U.S. SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 FORM 10-QSB |
(Mark One) | |
[X] |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the quarterly period ended March 31, 2004 |
[ ] |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the transition period from ___________________ |
-------- -------- Commission file number 0-27845 TRANSAX INTERNATIONAL LIMITED --------------------------------------------------------------- (Exact name of small business issuer as specified in its charter) |
|
COLORADO ------------------------------ (State or other jurisdiction of incorporation of organization) |
84-1304106 ----------------- (I.R.S. Employer Identification No.) |
7545 Irvine Center Drive, Suite 200 Irvine, California 92618 -------------------------------------- (Address of Principal Executive Offices) (949) 623-8316 ------------------------- (Issuer's telephone number) n/a --------------------------------------------------- (Former name, former address and former fiscal year, if changed since last report) |
Check whether the issuer (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 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 ---- |
State the number of shares outstanding of each of the issuer's classes of common equity, as of the latest practicable date: |
Class ------ |
Outstanding as of May 11, 2004 ----------------------------------- |
Common Stock, $.00001 par value | 15,753,217 |
Transitional Small Business Diclosure Format (check one) |
Yes ---- |
No [X] ---- |
PART I. FINANCIAL INFORMATION
Back to Table of Contents ITEM 1. Financial Statements TRANSAX INTERNATIONAL LIMITED and SUBSIDIARIES Consolidated Financial Statements [Unaudited] March 31, 2004 Back to Table of Contents Statements made in this Form 10-QSB (the "Quarterly Report") that are not historical or current facts are "forward-looking statements" made pursuant to the safe harbor provisions of Section 27A of the Securities Act of 1933, as amended (the "Act"), and Section 21E of the Securities Exchange Act of 1934, as amended (the "Exchange Act"). These statements often can be identified by the use of terms such as "may," "will," "expect," "believe," "anticipate," "estimate," "approximate" or "continue," or the negative thereof. Transax International Limited (the "Company") intends that such forward-looking statements be subject to the safe harbors for such statements. The Company wishes to caution readers not to place undue reliance on any such forward-looking statements, which speak only as of the date made. Any forward-looking statements represent management's best judgment as to what may occur in the future. However, forward-looking statements are subject to risks, uncertainties and important factors beyond the control of the Company that could cause actual results and events to differ materially from historical results of operations and events and those presently anticipated or projected. These factors include adverse economic conditions, entry of new and stronger competitors, inadequate capital and unexpected costs. The Company disclaims any obligation subsequently to revise any forward-looking statements to reflect events or circumstances after the date of such statement or to reflect the occurrence of anticipated or unanticipated events. |
TRANSAX INTERNATIONAL LIMITED and SUBSIDIARIES
Consolidated Balance Sheet [Unaudited] March 31, 2004 Back to Table of Contents |
ASSETS Current |
|
Cash | $4,461 |
Accounts receivable (Net of allowance for doubtful accounts of $0) |
27,296 |
Prepaid expenses and other current assets | 60,386 |
|
|
Total Current Assets
|
92,143 |
Software Development Costs, net | 174,288 |
|
|
Property and Equipment, net | 86,083 |
|
|
Total Assets | $352,514 |
|
|
LIABILITIES Current |
|
Current portion of capital lease obligation | $36,751 |
Accounts payable and accrued expenses | 498,479 |
Accrued payroll and related expenses | 482,402 |
Advances payable | 118,613 |
Due to related party | 551,133 |
Loan from related party | 140,982 |
Convertible loans from related party | 399,702 |
|
|
Total Current Liabilities
|
2,228,062 |
Capital Lease Obligation, net of current portion | 10,543 |
|
|
Total Liabilities | 2,238,605 |
|
|
COMMITMENTS and CONTINGENCIES (Note 11) STOCKHOLDERS' DEFICIT |
|
Common stock 0.00001 par value; | |
100,000,000 shares authorized; | |
15,303,217 shares issued and outstanding | 153 |
Paid-in capital | 4,908,474 |
Share subscriptions received | 252,900 |
Accumulated deficit | (7,119,852) |
Other comprehensive income : | |
Cumulative foreign currency translation adjustment | 72,234 |
|
|
Total Stockholders' Deficit | (1,886,091) |
|
|
Total Liabilities and Stockholders' Deficit | $352,514 |
|
|
The accompanying notes are an integral part of these unaudited consolidated financial statements. Back to Table of Contents |
TRANSAX INTERNATIONAL LIMITED and SUBSIDIARIES
Consolidated Statement of Operations [Unaudited] Back to Table of Contents |
For the three months ended March 31, | ||
2004 | 2003 | |
|
||
Revenues | $137,584 | $45,227 |
|
||
Cost of product support services | 84,850 | 80,295 |
Payroll and related benefits | 81,943 | 127,614 |
Research & development costs | 19,365 | - |
Professional fees | 97,639 | 45,446 |
Management & consulting fees - related party | 78,900 | 71,738 |
Stock based compensation | - | 222,390 |
Investor relations | 16,810 | - |
Depreciation and amortization | 17,996 | 50,667 |
General & administrative | 101,751 | 85,030 |
|
||
Total Operating Expenses | 499,254 | 683,190 |
|
||
Operating Loss | (361,670) | (637,963) |
|
||
Other Expenses: |
||
Other expense | (7,832) | (1,550) |
Foreign exchange losses | (17,310) | 58,238 |
Interest expense | (25,137) | (6,300) |
Interest expense - related party | (20,221) | (2,005) |
|
||
Total Other Expenses | (70,500) | (48,383) |
|
||
Net Loss | $(432,170) | $(589,580) |
|
||
Net loss per Share: | ||
Basic and Diluted | $(0.03) | $(0.04) |
|
|
|
Weighted Average Shares Outstanding | 15,028,037 | 15,532,413 |
|
|
|
The accompanying notes are an integral part of these unaudited consolidated financial statements. Back to Table of Contents |
TRANSAX INTERNATIONAL LIMITED and SUBSIDIARIES
Consolidated Statement of Stockholders' Deficit [Unaudited] For the three months ended March 31, 2004 Back to Table of Contents |
Common Stock - Par Value | Share Subscriptions | Paid-In Capital | Accumulated Deficit | Accumulated Other Comprehensive Income (Loss) | Total Stockholders' [Deficit] | ||
Shares | Amount | ||||||
Balance, January 1, 2004 | 14,029,647 | $141 | 421,293 | $4,590,093 | $(6,687,682) | $54,676 | $(1,621,479) |
Issuance of stock for settlement of share subscriptions, January 7, 2004 |
300,000 | 3 | (75,000) | 74,997 | - | ||
Issuance of stock for settlement of share subscriptions, Related Party, January 7, 2004 |
373,570 | 3 | (93,393) | 93,390 | - | ||
Issuance of restricted stock for services, January 26, 2004 |
300,000 | 3 | 74,997 | 75,000 | |||
Issuance of stock for options exercised for settlement of debt, February 10, 2004 |
300,000 | 3 | 74,997 | 75,000 | |||
Comprehensive Income (Loss) | |||||||
Net loss for period | (432,170) | ||||||
Foreign currency translation adjustments | 17,558 | ||||||
Total comprehensive income (loss) | (414,612) | ||||||
Balance, March 31, 2004 | 15,303,217 | $153 | $252,900 | $4,908,474 | $(7,119,852) | $72,234 | $(1,886,091) |
The accompanying notes are an integral part of these unaudited consolidated financial statements.
Back to Table of Contents |
TRANSAX INTERNATIONAL LIMITED and SUBSIDIARIES
Consolidated Statements of Cash Flows [Unaudited] Back to Table of Contents |
For the three months ended March 31 | ||
2004 | 2003 | |
|
||
Cash Flows from (used in) Operating Activities |
||
Net (loss) for the period | $(432,170) | $(589,580) |
Adjustments to reconcile net loss to net cash used in operating activities: | ||
-depreciation and amortization | 37,361 | 50,677 |
-stock based compensation | - | 222,390 |
-shares issued for services rendered | 75,000 | - |
Changes in assets and liabilities: | ||
-prepaid expenses and other current assets | (34,755) | 1,643 |
-accounts receivable | (27,296) | - |
-accounts payable | 58,823 | 17,545 |
-accrued interest payable, related party | 20,221 | 2,005 |
-accrued interest payable | 4,061 | 6,300 |
-due to related party | 86,707 | 19,928 |
-accrued payroll and related expenses | 73,208 | 70,475 |
-other | (1,403) | (68) |
|
||
Cash Flows - Operating Activities | (140,247) | (198,685) |
|
||
Cash flows from (used in) Investing Activities | ||
Capitalized software development costs | (83,317) | (41,085) |
Acquisition of property and equipment | - | (16,065) |
|
||
Cash Flows - Investing Activities | (83,317) | (57,150) |
|
||
Cash flows from (used in) Financing Activities | ||
Advances from related party | 72,500 | - |
Repayments under capital lease obligations | (12,005) | (7,870) |
Proceeds from loan - related party | 139,500 | - |
Proceeds from convertible loans - related party | - | 255,000 |
|
||
Cash Flows - Financing Activities | 199,995 | 247,130 |
|
||
Effect of Exchange Rate Changes on Cash | 17,558 | (18,078) |
|
||
Net Increase (Decrease) in Cash | (6,011) | (26,783) |
Cash, Beginning of Period |
10,472 | 31,107 |
|
||
Cash, End of Period | $4,461 | $4,324 |
|
||
The accompanying notes are an integral part of these unaudited consolidated financial statements. Back to Table of Contents |
TRANSAX INTERNATIONAL LIMITED and SUBSIDIARIES
Consolidated Statements of Cash Flows [Unaudited] (Continued) Back to Table of Contents |
For the three months March 31, | ||
2004 | 2003 | |
SUPPLEMENTAL CASH DISCLOSURES | ||
Cash paid for interest | $22,683 | $6,300 |
Cash paid for interest - Related Party | - | - |
Cash paid for income taxes | - | - |
SUPPLEMENTAL NON-CASH DISCLOSURES |
||
204,000 shares issued for finders' fees [pre merger] | - | $51,000 |
Issuance of restricted stock for services, January 26, 2004 | $75,000 | - |
Issuance of stock for options exercised for settlement of debt, February 10, 2004 | $75,000 | - |
The accompanying notes are an integral part of these unaudited consolidated financial statements. Back to Table of Contents |
Notes to the Unaudited Consolidated Financial Statements
Back to Table of Contents 1. The Company
2. Going Concern
3. Summary of Significant Accounting Policies
4. Financial Instruments / Credit risk
5. Software Development Costs
6. Property and Equipment
|
March 31, 2004 |
|
Computer equipment | $216,125 |
Furniture and fixtures | 14,882 |
Other | 43,354 |
|
|
Total at cost | 274,361 |
Less : accumulated depreciation and amortization | 188,278 |
|
|
Net property and equipment | $86,083 |
|
Three months ended March 31, | ||
2004 | 2003 | |
|
||
Net sales to Unaffiliated Customers | ||
Brazil | $137,584 | $45,227 |
USA | - | - |
Singapore | - | - |
Australia | - | - |
Mauritius | - | - |
|
|
|
$137,584 | 45,227 | |
Loss from operations |
||
Brazil | (295,336) | (342,975) |
USA | (184,778) | (328,306) |
Singapore | (11,623) | (8,827) |
Australia | (84) | (3,082) |
Mauritius | (7,433) | - |
|
|
|
(499,254) | (683,190) | |
|
|
|
(361,670) | (637,963) | |
Other income (expenses) |
||
Brazil | (46,948) | 50,388 |
USA | (23,978) | (2,005) |
Singapore | - | - |
Australia | 426 | - |
Mauritius | - | - |
|
|
|
(70,500) | 48,383 | |
|
|
|
Net loss as reported in the accompanying statements |
$(432,170) |
$(589,580) |
|
|
8. Share Capital
|
|
Number of Options | Date of Issue | Exercise Price | Expiration Date | Weighted Average Exercise Price | Weighted Average Remaining Contractual Life | ||
|
|||||||
Granted, | August 14, 2003 | 4,500,000 | 14-Aug-03 | 0.50 | 14-Aug-08 | $0.36 | 3.19 |
exercised during 2003 | (1,206,730) | ||||||
cancelled during 2003 | (1,293,270) | ||||||
|
|||||||
number exercisable, December 31, 2003 | 2,000,000 | ||||||
exercised during Q1 2004 |
- | ||||||
cancelled during Q1 2004 | - | ||||||
|
|||||||
number exercisable, March 31, 2004 | 2,000,000 | ||||||
Granted, |
October 1, 2003 |
1,293,270 | 1-Oct-03 | 0.50 | 22-Oct-08 | - | - |
exercised during 2003 | (87,500) | ||||||
cancelled during 2003 | (1,205,770) | ||||||
|
|||||||
number exercisable | - | ||||||
Granted, |
December 1, 2003 |
1,205,770 | 1-Dec-03 | 0.25 | 1-Dec-08 | $0.07 | 1.27 |
exercised during 2003 | (462,500) | ||||||
cancelled during 2003 | - | ||||||
|
|||||||
number exercisable, December 31, 2003 | 743,270 | ||||||
exercised during Q1 2004 |
300,000 | ||||||
cancelled during Q1 2004 | - | ||||||
|
|||||||
number exercisable, March 31, 2003 | 443,270 | ||||||
Balance, |
March 31, 2004 |
2,443,270 | $0.43 | 4.46 years | |||
|
|
|
|||||
The weighted average fair value of options outstanding is $0.30. |
|
Number of Warrants | Date of Issue | Exercise Price | Expiration Date | Weighted Average Exercise Price | Weighted Average Remaining Contractual Life | ||
|
|||||||
Granted, | August 14, 2003 | 4,100,000 | 14-Aug-03 | 1.00 | 14-Aug-08 | ||
Granted, | August 26, 2003 | 50,000 | 26-Aug-03 | 1.50 | 26-Aug-04 | ||
Granted, | November 21, 2003 | 225,000 | 21-Nov-03 | 1.00 | 20-Nov-05 | ||
Granted, | December 31, 2003 | 373,570 | 31-Dec-03 | 0.50 | 31-Dec-04 | ||
|
|||||||
Balance, | December 31, 2003 | 4,748,570 | $0.93 | 4.06 | |||
|
|||||||
The weighted average fair value of warrants outstanding is $0.32. |
9. Cash Advances As of January 1, 2004 the Company had approximately $152,600 of advances payable and accrued interest to a non-related company outstanding. During the quarter ended March 31, 2004, the Company issued 300,000 shares of its common stock for the settlement of approximately $37,500 of advances payable and $37,500 of accrued expenses to the non-related company. These advances accrue interest at approximately 1% per month [12% per annum]. The Company accrued approximately $3,500 for interest during the quarter ended March 31, 2004 and the outstanding payable and accrued interest amounted to approximately $118,600 at that date.
Within the statement of operations, the following related party costs were expensed during the quarter ended March 31, 2004:
11. Subsequent events
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION
GENS Information – PMS/ASP. On February 19, 2001, the Company and GENS Information (“GENS”), entered into an operating agreement (the “GENS Operating Agreement”). Pursuant to the terms and provisions of the GENS Operating Agreement: (i) GENS will provide to the Company a basic product called “Personal Med”, which is a Windows client-server application, running with Delphi front-end and Paradox and Oracle DB (which has approximately thirty variations designed around specific exam data to be acquired and stored in each medical specialization); and (ii) the Company will incorporate the MedLink Solution transaction services within the Personal Med allowing for its users to use the MedLink Solution services from within their PMS.
Camed - On October 17, 2002, the Company’s wholly-owned subsidiary, TDS, and Camed, a self-insured company based in northern Brazil (“Camed”), entered into an agreement (the “Camed Agreement”) pursuant to which the Company installed MedLink Solution POS terminals for pilot testing, which was completed during first quarter 2003. As of the date of this Quarterly Report, more then 5,000 installations are scheduled to complete the roll out consisting of 250 MedLink Solution POS terminals and 4,800 IVR Phone. The Camed Agreement also provides for MedLink Solution WEB and MedLink Solution phone solutions, which will be used as appropriate by the healthcare providers. As of the date of this Quarterly Report the Company has approximately 200 Medlink Solutions in Camed providers’ locations.
Mr. Walters, the President, Chief Executive Officer and a director of the Company, derives remuneration from the Company as compensation for management and consulting services rendered. During the three-month period ended March 31, 2004, $33,000 was incurred by the Company to Mr. Walters for management and consulting services rendered. Furthermore, Mr. Walters has advanced funds to the Company and incurred expenses on behalf of the Company. At March 31, 2004, Mr. Walters was owed approximately $186,100 for consulting / management fees and incurred expenses. See "Plan of Operation - Material Agreements" Ms Pilon, the Chief Financial Officer of the Company, derives remuneration from the Company as compensation for management and consulting services rendered. During the three-month period ended March 31, 2004, $21,900 was incurred by the Company to Ms. Pilon for management and consulting services rendered. Furthermore, Ms. Pilon has incurred expenses on behalf of the Company. At March 31, 2004, Ms. Pilon was owed approximately $48,500 for management / consulting fees and incurred expenses. See "Plan of Operation - Material Agreements". Liquidity and Capital Resources
Material Agreements
Material Operating Liabilities
Effective April 1, 2004, the Company has entered into a payment program with the Brazilian authorities whereas the Social Security ("INSS") taxes due and applicable penalties and interests will be repaid over a period of 60 months. At March 31, 2004, the Company's INSS tax liabilities were approximately $139,600 plus $13,800 in interest, penalties and fines. The payment program requires the Company to pay a monthly fixed amount of approximately $2,560. Discussions are currently ongoing for the Company to enter into a similar payment plan for the remainder of the payroll tax liabilities. The Company made the first payment as per the plan in April 2004.
Off Balance Sheet Arrangements
ITEM 3. Controls and Procedures
|
11.1 |
Statement of computation of per share earnings [Unaudited] |
31.1 |
Certification of Chief Executive Officer pursuant to Securities Exchange Act of 1934 Rule 13a-14(a) or 15d-14(a) |
31.2 |
Certification of Chief Financial Officer pursuant to Securities Exchange Act of 1934 Rule 13a-14(a) or 15d-14(a) |
32.1 |
Certifications pursuant to Securities Exchange Act of 1934 Rule 13a-14(b) or 15d-14(b) and 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
Reports on Form 8-K None. 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. |
Dated : May 18, 2004 |
Transax International Limited By: /s/ Stephen Walters ----------------------------------- Stephen Walters, President and Chief Executive Officer |
Dated : May 18, 2004 |
By: /s/ Nathalie Pilon ----------------------------------- Nathalie Pilon Chief Financial Officer |
Back to Table of Contents |
EXHIBIT 11.1
TRANSAX INTERNATIONAL LIMITED and SUBSIDIARIES Statement of Computation of Per Share Earnings [Unaudited] Back to Table of Contents |
For the three months ended March 31, | ||
2004 (A) | 2003 (A) | |
BASIC: Average shares outstanding |
15,028,037 | 15,532,413 |
Net loss applicable to Common Shares |
$(432,170) | $(589,580) |
Per share amount | $(0.03) | $(0.04) |
FULLY DILUTED: Average shares outstanding disregarding dilutive outstanding stock options and warrant conversion of debenture for each year |
15,028,037 | 15,532,413 |
Convertible loans | 1,598,808 | 1,292,804 |
Dilutive stock options and warrants, based on the treasury stock method using the average market price | 28,374 | - |
Shares outstanding | 16,655,219 | 16,825,217 |
Net loss | $(432,170) | $(589,580) |
Interest on convertible loan | $44,702 | 2,006 |
Net loss for fully diluted calculation | $(387,468) | $(587,574) |
Per share amount | $(0.02) | $(0.03) |
Note A: The fully-diluted calculation is submitted in accordance with Regulation S-K, Item 601 (b)(11), although it is contrary to paragraph 13 of Statement of Financial Accounting Standards No. 128 because it produces an anti-dilutive result. Back to Table of Contents |
EXHIBIT 31.1
Back to Table of Contents PURSUANT TO SECURITIES EXCHANGE ACT OF 1934 RULE 13a-14(a) OR 15d-14(a) I, Stephen Walters, certify that:
|
Dated: May 18, 2004 |
By: /s/ Stephen Walters --------------------------------- Stephen Walters , President and CEO |
Back to Table of Contents |
EXHIBIT 31.2
Back to Table of Contents PURSUANT TO SECURITIES EXCHANGE ACT OF 1934 RULE 13a-14(a) OR 15d-14(a) I, Nathalie Pilon, certify that:
|
Dated: May 18, 2004 |
By: /s/ Nathalie Pilon --------------------------------- Nathalie Pilon , Chief Financial Officer |
Back to Table of Contents |
EXHIBIT 32.1
Back to Table of Contents RULE 13a-14(a) OR 15d-14(a) AND 18 U.S.C. SECTION 1350, AS ADOPTED PURUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002 In connection with the quarterly report of Transax International Ltd. (the "Company") on Form 10-QSB for the period ended March 31, 2004, as filed with the Securities and Exchange Commission on the date hereof (the "Report"), Stephen Walters, President and Chief Executive Officer of the Company, and Nathalie Pilon, Chief Financial Officer of the Company, each certifies for the purpose of complying with Rule 13a-14(b) or Rule 15d-14(b) of the Securities Exchange Act of 1934 (the "Exchange Act") and Section 1350 of Chapter 63 of Title 18 of the United States Code, that:
|
Dated: May 18, 2004 |
By: /s/ Stephen Walters --------------------------------- Stephen Walters , President and CEO |
Dated: May 18, 2004 |
By: /s/ Nathalie Pilon --------------------------------- Nathalie Pilon , Chief Financial Officer |
Back to Table of Contents |