ZYNEX INC - Quarter Report: 2010 June (Form 10-Q)
xport
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON , D.C. 20549
FORM 10-Q
(Mark One)
[X]
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
For the quarterly period ended: June 30, 2010
OR
[ ]
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934
|
For the transition period from ______ to ______
Commission file number 33-26787-D
Zynex, Inc.
|
(Exact name of registrant as specified in its charter)
|
NEVADA
|
90-0214497
|
|
(State or other jurisdiction of incorporation or organization)
|
(IRS Employer
Identification No.)
|
9990 PARK MEADOWS DR
LONE TREE, COLORADO
|
80124
|
(Address of principal executive offices)
|
(Zip Code)
|
(303) 703-4906
|
(Registrant’s 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 [X] No []
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, 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, a non-accelerated filer, or a smaller reporting company. See definitions of “large accelerated filer,” “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 [X]
|
(Do not check if a 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 [X]
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.
Class
|
Shares Outstanding as of August 11, 2010
|
|
Common Stock, par value $0.001
|
30,548,834
|
ZYNEX, INC. AND SUBSIDIARY
INDEX TO FORM 10-Q
PART I - FINANCIAL INFORMATION
Item 1. Financial Statements
|
Page
|
Condensed Consolidated Balance Sheets as of June 30, 2010 (unaudited)
|
|
and December 31, 2009
|
3 |
Unaudited Condensed Consolidated Statements of Operations for the three and six months
|
|
ended June 30, 2010 and 2009
|
4 |
Unaudited Condensed Consolidated Statement of Stockholders’ Equity for the
|
|
six months ended June 30, 2010
|
5 |
Unaudited Condensed Consolidated Statements of Cash Flows for the six
|
6 |
months ended June 30, 2010 and 2009 | |
Unaudited Notes to Condensed Consolidated Financial Statements
|
7
|
Item 2. Management’s Discussion and Analysis of Financial Condition
|
|
and Results of Operations
|
16 |
Item 4T. Controls and Procedures
|
22
|
PART II - OTHER INFORMATION
|
|
Item 1. Legal Proceedings
|
23
|
Item 6. Exhibits
|
24
|
Signatures
|
25
|
- 2 -
PART I - FINANCIAL INFORMATION
|
||||||||
ITEM 1. FINANCIAL STATEMENTS
|
||||||||
ZYNEX, INC.
|
||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS
|
||||||||
June 30,
|
December 31,
|
|||||||
2010
|
2009
|
|||||||
(UNAUDITED)
|
||||||||
ASSETS
|
||||||||
Current Assets:
|
||||||||
Cash
|
$ | 47,113 | $ | 862,645 | ||||
Accounts receivable, net
|
6,193,668 | 5,039,023 | ||||||
Inventory
|
2,911,573 | 2,033,790 | ||||||
Prepaid expenses
|
32,720 | 139,475 | ||||||
Deferred tax asset
|
927,000 | 864,000 | ||||||
Other current assets
|
84,975 | 76,852 | ||||||
Total current assets
|
10,197,049 | 9,015,785 | ||||||
Property and equipment, net
|
2,794,168 | 2,717,924 | ||||||
Deposits
|
166,250 | 166,250 | ||||||
Deferred financing fees, net
|
109,949 | 30,000 | ||||||
$ | 13,267,416 | $ | 11,929,959 | |||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
Current Liabilities:
|
||||||||
Line of credit
|
$ | 1,087,536 | $ | - | ||||
Current portion of capital leases and other obligations
|
68,518 | 95,216 | ||||||
Accounts payable
|
1,101,401 | 1,126,543 | ||||||
Income taxes payable
|
360,000 | 905,343 | ||||||
Accrued payroll and payroll taxes
|
541,518 | 425,902 | ||||||
Other accrued liabilities
|
849,617 | 787,926 | ||||||
Total current liabilities
|
4,008,590 | 3,340,930 | ||||||
Capital leases and other obligations, less current portion
|
280,070 | 20,070 | ||||||
Deferred rent liability
|
1,108,150 | 543,663 | ||||||
Deferred tax liability
|
247,000 | 539,000 | ||||||
Total liabilities
|
5,643,810 | 4,443,663 | ||||||
Stockholders' Equity:
|
||||||||
Preferred stock, $.001 par value, 10,000,000 shares authorized,
|
||||||||
no shares issued or outstanding
|
- | - | ||||||
Common stock, $.001 par value, 100,000,000 shares authorized,
|
||||||||
30,548,834 (2010) and 30,497,318 (2009) shares issued and outstanding
|
30,549 | 30,497 | ||||||
Paid-in capital
|
4,531,188 | 4,356,878 | ||||||
Retained earnings
|
3,061,869 | 3,098,921 | ||||||
Total stockholders' equity
|
7,623,606 | 7,486,296 | ||||||
$ | 13,267,416 | $ | 11,929,959 |
See accompanying notes to unaudited financial statements
- 3 -
ZYNEX, INC. AND SUBSIDIARIES
|
||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||||||||||
(UNAUDITED)
|
||||||||||||||||
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
Net revenue:
|
||||||||||||||||
Rental
|
$ | 2,335,380 | $ | 2,599,499 | $ | 4,606,452 | $ | 5,249,369 | ||||||||
Sales
|
3,406,291 | 1,747,089 | 6,010,616 | 3,329,553 | ||||||||||||
5,741,671 | 4,346,588 | 10,617,068 | 8,578,922 | |||||||||||||
Cost of revenue:
|
||||||||||||||||
Rental
|
257,819 | 386,446 | 533,108 | 621,083 | ||||||||||||
Sales
|
964,334 | 390,198 | 1,684,838 | 638,222 | ||||||||||||
1,222,153 | 776,644 | 2,217,946 | 1,259,305 | |||||||||||||
Gross profit
|
4,519,518 | 3,569,944 | 8,399,122 | 7,319,617 | ||||||||||||
Selling, general and administrative expense
|
4,389,599 | 2,463,322 | 8,236,601 | 4,877,127 | ||||||||||||
Income from operations
|
129,919 | 1,106,622 | 162,521 | 2,442,490 | ||||||||||||
Other income (expense):
|
||||||||||||||||
Interest income
|
3,169 | 1,744 | 3,573 | 2,805 | ||||||||||||
Interest expense and loss on extinguishment
|
||||||||||||||||
of debt
|
(52,767 | ) | (40,045 | ) | (131,794 | ) | (74,306 | ) | ||||||||
Other income (expense)
|
1,215 | (101 | ) | (16,352 | ) | (1,175 | ) | |||||||||
Gain on value of derivative liability
|
- | 66,402 | - | 196,600 | ||||||||||||
Income before income tax
|
81,536 | 1,134,622 | 17,948 | 2,566,414 | ||||||||||||
Income tax expense
|
(52,000 | ) | (426,000 | ) | (55,000 | ) | (907,000 | ) | ||||||||
Net income (loss)
|
$ | 29,536 | $ | 708,622 | $ | (37,052 | ) | $ | 1,659,414 | |||||||
Net income (loss) per share:
|
||||||||||||||||
Basic
|
$ | * | $ | 0.02 | $ | ** | $ | 0.06 | ||||||||
Diluted
|
$ | * | $ | 0.02 | $ | ** | $ | 0.05 | ||||||||
* Less than $0.01 per share
|
||||||||||||||||
** Less than ($0.01) per share
|
||||||||||||||||
Weighted average number of common
|
||||||||||||||||
shares outstanding:
|
||||||||||||||||
Basic
|
30,513,285 | 29,995,364 | 30,505,347 | 29,951,778 | ||||||||||||
Diluted
|
30,702,944 | 30,340,987 | 30,716,349 | 30,390,143 |
- 4 -
ZYNEX, INC.
|
||||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
|
||||||||||||||||||||
SIX MONTHS ENDED JUNE 30, 2010
|
||||||||||||||||||||
(UNAUDITED)
|
||||||||||||||||||||
Number
|
Common
|
Paid in
|
Retained
|
Total
|
||||||||||||||||
of Shares
|
Stock
|
Capital
|
Earnings
|
|||||||||||||||||
|
||||||||||||||||||||
January 1, 2010
|
30,497,318 | $ | 30,497 | $ | 4,356,878 | $ | 3,098,921 | $ | 7,486,296 | |||||||||||
Issuance of common stock for services
|
51,516 | 52 | 47,948 | - | 48,000 | |||||||||||||||
Employee stock-based compensation
|
- | - | 126,362 | - | 126,362 | |||||||||||||||
Net (loss), six months ended June 30, 2010
|
- | - | - | (37,052 | ) | (37,052 | ) | |||||||||||||
June 30, 2010
|
30,548,834 | $ | 30,549 | $ | 4,531,188 | $ | 3,061,869 | $ | 7,623,606 |
See accompanying notes to unaudited financial statements
- 5 -
ZYNEX, INC.
|
||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||
(UNAUDITED)
|
||||||||
Six Months Ended
|
||||||||
June 30,
|
||||||||
2010
|
2009
|
|||||||
Cash flows from operating activities:
|
||||||||
Net (loss) income
|
$ | (37,052 | ) | $ | 1,659,414 | |||
Adjustments to reconcile net (loss) to net cash
|
||||||||
(used in) provided by operating activities:
|
||||||||
Depreciation expense
|
401,187 | 315,698 | ||||||
Provision for provider discounts
|
34,567,440 | 25,766,923 | ||||||
Provision for losses in accounts receivable (uncollectibility)
|
2,047,242 | 1,556,912 | ||||||
Amortization of financing fees
|
20,851 | 13,027 | ||||||
Gain on value of derivative liability
|
- | (196,600 | ) | |||||
Provision for obsolete inventory
|
(9,474 | ) | 105,000 | |||||
Deferred rent expense
|
564,487 | - | ||||||
Net loss on disposal of equipment
|
17,767 | - | ||||||
Issuance of common stock for consulting services
|
48,000 | 62,950 | ||||||
Employee stock based compensation expense
|
126,362 | 65,093 | ||||||
Deferred tax benefit
|
(355,000 | ) | (123,000 | ) | ||||
Changes in operating assets and liabilities:
|
||||||||
Accounts receivable
|
(37,769,327 | ) | (28,098,057 | ) | ||||
Inventory
|
(868,310 | ) | (205,991 | ) | ||||
Prepaid expenses
|
106,756 | 46,364 | ||||||
Other current assets
|
(18,979 | ) | 11,729 | |||||
Accounts payable
|
(25,142 | ) | (273,069 | ) | ||||
Accrued liabilities
|
177,307 | (484,780 | ) | |||||
Income taxes payable
|
(545,343 | ) | 366,644 | |||||
Net cash (used in) provided by operating activities
|
(1,551,228 | ) | 588,257 | |||||
Cash flows from investing activities:
|
||||||||
Proceeds received in lease termination
|
108,000 | - | ||||||
Purchases of equipment
|
(223,863 | ) | (493,707 | ) | ||||
Net cash used in investing activities
|
(115,863 | ) | (493,707 | ) | ||||
Cash flows from financing activities:
|
||||||||
Decrease in bank overdraft
|
- | (112,825 | ) | |||||
Net borrowings from line of credit
|
1,087,536 | 48,617 | ||||||
Deferred financing fees
|
(89,944 | ) | - | |||||
Payments on notes payable and capital leases
|
(146,033 | ) | (20,604 | ) | ||||
Repayments of loans from stockholder
|
- | (20,041 | ) | |||||
Issuance of common stock
|
- | 34,856 | ||||||
Net cash provided by (used in) financing activities
|
851,559 | (69,997 | ) | |||||
Net (decrease) increase in cash
|
(815,532 | ) | 24,553 | |||||
Cash at beginning of period
|
862,645 | - | ||||||
Cash at end of period
|
$ | 47,113 | $ | 24,553 | ||||
Supplemental cash flow information:
|
||||||||
Interest paid
|
$ | 50,943 | $ | 74,306 | ||||
Income taxes paid (including interest and penalties)
|
$ | 955,000 | $ | 663,000 | ||||
Supplemental disclosure of non-cash investing and financing activities:
|
||||||||
Equipment acquired through capital lease
|
$ | 333,730 | $ | - |
See accompanying notes to unaudited financial statements
- 6 -
ZYNEX, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
June 30, 2010
(1) UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
The unaudited condensed consolidated financial statements included herein have been prepared in accordance with accounting principles generally accepted in the United States (U.S. GAAP) for interim financial information and instructions to Form 10-Q and Article 10 of Regulation S-X. Certain information and footnote disclosures normally included in financial statements prepared in accordance with U.S. GAAP have been condensed or omitted pursuant to such rules and regulations, although the Company believes that the disclosures included herein are adequate to make the information presented not misleading. A description of the Company’s accounting policies and other financial information is included in the audited consolidated financial statements as filed with the Securities and Exchange Commission in the Company’s Annual Report on Form 10-K for the year ended December 31, 2009. Amounts presented in the unaudited condensed consolidated financial statements as of December 31, 2009 are derived from those audited consolidated financial statements.
In the opinion of management, the accompanying unaudited condensed consolidated financial statements contain all adjustments necessary to present fairly the financial position of the Company as of June 30, 2010 and the results of operations and cash flows for the periods presented. All such adjustments are of a normal recurring nature. The results of operations for the three and six months ended June 30, 2010 are not necessarily indicative of the results that may be achieved for a full fiscal year and cannot be used to indicate financial performance for the entire year.
(2) SIGNIFICANT ACCOUNTING POLICIES
PRINCIPLES OF CONSOLIDATION
The accompanying unaudited condensed consolidated financial statements include the accounts of Zynex, Inc. and its wholly-owned subsidiaries, Zynex Medical, Inc., Zynex Monitoring Solutions Inc. and Zynex NeuroDiagnostic Inc. (collectively, the “Company”). All intercompany balances and transactions have been eliminated in consolidation. In April 2010, Zynex, Inc. formed Zynex Monitoring Solutions Inc. and Zynex NeuroDiagnostic Inc. These subsidiaries have had no significant operations to date.
USE OF ESTIMATES
Preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Ultimate results could differ from those estimates. The most significant management estimates used in the preparation of the accompanying unaudited condensed consolidated financial statements are associated with the allowance for provider discounts and uncollectible accounts receivable, the reserve for obsolete and damaged inventory, share-based compensation and income taxes.
- 7 -
REVENUE RECOGNITION, AND ALLOWANCES FOR PROVIDER DISCOUNTS AND COLLECTIBILITY
The Company recognizes revenue when each of the following four conditions are met: 1) a contract or sales arrangement exists; 2) products have been shipped and title has transferred or rental services have been rendered; 3) the price of the products or services is fixed or determinable; and 4) collectibility is reasonably assured. Accordingly, the Company recognizes revenue, both rental and sales, when products have been dispensed to the patient and the patient’s having insurance has been verified. For medical products that are sold from inventories consigned at clinic locations, the Company recognizes revenue when it receives notice that the product has been prescribed and dispensed to the patient and the patient’s having insurance has been verified or preauthorization has been obtained from the insurance company, when required. Revenue from the rental of products is normally on a month-to-month basis and is recognized ratably over the products’ rental periods. Products on rental contracts are accounted for as property and equipment on the Company’s balance sheet and depreciated over their estimated useful life. All revenue is recognized at amounts estimated to be paid by customers or third party payors using the Company’s established rates, net of estimated discounts. The Company recognizes revenue from distributors when it ships its products fulfilling an order and title has transferred.
A significant portion of the Company’s revenues are derived, and the related receivables are due, from insurance companies or other third party payors. The nature of receivables in this industry has typically resulted in long collection cycles. The process of determining the products that will be reimbursed by third party payors and the amounts that they will reimburse is complex and depends on conditions and procedures that vary among payors and may change from time to time. The Company maintains an allowance for provider discounts and records additions to the allowance to account for the risk of nonpayment. Provider discounts result from reimbursements from insurance or other third party payors that are less than amounts claimed, where the amount claimed by the Company exceeds the insurance or other payor’s usual, customary and reasonable reimbursement rate, amounts subject to insureds’ deductibles, and when there is a benefit denial. The Company determines the amount of the allowance and adjusts the allowance at the end of each reporting period based on a number of factors, including historical rates of collection, the aging of the receivables, trends in the historical rates of collection, and current relationships and experience with insurance companies or other third party payors. If the rates of collection of past-due receivables recorded for previous fiscal periods change, or if there is a trend in the rates of collection on those receivables, the Company may be required to change the rate at which it provides for additions to the allowance. A change in rates can result from a number of factors, including experience and training of billing personnel, changes in the reimbursement policies or practices of payors, or changes in industry rates of reimbursement. Accordingly, the provision for provider discounts recorded in the income statement as a reduction of revenue has fluctuated and may continue to fluctuate significantly from quarter to quarter.
Due to the nature of the industry and the reimbursement environment in which the Company operates, estimates are required to record net revenues and accounts receivable at their net realizable values. Inherent in these estimates is the risk that they will have to be revised or updated as additional information becomes available. Specifically, the complexity of third party billing arrangements and the uncertainty of reimbursement amounts for certain products or services from payors may result in adjustments to amounts originally recorded. Due to continuing changes in the health care industry and third party reimbursement, it is possible that management’s estimates could change in the near term, which could have an impact on results of operations and cash flows. Any differences between estimated settlements and final determinations are reflected as an increase or a reduction to revenue in the period when such final determinations are known.
- 8 -
The Company frequently receives refund requests from insurance providers relating to specific patients and dates of service. These requests are sometimes related to a few patients and other times include a significant number of refund claims in a single request. The Company reviews and evaluates these requests and determines if any refund request is appropriate. The Company also reviews claims where we are rebilling or pursuing reimbursement from that insurance provider. The Company frequently has significant offsets against such refund request and sometimes amounts are due to the Company in excess of the amounts of refunds requested by the insurance providers. Therefore, at the time of receipt of such refund requests the Company is generally unable to determine if a refund request is valid and should be accrued.
Specifically, on April 26, 2010, the Company received a refund request from Anthem Blue Cross Blue Shield (“Anthem”) covering the period from October 1, 2008 (the date of the last retrospective audit by Anthem) through March 12, 2010. The Anthem request included a significant number of refund claims in a single request, totaling approximately $1,318,000. The Company is in discussions with Anthem relating to this request in order to fully understand the nature of the refund request and to determine whether a refund is appropriate. The Company is also in the process of rebilling a significant number of claims which the Company believes were not properly reimbursed by Anthem, and pursuing reimbursement relating to amounts held back by Anthem that the Company believes should not have been held back pursuant to the terms of a 2008 settlement agreement between the Company and Anthem. Amounts that may be due from Anthem as a result of such rebilling and reimbursement could potentially offset, in part or in full, the amounts requested by Anthem. As of June 30, 2010, the likely outcome of this matter and an estimate of any amount considered probable of net refund to Anthem is unknown. Therefore, no specific accrual has been made related to the Anthem claim as of June 30, 2010.
Due to the seasonal nature of the Company’s business, the net revenue and results of operations for the six month periods ended June 30, 2010 and June 30, 2009 are not indicative of the operating results that may be expected for the entire fiscal year.
In addition to the allowance for provider discounts, the Company provides an allowance for uncollectible accounts receivable. These uncollectible accounts receivable are a result of non-payment from patients who have been direct billed for co-payments or deductibles; lack of appropriate insurance coverage; and disallowances of charges by third party payors. If there were a change to a material insurance provider contract or policy or application of them by a provider, or a decline in the economic condition of providers, or a significant turnover of Company personnel resulting in diminished collection efficiency, the current amount of the allowance for uncollectible accounts receivable may not be adequate and may result in an increase of these levels in the future.
At June 30, 2010 and December 31, 2009, the allowance for provider discounts and uncollectible accounts were as follows:
June 30,
2010
|
December 31,
2009
|
|||||||
Allowance for provider discounts
|
$ |
30,960,159
|
$ | 26,511,415 | ||||
Allowance for uncollectible accounts receivable
|
1,683,000
|
1,435,000 | ||||||
$ |
32,643,159
|
$ | 27,946,415 |
- 9 -
Changes in the allowance for provider discounts and uncollectible accounts receivable for the three and six months ended June 30, 2010 and 2009 were as follows:
Three months ended
June 30,
|
Six months ended
June 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
Balances, beginning
|
$ | 30,783,174 | $ | 20,064,720 | $ | 27,946,415 | $ | 13,747,123 | ||||||||
Additions debited to net sales and rental revenue
|
19,211,714 | 14,893,220 | 36,614,682 | 27,323,835 | ||||||||||||
Write-offs credited to accounts receivable
|
(17,351,729 | ) | (9,564,459 | ) | (31,917,938 | ) | (15,677,477 | ) | ||||||||
$ | 32,643,159 | $ | 25,393,481 | $ | 32,643,159 | $ | 25,393,481 |
FAIR VALUE OF FINANCIAL INSTRUMENTS AND CREDIT RISK
The Company's financial instruments at June 30, 2010, include accounts receivable, accounts payable and the line of credit balance, for which current carrying amounts approximate fair value due to their short term nature. At June 30, 2010 and December 31, 2009, the Company had no financial assets or liabilities subject to recurring fair value measurement.
INVENTORY
Inventories are valued at the lower of cost (average) or market. Finished goods include products held at different locations by health care providers or other third parties for rental or sale to patients.
The Company monitors inventory for turnover and obsolescence, and records losses for excess and obsolete inventory as appropriate. At June 30, 2010, the Company had a reserve for obsolete and damaged inventory of approximately $587,000 and a reserve of approximately $597,000 at December 31, 2009.
PROPERTY AND EQUIPMENT
Property and equipment as of June 30, 2010 and December 31, 2009 were as follows:
June 30, 2010
|
December 31, 2009
|
Useful lives
|
|||||||
Office furniture and equipment
|
$ | 929,990 | $ | 563,075 |
3-7 years
|
||||
Rental inventory
|
2,725,291 | 3,170,228 |
5 years
|
||||||
Vehicles
|
59,833 | 59,833 |
5 years
|
||||||
Leasehold improvements
|
375,559 | 369,935 |
2-6 years
|
||||||
Assembly equipment
|
10,690 | 10,690 |
7 years
|
||||||
4,101,363 | 4,173,761 | ||||||||
Less accumulated depreciation
|
(1,307,195 | ) | (1,455,837 | ) | |||||
$ | 2,794,168 | $ | 2,717,924 |
(3) EARNINGS (LOSS) PER SHARE
Basic earnings (loss) per share is computed by dividing net income (loss) by the weighted average number of common shares outstanding during the period. Diluted earnings (loss) per share is computed by dividing net income (loss) by the weighted average number of common shares outstanding and the number of dilutive potential common share equivalents during the period, calculated using the if-converted and treasury-stock methods.
- 10 -
The calculation of basic and diluted earnings (loss) per share for the three and six months ended June 30, 2010 and 2009 is as follows:
Three months ended
June 30,
|
Six months ended
June 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
Basic:
|
||||||||||||||||
Net income (loss)
|
$ | 29,536 | $ | 708,622 | $ | (37,052 | ) | $ | 1,659,414 | |||||||
Weighted average shares outstanding - basic
|
30,513,285 | 29,995,364 | 30,505,347 | 29,951,778 | ||||||||||||
Net income (loss) per share - basic
|
$ | * | $ | 0.02 | $ | * | $ | 0.06 | ||||||||
Diluted:
|
||||||||||||||||
Net income (loss)
|
$ | 29,536 | $ | 708,622 | $ | (37,052 | ) | $ | 1,659,414 | |||||||
Weighted average shares outstanding - basic
|
30,513,285 | 29,995,364 | 30,505,347 | 29,951,778 | ||||||||||||
Dilutive securities
|
189,659 | 345,623 | 211,002 | 438,365 | ||||||||||||
Weighted average shares outstanding - diluted
|
30,702,944 | 30,340,987 | 30,716,349 | 30,390,143 | ||||||||||||
Net income (loss) per share - diluted
|
$ | * | $ | 0.02 | $ | * | $ | 0.05 |
* - less than $0.01 per share.
Certain potentially dilutive common shares were not included in the computation of diluted earnings per share because the effect would have been anti-dilutive as the option exercise prices exceeded the average market price of the Company’s common stock. The actual effect of these shares, if any, on the diluted earnings per share calculation may vary significantly depending on fluctuations in the stock price.
Anti-dilutive shares as of June 30, 2010 and June 30, 2009, were as follows:
2010
|
2009
|
|||||||
2005 Stock Option Plan
|
1,251,000 | 406,500 | ||||||
Warrants
|
- | 1,310,000 |
(4) STOCK-BASED COMPENSATION PLANS
The Company has a 2005 Stock Option Plan (the "Option Plan") and has reserved 3,000,000 shares of common stock for issuance under the Option Plan. Vesting provisions are determined by the Board of Directors. All stock options under the Option Plan expire no later than ten years from the date of grant.
For the three months ended June 30, 2010 and 2009, the Company recorded compensation expense related to stock options of $65,285 and $33,849, respectively. For the six months ended June 30, 2010 and 2009, the Company recorded compensation expense related to stock options of $126,362 and $65,093, respectively. The stock compensation expense was included in selling, general and administrative expenses in the accompanying condensed consolidated statements of operations.
- 11 -
The Company uses the Black-Scholes pricing model to calculate fair value of its option grants. The Company used the following assumptions to determine the fair value of stock option grants during the six months ended June 30, 2010 and 2009:
2010
|
2009
|
|
Expected term
|
6.25 years
|
6.25 years
|
Volatility
|
110.8 - 113.6%
|
116.81%
|
Risk-free interest rate
|
2.62 - 3.36%
|
3.39%
|
Dividend yield
|
0%
|
0%
|
The expected term of stock options represents the period of time that the stock options granted are expected to be outstanding based on historical exercise trends. The expected volatility is based on the historical price volatility of the Company’s common stock. The risk-free interest rate represents the U.S. Treasury bill rate for the expected term of the related stock options. The dividend yield represents the Company’s anticipated cash dividend over the expected term of the stock options.
A summary of stock option activity under the Option Plan for the six months ended June 30, 2010 is presented below:
Weighted
|
|||||||||||||
Weighted
|
Average
|
|
|||||||||||
Shares
|
Average
|
Remaining
|
Aggregate
|
||||||||||
Under
|
Exercise
|
Contractual
|
Intrinsic
|
||||||||||
|
Option
|
Price
|
Life
|
Value
|
|||||||||
|
|
|
|||||||||||
Outstanding at January 1, 2010
|
1,387,250 | $ | 1.10 | ||||||||||
Granted
|
178,500 | $ | 0.97 | ||||||||||
Exercised
|
- | $ | -- |
|
|||||||||
Forfeited
|
(37,000 | ) | $ | 1.18 | |||||||||
Outstanding at June 30, 2010
|
1,528,750 | $ | 1.08 |
8.6 Years
|
$ | 50,117 | |||||||
Exercisable at June 30, 2010
|
367,250 | $ | 1.12 |
7.3 Years
|
$ | 36,203 | |||||||
A summary of status of the Company’s non-vested shares as of and for the six months ended June 30, 2010 is presented below:
|
Non-vested
|
Weighted
|
||||||
Shares
|
Average
|
|||||||
|
Under
|
Grant Date
|
||||||
|
Option
|
Fair Value
|
||||||
|
||||||||
Non-vested at January 1, 2010
|
1,103,500 | $ | 0.94 | |||||
Granted
|
178,500 | $ | 0.97 | |||||
Vested
|
(88,500 | ) | $ | 1.02 | ||||
Forfeited
|
(32,000 | ) | $ | 1.18 | ||||
Non-vested at June 30, 2010
|
1,161,500 | $ | 1.07 | |||||
As of June 30, 2010, the Company had approximately $605,000 of unrecognized compensation cost related to stock options that will be recognized over a weighted average perioof approximately 4 years.
- 12 -
(5) INCOME TAXES
The provision for income taxes is recorded at the end of each interim period based on the Company's best estimate of its effective income tax rate expected to be applicable for the full fiscal year. The Company paid income taxes of $955,000 in May 2010, of which, $905,000 was accrued at December 31, 2009. The Company has permanent differences (expenses which are not deductible for taxes) which created taxable income greater than the income before tax in the statement of operations. The taxes on this taxable income cause the income tax expense to be at a higher effective tax rate than the statutory tax rate. The Company also included an estimate of $45,000 for penalties and interest related to late payment of income tax liabilities in this expense.
(6) NOTES PAYABLE
CapitalSource
On March 19, 2010 (the “Closing Date”), the Company entered into a Revolving Credit and Security Agreement (the “Credit Agreement”) with CapitalSource Bank, a California industrial bank (“Lender”). The Credit Agreement provides the Company with a revolving credit facility of up to $3,500,000 (the “Credit Agreement”).
The Company may borrow, repay and re-borrow under the Credit Agreement up to the lesser of the facility cap of $3,500,000 (the “facility cap”) and 85% of the borrowing base less certain amounts reserved. The “borrowing base” is generally the net collectible dollar value of the Company’s eligible accounts receivable. As of June 30, 2010, the amount available for borrowing was $3,126,000 of which $1,087,536 was borrowed.
The Credit Agreement bears interest at a floating rate based on the one-month London interbank offered rate (LIBOR), divided by the sum of one minus a measure of the aggregate maximum reserve requirement for “Eurocurrency Liabilities” for the previous month that was imposed under Regulation D of the Board of Governors of the Federal Reserve System, plus 4.0%. Interest is payable monthly. The Credit Agreement is secured by a first security interest in all of Zynex’s assets, as defined. Although the Credit Agreement may be terminated earlier by either party under certain circumstances, the Loan will terminate under the terms of the Credit Agreement, and must be paid in full, on March 19, 2013.
Fees payable to the Lender under the Credit Agreement include an unused line fee of 0.042% per month on the difference between the average outstanding daily balance for the preceding month and the total facility cap, a one-time commitment fee of $70,000 paid in two installments during March and April 2010, and a monthly collateral management fee of 0.042% of the facility cap. Upon the termination of the Credit Agreement for any reason, the Company is to pay the Lender 2% of the facility cap if the termination occurs after the first anniversary but before the second anniversary of the closing date, and 1% of the facility cap if the termination occurs on or after the second anniversary, but before the third anniversary, of the closing date. If the termination occurs on or prior to the first anniversary of the closing date, the Company will pay the Lender an amount equal to the product of (a) the all-in effective yield (as a percentage per annum) of the Credit Agreement for the six months prior to termination, (b) the facility cap and (c) the quotient of (i) the number of months in the remaining term and (ii) twelve.
The Credit Agreement includes a number of affirmative and negative covenants on the part of the Company. Affirmative covenants cover, among other things, the Company’s compliance with requirements of law, engaging only in the same businesses conducted on the Closing Date, accounting methods, financial records, notices of certain events, maintenance of insurance, uses of proceeds and financial reporting requirements. The Company has granted a right of first refusal to the Lender with respect to any offer received by the Company to provide any type of financing, pursuant to which the Lender will have a period of thirty days to agree to provide financing to the Company on substantially the same terms. The Company’s negative covenants under the Credit Agreement include financial covenants; specifically, maintaining minimum EBITDA, minimum fixed charge coverage ratio, minimum cash velocity and minimum liquidity. Other negative covenants include, among other things, restrictions on the Company’s incurrence of indebtedness, creation of liens, acquisitions of stock or assets of any person or entity, making of any loans or guarantees, sales of assets or collateral, issuance of dividends and repurchase or redemption of any Zynex stock, and transactions with affiliates.
- 13 -
Events of Default under the Credit Agreement include, among other things: The Company’s failure to pay any obligation under the Credit Agreement when due or perform or observe covenants or other obligations under the Credit Agreement or other loan documents or other documents pursuant to which the Company owes any third party repayment of indebtedness (subject to certain cure periods in certain instances); the occurrence of a default or an event of default under any other loan document; the occurrence of certain events related to bankruptcy or insolvency; the occurrence of any material adverse change; a sale of all or substantially all of the Company’s assets, or a change of control with respect to Zynex, Inc. or Zynex Medical, Inc., including any transaction that would result in any holders of twenty-five percent or more of the Company’s voting stock immediately prior to a transaction, holding less than twenty-five percent of the Company’s voting stock after such transaction.
Upon the occurrence of an Event of Default, the Lender may, without notice or demand, terminate the Lender’s obligations to make additional advances under the Credit Agreement, and upon that termination, all principal that the Lender had already advanced to Zynex, and all accrued interest on that principal, would become due and payable by the Company immediately, and the Lender would have the right, among other things, to foreclose on all of the assets of the Company, including the stock of Zynex Medical.
As of June 30, 2010, the Company is not in compliance with the minimum EBITDA covenant, and therefore the amount outstanding on the Line of Credit is callable. The Company has requested a waiver, and although the Company expects to obtain such a waiver, there is no assurance that it will, and if not, the Lender can demand payment of the Line of Credit, which could have a material adverse impact on the Company’s cash flow and liquidity.
Marquette Loan
Through March 19, 2010, the Company had a loan agreement with Marquette Healthcare Finance (“Marquette”) that provided the Company with a revolving credit facility of up to $3,000,000 (the “Loan”). The Loan included a number of affirmative and negative covenants on the part of the Company, including Minimum EBITDA, a Minimum Debt Service Coverage Ratio, a Minimum Current Ratio and a prohibition on dividends on shares and purchases of any Company stock. The Company exercised an early termination right in this loan agreement effective March 19, 2010 and replaced it with a loan agreement with CapitalSource Bank outlined above. As a result of the early termination, the Company paid $70,000 in related penalties.
(7) CONCENTRATIONS
The Company had net accounts receivable from two private health insurance carriers at June 30, 2010 that made up approximately 27% and 10% of the accounts receivable balance. The same two private health insurance carriers made up approximately 18% and 13% of net accounts receivable at December 31, 2009.
(8) CONTINGENCIES
Litigation
A lawsuit was filed against the Company, its President and Chief Executive Officer and its Chief Financial Officer on April 6, 2009, in the United States District Court for the District of Colorado (Marjorie and David Mishkin v. Zynex, Inc. et al.). On April 9 and April 10, 2009, two other lawsuits were filed in the same court against the same defendants. These lawsuits alleged substantially the same matters and have been consolidated. On April 19, 2010, plaintiffs filed a Consolidated Class Action Complaint (Civil Action No. 09-cv-00780-REB-KLM). The consolidated lawsuit refers to the April 1, 2009 announcement of the Company that it would restate its unaudited interim financial statements for the first three quarters of 2008. The lawsuit purports to be a class action on behalf of purchasers of the Company’s securities between May 21, 2008 and March 31, 2009. The lawsuit alleges, among other things, that the defendants violated Section 10 and Rule 10b-5 of the Securities Exchange Act of 1934 by making intentionally or recklessly untrue statements of material fact and/or failing to disclose material facts regarding the financial results and operating conditions for the first three quarters of 2008 and other misleading statements. The plaintiffs ask for a determination of class action status, unspecified damages and costs of the legal action.
- 14 -
On May 17, 2010, the Company filed a Motion to Dismiss. The plaintiffs filed an Opposition to Defendant’s Motion to Dismiss and on July 5, 2010, the Company filed a Reply in Support of Defendant’s Motion to Dismiss. The Company is awaiting a ruling on the Motion to Dismiss from the Court.
The Company believes that the allegations are without merit and will vigorously defend itself in the lawsuit. The Company has notified its directors and officers liability insurer of the claim. At this time, the Company is not able to determine the likely outcome of the legal matters described above, nor can it estimate its potential financial exposure. Litigation is subject to inherent uncertainties, and if an unfavorable resolution of any of these matters occurs, the Company’s business, results of operations, and financial condition could be adversely affected.
The Company is not a party to any other material pending or threatened legal proceedings.
- 15 -
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Special Cautionary Notice Regarding Forward-Looking Statements
Certain information included in this quarterly report contains statements that are forward-looking, such as statements relating to plans for future expansion and other business development activities, as well as other capital spending and financing sources. Such forward-looking information involves important risks and uncertainties that could significantly affect anticipated results in the future and, accordingly, such results may differ from those expressed in any forward-looking statements made by or on behalf of the Company. These risks include the need for additional capital in order to grow our business, our ability to engage additional sales representatives, the need to obtain FDA clearance and CE marking of new products, the acceptance of new products as well as existing products by doctors and hospitals, our dependence on the reimbursement from insurance companies for products sold or rented to our customers, acceptance of our products by health insurance providers for reimbursement, larger competitors with greater financial resources, the need to keep pace with technological changes, our dependence on third-party manufacturers to produce our goods on time and to our specifications, implementation of our sales strategy including a strong direct sales force, the uncertain outcome of pending material litigation and other risks described in our 10-K Report for the year ended December 31, 2009.
Overview
The following information should be read in conjunction with the Company's Unaudited Condensed Consolidated Financial Statements and related footnotes contained in this report, and in conjunction with our Annual Report on Form 10-K for the year ended December 31, 2009.
For the three months ended June 30, 2010, we reported net revenue of $5,741,671, an increase of $1,395,083 or 32% and compared to $4,346,588 for the three months ended June 30, 2009. For the six months ended June 30, 2010, we reported net revenue of $10,617,068, an increase of $2,038,146 or 24% and compared to $8,578,922 for the six months ended June 30, 2009. The revenue increase was primarily accomplished through recruitment of experienced sales representatives over the last four years ended December 31, 2009 and in the six months ended June 30, 2010.
For the three months ended June 30, 2010, we reported selling, general and administrative expenses of $4,389,599, an increase of $1,926,277 or 78% and compared to $2,463,322 for the three months ended June 30, 2009. For the six months ended June 30, 2010, we reported selling, general and administrative expenses of $8,236,601, an increase of $3,359,474 or 69% compared to $4,877,127 for the six months ended June 30, 2009. Selling expenses increased primarily due to increases in sales commissions. Commissions are earned by sales representatives on orders received during the period. The addition of sales representatives mentioned above resulted in a higher level of orders received in 2010 compared to the same period in 2009. General and administrative expenses increased primarily due to increased payroll and benefits and facility costs including rent. The number of employees increased 59% since year-end 2009 and 103% since June 30, 2009. We increased employees to accommodate the increased order volume generated by the increase in sales representatives. Facility costs increased for the new headquarters facility, which we occupied in December 2009, and we incurred continuing costs for our previous facility, which we maintained through February 2010.
The incremental addition of industry-experienced sales representatives allowed us to increase our market presence and increase orders. The level of orders for our products is significant in terms of (1) rental income, which we anticipate receiving on a recurring basis over the time which patients use our products, subject to our ability to collect the rentals and the contractual adjustments by insurers, and (2) corresponding recurring sales of electrodes and other supplies for the products.
- 16 -
In April 2010 we formed two new companies. Zynex NeuroDiagnostics Inc., was formed to develop and market neurological diagnosis products for hospitals and clinics. Zynex Monitoring Solutions Inc., was formed to develop and market cardiovascular monitoring for hospitals and clinics. So far, the activities within these companies have not been significant.
Results of Operations
Net Rental Revenue. Net rental revenue for the three months ended June 30, 2010, was $2,335,380, a decrease of $264,119 or 10% compared to $2,599,499 for the three months ended June 30, 2009. Net rental revenue for the six months ended June 30, 2010, was $4,606,452, a decrease of $642,917 or 12% compared to $5,249,369 for the six months ended June 30, 2009. The decrease in net rental revenue for the three and six months ended June 30, 2010 was due primarily to a greater number of orders being sold rather than rented and units in rental reaching the maximum rental allowed by third party payors. We expect the trend of more orders being sold rather than rented to continue.
Net rental revenue for the three months ended June 30, 2010 made up 41% of net rental and sales revenue compared to 60% for the three months ended June 30, 2009. Net rental revenue for the six months ended June 30, 2010 made up 43% of net rental and sales revenue compared to 61% for the six months ended June 30, 2009. The primary reason for the decrease as a percentage of net rental and sales revenue was due to the increase of net sales revenue for the reasons discussed below.
Our products may be rented on a monthly basis or purchased. Renters and purchasers are primarily patients and healthcare providers. Our products may also be purchased by dealers. If a patient is covered by health insurance, the third party payor typically determines whether the patient will rent or purchase a unit depending on the anticipated time period for its use. If contractually arranged, a rental continues until an amount equal to the purchase price is paid when we transfer ownership of the product to the patient and cease rental charges.
Net Sales Revenue. Net sales revenue for the three months ended June 30, 2010, was $3,406,291, an increase of $1,659,202 or 95% compared to $1,747,089 for the three months ended June 30, 2009. Net sales revenue for the six months ended June 30, 2010, was $6,010,616, an increase of $2,681,063 or 81% compared to $3,329,553 for the six months ended June 30, 2009. The increase in net sales revenue for the three and six months ended June 30, 2010, compared to the three and six months ended June 30, 2009 was due primarily to more products in use generating sales of consumable supplies to users of the Company’s products, the addition of Lumbar Support products, beginning in June 2009, which are complementary to the Company’s electrotherapy products and only sold, not rented, as well as higher levels of products sold. The majority of net sales revenue ($4,240,023 in 2010 and $2,520,993 in 2009) is derived from surface electrodes and batteries sent to existing patients each month as consumable supplies for our electrotherapy products. Other reasons for the increase in net sales revenue are indicated in “Net Rental and Sales Revenue” below.
Net sales revenue for the three months ended June 30, 2010 made up 59% of net rental and sales revenue compared to 40% for the three months ended June 30, 2009. Net sales revenue for the six months ended June 30, 2010 made up 57% of net rental and sales revenue compared to 39% for the six months ended June 30, 2009. The increase as a percentage of net rental and sales revenue was due primarily to more products in use generating sales of consumable supplies to users of the Company’s products and the other reasons indicated above for the increased sales.
- 17 -
Net Rental and Sales Revenue. Net rental and sales revenue for the three months ended June 30, 2010, was $5,741,671, an increase of $1,395,083 or 32% compared to $4,346,588 for the three months ended June 30, 2009. Net rental and sales revenue for the six months ended June 30, 2010, was $10,617,068, an increase of $2,038,146 or 24% compared to $8,578,922 for the six months ended June 30, 2009. The increase in net rental and sales revenue for the three and six months ended June 30, 2010, compared to the three and six months ended June 30, 2009 was due primarily to an increase in prescriptions (orders) for rentals and purchases of the Company’s electrotherapy products and the resulting greater number of products in use during 2010. The increased orders resulted from the expansion of the industry experienced sales force in 2006 through 2009, and greater awareness of the Company's products by end users and physicians. Products in use create recurring sales of consumable supplies for those products and recurring rental revenue if the products are rented rather than sold.
Our rental and sales revenue is reported net, after deductions for uncollectable and estimated insurance company reimbursement deductions. The deductions are known throughout the health care industry as “contractual adjustments” and describe the process whereby the healthcare insurers unilaterally reduce the amount they reimburse for our products as compared to the rental rates and sales prices charged by us. The deductions from gross revenue also take into account the estimated denials of claims for our products placed with patients and other factors which may affect collectability. See Note 2 to the Unaudited Condensed Consolidated Financial Statements in this Report.
Net rental and sales revenue by quarter were as follows:
2010
|
2009
|
|||||||
First quarter
|
$ | 4,875,397 | $ | 4,232,334 | ||||
Second quarter
|
5,741,671 | 4,346,588 | ||||||
Third quarter
|
- | 4,690,715 | ||||||
Fourth quarter
|
- | 5,411,605 | ||||||
Total net revenue
|
$ | 10,617,068 | $ | 18,681,242 |
Gross Profit. Gross profit for the three months ended June 30, 2010, was $4,519,518 or 79% of net rental and sales revenue compared to $3,569,944 or 82% in the three months ended June 30, 2009. Gross profit for the six months ended June 30, 2010, was $8,399,122 or 79% of net rental and sales revenue compared to $7,319,617 or 85% in the six months ended June 30, 2009. The increase in gross profit for the three and six months ended June 30, 2010 as compared with the same periods in 2009 is primarily because revenue increased. The decrease in gross profit percentage for the year three and six months ended June 30, 2010 as compared with the three and six months ended June 30, 2009 is primarily from the increase of net sales revenue as a percentage of net rental and sales revenue as described above. Net sales revenue has a lower gross profit than net rental revenue. The decrease in gross profit percentage was also due to reducing the estimate for collectibility in 2010 based upon payment trends by third party payors.
Selling, General and Administrative Expenses. For the three months ended June 30, 2010, we reported selling, general and administrative expenses of $4,389,599, an increase of $1,926,277 or 78% and compared to $2,463,322 for the three months ended June 30, 2009. For the six months ended June 30, 2010, we reported selling, general and administrative expenses of $8,236,601, an increase of $3,359,474 or 69% compared to $4,877,127 for the six months ended June 30, 2009. Selling expenses increased primarily due to increases in sales commissions. Commissions are earned by sales representatives on orders received during the period. The addition of sales representatives mentioned above resulted in a higher level of orders received in 2010 compared to the same period in 2009. General and administrative expenses increased primarily due to increased payroll and benefits and facility costs, including rent. The number of employees increased 59% since year-end 2009 and 103% since June 30, 2009. We increased employees to accommodate the increased order volume generated by the increase in sales representatives. Facility costs increased for the new headquarters facility, which we occupied in December 2009, and we incurred continuing costs for our previous facility, which we maintained through February 2010.
- 18 -
Selling, General and Administrative Expenses for the six months ended June 30, 2010 and 2009 included the following:
2010
|
2009
|
|||||||
Commissions
|
$ | 2,400,375 | $ | 1,815,203 | ||||
Payroll and benefits
|
3,484,178 | 2,139,738 | ||||||
Facility costs
|
886,843 | 100,417 |
Other Income (Expense). Interest and other income (expense) is comprised of interest income, interest expense, other income (expense) and gain on the value of a derivative liability.
Interest income for the three and six months ended June 30, 2010 was $3,169 and $3,573, compared to $1,744 and $2,805 for the same periods in 2009.
Interest expense for the three and six months ended June 30, 2010 was $52,767 and $131,794, compared to $40,045 and $74,306 for the same periods in 2009. The increase in interest expense resulted primarily from the expensing of early termination fees related to the Marquette line of credit which was terminated in March 2010.
Other income (expense) for the three and six months ended June 30, 2010 was income of $1,215 and expense of $16,352, compared to expense of $101 and $1,175 for the same periods in 2009. The expense in 2010 resulted primarily from a loss on a net lease termination.
The gain on value of a derivative liability of $66,402 and $196,600 for the three and six months ended June 30, 2009 reflects a reduction in the market value of certain outstanding warrants. These warrants were exercised in September 2009 and are no longer outstanding.
Income Tax Expense. We reported income tax expense in the amount of $52,000 for the three months ended June 30, 2010 compared to $426,000 of expense for the same period in 2009. This is primarily due to our having income before taxes of $81,536 for the three months ended June 30, 2010 compared to income before taxes of $1,134,622 in 2009. We reported income tax expense in the amount of $55,000 for the six months ended June 30, 2010 compared to $907,000 for the same period in 2009. This is primarily due to our having income before taxes of $17,948 for the six months ended June 30, 2010 compared to income before taxes of $2,566,414 for the same period in 2009.
We have permanent differences (expenses which are not deductible for taxes) which create taxable income greater than the income before taxes in the statement of operations. The taxes on this taxable income cause the income tax expense to be at a higher effective tax rate than the statutory tax rate. We also include penalties and interest related to income taxes in this expense.
Liquidity and Capital Resources.
Line of Credit
On March 19, 2010, we entered into a Revolving Credit and Security Agreement (the “Credit Agreement”) with CapitalSource Bank, a California industrial bank. The Credit Agreement provides the Company with a revolving credit facility of up to $3,500,000.
- 19 -
We may borrow, repay and re-borrow under the Credit Agreement. The amount available for advances under the Credit Agreement cannot exceed the lesser of the facility cap of $3,500,000 and 85% of the borrowing base less certain amounts reserved. The borrowing base is generally the net collectible dollar value of the Company’s eligible accounts. The Credit Agreement bears interest at a floating rate based on the one-month London interbank offered rate (LIBOR), divided by the sum of one minus a measure of the aggregate maximum reserve requirement for “Eurocurrency Liabilities” for the previous month that was imposed under Regulation D of the Board of Governors of the Federal Reserve System, plus 4.0%. Interest is payable monthly. The Credit Agreement is secured by a first security interest in all of the Company’s assets, including accounts, documents, chattel paper, commercial tort claims, deposit accounts, general intangibles, goods, instruments, investment property, letter-of-credit rights, intellectual property, cash, and 100% of the shares of Zynex Medical, Inc., which are owned by Zynex, Inc., and other assets. Although the Credit Agreement may be terminated earlier by either party under certain circumstances, the Credit Agreement will terminate and must be paid in full, on March 19, 2013.
As of June 30, 2010, we were not in compliance with the minimum EBITDA covenant, and therefore the amount outstanding on the Credit Agreement is callable. We have requested a waiver, and although we expects to obtain such a waiver, there is no assurance that we will, and if not, the Lender can demand payment of amounts outstanding under the Credit Agreement, which could have a material adverse impact on our cash flow and liquidity.
Limited Liquidity
Cash at June 30, 2010 was $47,113 compared to cash at December 31, 2009 of $862,645.
Cash used by operating activities was $1,551,228 for the six months ended June 30, 2010 compared to $588,257 of cash provided by operating activities for the six months ended June 30, 2009. The primary reasons for the decrease in cash flow was the decrease to net income, payments of taxes and increases to inventory in 2010 compared to 2009, offset, in part, by increases in non-cash expenses such as deferred rent.
Cash used in investing activities for the six months ended June 30, 2010 was $115,863 compared to cash used in investing activities of $493,707 for the six months ended June 30, 2009. Cash used in investing activities primarily represents the purchase and in-house production of rental products as well as some purchases of capital equipment offset by proceeds received in a lease termination.
Cash provided by financing activities was $851,559 for the six months ended June 30, 2010 compared with cash used in financing activities of $69,997 for the six months ended June 30, 2009. The primary financing sources of cash in 2010 were borrowings on the line of credit partially offset by payments on capital lease obligations and deferred financing fees. The primary financing use of cash in 2009 were payments on notes payable, capital lease obligations and the decrease in the bank overdraft.
We have limited liquidity. Our limited liquidity is primarily a result of (a) the required high levels of inventory with sales representatives that are standard in the electrotherapy industry, (b) the payment of commissions to salespersons based on sales or rental orders prior to receiving payments for the corresponding product by third party payors, (c) the high level of outstanding accounts receivable because of the deferred payment practices of third party health payors, (d) the need for expenditures to make improvements to our internal billing processes (e) delayed cost recovery inherent in rental transactions and (f) increased commitments resulting from the premises lease signed in November 2009. Our growth results in higher cash needs.
Our long-term business plan continues to contemplate growth in revenues and requires, among other things, funds for the purchases of equipment, primarily for rental inventory, the payment of commissions to an increasing number of sales representatives, payroll to sales support personnel and the increase in cash payments for the Company’s office lease to support of the higher level of operations. These activities produce expenses in advance of revenue.
- 20 -
The plans of our management indicate that the Company’s projected cash flows from operating activities and borrowing available under the CapitalSource line of credit will fund our cash requirements for at least the next 12 months.
The availability of the line of credit depends upon our ongoing compliance with covenants, representations and warranties in the agreement for the line of credit and borrowing base limitations. Although the maximum amount of the line of credit is $3,500,000, the amount available for borrowing under the line of credit is subject to a ceiling based upon eligible receivables and other limitations and may be less than the maximum amount. As of June 30, 2010, the amount available for borrowing was $3,126,000 of which $1,087,536 was borrowed.
There is no assurance that our operations and available borrowings will provide enough cash for operating requirements or for increases in our inventory of products as needed for growth. We have no arrangements for any additional external financing of debt or equity, and we are not certain whether any such financing would be available on acceptable terms, if at all. Any additional debt would require the approval of CapitalSource.
Our limited liquidity and dependence on operating cash flow means that risks involved in our business can significantly affect our liquidity. Contingencies such as unanticipated shortfalls in revenues, delays in payment by third party payors or increases in expenses could affect our projected revenue, cash flows from operations and liquidity.
We frequently receive refund requests from insurance providers relating to specific patients and dates of service. These requests are sometimes related to a few patients and other times include a significant number of refund claims in a single request. We review and evaluate these requests and determine if any refund request is appropriate. We also review claims where we are rebilling or pursuing reimbursement from that insurance provider. We frequently have significant offsets against such refund request and sometimes amounts are due to us in excess of the amounts of refunds requested by the insurance providers. Therefore, at the time of receipt of such refund requests we are generally unable to determine if a refund request is valid and should be accrued as a liability.
Specifically, on April 26, 2010, we received a refund request from Anthem Blue Cross Blue Shield (“Anthem”) covering the period from October 1, 2008 (the date of the last retrospective audit by Anthem) through March 12, 2010. The Anthem request included a significant number of refund claims in a single request, totaling approximately $1,318,000. We are in discussions with Anthem relating to this request in order to fully understand the nature of their refund request and to determine whether a refund is appropriate. We are also in the process of rebilling a significant number of claims for which we believe we were not properly reimbursed by Anthem, and pursuing reimbursement relating to amounts held back by Anthem that management believes should not have been held back pursuant to the terms of a 2008 settlement agreement between us and Anthem. Amounts that may be due from Anthem as a result of such rebilling and reimbursement could potentially offset, in part or in full, the amounts requested by Anthem. As of June 30, 2010, the likely outcome of this matter and an estimate of any amount considered probable of net refund to Anthem is unknown. Therefore, no specific accrual has been made related to the Anthem claim as of June 30, 2010.
CRITICAL ACCOUNTING POLICIES AND ESTIMATES
There are several accounting policies that involve management’s judgments and estimates and are critical to understanding our historical and future performance, as these policies and estimates affect the reported amounts of revenue and other significant areas in our reported financial statements.
Please refer to the “Management’s Discussion and Analysis of Financial Condition and Results of Operation” located within our 10-K filed on March 31, 2010 for the year ended December 31, 2009, and Note 2 to the Unaudited Condensed Consolidated Financial Statements in this Report for further discussion of our “Critical Accounting Policies”.
- 21 -
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Not applicable
ITEM 4. CONTROLS AND PROCEDURES
Disclosure Controls and Procedures
The Company, under the supervision and with the participation of the Company’s management, including the Company’s Chief Executive Officer and Chief Financial Officer, performed an evaluation of the effectiveness of the Company’s disclosure controls and procedures as of June 30, 2010. Based on that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the Company’s disclosure controls and procedures were effective as of June 30, 2010.
Changes in Internal Control Over Financial Reporting
There was no change in the Company’s internal control over financial reporting during the quarter ended June 30, 2010 that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.
- 22 -
PART II. OTHER INFORMATION
ITEM 1. LEGAL PROCEEDINGS.
A lawsuit was filed against the Company, its President and Chief Executive Officer and its Chief Financial Officer on April 6, 2009, in the United States District Court for the District of Colorado (Marjorie and David Mishkin v. Zynex, Inc. et al.). On April 9 and April 10, 2009, two other lawsuits were filed in the same court against the same defendants. These lawsuits alleged substantially the same matters and have been consolidated. On April 19, 2010, plaintiffs filed a Consolidated Class Action Complaint (Civil Action No. 09-cv-00780-REB-KLM). The consolidated lawsuit refers to the April 1, 2009 announcement of the Company that it would restate its unaudited interim financial statements for the first three quarters of 2008. The lawsuit purports to be a class action on behalf of purchasers of the Company’s securities between May 21, 2008 and March 31, 2009. The
lawsuit alleges, among other things, that the defendants violated Section 10 and Rule 10b-5 of the Securities Exchange Act of 1934 by making intentionally or recklessly untrue statements of material fact and/or failing to disclose material facts regarding the financial results and operating conditions for the first three quarters of 2008 and other misleading statements. The plaintiffs ask for a determination of class action status, unspecified damages and costs of the legal action.
On May 17, 2010, the Company filed a Motion to Dismiss. The plaintiffs filed an Opposition to Defendant’s Motion to Dismiss and on July 5, 2010, the Company filed a Reply in Support of Defendant’s Motion to Dismiss. The Company is awaiting a ruling on the Motion to Dismiss from the Court.
The Company believes that the allegations are without merit and will vigorously defend itself in the lawsuit. The Company has notified its directors and officers liability insurer of the claim. At this time, the Company is not able to determine the likely outcome of the legal matters described above, nor can it estimate its potential financial exposure. Litigation is subject to inherent uncertainties, and if an unfavorable resolution of any of these matters occurs, the Company’s business, results of operations, and financial condition could be adversely affected.
The Company is not a party to any other material pending or threatened legal proceedings.
- 23 -
ITEM 6. EXHIBITS
(a) Exhibits
3.1
|
Amended and Restated Articles of Incorporation of Zynex, Inc., incorporated by reference to Exhibit 10.1 of the Current Report on Form 8-K filed with the Commission on October 7, 2008.
|
|
3.2
|
Amended and Restated Bylaws of Zynex, Inc., incorporated by reference to Exhibit 10.2 of the Company’s Current Report on Form 8-K filed with the Commission on October 7, 2008.
|
|
4.1
|
Subscription Agreement, dated as of June 4, 2004, by and among the Company, Alpha Capital, Aktiengesellschaft, Stonestreet Limited Partnership, Whalehaven Funds Limited, Greenwich Growth Fund Limited and Ellis International Limited, Inc., incorporated by reference to Exhibit 4.1 of the Company's registration statement filed on Form SB-2, filed July 6, 2004.
|
|
4.2
|
Form of A Common Stock Purchase Warrant, incorporated by reference to Exhibit 4.2 of the Company's registration statement filed on Form SB-2, filed July 6, 2004.
|
|
4.3
|
Form of B Common Stock Purchase Warrant, incorporated by reference to Exhibit 4.3 of the Company's registration statement filed on Form SB-2, filed July 6, 2004.
|
|
4.4
|
Form of C Common Stock Purchase Warrant, incorporated by reference to Exhibit 4.4 of the Company's registration statement filed on Form SB-2, filed July 6, 2004.
|
|
4.5
|
Escrow Agreement, dated as of June 4, 2004, by and among the Company, Alpha Capital, Aktiengesellschaft, Stonestreet Limited Partnership, Whalehaven Funds Limited, Greenwich Growth Fund Limited, Ellis International Limited Inc. and Grushko & Mittman, P.C., incorporated by reference to Exhibit 4.5 of the Company's registration statement filed on Form SB-2, filed July 6, 2004.
|
|
4.6
|
Form of Securities Purchase Agreement, incorporated by reference to Exhibit 10.1 of the Company’s Current Report on Form 8-K filed January 30, 2007.
|
|
4.7
|
Form of Registration Rights Agreement, incorporated by reference to Exhibit 10.2 of the Company’s Current Report on Form 8-K filed January 30, 2007.
|
|
4.8
|
Form of Warrant, incorporated by reference to Exhibit 10.4 of the Company’s Quarterly Report on Form 10-QSB, filed August 18, 2006.
|
|
10.1
|
Amendment to Employment Agreement among the Company, Zynex Medical, Inc., and Thomas Sandgaard dated as of April 14, 2010
|
|
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
|
Certification of Chief Executive Officer and Chief Financial Officer Pursuant to Section 18 U.S.C. Section 1350
|
- 24 -
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.
ZYNEX, INC.
|
||
Dated August 16, 2010
|
/s/ Thomas Sandgaard
|
|
Thomas Sandgaard
|
||
President, Chief Executive Officer and Treasurer
|
Dated August 16, 2010
|
/s/ Fritz G. Allison
|
|
Fritz G. Allison
|
||
Chief Financial Officer
|
- 25 -