| ☒ |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
|
| ☐ |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT
|
|
Delaware
|
47-5370333
|
|
|
(State of other jurisdiction of
incorporation or organization)
|
(I.R.S. Employer
Identification No.)
|
|
Large accelerated filer ☐
|
Accelerated filer ☐
|
|
Non-accelerated filer ☐
|
Smaller reporting company ☒
|
|
(do not check if a smaller
reporting company)
|
Emerging Growth Company ☐
|
|
3
|
|
|
3
|
|
|
21
|
|
|
26
|
|
|
26
|
|
|
28
|
|
|
28
|
|
|
28
|
|
|
28
|
|
|
28
|
|
|
28
|
|
|
28
|
|
|
29
|
|
June 30,
2018
|
December 31,
2017
|
|||||||
|
(UNAUDITED)
|
||||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$
|
2,279,000
|
$
|
$ 2,684,000
|
||||
|
Accounts receivable
|
524,000
|
767,000
|
||||||
|
Due from related parties
|
998,000
|
169,000
|
||||||
|
Short term loan receivable
|
560,000
|
299,000
|
||||||
|
Other current assets
|
187,000
|
67,000
|
||||||
|
Total current assets
|
4,548,000
|
3,986,000
|
||||||
|
Other assets:
|
||||||||
|
Notes receivable
|
38,000
|
38,000
|
||||||
|
Investments in unconsolidated entities
|
164,000
|
164,000
|
||||||
|
Total other assets
|
202,000
|
202,000
|
||||||
|
Property and equipment:
|
||||||||
|
Gamma knife (net of accumulated depreciation of $3,054,000 in 2018 and $2,637,000 in 2017)
|
2,283,000
|
2,700,000
|
||||||
|
Leasehold improvements (net of accumulated amortization of $1,264,000 in 2018 and $1,111,000 in 2017)
|
874,000
|
1,027,000
|
||||||
|
Total property and equipment
|
3,157,000
|
3,727,000
|
||||||
|
TOTAL ASSETS
|
$
|
7,907,000
|
$
|
7,915,000
|
||||
|
LIABILITIES
|
||||||||
|
Current liabilities:
|
||||||||
|
Obligations under capital lease - current portion
|
$
|
1,067,000
|
$
|
972,000
|
||||
|
Accounts payable and accrued expenses
|
69,000
|
208,000
|
||||||
|
Deferred revenue
|
867,000
|
370,000
|
||||||
|
Income taxes payable
|
389,000
|
64,000
|
||||||
|
Total current liabilities
|
2,392,000
|
1,614,000
|
||||||
|
Obligations under capital lease - net of current portion
|
1,118,000
|
1,666,000
|
||||||
|
Deferred tax liability
|
285,000
|
675,000
|
||||||
|
Guarantee liability
|
11,000
|
11,000
|
||||||
|
Asset retirement obligations
|
530,000
|
517,000
|
||||||
|
Total liabilities
|
4,336,000
|
4,483,000
|
||||||
|
STOCKHOLDERS’ EQUITY
|
||||||||
|
Common stock - par value $.01;
25,000,000 shares authorized;
7,792,185 shares issued and outstanding
at June 30, 2018 and December 31, 2017.
|
78,000
|
78,000
|
||||||
|
Additional paid-in capital
|
3,100,000
|
3,100,000
|
||||||
|
Retained earnings
|
393,000
|
254,000
|
||||||
|
Total stockholders' equity
|
3,571,000
|
3,432,000
|
||||||
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
7,907,000
|
$
|
7,915,000
|
||||
|
Three Months Ended
June 30,
|
||||||||
|
2018
|
2017
|
|||||||
|
Revenue
|
$
|
1,121,000
|
$
|
840,000
|
||||
|
.
|
||||||||
|
Costs and expenses:
|
||||||||
|
Patient expenses
|
378,000
|
356,000
|
||||||
|
Selling, general and administrative
|
388,000
|
354,000
|
||||||
|
Total
|
766,000
|
710,000
|
||||||
|
Operating income
|
355,000
|
130,000
|
||||||
|
Interest expense
|
(28,000
|
)
|
(36,000
|
)
|
||||
|
Interest income
|
3,000
|
-
|
||||||
|
(Loss) income from investments in unconsolidated entities
|
(160,000
|
)
|
129,000
|
|||||
|
Income before income taxes
|
170,000
|
223,000
|
||||||
|
Provision for income tax expense
|
(93,000
|
)
|
(87,000
|
)
|
||||
|
Net income
|
$
|
77,000
|
$
|
136,000
|
||||
|
Basic and diluted net income per share
|
$
|
0.01
|
$
|
0.02
|
||||
|
Weighted average common shares outstanding
|
7,792,185
|
7,792,185
|
||||||
|
Six Months Ended
June 30,
|
||||||||
|
2018
|
2017
|
|||||||
|
Revenue
|
$
|
1,986,000
|
$
|
1,824,000
|
||||
|
.
|
||||||||
|
Costs and expenses:
|
||||||||
|
Patient expenses
|
756,000
|
724,000
|
||||||
|
Selling, general and administrative
|
666,000
|
649,000
|
||||||
|
Total
|
1,422,000
|
1,373,000
|
||||||
|
Operating income
|
564,000
|
451,000
|
||||||
|
Interest expense
|
(60,000
|
)
|
(77,000
|
)
|
||||
|
Interest income
|
4,000
|
-
|
||||||
|
(Loss) income from investments in unconsolidated entities
|
(190,000
|
)
|
241,000
|
|||||
|
Income before income taxes
|
318,000
|
615,000
|
||||||
|
Provision for income tax expense
|
(179,000
|
)
|
(236,000
|
)
|
||||
|
Net income
|
$
|
139,000
|
$
|
379,000
|
||||
|
Basic and diluted net income per share
|
$
|
0.02
|
$
|
0.05
|
||||
|
Weighted average common shares outstanding
|
7,792,185
|
7,792,185
|
||||||
|
Six Months Ended
June 30,
|
||||||||
|
2018
|
2017
|
|||||||
|
Cash flows from operating activities:
|
||||||||
|
Net income
|
$
|
139,000
|
$
|
379,000
|
||||
|
Adjustments to reconcile net income to net cash provided by
|
||||||||
|
operating activities:
|
||||||||
|
Depreciation and amortization
|
570,000
|
568,000
|
||||||
|
Loss (income) from investment in unconsolidated entities
|
190,000
|
(241,000
|
)
|
|||||
|
Distributed earnings from unconsolidated entities
|
-
|
315,000
|
||||||
|
Accretion of asset retirement obligations
|
13,000
|
13,000
|
||||||
|
Accrued interest from short term loan receivable
|
(4,000
|
)
|
-
|
|||||
|
Deferred income taxes
|
(390,000
|
)
|
(175,000
|
)
|
||||
|
Changes in:
|
||||||||
|
Accounts receivable
|
243,000
|
654,000
|
||||||
|
Other current assets
|
(120,000
|
)
|
(25,000
|
)
|
||||
|
Accounts payable and accrued expenses
|
(139,000
|
)
|
64,000
|
|||||
|
Deferred revenue
|
497,000
|
325,000
|
||||||
|
Income taxes payable
|
325,000
|
413,000
|
||||||
|
Net cash provided by operating activities
|
1,324,000
|
2,290,000
|
||||||
|
Cash flows from investing activities:
|
||||||||
|
Repayment of amounts advanced to unconsolidated entities
|
-
|
28,000
|
||||||
|
Capital contributions to unconsolidated entities
|
-
|
(10,000
|
)
|
|||||
|
Advances to unconsolidated entities
|
(1,019,000
|
)
|
(42,000
|
)
|
||||
|
Advances made under short term loans
|
(257,000
|
)
|
-
|
|||||
|
Purchase of gamma knife equipment
|
-
|
(28,000
|
)
|
|||||
|
Increase in due from related parties
|
-
|
(21,000
|
)
|
|||||
|
Net cash used in investing activities
|
(1,276,000
|
)
|
(73,000
|
)
|
||||
|
Cash flows from financing activities:
|
||||||||
|
Repayment of capital lease obligations
|
(453,000
|
)
|
(505,000
|
)
|
||||
|
Net cash used in financing activities
|
(453,000
|
)
|
(505,000
|
)
|
||||
|
Net change in cash and cash equivalents
|
(405,000
|
)
|
1,712,000
|
|||||
|
Cash and cash equivalents - beginning of year
|
2,684,000
|
1,962,000
|
||||||
|
Cash and cash equivalents - end of year
|
$
|
2,279,000
|
$
|
3,674,000
|
||||
|
Supplemental disclosures of cash flow information:
|
||||||||
|
Cash paid for:
|
||||||||
|
Interest
|
$
|
60,000
|
$
|
77,000
|
||||
|
Income Taxes
|
$
|
244,000
|
$
|
-
|
||||
|
Supplemental disclosure of of noncash investing and financing activities:
|
||||||||
|
Purchase of gamma knife equipment included in accounts payable
|
$
|
-
|
$
|
39,000
|
||||
|
Six Months Ended
June 30,
|
||||||||
|
2018
|
2017
|
|||||||
|
Patient revenue
|
$
|
510,000
|
$
|
528,000
|
||||
|
Net income
|
$
|
227,000
|
$
|
224,000
|
||||
|
USNC's equity in earnings of NeuroPartners, LLC and CGK
|
$
|
65,000
|
$
|
69,000
|
||||
|
Three Months Ended
June 30,
|
||||||||
|
2018
|
2017
|
|||||||
|
Patient Revenue
|
$
|
299,000
|
$
|
252,000
|
||||
|
Net income
|
$
|
170,000
|
$
|
100,000
|
||||
|
USNC's equity in earnings of NeuroPartners, LLC and CGK
|
$
|
52,000
|
$
|
31,000
|
||||
|
June 30,
2018
|
December 31,
2017
|
|||||||
|
Current assets
|
$
|
313,000
|
$
|
165,000
|
||||
|
Noncurrent assets
|
656,000
|
745,000
|
||||||
|
Total assets
|
$
|
969,000
|
$
|
910,000
|
||||
|
Current liabilities
|
$
|
286,000
|
$
|
641,000
|
||||
|
Noncurrent liabilities
|
651,000
|
464,000
|
||||||
|
Equity (deficit)
|
32,000
|
(195,000
|
)
|
|||||
|
Total liabilities and equity
|
$
|
969,000
|
$
|
910,000
|
||||
|
Six Months Ended
June 30,
|
||||||||
|
2018
|
2017
|
|||||||
|
Patient revenue
|
$
|
2,306,000
|
$
|
-
|
||||
|
Rental income
|
$
|
890,000
|
$
|
1,804,000
|
||||
|
Net income
|
$
|
109,000
|
$
|
1,033,000
|
||||
|
USNC's equity in earnings
of FOP
|
$
|
26,000
|
$
|
250,000
|
||||
|
Three Months Ended
June 30,
|
||||||||
|
2018
|
2017
|
|||||||
|
Patient revenue
|
$
|
1,706,000
|
$
|
-
|
||||
|
Rental income
|
$
|
408,000
|
$
|
791,000
|
||||
|
Net income
|
$
|
577,000
|
$
|
414,000
|
||||
|
USNC's equity in earnings
of FOP
|
$
|
139,000
|
$
|
100,000
|
||||
|
June 30,
2018
|
December 31,
2017
|
|||||||
|
Current assets
|
$
|
1,525,000
|
$
|
664,000
|
||||
|
Noncurrent assets
|
17,522,000
|
18,961,000
|
||||||
|
Total assets
|
$
|
19,047,000
|
$
|
19,625,000
|
||||
|
Current liabilities
|
$
|
3,249,000
|
$
|
3,228,000
|
||||
|
Noncurrent liabilities
|
16,120,000
|
16,842,000
|
||||||
|
Deficit
|
(322,000
|
)
|
(445,000
|
)
|
||||
|
Total liabilities and equity
|
$
|
19,047,000
|
$
|
19,625,000
|
||||
|
Six Months Ended
June 30,
|
||||||||
|
2018
|
2017
|
|||||||
|
Rental income
|
$
|
-
|
$
|
-
|
||||
|
Net loss
|
$
|
(4,000
|
)
|
$
|
-
|
|||
|
USNC's equity in loss
of BOPRE
|
$
|
(1,000
|
)
|
$
|
-
|
|||
|
Three Months Ended
June 30,
|
||||||||
|
2018
|
2017
|
|||||||
|
Rental income
|
$
|
-
|
$
|
-
|
||||
|
Net loss
|
$
|
(4,000
|
)
|
$
|
-
|
|||
|
USNC's equity in loss
of BOPRE
|
$
|
(1,000
|
)
|
$
|
-
|
|||
|
June 30,
2018
|
December 31,
2017
|
|||||||
|
Current assets
|
$
|
4,000
|
$
|
17,000
|
||||
|
Noncurrent assets
|
929,000
|
920,000
|
||||||
|
Total assets
|
$
|
933,000
|
$
|
937,000
|
||||
|
Current liabilities
|
$
|
-
|
$
|
-
|
||||
|
Noncurrent liabilities
|
-
|
-
|
||||||
|
Equity
|
933,000
|
937,000
|
||||||
|
Total liabilities and equity
|
$
|
933,000
|
$
|
937,000
|
||||
|
Six Months Ended
June 30,
|
||||||||
|
2018
|
2017
|
|||||||
|
Patient revenue
|
$
|
1,057,000
|
$
|
539,000
|
||||
|
Net loss
|
$
|
(136,000
|
)
|
$
|
(126,000
|
)
|
||
|
USNC's equity in loss
in MOP
|
$
|
(49,000
|
)
|
$
|
(45,000
|
)
|
||
|
Three Months Ended
June 30,
|
||||||||
|
2018
|
2017
|
|||||||
|
Patient revenue
|
$
|
537,000
|
$
|
309,000
|
||||
|
Net loss
|
$
|
(119,000
|
)
|
$
|
(81,000
|
)
|
||
|
USNC's equity in loss
in MOP
|
$
|
(43,000
|
)
|
$
|
(29,000
|
)
|
||
|
June 30,
2018
|
December 31,
2017
|
|||||||
|
Current assets
|
$
|
39,000
|
$
|
41,000
|
||||
|
Noncurrent assets
|
132,000
|
108,000
|
||||||
|
Total assets
|
$
|
171,000
|
$
|
149,000
|
||||
|
Current liabilities
|
$
|
852,000
|
$
|
693,000
|
||||
|
Noncurrent liabilities
|
-
|
-
|
||||||
|
Deficit
|
(681,000
|
)
|
(544,000
|
)
|
||||
|
Total liabilities and equity
|
$
|
171,000
|
$
|
149,000
|
||||
|
Six Months Ended
June 30, 2018
|
||||
|
Patient revenue
|
$
|
488,000
|
||
|
Net loss
|
$
|
(501,000
|
)
|
|
|
USNC's equity in loss
in CBOP
|
$
|
(121,000
|
)
|
|
|
Three Months Ended
June 30, 2018
|
||||
|
Patient revenue
|
$
|
376,000
|
||
|
|
||||
|
Net loss
|
$
|
(160,000
|
)
|
|
|
USNC's equity in loss
in CBOP
|
$
|
(38,000
|
)
|
|
|
June 30,
2018
|
December 31,
2017
|
|||||||
|
Current assets
|
$
|
283,000
|
$
|
-
|
||||
|
Noncurrent assets
|
-
|
-
|
||||||
|
Total assets
|
$
|
283,000
|
$
|
-
|
||||
|
Current liabilities
|
$
|
1,032,000
|
$
|
248,000
|
||||
|
Noncurrent liabilities
|
-
|
-
|
||||||
|
Deficit
|
(749,000
|
)
|
(248,000
|
)
|
||||
|
Total liabilities and equity
|
$
|
283,000
|
$
|
-
|
||||
|
U.S. NeuroSurgical Holdings, Inc.
|
|||
|
(Registrant)
|
|||
|
Date: August 14, 2018
|
By:
|
/s/ Alan Gold
|
|
|
Alan Gold
|
|||
|
Director, President and
Chief Executive
Officer
and
|
|||
|
Principal Financial Officer
of the
Registrant
|
|||
| 1. |
I have reviewed this Report on Form 10-Q of U.S. NeuroSurgical Holdings, Inc.;
|
| 2. |
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light
of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
| 3. |
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition,
results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
| 4. |
I am responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e))
and internal control over financial reporting (as defined in Exchange Act Rules 13a–15(f) and 15d–15(f)) for the registrant and have:
|
|
|
a) |
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under my supervision, to ensure that material information
relating to the registrant, including its consolidated subsidiaries, is made known to me by others within those entities, particularly during the period in which this report is being prepared;
|
|
|
b) |
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under my supervision, to provide reasonable
assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
|
|
c) |
Evaluated the effectiveness of the registrant’s disclosure controls and procedures,
and presented in
this report my conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
|
|
d) |
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the
registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and;
|
| 5. |
I have disclosed, based on my most recent evaluation
of internal control over financial reporting, to
the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent functions):
|
|
|
a) |
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonable likely to adversely affect
the registrant’s ability to record, process, summarize and report financial information; and
|
|
|
b) |
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
|
Date: August 14, 2018
|
/s/ Alan Gold
|
|
Alan Gold
|
|
|
President &
Chairman of
the Board
|
|
|
(Principal Executive Officer
and Principal Financial
Officer)
|
|
|
(1) |
The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
|
|
(2) |
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of U.S. NeuroSurgical Holdings, Inc.
|