Ontrak, Inc. - Quarter Report: 2016 June (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 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 June 30, 2016
Commission File Number 001-31932
CATASYS, INC.
(Exact name of registrant as specified in its charter)
Delaware |
88-0464853 |
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) |
11601 Wilshire Boulevard, Suite 1100, Los Angeles, California 90025
(Address of principal executive offices, including zip code)
(310) 444-4300
(Registrant's telephone number, including area code)
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 ☑ No ☐
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Website, if any, every Interactive Data File required to be submitted and posted 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 and post such files).
Yes ☑ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer or a smaller reporting company. See definitions of “accelerated filer,” “large accelerated filer,’’ and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer ☐ |
Accelerated filer ☐ |
Non-accelerated filer ☐ |
Smaller reporting company ☑ |
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 August 12, 2016, there were 55,053,458 shares of the registrant's common stock, $0.0001 par value per share, outstanding.
TABLE OF CONTENTS
PART I - FINANCIAL INFORMATION |
3 | ||
ITEM 1. Financial Statements |
3 | ||
Condensed Consolidated Balance Sheets as of June 30, 2016 (unaudited) and December 31, 2015 |
3 | ||
Condensed Consolidated Statements of Operations for the Three and Six Months Ended June 30, 2016 and 2015 (unaudited) |
4 | ||
Condensed Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2016 and 2015 (unaudited) |
5 | ||
Notes to Condensed Consolidated Financial Statements |
6 | ||
ITEM 2. Management's Discussion and Analysis of Financial Condition and Results of Operations |
14 | ||
ITEM 3. Quantitative and Qualitative Disclosures About Market Risk |
21 | ||
ITEM 4. Controls and Procedures |
21 | ||
PART II – OTHER INFORMATION |
22 | ||
ITEM 1. Legal Proceedings |
22 | ||
ITEM 1A. Risk Factors |
22 | ||
ITEM 2. Unregistered Sales of Equity Securities and Use of Proceeds |
22 | ||
ITEM 3. Defaults Upon Senior Securities |
22 | ||
ITEM 4. Mine Safety Disclosures |
22 | ||
ITEM 5. Other Information |
22 | ||
ITEM 6. Exhibits |
23 |
In this report, except as otherwise stated or the context otherwise requires, the terms “we,” “us” or “our” refer to Catasys, Inc. and our wholly-owned subsidiaries. Our common stock, par value $0.0001 per share, is referred to as “common stock.”
PART I - FINANCIAL INFORMATION |
Item 1. Financial Statements
CATASYS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(unaudited) |
||||||||
(In thousands, except for number of shares) |
June 30, |
December 31, |
||||||
2016 |
2015 |
|||||||
ASSETS | ||||||||
Current assets | ||||||||
Cash and cash equivalents |
$ | 52 | $ | 916 | ||||
Receivables, net of allowance for doubtful accounts of $0 and $0, respectively | 909 | 590 | ||||||
Prepaids and other current assets |
330 | 575 | ||||||
Total current assets | 1,291 | 2,081 | ||||||
Long-term assets | ||||||||
Property and equipment, net of accumulated depreciation of $1,543 and $1,491, respectively | 407 | 412 | ||||||
Deposits and other assets |
371 | 387 | ||||||
Total Assets | $ | 2,069 | $ | 2,880 | ||||
LIABILITIES AND STOCKHOLDERS' DEFICIT | ||||||||
Current liabilities | ||||||||
Accounts payable |
$ | 734 | $ | 753 | ||||
Accrued compensation and benefits |
1,905 | 1,703 | ||||||
Deferred revenue |
2,801 | 1,683 | ||||||
Other accrued liabilities |
586 | 682 | ||||||
Short term debt, related party, net of discount of $0 and $0, respectively | 6,105 | - | ||||||
Short term derivative liability |
5,192 | - | ||||||
Total current liabilities | 17,323 | 4,821 | ||||||
Long-term liabilities | ||||||||
Deferred rent and other long-term liabilities |
158 | 198 | ||||||
Capital leases |
56 | 66 | ||||||
Long term debt, related party, net of discount of $0 and $0, respectively | - | 3,662 | ||||||
Long term derivative liability |
- | 2,348 | ||||||
Warrant liabilities |
1,919 | 509 | ||||||
Total Liabilities | 19,456 | 11,604 | ||||||
Stockholders' deficit | ||||||||
Preferred stock, $0.0001 par value; 50,000,000 shares authorized; no shares issued and outstanding | - | - | ||||||
Common stock, $0.0001 par value; 500,000,000 shares authorized; 55,007,761 and 55,007,761 shares issued and outstanding at June 30, 2016 and December 31, 2015, respectively | 6 | 6 | ||||||
Additional paid-in-capital |
253,402 | 253,053 | ||||||
Accumulated deficit |
(270,795 | ) | (261,783 | ) | ||||
Total Stockholders' Deficit | (17,387 | ) | (8,724 | ) | ||||
Total Liabilities and Stockholders' Deficit | $ | 2,069 | $ | 2,880 |
See accompanying notes to the financial statements.
CATASYS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)
Three Months Ended |
Six Months Ended |
|||||||||||||||
(In thousands, except per share amounts) |
June 30, |
June 30, |
||||||||||||||
2016 |
2015 |
2016 |
2015 |
|||||||||||||
Revenues |
||||||||||||||||
Healthcare services revenues | $ | 1,223 | $ | 472 | $ | 1,951 | $ | 905 | ||||||||
Operating expenses |
||||||||||||||||
Cost of healthcare services | 1,162 | 529 | 2,128 | 935 | ||||||||||||
General and administrative | 2,136 | 2,422 | 4,323 | 5,156 | ||||||||||||
Depreciation and amortization | 32 | 30 | 64 | 64 | ||||||||||||
Total operating expenses | 3,330 | 2,981 | 6,515 | 6,155 | ||||||||||||
Loss from operations |
(2,107 | ) | (2,509 | ) | (4,564 | ) | (5,250 | ) | ||||||||
Other Income |
10 | 10 | 75 | 21 | ||||||||||||
Interest expense |
(591 | ) | (1,110 | ) | (924 | ) | (1,112 | ) | ||||||||
Loss on exchange of warrants |
- | (4,410 | ) | - | (4,410 | ) | ||||||||||
Change in fair value of warrant liability |
(522 | ) | 7,434 | (750 | ) | 9,908 | ||||||||||
Change in fair value of derivative liability |
(1,507 | ) | - | (2,844 | ) | - | ||||||||||
Loss from operations before provision for income taxes |
(4,717 | ) | (585 | ) | (9,007 | ) | (843 | ) | ||||||||
Provision for income taxes |
3 | 2 | 5 | 4 | ||||||||||||
Net Loss |
$ | (4,720 | ) | $ | (587 | ) | $ | (9,012 | ) | $ | (847 | ) | ||||
Basic and diluted net loss from operations per share: |
$ | (0.09 | ) | $ | (0.02 | ) | $ | (0.16 | ) | $ | (0.03 | ) | ||||
Basic and diluted weighted number of shares outstanding | 55,008 | 35,375 | 55,008 | 30,358 |
See accompanying notes to the financial statements.
CATASYS, INC. AND SUBSIDIARIES |
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS |
(unaudited) |
Six Months Ended |
||||||||
(In thousands) |
June 30, |
|||||||
2016 |
2015 |
|||||||
Operating activities: | ||||||||
Net loss | $ | (9,012 | ) | $ | (847 | ) | ||
Adjustments to reconcile net income (loss) to net cash used in operating activities: | ||||||||
Depreciation and amortization |
64 | 63 | ||||||
Amortization of debt discount and issuance costs included in interest expense |
660 | 1,056 | ||||||
Provision for doubtful account |
20 | 75 | ||||||
Deferred rent |
(45 | ) | (34 | ) | ||||
Share-based compensation expense |
349 | 1,037 | ||||||
Common stock issued for consulting services |
- | 172 | ||||||
Warrants issued for services |
- | 56 | ||||||
Loss on exchange of warrants |
- | 4,410 | ||||||
Fair value adjustment on warrant liability |
750 | (9,908 | ) | |||||
Fair value adjustment on derivative liability |
2,844 | - | ||||||
Changes in current assets and liabilities: | ||||||||
Receivables |
(339 | ) | 230 | |||||
Prepaids and other current assets |
245 | 118 | ||||||
Deferred revenue |
1,118 | 499 | ||||||
Accounts payable and other accrued liabilities |
397 | 478 | ||||||
Net cash used in operating activities | $ | (2,949 | ) | $ | (2,595 | ) | ||
Investing activities: | ||||||||
Purchases of property and equipment |
$ | (26 | ) | $ | (16 | ) | ||
Deposits and other assets |
16 | - | ||||||
Net cash used in investing activities | $ | (10 | ) | $ | (16 | ) | ||
Financing activities: | ||||||||
Proceeds from the issuance of convertible debenture |
$ | - | $ | 2,000 | ||||
Proceeds from bridge loan |
2,185 | 250 | ||||||
Transaction Costs |
- | (185 | ) | |||||
Capital lease obligations |
(90 | ) | (10 | ) | ||||
Net cash provided by financing activities | $ | 2,095 | $ | 2,055 | ||||
Net decrease in cash and cash equivalents | $ | (864 | ) | $ | (556 | ) | ||
Cash and cash equivalents at beginning of period | 916 | 708 | ||||||
Cash and cash equivalents at end of period | $ | 52 | $ | 152 | ||||
Supplemental disclosure of cash paid | ||||||||
Income taxes |
$ | 37 | $ | 34 | ||||
Supplemental disclosure of non-cash activity | ||||||||
Property and equipment acquired through capital leases and other financing | $ | 43 | $ | - |
See accompanying notes to the financial statements.
Catasys, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
(unaudited)
Note 1. Basis of Consolidation, Presentation and Going Concern
The accompanying unaudited condensed consolidated financial statements for Catasys, Inc. and its subsidiaries have been prepared in accordance with generally accepted accounting principles in the United States of America (“U.S. GAAP”) and instructions to Form 10-Q and, therefore, do not include all disclosures necessary for a complete presentation of financial position, results of operations, and cash flows in conformity with U.S. GAAP. In our opinion, all adjustments, consisting of normal recurring adjustments, 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 included in our most recent Annual Report on Form 10-K for the year-ended December 31, 2015, from which the balance sheets, as of December 31, 2015, have been derived.
Our financial statements have been prepared on the basis that we will continue as a going concern. At June 30, 2016, cash and cash equivalents was $52,000 and we had a working capital deficit of approximately $16 million. In July 2016, we amended and restated the June 2016 promissory note with Acuitas Group Holdings, LLC (“Acuitas”), a limited liability company, 100% owned by our Chief Executive Officer and Chairman, to increase the amount of the promissory note by $570,000, for a total of $2.8 million principal amount. We have incurred significant operating losses and negative cash flows from operations since our inception. During the six months ended June 30, 2016, our cash used in operating activities was $2.9 million. We anticipate that we could continue to incur negative cash flows and net losses for the next twelve months. The financial statements do not include any adjustments relating to the recoverability of the carrying amount of the recorded assets or the amount of liabilities that might result from the outcome of this uncertainty. As of June 30, 2016, these conditions raised substantial doubt as to our ability to continue as a going concern. We expect our current cash resources to cover expenses through September 2016; however delays in cash collections, revenue, or unforeseen expenditures could negatively impact our estimate. We are in need of additional capital, however, there is no assurance that additional capital can be timely raised in an amount which is sufficient for us or on terms favorable to us and our stockholders, if at all. If we do not obtain additional capital, there is a significant doubt as to whether we can continue to operate as a going concern and we will need to curtail or cease operations or seek bankruptcy relief. If we discontinue operations, we may not have sufficient funds to pay any amounts to stockholders.
Our ability to fund our ongoing operations and continue as a going concern is dependent on increasing the number of members that are eligible for our programs by signing new contracts and generating fees from existing and new contracts for our managed care programs and the success of management’s plans to increase revenue and continue to control expenses. We currently operate our OnTrak programs in Florida, Georgia, Illinois, Kansas, Kentucky, Louisiana, Massachusetts, Missouri, New Jersey, North Carolina, Oklahoma, Pennsylvania, South Carolina, Tennessee, Texas, Virginia, West Virginia and Wisconsin. We provide services to commercial (employer funded), managed Medicare Advantage and managed Medicaid populations. We have generated fees from our launched programs and expect to increase enrollment and fees throughout 2016. However, there can be no assurance that we will generate such fees or that new programs will launch as we expect.
Note 2. Summary of Significant Accounting Policies
Revenue Recognition
Our Catasys contracts are generally designed to provide cash fees to us on a monthly basis based on enrolled members. To the extent our contracts may include a minimum performance guarantee, we reserve a portion of the monthly fees that may be at risk until the performance measurement period is completed. To the extent we receive case rates that are not subject to the performance guarantees, we recognize the case rate ratably over the twelve months of the program.
Cost of Services
Cost of healthcare services consists primarily of salaries related to our care coaches, healthcare provider claims payments, and fees charged by our third party administrators for processing these claims. Healthcare services cost of services is recognized in the period in which an eligible member receives services. We contract with doctors and licensed behavioral healthcare professionals, on a fee-for-services basis. We determine that a member has received services when we receive a claim or, in the absence of a claim, by utilizing member data recorded in the OnTrakTM database within the contracted timeframe, with all required billing elements correctly completed by the service provider.
Cash Equivalents and Concentration of Credit Risk
We consider all highly liquid investments with an original maturity of three months or less to be cash equivalents. Financial instruments that potentially subject us to a concentration of credit risk consist of cash and cash equivalents. Cash is deposited with what we believe are highly credited, quality financial institutions. The deposited cash may exceed Federal Deposit Insurance Corporation (“FDIC”) insured limits. As of June 30, 2016, we had no cash and cash equivalents exceeding federally insured limits.
For the six months ended June 30, 2016, two customers accounted for approximately 77% of the Company’s revenues and two customers accounted for approximately 85% of accounts receivable.
Basic and Diluted Income (Loss) per Share
Basic income (loss) per share is computed by dividing the net income (loss) to common stockholders for the period by the weighted average number of common shares outstanding during the period. Diluted income (loss) per share is computed by dividing the net income (loss) for the period by the weighted average number of common and dilutive common equivalent shares outstanding during the period.
Common equivalent shares, consisting of 4,866,927 and 2,635,635 incremental common shares for the six months ended June 30, 2016 and 2015, respectively, issuable upon the exercise of stock options and warrants have been excluded from the diluted earnings per share calculation as their effect is anti-dilutive.
Share-Based Compensation
Our 2010 Stock Incentive Plan, as amended (the “Plan”), provides for the issuance of up to 1,825,000 shares of our common stock. Incentive stock options (ISOs) under Section 422A of the Internal Revenue Code and non-qualified options (NSOs) are authorized under the Plan. We have granted stock options to executive officers, employees, members of our board of directors, and certain outside consultants. The terms and conditions upon which options become exercisable vary among grants, but option rights expire no later than ten years from the date of grant and employee and board of director awards generally vest over three to five years. At June 30, 2016, we had 1,464,154 vested and unvested shares outstanding and 303,609 shares available for future awards under the Plan.
Share-based compensation expense attributable to continuing operations were $174,000 and $349,000 for the three and six months ended June 30, 2016, compared with $209,000 and $1.0 million for the same periods in 2015, respectively.
Stock Options – Employees and Directors
We measure and recognize compensation expense for all share-based payment awards made to employees and directors based on estimated fair values on the date of grant. We estimate the fair value of share-based payment awards using the Black-Scholes option-pricing model. The value of the portion of the award that is ultimately expected to vest is recognized as expense over the requisite service periods in the condensed consolidated statements of operations.
Share-based compensation expense recognized for employees and directors for the three and six months ended June 30, 2016 was $174,000 and $349,000, compared with $208,000 and $1 million, for the same periods in 2015, respectively.
For share-based awards issued to employees and directors, share-based compensation is attributed to expense using the straight-line single option method. Share-based compensation expense recognized in our condensed consolidated statements of operations for the three and six months ended June 30, 2016 and 2015 is based on awards ultimately expected to vest, reduced for estimated forfeitures. Accounting rules for stock options require forfeitures to be estimated at the time of grant and revised, if necessary, in subsequent periods if actual forfeitures differ from those estimates.
There were no options granted to employees and directors during the three and six months ended June 30, 2016, compared with 1,050,000 options granted to directors and 250,000 options granted to employees during the same period in 2015 under the Plan. Employee and director stock option activity for the three and six months ended June 30, 2016 are as follows:
Weighted Avg. |
||||||||
Shares |
Exercise Price |
|||||||
Balance December 31, 2015 |
1,471,000 | $ | 6.49 | |||||
Granted |
- | $ | - | |||||
Cancelled |
(7,000 | ) | $ | 10.38 | ||||
Balance March 31, 2016 |
1,464,000 | $ | 6.49 | |||||
Granted |
- | $ | - | |||||
Cancelled |
- | $ | - | |||||
Balance June 30, 2016 |
1,464,000 | $ | 6.49 |
The expected volatility assumptions have been based on the historical and expected volatility of our stock, measured over a period generally commensurate with the expected term. The weighted average expected option term for the three and six months ended June 30, 2016 and 2015, reflects the application of the simplified method prescribed in Securities and Exchange Commission (“SEC”) Staff Accounting Bulletin (“SAB”) No. 107 (as amended by SAB 110), which defines the life as the average of the contractual term of the options and the weighted average vesting period for all option tranches.
As of June 30, 2016, there was $667,000 of total unrecognized compensation cost related to non-vested share-based compensation arrangements granted under the Plan. That cost is expected to be recognized over a weighted-average period of approximately 1.35 years.
Stock Options and Warrants – Non-employees
We account for the issuance of options and warrants for services from non-employees by estimating the fair value of warrants issued using the Black-Scholes pricing model. This model’s calculations include the option or warrant exercise price, the market price of shares on grant date, the weighted average risk-free interest rate, the expected life of the option or warrant, and the expected volatility of our stock and the expected dividends.
For options and warrants issued as compensation to non-employees for services that are fully vested and non-forfeitable at the time of issuance, the estimated value is recorded in equity and expensed when the services are performed and benefit is received. For unvested shares, the change in fair value during the period is recognized in expense using the graded vesting method.
There were no options issued to non-employees for the three and six months ended June 30, 2016 and 2015, respectively. Share-based compensation expense relating to stock options and warrants recognized for non-employees was $0 and $0 for the three and six months ended June 30, 2016 and $1,000 and $3,000 for the three and six months ended June 30, 2015, respectively.
There was no non-employee stock option activity for the three and six months ended June 30, 2016.
Common Stock
There were no shares of common stock issued for investor relations or consulting services during the three and six months ended June 30, 2016 compared to 0 and 76,000 shares issued for the same periods in 2015, respectively. Generally, the costs associated with shares issued for services are being amortized to the related expense on a straight-line basis over the related service periods.
Income Taxes
We have recorded a full valuation allowance against our otherwise recognizable deferred tax assets as of June 30, 2016. As such, we have not recorded a provision for income tax for the period ended June 30, 2016. We utilize the liability method of accounting for income taxes as set forth in ASC 740, Income Taxes. Under the liability method, deferred taxes are determined based on the temporary differences between the financial statement and tax basis of assets and liabilities using tax rates expected to be in effect during the years in which the basis differences reverse. A valuation allowance is recorded when it is more likely than not that some of the deferred tax assets will not be realized.
We assess our income tax positions and record tax benefits for all years subject to examination based upon our evaluation of the facts, circumstances and information available at the reporting date. For those tax positions where there is greater than 50% likelihood that a tax benefit will be sustained, we have recorded the largest amount of tax benefit that may potentially be realized upon ultimate settlement with a taxing authority that has full knowledge of all relevant information. For those income tax positions where there is less than 50% likelihood that a tax benefit will be sustained, no tax benefit has been recognized in the financial statements. Based on management's assessment of the facts, circumstances and information available, management has determined that all of the tax benefits for the period ended June 30, 2016 should be realized.
Fair Value Measurements
Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Assets and liabilities recorded at fair value in the condensed consolidated balance sheets are categorized based upon the level of judgment associated with the inputs used to measure fair value. The fair value hierarchy distinguishes between (1) market participant assumptions developed based on market data obtained from independent sources (observable inputs) and (2) an entity’s own assumptions about market participant assumptions developed based on the best information available in the circumstances (unobservable inputs). The fair value hierarchy consists of three broad levels, which gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level I) and the lowest priority to unobservable inputs (Level III). The three levels of the fair value hierarchy are described below:
Level Input: |
Input Definition: | |
Level I |
Inputs are unadjusted, quoted prices for identical assets or liabilities in active markets at the measurement date. | |
Level II |
Inputs, other than quoted prices included in Level I, that are observable for the asset or liability through corroboration with market data at the measurement date. | |
Level III |
Unobservable inputs that reflect management’s best estimate of what market participants would use in pricing the asset or liability at the measurement date. |
The following table summarizes fair value measurements by level at June 30, 2016 for assets and liabilities measured at fair value:
Balance at June 30, 2016 | ||||||||||||||||
(Amounts in thousands) |
Level I |
Level II |
Level III |
Total |
||||||||||||
Certificates of deposit |
106 | - | - | 106 | ||||||||||||
Total assets | 106 | - | - | 106 | ||||||||||||
Warrant liabilities |
- | - | 1,919 | 1,919 | ||||||||||||
Derivative Liability |
5,192 | 5,192 | ||||||||||||||
Total liabilities | - | - | 7,111 | 7,111 |
Financial instruments classified as Level III in the fair value hierarchy as of June 30, 2016, represent our liabilities measured at market value on a recurring basis which include warrant liabilities and derivative liabilities resulting from recent debt and equity financings. In accordance with current accounting rules, the warrant liabilities and derivative liabilities are being marked-to-market each quarter-end until they are completely settled. The warrants and derivatives are valued using the Black-Scholes option-pricing model, using both observable and unobservable inputs and assumptions consistent with those used in our estimate of fair value of employee stock options. See Warrant Liabilities and Derivative Liabilities below.
The following table summarizes our fair value measurements using significant Level III inputs, and changes therein, for the three and six months ended June 30, 2016:
Level III |
Level III |
||||||||
Warrant |
Derivative |
||||||||
(Dollars in thousands) |
Liabilities |
(Dollars in thousands) |
Liabilities |
||||||
Balance as of December 31, 2015 | $ | 509 | Balance as of December 31, 2015 | $ | 2,348 | ||||
Issuance of warrants |
216 |
Issuance of warrants |
- | ||||||
Change in fair value |
228 |
Change in fair value |
1,337 | ||||||
Balance as of March 31, 2016 | $ | 953 | Balance as of March 31, 2016 | $ | 3,685 | ||||
Issuance (exercise) of warrants, net |
444 |
Issuance (exercise) of warrants, net |
- | ||||||
Change in fair value |
522 |
Change in fair value |
1,507 | ||||||
Balance as of June 30, 2016 | $ | 1,919 | Balance as of June 30, 2016 | $ | 5,192 |
Property and Equipment
Property and equipment are stated at cost, less accumulated depreciation. Additions and improvements to property and equipment are capitalized at cost. Expenditures for maintenance and repairs are charged to expense as incurred. Depreciation is computed using the straight-line method over the estimated useful lives of the related assets, which range from two to seven years for furniture and equipment. Leasehold improvements are amortized over the lesser of the estimated useful lives of the assets or the related lease term, which is typically five to seven years.
Warrant Liabilities
In March 2016, we entered into a promissory note with Acuitas, pursuant to which we received aggregate gross proceeds of $900,000 for the sale of $900,000 in principal amount (the "March 2016 Promissory Note"). The March 2016 Promissory Note is due within 30 business days of demand by Acuitas (the "Maturity Date"), and carries an interest rate on any unpaid principal amount of 8% per annum until the Maturity Date, after which the interest will increase to 12% per annum. In addition, we issued Acuitas five-year warrants to purchase an aggregate 450,000 shares of our common stock, at an exercise price of $0.47 per share, which warrants include, subject to certain exceptions, a full-ratchet anti-dilution protection ( the “March 2016 Warrants”). The number of warrants were subsequently increased to 640,909 and the exercise price of the March 2016 Warrants were subsequently reduced to $0.33 per share based upon the May 2016 Promissory Note.
In April 2016, we amended and restated the March 2016 Promissory Note to increase the amount by $400,000, for a total of $1.3 million (the “April 2016 Promissory Note”). In connection with the amendment, we issued Acuitas five-year warrants to purchase an additional 200,000 shares of our common stock, at an exercise price of $0.47 per share, which warrants include, subject to certain exceptions, a full-ratchet anti-dilution protection ( the “April 2016 Warrants”). The number of warrants were subsequently increased to 284,848 and the exercise price of the April 2016 Warrants were subsequently reduced to $0.33 per share based upon the May 2016 Promissory Note.
In May 2016, we amended and restated the April 2016 Promissory Note to increase the amount by $405,000, for a total of $1.7 million (the “May 2016 Promissory Note”). In connection with the amendment, we issued Acuitas five-year warrants to purchase an additional 306,818 shares of our common stock, at an exercise price of $0.33 per share, which warrants include, subject to certain exceptions, a full-ratchet anti-dilution protection ( the “May 2016 Warrants”).
In June 2016, we amended and restated the May 2016 Promissory Note to increase the amount by $480,000, for a total of $2.2 million (the “June 2016 Promissory Notes”). In connection with the amendment, we issued Acuitas five-year warrants to purchase an additional 363,636 shares of our common stock, at an exercise price of $0.33 per share, which warrants include, subject to certain exceptions, a full-ratchet anti-dilution protection ( the “June 2016 Warrants”).
The warrant liability associated with the March 2016 Warrants, April 2016 Warrants, May 2016 Warrants, and June 2016 Warrants was calculated using the Black-Scholes model based upon the following assumptions:
June 30, 2016 |
|||||
Expected volatility |
133.19% |
| |||
Risk-free interest rate |
0.71% | - | 1.01% |
| |
Weighted average expected lives in years |
0.49 | - | 5 | ||
Expected dividend |
0% |
|
We have issued warrants to purchase common stock in December 2011, February 2012, April 2015, July 2015, March 2016, April 2016, May 2016, and June 2016. The warrants are being accounted for as liabilities in accordance with FASB accounting rules, due to anti-dilution provisions in some warrants that protect the holders from declines in our stock price and a requirement to deliver registered shares upon exercise of the warrants, which is considered outside our control. The warrants are marked-to-market each reporting period, using the Black-Scholes pricing model, until they are completely settled or expire.
For the three and six months ended June 30, 2016 and 2015, we recognized a loss of $522,000 and $750,000, respectively, compared with a gain of $7.4 million and $9.9 million for the same periods in 2015, respectively, related to the revaluation of our warrant liabilities.
Derivative Liability
In July 2015, we entered into a $3.55 million 12% Original Issue Discount Convertible Debenture due January 18, 2016 with Acuitas (the “July 2015 Convertible Debenture”). The conversion price of the July 2015 Convertible Debenture is $1.90 per share, subject to adjustments, including for issuances of common stock and common stock equivalents below the then current conversion or exercise price, as the case may be. In October 2016, we entered into an amendment of the July 2015 Convertible Debenture which extended the maturity date of the Convertible Debenture from January 18, 2016 to January 18, 2017. In addition, the conversion price of July 2015 Convertible Debenture was subsequently adjusted to to $0.30 per share. The July 2015 Convertible Debentures are unsecured, bear interest at a rate of 12% per annum payable in cash or shares of common stock, subject to certain conditions, at our option, and are subject to mandatory prepayment upon the consummation of certain future financings. The derivative liability associated with the July 2015 Convertible Debenture was calculated using the Black-Scholes model based upon the following assumptions:
June 30, 2016 |
||||
Expected volatility |
133.19 |
% | ||
Risk-free interest rate |
0.36 |
% | ||
Weighted average expected lives in years |
0.55 | |||
Expected dividend |
0 |
% |
The expected volatility assumption for the six months ended June 30, 2016 was based on the historical volatility of our stock, measured over a period generally commensurate with the expected term. The weighted average expected lives in years for 2015 reflect the application of the simplified method set out in SEC SAB 107 (and as amended by SAB 110), which defines the life as the average of the contractual term of the options and the weighted average vesting period for all option tranches. We use historical data to estimate the rate of forfeitures assumption for awards granted to employees.
For the three and six months ended June 30, 2016, we recognized a loss of $1.5 million and $2.8 million, respectively, compared with a $0 for the same periods in 2015, related to the revaluation of our derivative liability.
Recently Issued or Newly Adopted Accounting Standards
In April 2016, the FASB issued Accounting Standards Update (“ASU”) 2016-10, Revenue from Contracts with Customers (Topic 606) (“ASU 2016-10”), which amends certain aspects of the Board’s new revenue standard, ASU 2014-09, Revenue from Contracts with Customers. The standard should be adopted concurrently with adoption of ASU 2014-09 which is effective for annual and interim periods beginning after December 15, 2017. Early adoption is permitted. The Company has not yet selected a transition method nor has it determined the effect of the standard on its ongoing financial reporting.
In March 2016, the FASB issued ASU 2016-09, Compensation — Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting (“ASU 2016-09”), which outlines new provisions intended to simplify various aspects related to accounting for share-based payments and their presentation in the financial statements. The standard is effective for the Company beginning December 15, 2016, and interim periods within those annual periods. Early adoption is permitted. The adoption of ASU 2016-09 did not have a material effect on our consolidated financial positon or results of operations.
In February 2015, the FASB issued ASU 2015-02, Consolidation (Topic 810): Amendments to the Consolidation Analysis (“ASU 2015-02”). ASU 2015-02 modifies existing consolidation guidance for reporting organizations that are required to evaluate whether they should consolidate certain legal entities. ASU 2015-02 is effective for fiscal years and interim periods within those years beginning after December 15, 2015, and requires either a retrospective or a modified retrospective approach to adoptions. Early adoption is permitted. We are currently evaluating the potential impact of this standard on our consolidated financial statements, as well as the available transition methods.
In August 2014, the FASB issued FASB ASU 2014-15, Presentation of Financial Statements—Going Concern (Subtopic 205-40): Disclosure of Uncertainties about an Entity’s Ability to Continue as a Going Concern, (“ASU 2014-15”). ASU 2014-15 changes to the disclosure of uncertainties about an entity’s ability to continue as a going concern. Under U.S. GAAP, continuation of a reporting entity as a going concern is presumed as the basis for preparing financial statements unless and until the entity’s liquidation becomes imminent. Even if an entity’s liquidation is not imminent, there may be conditions or events that raise substantial doubt about the entity’s ability to continue as a going concern. Because there is no guidance in U.S. GAAP about management’s responsibility to evaluate whether there is substantial doubt about an entity’s ability to continue as a going concern or to provide related note disclosures, there is diversity in practice whether, when, and how an entity discloses the relevant conditions and events in its financial statements. As a result, these changes require an entity’s management to evaluate whether there are conditions or events, considered in the aggregate, that raise substantial doubt about the entity’s ability to continue as a going concern within one year after the date that financial statements are issued. Substantial doubt is defined as an indication that it is probable that an entity will be unable to meet its obligations as they become due within one year after the date that financial statements are issued. If management has concluded that substantial doubt exists, then the following disclosures should be made in the financial statements: (i) principal conditions or events that raised the substantial doubt, (ii) management’s evaluation of the significance of those conditions or events in relation to the entity’s ability to meet its obligations, (iii) management’s plans that alleviated the initial substantial doubt or, if substantial doubt was not alleviated, management’s plans that are intended to at least mitigate the conditions or events that raise substantial doubt, and (iv) if the latter in (iii) is disclosed, an explicit statement that there is substantial doubt about the entity’s ability to continue as a going concern. ASU 2014-15 is effective for periods beginning after December 15, 2016. The adoption of ASU 2013-15 will not have a material effect on our consolidated financial position or results of operations.
Note 3. Related Party Disclosure
In March 2016, we entered into the March 2016 Promissory Note and March 2016 Warrants to Acuitas. In April 2016, we entered into the April 2016 Promissory Note and issued the April 2016 Warrant to Acuitas. In May 2016, we entered into the May 2016 Promissory Note and issued the May 2016 Warrant to Acuitas. In June 2016, we entered into the June 2016 Promissory Notes and issued the June 2016 Warrants to Acuitas. In addition, we have accounts payable outstanding with Mr. Peizer for travel and expenses of $166,000 as of June 30, 2016. We also have $969,000 in deferred salary owed to Mr. Peizer as of June 30, 2016.
Note 4. Short-term Debt
In March 2016, we entered into a promissory note with Acuitas, pursuant to which we received aggregate gross proceeds of $900,000 for the sale of $900,000 in principal amount (the "March 2016 Promissory Note"). The March 2016 Promissory Note is due within 30 business days of demand by Acuitas (the "Maturity Date"), and carries an interest rate on any unpaid principal amount of 8% per annum until the Maturity Date, after which the interest will increase to 12% per annum. In addition, we issued Acuitas five-year warrants to purchase an aggregate 450,000 shares of our common stock, at an exercise price of $0.47 per share, which warrants include, subject to certain exceptions, a full-ratchet anti-dilution protection ( the “March 2016 Warrants”). The number of warrants were subsequently increased to 640,909 and the exercise price of the March 2016 Warrants were subsequently reduced to $0.33 per share based upon the May 2016 Promissory Note.
In April 2016, we amended and restated the March 2016 Promissory Note to increase the amount by $400,000, for a total of $1.3 million (the “April 2016 Promissory Note”). In connection with the amendment, we issued Acuitas five-year warrants to purchase an additional 200,000 shares of our common stock, at an exercise price of $0.47 per share, which warrants include, subject to certain exceptions, a full-ratchet anti-dilution protection ( the “April 2016 Warrants”). The number of warrants were subsequently increased to 284,848 and the exercise price of the April 2016 Warrants were subsequently reduced to $0.33 per share based upon the May 2016 Promissory Note.
In May 2016, we amended and restated the April 2016 Promissory Note to increase the amount by $405,000, for a total of $1.7 million (the “May 2016 Promissory Note”). In connection with the amendment, we issued Acuitas five-year warrants to purchase an additional 306,818 shares of our common stock, at an exercise price of $0.33 per share, which warrants include, subject to certain exceptions, a full-ratchet anti-dilution protection ( the “May 2016 Warrants”).
In June 2016, we amended and restated the May 2016 Promissory Note to increase the amount by $480,000, for a total of $2.2 million (the “June 2016 Promissory Notes”). In connection with the amendment, we issued Acuitas five-year warrants to purchase an additional 363,636 shares of our common stock, at an exercise price of $0.33 per share, which warrants include, subject to certain exceptions, a full-ratchet anti-dilution protection ( the “June 2016 Warrants”).
Note 5. Subsequent Event
In July 2016, we amended the June 2016 Promissory Notes with Acuitas to increase the amount of the June 2016 Promissory Notes by $570,000, for a total of $2.8 million in principle amount (the “July 2016 Promissory Notes”). In connection with the amendment, we issued Acuitas five-year warrants to purchase an additional 431,818 shares of our common stock, at an exercise price of $0.33 per share, which warrants include, subject to certain exceptions, a full-ratchet anti-dilution protection (the “July 2015 Warrants”).
In August 2016, Acuitas loaned us $225,000. No terms were discussed nor were any agreements executed in connection with such loan, but we currently contemplate that the $225,000 will either be paid back out of our next significant financing or invested into such financing.
On August 15, 2016, we entered into subscription agreements (each, the Subscription Agreement”) with three accredited investors, including Shamus, LLC, a company owned by David E. Smith, a member of our board of directors (collectively, the “Investors”), pursuant to which we issued to the Investors short-term senior promissory notes in the aggregate principal amount of $2,750,000 (the “Notes”) and five-year warrants to purchase aggregate of up to 875,000 shares of our common stock, at an exercise price of $1.10 per share (the “Warrants”).
The Notes bear accrued interest on the unpaid principal amount of 8.0% per annum, which shall be increased to 10% in the event of default. The maturity date of the Notes is December 15, 2016, on which date we shall pay the outstanding principal amount and all accrued interest. In addition, the Notes are mandatorily payable in the event we close a public offering of our securities of at least $10.0 million.
The Warrants include price protection provision pursuant to which, subject to certain exempt issuances, the then exercise price of the Warrants will be adjusted, in the case we issue shares of our common stock for consideration per share less than the then exercise price of the Warrants, to the lowest consideration per share for the shares issued or sold in such transaction. The price protection will be in effect until the earliest of (i) the termination date of the Warrants (August 15, 2021), (ii) such time as the Warrants are exercised or (iii) contemporaneously with the listing of our shares of common stock on a registered national securities exchange.
In addition, on August 15, 2016, Acuitas agreed to exchange its $2.8 million outstanding senior demand notes for short-term senior promissory notes in the aggregate principal amount of $2.8 million, in the form substantially identical to the form of the Notes. Acuitas also agreed to increase the exercise price of certain of its outstanding warrants to purchase an aggregate 2,028,029 of the Company's shares of common stock from $0.33 to $1.10 per share. In consideration for the exchange and the increase to the exercise price of the warrants, the Company will issue to Acuitas additional warrants to purchase 893,940 of the Company's shares of common stock, at an exercise price of $1.10 per share.
Item 2. |
Management's Discussion and Analysis of Financial Condition and Results of Operations |
The following discussion of our financial condition and results of operations should be read in conjunction with our financial statements including the related notes, and the other financial information included elsewhere in this report.
CAUTIONARY STATEMENT CONCERNING FORWARD-LOOKING INFORMATION
This report contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 with respect to the financial condition, results of operations, business strategies, operating efficiencies or synergies, competitive positions, growth opportunities for existing products, plans and objectives of management, markets for our stock and other matters. Statements in this report that are not historical facts are hereby identified as “forward-looking statements” for the purpose of the safe harbor provided by Section 21E of the Exchange Act of 1934 and Section 27A of the Securities Act of 1933. Such forward-looking statements, including, without limitation, those relating to the future business prospects, our revenue and income, wherever they occur, are necessarily estimates reflecting the best judgment of our senior management as of the date on which they were made, or if no date is stated, as of the date of this report. These forward-looking statements are subject to risks, uncertainties and assumptions, including those described in the “Risk Factors” in Item 1A of Part I of our most recent Annual Report on Form 10-K (“Form 10-K”) for the fiscal year ended December 31, 2015 and other reports we filed with the Securities and Exchange Commission (“SEC”), that may affect the operations, performance, development and results of our business. Because the factors discussed in this report could cause actual results or outcomes to differ materially from those expressed in any forward-looking statements made by us or on our behalf, you should not place undue reliance on any such forward-looking statements. New factors emerge from time to time, and it is not possible for us to predict which factors will arise. In addition, we cannot assess the impact of each factor 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. We assume no obligation and do not intend to update these forward looking statements, except as required by law.
OVERVIEW
General
We provide data analytics based specialized behavioral health management and treatment services to health plans through our OnTrak program. Our OnTrak program is designed to improve member health and at the same time lower costs to the insurer for underserved populations where behavioral health conditions are causing or exacerbating co-existing medical conditions. The program utilizes proprietary analytics, member engagement and patient centric treatment that integrates evidence-based medical and psychosocial interventions along with care coaching in a 52-week outpatient program. Our initial focus was members with substance use disorders. Starting in the second quarter of 2015, we have expanded our program into depression and anxiety disorders. We currently operate our OnTrak programs in Florida, Georgia, Illinois, Kansas, Kentucky, Louisiana, Massachusetts, Missouri, New Jersey, North Carolina, Oklahoma, Pennsylvania, South Carolina, Tennessee, Texas, Virginia, West Virginia and Wisconsin. We provide services to commercial (employer funded), managed Medicare Advantage and managed Medicaid populations.
Recent Developments
In March 2016, we entered into a promissory note with Acuitas, pursuant to which we received aggregate gross proceeds of $900,000 for the sale of $900,000 in principal amount (the "March 2016 Promissory Note"). The March 2016 Promissory Note is due within 30 business days of demand by Acuitas (the "Maturity Date"), and carries an interest rate on any unpaid principal amount of 8% per annum until the Maturity Date, after which the interest will increase to 12% per annum. In addition, we issued Acuitas five-year warrants to purchase an aggregate 450,000 shares of our common stock, at an exercise price of $0.47 per share, which warrants include, subject to certain exceptions, a full-ratchet anti-dilution protection ( the “March 2016 Warrants”). The number of warrants were subsequently increased to 640,909 and the exercise price of the March 2016 Warrants were subsequently reduced to $0.33 per share based upon the May 2016 Promissory Note.
In April 2016, we amended and restated the March 2016 Promissory Note to increase the amount by $400,000, for a total of $1.3 million (the “April 2016 Promissory Note”). In connection with the amendment, we issued Acuitas five-year warrants to purchase an additional 200,000 shares of our common stock, at an exercise price of $0.47 per share, which warrants include, subject to certain exceptions, a full-ratchet anti-dilution protection ( the “April 2016 Warrants”). The number of warrants were subsequently increased to 284,848 and the exercise price of the April 2016 Warrants were subsequently reduced to $0.33 per share based upon the May 2016 Promissory Note.
In May 2016, we amended and restated the April 2016 Promissory Note to increase the amount by $405,000, for a total of $1.7 million (the “May 2016 Promissory Note”). In connection with the amendment, we issued Acuitas five-year warrants to purchase an additional 306,818 shares of our common stock, at an exercise price of $0.33 per share, which warrants include, subject to certain exceptions, a full-ratchet anti-dilution protection ( the “May 2016 Warrants”).
In June 2016, we amended and restated the May 2016 Promissory Note to increase the amount by $480,000, for a total of $2.2 million (the “June 2016 Promissory Notes”). In connection with the amendment, we issued Acuitas five-year warrants to purchase an additional 363,636 shares of our common stock, at an exercise price of $0.33 per share, which warrants include, subject to certain exceptions, a full-ratchet anti-dilution protection ( the “June 2016 Warrants”).
Operations
We currently operate our OnTrak programs in Florida, Georgia, Illinois, Kansas, Kentucky, Louisiana, Massachusetts, Missouri, New Jersey, North Carolina, Oklahoma, Pennsylvania, South Carolina, Tennessee, Texas, Virginia, West Virginia, and Wisconsin. We provide services to commercial (employer funded), managed Medicare Advantage and managed Medicaid populations. We have generated fees from our launched programs and expect to increase enrollment and fees throughout 2016. However, there can be no assurance that we will generate such fees or that new programs will launch as we expect.
RESULTS OF OPERATIONS
Table of Summary Consolidated Financial Information
The table below and the discussion that follows summarize our results of consolidated operations for the three and six months ended June 30, 2016 compared to the three and six months ended June 30, 2015:
Three Months Ended |
Six Months Ended |
|||||||||||||||
(In thousands, except per share amounts) |
June 30, |
June 30, |
||||||||||||||
2016 |
2015 |
2016 |
2015 |
|||||||||||||
Revenues |
||||||||||||||||
Healthcare services revenues | $ | 1,223 | $ | 472 | $ | 1,951 | $ | 905 | ||||||||
Operating expenses |
||||||||||||||||
Cost of healthcare services | 1,162 | 529 | 2,128 | 935 | ||||||||||||
General and administrative | 2,136 | 2,422 | 4,323 | 5,156 | ||||||||||||
Depreciation and amortization | 32 | 30 | 64 | 64 | ||||||||||||
Total operating expenses | 3,330 | 2,981 | 6,515 | 6,155 | ||||||||||||
Loss from operations |
(2,107 | ) | (2,509 | ) | (4,564 | ) | (5,250 | ) | ||||||||
Other Income |
10 | 10 | 75 | 21 | ||||||||||||
Interest expense |
(591 | ) | (1,110 | ) | (924 | ) | (1,112 | ) | ||||||||
Loss on exchange of warrants |
- | (4,410 | ) | - | (4,410 | ) | ||||||||||
Change in fair value of warrant liability |
(522 | ) | 7,434 | (750 | ) | 9,908 | ||||||||||
Change in fair value of derivative liability |
(1,507 | ) | - | (2,844 | ) | - | ||||||||||
Loss from operations before provision for income taxes |
(4,717 | ) | (585 | ) | (9,007 | ) | (843 | ) | ||||||||
Provision for income taxes |
3 | 2 | 5 | 4 | ||||||||||||
Net Loss |
$ | (4,720 | ) | $ | (587 | ) | $ | (9,012 | ) | $ | (847 | ) | ||||
Basic and diluted net loss from operations per share: |
$ | (0.09 | ) | $ | (0.02 | ) | $ | (0.16 | ) | $ | (0.03 | ) | ||||
Basic and diluted weighted number of shares outstanding | 55,008 | 35,375 | 55,008 | 30,358 |
Summary of Consolidated Operating Results
Loss from continuing operations before provision for income taxes for the three and six months ended June 30, 2016 was $4.7 million and $9.0 million, compared with a net loss of $585,000 and $843,000 for the same periods in 2015, respectively. The difference primarily relates to the decrease in the change in fair value of warrant liability, offset by an increase in the change in fair value of warrant liability and interest expense for the three and six months ended June 30, 2016, compared to the same periods in 2015.
Revenues
During the six months ended June 30, 2016, we have expanded our customer base and health plan populations covered under our programs, which has resulted in a significant increase in the number of patients enrolled in our programs compared with the same period in 2015. For the six months ended June 30, 2016, enrollment increased by more than 72% over the same period in 2015. Recognized revenue increased by $751,000 and $1 million, or 159% and 116%, for the three and six months ended June 30, 2016, compared with the same periods in 2015, respectively. We reserve a portion, and in some cases all, of the revenue related to these contracts as the revenue is subject to performance guarantees, or in the instance of case rates received upon enrollment, recognized ratably over the period of enrollment. Deferred revenue increased by $1.1 million since December 31, 2015.
Cost of Healthcare Services
Cost of healthcare services consists primarily of salaries related to our care coaches, community care coordinators, healthcare provider claim payments to our network of physicians and psychologists, and fees charged by our third party administrators for processing these claims. The increase of $633,000 and $1.2 million for the three and six months ended June 30, 2016, compared with the same periods in 2015, respectively, relates primarily to the increase in the number of members being treated, the addition of care coaches and community care coordinators to our staff to manage the increasing number of enrolled members, and the expansion of our program in Kansas to cover high cost members with anxiety disorders.
General and Administrative Expenses
Total general and administrative expense decreased by $286,000 and $833,000 for the three and six months ended June 30, 2016, compared with the same periods in 2015. The decrease was primarily due to a decrease in share-based compensation expense related to stock options issued to our board of directors during the first quarter of 2015, investor relations services, and legal services.
Depreciation and Amortization
Depreciation and amortization was immaterial for the three months ended March 31, 2016 and 2015, respectively.
Interest Expense
Interest expense decreased by $519,000 and $188,000 for the three and six months ended June 30, 2016 compared with the same periods in 2015. The decrease is related to the issuance of a convertible debenture in April 2015 offset by the issuance of warrants as part of the March 2016, April 2016, May 2016, and June 2016 promissory notes during the six months ended June 30, 2016.
Loss on Exchange of Warrant
The loss of $4.4 million on the exchange of warrants related to the exchange of 21,277,220 warrants for 21,277,220 shares of common stock in May 2015. There was no such warrant exchange during the six months ended June 30, 2016.
Change in fair value of warrant liability
We have issued warrants to purchase common stock in December 2011, February 2012, April 2015, July 2015, March 2016, April 2016, May 2016 and June 2016. The warrants are being accounted for as liabilities in accordance with FASB accounting rules, due to anti-dilution provisions in some warrants that protect the holders from declines in our stock price and a requirement to deliver registered shares upon exercise of the warrants, which is considered outside our control. The warrants are marked-to-market each reporting period, using the Black-Scholes pricing model, until they are completely settled or expire.
The decrease in the change in fair value for the warrants was $8.0 million and $10.7 million for the three and six months ended June 30, 2016 compared with the same periods in 2015, respectively.
We will continue to mark-to-market the warrants to market value each quarter-end until they are completely settled.
Change in fair value of derivative liability
The change in fair value of derivative liabilities was $1.5 million and $2.8 million for the three and six months ended June 30, 2016, respectively, compared with the same periods in 2015. The derivative liability was the result of the issuance of the July 2015 Convertible Debenture.
We will continue to mark-to-market the derivative liability to market value each quarter-end until they are completely settled.
LIQUIDITY AND CAPITAL RESOURCES
Liquidity and Going Concern
As of August 12, 2016, we had a balance of approximately $1.5 million cash on hand. We had working capital deficit of approximately $16 million at June 30, 2016. We have incurred significant operating losses and negative operating cash flows since our inception. We could continue to incur negative cash flows and operating losses for the next twelve months. Our current cash burn rate is approximately $450,000 per month, excluding non-current accrued liability payments. We expect our current cash resources to cover expenses through September 2016; however delays in cash collections, revenue, or unforeseen expenditures could impact this estimate. We are in need of additional capital, however, there is no assurance that additional capital can be timely raised in an amount which is sufficient for us or on terms favorable to us and our stockholders, if at all. If we do not obtain additional capital, there is a significant doubt as to whether we can continue to operate as a going concern and we will need to curtail or cease operations or seek bankruptcy relief. If we discontinue operations, we may not have sufficient funds to pay any amounts to stockholders.
In July 2016, we amended the June 2016 Promissory Notes with Acuitas to increase the amount of the June 2016 Promissory Note by $570,000, for a total of $2.8 million in principle amount. In connection with the amendment, we issued Acuitas five-year warrants to purchase an additional 431,818 shares of our common stock, at an exercise price of $0.33 per share.
Our ability to fund our ongoing operations and continue as a going concern is dependent on increasing the number of members that are eligible for our programs by signing new contracts and generating fees from existing and new contracts for our managed care programs and the success of management’s plans to increase revenue and continue to control expenses. We currently operate our OnTrak programs in Florida, Georgia, Illinois, Kansas, Kentucky, Louisiana, Massachusetts, Missouri, New Jersey, North Carolina, Oklahoma, Pennsylvania, South Carolina, Tennessee, Texas, Virginia, West Virginia and Wisconsin. We provide services to commercial (employer funded), managed Medicare Advantage and managed Medicaid populations. We have generated fees from our launched programs and expect to increase enrollment and fees throughout 2016. However, there can be no assurance that we will generate such fees or that new programs will launch as we expect. We are in need of additional capital, however, there is no assurance that additional capital can be timely raised in an amount which is sufficient for us or on terms favorable to us and our stockholders, if at all. If we do not obtain additional capital, there is a significant doubt as to whether we can continue to operate as a going concern and we will need to curtail or cease operations or seek bankruptcy relief. If we discontinue operations, we may not have sufficient funds to pay any amounts to our stockholders.
Cash Flows
We used $2.9 million of cash for operating activities during the six months ended June 30, 2016 compared with $2.6 million in the same periods in 2015, respectively. The increase in cash used in operating activities reflects the increase in the number of members being treated, the addition of care coaches and clinical care coordinators to our staff to manage the increasing number of enrolled members, and the expansion of our program in Kansas to cover high cost members with anxiety disorders. Significant non-cash adjustments to operating activities for the six months ended June 30, 2016 included a fair value adjustment on derivative liability of $2.8 million, a fair value adjustment on warrant liability of $750,000, and issuance costs of $660,000 related to the March 2016 Promissory Note, April 2016 Promissory Note, May 2016 Promissory Note and the June 2016 Promissory Notes.
Capital expenditures for the six months ended June 30, 2016 were not material. We anticipate that capital expenditures will increase in the future as we replace our computer systems that are reaching their useful lives, upgrade equipment to support our increased number of enrolled members, and enhance the reliability and security of our systems. These future capital expenditure requirements will depend upon many factors, including obsolescence or failure of our systems, progress with expanding the adoption of our programs, and our marketing efforts, the necessity of, and time and costs involved in obtaining, regulatory approvals, competing technological and market developments, and our ability to establish collaborative arrangements, effective commercialization, marketing activities and other arrangements.
Our net cash provided by financing activities was $2.1 million for the six months ended June 30, 2016, compared with net cash provided by financing activities of $2.1 million for the six months ended June 30, 2015, respectively. Cash provided by financing activities for the six months ended June 30, 2016 consisted of the net proceeds from the promissory notes provided by Acuitas in March, April, May, and June 2016, leaving a balance of $52,000 in cash and cash equivalents at June 30, 2016.
As discussed above, we currently expend cash at a rate of approximately $450,000 per month. We also anticipate cash inflow to increase during 2016 as we continue to service our executed contracts and sign new contracts. We expect our current cash resources to cover our operations through through September 2016; however delays in cash collections, revenue, or unforeseen expenditures could impact this estimate. We are in need of additional capital, however, there is no assurance that additional capital can be timely raised in an amount which is sufficient for us or on terms favorable to us and our stockholders, if at all. If we do not obtain additional capital, there is a significant doubt as to whether we can continue to operate as a going concern and we will need to curtail or cease operations or seek bankruptcy relief. If we discontinue operations, we may not have sufficient funds to pay any amounts to our stockholders.
OFF BALANCE SHEET ARRANGEMENTS
As of June 30, 2016, we had no off-balance sheet arrangements.
CRITICAL ACCOUNTING ESTIMATES
The discussion and analysis of our financial condition and results of operations is based upon our financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”). U.S. GAAP requires management to make estimates, judgments and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses, and the disclosure of contingent assets and liabilities. We base our estimates on experience and on various other assumptions that we believe to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that may not be readily apparent from other sources. 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. Our actual results may differ from these estimates.
We consider our critical accounting estimates to be those that (1) involve significant judgments and uncertainties, (2) require estimates that are more difficult for management to determine, and (3) may produce materially different results when using different assumptions. We have discussed these critical accounting estimates, the basis for their underlying assumptions and estimates and the nature of our related disclosures herein with the audit committee of our Board of Directors. We believe our accounting policies related to the fair value of warrants, the estimation of the fair value of our derivative liabilities, and share-based compensation expense, involve our most significant judgments and estimates that are material to our consolidated financial statements. They are discussed further below.
Warrant Liabilities
We have issued warrants to purchase common stock in December 2011, February 2012, April 2015, July 2015, March 2016, April 2016, May 2016 and June 2016. The warrants are being accounted for as liabilities in accordance with FASB accounting rules, due to anti-dilution provisions in some warrants that protect the holders from declines in our stock price and a requirement to deliver registered shares upon exercise of the warrants, which is considered outside our control. The warrants are marked-to-market each reporting period, using the Black-Scholes pricing model, until they are completely settled or expire.
For the three and six months ended June 30, 2016, we recognized a loss of $522,000 and $750,000, respectively, compared with a gain of $7.4 million and $9.9 million for the same periods in 2015, respectively, related to the revaluation of our warrant liabilities.
We will continue to mark the warrants to market value each reporting period, using the Black-Scholes pricing model until they are completely settled or expire.
Derivative Liabilities
In July 2015, we entered into the July 2015 Convertible Debenture. The derivative liability associated with the July 2015 Convertible Debenture was calculated using the Black-Scholes model based upon the following assumptions:
June 30, 2016 |
||||
Expected volatility |
133.19 |
% | ||
Risk-free interest rate |
0.36 |
% | ||
Weighted average expected lives in years |
0.55 | |||
Expected dividend |
0 |
% |
The expected volatility assumption for the six months ended June 30, 2016 was based on the historical volatility of our stock, measured over a period generally commensurate with the expected term. The weighted average expected lives in years for 2015 reflect the application of the simplified method set out in Security and Exchange Commission (SEC) Staff Accounting Bulletin (SAB) 107 (and as amended by SAB 110), which defines the life as the average of the contractual term of the options and the weighted average vesting period for all option tranches. We use historical data to estimate the rate of forfeitures assumption for awards granted to employees.
For the three and six months ended June 30, 2016 and 2015, we recognized a loss of $1.5 million and $2.8 million, respectively, compared with a $0 for the same periods in 2015, respectively, related to the revaluation of our derivative liability.
Share-based compensation expense
We account for the issuance of stock, stock options, and warrants for services from non-employees based on an estimate of the fair value of options and warrants issued using the Black-Scholes pricing model. This model’s calculations include the exercise price, the market price of shares on grant date, weighted average assumptions for risk-free interest rates, expected life of the option or warrant, expected volatility of our stock and expected dividend yield.
The amounts recorded in the financial statements for share-based compensation expense could vary significantly if we were to use different assumptions. For example, the assumptions we have made for the expected volatility of our stock price have been based on the historical volatility of our stock, measured over a period generally commensurate with the expected term. If we were to use a different volatility than the actual volatility of our stock price, there may be a significant variance in the amounts of share-based compensation expense from the amounts reported. The weighted average expected option term for the six months ended June 30, 2016 and 2015, reflects the application of the simplified method set out in SEC Staff Accounting Bulletin No. 107, which defines the life as the average of the contractual term of the options and the weighted average vesting period for all option tranches.
From time to time, we retain terminated employees as part-time consultants upon their resignation from the Company. Because the employees continue to provide services to us, their options continue to vest in accordance with the original terms. Due to the change in classification of the option awards, the options are considered modified at the date of termination. The modifications are treated as exchanges of the original awards in return for the issuance of new awards. At the date of termination, the unvested options are no longer accounted for as employee awards and are accounted for as new non-employee awards. The accounting for the portion of the total grants that have already vested and have been previously expensed as equity awards is not changed. There were no employees moved to consulting status for the three and six months ended June 30, 2016 and 2015.
RECENT ACCOUNTING PRONOUNCEMENTS
In April 2016, the FASB issued Accounting Standards Update (“ASU”) 2016-10, Revenue from Contracts with Customers (Topic 606) (“ASU 2016-10”), which amends certain aspects of the Board’s new revenue standard, ASU 2014-09, Revenue from Contracts with Customers. The standard should be adopted concurrently with adoption of ASU 2014-09 which is effective for annual and interim periods beginning after December 15, 2017. Early adoption is permitted. The Company has not yet selected a transition method nor has it determined the effect of the standard on its ongoing financial reporting.
In March 2016, the FASB issued ASU 2016-09, Compensation — Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting (“ASU 2016-09”), which outlines new provisions intended to simplify various aspects related to accounting for share-based payments and their presentation in the financial statements. The standard is effective for the Company beginning December 15, 2016, and interim periods within those annual periods. Early adoption is permitted. The adoption of ASU 2016-09 did not have a material effect on our consolidated financial positon or results of operations.
In February 2015, the FASB issued ASU, Consolidation (Topic 810): Amendments to the Consolidation Analysis (“ASU 2015-02”). ASU 2015-02 modifies existing consolidation guidance for reporting organizations that are required to evaluate whether they should consolidate certain legal entities. ASU 2015-02 is effective for fiscal years and interim periods within those years beginning after December 15, 2015, and requires either a retrospective or a modified restrospective approach to adoptions. Early adoption is permitted. We are currently evaluating the potential impact of this standard on our consolidated financial statements, as well as the available transition methods.
In August 2014, the FASB issued FASB ASU 2014-15, Presentation of Financial Statements—Going Concern (Subtopic 205-40): Disclosure of Uncertainties about an Entity’s Ability to Continue as a Going Concern, (“ASU 2014-15”). ASU 2014-15 changes to the disclosure of uncertainties about an entity’s ability to continue as a going concern. Under U.S. GAAP, continuation of a reporting entity as a going concern is presumed as the basis for preparing financial statements unless and until the entity’s liquidation becomes imminent. Even if an entity’s liquidation is not imminent, there may be conditions or events that raise substantial doubt about the entity’s ability to continue as a going concern. Because there is no guidance in U.S. GAAP about management’s responsibility to evaluate whether there is substantial doubt about an entity’s ability to continue as a going concern or to provide related note disclosures, there is diversity in practice whether, when, and how an entity discloses the relevant conditions and events in its financial statements. As a result, these changes require an entity’s management to evaluate whether there are conditions or events, considered in the aggregate, that raise substantial doubt about the entity’s ability to continue as a going concern within one year after the date that financial statements are issued. Substantial doubt is defined as an indication that it is probable that an entity will be unable to meet its obligations as they become due within one year after the date that financial statements are issued. If management has concluded that substantial doubt exists, then the following disclosures should be made in the financial statements: (i) principal conditions or events that raised the substantial doubt, (ii) management’s evaluation of the significance of those conditions or events in relation to the entity’s ability to meet its obligations, (iii) management’s plans that alleviated the initial substantial doubt or, if substantial doubt was not alleviated, management’s plans that are intended to at least mitigate the conditions or events that raise substantial doubt, and (iv) if the latter in (iii) is disclosed, an explicit statement that there is substantial doubt about the entity’s ability to continue as a going concern. ASU 2014-15 is effective for periods beginning after December 15, 2016. The adoption of ASU 2013-15 will not have a material effect on our consolidated financial position or results of operations.
Item 3. |
Quantitative and Qualitative Disclosures About Market Risk |
Not applicable.
Item 4. |
Controls and Procedures |
Disclosure Controls
We have evaluated, with the participation of our principal executive officer and our principal financial officer, the effectiveness of our disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) as of June 30, 2016. Based on this evaluation, our principal executive officer and our principal financial officer have concluded that as of June 30, 2016, our disclosure controls and procedures were effective to ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the SEC’s rules and forms, and is accumulated and communicated to our management, including our principal executive and principal financial officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.
Changes in Internal Control over Financial Reporting
There were no changes in our internal controls over financial reporting during the three months ended June 30, 2016, that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
PART II – OTHER INFORMATION |
Item 1. |
Legal Proceedings |
None.
Item 1A. |
Risk Factors |
There have been no material changes in our risk factors from those disclosed in our most recent Annual Report on Form 10-K.
Item 2. |
Unregistered Sales of Equity Securities and Use of Proceeds |
In March 2016, we entered into a promissory note with Acuitas, pursuant to which we received aggregate gross proceeds of $900,000 for the sale of $900,000 in principal amount (the "March 2016 Promissory Note"). The March 2016 Promissory Note is due within 30 business days of demand by Acuitas (the "Maturity Date"), and carries an interest rate on any unpaid principal amount of 8% per annum until the Maturity Date, after which the interest will increase to 12% per annum. In addition, we issued Acuitas five-year warrants to purchase an aggregate 450,000 shares of our common stock, at an exercise price of $0.47 per share, which warrants include, subject to certain exceptions, a full-ratchet anti-dilution protection ( the “March 2016 Warrants”). The number of warrants were subsequently increased to 640,909 and the exercise price of the March 2016 Warrants were subsequently reduced to $0.33 per share based upon the May 2016 Promissory Note.
In April 2016, we amended and restated the March 2016 Promissory Note to increase the amount by $400,000, for a total of $1.3 million (the “April 2016 Promissory Note”). In connection with the amendment, we issued Acuitas five-year warrants to purchase an additional 200,000 shares of our common stock, at an exercise price of $0.47 per share, which warrants include, subject to certain exceptions, a full-ratchet anti-dilution protection ( the “April 2016 Warrants”). The number of warrants were subsequently increased to 284,848 and the exercise price of the April 2016 Warrants were subsequently reduced to $0.33 per share based upon the May 2016 Promissory Note.
In May 2016, we amended and restated the April 2016 Promissory Note to increase the amount by $405,000, for a total of $1.7 million (the “May 2016 Promissory Note”). In connection with the amendment, we issued Acuitas five-year warrants to purchase an additional 306,818 shares of our common stock, at an exercise price of $0.33 per share, which warrants include, subject to certain exceptions, a full-ratchet anti-dilution protection ( the “May 2016 Warrants”).
In June 2016, we amended and restated the May 2016 Promissory Note to increase the amount by $480,000, for a total of $2.2 million (the “June 2016 Promissory Notes”). In connection with the amendment, we issued Acuitas five-year warrants to purchase an additional 363,636 shares of our common stock, at an exercise price of $0.33 per share, which warrants include, subject to certain exceptions, a full-ratchet anti-dilution protection ( the “June 2016 Warrants”).
The warrants were issued without registration pursuant to exemption afforded by Section 4(a)(2) of the Securities Act of 1933, as amended.
Item 3. |
Defaults Upon Senior Securities |
None.
Item 4. |
Mine Safety Disclosures. |
Not applicable.
Item 5. |
Other Information |
In July 2016, we amended the June 2016 Promissory Notes with Acuitas to increase the amount of the June 2016 Promissory Notes by $570,000, for a total of $2.8 million in principle amount. In connection with the amendment, we issued Acuitas five-year warrants to purchase an additional 431,818 shares of our common stock, at an exercise price of $0.33 per share.
In August 2016, Acuitas loaned us $225,000. No terms were discussed nor were any agreements executed in connection with such loan, but we currently contemplate that the $225,000 will either be paid back out of our next significant financing or invested into such financing.
On August 15, 2016, we entered into subscription agreements (each, the Subscription Agreement”) with three accredited investors, including Shamus, LLC, a company owned by David E. Smith, a member of our board of directors (collectively, the “Investors”), pursuant to which we issued to the Investors short-term senior promissory notes in the aggregate principal amount of $2,750,000 (the “Notes”) and five-year warrants to purchase aggregate of up to 875,000 shares of our common stock, at an exercise price of $1.10 per share (the “Warrants”).
The Notes bear accrued interest on the unpaid principal amount of 8.0% per annum, which shall be increased to 10% in the event of default. The maturity date of the Notes is December 15, 2016, on which date we shall pay the outstanding principal amount and all accrued interest. In addition, the Notes are mandatorily payable in the event we close a public offering of our securities of at least $10.0 million.
The Warrants include price protection provision pursuant to which, subject to certain exempt issuances, the then exercise price of the Warrants will be adjusted, in the case we issue shares of our common stock for consideration per share less than the then exercise price of the Warrants, to the lowest consideration per share for the shares issued or sold in such transaction. The price protection will be in effect until the earliest of (i) the termination date of the Warrants (August 15, 2021), (ii) such time as the Warrants are exercised or (iii) contemporaneously with the listing of our shares of common stock on a registered national securities exchange.
The issuance of the securities pursuant to the Subscription Agreements was made in reliance upon an exemption from the registration requirements pursuant to Section 4(a)(2) of the Securities Act of 1933, as amended.
The foregoing descriptions of the Subscription Agreements, the Notes and the Warrants are not complete and are qualified by reference to the full text of such documents, copies of which are filed as Exhibits 10.1 4.13 and 4.14, respectively, to this Quarterly Report and are incorporated herein by reference. The representations and warranties contained in these documents are solely for the purpose of allocating contractual risk between the parties, are not for the benefit of any party other than the parties to such agreements and are not intended as documents for investors and the public to obtain factual information about the current state of affairs of the parties thereto. Rather, investors and the public should look to other disclosures contained in our filings with the SEC.
On August 15, 2016, Acuitas agreed to exchange its $2.8 million outstanding senior demand notes for short-term senior promissory notes in the aggregate principal amount of $2.8 million, in the form substantially identical to the form of the Notes and the same maturity date of December 15, 2016. Acuitas also agreed to increase the exercise price of certain of its outstanding warrants to purchase an aggregate 2,028,029 of the Company's shares of common stock from $0.33 to $1.10 per share. In consideration for the exchange and the increase to the exercise price of the warrants, the Company will issue to Acuitas additional warrants to purchase 893,940 of the Company's shares of common stock, at an exercise price of $1.10 per share.
Item 6. |
Exhibits |
Exhibit 4.1* |
Form of Second Amended and Restated Promissory Note, dated May 24, 2016. | |
Exhibit 4.2* |
Form of Common Stock Purchase Warrant, dated May 24, 2016. | |
Exhibit 4.3* |
Form of Third Amended and Restated Promissory Note, dated June 2, 2016. | |
Exhibit 4.4* |
Form of Common Stock Purchase Warrant, dated June 2, 2016. | |
Exhibit 4.5* |
Form of Fourth Amended and Restated Promissory Note, dated June 22, 2016. | |
Exhibit 4.6* |
Form of Common Stock Purchase Warrant, dated June 22, 2016. | |
Exhibit 4.7* |
Form of Fifth Amended and Restated Promissory Note, dated July 5, 2016. | |
Exhibit 4.8* |
Form of Common Stock Purchase Warrant, dated July 5, 2016. | |
Exhibit 4.9* |
Form on Sixth Amended and Restated Promissory Note, dated July 21, 2016. | |
Exhibit 4.10* |
Form of Common Stock Purchase Warrant, dated July 21, 2016. | |
Exhibit 4.11 |
Form of First Amended and Restated Promissory Note, dated April 27, 2016, incorporated by reference to Exhibit 4.1 of Catasys, Inc.’s Form 10-Q filed with the Securities and Exchange Commission on May 13, 2016. | |
Exhibit 4.12 |
Form of Common Stock Purchase Purchase Warrant, dated April 27, 2016, incorporated by reference to Exhibit 4.2 of Catasys, Inc.’s Form 10-Q filed with the Securities and Exchange Commission on May 13, 2016. | |
Exhibit 4.13* | Form of Senior Promissory Note, dated August 15, 2016. | |
Exhibit 4.14* |
Form of Common Stock Purchase Warrant, dated August 15, 2016. | |
Exhibit 10.1* | Form of Subscription Agreement, dated August 15, 2016, by and between the Company and the Purchaser thereto. | |
Exhibit 31.1* |
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | |
Exhibit 31.2* |
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | |
Exhibit 32.1** |
Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 | |
Exhibit 32.2** |
Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 | |
101.INS* |
|
XBRL Instance |
101.SCH* |
|
XBRL Taxonomy Extension Schema |
101.CAL* |
|
XBRL Taxonomy Extension Calculation |
101.DEF* |
|
XBRL Taxonomy Extension Definition |
101.LAB* |
|
XBRL Taxonomy Extension Labels |
101.PRE* |
|
XBRL Taxonomy Extension Presentation |
* filed herewith.
** furnished herewith
SIGNATURES |
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
|
CATASYS, INC.
| |
Date: August 15, 2016 |
By: |
/s/ TERREN S. PEIZER |
|
|
Terren S. Peizer |
|
|
Chief Executive Officer (Principal Executive Officer) |
|
| |
Date: August 15, 2016 |
By: |
/s/ SUSAN ETZEL |
Susan Etzel | ||
Chief Financial Officer (Principal Financial and Accounting Officer) |
24