UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
x
QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2010
o
TRANSITION REPORT UNDER SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from
to
COMMISSION FILE NUMBER 0-27889
THE AMACORE GROUP, INC.
(Exact Name of registrant as specified in its charter)
|
Delaware
|
59-3206480
|
|
(State or Other Jurisdiction of
|
(I.R.S. Employer
|
|
Incorporation or Organization)
|
Identification No.)
|
Maitland Promenade 1, 485 North Keller Road, Suite 450, Maitland, Florida 32751
(Address of principal executive offices) (Zip Code)
Registrant’s telephone number:
(407) 805-8900
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
o
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 such shorter period that the registrant was required to submit and post such files). Yes
o
No
o
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 definition of “large accelerated filer”, “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):
|
|
|
|
|
|
|
|
|
Large accelerated filer
|
|
o
|
|
Accelerated filer
|
|
o
|
|
|
|
|
|
|
Non-accelerated filer
|
|
o
(Do not check if a smaller reporting company)
|
|
Smaller reporting company
|
|
x
|
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Securities Exchange Act of 1934). Yes
o
No
x
The number of shares outstanding of each of the issuer’s classes of common stock as of Augst 7, 2010:
1,047,725,428 shares of Class A common stock, par value $0.001 and 200,000 shares of Class B common stock, par value $0.001
DOCUMENTS INCORPORATED BY REFERENCE
None.
THE AMACORE GROUP, INC.
FORM 10-Q
PART I - FINANCIAL INFORMATION
|
|
Page No.
|
|
Item 1. Financial Statements (Unaudited).
|
|
|
|
|
|
Condensed Consolidated Balance Sheets – June 30, 2010 and December 31, 2009
|
3
|
|
|
|
|
Condensed Consolidated Statements of Operations – For the Three and Six Months Ended June 30, 2010 and 2009
|
4
|
|
|
|
|
Condensed Consolidated Statements of Cash Flows – For the Six Months Ended June 30, 2010 and 2009
|
5
|
|
|
|
|
Consolidated Statement of Stockholders’ Deficit – For the Six Months Ended June 30, 2010
|
6
|
|
|
|
|
Notes to Interim Condensed Consolidated Financial Statements
|
7
|
|
|
|
|
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
|
29
|
|
|
|
|
Item 3. Quantitative and Qualitative Disclosures about Market Risk.
|
40
|
|
|
|
|
Item 4. Controls and Procedures.
|
40
|
PART II - OTHER INFORMATION
|
|
Page No.
|
|
|
|
|
|
|
|
Item 1. Legal Proceedings.
|
41
|
|
|
|
|
Item 1a. Risk Factors.
|
41
|
|
|
|
|
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.
|
41
|
|
|
|
|
Item 3. Defaults Upon Senior Securities.
|
41
|
|
|
|
|
Item 4. Reserved.
|
41
|
|
|
|
|
Item 5. Other Information.
|
41
|
|
|
|
|
Item 6. Exhibits.
|
42
|
|
|
|
|
Signatures
|
43
|
|
THE AMACORE GROUP, INC.
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
June 30, 2010
|
|
|
December 31, 2009
|
|
|
ASSETS
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
Cash
|
|
$
|
1,495,215
|
|
|
$
|
3,322,127
|
|
|
Marketable securities (at fair value)
|
|
|
640,000
|
|
|
|
240,000
|
|
|
Accounts receivable (net of allowance for doubtful accounts of $0 and $100,000 for 2010 and 2009, respectively)
|
|
|
454,167
|
|
|
|
691,681
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred expenses
|
|
|
1,263,008
|
|
|
|
2,756,733
|
|
|
Deposits and other current assets
|
|
|
238,690
|
|
|
|
172,353
|
|
|
Total current assets
|
|
|
4,091,080
|
|
|
|
7,182,894
|
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment (net of accumulated depreciation of $1,092,546
and $892,619 for 2010 and 2009, respectively)
|
|
|
840,496
|
|
|
|
1,005,601
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred customer acquisition costs
|
|
|
6,571
|
|
|
|
66,072
|
|
|
Other intangible assets
|
|
|
2,274,546
|
|
|
|
2,407,939
|
|
|
Deposits and other assets
|
|
|
1,383,293
|
|
|
|
1,383,293
|
|
|
Total assets
|
|
$
|
8,595,986
|
|
|
$
|
12,045,799
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
2,083,831
|
|
|
$
|
2,318,537
|
|
|
Accounts payable - related party
|
|
|
501,179
|
|
|
|
485,013
|
|
|
Loans and notes payable - current
|
|
|
646,148
|
|
|
|
672,765
|
|
|
Notes payable - related party
|
|
|
282,265
|
|
|
|
353,265
|
|
|
Accrued expenses and other liabilities
|
|
|
1,279,560
|
|
|
|
1,038,812
|
|
|
Deferred compensation - related party
|
|
|
163,715
|
|
|
|
91,546
|
|
|
Deferred acquisition payments
|
|
|
681,250
|
|
|
|
581,250
|
|
|
Deferred revenue
|
|
|
1,992,112
|
|
|
|
2,847,957
|
|
|
Total current liabilities
|
|
|
7,630,060
|
|
|
|
8,389,145
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital lease obligation
|
|
|
173,725
|
|
|
|
209,695
|
|
|
Deferred acquisition payments
|
|
|
150,000
|
|
|
|
250,000
|
|
|
Deferred compensation - related party
|
|
|
174,558
|
|
|
|
223,827
|
|
|
Loans and notes payable
|
|
|
-
|
|
|
|
158,126
|
|
|
Loans and notes payable - related party
|
|
|
1,592,972
|
|
|
|
1,458,648
|
|
|
Accrued dividends
|
|
|
4,508,153
|
|
|
|
3,119,604
|
|
|
Fair value of share conversion feature
|
|
|
977,790
|
|
|
|
577,949
|
|
|
Fair value of warrants
|
|
|
10,778,185
|
|
|
|
8,042,489
|
|
|
Total liabilities
|
|
|
25,985,443
|
|
|
|
22,429,483
|
|
|
|
|
|
|
|
|
|
|
|
|
Redeemable preferred stock - Zurvita Holdings, Inc.
|
|
|
4,550,747
|
|
|
|
2,280,162
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' Deficit
|
|
|
|
|
|
|
|
|
|
The Amacore Group, Inc.
|
|
|
|
|
|
|
|
|
|
Preferred Stock, $.001 par value, 20,000,000 shares authorized;
|
|
|
|
|
|
|
|
|
|
Series G mandatorily convertible preferred stock; 1,200 shares authorized;
|
|
|
|
|
|
|
|
|
|
1,200 shares issued and outstanding.
|
|
|
1
|
|
|
|
1
|
|
|
Series H mandatorily convertible preferred stock; 400 shares authorized;
|
|
|
|
|
|
|
|
|
|
400 shares issued and outstanding.
|
|
|
-
|
|
|
|
-
|
|
|
Series I mandatorily convertible preferred stock; 10,000 shares authorized;
|
|
|
|
|
|
|
|
|
|
1,650 shares issued and outstanding.
|
|
|
1
|
|
|
|
1
|
|
|
Series L mandatorily convertible preferred stock; 10,050 shares authorized;
|
|
|
|
|
|
|
|
|
|
1,050 shares issued and outstanding.
|
|
|
1
|
|
|
|
1
|
|
|
Series A mandatorily convertible preferred stock; 1,500 shares authorized;
|
|
|
|
|
|
|
|
|
|
155 shares issued and outstanding.
|
|
|
-
|
|
|
|
-
|
|
|
Common Stock A, $.001 par value, 1,360,000,000 shares authorized; 1,047,725,428
|
|
|
|
|
|
|
|
|
|
shares issued and outstanding.
|
|
|
1,047,725
|
|
|
|
1,047,725
|
|
|
Common Stock B, $.001 par value, 120,000,000 shares authorized; 200,000
|
|
|
|
|
|
|
|
|
|
shares issued and outstanding.
|
|
|
200
|
|
|
|
200
|
|
|
Additional paid-in capital
|
|
|
130,025,904
|
|
|
|
129,611,376
|
|
|
Accumulated deficit
|
|
|
(148,221,084
|
)
|
|
|
(140,777,381
|
)
|
|
Total Amacore Group, Inc. stockholders' deficit
|
|
|
(17,147,252
|
)
|
|
|
(10,118,077
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Deficit related to noncontrolling interest in Zurvita Holdings, Inc.
|
|
|
(4,792,952
|
)
|
|
|
(2,545,769
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders' deficit
|
|
|
(21,940,204
|
)
|
|
|
(12,663,846
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders' deficit
|
|
$
|
8,595,986
|
|
|
$
|
12,045,799
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
|
|
|
THE AMACORE GROUP, INC.
|
|
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
|
(UNAUDITED)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended
|
|
|
For the Six Months Ended
|
|
|
|
|
June 30,
|
|
|
June 30,
|
|
|
|
|
2010
|
|
|
2009
|
|
|
2010
|
|
|
2009
|
|
|
REVENUES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Administrative websites
|
|
$
|
545,090
|
|
|
$
|
202,338
|
|
|
$
|
1,059,537
|
|
|
$
|
404,312
|
|
|
Advertising sales
|
|
|
365,378
|
|
|
|
-
|
|
|
|
669,868
|
|
|
|
-
|
|
|
Commissions
|
|
|
545,849
|
|
|
|
337,576
|
|
|
|
1,201,307
|
|
|
|
751,540
|
|
|
Marketing fees and materials
|
|
|
415,692
|
|
|
|
637,920
|
|
|
|
1,054,293
|
|
|
|
1,172,004
|
|
|
Membership fees
|
|
|
2,432,991
|
|
|
|
6,263,555
|
|
|
|
6,641,056
|
|
|
|
12,550,059
|
|
|
Total revenues
|
|
|
4,305,000
|
|
|
|
7,441,389
|
|
|
|
10,626,061
|
|
|
|
14,877,915
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COST OF SALES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Benefit and service cost
|
|
|
971,060
|
|
|
|
1,089,369
|
|
|
|
2,319,793
|
|
|
|
2,184,622
|
|
|
Sales commissions
|
|
|
1,676,644
|
|
|
|
3,785,956
|
|
|
|
4,322,803
|
|
|
|
7,361,893
|
|
|
Total cost of sales
|
|
|
2,647,704
|
|
|
|
4,875,325
|
|
|
|
6,642,596
|
|
|
|
9,546,515
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GROSS PROFIT
|
|
|
1,657,296
|
|
|
|
2,566,064
|
|
|
|
3,983,465
|
|
|
|
5,331,400
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization
|
|
|
66,695
|
|
|
|
257,139
|
|
|
|
133,393
|
|
|
|
598,730
|
|
|
Depreciation
|
|
|
100,282
|
|
|
|
114,853
|
|
|
|
199,929
|
|
|
|
224,225
|
|
|
Office related expenses
|
|
|
686,289
|
|
|
|
579,236
|
|
|
|
1,394,954
|
|
|
|
1,285,983
|
|
|
Payroll and employee benefits
|
|
|
1,886,958
|
|
|
|
2,405,069
|
|
|
|
4,122,322
|
|
|
|
4,712,298
|
|
|
Professional fees and legal settlements
|
|
|
702,715
|
|
|
|
2,603,449
|
|
|
|
1,479,835
|
|
|
|
4,634,268
|
|
|
Selling and marketing
|
|
|
1,181,590
|
|
|
|
1,518,654
|
|
|
|
2,670,343
|
|
|
|
3,348,581
|
|
|
Travel
|
|
|
131,187
|
|
|
|
80,421
|
|
|
|
230,874
|
|
|
|
219,357
|
|
|
Total operating expenses
|
|
|
4,755,716
|
|
|
|
7,558,821
|
|
|
|
10,231,650
|
|
|
|
15,023,442
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations before other income (expense)
|
|
|
(3,098,420
|
)
|
|
|
(4,992,757
|
)
|
|
|
(6,248,185
|
)
|
|
|
(9,692,042
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER INCOME (EXPENSE)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on change in fair value of marketable securities
|
|
|
400,000
|
|
|
|
-
|
|
|
|
400,000
|
|
|
|
-
|
|
|
Interest expense
|
|
|
(182,603
|
)
|
|
|
(74,149
|
)
|
|
|
(362,481
|
)
|
|
|
(154,635
|
)
|
|
Interest income
|
|
|
6
|
|
|
|
1,263
|
|
|
|
1,585
|
|
|
|
4,260
|
|
|
(Loss) gain on change in fair value of warrants
|
|
|
(3,738,413
|
)
|
|
|
4,160,361
|
|
|
|
(1,769,668
|
)
|
|
|
10,779,156
|
|
|
Loss on change in fair value of share conversion feature
|
|
|
(425,935
|
)
|
|
|
-
|
|
|
|
(399,841
|
)
|
|
|
-
|
|
|
Other
|
|
|
37,192
|
|
|
|
6
|
|
|
|
11,512
|
|
|
|
14,407
|
|
|
Total other income (expense), net
|
|
|
(3,909,753
|
)
|
|
|
4,087,481
|
|
|
|
(2,118,893
|
)
|
|
|
10,643,188
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income before income taxes
|
|
|
(7,008,173
|
)
|
|
|
(905,276
|
)
|
|
|
(8,367,078
|
)
|
|
|
951,146
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes
|
|
|
23,308
|
|
|
|
-
|
|
|
|
23,308
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss ) income
|
|
|
(7,031,481
|
)
|
|
|
(905,276
|
)
|
|
|
(8,390,386
|
)
|
|
|
951,146
|
|
|
Less: Net loss attributed to non-controlling interest in Zurvita Holdings, Inc.
|
|
|
1,802,259
|
|
|
|
-
|
|
|
|
2,236,683
|
|
|
|
-
|
|
|
Net (loss) income attributed to The Amacore Group, Inc.
|
|
|
(5,229,222
|
)
|
|
|
(905,276
|
)
|
|
|
(6,153,703
|
)
|
|
|
951,146
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock dividend
|
|
|
(645,000
|
)
|
|
|
(522,278
|
)
|
|
|
(1,290,000
|
)
|
|
|
(970,445
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss attributed to The Amacore Group, Inc. available to common stockholders
|
|
$
|
(5,874,222
|
)
|
|
$
|
(1,427,554
|
)
|
|
$
|
(7,443,703
|
)
|
|
$
|
(19,299
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted loss per share
|
|
$
|
(0.01
|
)
|
|
$
|
(0.00
|
)
|
|
$
|
(0.01
|
)
|
|
$
|
(0.00
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted weighted average number of common shares outstanding
|
|
|
1,047,925,428
|
|
|
|
1,027,731,258
|
|
|
|
1,047,925,428
|
|
|
|
1,020,633,200
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
|
|
THE AMACORE GROUP, INC.
|
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
(UNAUDITED)
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Six Months Ended
|
|
|
|
|
June 30,
|
|
|
|
|
2010
|
|
|
2009
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
Net (loss) income
|
|
$
|
(8,390,386
|
)
|
|
$
|
951,146
|
|
|
Adjustments to reconcile net (loss) income to net cash used in operating activities:
|
|
|
|
|
|
|
|
|
|
Amortization of deferred marketing agreement
|
|
|
328,700
|
|
|
|
-
|
|
|
Amortization of notes payable discount
|
|
|
87,198
|
|
|
|
-
|
|
|
Amortization of intangible assets
|
|
|
133,393
|
|
|
|
598,730
|
|
|
Depreciation
|
|
|
199,929
|
|
|
|
224,225
|
|
|
Loss on change in fair value of warrants
|
|
|
1,769,668
|
|
|
|
(10,779,156
|
)
|
|
Loss on change in fair value of share conversion liability
|
|
|
399,841
|
|
|
|
-
|
|
|
Gain on change in fair value of marketable securities
|
|
|
(400,000
|
)
|
|
|
-
|
|
|
Provision for doubtful accounts
|
|
|
(100,000
|
)
|
|
|
-
|
|
|
Share-based compensation
|
|
|
323,538
|
|
|
|
147,710
|
|
|
Changes in operating assets and liabilities
|
|
|
|
|
|
|
|
|
|
Decrease (increase) in accounts receivable
|
|
|
337,514
|
|
|
|
(71
|
)
|
|
(Increase) decrease in nontrade receivables - related party
|
|
|
(6,415
|
)
|
|
|
9,218
|
|
|
Decrease (increase) in deferred expenses
|
|
|
1,165,026
|
|
|
|
(24,192
|
)
|
|
Increase in deposits and other current assets
|
|
|
(59,922
|
)
|
|
|
(29,840
|
)
|
|
Decrease in deferred customer acquisition costs
|
|
|
59,501
|
|
|
|
77,414
|
|
|
Decrease in deposits and other assets
|
|
|
-
|
|
|
|
463,355
|
|
|
Increase in accounts payable and accrued expenses
|
|
|
182,208
|
|
|
|
235,551
|
|
|
Increase (decrease) in deferred compensation - related party
|
|
|
22,901
|
|
|
|
(40,447
|
)
|
|
Decrease in deferred revenue
|
|
|
(855,845
|
)
|
|
|
(176,683
|
)
|
|
Net cash used in operating activities
|
|
|
(4,803,151
|
)
|
|
|
(8,343,040
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
Purchase of property and equipment
|
|
|
(34,824
|
)
|
|
|
(257,402
|
)
|
|
Net cash used in investing activities
|
|
|
(34,824
|
)
|
|
|
(257,402
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
Deferred acquisition payments
|
|
|
-
|
|
|
|
(1,213,048
|
)
|
|
Net payments on credit card borrowing
|
|
|
(11,999
|
)
|
|
|
(184,374
|
)
|
|
Principal payments on capital lease obligations
|
|
|
(45,477
|
)
|
|
|
(43,950
|
)
|
|
Principal payments made on notes payable
|
|
|
(248,238
|
)
|
|
|
(24,500
|
)
|
|
Proceeds from exercise of Amacore Group, Inc. common stock warrants
|
|
|
-
|
|
|
|
4,000
|
|
|
Proceeds from exercise of Zurvita Holdings, Inc. common stock warrants
|
|
|
16,777
|
|
|
|
-
|
|
|
Proceeds from sale of Amacore Group, Inc. preferred stock and warrants
|
|
|
-
|
|
|
|
12,500,000
|
|
|
Proceeds from sale of Zurvita Holdings, Inc. preferred stock and warrants
|
|
|
3,300,000
|
|
|
|
-
|
|
|
Net cash provided by financing activities
|
|
|
3,011,063
|
|
|
|
11,038,128
|
|
|
(Decrease) increase in cash
|
|
|
(1,826,912
|
)
|
|
|
2,437,686
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning cash
|
|
|
3,322,127
|
|
|
|
238,437
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending cash
|
|
$
|
1,495,215
|
|
|
$
|
2,676,123
|
|
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL INFORMATION:
|
|
|
|
|
|
|
|
|
|
Cash paid for interest
|
|
$
|
28,058
|
|
|
$
|
21,341
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
|
|
|
THE AMACORE GROUP, INC.
|
|
CONSOLIDATED STATEMENT OF STOCKHOLDERS' DEFICIT
|
|
For the Six Months Ended June 30, 2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred Stock
|
|
|
Common Stock
|
|
|
Paid-In
|
|
|
Accumulated
|
|
|
Noncontrolling Interest in Zurvita
Holdings,
|
|
|
|
|
|
|
|
Series A
|
|
Series G
|
|
Series H
|
|
Series I
|
|
|
Series L
|
|
|
Class A
|
|
|
Class B
|
|
|
Capital
|
|
|
Deficit
|
|
|
Inc.
|
|
|
Total
|
|
|
December 31, 2009
|
|
$
|
0.16
|
|
|
$
|
1.20
|
|
|
$
|
0.40
|
|
|
$
|
1.65
|
|
|
$
|
1.05
|
|
|
$
|
1,047,725
|
|
|
$
|
200
|
|
|
$
|
129,611,376
|
|
|
$
|
(140,777,381
|
)
|
|
$
|
(2,545,769
|
)
|
|
$
|
(12,663,846
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share based compensation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
235,685
|
|
|
|
|
|
|
|
87,853
|
|
|
|
323,538
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercise of Zurvita Holdings, Inc. common stock warrants
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,949
|
|
|
|
|
|
|
|
5,828
|
|
|
|
16,777
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reclassification of liability warrants to equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
41,579
|
|
|
|
|
|
|
|
22,134
|
|
|
|
63,713
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Partial disposition of ownership of Zurvita Holdings, Inc.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
126,315
|
|
|
|
|
|
|
|
(126,315
|
)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss attributable to
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
noncontrolling interest
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,236,683
|
)
|
|
|
(2,236,683
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss available to
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
common stockholders
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(7,443,703
|
)
|
|
|
|
|
|
|
(7,443,703
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2010
|
|
$
|
0.16
|
|
|
$
|
1.20
|
|
|
$
|
0.40
|
|
|
$
|
1.65
|
|
|
$
|
1.05
|
|
|
$
|
1,047,725
|
|
|
$
|
200
|
|
|
$
|
130,025,904
|
|
|
$
|
(148,221,084
|
)
|
|
$
|
(4,792,952
|
)
|
|
$
|
(21,940,204
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
|
|
THE AMACORE GROUP, INC.
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2010 AND 2009
NOTE 1 – NATURE OF OPERATIONS
The Amacore Group, Inc. (the “Company,” “Amacore,” “we,” “our,” and “us” all refer to The Amacore Group, Inc. together with its consolidated subsidiaries) is primarily a provider and marketer of healthcare-related membership products such as limited and major medical insurance programs, supplemental medical insurance and discount dental and vision programs for individuals and families. The Company distributes these products and services through various distribution methods such as its agent network, inbound call center, in-house sales representatives, network marketing and affinity marketing partners as well as through third-party direct response marketers. To generate leads for these distribution methods, the Company utilizes a variety of means such as Direct Response TV, internet advertising, database mining, and third-party leads as well as affiliate marketing partners’ lead sources. The Company’s secondary line of business is to provide and market lifestyle membership programs through these same marketing channels. These membership programs utilize the same back office and systems creating marketing efficiencies to provide low cost ancillary products such as identity theft protection, home warranty, travel protection, term life insurance, involuntary unemployment insurance, accident insurance and pet insurance. The Company’s offers these secondary products not only to new leads but also to existing members to increase member persistency and lifetime membership value. The Company also markets its administrative services such as billing, fulfillment, patient advocacy, claims administration and servicing.
The Company operates through five different business divisions:
|
|
·
|
LifeGuard Benefit Services Division
– This division historically has generated revenue primarily from the sale of healthcare benefit membership plans and provides product fulfillment, customer support, membership billing, claims administration, provider membership network maintenance and information technology. With the recent marketing and servicing contract terminations between LifeGuard and Direct Medical Network Solutions, Inc. (“DirectMedical”) and Consumer Assistance Service Association (“CASA”), this division is now mainly providing its supporting services to other divisions. The Company operates this division through LifeGuard Benefit Services, Inc., a wholly owned subsidiary of the Company (“LifeGuard”).
|
|
|
·
|
U.S. Health Benefits Group Division
– This division is an inbound lead generation telemarketing operation primarily marketing major and limited medical benefit plans. The Company has operated this division through US Health Benefits Group, Inc., US Healthcare Plans, Inc. and On the Phone, Inc., each a wholly owned subsidiary of the Company (collectively, “USHBG”). Effective July 9, 2010, the Company shut down this division due to continued operating losses and the increased operating cash requirements of the division due to recent contract terminations.
|
|
|
|
|
|
|
·
|
Zurvita Holdings Inc.
– This is a network marketing company that is a provider of products and benefits through the use of a multi-level marketing distribution channel which consists of independent business operators. The products marketed include residential gas and electricity energy rate plans, discount healthcare benefits and discount benefits on various retail products and services, and online advertising. Zurvita Holdings, Inc. (“Zurvita”) also markets numerous low cost ancillary lifestyle membership products such as home warranty, legal assistance and restoration services for identity theft and consumer credit. Zurvita is a variable interest entity, and the Company is the primary beneficiary of Zurvita.
|
|
|
|
|
|
|
·
|
JRM Benefits Consultants Division
– This division historically marketed various financial services and healthcare products through its telemarketing center and agent distribution network to individuals, families and employer groups. Effective March 1, 2010, the Company halted call center operations of JRM. The Senior Vice Presidents of JRM will focus on recruiting agents and other direct response marketers to sell the products of other reporting units. The Company operates this division through JRM Benefits Consultants, LLC, a wholly owned subsidiary of the Company (“JRM”).
|
|
|
·
|
Corporate and Other Division
– This division provides management and financial support to the Company’s various divisions and is responsible for corporate governance and compliance. The division has primarily operated as a cost center and recognized limited revenue from strategic marketing initiatives with respect to sale of healthcare membership benefit plans. However, with the shutdown of JRM and USHBG operations and the contract termination between DirectMedical, CASA and LifeGuard, this division has added revenue generation as a major aspect of its operations. The Company operates this division through The Amacore Group, Inc. and its wholly owned subsidiary Amacore Direct Marketing, Inc.
|
Management’s Assessment of Liquidity
At June 30, 2010, the Company had negative working capital of approximately $3.5 million, an accumulated deficit of approximately $148.2 million and negative cash flows from operating activities of approximately $4.8 million. For the three and six months ended June 30, 2010, the Company had a loss from operations of approximately $3.1 million and $6.2 million, respectively. The financial statements do not reflect any adjustments that would be necessary under the assumption that the Company would not continue as a going concern.
The Company believes that existing cash resources, together with projected revenue and the expected continued support of its majority stockholder, will be sufficient to sustain current planned operations for the next 12 months. During 2010, Zurvita has raised $3.3 million in equity funding from its preferred stock shareholder. Additional cash resources may be required should the Company not meet its sales targets, exceed its projected operating costs, wish to accelerate sales or complete one or more acquisitions or if unanticipated expenses arise or are incurred.
The Company does not currently maintain a line of credit or term loan with any commercial bank or other financial institution and has not made any other arrangements to obtain additional financing. We can provide no assurance that we will not require additional financing. Likewise, we can provide no assurance that if we need additional financing that it will be available in an amount or on terms acceptable to us, if at all. If we are unable to obtain additional funds when they are needed or if such funds cannot be obtained on terms favorable to us, we may be unable to execute upon our business plan or pay our costs and expenses as they are incurred, which could have a material, adverse effect on our business, financial condition and results of operations.
NOTE 2 – BASIS OF PRESENTATION AND SIGNIFICANT ACCOUNTING POLICIES
The accompanying condensed consolidated balance sheet as of December 31, 2009, which was derived from audited financial statements, and the unaudited condensed consolidated financial statements as of June 30, 2010 and 2009 have been prepared in accordance with accounting principles generally accepted in the United States of America (U.S. GAAP) for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by U.S. GAAP for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary in order to make the financial statements not misleading have been included. Results for the three and six month periods ended June 30, 2010 are not necessarily indicative of the results that may be expected for the year ending December 31, 2010. For further information, refer to the financial statements and footnotes thereto included in the Company’s Report on Form 10-K for the year ended December 31, 2009.
Principles of Consolidation
The accompanying consolidated financial statements have been prepared in accordance with U.S. GAAP. They include the accounts of Amacore and its wholly-owned subsidiaries, Amacore Direct Marketing Inc., JRM, LifeGuard and USHBG.
The Company owns approximately 65.14 percent of the outstanding common stock of Zurvita which represents approximately 35 percent of the voting rights of total outstanding equity securities. Management has determined Zurvita to be a variable interest entity and Amacore to be the primary beneficiary; therefore, the accounts of Zurvita are included in the accompanying consolidated financial statements. See
Note 9 –Non-Controlling Interest
for more information.
Intercompany balances and transactions have been eliminated in consolidation.
Revenue Recognition
Administrative Websites
Zurvita’s independent representatives pay a fee to the Company entitling them to use of websites that facilitate their business operations. This revenue is recognized ratably over the website subscription period.
Advertising Sales
The Company markets subscriptions to a service that facilitates the ability of customers, typically small business owners, to display commercial advertising on on-line search directories. This revenue is recognized ratably over the advertising subscription period.
Commissions
The Company is paid a commission for its sales of third-party products. Commissions are recognized as products are sold and services performed and the Company has accomplished all activities necessary to complete the earnings process.
Marketing Fees and Materials
The Company markets certain of its products through a multi-level sales organization whereby independent distributors establish their own network of associates. The independent distributors pay the Company an annual fee to become marketing representatives on behalf of the Company. In exchange, the representatives receive access, on an annual basis, to various marketing and promotional materials and tools as well as access to a customized management reporting platform; accordingly, revenue from marketing fees is recognized over an annual period. The Company also earns ancillary revenue from the sale of marketing materials to third parties. Revenue is recognized when marketing materials are delivered.
Membership Fees
The Company recognizes revenues from membership fees for the sales of health-related discount benefit plans as earned. These arrangements are generally renewable monthly and revenue is recognized over the renewal period. These products often include elements sold through contracts with third-party providers. Based on consideration of each contractual arrangement, revenue is reported on a gross basis.
The Company records a reduction in revenue for estimated refunds and chargebacks from credit card companies based upon actual history and management’s evaluation of current facts and circumstances. Refunds and chargebacks totaled approximately $399 thousand and $1.1 million for the three months ended June 30, 2010 and 2009, respectively, and $1.3 million and $1.9 million for the six months ended June 30, 2010 and 2009, respectively, and were recorded as a reduction of revenue in the accompanying consolidated statements of operations. Estimates for an allowance for refunds and chargebacks totaled approximately $145 thousand and $160 thousand at June 30, 2010 and December 31, 2009, respectively and were included in accrued expenses and other liabilities in the accompanying balance sheets.
Selling and Marketing Costs
The Company classifies merchant account fees, fulfillment costs and lead cost not identifiable with specific product sales within selling and marketing costs within the Statement of Operations.
Concentration of Credit Risk
For the six months ended June 30, 2010, revenue generated by LifeGuard represented approximately 52% of total consolidated revenue. Revenue from DirectMedical, a company 33% owned by a former majority shareholder of LifeGuard, accounted for 17% of LifeGuard’s revenue and 10% of consolidated revenue. LifeGuard’s products are dependent upon strategic relationships with insurance companies; accordingly, a change in these strategic relationships, contractual or otherwise, could negatively impact the Company’s business. As of February 26, 2010, LifeGuard and USHBG are no longer providing marketing or servicing to DirectMedical due to contract terminations.
At certain times, the Company’s bank deposits exceed the amounts insured by the FDIC. Should the financial institution cease operations when the Company’s deposit balances exceed FDIC insured limits, it could be a significant disruption to the Company’s cash flow. All of the Company’s credit card processing is with one merchant processor. All of Zurvita’s marketing sales commission payments are calculated by a third-party service provider.
Use of Estimates
The preparation of the Company’s condensed consolidated 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 revenues and expenses during the reporting period. The accounting estimates requiring a high degree of management’s subjective judgments include the allowance for sales refunds and chargebacks, capitalization of certain assets, depreciable/amortizable lives, impairment of long-lived assets, determination of amount of allowance for doubtful accounts, the fair value of marketable securities, the expected volatility of common stock, and the fair value of common stock and warrants as well as the allocation of proceeds from the issuance of debt and equity instruments. Due to the uncertainty inherent in such estimates, actual results may differ from these estimates.
Marketable Securities
The Company’s marketable securities consist of non-registered common stock. The Company fair values these securities on a recurring basis and has accounted for these securities as trading securities in accordance with U.S. GAAP. These investments are carried in the accompanying consolidated balance sheet at fair value, with the difference between cost and fair value (unrealized gains and losses) included in the accompanying consolidated statement of operations. Marketable securities are classified as current assets as they are available to meet the current operating needs of the Company.
Deferred Customer Acquisition Costs
Customer acquisition costs relate to contractual arrangements with certain marketing companies primarily for the sale of LifeGuard membership products. Payments are made as leads are provided and are amortized to cost of sales over a term relevant to the expected life of the membership. The majority of these costs are amortized on an accelerated basis over a period less than twelve months, in proportion to recognition of the related revenue. At June 30, 2010 and December 31, 2009, unamortized customer acquisition costs of $249 thousand and $533 thousand, respectively, are included in deferred expenses and $7 thousand and $66 thousand, respectively, are included in deferred customer acquisition costs in the accompanying consolidated balance sheets. Amounts paid for leads that do not result in a sale are expensed immediately as a selling and marketing expense.
There were no customer acquisition costs for the six month period ended June 30, 2010. There were $1.2 million and $1.2 million of customer acquisition costs for the three and six month period ended June 30, 2009, respectively, included in selling and marketing in the accompanying consolidated statements of operations.
Other Intangible Assets
The Company evaluates its intangible assets for impairment whenever events or changes in circumstances indicate that the carrying value of such assets may not be recoverable. To determine recoverability, the Company compares the carrying value of the assets to the estimated future cash flows. If the carrying amount of an asset exceeds its estimated future cash flows, an impairment charge is recognized for the amount by which the carrying amount of the asset exceeds the fair value of the asset.
Intangible assets with a finite useful life recorded as a result of acquisition transactions are amortized over their estimated useful lives on a straight-line basis as follows:
|
Software
|
3 years
|
|
Tradenames
|
16 months
|
Stock-Based Compensation
The Company recognizes the cost resulting from all share-based payment transactions in the financial statements using a fair-value-based measurement method. The Company uses the Black-Scholes Option Pricing Model in computing the fair value of warrant instrument issuances and uses closing market prices in computing the fair value of Common A and Common B stock issuances.
The measurement date for valuing share-based payments made to non-employees is the earlier of the date at which a commitment for performance by the counterparty to earn the equity instruments is reached or the date at which the counterparty’s performance is complete.
Convertible Instruments
The Company reviews the terms of convertible debt and equity securities for indications that bifurcation and separate accounting for the embedded conversion feature is required. Generally, embedded conversion features where the ability to physical or net-share settle the conversion option is not within the control of the Company are bifurcated and accounted for as derivative financial instruments. Bifurcation of the embedded derivative instrument requires allocation of the proceeds first to the fair value of the embedded derivative instrument with the residual allocated to the debt or equity instrument. The resulting discount to the face value of the debt instruments is amortized through periodic charges to interest expense using the effective interest rate method.
Derivative Financial Instruments
The Company generally does not use derivative financial instruments to hedge exposures to cash-flow or market risks. However, certain other financial instruments, such as warrants to purchase the Company’s common stock and the embedded conversion features of debt and preferred instruments that are indexed to the Company’s common stock are classified as liabilities when either (a) the holder possesses rights to net-cash settlement, (b) physical or net share settlement is not within the control of the Company, or (c) based on its settlement provisions, the instrument is determined not to be indexed to the Company’s common stock. In such instances, net-cash settlement is assumed for financial accounting and reporting. Such financial instruments are initially recorded at fair value and subsequently adjusted to fair value at the close of each reporting period with resulting unrealized gains and losses recognized within the Statement of Operations. Fair value for option-based derivative financial instruments is determined using the Black-Scholes Option Pricing Model.
Other convertible instruments that are not derivative financial instruments are accounted for by recording the intrinsic value of the embedded conversion feature as a discount from the initial value of the instrument and accreting it back to face value over the period to the earliest conversion date using the effective interest rate method.
Income Taxes
The Company accounts for income taxes using an asset and liability method pursuant to which deferred tax assets and liabilities are recognized for future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to reverse. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. A valuation allowance is provided against deferred tax assets based on the weight of available evidence when it is more likely than not that some or all of the deferred tax assets will not be realized.
When tax returns are filed, it is highly certain that some positions taken would be sustained upon examination by the taxing authorities, while others may be subject to uncertainty about the merits of the position taken or the amount of the position that would be ultimately sustained. The benefit of a tax position is recognized in the financial statements in the period during which, based on all available evidence, we believe it is more likely than not that the position will be sustained upon examination, including the resolution of appeals or litigation processes, if any. Tax positions taken are not offset or aggregated with other positions. Tax positions that meet the more-likely-than-not recognition threshold are measured as the largest amount of tax benefit that is more than 50 percent likely of being realized upon settlement with the applicable taxing authority. The portion of the benefits associated with tax positions taken that exceeds the amount measured as described above is reflected as a liability for unrecognized tax benefits in the accompanying balance sheet along with any associated interest and penalties that would be payable to the taxing authorities upon examination. Interest and penalties associated with unrecognized tax benefits are classified as income tax expense in the statement of operations.
Fair Value Measurements
U.S. GAAP defines fair value as the price that would be received to sell an asset or paid to transfer a liability to a third party with the same credit standing (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. In many cases, the exit price and the transaction (or entry) price will be the same at initial recognition. However, in certain cases, the transaction price may not represent fair value. Fair value is a market-based measurement determined based on a hypothetical transaction at the measurement date, considered from the perspective of a market participant, not based solely upon the perspective of the reporting entity. When quoted prices are not used to determine fair value, consideration is given to broad valuation techniques: (i) the market approach, (ii) the income approach, and (iii) the cost approach. Entities are required to determine the most appropriate valuation technique to use, given what is being measured and the availability of sufficient inputs. Inputs to fair valuation techniques are prioritized, allowing for the use of unobservable inputs to the extent that observable inputs are not available. The applicable guidance establishes a three-level hierarchy, based on the priority of the inputs to the respective valuation technique. The fair value hierarchy gives the highest priority to quoted prices in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3). An asset or liability’s classification within the fair value hierarchy is based on the lowest level of significant input to its valuation. The input levels are defined as follows:
|
Level 1
|
Unadjusted quoted prices in active markets for identical assets or liabilities.
|
|
Level 2
|
Quoted prices in markets that are not active or inputs that are observable either directly or indirectly. Level 2 inputs include quoted prices for similar assets or liabilities other than quoted prices in Level 1, quoted prices in markets that are not active, or other inputs that are observable or can be derived principally from or corroborated by observable market data for substantially the full term of the assets or liabilities.
|
|
Level 3
|
Unobservable inputs that are supported by little or no market activity and are significant to the fair value of the assets or liabilities. Unobservable inputs reflect the reporting entity’s own assumptions about the assumptions that market participants would use in pricing the asset or liability. Level 3 assets and liabilities include those whose values are determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as those for which the determination of fair value requires significant management judgment or estimation.
|
Earnings Per Share
Basic earnings (loss) per share are calculated by dividing net income (loss) available to common stockholders by the weighted average number of shares of common stock outstanding for the period. Diluted earnings (loss) per share is calculated by dividing the net income (loss) by the weighted average number of shares of common stock outstanding for the period, adjusted for the dilutive effect of common stock equivalents, using the treasury stock method for warrants and the if converted method for convertible preferred stock and convertible debt. Convertible debt and warrants, officer, employee and non-employee stock options that are considered potentially dilutive are included in the fully diluted shares calculation as long as the effect is not anti-dilutive. Contingently issuable shares are included in the computation of basic earnings (loss) per share when the issuance of the shares is no longer contingent and in the computation of diluted earnings (loss) per share based on the number of shares issuable as if the end of the reporting period were the end of the contingency period. Weighted average shares outstanding include both Class A and Class B common stock. There is no difference between the dividend rights and earnings allocation of Class A and Class B common stock. For the three and six months ended June 30, 2010 and 2009, securities that could potentially dilute earnings per share in the future were not included within the Company’s loss per share calculation as their effect would be anti-dilutive.
Reclassifications
Certain amounts within the marketing fees and materials category on the Statement of Operations for the prior period have been reclassified to administrative websites to conform to the current period presentation. These reclassifications had no impact on the previously reported net loss or stockholders' deficit.
Subsequent Events
Management has evaluated subsequent events through the date the financial statements were issued.
NOTE 3 – NONCASH INVESTING AND FINANCING ACTIVITIES
The following table presents a summary of the various noncash investing and financing transactions that the Company entered into during the six months ended June 30, 2010 and 2009.
|
|
|
June 30, 2010
|
|
|
June 30, 2009
|
|
|
|
|
|
|
|
|
|
|
Beneficial conversion feature accretion
|
|
$
|
-
|
|
|
$
|
34,778
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest converted to principal
|
|
|
61,127
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments of accounts payable with common stock
|
|
|
-
|
|
|
|
592,720
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock dividends
|
|
|
1,290,000
|
|
|
|
935,667
|
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment acquired under capital lease obligations
|
|
|
-
|
|
|
|
282,574
|
|
|
|
|
|
|
|
|
|
|
|
|
Reclassification of warrants from liability to equity
|
|
|
63,713
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
USHBG purchase price adjustment
|
|
|
-
|
|
|
|
742,950
|
|
NOTE 4 - DEFERRED EXPENSES
Deferred expenses consist of the following at June 30, 2010 and December 31, 2009:
|
|
|
June 30, 2010
|
|
|
December 31, 2009
|
|
|
Agent advances
|
|
$
|
644,172
|
|
|
$
|
1,269,881
|
|
|
Commissions
|
|
|
65,384
|
|
|
|
121,462
|
|
|
Conference fees
|
|
|
-
|
|
|
|
125,000
|
|
|
Customer acquisition costs
|
|
|
248,873
|
|
|
|
533,481
|
|
|
Marketing cost
|
|
|
54,785
|
|
|
|
383,483
|
|
|
Prepaid expenses
|
|
|
249,794
|
|
|
|
323,426
|
|
|
Total
|
|
$
|
1,263,008
|
|
|
$
|
2,756,733
|
|
The marketing cost shown in the preceding table relates to an Advertising and Marketing Agreement whereby Zurvita issued 15.2 million shares of its common stock in exchange for certain marketing services. The marketing cost was capitalized at the estimated fair value of the Zurvita stock issued and amortized over the life of the agreement, which has a one-year contract term. See
Note 5 – Assets and Liabilities Measured at Fair Value
for further information on the Company’s determination of fair value of the stock issued. Approximately $164 thousand and $329 thousand of amortization was recognized during the three and six months ended June 30, 2010, respectively, and is included in selling and marketing in the accompanying consolidated statements of operations. There was no amortization recognized during the three and six months ended June 30, 2009.
NOTE 5– ASSETS AND LIABILITIES MEASURED AT FAIR VALUE
Assets and liabilities measured at estimated fair value in the condensed consolidated financial statements on a recurring basis include certain marketable securities, redeemable and other non-compensatory warrants and a conversion feature associated with a promissory note. The fair value of the marketable securities was determined by using the share price as quoted by OTC Bulletin Board® (OTCBB). The fair value of the conversion feature and the warrants was determined by an independent valuation specialist using the Black-Scholes Option Pricing Model. See
Note 10 – Stock Warrants
for specifics on the inputs used in determining the fair value.
Assets and liabilities measured at estimated fair value on a recurring basis and their corresponding level within the fair value hierarchy is summarized as follows:
|
June 30, 2010
|
|
|
Fair Value Measurements at Reporting Date Using
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quoted Prices in
|
|
Significant
|
|
|
|
|
|
|
|
Active Markets for
|
|
Unobservable
|
|
|
|
|
|
|
|
Identical Assets
|
|
Inputs
|
|
|
Total
|
|
|
|
|
(Level 1)
|
|
|
(Level 3)
|
|
|
Fair Value
|
|
|
Marketable securities
|
|
$
|
640,000
|
|
|
$
|
-
|
|
|
$
|
640,000
|
|
|
Total assets
|
|
$
|
640,000
|
|
|
$
|
-
|
|
|
$
|
640,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share conversion feature
|
|
$
|
-
|
|
|
$
|
977,790
|
|
|
$
|
977,790
|
|
|
Warrants
|
|
|
-
|
|
|
|
10,778,185
|
|
|
|
10,778,185
|
|
|
Total liabilities
|
|
$
|
-
|
|
|
$
|
11,755,975
|
|
|
$
|
11,755,975
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2009
|
|
|
Fair Value Measurements at Reporting Date Using
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quoted Prices in
|
|
Significant
|
|
|
|
|
|
|
|
Active Markets for
|
|
Unobservable
|
|
|
|
|
|
|
|
Identical Assets
|
|
Inputs
|
|
|
Total
|
|
|
|
|
(Level 1)
|
|
|
(Level 3)
|
|
|
Fair Value
|
|
|
Marketable securities
|
|
$
|
240,000
|
|
|
$
|
-
|
|
|
$
|
240,000
|
|
|
Total assets
|
|
$
|
240,000
|
|
|
$
|
-
|
|
|
$
|
240,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share conversion feature
|
|
$
|
-
|
|
|
$
|
577,949
|
|
|
$
|
577,949
|
|
|
Warrants
|
|
|
-
|
|
|
|
8,042,489
|
|
|
|
8,042,489
|
|
|
Total liabilities
|
|
$
|
-
|
|
|
$
|
8,620,438
|
|
|
$
|
8,620,438
|
|
The Company has categorized its assets and liabilities measured at fair value into the three-level fair value hierarchy, as defined in
Note 2 – Basis of Presentation and Significant Accounting Policies
, based upon the priority of inputs to respective valuation techniques. Liabilities included within level 3 of the fair value hierarchy presented in the preceding table include: (1) warrant instruments which contain redemption provisions which under certain circumstances may require cash settlement or were determined, based on their settlement provisions, not to be indexed to the Company’s stock and (2) a conversion feature embedded in a promissory note. The valuation methodologies use a combination of observable and unobservable inputs in calculating fair value.
The changes in level 3 liabilities measured at fair value on a recurring basis are summarized as follows:
|
Fair Value Measurements
|
|
Using Significant Unobservable Inputs
|
|
(Level 3)
|
|
Warrants
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance
Beginning of
Period
|
|
|
Reclassification
of Liability
Warrants to Equity
|
|
|
Issuance
|
|
|
(Gain) Loss
Recognized in
Earnings from
Change in
Fair Value
|
|
|
Balance End
of Period
|
|
|
For the Three Months Ended June 30, 2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share conversion feature
|
|
$
|
551,855
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
425,935
|
|
|
$
|
977,790
|
|
|
Warrants
|
|
$
|
6,441,772
|
|
|
$
|
-
|
|
|
$
|
598,000
|
|
|
$
|
3,738,413
|
|
|
$
|
10,778,185
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance
Beginning of
Period
|
|
|
Reclassification
of Liability
Warrants to Equity
|
|
|
Issuance
|
|
|
(Gain) Loss
Recognized in
Earnings from
Change in
Fair Value
|
|
|
Balance End
of Period
|
|
|
For the Six Months Ended June 30, 2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share conversion feature
|
|
$
|
577,949
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
399,841
|
|
|
$
|
977,790
|
|
|
Warrants
|
|
$
|
8,042,489
|
|
|
$
|
(63,713
|
)
|
|
$
|
1,029,741
|
|
|
$
|
1,769,668
|
|
|
$
|
10,778,185
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance
Beginning of
Period
|
|
|
Reclassification
of Liability
Warrants to Equity
|
|
|
Issuance
|
|
|
(Gain) Loss
Recognized in
Earnings from
Change in
Fair Value
|
|
|
Balance End
of Period
|
|
|
For the Year Ended December 31, 2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share conversion feature
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
593,426
|
|
|
$
|
(15,477
|
)
|
|
$
|
577,949
|
|
|
Warrants
|
|
$
|
13,315,364
|
|
|
$
|
-
|
|
|
$
|
8,009,483
|
|
|
$
|
(13,282,358
|
)
|
|
$
|
8,042,489
|
|
For the three and six months ended June 30, 2010, a total unrealized loss of approximately $426 thousand and $400 thousand, respectively, is included in the consolidated statement of operations caption “Loss on change in fair value of share conversion feature”. No share conversion feature existed at June 30, 2009.
For the three and six months ended June 30, 2010, a total unrealized loss of approximately $3.7 million and $1.8 million, respectively, is included in the consolidated statement of operations caption “Loss (Gain) on change in fair value of warrants”. For the three and six months ended June 30, 2009, total unrealized gain of approximately $4.2 million and $10.8 million, respectively, is included in Statement of Operations caption “Loss (Gain) on change in fair value of warrants”.
Fair value of Financial Instruments
The fair values of accounts receivable and accounts payable approximate the carrying values due to the short term nature of these instruments. The fair values of the financial instruments approximate their carrying amounts as interest rates on these obligations are representative of estimated market rates available to the Company on similar instruments.
NOTE 6—REDEEMABLE PREFERRED STOCK - ZURVITA
On January 29, 2010 and June 3, 2010, Zurvita issued 1 million and 2.3 million shares of Series C Convertible Preferred Stock (the “Convertible Preferred Stock”), respectively, for total proceeds of $3.3 million which are convertible at a conversion price of $0.25 into 13.2 million shares of Zurvita common stock. The stated value of each issued share of Convertible Preferred Stock is $1.00. Zurvita had no redeemable preferred stock issued and outstanding as of June 30, 2009.
Events that may result in the redemption for cash of preferred stock, and that are not within a company’s control, require the preferred stock to be classified outside of stockholders’ equity (in the mezzanine section). Zurvita’s Convertible Preferred Stock contains redemption for cash provisions with respect to change of control, bankruptcy, adverse judicial judgment and the failure to have available a sufficient number of authorized and unreserved shares of common stock to issue in the event of a conversion. All the aforementioned events are presumed not to be within Zurvita’s control. Accordingly, these instruments are recorded within the Redeemable Preferred Stock caption of the balance sheet, which is outside of stockholders’ equity. Management estimates the probability of the events to be remote due to the Company’s financial condition and the affiliation of stockholders that represent a majority of the outstanding common and preferred stock. Therefore, the carrying value of the preferred stock has not been increased to the full redemption value. The reason the carrying value is not equal to the total proceeds received is due to the allocation of proceeds to certain warrants issued in connection with the preferred stock.
The following table summarizes for each redeemable preferred stock issuance the value allocated to the warrants and preferred stock:
|
|
|
|
Total
|
|
|
Value
|
|
|
Preferred Stock
|
|
|
Preferred Stock
|
Date of
|
|
Proceeds
|
|
|
Allocated to
|
|
|
Carrying
|
|
|
Issuance
|
Issuance
|
|
Received
|
|
|
Warrants
|
|
|
Amount
|
|
|
Series A
|
July 30, 2009
|
|
$
|
1,750,000
|
|
|
$
|
539,000
|
|
|
$
|
1,211,000
|
|
|
Series B
|
October 6, 2009
|
|
$
|
2,000,000
|
|
|
$
|
930,838
|
|
|
$
|
1,069,162
|
|
|
Series C
|
January 29, 2010
|
|
$
|
1,000,000
|
|
|
$
|
431,415
|
|
|
$
|
568,585
|
|
|
Series C
|
June 3, 2010
|
|
$
|
2,300,000
|
|
|
$
|
598,000
|
|
|
$
|
1,702,000
|
|
NOTE 7—PREFERRED STOCK
The Company is authorized to issue 20 million shares of preferred stock.
Series G, H, I and L Preferred Stock are entitled to receive dividends payable on the stated value of the preferred stock at a rate of six percent (6%) per annum, which shall be cumulative, accrue daily from the issuance date and be due and payable on the first day of each calendar quarter. Such dividends accrue whether or not declared, but no dividend shall be paid unless there are profits, surplus or other funds legally available for the payment of dividends. Dividends are payable in cash or Class A common stock, at the option of the holder. The accumulation of unpaid dividends shall bear interest at a rate of six percent (6%) per annum. At June 30, 2010 and December 31, 2009, accrued and unpaid dividends related to the preferred stock are approximately $4.3 million and $3.1 million thousand, respectively. The Company’s Series A Preferred Stock does not accrue dividends.
Each Series G, H, I, and L Preferred Stock is subject to adjustment for certain events, including the payment of a dividend payable in capital stock of the Company, any stock split, combination, or reclassification and certain issuances of Class A common stock or securities convertible into or exercisable for Class A common stock at a price per share or conversion price less than the then applicable series conversion price. In the event of certain corporate changes, including any consolidation or merger in which the Company is not the surviving entity, sale or transfer of all or substantially all of the Company’s assets, certain share exchanges and certain distributions of property or assets to the holders of Class A common stock, the holders of the applicable series Preferred Stock have the right to receive upon conversion, in lieu of shares of Class A common stock otherwise issuable, such securities and/or other property as would have been issued or payable as a result of such corporate change with respect to or in exchange for the Class A common stock issuable upon conversion of the applicable series Preferred Stock.
In the event of any liquidation, dissolution or winding up of the affairs of the Company, whether voluntary or involuntary, and before any junior security of the Company, the holders of preferred stock shall be entitled to be paid out of the assets of the Company available for distribution to its stockholders an amount per share equal to the stated value of the holder’s respective preferred stock series plus the aggregate amount of accumulated but unpaid dividends on each share of preferred stock. If, upon a liquidation event, the assets of the Company are insufficient to permit payment in full to such holders of the aggregate amount that they are entitled to be paid by their respective terms, then the entire assets, or proceeds thereof, available to be distributed to the Company’s stockholders shall be distributed to the holders of the preferred stock ratably in accordance with the respective amounts that would be payable on such shares if all amounts payable were paid in full. The liquidation value of Series A, G, H, I, and L as of June 30, 2010 were approximately $155 thousand, $13.9 million, $4.5 million, $18.1 million and $11.1 million, respectively.
The table below sets forth the preferred stock outstanding as of June 30, 2010 and December 31, 2009.
|
|
|
June 30,
|
|
|
December 31,
|
|
|
|
|
2010
|
|
|
2009
|
|
|
Series A
|
|
|
155
|
|
|
|
155
|
|
|
Series G
|
|
|
1,200
|
|
|
|
1,200
|
|
|
Series H
|
|
|
400
|
|
|
|
400
|
|
|
Series I
|
|
|
1,650
|
|
|
|
1,650
|
|
|
Series L
|
|
|
1,050
|
|
|
|
1,050
|
|
|
|
|
|
4,455
|
|
|
|
4,455
|
|
Series A Preferred Stock
As of June 30, 2010, 155 shares of Series A Convertible Preferred Stock (“Series A Preferred Stock”) were outstanding. There were no issuances of Series A Preferred Stock during the six months ended June 30, 2010. Each share of Series A Preferred Stock is convertible into 2,000 shares of Class A common stock, subject to adjustment for stock dividend, stock split or combination, reclassification, reorganization, consolidation, merger or sale of all or substantially all of the assets or certain other corporate events. As of June 30, 2010, the outstanding shares of Series A Preferred Stock were convertible into 310,000 shares of Class A common stock.
Series G Preferred Stock
As of June 30, 2010, each share of Series G Convertible Preferred Stock (“Series G Preferred Stock”) is convertible at any time, at the option of the holder, into that number of shares of Class A common stock equal to $10,000 divided by $0.0275 (the “Series G Conversion Price”). If on July 15, 2011, any share of Series G Preferred Stock remains outstanding and a registration statement covering the resale of all of the Class A Common Stock underlying the Series G Preferred Stock is effective and has been effective for 90 days prior to such date, the Company must convert each share of the Series G Preferred Stock into Class A common stock at the then applicable Series G Conversion Price.
No shares of Series G Preferred Stock were issued during the six month period ended June 30, 2010.
As of June 30, 2010, 1,200 shares of Series G Preferred Stock were outstanding and convertible into 436,363,636 Class A common shares.
Series H Preferred Stock
As of June 30, 2010, each share of Series H Convertible Preferred Stock (“Series H Preferred Stock”) is convertible at any time, at the option of the holder, into that number of shares of Class A common stock equal to $10,000 divided by $0.0275 (the “Series H Conversion Price”). If on July 15, 2011, any share of Series H Preferred Stock remains outstanding and a registration statement covering the resale of all of the Class A common stock underlying the Series H Preferred Stock is effective and has been effective for 90 days prior to such date, the Company must convert each share of the Series H Preferred Stock into Class A common stock at the then applicable Series H Conversion Price.
No shares of Series H Preferred Stock were issued during the six month period ended June 30, 2010.
As of June 30, 2010, 400 shares of Series H Preferred Stock were outstanding and convertible into 145,454,545 Class A common shares.
Series I Preferred Stock
As of June 30, 2010 each share of Series I Convertible Preferred Stock (“Series I Preferred Stock”) is convertible at any time, at the option of the holder, into that number of shares of Class A common stock equal to $10,000 divided by $0.0275 (the “Series I Conversion Price”). If on July 15, 2011 any share of Series I Preferred Stock remains outstanding and a registration statement covering the resale of all of the Class A common stock underlying the Series I Preferred Stock is effective and has been effective for 90 days prior to such date, the Company must convert each share of the Series I Preferred Stock into Class A common stock at the then applicable Series I Conversion Price.
So long as there is an aggregate of not less than 363 shares of Series I Preferred Stock issued and outstanding (subject to appropriate adjustment for any stock split, stock dividend combination or other similar event), the majority of the holders of Series I Preferred Stock, voting exclusively as a separate class and with each share of Series I Preferred Stock entitled to one vote, shall have the right to nominate and elect two of the members of the Board of Directors of the Company.
No shares of Series I Preferred Stock were issued during the six month period ended June 30, 2010.
As of June 30, 2010, 1,650 shares Series I Preferred Stock were outstanding and convertible into 600,000,000 Class A common shares.
Series L Preferred Stock
Each share of Series L Convertible Preferred Stock (“Series L Preferred Stock”) is convertible at any time, at the option of the holder, into that number of shares of Class A common stock equal to $10,000 divided by $0.01 (the “Series L Conversion Price”). If on July 15, 2011 any share of Series L Preferred Stock remains outstanding and a registration statement covering the resale of all of the Class A common stock underlying the Series L Preferred Stock is effective and has been effective for 90 days prior to such date, the Company must convert each share of the Series L Preferred Stock into Class A common stock at the then applicable Series L Conversion Price.
No shares of Series L Preferred Stock were issued during the six month period ended June 30, 2010.
As of June 30, 2010, 1,050 shares Series L Preferred Stock were outstanding and convertible into 1,050,000,000 Class A common shares.
NOTE 8 – COMMON STOCK
The Company has authorized one billion three hundred sixty million (1,360,000,000) Class A common stock shares and one hundred twenty million (120,000,000) Class B common stock shares. The Company currently does not have sufficient authorized common stock to satisfy the conversion of all outstanding securities and the exercise of all outstanding options and warrants. The Company is in the process of increasing its authorized common stock. On all matters required by law to be submitted to a vote of the holders of common stock, each share of Class A common stock is entitled to one vote per share, and each share of Class B common stock is entitled to five votes.
NOTE 9 – NON-CONTROLLING INTEREST
On July 30, 2009 (the “Closing Date”), Red Sun Mining Inc. (“Red Sun”), entered into a Share Exchange Agreement (the “Share Exchange Agreement”) with Zurvita and Amacore, pursuant to which, among other things, Amacore contributed all of their securities of Zurvita to Red Sun in exchange for Red Sun’s issuance to them of 37.2 million shares of common stock of Red Sun (the “Share Exchange”). Prior to the consummation of the Share Exchange Agreement, Zurvita was a wholly-owned subsidiary of Amacore, and Red Sun was a public shell company.
Concurrent with the closing of the Share Exchange, Zurvita entered into a Securities Purchase Agreement (the “Purchase Agreement”) with an accredited investor and closed a private placement offering pursuant to which it raised gross proceeds of $1.75 million and, among other things, issued and sold convertible preferred stock convertible into shares of Zurvita’s common stock at a conversion price of $0.0625.
Concurrent with the closing of the Share Exchange, Zurvita entered into an Advertising and Marketing Agreement with OmniReliant Holdings, Inc. (“OmniReliant”), pursuant to which Zurvita agreed to provide placement of advertising for OmniReliant on its website and OmniReliant agreed to provide Zurvita with certain marketing services (the “OmniReliant Agreement”). The marketing services to be provided by OmniReliant include the production of infomercials, video production services, management of call centers, buying and fulfillment services. In consideration for such services, OmniReliant received an aggregate of 15.2 million shares of Zurvita’s common stock.
Pursuant to the terms of a agreement (the “Repurchase Agreement”), Red Sun repurchased 2 million or 66% of the outstanding shares of Red Sun common stock for a total price of $210 thousand.
As a result of the Share Exchange and the consummation of the transactions pursuant to the Repurchase Agreement, Red Sun experienced a change in control and ceased to be a shell company. Zurvita became a wholly-owned subsidiary of Red Sun and Amacore became the owner of approximately 66 percent of Red Sun’s issued and outstanding shares of common stock and 44 percent of the voting rights of total equity securities outstanding (after giving effect to subsequent issuances of common and preferred stock). The combined entity elected to change its name from Red Sun Mining, Inc. to Zurvita Holdings, Inc. and succeeded to the business of Zurvita as its sole line of business.
Subsequent to the Share Exchange, management determined Zurvita to be a variable interest entity due to affiliated parties participating in the design of the entity and insufficient equity investment at risk to permit Zurvita to finance its activities without requiring additional subordinated financial support. Management also determined Amacore to be the primary beneficiary and has included the accounts of Zurvita within its consolidated financial statements. Significant factors that led to this determination were: (i) Amacore’s power to direct the activities of Zurvita that most significantly impacts Zurvita’s economic performance and (ii) the obligation of Amacore to absorb losses of Zurvita that could potentially be significant to Zurvita or the right to receive benefits from Zurvita that could potentially be significant to Zurvita. Additionally, since Amacore owns 65.14% of Zurvita and is a majority stockholder, Amacore has determined it has implicit financial responsibility to ensure Zurvita operates as designed when determining whether it has the power to direct the activities of Zurvita that most significantly impacts the entity’s economic performance.
During the six months ended June 30, 2010, Amacore’s ownership interest changed from 66% to 65.14% as a result of the issuance of 453 thousand Zurvita common shares for consulting services, deferring certain contractual payments, and exercised options. Amacore’s voting rights changed from 44 percent to 35 percent as a result of these common share issuances and the additional 5.3 million preferred shares issued subsequent to the Share Exchange. The schedule below shows the effects of this change on Amacore’s equity.
|
Net Loss Attributable to The Amacore Group, Inc. and
|
|
|
Transfers to the Noncontrolling Interest
|
|
|
For the Six Months Ended June 30, 2010
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss attributable to The Amacore Group, Inc.
|
|
$
|
(6,153,703
|
)
|
|
Increase in additional paid in capital from share issuances
|
|
|
246,634
|
|
|
Increase in additional paid in capital from reclassification of liability warrants to equity
|
|
|
41,579
|
|
|
Increase in additional paid in capital from disposition of ownership
|
|
|
126,315
|
|
|
Change from net loss attributable to The Amacore Group, Inc.
|
|
|
|
|
|
and transfers to noncontrolling interest
|
|
$
|
(5,739,175
|
)
|
As of June 30, 2010, the consolidated assets and liabilities of Zurvita are included in the consolidated balance sheet of the Company and are disclosed as follows:
|
|
|
June 30, 2010
|
|
|
ASSETS
|
|
|
|
|
Current assets
|
|
|
|
|
Cash
|
|
$
|
1,173,606
|
|
|
Marketable securities (at fair value)
|
|
|
640,000
|
|
|
Accounts receivable
|
|
|
103,378
|
|
|
Deferred expenses
|
|
|
761,491
|
|
|
Deposits and other assets
|
|
|
52,822
|
|
|
Total current assets
|
|
|
2,731,297
|
|
|
|
|
|
|
|
|
Property, plant and equipment (net of accumulated depreciation of $54,886)
|
|
|
98,175
|
|
|
|
|
|
|
|
|
Deposits and other assets
|
|
|
123,549
|
|
|
Other intangible assets - marketing agreement
|
|
|
2,000,000
|
|
|
Total Assets
|
|
$
|
4,953,021
|
|
|
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
Accounts payable
|
|
$
|
221,304
|
|
|
Loans and notes payable - current
|
|
|
287,458
|
|
|
Accrued expenses and other liabilities
|
|
|
413,464
|
|
|
Deferred revenue
|
|
|
966,040
|
|
|
Total current liabilities
|
|
|
1,888,266
|
|
|
|
|
|
|
|
|
Fair value of warrants
|
|
|
10,660,400
|
|
|
Fair value of share conversion feature
|
|
|
977,790
|
|
|
Loans and notes payable - long term
|
|
|
1,592,972
|
|
|
Total liabilities
|
|
$
|
15,119,428
|
|
There are no restrictions as to the use of Zurvita’s assets as of June 30, 2010.
NOTE 10 – STOCK WARRANTS
Amacore
Employee Stock Incentive Plan
The Company’s Stock Incentive Plan (the “Plan”) is administered by the Board of Directors or a committee thereof and provides for options to purchase 750,000 shares of Class A common stock to be granted under the Plan to employees, officers, directors, independent contractors and consultants to the Company. The Plan authorizes the issuance of incentive stock options (“ISOs”), as defined in the Internal Revenue Code of 1986, as amended, non-qualified stock options (“NQSOs”) and stock appreciation rights (“SARs”). Consultants and directors who are not also employees of the Company are eligible for grants of only NQSOs and SARs. The exercise price of each ISO may not be less than 100% of the fair market value of the common stock at the time of grant, except that in the case of a grant to an employee who owns 10% or more of the outstanding Class A common stock of the Company or a subsidiary of the Company, the exercise price may not be less than 110% of the fair market value on the date of grant. The exercise price of each NQSO or SAR may not be less than 85% of the fair market value of the Class A common stock at the time of grant. Generally, options shall vest at 20%, per year, and shall be outstanding for ten years. As of June 30, 2010 and December 31, 2009, no options have been granted under the Plan.
Warrants
During the three and six months ended June 30, 2010, the Company issued no warrants to purchase either shares of Class A of Class B common stock. At June 30, 2010, there were outstanding warrants to purchase approximately 438.0 million and 6.5 million shares of Class A and Class B common stock, respectively, exercisable at varying prices through 2014.
The following table summarizes the status of all warrants outstanding and exercisable at June 30, 2010:
|
Class A
|
|
|
|
Outstanding Warrants
|
|
Exercisable Warrants
|
|
Range of Exercise
Prices
|
Number of
Warrants
|
|
Weighted
Average
Exercise
Price
|
|
Weighted
Average
Remaining
Contractual Life
in Years
|
|
Number of
Warrants
|
|
Weighted Average Exercise Price
|
|
$0.01 to $0.49
|
429,343,217
|
|
$ 0.37
|
|
3.44
|
|
428,530,717
|
|
$ 0.37
|
|
$0.50 to $0.99
|
7,850,000
|
|
$ 0.51
|
|
2.45
|
|
7,850,000
|
|
$ 0.51
|
|
$1.00 to $1.49
|
825,000
|
|
$ 1.10
|
|
1.96
|
|
700,000
|
|
$ 1.11
|
|
|
438,018,217
|
|
$ 0.37
|
|
3.42
|
|
437,080,717
|
|
$ 0.37
|
|
Class B
|
|
Outstanding and Exercisable Warrants
|
|
Range of
Exercise Prices
|
Number of
Warrants
|
|
Weighted
Average
Exercise
Price
|
|
Weighted
Average
Remaining
Contractual
Term
|
|
$0.01 to $0.49
|
-
|
|
$ -
|
|
0.00
|
|
$0.50 to $0.99
|
6,465,000
|
|
$ 0.50
|
|
2.43
|
|
|
6,465,000
|
|
$ 0.50
|
|
2.43
|
Equity Warrants
The following tables summarize activity for compensatory warrants classified as equity:
|
|
|
Class A Warrants
|
|
|
|
Six Months Ended June 30, 2010
|
|
|
|
Warrants
|
|
|
Weighted
Average
Exercise
Price
|
|
|
Weighted
Average
Remaining
Contractual
Term
|
|
|
Aggregate
Intrinsic
Value
|
|
Outstanding at December 31, 2009
|
|
|
13,125,000
|
|
|
$
|
0.46
|
|
|
|
2.76
|
|
|
$
|
-
|
|
Granted
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Exercised
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Cancelled or Expired
|
|
|
(300,000
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Outstanding at June 30, 2010
|
|
|
12,825,000
|
|
|
$
|
0.46
|
|
|
|
2.32
|
|
|
$
|
-
|
|
Exercisable at June 30, 2010
|
|
|
12,200,000
|
|
|
$
|
0.46
|
|
|
|
2.29
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class B Warrants
|
|
|
|
Six Months Ended June 30, 2010
|
|
|
|
Warrants
|
|
|
Weighted
Average
Exercise
Price
|
|
|
Weighted
Average
Remaining
Contractual
Term
|
|
|
Aggregate
Intrinsic
Value
|
|
Outstanding at December 31, 2009
|
|
|
7,965,000
|
|
|
$
|
0.44
|
|
|
|
2.46
|
|
|
$
|
-
|
|
Granted
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Exercised
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Cancelled or Expired
|
|
|
(1,500,000
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Outstanding and exercisable at June 30, 2010
|
|
|
6,465,000
|
|
|
$
|
0.50
|
|
|
|
2.43
|
|
|
$
|
-
|
A summary of the status of all Company’s non-vested equity warrants as of June 30, 2010, and the changed during the six months ended June 30, 2010, is presented below. There were no non-vested outstanding Class B equity warrants outstanding as of June 30, 2010 or December 31, 2009, nor were there any issuances during the six months ended June 30, 2010.
|
|
|
Class A Equity Warrants
|
|
|
|
|
Six Months Ended
|
|
|
|
|
June 30, 2010
|
|
|
|
|
Warrants
|
|
|
Weighted
Average
Grant-Date
Fair Value
|
|
|
Non-vested at December 31, 2009
|
|
|
750,000
|
|
|
$
|
0.59
|
|
|
Granted
|
|
|
-
|
|
|
|
-
|
|
|
Vested
|
|
|
(125,000
|
)
|
|
|
0.16
|
|
|
Canceled or expired
|
|
|
-
|
|
|
|
-
|
|
|
Non-vested at June 30, 2010
|
|
|
625,000
|
|
|
$
|
0.50
|
|
As of June 30, 2010, there was approximately $109 thousand of total unrecognized compensation cost related to non-vested warrants that is expected to be recognized over a weighted-average period of 0.65 years. There were no vested warrants exercised during the six month period ended June 30, 2010 and therefore, no intrinsic value associated. The intrinsic value of warrants exercised during the six month period ended June 30, 2009 was approximately $14 thousand. The total fair value of warrants vested during the six month period ended June 30, 2010 and 2009 was $56 thousand and $142 thousand, respectively.
Liability Warrants
Certain of these warrants are liability instruments issued in conjunction with preferred stock and convertible promissory notes. These warrants are classified as liability instruments as net share settlement is not considered within the Company’s control or not considered indexed to the Company’s stock. At June 30, 2010, there were warrants to purchase 425.2 million shares of Class A common stock that were classified as liabilities.
The fair value of each option award classified as a liability on the balance sheet is estimated on the date of the grant using the Black-Scholes Option Pricing Model and the assumptions noted in the following table. Expected volatility is based on the historical volatility of the Company’s stock. The risk-free rate for periods within the contractual life of the option is based on the U.S. Treasury Strip yield curve in effect at the time of grant. The expected term of options granted represents the period of time that options granted are expected to be outstanding.
Assumptions used to determine the fair value of warrants at the six months ended June 30, 2010 and the year ended December 31, 2009 are as follows.
|
|
June 30, 2010
|
|
December 31, 2009
|
|
|
|
|
|
|
Expected dividends
|
0%
|
|
0%
|
|
Expected volatility
|
145.5%
|
|
123.3%
|
|
Risk free interest rate
|
0.09% - 1.54%
|
|
0.53% - 2.62%
|
|
Expected life
|
3 - 5 years
|
|
3 - 5 years
|
There were no vested non-compensatory liability warrant issuances, exercises or expirations during the three months ended June 30, 2010.
A summary of the status of all of the Company's non-vested liability warrants as of June 30, 2010, and the changes during the six months ended June 30, 2010, is presented below.
|
|
|
Class A Liability Warrants
|
|
|
|
|
Six Months Ended,
|
|
|
|
|
June 30, 2010
|
|
|
|
|
Warrants
|
|
|
Weighted
Average
Grant-Date
Fair Value
|
|
|
Non-vested at December 31, 2009
|
|
|
625,000
|
|
|
$
|
0.45
|
|
|
Granted
|
|
|
-
|
|
|
|
-
|
|
|
Vested
|
|
|
(312,500
|
)
|
|
|
0.45
|
|
|
Exercised
|
|
|
-
|
|
|
|
-
|
|
|
Non-vested at June 30, 2010
|
|
|
312,500
|
|
|
$
|
0.45
|
|
Stock Awards Issued
During the six months ended June 30, 2010 and 2009, zero and 19,757,377 shares of common stock were issued for various purposes, such as employment compensation and for goods and services, respectively. The Company’s stock awards consist of Class A and Class B common stock. The grant date fair value is based on the share price as of the award date. For the three and six month period ended June 30, 2010 and 2009 no share-based compensation was recognized within the Statement of Operations.
Stock-Based Compensation Expense
For the three and six months ended June 30, 2010 and 2009, the Company recognized stock-based compensation expense, including both expense related to compensatory warrants and expense related to share awards, within the Statement of Operations as follows:
|
|
|
For the Three Months Ended
|
|
|
For the Six Months Ended
|
|
|
|
|
June 30,
|
|
|
June 30,
|
|
|
|
|
2010
|
|
|
2009
|
|
|
2010
|
|
|
2009
|
|
|
Stock-based compensation:
|
|
|
|
|
|
|
|
|
|
|
|
Payroll and employee benefits
|
|
$
|
28,436
|
|
|
$
|
67,483
|
|
|
$
|
63,902
|
|
|
$
|
147,710
|
|
|
Total
|
|
$
|
28,436
|
|
|
$
|
67,483
|
|
|
$
|
63,902
|
|
|
$
|
147,710
|
|
Zurvita
During the three and six months ended June 30, 2010, Zurvita issued warrants to purchase Zurvita common stock. The effect of issuing these warrants is included in the consolidated financial statements of the Company.
The following table summarizes the status of all warrants outstanding and exercisable at June 30, 2010:
|
Outstanding Warrants
|
|
Range of Exercise Prices
|
|
Number of
Warrants
|
|
Weighted
Average
Exercise Price
|
|
Weighted Average
Remaining Contractual
Life in Years
|
|
$0.01 to $0.49
|
|
50,460,000
|
|
$ 0.14
|
|
6.26
|
|
$0.50 to $0.99
|
|
1,502,638
|
|
$ 0.52
|
|
1.30
|
|
|
|
51,962,638
|
|
$ 0.15
|
|
6.12
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable Warrants
|
|
Range of Exercise Prices
|
|
Number of Warrants
|
|
Weighted
Average
Exercise
Price
|
|
Weighted Average
Remaining Contractual
Life in Years
|
|
$0.01 to $0.49
|
|
50,460,000
|
|
$ 0.14
|
|
6.26
|
|
$0.50 to $0.99
|
|
1,402,638
|
|
$ 0.52
|
|
1.07
|
|
|
|
51,862,638
|
|
$ 0.15
|
|
6.12
|
Compensatory Equity Warrants
During the six months ended June 30, 2010, Zurvita issued compensatory equity warrants to purchase an aggregate of approximately 1.5 million shares of common stock. There were approximately 2.2 million non-compensatory warrants outstanding as of June 30, 2010, all of which were classified as equity.
Assumptions used to determine the fair value of the compensatory warrants granted during and at the three months ended June 30, 2010 are as follows. There were no compensatory warrants granted during the year ended December 31, 2009.
|
|
|
June 30, 2010
|
|
|
|
|
|
Expected dividends
|
0%
|
|
Expected volatility
|
65%
|
|
Risk free interest rate
|
0.21% - 1.63%
|
|
Expected life
|
|
6 months - 5 years
|
The following table summarizes the activity for compensatory warrants classified as equity for the six months ended June 30, 2010.
|
|
|
Compensatory
Equity
Warrants
|
|
|
Weighted
Average
Exercise
Price
|
|
|
Weighted
Average
Remaining
Contractual
Term
|
|
|
Aggregate
Intrinsic
Value
|
|
|
Outstanding at December 31, 2009
|
|
|
-
|
|
|
$
|
-
|
|
|
|
-
|
|
|
$
|
-
|
|
|
Reclass from liability to equity
|
|
|
700,000
|
|
|
$
|
0.25
|
|
|
|
4.37
|
|
|
|
|
|
|
Issued
|
|
|
1,536,191
|
|
|
|
0.52
|
|
|
|
-
|
|
|
|
-
|
|
|
Exercised
|
|
|
(33,553
|
)
|
|
|
0.50
|
|
|
|
-
|
|
|
|
-
|
|
|
Cancelled or expired
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
Outstanding at June 30, 2010
|
|
|
2,202,638
|
|
|
$
|
0.43
|
|
|
|
2.28
|
|
|
$
|
-
|
|
|
Exercisable at June 30, 2010
|
|
|
2,102,638
|
|
|
$
|
0.43
|
|
|
|
2.17
|
|
|
$
|
-
|
|
There were approximately 34 thousand warrants exercised during the six months ended June 30, 2010 with an associated intrinsic value of approximately $8.4 thousand. There were no warrants exercised during the six months ended June 30, 2009 and therefore no intrinsic value associated. The total fair value of warrants vested during the six months ended June 30, 2010 was approximately $22 thousand. The weighted average grant date fair value of warrants granted during the six months ended June 30, 2010 was $0.02.
A summary of the activity of Zurvita's non-vested compensatory equity warrants as of the June 30, 2010 and December 31, 2009.
|
|
|
Compensatory
Warrants
|
|
|
Weighted
Average
Grant-Date Fair
Value
|
|
|
Non-vested at December 31, 2009
|
|
|
-
|
|
|
$
|
-
|
|
|
Issued
|
|
|
1,536,191
|
|
|
|
0.02
|
|
|
Exercised
|
|
|
(33,553
|
)
|
|
|
0.00
|
|
|
Vested
|
|
|
(1,402,638
|
)
|
|
|
0.02
|
|
|
Non-vested at June 30, 2010
|
|
|
100,000
|
|
|
$
|
0.07
|
|
Non-compensatory Liability Warrants
During the three and six months ended June 30, 2010, Zurvita issued in conjunction with preferred stock non-compensatory warrants to purchase an aggregate of approximately 13.2 million shares of common stock. There were approximately 49.8 million non-compensatory warrants outstanding as of June 30, 2010, all of which were classified as liabilities. These warrants are classified as liability instruments as net share settlement is not considered within Zurvita’s control or because they are not considered indexed to Zurvtia’s stock.
The fair value of each option award classified as a liability on the balance sheet is estimated on the date of the grant using the Black-Scholes Option Pricing Model and the assumptions noted in the following table. The stock price used approximates the market price less a marketability discount of 30%. Expected volatility was determined by independent valuation specialists. The risk-free rate for periods within the contractual life of the option is based on the U.S. Treasury Strip yield curve in effect at the time of grant. The expected term of options granted represents the period of time that options granted are expected to be outstanding.
Assumptions used to determine the fair value of the stock options and warrants granted during and at the six months ended June 30, 2010 and the year ended December 31, 2009 are as follows.
|
|
|
June 30, 2010
|
|
December 31, 2009
|
|
|
|
|
|
|
|
Expected dividends
|
0%
|
|
0%
|
|
Expected volatility
|
65%
|
|
65%
|
|
Risk free interest rate
|
|
1.45% - 2.49%
|
|
1.56% - 3.36%
|
|
Expected life
|
|
7 years
|
|
7 years
|
A summary of the activity of Zurvita's non-compensatory warrants classified as liabilities on the balance sheet during the six months ended June 30, 2010 is presented below.
|
|
|
Non-
Compensatory
Warrants
|
|
|
Weighted
Average
Exercise
Price
|
|
|
Weighted
Average
Remaining
Contractual Term
|
|
|
Outstanding at December 31, 2009
|
|
|
36,560,000
|
|
|
$
|
0.10
|
|
|
|
6.59
|
|
|
Issued
|
|
|
13,200,000
|
|
|
|
0.25
|
|
|
|
6.82
|
|
|
Exercised
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
Cancelled or expired
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
Outstanding and exercisable at June 30, 2010
|
|
|
49,760,000
|
|
|
$
|
0.14
|
|
|
|
6.29
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A summary of the status of the Company's non-vested shares as of the six months ended June 30, 2010, and the changes during the six months ended June 30, 2010 is presented below.
|
|
|
Non-
compensatory
Warrants
|
|
|
Weighted
Average
Grant-Date
Fair Value
|
|
|
|
|
|
|
|
|
|
|
Non-vested at December 31, 2009
|
|
|
-
|
|
|
$
|
-
|
|
|
Issued
|
|
|
13,200,000
|
|
|
|
0.08
|
|
|
Exercised
|
|
|
-
|
|
|
|
-
|
|
|
Vested
|
|
|
(13,200,000
|
)
|
|
|
-
|
|
|
Non-vested at June 30, 2009
|
|
|
-
|
|
|
$
|
-
|
|
Zurvita Stock Awards Issued
On July 30, 2009, Zurvita granted to an executive 7.2 million shares of common stock, to be held in escrow, in connection with the execution of an employment agreement. These shares will be issued in accordance with the vesting period or upon completion of certain performance measures. Half of the 7.2 million shares, 3.6 million shares, vest on July 30, 2010 and the remaining 3.6 million shares vest on July 30, 2011. The grant date fair value was $180 thousand. For the three and six months ended June 30, 2010 approximately $54 thousand and $145 thousand, respectively, of share-based compensation was recognized within the Statement of Operations. For the three and six months ended June 30, 2009, no share-based compensation was recognized within the Statement of Operations. Zurvita utilized an independent expert valuation specialist to determine the fair value of stock issued. The common stock’s fair value was estimated to be $0.04325 per share at the time of issuance.
Stock-Based Compensation Expense
For the three and six months ended June 30, 2010 and 2009, Zurvita recognized stock-based compensation expense, including both expense related to compensatory warrants and expense related to share awards, within the Statement of Operations as follows:
|
|
|
For the Three Months Ended
|
|
|
For the Six Months Ended
|
|
|
|
|
June 30,
|
|
|
June 30,
|
|
|
|
|
2010
|
|
|
2009
|
|
|
2010
|
|
|
2009
|
|
|
Stock-based compensation:
|
|
|
|
|
|
|
|
|
|
|
|
Professional fees
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
28,343
|
|
|
$
|
-
|
|
|
Payroll and employee benefits
|
|
|
58,415
|
|
|
|
23,291
|
|
|
|
116,829
|
|
|
|
53,748
|
|
|
Total
|
|
$
|
58,415
|
|
|
$
|
23,291
|
|
|
$
|
145,172
|
|
|
$
|
53,748
|
|
NOTE 11 – LEGAL PROCEEDINGS
Ty Bruggemann, Paul Johnson, Thomas Welch, Rocky Williams, Richard Burton, and Kim Fleischer v. The Amacore Group, Inc., Jay Shafer, Shad Stastney, Chris Phillips, Clark A. Marcus, Giuseppe Crisafi, Guy Norberg, Jerry Katzman, Vicis Capital, LLC, and John Doe 1-100
; In the United States District Court, Middle District of Florida; Case No. 2:09-cv-02562-JSM-MAP. In April, 2009, Amacore initiated
The Amacore Group, Inc. v. Ty Bruggemann, Thomas Welch, Paul Johnson, Lifeguard Benefit Services, Inc., Consumer Assistance Services Association, Direct Medical Network Solutions, Inc.
; In the United States District Court, Middle District of Florida, Tampa Division; Case No. 8:09-cv-00748-JSM-TGW (the “Florida Litigation”) against the named individuals and companies asserting fraud in the inducement with respect to an October 12, 2007, Agreement of Plan and Merger between Amacore Group, Inc. (“Amacore”), LBS Acquisition Corp., and Lifeguard Benefit Services, Inc. (“Lifeguard”) (“Agreement”). Alternatively, Amacore initiated this litigation to dispute or modify certain adjustments that were to be made on or about April 12, 2009, pursuant to the terms of the Agreement. Amacore asserted causes of action against the defendants including fraud in the inducement, negligent misrepresentation, conspiracy to commit fraud, breach of contract, theft and conversion, unjust enrichment, and a demand for an accounting. In September 2009, despite knowledge of the pending Florida Litigation, the above named plaintiffs initiated the New Jersey Litigation against Amacore and other named individuals and companies for allegations arising from the same transaction or occurrence giving rise to the Florida Litigation described below. Plaintiffs asserted claims against the defendants for fraud in the inducement, common law fraud, breach of fiduciary duties, breach of contract, unjust enrichment, breach of covenant of good faith and fair dealing, New Jersey consumer fraud statute, conversion, declaratory judgment, and sought to pierce the corporate veil, all arising from disputes between the parties regarding the Agreement of Plan and Merger between Amacore Group, Inc., LBS Acquisition Corp., and Lifeguard Benefit Services, Inc. dated on or about October 12, 2007. Amacore and the individually named defendants who are or were officers or directors of Amacore responded by filing a motion to dismiss based upon jurisdictional and other grounds. On December 16, 2009 the District Court of New Jersey granted Amacore’s motion to transfer the case to the District Court of the Middle District of Florida. In response to a motion to consolidate, the District Court of the Middle District of Florida designated New Jersey Litigation as the surviving case. The Florida Litigation was stricken by the Court on March 4, 2010, because the matter described below was substantially similar to the transferred New Jersey Litigation and pending in the same court. Amacore was granted leave to assert its counterclaim in the below referenced matter to preserve its claims. Amacore has asserted its counterclaim in the above referenced matter to preserve its claims. Amacore has not yet answered the complaint. In July 2010, the District Court of the Middle District of Florida granted in part and denied in part motions to dismiss various counts against Amacore and other named defendants originally filed in New Jersey. Plaintiffs have propounded discovery on Defendant Amacore. Amacore will vigorously defend against all of the allegations and will assert a counterclaim against Plaintiffs.
Caroline McDonald v. The Amacore Group, Inc.,
Superior Court of New Jersey, Union County, Case No. UNN-L-790-09; United States District Court, District of New Jersey, Case. No. 2:09-cv-01608-SDW-MCA;
on March 10, 2009, Caroline McDonald, a former employee, filed a Civil Action alleging that Amacore had breached her Employment Agreement by wrongfully terminating her shortly after she commenced her employment in May, 2007. Subsequently, the Court transferred the Civil Action to the District Court. Liability in this matter is disputed. Discovery has not yet begun. Amacore will vigorously defend against all of the allegations and plans to assert a counterclaim against Plaintiff.
As of June 30, 2010, Amacore was involved in various additional lawsuits, legal proceedings, claims or disputes arising in the normal course of business. The outcome of such claims cannot be determined at this time. Management does not believe that the ultimate outcome of these matters will have a material impact on the Company’s operations or cash flows.
NOTE 12 - RELATED PARTY TRANSACTIONS
Branding and Agent Fees
LifeGuard had marketed a membership product, which it licensed from DirectMedical, a company 33% owned by a former majority shareholder of LifeGuard. LifeGuard had paid DirectMedical a branding fee based on the number of memberships sold. During the six month period ended June 30, 2010 and 2009, LifeGuard paid DirectMedical approximately $60.7 thousand and $244 thousand, respectively, in branding fees. In addition, LifeGuard owed DirectMedical approximately $485 thousand and $485 thousand as of June 30, 2010 and December 31, 2009, respectively, for unpaid branding fees. Branding fees are included in sales commissions in the accompanying Statements of Operations.
The agent of record for USHBG is an immediate family member of the president of USHBG. For the three and six month period ended June 30, 2010, the Company has paid approximately $0 thousand and $12 thousand, respectively, and $64 thousand and $140 thousand, respectively, for the three and six month period ended June 30, 2009, for agent fees.
Commissions Paid
There are immediate family members of Mr. Jarvis (Zurvita Co-Chief Executive Officer) who operate as Independent Business Owners (“IBO”) who were paid agent advances and commission compensation which amounted to approximately $15 thousand and $38 thousand, respectively, for the six month period ended June 30, 2010 and approximately $32 thousand and $27 thousand, respectively, for the six month period ended June 30, 2009. These amounts were for work they performed on behalf of the Company.
Notes Payable
As part of the 2007 acquisition agreement between the Company and JRM, the Company assumed $287 thousand of liabilities of which $163 thousand and $69 thousand represented personal credit card balances and business credit lines, respectively. The liabilities are personally guaranteed by two of the Senior Vice Presidents of the JRM and are recorded within the Company’s notes and loans payable category of the Balance Sheet. As of June 30, 2010 and December 31, 2009, the outstanding balance of these personal credit cards and business credit lines was approximately $173 thousand and $185 thousand, respectively.
Zurvita recognized approximately $75 thousand and $149 thousand of interest expense for the three and six months ended June 30, 2010 with respect to a note payable due OmniReliant, who is a significant shareholder of Zurvita. Of the interest expense recognized, approximately $61 thousand was deferred and added to the principal of the note. The remaining interest due OmniReliant was accrued and will either be paid or deferred at Zurvita’s election based upon the contractual terms of the note payable. No such related party interest expense was incurred during the six month ended June 30, 2009.
NOTE 13 – SEGMENT ANALYSIS
The Company's reportable segments are strategic business units that offer different products and services and have separate management teams and each respective segment’s financial performance is analyzed separately for making operational and financial decisions. The business units represent five reportable segments: JRM, LifeGuard, USHBG, Zurtiva and Corporate and Other. The LifeGuard segment is the Company’s operations division consisting of product fulfillment, customer support, membership billing, claims administration, provider membership network maintenance and information technology. LifeGuard generates revenue primarily from the sale of healthcare benefit membership plans. USHBG segment is an outbound telemarketing company primarily marketing major and limited medical benefit plans. The Zurvita segment is a provider of products and benefits through the use of a multi-level marketing distribution channel which consists of independent business operators. The products marketed include residential gas and electricity energy rate plans, discount healthcare benefits and discount benefits on various retail products and services, and online advertising. The Corporate and Other segment provides management and financial support to the Company’s various divisions as well as performs corporate governance and compliance. The Corporate and Other segment recognizes residual revenue from agreements entered into prior to the acquisitions of LifeGuard, JRM and USHBG.
The accounting policies of the segments are the same as those described in the summary of significant accounting policies. The Company evaluates performance based on operating earnings of the respective business segments.
Summarized financial information concerning the Company's reportable segments for the three months ended June 30, 2010 and 2009 are shown in the following tables, followed by a reconciliation of segment revenue and assets to consolidated revenue and assets is as follows:
|
|
|
For the Three Months Ended June 30, 2010
|
|
|
|
|
LifeGuard
|
|
|
USHBG
|
|
|
Zurvita
|
|
|
JRM
|
|
|
Corporate
and Other
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue
|
|
$
|
1,597,300
|
|
|
$
|
547,666
|
|
|
$
|
1,582,757
|
|
|
$
|
37,978
|
|
|
$
|
903,900
|
|
|
$
|
4,669,601
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss before in income taxes
|
|
$
|
(489,909
|
)
|
|
$
|
(516,509
|
)
|
|
$
|
(5,116,063
|
)
|
|
$
|
(112,466
|
)
|
|
$
|
(773,226
|
)
|
|
$
|
(7,008,173
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes
|
|
|
-
|
|
|
|
-
|
|
|
|
23,308
|
|
|
|
-
|
|
|
|
-
|
|
|
|
23,308
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(489,909
|
)
|
|
$
|
(516,509
|
)
|
|
$
|
(5,139,371
|
)
|
|
$
|
(112,466
|
)
|
|
$
|
(773,226
|
)
|
|
$
|
(7,031,481
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
$
|
100,855
|
|
|
$
|
35,173
|
|
|
$
|
9,061
|
|
|
|
1,192
|
|
|
|
20,696
|
|
|
$
|
166,977
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended June 30, 2009
|
|
|
|
|
LifeGuard
|
|
|
USHBG
|
|
|
Zurvita
|
|
|
JRM
|
|
|
Corporate
and Other
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue
|
|
$
|
5,758,322
|
|
|
$
|
1,014,111
|
|
|
$
|
1,211,835
|
|
|
$
|
37,210
|
|
|
$
|
222,418
|
|
|
$
|
8,243,896
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income before income taxes
|
|
$
|
(212,726
|
)
|
|
$
|
(280,748
|
)
|
|
$
|
(1,359,420
|
)
|
|
$
|
(126,478
|
)
|
|
$
|
1,074,096
|
|
|
$
|
(905,276
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income
|
|
$
|
(212,726
|
)
|
|
$
|
(280,748
|
)
|
|
$
|
(1,359,420
|
)
|
|
$
|
(126,478
|
)
|
|
$
|
1,074,096
|
|
|
$
|
(905,276
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
$
|
157,473
|
|
|
$
|
181,907
|
|
|
$
|
8,452
|
|
|
$
|
1,192
|
|
|
$
|
22,968
|
|
|
$
|
371,992
|
|
|
|
|
For the Three Months
Ended
June 30,
|
|
|
|
|
2010
|
|
|
2009
|
|
|
Revenues
|
|
|
|
|
|
|
|
Total revenues for reportable segments
|
|
$
|
4,669,601
|
|
|
$
|
8,243,896
|
|
|
Elimination of intersegment revenues
|
|
|
(364,601
|
)
|
|
|
(802,507
|
)
|
|
Total consolidated revenue
|
|
$
|
4,305,000
|
|
|
$
|
7,441,389
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
Net total loss for reportable segments
|
|
$
|
(7,031,481
|
)
|
|
$
|
(905,276
|
)
|
|
Elimination of intersegment profits
|
|
|
-
|
|
|
|
-
|
|
|
Net loss
|
|
$
|
(7,031,481
|
)
|
|
$
|
(905,276
|
)
|
Total interest expense for the three months ended June 30, 2010 for LifeGuard, Zurvita JRM and Corporate and Other was approximately $5 thousand, $80 thousand, $8 thousand, and $90 thousand, respectively. For the three months ended June 30, 2009, total interest expense for LifeGuard, JRM and Corporate and Other was approximately $10 thousand, $9 thousand, and $55 thousand, respectively.
Summarized financial information concerning the Company's reportable segments for the six months ended June 30, 2010 and 2009 are shown in the following tables, followed by a reconciliation of segment revenue and assets to consolidated revenue and assets is as follows:
|
|
|
For the Six Months Ended June 30, 2010
|
|
|
|
|
|
|
|
LifeGuard
|
|
|
USHBG
|
|
|
Zurvita
|
|
|
JRM
|
|
|
Corporate
and Other
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue
|
|
$
|
5,480,074
|
|
|
$
|
1,267,091
|
|
|
$
|
3,329,762
|
|
|
$
|
104,116
|
|
|
$
|
1,278,309
|
|
|
$
|
11,459,352
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss before in income taxes
|
|
$
|
(505,280
|
)
|
|
$
|
(979,942
|
)
|
|
$
|
(6,323,261
|
)
|
|
$
|
(244,715
|
)
|
|
$
|
(313,880
|
)
|
|
$
|
(8,367,078
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes
|
|
|
-
|
|
|
|
-
|
|
|
|
23,308
|
|
|
|
-
|
|
|
|
-
|
|
|
|
23,308
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(505,280
|
)
|
|
$
|
(979,942
|
)
|
|
$
|
(6,346,569
|
)
|
|
$
|
(244,715
|
)
|
|
$
|
(313,880
|
)
|
|
$
|
(8,390,386
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets held
|
|
$
|
1,760,393
|
|
|
$
|
2,929,138
|
|
|
$
|
5,996,445
|
|
|
$
|
17,792
|
|
|
$
|
1,469,849
|
|
|
$
|
12,173,617
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
$
|
200,606
|
|
|
$
|
70,345
|
|
|
$
|
18,072
|
|
|
$
|
2,383
|
|
|
$
|
41,916
|
|
|
$
|
333,322
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Six Months Ended June 30, 2009
|
|
|
|
|
|
|
|
|
LifeGuard
|
|
|
USHBG
|
|
|
Zurvita
|
|
|
JRM
|
|
|
Corporate and Other
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue
|
|
$
|
11,475,111
|
|
|
$
|
2,282,022
|
|
|
$
|
2,344,974
|
|
|
$
|
91,837
|
|
|
$
|
369,229
|
|
|
$
|
16,563,173
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income before income taxes
|
|
$
|
(647,130
|
)
|
|
$
|
(654,296
|
)
|
|
$
|
(2,612,100
|
)
|
|
$
|
(277,991
|
)
|
|
$
|
5,142,663
|
|
|
$
|
951,146
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income
|
|
$
|
(647,130
|
)
|
|
$
|
(654,296
|
)
|
|
$
|
(2,612,100
|
)
|
|
$
|
(277,991
|
)
|
|
$
|
5,142,663
|
|
|
$
|
951,146
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets held
|
|
$
|
8,604,621
|
|
|
$
|
6,155,383
|
|
|
$
|
1,556,078
|
|
|
$
|
207,454
|
|
|
$
|
3,526,743
|
|
|
$
|
20,050,279
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
$
|
401,015
|
|
|
$
|
363,530
|
|
|
$
|
16,904
|
|
|
$
|
2,383
|
|
|
$
|
39,121
|
|
|
$
|
822,954
|
|
|
|
|
For the Six Months
Ended
June 30,
|
|
|
|
|
2010
|
|
|
2009
|
|
|
Revenues
|
|
|
|
|
|
|
|
Total revenues for reportable segments
|
|
$
|
11,459,352
|
|
|
$
|
16,563,173
|
|
|
Elimination of intersegment revenues
|
|
|
(833,291
|
)
|
|
|
(1,685,258
|
)
|
|
Total consolidated revenue
|
|
$
|
10,626,061
|
|
|
$
|
14,877,915
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income
|
|
|
|
|
|
|
|
|
|
Net total (loss) income for reportable segments
|
|
$
|
(8,390,386
|
)
|
|
$
|
951,146
|
|
|
Elimination of intersegment profits
|
|
|
-
|
|
|
|
-
|
|
|
Net (loss) income
|
|
$
|
(8,390,386
|
)
|
|
$
|
951,146
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
Total assets for reportable segements
|
|
$
|
12,173,617
|
|
|
$
|
20,050,279
|
|
|
Elimination of intersegment receivables
|
|
|
(2,538,631
|
)
|
|
|
(1,514,327
|
)
|
|
Elimination of intersegment note recievable
|
|
|
(1,039,000
|
)
|
|
|
-
|
|
|
Total consolidated assets
|
|
$
|
8,595,986
|
|
|
$
|
18,535,952
|
|
Total interest expense for the six months ended June 30, 2010 for LifeGuard, Zurvita, JRM and Corporate and Other was approximately $10 thousand, $168 thousand, $16 thousand, and $168 thousand, respectively. For the six months ended June 30, 2009, total interest expense for LifeGuard, USHBG, JRM and Corporate and Other was approximately $18 thousand, $2 thousand, $16 thousand and $119 thousand, respectively.
Intercompany Transactions
Intersegment revenue represents USHBG’s commission revenue from the sale of LifeGuard’s DirectMedical product and the Company’s Smarthealth Advantage product. The intersegment receivable represents the amount of unpaid commissions due to USHBG from LifeGuard.
Intersegment note receivable represents a demand note payable between the Company and Zurvita.
Significant Non-Cash Transactions
A significant non-cash transaction took place during the three and six month period ended June 30, 2010 in regards to the valuation of warrants. Certain of the Company’s warrants are recorded at fair value with changes in their fair value reflected in the Company’s consolidated Statement of Operations. For the three months ended June 30, 2010, the loss on change in fair value of warrants was $3.7 million which included a $4.1 million loss recognized from the change in fair value of Zurvita’s issued warrants for the three months ended June 30, 2010. For the six months ended June 30, 2010, the loss on change in fair value of warrants was $1.8 million which included a $4.1 million loss recognized from the change in fair value of Zurvita’s issued warrants for the six months ended June 30, 2010.
NOTE 14 – SUBSEQUENT EVENTS
Amacore
On July 9, 2010, the Company abandoned its USHBG division. USHBG has historically operated as an inbound lead generation telemarketing operation primarily marketing major and limited medical benefit plans. Factors that led to this decision were the continued operating losses of the division and the increased operating cash requirements of the division due to recent contract terminations. Except for USHBG’s president, all employees and all independent sales agents have been terminated. The Company has made severance payments to such employees and agents of approximately $60 thousand and is currently negotiating the termination and severance for USHBG’s president. In the third quarter, the division will recognize a loss of approximately $431 thousand on the disposal of its property, plant and equipment. This meets the requirements for discontinued operations and will be presented as such in the Form 10-Q for the period ending September 30, 2010.
On August 11, 2010, Amacore issued a promissory note in the amount of $1.7 million to Zurvita which memorialized prior loans made to the Company. The note is unsecured and pays 6% interest and is payable on demand.
Zurvita
On July 14, 2010, approximately 3.72 million compensatory warrants with an exercise price of $0.20 and a contractual life of five years were granted to employees and consultants for past and future services. Of the total warrants granted, 879 thousand were immediately exercisable with the remainder vesting quarterly over two years.
On August 4, 2010, Zurvita issued 525 thousand shares with respect to a cashless exercise of 560 thousand warrants with an exercise price of $0.0625.
On August 1, 2010, approximately 1.1 million warrants with an exercise price $0.50 and a contractual life of 6 months expired.
Item 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS
Information contained in this discussion, other than historical information, is considered “forward-looking statements” that are subject to risks and uncertainties. These forward-looking statements include information about possible or assumed future results of our business, financial condition, liquidity, results of operations, plans and objectives including, without limitation, statements about the Company’s ability to continue operations through June 2011, the liability of the Company for claims made in pending litigation, plans for future products, strengthening our relationship with our various sales organizations, our marketing intentions, our anticipated products, efforts to expand distribution channels, Zurvita’s anticipated growth in sales and margins, and our ability to achieve profitability. In some cases, you may identify forward-looking statements by words such as “may,” “should,” “plan,” “intend,” “potential,” “continue,” “believe,” “expect,” “predict,” “anticipate” and “estimate,” the negative of these words or other comparable words. These statements are only predictions. One should not place undue reliance on these forward-looking statements. The forward-looking statements are qualified by their terms and/or important factors, many of which are outside the Company’s control, involve a number of risks, uncertainties and other factors that could cause actual results and events to differ materially from the statements made. The forward-looking statements are based on the Company’s beliefs, assumptions and expectations of our future performance, taking into account information currently available to the Company. These beliefs, assumptions and expectations can change as a result of many possible events or factors, including those events and factors described in “Risk Factors” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2009 filed with the Securities and Exchange Commission on March 31, 2010 (the “2010 Annual Report”), not all of which are known to the Company. If a change occurs, the Company’s business, financial condition, liquidity and results of operations may vary materially from those expressed in the aforementioned forward-looking statements. The Company will update this forward-looking information only to the extent required under applicable securities laws. Neither the Company nor any other person assumes responsibility for the accuracy or completeness of these forward-looking statements.
The following discussion and analysis should be read in conjunction with the condensed consolidated financial statements and notes thereto, and other financial information included elsewhere in this Form 10-Q.
Introduction
Management’s discussion and analysis of results of operations and financial condition (“MD&A”) is provided as a supplement to and should be read in conjunction with our condensed consolidated financial statements and the related notes thereto included elsewhere herein to help provide an understanding of our financial condition and results of our operations. The MD&A is organized as follows:
|
|
·
|
Overview
– This section provides a general description of our business and operating segments.
|
|
|
·
|
Results of operations –
This section provides an analysis of our results of operations comparing the three and six months ended June 30, 2010 and 2009. This analysis is provided on a consolidated and operating segment basis.
|
|
|
·
|
Liquidity and capital resources
– This section provides an analysis of our cash flows for the six months ended June 30, 2010 and 2009 as well as a discussion of our liquidity and capital resources.
|
Overview
Description of Business
The Company is primarily a provider and marketer of healthcare-related membership products such as limited and major medical insurance programs, supplemental medical insurance and discount dental and vision programs for individuals and families. The Company distributes these products and services through various distribution methods such as its agent network, inbound call center, in-house sales representatives, network marketing and affinity marketing partners as well as through third-party direct response marketers. To generate leads for these distribution methods, the Company utilizes a variety of means such as Direct Response TV, internet advertising, database mining, and third-party leads as well as affiliate marketing partners’ lead sources. The Company’s secondary line of business is to provide and market lifestyle membership programs through these same marketing channels. These membership programs utilize the same back office and systems creating marketing efficiencies to provide low cost ancillary products such as identity theft protection, home warranty, travel protection, term life insurance, involuntary unemployment insurance, accident insurance and pet insurance. The Company’s offers these secondary products not only to new leads but also to existing members to increase member persistency and lifetime membership value. The Company also markets its administrative services such as billing, fulfillment, patient advocacy, claims administration and servicing.
The Company operates through five different business divisions:
|
|
·
|
LifeGuard Benefit Services Division
– This division historically has generated revenue primarily from the sale of healthcare benefit membership plans and provides product fulfillment, customer support, membership billing, claims administration, provider membership network maintenance and information technology. With the recent marketing and servicing contract terminations between LifeGuard and Direct Medical Network Solutions, Inc. (“DirectMedical”) and Consumer Assistance Service Association (“CASA”), this division is now mainly providing its supporting services to other divisions. The Company operates this division through LifeGuard Benefit Services, Inc., a wholly owned subsidiary of the Company (“LifeGuard”).
|
|
|
·
|
U.S. Health Benefits Group Division
– This division is an inbound lead generation telemarketing operation primarily marketing major and limited medical benefit plans. The Company has operated this division through US Health Benefits Group, Inc., US Healthcare Plans, Inc. and On the Phone, Inc., each a wholly owned subsidiary of the Company (collectively, “USHBG”). Effective July 9, 2010, the Company shut down this division due to continued operating losses and the increased operating cash requirements of the division due to recent contract terminations.
|
|
|
|
|
|
|
·
|
Zurvita Holdings Inc.
– This is a network marketing company that is a provider of products and benefits through the use of a multi-level marketing distribution channel which consist of independent business operators. The products marketed include residential gas and electricity energy rate plans, discount healthcare benefits and discount benefits on various retail products and services, and online advertising. Zurvita Holdings, Inc. (“Zurvita”) also markets numerous low cost ancillary lifestyle membership products such as home warranty, legal assistance and restoration services for identity theft and consumer credit. Zurvita is a variable interest entity, and the Company is the primary beneficiary of Zurvita.
|
|
|
|
|
|
|
·
|
JRM Benefits Consultants Division
– This division historically marketed various financial services and healthcare products through its telemarketing center and agent distribution network to individuals, families and employer groups. Effective March 1, 2010, the Company halted call center operations of JRM. The Senior Vice Presidents of JRM will focus on recruiting agents and other direct response marketers to sell the products of other reporting units. The Company operates this division through JRM Benefits Consultants, LLC, a wholly owned subsidiary of the Company (“JRM”).
|
|
|
·
|
Corporate and Other Division
– This division provides management and financial support to the Company’s various divisions and is responsible for corporate governance and compliance. The division has primarily operated as a cost center and recognized limited revenue from strategic marketing initiatives with respect to sale of healthcare membership benefit plans. However, with the shutdown of JRM and USHBG operations and the contract termination between DirectMedical, CASA and LifeGuard, this division has added revenue generation as a major aspect of its operations. The Company operates this division through The Amacore Group, Inc. and its wholly owned subsidiary Amacore Direct Marketing, Inc.
|
Business History
We incorporated under the laws of Delaware on May 31, 1994 and merged with Eye Care International, Inc., a Florida corporation, in March 1995. In April 2005, we changed our name to The Amacore Group, Inc.
The Company, when founded, began selling memberships in the Company’s discount vision network to retail customers. During 2007, the Company strengthened its management team by hiring Mr. Jay Shafer as President, and Mr. Guy Norberg, Senior Vice President of Sales and Marketing, who each had significant experience with managing marketing companies, healthcare-related product development, benefits administration and marketing partnerships, direct response and affinity marketing. With their hiring, the Company began focusing its efforts on the development of a back office system for benefits administration as well as the development of a greater array of products and marketing partners.
The Company has had significant acquisitions which have improved the Company’s operational capabilities as well as provided additional channels to market products and services. For instance, on September 1, 2007, the Company completed the acquisition of 100% ownership of JRM through a stock-for-stock merger. The acquisition allows the Company to market its products through
JRM’s outbound telemarketing call center with additional agent distribution channels available to it; on October 9, 2007, the Company completed the acquisition of 100% ownership of LifeGuard through a stock-for-stock merger between LifeGuard and the Company’s wholly owned subsidiary, LBS Acquisition Corporation. The acquisition of LifeGuard strategically assists the Company’s vertical integration plan within the health benefits program market, provides new distribution channels, provides important back office benefits administration capabilities and allows the Company to enhance existing product offerings to the Company’s clients; and on April 1, 2008, the Company acquired 100% of the outstanding common stock of USHBG, an inbound lead generation telemarketing company primarily marketing major and limited medical benefit plans.
On July 30, 2009 (the “Closing Date”), Red Sun Mining Inc. (“Red Sun”), entered into a Share Exchange Agreement (the “Share Exchange Agreement”) with Zurvita and Amacore, pursuant to which, among other things, Amacore contributed all of its securities of Zurvita to Red Sun in exchange for Red Sun’s issuance to them of 37.2 million shares of common stock of Red Sun (the “Share Exchange”). Prior to the consummation of the Share Exchange Agreement, Zurvita was a wholly-owned subsidiary of Amacore, and Red Sun was a public shell company.
Concurrent with the closing of the Share Exchange, Zurvtia entered into a Securities Purchase Agreement (the “Purchase Agreement”) with an accredited investor and closed a private placement offering pursuant to which it raised gross proceeds of $1.75 million and, among other things, issued and sold convertible preferred stock convertible into shares of Zurvita’s common stock at an initial conversion price of $0.0625.
Concurrent with the closing of the Share Exchange, Zurvita entered into an Advertising and Marketing Agreement with OmniReliant Holdings, Inc. (“OmniReliant”), pursuant to which Zurvita agreed to provide placement of advertising for OmniReliant on its website and OmniReliant agreed to provide Zurvita with certain marketing services (the “OmniReliant Agreement”). The marketing services to be provided by OmniReliant include the production of infomercials, video production services, management of call centers, buying and fulfillment services. In consideration for such services, OmniReliant received an aggregate of 15.2 million shares of Zurvita’s common stock.
Pursuant to the terms of a repurchase agreement (the “Repurchase Agreement”), Red Sun repurchased 2 million or 66% of the outstanding shares of Red Sun common stock for a total price of $210 thousand.
As a result of the Share Exchange and the consummation of the transactions pursuant to the Repurchase Agreement, the Red Sun experienced a change in control and ceased to be a shell company. Zurvita became a wholly-owned subsidiary of Red Sun and Amacore became the owner of approximately 66 percent of Red Sun’s issued and outstanding shares of common stock and 44 percent of the voting rights of total equity securities outstanding (after giving effect to subsequent issuances of common stock). The combined entity elected to change its name from Red Sun Mining, Inc. to Zurvita Holdings, Inc. and succeeded to the business of Zurvita as its sole line of business.
During the six months ended June 30, 2010, Amacore’s ownership interest changed from 66% to 65.14% as a result of 453 thousand Zurvita common shares issued for consulting services, deferring certain contractual payments, and exercised options. Amacore’s voting rights changed from 44 percent to 35 percent as a result of these common share issuances and the additional 5.3 million preferred shares issued subsequent to the Share Exchange.
On February 16, 2010, the Marketing Agreement dated November 7, 2006 by and between USHBG and DirectMedical was terminated by USHBG for cause.
On February 26, 2010, LifeGuard accepted the termination dated February 25, 2010 from DirectMedical and Consumer Assistance Services Association with respect to certain marketing and servicing agreements specific to DirectMedical products. Historically, DirectMedical represented a significant portion of USHBG’s and LifeGuard’s revenue. The Company had secured another limited medical product to replace DirectMedical. However, on June 14, 2010, the Company received notification that United States Life Insurance Company (“US Life”), the underwriter of the Company’s limited medical benefit products, was terminating its insurance contracts in the broader marketplace, including those in place with the Company with regard to limited medical insurance, effective October 1, 2010 in accordance with the terms of the its contract with the Company. The Company has accepted the termination and is working with US Life on a transition program. The Company is working to develop relationships with alternate underwriters for its limited medical benefit programs. It is expected that the Company’s consolidated revenues will be lower as compared to prior year until an alternate underwriter is selected and the replacement product’s recurring membership volume is comparable to DirectMedical’s at the time of contract cancelations and/or other product marketing initiatives in development are launched.
Effective March 1, 2010, the Company halted JRM’s sales call center operations which historically telemarketed products as well as recruited agents for the division. This decision was made based on the lack of substantial revenue growth and on several years of substantial net operating losses incurred. This division will continue to realize residual commission revenue from previously sold insurance plans and will incur limited operating expenses to facilitate the collection of such revenue as well as to provide minimal resources to the Senior Vice Presidents of JRM who will be focusing on recruiting agents and other direct response marketers to sell the products of other reporting units.
On July 9, 2010, the Company shut down its USHBG division. USHBG has historically operated as an inbound lead generation telemarketing operation primarily marketing major and limited medical benefit plans. Factors that led to this decision were the continued operating losses of the division and the increased operating cash requirements of the division due to recent contract terminations.
Consolidated Results of Operations
|
|
|
For the Three Months Ended
|
|
|
|
|
|
For the Six Months Ended
|
|
|
|
|
|
|
|
June 30,
|
|
|
Increase
|
|
|
June 30,
|
|
|
Increase
|
|
|
|
|
2010
|
|
|
2009
|
|
|
(Decrease)
|
|
|
2010
|
|
|
2009
|
|
|
(Decrease)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
4,305,000
|
|
|
$
|
7,441,389
|
|
|
$
|
(3,136,389
|
)
|
|
$
|
10,626,061
|
|
|
$
|
14,877,915
|
|
|
$
|
(4,251,854
|
)
|
|
Cost of Sales
|
|
|
2,647,704
|
|
|
|
4,875,325
|
|
|
|
(2,227,621
|
)
|
|
|
6,642,596
|
|
|
|
9,546,515
|
|
|
|
(2,903,919
|
)
|
|
Gross Profit
|
|
|
1,657,296
|
|
|
|
2,566,064
|
|
|
|
(908,768
|
)
|
|
|
3,983,465
|
|
|
|
5,331,400
|
|
|
|
(1,347,935
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
|
|
4,755,716
|
|
|
|
7,558,821
|
|
|
|
(2,803,105
|
)
|
|
|
10,231,650
|
|
|
|
15,023,442
|
|
|
|
(4,791,792
|
)
|
|
Operating Loss
|
|
|
(3,098,420
|
)
|
|
|
(4,992,757
|
)
|
|
|
(1,894,337
|
)
|
|
|
(6,248,185
|
)
|
|
|
(9,692,042
|
)
|
|
|
(3,443,857
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other (Expense) Income
|
|
|
(3,909,753
|
)
|
|
|
4,087,481
|
|
|
|
(7,997,234
|
)
|
|
|
(2,118,893
|
)
|
|
|
10,643,188
|
|
|
|
(12,762,081
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (Loss) Income before Income Taxes
|
|
|
(7,008,173
|
)
|
|
|
(905,276
|
)
|
|
|
6,102,897
|
|
|
|
(8,367,078
|
)
|
|
|
951,146
|
|
|
|
9,318,224
|
|
|
Income Taxes
|
|
|
23,308
|
|
|
|
-
|
|
|
|
23,308
|
|
|
|
23,308
|
|
|
|
-
|
|
|
|
23,308
|
|
|
Net (Loss) Income
|
|
|
(7,031,481
|
)
|
|
|
(905,276
|
)
|
|
|
6,126,205
|
|
|
|
(8,390,386
|
)
|
|
|
951,146
|
|
|
|
9,341,532
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Net Loss Attributed to Non-Controlling Interest in Zurvita Holdings, Inc.
|
|
|
1,802,259
|
|
|
|
-
|
|
|
|
1,802,259
|
|
|
|
2,236,683
|
|
|
|
-
|
|
|
|
2,236,683
|
|
|
Net (Loss) Income Attributed to The Amacore Group, Inc.
|
|
|
(5,229,222
|
)
|
|
|
(905,276
|
)
|
|
|
4,323,946
|
|
|
|
(6,153,703
|
)
|
|
|
951,146
|
|
|
|
7,104,849
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred Stock Dividend
|
|
|
(645,000
|
)
|
|
|
(522,278
|
)
|
|
|
122,722
|
|
|
|
(1,290,000
|
)
|
|
|
(970,445
|
)
|
|
|
319,555
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss Available to Common Stockholders
|
|
$
|
(5,874,222
|
)
|
|
$
|
(1,427,554
|
)
|
|
$
|
4,446,668
|
|
|
$
|
(7,443,703
|
)
|
|
$
|
(19,299
|
)
|
|
$
|
7,424,404
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Loss Per Share
|
|
$
|
(0.01
|
)
|
|
$
|
(0.00
|
)
|
|
|
|
|
|
$
|
(0.01
|
)
|
|
$
|
(0.00
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue:
Total revenue was approximately $4.3 million and $10.6 million for the three and six months ended June 30, 2010, a decrease of $3.1 and $4.3 million from total revenue of approximately $7.4 million and $14.9 million for the same periods in 2009. The decrease in revenue for the three and six months ended is mainly attributable to the February 16, 2010 cancelation of a marketing agreement between USHBG and DirectMedical, in addition to the February 26, 2010 cancelation of a servicing agreement between LifeGuard and DirectMedical and CASA. The marketing and servicing agreements were specific to DirectMedical’s limited medical product that USHBG marketed and LifeGuard serviced.
Cost of Sales:
Cost of sales for the three and six months ended June 30, 2010 was approximately $2.6 million and $6.6 million, a decrease of approximately $2.2 million and $2.9 million from total cost of sales of $4.9 million and $9.5 million for the respective period in 2009. The decrease in cost of sales is a result of lower commissions paid as revenue declined.
Gross Profit:
Gross profit was approximately $1.7 million and $4.0 million for the three and six months ended June 30, 2010, respectively, as compared to approximately $2.6 million and $5.3 of revenue for the three and six months ended June 30, 2009, respectively. The decrease in gross profit is related to the overall decline in revenue. Although revenue and gross profit declined, the Company’s gross profit percentage has increased to 38% for the three and six months ended June 30, 2010 as compared to 34% and 36% for the three and six months ended June 30, 2009, respectively. The improvement in gross profit percentage is a result of improvement in Zurvita’s gross margin.
Operating Expenses:
Operating expenses for the three and six months ended June 30, 2010 were approximately $4.8 million and $10.2 million, respectively, as compared to $7.6 million and $15 million for the same periods in 2009.
The table below sets forth components of our operating expenses for the three and six months ended June 30, 2010 and 2009:
|
|
|
For Three Months Ending June 30,
|
|
|
For Six Months Ending June 30,
|
|
|
|
|
2010
|
|
|
2009
|
|
|
Increase
(Decrease)
|
|
|
2010
|
|
|
2009
|
|
|
Increase
(Decrease)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization
|
|
$
|
100,282
|
|
|
$
|
257,139
|
|
|
$
|
(156,857
|
)
|
|
$
|
199,929
|
|
|
$
|
598,730
|
|
|
$
|
(398,801
|
)
|
|
Depreciation
|
|
|
66,695
|
|
|
|
114,853
|
|
|
|
(48,158
|
)
|
|
|
133,393
|
|
|
|
224,225
|
|
|
|
(90,832
|
)
|
|
Office related expenses
|
|
|
686,289
|
|
|
|
579,236
|
|
|
|
107,053
|
|
|
|
1,394,954
|
|
|
|
1,285,983
|
|
|
|
108,971
|
|
|
Payroll and benefits
|
|
|
1,886,958
|
|
|
|
2,405,069
|
|
|
|
(518,111
|
)
|
|
|
4,122,322
|
|
|
|
4,712,298
|
|
|
|
(589,976
|
)
|
|
Professional fees
|
|
|
702,715
|
|
|
|
2,603,449
|
|
|
|
(1,900,734
|
)
|
|
|
1,479,835
|
|
|
|
4,634,268
|
|
|
|
(3,154,433
|
)
|
|
Selling and marketing
|
|
|
1,181,590
|
|
|
|
1,518,654
|
|
|
|
(337,064
|
)
|
|
|
2,670,343
|
|
|
|
3,348,581
|
|
|
|
(678,238
|
)
|
|
Travel
|
|
|
131,187
|
|
|
|
80,421
|
|
|
|
50,766
|
|
|
|
230,874
|
|
|
|
219,357
|
|
|
|
11,517
|
|
|
Total operating expenses
|
|
$
|
4,755,716
|
|
|
$
|
7,558,821
|
|
|
$
|
(2,803,105
|
)
|
|
$
|
10,231,650
|
|
|
$
|
15,023,442
|
|
|
$
|
(4,791,792
|
)
|
Depreciation and amortization expense for the three and six months ended June 30, 2010, was approximately $167 thousand and $333 thousand, respectively, a decrease of approximately $205 thousand and $490 thousand over the same prior year period. This decrease is mainly attributable to lower carrying balances of finite-lived intangible assets between the years as a result of an impairment loss taken for the year ended December 31, 2009.
Office related expenses include rent, insurance, utilities and office maintenance. For the three months ended June 30, 2010, these expenses were approximately $160 thousand, $86 thousand, $181 thousand and $259 thousand, respectively. For the six months ended June 30, 2010, these expenses were approximately $324 thousand, $193 thousand, $382 thousand, and $496 thousand, respectively. The overall increase is a result of growth of the Zurvtia’s operations.
Professional fees consist of consulting, accounting fees, contract labor and legal costs and litigation accruals. For the three months ended June 30, 2010, these costs were approximately $280 thousand, $90 thousand, $58 thousand and $275 thousand, respectively. For the six months ended June 30, 2010, these costs were approximately $560 thousand, $306 thousand, $89 thousand, and $524 thousand, respectively. During the three and six months ended June 30, 2009, the Company was involved in various legal proceedings and undergoing a first year audit with new independent auditors. A significant legal settlement in the amount of $1.7 million was accrued as of June 30, 2009. This accounts for the majority of the decrease between the years with the remaining attributable to accounting and audit services.
Payroll and benefits-related expenses for the three and six months ended June 30, 2010 were approximately $1.9 million and $4.1 million, a decrease of $518 thousand and $590 thousand over the same prior year period. The decrease is a result of the Company’s cost reduction strategies employed over the past year.
Selling and marketing expenses for the three and six months ended June 30, 2010 were approximately $1.2 million and $2.7 million, a decrease of approximately $337 thousand and $678 thousand over the same prior year period. The overall decrease is attributable to fewer credit card processing fees as a result of lower revenue, less paying of leader subsidy payments to certain of Zurvita’s sales force leaders, and less lead purchasing at USHBG due to lead management strategies employed to effectively and efficiently reduce overall customer acquisition costs.
Travel expenses for the three and six months ended June 30, 2010 were approximately $131 thousand and $231 thousand, an increase of $51 thousand and $12 thousand over the same prior year period. The increase is a result of Zurvita’s growth in operations as well as the timing of its national conference as compared to prior year
Loss from operations before other income and expense:
Loss from operations was approximately $3.1 million and $6.2 million for the three and six months ended June 30, 2010, respectively, as compared to approximately $5 million and $9.7 million for the three and six months ended June 30, 2009, respectively. Excluding intangible asset amortization and property, plant, and equipment depreciation which are significant non-cash expenses, the loss from operations was $2.9 million and $5.9 million for the three and six months ended June 30, 2010, respectively, as compared to approximately $4.6 million and $8.9 million for the three and six months ended June 30, 2009. The decrease of approximately $1.7 million and $3 million for the three and six months ended is a result of the Company’s cost reduction and containment strategies employed over the past year.
Other Income (Expense)
(Loss) gain on change in fair value of warrants
Certain of the Company’s warrants are recorded at fair value with changes in their fair value reflected in the Company’s consolidated Statement of Operations. For the three and six months ended June 30, 2010, the loss on change in fair value of warrants was $3.7 million and $1.8 million, respectively, while an approximate $4.2 million and $10.8 million gain was incurred during the three and six months ended June 30, 2009. Excluding a $4.1 million loss recognized from the change in fair value of Zurvita’s issued warrants for the three and six months ended June 30, 2010, a gain of approximately $384 thousand and $2.3 million resulted from the change in fair value of Amacore’s issued warrants for the three and six months ended June 30, 2010. The decrease in the gain on Amacore’s warrants is attributable to the market price used in fair valuing the warrants decreasing to $0.05 from $0.12 as of June 30, 2009 and December 31, 2008, respectively, which resulted in an approximately $10.8 million gain, while the fair value of the warrants decreased to $0.003 from $0.03 as of June 30, 2010 and December 31, 2009, respectively, resulting in only a $2.3million gain. The overall $4.1 million unrealized loss on Zurvita’s warrants is a result of a the increase in market price used in fair valuing the Zurvita warrants from $0.17 at time of issuance to $0.36 as of June 30, 2010. These gains and losses are a non-cash item not impacting operating cash flows or results of operations. See
Note 5 – Assets and Liabilities Measured at Fair Value
to the financial statements contained elsewhere in this report for additional information with respect to the calculation of change in fair value of warrants for the three and six months ended June 30, 2010.
Loss on change in fair value of embedded share conversion feature
An embedded share conversion feature exists within a convertible note payable that Zurvita issued on October 9, 2009. The Company has determined the conversion feature to be a derivative instrument and has recorded it at fair value. We recorded an unrealized loss from the adjustment to fair value on the conversion feature for the three and six months ended June 30, 2010 of approximately $426 thousand and $400 thousand, respectively. No share conversion feature existed at June 30, 2009. This loss is a non-cash item not impacting operating cash flows or results of operations. See
Note 5– Assets and Liabilities Measured at Fair Value
to the financial statements contained elsewhere in this report for additional information with respect to the calculation of change in fair value of warrants for the three months ended June 30, 2010.
Gain on change in fair value of marketable securities
The Company’s marketable securities consist of non-registered common stock. The Company fair values these securities on a recurring basis. The Company recorded an unrealized gain of $400 thousand for the three and six months ended June 30, 2010, respectively. No marketable securities existed during the three and six months ended June 30, 2009. This gain is a non-cash item not impacting operating cash flows or results of operations. See
Note 5– Assets and Liabilities Measured at Fair Value,
to financial statements contained within Item 1 of Part 1 of this Form 10Q for additional information with respect to the determination of fair value.
Interest expense
Interest expense for the three and six months ended June 30, 2010 was approximately $183 thousand and $362 thousand, respectively, as compared to approximately $74 thousand and $155 thousand for the same period in 2009. Interest expense increased $108 thousand and $208 thousand, respectively, as a result of additional notes payable issued in the principal amount of approximately $2.5 million.
Income taxes:
For the three and six months ended June 30, 2010, the Company estimated approximately $23 thousand in Texas Franchise Tax, respectively, respectively. For the three and six months June 30, 2009 the Company had no provision for income taxes. The Company realized no tax benefit from the deferred tax asset resulting from net operating loss carryforwards as the deferred tax asset has been fully reserved.
Net (loss) income:
The Company’s net loss amounted to approximately $7 million and $8.4 million for the three and six months ended June 30, 2010, as compared to a net loss of approximately $905 thousand and net income of approximately $951 thousand for the three and six months ended in 2009. The approximate $6.1 million and $9.3 million overall increase in net loss for the three and six months ended June 30, 2010, respectively, is attributable to a reduction in the gains recognized from the fair valuing of the Company’s warrants which was partially offset by successful cost reduction and containment strategies employed over the past six months
Net (loss) attributed to non-controlling interest in Zurvita Holdings, Inc.:
Amacore owns 65.14% of Zurvita. Therefore, net loss attributed to the non-controlling interest in Zurvita represents 34.86% of Zurvita’s net loss. Zurvita’s net loss for the three months ended June 30, 2010 was $5.2 million of which $3.4 million represents Amacore’s portion and $1.8 million represents the non-controlling interest’s portion of Zurvita’s net loss. Zurvita’s net loss for the six months ended June 30, 2010 was $6.4 million of which $4.2 million represents Amacore’s portion and $2.2 million represents the non-controlling interest’s portion of Zurvita’s net loss. Amacore’s portion is recognized within the financial statement caption “Net loss attributed to The Amacore Group, Inc.” of the consolidated Statement of Operations.
Net (loss) income attributed to The Amacore Group, Inc.:
After reducing consolidated net loss by the amount allocated to the non-controlling interest in Zurvita, the net loss attributed to The Amacore Group, Inc. before preferred stock dividends was approximately $5.2 million and $6.2 million for the three and six months ended June 30, 2010, respectively, as compared to approximately $905 thousand loss and $951 gain for the three and six months ended June 30, 2009, respectively. The increase in net loss of approximately $4.3 million and $7.1 million between the periods is attributable to Amacore’s reduction of ownership of Zurvita from 100% to 65.14% offset by the increase in loses recognized on the change in fair value of the Company’s warrants. During the three and six months ended June 30, 2009, Zurvita was a wholly-owned subsidiary and 100% of its net loss was included within consolidated net loss and net loss attributable to The Amacore Group, Inc.
Preferred stock dividends:
Preferred stock dividends amounted to approximately $645 thousand and $1.3 million for the three and six months ended June 30, 2010, respectively, as compared to $522 thousand and $970 thousand for the same periods in 2009. An additional 6 million shares of preferred stock has been issued since June 30, 2009 which accounted for an additional $279 thousand of preferred stock dividends accrued.
Net (loss) income attributed to The Amacore Group, Inc. available to common stockholders:
After the effect of allocating to the non-controlling interest its portion of Zurvita’s net loss and after the effects of income taxes and preferred stock dividends, the net loss attributed to The Amacore Group, Inc. common stockholders was approximately $5.9 million and $7.4 million for the three and six months ended June 30, 2010 as compared to a net loss of approximately $1.4 million and $19 thousand for the three and six months ended June 30, 2009. The increase of $4.4 million and $7.4 million for the three and six months ended June 30, 2010 is attributable to fewer gains recognized on fair valuing the Company’s warrants.
Loss per common share:
Loss per common share amounted to $0.01 and $0.00 for the three and six months ended June 30, 2010 and June 30, 2009, respectively.
Segment Analysis
Lifeguard Division
|
|
|
For the Three Months
Ended
June 30,
|
|
|
For the Six Months
Ended
June 30,
|
|
|
|
|
2010
|
|
|
2009
|
|
|
2010
|
|
|
2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
1,597,300
|
|
|
$
|
5,758,323
|
|
|
$
|
5,480,074
|
|
|
$
|
11,475,111
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of Sales
|
|
|
(1,263,116
|
)
|
|
|
(4,352,496
|
)
|
|
|
(4,104,435
|
)
|
|
|
(8,742,247
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit
|
|
|
334,184
|
|
|
|
1,405,827
|
|
|
|
1,375,639
|
|
|
|
2,732,864
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
|
|
(853,304
|
)
|
|
|
(1,608,785
|
)
|
|
|
(1,929,477
|
)
|
|
|
(3,364,107
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Income (Expense)
|
|
|
29,211
|
|
|
|
(9,768
|
)
|
|
|
48,558
|
|
|
|
(15,887
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss before Taxes
|
|
$
|
(489,909
|
)
|
|
$
|
(212,726
|
)
|
|
$
|
(505,280
|
)
|
|
$
|
(647,130
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Taxes
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss
|
|
$
|
(489,909
|
)
|
|
$
|
(212,726
|
)
|
|
$
|
(505,280
|
)
|
|
$
|
(647,130
|
)
|
LifeGuard’s revenue was approximately $1.6 million and $5.5 million for the three and six months ended June 30, 2010, respectively, compared to $5.8 million and $11.5 million for the three and six months ended June 30, 2009, respectively. The decrease in revenue is attributable to DirectMedical’s and CASA’s termination of a servicing agreement specific to DirectMedical products. Revenue for future periods is expected to be lower as this division is focusing on servicing its remaining members who were previously sold a non-DirectMedical insurance and/or lifestyle membership product. The division will also continue to provide customer support, membership billing, claims administration and fulfillment for its residual members and the members of other reporting units.
Cost of sales decreased approximately $3.1 million and $4.6 million for the three and six months ended June 30, 2010 as compared to the same period in 2009. The cost of sales decrease is a direct result of decreased revenue. Operating expenses decreased approximately $755 thousand and $1.4 million for the three and six months ended June 30, 2010 compared to the same period in 2009. With net loss increasing $277 thousand for the three months ended June 30, 2010 and decreasing $142 thousand for the six months ended June 30, 2010, as compared to the same period in 2009. The overall decrease is a result of the Company’s cost reduction and containment strategies employed over the past year.
USHBG Division
|
|
|
For the Three Months
Ended
June 30,
|
|
|
For the Six Months
Ended
June 30,
|
|
|
|
|
2010
|
|
|
2009
|
|
|
2010
|
|
|
2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
547,666
|
|
|
$
|
1,014,111
|
|
|
$
|
1,267,091
|
|
|
$
|
2,282,022
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of Sales
|
|
|
(259,306
|
)
|
|
|
(348,908
|
)
|
|
|
(596,650
|
)
|
|
|
(694,712
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit
|
|
|
288,360
|
|
|
|
665,203
|
|
|
|
670,441
|
|
|
|
1,587,310
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
|
|
(804,869
|
)
|
|
|
(945,951
|
)
|
|
|
(1,650,042
|
)
|
|
|
(2,114,460
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expense
|
|
|
-
|
|
|
|
-
|
|
|
|
(341
|
)
|
|
|
(127,146
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss before Taxes
|
|
$
|
(516,509
|
)
|
|
$
|
(280,748
|
)
|
|
$
|
(979,942
|
)
|
|
$
|
(654,296
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Taxes
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss
|
|
$
|
(516,509
|
)
|
|
$
|
(280,748
|
)
|
|
$
|
(979,942
|
)
|
|
$
|
(654,296
|
)
|
USHBG revenues decreased to $548 thousand and $1.3 million for the three and six months ended June 30, 2010 as compared to $1.0 million and $2.3 million for the three and six months ended June 30, 2010. The decrease is mainly due to the February 2010 cancellation of a marketing agreement between USHBG and DirectMedical. USHBG is no longer selling nor is required to exclusively sell DirectMedical’s suite of limited medical products. DirectMedical has declined paying USHBG commissions on the existing block of business that USHBG generated for DirectMedical. These commissions were paid to USHBG while the marketing agreement was in effect and were expected to be paid indefinitely in the event of contract termination.
Operating expenses decreased $141 thousand and $464 thousand for the three and six months ended June 30, 2010 as compared to prior year as a result of general operational cost reduction strategies and less lead purchasing due to lead management strategies employed to effectively and efficiently reduce overall customer acquisistion costs.
In addition, on June 9, 2010, the Company received notification from US Life it was terminating its insurance contracts in the broader marketplace, including those in place with the Company with regard to limited medical insurance, effective October 1, 2010 in accordance with the terms of the its contract with the Company. The Company has accepted the termination and is working with US Life on a transition program. The Company is working to develop relationships with alternate underwriters for its limited medical benefit programs. Revenue generated from any future limited medical sales is expected to be recognized within The Amacore Group, Inc. and Amacore Direct Marketing subsidiaries.
On July 9, 2010, the Company shut down USHBG. Factors that led to this decision were the continued operating losses of the division and the increased operating cash requirements of the division due to recent contract terminations. Except for USHBG’s president, all employees and all independent sales agents have been terminated. The Company has made severance payments to such employees and agents of approximately $60 thousand and is currently negotiating the termination and severance for USHBG’s president. The division recognized a loss of approximately $431 thousand on the disposal of its property, plant and equipment. This division will neither generate revenue nor incur operating expenses in future periods.
Zurvita Division
|
|
|
For the Three Months
Ended
June 30,
|
|
|
For the Six Months
Ended
June 30,
|
|
|
|
|
2010
|
|
|
2009
|
|
|
2010
|
|
|
2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
1,582,757
|
|
|
$
|
1,211,835
|
|
|
$
|
3,329,762
|
|
|
$
|
2,344,974
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of Sales
|
|
|
(1,026,494
|
)
|
|
|
(923,906
|
)
|
|
|
(2,169,211
|
)
|
|
|
(1,672,394
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit (Loss)
|
|
|
556,263
|
|
|
|
287,929
|
|
|
|
1,160,551
|
|
|
|
672,580
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
|
|
(1,448,349
|
)
|
|
|
(1,647,349
|
)
|
|
|
(3,158,756
|
)
|
|
|
(3,284,680
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Income
|
|
|
(4,223,977
|
)
|
|
|
-
|
|
|
|
(4,325,056
|
)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss before Taxes
|
|
$
|
(5,116,063
|
)
|
|
$
|
(1,359,420
|
)
|
|
$
|
(6,323,261
|
)
|
|
$
|
(2,612,100
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Taxes
|
|
|
23,308
|
|
|
|
-
|
|
|
|
23,308
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss
|
|
$
|
(5,139,371
|
)
|
|
$
|
(1,359,420
|
)
|
|
$
|
(6,346,569
|
)
|
|
$
|
(2,612,100
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended June 30, 2010 and 2009, Zurvita’s revenues were approximately $1.6 million and $1.2 million, respectively, an approximate increase of $400 thousand. Revenue primarily consisted of administrative websites, advertising sales, marketing fees, and membership product sales in the amounts of $545 million, $365 thousand, $382 thousand and $181 thousand, respectively, for the three months ended June 30, 2010 as compared to $202 thousand, $0, $675 thousand and $436 thousand, respectively, for the three months ended June 30, 2009. The increase in total revenue as well as individual components of revenue is a direct result of growth in the division’s network sales representatives to 6,510 as of June 30, 2010 compared to 3,138 as of June 30, 2009. The division was able to attract and retain more representatives as a result of greater product offering as of June 30, 2010 as compared to June 30, 2009.
For the six months ended June 30, 2010 and 2009, Zurvita’s revenues were approximately $3.3 million and $2.3 million, respectively, an approximately increase of $1.0 million. Revenue primarily consisted of administrative websites, advertising sales, marketing fees, and membership product sales in the amounts of $1.1 million, $670 thousand, $954 thousand and $384 thousand, respectively, for the six months ended June 30, 2010 as compared to $404 thousand, $0, $873 thousand and $875 thousand, respectively, for the six months ended June 30, 2009. The increase in total revenue is a direct result of the growth in the division’s network sales representatives as a result of greater product offerings as of June 30, 2010 as compared to June 30, 2009.
Cost of sales for the three months ended June 30, 2010 increased by approximately $103 thousand to $1.1 million over the same prior year period. Costs of sales include sales commissions paid to marketing representatives and the benefit and product cost associated with the products and services sold. For the three months ended June 30, 2010, these costs were approximately $644 thousand and $382 thousand, respectively, as compared to $753 thousand and $171 thousand, for the three months ended June 30, 2009, respectively. The increase in cost of sales is attributed to the increase in revenues as each product sold generates sales commissions and contains a product cost. However, cost of sales as a percentage of revenue has decreased from 76% to 65% for the three month period ended June 30, 2010 as compared to the same prior year period. In order to attract and retain marketing representatives while the division was being structured and products developed, non-traditional means of sales compensation were employed during 2009 which resulted in a higher percentage of commission paid relative to revenue recognized. During 2010, the division had a greater product offering and larger marketing representative base thereby reducing the need for non-traditional compensation methods.
Cost of sales for the six months ended June 30, 2010 increased by approximately $497 thousand to $2.2 million over the same prior year period. For the six months ended June 30, 2010, sales commissions and benefit and product costs were approximately $1.4 million and $772 thousand, respectively, as compared to $1.3 million and $331 thousand, for the six months ended June 30, 2009, respectively. The increase in cost of sales is attributed to the increase in revenues as each product sold generates sales commissions and contains a product cost. However, cost of sales as a percentage of revenue has decreased from 71% to 65% for the six month period ended June 30, 2010 as compared to the same prior year period. In order to attract and retain marketing representatives while the division was being structured and products developed, non-traditional means of sales compensation were employed during 2009 which resulted in a higher percentage of commission paid relative to revenue recognized. During 2010, the division had a greater product offering and larger marketing representative base thereby reducing the need for non-traditional compensation methods.
Operating expenses and net loss were approximately $1.5 million and $5.1 million, respectively, for the three months ended June 30, 2010 as compared to operating expenses and net loss of $1.6 million and $1.4 million, respectively, for the same prior year period. Operating expenses and net loss were approximately $3.2 million and $6.3 million, respectively, for the six months ended June 30, 2010, as compared to operating expenses and net loss of $3.3 million and $2.6 million, respectively, for the same prior year periods. The decrease in operating expenses is a result of the Company’s cost reduction and containment strategies, and the increase in net loss is due to significant unrealized losses resulting from fair valuing Zurvita’s liability warrants.
JRM Division
|
|
|
For the Three Months
Ended
June 30,
|
|
|
For the Six Months
Ended
June 30,
|
|
|
|
|
2010
|
|
|
2009
|
|
|
2010
|
|
|
2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
37,978
|
|
|
$
|
37,210
|
|
|
$
|
104,116
|
|
|
$
|
91,837
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of Sales
|
|
|
-
|
|
|
|
(1,930
|
)
|
|
|
(3,449
|
)
|
|
|
(1,930
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit
|
|
|
37,978
|
|
|
|
35,280
|
|
|
|
100,667
|
|
|
|
89,907
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
|
|
(142,373
|
)
|
|
|
(152,633
|
)
|
|
|
(329,421
|
)
|
|
|
(351,625
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expense
|
|
|
(8,071
|
)
|
|
|
(9,125
|
)
|
|
|
(15,961
|
)
|
|
|
(16,273
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss before Taxes
|
|
$
|
(112,466
|
)
|
|
$
|
(126,478
|
)
|
|
$
|
(244,715
|
)
|
|
$
|
(277,991
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Taxes
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss
|
|
$
|
(112,466
|
)
|
|
$
|
(126,478
|
)
|
|
$
|
(244,715
|
)
|
|
$
|
(277,991
|
)
|
After continued revenue declines, the JRM division shifted its sales effort in the second quarter of 2009 to an agent distribution network model and reduced its focus on call center services while further shifting its resources to market other insurance related products such as final expense, dental and critical illness life. These products were being sold in the voluntary employee benefits market, through small employer groups and through agent and broker networks.
Effective March 1, 2010, the Company halted all JRM’s sales call center operations which historically telemarketed products as well as recruited agents for the division. This decision was made based on the lack of substantial revenue growth and the incurrence of several years of substantial net operating losses.. This division will continue to realize residual commission revenue from previously sold insurance plans and will incur limited operating expenses to facilitate the collection of such revenue as well as to provide minimal resources to the Senior Vice Presidents of JRM who will be focusing on recruiting agents and other direct response marketers to sell the products of other reporting units. As a result, revenue and expenses are expected to decrease in future periods.
Corporate and Other
|
|
|
For the Three Months
Ended
June 30,
|
|
|
For the Six Months
Ended
June 30,
|
|
|
|
|
2010
|
|
|
2009
|
|
|
2010
|
|
|
2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
903,900
|
|
|
$
|
222,418
|
|
|
$
|
1,278,309
|
|
|
$
|
369,229
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of Sales
|
|
|
(463,389
|
)
|
|
|
(50,592
|
)
|
|
|
(602,142
|
)
|
|
|
(120,490
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit
|
|
|
440,511
|
|
|
|
171,826
|
|
|
|
676,167
|
|
|
|
248,739
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
|
|
(1,506,821
|
)
|
|
|
(3,204,103
|
)
|
|
|
(3,163,954
|
)
|
|
|
(5,908,570
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Income
|
|
|
293,084
|
|
|
|
4,106,373
|
|
|
|
2,173,907
|
|
|
|
10,802,494
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income before Taxes
|
|
$
|
(773,226
|
)
|
|
$
|
1,074,096
|
|
|
$
|
(313,880
|
)
|
|
$
|
5,142,663
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Taxes
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
$
|
(773,226
|
)
|
|
$
|
1,074,096
|
|
|
$
|
(313,880
|
)
|
|
$
|
5,142,663
|
|
For the three months ended June 30, 2010, revenues increased $681 thousand to $904 thousand as compared to same period in 2009. For the six months ended revenue increased $909 thousand to $1.3 million as compared to same period in 2009. The increase in revenue is a result of this division not only offering executive managerial support and providing financial resources to the Company’s various divisions, but has begun selling various insurance and lifestyle membership products as a result of the various contract terminations of LifeGuard and USHBG. As a result of this shift in operations which has resulted in an increase in revenue, costs of sales have also increased to $463 thousand and $602 thousand for the three and six months ended June 30, 2010, respectively, as compared to $51 thousand and $120 thousand for the three and six months ended June 30, 2009, respectively.
Operating expenses were approximately $1.5 million and $3.2 million, respectively, for the three and six months ended June 30, 2010 as compared to operating expenses of $3.2 million and $5.9 million for the same prior year period. Operating expenses decreased $1.7 million and $2.7 million for the three and six months ended June 30, 2010, respectively, as compared to same prior year periods. A significant legal settlement in the amount of $1.2 million was accrued as of June 30, 2009 and accounts for the majority of the decrease between periods. The remaining decrease of $500 thousand for the three months ended June 30, 2010, after considering the $1.2 million legal settlement, is due to payroll and consulting expenses decreasing approximately $483 thousand. For the six months ended June 30, 2010, the remaining decrease of $1.5 million, after considering the $1.2 million legal settlement, is due to payroll and consulting expenses decreasing approximately $974 thousand and a reduction in legal and accounting fees of approximately $693 thousand.
Other income consists of the change in the fair value of the division’s warrants accounted for as liabilities. At each reporting period, the warrants are measured at fair value and any resulting gain or loss is recognized as other income or expense. A significant input for determining fair value is the market price of the Amacore’s common stock. The decrease in the gain on Amacore’s warrants is attributable to the market price used in fair valuing the warrants decreasing to $0.05 from $0.12 as of June 30, 2009 and December 31, 2008, respectively, which resulted in an approximately $10.8 million gain, while the fair value of the warrants decreased to $0.003 from $0.03 as of June 30, 2010 and December 31, 2009, respectively, resulting in only a $2.3million gain. These gains are non-cash transactions and do not impact cash flows from operations.
Net income or net loss for this division is driven by the level of the division’s operating expenses and market conditions affecting the reoccurring valuations of the division’s liability warrants. Net loss was approximately $773 thousand and $314 thousand for the three and six months ended June 30, 2010, respectively, as compared to net income of $1.1 million and $5.1 million for the three and six months ended June 30, 2009, respectively. The decreased in net income of approximately $1.8 million and $5.5 million for the three and six months ended June 30, 2010, respectively, as compared to same prior year period is a result of less other income recognized on the valuation of the division’s liability warrants.
Off Balance Sheet Arrangements
We do not have any off balance sheet arrangements as of June 30, 2010.
Liquidity and Capital Resources
The following table compares our cash flows for the six months ended June 30, 2010 and 2009.
|
|
|
June 30, 2010
|
|
|
June 30, 2009
|
|
|
|
|
|
|
|
|
|
|
Net cash used in operating activities
|
|
$
|
(4,786,374
|
)
|
|
$
|
(8,343,040
|
)
|
|
Net cash used in investing activities
|
|
|
(34,824
|
)
|
|
|
(257,402
|
)
|
|
Net cash provided by financing activities
|
|
|
2,994,286
|
|
|
|
11,038,128
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (decrease) increase in cash
|
|
$
|
(1,826,912
|
)
|
|
$
|
2,437,686
|
|
Future minimum rental payments required under the Company’s operating leases that have initial or remaining non-cancelable lease terms in excess of one year on a fiscal year basis are as follows:
|
Current
|
|
$
|
543,200
|
|
|
2012
|
|
|
294,487
|
|
|
2013
|
|
|
148,038
|
|
|
2014
|
|
|
143,295
|
|
|
2015
|
|
|
122,385
|
|
|
Thereafter
|
|
|
-
|
|
|
|
|
$
|
1,251,405
|
|
Future minimum payments under capital lease obligations on a fiscal year basis are as follows (1):
|
Current
|
|
$
|
90,461
|
|
|
2011
|
|
|
87,391
|
|
|
2012
|
|
|
72,038
|
|
|
2013
|
|
|
36,019
|
|
|
2014
|
|
|
-
|
|
|
|
|
$
|
285,909
|
|
(1) Payments include interest
Funds from operations are the anticipated source to fulfill these commitments.
Since its inception, the Company has met its capital needs principally through sales of its equity and debt securities, including sales of common stock upon the exercise of outstanding warrants. We have used the proceeds from the exercise of warrants and our other sales of securities to pay virtually all of the costs and expenses we have incurred over the past 12 years. These costs and expenses included operating expenses, such as salary expenses, professional fees, rent expenses and other general and administrative expenses discussed above, and the costs of sales discussed above to the extent such costs of sales exceeded our revenue. In addition, while the majority of the consideration we paid in our recent acquisitions consisted of the Company’s Class A common stock, cash consideration was also paid as part of the purchase price.
We believe that without significant equity and debt investment from internal and external sources, the Company will not be able to sustain its current planned operations for the next 12 months. During 2010, Zurvita raised $3.3 million in equity funding from its preferred stock shareholder. In order to raise capital, the Company may sell additional equity or convertible debt securities which would result in additional dilution to our stockholders. The issuance of additional debt would result in increased expenses and could subject us to covenants that may have the effect of restricting our operations. We can provide no assurance that additional financing will be available in an amount or on terms acceptable to us, if at all. If we are unable to obtain additional funds when they are needed or if such funds cannot be obtained on terms favorable to us, we may be unable to execute upon our business plan or pay our costs and expenses as they are incurred, which could have a material adverse effect on our business, financial condition and results of operations.
Currently, the Company does not maintain a line of credit or term loan with any commercial bank or other financial institution. The Company has approximately $2.5 million of outstanding notes payable as of June 30, 2010.
The Company’s commitments and contingencies will either utilize future operating cash flow or require the sale of debt or equity securities to fulfill the commitments.
Item 3. Quantitative and Qualitative Disclosures About Market Risk
Not applicable
Item 4. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
Our management, with the participation of our principal executive and principal financial officer, evaluated the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) as of the end of the period covered by this Quarterly Report on Form 10-Q. Based on this evaluation, our principal executive and principal financial officer concluded that our disclosure controls and procedures are ineffective to ensure that information we are required to disclose in reports that we file or submit under the Exchange Act (i) is recorded, processed, summarized and reported within the time periods specified in SEC rules and forms, and (ii) is accumulated and communicated to our management, including our principal executive and principal financial officers, as appropriate to allow timely decisions regarding required disclosure. Presently, our disclosure controls and procedures are not designed adequately to provide reasonable assurance that such information is accumulated and communicated to our management. This conclusion was based on the material weaknesses identified with regard to internal controls over financial reporting, as described in the Company’s Annual Report for the year ended December 31, 2009.
There was no change in our internal control over financial reporting that occurred during the quarter covered by this Quarterly Report on Form 10-Q that materially affected, or is reasonably likely to materially affect, our control over financial reporting.
PART II - OTHER INFORMATION
Item 1. Legal Proceedings
Ty Bruggemann, Paul Johnson, Thomas Welch, Rocky Williams, Richard Burton, and Kim Fleischer v. The Amacore Group, Inc., Jay Shafer, Shad Stastney, Chris Phillips, Clark A. Marcus, Giuseppe Crisafi, Guy Norberg, Jerry Katzman, Vicis Capital, LLC, and John Doe 1-100
; In the United States District Court, Middle District of Florida; Case No. 2:09-cv-02562-JSM-MAP. In April, 2009, Amacore initiated
The Amacore Group, Inc. v. Ty Bruggemann, Thomas Welch, Paul Johnson, Lifeguard Benefit Services, Inc., Consumer Assistance Services Association, Direct Medical Network Solutions, Inc.
; In the United States District Court, Middle District of Florida, Tampa Division; Case No. 8:09-cv-00748-JSM-TGW (the “Florida Litigation”) against the named individuals and companies asserting fraud in the inducement with respect to an October 12, 2007, Agreement of Plan and Merger between Amacore Group, Inc. (“Amacore”), LBS Acquisition Corp., and Lifeguard Benefit Services, Inc. (“Lifeguard”) (“Agreement”). Alternatively, Amacore initiated this litigation to dispute or modify certain adjustments that were to be made on or about April 12, 2009, pursuant to the terms of the Agreement. Amacore asserted causes of action against the defendants including fraud in the inducement, negligent misrepresentation, conspiracy to commit fraud, breach of contract, theft and conversion, unjust enrichment, and a demand for an accounting. In September 2009, despite knowledge of the pending Florida Litigation, the above named plaintiffs initiated the New Jersey Litigation against Amacore and other named individuals and companies for allegations arising from the same transaction or occurrence giving rise to the Florida Litigation described below. Plaintiffs asserted claims against the defendants for fraud in the inducement, common law fraud, breach of fiduciary duties, breach of contract, unjust enrichment, breach of covenant of good faith and fair dealing, New Jersey consumer fraud statute, conversion, declaratory judgment, and sought to pierce the corporate veil, all arising from disputes between the parties regarding the Agreement of Plan and Merger between Amacore Group, Inc., LBS Acquisition Corp., and Lifeguard Benefit Services, Inc. dated on or about October 12, 2007. Amacore and the individually named defendants who are or were officers or directors of Amacore responded by filing a motion to dismiss based upon jurisdictional and other grounds. On December 16, 2009 the District Court of New Jersey granted Amacore’s motion to transfer the case to the District Court of the Middle District of Florida. In response to a motion to consolidate, the District Court of the Middle District of Florida designated New Jersey Litigation as the surviving case. The Florida Litigation was stricken by the Court on March 4, 2010, because the matter described below was substantially similar to the transferred New Jersey Litigation and pending in the same court. Amacore was granted leave to assert its counterclaim in the above referenced matter to preserve its claims. Amacore has asserted its counterclaim in the below referenced matter to preserve its claims. Amacore has not yet answered the complaint. In July 2010, the District Court of the Middle District of Florida granted in part and denied in part motions to dismiss various counts against Amacore and other named defendants originally filed in New Jersey. Plaintiffs have propounded discovery on Defendant Amacore. Amacore will vigorously defend against all of the allegations and will assert a counterclaim against Plaintiffs.
Caroline McDonald v. The Amacore Group, Inc.,
Superior Court of New Jersey, Union County, Case No. UNN-L-790-09; United States District Court, District of New Jersey, Case. No. 2:09-cv-01608-SDW-MCA;
on March 10, 2009, Caroline McDonald, a former employee, filed a Civil Action alleging that Amacore had breached her Employment Agreement by wrongfully terminating her shortly after she commenced her employment in May, 2007. Subsequently, the Court transferred the Civil Action to the District Court. Liability in this matter is disputed. Discovery has not yet begun. Amacore will vigorously defend against all of the allegations and plans to assert a counterclaim against Plaintiff.
As of June 30, 2010, Amacore was involved in various additional lawsuits, legal proceedings, claims or disputes arising in the normal course of business. The outcome of such claims cannot be determined at this time. Management does not believe that the ultimate outcome of these matters will have a material impact on the Company’s operations or cash flows.
Item 1a. Risk Factors
Not applicable.
Item 2. Unregistered Sales of Equity and Use of Proceeds
Not applicable.
Item 3. Defaults Upon Senior Securities
Not applicable.
Item 4. Reserved.
Item 5. Other Information.
None
Item 6. Exhibits
|
|
|
|
1.02
|
Termination of a Material Definitive Agreement dated June 14, 2010 (incorporated to the Company’s Form S-8 with the Securities and Exchange Commission on July 2, 2010)
|
|
|
|
|
8.01
|
Other Events dated July 9, 2010 (incorporated to the Company’s Form S-8 with the Securities and Exchange Commission on July 21, 2010)
|
|
|
|
|
31.1
|
Certification of Chief Executive Officer pursuant to Section 13(a) or 15(d) of the Securities Exchange Act of 1934 as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
|
|
|
31.2
|
Certification of Chief Financial Officer pursuant to Section 13(a) or 15(d) of the Securities Exchange Act of 1934 as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
|
|
|
32.1
|
Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes Oxley Act of 2002
|
SIGNATURES
In accordance with Section 13 or 15(d) of the Securities Exchange Act of 1934, the Company has caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
|
Dated
:
August 16, 2010
|
/s/
Jay Shafer
|
|
|
Jay Shafer
|
|
|
Chief Executive Officer
|
|
|
|
|
|
|
|
Dated
:
August 16, 2010
|
/s/
Scott Smith
|
|
|
Scott Smith
|
|
|
Interim Chief Financial Officer
|
|
|
|
|
|
|
|
Dated
:
August 16, 2010
|
/s/
Jason Post
|
|
|
Jason Post
|
|
|
Principal Accounting Officer
|
Amacore (CE) (USOTC:ACGI)
Gráfica de Acción Histórica
De May 2024 a Jun 2024
Amacore (CE) (USOTC:ACGI)
Gráfica de Acción Histórica
De Jun 2023 a Jun 2024
