Advanzeon Solutions, Inc. - Quarter Report: 2007 September (Form 10-Q)
Table of Contents
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
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 September 30, 2007
Commission File Number 001-09927
COMPREHENSIVE CARE CORPORATION
(Exact name of registrant as specified in its charter)
Delaware | 95-2594724 | |
(State or other jurisdiction of incorporation or organization) |
(IRS Employer Identification No.) |
3405 W. Dr. Martin Luther King Jr. Blvd, Suite 101, Tampa, FL 33607
(Address of principal executive offices and zip code)
(Address of principal executive offices and zip code)
(813) 288-4808
(Registrants telephone number, including area code)
(Former name, former address and former fiscal year, if changed since last report)
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed
by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or
for such shorter period that the registrant was required to file such reports), and (2) has been
subject to such filing requirements for the past 90 days. Yes þ No o
Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated
filer, or a non-accelerated filer. See definition of accelerated filer and large accelerated
filer in Rule 12b-2 of the Exchange Act. (Check one):
Large Accelerated Filer o
|
Accelerated Filer o | Non-Accelerated Filer þ |
Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of
the Exchange Act). Yes o No þ
As
of November 5, 2007, there were 7,702,766 shares of registrants common stock, $0.01 par
value, outstanding.
COMPREHENSIVE CARE CORPORATION AND SUBSIDIARIES
Table of Contents
PAGE | ||||||||
3 | ||||||||
4 | ||||||||
5 | ||||||||
6-13 | ||||||||
13-21 | ||||||||
21 | ||||||||
21 | ||||||||
22 | ||||||||
22 | ||||||||
22 | ||||||||
22 | ||||||||
23 | ||||||||
Exhibit 31.1 | ||||||||
Exhibit 31.2 | ||||||||
Exhibit 32.1 | ||||||||
Exhibit 32.2 |
2
Table of Contents
COMPREHENSIVE CARE CORPORATION AND SUBSIDIARIES
PART I FINANCIAL INFORMATION
Item 1. Consolidated Financial Statements
Consolidated Balance Sheets
(Amounts in thousands)
(Amounts in thousands)
September 30, | December 31, | |||||||
2007 | 2006 | |||||||
(unaudited) | ||||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 6,999 | 5,543 | |||||
Accounts receivable, less allowance for doubtful accounts of $6 and
$6, respectively |
113 | 163 | ||||||
Other current assets |
448 | 793 | ||||||
Total current assets |
7,560 | 6,499 | ||||||
Property and equipment, net |
370 | 377 | ||||||
Note receivable |
24 | 44 | ||||||
Goodwill, net |
991 | 991 | ||||||
Other assets |
146 | 203 | ||||||
Total assets |
9,091 | 8,114 | ||||||
LIABILITIES AND STOCKHOLDERS DEFICIT |
||||||||
Current liabilities: |
||||||||
Accounts payable and accrued liabilities |
1,989 | 1,201 | ||||||
Accrued claims payable |
5,547 | 2,746 | ||||||
Accrued reinsurance claims payable |
2,526 | 2,516 | ||||||
Income taxes payable |
61 | 50 | ||||||
Total current liabilities |
10,123 | 6,513 | ||||||
Long-term liabilities: |
||||||||
Long-term debt |
2,244 | 2,244 | ||||||
Other liabilities |
141 | 160 | ||||||
Total long-term liabilities |
2,385 | 2,404 | ||||||
Total liabilities |
12,508 | 8,917 | ||||||
Stockholders deficit: |
||||||||
Preferred stock, $50.00 par value; authorized 18,740 shares; 14,400
issued |
720 | 720 | ||||||
Common stock, $0.01 par value; authorized 30,000,000 shares; issued
and outstanding 7,702,781 and 7,655,283, respectively |
77 | 77 | ||||||
Additional paid-in capital |
57,611 | 57,503 | ||||||
Accumulated deficit |
(61,825 | ) | (59,103 | ) | ||||
Total stockholders deficit |
(3,417 | ) | (803 | ) | ||||
Total liabilities and stockholders deficit |
$ | 9,091 | 8,114 | |||||
See accompanying notes to condensed consolidated financial statements.
3
Table of Contents
COMPREHENSIVE CARE CORPORATION AND SUBSIDIARIES
Consolidated Statements of Operations
(Unaudited)
(Amounts in thousands, except per share amounts)
(Unaudited)
(Amounts in thousands, except per share amounts)
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2007 | 2006 | 2007 | 2006 | |||||||||||||
Operating revenues |
$ | 9,760 | 4,179 | 27,620 | 14,212 | |||||||||||
Costs and expenses: |
||||||||||||||||
Healthcare operating expenses |
9,374 | 3,775 | 26,985 | 12,083 | ||||||||||||
General and administrative expenses |
1,201 | 790 | 3,213 | 2,375 | ||||||||||||
Provision for (recovery of) doubtful accounts |
4 | (138 | ) | (4 | ) | (190 | ) | |||||||||
Depreciation and amortization |
38 | 23 | 114 | 66 | ||||||||||||
10,617 | 4,450 | 30,308 | 14,334 | |||||||||||||
Operating loss before items shown below |
(857 | ) | (271 | ) | (2,688 | ) | (122 | ) | ||||||||
Other income (expense): |
||||||||||||||||
Gain from sale of available-for-sale securities |
| | 29 | | ||||||||||||
Gain from sale of assets |
3 | | 3 | | ||||||||||||
Loss from software development |
| | | (123 | ) | |||||||||||
Loss on impairment investment in marketable securities |
| | | (17 | ) | |||||||||||
Interest income |
44 | 22 | 116 | 76 | ||||||||||||
Interest expense |
(48 | ) | (49 | ) | (143 | ) | (142 | ) | ||||||||
Other non-operating income |
| 252 | | 262 | ||||||||||||
Loss before income taxes |
(858 | ) | (46 | ) | (2,683 | ) | (66 | ) | ||||||||
Income tax expense |
15 | 24 | 39 | 73 | ||||||||||||
Net loss attributable to common stockholders |
(873 | ) | (70 | ) | (2,722 | ) | (139 | ) | ||||||||
Net loss per common share basic and diluted |
$ | (0.11 | ) | (0.01 | ) | (0.35 | ) | (0.02 | ) | |||||||
Weighted average common shares outstanding: |
||||||||||||||||
Basic |
7,703 | 5,905 | 7,696 | 5,885 | ||||||||||||
Diluted |
7,703 | 5,905 | 7,696 | 5,885 | ||||||||||||
See accompanying notes to condensed consolidated financial statements.
4
Table of Contents
COMPREHENSIVE CARE CORPORATION AND SUBSIDIARIES
Consolidated Statements of Cash Flows
(Unaudited)
(Amounts in thousands)
(Unaudited)
(Amounts in thousands)
Nine Months Ended | ||||||||
September 30, | ||||||||
2007 | 2006 | |||||||
Cash flows from operating activities: |
||||||||
Net loss |
$ | (2,722 | ) | (139 | ) | |||
Adjustments to reconcile net loss to net cash provided by
(used in) operating activities: |
||||||||
Depreciation and amortization |
114 | 66 | ||||||
Asset writedown eye care memberships |
62 | 63 | ||||||
Gain on sale of assets |
(3 | ) | | |||||
Asset write-off |
3 | | ||||||
Compensation expense stock options issued |
63 | 31 | ||||||
Loss from software development |
| 123 | ||||||
Gain from sale of available-for-sale securities |
(29 | ) | | |||||
Loss on impairment investment in marketable securities |
| 17 | ||||||
Non cash expense stock issued |
30 | 37 | ||||||
Amortization of deferred revenue |
| (5 | ) | |||||
Changes in assets and liabilities: |
||||||||
Accounts receivable, net |
50 | (186 | ) | |||||
Accounts receivable managed care reinsurance contract |
| 454 | ||||||
Other current assets and other non-current assets |
337 | 256 | ||||||
Accounts payable and accrued liabilities |
805 | 178 | ||||||
Accrued claims payable |
2,801 | (1,389 | ) | |||||
Accrued reinsurance claims payable |
10 | (617 | ) | |||||
Income taxes payable |
11 | 6 | ||||||
Other liabilities |
(29 | ) | 38 | |||||
Net cash provided by (used in) continuing operations |
1,503 | (1,067 | ) | |||||
Net cash used in discontinued operations |
(20 | ) | | |||||
Net cash provided by (used in) continuing and
discontinued operations |
1,483 | (1,067 | ) | |||||
Cash flows from investing activities: |
||||||||
Net proceeds from sale of available-for-sale securities |
30 | | ||||||
Net proceeds from sale of property and equipment |
3 | | ||||||
Payment received on notes receivable |
18 | 4 | ||||||
Additions to property and equipment, net |
(55 | ) | (109 | ) | ||||
Net cash used in investing activities |
(4 | ) | (105 | ) | ||||
Cash flows from financing activities: |
||||||||
Proceeds from the issuance of common stock |
19 | 21 | ||||||
Repayment of debt |
(42 | ) | (32 | ) | ||||
Net cash used in financing activities |
(23 | ) | (11 | ) | ||||
Net increase (decrease) in cash and cash equivalents |
1,456 | (1,183 | ) | |||||
Cash and cash equivalents at beginning of period |
5,543 | 6,288 | ||||||
Cash and cash equivalents at end of period |
$ | 6,999 | 5,105 | |||||
Supplemental disclosures of cash flow information: |
||||||||
Cash paid during the nine-month period for: |
||||||||
Interest |
$ | 101 | 100 | |||||
Income taxes |
$ | 30 | 66 | |||||
Non-cash operating, financing and investing activities: |
||||||||
Property acquired under capital leases |
$ | 60 | 171 | |||||
See accompanying notes to condensed consolidated financial statements.
5
Table of Contents
COMPREHENSIVE CARE CORPORATION AND SUBSIDIARIES
Note 1 Description of the Companys Business and Basis of Presentation
The accompanying unaudited interim condensed consolidated financial statements for
Comprehensive Care Corporation (referred to herein as the Company, CompCare, we, us or our) and its
subsidiaries have been prepared in accordance with the Securities and Exchange Commission (SEC)
rules for interim financial information and do not include all information and notes required for
complete financial statements. In the opinion of management, all adjustments, consisting of normal
recurring accruals, considered necessary for a fair presentation have been included. Interim
results are not necessarily indicative of the results that may be expected for the entire fiscal
year. The accompanying financial information should be read in conjunction with the financial
statements and the notes thereto in our most recent report on Form 10-K, from which the December
31, 2006 balance sheet has been derived.
Our consolidated financial statements include the accounts of the Company and our wholly-owned
subsidiary Comprehensive Behavioral Care, Inc. (CBC) and subsidiaries. The Company,
primarily through CBC, provides managed care services in the behavioral health and psychiatric
fields, which is its only operating segment. We manage the delivery of a continuum of psychiatric
and substance abuse services to commercial, Medicare, Medicaid and Childrens Health Insurance
Program (CHIP) members on behalf of employers, health plans, government organizations,
third-party claims administrators, and commercial and other group purchasers of behavioral
healthcare services. The Company also provides prior and concurrent authorization for
physician-prescribed psychotropic medications for a major Medicaid health maintenance organization
(HMO) in Indiana and Michigan. The managed care operations include administrative service
agreements, fee-for-service agreements, and capitation contracts. The customer base for our
services includes both private and governmental entities. Our services are provided primarily by
unrelated vendors on a subcontract basis.
Our Board of Directors approved on May 21, 2007 a change in the Companys fiscal year end from
May 31 to December 31, effective December 31, 2006. The purpose of the change is to align the
Companys fiscal year end with that of Hythiam, Inc. to obtain reporting efficiencies and cost
reductions. Hythiam purchased a majority, controlling interest in the Company through its purchase
of Woodcliff Healthcare Investment Partners LLC (Woodcliff) in January 2007. The seven months
ended December 31, 2006 was the Companys transition period. The Companys new fiscal year began
January 1, 2007 and will end December 31, 2007.
Note 2 Summary of Significant Accounting Policies
Revenue Recognition
Our managed care activities are performed under the terms of agreements with health
maintenance organizations, preferred provider organizations, and other health plans or payers to
provide contracted behavioral healthcare services to subscribing participants. Revenue under a
substantial portion of these agreements is earned monthly based on the number of qualified
participants regardless of services actually provided (generally referred to as capitation
arrangements). The information regarding qualified participants is supplied by our clients and we
review member eligibility records and other reported information to verify its accuracy to
determine the amount of revenue to be recognized. Such agreements accounted for 97.0%, or $26.8
million, of revenue for the nine months ended September 30, 2007 and 96.6%, or $13.7 million, of
revenue for the nine months ended September 30, 2006. The remaining balance of our revenues is
earned on a fee-for-service basis and is recognized as services are rendered.
Healthcare Expense Recognition
Healthcare operating expense is recognized in the period in which an eligible member actually
receives services and includes an estimate of the cost of behavioral health services that have been
incurred but not yet reported. See Accrued Claims Payable for a discussion of claims incurred
but not yet reported. We contract with various healthcare providers including hospitals, physician
groups and other licensed behavioral healthcare professionals either on a discounted
fee-for-service or a per-case basis. We determine that a member has received services when we
receive a claim within the contracted timeframe with all required billing elements correctly
completed by the service provider. We then determine whether the member is eligible to receive
such services, the service provided is medically necessary and is covered by the benefit plans
certificate of coverage, and the service is authorized by one of our employees. If all of these
requirements are met, the claim is entered into our claims system for payment.
6
Table of Contents
COMPREHENSIVE CARE CORPORATION AND SUBSIDIARIES
Accrued Claims Payable
The accrued claims payable liability represents the estimated ultimate net amounts owed for
all behavioral healthcare services provided through the respective balance sheet dates, including
estimated amounts for claims incurred but not yet reported (IBNR) to the Company. The unpaid
claims liability is estimated using an actuarial paid completion factor methodology and other
statistical analyses and is continually reviewed and adjusted, if necessary, to reflect any change
in the estimated liability. These estimates are subject to the effects of trends in utilization and
other factors. However, actual claims incurred could differ from the estimated claims payable
amount reported. Although considerable variability is inherent in such estimates, management
believes that the unpaid claims liability is adequate.
Premium Deficiencies
We accrue losses under our capitated contracts when it is probable that a loss has been
incurred and the amount of the loss can be reasonably estimated. We perform this loss accrual
analysis on a specific contract basis taking into consideration such factors as future contractual
revenue, projected future healthcare and maintenance costs, and each contracts specific terms
related to future revenue increases as compared to expected increases in healthcare costs. The
projected future healthcare and maintenance costs are estimated based on historical trends and
managements estimate of future cost increases.
At any time prior to the end of a contract or contract renewal, if a capitated contract is not
meeting its financial goals, we generally have the ability to cancel the contract with 60 to 90
days written notice. Prior to cancellation, we will usually submit a request for a rate increase
accompanied by supporting utilization data. Although our clients have historically been generally
receptive to such requests, no assurance can be given that such requests will be fulfilled in the
future in our favor. If a rate increase is not granted, we have the ability, in most cases, to
terminate the contract and limit our risk to a short-term period.
On a quarterly basis, we perform a review of our portfolio of contracts for the purpose of
identifying loss contracts (as defined in the American Institute of Certified Public Accountants
Audit and Accounting Guide Health Care Organizations) and developing a contract loss reserve, if
applicable, for succeeding periods. During the three months ended September 30, 2007, we
identified one loss contract and entered into negotiations to obtain a rate increase from the
client. In addition, rates paid to some providers were adjusted to reduce healthcare costs. At
September 30, 2007, management believes no contract loss reserve for future periods is necessary
for this contract. Annual revenues from the contract are approximately $2.9 million.
Income Taxes
Under the asset and liability method of Statement of Financial Accounting Standards (SFAS) No.
109, Accounting for Income Taxes, deferred tax assets and liabilities are recognized for the
future tax consequences attributable to net operating loss carryforwards and to differences between
the financial statement carrying amounts of existing assets and liabilities and their respective
tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to
apply to taxable income in the years in which those temporary differences are expected to be
recovered or settled. Under SFAS No. 109, the effect of a change in tax rates on deferred tax
assets or liabilities is recognized in the consolidated statements of operations in the period that
included the enactment. A valuation allowance is established for deferred tax assets unless their
realization is considered more likely than not.
In June 2006, the FASB issued Interpretation No. 48, Accounting for Uncertainty in Income
Taxes, (FIN 48) which clarifies the accounting for uncertainty in income taxes. FIN 48 requires
that companies recognize in the consolidated financial statements the impact of a tax position, if
that position is more likely than not of being sustained on audit, based on the technical merits of
the position. FIN 48 also provides guidance on derecognition, classification, interest and
penalties, accounting in interim periods and disclosure. The provisions of FIN 48 are effective for
years beginning after December 15, 2006. We adopted FIN 48 on January 1, 2007 with no impact on
our consolidated financial statements.
On January 12, 2007, the sale of Woodcliffs majority interest in the Company to Hythiam
constituted a change of ownership under IRS Section 382 rules, which impose limitations on the
ability to deduct prior period net operating losses on current federal tax returns. In the event
that we have two or more ownership changes, Section 1.382-5(d) also describes a potential impact on
the limitation for any losses attributable to the period preceding the earlier ownership change.
We have determined that the latest change of ownership does not change the limitation of
approximately $400,000 per year for net operating losses incurred prior to June 14, 2005, the date
of the first change in control. Furthermore, our ability to use net operating losses incurred between June 15, 2005
and January 11, 2007 is limited to approximately $490,000 per year. Net operating losses for
periods prior to June 15, 2005 and for the subsequent period of June 15, 2005 to January 11, 2007
may be deducted simultaneously subject to the applicable limitations. Any unused portion of such
limitations can be carried forward to the following year. We may be subject to further limitation
in the event that we issue or agree to issue substantial amounts of additional equity.
7
Table of Contents
COMPREHENSIVE CARE CORPORATION AND SUBSIDIARIES
Stock Options
We issue stock options to our employees and non-employee directors allowing optionees to
purchase the Companys common stock pursuant to shareholder-approved stock option plans. We
currently have two incentive plans, the 1995 Incentive Plan and the 2002 Incentive Plan, that
provide for the granting of stock options, stock appreciation rights, limited stock appreciation
rights, and restricted stock grants to eligible employees and consultants. Grants issued under the
plans may qualify as incentive stock options (ISOs) under Section 422A of the Internal Revenue
Code. Options for ISOs may be granted for terms of up to ten years and are generally exercisable
in cumulative increments of 50% each six months. The exercise price for ISOs must equal or exceed
the fair market value of the shares on the date of grant. The plans also provide for the full
vesting of all outstanding options under certain change of control events. The maximum number of
shares authorized for issuance is 1,000,000 under the 2002 Incentive Plan and 1,000,000 under the
1995 Incentive Plan. As of September 30, 2007, under the 2002 Incentive Plan, there were 500,000
options available for grant and there were 460,000 options outstanding, of which 440,000 are
exercisable. Additionally, as of September 30, 2007, under the 1995 Incentive Plan, there were
485,375 options outstanding and exercisable. Effective August 31, 2005, the 1995 Incentive Plan
terminated such that there are no further options available for grant under this plan.
We also have a non-qualified stock option plan for our non-employee directors. Each
non-qualified stock option is exercisable at a price equal to the average of the closing bid and
asked prices of the common stock in the over-the-counter market for the last preceding day there
was a sale of the stock prior to the grant date. Grants of options vest in accordance with vesting
schedules established by our Board of Directors Compensation and Stock Option Committee. Upon
joining the Board, directors receive an initial grant of 25,000 options. Annually, directors are
granted 15,000 options on the date of the Companys annual meeting. As of September 30, 2007,
under the directors plan, there were 783,335 shares available for option grants and there were
118,333 options outstanding, of which 18,333 are exercisable.
Prior to June 1, 2006, as permitted by Statement of Financial Accounting Standards (SFAS)
No. 148, Accounting for Stock-Based Compensation-Transitional Disclosure, we elected to follow
Accounting Principles Board Opinion No. 25, (APB 25) Accounting for Stock Issued to Employees
and related interpretations in accounting for our employee stock options. Under APB 25, in the
event that the exercise price of our employee stock options is less than the market price of the
underlying stock on the date of grant, compensation expense is recognized. Because all options
granted under our employee stock option plans had an exercise price equal to the market value of
the underlying common stock on the date of grant, no stock-based employee compensation cost was
reflected in net loss.
Effective June 1, 2006, we adopted SFAS No. 123(R), Share-Based Payment, using the modified
prospective method, which requires companies to measure compensation cost for stock options issued
to employees or non-employee directors at fair value on the grant date and recognize compensation
cost over the service period for those options expected to vest. We use a Black-Scholes valuation
model to determine the fair value of options on the grant date, which is the same model previously
utilized for footnote disclosures required under SFAS No. 148, Accounting for Stock-Based
Compensation-Transitional Disclosure. The following table illustrates the effect on net loss and
loss per share if we had applied the fair value recognition provisions of SFAS No. 123R to
stock-based employee compensation.
8
Table of Contents
COMPREHENSIVE CARE CORPORATION AND SUBSIDIARIES
Nine Months | ||||
Ended | ||||
(in thousands except for per share information) | 9/30/06 | |||
Net loss as reported |
$ | (139 | ) | |
Add: |
||||
Total stock-based employee compensation expense included in
related net loss, net of related tax effects |
31 | |||
Deduct: |
||||
Total stock-based employee compensation expense determined
under fair value based method for all awards, net of related tax
effects |
(161 | ) | ||
$ | (269 | ) | ||
Loss per common share: |
||||
Basic as reported |
(0.02 | ) | ||
Diluted as reported |
(0.02 | ) | ||
Basic pro forma |
(0.05 | ) | ||
Diluted pro forma |
(0.05 | ) | ||
A summary of activity throughout the quarter ended September 30, 2007 is as follows:
Weighted- | ||||||||||||||||
Average | Weighted-Average | |||||||||||||||
Exercise | Remaining | Aggregate | ||||||||||||||
Options | Shares | Price | Contractual Term | Intrinsic Value | ||||||||||||
Outstanding at July 1, 2007 |
1,008,707 | $ | 1.33 | 4.95 years | ||||||||||||
Granted |
120,000 | $ | 1.11 | |||||||||||||
Exercised |
| | ||||||||||||||
Forfeited or expired |
(64,999 | ) | $ | 1.68 | ||||||||||||
Outstanding at September 30, 2007 |
1,063,708 | $ | 1.29 | 5.10 years | | |||||||||||
Exercisable at September 30, 2007 |
943,708 | $ | 1.31 | 4.51 years | |
The following table summarizes information about options granted, exercised, and vested for
the three months and nine months ended September 30, 2007 and 2006.
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2007 | 2006 | 2007 | 2006 | |||||||||||||
Options granted |
120,000 | | 120,000 | 125,000 | ||||||||||||
Weighted-average grant-date fair value ($) |
0.79 | | 0.79 | 1.43 | ||||||||||||
Options exercised |
| | 37,500 | 26,333 | ||||||||||||
Total intrinsic value of exercised options ($) |
| | 13,160 | 35,922 | ||||||||||||
Fair value of vested options ($) |
| 4,532 | 78,346 | 159,749 |
Stock options were granted to directors and employees during the three months and nine months
ended September 30, 2007 and during the nine months ended September 30, 2006. No stock options
were exercised during the three months ended September 30, 2007 and 2006. A total of 37,500
options were exercised during the nine months ended September 30, 2007. Total intrinsic value of
exercised options during the nine months ended September 30, 2007 was $13,160. For the nine months
ended September 30, 2006, 26,333 options with a total intrinsic value of $35,922 were exercised.
Cash received from option exercise under all plans for the nine months ended September 30, 2007 and
2006 was $19,000 and $21,000, respectively. During the three months ended September 30, 2007,
64,999 stock options granted to directors expired unexercised.
9
Table of Contents
COMPREHENSIVE CARE CORPORATION AND SUBSIDIARIES
At September 30, 2007, there was $71,000 of total unrecognized compensation expense related to
unvested stock options, which is expected to be recognized over the next nine months. The net tax
benefit attributable to stock-based compensation recorded during the nine months ended September
30, 2007 was not material, and was fully offset by a valuation allowance of the same amount due to
the likelihood of future realization.
The following table lists the assumptions utilized in applying the Black-Scholes valuation
model. We use historical data to estimate the expected term of the option. Expected volatility is
based on the historical volatility of our traded stock. We did not declare dividends in the past
nor do we expect to do so in the near future, and as such we assume no expected dividend. The
risk-free rate is based on the U.S. Treasury yield curve with the same expected term as that of the
option at the time of grant.
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2007 | 2006 | 2007 | 2006 | |||||||||||||
Volatility factor of the expected
market price of the
Companys common stock |
110 | % | | 110 | % | 107 | % | |||||||||
Expected life (in years) of the options |
3.33 | | 3.33 | 5.00 | ||||||||||||
Risk-free interest rate |
4.87 | % | | 4.87 | % | 4.61 | % | |||||||||
Dividend yield |
0 | % | | 0 | % | 0 | % |
We did not grant any stock options during the three months ended September 30, 2006.
Per Share Data
In calculating basic loss per share, net loss is divided by the weighted average number of
common shares outstanding for the period. For the periods presented, diluted loss per share is
equivalent to basic loss per share. The following table sets forth the computation of basic and
diluted loss per share in accordance with SFAS No. 128, Earnings Per Share (amounts in thousands,
except per share data):
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2007 | 2006 | 2007 | 2006 | |||||||||||||
Numerator: |
||||||||||||||||
Net loss |
$ | (873 | ) | (70 | ) | (2,722 | ) | (139 | ) | |||||||
Denominator: |
||||||||||||||||
Weighted average shares basic |
7,703 | 5,905 | 7,696 | 5,885 | ||||||||||||
Effect of dilutive securities: |
||||||||||||||||
Employee stock options |
| | | | ||||||||||||
Warrants |
| | | | ||||||||||||
Weighted average shares diluted |
7,703 | 5,905 | 7,696 | 5,885 | ||||||||||||
Loss per share basic and diluted |
$ | (0.11 | ) | (0.01 | ) | (0.35 | ) | (0.02 | ) | |||||||
10
Table of Contents
COMPREHENSIVE CARE CORPORATION AND SUBSIDIARIES
Authorized shares of common stock reserved for possible issuance for convertible debentures,
convertible preferred stock, stock options, and warrants are as follows at September 30, 2007:
Convertible debentures(a) |
15,051 | |||
Convertible preferred stock(b) |
4,235,328 | |||
Outstanding stock options(c) |
1,063,708 | |||
Outstanding warrants(d) |
406,000 | |||
Possible future issuance under stock option plans |
1,283,335 | |||
Total |
7,003,422 | |||
(a) | The debentures are convertible into 15,051 shares of common stock at a conversion price of $149.09 per share. | |
(b) | The Series A Convertible Preferred Stock (Series A Preferred Stock) is convertible into 4,235,328 shares of common stock at a conversion rate of 294.12 common shares for each preferred share. | |
(c) | Options to purchase our common stock have been issued to employees and non-employee directors with exercise prices ranging from $.25 to $4.00. | |
(d) | Warrants to purchase our common stock have been issued to certain individuals or vendors in exchange for consulting services. All such warrants were issued in lieu of cash compensation and have five-year terms with exercise prices ranging from $1.09 to $5.00. |
Note 3 Liquidity
During the nine months ended September 30, 2007, net cash provided by continuing and
discontinued operations amounted to $1.5 million, primarily due to timing differences of monies
received from our new contracts in Indiana and Pennsylvania, and claims paid to providers related
to these contracts. Cash flows attributed to investing activities consist primarily of $55,000 in
outflows for additions to property and equipment offset by $30,000 in cash provided by proceeds
from sale of available-for-sale securities. As of September 30, 2007, we had cash reserves of $7.0
million, a working capital deficit of $2.6 million and a stockholders deficit of $3.4 million.
Management believes we have sufficient cash reserves to sustain current operations and to meet our
current obligations during the next twelve months.
Note 4 Sources Of Revenue
Our revenue can be segregated into the following significant categories:
Three Months | Three Months | Nine Months | Nine Months | |||||||||||||
Ended | Ended | Ended | Ended | |||||||||||||
9/30/07 | 9/30/06 | 9/30/07 | 9/30/06 | |||||||||||||
Capitated contracts |
$ | 9,470 | $ | 4,012 | $ | 26,785 | $ | 13,727 | ||||||||
Non-capitated contracts |
290 | 167 | 835 | 485 | ||||||||||||
Total |
$ | 9,760 | $ | 4,179 | $ | 27,620 | $ | 14,212 | ||||||||
Capitated revenues include contracts under which we assume the financial risk for the costs of
member behavioral healthcare services in exchange for a fixed, per member per month fee. For
non-capitated contracts, we may manage behavioral healthcare programs or perform various managed
care functions, such as clinical care management, provider network development, and claims
processing without assuming financial risk for member behavioral healthcare costs.
Note 5 Major Customers/Contracts
(1) In January 2006, we received written notice from a Texas HMO client that the HMO had
determined to establish its own behavioral health unit and therefore was canceling services
provided by us effective May 31, 2006. We had served commercial, Medicaid, and Childrens Health
Insurance Program (CHIP) members under this contract, which accounted for approximately 15.6%, or
$2.2 million of our operating revenues during the nine months ended September 30, 2006. The HMO
had been a client since November 1998.
11
Table of Contents
COMPREHENSIVE CARE CORPORATION AND SUBSIDIARIES
(2) In January 2007 we began providing behavioral health services to approximately 250,000
Indiana Medicaid recipients pursuant to a contract with an Indiana HMO. The contract accounted for
approximately $11.4 million or 41.2% of revenues for the nine months ended September 30, 2007, and
is for an initial term of two years with subsequent extensions by mutual written agreement.
Termination of the contract by either party may only be effected by reason of failure to perform
that has not been corrected within agreed upon timeframes.
Our customer contracts are typically for initial terms of one year with automatic annual
extensions, unless either party terminates by giving the requisite notice. Such contracts
generally provide for cancellation by either party with 60 to 90 days written notice prior to the
expiration of the then current terms.
Note 6 Preferred Stock
As of September 30, 2007, there were 4,340 remaining shares of preferred stock authorized and
available to issue, and 14,400 outstanding shares of Series A Preferred Stock. All outstanding
shares were issued in June 2005 as a result of the sale of Series A Preferred Stock to Woodcliff
for approximately $3.4 million in net cash proceeds. The Series A Preferred Stock, acquired by
Hythiam in January 2007, is convertible into 4,235,328 shares of common stock at a conversion rate
of 294.12 common shares for each preferred share. Hythiam has the right to designate the majority
of our Board of Directors, has dividend and liquidation preferences, and anti-dilution protection.
In addition, we need Hythiams consent for a sale or merger
involving a material portion of our
assets or business, any single or series of related transactions exceeding $500,000, and prior to
incurring any debt in excess of $200,000.
We are authorized to issue shares of Preferred Stock, $50.00 par value, in one or more series,
each series to have such designation and number of shares as the Board of Directors may fix prior
to the issuance of any shares of such series. Each series may have such preferences and relative
participation, optional or special rights with such qualifications, limitations or restrictions
stated in the resolution or resolutions providing for the issuance of such series as may be adopted
from time to time by the Board of Directors prior to the issuance of any such series.
Note 7 Commitments and Contingencies
(1) We provided behavioral healthcare services to the members of a Connecticut HMO from
2001 to 2005 under a contract that provided that we would also receive funds directly from a state
reinsurance program for the purpose of paying providers. At September 30, 2007, $2.5 million of
reinsurance claims payable remains and is attributable to providers having submitted claims for
authorized services having incorrect service codes or otherwise incorrect information that has
caused payment to be denied by us. In such cases, there are contractual and statutory provisions
that allow the provider to appeal a denied claim. If no appeal is received by the Company within
the prescribed amount of time, we may be required to remit the reinsurance funds back to the
appropriate party. At September 30, 2007, management believes no further unpaid claims remain, but
has not reduced the claims liability since the statutory limits have not expired relating to such
claims.
(2) In connection with our new Indiana contract that started January 1, 2007, we are
required to maintain a performance bond in the amount of $1 million. In addition, a $25,000
performance bond is maintained in relation to a Third Party Administrator license in Maryland.
(3) Related to our discontinued hospital operations, Medicare guidelines allow the
Medicare fiscal intermediary to re-open previously filed cost reports. Our fiscal 1999 cost
report, the final year the Company was required to file a cost report, is being reviewed in which
case the intermediary may determine that additional amounts are due to or from Medicare.
Management believes cost reports for fiscal years prior to fiscal 1999 are closed and considered
final.
(4) We
have insurance for a broad range of risks as it relates to our business operations.
We maintain managed care errors and omissions, professional and general liability coverage. These
policies are written on a claims-made basis and are subject to a $100,000 per claim self-insured
retention. The managed care errors and omissions and professional liability policies include
limits of liability of $1 million per claim and $3 million in the aggregate. The general liability
has a limit of liability of $5 million per claim and $5 million in the aggregate. We are
responsible for claims within the self-insured retentions or if the policy limits are exceeded.
Management is not aware of any claims that could have a material adverse impact on our consolidated
financial statements.
(5) Two class action lawsuits and a complaint have been filed against us in Delaware Court
of Chancery. Until the actions are withdrawn or settled, we may incur further legal defense fees
and may be subject to awards of plaintiffs attorney fees or other fees, the amounts of which are
not presently known or reasonably estimable. See Part II, Item 1, Legal Proceedings for a
description of these matters.
12
Table of Contents
COMPREHENSIVE CARE CORPORATION AND SUBSIDIARIES
Note 8 Related Party Transactions
In August 2005, the Companys principal operating subsidiary, Comprehensive Behavioral Care,
Inc. (CBC), entered into a marketing agreement with Health Alliance Network, Inc. (HAN) whereby CBC
appointed HAN as its primary representative and marketing agent for commercial business. Two
shareholders of HAN held membership interests in Woodcliff, the owner of a controlling interest in
the Company. On January 12, 2007, the members of Woodcliff sold 100% of their outstanding
membership interests in Woodcliff to Hythiam. For the three and nine months ended September 30,
2007, CBC paid HAN consulting fees of $12,000 and $48,000, respectively, and for the three and nine
months ended September 30, 2006, $9,000 and $63,000, respectively.
In February 2006, CBC entered into an agreement with Hythiam whereby CBC would have the
exclusive right to market Hythiams substance abuse disease management program to its current and
certain mutually agreed upon prospective clients. The program is an integrated disease management
approach designed to offer less restrictive levels of care in order to minimize repeat
detoxifications. Under the agreement, CBC will pay Hythiam license and service fees for each
enrollee who is treated. David Schuster, then a director, held the position of Vice President of
Corporate Development for Hythiam during the period coinciding with the negotiation and initial
term of the agreement, but he did not participate in the negotiations.
As of September 30, 2007 there have been no material transactions resulting from this
agreement.
On January 12, 2007, Hythiam
acquired a controlling interest in the Company, and on June 25, 2007, Mr. Schuster resigned as a
director.
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations
In addition to historical information, the following information contains forward-looking
statements as defined under federal securities laws. Such statements include, but are not limited
to, statements concerning our anticipated operating results, financial resources, increases in
revenues, increased profitability, interest expense, growth and expansion, and the ability to
obtain new behavioral healthcare contracts. These statements are based on current expectations,
estimates and projections about the industry and markets in which we operate, and managements
beliefs and assumptions. Forward-looking statements are not guarantees of future performance and
involve certain known and unknown risks and uncertainties that could cause actual results to differ
materially from those expressed or implied by such statements. Such risks and uncertainties
include, but are not limited to, changes in local, regional, and national economic and political
conditions, the effect of governmental regulation, competitive market conditions, varying trends in
member utilization, our ability to manage healthcare operating expenses, our ability to achieve
expected results from new business, the profitability of our capitated contracts, cost of care,
seasonality, our ability to obtain additional financing, and other risks detailed herein and from
time to time in our SEC reports. The following discussion should be read in conjunction with the
accompanying consolidated financial statements and notes thereto of CompCare appearing elsewhere
herein.
OVERVIEW
GENERAL
We are a Delaware corporation organized in 1969. Unless the context otherwise requires, all
references to us include our wholly owned operating subsidiary, Comprehensive Behavioral Care,
Inc. (CBC) and subsidiary corporations.
Primarily through CBC, we provide managed care services in the behavioral health and
psychiatric fields, which is our only operating segment. We coordinate and manage the delivery of a
continuum of psychiatric and substance abuse services to:
| Commercial members | ||
| Medicare members | ||
| Medicaid members | ||
| Childrens Health Insurance Program (CHIP) members |
13
Table of Contents
COMPREHENSIVE CARE CORPORATION AND SUBSIDIARIES
on behalf of:
| employers | ||
| health plans | ||
| government organizations | ||
| third-party claims administrators | ||
| commercial purchasers | ||
| other group purchasers of behavioral healthcare services |
Our customer base includes both private and governmental entities. We provide services
primarily by a contracted network of providers that includes:
| psychiatrists | ||
| psychologists | ||
| therapists | ||
| other licensed healthcare professionals | ||
| psychiatric hospitals | ||
| general medical facilities with psychiatric beds | ||
| residential treatment centers | ||
| other treatment facilities |
The services provided through our provider network include outpatient programs (such as
counseling or therapy), intermediate care programs (such as intensive outpatient programs and
partial hospitalization services), and inpatient and crises intervention services. We do not
directly provide treatment or own any provider of treatment services.
We typically enter into contracts on an annual basis to provide managed behavioral healthcare
and substance abuse treatment to our clients members. Our arrangements with our clients fall into
two broad categories: capitation arrangements, where our clients pay us a fixed fee per member, and
fee-for-service and administrative service arrangements where we may manage behavioral healthcare
programs or perform various managed care services. We derived 97.0% or $26.8 million of our
revenues from capitation arrangements for the nine months ended September 30, 2007. Under
capitation arrangements, we receive premiums from our clients based on the number of covered
members as reported to us by our clients. The amount of premiums we receive for each member is
fixed at the beginning of the contract term. These premiums may be subsequently adjusted, up or
down, generally at the commencement of each renewal period.
Our largest expense is the cost of behavioral health services that we provide, which is based
primarily on our arrangements with healthcare providers. Since we are subject to increases in
healthcare operating expenses based on an increase in the number and frequency of our members
seeking behavioral care services, our profitability depends on our ability to predict and
effectively manage healthcare operating expenses in relation to the fixed premiums we receive under
capitation arrangements. Providing services on a capitation basis exposes us to the risk that our
contracts may ultimately be unprofitable if we are unable to anticipate or control healthcare
costs. Estimation of healthcare operating expense is our most significant critical accounting
estimate. See Managements Discussion and Analyses of Financial Condition and Results of
Operations Critical Accounting Estimates.
RECENT DEVELOPMENTS
On January 12, 2007, Hythiam, Inc., a healthcare services management company focusing on
solutions for those suffering from alcoholism and other substance dependencies, gained a majority,
controlling interest in us by purchasing the membership interests of Woodcliff, now a wholly owned
subsidiary of Hythiam. Since February 2006, we have had a marketing agreement with Hythiam under
which we have the right to offer its PROMETA® treatment programs as part of a disease
management offering to our customers and other mutually agreed parties on an exclusive basis.
Hythiam owns 1,739,130 shares of our common stock and 14,400 shares of our Series A
Convertible Preferred Stock. The Preferred Stock is convertible into 4,235,328 shares of our
common stock. Assuming conversion, Hythiam has the ability to control 5,974,458 shares or 50.05%
of our common stock based on shares outstanding at November 5, 2007. Hythiam has dividend and
liquidation preferences, anti-dilution protection, and the right to appoint a majority of our board
of directors. In addition, we are required to obtain Hythiams consent for a
sale or merger involving a material portion of our assets or business, and prior to entering into
any single or series of related transactions exceeding $500,000 or incurring any debt in excess of
$200,000. After Hythiam acquired Woodcliff, three of our existing board members resigned and our
board appointed three new directors proposed by Hythiam.
14
Table of Contents
COMPREHENSIVE CARE CORPORATION AND SUBSIDIARIES
On May 21, 2007, our Board of Directors approved a change in our fiscal year end from May 31
to December 31, effective December 31, 2006, to align our fiscal year end with that of Hythiam to
obtain reporting efficiencies and cost reductions. The seven months ended December 31, 2006 is our
transition period and our new fiscal year began January 1, 2007 and will end December 31, 2007.
On July 19, 2007, we received from an existing client in Texas a notice of termination, which
will result in termination of our contract effective November 30, 2007. This client accounted for
8.3%, or $2.3 million, of our revenues for the nine months ended September 30, 2007 and has been a
customer since 1998.
We began providing behavioral healthcare services to approximately 23,000 Medicare members of
an existing client in Pennsylvania on August 1, 2007. Such services are estimated to generate
between $4.5 and $5.0 million in annual revenues.
One of our existing commercial health plan clients in Indiana has decided to exit the group
health plan business. Beginning January 1, 2008 and throughout the remainder of 2008, this health
plan will not be renewing any of its existing customer contracts, as all of their members are being
transitioned to other health plans. This health plan accounted for approximately 5.1%, or $1.4
million, of our revenues for the nine months ended September 30, 2007.
We have entered into negotiations with our major Indiana HMO client to obtain a rate increase
to offset higher than expected costs of utilization. We have been verbally informed that an
increase will be granted effective January 1, 2008. The amount of the rate increase is yet to be
determined at this time.
Our Chief Executive Officer, Mary Jane Johnson, has advised us of her resignation effective
December 14, 2007. She will take an early retirement for health reasons. Her resignation falls
within one year of the January 12, 2007 change in ownership of the Company, which according to her
employment agreement entitles her to a severance benefit of two years
salary. The Board of Directors is currently conducting a search for a
new Chief Executive Officer.
Results of Operations
For the nine months ended September 30, 2007, we reported a net loss of $2.7 million, or $0.35
loss per share (basic and diluted). In comparison, we reported a net loss of $139,000, or $0.02
loss per share (basic and diluted), for the nine months ended September 30, 2006.
The following tables summarize the Companys operating results from continuing operations for
the three and nine months ended September 30, 2007 and 2006 (amounts in thousands):
15
Table of Contents
COMPREHENSIVE CARE CORPORATION AND SUBSIDIARIES
The Three Months Ended September 30, 2007 Compared to the Three Months Ended September 30,
2006:
Three Months Ended | ||||||||
September 30, | ||||||||
2007 | 2006 | |||||||
Operating revenues: |
||||||||
Capitated contracts |
$ | 9,470 | 4,012 | |||||
Non-capitated sources |
290 | 167 | ||||||
Total operating revenues |
9,760 | 4,179 | ||||||
Operating expenses: |
||||||||
Healthcare operating expenses: |
||||||||
Claims expense(1) |
7,700 | 2,925 | ||||||
Other healthcare operating expenses(1) |
1,674 | 850 | ||||||
Total healthcare operating expenses |
9,374 | 3,775 | ||||||
General and administrative expenses |
1,201 | 790 | ||||||
Provision for (recovery of) doubtful accounts |
4 | (138 | ) | |||||
Depreciation and amortization |
38 | 23 | ||||||
Total operating expenses |
10,617 | 4,450 | ||||||
Operating loss |
$ | (857 | ) | (271 | ) | |||
(1) | Claims expense reflects the cost of revenue of capitated contracts, and other healthcare operating expense reflects the cost of revenue of capitated and non-capitated contracts. |
Operating revenues from capitated contracts increased 136.0%, or approximately $5.5 million,
to $9.5 million for the three months ended September 30, 2007 compared to $4.0 million for the
three months ended September 30, 2006. The increase is primarily attributable to the addition of a
new major client in Indiana, which accounted for $3.9 million in revenue. Additional business from
five existing customers in Pennsylvania, Maryland, Michigan and Texas also increased revenues,
accounting for approximately $1.5 million. Revenue from non-capitated sources increased 73.7% or
approximately $123,000, to $290,000 for the three months ended September 30, 2007, compared to
$167,000 for the three months ended September 30, 2006. The increase is primarily due to
additional business from an existing client in Texas.
Claims expense on capitated contracts increased approximately $4.8 million or 163.2% for the
three months ended September 30, 2007 as compared to the three months ended September 30, 2006 due
to higher capitated revenues. Claims expense as a percentage of capitated revenues increased from
72.9% for the three months ended September 30, 2006 to 81.3% for the three months ended September
30, 2007 due primarily to increased utilization of covered services by members of our new Indiana
contract. Other healthcare expenses, attributable to servicing both capitated contracts and
non-capitated contracts, increased 96.9%, or approximately $824,000 due primarily to workforce
additions in response to the aforementioned increase in revenues in Indiana.
General and administrative expenses increased by 52.0%, or approximately $411,000 for the
three months ended September 30, 2007 as compared to the three months ended September 30, 2006.
The increase in general and administrative expense is primarily attributable to the recognition of
$416,000 in severance costs incurred as a result of the retirement of the Companys CEO, who is due
a payment equal to two years salary upon resignation within one year following a change of
ownership of the Company. General and administrative expense as a percentage of operating revenue
decreased from 18.9% for the three months ended September 30, 2006 to 12.3% for the three months
ended September 30, 2007, due to higher operating revenues.
16
Table of Contents
COMPREHENSIVE CARE CORPORATION AND SUBSIDIARIES
The Nine Months Ended September 30, 2007 Compared to the Nine Months Ended September 30,
2006:
Nine Months Ended | ||||||||
September 30, | ||||||||
2007 | 2006 | |||||||
Operating revenues: |
||||||||
Capitated contracts |
$ | 26,785 | 13,727 | |||||
Non-capitated sources |
835 | 485 | ||||||
Total operating revenues |
27,620 | 14,212 | ||||||
Operating expenses: |
||||||||
Healthcare operating expenses: |
||||||||
Claims expense(1) |
22,165 | 9,230 | ||||||
Other healthcare operating expenses(1) |
4,820 | 2,853 | ||||||
Total healthcare operating expense |
26,985 | 12,083 | ||||||
General and administrative expenses |
3,213 | 2,375 | ||||||
Recovery of doubtful accounts |
(4 | ) | (190 | ) | ||||
Depreciation and amortization |
114 | 66 | ||||||
Total operating expenses |
30,308 | 14,334 | ||||||
Operating loss |
$ | (2,688 | ) | (122 | ) | |||
(1) | Claims expense reflects the cost of revenue of capitated contracts, and other healthcare operating expense reflects the cost of revenue of capitated and non-capitated contracts. |
Capitated contract revenues increased 95.1%, or approximately $13.1 million, to $26.8
million for the nine months ended September 30, 2007 compared to $13.7 million for the nine months
ended September 30, 2006. The increase is primarily attributable to the addition of a new major
client in Indiana, which accounted for $11.4 million of revenue. Additional business from five
existing customers in Michigan, Pennsylvania, Maryland and Texas also increased revenues,
accounting for approximately $3.8 million. This was offset by the loss of one major customer in
Texas, which accounted for approximately $2.2 million for the nine months ending September 30,
2006. Non-capitated revenue increased 72.2%, or approximately $350,000, to $835,000 for the nine
months ended September 30, 2007, compared to $485,000 for the nine months ended September 30, 2006.
The increase is primarily due to additional business in Texas from an existing client.
Claims expense on capitated contracts increased approximately $12.9 million or 140.1% for the
nine months ended September 30, 2007 as compared to the nine months ended September 30, 2006 due to
higher capitated revenues. Claims expense as a percentage of capitated revenues increased from
67.2% for the nine months ended September 30, 2006 to 82.8% for the nine months ended September 30,
2007 due primarily to increased utilization of covered services by members of our new Indiana
contract. Other healthcare expenses, which are incurred to service both capitated and non-capitated
contracts, increased approximately $2.0 million, or 68.9%, due primarily to workforce additions in
response to the aforementioned increase in revenues in Indiana.
General and administrative expenses increased by $838,000, or 35.3%, for the nine months ended
September 30, 2007 as compared to the nine months ended September 30, 2006. The increase in general
and administrative expense is primarily attributable to the recognition of $416,000 in severance
costs incurred as a result of the retirement of the Companys CEO, who is due a payment equal to
two years salary upon resignation within one year following a change of ownership of the Company.
The increase is also attributable to the expensing of $167,000 of prepaid fees paid to directors
following their resignations, and $156,000 of legal fees incurred related to the proposed merger
with Hythiam and two class action lawsuits brought by two minority shareholders. General and
administrative expense as a percentage of operating revenue decreased from 16.7% for the nine
months ended September 30, 2006 to 11.6% for the nine months ended September 30, 2007.
17
Table of Contents
COMPREHENSIVE CARE CORPORATION AND SUBSIDIARIES
Seasonality of Business
Historically, we have experienced increased member utilization during the months of March,
April and May, and consistently low utilization by members during the months of June, July, and
August. Such variations in member utilization impact our costs of care during these months,
generally having a positive impact on our gross margins and operating profits during the June
through August period and a negative impact on our gross margins and operating profits during the
months of March through May.
Concentration of Risk
For the nine months ended September 30, 2007, 86.7% of our operating revenue was concentrated
in contracts with six health plans to provide behavioral healthcare services under commercial,
Medicare, Medicaid, and CHIP plans. For the same period of the prior year, 85.1% of our operating
revenue was concentrated in contracts with seven health plans. The term of each contract is
generally for one year and is automatically renewable for additional one-year periods unless
terminated by either party by giving the requisite written notice. The loss of one or more of
these clients, unless replaced by new business, would negatively affect our financial condition.
Liquidity and Capital Resources
During the nine months ended September 30, 2007, our cash and cash equivalents increased by
$1.5 million, primarily due to timing differences of monies received from our new Indiana and
Pennsylvania contracts, and claims paid to our providers related to these contracts. Cash flows
attributed to investing activities consist primarily of $55,000 in outflows for additions to
property and equipment offset by $30,000 in cash provided by proceeds
from sale of available-for-sale
securities.
For the nine months ended September 30, 2006, our cash and cash equivalents decreased by $1.2
million due primarily to payment of claims following the end of a major Connecticut contract on
December 31, 2005 and the termination of a major Texas contract on May 31, 2006. Cash used in
investing activities amounted to $109,000 for additions to property and equipment.
At September 30, 2007, cash and cash equivalents were approximately $7.0 million. Although we
had a working capital deficit of $2.6 million and a stockholders deficit of $3.4 million at
September 30, 2007, we expect positive net cash flow from new contracts that started January 1,
2007 and August 1, 2007, and as a result, management believes we will have positive cash flow
during 2007 and sufficient cash reserves to sustain current operations and to meet our current
obligations.
Our unpaid claims liability is estimated using an actuarial paid completion factor methodology
and other statistical analyses. These estimates are subject to the effects of trends in
utilization and other factors. Any significant increase in member utilization that falls outside
of our estimations would increase healthcare operating expenses and may impact our ability to
achieve and sustain profitability and positive cash flow. Although considerable variability is
inherent in such estimates, we believe that our unpaid claims liability is adequate. However,
actual results could differ from the $5.5 million claims payable amount reported as of September
30, 2007.
Critical Accounting Estimates
Our discussion and analysis of our financial condition and results of operations is based upon
our consolidated financial statements, which have been prepared in accordance with accounting
principles generally accepted in the United States of America. The preparation of these
consolidated financial statements requires us to make significant estimates and judgments to
develop the amounts reflected and disclosed in the consolidated financial statements, most notably
our estimate for claims incurred but not yet reported (IBNR). On an on-going basis, we evaluate
the appropriateness of our estimates and we maintain a thorough process to review the application
of our accounting policies. We base our estimates on historical experience and on various other
assumptions that we believe to be reasonable under the circumstances. Actual results may differ
from these estimates under different assumptions or conditions.
We believe our accounting policies specific to revenue recognition, accrued claims payable,
premium deficiencies, goodwill, and stock compensation expense involve our most significant
judgments and estimates that are material to our consolidated financial statements (see Note 1
Description of the Companys Business and Basis of Presentation to the unaudited, consolidated
financial statements).
18
Table of Contents
COMPREHENSIVE CARE CORPORATION AND SUBSIDIARIES
Revenue Recognition
We provide managed behavioral healthcare and substance abuse services to recipients, primarily
through subcontracts with HMOs. Revenue under the vast majority of these agreements is earned and
recognized monthly based on the number of covered members as reported to us by our clients
regardless of whether services actually provided are lesser or greater than anticipated when we
entered into such contracts (generally referred to as capitation arrangements). The information
regarding the number of covered members is supplied by our clients and we review membership
eligibility records and other reported information to verify its accuracy in calculating the amount
of revenue to be recognized. Consequently, the vast majority of our revenue is determined by the
monthly receipt of covered member information and the associated payment from the client, thereby
removing uncertainty and precluding us from needing to make assumptions to estimate monthly revenue
amounts.
We may experience adjustments to our revenues to reflect changes in the number and eligibility
status of members subsequent to when revenue is recognized. Subsequent adjustments to our revenue
have not been material.
Accrued Claims Payable and Claims Expense
Healthcare operating expenses are composed of claims expense and other healthcare expenses.
Claims expense includes amounts paid to hospitals, physician groups and other managed care
organizations under capitated contracts. Other healthcare expenses include items such as
information systems, case management and quality assurance, attributable to both capitated and
non-capitated contracts.
The cost of behavioral health services is recognized in the period in which an eligible member
actually receives services and includes an estimate of IBNR. We contract with various healthcare
providers including hospitals, physician groups and other managed care organizations either on a
discounted fee-for-service or a per-case basis. We determine that a member has received services
when we receive a claim within the contracted timeframe with all required billing elements
correctly completed by the service provider. We then determine whether (1) the member is eligible
to receive such services, (2) the service provided is medically necessary and is covered by the
benefit plans certificate of coverage, and (3) the service has been authorized by one of our
employees. If all of these requirements are met, the claim is entered into our claims system for
payment and the associated cost of behavioral health services is recognized.
Accrued claims payable consists primarily of reserves established for reported claims and IBNR
claims, which are unpaid through the respective balance sheet dates. Our policy is to record
managements best estimate of IBNR. The IBNR liability is estimated monthly using an actuarial
paid completion factor methodology and is continually reviewed and adjusted, if necessary, to
reflect any change in the estimated liability as more information becomes available. In deriving
an initial range of estimates, we use an actuarial model that incorporates past claims payment
experience, enrollment data and key assumptions such as trends in healthcare costs and seasonality.
Authorization data, utilization statistics, calculated completion percentages and qualitative
factors are then combined with the initial range to form the basis of managements best estimate of
the accrued claims payable balance.
At September 30, 2007, the range of accrued claims payable was between $5.2 million and $5.5
million. Based on the information available, we determined our best estimate of the accrued claims
liability to be $5.5 million. Approximately $2.8 million of the $5.5 million accrued claims
payable balance at September 30, 2007 is attributable to one new major contract in Indiana that
started January 1, 2007 and additional new business from our existing contract in Pennsylvania that
started August 1, 2007. As of September 30, 2007 we have accrued as claims expense approximately
95.4% of the revenue from this new Indiana contract and approximately 94.8% of the revenue from
additional new business in Pennsylvania. Eighty percent of claims expense related to this new
Indiana contract and 11% of claims expense attributable to new business in Pennsylvania has been
paid. Due to limited historical claims payment data, we have estimated the IBNR for these
contracts primarily by using estimated completion factors based on authorization data.
At December 31, 2006, the initial accrued claims payable range was between $2.6 and $2.9
million, and our best estimate was determined to be $2.7 million. We have used the same methodology
and assumptions for estimating the IBNR portion of the accrued claims liability for each
quarter-end.
Accrued claims payable at September 30, 2007 and December 31, 2006 comprises approximately
$0.8 million and, $0.7 million, respectively, of submitted and approved claims, which had not yet
been paid, and $4.7 million and, $2.0 million for IBNR claims, respectively.
19
Table of Contents
COMPREHENSIVE CARE CORPORATION AND SUBSIDIARIES
Many aspects of our business are not predictable with consistency, and therefore, estimating
IBNR claims involves a significant amount of management judgment. Actual claims incurred could
differ from the estimated claims payable amount presented. The following are factors that would
have an impact on our future operations and financial condition:
| Changes in utilization patterns | ||
| Changes in healthcare costs | ||
| Changes in claims submission timeframes by providers | ||
| Success in renegotiating contracts with healthcare providers | ||
| Occurrence of catastrophes | ||
| Changes in benefit plan design | ||
| The impact of present or future state and federal regulations |
A 5% increase in assumed healthcare cost trends from those used in our calculations of IBNR at
September 30, 2007, could increase our claims expense by approximately $220,000 and reduce our net
results per share by $0.03 per share as illustrated in the table below:
Change in Healthcare Costs: | ||
(Decrease) | ||
(Decrease) | Increase | |
Increase | In Claims Expense | |
(5%) | ($223,000) | |
5% | $220,000 |
Premium Deficiencies
We accrue losses under our capitated contracts when it is probable that a loss has been
incurred and the amount of the loss can be reasonably estimated. We perform this loss accrual
analysis on a specific contract basis taking into consideration such factors as future contractual
revenue, projected future healthcare and maintenance costs, and each contracts specific terms
related to future revenue increases as compared to expected increases in healthcare costs. The
projected future healthcare and maintenance costs are estimated based on historical trends and our
estimate of future cost increases.
At any time prior to the end of a contract or contract renewal, if a capitated contract is not
meeting its financial goals, we generally have the ability to cancel the contract with 60 to 90
days written notice. Prior to cancellation, we will usually submit a request for a rate increase
accompanied by supporting utilization data. Although our clients have historically been generally
receptive to such requests, no assurance can be given that such requests will be fulfilled in the
future in the our favor. If a rate increase is not granted, we have the ability to terminate the
contract and limit our risk to a short-term period.
On a quarterly basis, we perform a review of our portfolio of contracts for the purpose of
identifying loss contracts (as defined in the American Institute of Certified Public Accountants
Audit and Accounting Guide Health Care Organizations) and developing a contract loss reserve, if
applicable, for succeeding periods. During the three months ended September 30, 2007, we identified
one loss contract and entered into negotiations to obtain a rate increase from the client. In
addition, we adjusted our rates paid to some providers to reduce healthcare costs. At September
30, 2007, we believe no contract loss reserve for future periods is necessary for this contract.
Annual revenues from the contract are approximately $2.9 million.
Goodwill
We evaluate at least annually the amount of our recorded goodwill by performing an impairment
test that compares the carrying amount to an estimated fair value. In estimating the fair value,
management makes its best assumptions regarding future cash flows and a discount rate to be applied
to the cash flows to yield a present, fair value of equity. As a result of such tests, management
believes there is no material risk of loss from impairment of
goodwill. However, actual results may differ significantly from managements assumptions,
resulting in potentially adverse impact to our consolidated financial statements.
20
Table of Contents
COMPREHENSIVE CARE CORPORATION AND SUBSIDIARIES
Stock Compensation Expense
We issue stock-based awards to our employees and members of our Board of Directors. Effective
June 1, 2006, we adopted SFAS 123R and elected to apply the modified-prospective method to measure
compensation cost for stock options at fair value on the grant date and recognize compensation cost
on a straight-line basis over the service period for those options expected to vest. We use the
Black-Scholes option pricing model, which requires certain variables for input to calculate the
fair value of a stock award on the grant date. These variables include the expected volatility of
our stock price, award exercise behaviors, the risk free interest rate, and expected dividends.
We use significant judgment in estimating expected volatility of the stock, exercise behavior and
forfeiture rates.
Expected Volatility
We estimate the volatility of the share price by using historical data of our traded stock in combination with managements expectation of the extent of fluctuation in future stock prices. We believe our historical volatility is more representative of future stock price volatility and as such it has been given greater weight in estimating future volatility.
We estimate the volatility of the share price by using historical data of our traded stock in combination with managements expectation of the extent of fluctuation in future stock prices. We believe our historical volatility is more representative of future stock price volatility and as such it has been given greater weight in estimating future volatility.
Expected Term
A variety of factors are considered in determining the expected term of options granted. Options granted are grouped by their homogeneity, based on the optionees position, whether managerial or clerical, and length of service and turnover rate. Where possible, we analyze exercise and post-vesting termination behavior. For any group without sufficient information, we estimate the expected term of the options granted by averaging the vesting term and the contractual term of the options.
A variety of factors are considered in determining the expected term of options granted. Options granted are grouped by their homogeneity, based on the optionees position, whether managerial or clerical, and length of service and turnover rate. Where possible, we analyze exercise and post-vesting termination behavior. For any group without sufficient information, we estimate the expected term of the options granted by averaging the vesting term and the contractual term of the options.
Expected Forfeiture Rate
We generally separate our option awards into two groups: employee and non-employee awards. The historical data of each group are analyzed independently to estimate the forfeiture rate of options at the time of grant. These estimates are revised in subsequent periods if actual forfeitures differ from estimated forfeitures.
We generally separate our option awards into two groups: employee and non-employee awards. The historical data of each group are analyzed independently to estimate the forfeiture rate of options at the time of grant. These estimates are revised in subsequent periods if actual forfeitures differ from estimated forfeitures.
Legal Proceedings
From time to time, we may be involved in litigation relating to claims arising out of our
operations in the normal course of business. As of the date of this report, we are not currently
involved in any legal proceeding that we believe would have a material adverse effect on our
business, financial condition or operating results.
Item 3. Quantitative and Qualitative Disclosures About Market Risk
While we currently have market risk sensitive instruments, we have no significant exposure to
changing interest rates as the interest rate on our long-term debt is fixed. Additionally, we do
not use derivative financial instruments for investment or trading purposes and our investments are
generally limited to cash deposits.
Item 4. Controls and Procedures
Under the supervision and with the participation of our Chief Executive Officer and Chief
Financial Officer, we have evaluated the effectiveness of the design and operation of our
disclosure controls and procedures as of the end of the period covered by this report, and, based
on their evaluation, the Chief Executive Officer and Chief Financial Officer have concluded that
these disclosure controls and procedures are effective. There have been no changes in our internal
controls over financial reporting identified in connection with this evaluation that occurred
during the period covered by this report and that have affected, or are reasonably likely to
materially affect, the Companys internal controls over financial reporting.
21
Table of Contents
COMPREHENSIVE CARE CORPORATION AND SUBSIDIARIES
PART II OTHER INFORMATION
Item 1. Legal Proceedings
We and nine current and former board members were named as defendants in two class action
lawsuits filed by two shareholders on January 23, 2007 and February 1, 2007, respectively. In the
similar complaints, filed in the Chancery Court of Delaware, the plaintiffs seek permanent
injunctive and other equitable relief to prevent Hythiam from acquiring 49.95% of our outstanding
common shares that it does not currently own (either directly or through its wholly owned
subsidiary, Woodcliff) from the remaining minority shareholders. The plaintiffs allege that the
consideration proposed to the minority shareholders by Hythiam is inadequate, through coercive
means, without fair process and through material misleading information.
On May 25, 2007, we mutually terminated the Agreement and Plan of Merger. The plaintiffs
counsel has acknowledged that the lawsuits are now moot and has agreed to dismiss them, but has not
yet done so. On August 30, 2007, the Plaintiffs filed a motion to dismiss their case without
prejudice, with the court reserving jurisdiction for their fee application. On October 10, 2007,
we requested that the court dismiss the case with prejudice, and not allow legal fees to be awarded
to the plaintiffs counsel.
Because we maintain directors and officers liability insurance coverage, subject to a
$100,000 per claim self insured retention, the aforementioned matter is expected not to have a
material impact on our financial condition.
On June 15, 2007, a complaint was filed against us by two stockholders in the Delaware Court
of Chancery. The complaint seeks an order compelling us to deliver copies of requested books and
records pursuant to Section 220 of the Delaware General Corporation Law. In addition, the
complaint seeks payment of reasonable fees and expenses to the plaintiffs and such other further
relief that the Court may deem just and proper. We filed an answer to the complaint on July 11,
2007, in which we contend that the demand made by the plaintiffs does not comply with the form and
manner of making a demand for inspection under Section 220 that the plaintiffs failed to set forth
or establish a proper purpose for inspection, and that the documents the plaintiffs seek to inspect
are overly broad. We have offered to produce appropriate documents pursuant to a reasonable
protective order, to which the plaintiffs have refused to agree. A trial date has been set for
January 15, 2008.
Item 1A. Risk Factors
The Risk Factors included in our Transition Report on Form 10-K for the seven months ended
December 31, 2006 have not materially changed.
Item 5.
Other Information
Our Chief Executive Officer, Mary Jane Johnson, has advised us of her
resignation effective December 14, 2007. She will take an early
retirement for health reasons. Her resignation falls within one year
of the January 12, 2007 change in ownership of the Company,
which according to her employment agreement entitles her to a
severance benefit of two years salary. The Board of Directors is
currently conducting a search for a new Chief Executive Officer.
Item 6. Exhibits
EXHIBIT | ||
NUMBER | DESCRIPTION | |
31.1
|
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | |
31.2
|
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | |
32.1
|
Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 | |
32.2
|
Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
22
Table of Contents
COMPREHENSIVE CARE CORPORATION AND SUBSIDIARIES
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Company has duly
caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
COMPREHENSIVE CARE CORPORATION | ||||
November 8, 2007 |
||||
By | /s/ MARY JANE JOHNSON | |||
Mary Jane Johnson | ||||
President and Chief Executive Officer | ||||
(Principal Executive Officer) | ||||
By | /s/ ROBERT J. LANDIS | |||
Robert J. Landis | ||||
Chairman, Chief Financial Officer and Treasurer | ||||
(Principal Financial and Accounting Officer) |
23
Table of Contents
COMPREHENSIVE CARE CORPORATION AND SUBSIDIARIES
EXHIBIT INDEX
EXHIBIT | ||
NUMBER | DESCRIPTION | |
31.1
|
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | |
31.2
|
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | |
32.1
|
Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 | |
32.2
|
Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
24