|X|
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF
1934
|
|_|
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF
1934
|
Delaware
|
58-0962699
|
(State
or other jurisdiction of
incorporation
or organization)
|
(I.R.S.
Employer Identification No.)
|
|
|
Page
Number
|
||
Part
I.
|
Financial
Information:
|
|
|
|
|
Item
1.
|
Financial
Statements
Condensed
Consolidated Balance Sheets (unaudited)
|
3
|
|
Condensed
Consolidated Statements of Operations (unaudited)
|
4
|
|
Condensed
Consolidated Statements of Cash Flows (unaudited)
|
5
|
|
Notes
to Condensed Consolidated Financial Statements (unaudited)
|
6-12
|
|
|
|
Item
2.
|
Management’s
Discussion and Analysis of Financial Condition
|
13
|
|
and
Results of Operations
|
|
Item
3.
|
Controls
and Procedures
|
19
|
|
|
|
Part
II.
|
Other
Information
|
20
|
Item
1.
|
Legal
Proceedings
|
|
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
|
Item
3.
|
Defaults
Upon Senior Securities
|
|
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
|
Item
5.
|
Other
Information
|
|
Item
6.
|
Exhibits
|
|
Signatures
|
||
Certifications
|
Comprehensive
Healthcare Solutions, Inc. and Subsidiaries
|
||||
Restated
Condensed Consolidated Balance Sheet
|
||||
|
||||
|
May
31, 2006
|
|||
|
(Unaudited)
|
|||
|
(As
restated)
|
|||
ASSETS
|
||||
Current
assets:
|
|
|||
Cash
and cash equivalents
|
$
|
52,842
|
||
Accounts
receivable, net
|
33,669
|
|||
Other
current assets
|
25,000
|
|||
|
||||
Total
current assets
|
111,511
|
|||
|
||||
Property
and equipment, net
|
30,368
|
|||
|
||||
Total
Assets
|
$
|
141,879
|
||
|
||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||
Current
liabilities:
|
||||
Accounts
payable and accrued expenses
|
325,401
|
|||
Loan
payable
|
40,000
|
|||
Due
to related party
|
110,321
|
|||
Convertible
debentures, short term
|
240,807
|
|||
Derivative
liabilities
|
721,623
|
|||
|
||||
Total
current liabilities
|
1,438,152
|
|||
|
||||
Convertible
debentures and notes, long term
|
121,960
|
|||
|
||||
Total
Liabilities
|
1,560,112
|
|||
|
||||
Stockholders’
equity:
|
||||
Preferred
stock, no par value; 5,000 shares
|
||||
authorized
and no shares issued and outstanding
|
-
|
|||
Common
stock, $.10 par value: 20,000,000
|
||||
shares,
15,418,184 shares issued
|
1,541,818
|
|||
Additional
paid-in capital
|
2,218,127
|
|||
Accumulated
deficit
|
(5,178,178
|
)
|
||
Total
stockholders’ equity
|
(1,418,233
|
)
|
||
|
||||
Total
Liabilities and Stockholders’ Equity
|
$
|
141,879
|
||
|
||||
|
||||
|
||||
|
Comprehensive
Healthcare Solutions, Inc. and Subsidiaries
|
|||||||
Restated
Condensed
Consolidated Statements of Operations
|
|||||||
For
the Three Months Ended May 31, 2006 and 2005
|
|||||||
|
|
|
|||||
|
|
|
|||||
|
Three
Months
|
Three
Months
|
|||||
|
Ended
|
Ended
|
|||||
|
May
31, 2006
|
May
31, 2005
|
|||||
|
(Unaudited)
|
(Unaudited)
|
|||||
|
(As
restated)
|
|
|||||
Net
revenue
|
$
|
141,852
|
$
|
137,427
|
|||
Cost
of sales
|
120,701
|
115,322
|
|||||
|
|||||||
Gross
profit
|
21,151
|
22,105
|
|||||
|
|||||||
Selling,
general and administrative expenses
|
75,312
|
150,417
|
|||||
Professional
fees
|
39,325
|
91,600
|
|||||
|
|||||||
Loss
from operations
|
(93,486
|
)
|
(219,912
|
)
|
|||
|
|||||||
Other
income (expense):
|
|||||||
Gain
on derivative liabilities
|
582,018
|
-
|
|||||
Interest
expense,
net
|
(82,763
|
)
|
(2,767
|
)
|
|||
|
|||||||
Total
other income (expense)
|
499,255
|
(2,767
|
)
|
||||
|
|||||||
Income
(loss)
before income taxes
|
405,769
|
(222,679
|
)
|
||||
|
|||||||
Income
taxes
|
-
|
-
|
|||||
|
|||||||
|
|||||||
Net
income
(loss)
|
$
|
405,769
|
$
|
(222,679
|
)
|
||
|
|||||||
Weighted
average shares outstanding -
|
|||||||
basic
and diluted
|
15,369,065
|
13,303,959
|
|||||
Earnings
(loss)
per share - basic and diluted
|
$
|
0.03
|
$
|
(0.02
|
)
|
||
|
|||||||
|
|||||||
|
|||||||
The
accompanying notes are an integral part of these condensed consolidated
financial statements
|
|||||||
|
|||||||
|
|||||||
|
Comprehensive
Healthcare Solutions, Inc. and Subsidiaries
|
|||||||
Restated
Condensed
Consolidated Statements of Cash Flows
|
|||||||
For
the Three Months Ended May 31, 2006 and 2005
|
|||||||
|
|||||||
|
|
|
|||||
|
Three
Months
|
Three
Months
|
|||||
|
Ended
|
Ended
|
|||||
|
May
31, 2006
|
May
31, 2005
|
|||||
|
(Unaudited)
(As
restated)
|
(Unaudited)
|
|||||
Cash
Flows from Operating Activities:
|
|
|
|||||
Net
loss
|
$
|
405,769
|
$
|
(222,679
|
)
|
||
Adjustments
to reconcile net loss to net cash
|
|||||||
used
in operating activities:
|
|||||||
Provision
for bad debt
|
-
|
(10,000
|
)
|
||||
Depreciation
and amortization
|
4,442
|
11,635
|
|||||
Gain
on derivative liabilities
|
(553,928
|
)
|
-
|
||||
Interest
expense, amortization of debt discount
|
43,584
|
-
|
|||||
Expense
for shares and warrants issued for services rendered
|
7,887
|
54,003
|
|||||
Changes
in current assets and liabilities:
|
|||||||
Accounts
receivable
|
(10,194
|
)
|
16,195
|
||||
Accounts
payable and accrued expenses
|
19,630
|
(51,763
|
)
|
||||
Net
cash used by operating activities
|
(82,810
|
)
|
(202,609
|
)
|
|||
|
|||||||
Cash
Flows from Financing Activities
|
|||||||
Issue
of stock for operations
|
|||||||
Proceeds
from issuance of debentures and notes
|
775,000
|
2200,000
|
|||||
Proceeds
from loans from related party
|
14,495
|
-
|
|||||
Net
cash provided by financing activities
|
89,495
|
200,000
|
|||||
|
|||||||
Net
increase (decrease) in cash and cash equivalents
|
6,685
|
(2,609
|
)
|
||||
|
|||||||
Cash
and cash equivalents, beginning of the period
|
46,157
|
17,133
|
|||||
Cash
and cash equivalents, end of the period
|
$
|
52,842
|
$
|
14,524
|
|||
|
|||||||
Supplemental
Disclosure of Cash Flow Information:
|
|||||||
Cash
paid during the period for:
|
|||||||
Interest
|
$
|
15
|
$
|
2,767
|
|||
Income
taxes
|
$
|
-
|
$
|
-
|
|||
|
|||||||
Non
cash disclosure:
Issuance
of Derivative liability
|
$
|
28,090
|
|||||
The
accompanying notes are an integral part of these condensed consolidated
financial statements
|
Weighted
average number
|
Three
Months Ended
|
||||||
of
shares outstanding
|
May
31, 2006
|
May
31, 2005
|
|||||
Basic
|
15,369,065
|
13,303,959
|
|||||
Effect
of dilutive securities: Warrants
|
-
|
-
|
|||||
Diluted
|
15,369,065
|
13,303,959
|
ASSETS
|
||||||||||
As
previously reported on
|
Adjustment
|
As
restated
|
||||||||
Form
10-QSB
|
||||||||||
Current
assets
|
||||||||||
Cash
and cash equivalents
|
$
|
52,842
|
$
|
-
|
$
|
52,842
|
||||
Accounts
receivable, net
|
33,669
|
33,669
|
||||||||
Other
current assets
|
25,000
|
25,000
|
||||||||
Total
current assets
|
111,511
|
111,511
|
||||||||
Property
and equipment, net
|
30,368
|
30,368
|
||||||||
Total
assets
|
$
|
141,879
|
$
|
-
|
$
|
141,879
|
||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||||
Current
liabilities
|
||||||||||
Accounts
payable and accrued expenses
|
$
|
325,401
|
$
|
-
|
$
|
325,401
|
||||
Revolving
line of credit
|
40,000
|
40,000
|
||||||||
Due
to related party
|
110,321
|
110,321
|
||||||||
Convertible
debentures, short term
|
-
|
240,807
|
240,807
|
|||||||
Derivative
liabilities
|
215,749
|
505,874
|
721,623
|
|||||||
Total
current liabilities
|
691,471
|
746,681
|
1,438,152
|
|||||||
Convertible
debentures and notes, long term
|
705,000
|
(583,040
|
)
|
121,960
|
||||||
Total
liabilities
|
1,396,471
|
163,641
|
1,560,112
|
|||||||
Stockholders’
equity
|
||||||||||
Preferred
stock, no par value; 5,000 shares
|
||||||||||
authorized
and zero shares issued and outstanding
|
-
|
-
|
-
|
|||||||
Common
stock, $.10 par value; 20,000,000 shares
|
||||||||||
authorized;
15,418,184 shares issued and outstanding
|
1,541,818
|
1,541,818
|
||||||||
Additional
paid-in capital
|
2,267,352
|
(49,225
|
)
|
2,218,127
|
||||||
Accumulated
deficit
|
(5,063,762
|
)
|
(114,416
|
)
|
(5,178,178
|
)
|
||||
Total
stockholders' deficit
|
(1,254,592
|
)
|
(163,641
|
)
|
(1,418,233
|
)
|
||||
Total
liabilities and stockholders’ equity
|
$
|
141,879
|
$
|
-
|
$
|
141,879
|
As
previously reported
|
Adjustment
|
As
restated
|
||||||||
Net
sales
|
$
|
141,852
|
$
|
-
|
$
|
141,852
|
||||
Cost
of sales
|
120,701
|
120,701
|
||||||||
Gross
profit
|
21,151
|
-
|
21,151
|
|||||||
Selling,
general and administrative expenses
|
75,312
|
75,312
|
||||||||
Professional
fees
|
39,325
|
-
|
39,325
|
|||||||
Loss
from operations
|
(93,486
|
)
|
-
|
(93,486
|
)
|
|||||
Other
income (expense):
|
||||||||||
Gain/(Loss)
on derivative liabilities
|
43,782
|
538,236
|
582,018
|
|||||||
Interest
expense, net
|
(24,170
|
)
|
(58,593
|
)
|
(82,763
|
)
|
||||
Total
other expense
|
19,612
|
479,643
|
499,255
|
|||||||
-
|
||||||||||
Loss
before provision for income taxes
|
(73,874
|
)
|
479,643
|
405,769
|
||||||
Provision
for income taxes
|
||||||||||
Net
loss
|
$
|
(73,874
|
)
|
$
|
479,643
|
$
|
405,769
|
|||
Net
loss per share - basic and diluted
|
$
|
(0.00
|
)
|
$
|
0.03
|
$
|
0.03
|
|||
Weighted
average common shares outstanding
|
15,369,065
|
-
|
15,369,065
|
As
previously reported on form 10-QSB
|
Adjustment
|
As
restated
|
||||||||
Cash
Flows From Operating Activities
|
||||||||||
Net
loss
|
$
|
(73,874
|
)
|
$
|
479,643
|
$
|
405,769
|
|||
Adjustments
to reconcile net loss to net cash used
|
||||||||||
by
operating activities:
|
||||||||||
Provision
for doubtful accounts
|
-
|
-
|
||||||||
Depreciation
and amortization
|
4,442
|
4,442
|
||||||||
Interest
expense for beneficial conversion feature
|
13,081
|
(13,081
|
)
|
-
|
||||||
Gain
on derivative liabilities
|
(43,782
|
)
|
(510,146
|
)
|
(553,928
|
)
|
||||
Interest
expense, amortization of debt discount
|
-
|
43,584
|
43,584
|
|||||||
Expense
for shares and warrants issued for services rendered
|
7,887
|
7,887
|
||||||||
Changes
in current assets and liabilities
|
||||||||||
Accounts
receivable
|
(10,194
|
)
|
(10,194
|
)
|
||||||
Accounts
payable and accrued expenses
|
19,630
|
19,630
|
||||||||
Net
Cash Used by Operating Activities
|
(82,810
|
)
|
-
|
(82,810
|
)
|
|||||
Cash
Flows From Financing Activities
|
||||||||||
Proceeds
from convertible debentures
|
75,000
|
75,000
|
||||||||
Proceeds
from loans from related party
|
14,495
|
14,495
|
||||||||
Net
Cash Provided by Financing Activities
|
89,495
|
-
|
89,495
|
|||||||
Net
increase in cash and cash equivalents
|
6,685
|
-
|
6,685
|
|||||||
Cash
and cash equivalents, beginning of period
|
46,157
|
-
|
46,157
|
|||||||
Cash
and cash equivalents, end of period
|
$
|
52,842
|
$
|
-
|
52,842
|
|||||
|
-
|
-
|
||||||||
Supplemental
Disclosure of Cash Flow Information:
|
||||||||||
Cash
paid during the year for:
|
||||||||||
Interest
|
$
|
15
|
$
|
15
|
||||||
Taxes
|
-
|
-
|
||||||||
Non
cash disclosure:
Issuance
of Derivative liability
|
-
|
$
|
28,090
|
$
|
28,090
|
•
|
expand
our marketing presence to other municipalities, charitable organizations,
unions, fraternal organizations, religious organizations and other
large
employer groups;
|
•
|
cover
the costs of production and distribution of the additional
5,000,000-750,000,000 cards we anticipate will be sold and or distributed
in the next 12-18 months;
|
•
|
hire
additional marketing, administrative and service personnel;
and
|
|
•
|
increase
awareness of our medical discount cards at various trade
shows.
|
|
|
Total
|
2007
|
2008
to 2009
|
2010
to 2011
|
2012
and beyond
|
|||||||||||
|
|
|
|
|
|
|||||||||||
Convertible
debentures
|
$
|
250,000
|
$
|
-
|
$
|
-
|
$
|
250,000
|
$
|
-
|
||||||
Debt
discount
|
(128,040
|
)
|
-
|
-
|
(128,040
|
)
|
-
|
|||||||||
Total
|
$
|
121,960
|
$
|
-
|
$
|
-
|
$
|
121,960
|
$
|
-
|
COMPREHENSIVE
HEALTHCARE SOLUTIONS, INC.
|
By:/s/
John H. Treglia
|
||||||
JOHN
H. TREGLIA
|
|
|||||
Chief
Executive Officer and
|
|
|||||
Chief
Financial Officer
|
|
|||||
|
|
|
|
|