We have audited the accompanying
consolidated balance sheets of First Choice Healthcare Solutions, Inc. and subsidiaries (the “Company”) as of
December 31, 2016 and 2015, and the related consolidated statements of operations, equity and cash flows for each of the two
years in the period ended December 31, 2016. These consolidated financial statements are the responsibility of the
Company’s management. Our responsibility is to express an opinion on these consolidated financial statements and based
on our audits.
We conducted our audits 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 audits
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 audits provide a reasonable
basis for our opinion.
In our opinion, the consolidated financial
statements referred to above present fairly, in all material respects, the consolidated financial position of First Choice Healthcare
Solutions, Inc. and subsidiaries as of December 31, 2016 and 2015, and the consolidated results of their operations and their cash
flows for each of the two years in the period ended December 31, 2016, in conformity with U.S. generally accepted accounting principles.
FIRST CHOICE HEALTHCARE SOLUTIONS, INC
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
Year ended December 31,
|
|
|
2016
|
|
2015
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
Net Income (loss)
|
|
$
|
9,267,042
|
|
|
$
|
(3,204,165
|
)
|
Adjustments to reconcile net income (loss) to cash (used in) provided by operating activities:
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
821,709
|
|
|
|
852,985
|
|
Amortization of financing costs
|
|
|
15,654
|
|
|
|
75,833
|
|
Bad debt expense
|
|
|
924,916
|
|
|
|
654,809
|
|
Gain (loss) on sale of property
|
|
|
(9,212,346
|
)
|
|
|
1,908
|
|
Common stock issued in connection with loan extension
|
|
|
—
|
|
|
|
227,000
|
|
Common stock issued in settlement of litigation
|
|
|
—
|
|
|
|
500,250
|
|
Note payable issued in settlement of litigation
|
|
|
—
|
|
|
|
50,749
|
|
Stock-based compensation
|
|
|
1,184,681
|
|
|
|
2,344,927
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
(3,837,852
|
)
|
|
|
(2,587,420
|
)
|
Prepaid expenses and other
|
|
|
(105,739
|
)
|
|
|
149,101
|
|
Restricted funds
|
|
|
359,414
|
|
|
|
(41,155
|
)
|
Employee loans
|
|
|
(148,048
|
)
|
|
|
(198,661
|
)
|
Accounts payable and accrued expenses
|
|
|
(2,498,028
|
)
|
|
|
922,295
|
|
Settlement payable
|
|
|
(600,000
|
)
|
|
|
600,000
|
|
Deposits
|
|
|
(25,502
|
)
|
|
|
(5,469
|
)
|
Deferred rent
|
|
|
271,508
|
|
|
|
137,002
|
|
Unearned income
|
|
|
(15,768
|
)
|
|
|
3,941
|
|
Net cash (used in) provided by operating
activities
|
|
|
(3,506,359
|
)
|
|
|
483,930
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Cash from variable interest entity
|
|
|
—
|
|
|
|
843,996
|
|
Proceeds from sale of property
|
|
|
15,113,497
|
|
|
|
11,241
|
|
Payment of acquisition deposit
|
|
|
—
|
|
|
|
(560,000
|
)
|
Purchase of equipment
|
|
|
(254,627
|
)
|
|
|
(206,325
|
)
|
Net cash provided by investing activities
|
|
|
14,858,870
|
|
|
|
88,912
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
(Repayments) proceeds from advances
|
|
|
(43,082
|
)
|
|
|
474,488
|
|
Proceeds from notes payable, related party
|
|
|
—
|
|
|
|
420,000
|
|
Proceeds from common stock subscription
|
|
|
—
|
|
|
|
175,000
|
|
Payments on lines of credit
|
|
|
372,636
|
|
|
|
447,562
|
|
Payment to acquire previously issued warrants
|
|
|
(600,000
|
)
|
|
|
—
|
|
Net payments on notes payable
|
|
|
(8,083,425
|
)
|
|
|
(773,981
|
)
|
Net cash (used in) provided by financing
activities
|
|
|
(8,353,871
|
)
|
|
|
743,069
|
|
|
|
|
|
|
|
|
|
|
Net increase in cash and cash equivalents
|
|
|
2,998,640
|
|
|
|
1,315,911
|
|
Cash and cash equivalents, beginning of period
|
|
|
1,594,998
|
|
|
|
279,087
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, end of period
|
|
$
|
4,593,638
|
|
|
$
|
1,594,998
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
|
|
|
|
|
|
|
|
|
Cash paid during the period for interest
|
|
$
|
339,722
|
|
|
$
|
925,045
|
|
Cash paid during the period for taxes
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosure on non-cash investing and financing activities:
|
|
|
|
|
|
|
|
|
Common stock issued in settlement of accrued expenses
|
|
$
|
1,290,900
|
|
|
$
|
15,000
|
|
Common stock issuable in settlement of convertible line of credit
|
|
$
|
1,400,000
|
|
|
$
|
—
|
|
Common stock issued to acquire previously issued warrant
|
|
$
|
80,400
|
|
|
$
|
—
|
|
Common stock issued for future services
|
|
$
|
—
|
|
|
$
|
1,153,777
|
|
Common stock issued in settlement of related party advances
|
|
$
|
—
|
|
|
$
|
655,407
|
|
Common stock issued in settlement of convertible note and interest
|
|
$
|
—
|
|
|
$
|
2,236,907
|
|
Fair value of options issued to acquire management control of variable interest entity
|
|
$
|
—
|
|
|
$
|
3,226,427
|
|
Assets acquired from consolidation of variable interest entities
|
|
$
|
—
|
|
|
$
|
5,294,412
|
|
Liability incurred from consolidation of variable interest entities
|
|
$
|
—
|
|
|
$
|
5,294,680
|
|
See
the accompanying notes to these consolidated financial statements
NOTE 1— ORGANIZATION, BUSINESS AND PRINCIPLES OF CONSOLIDATION
A summary of the significant accounting policies
applied in the presentation of the accompanying consolidated financial statements follows:
Basis and business presentation
Effective
April 4, 2012, Medical Billing Assistance, Inc., a Colorado corporation (“Medical Billing”), merged with and
into the Company. The effect of the merger was that Medical Billing reincorporated from Colorado to Delaware (the
“Reincorporation”). The Company is deemed to be the successor issuer of Medical Billing under Rule 12g-3 of the
Securities Exchange Act of 1934, as amended (the “Exchange Act”).
As a result of the Reincorporation, the Company
changed its name to First Choice Healthcare Solutions, Inc. and its shares under went an effective four-for-one reverse
split. Other than the foregoing, the Reincorporation did not result in any change in the business, management, fiscal year,
accounting, and location of the principal executive offices, assets or liabilities of the Company.
On April 2, 2012, the Company completed its
acquisition of First Choice Medical Group of Brevard, LLC (“First Choice – Brevard”), pursuant to the Membership
Interest Purchase Closing Agreement (the “Purchase Agreement”). The Company has been managing the practice of First
Choice – Brevard since November 1, 2011, pursuant to a Management Services Agreement.
Brevard
Orthopedic Spine & Pain Clinic, Inc.
Effective
May 1, 2015, our Company, through our wholly owned subsidiary, TBC Holdings of Melbourne, Inc., entered into an Operating and
Control Agreement (the Agreement”) with Brevard Orthopaedic Spine & Pain Clinic, Inc. (“The B.A.C.K. Center”),
whereby we have sole and exclusive management and control of The B.A.C.K. Center, including, but not limited to, administrative,
financial, facility and business operations including the requirement to absorb losses or right to receive economic benefits.
We issued 3,000,000 options to purchase our Company’s Common Stock at $1.35 per share with vesting contingent on The B.A.C.K.
Center employees signing employment contracts with First Choice - Brevard. The initial term of the Agreement expired on December 31, 2016,
with an option to extend the term until December 31, 2023. With the expectation that employment contracts with First Choice - Brevard will
be signed later this year, we exercised our option to extend the term until December 31, 2017.
The agreement allows the Company to hold the
current or potential rights that give it the power to direct the activities of the VIE that most significantly impact the VIE’s
economic performance, combined with a variable interest that gives the Company the right to receive potentially significant benefits
or the obligation to absorb potentially significant losses. The Company has a controlling financial interest in the VIE. Rights
held by others to remove the party with power over the VIE are not considered unless one party can exercise those rights unilaterally.
When changes occur to the structure of the entity, the Company will reconsider whether it is subject to the VIE model. The Company
continuously evaluates whether it has a controlling financial interest in the VIE.
Crane
Creek Surgery Center
Effective
October 1, 2015, the Company, through its recently formed wholly owned subsidiary, CCSC Holdings, Inc., acquired
a 40% interest
in Crane Creek Surgery Center (“Crane Creek”) in exchange for an investment of $560,000 comprised of $140,000 cash
and a promissory note for $420,000, which bears 8% interest per annum, matures April 15, 2016 and was personally guaranteed by
the Company’s Chief Executive Officer. This note was paid in full on April 15, 2016. In connection with the investment, the
Company is entitled to 51% voting rights for all decisions that most significantly affect the economic performance of Crane Creek.
The 40% equity interest acquired entitles the Company to 40% of the profit or loss of Crank Creek.
Non-controlling interests relate to the third-party
ownership in a consolidated entity in which the Company has a controlling interest. For financial reporting purposes, the entity’s
assets, liabilities, and operations are consolidated with those of the Company, and the non-controlling interest in the entity
is included in the Company’s consolidated financial statements within the equity section of the consolidated Balance Sheets.
The consolidated
financial statements include the accounts of the Company and its direct and indirect wholly owned subsidiaries: Marina Towers,
LLC, FCID Medical Inc., TBC Holdings of Melbourne, Inc., First Choice – Brevard, Surgical Partners of Melbourne, Inc. and
CCSC Holdings, Inc., along with two VIE, The B.A.C.K. Center and Crane Creek. All significant intercompany balances and transactions,
including those involving the VIE, have been eliminated in consolidation.
NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES
Use of estimates
The preparation of the financial statements in conformity with generally accepted accounting principles requires management
to make estimates and assumptions that affect certain reported amounts and disclosures. Accordingly, actual results could
differ from those estimates. Significant estimates include the recoverability and useful lives of long-lived assets, provision
against bad debt, the fair value of the Company’s stock, and stock-based compensation. Actual results may differ from
these estimates.
Revenue recognition
The Company recognizes revenue in accordance
with Accounting Standards Codification subtopic 605-10, “
Revenue Recognition
” (“ASC 605-10”), which
requires that four basic criteria be met before revenue can be recognized: (1) persuasive evidence of an arrangement exists; (2)
delivery has occurred; (3) the selling price is fixed or determinable; and (4) collectability is reasonably assured. Determination
of criteria (3) and (4) are based on management’s judgments regarding the fixed nature of the selling prices of the products
delivered and the collectability of those amounts. Provisions for discounts and rebates to customers, estimated returns and allowances,
and other adjustments are provided for in the same period the related sales are recorded.
ASC 605-10 incorporates Accounting Standards
Codification subtopic 605-25, “
Multiple-Element Arrangements
” (“ASC 605-25”). ASC 605-25 addresses
accounting for arrangements that may involve the delivery or performance of multiple products, services and/or rights to use assets.
The effect of implementing ASC 605-25 on the Company’s financial position and results of operations was not significant.
The Company recognizes in accordance with Accounting
Standards Codification subtopic 954-310, “Health Care Entities” (“ASC 954-310”), significant patient service
revenue at the time the services are rendered, even though it does not assess the patient’s ability to pay. Therefore, The
Company’s interim and annual periods reports disclose both, its policy for assessing and disclosing the timing and amount
of uncollectable patient service revenue recognized as doubtful. Qualitative and quantitative information about significant changes
in the allowance for doubtful accounts related to patient accounts receivable are disclosed in the Company’s reports. These
estimates are based upon the history and identified trends for each of our payers.
Patient service revenue
The Company recognizes patient service revenue
associated with services provided to patients who have third-party
payer coverage on the basis
of contractual rates for the services provided. For uninsured or self-pay patients that do not qualify for charity care, the Company
recognizes revenue on the basis of its standard rates for services provided (or on the basis of discounted rates, if negotiated
or provided by policy). On the basis of historical experience, a portion of the Company’s patient service revenue may
be potentially uncollectible due to patients who are unable or unwilling to pay for the services provided or the portion of their
bill for which they are responsible. Thus, the Company records a provision for bad debts related to potentially uncollectible patient
service revenue in the period the services are provided.
Rental revenue
FCID Holdings had one real estate holding,
Marina Towers, a Class A 78,000 square foot, six-story building located on the Indian River in Melbourne, Florida. The address
is 709 South Harbor City Boulevard, Melbourne, Florida 32901. In addition to housing our corporate headquarters and First Choice
Medical Group, the building, which averages 95% annual occupancy, also leases 38,334 square feet of commercial office
space to non-affiliated tenants. Our corporate headquarters and FCID Holdings offices currently utilize
4,274 square feet on the fifth floor of Marina Towers; and First Choice Medical Group, including its MRI center and Physical
Therapy center, currently occupies 21,902 square feet on the ground, first and second floors. Until March 2016, Marina
Towers was owned by Marina Towers, LLC, a subsidiary owned by FCID Holdings (99%) and MTMC of Melbourne, Inc. (1%), both wholly
owned subsidiaries of the Company. In September 2016, both FCID Holdings and MTMC of Melbourne were dissolved and Marina Towers,
LLC became wholly owned by First Choice Healthcare Solutions, Inc.
On
March 31, 2016, we completed the sale of Marina Towers to Global Medical REIT Inc. for a purchase price of $15.45 million. In
addition, Marina Towers, LLC leased back the entire facility via a 10-year absolute triple-net master lease agreement that
will expire in 2026 and be renewable for two five-year periods on the same terms and conditions as the primary lease term
with the exception of rent, which will be adjusted to the prevailing market rent at renewal and will escalate in successive
years during the extended lease period.
Until Marina Towers’ sale on March 31,
2016, the Company recognized rental revenue associated with the period the facility is leased at the contractual lease rates (or
on the basis of discounted rates, if negotiated).
In addition, TBC subleases approximately
29,629 square feet of commercial office space to affiliated and non-affiliated tenants, including 18,828 square feet to Crane
Creek Surgery Center (“CCSC”), located at 2222 South Harbor City Boulevard, Melbourne, Florida 32901, which is also
TBC’s main medical practice location.
Cash
Cash consists of cash held in bank demand
deposits. The Company considers all highly liquid instruments with original maturities of three months or less to be cash
equivalents. As of December 31, 2016, the Company had $4,593,638 cash, of which $708,858 was held by VIE. As of December 31, 2015,
the Company had $1,594,998 cash, of which $1,556,303 was held by VIE.
Concentrations of credit risk
The Company’s financial instruments that
are exposed to a concentration of credit risk are cash and accounts receivable. Occasionally, the Company’s cash and cash
equivalents in interest-bearing accounts may exceed FDIC insurance limits. The financial stability of these institutions is periodically
reviewed by senior management.
Accounts receivables
Accounts receivables are carried at their
estimated collectible amounts net of doubtful accounts. The Company analyzes its history and identifies trends for each major
payer sources of revenue to estimate the appropriate allowance for doubtful accounts and provision for bad debts. Management regularly
reviews data about these major payer sources of revenue in evaluating the sufficiency of the allowance for doubtful accounts.
|
●
|
Rental receivables. Accounts receivables from rental activities are periodically evaluated for collectability in determining the appropriate allowance for doubtful account and provision of bad debts.
|
|
|
|
|
●
|
Patient receivables. Accounts receivables from services provided to patients who have third-party coverage, the Company analyzes contractually due amounts and provides a provision for bad debts, if necessary. The Company records a provision for bad debts in the period of service on the basis of past experience or when indications are the patients are unable or unwilling to pay the portion of their bill for which they are responsible. The difference between the standard rates (or the discounted rates if negotiated) and the amounts actually collected after all reasonable collection efforts have been exhausted, is charged off against the allowance for doubtful accounts.
|
As of December 31, 2016 and December 31, 2015,
the Company’s provision for bad debts was $3,680,837 and $2,498,398, respectively.
Segment information
Accounting Standards Codification subtopic
“
Segment Reporting
” 280-10 (“ASC 280-10”) establishes standards for reporting information regarding
operating segments in annual financial statements and requires selected information for those segments to be presented in interim
financial reports issued to stockholders. ASC 280-10 also establishes standards for related disclosures about products and services
and geographic areas. Operating segments are identified as components of an enterprise about which separate discrete financial
information is available for evaluation by the chief operating decision maker, or decision-making group, in making decisions how
to allocate resources and assess performance. The information disclosed herein represents all of the material financial information
related to the Company’s principal operating segments (see Note 18 – Segment Reporting).
Patents
Intangible assets with finite lives are amortized
over their estimated useful lives. Intangible assets with indefinite lives are not amortized, but are tested for impairment annually.
The Company’s intangible assets with finite lives are patent costs, which are amortized over their economic or legal life,
whichever is shorter. These patent costs were acquired on September 7, 2013 by the issuance of 636,666 shares of the Company’s
common stock to a related party. The shares of common stock were valued at $286,500, which was estimated to be approximately the
fair value of the patent acquired and did not materially differ from the fair value of the common stock. The amortization for the
year ended December 31, 2016 and 2015 was $19,100 and $19,100, respectively. Accumulated amortizations of Patent costs were $57,300
and $38,200 at December 31, 2016 and 2015, respectively.
Patient list
Patient list is comprised of acquired patients
in connection with the acquisition of First Choice - Brevard and is amortized ratably over the estimated useful life of 15 years.
The amortization for the year ended December 31, 2016 and 2015 was $20,000 and $20,000, respectively. Accumulated amortization
of patient list costs was $95,000 and $75,000 at December 31, 2016 and 2015, respectively.
Long-lived assets
The Company follows FASB ASC 360-10-15-3, “Impairment
or Disposal of Long-lived Assets,” which established a “primary asset” approach to determine the cash flow estimation
period for a group of assets and liabilities that represents the unit of accounting for a long-lived asset to be held and used.
Long-lived assets to be held and used are reviewed for impairment whenever events or changes in circumstances indicate that the
carrying amount of an asset may not be recoverable. The carrying amount of a long-lived asset is not recoverable if it exceeds
the sum of the undiscounted cash flows expected to result from the use and eventual disposition of the asset. Long-lived assets
to be disposed of are reported at the lower of carrying amount or fair value less cost to sell.
Property and equipment are stated at cost.
When retired or otherwise disposed, the related carrying value and accumulated depreciation are removed from the respective accounts
and the net difference less any amount realized from disposition, is reflected in earnings. For financial statement purposes, property
and equipment are recorded at cost and depreciated using the straight-line method over their estimated useful lives of 20 to 39
years.
The Company evaluates the recoverability of
long-lived assets based upon forecasted undiscounted cash flows. Should impairment in value be indicated, the carrying value of
intangible assets will be adjusted, based on estimates of future discounted cash flows resulting from the use and ultimate disposition
of the asset. ASC 360-10 also requires assets to be disposed of is reported at the lower of the carrying amount or the fair value
less costs to sell.
At December 31, 2016, the Company management
performed an evaluation of its goodwill and other acquired intangible assets for purposes of determining the implied fair value
of the assets at December 31, 2016. The test indicated that the recorded remaining book value of its goodwill in connection with
the consolidation of Crane Creek did not exceed its fair value for the year ended December 31, 2016. Considerable management judgment
is necessary to estimate the fair value. Accordingly, actual results could vary significantly from management’s estimates.
Net
income (loss) per share
The Company
computes basic net income per share by dividing net income per share available to common stockholders by the weighted average number
of common shares outstanding for the period and excludes the effects of any potentially dilutive securities. Diluted earnings per
share, if presented, would include the dilution that would occur upon the exercise or conversion of all potentially dilutive securities
into common stock using the “treasury stock” and/or “if converted” methods as applicable. The computation
of basic and diluted income per share for the year ended December 31, 2016 and 2015 excludes potentially dilutive securities when
their inclusion would be anti-dilutive, or if their exercise prices were greater than the average market price of the common stock
during the period.
Potentially
dilutive securities excluded from the computation of basic and diluted net income (loss) per share are as follows:
|
|
2016
|
|
2015
|
Convertible notes and line of credit
|
|
|
800,000
|
|
|
|
2,566,888
|
|
Warrants to purchase common stock
|
|
|
1,875,000
|
|
|
|
4,324,630
|
|
Options to purchase common stock
|
|
|
3,000,000
|
|
|
|
3,000,000
|
|
Restricted stock awards
|
|
|
660,000
|
|
|
|
—
|
|
Totals
|
|
|
6,335,000
|
|
|
|
9,891,518
|
|
Stock-based compensation
The Company measures the cost of services received
in exchange for an award of equity instruments based on the fair value of the award. For employees and directors, the fair value
of the award is measured on the grant date and for non-employees, the fair value of the award is generally re-measured on vesting
dates and interim financial reporting dates until the service period is complete. The fair value amount is then recognized over
the period during which services are required to be provided in exchange for the award, usually the vesting period. Stock-based
compensation expense is recorded by the Company in the same expense classifications in the consolidated statements of operations,
as if such amounts were paid in cash.
Deferred costs
On May 1, 2015, in connection with the Operation
and Control Agreement with Brevard Orthopaedic Spine & Pain Clinic, Inc. (“The B.A.C.K. Center”), the Company
reserved 3,000,000 options to purchase the Company’s common stock at $1.35 per share, expiring on December 31, 2023 and
vesting is contingent on The B.A.C.K. Center employees executing employment agreements with First Choice-Brevard. The determined fair value of $3,226,427, determined using the Black Scholes option
pricing model with the following assumptions: Dividend yield: 0%; Volatility: 134.09% and Risk free rate: 2.12%, is amortized
ratably to operations over an estimated 8.67-year life. The amortization for the year ended December 31, 2016 and 2015 was $322,644
and $215,096, respectively. Accumulated amortization of the deferred costs was $537,740 and $215,096 at September 30, 2016 and
December 31, 2015, respectively.
Investments
The Company has adopted Accounting Standards
Codification subtopic 323-10, Investments-Equity Methods and Joint Ventures (“ASC 323-10), which requires the accounting
for investments where the Company can exert significant influence, but not control of a joint venture or equity investment. The
Company owned a 0.6660% interest in a non-consolidated affiliate, Doctor’s Surgical Partnership, LTD. In accordance with
the equity method of accounting, investments in non-consolidated affiliates are carried at cost and adjusted for the Company’s
proportionate share of their undistributed earnings or losses.
Income taxes
The Company recognizes deferred tax assets
and liabilities for the expected future tax consequences of items that have been included or excluded in the financial statements
or tax returns. Deferred tax assets and liabilities are determined on the basis of the difference between the tax basis of assets
and liabilities and their respective financial reporting amounts (“temporary differences”) at enacted tax rates in
effect for the years in which the temporary differences are expected to reverse.
The Company adopted the provisions of Accounting
Standards Codification (“ASC”) Topic 740-10, which prescribes a recognition threshold and measurement process for financial
statement recognition and measurement of a tax position taken or expected to be taken in a tax return.
Management has evaluated and concluded that
there were no material uncertain tax positions requiring recognition in the Company’s consolidated financial statements
as of December 31, 2016 and 2015. The Company does not expect any significant changes in its unrecognized tax benefits
within twelve months of the reporting date.
The Company’s policy is to classify assessments,
if any, for tax related interest as interest expense and penalties as general and administrative expenses in the consolidated statements
of operations.
Fair value
Accounting Standards Codification subtopic
825-10, Financial Instruments (“ASC 825-10”) requires disclosure of the fair value of certain financial instruments.
ASC 825-10 defines fair value as the price that would be received from selling an asset or paid to transfer a liability in an orderly
transaction between market participants at the measurement date. When determining the fair value measurements for assets and liabilities
required or permitted to be recorded at fair value, the Company considers the principal or most advantageous market in which it
would transact and considers assumptions that market participants would use when pricing the asset or liability, such as inherent
risk, transfer restrictions, and risk of nonperformance. ASC 825-10 establishes a fair value hierarchy that requires an entity
to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. ASC 825-10 establishes
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 with insufficient volume or infrequent transactions (less active markets); or model-derived valuations in which all significant inputs are observable or can be derived principally from or corroborated by observable market data for substantially the full term of the assets or liabilities.
|
|
|
|
|
●
|
Level 3 - Unobservable inputs to the valuation methodology that are significant to the measurement of fair value of assets or liabilities.
|
To the extent that valuation is based on models
or inputs that are less observable or unobservable in the market, the determination of fair value requires more judgment. In certain
cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, for disclosure
purposes, the level in the fair value hierarchy within which the fair value measurement is disclosed and is determined based on
the lowest level input that is significant to the fair value measurement.
The carrying value of the Company’s
cash, accounts receivable, accounts payable, short-term borrowings (including lines of credit and notes payable), and other current
assets and liabilities approximate fair value because of their short-term maturity.
As of December 31, 2016 and 2015, the Company
did not have any items that would be classified as level 1, 2 or 3 disclosures.
Recent accounting pronouncements
There are other updates recently issued, most
of which represented technical corrections to the accounting literature or application to specific industries and are not expected
to a have a material impact on the Company’s financial position, results of operations or cash flows.
Subsequent events
The Company evaluates events that have occurred
after the balance sheet date but before the financial statements are issued. Based upon the evaluation, the Company did not identify
any recognized or non-recognized subsequent events that would have required adjustment or disclosure in the consolidated financial
statements, except as disclosed.
NOTE 3 – LIQUIDITY
The Company incurred various non-recurring
expenses in 2016 in connection with the planned development of its Healthcare Services Business. Management believes continued
growth of earnings before interest, taxes, depreciation and amortization in 2017 will support improved liquidity.
On June
13, 2013, the Company’s subsidiary, First Choice – Brevard entered into a loan and security agreement with CT Capital,
Ltd., d/b/a CT Capital, LP, a Florida limited liability partnership for an accounts receivable line of credit in the maximum aggregate
amount of $1,500,000. Under the line of credit with CT Capital, the Company reduced the annual interest rate from 12% per annum
to 6% per annum in exchange for the issuance to CT Capital of 100,000 restricted shares of the Company’s common stock. On
June 9, 2015, First Choice – Brevard entered into a modification agreement amending the loan and security agreement, increasing
the maximum aggregate amount available from $1,500,000 to $2,000,000 and on December 14, 2015, increasing the maximum aggregate
available from $2,000,000 to $2,500,000 and extending the maturity date to July 30, 2017 in exchange for 100,000 restricted shares
of the Company’s common stock.
On
March 30, 2017, the Company’s Loan and Security Agreement with CT Capital, Ltd. (“Lender”) was amended to extend
the Maturity Date to June 30, 2018 (the “Loan”) and further provide that neither the Company nor Lender shall effectuate
any conversion of the Loan to the extent that after giving effect to any such conversion, the Lender would beneficially own in
excess of 9.99% of the number of shares of our Company’s shares of Common Stock outstanding immediately after giving effect
to the issuance of shares of Common Stock issuable upon conversion of the Loan by the Lender.
The $500,000
increase may be repaid at any time, and is not subject to the conversion provision set forth in the loan agreement. All other
terms and conditions of the loan agreement remain in full force and effect. As of December 31, 2016, the Company had used
$1,100,000 of the amount available under the line of credit. (See Note 8 – Lines of Credit).
Up until its sale and leaseback on March
31, 2016, Marina Towers, a 78,000 square foot, Class A, six-story building located on the Indian River in Melbourne, Florida,
was owned by our wholly owned subsidiaries, FCID Holdings, Inc. (“FCID Holdings”), which held 99% ownership, and MTMC
of Melbourne, Inc., which held 1% ownership. On March 31, 2016, we completed the sale of Marina Towers to Global Medical REIT
Inc. for a purchase price of $15.45 million. In addition, our wholly owned subsidiary, Marina Towers, LLC, leased back the entire
facility via a 10-year absolute triple-net master lease agreement that will expire in 2026 and be renewable for two five-year
periods on the same terms and conditions as the primary lease term with the exception of rent, which will be adjusted to the prevailing
market rent at renewal and will escalate in successive years during the extended lease period. In September 2016, both FCID Holdings
and MTMC of Melbourne were dissolved and Marina Towers, LLC became wholly owned by First Choice Healthcare Solutions, Inc.Averaging
95% annual occupancy, Marina Towers subleases 38,334 square feet of commercial office space to non-affiliated tenants.
In addition, TBC subleases 29,629 square
feet of commercial office space to affiliated and non-affiliated tenants, including 18,828 square feet to Crane Creek Surgery
Center (“CCSC”), located at 2222 South Harbor City Boulevard, Melbourne, Florida 32901, which is also TBC’s
main medical practice location.
The Company
believes that the current positive cash balance, along with continued execution of its business development plan, will allow the
Company to further improve its working capital; and currently anticipates that it will have sufficient capital resources to meet
projected cash flow requirements through the date that is one year and one day from the filing of this report.
However,
in order to execute the Company’s business development plan, which there can be no assurance we will achieve, the Company
may need to raise additional funds through public or private equity offerings, debt financings, corporate collaborations or other
means and potentially reduce operating expenditures. If the Company is unable to secure additional capital, it may be required
to curtail its business development initiatives and take additional measures to reduce costs in order to conserve its cash.
NOTE 4 — CASH – RESTRICTED
Cash-restricted
was comprised of funds deposited to and held by the mortgage lender for payments of property taxes, insurance, replacements and
major repairs of the Company’s commercial building. The majority of the restricted funds are reserved for tenant improvements.
As of December 31, 2015, the Company had $359,414 in restricted cash. In conjunction with the sale of Marina Towers (See Note 5)
in March 2016, any remaining restricted cash was returned to operating funds.
NOTE 5 — PROPERTY, PLANT, AND EQUIPMENT
Property, plant and equipment at December 31, 2016 and 2015 are
as follows:
|
|
2016
|
|
2015
|
Land
|
|
$
|
—
|
|
|
$
|
1,000,000
|
|
Building
|
|
|
—
|
|
|
|
3,055,168
|
|
Building improvements
|
|
|
185,213
|
|
|
|
4,211,749
|
|
Computer equipment
|
|
|
370,561
|
|
|
|
340,065
|
|
Medical equipment
|
|
|
2,940,055
|
|
|
|
2,822,027
|
|
Office equipment
|
|
|
214,206
|
|
|
|
260,141
|
|
|
|
|
3,710,035
|
|
|
|
11,689,150
|
|
Less: accumulated depreciation
|
|
|
(1,165,219
|
)
|
|
|
(3,075,648
|
)
|
|
|
$
|
2,544,816
|
|
|
$
|
8,613,502
|
|
During the year ended December 31, 2016 and
2015, depreciation expense charged to operations was $459,965 and $598,789, respectively.
During
the year ended December 31, 2016, the Company sold equipment for proceeds of $45,000, recognizing a gain on sale of equipment
of $18,879.
Sale/Leaseback
On March
31, 2016, the Company sold Marina Towers, a 78,000 square-foot medical office building for a purchase price of $15.45 million to
Global Medical REIT Inc. The acquisition includes the site and building, an easement on the adjacent property to the north for
surface parking, all tenant leases, and above and below ground garages (the “Property”).
The entire facility was leased back to Marina
Towers, LLC, a wholly owned subsidiary of the Company, via a 10-year absolute triple-net master lease agreement that expires in
2026. The Company has two successive options to renew the lease for five-year periods on the same terms and conditions as the primary
non-revocable lease term with the exception of rent, which will be adjusted to the prevailing fair market rent at renewal and will
escalate in successive years during the extended lease period. The Company does not have any residual interest nor the option to
repurchase the facility at the end of the lease term.
The lease is classified as an operating lease
and as such recorded a gain on sale of property of $9,188,968 during the year ended December 31, 2016.
The following is a schedule of future minimum
lease payments for the non-cancelable operating lease for each of the next five years ending December 31 and thereafter:
Year ended December 31, 2017
|
|
|
$
|
1,104,675
|
|
Year ended December 31, 2018
|
|
|
|
1,121,245
|
|
Year ended December 31, 2019
|
|
|
|
1,143,670
|
|
Year ended December 31, 2020
|
|
|
|
1,166,543
|
|
Year ended December 31, 2021 and thereafter
|
|
|
|
6,515,730
|
|
|
|
|
$
|
11,051,863
|
|
For the
year ended December 31, 2016, the Company collected $1,167,409 in net rental revenue from third-party tenants of Marina Towers.
NOTE 6 — OTHER ASSETS
Other assets are comprised of the following:
|
|
2016
|
|
2015
|
Goodwill (amount relating to VIE of $899,465)
|
|
$
|
899,465
|
|
|
$
|
899,465
|
|
Deferred costs, net of amortization of $537,740 and $215,096
|
|
|
2,688,687
|
|
|
|
3,011,331
|
|
Patient list, net of accumulated amortization of $95,000 and $75,000
|
|
|
205,000
|
|
|
|
225,000
|
|
Patents, net of accumulated amortization of $57,300 and $38,200
|
|
|
229,200
|
|
|
|
248,300
|
|
Investments (amounts related to VIE of $22,005 and $16,914)
|
|
|
22,005
|
|
|
|
16,914
|
|
Deferred tax asset
|
|
|
181,029
|
|
|
|
—
|
|
Deposits
|
|
|
2,571
|
|
|
|
2,571
|
|
Total other assets
|
|
$
|
4,227,957
|
|
|
$
|
4,403,581
|
|
NOTE 7 — ADVANCES
At December 31, 2016 and 2015, the Company
received an aggregate of $-0- and $43,082, respectively, as cash advances from non-related parties. The advances are due upon demand
with an interest rate of 12% per annum. All advances were repaid in April 2016.
NOTE 8 — LINES OF CREDIT
Line of credit, CT Capital
On June 13, 2013, the Company’s subsidiary,
First Choice – Brevard entered into a loan and security agreement (the “Loan Agreement”) with CT Capital, Ltd.,
d/b/a CT Capital, LP, a Florida limited liability partnership (the “Lender”). Under the Loan Agreement, the Lender
committed to make an accounts receivable line of credit in the maximum aggregate amount of $1,500,000 to First Choice - Brevard
with an interest rate of 12% per annum (the “Loan”). The maturity date of the Loan is December 31, 2016. Interest
is due and payable monthly. Upon default, the interest may be adjusted to the highest rate permissible by law. The Loan is secured
by the accounts receivable and assets of the Company’s subsidiary, First Choice – Brevard, which constitute the collateral
for the repayment of the Loan. The Loan Agreement also includes covenants, representations, warranties, indemnities and events
of default that are customary for facilities of this type. The advance rate is defined as: 80% of all receivables to be 120 days
or less at the net collection rate of approximately 27% of total billings, excluding patient billings and collections. Additionally,
allowable accounts receivable will also include 50% of all accounts receivable protected by legal letters of protection. At any
time up until December 31, 2016, the Lender may convert all or any portion of the outstanding principal amount or interest on
the Loan into common stock of the Company at a conversion price of $0.75 per share. The Company did not record an embedded beneficial
conversion feature in the note since the fair value of the common stock did not exceed the conversion rate at the date of commitment.
On November
8, 2013, in consideration for the issuance of 100,000 restricted shares of the Company’s common stock, the Lender agreed
to modify its Loan. Under the Loan Agreement, as amended, the annual rate of interest of the Loan was reduced from 12% per annum
to 6% per annum and will remain at 6% until November 1, 2015. All other terms under the Loan Agreement remain the same.
On June 9, 2015, First Choice – Brevard
and the Lender entered into a Modification Agreement (“Modification”) further amending the Loan Agreement dated June
13, 2013, thereby increasing the Company’s accounts receivable line of credit from $1,500,000 to $2,000,000. All the other
terms and conditions of the Loan Agreement, as amended, remain in full force and effect.
On December 14, 2015, First Choice-Brevard
entered into a Modification Agreement (“Modification”) amending the Loan and Security Agreement dated June 13, 2013.
The Modification Agreement increased the Company’s accounts receivable line of credit from $2,000,000 to $2,500,000 and
extended the maturity date of the Loan Agreement to June 30, 2017 (“Maturity Date”). In addition, the Company agreed
to maintain an outstanding balance of not less than $1,000,000 until the Maturity Date (“Minimum Borrowing”) and provide
sixty (60) days prior written notice to prepay up to $1,000,000 of the outstanding indebtedness in excess of the Minimum Borrowing.
All of the other terms and conditions of the Loan Agreement remain in full force and effect.
In consideration of the $500,000 increase
in the accounts receivable line of credit, the Company issued the Lender 100,000 shares of its common stock, valued at $92,000.
The $500,000 increase may be repaid by the Company at any time, and is not subject to the conversion provisions set forth in the
Loan Agreement. The shares were accrued for as of December 31, 2015 and issued in the current quarter.
The obligations of the Company under the Loan
Agreement, as amended, are guaranteed by certain affiliates of the Company, including a personal guarantee issued by the
Company’s Chief Executive Officer.
As of
December 31, 2016 and 2015, the outstanding balance was $1,100,000 and $2,150,000, respectively. At December 31, 2016, the Company
was obligated, but had not issued, 1,866,677 shares of its common stock in exchange for $1,400,000 in convertible debt.
On March 30, 2017, the Company’s
Loan and Security Agreement with CT Capital, Ltd. (“Lender”) was amended to extend the Maturity Date to June 30, 2018
(the “Loan”) and further provide that neither the Company nor Lender shall effectuate any conversion of the Loan to
the extent that after giving effect to any such conversion, the Lender would beneficially own in excess of 9.99% of the number
of shares of our Company’s shares of Common Stock outstanding immediately after giving effect to the issuance of shares
of Common Stock issuable upon conversion of the Loan by the Lender. (See Note 22 – Subsequent Events)
Line of credit, Florida Business Bank
On June 27, 2012, The B.A.C.K. Center entered
into a Promissory Note (the “Loan Agreement”) with Florida Business Bank, a Florida banking corporation (the “Lender”).
Under the Loan Agreement, the Lender committed to make an accounts receivable line of credit in the maximum aggregate amount of
$1,000,000, with an interest rate of Prime floating plus 1.0%, as published in
The Wall Street Journal
, with a floor of
4.50% per annum (the “Loan”).
The Loan was modified on April 9, 2013, allowing
a temporary increase to $1,383,000 and allowing for a one-time draw of up to $995,000 to be distributed to the shareholders for
the purposes of financing the capitalization of TBC Equipment Leasing, LLC. The one-time draw was repaid within 45 days and the
availability under the Loan returned to $1,000,000. The modification allows for an interest rate of one month Libor floating plus
2.75%, as published in
The Wall Street Journal
, with a floor of 2.96% per annum.
Interest shall be due and payable monthly
and principal is due on demand. The outstanding principal balance plus all accrued but unpaid interest shall be due on demand
(the “Maturity Date”). Upon default, the interest may be adjusted to the highest rate permissible by law.
The Loan is secured by all assets of The B.A.C.K.
Center now owned or hereafter acquired. The assets constitute the collateral for the repayment of the Loan.
The Loan Agreement also includes covenants,
representations, warranties, indemnities and events of default that are customary for facilities of this type. The advance rate
is defined as: 60% of eligible accounts receivables. Eligible receivables include all Medicare and Medicaid receivables less than
90 days old multiplied by a factor of 0.25, plus all other receivables less than 90 days old multiplied by a factor of 0.50. As
of December 31, 2016, The B.A.C.K. Center had not violated the loan covenants.
The obligations of The B.A.C.K Center under
the Loan Agreement are guaranteed by the shareholders of The B.A.C.K. Center. The Loan Agreement is also guaranteed in the amount
of $950,000 by related parties of The B.A.C.K. Center. As of December 31, 2016 and 2015, the outstanding balance on the Loan was
$439,524 and $416,888, respectively.
NOTE 9 — SETTLEMENT PAYABLE
On November 2, 2015, the Company and MedTRX
Collection Services, Inc. signed a settlement and mutual release agreement, whereby the parties have agreed to settle all disputes
and the pending arbitration actions and release each other from all claims, counterclaims, liabilities and obligations, except
for obligations stipulated in the settlement or as otherwise reserved.
The settlement terms provided for the Company
to pay MedTRX cash consideration of $500,000 upon signing of the settlement agreement, $650,000 cash paid over time in accordance
with the terms and conditions of two non-interest bearing promissory notes – one for $550,000 and one for $100,000 –
and 400,000 shares of the Company’s Common Stock.
In connection with the settlement, on November
6, 2015, the Company issued 400,000 shares of its Common Stock, valued at $1.15 per share, and two non-interest bearing promissory
notes in aggregate of $650,000, due the earlier of a) April 2, 2016, b) the date real estate (as identified) is sold, financed
or transferred or c) date the stock payment (as described above) is redeemed. As of December 31, 2015, the balance due on outstanding
settlement promissory notes was $600,000. However, the Company paid the notes in full on April 1, 2016.
The Company charged an aggregate of $2,017,208
as litigation settlement expenses for the year ended December 31, 2015 inclusive of legal fees incurred.
Colin
Halpern, a former member of our Board of Directors, is the Managing Member of MedTRX Provider Network, LLC, which is an affiliate
of MedTRX. He received 35,000 shares of Common Stock as part of the settlement.
NOTE 10 — NOTE PAYABLE, RELATED PARTY
Effective October 1, 2015, the Company acquired
a 40% interest in Crane Creek Surgery Center (“Crane Creek”) in exchange for an investment of $560,000 comprised of
$140,000 cash and a promissory note for $420,000 which bears 8% interest per annum, matures April 15, 2016 and is personally guaranteed
by the Company’s Chief Executive Officer. The promissory note was issued to certain equity owners of
The
B.A.C.K. Center, an entity consolidated with the Company under VIE accounting. The outstanding principal and interest at December
31, 2016 and 2015 was $-0- and $428,645, respectively. This note was paid in full on April 15, 2016.
NOTE
11 - CONVERTIBLE NOTES PAYABLE
Hillair
Capital Investments
On November
8, 2013, the Company entered into a securities purchase agreement (the “Securities Purchase Agreement”) with Hillair
Capital Investments L.P. (“Hillair”) in exchange for the issuance of (i) a $2,320,000, 8% original issue discount convertible
debenture, which was originally due on December 28, 2013 and subsequently extended on December 28, 2013 through November 1, 2015
(the “Debenture”), and (ii) a common stock purchase warrant (the “Warrant”) to purchase up to 2,320,000
shares of the Company’s common stock at an exercise price of $1.35 per share, which may be exercised on a cashless basis,
until November 8, 2018. The Debenture and the Warrant may not be converted if such conversion would result in Hillair beneficially
owning in excess of 4.99% of the Company’s common stock. Hillair may waive this 4.99% restriction with 61 days’ notice
to the Company.
The Company
issued to Hillair the Debenture with the Warrant for the net purchase price of $2,000,000 (reflecting the $320,000 original issue
discount of the Debenture). Until the Debenture is no longer outstanding, the Debenture is convertible, in whole or in part at
the option of Hillair, into shares of common stock, subject to certain conversion limitations set forth above at a conversion price
of $1.00 per share, subject to adjustment for stock splits, stock dividends, and sales of securities or other distributions by
the Company.
In connection
with the issuance of the Debenture, the Company issued the Warrant, granting the holder the right to acquire an aggregate of 2,320,000
shares of the Company’s common stock at $1.35 per share. In accordance with ASC 470-20, the Company recognized the value
attributable to the Warrant and the conversion feature of the Debenture in the amount of $1,871,117 to additional paid-in capital
and a discount against the notes. The Company valued the warrants in accordance with ASC 470-20 using the Black-Scholes pricing
model and the following assumptions: contractual terms of 3.6 years, an average risk free interest rate of 1.42%, a dividend yield
of 0%, and volatility of 147.94%. During the year ended December 31, 2013, the Company amortized $1,871,117 of the debt discount
to operations as interest expense.
On January 30, 2015, the Company and Hillair
entered into an Extension Agreement (“Extension”) amending the 8% Original Issue Discount Secured Convertible Debenture
due November 1, 2015, in order to extend the Periodic Redemption due February 1, 2015, in the principal amount of $580,000 (the
“February Periodic Redemption”) to April 1, 2015.
In consideration
of the Extension, the Company issued to Hillair 100,000 shares of common stock valued at $99,000 and remitted a payment of $30,000.
The Extension also provides that, for an additional $20,000 payment (provided written notice and payment are made prior to March
15, 2015), the Company may request that the February Periodic Redemption be extended to May 1, 2015.
On March
15, 2015, the Company provided written notice and remitted $20,000 to Hillair to extend the February Redemption to May 1, 2015.
On April
9, 2015, the redemption terms of the Debenture were further modified as follows: Hillair agreed to convert $580,000 of the principal
amount of the February Periodic Redemption into 580,000 shares of the Company’s common stock on or before May 1, 2015. In
consideration of reducing the conversion price of $100,000 principal amount of the Debenture from $1.00 to $0.50 per share, the
$580,000 principal amount of the Debenture due May 1, 2015 was extended to August 1, 2015.
As a result
of the modification, Hillair converted $100,000 principal amount of the Debenture, at $0.50 per share, into 200,000 shares of the
Company’s common stock; and $580,000 principal amount of the February Periodic Redemption, at $1.00 per share, into 580,000
shares of the Company’s common stock. In total, Hillair converted $680,000 principal amount of the Debenture into 780,000
shares of the Company’s common stock. As a result of the transaction, the Company recorded the fair value of the 100,000
additional common shares issued of $128,000 as current period interest expense.
In July
2015 and August 2015, the Company issued an aggregate of 1,425,707 shares of common stock in full settlement of the outstanding
convertible note payable and related accrued interest in the aggregate amount of $1,425,707.
C.T.
Capital, Ltd.
On
June 13, 2013, the Company’s subsidiary, First Choice – Brevard entered into a loan and security agreement (the “Loan
Agreement”) with CT Capital, Ltd., d/b/a CT Capital, LP, a Florida limited liability partnership (the “Lender”).
Under the Loan Agreement, the Lender committed to make an accounts receivable line of credit in the maximum aggregate amount of
$1,500,000 to First Choice - Brevard with an interest rate of 12% per annum (the “Loan”). The maturity date of the
Loan is December 31, 2016. Interest is due and payable monthly. Upon default, the interest may be adjusted to the highest rate
permissible by law. The Loan is secured by the accounts receivable and assets of the Company’s subsidiary, First Choice
– Brevard, which constitute the collateral for the repayment of the Loan. The Loan Agreement also includes covenants, representations,
warranties, indemnities and events of default that are customary for facilities of this type. The advance rate is defined as:
80% of all receivables to be 120 days or less at the net collection rate of approximately 27% of total billings, excluding patient
billings and collections. Additionally, allowable accounts receivable will also include 50% of all accounts receivable protected
by legal letters of protection. At any time up until December 31, 2016, the Lender may convert all or any portion of the outstanding
principal amount or interest on the Loan into common stock of the Company at a conversion price of $0.75 per share. The Company
did not record an embedded beneficial conversion feature in the note since the fair value of the common stock did not exceed the
conversion rate at the date of commitment.
On November 8, 2013, in consideration for the issuance of 100,000 restricted shares of the Company’s common stock, the
Lender agreed to modify its Loan. Under the Loan Agreement, as amended, the annual rate of interest of the Loan was reduced
from 12% per annum to 6% per annum and will remain at 6% until November 1, 2015. All other terms under the Loan Agreement
remain the same.
On June 9, 2015, First Choice – Brevard and the Lender entered into a Modification Agreement (“Modification”)
further amending the Loan Agreement dated June 13, 2013, thereby increasing the Company’s accounts receivable line of
credit from $1,500,000 to $2,000,000. All the other terms and conditions of the Loan Agreement, as amended, remain in full
force and effect.
On December 14, 2015, First Choice-Brevard entered into a Modification Agreement (“Modification”)
amending the Loan and Security Agreement dated June 13, 2013. The Modification Agreement increased the Company’s accounts
receivable line of credit from $2,000,000 to $2,500,000 and extended the maturity date of the Loan Agreement to June 30, 2017
(“Maturity Date”). In addition, the Company agreed to maintain an outstanding balance of not less than $1,000,000
until the Maturity Date (“Minimum Borrowing”) and provide sixty (60) days prior written notice to prepay up to
$1,000,000 of the outstanding indebtedness in excess of the Minimum Borrowing. All of the other terms and conditions of the
Loan Agreement remain in full force and effect.
In consideration of the $500,000 increase in the accounts receivable line
of credit, the Company issued the Lender 100,000 shares of its common stock, valued at $92,000. The $500,000 increase may
be repaid by the Company at any time, and is not subject to the conversion provisions set forth in the Loan Agreement. The
shares were accrued for as of December 31, 2015 and issued in the current quarter.
On March 30, 2017, the Company’s
Loan and Security Agreement with CT Capital, Ltd. (“Lender”) was amended to extend the Maturity Date to June 30,
2018 (the “Loan”) and further provide that neither the Company nor Lender shall effectuate any conversion of the
Loan to the extent that after giving effect to any such conversion, the Lender would beneficially own in excess of 9.99% of
the number of shares of our Company’s shares of Common Stock outstanding immediately after giving effect to the issuance
of shares of Common Stock issuable upon conversion of the Loan by the Lender. (See Note 22 – Subsequent Events)
The
obligations of the Company under the Loan Agreement, as amended, are guaranteed by certain affiliates of the Company, including
a personal guarantee issued by the Company’s Chief Executive Officer.
As of December 31, 2016 and 2015, the outstanding
balance was $1,100,000 and $2,150,000, respectively. At December 31, 2016, the Company was obligated, but had not issued,
1,866,677 shares of its common stock in exchange for $1,400,000 in convertible debt.
NOTE 12— NOTES PAYABLE
Notes payable as of December 31, 2016 and 2015 are comprised of
the following:
|
|
2016
|
|
2015
|
Mortgage Payable
|
|
$
|
—
|
|
|
$
|
7,153,262
|
|
Note Payable, GE Capital (MRI)
|
|
|
438,736
|
|
|
|
844,098
|
|
Note Payable, GE Capital (X-ray)
|
|
|
48,362
|
|
|
|
97,232
|
|
Note Payable, GE Arm
|
|
|
41,043
|
|
|
|
67,455
|
|
Capital Lease Equipment
|
|
|
5,842
|
|
|
|
26,716
|
|
|
|
|
533,983
|
|
|
|
8,188,763
|
|
Less current portion
|
|
|
(519,452
|
)
|
|
|
(7,652,941
|
)
|
|
|
$
|
14,531
|
|
|
$
|
535,822
|
|
Mortgage payable
On August 12, 2011, the Company refinanced
its existing mortgage note payable providing additional working capital funds. The aggregate amount of the note of $7,550,000
with 6.10% interest per annum with monthly payments of $45,753 beginning in October 2011 based on a 30-year amortization schedule
with all remaining principal and interest due in full on September 16, 2016. The note is secured by land and the building along
with first priority assignment of leases and rents. In connection with the sale/leaseback transaction (See Note 5), the Company
paid off the outstanding balance on March 31, 2016.
Note payable — equipment financing
On May 21, 2012, the Company entered into a
note payable with GE Healthcare Financial Services (“GE Capital”) in the amount of approximately $2.4 million for equipment
financing.
On September 27, 2012, the Company accepted
the delivery of MRI equipment under the equipment finance lease. As such, the component price accepted of $1,771,390 is due over
60 months and the associated monthly payment is $0 for the first three months and $38,152 per month for the remaining 57 months
including interest at 7.9375% per annum. On March 8, 2013, the Company amended the equipment finance lease to interest only payments
of $11,779 for the first three months and $38,152 per month for the remaining monthly payments.
On August 22, 2012, the Company accepted the
delivery of X-ray equipment under the equipment finance lease. As such, the component price accepted of $212,389 is due over 60
months and the associated monthly payment is $0 for the first three months and $4,300 per month for the remaining 57 months including
interest at 7.9375% per annum. On March 8, 2013, the Company amended the equipment finance lease to interest only payments of $1,384
for the first three months and $4,575 per month for the remaining monthly payments.
On February 25, 2013, the Company accepted
the delivery of C-arm equipment under the equipment finance lease. As such, the component price accepted of $124,797 is due over
63 months and the associated monthly payment is $0 for the first three months and $2,388 for the remaining 60 months, including
interest at 7.39% per annum.
Capital leases — equipment
On June 11, 2013, the Company entered into
a lease agreement to acquire equipment with 48 monthly payments of $956 payable through June 1, 2017 with an effective interest
rate of 14.002% per annum. The Company may elect to acquire the leased equipment at a nominal amount at the end of the lease.
On October 25, 2011, The B.A.C.K. Center entered
into a lease agreement to acquire equipment with 60 monthly payments of $1,036 payable through October 26, 2016, with no stated
interest rate. The B.A.C.K. Center may elect to acquire the leased equipment at a nominal amount at the end of the lease. The lease
was paid in full in 2016.
Aggregate principal maturities of long-term debt as of December
31, 2016
:
|
|
Amount
|
Year ended December 31, 2017
|
|
|
$
|
519,452
|
|
Year ended December 31, 2018
|
|
|
|
14,531
|
|
Total
|
|
|
$
|
533,983
|
|
NOTE 13 — RELATED PARTY TRANSACTIONS
The Company’s President and shareholders
have advanced funds to the Company for working capital purposes since the Company’s inception. No formal repayment terms
or arrangements exist and the Company is not accruing interest on these advances. As of December 31, 2016 and 2015, all advances
had been repaid.
Effective October 1, 2015, the Company acquired
a 40% interest in Crane Creek Surgery Center (“Crane Creek”) in exchange for an investment of $560,000 comprised of
$140,000 cash and a promissory note for $420,000 which bears 8% interest per annum, matures April 15, 2016 and is personally guaranteed
by the Company’s Chief Executive Officer. The promissory note was issued to certain equity owners of
The
B.A.C.K. Center, an entity consolidated with the Company under VIE accounting. This note was paid in full on April 15, 2016.
As of March 31, 2016, the Company received
an aggregate of $133,796 as cash advances from related parties. The advances were due upon demand with an interest rate of 12%
per annum. On April 6, 2016, the Company paid the advances in full.
NOTE 14 — CAPITAL STOCK
Preferred stock
The Company is authorized to issue 1,000,000
shares $0.01 par value preferred stock. As of December 31, 2016 and 2015, none was issued and outstanding.
Common stock
The Company is authorized to issue 100,000,000
shares of $0.001 par value common stock. As of December 31, 2016 and 2015, and 24,631,327 and 22,867,626 shares were issued and
outstanding, respectively.
During the year ended December 31, 2015, the
Company issued an aggregate of 200,000 shares of its common stock in connection with a loan extension, valued at $227,000. (see
Note 10 – Convertible Notes Payable).
During the year ended December 31, 2015, the
Company issued an aggregate of 2,236,907 shares of its common stock in exchange for conversion of notes payable of $2,120,000 and
$116,907 accrued interest.
During the year ended December 31, 2015, the
Company issued an aggregate of 485,486 shares of its common stock in exchange for previous advances of $615,500 and $39,907 accrued
interest.
During the year ended December 31, 2015, the
Company issued an aggregate of 1,559,178 shares of its common stock to officers, employees and service providers at an aggregate
fair value of $1,683,776, of which $221,000 was expensed in 2014.
During the year ended December 31, 2015, the
Company issued 400,000 shares of its common stock as part of a settlement agreement (See Note 8-Settlement Payable) at a fair value
of $460,000.
During the year ended December 31, 2015, the
Company issued 35,000 shares of its common stock as payment of services of a previous board of director member at a fair value
of $40,250.
During the year ended December 31, 2015, the
Company issued 485,486 shares of its common stock in settlement of previous related party advances and accrued interest of $655,407.
During the year ended December 31, 2015, the
Company sold 129,630 shares of common stock to an investor for an aggregate purchase price of $175,000. The investor also received
a five-year warrant to purchase 129,630 shares of the Company’s common stock at an exercise price of $1.35 per share. The
shares were subsequently issued in 2016.
During the year ended December 31, 2016, the
Company issued an aggregate of 100,000 shares of its common stock in connection with an increase in credit line, valued at $92,000,
which was expensed in 2015. (See Note 8 – Lines of Credit)
During the year ended December 31, 2016, the
Company issued an aggregate of 1,474,071 shares of its common stock to officers, employees and service providers at an aggregate
fair value of $1,289,485, of which $1,198,900 was expensed in 2015.
During the year ended December 31, 2016, the
Company issued 60,000 shares of its common stock to re-acquire warrants previously issued in connection with the sale of common
stock. (See Note 15 – Stock Options, Warrants and Restricted Stock Units).
At December 31, 2016, the Company was obligated,
but had not issued, 1,866,667 shares of its common stock in exchange for $1,400,000 in convertible debt.
Stock-based payable
At December
31, 2015, the Company was obligated to issue an aggregate of 1,217,071 shares of its common stock to officers and consultants
for past and future services. The estimated liability as of December 31, 2015 of $1,198,900 ($0.85 per share) was determined based
on services rendered in 2015 and were subsequently issued in 2016. The shares were issued in reliance upon the exemption
from registration under Section 4(a)(2) of the Securities Act.
NOTE 15 — STOCK OPTIONS, WARRANTS
AND RESTRICTED STOCK UNITS
Options
The following table presents information related to stock options
at December 31, 2016:
Options Outstanding
|
|
|
Exercise
Price
|
|
Number of
Options
|
|
Weighted Average
Remaining Life in Years
|
|
Exercisable Number
of Options
|
$
|
1.35
|
|
|
|
3,000,000
|
|
|
|
7.00
|
|
|
|
—
|
|
Transactions involving stock options issued
are summarized as follows:
|
|
Number of
Shares
|
|
Weighted
Average Price
Per Share
|
Outstanding at December 31, 2014:
|
|
|
|
—
|
|
|
$
|
—
|
|
Granted
|
|
|
|
3,000,000
|
|
|
|
1.35
|
|
Exercised
|
|
|
|
—
|
|
|
|
—
|
|
Expired
|
|
|
|
—
|
|
|
|
—
|
|
Outstanding at December 31, 2015:
|
|
|
|
3,000,000
|
|
|
|
1.35
|
|
Granted
|
|
|
|
—
|
|
|
|
—
|
|
Exercised
|
|
|
|
—
|
|
|
|
—
|
|
Expired
|
|
|
|
—
|
|
|
|
—
|
|
Outstanding at December 31, 2016
|
|
|
|
3,000,000
|
|
|
$
|
1.35
|
|
On May 1, 2015, in connection with the Operating
and Control Agreement with Brevard Orthopaedic Spine & Pain Clinic, Inc. (The B.A.C.K. Center), the Company issued 3,000,000
options to purchase the Company’s common stock at $1.35 per share, expiring on December 31, 2023 and vesting contingent
on the variable interest entity (VIE), The B.A.C.K. Center, being acquired by the Company and The B.A.C.K. Center employees executing
employment contracts with First Choice - Brevard. The determined fair value of $3,226,427, determined using the Black Scholes
option pricing model with the following assumptions: Dividend yield: 0%; Volatility: 134.09% and Risk free rate: 2.12%, is amortized
ratably to operations over an estimated 8.67-year life; and is recorded as deferred costs and amortized over the contract term
of the Operating and Control Agreement of the VIE.
Warrants
The following table summarizes the warrants
outstanding and the related exercise prices for the underlying shares of the Company’s common stock as of December 31, 2016:
Warrants Outstanding
|
|
|
|
|
|
Warrants Exercisable
|
Price
|
|
Outstanding
|
|
Expiration Date
|
|
Weighted
Price
|
|
Exercisable
|
|
Weighted
Price
|
$
|
3.60
|
|
|
|
1,875,000
|
|
|
December 31, 2018
|
|
$
|
3.60
|
|
|
|
1,875,000
|
|
|
$
|
3.60
|
|
Transactions involving stock warrants issued
are summarized as follows:
|
|
Number of
Shares
|
|
Weighted
Average Price
Per Share
|
Outstanding at December 31, 2014:
|
|
|
|
4,195,000
|
|
|
$
|
2.36
|
|
Issued
|
|
|
|
129,630
|
|
|
|
1.35
|
|
Exercised
|
|
|
|
—
|
|
|
|
—
|
|
Expired
|
|
|
|
—
|
|
|
|
—
|
|
Outstanding at December 31, 2015:
|
|
|
|
4,324,630
|
|
|
|
2.32
|
|
Issued
|
|
|
|
—
|
|
|
|
—
|
|
Exercised
|
|
|
|
—
|
|
|
|
—
|
|
Canceled
|
|
|
|
(2,449,630
|
)
|
|
|
1.35
|
|
Outstanding at December 31, 2016
|
|
|
|
1,875,000
|
|
|
$
|
3.60
|
|
On November 2, 2015, the Company issued 129,630
warrants to purchase the Company’s common stock at $1.35 per share for five years in connection with the sale of the Company’s
common stock.
On November 15, 2016, the Company re-acquired
2,320,000 warrants to acquire the Company’s common stock at an exercise price of $1.35 for a cash payment of $600,000. The
determined fair value of the warrant at exchange date of $841,134, determined using the Black Scholes option pricing model with
the following assumptions: Dividend yield: 0%; Volatility: 72.0% and Risk free rate: 0.61%, and remaining life of 1.98 years.
On December
27, 2016, the Company re-acquired 129,630 warrants to acquire the Company’s common stock at an exercise price of $1.35 in
exchange for 60,000 shares of the Company’s common stock. The determined fair value of the warrant at exchange date of $89,949,
determined using the Black Scholes option pricing model with the following assumptions: Dividend yield: 0%; Volatility: 70.6%
and Risk free rate: 0.89%, and remaining life of 3.85 years.
Restricted Stock
Units (“RSU”)
The following table summarizes the restricted
stock activity for the 12 months ended December 31, 2016:
Restricted share units as of December 31, 2014
|
|
|
|
—
|
|
Granted
|
|
|
|
—
|
|
Forfeited
|
|
|
|
—
|
|
Restricted shares units issued as of December 31, 2015
|
|
|
|
—
|
|
Granted
|
|
|
|
660,000
|
|
Forfeited
|
|
|
|
—
|
|
Total Restricted Shares Issued at December 31, 2016
|
|
|
|
660,000
|
|
Vested at December 31, 2016
|
|
|
|
—
|
|
Unvested restricted shares as of December 31, 2016
|
|
|
|
660,000
|
|
On
May 31, 2016, the Company granted 150,000 performance-based, restricted stock units vesting over three years based on the achievement
of certain defined annual financial benchmarks, pursuant to terms of employment offered to the Company’s newly appointed
Chief Financial Officer, effective July 11, 2016. The estimated fair value of the granted restricted stock units of $156,000 will
be recognized over the vesting period(s).
In
2016, the Company granted an aggregate of 510,000 restricted stock units vesting three years from the date of issuance. The estimated
fair value of the granted restricted stock units of $527,700 will be recognized over the vesting period(s).
The fair value of all restricted stock units
vesting during the year ended December 31, 2016 and 2015 of $131,546 and $-0-, respectively, was charged to current period operations.
As of December 31, 2016, stock-based compensation
related to restricted stock awards of $552,154 remains unamortized and is expected to be amortized over the weighted average remaining
period of 2.38 years.
NOTE 16 — VARIABLE INTEREST ENTITY
Brevard Orthopaedic Spine & Pain Clinic,
Inc.
Effective May 1, 2015, our Company, through
our wholly owned subsidiary, TBC Holdings of Melbourne, Inc., entered into an Operating and Control Agreement (the Agreement”)
with Brevard Orthopaedic Spine & Pain Clinic, Inc. (“The B.A.C.K. Center”), whereby we have sole and exclusive
management and control of The B.A.C.K. Center, including, but not limited to, administrative, financial, facility and business
operations including the requirement to absorb losses or right to receive economic benefits. We issued 3,000,000 options to purchase
our Company’s Common Stock at $1.35 per share with vesting contingent on The B.A.C.K. Center employees signing employment
contracts with First Choice - Brevard. The initial term of the Agreement expired on December 31, 2016, with an option to extend the term
until December 31, 2023. With the expectation that employment contracts with First Choice - Brevard will be signed later this year, we exercised
our option to extend the term until December 31, 2017.
The Company
has determined that The B.A.C.K. Center is a Variable Interest Entity (“VIE”) in accordance with Financial Accounting
Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 810,
“Consolidation”.
In evaluating whether the Company has the power to direct the activities of a VIE that most significantly impact its economic performance,
the Company considers the purpose for which the VIE was created, the importance of each of the activities in which it is engaged
and the Company’s decision-making role, if any, in those activities that significantly determine the entity’s economic
performance as compared to other economic interest holders
.
This evaluation requires consideration of all
facts and circumstances relevant to decision-making that affects the entity’s future performance and the exercise of professional
judgment in deciding which decision-making rights are most important.
In determining whether the Company has the
right to receive benefits or the obligation to absorb losses that could potentially be significant to the VIE, the Company evaluates
all of its economic interests in the entity, regardless of form (debt, equity, management and servicing fees, and other contractual
arrangements). This evaluation considers all relevant factors of the entity’s structure, including: the entity’s capital
structure, contractual rights to earnings (losses), subordination of our interests relative to those of other investors, contingent
payments, as well as other contractual arrangements that have potential to be economically significant.
The evaluation of each of these factors in
reaching a conclusion about the potential significance of the Company’s economic interests is a matter that requires the
exercise of professional judgment. The assets of The B.A.C.K. Center can only be used to settle obligations of the VIE, additionally,
creditors of The B.A.C.K. Center do not have recourse against the general credit of the primary beneficiary.
The tables below summarize the assets and liabilities
associated with The B.A.C.K. Center as of December 31, 2016 and 2015:
|
|
2016
|
|
2015
|
Current assets:
|
|
|
|
|
Cash
|
|
$
|
355,491
|
|
|
$
|
996,986
|
|
Accounts receivable
|
|
|
4,830,054
|
|
|
|
3,727,419
|
|
Other current assets
|
|
|
691,847
|
|
|
|
819,757
|
|
Total current assets
|
|
|
5,877,392
|
|
|
|
5,544,162
|
|
Property and equipment, net
|
|
|
70,444
|
|
|
|
60,978
|
|
Other assets
|
|
|
22,005
|
|
|
|
18,231
|
|
Total assets
|
|
$
|
5,969,841
|
|
|
$
|
5,623,371
|
|
|
|
2016
|
|
2015
|
Current liabilities:
|
|
|
|
|
Accounts payable and accrued liabilities
|
|
$
|
904,684
|
|
|
$
|
1,877,690
|
|
Due to First Choice Healthcare Solutions, Inc.
|
|
|
2,867,539
|
|
|
|
1,729,882
|
|
Other current liabilities
|
|
|
677,466
|
|
|
|
427,229
|
|
Total current liabilities
|
|
|
4,449,689
|
|
|
|
4,034,801
|
|
Long term debt
|
|
|
1,658,858
|
|
|
|
1,727,256
|
|
Total liabilities
|
|
|
6,108,527
|
|
|
|
5,762,057
|
|
Non-controlling interest
|
|
|
(138,686
|
)
|
|
|
(138,686
|
)
|
Total liabilities and deficit
|
|
$
|
5,969,861
|
|
|
$
|
5,623,371
|
|
Total revenues from The B.A.C.K. Center were
$14,022,604 for the year ended December 31, 2016. Related expenses consisted primarily of salaries and benefits of $6,588,842,
general and administrative expenses of $6,523,334, depreciation of $24,451, interest and financing costs of $14,714; and other
income of $268,543 for the year ended December 31, 2016. (See Note 18 – Segment Reporting)
Total revenues from The B.A.C.K. Center were
$9,789,366 from May 1, 2015 through December 31, 2015. Related expenses consisted primarily of salaries and benefits of $4,084,312,
general and administrative expenses of $3,928,244, depreciation of $18,404 and interest and financing costs of $28,524. (See Note
18 – Segment Reporting)
Crane
Creek Surgery Center
Effective
October 1, 2015, the Company, through its then newly formed wholly owned subsidiary, CCSC Holdings, Inc., acquired
a 40%
interest in Crane Creek Surgery Center (“Crane Creek”) in exchange for an investment of $560,000 comprised of $140,000
cash and a promissory note for $420,000 which bore 8% interest per annum, matures April 15, 2016 and was personally guaranteed
by the Company’s Chief Executive Officer.
The promissory note was paid in full on April
15, 2016.
In connection with the investment, the Company
is entitled to 51% voting rights for all decisions that most significantly affect the economic performance of Crane Creek. The
40% equity interest acquired entitles the Company to 40% of the profit or loss of Crank Creek.
The Company has determined that Crane Creek
is a Variable Interest Entity (“VIE”) in accordance with Financial Accounting Standards Board (“FASB”)
Accounting Standards Codification (“ASC”) Topic 810,
“Consolidation”.
In evaluating whether the
Company has the power to direct the activities of a VIE that most significantly impact its economic performance, the Company considers
the purpose for which the VIE was created, the importance of each of the activities in which it is engaged and the Company’s
decision-making role, if any, in those activities that significantly determine the entity’s economic performance as compared
to other economic interest holders.
This evaluation requires consideration of all
facts and circumstances relevant to decision-making that affects the entity’s future performance and the exercise of professional
judgment in deciding which decision-making rights are most important.
In determining whether the Company has the
right to receive benefits or the obligation to absorb losses that could potentially be significant to the VIE, the Company evaluates
all of its economic interests in the entity, regardless of form (debt, equity, management and servicing fees, and other contractual
arrangements). This evaluation considers all relevant factors of the entity’s structure, including: the entity’s capital
structure, contractual rights to earnings (losses), subordination of our interests relative to those of other investors, contingent
payments, as well as other contractual arrangements that have potential to be economically significant. The evaluation of each
of these factors in reaching a conclusion about the potential significance of the Company’s economic interests is a matter
that requires the exercise of professional judgment.
The assets of Crane Creek can only be used
to settle obligations of the VIE, additionally, creditors of the Crane Creek do not have recourse against the general credit of
the primary beneficiary.
The tables
below summarize the assets and liabilities associated with the Crane Creek as of December 31, 2016 and 2015:
|
|
2016
|
|
2015
|
Current assets:
|
|
|
|
|
Cash
|
|
$
|
353,367
|
|
|
$
|
559,318
|
|
Accounts receivable
|
|
|
1,180,907
|
|
|
|
816,889
|
|
Other current assets
|
|
|
129,430
|
|
|
|
—
|
|
Total current assets
|
|
|
1,663,704
|
|
|
|
1,376,207
|
|
Property and equipment, net
|
|
|
623,185
|
|
|
|
712,830
|
|
Goodwill
|
|
|
899,465
|
|
|
|
899,465
|
|
Total assets
|
|
$
|
3,186,354
|
|
|
$
|
2,988,502
|
|
|
|
2016
|
|
2015
|
Current liabilities:
|
|
|
|
|
Accounts payable and accrued liabilities
|
|
$
|
461,489
|
|
|
$
|
441,368
|
|
Other current liabilities
|
|
|
251,588
|
|
|
|
251,588
|
|
Total current liabilities
|
|
|
713,077
|
|
|
|
692,956
|
|
Deferred rent
|
|
|
556,051
|
|
|
|
532,752
|
|
Total liabilities
|
|
|
1,269,128
|
|
|
|
1,225,708
|
|
|
|
|
|
|
|
|
|
|
Equity-First Choice Healthcare Solutions, Inc.
|
|
|
768,891
|
|
|
|
705,118
|
|
Non-controlling interest
|
|
|
1,150,335
|
|
|
|
1,057,676
|
|
Total liabilities and deficit
|
|
$
|
3,188,354
|
|
|
$
|
2,988,502
|
|
Total revenues from Crane Creek were $5,076,724
for the year ended December 31, 2016. Related expenses consisted primarily of salaries and benefits of $1,219,749, practice supplies
and operating expenses of $3,123,964, general and administrative expenses of $491,678, depreciation of $112,595, gain on sale of
equipment of $18,878 and miscellaneous income of $6,815 for the year ended December 31, 2016. (See Note 18 – Segment Reporting)
Total revenues from the Crane Creek were $1,124,797
from October 1, 2015 through December 31, 2015. Related expenses consisted primarily of salaries and benefits of $311,450,
practice supplies and operating of $287,349, general and administrative expenses of $111,009, depreciation of $55,749 and miscellaneous
income of $3,554. (See Note 18 – Segment Reporting)
NOTE 17 — NON-CONTROLLING INTEREST
Effective
May 1, 2015, the Company, through its wholly owned subsidiary, TBC Holdings of Melbourne, Inc., entered into an Operating and
Control Agreement (the Agreement”) with Brevard Orthopaedic Spine & Pain Clinic, Inc. (“The B.A.C.K. Center”),
whereby we have sole and exclusive management and control of The B.A.C.K. Center, including, but not limited to, administrative,
financial, facility and business operations including the requirement to absorb losses or right to receive economic benefits.
We issued 3,000,000 options to purchase our Company’s Common Stock at $1.35 per share with vesting contingent on The B.A.C.K.
Center employees signing employment contracts with our Company. The initial term of the Agreement expired on December 31, 2016,
with an option to extend the term until December 31, 2023. With the expectation that employment contracts with our Company will
be signed later this year, we exercised our option to extend the term until December 31, 2017.
A reconciliation of the non-controlling income
attributable to the Company:
Net loss attributable to non-controlling interest
for the year ended December 31, 2016:
Net income
|
|
$
|
1,139,806
|
|
Average Non-controlling interest percentage of profit/losses
|
|
|
-0-
|
%
|
Net income attributable to the non-controlling interest
|
|
$
|
-0-
|
|
Net loss attributable to non-controlling interest
for the period ended December 31, 2015:
Net income
|
|
$
|
1,919,690
|
|
Average Non-controlling interest percentage of profit/losses
|
|
|
-0-
|
%
|
Net income attributable to the non-controlling interest
|
|
$
|
-0-
|
|
The following
table summarizes the changes in non-controlling interest from May 1, 2015 to December 31, 2016:
Balance, May 1, 2015
|
|
$
|
(138,686
|
)
|
Transfer (to) from the non-controlling interest as a result of change in ownership
|
|
|
|
|
Net income attributable to the non-controlling interest
|
|
|
|
|
Balance, December 31, 2015
|
|
|
(138,686
|
)
|
Transfer (to) from the non-controlling interest as a result of change in ownership
|
|
|
—
|
|
Net income attributable to the non-controlling interest
|
|
|
—
|
|
Balance, December 31, 2016
|
|
$
|
(138,686
|
)
|
Effective
October 1, 2015, the Company, through its wholly owned subsidiary, CCSC Holdings, Inc., acquired
a 40% interest in Crane
Creek Surgery Center (“Crane Creek”) in exchange for an investment of $560,000 comprised of $140,000 cash and a promissory
note for $420,000 which bears 8% interest per annum, matures April 15, 2016 and is personally guaranteed by the Company’s
Chief Executive Officer. This promissory note was paid in full on April 15, 2016. In connection with the investment, the Company
is entitled to 51% voting rights for all decisions that most significantly affect the economic performance of Crane Creek. The
40% equity interest acquired entitles the Company to 40% of the profit or loss of Crank Creek.
A reconciliation of the non-controlling income attributable to the
Company:
Net income attributable to non-controlling
interest for the year ended December 31, 2016:
Net income
|
|
$
|
154,431
|
|
Average Non-controlling interest percentage of profit/losses
|
|
|
60
|
%
|
Net income/loss attributable to the non-controlling interest
|
|
$
|
92,659
|
|
Net income attributable to non-controlling
interest for the period from October 1, 2015 to December 31, 2015:
Net income
|
|
$
|
362,794
|
|
Average non-controlling interest percentage of profit/losses
|
|
|
60
|
%
|
Net income/loss attributable to the non-controlling interest
|
|
$
|
217,676
|
|
The following table summarizes
the changes in non-controlling interest from October 1, 2015 to December 31, 2016
:
Balance, October 1, 2015
|
|
$
|
840,000
|
|
Transfer (to) from the non-controlling interest as a result of change in ownership
|
|
|
—
|
|
Net income attributable to the non-controlling interest
|
|
|
217,676
|
|
Balance, December 31, 2015
|
|
|
1,057,676
|
|
Transfer (to) from the non-controlling interest as a result of change in ownership
|
|
|
—
|
|
Net income attributable to the non-controlling interest
|
|
|
92,659
|
|
Balance, December 31, 2016
|
|
$
|
1,150,335
|
|
NOTE 18 — SEGMENT REPORTING
The Company reports segment information based
on the “management” approach. The management approach designates the internal reporting used by management for making
decisions and assessing performance as the source of the Company’s reportable segments. The Company has three reportable
segments: FCID Medical, Inc., The B.A.C.K. Center and CCSC Holdings, Inc. (“CCSC”).
All reportable
segments derive revenue for medical services provided to patients; and The B.A.C.K Center additionally derives revenue for subleasing
space within its building and medical services provided to patients. With the aforementioned sale and leaseback of Marina Towers
on March 31, 2016, the Company will no longer report segmented rental revenue received from third-party Marina Tower tenants under
the segment heading “Marina Towers.” Rather, the Company has consolidated rental revenue received from third-party
tenants of Marina Towers under the “Corporate” segment for both the 2016 and 2015 comparable reporting periods; and
will continue to do so hereafter.
Information concerning the operations of the
Company’s reportable segments is as follows:
Summary Statement of Operations for the year
ended December 31, 2016:
|
|
|
|
The
|
|
|
|
|
|
|
|
|
|
|
FCID
|
|
B.A.C.K.
|
|
|
|
|
|
Intercompany
|
|
|
|
|
Medical
|
|
Center
|
|
CCSC
|
|
Corporate
|
|
Eliminations
|
|
Total
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net patient service revenue
|
|
$
|
9,357,077
|
|
|
$
|
12,619,389
|
|
|
$
|
5,076,724
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
27,053,190
|
|
Rental revenue
|
|
|
—
|
|
|
|
1,403,215
|
|
|
|
|
|
|
|
1,739,646
|
|
|
|
(731,969
|
)
|
|
|
2,410,892
|
|
Total revenue
|
|
|
9,357,077
|
|
|
|
14,022,604
|
|
|
|
5,076,724
|
|
|
|
1,739,646
|
|
|
|
(731,969
|
)
|
|
|
29,464,082
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries & benefits
|
|
|
3,487,594
|
|
|
|
6,588,842
|
|
|
|
1,219,749
|
|
|
|
1,274,213
|
|
|
|
—
|
|
|
|
12,570,398
|
|
Other operating expenses
|
|
|
2,175,409
|
|
|
|
—
|
|
|
|
3,123,964
|
|
|
|
1,345,251
|
|
|
|
(731,969
|
)
|
|
|
5,912,655
|
|
General and administrative
|
|
|
1,579,283
|
|
|
|
6,231,741
|
|
|
|
491,678
|
|
|
|
1,716,965
|
|
|
|
—
|
|
|
|
10,019,667
|
|
Depreciation and amortization
|
|
|
272,968
|
|
|
|
24,451
|
|
|
|
112,595
|
|
|
|
411,695
|
|
|
|
—
|
|
|
|
821,709
|
|
Total operating expenses
|
|
|
7,515,254
|
|
|
|
12,845,034
|
|
|
|
4,947,986
|
|
|
|
4,748,124
|
|
|
|
(731,969
|
)
|
|
|
29,324,429
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) from operations:
|
|
|
1,841,823
|
|
|
|
1,177,570
|
|
|
|
128,738
|
|
|
|
(3,008,478
|
)
|
|
|
—
|
|
|
|
139,653
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income (expense)
|
|
|
(216,149
|
)
|
|
|
(13,397
|
)
|
|
|
(10,087
|
)
|
|
|
(103,528
|
)
|
|
|
—
|
|
|
|
(343,161
|
)
|
Amortization of financing costs
|
|
|
—
|
|
|
|
(1,317
|
)
|
|
|
—
|
|
|
|
(14,337
|
)
|
|
|
—
|
|
|
|
(15,654
|
)
|
Gain on sale of property
|
|
|
—
|
|
|
|
—
|
|
|
|
18,878
|
|
|
|
9,188,968
|
|
|
|
—
|
|
|
|
9,207,846
|
|
Other income (expense)
|
|
|
—
|
|
|
|
268,543
|
|
|
|
6,815
|
|
|
|
3,000
|
|
|
|
—
|
|
|
|
278,358
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income before income taxes:
|
|
|
1,625,674
|
|
|
|
1,431,399
|
|
|
|
144,344
|
|
|
|
6,065,625
|
|
|
|
—
|
|
|
|
9,267,042
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
1,625,674
|
|
|
|
1,431,399
|
|
|
|
144,344
|
|
|
|
6,065,625
|
|
|
|
—
|
|
|
|
9,267,042
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-controlling interest
|
|
|
—
|
|
|
|
—
|
|
|
|
(92,659
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
(92,659
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to First Choice Healthcare Solutions
|
|
$
|
1,625,674
|
|
|
$
|
1,431,399
|
|
|
$
|
51,685
|
|
|
$
|
6,065,625
|
|
|
$
|
—
|
|
|
$
|
9,174,383
|
|
Summary Statement of Operations for the year
ended December 31, 2015:
|
|
|
|
The
|
|
|
|
|
|
|
|
|
|
|
FCID
|
|
B.A.C.K.
|
|
|
|
|
|
Intercompany
|
|
|
|
|
Medical
|
|
Center
|
|
CCSC
|
|
Corporate
|
|
Eliminations
|
|
Total
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net patient service revenue
|
|
$
|
7,537,761
|
|
|
$
|
9,108,139
|
|
|
$
|
1,124,797
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
17,770,697
|
|
Rental revenue
|
|
|
—
|
|
|
|
681,227
|
|
|
|
|
|
|
|
1,558,083
|
|
|
|
(492,343
|
)
|
|
|
1,746,967
|
|
Total revenue
|
|
|
7,537,761
|
|
|
|
9,789,366
|
|
|
|
1,124,797
|
|
|
|
1,558,083
|
|
|
|
(492,343
|
)
|
|
|
19,517,664
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries & benefits
|
|
|
3,421,210
|
|
|
|
4,084,312
|
|
|
|
311,450
|
|
|
|
1,520,768
|
|
|
|
—
|
|
|
|
9,337,740
|
|
Other operating expenses
|
|
|
1,861,195
|
|
|
|
—
|
|
|
|
287,349
|
|
|
|
443,367
|
|
|
|
(492,343
|
)
|
|
|
2,099,568
|
|
General and administrative
|
|
|
1,246,383
|
|
|
|
3,738,436
|
|
|
|
111,009
|
|
|
|
2,048,710
|
|
|
|
—
|
|
|
|
7,144,538
|
|
Litigation settlement
|
|
|
401,958
|
|
|
|
—
|
|
|
|
—
|
|
|
|
1,615,250
|
|
|
|
—
|
|
|
|
2,017,208
|
|
Depreciation and amortization
|
|
|
266,025
|
|
|
|
18,404
|
|
|
|
55,749
|
|
|
|
512,807
|
|
|
|
—
|
|
|
|
852,985
|
|
Total operating expenses
|
|
|
7,196,771
|
|
|
|
7,841,152
|
|
|
|
765,557
|
|
|
|
6,140,902
|
|
|
|
(492,343
|
)
|
|
|
21,452,039
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) from operations:
|
|
|
340,990
|
|
|
|
1,948,214
|
|
|
|
359,240
|
|
|
|
(4,582,819
|
)
|
|
|
—
|
|
|
|
(1,934,375
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income (expense)
|
|
|
(243,531
|
)
|
|
|
(20,621
|
)
|
|
|
(10,545
|
)
|
|
|
(946,283
|
)
|
|
|
—
|
|
|
|
(1,220,980
|
)
|
Amortization of financing costs
|
|
|
(10,582
|
)
|
|
|
(7,903
|
)
|
|
|
—
|
|
|
|
(57,348
|
)
|
|
|
—
|
|
|
|
(75,833
|
)
|
Other income (expense)
|
|
|
—
|
|
|
|
—
|
|
|
|
3,554
|
|
|
|
23,469
|
|
|
|
—
|
|
|
|
27,023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) before income taxes:
|
|
|
86,877
|
|
|
|
1,919,690
|
|
|
|
352,249
|
|
|
|
(5,562,981
|
)
|
|
|
—
|
|
|
|
(3,204,165
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
86,877
|
|
|
|
1,919,690
|
|
|
|
352,249
|
|
|
|
(5,562,981
|
)
|
|
|
—
|
|
|
|
(3,204,165
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-controlling interest
|
|
|
—
|
|
|
|
—
|
|
|
|
(217,676
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
(217,676
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to First Choice Healthcare Solutions
|
|
$
|
86,877
|
|
|
$
|
1,919,690
|
|
|
$
|
134,573
|
|
|
$
|
(5,562,981
|
)
|
|
$
|
—
|
|
|
$
|
(3,421,841
|
)
|
Selected financial data:
|
|
FCID
|
|
The B.A.C.K.
|
|
|
|
|
|
Intercompany
|
|
|
|
|
Medical
|
|
Center
|
|
CCSC
|
|
Corporate
|
|
Eliminations
|
|
Total
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2016:
|
|
$
|
6,033,019
|
|
|
$
|
5,995,253
|
|
|
$
|
3,186,354
|
|
|
$
|
6,931,468
|
|
|
$
|
—
|
|
|
$
|
22,146,094
|
|
At December 31, 2015:
|
|
$
|
4,391,192
|
|
|
$
|
5,623,370
|
|
|
$
|
3,013,011
|
|
|
$
|
9,596,415
|
|
|
$
|
—
|
|
|
$
|
22,623,988
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets acquired:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, 2016
|
|
$
|
126,314
|
|
|
$
|
33,918
|
|
|
$
|
44,572
|
|
|
$
|
49,823
|
|
|
$
|
—
|
|
|
$
|
254,627
|
|
Year ended December 31, 2015
|
|
$
|
23,837
|
|
|
$
|
44,696
|
|
|
$
|
78,447
|
|
|
$
|
59,345
|
|
|
$
|
—
|
|
|
$
|
206,325
|
|
NOTE 19 - COMMITMENTS AND CONTINGENCIES
Employment agreement with Christian Romandetti,
CEO
The Company entered a formal five-year employment
agreement (the “Employment Agreement”) with Christian “Chris” Romandetti, dated March 20, 2014 and effective
January 1, 2014, to serve as the Company’s President and Chief Executive Officer. Pursuant to the terms and conditions set
forth in the Employment Agreement, Mr. Romandetti is entitled to receive an annual base salary of $250,000, which shall increase
no less than 5% per annum for the term of the Employment Agreement.
Mr. Romandetti, upon successfully achieving
annual revenue milestones, is entitled to receive a bonus equal to 10% of his salary when $7.1 million in total annual revenue
is reported in a fiscal year scaling up to a bonus equal to 800% of his salary if and when $100 million in total annual revenue
is reported in a fiscal year. Mr. Romandetti signed a waiver and consent to the bonus earned for 2016. If the Company
is unable to pay any portion of the bonus compensation when due because of insufficient liquidity or applicable restrictions under
prevailing debt financing agreements, then, as an accommodation to the Company, Mr. Romandetti shall be able to convert bonus
compensation into shares of the Company’s common stock at a 30% discount to the average closing price during the first calendar
month after the end of the fiscal year. Mr. Romandetti will also be entitled to receive a strategic bonus of $100,000, payable
in cash, on the sixth month anniversary of opening each new center of excellence.
Pursuant to the Company achieving specific financial
performance benchmarks established by the Board of Directors, Mr. Romandetti will also be entitled to receive a cashless option
to purchase up to one million shares of common stock per year. The exercise price of the options will be the fair market value
of the average closing price of the stock during the first calendar month after the end of the fiscal year. Mr. Romandetti shall
have up to five years from the date of the annual option grant to exercise the option. In addition to the above compensation consideration,
Mr. Romandetti will be entitled to receive annual restricted stock compensation equal to 100% of the total base salary and bonus
compensation. The fair market value of the restricted stock grant shall be determined using the average closing price of the common
stock during the first calendar month after the end of the fiscal year. Mr. Romandetti signed a waiver and consent to the bonus
earned for 2016.
In addition,
Mr. Romandetti’s Employment Agreement provides that, upon Mr. Romandetti’s death, disability, termination for any reason
other than “Cause” (as such term is defined in the Employment Agreement) or resignation for “Good Reason”
(as such term is defined in the Employment Agreement), the Company will pay to Mr. Romandetti 12 months of his annual base salary
at the time of separation in accordance with the Corporation’s usual payroll practices.
Employment agreement with Timothy K. Skeldon,
CFO
The Company entered into an Employment
Agreement with Mr. Timothy K. Skeldon, the Company’s Chief Financial officer, effective July 11, 2016, whereby Mr. Skeldon
receives an annual salary of $250,000 and an additional annual bonus of $25,000 per year for each completed year of employment.
Further, Mr. Skelton was granted a total of 150,000 shares of the Company’s Common Stock with a three-year vesting schedule.
Up to 50,000 shares per year are eligible to vest based on annual revenue and EBITDA benchmarks agreed upon by Mr. Skeldon and
the Company. Shares will be issued on a percentage of actual amounts achieved. Mr. Skeldon will also be eligible to participate
in the Company’s health and other benefits on the same terms as other Company executives.
Employee
employment contracts
The Company,
from time to time, enters into employment contracts with its physicians. These contracts are generally for a three
(3) year term; may be terminated for “Cause,” as defined therein; include customary provisions for restrictive covenants;
and provide for compensation that is derived from the revenue generated by work performed by the physicians. As of December 31,
2016, the Company has entered into approximately thirteen (13) physician employment agreements.
Litigation – Health First Management
The B.A.C.K. Center (“TBC”)
has had a claim filed in Brevard County, Florida Circuit Court against Health First Management, Inc. (“Health First”)
due to a contract dispute that predates our Company’s involvement with TBC. The dispute is currently in advanced settlement
discussions. Irrespective of the settlement outcome, our Company will not receive any settlement fees nor will we be subject to
paying any settlement fees.
From time to time, we may become involved
in lawsuits and legal proceedings which arise in the ordinary course of business, including potential disputes with patients.
However, litigation is subject to inherent uncertainties, and an adverse result in these or other matters may arise from time
to time that may harm our business.
Operating leases
The B.A.C.K. Center
The B.A.C.K. Center leases office space under
various non-cancelable operating leases that expire at various dates through June 2026. Terms of the lease agreements provide for
rental payments ranging from approximately $4,200 to $200,000 per month. Certain leases include charges for sales and real estate
taxes and a proration of common area maintenance expenses. Under generally accepted accounting principles (GAAP), all rental payments,
including fixed rent increases, are recognized on a straight-line basis over the life of the lease. The GAAP-based rent expense
and the actual lease payments are reflected as deferred rent on the accompanying balance sheet.
The following is a schedule of future minimum
lease payments for all non-cancelable operating leases for each of the next five years ending December 31 and thereafter:
Year ended December 31, 2017
|
|
|
$
|
3,444,197
|
|
Year ended December 31, 2018
|
|
|
|
3,444,209
|
|
Year ended December 31, 2019
|
|
|
|
3,444,221
|
|
Year ended December 31, 2020
|
|
|
|
3,444,233
|
|
Year ended December 31, 2021 and thereafter
|
|
|
|
17,221,415
|
|
|
|
|
$
|
30,998,275
|
|
For the year ended December 31, 2016, The B.A.C.K. Center collected $1,403,215 in net rental revenue from third party tenants
of Marina Towers
Sale/Leaseback
Effective March 31, 2016, the Company leased
Marina Towers under a sale/leaseback transaction (See Note 4), via a 10-year absolute triple-net master lease agreement that expires
in 2026. The Company has two successive options to renew the lease for five-year periods on the same terms and conditions as the
primary non-revocable lease term with the exception of rent, which will be adjusted to the prevailing fair market rent at renewal
and will escalate in successive years during the extended lease period. The Company does not have any residual interest nor the
option to repurchase the facility at the end of the lease term.
Under generally accepted accounting principles
(GAAP), all rental payments, including fixed rent increases, are recognized on a straight-line basis over the life of the lease.
The GAAP-based rent expense and the actual lease payments are reflected as deferred rent on the accompanying balance sheet.
The following is a schedule of future minimum
lease payments for the non-cancelable operating lease for each of the next five years ending December 31 and thereafter:
Year ended December 31, 2017
|
|
|
$
|
1,104,675
|
|
Year ended December 31, 2018
|
|
|
|
1,121,245
|
|
Year ended December 31, 2019
|
|
|
|
1,143,670
|
|
Year ended December 31, 2020
|
|
|
|
1,166,543
|
|
Year ended December 31, 2021 and thereafter
|
|
|
|
6,515,730
|
|
|
|
|
$
|
11,051,863
|
|
For the year ended December 31, 2016, the Company
collected $1,167,409 in net rental revenue from third party tenants of Marina Towers.
Crane Creek Surgery Center
The Crane Creek Surgery Center leases office
space under an operating lease that expires in 2024. Terms of the lease agreement provide for rental payments ranging from approximately
$76,293 to $92,114 per month. The office space lease includes charges for sales and real estate taxes and a proration of common
area maintenance expenses. Under generally accepted accounting principles (GAAP), all rental payments, including fixed rent increases,
are recognized on a straight-line basis over the life of the lease. The GAAP-based rent expense and the actual lease payments
are reflected as deferred rent on the accompanying balance sheet.
The following is a schedule of future minimum
lease payments for the operating lease for each of the next five years ending December 31 and thereafter:
Year ended December 31, 2017
|
|
|
$
|
930,373
|
|
Year ended December 31, 2018
|
|
|
|
955,888
|
|
Year ended December 31, 2019
|
|
|
|
981,850
|
|
Year ended December 31, 2020
|
|
|
|
1,008,537
|
|
Year ended December 31, 2021 and thereafter
|
|
|
|
3,653,868
|
|
|
|
|
$
|
7,530,516
|
|
Guarantees
The B.A.C.K. Center’s shareholders and
a related party have guaranteed the full and prompt payment of the base rent, the additional rent and any all other sums and charges
payable by a tenant, its successors and assigns under the lease, and the full performance and observance of all the covenants,
terms, conditions and agreements for one of the above mentioned operating leases.
NOTE 20 — INCOME (LOSS) PER SHARE
The following table presents the computation of basic and diluted
loss per share:
|
|
2016
|
|
2015
|
Net income (loss) available for common
shareholders
|
|
$
|
9,174,383
|
|
|
$
|
(3,421,841
|
)
|
Basic net income (loss) per share
|
|
$
|
0.38
|
|
|
$
|
(0.17
|
)
|
Weighted average common shares outstanding-basic
|
|
|
23,843,239
|
|
|
|
20,117,582
|
|
Diluted net income (loss) share
|
|
$
|
0.36
|
|
|
$
|
(0.14
|
)
|
Weighted average common shares outstanding-Diluted
|
|
|
23,309,905
|
|
|
|
20,117,582
|
|
During
the year ended December 31, 2015, common stock equivalents are not considered in the calculation of the weighted average number
of common shares outstanding because they would be anti-dilutive, thereby decreasing the net loss per common share.
NOTE 21 - INCOME TAXES
The Company has adopted Accounting Standards
Codification subtopic 740-10, Income Taxes (“ASC 740-10”) which requires the recognition of deferred tax liabilities
and assets for the expected future tax consequences of events that have been included in the financial statement or tax returns.
Under this method, deferred tax liabilities and assets are determined based on the difference between financial statements and
tax bases of assets and liabilities using enacted tax rates in effect for the year in which the differences are expected to reverse.
Temporary differences primarily include stock compensation and other equity-related non-cash charges, capitalized financing costs,
the basis difference of derivative liabilities and certain accruals.
Due to the reverse acquisition of First Choice
Healthcare Solutions, Inc. by FCID Holdings, Inc. on December 29, 2010, the net operating loss carry forwards of First Choice Healthcare
Solutions, Inc. incurred prior to that date may not be useable for income tax purposes. As through September 30, 2010 FCID Holdings,
Inc. was inactive, and FCID Holdings, Inc.’s active subsidiary is a limited liability company and through September 30, 2010
passed no income through to FCID Holdings, Inc. for federal and state income tax purposes, FCID Holdings, Inc. through September
30, 2010 incurred no income tax at the corporate level.
In the first quarter of 2016, effective March
31, 2016, the Company sold and leased back Marina Towers under a sale/leaseback transaction (See “Gain on Sale of Property
and Improvements”). In connection with the sale, the Company reported a gain on sale of the property of $9,188,968 (GAAP
Basis) for the year ended December 31, 2016. There was a Tax Basis gain of approximate $9,051,430. The difference between the
GAPP Basis and Tax Basis gain was mainly attributable to depreciation. The gain was offset by Net Operation Losses the Company
has generated in prior periods, so no income tax was recorded, but an estimated Alternative Minimum Tax liability of $181,089
was recorded. Offsetting the Alternative Minimum tax recorded is a Deferred Tax Asset of the same amount related to the Alternative
Minimum Tax Liability (Alternative Minimum Tax Credit Carryforward). Management believes that it is more likely than not
that the Company will utilize the Alternative Minimum Tax Carryforward in future periods, as of the December 31, 2016 reporting
period.
At December 31, 2016, the Company has available
for federal income tax purposes a net operating loss carry forward of approximately $5,500,000 that may be used to offset future
taxable income. No income taxes were recorded on the earnings in 2016 and 2015 as a result
of the utilization of any carry forwards.
Deferred net tax asset consist of the following at December 31,
2016 and 2015:
|
|
2016
|
|
2015
|
Deferred tax asset
|
|
$
|
181,089
|
|
|
$
|
201,500
|
|
Less valuation allowance
|
|
|
0
|
|
|
|
(201,500
|
)
|
Net deferred tax asset
|
|
$
|
181,089
|
|
|
$
|
0
|
|
The provision for income taxes consists of the following:
|
|
2016
|
|
2015
|
Current tax (benefit)
|
|
$
|
|
|
|
$
|
|
|
Adjustment for prior year accrual
|
|
|
—
|
|
|
|
—
|
|
Net provision (benefit)
|
|
$
|
|
|
|
$
|
|
|
The provision for Federal taxes differs from
that computed by applying Federal statutory rates to the loss before any Federal income tax (benefit), as indicated in the following:
|
|
2016
|
|
2015
|
Federal statutory rate
|
|
|
35.0
|
%
|
|
|
35.0
|
%
|
State income taxes net of Federal benefit
|
|
|
3.6
|
%
|
|
|
3.6
|
%
|
|
|
|
38.6
|
%
|
|
|
38.6
|
%
|
The Company files income tax returns in the
U.S. Federal jurisdiction, and various state jurisdictions. The Company is no longer subject to U.S. Federal, state and local,
or non-U.S. income tax examinations by tax authorities for years before 2012.
The Company follows the provision of uncertain
tax positions as addressed in FASB Accounting Standards Codification 740-10-65-1. The Company recognized no increase in the liability
for unrecognized tax benefits. The Company has no tax position for which the ultimate deductibility is highly certain but for which
there is uncertainty about the timing of such deductibility. The Company recognizes interest accrued related to unrecognized tax
benefits in interest expense and penalties in operating expenses. No such interest or penalties were recognized during the periods
presented. The Company had no accruals for interest and penalties at December 31, 2016 and 2015.
NOTE 22 – SUBSEQUENT EVENTS
On
March 30, 2017, the Company issued an aggregate of 306,000 shares of our Common Stock to officers, employees and service providers
earned in 2016 but not issued, at an aggregate fair value of $301,800.
On
March 30, 2017, the Loan Agreement was amended to extend the Maturity Date to June 30, 2018 and provide for the understanding
that our Company shall not effect any conversion of this Loan and the Lender shall not have the right to convert any portion of
the Loan to the extent that after giving effect to the conversion, the Lender would beneficially own in excess of 9.99% of the
number of shares of our Company’s shares of Common Stock outstanding immediately after giving effect to the issuance of
shares of Common Stock issuable upon conversion of the Loan by the Lender.
F-41
First Choice Healthcare ... (PK) (USOTC:FCHS)
過去 株価チャート
から 11 2024 まで 12 2024
First Choice Healthcare ... (PK) (USOTC:FCHS)
過去 株価チャート
から 12 2023 まで 12 2024