UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

 


 

FORM 10-Q

 


 

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

 

For the Quarterly Period Ended March 31, 2024

or

 

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

 

For the transition period From                             to                         

 

Commission File Number 000-50009

 

PACIFIC HEALTH CARE ORGANIZATION, INC.

(Exact name of registrant as specified in its charter)

 

 

Utah

87-0285238

(State or other jurisdiction of incorporation or organization)

(I.R.S. Employer Identification No.)

 

 

19800 MacArthur Boulevard, Suites 306 & 307

 

Irvine, California

92612

(Address of principal executive offices)

(Zip Code)

 

(949) 721-8272

(Registrant’s telephone number, including area code)

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading symbol

 

Name of each exchange on which registered

None

 

N/A

 

N/A

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for any shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files.) Yes ☒ No ☐

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer ☐  

Accelerated filer ☐

Non-accelerated filer

Smaller reporting company

 

Emerging growth company

 

If an emerging growth company, indicate by check mark if the registrant has elected to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act.) Yes ☐ No

 

As of May 13, 2024, the registrant had 12,800,000 shares of common stock, par value $0.001, issued and outstanding.

 

 

 

 

PACIFIC HEALTH CARE ORGANIZATION, INC.

FORM 10-Q

TABLE OF CONTENTS

 

 

Page

PART I  FINANCIAL INFORMATION

 

 

 

Item 1. Condensed Consolidated Financial Statements

3

 

 

 

 

(Unaudited) Balance Sheets as of March 31, 2024 and December 31, 2023

3

 

 

 

 

(Unaudited) Statements of Operations for the Three Months Ended March 31, 2024 and 2023

4

 

 

 

 

(Unaudited) Statements of Stockholders’ Equity for the Three Months Ended March 31, 2024 and 2023

5

 

 

 

 

(Unaudited) Statements of Cash Flows for the Three Months Ended March 31, 2024 and 2023

6

 

 

 

 

Notes to Condensed Consolidated Financial Statements (Unaudited)

7

 

 

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

11

 

 

Item 3. Quantitative and Qualitative Disclosure about Market Risk

20

 

 

Item 4. Controls and Procedures

20

 

 

PART II  OTHER INFORMATION

 

 

 

Item 1A. Risk Factors

21
   

Item 5. Other Information

21
   

Item 6. Exhibits

21

 

 

Signatures

22

 

 

 

 

 

PART I. FINANCIAL INFORMATION

 

Item 1. Financial Information

Pacific Health Care Organization, Inc.

Condensed Consolidated Balance Sheets

(Unaudited)

 

   

March 31,

   

December 31,

 
   

2024

   

2023

 

ASSETS

               

Current Assets

               

Cash

  $ 2,839,036     $ 2,565,992  

Investments

    7,976,997       7,877,752  

Accounts receivable (net of allowance $32,850 and $32,814)

    879,119       1,020,580  

Deferred tax asset

    38,871       38,871  

Prepaid expenses

    179,879       179,702  

Total current assets

    11,913,902       11,682,897  
                 

Property and Equipment, net

               

Computer equipment

    259,532       255,783  

Furniture and fixtures

    21,620       21,620  

Total property and equipment

    281,152       277,403  

Less: accumulated depreciation and amortization

    (209,436 )     (200,009 )

Net property and equipment

    71,716       77,394  

Operating lease right-of-use assets, net

    46,890       56,489  

Other assets

    7,110       7,110  

Total Assets

  $ 12,039,618     $ 11,823,890  
                 

LIABILITIES AND STOCKHOLDERS EQUITY

               
                 

Current Liabilities

               

Accounts payable

  $ 148,069     $ 159,789  

Accrued expenses

    336,185       367,609  

Income tax payable

    373,487       296,452  

Dividends payable

    94,858       109,013  

Operating lease liabilities, current portion

    34,920       44,519  

Unearned revenue

    39,107       30,919  

Total current liabilities

    1,026,626       1,008,301  
                 

Long Term Liabilities

               

Operating lease liabilities, long term portion

    11,970       11,970  

Total Liabilities

  $ 1,038,596     $ 1,020,271  
                 

Commitments and Contingencies

    -       -  
                 

Stockholders Equity

               

Convertible preferred stock, $0.001 par value, 5,000,000 shares authorized of which 40,000 shares designated as Series A preferred and 16,000 shares issued and outstanding

    16       16  

Common stock, $0.001 par value, 800,000,000 shares authorized, 12,800,000 shares issued and outstanding

    12,800       12,800  

Additional paid-in capital

    416,057       416,057  

Retained earnings

    10,572,149       10,374,746  

Total stockholders’ equity

    11,001,022       10,803,619  

Total Liabilities and Stockholders Equity

  $ 12,039,618     $ 11,823,890  

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

 

Pacific Health Care Organization, Inc.

Condensed Consolidated Statements of Operations

(Unaudited)

 

   

For three months ended

 
   

March 31,

 
   

2024

   

2023

 

Revenues:

               

HCO

  $ 287,295     $ 278,322  

MPN

    147,981       129,094  

Medical bill review

    99,988       89,785  

Utilization review

    498,654       445,712  

Medical case management

    335,167       332,373  

Other

    28,746       37,357  

Total revenues

    1,397,831       1,312,643  
                 

Expenses:

               

Depreciation

    9,427       9,379  

Bad debt provision

    36       230  

Consulting fees

    61,399       56,254  

Salaries and wages

    672,054       662,224  

Professional fees

    85,493       73,102  

Insurance

    79,456       83,481  

Outsource service fees

    168,205       177,759  

Data maintenance

    10,732       34,002  

General and administrative

    135,836       133,756  

Total expenses

    1,222,638       1,230,187  
                 

Income from operations

    175,193       82,456  
                 

Other income:

               

Interest income

    99,245       99,816  

Total other income

    99,245       99,816  
                 

Income before taxes

    274,438       182,272  

Income tax provision

    (77,035 )     (51,163 )
                 

Net income

  $ 197,403     $ 131,109  
                 

Basic earnings per share:

               

Earnings per share amount

  $ 0.02     $ 0.01  

Basic common shares outstanding

    12,800,000       12,800,000  
                 
                 

Fully diluted earnings per share:

               

Earnings per share amount

  $ 0.02     $ 0.01  

Fully diluted common shares outstanding

    12,816,000       12,816,000  

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

 

Pacific Health Care Organization, Inc.

Condensed Consolidated Statements of Stockholders' Equity

(Unaudited)

 

   

Convertible

Preferred Stock

   

Common Stock

   

Paid in

   

Retained   

   

Total

Stockholders’

 
   

Shares

   

Amount

   

Shares

   

Amount

   

Capital

   

Earnings

   

Equity

 

Balance December 31, 2022

    16,000     $ 16       12,800,000     $ 12,800     $ 416,057     $ 10,888,418     $ 11,317,291  
                                                         

Net income

    -       -       -       -       -       131,109       131,109  
                                                         

Balance March 31, 2023

    16,000     $ 16       12,800,000     $ 12,800     $ 416,057     $ 11,019,527     $ 11,448,400  
                                                         

Balance December 31, 2023

    16,000     $ 16       12,800,000     $ 12,800     $ 416,057     $ 10,374,746     $ 10,803,619  
                                                         

Net income

    -       -       -       -       -       197,403       197,403  
                                                         

Balance March 31, 2024

    16,000     $ 16       12,800,000     $ 12,800     $ 416,057     $ 10,572,149     $ 11,001,022  

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

 

Pacific Health Care Organization, Inc.

Condensed Consolidated Statements of Cash Flows

(Unaudited)

 

   

Three Months Ended

March 31,

 
   

2024

   

2023

 

Cash flows from operating activities:

               

Net income

  $ 197,403     $ 131,109  

Adjustments to reconcile net income to net cash provided by (used in) operating activities:

               

Depreciation

    9,427       9,379  

Bad debt provision

    36       230  

Noncash interest on investments

    (99,245 )     (99,816 )
                 

Changes in operating assets and liabilities:

               

Decrease (increase) in accounts receivable

    141,425       (62,971 )

(Increase) decrease in prepaid expenses

    (177 )     5,157  

Increase in other assets

    -       (508 )

(Decrease) in accounts payable

    (11,720 )     (35,700 )

(Decrease) in accrued expenses

    (31,424 )     (44,988 )

Increase in unearned revenue

    8,188       5,563  

Increase in income tax payable

    77,035       51,163  

Net cash provided by (used in) operating activities

    290,948       (41,382 )
                 

Cash flows from investing activities:

               

Purchase of furniture and office equipment

    (3,749 )     (209 )

Net cash used in investing activities

    (3,749 )     (209 )
                 

Cash flows from financing activities:

               

Issuance of cash dividend

    (14,155 )     -  

Net cash used in financing activities

    (14,155 )     -  

Net increase (decrease) in cash

    273,044       (41,591 )
                 

Cash at beginning of period

    2,565,992       2,036,432  

Cash at end of period

  $ 2,839,036     $ 1,994,841  
                 

Supplemental cash flow information:

               

Cash paid for:

               

Interest

  $ -     $ -  

Income taxes

  $ 138,000     $ -  
                 

Non-cash investing and financing activities:

               

Dividends payable

  $ 57,858     $ -  

Initial recognition of operating lease right-of-use assets and operating lease liabilities

  $ 46,890     $ 41,198  

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

 

Pacific Health Care Organization, Inc.

Notes to Condensed Consolidated Financial Statements

(Unaudited)

 

NOTE 1 - BASIS OF FINANCIAL STATEMENT PRESENTATION

 

The accompanying unaudited condensed consolidated financial statements have been prepared by the Company pursuant to the rules and regulations of the Securities and Exchange Commission (the “Commission”) and in accordance with accounting principles generally accepted in the United States (“GAAP”). Certain information and footnote disclosures normally included in consolidated financial statements have been condensed or omitted in accordance with GAAP rules and regulations. The information furnished in these unaudited condensed consolidated financial statements includes normal recurring adjustments and reflects all adjustments, which, in the opinion of management, are necessary for a fair presentation of such financial statements. The preparation of condensed consolidated financial statements in accordance with GAAP requires management to make estimates and assumptions that affect both the recorded values of assets and liabilities at the date of the condensed consolidated financial statements and the revenues recognized and expenses incurred during the reporting period. These estimates and assumptions affect the Company’s recognition of deferred expenses, bad debts, income taxes, the carrying value of its long-lived assets and its provision for certain contingencies. The reasonableness of these estimates and assumptions is evaluated continually based on a combination of historical and other information that comes to the Company’s attention that may vary its outlook for the future. While management believes the disclosures and information presented are adequate to make the information not misleading, the Company recommends these unaudited condensed consolidated financial statements be read in conjunction with its audited financial statements and notes thereto included in its annual report on Form 10-K for the year ended December 31, 2023. Operating results for the three months ended March 31, 2024, are not necessarily indicative of the results to be expected for the year ending December 31, 2024.

 

Principles of Consolidation — The accompanying unaudited condensed consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries. Intercompany transactions and balances have been eliminated in consolidation.

 

Basis of Accounting — The Company uses the accrual method of accounting in accordance with accounting principles generally accepted in the United States for the periods ended March 31, 2024 and 2023.

 

Revenue Recognition — The Company recognizes revenue in accordance with ASU 2014-09, “Revenue from Contracts with Customers (Topic 606).” The core principle underlying Topic 606 is that the Company will recognize revenue to represent the transfer of goods and services to customers in an amount that reflects the consideration to which the Company expects to be entitled in such exchange. This will require the Company to identify contractual performance obligations and determine whether revenue should be recognized at a point in time or over time, based on when control of goods and services transfers to a customer.

 

ASC 606 requires the use of a five-step model to recognize revenue from customer contracts. The five-step model requires that the Company (i) identify the contract with the customer, (ii) identify the performance obligations in the contract, (iii) determine the transaction price, including variable consideration to the extent that it is probable that a significant future reversal will not occur, (iv) allocate the transaction price to the respective performance obligations in the contract, and (v) recognize revenue when (or as) the Company satisfies the performance obligation. Revenues are generated as services are provided to the customer based on the sales price agreed and collected. The Company recognizes revenue as the time is worked or as units of production are completed, which is when the revenue is earned and realized. Labor costs are recognized as the costs are incurred.

 

The Company derives its revenue from fees charged for HCO notifications, HCO/MPN program administration, HCO/MPN custom networks, HCO/MPN claim network fees, medical bill review, utilization review services, medical case management and employee advocate services, Medicare set-asides, and network access. These services are billed individually as separate components to our customers. Services from which we generate fees include monthly and/or annual HCO and/or MPN administration, claim and network access, medical bill review, medical case management, employee advocate, utilization review, workers’ compensation carve-outs, and Medicare set-aside.

 

The Company enters arrangements for bundled managed care, standalone services, or add-on ancillary services which include various units of accounting such as network solutions and patient management, and managed care. Such elements are considered separate units of accounting due to each element having value to the customer on a stand-alone basis and are billed separately. The selling price for each unit of accounting is determined using the contract price. When the Company’s customers purchase several services the pricing of the service sold is generally the same as if the services were sold on an individual basis. Revenue is recognized as the work is performed in accordance with the Company’s customer contracts. Based upon the nature of the Company’s services, bundled managed care elements are generally delivered in the same accounting period. The Company recognizes revenue for patient management services ratably over the life of the customer contract. Based upon prior experience in managed care, the Company estimates the deferral amount from when the customer’s claim is received to when the customer contract expires. Advance payments from subscribers and billings made in advance are recorded on the balance sheet as deferred revenue.

 

 

Pacific Health Care Organization, Inc.

Notes to Condensed Consolidated Financial Statements

(Unaudited)

 

Accounts Receivable and Bad Debt Allowance – In the normal course of business the Company extends credit to its customers on a short-term basis. Although the credit risk associated with these customers is minimal, the Company routinely reviews its accounts receivable balances and makes provisions for doubtful accounts. The Company ages its receivables by invoice date. Management reviews bad debt reserves quarterly and reserves specific accounts as warranted or sets up a general reserve based on amounts over 90 days past due. When an account is deemed uncollectible, the Company charges off the receivable against the bad debt reserve. A considerable amount of judgment is required in assessing the realization of these receivables including the current creditworthiness of each customer and related aging of the past-due balances, including any billing disputes. To assess the collectability of these receivables, the Company performs ongoing credit evaluations of its customers’ financial condition. Through these evaluations, the Company may become aware of situations where a customer may not be able to meet its financial obligations due to deterioration of its financial viability, credit rating or bankruptcy. The allowance for doubtful accounts is based on the best information available to the Company and is reevaluated and adjusted as additional information is received. The Company evaluates the allowance based on historical write-off experience, the size of the individual customer balances, past-due amounts, and the overall national economy. At March 31, 2024 and December 31, 2023, bad debt reserves of $32,850 and $32,814, respectively, were maintained in a general reserve for certain balances over 90 days past due and potentially uncollectible accounts.

 

The percentages of the amounts due from major customers to total accounts receivable as of March 31, 2024 and December 31, 2023, are as follows:

 

   

3/31/2024

   

12/31/2023

 

Customer A

    21 %     23 %

Customer B

    12 %     17 %

Customer C

    11 %     - %

 

Significant Customers - The Company provides services to insurers, third-party administrators, self-administered employers, municipalities, and other industries. The Company is able to provide its full range of services to virtually any size employer in the state of California. Outside the state of California, the Company is able to provide utilization review, medical bill review and medical case management and employee advocate services.

 

During the periods ended March 31, 2024 and 2023, the Company had three customers, respectively, that individually accounted for more than 10% of its total sales. The following table sets forth the percentages of total sales attributable to those customers during those periods:

 

   

3/31/2024

   

3/31/2023

 

Customer A

    20 %     24 %

Customer B

    12 %     10 %

Customer C

    11 %     - %

 

Leases - The Company follows the guidance of ASC 842, Leases, which requires an entity to recognize a right-of-use asset and a lease liability for virtually all leases. The Company elected to exclude from its balance sheet the recognition of leases having a term of 12 months or less. Lease expense is recognized on a straight-line basis over the lease term. See Note 2 for further information regarding the Company’s leases.

 

 

Pacific Health Care Organization, Inc.

Notes to Condensed Consolidated Financial Statements

(Unaudited)

 

NOTE 2 - OPERATING LEASES

 

The Company rents office space at 19800 MacArthur Boulevard, Suites 306 & 307, in Irvine, California. This lease was to expire as of March 31, 2024, but was renewed on December 28, 2023, for an additional 12-months, with a new expiration of March 31, 2025. The Company elected to exclude from its balance sheet the recognition of leases having a term of 12 months or less.

 

The components of lease expense and supplemental cash flow information related to leases are as follows:

 

   

Three Months Ended

   

Three Months Ended

 

Lease Cost

 

March 31, 2024

   

March 31, 2023

 

Operating lease cost (included in general and administrative in the Company’s consolidated statement of operations)

  $ 48,552     $ 42,660  
                 

Other Information

               

Cash paid for amounts included in the measurement of lease liabilities for the three months ended March 31, 2024

  $ 10,665     $ 9,903  

Weighted average remaining lease term – operating leases (in years)

 

1.00 year

   

1.00 year

 

Average discount rate – operating leases

    5.75 %     5.75 %

 

The supplemental balance sheet information related to leases for the period is as follows:

 

   

At March 31, 2024

   

At December 31, 2023

 

Operating leases

               

Remaining right-of-use assets

  $ 46,890     $ 56,489  

Short-term operating lease liabilities

  $ 34,920     $ 44,519  

Long-term operating lease liabilities

    11,970       11,970  

Total operating lease liabilities

  $ 46,890     $ 56,489  

 

Maturities of the Company’s undiscounted lease liabilities are as follows:

 

Year Ending

 

Operating Leases

 

2024

  $ 36,414  

2025

    12,138  

Total lease payments

    48,552  

Less: Imputed interest/present value discount

    1,662  

Present value of lease liabilities

  $ 46,890  

 

Lease expenses were $10,665 and $9,903 during the three-month periods ended March 31, 2024 and 2023, respectively.

 

NOTE 3 - SHAREHOLDERS EQUITY

 

During the quarter ended June 30, 2023, our board of directors declared a special one-time cash dividend of $0.10 per share on each share of Company common stock outstanding at the record date of June 5, 2023. Pursuant to the rights provided in the Designation of Rights, Privileges and Preferences of Series A Preferred Stock dated December 27, 2019, holders of the Company’s Series A Preferred Stock participated in the dividend payment based on the number of shares of Series A Preferred Stock held on the record date. On the record date, June 5, 2023, we had 12,800,000 shares of common stock and 16,000 shares of Series A Preferred stock issued and outstanding.

 

As of March 31, 2024, we issued $1,281,600 in dividends with $57,858 of that amount remaining payable. This payable has been accrued and included in the dividends payable on the balance sheet.

 

 

Pacific Health Care Organization, Inc.

Notes to Condensed Consolidated Financial Statements

(Unaudited)

 

NOTE 4 - SIGNIFICANT ACCOUNTING POLICIES

 

Earnings Per Share of Common Stock

 

The computation of earnings per share of common stock is based on the weighted average number of shares outstanding at the date of these audited consolidated financial statements. The fully diluted earnings per share includes 16,000 shares of Series A convertible preferred stock.

 

   

For the Three Months Ended

March 31,

 
   

2024

   

2023

 

Basic Earnings per share:

               

Income (numerator)

  $ 197,403     $ 131,109  

Shares (denominator)

    12,800,000       12,800,000  

Per share amount

  $ 0.02     $ 0.01  

Fully Diluted Earnings per share:

               

Income (numerator)

  $ 197,403     $ 131,109  

Shares (denominator)

    12,816,000       12,816,000  

Per share amount

  $ 0.02     $ 0.01  

 

NOTE 5 - RECENTLY ISSUED ACCOUNTING STANDARDS

 

Recently Issued Accounting Standards

 

The Company has reviewed all recently issued, but not yet effective, accounting pronouncements and does not believe the future adoption of any such pronouncements will be expected to cause a material impact on its financial statements.

 

NOTE 6 - INCOME TAXES

 

For the three months ended March 31, 2024, the Company recognized expense from income taxes of $77,035, representing an effective tax rate of 28.1%. The Company’s effective tax rate will generally differ from the U.S. Federal statutory rate of 21.0% due to state taxes, permanent items, and discrete items. For the three months ended March 31, 2023, the Company recognized expense from income taxes of $51,163

 

NOTE 7 - SUBSEQUENT EVENTS

 

In accordance with ASC 855-10 Company management reviewed all material events through the date of issuance and has determined that there are no material subsequent events to report.

 

 

Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations

 

Throughout this quarterly report, unless the context indicates otherwise, the terms, “we,” “us,” “our” or the “Company” refer to Pacific Health Care Organization, Inc., (“PHCO”) and our wholly-owned subsidiaries Medex Healthcare, Inc. (“Medex”), Medex Managed Care, Inc. (“MMC”) and Medex Medical Management, Inc. (“MMM”).

 

All statements other than statements of historical fact included herein and in the documents incorporated by reference in this quarterly report on Form 10-Q (this “quarterly report”), if any, including without limitation, statements regarding our future financial position or results of operations, business strategy, potential acquisitions, budgets, projected costs, and plans and objectives of management for future operations, are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. In some cases, forward-looking statements can be identified by terminology such as “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “forecast,” “foresee,” “future,” “intend,” “likely,” “may,” “might,” “plan,” “potential,” “predict,” “project,” “should,” “strategy,” “will,” “would,” and other similar expressions and their negatives.

 

Forward-looking statements are not guarantees of future performance and involve known and unknown risks and uncertainties, many of which may be beyond our control. Readers are cautioned not to place undue reliance on forward-looking statements, which speak only as of the date hereof, and actual results could differ materially as a result of various factors. The following include some but not all of the factors that could cause actual results or events to differ materially from anticipated results or events:

 

 

cost reduction efforts by our existing and prospective customers;

 

 

 

 

our ability to retain existing customers and to attract new customers;

 

 

 

 

competition within our industry, including competition from much larger competitors;

 

 

 

 

reductions in worker’s compensation claims or the demand for our services, from whatever source;

 

 

 

 

delays, reductions, or cancellations of contracts we have previously entered;

 

 

 

 

the loss, ineffective management, malfunction (including those resulting from cybersecurity incidences and breaches), or increased costs of third-party-provided technologies and services on which our operations rely;

 

 

 

 

failure to retain or recruit, or changes in, officers and key employees, and uncertainties in our ability to maintain key consultants and advisors;

 

 

 

 

the loss of or inability to obtain adequate insurance coverage;

 

 

 

 

cybersecurity incidences and breaches, and other software system failures, and the imposition of laws imposing costly cybersecurity and data protection compliance;

 

 

 

 

business combinations involving our customers or competitors;

 

 

 

 

legislative and regulatory requirements or changes which could render our services less competitive or obsolete;

 

 

 

 

economic and labor market conditions generally and in the industries in which we and our customers participate, including the effects resulting from economic recessions, financial sector turmoil, international conflicts, and rising domestic inflation and related economic policy responses;

 

 

 

 

our failure to successfully develop new services and/or products either organically or through acquisition, or to anticipate current or prospective customers’ needs; and

 

 

 

 

the impact of COVID-19 on our business, including the reduction of our customers’ workforces as a result of a variety of COVID-19-related causes, as well as government mandates and impacts on the workers’ compensation industry, the businesses of our customers and on the general economy.

 

For more detailed information about particular risk factors related to us and our business, see Part I, Item 1A Risk Factors of our Annual Report on Form 10-K for the year ended December 31, 2023, filed with the Securities and Exchange Commission (the “Commission”) on April 16, 2024 (the “Annual Report”).

 

 

New risk factors emerge from time to time, and it is not possible for our management to predict all risk factors, nor can we assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements.

 

You should not place undue reliance on forward-looking statements. Forward-looking statements are based on the beliefs of management as well as assumptions made by and information currently available to management and apply only as of the date of this quarterly report or the respective dates of the documents from which it incorporates by reference. Neither we nor any other person assumes any responsibility for the accuracy or completeness of forward-looking statements. Further, except to the extent required by law, we undertake no obligations to update or revise any forward-looking statements, whether as a result of new information, future events, or a change in events, conditions, circumstances, or assumptions underlying such statements, or otherwise. We may also make additional forward-looking statements from time to time. Any subsequent forward-looking statements, whether written or oral, made by us or on our behalf, are also expressly qualified by these cautionary statements.

 

The following discussion should be read in conjunction with our unaudited condensed consolidated financial statements and the related notes contained elsewhere in this quarterly report and in our other filings with the Commission.

 

Overview

 

We incorporated under the laws of the state of Utah in April 1970, under the name Clear Air, Inc. We changed our name to Pacific Health Care Organization, Inc., in January 2001. In February 2001, we acquired Medex, a California corporation organized in March 1994, in a share for share exchange. Medex is in the business of managing and administering both Health Care Organizations (“HCOs”) and Medical Provider Networks (“MPNs”) in the state of California and providing workers’ compensation carve-out and Medicare set-aside services. In March 2011, we incorporated MMC, a Nevada corporation, as a wholly owned subsidiary of the Company. MMC oversees and manages the Company’s utilization review and bill review services. In February 2012, we incorporated MMM, a Nevada corporation, as a wholly owned subsidiary of the Company. MMM is responsible for overseeing and managing medical case management and employee advocate services. We discontinued lien representation services in the third quarter of 2023 due to the lack of demand.

 

Business of the Company

 

We offer an integrated and layered array of complementary business solutions that enable our customers to better manage their workers’ compensation-related healthcare administration costs. We are constantly looking for ways to expand the suite of services we can provide our customers, either through strategic acquisitions or organic development.

 

Our business objective is to deliver value to our customers by reducing their workers’ compensation-related medical claims expenses in a manner that will assure that injured employees receive high quality healthcare that allows them to recover from an injury and return to gainful employment without undue delay. According to studies conducted by auditing bodies on behalf of the California Division of Workers’ Compensation, (“DWC”) the two most significant cost drivers for workers’ compensation are claims frequency and longer than average treatment duration. Our services focus on ensuring timely medical treatment to reduce the claim duration and medical treatment costs.

 

Our services include providing customers access to our HCOs and MPNs. We also provide medical bill review, medical case management, employee advocate services, utilization review, workers’ compensation carve-outs, and Medicare set-aside services. Complementary to these services, we also provide expert witness testimony. We offer our services as a bundled solution, as standalone services, or as add-on services.

 

Our core services focus on reducing medical treatment costs by enabling our customers to have control and oversight of the medical treatment of their injured employees to ensure treatment is timely and appropriate. This control is primarily obtained by participation in our HCOs or one of our MPNs. Through Medex, we hold two of the total of four licenses issued by the state of California to establish and manage HCOs within the state of California. We hold several government-issued licenses to operate medical provider networks. We also hold approvals issued by the state of California to function as an MPN and currently administer 21 MPNs. Our HCO and MPN programs provide our customers with provider networks within which the customer has some ability to direct the administration of the claim. This is designed to decrease the incidence of fraudulent claims and disability awards and ensure injured employees receive necessary vocational rehabilitation and training. Our medical bill and utilization review services provide oversight of medical billing and treatment requests, and our medical case management and employee advocate services keep workers’ compensation claims progressing to a resolution and assure treatment plans are aligned from a medical perspective.

 

 

Our customers include self-administered employers, insurers, third-party administrators, municipalities, and others. Our principal customers are companies with operations located in the state of California where the cost of workers’ compensation insurance is a critical problem for employers, though we process medical bill reviews, utilization reviews, and provide medical case management and employee advocate services in several other states. Our provider networks, which are located only in California, are comprised of providers experienced in treating occupational injuries.

 

Our business has a long sales cycle, typically eight months or more. Once we have established a customer relationship and enrolled the employees of our employer customers, we anticipate our revenue to adjust with the growth or retraction of our customers’ employee headcount. Throughout the year, we also expect to add new customers while others terminate for a variety of reasons. The reasons for termination vary but include when a customer switches to an insurance carrier or third-party administrator that uses a different workers’ compensation administration vendor; and when our contract ends with state and local governments and they are required to engage in a public bidding process for their workers’ compensation administration vendor.

 

Key trends affecting results of operations

 

Generally, HCO and MPN monthly program administration fees are earned from monthly program management fees that are based on monthly employee enrollment. During the three-month period ended March 31, 2024, we saw a 9% and 11% increase in the number of employees enrolled in our HCO and MPN programs, respectively, compared to the same period the prior year and as a result both HCO and MPN monthly program revenue increased during this period. MPN monthly program revenue increases in the three-month period ended March 31, 2024, were also attributable to an existing customer adding this service and related increased employee counts in the MPN program.

 

The employee enrollment numbers in our HCO and MPN programs generally correlate with general economic conditions and the size and activities of our customers’ workforce. Although there was an increase in employee enrollments in both our HCO and MPN programs during the first quarter of 2024, if economic conditions become challenging, including from the effects of inflationary pressures, elevated interest rates, and challenging labor market conditions, our customers may reduce their workforce, in which case we would expect a decline in the number of employees enrolled in our HCO and MPN programs in future periods and in related revenues.

 

We have expanded our employee advocate services to six states outside of California. As a result, during the first quarter of 2024, revenue from our employee advocate services increased 209% when compared to the same period of 2023. This also helped offset declines in our medical case management revenue during the quarter. We plan to continue to expand employee advocate services to other states during 2024 but cannot guarantee that we will be successful in further growing this program or that it will offset any declines in medical case management program revenues in the future.

 

Revenue

 

We derive revenue from fees charged for HCO notifications, HCO/MPN program administration, HCO/MPN custom networks, HCO/MPN claim network fees, medical bill review, utilization review services, medical case management and employee advocate services, Medicare set-asides, and network access.

 

HCO

 

HCO revenue is generated from fees charged to our employer customers for annual and new hire notifications to enroll their employees into our HCO program, annual or monthly program administration, custom network fees, claim network fees to access our HCO provider networks, and fees for other ancillary services they may select.

 

MPN

 

Like HCO revenue, MPN revenue is generated from fees charged to our employer customers for monthly program administration, custom network fees, and claim network fees to access our MPN provider networks. Unlike HCOs, from which we derive revenues from annual and new hire notification fees, MPNs do not require annual and new hire notifications and as such we do not generate related revenues.

 

 

Medical bill review

 

California and many other states have established fee schedules for the maximum allowable fees payable under workers’ compensation for a variety of procedures performed by medical providers. Many procedures, however, are not covered under the fee schedules, such as hospital bills, which still require review and negotiation. Medical bill review involves analyzing medical provider services and equipment billing to ascertain proper reimbursement. Our medical bill review services include coding review and re-bundling, confirming that the services are customary and reasonable, fee schedule compliance, out-of-network bill review, pharmacy review, and preferred provider organization repricing arrangements. Our medical bill review services can result in significant savings for our customers. Revenue for medical bill reviews is generated based on a set fee per medical bill reviewed and a percentage of savings of the preferred provider organization (PPO) discounts. Hospital bill review services generate revenue on a percentage of savings off of the hospital bill, usually with a negotiated cap.

 

Utilization review

 

Utilization review is the review of medical treatment requests by providers to provide a safeguard for employers and injured employees against unnecessary or inappropriate medical treatment from the perspective of medical necessity, quality of care, appropriateness of decision-making, and timeliness of treatment. Its purpose is to reduce employer liability for medical costs that are not medically appropriate or approved by the relevant medical and legal authorities and the payor. We generate revenue when we receive a referral for a request for authorization of treatment from a claims adjuster. We bill by the number of treatment requests and the level of expertise of the reviewer required to approve, modify, or deny the request.

 

Medical case management

 

Medical case management oversees the injured employees’ medical treatment to ensure that it progresses to a resolution and assures treatment plans are aligned from a medical perspective. Medical oversight is a collaborative process that assesses, evaluates, coordinates, implements and monitors medical treatment plans and the options and services required to meet an injured worker’s health needs. Our medical case management services are performed by nurses who are credentialed by the state and have expertise in various clinical areas and backgrounds in workers’ compensation matters. We work to manage the number of nurses in our program to maintain our ratio of claims per nurse at a level that ensures timely and appropriate medical care is given to the injured worker and facilitates faster claim closures for our customers.

 

We also offer employee advocate services, which is similar to medical case management in that it utilizes our medical case managers who provide similar services; however, the medical case manager is an advocate of the employee. We generate revenue from these services when we receive a workers’ compensation claim and a medical case manager is assigned to oversee the injured workers’ medical treatment, with billing based on the number of hours a medical case manager works on the claim.

 

Other

 

Other revenue consists of revenue derived from network access fees charged for network access for preferred provider organizations, ancillary legal support services, Medicare set-aside, and workers’ compensation carve-out services.

 

The following table sets forth, for the quarters ended March 31, 2024 and 2023, respectively, the percentage each revenue item identified in our unaudited condensed consolidated financial statements contributed to total revenues during the respective period.

 

   

2024

   

2023

 

HCO

    21 %     21 %

MPN

    11 %     10 %

Medical bill review

    7 %     7 %

Utilization review

    35 %     34 %

Medical case management

    24 %     25 %

Other

    2 %     3 %

 

 

Expense

 

Consulting fees

 

Consulting fees include fees we pay to third parties for IT, financial, marketing, lobbying, and in-house legal services related to the various services we offer.

 

Salaries and wages

 

Salaries and wages reflect employment-related compensation we pay to our employees, payroll processing, payroll taxes and commissions.

 

Professional fees

 

Professional fees include fees we pay to third parties to provide medical consulting, field medical case management, and board of directors’ fees for board meetings, as well as legal, accounting, and other professional services fees.

 

Insurance

 

Insurance expenses are comprised primarily of health insurance benefits offered to our employees, directors’ and officers’ liability insurance, cyber security, workers’ compensation, and business liability coverage.

 

Outsource service fees

 

Outsource service fees consist of costs incurred by our subsidiaries by partially outsourcing utilization review, medical bill review, administrative services for medical case management and HCO, and Medicare set-aside services, and typically tend to fluctuate in correlation with customer demand for those services.

 

Data maintenance fees

 

Data maintenance fees include fees we pay to a third party to process HCO annual and new hire employee enrollments and MPN notifications. HCO employee enrollment and MPN notification fees fluctuate throughout the year because of the varied timing of customer enrollment into our HCO program, the number of employees our customers have in their workforce, the number of new hires throughout the year, and the number of new workers’ compensation claims.

 

General and administrative

 

General and administrative expenses consist primarily of dues and subscriptions, IT enhancement, meals, travel, and entertainment, office rent, telephone, vacation expense, licenses and permits, miscellaneous, advertising and marketing, auto expenses, bank charges and fees, education, parking, postage and delivery, shareholders’ expense, equipment repairs and office supplies.

 

The following table sets forth, for the quarters ended March 31, 2024 and 2023, respectively, the percentage each expense item identified in our unaudited condensed consolidated financial statements contributed to total expenses during the respective period.

 

   

2024

   

2023

 

Depreciation

    1 %     1 %

Bad debt provision

    - %     - %

Consulting fees

    5 %     4 %

Salaries and wages

    55 %     54 %

Professional fees

    7 %     6 %

Insurance

    6 %     7 %

Outsource service fees

    14 %     14 %

Data maintenance fees

    1 %     3 %

General and administrative

    11 %     11 %

 

 

Results of Operations

 

Comparison of the three months ended March 31, 2024 and 2023

 

The following represents selected components of our consolidated results of operations for the three-month periods ended March 31, 2024 and 2023, respectively, together with changes from period-to-period:

 

   

For three months ended March 31,

                 
   

2024

   

2023

   

Amount Change

   

% Change

 

Revenues:

                               

HCO

  $ 287,295     $ 278,322     $ 8,973       3 %

MPN

    147,981       129,094       18,887       15 %

Medical bill review

    99,988       89,785       10,203       11 %

Utilization review

    498,654       445,712       52,942       12 %

Medical case management

    335,167       332,373       2,794       1 %

Other

    28,746       37,357       (8,611 )     (23 %)

Total revenues

    1,397,831       1,312,643       85,188       6 %
                                 

Expenses:

                               

Depreciation

    9,427       9,379       48       1 %

Bad debt provision

    36       230       (194 )     (84 %)

Consulting fees

    61,399       56,254       5,145       9 %

Salaries and wages

    672,054       662,224       9,830       1 %

Professional fees

    85,493       73,102       12,391       17 %

Insurance

    79,456       83,481       (4,025 )     (5 %)

Outsource service fees

    168,205       177,759       (9,554 )     (5 %)

Data maintenance

    10,732       34,002       (23,270 )     (68 %)

General and administrative

    135,836       133,756       2,080       2 %

Total expenses

    1,222,638       1,230,187       (7,549 )     (1 %)
                                 

Income from operations

    175,193       82,456       92,737       112 %
                                 

Other income:

                               

Interest income

    99,245       99,816       (571 )     (1 %)

Total other income

    99,245       99,816       (571 )     (1 %)
                                 

Income before taxes

    274,438       182,272       92,166       51 %

Income tax provision

    (77,035 )     (51,163 )     25,872       51 %
                                 

Net income

  $ 197,403     $ 131,109     $ 66,294       51 %

 

Revenue

 

HCO

 

During the three-month period ended March 31, 2024, HCO revenue increased 3%, compared to the same period in the prior year. The increase in HCO revenue was attributable to a 9% increase in revenue from monthly program administration fees and a 90% increase in employee notification fees as a result in increased customer employee headcounts. The increase was partially offset by a 9% decrease in claim network fees as a result of fewer claims.

 

 

MPN

 

MPN revenue for the three-month period ended March 31, 2024, increased by 15%, compared to the same period in the prior year. The increase in revenue was attributable to a 20% increase in claim network fee revenue as a result of an increase in the number of claims. Monthly MPN program administration fees increased 11% as a result of the addition of a new customer and an increase in our customers’ employee headcount, from which the program administration fees are based. MPN custom network fees increased 68% as a result of adding a new customer.

 

Medical bill review

 

During the three-month period ended March 31, 2024, medical bill review revenue increased by 11%, compared to the same period in the prior year. The increase was due to an increase in hospital and non-hospital bills reviewed with existing customers, partially offset by the loss of a customer in the third quarter of fiscal year 2023.

 

Utilization review

 

During the three-month period ended March 31, 2024, utilization review revenue increased 12%, compared to the same period in the prior year. The increase in utilization review revenue was due to increases in utilization reviews from existing customers, partially offset by the loss of a customer in the second quarter of fiscal year 2023.

 

Medical case management

 

During the three-month period ended March 31, 2024, medical case management revenue increased 1% compared to the same period in the prior year. The increase was attributable to a 209% increase in employee advocate revenue due to the expansion of the program from California to locations in six other states. However, the increase in employee advocate revenue was offset by a 12% decrease in other medical case management services revenue.

 

Other

 

Other revenue for the three-month period ended March 31, 2024, decreased 23%, compared to the same period in the prior year, largely due to a 77% decrease in Medicare set-aside referrals.

 

Expenses

 

Total expenses for the three-month period ended March 31, 2024, decreased 1%, compared to the same period in the prior year. The decrease was attributable to decreases in data maintenance, outsource service fees, insurance, and bad debt provision. The decreases were partially offset by increases in professional fees, consulting fees, salaries and wages, general and administrative expenses, and depreciation.

 

Consulting fees

 

During the three-month period ended March 31, 2024, consulting fees increased 9% compared to the three months ended March 31, 2023. The increase in consulting fees was primarily the result of fees incurred for financial consultation.

 

Professional fees

 

During the three-month period ended March 31, 2024, professional fees increased 17% compared to the three months ended March 31, 2023. The increase in professional fees was primarily the result of increases in accounting and other professional services.

 

 

Outsource service fees

 

During the three-month period ended March 31, 2024, outsource service fees decreased 5% compared to the three months ended March 31, 2023. The decrease in outsource service fees was attributable to decreases in outsource services for our HCO and MPN programs, Medicare set-aside, and utilization review, partially offset by increases in outsource service fees for medical bill review and certain medical case management services. The decrease in outsource service fees for our HCO and MPN programs is due to a project in our HCO department that required additional outsourcing during the first quarter of fiscal 2023, but which was completed during fiscal year 2023. Medicare set-asides outsource service fees decreased due to fewer requests from our customers for this service. Utilization review outsource service fees decreased due to the transition to a new vendor who charges lower rates for physician and specialty reviews. Medical bill review outsource service fees increased due to an increase in the number of medical bills reviewed. Medical case management outsource service fees increased due to an increase in field case management referrals. We anticipate that our outsourcing and related fees will continue to correspond with the level of medical bill review, utilization review, certain medical case management services, and Medicare set-aside services we provide in the future.

 

Data maintenance

 

During the three-month period ended March 31, 2024, data maintenance fees decreased 68% compared to the three months ended March 31, 2023. This decrease is largely attributable to the timing of when we incurred this expense for one of our customers for enrollment into our HCO and correlated data maintenance fees. We incurred this customer’s expense in the first quarter 2023, but it was not incurred until after the first quarter of 2024. However, we still expect a similar amount to be incurred in the second quarter of 2024 and data maintenance fees will similarly increase when comparing the second quarters of 2023 and 2024, respectively. We expect similar future fluctuations of data maintenance fees for comparable periods when the timing of incurring this expense does not align between such periods.

 

General and administrative

 

General and administrative expenses decreased by 2% during the three-month period ended March 31, 2024, compared to the three months ended March 31, 2023. The decrease was primarily due to decreases in vacation expenses, licenses and permits, telephone, bank charges and fees, parking, shareholders’ expenses, postage and delivery, and equipment/repairs. The decreases were partially offset by increases in IT enhancement, advertising and marketing, dues and subscriptions, meals/travel, miscellaneous, auto expenses, rent expense – office, and office supplies.

 

Income from Operations

 

During the three-month period ended March 31, 2024, we recognized a 6% increase in total revenue and a 1% decrease in total expenses. As a result, our income from operations increased $92,737, or 112%, when compared to the three months ended March 31, 2023.

 

Other Income

 

During the three-month period ended March 31, 2024, we had non-cash interest income of $99,245 from our investments in U.S. Treasury bills which mature on June 8, 2024; compared to non-cash interest income of $99,816 for the three-month period ended March 31, 2023, which matured on June 8, 2023.

 

Income Tax Provision

 

We realized an increase in our income tax provision of $25,872, or 51%, during the three-month period ended March 31, 2024, compared to the same period in the prior year, because of the increase in our income from operations.

 

Net Income

 

During the three-month period ended March 31, 2024, we realized a 6% increase in total revenues, a 1% decrease in total expenses, and a 51% increase in our provision for income tax when compared to the same period in the prior year. As a result, we realized net income of $197,403, a 51% increase in net income during the three-month period ended March 31, 2024.

 

 

Liquidity and Capital Resources

 

Liquidity is a measurement of our ability to meet our potential cash requirements for general business purposes. We consistently monitor our liquidity and financial position and take actions management believes are in the best interest of the Company and its shareholders to ensure the long-term financial viability of the Company. Historically, we have realized positive cash flows from operating activities, which, coupled with positive reserves of cash on hand, have been used to fund our operating expenses and obligations. We continue our efforts to keep operating expenses low by maintaining a relatively small office and having a largely remote workforce; though some of those savings are used on our continued need for IT and IT security enhancements.

 

During the first quarter of 2024, we realized net income of $197,403 as a result of non-cash interest income from our investment in U.S. Treasury bills and income from operations during that period. As of March 31, 2024, we had $2,839,036 cash on hand compared to $2,565,992 at December 31, 2023. The $273,044 increase in cash on hand was the result of net cash provided by our operating activities, partially offset by net cash used in investing and financing activities.

 

Management currently believes that absent (i) the loss of a major customer, (ii) increases in or sustained inflation, or (iii) an increased or longer-term downturn in the general economy, cash on hand and anticipated revenues from operations will be sufficient to cover our operating expenses for at least the next twelve months.

 

We currently have planned certain capital expenditures to replace our laptops and ancillary devices due to their age and as part of our ongoing continuity plan. We anticipate investing activities will continue throughout 2024 as we replace aging software, computer equipment, and further enhance our IT security. We anticipate these costs will be significant, but believe we have adequate cash on hand to cover these expenses. We do not anticipate these expenditures will require us to seek outside sources of funding.

 

We intend to continue to pursue potential acquisition transactions that, if additional cash on hand were needed for such transaction, we would either need to condition closing upon maturity of our investments, if applicable, or seek alternate financing, or a combination of those approaches. We may also seek growth through organic development of new lines of business or expansion of existing offerings. Depending upon the nature of the opportunities we identify, such acquisitions or expansion could require greater capital resources than we currently possess. Should we need additional capital resources, we could seek to obtain such through debt and/or equity financing. We do not currently possess an institutional source of financing and there is no assurance that we could be successful in obtaining equity or debt financing when needed on favorable terms, or at all. We could also use shares of our capital stock as consideration for a business acquisition transaction, but there is also no assurance that there would be significant interest in our capital stock by a potential seller or the market.

 

Cash Flow

 

During the three months ended March 31, 2024, cash was primarily used to fund operations. We had a net increase in cash of $273,044 during the three months ended March 31, 2024. See below for additional discussion and analysis of cash flow.

 

   

For the three months ended March 31,

 
   

2024

(unaudited)

   

2023

(unaudited)

 
                 

Net cash provided by (used in) operating activities

  $ 290,948     $ (41,382 )

Net cash used in investing activities

    (3,749 )     (209 )

Net cash provided by financing activities

    (14,155 )     -  
                 

Net (decrease) increase in cash

  $ 273,044     $ (41,591 )

 

For the three months ended March 31, 2024, net cash provided by operating activities was $290,948, whereas for the three months ended March 31, 2023, net cash used by operating activities was $41,382; an increase of $332,330. The $332,330 increase in cash flow from operations during the first quarter of 2024 was the result of realizing an increase in net income coupled with increases in prepaid expenses, unearned revenue, and income tax payable, partially offset by decreases in accounts receivable, accounts payable, and accrued expenses. During the three-month periods ended March 31, 2024 and 2023, noncash interest earned on our investments was $99,245 and $99,816, respectively.

 

 

Net cash used in investing activities was $3,749 and $209 for the three-month periods ended March 31, 2024 and 2023, respectively. The increase in net cash used in investing activities during the first quarter of 2024 was the result of our purchases of computer equipment. We expect net cash used in investing activities to increase through 2024 as we plan to update our current computer equipment.

 

During the three months ended March 31, 2024, net cash used in financing activities was $14,155, which was the amount paid during that quarter of the remaining dividends payable from the Company’s June 2023 one-time cash dividend of the $1,281,600. The remaining amount payable for the dividend as of March 31, 2024, is $57,858. We did not engage in any financing activities during the three-month period ended March 31, 2023.

 

Off-Balance Sheet Financing Arrangements

 

As of March 31, 2024, we had no off-balance sheet financing arrangements.

 

Inflation

 

We experience pricing pressures in the form of competitive pricing. Insurance carriers and third-party administrators compete against us for customers by offering bundled claims administration services with their own managed care services at a lower rate. We are also impacted by rising costs for certain inflation-sensitive operating expenses such as labor and employee benefits and facility leases. We believe that these impacts can be material to our revenues or net income. Some of our customers are public entities which contract with us at a fixed price for the term of the contract. Increases in labor and employee benefits can reduce our profit margin over the term of these contracts. See also “the effects of inflation may have a disproportionate impact on our business” under Part I, Item 1A Risk Factors of our Annual Report.

 

For more detailed information about our critical accounting estimates related to us and our business, see critical accounting estimates” under Part II, Item 7 Managements Discussion and Analysis of Financial Condition and Results of Operations of our Annual Report.

 

Item 3. Quantitative and Qualitative Disclosures about Market Risk

 

Smaller reporting companies are not required to provide this information.

 

Item 4. Controls and Procedures

 

Evaluation of Disclosure Controls and Procedures

 

We maintain “disclosure controls and procedures,” as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act, which are controls and other procedures that are designed to provide reasonable assurance that information required to be disclosed by a company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by a company in the reports that it files or submits under the Exchange Act is accumulated and communicated to the company’s management, including its principal executive and principal financial officers, as appropriate to allow timely decisions regarding required disclosure.

 

Our management, with the participation of our principal executive officer and principal financial officer, conducted an evaluation of the effectiveness of our disclosure controls and procedures as of the end of the period covered by this quarterly report. Based on the evaluation of our disclosure controls and procedures as of March 31, 2024, the end of the period covered by this quarterly report, our Chief Executive Officer and principal financial officer concluded that our disclosure controls and procedures were effective at a reasonable assurance level.

 

Changes in Internal Control over Financial Reporting

 

There were no changes in our internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the quarter ended March 31, 2024, that materially affected or are reasonably likely to materially affect, our internal control over financial reporting.

 

 

 

PART II. OTHER INFORMATION

Item 1A. Risk Factors

 

Management does not believe there have been any material changes to the risk factors listed under Part I, Item 1A Risk Factors of our Annual Report.

 

Item 5. Other Information

 

During the quarter ended March 31, 2024, none of our directors or executive officers adopted, modified or terminated any contract, instruction or written plan for the purchase or sale of our securities that was intended to satisfy the affirmative defense conditions of Rule 10b5-1(c) or any “non-Rule 10b5-1 trading arrangement” as defined in Item 408(c) of Regulation S-K.

 

Item 6. Exhibits

 

Exhibits. The following exhibits are filed or furnished, as applicable, as part of this quarterly report:

 

Exhibit Number

 

Title of Document

 

 

 

Exhibit 3.1

 

Articles of Incorporation and Amendments thereto(1)

Exhibit 3.2

 

Bylaws(1)

Exhibit 3.3

 

Bylaws(2)

Exhibit 3.4

 

Articles of Amendment to Articles of Incorporation to effect 1 share for 50 shares reverse split(3)

Exhibit 3.5

 

Articles of Amendment to Articles of Incorporation to effect 2.5 shares for 1 share forward split(3)

Exhibit 3.6

 

Certificate of Designation of Rights, Privileges and Preferences of Series A Convertible Preferred Stock(4)

Exhibit 3.7

 

Articles of Amendment to Articles of Incorporation to affect four-shares-for-one-share forward split(5)

Exhibit 3.8

 

Articles of Amendment to Articles of Incorporation, dated December 27, 2019, including Amended Certification of Designation of Rights, Privileges and Preferences of Series A Convertible Preferred Stock to affect a four-shares-for-one-share forward stock split(6)

Exhibit 31.1

 

Certification of Principal Executive Officer pursuant to Rule 13a-14(a) as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002*

Exhibit 31.2

 

Certification of Principal Financial Officer pursuant to Rule 13a-14(a) as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002*

Exhibit 32

 

Certification pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*

Exhibit 101

 

Pursuant to Rules 405 and 406 of Regulation S-T, the following information is formatted in iXBRL (Inline eXtensible Business Reporting Language): (i) the Unaudited Condensed Consolidated Balance Sheets as March 31, 2024 and December 31, 2023, (ii) the Unaudited Condensed Consolidated Statements of Operations for the three months ended March 31, 2024 and 2023, (iii) the Unaudited Condensed Consolidated Statements of Stockholder’s Equity for the three months ended March 31, 2024 and 2023 (iv) the Unaudited Condensed Consolidated Statements of Cash Flows for the three months ended March 31, 2024 and 2023, and (v) Notes to the Unaudited Condensed Consolidated Financial Statements, and (vi) the cover page.*

Exhibit 104

 

Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)

 

* Filed or furnished herewith, as applicable.

(1) Incorporated by reference to Registrant’s Registration Statement on Form 10-SB as filed with the Commission on September 19, 2002.

(2) Incorporated by reference to Registrant’s Registration Statement on Form 10-SB/A-2 as filed with the Commission on July 13, 2004.

(3) Incorporated by reference to Registrant’s Definitive Proxy Statement on Schedule 14A as filed with the Commission on March 13, 2008.

(4) Incorporated by reference to Registrant’s Current Report on Form 8-K as filed with the Commission on November 22, 2016.

(5) Incorporated by reference to Registrant’s Current Report on Form 8-K as filed with the Commission on March 27, 2018.

(6) Incorporated by reference to Registrant’s Current Report on Form 8-K as filed with the Commission on January 2, 2020.

 

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this quarterly report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 

 

PACIFIC HEALTH CARE ORGANIZATION, INC.

 

 

 

 

Date:

May 13, 2024

/s/ Tom Kubota

 

 

 

Tom Kubota

Chief Executive Officer, President and Chairman of the Board (Principal Executive, Financial and Accounting Officer)

 

 

 

22
NONE false --12-31 Q1 0001138476 0001138476 2024-01-01 2024-03-31 0001138476 2024-05-13 0001138476 2024-03-31 0001138476 2023-12-31 0001138476 us-gaap:SeriesAPreferredStockMember 2024-03-31 0001138476 us-gaap:SeriesAPreferredStockMember 2023-12-31 0001138476 pfho:HCOMember 2024-01-01 2024-03-31 0001138476 pfho:HCOMember 2023-01-01 2023-03-31 0001138476 pfho:MPNMember 2024-01-01 2024-03-31 0001138476 pfho:MPNMember 2023-01-01 2023-03-31 0001138476 pfho:MedicalBillReviewMember 2024-01-01 2024-03-31 0001138476 pfho:MedicalBillReviewMember 2023-01-01 2023-03-31 0001138476 pfho:UtilizationReviewMember 2024-01-01 2024-03-31 0001138476 pfho:UtilizationReviewMember 2023-01-01 2023-03-31 0001138476 pfho:MedicalCaseManagementMember 2024-01-01 2024-03-31 0001138476 pfho:MedicalCaseManagementMember 2023-01-01 2023-03-31 0001138476 pfho:OtherRevenuesMember 2024-01-01 2024-03-31 0001138476 pfho:OtherRevenuesMember 2023-01-01 2023-03-31 0001138476 2023-01-01 2023-03-31 0001138476 us-gaap:PreferredStockMember 2022-12-31 0001138476 us-gaap:CommonStockMember 2022-12-31 0001138476 us-gaap:AdditionalPaidInCapitalMember 2022-12-31 0001138476 us-gaap:RetainedEarningsMember 2022-12-31 0001138476 2022-12-31 0001138476 us-gaap:RetainedEarningsMember 2023-01-01 2023-03-31 0001138476 us-gaap:PreferredStockMember 2023-03-31 0001138476 us-gaap:CommonStockMember 2023-03-31 0001138476 us-gaap:AdditionalPaidInCapitalMember 2023-03-31 0001138476 us-gaap:RetainedEarningsMember 2023-03-31 0001138476 2023-03-31 0001138476 us-gaap:PreferredStockMember 2023-12-31 0001138476 us-gaap:CommonStockMember 2023-12-31 0001138476 us-gaap:AdditionalPaidInCapitalMember 2023-12-31 0001138476 us-gaap:RetainedEarningsMember 2023-12-31 0001138476 us-gaap:RetainedEarningsMember 2024-01-01 2024-03-31 0001138476 us-gaap:PreferredStockMember 2024-03-31 0001138476 us-gaap:CommonStockMember 2024-03-31 0001138476 us-gaap:AdditionalPaidInCapitalMember 2024-03-31 0001138476 us-gaap:RetainedEarningsMember 2024-03-31 0001138476 pfho:CustomerAMember us-gaap:AccountsReceivableMember us-gaap:CustomerConcentrationRiskMember 2024-01-01 2024-03-31 0001138476 pfho:CustomerAMember us-gaap:AccountsReceivableMember us-gaap:CustomerConcentrationRiskMember 2023-01-01 2023-12-31 0001138476 pfho:CustomerBMember us-gaap:AccountsReceivableMember us-gaap:CustomerConcentrationRiskMember 2024-01-01 2024-03-31 0001138476 pfho:CustomerBMember us-gaap:AccountsReceivableMember us-gaap:CustomerConcentrationRiskMember 2023-01-01 2023-12-31 0001138476 pfho:CustomerCMember us-gaap:AccountsReceivableMember us-gaap:CustomerConcentrationRiskMember 2024-01-01 2024-03-31 0001138476 pfho:CustomerCMember us-gaap:AccountsReceivableMember us-gaap:CustomerConcentrationRiskMember 2023-01-01 2023-12-31 0001138476 pfho:CustomerAMember us-gaap:SalesRevenueNetMember us-gaap:CustomerConcentrationRiskMember 2024-01-01 2024-03-31 0001138476 pfho:CustomerAMember us-gaap:SalesRevenueNetMember us-gaap:CustomerConcentrationRiskMember 2023-01-01 2023-12-31 0001138476 pfho:CustomerBMember us-gaap:SalesRevenueNetMember us-gaap:CustomerConcentrationRiskMember 2024-01-01 2024-03-31 0001138476 pfho:CustomerBMember us-gaap:SalesRevenueNetMember us-gaap:CustomerConcentrationRiskMember 2023-01-01 2023-12-31 0001138476 pfho:CustomerCMember us-gaap:SalesRevenueNetMember us-gaap:CustomerConcentrationRiskMember 2024-01-01 2024-03-31 0001138476 pfho:CustomerCMember us-gaap:SalesRevenueNetMember us-gaap:CustomerConcentrationRiskMember 2023-01-01 2023-12-31 0001138476 2023-12-28 0001138476 2023-01-01 2023-12-31 0001138476 2023-01-01 2023-06-30 0001138476 2023-06-05 0001138476 us-gaap:DividendDeclaredMember 2024-03-31 xbrli:shares iso4217:USD iso4217:USD xbrli:shares xbrli:pure

 

EXHIBIT 31.1

 

CERTIFICATION OF PRINCIPAL EXECUTIVE OFFICER

Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

 

I, Tom Kubota, certify that:

 

1) I have reviewed this quarterly report on Form 10-Q of Pacific Health Care Organization, Inc.:

 

2) Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

 

3) Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

 

4) The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and we have:

 

 

(a)

Designed such disclosure controls and procedures or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 

 

(b)

Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

 

(c)

Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures as of the end of the period covered by this report based on such evaluation; and

 

 

(d)

Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal controls over financial reporting; and

 

5) The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

 

 

(a)

All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

 

 

(b)

Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

       

Date: May 13, 2024

By:

/s/ Tom Kubota

 
   

Tom Kubota

Chief Executive Officer

 

 

 

 

EXHIBIT 31.2

 

CERTIFICATION OF PRINCIPAL FINANCIAL OFFICER

Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

 

I, Tom Kubota, certify that:

 

1) I have reviewed this quarterly report on Form 10-Q of Pacific Health Care Organization, Inc.:

 

2) Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

 

3) Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

 

4) The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and we have:

 

 

(a)

Designed such disclosure controls and procedures or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 

 

(b)

Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

 

(c)

Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures as of the end of the period covered by this report based on such evaluation; and

 

 

(d)

Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal controls over financial reporting; and

 

5) The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

 

 

(a)

All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

 

 

(b)

Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

       

Date: May 13, 2024

By:

/s/ Tom Kubota

 
   

Tom Kubota

Principal Financial Officer

 

 

 

 

 

EXHIBIT 32.1

 

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT BY

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

 

In connection with the quarterly report on Form 10-Q of Pacific Health Care Organization, Inc. (the “Company”) for the quarter ended March 31, 2024, as filed with the Securities and Exchange Commission on the date hereof (the “Report”),the undersigned hereby certifies, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to the best of his knowledge:

 

 

(1)

The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

 

 

(2)

The information contained in the Report fairly presents, in all material respects, the financial condition and result of operations of the Company.

 

       

Date: May 13, 2024

By:

/s/ Tom Kubota

 
   

Tom Kubota

Chief Executive Officer and Principal Financial Officer

 

 

 

 

 
v3.24.1.1.u2
Cover - shares
3 Months Ended
Mar. 31, 2024
May 13, 2024
Document Information [Line Items]    
Document Type 10-Q  
Document Quarterly Report true  
Document Transition Report false  
Entity Interactive Data Current Yes  
Amendment Flag false  
Document Period End Date Mar. 31, 2024  
Document Fiscal Year Focus 2024  
Document Fiscal Period Focus Q1  
Entity Information [Line Items]    
Entity Registrant Name PACIFIC HEALTH CARE ORGANIZATION, INC.  
Entity Central Index Key 0001138476  
Entity File Number 000-50009  
Entity Tax Identification Number 87-0285238  
Entity Incorporation, State or Country Code UT  
Current Fiscal Year End Date --12-31  
Entity Current Reporting Status Yes  
Entity Shell Company false  
Entity Filer Category Non-accelerated Filer  
Entity Small Business true  
Entity Emerging Growth Company false  
Entity Contact Personnel [Line Items]    
Entity Address, Address Line One 19800 MacArthur Boulevard, Suites 306 & 307  
Entity Address, City or Town Irvine  
Entity Address, State or Province CA  
Entity Address, Postal Zip Code 92612  
Entity Phone Fax Numbers [Line Items]    
City Area Code 949  
Local Phone Number 721-8272  
Entity Listings [Line Items]    
Title of 12(b) Security None  
No Trading Symbol Flag true  
Security Exchange Name NONE  
Entity Common Stock, Shares Outstanding   12,800,000
v3.24.1.1.u2
Condensed Consolidated Balance Sheets - USD ($)
Mar. 31, 2024
Dec. 31, 2023
Current Assets    
Cash $ 2,839,036 $ 2,565,992
Investments 7,976,997 7,877,752
Accounts receivable (net of allowance $32,850 and $32,814) 879,119 1,020,580
Deferred tax asset 38,871 38,871
Prepaid expenses 179,879 179,702
Total current assets 11,913,902 11,682,897
Property and Equipment, net    
Computer equipment 259,532 255,783
Furniture and fixtures 21,620 21,620
Total property and equipment 281,152 277,403
Less: accumulated depreciation and amortization (209,436) (200,009)
Net property and equipment 71,716 77,394
Operating lease right-of-use assets, net 46,890 56,489
Other assets 7,110 7,110
Total Assets 12,039,618 11,823,890
Current Liabilities    
Accounts payable 148,069 159,789
Accrued expenses 336,185 367,609
Income tax payable 373,487 296,452
Dividends payable 94,858 109,013
Operating lease liabilities, current portion 34,920 44,519
Unearned revenue 39,107 30,919
Total current liabilities 1,026,626 1,008,301
Long Term Liabilities    
Operating lease liabilities, long term portion 11,970 11,970
Total Liabilities 1,038,596 1,020,271
Commitments and Contingencies 0 0
Stockholders’ Equity    
Convertible preferred stock, $0.001 par value, 5,000,000 shares authorized of which 40,000 shares designated as Series A preferred and 16,000 shares issued and outstanding 16 16
Common stock, $0.001 par value, 800,000,000 shares authorized, 12,800,000 shares issued and outstanding 12,800 12,800
Additional paid-in capital 416,057 416,057
Retained earnings 10,572,149 10,374,746
Total stockholders’ equity 11,001,022 10,803,619
Total Liabilities and Stockholders’ Equity $ 12,039,618 $ 11,823,890
v3.24.1.1.u2
Condensed Consolidated Balance Sheets (Parentheticals) - USD ($)
Mar. 31, 2024
Dec. 31, 2023
Accounts receivable, allowance (in Dollars) $ 32,850 $ 32,814
Convertible Preferred stock, par value (in Dollars per share) $ 0.001 $ 0.001
Convertible Preferred stock, shares authorized 5,000,000 5,000,000
Convertible Preferred stock, shares issued 16,000 16,000
Convertible Preferred stock, shares outstanding 16,000 16,000
Common stock par value (in Dollars per share) $ 0.001 $ 0.001
Common stock, shares issued 12,800,000 12,800,000
Common stock, outstanding 12,800,000 12,800,000
Common stock, shares authorized 800,000,000 800,000,000
Series A Preferred Stock [Member]    
Convertible Preferred stock, shares authorized 40,000 40,000
v3.24.1.1.u2
Condensed Consolidated Statements of Operations - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Revenues:    
Revenues $ 1,397,831 $ 1,312,643
Expenses:    
Depreciation and amortization 9,427 9,379
Bad debt provision 36 230
Consulting fees 61,399 56,254
Salaries and wages 672,054 662,224
Professional fees 85,493 73,102
Insurance 79,456 83,481
Outsource service fees 168,205 177,759
Data maintenance 10,732 34,002
General and administrative 135,836 133,756
Total expenses 1,222,638 1,230,187
Income from operations 175,193 82,456
Other income:    
Interest income 99,245 99,816
Total other income 99,245 99,816
Income before taxes 274,438 182,272
Income tax provision (77,035) (51,163)
Net income $ 197,403 $ 131,109
Basic earnings per share:    
Earnings per share amount (in Dollars per share) $ 0.02 $ 0.01
Basic common shares outstanding (in Shares) 12,800,000 12,800,000
Fully diluted earnings per share:    
Earnings per share amount (in Dollars per share) $ 0.02 $ 0.01
Fully diluted common shares outstanding (in Shares) 12,816,000 12,816,000
HCO [Member]    
Revenues:    
Revenues $ 287,295 $ 278,322
MPN [Member]    
Revenues:    
Revenues 147,981 129,094
Medical bill review [Member]    
Revenues:    
Revenues 99,988 89,785
Utilization review [Member]    
Revenues:    
Revenues 498,654 445,712
Medical case management [Member]    
Revenues:    
Revenues 335,167 332,373
Other Revenues [Member]    
Revenues:    
Revenues $ 28,746 $ 37,357
v3.24.1.1.u2
Condensed Consolidated Statements of Stockholders' Equity - USD ($)
Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Balance at Dec. 31, 2022 $ 16 $ 12,800 $ 416,057 $ 10,888,418 $ 11,317,291
Balance (in Shares) at Dec. 31, 2022 16,000 12,800,000      
Net income       131,109 131,109
Balance at Mar. 31, 2023 $ 16 $ 12,800 416,057 11,019,527 11,448,400
Balance (in Shares) at Mar. 31, 2023 16,000 12,800,000      
Balance at Dec. 31, 2023 $ 16 $ 12,800 416,057 10,374,746 10,803,619
Balance (in Shares) at Dec. 31, 2023 16,000 12,800,000      
Net income       197,403 197,403
Balance at Mar. 31, 2024 $ 16 $ 12,800 $ 416,057 $ 10,572,149 $ 11,001,022
Balance (in Shares) at Mar. 31, 2024 16,000 12,800,000      
v3.24.1.1.u2
Condensed Consolidated Statements of Cash Flows - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Statement of Cash Flows [Abstract]    
Net income $ 197,403 $ 131,109
Depreciation 9,427 9,379
Bad debt provision 36 230
Noncash interest on investments (99,245) (99,816)
Changes in operating assets and liabilities:    
Decrease (increase) in accounts receivable 141,425 (62,971)
(Increase) decrease in prepaid expenses (177) 5,157
Increase in other assets 0 (508)
(Decrease) in accounts payable (11,720) (35,700)
(Decrease) in accrued expenses (31,424) (44,988)
Increase in unearned revenue 8,188 5,563
Increase in income tax payable 77,035 51,163
Net cash provided by (used in) operating activities 290,948 (41,382)
Cash flows from investing activities:    
Purchase of furniture and office equipment (3,749) (209)
Net cash used in investing activities (3,749) (209)
Cash flows from financing activities:    
Issuance of cash dividend (14,155) 0
Net cash used in financing activities (14,155) 0
Net increase (decrease) in cash 273,044 (41,591)
Cash at beginning of period 2,565,992 2,036,432
Cash at end of period 2,839,036 1,994,841
Cash paid for:    
Interest 0 0
Income taxes 138,000 0
Non-cash investing and financing activities:    
Dividends payable 57,858 0
Initial recognition of operating lease right-of-use assets and operating lease liabilities $ 46,890 $ 41,198
v3.24.1.1.u2
BASIS OF FINANCIAL STATEMENT PRESENTATION
3 Months Ended
Mar. 31, 2024
Accounting Policies [Abstract]  
Basis of Presentation and Significant Accounting Policies [Text Block]

NOTE 1 - BASIS OF FINANCIAL STATEMENT PRESENTATION

 

The accompanying unaudited condensed consolidated financial statements have been prepared by the Company pursuant to the rules and regulations of the Securities and Exchange Commission (the “Commission”) and in accordance with accounting principles generally accepted in the United States (“GAAP”). Certain information and footnote disclosures normally included in consolidated financial statements have been condensed or omitted in accordance with GAAP rules and regulations. The information furnished in these unaudited condensed consolidated financial statements includes normal recurring adjustments and reflects all adjustments, which, in the opinion of management, are necessary for a fair presentation of such financial statements. The preparation of condensed consolidated financial statements in accordance with GAAP requires management to make estimates and assumptions that affect both the recorded values of assets and liabilities at the date of the condensed consolidated financial statements and the revenues recognized and expenses incurred during the reporting period. These estimates and assumptions affect the Company’s recognition of deferred expenses, bad debts, income taxes, the carrying value of its long-lived assets and its provision for certain contingencies. The reasonableness of these estimates and assumptions is evaluated continually based on a combination of historical and other information that comes to the Company’s attention that may vary its outlook for the future. While management believes the disclosures and information presented are adequate to make the information not misleading, the Company recommends these unaudited condensed consolidated financial statements be read in conjunction with its audited financial statements and notes thereto included in its annual report on Form 10-K for the year ended December 31, 2023. Operating results for the three months ended March 31, 2024, are not necessarily indicative of the results to be expected for the year ending December 31, 2024.

 

Principles of Consolidation — The accompanying unaudited condensed consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries. Intercompany transactions and balances have been eliminated in consolidation.

 

Basis of Accounting — The Company uses the accrual method of accounting in accordance with accounting principles generally accepted in the United States for the periods ended March 31, 2024 and 2023.

 

Revenue Recognition — The Company recognizes revenue in accordance with ASU 2014-09, “Revenue from Contracts with Customers (Topic 606).” The core principle underlying Topic 606 is that the Company will recognize revenue to represent the transfer of goods and services to customers in an amount that reflects the consideration to which the Company expects to be entitled in such exchange. This will require the Company to identify contractual performance obligations and determine whether revenue should be recognized at a point in time or over time, based on when control of goods and services transfers to a customer.

 

ASC 606 requires the use of a five-step model to recognize revenue from customer contracts. The five-step model requires that the Company (i) identify the contract with the customer, (ii) identify the performance obligations in the contract, (iii) determine the transaction price, including variable consideration to the extent that it is probable that a significant future reversal will not occur, (iv) allocate the transaction price to the respective performance obligations in the contract, and (v) recognize revenue when (or as) the Company satisfies the performance obligation. Revenues are generated as services are provided to the customer based on the sales price agreed and collected. The Company recognizes revenue as the time is worked or as units of production are completed, which is when the revenue is earned and realized. Labor costs are recognized as the costs are incurred.

 

The Company derives its revenue from fees charged for HCO notifications, HCO/MPN program administration, HCO/MPN custom networks, HCO/MPN claim network fees, medical bill review, utilization review services, medical case management and employee advocate services, Medicare set-asides, and network access. These services are billed individually as separate components to our customers. Services from which we generate fees include monthly and/or annual HCO and/or MPN administration, claim and network access, medical bill review, medical case management, employee advocate, utilization review, workers’ compensation carve-outs, and Medicare set-aside.

 

The Company enters arrangements for bundled managed care, standalone services, or add-on ancillary services which include various units of accounting such as network solutions and patient management, and managed care. Such elements are considered separate units of accounting due to each element having value to the customer on a stand-alone basis and are billed separately. The selling price for each unit of accounting is determined using the contract price. When the Company’s customers purchase several services the pricing of the service sold is generally the same as if the services were sold on an individual basis. Revenue is recognized as the work is performed in accordance with the Company’s customer contracts. Based upon the nature of the Company’s services, bundled managed care elements are generally delivered in the same accounting period. The Company recognizes revenue for patient management services ratably over the life of the customer contract. Based upon prior experience in managed care, the Company estimates the deferral amount from when the customer’s claim is received to when the customer contract expires. Advance payments from subscribers and billings made in advance are recorded on the balance sheet as deferred revenue.

 

Accounts Receivable and Bad Debt Allowance – In the normal course of business the Company extends credit to its customers on a short-term basis. Although the credit risk associated with these customers is minimal, the Company routinely reviews its accounts receivable balances and makes provisions for doubtful accounts. The Company ages its receivables by invoice date. Management reviews bad debt reserves quarterly and reserves specific accounts as warranted or sets up a general reserve based on amounts over 90 days past due. When an account is deemed uncollectible, the Company charges off the receivable against the bad debt reserve. A considerable amount of judgment is required in assessing the realization of these receivables including the current creditworthiness of each customer and related aging of the past-due balances, including any billing disputes. To assess the collectability of these receivables, the Company performs ongoing credit evaluations of its customers’ financial condition. Through these evaluations, the Company may become aware of situations where a customer may not be able to meet its financial obligations due to deterioration of its financial viability, credit rating or bankruptcy. The allowance for doubtful accounts is based on the best information available to the Company and is reevaluated and adjusted as additional information is received. The Company evaluates the allowance based on historical write-off experience, the size of the individual customer balances, past-due amounts, and the overall national economy. At March 31, 2024 and December 31, 2023, bad debt reserves of $32,850 and $32,814, respectively, were maintained in a general reserve for certain balances over 90 days past due and potentially uncollectible accounts.

 

The percentages of the amounts due from major customers to total accounts receivable as of March 31, 2024 and December 31, 2023, are as follows:

 

   

3/31/2024

   

12/31/2023

 

Customer A

    21 %     23 %

Customer B

    12 %     17 %

Customer C

    11 %     - %

 

Significant Customers - The Company provides services to insurers, third-party administrators, self-administered employers, municipalities, and other industries. The Company is able to provide its full range of services to virtually any size employer in the state of California. Outside the state of California, the Company is able to provide utilization review, medical bill review and medical case management and employee advocate services.

 

During the periods ended March 31, 2024 and 2023, the Company had three customers, respectively, that individually accounted for more than 10% of its total sales. The following table sets forth the percentages of total sales attributable to those customers during those periods:

 

   

3/31/2024

   

3/31/2023

 

Customer A

    20 %     24 %

Customer B

    12 %     10 %

Customer C

    11 %     - %

 

Leases - The Company follows the guidance of ASC 842, Leases, which requires an entity to recognize a right-of-use asset and a lease liability for virtually all leases. The Company elected to exclude from its balance sheet the recognition of leases having a term of 12 months or less. Lease expense is recognized on a straight-line basis over the lease term. See Note 2 for further information regarding the Company’s leases.

v3.24.1.1.u2
OPERATING LEASES
3 Months Ended
Mar. 31, 2024
Disclosure Text Block [Abstract]  
Lessee, Operating Leases [Text Block]

NOTE 2 - OPERATING LEASES

 

The Company rents office space at 19800 MacArthur Boulevard, Suites 306 & 307, in Irvine, California. This lease was to expire as of March 31, 2024, but was renewed on December 28, 2023, for an additional 12-months, with a new expiration of March 31, 2025. The Company elected to exclude from its balance sheet the recognition of leases having a term of 12 months or less.

 

The components of lease expense and supplemental cash flow information related to leases are as follows:

 

   

Three Months Ended

   

Three Months Ended

 

Lease Cost

 

March 31, 2024

   

March 31, 2023

 

Operating lease cost (included in general and administrative in the Company’s consolidated statement of operations)

  $ 48,552     $ 42,660  
                 

Other Information

               

Cash paid for amounts included in the measurement of lease liabilities for the three months ended March 31, 2024

  $ 10,665     $ 9,903  

Weighted average remaining lease term – operating leases (in years)

 

1.00 year

   

1.00 year

 

Average discount rate – operating leases

    5.75 %     5.75 %

 

The supplemental balance sheet information related to leases for the period is as follows:

 

   

At March 31, 2024

   

At December 31, 2023

 

Operating leases

               

Remaining right-of-use assets

  $ 46,890     $ 56,489  

Short-term operating lease liabilities

  $ 34,920     $ 44,519  

Long-term operating lease liabilities

    11,970       11,970  

Total operating lease liabilities

  $ 46,890     $ 56,489  

 

Maturities of the Company’s undiscounted lease liabilities are as follows:

 

Year Ending

 

Operating Leases

 

2024

  $ 36,414  

2025

    12,138  

Total lease payments

    48,552  

Less: Imputed interest/present value discount

    1,662  

Present value of lease liabilities

  $ 46,890  

 

Lease expenses were $10,665 and $9,903 during the three-month periods ended March 31, 2024 and 2023, respectively.

v3.24.1.1.u2
SHAREHOLDERS' EQUITY
3 Months Ended
Mar. 31, 2024
Stockholders' Equity Note [Abstract]  
Equity [Text Block]

NOTE 3 - SHAREHOLDERS EQUITY

 

During the quarter ended June 30, 2023, our board of directors declared a special one-time cash dividend of $0.10 per share on each share of Company common stock outstanding at the record date of June 5, 2023. Pursuant to the rights provided in the Designation of Rights, Privileges and Preferences of Series A Preferred Stock dated December 27, 2019, holders of the Company’s Series A Preferred Stock participated in the dividend payment based on the number of shares of Series A Preferred Stock held on the record date. On the record date, June 5, 2023, we had 12,800,000 shares of common stock and 16,000 shares of Series A Preferred stock issued and outstanding.

 

As of March 31, 2024, we issued $1,281,600 in dividends with $57,858 of that amount remaining payable. This payable has been accrued and included in the dividends payable on the balance sheet.

v3.24.1.1.u2
SIGNIFICANT ACCOUNTING POLICIES
3 Months Ended
Mar. 31, 2024
Earnings Per Share [Abstract]  
Earnings Per Share [Text Block]

NOTE 4 - SIGNIFICANT ACCOUNTING POLICIES

 

Earnings Per Share of Common Stock

 

The computation of earnings per share of common stock is based on the weighted average number of shares outstanding at the date of these audited consolidated financial statements. The fully diluted earnings per share includes 16,000 shares of Series A convertible preferred stock.

 

   

For the Three Months Ended

March 31,

 
   

2024

   

2023

 

Basic Earnings per share:

               

Income (numerator)

  $ 197,403     $ 131,109  

Shares (denominator)

    12,800,000       12,800,000  

Per share amount

  $ 0.02     $ 0.01  

Fully Diluted Earnings per share:

               

Income (numerator)

  $ 197,403     $ 131,109  

Shares (denominator)

    12,816,000       12,816,000  

Per share amount

  $ 0.02     $ 0.01  
v3.24.1.1.u2
RECENTLY ISSUED ACCOUNTING STANDARDS
3 Months Ended
Mar. 31, 2024
Accounting Standards Update and Change in Accounting Principle [Abstract]  
Accounting Standards Update and Change in Accounting Principle [Text Block]

NOTE 5 - RECENTLY ISSUED ACCOUNTING STANDARDS

 

Recently Issued Accounting Standards

 

The Company has reviewed all recently issued, but not yet effective, accounting pronouncements and does not believe the future adoption of any such pronouncements will be expected to cause a material impact on its financial statements.

v3.24.1.1.u2
INCOME TAXES
3 Months Ended
Mar. 31, 2024
Income Tax Disclosure [Abstract]  
Income Tax Disclosure [Text Block]

NOTE 6 - INCOME TAXES

 

For the three months ended March 31, 2024, the Company recognized expense from income taxes of $77,035, representing an effective tax rate of 28.1%. The Company’s effective tax rate will generally differ from the U.S. Federal statutory rate of 21.0% due to state taxes, permanent items, and discrete items. For the three months ended March 31, 2023, the Company recognized expense from income taxes of $51,163. 

v3.24.1.1.u2
SUBSEQUENT EVENTS
3 Months Ended
Mar. 31, 2024
Subsequent Events [Abstract]  
Subsequent Events [Text Block]

NOTE 7 - SUBSEQUENT EVENTS

 

In accordance with ASC 855-10 Company management reviewed all material events through the date of issuance and has determined that there are no material subsequent events to report.

v3.24.1.1.u2
Pay vs Performance Disclosure - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Pay vs Performance Disclosure    
Net Income (Loss) $ 197,403 $ 131,109
v3.24.1.1.u2
Insider Trading Arrangements
3 Months Ended
Mar. 31, 2024
Trading Arrangements, by Individual  
Rule 10b5-1 Arrangement Adopted false
Non-Rule 10b5-1 Arrangement Adopted false
Rule 10b5-1 Arrangement Terminated false
Non-Rule 10b5-1 Arrangement Terminated false
v3.24.1.1.u2
Accounting Policies, by Policy (Policies)
3 Months Ended
Mar. 31, 2024
Accounting Policies [Abstract]  
Consolidation, Policy [Policy Text Block]

Principles of Consolidation — The accompanying unaudited condensed consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries. Intercompany transactions and balances have been eliminated in consolidation.

Basis of Accounting, Policy [Policy Text Block]

Basis of Accounting — The Company uses the accrual method of accounting in accordance with accounting principles generally accepted in the United States for the periods ended March 31, 2024 and 2023.

Revenue [Policy Text Block]

Revenue Recognition — The Company recognizes revenue in accordance with ASU 2014-09, “Revenue from Contracts with Customers (Topic 606).” The core principle underlying Topic 606 is that the Company will recognize revenue to represent the transfer of goods and services to customers in an amount that reflects the consideration to which the Company expects to be entitled in such exchange. This will require the Company to identify contractual performance obligations and determine whether revenue should be recognized at a point in time or over time, based on when control of goods and services transfers to a customer.

ASC 606 requires the use of a five-step model to recognize revenue from customer contracts. The five-step model requires that the Company (i) identify the contract with the customer, (ii) identify the performance obligations in the contract, (iii) determine the transaction price, including variable consideration to the extent that it is probable that a significant future reversal will not occur, (iv) allocate the transaction price to the respective performance obligations in the contract, and (v) recognize revenue when (or as) the Company satisfies the performance obligation. Revenues are generated as services are provided to the customer based on the sales price agreed and collected. The Company recognizes revenue as the time is worked or as units of production are completed, which is when the revenue is earned and realized. Labor costs are recognized as the costs are incurred.

The Company derives its revenue from fees charged for HCO notifications, HCO/MPN program administration, HCO/MPN custom networks, HCO/MPN claim network fees, medical bill review, utilization review services, medical case management and employee advocate services, Medicare set-asides, and network access. These services are billed individually as separate components to our customers. Services from which we generate fees include monthly and/or annual HCO and/or MPN administration, claim and network access, medical bill review, medical case management, employee advocate, utilization review, workers’ compensation carve-outs, and Medicare set-aside.

The Company enters arrangements for bundled managed care, standalone services, or add-on ancillary services which include various units of accounting such as network solutions and patient management, and managed care. Such elements are considered separate units of accounting due to each element having value to the customer on a stand-alone basis and are billed separately. The selling price for each unit of accounting is determined using the contract price. When the Company’s customers purchase several services the pricing of the service sold is generally the same as if the services were sold on an individual basis. Revenue is recognized as the work is performed in accordance with the Company’s customer contracts. Based upon the nature of the Company’s services, bundled managed care elements are generally delivered in the same accounting period. The Company recognizes revenue for patient management services ratably over the life of the customer contract. Based upon prior experience in managed care, the Company estimates the deferral amount from when the customer’s claim is received to when the customer contract expires. Advance payments from subscribers and billings made in advance are recorded on the balance sheet as deferred revenue.

 

Receivable [Policy Text Block]

Accounts Receivable and Bad Debt Allowance – In the normal course of business the Company extends credit to its customers on a short-term basis. Although the credit risk associated with these customers is minimal, the Company routinely reviews its accounts receivable balances and makes provisions for doubtful accounts. The Company ages its receivables by invoice date. Management reviews bad debt reserves quarterly and reserves specific accounts as warranted or sets up a general reserve based on amounts over 90 days past due. When an account is deemed uncollectible, the Company charges off the receivable against the bad debt reserve. A considerable amount of judgment is required in assessing the realization of these receivables including the current creditworthiness of each customer and related aging of the past-due balances, including any billing disputes. To assess the collectability of these receivables, the Company performs ongoing credit evaluations of its customers’ financial condition. Through these evaluations, the Company may become aware of situations where a customer may not be able to meet its financial obligations due to deterioration of its financial viability, credit rating or bankruptcy. The allowance for doubtful accounts is based on the best information available to the Company and is reevaluated and adjusted as additional information is received. The Company evaluates the allowance based on historical write-off experience, the size of the individual customer balances, past-due amounts, and the overall national economy. At March 31, 2024 and December 31, 2023, bad debt reserves of $32,850 and $32,814, respectively, were maintained in a general reserve for certain balances over 90 days past due and potentially uncollectible accounts.

The percentages of the amounts due from major customers to total accounts receivable as of March 31, 2024 and December 31, 2023, are as follows:

   

3/31/2024

   

12/31/2023

 

Customer A

    21 %     23 %

Customer B

    12 %     17 %

Customer C

    11 %     - %
Concentration Risk, Customer Risk, Policy [Policy Text Block]

Significant Customers - The Company provides services to insurers, third-party administrators, self-administered employers, municipalities, and other industries. The Company is able to provide its full range of services to virtually any size employer in the state of California. Outside the state of California, the Company is able to provide utilization review, medical bill review and medical case management and employee advocate services.

During the periods ended March 31, 2024 and 2023, the Company had three customers, respectively, that individually accounted for more than 10% of its total sales. The following table sets forth the percentages of total sales attributable to those customers during those periods:

   

3/31/2024

   

3/31/2023

 

Customer A

    20 %     24 %

Customer B

    12 %     10 %

Customer C

    11 %     - %
Lessee, Leases [Policy Text Block]

Leases - The Company follows the guidance of ASC 842, Leases, which requires an entity to recognize a right-of-use asset and a lease liability for virtually all leases. The Company elected to exclude from its balance sheet the recognition of leases having a term of 12 months or less. Lease expense is recognized on a straight-line basis over the lease term. See Note 2 for further information regarding the Company’s leases.

v3.24.1.1.u2
BASIS OF FINANCIAL STATEMENT PRESENTATION (Tables)
3 Months Ended
Mar. 31, 2024
Accounting Policies [Abstract]  
Schedules of Concentration of Risk, by Risk Factor [Table Text Block] The percentages of the amounts due from major customers to total accounts receivable as of March 31, 2024 and December 31, 2023, are as follows:
   

3/31/2024

   

12/31/2023

 

Customer A

    21 %     23 %

Customer B

    12 %     17 %

Customer C

    11 %     - %
The following table sets forth the percentages of total sales attributable to those customers during those periods:
   

3/31/2024

   

3/31/2023

 

Customer A

    20 %     24 %

Customer B

    12 %     10 %

Customer C

    11 %     - %
v3.24.1.1.u2
OPERATING LEASES (Tables)
3 Months Ended
Mar. 31, 2024
Disclosure Text Block [Abstract]  
Lease, Cost [Table Text Block] The components of lease expense and supplemental cash flow information related to leases are as follows:
   

Three Months Ended

   

Three Months Ended

 

Lease Cost

 

March 31, 2024

   

March 31, 2023

 

Operating lease cost (included in general and administrative in the Company’s consolidated statement of operations)

  $ 48,552     $ 42,660  
                 

Other Information

               

Cash paid for amounts included in the measurement of lease liabilities for the three months ended March 31, 2024

  $ 10,665     $ 9,903  

Weighted average remaining lease term – operating leases (in years)

 

1.00 year

   

1.00 year

 

Average discount rate – operating leases

    5.75 %     5.75 %
The supplemental balance sheet information related to leases for the period is as follows:
   

At March 31, 2024

   

At December 31, 2023

 

Operating leases

               

Remaining right-of-use assets

  $ 46,890     $ 56,489  

Short-term operating lease liabilities

  $ 34,920     $ 44,519  

Long-term operating lease liabilities

    11,970       11,970  

Total operating lease liabilities

  $ 46,890     $ 56,489  
Lessee, Operating Lease, Liability, to be Paid, Maturity [Table Text Block] Maturities of the Company’s undiscounted lease liabilities are as follows:

Year Ending

 

Operating Leases

 

2024

  $ 36,414  

2025

    12,138  

Total lease payments

    48,552  

Less: Imputed interest/present value discount

    1,662  

Present value of lease liabilities

  $ 46,890  
v3.24.1.1.u2
SIGNIFICANT ACCOUNTING POLICIES (Tables)
3 Months Ended
Mar. 31, 2024
Earnings Per Share [Abstract]  
Schedule of Earnings Per Share, Basic and Diluted [Table Text Block] The computation of earnings per share of common stock is based on the weighted average number of shares outstanding at the date of these audited consolidated financial statements. The fully diluted earnings per share includes 16,000 shares of Series A convertible preferred stock.
   

For the Three Months Ended

March 31,

 
   

2024

   

2023

 

Basic Earnings per share:

               

Income (numerator)

  $ 197,403     $ 131,109  

Shares (denominator)

    12,800,000       12,800,000  

Per share amount

  $ 0.02     $ 0.01  

Fully Diluted Earnings per share:

               

Income (numerator)

  $ 197,403     $ 131,109  

Shares (denominator)

    12,816,000       12,816,000  

Per share amount

  $ 0.02     $ 0.01  
v3.24.1.1.u2
BASIS OF FINANCIAL STATEMENT PRESENTATION (Details)
3 Months Ended
Mar. 31, 2024
USD ($)
Dec. 31, 2023
USD ($)
Accounting Policies [Abstract]    
Accounts Receivable, Allowance for Credit Loss $ 32,850 $ 32,814
Number of Customers 3  
v3.24.1.1.u2
BASIS OF FINANCIAL STATEMENT PRESENTATION (Details) - Schedules of Concentration of Risk, by Risk Factor - Customer Concentration Risk [Member]
3 Months Ended 12 Months Ended
Mar. 31, 2024
Dec. 31, 2023
Accounts Receivable [Member] | Customer A [Member]    
Concentration Risk [Line Items]    
Concentration Risk, Percentage 21.00% 23.00%
Accounts Receivable [Member] | Customer B [Member]    
Concentration Risk [Line Items]    
Concentration Risk, Percentage 12.00% 17.00%
Accounts Receivable [Member] | Customer C [Member]    
Concentration Risk [Line Items]    
Concentration Risk, Percentage 11.00% 0.00%
Revenue Benchmark [Member] | Customer A [Member]    
Concentration Risk [Line Items]    
Concentration Risk, Percentage 20.00% 24.00%
Revenue Benchmark [Member] | Customer B [Member]    
Concentration Risk [Line Items]    
Concentration Risk, Percentage 12.00% 10.00%
Revenue Benchmark [Member] | Customer C [Member]    
Concentration Risk [Line Items]    
Concentration Risk, Percentage 11.00% 0.00%
v3.24.1.1.u2
OPERATING LEASES (Details) - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2024
Dec. 31, 2023
Dec. 28, 2023
Disclosure Text Block [Abstract]      
Lessee, Operating Lease, Term of Contract     12 months
Operating Lease, Expense $ 10,665 $ 9,903  
v3.24.1.1.u2
OPERATING LEASES (Details) - Lease, Cost - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Dec. 31, 2023
Lease, Cost [Abstract]      
Operating lease cost (included in general and administrative in the Company’s consolidated statement of operations) $ 48,552 $ 42,660  
Cash paid for amounts included in the measurement of lease liabilities for the three months ended March 31, 2024 $ 10,665 $ 9,903  
Weighted average remaining lease term – operating leases (in years) 1 year 1 year  
Average discount rate – operating leases 5.75% 5.75%  
Remaining right-of-use assets $ 46,890   $ 56,489
Short-term operating lease liabilities 34,920   44,519
Long-term operating lease liabilities 11,970   11,970
Total operating lease liabilities $ 46,890   $ 56,489
v3.24.1.1.u2
OPERATING LEASES (Details) - Lessee, Operating Lease, Liability, Maturity - USD ($)
Mar. 31, 2024
Dec. 31, 2023
Lessee Operating Lease Liability Maturity Abstract    
2024 $ 36,414  
2025 12,138  
Total lease payments 48,552  
Less: Imputed interest/present value discount 1,662  
Present value of lease liabilities $ 46,890 $ 56,489
v3.24.1.1.u2
SHAREHOLDERS' EQUITY (Details) - USD ($)
3 Months Ended 6 Months Ended
Mar. 31, 2024
Jun. 30, 2023
Dec. 31, 2023
Jun. 05, 2023
SHAREHOLDERS' EQUITY (Details) [Line Items]        
Common Stock, Dividends, Per Share, Declared (in Dollars per share)   $ 0.1    
Dividends Payable, Date of Record   Jun. 05, 2023    
Common Stock, Shares, Outstanding 12,800,000   12,800,000 12,800,000
Common Stock, Shares, Issued 12,800,000   12,800,000 12,800,000
Preferred Stock, Shares Outstanding 16,000   16,000 16,000
Preferred Stock, Shares Issued 16,000   16,000 16,000
Dividends, Cash (in Dollars) $ 1,281,600      
Dividends Payable, Current (in Dollars) 94,858   $ 109,013  
Dividend Declared [Member]        
SHAREHOLDERS' EQUITY (Details) [Line Items]        
Dividends Payable, Current (in Dollars) $ 57,858      
v3.24.1.1.u2
SIGNIFICANT ACCOUNTING POLICIES (Details)
3 Months Ended
Mar. 31, 2024
shares
Earnings Per Share [Abstract]  
Incremental Common Shares Attributable to Dilutive Effect of Conversion of Preferred Stock 16,000
v3.24.1.1.u2
SIGNIFICANT ACCOUNTING POLICIES (Details) - Schedule of Earnings Per Share, Basic and Diluted - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Basic Earnings per share:    
Income (numerator) $ 197,403 $ 131,109
Shares (denominator) 12,816,000 12,816,000
Per share amount $ 0.02 $ 0.01
Shares (denominator) 12,800,000 12,800,000
Per share amount $ 0.02 $ 0.01
v3.24.1.1.u2
INCOME TAXES (Details) - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Income Tax Disclosure [Abstract]    
Income Tax Expense (Benefit) $ 77,035 $ 51,163
Effective Income Tax Rate Reconciliation, Percent 28.10%  
Effective Income Tax Rate Reconciliation, at Federal Statutory Income Tax Rate, Percent 21.00%  

Pacific Health Care Orga... (QB) (USOTC:PFHO)
過去 株価チャート
から 4 2024 まで 5 2024 Pacific Health Care Orga... (QB)のチャートをもっと見るにはこちらをクリック
Pacific Health Care Orga... (QB) (USOTC:PFHO)
過去 株価チャート
から 5 2023 まで 5 2024 Pacific Health Care Orga... (QB)のチャートをもっと見るにはこちらをクリック