Attached files

file filename
EXCEL - IDEA: XBRL DOCUMENT - Net Medical Xpress Solutions, Inc.Financial_Report.xls
EX-32.1 - CERTIFICATION - Net Medical Xpress Solutions, Inc.nmxc_ex321.htm
EX-31.2 - CERTIFICATION - Net Medical Xpress Solutions, Inc.nmxc_ex312.htm
EX-31.1 - CERTIFICATION - Net Medical Xpress Solutions, Inc.nmxc_ex311.htm

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549


FORM 10-Q


[X]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended September 30, 2013

 

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

 

For the transition period from _____________ to _____________

 

COMMISSION FILE No. 333-30176

 

NET MEDICAL EXPRESS SOLUTIONS, INC.

 (Exact name of Registrant as specified in charter)


NEVADA

91-1287406

(State or other jurisdiction of

incorporation or organization)

(I.R.S. Employer Identification No.)


5021 Indian School Road, Suite 100

Albuquerque, New Mexico 87110

(Address of principal executive offices)  (Zip Code)


(505) 255-1999

(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 [X] NO [  ]

 

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

YES [X] NO [  ]


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

Large accelerated filer   [  ]

Accelerated filer  [  ]

Non-accelerated filer  [  ]

Smaller reporting company  [X]


Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

YES [_] NO [X]


The number of shares outstanding of each of the issuer’s classes of common stock at November 14, 2013 was 157,122,470   




1



TABLE OF CONTENTS


PART I FINANCIAL INFORMATION

2

 

 

ITEM 1.  FINANCIAL STATEMENTS (UNAUDITED)

4

     Balance Sheets

5

     Statements of Operations

6

     Statements of Cash Flows

7

     Notes to the Financial Statements

8

ITEM 2.  MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION

 

AND RESULTS OF OPERATIONS

16

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

24

ITEM 4.  CONTROLS AND PROCEDURES

24

 

 

PART II OTHER INFORMATION

25

 

 

ITEM 1.  LEGAL PROCEEDINGS

25

ITEM 1A.  RISK FACTORS

25

ITEM 2.  UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

25

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES

25

ITEM 4.  MINE SAFETY DISCLOSURE

25

ITEM 5.  OTHER INFORMATION

25

ITEM 6.  EXHIBITS

25

 

 

SIGNATURES

26


USE OF PRONOUNS AND OTHER WORDS


The pronouns “we”, “us”, “our” and the equivalent used in this annual report mean Net Medical Xpress Solutions, Inc. and consolidated subsidiaries. In the notes to our financial statements, the “Company” means Net Medical Xpress Solutions, Inc. and consolidated subsidiaries.  The pronoun “you” means the reader of this quarterly report.


CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS AND INFORMATION

 

This quarterly report on Form 10-Q, other reports we have file and will file pursuant to Section 15(d) of the Securities Exchange Act of 1934 and press releases we have issued and will issue will have contained and will contain, as the case may be, “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 and are intended to enjoy the benefits of that act. Unless the context is otherwise, We use words such as “anticipate”, “assumption”, ” believe”, “could”, “estimate”, “expect”, “forecast”, “intend”, “may”, “objective”, “outlook”, “plan” and “plans”, “potential”, “predict”, project” and “projection”, “seek”, “should”, “will continue”, “will result” and “would”, or other such words, whether nouns or pronouns and verbs or adverbs in the future tense and words and phrases that convey similar meaning and uncertainty of and information about future events or outcomes and statements about performance that is not an historical fact to identify these forward-looking statements.   Such words and statements involve estimates, assumptions and uncertainties, which could cause actual results to differ materially from those expressed in them. Any forward-looking statements are qualified in their entirety by reference to the factors discussed throughout this document. All forward-looking statements concerning economic conditions, rates of growth, rates of income or values as may be included in this document are based on information available to us on the dates noted, and we assume no obligation to update any such forward-looking statements. It is important to note that our actual results may differ materially from those in such forward-looking statements due to fluctuations in interest rates, inflation, government regulations, economic conditions and competitive product and pricing pressures in the geographic and business areas in which we conduct operations, including our plans, objectives, expectations and intentions and other factors discussed elsewhere in this Report.  



2




There are a number of important factors beyond our control that could cause actual results to differ materially from the results anticipated by these forward-looking statements.  While we make these forward-looking statements based our beliefs and on various factors and using numerous assumptions using information available at the time we make these statements.  Forward-looking statements (i) are neither predictions nor guaranties of future events or circumstances, and (ii) the assumptions, beliefs, expectations, forecasts and projections about future events may differ materially from actual results.  You have no assurance the factors and assumptions we have used as a basis for forward-looking statements will prove to be materially accurate when the events they anticipate actually occur in the future; and, you should not place undue reliance on any such forward-looking statements.  We undertake no obligation to publicly update any forward-looking statement to reflect developments occurring after the date of this annual report or after the date of any previous or subsequent report or any press release after publication.












































3




ITEM 1.  FINANCIAL STATEMENTS


Net Medical Xpress Solutions, Inc.

Consolidated Balance Sheets

(Rounded to the nearest thousand)

 

 

 

September 30,

 

December 31,

 

 

2013

 

2012

 

 

 

(Unaudited)

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

Cash and equivalents

 

$

413,000

 

 

$

109,000

 

 

Accounts receivable, net of allowance of $30,000

 

 

639,000

 

 

 

653,000

 

 

 

and $31,000, respectively

 

 

 

 

 

 

 

 

 

Inventory

 

 

12,000

 

 

 

5,000

 

 

Prepaid expenses and other assets

 

 

118,000

 

 

 

61,000

 

 

 

Total current assets

 

 

1,182,000

 

 

 

828,000

 

 

 

 

 

 

 

 

 

 

Furniture, equipment and improvements, net of accumulated

 

 

 

 

 

 

 

 

 

depreciation of $638,000 and $627,000, respectively

 

 

42,000

 

 

 

55,000

 

Security deposits

 

 

4,000

 

 

 

4,000

 

Goodwill

 

 

239,000

 

 

 

-

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

1,467,000

 

 

$

887,000

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

676,000

 

 

$

632,000

 

 

Accrued expenses

 

 

151,000

 

 

 

85,000

 

 

Deferred revenue

 

 

7,000

 

 

 

8,000

 

 

Capital lease

 

 

2,000

 

 

 

3,000

 

 

Notes payable - related party

 

 

47,000

 

 

 

45,000

 

 

 

Total current liabilities

 

 

883,000

 

 

 

773,000

 

 

 

 

 

 

 

 

 

 

Long-term liabilities

 

 

 

 

 

 

 

 

 

Notes payable - related party

 

 

2,000

 

 

 

2,000

 

 

Capital lease - long-term portion

 

 

-

 

 

 

1,000

 

 

 

Total long-term liabilities

 

 

2,000

 

 

 

3,000

 

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

885,000

 

 

 

776,000

 

 

 

 

 

 

 

 

 

 

Stockholders' equity:

 

 

 

 

 

 

 

 

 

Preferred stock, $0.001 par value, 500,000 shares authorized, 0 shares

 

 

 

 

 

 

 

 

 

 

issued and outstanding as of 9/30/13 and 12/31/12, respectively

 

 

-

 

 

 

-

 

 

Common stock, $0.001 par value, 200,000,000 shares

 

 

 

 

 

 

 

 

 

 

authorized, 160,322,471 and 156,987,310 shares issued

 

 

 

 

 

 

 

 

 

 

and outstanding as of 9/30/13 and 12/31/12, respectively

 

 

160,000

 

 

 

157,000

 

 

Paid-in capital

 

 

15,466,000

 

 

 

15,354,000

 

 

Subscriptions payable

 

 

296,000

 

 

 

21,000

 

 

Deferred compensation

 

 

(65,000)

 

 

 

(80,000)

 

 

Accumulated deficit

 

 

(15,275,000)

 

 

 

(15,341,000)

 

 

 

Total stockholders' equity

 

 

582,000

 

 

 

111,000

 

 

 

 

 

 

 

 

 

 

Total Liabilities and Stockholders' Equity

 

$

1,467,000

 

 

$

887,000

 



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



4




Net Medical Xpress Solutions, Inc.

Consolidated Statements of Operations

(Rounded to the nearest thousand)

(Unaudited)

 

 

 

 

For the three months ended

 

For the nine months ended

 

 

September 30,

 

September 30,

 

 

2013

 

2012

 

2013

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Medical Xpress Solutions

 

$

99,000

 

$

106,000

 

$

344,000

 

$

315,000

 

Net Medical Xpress Services

 

 

911,000

 

 

826,000

 

 

2,863,000

 

 

2,462,000

 

Net Medical Xpress Specialists

 

 

118,000

 

 

32,000

 

 

348,000

 

 

70,000

 

Net Medical Xpress Staffing

 

 

101,000

 

 

-

 

 

101,000

 

 

-

Gross revenues

 

 

1,229,000

 

 

964,000

 

 

3,656,000

 

 

2,847,000

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of services

 

 

909,000

 

 

727,000

 

 

2,752,000

 

 

2,187,000

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

320,000

 

 

237,000

 

 

904,000

 

 

660,000

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

 

256,000

 

 

226,000

 

 

707,000

 

 

633,000

 

Depreciation and amortization

 

 

4,000

 

 

5,000

 

 

16,000

 

 

14,000

 

Research and development

 

 

45,000

 

 

15,000

 

 

106,000

 

 

52,000

 

Bad debt expense

 

 

-

 

 

6,000

 

 

-

 

 

6,000

 

 

Total operating costs and expenses

 

 

305,000

 

 

252,000

 

 

829,000

 

 

705,000

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating income (loss)

 

 

15,000

 

 

(15,000)

 

 

75,000

 

 

(45,000)

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(3,000)

 

 

(4,000)

 

 

(9,000)

 

 

(9,000)

 

 

Total other income (expense)

 

 

(3,000)

 

 

(4,000)

 

 

(9,000)

 

 

(9,000)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

12,000

 

$

(19,000)

 

$

66,000

 

$

(54,000)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) per share - fully diluted and basic

 

$

0.00

 

$

(0.00)

 

$

0.00

 

$

(0.00)

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of common

 

 

 

 

 

 

 

 

 

 

 

 

 

shares outstanding - fully diluted and basic

 

 

164,708,016

 

 

156,987,310

 

 

163,793,822

 

 

153,126,145










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



5




Net Medical Xpress Solutions, Inc.

Consolidated Statements of Cash Flows

(Rounded to the nearest thousand)

(Unaudited)

 

 

 

For the nine months ended

 

 

September 30,

 

 

2013

 

2012

Cash flows from operating activities

 

 

 

 

 

 

Net income (loss)

 

$

66,000

 

$

(54,000)

Adjustments to reconcile net income (loss) to

 

 

 

 

 

 

 

net cash provided by operating activities:

 

 

 

 

 

 

 

Common stock issued for services to board members and officers

 

 

60,000

 

 

60,000

 

Common stock issued for services

 

 

25,000

 

 

-

 

Executive services donated

 

 

-

 

 

51,000

 

Depreciation and amortization

 

 

19,000

 

 

15,000

 

Depreciation and amortization allocated to cost of goods sold

 

 

2,000

 

 

6,000

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

Accounts receivable

 

 

14,000

 

 

(117,000)

 

Inventory

 

 

(7,000)

 

 

(7,000)

 

Prepaid expenses and other assets

 

 

122,000

 

 

87,000

 

Accounts payable

 

 

44,000

 

 

19,000

 

Accrued expenses

 

 

(113,000)

 

 

42,000

 

Customer deposits

 

 

-

 

 

(3,000)

 

Deferred revenue

 

 

(1,000)

 

 

(3,000)

Net cash provided by operating activities

 

 

231,000

 

 

96,000

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

 

 

Acquisition of fixed assets

 

 

(8,000)

 

 

(7,000)

Net cash used by investing activities

 

 

(8,000)

 

 

(7,000)

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

 

Proceeds from notes payable - related party

 

 

2,000

 

 

44,000

 

Repayment of notes payable

 

 

-

 

 

(85,000)

 

Repayment of principal under capital lease

 

 

(2,000)

 

 

(10,000)

 

Net proceeds from the issuance of common stock for the exercise of options

 

 

45,000

 

 

45,000

 

Working capital received from MedTel Solutions, LLC transaction

 

 

36,000

 

 

-

Net cash provided by (used in) financing activities

 

 

81,000

 

 

(6,000)

 

 

 

 

 

 

 

Net increase in cash equivalents

 

 

304,000

 

 

83,000

Cash equivalents - beginning

 

 

109,000

 

 

100,000

Cash equivalents - ending

 

$

413,000

 

$

183,000

 

 

 

 

 

 

 

Supplemental disclosures:

 

 

 

 

 

 

 

Interest paid

 

$

7,000

 

$

9,000

 

 

 

 

 

 

 

 

Insurance contracts financed

 

$

179,000

 

$

153,000

 

 

 

 

 

 

 

Supplemental disclosure of noncash investing and financing

 

 

 

 

 

 

 

activities related to MedTel Solutions, LLC transaction:

 

 

 

 

 

 

 

Acquisition of goodwill through issuance of commons stock

 

$

239,000

 

$

-




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



6




Net Medical Xpress Services, Inc.

Notes to the Financial Statements

(Unaudited)


NOTE A - BASIS OF PRESENTATION


The interim financial statements included herein, presented in accordance with United States generally accepted accounting principles and stated in US dollars, have been prepared by the Company, without audit, pursuant to the rules and regulations of the Securities and Exchange Commission.  Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted pursuant to such rules and regulations, although the Company believes that the disclosures are adequate to make the information presented not misleading.


These statements reflect all adjustments, consisting of normal recurring adjustments, which, in the opinion of management, are necessary for fair presentation of the information contained therein.  It is suggested that these interim financial statements be read in conjunction with the financial statements of the Company for the year ended December 31, 2012 and notes thereto included in the Company's Form 10-K.  The Company follows the same accounting policies in the preparation of interim reports.


Results of operations for the interim periods are not indicative of annual results.


NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES


Reclassification:

Certain reclassifications have been made to conform the 2012 amounts to the 2013 classifications for comparative purposes.


Principles of Consolidation:

The accompanying consolidated financial statements include the accounts Net Medical Xpress Solutions, Inc. (Formerly New Mexico Software, Inc.) and its wholly-owned subsidiary, Telerad Service, Inc. Intercompany transactions and balances have been eliminated in consolidation.


Use of Estimates:

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the amount of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates.


Cash and Cash Equivalents:

The Company considers all highly liquid instruments purchased with a maturity of three months or less to be cash equivalents.  At September 30, 2013, the Company did not have cash and equivalents that exceeded federally insured limits.


Trade Accounts Receivable:

The Company extends unsecured credit to customers under normal trade agreements which generally require payment within 30 - 45 days.  Accounts not paid within 15 days after their original due date are considered delinquent.  Unless specified by the customer, payments are applied to the oldest unpaid invoice.  Accounts receivable are presented at the amount billed.





7



Net Medical Xpress Services, Inc.

Notes to the Financial Statements

(Unaudited)


NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)


Trade Accounts Receivable, continued:

The Company also estimates an allowance for doubtful accounts, which amounted to $30,000 and $31,000 at September 30, 2013 and December 31, 2012, respectively.  The estimate is based upon management’s review of all accounts and an assessment of the Company’s historical evidence of collections.  Specific accounts are charged directly to the reserve when management obtains evidence of a customer’s insolvency.  Charge-offs, net of recoveries, for the nine months ended September 30, 2013 and 2012 totaled $0 and $6,000, respectively.


Property and Equipment:

Property and equipment are stated at cost. Major renewals and improvements are charged to the asset accounts while replacements, maintenance and repairs that do not improve or extend the lives of the respective assets are expensed. At the time property and equipment are retired or otherwise disposed of, the asset and related accumulated depreciation accounts are relieved of the applicable amounts. Gains or losses from retirements or sales are credited or charged to income.


Depreciation is computed on the straight-line and accelerated methods for financial reporting and income tax reporting purposes based upon the following estimated useful lives:


Software development

3 years

 

Equipment

5 years

 

Computer hardware

5 years

 

Office furniture

7 years

 


Long-Lived Assets:

The Company accounts for its long-lived assets in accordance with Accounting Standards Codification (“ASC”) Topic 360-10-05, “Accounting for the Impairment or Disposal of Long-Lived Assets.” ASC Topic 360-10-05 requires that long-lived assets be reviewed for impairment whenever events or changes in circumstances indicate that the historical cost carrying value of an asset may no longer be appropriate. The Company assesses recoverability of the carrying value of an asset by estimating the future net cash flows expected to result from the asset, including eventual disposition. If the future net cash flows are less than the carrying value of the asset, an impairment loss is recorded equal to the difference between the asset’s carrying value and fair value or disposable value. The Company determined that none of its long-term assets at September 30, 2013 or December 31, 2012 were impaired.


Stock-Based Compensation:

The Company accounts for stock-based payments to employees in accordance with ASC 718, “Stock Compensation” (“ASC 718”). Stock-based payments to employees include grants of stock, grants of stock options and issuance of warrants that are recognized in the consolidated statement of operations based on their fair values at the date of grant.


The Company accounts for stock-based payments to non-employees in accordance with ASC 505-50, “Equity-Based Payments to Non-Employees.” Stock-based payments to non-employees include grants of stock, grants of stock options and issuances of warrants that are recognized in the consolidated statement of operations based on the value of the vested portion of the award over the requisite service period as measured at its then-current fair value as of each financial reporting date.





8



Net Medical Xpress Services, Inc.

Notes to the Financial Statements

(Unaudited)


NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)


Stock-Based Compensation, continued:

The Company calculates the fair value of option grants and warrant issuances utilizing the Binomial pricing model. The amount of stock-based compensation recognized during a period is based on the value of the portion of the awards that are ultimately expected to vest. ASC 718 requires forfeitures to be estimated at the time stock options are granted and warrants are issued to employees and non-employees, and revised, if necessary, in subsequent periods if actual forfeitures differ from those estimates. The term “forfeitures” is distinct from “cancellations” or “expirations” and represents only the unvested portion of the surrendered stock option or warrant. The Company estimates forfeiture rates for all unvested awards when calculating the expense for the period. In estimating the forfeiture rate, the Company monitors both stock option and warrant exercises as well as employee termination patterns. The resulting stock-based compensation expense for both employee and non-employee awards is generally recognized on a straight-line basis over the period in which the Company expects to receive the benefit, which is generally the vesting period.


During the nine months ended September 30, 2013 and 2012, the Company recognized stock-based compensation expense totaling $60,000 and $60,000, from the issuance of a total of 0 and 8,000,000 shares of its common stock to officers, directors, and consultants (See Note E).


Income Taxes:

The Company accounts for its income taxes under the provisions of ASC Topic 740, “Income Taxes.” The method of accounting for income taxes under ASC 740 is an asset and liability method. The asset and liability method requires the recognition of deferred tax liabilities and assets for the expected future tax consequences of temporary differences between tax bases and financial reporting bases of other assets and liabilities.


Gain (Loss) per Share:

The Company reports earnings (loss) per share in accordance with ASC Topic 260-10, "Earnings per Share." Basic earnings (loss) per share is computed by dividing income (loss) available to common shareholders by the weighted average number of common shares available. Diluted earnings (loss) per share is computed similar to basic earnings (loss) per share except that the denominator is increased to include the number of additional common shares that would have been outstanding if the potential common shares had been issued and if the additional common shares were dilutive.  


Revenue Recognition:

The Company recognizes revenue in accordance with Statement of Position ASC Topic 985 Software Revenue Recognition as amended.


Revenue from proprietary software sales that does not require further commitment from the Company is recognized upon persuasive evidence of an arrangement as provided by agreements executed by both parties, delivery of the software, and determination that collection of a fixed or determinable fee is probable.  These sales are generally direct purchases of a software product and there is no other involvement by the Company.   


The Company offers with certain sales of its software products, software maintenance, upgrade and support arrangements.  These contracts may be elements in a multiple-element arrangement or may be sold in a stand-alone basis.  Revenues from maintenance and support services are recognized ratably on a straight-line basis over the term that the maintenance service is provided.





9




Net Medical Xpress Services, Inc.

Notes to the Financial Statements

(Unaudited)


NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)


Revenue Recognition, continued:

The Company typically charges 17% to 21% of the software purchase price for a 12-month maintenance contract with discounts available for longer-term agreements. The complexity of the software determines the percentage that is charged to any individual customer, and that percentage remains consistent upon renewal unless there is a change in the software or the terms of the agreement.


Charges for hosting are likewise spread ratably over the term of the hosting agreement, with the typical hosting agreement having a term of 12 months, with renewal on an annual basis.  The Company sells some hosting contracts in conjunction with the sale of software, and some hosting contracts without an associated software sale.  When the hosting arrangement is sold in conjunction with a software sale, the Company allocates a portion of the fee to the software license.  Hosting services do not require the customer to purchase the software license, and for those hosting contracts that are sold without an associated software sale, the customer has neither the right nor the ability to operate the software on its own.


Should the sale of software involve an arrangement with multiple elements (for example, the sale of a software license along with the sale of maintenance and support to be delivered over the contract period), the Company allocates revenue to each component of the arrangement using the residual value method based on the fair value of the undelivered elements. The Company defers revenue from the arrangement equivalent to the fair value of the undelivered elements and recognizes the remaining amount at the time of the delivery of the product or when all other revenue recognition criteria have been met. Fair values for the ongoing maintenance and support obligations are based upon separate sales of renewals of maintenance contracts. Fair value of services, such as training or consulting, is based upon separate sales of these services to other customers.  


The Company follows the guidance in FASB ASC Topic 605, Accounting for Performance of Construction-Type and Certain Production-Type Contracts for custom software development arrangements that require significant production, customization or modification to its core software.  Revenue is generally recognized for such arrangements under the percentage-of-completion method.  Under percentage-of-completion accounting, both the product license and custom software development revenue are recognized as work progresses based on specific milestones in accordance with FASB ASC Topic 450.  The Company believes that project milestones based on completion of specific tasks provide the best approximation of progress toward the completion of the contract.  At September 30, 2013 and 2012, there were no custom software development arrangements in progress.


The Company also occasionally derives revenue from the sale of third party hardware, which is billed as a separate deliverable under consulting or custom development contracts.  Revenue from radiological services, radiological quality assurance (QA) services, software installation, and any training or consulting services is recognized when the services are rendered.  These revenues include services that are not essential to the functionality of the software.  If these services are included in a software agreement with multiple elements, amounts are allocated to these categories based on the estimated number of hours required to complete the work, which is the same criteria used to bill for the services separately.  License revenue is recognized ratably over the term of the license.


Amounts collected prior to satisfying the above revenue recognition criteria are included in deferred revenue.





10




Net Medical Xpress Services, Inc.

Notes to the Financial Statements

(Unaudited)


NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)


Revenue Recognition, continued:

The application of ASC 605, as amended, requires judgment, including a determination that collectability is probable and the fee is fixed and determinable.  


The Company follows the guidance provided by SEC Staff Accounting Bulletin (SAB) No. 101, Revenue Recognition in Financial Statements and SAB No. 104, Revenue Recognition, which provide guidance on the recognition, presentation and disclosure of revenue in financial statements filed with the SEC.


Due to uncertainties inherent in the estimation process it is at least reasonably possible that completion costs for contracts in progress will be further revised in the near-term.


The cost of services, consisting of staff payroll, outside services, equipment rental, communication costs and supplies, is expensed as incurred.


Research and Development Expenses:

Costs of research and development activities are expensed as incurred.


Advertising Expenses:

The Company expenses advertising costs which consist primarily of direct mailings, promotional items and print media, as incurred. Advertising expenses amounted to $0 and $0 for the nine months ended September 30, 2013 and 2012, respectively.


Fair Value of Financial Instruments:

Financial accounting standards Statement No. 107, “Disclosure About Fair Value of Financial Instruments”, requires the Company to disclose, when reasonably attainable, the fair market values of its assets and liabilities which are deemed to be financial instruments. The carrying amounts and estimated fair values of the Company’s financial instruments approximate their fair value due to the short-term nature.


Recent Pronouncements:

The Company’s management has reviewed recent accounting pronouncements issued through the date of the issuance of these financial statements. In management’s opinion, no pronouncements apply or will have a material effect on the Company’s financial statements. 


NOTE C - GOING CONCERN


The accompanying financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. The Company has incurred cumulative net losses of approximately $15,275,000 since its inception and requires capital for its contemplated operational and marketing activities to take place. The Company’s ability to raise additional capital through the future issuances of the common stock is unknown. The obtainment of additional financing, the successful development of the Company’s contemplated plan of operations, and its transition, ultimately, to the attainment of profitable operations are necessary for the Company to continue operations. The ability to successfully resolve these factors raise substantial doubt about the Company’s ability to continue as a going concern. The financial statements of the Company do not include any adjustments that may result from the outcome of these aforementioned uncertainties.





11




Net Medical Xpress Services, Inc.

Notes to the Financial Statements

(Unaudited)


NOTE D - FURNITURE, EQUIPMENT, AND IMPROVEMENTS


Furniture, equipment, and improvements as of September 30, 2013 consisted of the following:


Computers

 

483,000

Furniture, fixtures and equipment

 

136,000

Automobiles

 

41,000

Leasehold improvements

 

20,000

 

 

680,000

Accumulated depreciation

 

(638,000)

 

 

$  42,000


Depreciation expense for the nine months ended September 30, 2013 and 2012 was $16,000 and $14,000, respectively.


NOTE E - GOODWILL


On July 1, 2013, the Company completed its merger with MedTel Solutions, LLC (“MedTel”), an Alabama limited liability company, in accordance with its Merger Agreement dated June 28, 2013.  MedTel was organized on June 13, 2012 for the purpose of engaging in and is now engaged in the business of providing licensed medical practitioners to perform services via telemedicine.  Pursuant to the agreement, the Company authorized the issuance of 3,000,000 shares of its common stock in exchange for 100% of the outstanding membership interests of MedTel. The fair value of the consideration given up totaled $275,000 of which $36,000 has been allocated to the fair value of net identifiable assets and the remaining $239,000 to goodwill.


In accordance with FASB ASC 350, “Intangibles - Goodwill and Other,” the Company performs goodwill impairment testing at least annually, unless indicators of impairment exist in interim periods. The impairment test for goodwill uses a two-step approach. Step one compares the estimated fair value of a reporting unit with goodwill to its carrying value. If the carrying value exceeds the estimated fair value, step two must be performed. Step two compares the carrying value of the reporting unit to the fair value of all of the assets and liabilities of the reporting unit (including any unrecognized intangibles) as if the reporting unit was acquired in a business combination. If the carrying amount of a reporting unit’s goodwill exceeds the implied fair value of its goodwill, an impairment loss is recognized in an amount equal to the excess. As of September 30, 2013, there is no impairment of goodwill.


As of September 30, 2013, the 3,000,000 shares to MedTel, were unissued and are recorded as stock payable in the amount of $275,000.


In connection with the merger, the Company also entered two employment agreements to the former holders of MedTel membership interests. Each agreement provides for bonus compensation of 2,000,000 shares of common stock to be earned equally upon attainment of quarterly sales and profitability goals.






12




Net Medical Xpress Services, Inc.

Notes to the Financial Statements

(Unaudited)


NOTE F - CAPITAL TRANSACTIONS


Common stock:


During the nine-month period ended September 30, 2013, the Company effected the following stock transactions:


The Company issued a total of 2,000,000 shares of the Company’s $0.001 par value common stock to two neurologists in exchange for services for 2013, 2014 and 2015 valued at $60,000.  Accordingly, deferred compensation of $60,000 was recorded as of September 30, 2013.  The Company expensed $15,000 during the nine months ended September 30, 2013.


The Company issued a total of 1,500,000 shares of the Company’s $0.001 par value common stock to one director for the exercise of options valued at $45,000.


The Company issued a total of 135,160 shares of the Company’s $0.001 par value common stock to one contractor in return for services valued at $10,000.


Warrants:


During the nine-month period ended September 30, 2013, there were no warrants issued and none were exercised.


There are no warrants outstanding as of September 30, 2013.


Stock options:


Stock options employees and directors - During the quarters ended September 30, 2013 and 2012, the Company made no grants of stock options to employees or directors.

  

Stock options non-employees and directors - During the quarters ended September 30, 2013 and 2012, the Company made no grants of stock options for services.  


Exercise prices and weighted-average contractual lives of stock options outstanding as of September 30, 2013, are as follows:


Options Outstanding

 

Options Exercisable

 

 

 

 

Weighted

Average

 

Weighted

Average

 

 

 

Weighted

Average

Exercise

Prices

 

Number

Outstanding

 

Remaining

Contractual

Life

 

Exercise

Prices

 

Number

Exercisable

 

Exercise

Price

$0.03

 

7,500,000

 

3.1

 

$0.03

 

7,500,000

 

$0.03

$0.044

 

500,000

 

3.7

 

$0.044

 

500,000

 

$0.044







13




Net Medical Xpress Services, Inc.

Notes to the Financial Statements

(Unaudited)


NOTE F - CAPITAL TRANSACTIONS (CONTINUED)


Summary of Options Granted and Outstanding:


 

 

For the nine months

ended

September 30,

 

 

2013

 

 

Shares

 

Weighted Average

Exercise Price

Options:

 

 

 

 

Outstanding at beginning of year

 

 10,553,920

 

$0.03

Granted

 

 -

 

-

Cancelled

 

 (1,053,920)

 

-

Exercised

 

 1,500,000

 

-

Outstanding at end of period

 

 8,000,000

 

$0.03


NOTE G - MAJOR CUSTOMERS


During the nine-month period ended September 30, 2013, two customers accounted for 32% or approximately $1,189,000 of the Company's revenue.  


As of September 30, 2013, balances due from one customer comprised 5% or approximately $170,000 of total accounts receivable.


NOTE H - REPORTABLE SEGMENTS


Management has identified the Company's reportable segments based on separate lines of business. The parent company, Net Medical Xpress Solutions, derives revenues from the development and marketing of proprietary internet technology-based software.  Net Medical Xpress Staffing, the Company’s new division within the parent company, specializes in the recruitment and staffing of telemedicine physicians.   The Company’s wholly-owned subsidiary, Telerad Service, Inc., operates under the trade names Net Medical Xpress Services and Net Medical Xpress Specialists.  Net Medical Xpress Services provides medical diagnostic reading services.  Net Medical Xpress Specialists provides telemedicine services to hospitals and other medical entities.  


Information related to the Company's reportable segments for the quarter ended September 30, 2013 is as follows:


 

Solutions

Staffing

Services

Specialists

TOTAL

Revenue

 $100,000

 $101,000

 $910,000

 $118,000

 $1,229,000

 

 

 

 

 

 

Cost of service

 59,000

 34,000

 706,000

 110,000

 909,000

General and administrative

 46,000

 42,000

 101,000

 67,000

 256,000

Depreciation

 2,000

 0

 2,000

 0

 4,000

Research and development

 8,000

 0

 0

 37,000

 45,000

 

 

 

 

 

 

Operating income (loss)

 $(15,000)

 $25,000

 $101,000

 $(96,000)

 $15,000





14




Net Medical Xpress Services, Inc.

Notes to the Financial Statements

(Unaudited)


NOTE H - REPORTABLE SEGMENTS (CONTINUED)


Information related to the Company's reportable segments for the nine months ended September 30, 2013 is as follows:


 

Solutions

Staffing

Services

Specialists

TOTAL

Revenue

 $344,000

 $101,000

 $2,863,000

 $348,000

 $3,656,000

 

 

 

 

 

 

Cost of service

 184,000

 34,000

 2,220,000

 314,000

 2,752,000

General and administrative

 226,000

 42,000

 260,000

 179,000

 707,000

Depreciation

 6,000

 0

 10,000

 0

 16,000

Research and development

 32,000

 0

 0

 74,000

 106,000

 

 

 

 

 

 

Operating income (loss)

 $(104,000)

 $25,000

 $373,000

 $(219,000)

 $75,000

 

 

 

 

 

 

Total assets

 $563,000

 $92,000

 $539,000

 $364,000

 $1,558,000


A reconciliation of the segments' operating loss to the consolidated net loss is as follows:


Segment’s operating income

$     75,000

Other income (expense)

(9,000)

Consolidated net income

$     66,000


NOTE I - COMMITMENTS AND CONTINGENCIES


Leases:


The Company leases office space in New Mexico expiring on April 30, 2014.  The Company also leases office equipment with a lease expiration date of June 2014.  Future minimum lease payments as of September 30, 2013, are as follows:


Year

 

Amount

2013

 

$16,000

2014

 

$21,000


Rent expense for the nine months ended September 30, 2013 and 2012 amounted to $55,000 and $49,000, respectively.


Employment Agreement (Related Party):

On January 1, 2010, the Company entered into an employment and non-compete agreement with Mr. Govatski to continue in the capacity of President and CEO for an original term ended December 31, 2012.  The agreement allowed for a one-year renewal option unless terminated by either party.  During the year ended December 31, 2012, Mr. Govatski elected to terminate his agreement in order to increase the cash available for development of the Company’s business activities.


During the nine months ended September 30, 2013, the Company entered into a new employment agreement with Mr. Govatski whereby agreeing to annual compensation of $30,000 for a term of one year commencing on January 1, 2013. The agreement will automatically renew for one additional term unless terminated by either party.  The non-compete agreement has remained intact and becomes effective only in the event of termination by either party and will remain in effect for a period of one year.




15




ITEM 2.  MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION


OVERVIEW


We operate our business in four divisions.


Our Net Medical Xpress Solutions division derives revenues from the development and marketing of proprietary internet technology-based software.  This division encompasses all revenues and costs from the software aspect of our business, including software usage, software hosting and maintenance, and custom programming (customization or modification to our core software products).  Software usage and hosting include our customers who use our proprietary XR-EXpress software to provide their own radiological services.  This division also occasionally derives revenue from scanning services and other services such as consulting, training and installation.


Our Net Medical Xpress Staffing division was formed as a result of the purchase of MedTel Solutions, LLC.  This division specializes in the recruitment and staffing of telemedicine physicians.


Our Net Medical Xpress Services division provides medical diagnostic reading services for radiology and cardiology.  We currently employ seventy licensed radiologists and twenty licensed cardiologists in this division.  We use the same proprietary XR-EXpress software to provide these services that we offer to our own customers of our Net Medical Xpress Solutions division.


Our Net Medical Xpress Specialists division provides telemedicine services to hospitals and other medical facilities.  We currently employ fifteen credentialed specialists in the field of neurology in this division, which includes stroke and behavioral assessment.  We facilitate real-time assessment of patients through a virtual examination via video conferencing, combined with our proprietary medical software.  In addition to stroke assessments, we performed our first behavioral medicine consultations during the second quarter of 2013.  Revenues and costs in this division also include sales of our proprietary package of equipment necessary for our medical facility customers to initiate their participation in our specialists program.


We believe gross profit is our key indicator of operating progress.  Our four operating divisions generated the following gross profit, rounded to the nearest 1,000, during the first nine months of 2013:


 

 

Solutions

Staffing

Services

Specialists

TOTAL

Revenue

 

$ 344,000

 $ 101,000

$ 2,863,000

$    348,000

$  3,656,000

 

 

 

 

 

 

 

Direct costs

 

184,000

 34,000

2,220,000

314,000

2,752,000

 

 

 

 

 

 

 

Gross profit

 

$ 160,000

 67,000

$ 643,000

$ 34,000

$904,000

 

 

 

 

 

 

 

Percent

 

47%

 66%

22%

10%

25%


The Net Medical Xpress Solutions division’s gross profit was $160,000, which constituted approximately 18% of the total gross profits for the year to date.    The majority of the direct costs in this division are staffing expenses, which have decreased during 2013 due to less emphasis on this business line and greater emphasis on developing and expanding our specialists program. We expect the percentage of gross profit this division contributes to total gross profit to stabilize at about fifty percent during 2013.


The Net Medical Xpress Staffing division’s gross profit was $67,000, which constituted approximately 7% of the total gross profit for the year to date.  We purchased the staffing company on July 1, 2013, so the third quarter of 2013 is the first quarter for us to record revenues and costs for this division.  The majority of the direct costs in this division are staffing expenses.  Since this is a relatively new operation, we anticipate the gross profit for this division to increase in the coming years as new customers are added.  




16




The Net Medical Xpress Services division’s gross profit was $643,000, which constituted approximately 71% of the total gross profits for the year to date.  Approximately 81% of the direct costs in this division are doctor fees, which are directly related to revenues.  The gross profit percentage may change slightly as the mix of services changes.  We expect this percentage to remain relatively stable during 2013.  


The Net Medical Xpress Specialists division’s gross profit was $34,000, which constituted approximately 4% of the total gross profits for the year to date.  Approximately 30% of the direct cost in this division consists of relatively fixed costs at this time.  The percentage of fixed costs should decrease as revenues increase over the next few years.  Approximately 25% of direct costs currently are hardware costs related to the sales of equipment necessary for new customers, which produces a very small gross profit.  As the revenues generated by established customers increases, these hardware costs should become less of a factor.  In general, we believe the gross profit percentage of this division will continue to increase during 2013 as the revenues grow, while the fixed costs remain stable.


Our normal general and administrative expenses continue to be approximately $200,000 to $250,000 per quarter.    


RESULTS OF OPERATIONS


TOTAL REVENUES:


For the Three Months Ended September 30,

2013

2012

Increase (Decrease)

Percent Inc (Dec)

$1,229,000

$964,000

$265,000

27.5%


For the Nine Months Ended September 30,

2013

2012

Increase (Decrease)

Percent Inc (Dec)

$3,656,000

$2,847,000

$809,000

28.4%


These changes are a result of the following factors:


Net Medical Xpress Solutions Revenues


1.  Software usage fees:


For the Three Months Ended September 30,

2013

2012

Increase (Decrease)

Percent Inc (Dec)

$85,000

$91,000

$(6,000)

(6.6)%


For the Nine Months Ended September 30,

2013

2012

Increase (Decrease)

Percent Inc (Dec)

$302,000

$265,000

$37,000

14.0%


The decrease in software usage fees for the three months ended September 30, 2013, as well as the increase for the nine months ended September 30, 2013 as compared to the same periods in 2012 is primarily due to variances in the volume of radiology reports generated for our existing customers, coupled with a slight increase in number of customers during the first half of 2013.  


2.  Software hosting and maintenance:


For the Three Months Ended September 30,

2013

2012

Increase (Decrease)

Percent Inc (Dec)

$13,000

$11,000

$2,000

18.2%





17




For the Nine Months Ended September 30,

2013

2012

Increase (Decrease)

Percent Inc (Dec)

$41,000

$32,000

$9,000

28.1%


This increase is mainly due to the addition of maintenance fees for one new XR-Express customer.   Although we still have a few customers using our digital filing cabinet (DFC) product, the majority of our customers and all of our new customers are using our XR-EXpress software. We generally charge usage fees based on radiological reports generated using XR-EXpress, which includes storage of the reports for later access by the customers, rather than monthly hosting fees.  We may occasionally charge a monthly maintenance fee for new customers for the use of our XR-Express software.  Software maintenance now consists mainly of technical support for our medical software.   We expect revenues in this category to stay relatively constant during 2013, as we continue to focus our efforts on growing our telemedicine business, particularly our specialists program.


3.  Other revenues:


For the Three Months Ended September 30,

 

2013

2012

Increase (Decrease)

Percent Inc (Dec)

Custom programming

 $0

 $5,000

 $(5,000)

 (100.0)%

Bandwidth

 $1,000

 $0

 $1,000

 Not meaningful


For the Nine Months Ended September 30,

 

2013

2012

Increase (Decrease)

Percent Inc (Dec)

Custom programming

 $0

 $18,000

 $(18,000)

 (100.0)%

Bandwidth

 $1,000

 $0

 $1,000

 Not meaningful


We performed several small custom programming projects during the first nine months of 2012, and none during 2013.  We anticipate undertaking a few small and medium-sized projects that may generate a modest increase in revenues in this category as customers request them. We continue to offer programming services for customer database integration, and for other projects for our existing and new customers.  


The bandwidth service is a charge for internet access for one customer.  We do not anticipate that this service will be a major revenue generator for us in the future.


Net Medical Xpress Services Revenues


1.  Radiological services:


For the Three Months Ended September 30,

2013

2012

Increase (Decrease)

Percent Inc (Dec)

$887,000

$801,000

$86,000

10.7%


For the Nine Months Ended September 30,

2013

2012

Increase (Decrease)

Percent Inc (Dec)

$2,779,000

$2,404,000

$375,000

15.6%


Most of the increase in radiological services (approximately 87%) is due to increased volume of reads by existing customers.  The remainder is due to the net addition of new customers.


2.  Cardiological services:


For the Three Months Ended September 30,

2013

2012

Increase (Decrease)

Percent Inc (Dec)

$24,000

$25,000

$(1,000)

(4.0)%




18




For the Nine Months Ended September 30,

2013

2012

Increase (Decrease)

Percent Inc (Dec)

$84,000

$58,000

$26,000

44.8%


The decrease in cardiological services for the three months ended September 30, 2013 and the increase for the nine months ended September 30, 2013 as compared to the same periods last year is due to variances in the volume of reads for existing customers.


Net Medical Xpress Specialists Revenues


1.  Neurological services:


For the Three Months Ended September 30,

2013

2012

Increase (Decrease)

Percent Inc (Dec)

$102,000

$15,000

$87,000

580.0%


For the Nine Months Ended September 30,

2013

2012

Increase (Decrease)

Percent Inc (Dec)

$247,000

$37,000

$210,000

567.6%


Our specialists program began operations during the first quarter of 2012 with a neurology/stroke assessment program at a regional hospital in New Mexico. We have added several new hospitals since that time, and are in the process of adding additional hospitals during 2013.  Therefore, we anticipate that revenues in this division will continue to grow during 2013.


2.  Behavioral medicine services:


For the Three Months Ended September 30,

2013

2012

Increase (Decrease)

Percent Inc (Dec)

$0

$0

$0

Not meaningful


For the Nine Months Ended September 30,

2013

2012

Increase (Decrease)

Percent Inc (Dec)

$1,000

$0

$1,000

Not meaningful


We began providing behavioral medicine consults during the second quarter of 2013.


3.  Specialists program hardware sales:


For the Three Months Ended September 30,

2013

2012

Increase (Decrease)

Percent Inc (Dec)

$16,000

$17,000

$(1,000)

(5.9)%


For the Nine Months Ended September 30,

2013

2012

Increase (Decrease)

Percent Inc (Dec)

$100,000

$33,000

$67,000

203.0%


The specialist program began operations during the first quarter of 2012, with the first hardware sales occurring during the second quarter of 2012.  We consider this program to be in in the startup phase.  Almost all of the increase in these categories is due to the addition of new customers.  The specialist program hardware sales are sales of our proprietary package of third-party equipment required for a customer to begin using our specialist services.  We expect hardware sales to increase as we add new customers.  We also expect to expand the specialist program to include other medical services during the remainder of 2013 and 2014.  Therefore, we anticipate that revenues in this division will continue to grow during 2013.  Hardware sales are typically a one-time event with each new customer.



19



COST OF SERVICES:


For the Three Months Ended September 30,

2013

2012

Increase (Decrease)

Percent Inc (Dec)

$909,000

$727,000

$182,000

25.0%


For the Nine Months Ended September 30,

2013

2012

Increase (Decrease)

Percent Inc (Dec)

$2,752,000

$2,187,000

$565,000

25.8%


Approximately eighty percent of the costs of services for the first three months and nine months of 2013 are direct costs related to the services and specialists divisions.  These costs consist of radiologist fees, cardiologist fees, neurologist fees, behavioral medicine doctor fees, professional credentialing, professional licenses, professional liability insurance costs, and costs of hardware associated with the specialists program. The majority of these costs are directly related to revenues; as a result, they have increased as the services and specialists revenues have increased.


General and Administrative Expenses:


For the Three Months Ended September 30,

2013

2012

Increase (Decrease)

Percent Inc (Dec)

$256,000

$226,000

$30,000

13.3%


For the Nine Months Ended September 30,

2013

2012

Increase (Decrease)

Percent Inc (Dec)

$707,000

$633,000

$74,000

11.7%


The increase in general and administrative expenses is primarily due to increased staffing costs needed to provide additional administrative support for the expanded medical services.


Research and Development Costs:


For the Three Months Ended September 30,

2013

2012

Increase (Decrease)

Percent Inc (Dec)

$45,000

$15,000

$30,000

200.0%


For the Nine Months Ended September 30,

2013

2012

Increase (Decrease)

Percent Inc (Dec)

$106,000

$52,000

$54,000

103.8%


The increase in research and development costs for both the third quarter of 2013 and the first nine months of 2013 compared to the same periods in 2012 is due to increased programming costs to continue the development and expansion of the specialists program.

 

During the first nine months of 2013, approximately 90% of our research and development costs were a direct result of staffing.  In the software industry, it is common for research and development costs to be ongoing, since development of the next version of the software begins as soon as the current version is completed.  In addition, we are constantly developing new applications for our existing software.  We anticipate research and development costs during 2013 will continue to focus on the development and expansion of software and services for our specialists program.  As a result, these costs may remain somewhat higher than usual during the coming year.


Depreciation:


For the Three Months Ended September 30,

2013

2012

Increase (Decrease)

Percent Inc (Dec)

$4,000

$5,000

$(1,000)

(20.0)%




20




For the Nine Months Ended September 30,

2013

2012

Increase (Decrease)

Percent Inc (Dec)

$16,000

$14,000

$2,000

14.3%


The increase in depreciation expense is due to a one-time adjustment to the depreciation for capital leases of $2,000 during the third quarter of 2012.  


Other Expense:


For the Three Months Ended September 30,

 

2013

2012

Increase (Decrease)

Percent Inc (Dec)

Interest expense

$3,000

$4,000

$(1,000)

(25.0)%


For the Nine Months Ended September 30,

 

2013

2012

Increase (Decrease)

Percent Inc (Dec)

Interest expense

$9,000

$9,000

$0

0.0%


There was no significant change in the factors contributing to interest expense during the first nine months of 2013 as compared to the first nine months of 2012.


REPORTABLE SEGMENTS


We have identified our reportable segments based on separate lines of business, as described in the Overview section above.  Net Medical Xpress Solutions derives revenues from the development and marketing of proprietary internet technology-based software.  Net Medical Xpress Staffing, our new division, specializes in the recruitment and staffing of telemedicine physicians.  Net Medical Xpress Services provides medical diagnostic reading services.  Net Medical Xpress Specialists provides telemedicine services to remote hospitals and other medical entities.  


Information related to our reportable segments for the quarter ended September 30, 2013 is as follows:


 

Solutions

Staffing

Services

Specialists

TOTAL

Revenue

 $100,000

 $101,000

 $910,000

 $118,000

 $1,229,000

 

 

 

 

 

 

Cost of service

 59,000

 34,000

 706,000

 110,000

 909,000

General and administrative

 46,000

 42,000

 101,000

 67,000

 256,000

Depreciation

 2,000

 0

 2,000

 0

 4,000

Research and development

 8,000

 0

 0

 37,000

 45,000

 

 

 

 

 

 

Operating income (loss)

 $(15,000)

 $25,000

 $101,000

 $(96,000)

 $15,000


Information related to our reportable segments for the nine months ended September 30, 2013 is as follows:


 

Solutions

Staffing

Services

Specialists

TOTAL

Revenue

 $344,000

 $101,000

 $2,863,000

 $348,000

 $3,656,000

 

 

 

 

 

 

Cost of service

 184,000

 34,000

 2,220,000

 314,000

 2,752,000

General and administrative

 226,000

 42,000

 260,000

 179,000

 707,000

Depreciation

 6,000

 0

 10,000

 0

 16,000

Research and development

 32,000

 0

 0

 74,000

 106,000

 

 

 

 

 

 

Operating income (loss)

 $(104,000)

 $25,000

 $373,000

 $(219,000)

 $75,000

 

 

 

 

 

 

Total assets

 $563,000

 $92,000

 $539,000

 $364,000

 $1,558,000




21




A reconciliation of the segments' operating loss to the consolidated net loss is as follows:


Segment’s operating income

$     75,000

Other income (expense)

(9,000)

Consolidated net income

$     66,000


LIQUIDITY AND CAPITAL RESOURCES


“Liquidity” refers to our ability to generate adequate amounts of cash to meet our needs for cash.  We believe we will have adequate liquidity during the balance of 2013.  As of September 30, 2013, cash and cash equivalents totaled $413,000, representing a $304,000 increase from December 31, 2012. This increase in available cash was due to the following factors during the period:


Operating Activities:


For the Nine Months Ended September 30,

2013

2012

Inc (Dec) in available cash

provided $231,000

provided $96,000

$135,000


The increase in available cash from operations is mainly due to a combination of the following factors:  

·

a $130,000 decrease in available cash due to the net decrease in accounts payable and accrued expenses of $69,000 during the first nine months of 2013 as compared to a net increase of $61,000 during the first nine months of 2012.  The changes in accounts payable are mainly due to changes in doctors fees that vary with revenues throughout the year.  The changes in accrued expenses are mainly due to variances in insurance contracts throughout the year.

·

a $120,000 increase in available cash due to net income of $66,000 during the first nine months of 2013 as compared to net loss of $54,000 during the first nine months of 2012.

·

a $131,000 increase in available cash due to the net decrease in accounts receivable of $14,000 during the first nine months of 2013 as compared to a net increase in accounts receivable of $117,000 during the first nine months of 2012.  The changes in accounts receivable are mainly due to changes in revenues throughout the year.

·

several small factors combined to net with the above factors, resulting in the $100,000 increase in available cash from operating activities during the first nine months of 2013.


Investing Activities:


For the Nine Months Ended September 30,

2013

2012

Inc (Dec) in available cash

used $8,000

used $7,000

$(1,000)


The uses of cash during both 2012 and 2013 were for additional computer equipment purchases.


Financing Activities:


For the Nine Months Ended September 30,

2013

2012

Inc (Dec) in available cash

provided $81,000

used $6,000

$87,000


The changes in financing activities are primarily due to the repayment of a note payable during the first nine months of 2012 as compared to an increase in working capital related to the purchase of MedTel Solutions, LLC during the third quarter of 2013.






22




We do not currently have material commitments for capital expenditures and do not anticipate entering into any such commitments during the next twelve months.  Our current commitments consist primarily of lease obligations for office space, computer equipment and office equipment.  


At September 30, 2013, we had a working capital surplus of $299,000 as opposed to a working capital surplus of $55,000 at the beginning of the period, an increase of $244,000.  Although we generated a net profit at the end of 2012, and we expect to increase that profit by the end of 2013, we may continue to sell equity securities and incur debt if needed to meet our operating needs during 2013.


We anticipate that our primary uses of cash in the next year will continue to be for general operating purposes.  We anticipate our operating cash requirements for the next twelve months to be in the range of $4,500,000 to $6,000,000, given that we anticipate continued growth of the specialist program.  This level of cash flow will allow us to maintain our current level of operations and allow for modest growth.  Profitability remains our primary goal.


OFF-BALANCE SHEET ARRANGEMENTS


We currently have no off-balance sheet arrangements.


CRITICAL ACCOUNTING POLICIES AND ESTIMATES


The preparation of our financial statements in conformity with accounting principles generally accepted in the United States (GAAP) requires our management to make certain 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.  In accordance with GAAP, our actual realized results may differ from management’s initial estimates as reported.  A summary of our significant accounting policies is detailed in the notes to the financial statements, which are an integral component of this filing.


Revenue Recognition


With each sale of our enterprise-level products, the end user enters into a license agreement for which an initial license fee is paid.  The license agreement also provides that in order to continue the license, the licensee must pay an annual software maintenance fee for which the licensee receives access to product upgrades and bug fixes or product patches.  Software maintenance consists primarily of hosting and managing our customers’ data on our servers, as well as technical support programs for our products.  Software usage comprises any charges for actual usage of our software.  


Currently, software usage in our Net Medical Xpress Solutions division consists of fees for the use of our XR-EXpress medical software by our customers who use it to provide their own radiological reading services, billed as a fee for each report generated by our software for the customer.


Our software revenue recognition policies are in accordance with the ASC Topic 985, Software Revenue Recognition as amended.  Revenue is recognized when (a) persuasive evidence of an arrangement exists, (b) delivery has occurred, (c) the fee is fixed or determinable, and (d) collectability is probable.  We follow the guidance in ASC Topic 605, Accounting for Performance of Construction-Type and Certain Production-Type Contracts for custom software development arrangements that require us to provide significant production, customization or modification to our core software.  Revenue is generally recognized for such arrangements under the percentage of completion method.  Amounts collected prior to satisfying the above revenue recognition criteria are included in deferred revenue.


We follow the guidance provided by SEC Staff Accounting Bulletin (“SAB”) No. 101, Revenue Recognition in Financial Statements and SAB No. 104 Revenue Recognition which provide guidance on the recognition, presentation and disclosure of revenue in financial statements filed with the SEC.  Revenue in our services and specialists divisions, software installation, training and consulting services is recognized when the services are rendered.  





23



Software Development Costs


We account for software development costs in accordance with ASC Topic 985, Accounting for Costs of Computer Software to be Sold, Leased, or Otherwise Marketed.  Product research and development expenses consist primarily of personnel, outside consulting and related expenses for development, and systems personnel and consultants and are charged to operations as incurred until technological feasibility is established.  We consider technological feasibility to be established when all planning, designing, coding and testing have been completed to design specifications.  After technological feasibility is established, costs are capitalized.  Historically, product development has been substantially completed with the establishment of technological feasibility and, accordingly, no costs have been capitalized.


See Note B to our Consolidated Financial Statements for a full discussion of our critical accounting policies and estimates.


Item 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK


Not applicable.  


Item 4.  CONTROLS AND PROCEDURES


307 - Disclosure controls and procedures:  As of September 30, 2013, we carried out an evaluation of the effectiveness of our disclosure controls and procedures, with the participation of our principal executive and principal financial officers.   Disclosure controls and procedures are defined in Exchange Act Rule 15d-15(e) as “controls and other procedures of an issuer that are designed to ensure that information required to be disclosed by the issuer in the reports that it files or submits under the Act (15 U.S.C. 78a et seq.) is recorded, processed, summarized and reported, within the time periods specified in the Commission's rules and forms [and] include, without limitation, controls and procedures designed to ensure that information required to be disclosed by an issuer in the reports that it files or submits under the Act is accumulated and communicated to the issuer's management, including its principal executive and principal financial officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.”  Based on our evaluation, our President/Chief Executive Officer and Chief Financial Officer have concluded that, as of September 30, 2013, such disclosure controls and procedures were not effective.  The primary reasons for management’s conclusions are that we did not have a plan in place for implementing controls and procedures and insufficient personnel to implement checks and balances.  We believe that we will not have sufficient funds available to develop a plan in the foreseeable future.  We do not anticipate that our business will need sufficient personnel in the foreseeable future that are needed to implement checks and balances.


308(b) - Changes in internal control over financial reporting:  Based upon an evaluation by our management of our internal control over financial reporting, with the participation of our principal executive and principal financial officers, there were no changes made in our internal control over financial reporting during the quarter ended September 30, 2013 that have materially affected or are reasonably likely to materially affect this control.


Limitations on the Effectiveness of Internal Control:  Our management does not expect that our disclosure controls and procedures or our internal control over financial reporting will necessarily prevent all fraud and material errors.  An internal control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met.  Further, the design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs.  Because of the inherent limitations on all internal control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, have been detected.  These inherent limitations include the realities that judgments in decision-making can be faulty, and that breakdowns can occur because of simple error or mistake.  Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people, and/or by management override of the control.  The design of any system of internal control is also based in part upon certain assumptions about risks and the likelihood of future events, and there is no assurance that any design will succeed in achieving its stated goals under all potential future conditions. Over time, controls may become inadequate because of changes in circumstances and the degree of compliance with the policies and procedures may deteriorate.  Because of the inherent limitations in a cost-effective internal control system, financial reporting misstatements due to error or fraud may occur and not be detected on a timely basis.



24



PART II


ITEM 1.  LEGAL PROCEEDINGS


We are not engaged in any legal proceedings at the date of this report.


ITEM 1A.  RISK FACTORS


We do not have any new or additional risk factors to add as compared to our most recent annual report on Form 10-K.


ITEM 2.  UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS


The following table sets forth information about our unregistered sales of common stock during the nine months ended September 30, 2013:


Class of Purchaser

Aggregate Number of Shares

Doctors (1)

Directors (2)

Contractors (3)

2,000,000

1,500,000

135,160


(1)

We issued these shares in payment for services valued at $60,000.

(2)

We issued these shares in payment for the exercise of options valued at $45,000.

(3)

We issued these shares in payment for services valued at $10,000.


We did not pay and to our knowledge no one acting on our behalf paid any commissions or other compensation with respect to the sales identified in the foregoing table.  We made the sale directly to each purchaser for the consideration stated in the table.  We did not receive cash proceeds directly from these sales, which reduced our cash expenses and increased our working capital as a result of using the stock to pay current obligations.  Each purchaser acknowledged the investment nature of the transaction and a legend was placed on each certificate, prohibiting public resale of the shares, except pursuant to a registration statement or in compliance with Rule 144.  We believe each purchaser has either (a) such relationship with us or (b) such knowledge and experience in business and financial transactions that he or she is able to understand and evaluate the risks and merits of investment in our common stock.  We relied upon the exemption from the registration requirement of the Securities Act of 1933, as amended (the “Act”) provided in Section 4(2) of the Act and the rules and regulations thereunder, on grounds that these sales did not involve a public offering within the meaning of the Act.


ITEM 3.  DEFAULTS UPON SENIOR SECURITIES


Not applicable.


ITEM 4.  MINE SAFETY DISCLOSURE


Not applicable.


ITEM 5.  OTHER INFORMATION


Not applicable.


ITEM 6.  EXHIBITS


The following exhibits are attached to this report:


31.1

Rule 15d-14 (a)  Certification by Principal Executive Officer

31.2

Rule 15d-14 (a)  Certification by Principal Financial Officer

32

Section 1350 Certification of Principal Executive Officer and Principal Financial Officer



25




SIGNATURES


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


 

NET MEDICAL XPRESS SOLUTIONS, INC.

 

 

 

 

 

 

 

 

Date:  November 14, 2013

By  /s/  Richard F. Govatski

 

Richard F. Govatski, President (Principal

 

Executive Officer)

 

 

 

 

 

 

Date:  November 14, 2013

By  /s/  Teresa B. Dickey

 

Teresa B. Dickey, Treasurer  (Principal

 

Financial Officer)






























26