Attached files

file filename
EX-31.1 - EXHIBIT 31.1 - CYNERGISTEK, INCex311.htm
EX-31.2 - EXHIBIT 31.2 - CYNERGISTEK, INCex312.htm
EX-32.1 - EXHIBIT 32.1 - CYNERGISTEK, INCex321.htm


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
__________________

FORM 10-Q
__________________

          (Mark One)
[X]           QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2010


[   ]           TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from _______ to _______

Commission file number 000-27507
__________________

AUXILIO, INC.
(Exact name of registrant as specified in its charter)
__________________
 
   
Nevada
88-0350448
(State or other jurisdiction of
incorporation or organization)
(I.R.S. Employer
Identification No.)

26300 La Alameda, Suite 100
Mission Viejo, California  92691
(Address of principal executive offices, zip code)

(949) 614-0700
(Registrant’s telephone number, including area code)
__________________

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.  Yes þ No o.

Indicated by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Date File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes o No o.

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer     o     Accelerated filer     o     Non-accelerated filer     o     Smaller reporting company     þ

Indicate by check mark whether the registrant is a shell company (as defined by Section 12b-2 of the Exchange Act).   Yes o No þ.

The number of shares of the issuer's common stock, $0.001 par value, outstanding as of November 12, 2010 was 19,336,651.
 

 
 

 

AUXILIO, INC.
FORM 10-Q

 
       
 
       
   
       
   
       
   
       
   
       
   
       
 
       
 
       
 
       
 
       
 
       




ITEM 1.
FINANCIAL STATEMENTS.

AUXILIO, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
   
   
   
SEPTEMBER 30, 2010
   
DECEMBER 31, 2009
 
   
(unaudited)
       
   
ASSETS
 
Current assets:
           
Cash and cash equivalents
  $ 1,305,478     $ 1,781,586  
Accounts receivable, net
    1,723,523       1,397,598  
Supplies
    492,803       537,170  
Prepaid and other current assets
    176,698       93,246  
Total current assets
    3,698,502       3,809,600  
                 
Property and equipment, net
    224,683       277,704  
Deposits
    28,013       43,792  
Goodwill
    1,517,017       1,517,017  
Total assets
  $ 5,468,215     $ 5,648,113  
                 
LIABILITIES AND STOCKHOLDERS' EQUITY
 
                 
Current liabilities:
               
Accounts payable and accrued expenses
  $ 1,213,383     $ 1,246,880  
Accrued compensation and benefits
    475,774       554,702  
Deferred revenue
    280,397       349,271  
Current portion of capital lease obligations
    27,165       3,835  
Total current liabilities
    1,996,719       2,154,688  
                 
Capital lease obligations, noncurrent
    59,744       17,537  
                 
Commitments and contingencies
    -       -  
                 
Stockholders' equity:
               
Common stock, par value at $0.001, 33,333,333 shares authorized, 19,336,651 and 19,040,401 shares issued and outstanding at September 30, 2010 and December 31, 2009, respectively
    19,338       19,042  
Additional paid-in capital
    20,264,969       19,803,021  
Accumulated deficit
    (16,872,555 )     (16,346,175 )
Total stockholders' equity
    3,411,752       3,475,888  
Total liabilities and stockholders’ equity
  $ 5,468,215     $ 5,648,113  

 
The accompanying notes are an integral part of these condensed consolidated financial statements.
 

 
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
   
   
Three Months
   
Nine Months
   
Ended September 30,
   
Ended September 30,
   
2010
   
2009
   
2010
   
2009
Revenues
  $ 3,970,654     $ 4,600,021     $ 11,257,127     $ 12,181,532  
Cost of revenues
    3,135,217       3,060,229       8,588,800       8,961,860  
                                 
Gross profit
    835,437       1,539,792       2,668,327       3,219,672  
                                 
Operating expenses:
                               
Sales and marketing
    378,654       385,959       1,015,921       1,012,340  
General and administrative expenses
    633,744       886,649       2,173,041       2,074,776  
                                 
Total operating expenses
    1,012,398       1,272,608       3,188,962       3,087,116  
                                 
Income (loss) from operations
    (176,961 )     267,184       (520,635 )     132,556  
                                 
Other income (expense):
                               
Interest expense
    (2,384 )     (425 )     (3,949 )     (96,271 )
Interest income
    456       50       604       1,604  
Gain on sale of fixed assets
    -       -       -       1,860  
                                 
Total other income (expense)
    (1,928 )     (375 )     (3,345 )     (92,807 )
                                 
Income (loss) before provision for income taxes
    (178,889 )     266,809       (523,980 )     39,749  
                                 
Income tax expense
    -       -       (2,400 )     (2,400 )
                                 
Net income (loss)
  $ (178,889 )   $ 266,809     $ (526,380 )   $ 37,349  
                                 
Net income (loss) per share:
                               
Basic
  $ (.01 )   $ .01     $ (.03 )   $ .00  
Diluted
  $ (.01 )   $ .01     $ (.03 )   $ .00  
                                 
Number of weighted average shares:
                               
Basic
    19,278,595       19,040,401       19,189,188       18,414,320  
Diluted
    19,278,595       19,040,401       19,189,188       18,414,320  

 
The accompanying notes are an integral part of these condensed consolidated financial statements.
 
 
 
 
CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
NINE MONTHS ENDED SEPTEMBER 30, 2010
(UNAUDITED)
   
                               
               
Additional
         
Total
 
   
Common Stock
   
Paid-in
   
Accumulated
   
Stockholders'
 
   
Shares
   
Amount
   
Capital
   
Deficit
   
Equity
 
Balance at December 31, 2009
    19,040,401     $ 19,042     $ 19,803,021     $ (16,346,175 )   $ 3,475,888  
Common stock issued through exercise of options and warrants
    296,250       296       161,154       -       161,450  
Stock compensation expense for options and warrants granted to employees and directors
    -       -       210,633       -       210,633  
Fair value of warrants issued for marketing services
    -       -       90,161       -       90,161  
Net loss
    -       -       -       (526,380 )     (526,380 )
Balance at September 30, 2010
    19,336,651     $ 19,338     $ 20,264,969     $ (16,872,555 )   $ 3,411,752  

 
The accompanying notes are an integral part of these condensed consolidated financial statements.

 

 
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
     
   
Nine Months Ended September 30,
   
2010
   
2009
Cash flows provided by (used for) operating activities:
         
Net income (loss)
  $ (526,380 )   $ 37,349  
Adjustments to reconcile net income (loss) to net cash
               
provided by (used for) operating activities:
               
Depreciation
    216,514       97,254  
Obsolete inventory
    -       15,956  
Stock compensation expense for warrants and options issued to employees and consultants
    210,633       388,736  
Fair value of warrants issued for marketing services
    90,161       76,807  
Interest expense related to amortization of warrants issued with loans
    -       23,412  
Interest expense related to amortization of loan acquisition costs
    -       44,431  
Changes in operating assets and liabilities:
               
Accounts receivable
    (325,925 )     2,525,685  
Supplies
    44,367       72,202  
Prepaid and other current assets
    (83,452 )     5,701  
Deposits
    15,779       -  
Accounts payable and accrued expenses
    (33,497 )     (1,713,531 )
Accrued compensation and benefits
    (78,928 )     (122,148 )
Deferred revenue
    (68,874 )     (108,852 )
Net cash provided by (used for) operating activities
    (539,602 )     1,343,002  
Cash flows used for investing activities:
               
Purchases of property and equipment
    (88,240 )     (292,816 )
Net cash used for investing activities
    (88,240 )     (292,816 )
Cash flows provided by (used for) financing activities:
               
Net proceeds from issuance of common stock
    161,450       765,001  
Payments on capital leases
    (9,716 )     (6,721 )
Payments on notes payable and long-term debt
    -       (1,332,000 )
Net cash provided by (used for) financing activities
    151,734       (573,720 )
Net increase (decrease) in cash and cash equivalents
    (476,108 )     476,466  
Cash and cash equivalents, beginning of period
    1,781,586       1,198,126  
Cash and cash equivalents, end of period
  $ 1,305,478     $ 1,674,592  
 
 
The accompanying notes are an integral part of these condensed consolidated financial statements.
 
 
 
 
AUXILIO, INC. AND SUBSIDIARIES
 
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
 
(UNAUDITED)
 
             
   
Nine Months Ended September 30,
 
   
2010
   
2009
 
  Supplemental disclosure of cash flow information:
           
             
Interest paid
  $ 3,949     $ 28,102  
                 
Income taxes paid
  $ -     $ 62,750  
 
Non cash investing and financing activity:
 
               
Property and equipment acquired by capital lease
  $ 75,253     $ -  
 
 
The accompanying notes are an integral part of these condensed consolidated financial statements.
 
 
NINE MONTHS ENDED SEPTEMBER 30, 2010 AND 2009
(UNAUDITED)
 
1.           BASIS OF PRESENTATION

The accompanying unaudited condensed consolidated financial statements of Auxilio, Inc. and its subsidiaries (“the Company”) have been prepared in accordance with U.S. Generally Accepted Accounting Principles (“GAAP”) for interim financial statements pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”).  Accordingly, these financial statements do not include all of the information and notes required by GAAP for complete financial statements.  These condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2009, as filed with the SEC on March 31, 2010.

The unaudited condensed consolidated financial statements included herein reflect all adjustments (which include only normal, recurring adjustments) that are, in the opinion of management, necessary to state fairly the financial position and results of operations of the Company as of and for the periods presented.  The results for such periods are not necessarily indicative of the results to be expected for the full year.

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the 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.  As a result, actual results could differ from those estimates.

The recent deterioration in the global credit markets, the financial services industry and the U.S. economy as a whole have been experiencing a period of substantial turmoil and uncertainty characterized by unprecedented intervention by the United States federal government and the failure, bankruptcy, or sale of various financial and other institutions. The impact of these events on our business and the severity of the current economic crisis is uncertain. It is possible that the current crisis in the global credit markets, the financial services industry and the U.S. economy may adversely affect our business, vendors and prospects.  As a result no assurances can be given as to the Company’s ability to increase its customer base.

The accompanying financial statements include the accounts of the Company and its wholly owned subsidiaries.  All intercompany balances and transactions have been eliminated.

The accompanying financial statements do not include a statement of comprehensive income because there were no items that would require adjustment of net income to comprehensive income during the reporting periods.

The Company has performed an evaluation of subsequent events through the date of filing these financial statements with the SEC.

2.           RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

In September 2009, the FASB issued authoritative guidance (ASU 2009-13) regarding multiple-deliverable revenue arrangements that address how to separate deliverables and how to measure and allocate consideration to one or more units of accounting. Specifically, the guidance requires that consideration be allocated among multiple deliverables based on relative selling prices. The guidance establishes a selling price hierarchy of (1) vendor-specific objective evidence, (2) third-party evidence and (3) estimated selling price. This guidance is effective for annual periods beginning after June 15, 2010, but may be early adopted as of the beginning of an annual period. The Company is currently evaluating the effect that this guidance will have on its consolidated financial position and results of operations.

From time to time, new accounting pronouncements are issued by the FASB that we adopt as of the specified effective date. Unless otherwise discussed in these financial statements and notes or in our financial statements and notes included in our Annual Report on Form 10-K for the year ended December 31, 2009, we believe the impact of any other recently issued standards that are not yet effective are either not applicable to us at this time or will not have a material impact on our consolidated financial statements upon adoption.

 

 
3.           OPTIONS AND WARRANTS

Below is a summary of Auxilio stock option and warrant activity during the nine month period ended September 30, 2010:
 
Options
 
Shares
   
Weighted Average Exercise Price
   
Weighted Average Remaining Term in Years
   
Aggregate
Intrinsic Value
 
Outstanding at December 31, 2009
    5,226,195     $ 1.02              
Granted
    542,000       1.07              
Exercised
    (27,500 )     0.56              
Cancelled
    (716,666 )     0.96              
Outstanding at September 30, 2010
    5,024,029     $ 1.03       6.86     $ 1,001,640  
Exercisable at September 30, 2010
    3,243,402     $ 1.09       5.77     $ 631,582  

Warrants
 
Shares
   
Weighted Average Exercise Price
   
Weighted Average Remaining Term in Years
   
Aggregate
Intrinsic Value
 
Outstanding at December 31, 2009
    3,981,871     $ 1.39              
Granted
    -       -              
Exercised
    (268,750 )     0.54              
Cancelled
    (187,913 )     2.79              
Outstanding at September 30, 2010
    3,525,208     $ 1.38       2.59     $ 401,150  
Exercisable at September 30, 2010
    1,850,208     $ 1.28       2.59     $ 401,150  

During the nine months ended September 30, 2010, the Company granted a total of 542,000 options to its employees and directors to purchase shares of the Company’s common stock at an exercise price range of $0.80 to $1.15 per share, which exercise price equals the fair value of the Company’s stock on the grant date.  The options have graded vesting annually over three years starting January 2010.  The fair value of the options was determined using the Black-Scholes option-pricing model.  The assumptions used to calculate the fair value are as follows: (i) risk-free interest rate of 0.12 to 0.21%; (ii) estimated volatility of 84.21 to 87.94%; (iii) dividend yield of 0.0%; and (iv) expected life of the options of three years.

In November 2008, the Company entered into a five year joint marketing agreement with Sodexo Operations, LLC, (“Sodexo”) to provide Auxilio’s document services to Sodexo’s healthcare customer base in the United States.  Sodexo will invest in sales and marketing resources and assist the Company with marketing their document services to Sodexo’s US healthcare customer base of more than 1,600 hospitals.  Under the terms of the agreement the Company provided Sodexo with warrants to purchase up to two million shares of the Company’s common stock at a price of $1.50 per share.  The first 150,000 warrants vested on June 2, 2009. The fair value of the warrant for the 150,000 shares vesting upon execution on June 2, 2009 was $76,807. This amount was recognized as a sales and marketing expense in June 2009. The Company accounts for equity based payments to non-employees in accordance with ASC Topic 505-50. As the warrant issued is more reliably measurable at fair value, the Company uses the fair value of the warrant to account for the transaction. The fair value of the warrant was determined using the Black-Scholes option-pricing model, with the following assumptions: (i) no expected dividends; (ii) a risk free interest rate of 0.20%; (iii) expected volatility of 85.07%; and (iv) an expected life of the warrants of three years. An additional 175,000 vested on July 13, 2010 upon the signing of a new customer contract. The fair value of the warrant for the 175,000 shares vesting with the signing of the new customer contract on July 13, 2010 was $90,161. This amount was recognized as a sales and marketing expense in July 2010. The fair value of the warrant was determined using the Black-Scholes option-pricing model, with the following assumptions: (i) no expected dividends; (ii) a risk free interest rate of 0.17%; (iii) expected volatility of 82.56%; and (iv) an expected life of the warrants of three years.  The balance of the warrants will vest in increments of between 75,000 and 500,000 shares dependent on the size and number of the new customer contracts that the Company enters into as a direct result of this agreement
 
For the three and nine months ended September 30, 2010 and 2009, stock-based compensation expense recognized in the statement of operations is as follows:

   
Three Months
   
Nine months
 
   
Ended September 30,
   
Ended September 30,
 
   
2010
   
2009
   
2010
   
2009
 
Cost of revenues
  $ 32,920     $ 23,042     $ 85,483     $ 73,773  
Sales and marketing
    10,199       17,097       6,224       51,339  
General and administrative expense
    36,799       190,539       118,926       263,624  
   Total stock based compensation expense
  $ 79,918     $ 230,678     $ 210,633     $ 388,736  
 
 
 
4.           NET INCOME (LOSS) PER SHARE
Basic net income (loss) per share is calculated using the weighted average number of shares of the Company’s common stock issued and outstanding during a certain period, and is calculated by dividing the net income (loss) by the weighted average number of shares of the Company’s common stock issued and outstanding during such period. Diluted net income (loss) per share is calculated using the weighted average number of common and potentially dilutive common shares outstanding during the period, using the as-if converted method for secured convertible notes, and the treasury stock method for options and warrants. Options and warrants were not included in the computation of diluted net income (loss) per share because inclusion would have been anti-dilutive.


The following table sets forth the computation of basic and diluted net income (loss) per share:

   
Three Months Ended September 30,
   
Nine Months Ended September 30,
   
2010
   
2009
   
2010
   
2009
 
Numerator:
                       
Net income (loss)
  $ (178,889 )   $ 266,809     $ (526,380 )   $ 37,349  
                                 
Denominator:
                               
Denominator for basic calculation weighted average shares
    19,278,595       19,040,401       19,189,188       18,414,320  
                                 
Dilutive common stock equivalents:
                               
Options and warrants
    -       -       -       -  
                                 
Denominator for diluted calculation weighted average shares
    19,278,595       19,040,401       19,189,188       18,414,320  
                                 
Net income (loss) per share:
                               
Basic net income (loss) per share
  $ (.01 )   $ .01     $ (.03 )   $ .00  
                                 
Diluted net income (loss) per share
  $ (.01 )   $ .01     $ (.03 )   $ .00  

5.           ACCOUNTS RECEIVABLE

A summary as of September 30, 2010 is as follows:
 
Trade receivable
  $ 2,020,935  
Customer advances
    (297,412 )
Allowance for doubtful accounts
    -  
Total accounts receivable
  $ 1,723,523  
 
 
 
6.
EMPLOYMENT AGREEMENTS
 
On August 5, 2009, the Board of Directors appointed Mr. Joseph J. Flynn as President and Chief Executive Officer (“CEO”) effective August 31, 2009. Mr. Flynn has served as a member of the Board of Directors since 2003. He previously held the position of President and CEO for the Company from 2003 to 2006, having resigned to take a position as the Vice President of the Sport Group for the Nielsen Company. In connection with his appointment as President and CEO, the Company and Mr. Flynn entered into that certain Executive Employment Agreement, effective as of August 31, 2009 (the “Flynn Employment Agreement”).  The Flynn Employment Agreement provides that Mr. Flynn will be employed by the Company as President and CEO, for an initial term beginning on August 31, 2009 and ending on December 31, 2011, at an initial base salary of $250,000, up to $100,000 per year incentive compensation and options for 250,000 shares as more specifically set forth in the Flynn Employment Agreement.  Upon termination of Mr. Flynn’s employment by the Company other than for cause or by Mr. Flynn for good reason, the Company shall continue paying Mr. Flynn’s salary for six (6) months and accelerate the vesting of Company options and/or warrants issued to Mr. Flynn.
 


In November of 2007, the Company entered in to an employment agreement with Mr. Paul T. Anthony, to continue to serve as the Company’s CFO effective January 1, 2008. The employment agreement had a term of two years, and provided for a base annual salary of $185,000 in 2009. Mr. Anthony also participated in the Executive Bonus Plan through which he earned an annual bonus of $27,874 based on new contracts signed and gross margin goals from existing businesses in 2009. Mr. Anthony also earned commissions of $31,647 in 2009.
 
 On April 2, 2010, the Company entered into a new employment agreement with Mr. Anthony to the serve as Executive Vice President (“EVP”) and CFO. As EVP and CFO, Mr. Anthony will continue to report to the CEO and will have duties and responsibilities assigned by the CEO. The employment agreement is effective January 1, 2010, has a term of two years, and provides for an annual base salary of $203,500.  The agreement will automatically renew for subsequent 12 month terms unless either party provides advance written notice to the other that such party does not wish to renew the agreement for a subsequent 12 months. Mr. Anthony will also receive the customary employee benefits paid by the Company.  Mr. Anthony shall also be entitled to receive a bonus of up to $60,000 per year, the achievement of which is based on Company performance metrics. The Company may terminate Mr. Anthony’s employment under this agreement without cause at any time on thirty days advance written notice, at which time Mr. Anthony would receive severance pay for six months and be fully vested in all options and warrants granted to date.
 
On June 10, 2009, the Company appointed Sasha Gala to the office of Chief Operating Officer (“COO”). As COO, Ms. Gala reported to the CEO and was responsible for developing and directing the management of the Company’s customer base and operations staff. Ms. Gala joined the Company in October of 2005 as Resident Director for California Pacific Medical Center (CPMC) in San Francisco and was promoted in 2008 to Senior Vice President of West Coast Operations for the Company. Ms. Gala was paid an annual base salary of $159,500. She also received commissions of $23,529 and bonus of $13,184. Effective January 1, 2010, the Company entered into a new employment agreement with Ms. Gala to the serve as Senior Vice President and COO.  The employment agreement had a term of two years, and provided for an annual base salary of $159,500.  Ms. Gala also received bonuses and commissions totaling $6,579. The Company could terminate Ms. Gala’s employment under this agreement without cause at any time on thirty days advance written notice, at which time Ms. Gala would receive severance pay for three months. On April 23, 2010, Ms. Gala resigned her position as COO of the Company effective April 30, 2010. The Company entered into a separation agreement with Ms. Gala on May 3, 2010. Under the terms of this agreement, Ms. Gala will be paid severance costs totaling approximately $135,000 in various installments through October 2011.

7.           CONCENTRATIONS
 
Cash Concentrations

At times, cash balances held in financial institutions are in excess of federally insured limits. Management performs periodic evaluations of the relative credit standing of financial institutions and limits the amount of risk by selecting financial institutions with a strong credit standing.

Major Customers

The Company's five largest customers accounted for approximately 83% of the Company's revenues for the nine months ended September 30, 2010.  Accounts receivable for these customers totaled approximately $1,685,000 as of September 30, 2010 which is 98% of the Company’s accounts receivable balance. The Company's three largest customers accounted for approximately 63% of the Company's revenues for the nine months ended September 30, 2009.

8.           SEGMENT REPORTING
 
The Company has adopted ASC 280, “Segment Reporting”. Since the Company operates in one business segment based on the Company’s integration and management strategies, segment disclosure has not been presented.
 
The Company performed an impairment test of goodwill as of December 31 2009 determining that its estimate fair value based on its market capitalization was greater than the Company’s carrying amount including goodwill. The Company did not perform step 2 since the fair value was greater than the carrying amount.

Although the Company has experienced a net loss for the nine months ended September 30, 2010, these losses were a direct result of operating expenses related to improved sales efforts that as of the end of the third quarter resulted in Auxilio closing six new contracts.  As a result the Company did not feel it was necessary to perform an interim impairment test.
 



The following discussion of the financial condition and results of operations of the Company should be read in conjunction with the condensed consolidated financial statements and the related notes thereto included elsewhere in this Quarterly Report on Form 10-Q.  This Quarterly Report on Form 10-Q contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and Section 27A of the Securities Act, and is subject to the safe harbors created by those sections.  Words such as "anticipates," "expects," "intends," "plans," "believes," "seeks," "estimates," "may," "will" and variations of these words or similar expressions are intended to identify forward-looking statements.  In addition, any statements that refer to expectations, projections or other characterizations of future events or circumstances, including any underlying assumptions, are forward-looking statements.  These statements are not guarantees of future performance and are subject to risks, uncertainties and assumptions that are difficult to predict.  Therefore, our actual results could differ materially and adversely from those expressed in any forward-looking statements as a result of various factors. We undertake no obligation to revise or publicly release the results of any revisions to these forward-looking statements.

Due to possible uncertainties and risks, readers are cautioned not to place undue reliance on the forward-looking statements contained in this Quarterly Report, which speak only as of the date of this Quarterly Report, or to make predictions about future performance based solely on historical financial performance.  We disclaim any obligation to update forward-looking statements contained in this Quarterly Report.

Readers should carefully review the risk factors described below under the heading "Risk Factors"  and in other documents we file from time to time with the SEC, including our Form 10-K for the fiscal year ended December 31, 2009 and our Form 10-Qs for the quarters ended March 31, 2010 and June 30, 2010, respectively.  Our filings with the SEC, including our Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q, Current Reports on Form 8-K and amendments to those filings, pursuant to Sections 13(a) and 15(d) of the Exchange Act, are available free of charge at www.auxilioinc.com, when such reports are available at the SEC web site.

OVERVIEW

Prior to March 2004, Auxilio, then operating under the name PeopleView, Inc. (“PeopleView”), developed, marketed and supported web based assessment and reporting tools and provided consulting services that enabled companies to manage their Human Capital Management needs in real-time.  In March 2004, Auxilio decided to change its business strategy and sold the PeopleView business to Workstream, Inc. (“Workstream”). Following completion of the sale of PeopleView to Workstream, the Company focused its business strategy on providing outsourced image management services to healthcare facilities.

To facilitate this strategy, Auxilio, in April 2004, acquired Alan Mayo & Associates, dba The Mayo Group (“The Mayo Group” or “TMG”), a provider of integration strategies and outsourced services for document image management in healthcare facilities. It was this acquisition that formed the basis of Auxilio’s current operations.

Auxilio now provides total outsourced document and image management services and related financial and business processes for major healthcare facilities. Our proprietary technologies and unique processes assist hospitals, health plans and health systems with strategic direction and services that reduce document image expenses, increase operational efficiencies and improve the productivity of their staff. Auxilio’s analysts, consultants and resident hospital teams work with senior hospital financial management and department heads to determine the best possible long term strategy for managing the millions of document images produced by their facilities on an annual basis. Auxilio’s document image management programs help our clients achieve measurable savings and a fully outsourced document image management process. Auxilio's target market includes medium to large hospitals, health plans and healthcare systems.

Our common stock currently trades on the OTC Bulletin Board under the stock symbol “AUXO”.

Where appropriate, references to “Auxilio,” the “Company,” “we,” “us” or “our” include Auxilio, Inc. and Auxilio Solutions, Inc.

APPLICATION OF CRITICAL ACCOUNTING POLICIES

Our discussion and analysis of our financial condition and results of operations are based upon our financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”).  The preparation of these financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and the related disclosure of contingent assets and liabilities.  We evaluate these estimates on an on-going basis, including those estimates related to customer programs and incentives, product returns, bad debts, inventories, investments, intangible assets, income taxes, contingencies and litigation.  We base our estimates on historical experience and on various other assumptions that we believe to be reasonable under the circumstances.  The results of these estimates form the basis for our judgments about the carrying values of assets and liabilities which are not readily apparent from other sources.  As a result, actual results may differ from these estimates under different assumptions or conditions.
 


We consider the following accounting policies to be most important to the portrayal of our financial condition and those that require the most subjective judgment:

·  
Revenue recognition
Revenues from equipment sales transactions are deemed earned when the equipment is delivered and accepted by the customer.  For equipment that is to be placed at the customer’s location at a future date, revenue is deferred until that equipment is actually placed.   Service and supply revenue is earned monthly during the term of the various contracts, as services and supplies are provided.  Overages, as defined in the cost per copy contracts, are billed to customers monthly and are earned during the period when the number of images in any period exceeds the number allowed in the contract.

·  
Deferred revenue
We enter into arrangements that include multiple deliverables, which typically consist of the sale of equipment and a support services contract. Pursuant to ASC Subtopic 605-25-25: “Revenue Recognition – Multiple-Element Arrangements - Recognitions”, we account for each element within an arrangement with multiple deliverables as separate units of accounting. Revenue is allocated to each unit of accounting using the residual method, which allocates revenue to each unit of accounting based on the fair value of the undelivered items.

·  
Accounts receivable valuation and related reserves
We estimate the losses that may result from that portion of our accounts receivable that may not be collectible as a result of the inability of our customers to make required payments. Management specifically analyzes customer concentration, customer credit-worthiness, current economic trends and changes in customer payment terms when evaluating the adequacy of the allowance for doubtful accounts. We review past due accounts on a monthly basis and record an allowance for doubtful accounts where we deem appropriate.

·  
Impairment of intangible assets
The Company performs an impairment test of goodwill at least annually or on an interim basis if any triggering events occur that would merit another test. The impairment test compares the Company’s estimate of its fair value based on its market capitalization to the Company’s carrying amount including goodwill. The Company has not had to perform step 2 of the impairment test since the fair value has exceeded the carrying amount.

You should refer to our Annual Report on Form 10-K filed on March 31, 2010 for a discussion of our critical accounting policies.


RESULTS OF OPERATIONS
 
For the Three Months Ended September 30, 2010 Compared to the Three Months Ended September 30, 2009

Revenue

Revenue decreased by $629,367 to $3,970,654 for the three months ended September 30, 2010, as compared to the same period in 2009.  We have maintained a stable customer base over the periods compared. We have renewed or extended several customer service contracts in the last year. These renewals contain programs to assist the customer in cost reduction. In certain accounts we have been able to reduce unit price which has resulted in lower revenues from these existing customers. Equipment sales were approximately $475,000 for the three months ended September 30, 2010 compared to $615,000 for the three months ended September 30, 2009. We expect that equipment revenue will continue to trend downward in the future as we focus on recurring service revenues.

Cost of Revenue

Cost of revenue consists of document imaging equipment, parts, supplies and salaries and expenses of field services personnel.  Cost of revenue was $3,135,217 for the three months ended September 30, 2010, as compared to $3,060,229 for the same period in 2009.  This increase is primarily a result of approximately $160,000 in additional staff hired and operating expenses to implement services at new customers which begin full operation during the fourth quarter of 2010. This is offset by lower costs related to improved pricing in equipment, parts and supplies.



Sales and Marketing

Sales and marketing expenses include salaries, commissions and expenses for sales and marketing personnel, travel and entertainment, and other selling and marketing costs.  Sales and marketing expenses were $378,654 for the three months ended September 30, 2010, as compared to $385,959 for the same period in 2009. . Included in sales and marketing costs for the three months ended September 30, 2010 is a charge of $90,161 in connection with warrants issued to Sodexo for marketing services for the signing of a new customer contract under a joint marketing agreement. Offsetting this increase, in the third quarter of 2009 we paid approximately $80,000 in severance payments to a former sales person whereas no such charge occurred in the third quarter of 2010.
 
General and Administrative

General and administrative expenses include personnel costs for finance, administration, information systems, and general management, as well as facilities expenses, professional fees, legal expenses and other administrative costs. General and administrative expenses decreased by $252,905 to $633,744 for the three months ended September 30, 2010, as compared to $886,649 for the same period in 2009. The decrease is due primarily to the absence of severance costs that were related to a former executive in 2009.

Other Income (Expense)

Interest expense for the three months ended September 30, 2010 was $2,384, compared to $425 for the same period in 2009.   The increase in expense is a result of the entering into capital leases for equipment in 2010. Interest income is derived from short-term interest-bearing securities and money market accounts.  Interest income for the three months ended September 30, 2010 was $456, as compared to $50 for the same period in 2009, primarily due to nominal interest rates for invested cash.

Income Tax Expense

There was no income tax expense for the three months ended September 30, 2010 or 2009.

For the Nine Months Ended September 30, 2010 Compared to the Nine Months Ended September 30, 2009

Revenue

Revenue decreased $924,405 to $11,257,127 for the nine months ended September 30, 2010, as compared to the same period in 2009.  We have maintained a stable customer base over the periods compared. We have renewed or extended several customer service contracts in the last year. These renewals contain programs to assist the customer in cost reduction. In certain accounts we have been able to reduce unit price which has resulted in lower revenues from these existing customers. Equipment sales were approximately $615,000 for the nine months ended September 30, 2010 as compared to approximately $675,000 for the same period in 2009. We expect that equipment revenue will continue to trend downward in the future as we focus on recurring service revenues.
 
Cost of Revenue

Cost of revenue consists of document imaging equipment, parts, supplies and salaries and expenses of field services personnel.  Cost of revenue decreased $373,060 to $8,588,800 for the nine months ended September 30, 2010, as compared to $8,961,860 for the same period in 2009. While we have incurred approximately $370,000 in additional staffing and related costs in connection with the implementation of new customers, the overall decrease is reflective of our programs implemented at certain customers to affect cost reduction through improved pricing in equipment, parts and supplies.
 
Sales and Marketing

Sales and marketing expenses include salaries, commissions and expenses for sales and marketing personnel, travel and entertainment, and other selling and marketing costs.  Sales and marketing expenses were $1,015,921 for the nine months ended September 30, 2010, as compared to $1,012,340 for the same period in 2009. Included in sales and marketing costs for the nine months ended September 30, 2009 is a charge of $76,807 in connection with warrants issued to Sodexo for marketing services under a joint marketing agreement. There is a similar charge of $90,161 in 2010 in payment for the signing of a new customer contract under the joint marketing agreement. In 2009 we paid approximately $80,000 in severance payments to a former sales person whereas no such charge occurred in 2010. We paid a total of approximately $90,000 to a marketing consultant and web page designers in 2010 focusing on brand refresh.
 

 
General and Administrative

General and administrative expenses include personnel costs for finance, administration, information systems, and general management, as well as facilities expenses, professional fees, legal expenses and other administrative costs. General and administrative expenses increased by $98,265 to $2,173,041 for the nine months ended September 30, 2010, as compared to $2,074,776 for the same period in 2009.  The increase is due to increased executive travel costs in connection with client relations, consulting costs associated with human resource initiatives and higher office equipment and related depreciation as a result of recent closing of new customer contracts. These increases were partially offset by lower stock based compensation cost in 2010. The higher costs in 2009 were a result of the departure of a former executive.

Other Income (Expense)

Interest expense for the nine months ended September 30, 2010 was $3,949, compared to $96,271 for the same period in 2009.  The reduction in expense is a result of the early April 2009 payoff of the remaining principal balance of the loan from Laurus Master Fund. Interest income is primarily derived from short-term interest-bearing securities and money market accounts.  Interest income for the nine months ended September 30, 2010 was $604, as compared to $1,604 for the same period in 2009, primarily due to nominal interest rates for invested cash. The gain on sale of fixed assets of $1,860 in 2009 for some retired computer equipment. No similar activity occurred in 2010.

Income Tax Expense

Income tax expense for the nine months ended September 30, 2010 of $2,400 represents the minimum amount due for state filing purposes. Income tax expense for the nine months ended September 30, 2009 of $2,400 also represents the minimum amount due for state filing purposes.

LIQUIDITY AND CAPITAL RESOURCES

As of September 30, 2010, our cash and cash equivalents were $1,305,478 and our working capital was $1,701,783.  Our principal cash requirements are for operating expenses, including equipment, supplies, employee costs, and capital expenditures and funding of the operations. Our primary sources of cash are service and equipment sale revenues, the exercise of warrants and the sale of common stock.

During the nine months ended September 30, 2010, our cash used for operating activities amounted to $539,602, as compared to $1,343,002 provided by for the same period in 2009.  The difference in cash used in 2010 compared to 2009 was primarily due to lower revenue in 2010 on renewed contracts with existing customers as well as with new customers, and the collection of a large accounts receivable balance in 2009 for a prior year equipment sale.

We expect to close additional recurring revenue contracts to new customers throughout 2010.  Management believes that cash generated from operations along with the funds raised in the exercise of options and warrants will be sufficient to sustain our business operations over the next twelve months.

OFF-BALANCE SHEET ARRANGEMENTS
 
Our off-balance sheet arrangements consist primarily of conventional operating leases, purchase commitments and other commitments arising in the normal course of business, as further discussed below under “Contractual Obligations and Commercial Commitments.” As of September 30, 2010, we did not have any other relationships with unconsolidated entities or financial partners, such as entities often referred to as structured finance or special purpose entities, which would have been established for the purpose of facilitating off-balance sheet arrangements or other contractually narrow or limited purposes.
 
CONTRACTUAL OBLIGATIONS AND CONTINGENT LIABILITIES AND COMMITMENTS

As of September 30, 2010, expected future cash payments related to contractual obligations and commercial commitments were as follows:

   
Payments Due by Period
   
Total
 
   
Less than
1 year
   
1-3 years
 
   
3-5 years
 
   
More than
5 years
Capital leases
  $ 97,725     $ 35,220     $ 61,121     $ 1,384     $ -
Operating leases
    730,169       45,380       313,222       329,599       41,968
Total
  $ 827,894     $ 80,600     $ 374,343     $ 330,983     $ 41,968




We maintain disclosure controls and procedures (as defined in Rules 13a-15(e) and 15(d)-15(e) under the Exchange Act) that are designed to ensure that information required to be disclosed in our reports under the Exchange Act, is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including our CEO and CFO, as appropriate, to allow timely decisions regarding required disclosure.

We carried out an evaluation, under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934), as of the end of the period covered by this Quarterly Report. Based upon that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective as of the end of the period covered by this Quarterly Report to ensure that information required to be disclosed by us in the reports that we file or submit under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the Securities Exchange Commission’s rules and forms, and that such information is accumulated and communicated to our management, including each of such officers as appropriate to allow timely decisions regarding required disclosure.





ITEM 1A.                      RISK FACTORS.

This Quarterly Report on Form 10-Q, including the discussion and analysis of our financial condition, and results of operations set forth above, contains certain forward-looking statements.  Forward-looking statements set forth estimates of, or our expectations or beliefs regarding, our future financial performance.  Those estimates, expectations and beliefs are based on current information and are subject to a number of risks and uncertainties that could cause our actual operating results and financial performance in the future to differ, possibly significantly, from those set forth in the forward-looking statements contained in this Quarterly Report and, for that reason, you should not place undue reliance on those forward-looking statements. Those risks and uncertainties include, although they are not limited to, the following:

WE FACE SUBSTANTIAL COMPETITION FROM BETTER ESTABLISHED COMPANIES THAT MAY HAVE SIGNIFICANTLY GREATER RESOURCES WHICH COULD LEAD TO REDUCED SALES OF OUR PRODUCTS AND SERVICES.

The market for our products and services is competitive and is likely to become even more competitive in the future.  Increased competition could result in pricing pressures, reduced sales, reduced margins or the failure of our products and services to achieve or maintain market acceptance, any of which would have a material adverse effect on our business, results of operations and financial condition.  Many of our current and potential competitors enjoy substantial competitive advantages, such as:
 
·  
greater name recognition and larger marketing budgets and resources;
 
·  
established marketing relationships and access to larger customer bases;
 
·  
substantially greater financial, technical and other resources; and
 
·  
larger technical and support staffs.

As a result, our competitors may be able to respond more quickly than us to new or changing opportunities, technologies, standards or customer requirements.  For all of the foregoing reasons, we may not be able to compete successfully against our current and future competitors.
 
WE ARE DEPENDENT UPON OUR VENDORS TO CONTINUE SUPPLYING US WITH EQUIPMENT, PARTS, SUPPLIES, AND SERVICES AT COMPARABLE TERMS AND PRICE LEVELS AS OUR BUSINESS GROWS.

Our access to equipment, parts, supplies, and services depends upon our relationships with, and our ability to purchase these items on competitive terms from, our principal vendors.  We do not enter into long-term supply contracts with these vendors and we have no current plans to do so in the future.  These vendors are not required to use us to distribute their equipment and are free to change the prices and other terms at which they sell to us.  In addition, we compete with the selling efforts of some of these vendors.  Significant deterioration in relationships with, or in the financial condition of, these significant vendors could have an adverse impact on our ability to sell and lease equipment as well as our ability to provide effective service and technical support.  If one of these vendors terminates or significantly curtails its relationship with us, or if one of these vendors ceases operations, we would be forced to expand our relationships with our existing vendors or seek out new relationships with previously-unused vendors.

WE ARE DEPENDENT UPON OUR LARGEST CUSTOMERS.
 
The loss of any key customer could have a material adverse effect upon our financial condition, business, prospects and results of operation.  Our five largest customers represent approximately 83% of our revenues for the nine months ended September 30, 2010.  The loss of these customers may contribute to our inability to operate as a going concern and may require us to obtain additional equity funding or debt financing to continue our operations.  We cannot be certain that we will be able to obtain such additional financing on commercially reasonable terms, or at all.
 
WE ARE DEPENDENT UPON OUR MANAGEMENT TEAM AND THE UNEXPECTED LOSS OF ANY KEY MEMBER OF THIS TEAM MAY PREVENT US FROM IMPLEMENTING OUR BUSINESS PLAN IN A TIMELY MANNER OR AT ALL.

Our future success depends upon the continued services and performance of our management team and our key employees and their ability to work together effectively.  If our management team fails to work together effectively, our business could be harmed.  Although we believe that we will be able to retain these key employees, and continue hiring qualified personnel, our inability to do so could materially adversely affect our ability to market, sell, and enhance our services.  The loss of key employees or our inability to hire and retain other qualified employees could have a material adverse effect on our business, prospects, financial condition and results of operations.
 

 
THE MARKET MAY NOT ACCEPT OUR PRODUCTS AND SERVICES AND OUR PRODUCTS AND SERVICES MAY NOT ADDRESS THE MARKET’S REQUIREMENTS.

Our products and services are targeted to the healthcare market, a market in which there are many competing service providers.  Accordingly, the demand for our products and services is very uncertain.   The market may not accept our products and services.  Even if our products and services achieve market acceptance, our products and services may fail to address the market's requirements adequately.

IF WE FAIL TO PROVIDE SERVICES TO OUR CUSTOMERS, OUR REVENUES AND PROFITABILITY MAY BE HARMED.

Our services are integral to the successful deployment of our solutions.  If our services organization does not effectively implement and support our customers, our revenues and operating results may be harmed.

IF WE NEED ADDITIONAL FINANCING TO EXPAND OUR BUSINESS, FINANCING MAY NOT BE AVAILABLE ON FAVORABLE TERMS, IF AT ALL.

We may need additional funds to expand.  If we need additional financing, we cannot be certain that it will be available on favorable terms, if at all.  Further, if we issue equity securities, stockholders will experience additional dilution and the equity securities may have seniority over our common stock.  If we need funds and cannot raise them on acceptable terms, we may not be able to:
 
·  
develop or enhance our service offerings;
 
·  
take advantage of future opportunities; or
 
·  
respond to customers and competition.

WE MUST MANAGE GROWTH TO ACHIEVE PROFITABILITY.
 
To be successful, we will need to implement additional management information systems, further develop our operating, administrative, financial and accounting systems and controls and maintain close coordination among our executive, finance, marketing, sales and operations organizations.  Any failure to manage growth effectively could materially harm our business.

SHAREHOLDERS WILL EXPERIENCE DILUTION AS A RESULT OF OUR STOCK OPTION PLANS.

We have granted stock options to our employees and anticipate granting additional stock options to our employees in the future in order to remain competitive with the market demand for such qualified employees.  As a result, investors could experience dilution.

IT MAY BE DIFFICULT FOR A THIRD PARTY TO ACQUIRE US EVEN IF DOING SO WOULD BE BENEFICIAL TO OUR SHAREHOLDERS.

Some provisions of our Articles of Incorporation, as amended, and Bylaws, as well as some provisions of Nevada or California law, may discourage, delay or prevent third parties from acquiring us, even if doing so would be beneficial to our shareholders.

WE DO NOT INTEND TO PAY DIVIDENDS.
 
We have never declared or paid any cash dividends on our common stock.  We currently intend to retain any future earnings to fund growth and, therefore, do not expect to pay any dividends in the foreseeable future.

OUR STOCK PRICE HAS FLUCTUATED AND COULD CONTINUE TO FLUCTUATE SIGNIFICANTLY.
 
The market price for our common stock has been, and will likely to continue to be, volatile.  The following factors may cause significant fluctuations in the market price of our ordinary shares:
 
· fluctuations in our quarterly revenues and earnings or those of our competitors;
· shortfalls in our operating results compared to levels expected by the investment community;
· announcements concerning us or our competitors;
· announcements of technological innovations;
 


· sale of shares or short-selling efforts by traders or other investors;
· market conditions in the industry; and
· the conditions of the securities markets.
 
The factors discussed above may depress or cause volatility of our share price, regardless of our actual operating results.

OUR COMMON STOCK IS LISTED ON THE OTC BULLETIN BOARD, AND AS SUCH, IT MAY BE DIFFICULT TO RESELL YOUR SHARES OF STOCK AT OR ABOVE THE PRICE YOU PAID FOR THEM OR AT ALL.
 
Our common stock is currently trading on the OTC Bulletin Board. As such, the average daily trading volume of our common stock may not be significant, and it may be more difficult for you to sell your shares in the future at or above the price you paid for them, if at all. In addition, our securities may become subject to "penny stock" restrictions, including Rule 15g-9 under the Exchange Act, which imposes additional sales practice requirements on broker-dealers, such as requirements pertaining to the suitability of the investment for the purchaser and the delivery of specific disclosure materials and monthly statements. The SEC has adopted regulations that generally define a "penny stock" to be any equity security that has a market price of less than $5.00 per share, subject to certain exceptions. The exceptions include exchange-listed equity securities and any equity security issued by an issuer that has:
 
·  
net tangible assets of at least $2,000,000, if the issuer has been in continuous operation for at least three years, or net tangible assets of at least $5,000,000, if the issuer has been in continuous operation for less than three years; or
 
·  
average annual revenue of at least $6,000,000 for the last three years.

While we are presently not subject to "penny stock" restrictions, there is no guarantee that we will be able to meet any of the exceptions to our securities from being deemed as "penny stock" in the future. If our securities were to become subject to "penny stock" restrictions, broker-dealers may be less willing or able to sell and/or make a market in our common stock. In addition, the liquidity of our securities may be impaired, not only in the number of securities that can be bought and sold, but also through delays in the timing of the transactions, reduction in securities analysts' and the news media's coverage of us, adverse effects on the ability of broker-dealers to sell our securities, and lower prices for our securities than might otherwise be obtained.


 

No.
Item
31.1
Certification of the Chief Executive Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a) of the Securities Exchange Act of 1934, as amended.
31.2
Certification  of the Chief Financial Officer  pursuant to Rule 13a-14(a) and Rule 15d-14(a) of the Securities Exchange Act of 1934, as amended.
32.1
Certification of the CEO and CFO pursuant to Rule 13a-14(b) and Rule 15d-14(b) of the Securities Exchange Act of 1934 and 18 U.S.C. Section 1350 *.

* In accordance with Item 601(b)(32)(ii) of Regulation S-K, this exhibit shall not be deemed “filed” for the purposes of Section 18 of the Securities and Exchange Act of 1934 or otherwise subject to the liability of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act or the Securities Exchange Act of 1934.
 


 
In accordance with the requirements of the Securities Exchange Act of 1934, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 
  AUXILIO, INC.  
       
Date:  November 12, 2010    
By:
/s/ Joseph J. Flynn  
    Joseph J. Flynn  
    Chief Executive Officer  
    (Principal Executive Officer)  
     
       
Date:  November 12, 2010    
By:
/s/ Paul T. Anthony  
    Paul T. Anthony  
    Chief Financial Officer  
    (Principal Accounting Officer)  
 

 
21