NINE MONTHS ENDED MARCH 31,
-----------------------------
2003 2002
----------- -----------
CASH FLOWS FROM OPERATING ACTIVITIES
Net loss ........................................................... $ (765,750) $(4,578,716)
(Income) loss from discontinued operations ......................... (44,982) 351,241
----------- -----------
Loss from continuing operations .................................... (810,732) (4,224,475)
Adjustments to reconcile net loss to cash provided by operating
activities:
Depreciation and amortization, including amortization
of deferred loan costs ........................................... 921,183 1,824,089
Provision for bad debts .......................................... 12,357 60,472
Loss (gain) on disposal of assets and release from capital lease . 500 (28,642)
Director compensation paid through the issuance of restricted
common stock ..................................................... 123,000 --
Changes in operating assets and liabilities:
Increase in accounts receivable .................................. (169,508) (128,530)
Increase in prepaid expenses and other current assets ............ (25,936) (169,606)
Decrease in other receivables .................................... 415,484 205,117
Increase in other assets ......................................... (20,156) (4,466)
Decrease in due from HMO's, net .................................. 471,629 321,459
Increase in due to/from Medicare, net ............................ 153,968 2,515,684
Increase in accounts payable and accrued expenses ................ 350,719 (9,180)
Increase (decrease) in accrued interest payable .................. 11,477 (2,679)
----------- -----------
Net cash provided by continuing operations ......................... 1,433,985 356,243
Net cash used in discontinued operations ........................... (80,333) (206,872)
----------- -----------
Net cash provided by operating activities ............................. 1,353,652 149,371
CASH FLOWS FROM INVESTING ACTIVITY
Proceeds from equipment disposals .................................. 500 --
Proceeds from maturities of restricted cash ........................ 100,056 27,738
Property and equipment additions ................................... (99,798) (156,331)
----------- -----------
Net cash provided by (used in) investing activity ..................... 758 (128,593)
----------- -----------
CASH FLOWS FROM FINANCING ACTIVITIES
Payments on convertible subordinated notes ......................... (205,423) (205,422)
Payments on related party notes .................................... (31,927) (31,927)
Principal repayments under capital lease obligation ................ (94,601) (83,516)
Third-party assumption of capital lease obligation ................. (1,789) --
Net (decrease) increase in Credit Facility ......................... (515,000) 1,300,000
Advances from HMOs ................................................. 75,000 --
Payment on advances from HMOs ...................................... (75,000) (450,000)
Repayments to Medicare per agreement ............................... (488,380) (479,962)
----------- -----------
Net cash (used in) provided by continuing operations ................ (1,337,120) 49,173
Net cash used in discontinued operations ............................ (81,506) --
----------- -----------
Net cash (used in) provided by financing activities ................... (1,418,626) 49,173
----------- -----------
Net (decrease) increase in cash and cash equivalents .................. (64,216) 69,951
----------- -----------
Cash and cash equivalents at beginning of period ...................... 180,410 371,470
----------- -----------
Cash and cash equivalents at end of period ............................ $ 116,194 $ 441,421
=========== ===========
SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING AND FINANCING ACTIVITIES:
Stock issued for deferred financing costs ............................. $ 645,540 $ --
=========== ===========
Note payable issued for refunds due to Medicare for overpayments ...... $ 694,800 $ 2,915,259
=========== ===========
Purchase of furniture and fixtures with proceeds of capital lease
obligations ........................................................... $ 56,463 $ 36,252
=========== ===========
|