EX-99.2 4 b67085ncexv99w2.htm EX-99.2 FINANCIAL STATEMENT OF COMMISSURE, DATED JUNE 30, 2007 AND 2006 exv99w2
 

 
COMMISSURE INC.
 
NOTES TO FINANCIAL STATEMENTS — (Continued)
 
Exhibit 99.2
 
Commissure Inc.
 
Financial Report for the Six Months Ended
June 30, 2007 and 2006
 


 

 
COMMISSURE INC.
 
NOTES TO FINANCIAL STATEMENTS — (Continued)
 
COMMISSURE INC.
 
INDEX TO FINANCIAL STATEMENTS
 
         
    Page
 
Balance Sheets at June 30, 2007 (unaudited) and December 31, 2006
    1  
Statements of Operations for the six month periods ended June 30, 2007 and 2006 (unaudited)
    2  
Statements of Stockholders’ Deficiency for the six month periods ended June 30, 2007 and 2006 (unaudited)
    3  
Statements of Cash Flows for the six month periods ended June 30, 2007 and 2006 (unaudited)
    4  
Notes to Financial Statements (unaudited)
    5  


 

 
COMMISSURE INC.
 
NOTES TO FINANCIAL STATEMENTS — (Continued)
 
COMMISSURE INC.
 
Balance Sheets
June 30, 2007 and December 31, 2006
 
                 
    2007     2006  
    (Unaudited)     (Audited)  
 
ASSETS
Current Assets
               
Cash
  $ 37,200     $ 49,226  
Accounts receivable
    947,739       449,394  
Prepaid expenses
    15,779       37,470  
                 
Total current assets
    1,000,718       536,090  
                 
Equipment, net of accumulated depreciation of $13,231 in 2007 and $7,445 in 2006
    38,854       28,748  
Software Development Costs, net of accumulated amortization of $217,053 in 2007 and $133,025 in 2006
    792,753       695,872  
                 
Total noncurrent assets
    831,607       724,620  
                 
    $ 1,832,325     $ 1,260,710  
                 
 
LIABILITIES AND STOCKHOLDERS’ DEFICIENCY
Current Liabilities
               
Accounts payable
  $ 369,948     $ 447,170  
Deferred revenue
    2,345,408       1,247,355  
Note payable, stockholder
    2,005,901       1,733,470  
                 
Total current liabilities
    4,721,257       3,427,995  
                 
Long-Term Liabilities
               
Deferred revenue
    367,061       226,584  
                 
Commitments (Note 3 and 4)
               
Stockholders’ Deficiency
               
Common stock, $.001 par value 20,000,000 shares authorized, 10,100,000 shares issued and outstanding
    10,100       10,100  
Additional paid-in capital
    19,530       19,530  
Accumulated deficit
    (3,285,623 )     (2,423,499 )
                 
      (3,255,993 )     (2,393,869 )
                 
    $ 1,832,325     $ 1,260,710  
                 
 
See Notes to Financial Statements.


1


 

 
COMMISSURE INC.
 
NOTES TO FINANCIAL STATEMENTS — (Continued)
 
COMMISSURE INC.
 
Statements of Operations
Six Months Ended June 30, 2007 and 2006
 
                 
    2007     2006  
    (Unaudited)  
 
Software-related revenue
  $ 311,176     $ 30,500  
Hardware-related revenue
    16,750       30,000  
                 
      327,926       60,500  
                 
Cost of revenue
               
Hardware
    15,978       49,230  
Implementation costs
    382,404       178,610  
Amortization of software development costs
    84,028       50,873  
Royalties
    37,500       22,000  
                 
      519,910       300,713  
                 
Gross margin
    (191,984 )     (240,213 )
                 
Selling expenses
    281,016       173,545  
Research and development
    30,000       26,000  
General and administrative expenses
    315,770       227,248  
                 
      626,786       426,793  
                 
Loss from operations
    (818,770 )     (667,006 )
Interest expense
    43,354       29,151  
                 
Net loss
  $ (862,124 )   $ (696,157 )
                 
 
See Notes to Financial Statements.


2


 

 
COMMISSURE INC.
 
NOTES TO FINANCIAL STATEMENTS — (Continued)
 
COMMISSURE INC.
 
Statements of Stockholders’ Deficiency
Six Months Ended June 30, 2007 and 2006
 
                                         
                Additional
          Total
 
    Common Stock     Paid-in
    Accumulated
    Stockholders’
 
    Shares     Amount     Capital     Deficit     Deficiency  
    (Unaudited)  
 
Balance, January 1, 2006
    100     $ 1,000     $     $ (597,985 )   $ (596,985 )
Amendment of Common Stock and issuance of restricted shares
    10,099,900       9,100       19,530             28,630  
Net loss
                      (696,157 )     (696,157 )
                                         
Balance, June 30, 2006
    10,100,000     $ 10,100     $ 19,530     $ (1,294,142 )   $ (1,264,512 )
                                         
Balance, January 1, 2007
    10,100,000     $ 10,100     $ 19,530     $ (2,423,499 )   $ (2,393,869 )
Net loss
                      (862,124 )     (862,124 )
                                         
Balance, June 30, 2007
    10,100,000     $ 10,100     $ 19,530     $ (3,285,623 )   $ (3,255,993 )
                                         
 
See Notes to Financial Statements.


3


 

 
COMMISSURE INC.
 
NOTES TO FINANCIAL STATEMENTS — (Continued)
 
COMMISSURE INC.
 
Statements of Cash Flows
Six Months Ended June 30, 2007 and 2006
 
                 
    2007     2006  
    (Unaudited)  
 
Cash Flows from Operating Activities
               
Net loss
  $ (862,124 )   $ (696,157 )
Adjustments to reconcile net loss to net cash used in operating activities:
               
Depreciation and amortization
    89,814       52,890  
Accrued interest on stockholder’s loan
    43,354       29,103  
Restricted stock issuance charged to payroll
          21,700  
Changes in operating assets and liabilities:
               
(Increase) decrease in:
               
Accounts receivable
    (498,345 )     (446,304 )
Prepaid expenses
    21,691       (968 )
Increase (decrease) in:
               
Accounts payable
    (77,221 )     130,250  
Deferred revenue
    1,238,530       782,358  
                 
Net cash used in operating activities
    (44,301 )     (127,128 )
                 
Cash Flows from Investing Activities
               
Purchase of equipment
    (15,893 )     (2,082 )
Software development costs
    (180,909 )     (254,120 )
                 
Net cash used in investing activities
    (196,802 )     (256,202 )
                 
Cash Flows from Financing Activities
               
Proceeds from stockholder loans
    229,077       500,000  
                 
Net cash provided by financing activities
    229,077       500,000  
                 
Increase (decrease) in cash
    (12,026 )     116,670  
Cash, beginning
    49,226       10,281  
                 
Cash, ending
  $ 37,200     $ 126,951  
                 
Supplemental Disclosure of Cash Flow Information:
               
Cash paid during the period for Interest
  $     $ 48  
                 
Supplemental Disclosure of Non-Cash Financing Activities:
               
Reduction of stockholder loan for common stock issuance
  $     $ 6,930  
                 
 
See Notes to Financial Statements.


4


 

 
COMMISSURE INC.
 
NOTES TO FINANCIAL STATEMENTS — (Continued)
 
NOTE 1.   NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
Nature of Business:  Commissure Inc. (the “Company” or “Commissure”) is located in New York, New York and develops and markets health care information technology software focused on imaging.
 
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 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. Actual results could differ from those estimates.
 
Accounts Receivable:  Accounts receivable are carried at original invoice amount. Interest is not charged on past due receivables. Management determines the allowance for doubtful accounts by evaluating individual customer receivables and considering the customer’s financial condition, credit history, and current economic conditions. Trade receivables are written off when deemed uncollectible. Recoveries of trade receivables previously written off are recorded when received. There was no allowance for doubtful accounts as of June 30, 2007 and December 31, 2006.
 
Equipment:  Equipment is stated at cost. Depreciation is computed by the straight-line method over estimated useful lives; generally three to five years. Depreciation expense for the six months ended June 30, 2007 and 2006 was $5,786 and $2,017, respectively.
 
Software Development Costs:  The Company follows the guidance under Statement of Financial Accounting Standard No. 86, “Accounting for the Costs of Computer Software to be Sold, Leased, or Otherwise Marketed.” In accordance with the guidance, costs incurred in the development of software for sale to customers are capitalized after technological feasibility has been established. Software development costs are capitalized at the lower of cost or net realizable value and amortized using the greater of the revenue curve method or the straight line method over the estimated economic life of the product. Amortization begins when a product is ready for general release to customers.
 
Revenue Recognition:  The Company recognizes revenue in accordance with the provisions of AICPA Statement of Position 97-2, Software Revenue Recognition, as amended by AICPA Statement of Position 98-9, Modification of SOP No. 97-2 Software Revenue Recognition with Respect to Certain Transactions (collectively, “the SOP”).
 
In accordance with the SOP, the Company recognizes revenue when a software arrangement meets the basic revenue recognition criteria: pervasive evidence of an agreement exists, delivery of the product has occurred, the license fee is fixed or determinable, and collection is probable. The Company’s contracts with its customers generally contain a list of items (for example, software license fee, implementation services and ongoing support and maintenance) to be delivered under the agreement and associated dollar amounts agreed upon by the parties. Total contract fees cannot be allocated to these individual items based on the applicable GAAP criteria, generally resulting in all items within a contract being treated as a single element for revenue recognition purposes. Therefore, total contract revenue applicable to software-related elements is recognized ratably over the term of the license agreement, generally one to five years with the majority being one year. Revenue recognition commences upon delivery of all items under the contract exclusive of maintenance. Because the Company is typically unable to allocate arrangement consideration to individual items within a contract it reflects revenue earned under its contracts, with the exception of hardware sales discussed below, as “software-related revenue”. Revenue from software arrangements which do not meet the stated criteria is deferred until all of the criteria have been met. At June 30, 2007 and December 31, 2006, deferred revenue arises principally because not all modules of the licensed software specified on contracts have been delivered.
 
The Company also sells hardware for which the Company’s software products are not essential to the customers’ use of such hardware. In accordance with “Emerging Issues Task Force Issue 03-05: Applicability


5


 

 
COMMISSURE INC.
 
NOTES TO FINANCIAL STATEMENTS — (Continued)
 
of AICPA Statement of Position 97-2 to Non-Software Deliverables in an Arrangement Containing More-Than-Incidental Software”, this hardware is not considered software-related and therefore, the Company recognizes revenue for hardware sales generally upon delivery of the hardware.
 
Implementation Costs:  The Company incurs costs under most of its customer agreements, consisting primarily of direct labor, during the implementation and deployment of its software at customer sites that are referred to as “implementation costs”. The Company expenses these costs as incurred.
 
Income Taxes:  The Company has elected to be taxed under Subchapter S of the federal income tax law which provides that, in lieu of corporate income taxes, all income or loss is included in the stockholders’ personal income. Accordingly, no provision for federal income tax is made in the accompanying financial statements. The Company has made similar elections in states in which it operates that provide for automatic recognition of S corporation status.
 
The Company adopted the provisions of Financial Accounting Standards Board (FASB) Interpretation No. 48, Accounting for Uncertainty in Income Taxes, on January 1, 2007. FIN 48 prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. As a result of the implementation of FIN 48, the Company determined that there were no material liabilities for tax benefits for past years and the current period.
 
The Company has determined that any future interest accrued, related to unrecognized tax liabilities, will be included in interest expense. In the event the Company must accrue for penalties as a result of FIN 48, they will be included as an operating expense.
 
Marketing:  The Company follows the policy of charging the cost of advertising and marketing to expense as incurred. The Company incurred marketing expenses for the six months ended June 30, 2007 and 2006 of $78,738 and $89,936, respectively.
 
Concentration of Credit Risk:  Financial instruments that potentially subject the Company to credit risk consist primarily of cash and accounts receivable. The Company maintains cash balances in accounts with financial institutions which at times during the year may have exceeded $100,000, the amount insured by the Federal Deposit Insurance Corporation.
 
The Company’s commercial, nonprofit, and governmental client base is located throughout the United States. The Company performs ongoing credit evaluations of its clients and it generally does not require collateral. The Company provides for an allowance for doubtful accounts, if necessary, based on experience and specifically identified collection issues. Accounts receivable are charged off against the allowance for doubtful accounts when management determines that recovery is unlikely and the Company ceases collection efforts.
 
Recent Accounting Standard and Pronouncements:  In February 2006, the FASB issued SFAS No. 155, “Accounting for Certain Hybrid Financial Instruments” (“FAS 155”) — an amendment of FASB Statements No. 133 and 140. FAS 155 amends SFAS No. 133, “Accounting for Derivative Instruments and Hedging Activities” (“FAS 133”), and SFAS No. 140 (“FAS 140”), “Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities”, to permit fair value re-measurement of any hybrid financial instrument that contains an embedded derivative that would otherwise require bifurcation. Additionally, FAS 155 seeks to clarify which interest-only strips and principal-only strips are not subject to the requirements of FAS 133 and to clarify that concentrations of credit risk in the form of subordination are not embedded derivatives. This Statement is effective for all financial instruments acquired or issued after the beginning of an entity’s first fiscal year that begins after September 15, 2006. The adoption of this standard does not have a material impact on the financial condition or the results of operations of the Company.
 
In September 2006, the FASB issued Statement No. 157, “Fair Value Measurements.” This new standard provides guidance for using fair value to measure assets and liabilities. The FASB believes the standard also


6


 

 
COMMISSURE INC.
 
NOTES TO FINANCIAL STATEMENTS — (Continued)
 
responds to investors’ requests for expanded information about the extent to which companies measure assets and liabilities at fair value, the information used to measure fair value, and the effect of fair value measurements on earnings. Statement 157 applies whenever other standards require (or permit) assets or liabilities to be measured at fair value but does not expand the use of fair value in any new circumstances.
 
Currently, over 40 accounting standards within GAAP require (or permit) entities to measure assets and liabilities at fair value. Prior to Statement 157, the methods for measuring fair value were diverse and inconsistent, especially for items that are not actively traded. The standard clarifies that for items that are not actively traded, such as certain kinds of derivatives, fair value should reflect the price in a transaction with a market participant, including an adjustment for risk, not just the company’s mark-to-market model value. Statement 157 also requires expanded disclosure of the effect on earnings for items measured using unobservable data.
 
Under Statement 157, fair value refers to the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants in the market in which the reporting entity transacts. In this standard, the FASB clarifies the principle that fair value should be based on the assumptions market participants would use when pricing the asset or liability. In support of this principle, Statement 157 establishes a fair value hierarchy that prioritizes the information used to develop those assumptions. The fair value hierarchy gives the highest priority to quoted prices in active markets and the lowest priority to unobservable data, for example, the reporting entity’s own data. Under the standard, fair value measurements would be separately disclosed by level within the fair value hierarchy.
 
The provisions of Statement 157 are effective for financial statements issued for fiscal years beginning after November 15, 2007, and interim periods within those fiscal years. Earlier application is encouraged, provided that the reporting entity has not yet issued financial statements for that fiscal year, including any financial statements for an interim period within that fiscal year. Management does not believe the adoption of this standard will have a material impact in the financial condition or results of operations of the Company.
 
Equity:  The Company has adopted an equity incentive plan as more fully disclosed in Note 4. The Company accounts for its employee equity based compensation plans in accordance with Statement of Financial Accounting Standard No. 123R and accounts for its nonemployee compensation plans in accordance with Emerging Issues Task Force Issue No. 96-18.
 
Note 2.   Note Payable, Stockholder
 
A note is payable to a stockholder for working capital advances received by the Company. The note, together with accrued interest, is payable on demand. Interest accrues at the federal rate of interest (short-term, annual compounding) and the applicable rate at June 30, 2007 was 4.84%.
 
Note 3.   Licensing Agreement
 
The Company entered into an exclusive licensing agreement with a Hospital for the use of certain patent rights. The agreement calls for annual license fees and reimbursement of all costs incurred by the Hospital in defense of the patent. The Company also pays the Hospital an annual royalty equal to 15% of all sales generated from the use of the patent, net of license fees payable for the period. License fees and royalty expense amount to $37,500 and $22,000 for the periods ending June 30, 2007 and 2006, respectively. The annual minimum license fees payable subsequent to June 30 are as follows:
 
         
2007, remainder
  $ 37,500  
2008
    100,000  
2009
    150,000  
         
    $ 287,500  
         


7


 

 
COMMISSURE INC.
 
NOTES TO FINANCIAL STATEMENTS — (Continued)
 
Note 4.   Equity Incentive Plan
 
On February 1, 2006 the Company amended its Certificate of Incorporation to change the aggregate number of authorized shares of common stock. Authorized number of shares was increased from 200 to 20,000,000, par value was changed from no par to $0.001 per share, and the outstanding stock previously issued of 100 shares was converted to 7,930,000 shares. In conjunction with this change, $6,930 was converted from the stockholder’s loan balance to common stock.
 
The Company adopted the 2005 Commissure Inc. Equity Incentive Plan (“the Plan”) after the change in authorized shares. Under the Plan, 2,500,000 shares were reserved for Options, Restricted Shares or Restricted Stock Units as more fully described in the Plan Document in order to align the participants’ personal financial interests with those of the Company’s stockholders. During 2006, 2,170,000 restricted shares were issued to employees at an estimated fair value of $21,700 as determined by the Company. This amount is included as compensation expense for the period ended June 30, 2006. These shares are included in the Common Stock outstanding as of June 30, 2007. These shares become nonforfeitable at the earlier of a change in control of the company or if the employee is terminated for any reason other than for cause or sub-performance. In addition, 100,000 restricted stock units were issued during 2006 to a member of the Company’s medical advisory board, which are not outstanding shares but vest immediately prior to and contingent upon a change in control of the Company or as per other conditions as defined in the plan. No compensation has been recorded for the restricted stock units.
 
Note 5.   Major Customers
 
Three customers accounted for 84% and 100% of total revenue for the periods ended June 30, 2007 and 2006, respectively.
 
Note 6.   Letter of Intent
 
The Corporation signed a non-binding letter of intent on May 8, 2007 for the sale of 100% of its common stock free of all debt and non-operating liabilities subject to due diligence and certain closing conditions.


8