depreciation from the accounts of assets sold or retired, and the resulting gains or losses are included in the results of operations. Depreciation is computed using the straight-line method. Cost and related estimated useful lives of property and equipment as of March 31, 2008 are as follows:
Cost | Useful lives | ||||
Office furniture and equipment | $ | 213,024 | 3-7 years | ||
Rental inventory | 1,198,691 | 5 years | |||
Vehicles | 59,833 | 5 years | |||
Leasehold Improvements | 8,500 | 5 years | |||
Assembly equipment | 10,690 | 7 years | |||
1.490.738 | |||||
Less accumulated depreciation | (483,955 | ) | |||
Net | $ | 1,006,783 |
Repairs and maintenance costs are charged to expense as incurred.
(3) EARNINGS PER SHARE
The Company computes net earnings (loss) per share in accordance with SFAS No. 128, "Earnings per Share", which establishes standards for computing and presenting net earnings (loss) per share. Basic earnings (loss) per share are computed by dividing net income (loss) by the weighted average number of common shares outstanding during the period. Diluted earnings per share is computed by dividing net income (loss) by the weighted average number of common shares outstanding and the number of dilutive potential common share equivalents during the period, calculated using the if-converted and treasury-stock methods.
The calculation of basic and diluted earnings (loss) per share for the three months ended March 31, 2007 and for the three months ended March 31, 2008 is as follows:
- 8 -
ZYNEX MEDICAL HOLDINGS, INC. AND SUBSIDIARY
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
March 31, 2008
Three Months Ended March 31, 2007 | Three Months Ended March 31, 2008 | |||||
Basic: | ||||||
Net income applicable to common stockholders | $ | 231,681 | $ | 1,192,991 | ||
Weighted average shares outstanding - basic | 26,310,911 | 27,717,457 | ||||
Net income per share - basic | $ | 0.01 | $ | 0.04 | ||
Diluted: | ||||||
Net income applicable to common stockholders | $ | 231,681 | $ | 1,192,991 | ||
Weighted average shares outstanding - basic | 26,310,911 | 27,717,457 | ||||
Dilutive securities | 1,088,862 | 1,615,509 | ||||
Weighted average shares outstanding - diluted | 27,399,773 | 29,332,966 | ||||
Net income per share - diluted | $ | 0.01 | $ | 0.04 |
(4) STOCK-BASED COMPENSATION PLANS
The Company has a 2005 Stock Option Plan (the "Option Plan") and has reserved 3,000,000 shares of common stock for issuance under the Option Plan. Vesting provisions are determined by the Board of Directors. All stock options under the Option Plan expire no later than ten years from the date of grant.
For the three months ended March 31, 2008 and for the three months ended March 31, 2007, the Company recorded compensation expense related to stock options that decreased income from operations and decreased net income by $9,892 and $8,456, respectively. The stock compensation expense was included in selling, general and administrative expenses in the accompanying condensed consolidated statements of operations.
For the three months ended March 31, 2008 the Company granted stock options to acquire 86,000 shares of common stock to employees at an exercise price of $1.28 per share. The fair value of stock options at the date of grant during the three months ended March 31, 2008 was $1.12. The Company used the following assumptions to determine the fair value of stock option grants during the three months ended March 31, 2007 and 2008:
2007 | 2008 | ||
Expected life | 7 years | 6.25 years | |
Volatility | 111.5% to 112.9% | 117.67% | |
Risk-free interest rate | 4.68% | 3.90% | |
Dividend yield | 0% | 0% |
The expected life of stock options represents the period of time that the stock options granted are expected to be outstanding based on historical exercise trends. The expected volatility is based on the historical price volatility of our common stock. The risk-free interest rate represents the U.S. Treasury bill rate for the expected life of the related stock options. The dividend yield represents our anticipated cash dividend over the expected life of the stock options.
- 9 -
ZYNEX MEDICAL HOLDINGS, INC. AND SUBSIDIARY
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
March 31, 2008
A summary of stock option activity under the Option Plan for the three months ended March 31, 2008 is presented below:
Weighted | |||||||||||||
Weighted | Average | ||||||||||||
Shares | Average | Remaining | Aggregate | ||||||||||
Under | Exercise | Contractual | Intrinsic | ||||||||||
Option | Price | Life | Value | ||||||||||
Outstanding at January 1, 2008 | 496,000 | $ | 0.58 | ||||||||||
Granted | 86,000 | $ | 1.28 | ||||||||||
Exercised | -- | $ | -- | ||||||||||
Forfeited | (4,000 | ) | $ | 1.30 | |||||||||
Outstanding at March 31, 2008 | 578,000 | $ | 0.68 | 8.27 Years | $ | 464,340 | |||||||
Exercisable at March 31, 2008 | 159,500 | $ | 0.34 | 7.28 Years | $ | 1,814,775 |
A summary of status of the Company’s non-vested shares as of and for the three months ended March 31, 2008 is presented below:
Nonvested | Weighted | ||||||||
Shares | Average | ||||||||
Under | Grant Date | ||||||||
Option | Fair Value | ||||||||
Nonvested at January 1, 2008 | 404,500 | $ | 0.55 | ||||||
Granted | 86,000 | $ | 1.12 | ||||||
Vested | (68,000 | ) | $ | 0.23 | |||||
Forfeited | (4,000 | ) | $ | 1.16 | |||||
Nonvested at March 31, 2008 | 418,500 | $ | 0.80 | ||||||
As of March 31, 2008, we had $90,824 of unrecognized compensation cost related to stock options that will be recognized over a weighted average period of approximately 4 years.
(5) LOANS FROM STOCKHOLDER
In 2006 Mr. Sandgaard loaned the Company $146,900, of which $50,000 was converted to a 24 month, 8.25% term loan, with equal monthly payments of principal and interest commencing April 1, 2006. As of March 31, 2008, $10,327 of this amount remained outstanding. The remaining $96,900 was represented by 8.25% demand notes and is being repaid as the Company's cash position and its financing covenants allow. As of March 31, 2008, $4,259 of this amount remained outstanding. The loans from Mr. Sandgaard were used for working capital purposes.
In May and June 2007, Mr. Sandgaard made 24-month unsecured loans to the Company in the principal amounts of $50,000 and $24,000 for a total amount of $74,000. The loans bear interest at 8.25% per annum and require monthly payments of $2,267, commencing June 2007 and $1,088 commencing July 2007, for a total of $3,355. As of March 31, 2008, $32,475 and $16,547 remain outstanding. The loans from Mr. Sandgaard were used for working capital purposes and repayment of the Note Payable to Ascendiant Capital Group, LLC.
In September 2007, Mr. Sandgaard made a loan to the Company in the principal amount of $59,500. The loan bears interest at 8.25% per annum commencing September 30, 2007 and is a demand note. Accrued interest not paid is added to the principal. As of March 31, 2008, $61,997 remains outstanding. This loan from Mr. Sandgaard was used for working capital purposes.
- 10 -
ZYNEX MEDICAL HOLDINGS, INC. AND SUBSIDIARY
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
March 31, 2008
(6) INCOME TAXES
The provision for income taxes is recorded at the end of each interim period based on the Company's best estimate of its effective income tax rate expected to be applicable for the full fiscal year. The effective income tax rate is reevaluated each reporting period. As of March 31, 2008, the Company has estimated its expected effective income tax rate applicable for the year is 30%, which is the statutory rate decreased by the effect of changes in the valuation allowance. Therefore, during the three months ended March 31, 2008 the Company recorded a provision for income taxes of $520,000. During the three months ended March 31, 2007, the Company recorded a provision for income taxes of $85,700.
At March 31, 2008, net deferred tax assets are reduced by a valuation allowance of $55,000.
(7) NOTES PAYABLE
At January 1, 2008, the Company had $228,215 outstanding under two term loan agreements with a bank. In January 2008, the Company defaulted on the monthly installment payable to this bank and as a result of this default, this bank called the outstanding balances of both term loans. The loans were paid off in February 2008.
(8) STOCKHOLDERS' EQUITY, COMMON STOCK AND WARRANTS
In January 2008, the Company notified warrant holders from a 2006 private placement that an event had occurred which accelerated the expiration date of the warrants. In February 2008 the Company had received notices of exercise and payments from all the warrant holders notified. The Company issued 1,740,000 shares of common stock to the warrant holders and received $678,600 in proceeds from their exercise. The Company is obligated to pay $71,881 to the two investment firms that originally aided in the 2006 private placement as fees related to the warrant exercise. The Company is also obligated to issue 180,351 shares of common stock to the two investment firms that originally aided in the 2006 private placement as fees related to the warrant exercise.
In February 2008, the Company received a notice of exercise related to a warrant for 100,000 shares of common stock; 80,392 shares of common stock were issued in a cashless exercise.
- 11 -
ZYNEX MEDICAL HOLDINGS, INC. AND SUBSIDIARY
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
March 31, 2008
In February 2008, the Company also issued 2,000 shares of common stock to an employee for a cash payment of $2,618. In March 2008, the Company received a notice of exercise related to options for 325,000 shares of common stock; 282,440 shares of common stock were issued in a cashless exercise. In March 2008, the Company also issued 7,750 shares of common stock to an individual for a cash payment of $10,145.
In April 2008, the Company issued 180,351 shares of common stock to the two investment firms that originally aided in the 2006 private placement as fees upon the exercise of warrants originally issued with the 2006 private placement.
In April 2008, the Company issued 5,000 shares of common stock to an employee as a non-cash compensation amount. We believe the issuance of these shares of common stock met the standards for purchases under and exemption for a non-public offering.
- 12 -
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following information should be read in conjunction with the Company's condensed consolidated financial statements and related footnotes contained in this report.
Results of Operations
Net Sales and Rental Income. Net sales and rental income for the three months ended March 31, 2008, were $3,741,028 an increase of $2,404,297 or 180% compared to $1,336,731 for the three months ended March 31, 2007. The increase in net sales and rental income for the three months ended March 31, 2008, compared to the three months ended March 31, 2007was due primarily to an increase in prescriptions (orders) for rentals and purchases of the Company’s electrotherapy products. The increase resulted from the expansion of the sales force as discussed in the Company's Form 10-KSB/A filed April 16, 2008; greater awareness of the Company's products by end users and physicians resulting from marketing investments in 2007 and 2006; growing market penetration; and increased rental income from the greater number of Zynex products placed in use during prior periods. We continue to add outside sales representatives with a small increase to the total number of such representatives since December 31, 2007.
Our sales and rental income is reported net, after deductions for bad debt and estimated insurance company reimbursement deductions. The deductions are known throughout the health care industry as “contractual adjustments” and describe the process whereby the healthcare insurers unilaterally reduce the amount they reimburse for our products as compared to the rental rates and sales prices charged by us. The amounts deducted from net sales and rental income for these charges in the three months ended March 31, 2008, were $3,592,457 an increase of $2,431,711 or 209% compared to $1,160,746 for the three months ended March 31, 2007. This increase is higher in proportion to the increase in net sales because we increased the expected deductions based upon experience.
Gross Profit. Gross profit for the three months ended March 31, 2008, was $3,341,213 or 89.3% of net revenue. For three months ended March 31, 2008, this represents an increase of $2,104,117 or 170% from the gross profit of $1,237,096 or 92.5% of net revenue for the three months ended March 31, 2007. The increase in gross profit for the three months ended March 31, 2008 as compared with the same periods in 2007 is primarily because revenue increased from the prior periods. The decrease in gross profit percentage for the three months ended March 31, 2008 as compared with the same periods in 2007 is primarily because of an increase in expected deductions for contractual adjustments as described above.
Selling, General and Administrative. Selling, general and administrative expenses for the three months ended March 31, 2008 were $1,541,526 an increase of $773,732 or 100.8%, compared to $767,794 for the same period in 2007. The increase was primarily due to increases in sales representative commissions, payroll, public company expenses, accounting services and office expenses. The increases were in part offset by lower legal and travel costs. Because we have moved to new space effective in November 2007, and we have not yet subleased our previous location, we may incur an increase to selling, general and administrative expenses of approximately $20,000 per quarter.
Depreciation. Depreciation expense for the three months ended March 31, 2008 was $71,640 an increase of $41,802 or 140.1%, compared to $29,838 for the same period in 2007. Depreciation expense increased primarily because of more equipment out on rental, which is considered property and equipment.
Interest and other expense. Interest and other expense for the three months ended March 31, 2008 were $15,917 a decrease of $106,166 or 89.1%, compared to $122,083 for the same period in 2007. The decreases resulted primarily from the Company's decrease in commercial bank debt, the note issued to Ascendiant Capital paid off in 2007 as well as payments on loans from its majority stockholder, which is described in Note 3 to the consolidated financial statements in our Annual Report on Form 10-KSB for the year ended December 31, 2007 and in Notes 5 and 7 to the Condensed Consolidated Financial Statements in this Report.
Income tax expense. We reported income tax expense in the amount of $520,000 for the three months ended March 31, 2008 an increase of $434,300 or 506.8%, compared to $85,700 for the same periods in 2007. This is primarily due to our having an income before taxes of $1,712,991 compared to $317,381 for the same period in 2007. We expect we will have to pay taxes on income going forward. Deferred tax assets have increased due to the effects of temporary differences primarily attributable to an increase in the allowance for doubtful accounts receivable.
- 13 -
Liquidity and Capital Resources. We have limited liquidity.
Our cash requirements increase as our operations expand for the reasons indicated below for our limited liquidity. Except for billing delays in January 2008 which affected collections on our accounts receivable in the quarter, we have seen our operations provide enough cash for our current operating activities. See the Consolidated Statements of Cash Flows for the quarter ended March 31, 2008 in this Report. Our business plan contemplates continued growth in product orders and revenues and thus requires funds for the purchases of equipment, primarily rental inventory. We may need external financing, through debt or equity, in 2008 and 2009 for at least such purchases of equipment. There can be no assurance that we will be able to raise any additional financing or do so on terms that are acceptable to the Company.
Our limited liquidity is primarily a result of (a) the required high levels of consignment inventory that are standard in the electrotherapy industry, (b) the payment of commissions to salespersons based on sales or rentals prior to reimbursement for such transaction, (c) the high level of outstanding accounts receivable because of the deferred payment practices of third party health payers, and (d) the delayed cost recovery inherent in rental transactions. Our growth results in higher cash needs.
Contingencies such as unanticipated shortfalls in revenues or increases in expenses could affect our projected revenue, cash flows from operations and liquidity.
Cash used by operating activities was $78,990 for the three months ended March 31, 2008 compared to $76,962 for the three months ended March 31, 2007. The primary reasons for the decrease in cash flow was the increase to net income in 2008 compared to 2007, an increase in non-cash expenses including provision for loss on accounts receivable, offset by an increase in accounts receivable due to the increase in gross revenue.
Inventory increased as the Company anticipates continued growth in the business. Accrued liabilities increased primarily for commissions earned by sales reps which are scheduled to be paid in April and May as well as increases in customer deposits
Cash used in investing activities for the three months ended March 31, 2008 was $146,202 compared to cash used in investing activities of $86,156 for the same period in 2007. Cash used in investing activities primarily represents the purchase and in-house production of rental products as well as some purchases of computers.
Cash provided by financing activities was $270,479 for the three months ended March 31, 2008 compared with cash used in financing activities of $64,568 for the three months ended March 31, 2007. The primary financing source of cash in 2008 were from proceeds from the sales of common stock partially offset by payments on notes payable including the notes payable to Silicon Valley Bank. The primary financing uses of cash in 2007 were payments on notes payable.
Recently adopted accounting pronouncements:
In February 2007, the FASB issued SFAS No. 159, The Fair Value Option for Financial Assets and Financial Liabilities (“SFAS 159”). SFAS 159 allows entities to voluntarily choose to measure certain financial assets and liabilities at fair value (“fair value option”). The fair value option may be elected on an instrument-by-instrument basis and is irrevocable, unless a new election date occurs. If the fair value option is elected for an instrument, SFAS 159 specifies that unrealized gains and losses for that instrument be reported in earnings at each subsequent reporting date. SFAS 159 was effective for the Company on January 1, 2008. The Company did not apply the fair value option to any of its outstanding instruments and therefore, SFAS 159 did not have an impact on the Company’s consolidated financial statements.
In September 2006, the FASB issued SFAS No. 157, Fair Value Measurements (“SFAS 157”), which defines fair value, establishes a framework for measuring fair value in accordance with generally accepted accounting principles, and expands disclosures about fair value measurements. SFAS 157 was effective for the Company on January 1, 2008 for all financial assets and liabilities. For all nonfinancial assets and liabilities, SFAS 157 is effective for the Company on January 1, 2009. As it relates to the Company’s financial assets and liabilities, the adoption of SFAS 157 did not have a material impact on the Company’s consolidated financial statements. The Company is in the process of evaluating the impact that SFAS 157 will have on its nonfinancial assets and liabilities..
- 14 -
SPECIAL CAUTIONARY NOTICE REGARDING FORWARD-LOOKING STATEMENTS
Certain information included in this quarterly report contains statements that are forward-looking, such as statements relating to plans for future expansion and other business development activities, as well as other capital spending and financing sources. Such forward-looking information involves important risks and uncertainties that could significantly affect anticipated results in the future and, accordingly, such results may differ from those expressed in any forward-looking statements made by or on behalf of the Company. These risks include the need to obtain additional capital in order to grow our business, larger competitors with greater financial resources, the need to keep pace with technological changes, our dependence on the reimbursement from insurance companies for products sold or rented to our customers, our dependence on third party manufacturers to produce our goods on time and to our specifications, the acceptance of our products by hospitals and clinicians, implementation of our sales strategy including a strong direct sales force and other risks described in our 10-KSB/A Report for the year ended December 31, 2007.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Not applicable.
ITEM 4T. CONTROLS AND PROCEDURES
Disclosure Controls and Procedures
The Company under the supervision and with the participation of the Company’s management, including the Company’s Chief Executive Officer and Chief Financial Officer, performed an evaluation of the effectiveness of the design and operation of the Company’s disclosure controls and procedures as of March 31, 2008. Based on that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that, because of the material weaknesses in internal control over financial reporting described below, the Company’s disclosure controls and procedures were not effective as of March 31, 2008.
Based on an evaluation as of December 31, 2007, management had concluded that our internal control over financial reporting was not effective as of December 31, 2007. Our principal Chief Executive Officer and Chief Financial Officer concluded that the Company had a material weakness in its ability to produce financial statements free from material misstatements. Management reported a material weakness resulting from the combination of the following significant deficiencies:
· | Lack of documentation and review of financial information by our accounting personnel with direct oversight responsibility, and lack of analysis and reconciliation of certain accounts on a periodic basis. |
· | Lack of timely reconciliation of inventory quantities and inventory location and lack of timely calculation and review of unit costs applied to the valuation of our inventory. |
· | Lack of timely write off of uncollectible and duplicate billings that result in an overstatement of our accounts receivable. |
Changes in Internal Control Over Financial Reporting
In order to remediate the material weakness described above, our management began to implement the following changes to our internal control over financial reporting during the first quarter of 2008:
- | we have hired additional accounting personnel to assist us in the timely identification, research and resolution of accounting issues and with our documentation processes; | |
- | the hiring of additional high-level accounting personnel with experience in US GAAP; |
- | the engagement of a third-party financial consulting firm to assist management in evaluating complex accounting issues on an as-needed basis, and the implementation of systems to improve control and review procedures over all financial statement and account balances. |
We expect that if the steps that we implement are effective throughout a period of time, the material weakness described above will be remediated. We do not believe that the costs of remediation for the above material weakness will have a material effect on our financial position, cash flow, or results of operations.
- 15 -
PART II. OTHER INFORMATION
ITEM 1. LEGAL PROCEEDINGS.
We are not a party to any material pending or threatened legal proceedings.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.
During the first quarter of 2008 , the Company received a notice of exercise related to a warrant for 100,000 shares of common stock; 80,392 shares of common stock were issued in this cashless exercise. We made no general solicitation and we believe that the issuance of the options met the standards for purchases under an exemption for a non-public offering or was an exempt exchange of securities.
During the first quarter of 2008 , the Company received a notice of exercise related to options for 325,000 shares of common stock; 282,440 shares of common stock were issued in a cashless exercise. We made no general solicitation and we believe that the issuance of the options met the standards for purchases under an exemption for a non-public offering or was an exempt exchange of securities.
During the first quarter of 2008 , the Company issued 2,000 shares of common stock to an employee for a cash payment of $2,618. We made no general solicitation and we believe that the issuance of the shares met the standards for purchases under an exemption for a non-public offering.
During the first quarter of 2008 , the Company issued 7,750 shares of common stock to an individual for a cash payment of $10,145. We made no general solicitation and we believe that the issuance of the options met the standards for purchases under an exemption for a non-public offering or did not constitute a sale.
During the first quarter of 2008, we issued options for a total of 86,000 shares of common stock to employees at an average exercise price of $1.28. These options expire on December 31, 2017 and vest as follows, 25% on December 31, 2009, 25% on December 31, 20010, 25% December 31, 20011 and the final 25% on December 31, 2012. We made no general solicitation and we believe that the issuance of the options met the standards for purchases under an exemption for a non-public offering or did not constitute a sale.
ITEM 3. DEFAULTS UPON SENIOR SECURITIES.
None.
ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.
None.
ITEM 5. OTHER INFORMATION.
None.
ITEM 6. EXHIBITS
(a) Exhibits
31.1 | Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | |
31.2 | Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | |
32 | Certification of Chief Executive Officer and Chief Financial Officer Pursuant to Section 18 U.S.C. Section 1350 |
- 16 -
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
ZYNEX MEDICAL HOLDINGS, INC. | ||
Dated May 20, 2008 | /s/ Thomas Sandgaard | |
Thomas Sandgaard | ||
President, Chief Executive Officer and Treasurer |
Dated May 20, 2008 | /s/ Fritz G. Allison | |
Fritz G. Allison | ||
Chief Financial Officer |
- 17 -