Delaware
|
58-0962699
|
(State
of other jurisdiction of
incorporation
or organization)
|
(IRS
Employer Identification No.)
|
Securities
registered pursuant to Section 12(g) of the Act:
|
Common
Stock,
|
|
|
$.10
par value
|
|
PART
I
|
Page
#
|
|
|
Business
|
1
|
Properties
|
14
|
Legal
Proceedings
|
15
|
Submission
of Matters to a Vote of Security Holders
|
15
|
|
|
PART
II
|
|
|
|
Market
for Registrant’s
Common Equity, Related Stockholder
|
|
Matters
and Issuer Purchases of Equity Securities
|
II-1
|
Management’s
Discussion and Analysis of Financial
Condition and
|
|
Results
of Operations
|
II-1
|
Financial
Statements and Supplementary Data
|
F-1
|
Changes
in Disagreements with Accountants on Accounting and
|
|
Financial
Disclosures
|
16
|
Controls
and Procedures
|
16
|
|
|
PART
III
|
|
|
|
Directors
and Executive Officers of the Registrant
|
III-1
|
Executive
Compensation
|
III-1
|
Security
Ownership of Certain Beneficial Owners and Management
|
III-2
|
Certain
Relationships and Related Transactions
|
III-3
|
Exhibits
|
III-4
|
Principal
Accountant Fees and Services
|
III-4
|
|
|
|
|
CERTIFICATIONS
|
1.
|
Catholic
Community Services which is the Catholic charities agency of the
Diocese
of Baton Rouge;
|
||||
2.
|
Covenant
House of New Orleans;
|
|
|||
3.
|
Archdiocese
of Baton Rouge Development Organization;
|
|
|||
4.
|
Archdiocese
Development Organization; and
|
|
|||
5.
|
Louisiana
Knights of Columbus.
|
|
|||
|
|
|
|
|
|
•
|
soundproof
testing booths and state-of-the-art testing equipment that meets
or
exceeds all state standards; and
|
•
|
a
full range of diagnostic and auditory-vestibular tests that assist
referring physicians in the treatment of patients with hearing and
balance
disorders.
|
•
|
an
interview with one of our audiologists or patient care coordinators
respecting the hearing problems and all factors which may contribute
to or
cause such problems;
|
|
•
|
an
internal and external examination of the patient’s ear performed by one of
our audiologists;
|
|
•
|
an
initial hearing screening to establish a permanent base-line hearing
acuity and to determine whether the patient has a hearing
problem;
|
|
•
|
if
the initial screening indicates that there is a hearing problem,
the
audiologist will then perform additional testing and do a complete
audiological evaluation, including
|
•
|
air
conduction;
|
|
||
•
|
bone
conduction;
|
|
||
•
|
speech
recognition thresholds;
|
|
||
•
|
most
comfortable hearing level;
|
|
||
•
|
site
of lesion tests, if required; tymponometry;
|
|
||
•
|
acoustic
reflex testing; and acoustic reflex decay.
|
|||
•
|
First
Step Services, Inc.
|
|
|
•
|
Los
Ninos Community Services
|
|
|
•
|
Speech
and Communications Professionals
|
||
•
|
Project
Rainbow
|
|
|
•
|
Secundino
Services, Inc
|
|
|
•
|
Early
Achievers Services, Inc.*
|
|
|
•
|
Paxxon
Healthcare Services, LLC
|
|
|
1.
|
fee
for service basis based on a contractual rate which we offer to
provider’s members (all paid for by the patient);
and
|
2.
|
an
encounter basis where we are paid a fixed fee by the insurance or
managed
care organization for each hearing aid sold (with the balance paid
to us
by the individual member);
|
3.
|
a
special Medicare/Medicaid encounter basis where we are paid a fixed
fee by
Medicare and/or Medicaid for particular audiological services, at
a price
pre- established by Medicare or Medicaid (other than the “deductible”
amount, which is paid either by the patient or other third-party
payers).
|
1.
|
Saint
Josephs Medical Center South Yonkers, NY
|
|||
2.
|
Yonkers
General Hospital South Yonkers, NY
|
|
||
3.
|
Montefiore
Medical Center Northeast Bronx, NY
|
|
||
4.
|
Westchester
Medical Center White Plains, NY
|
|
||
5.
|
Saint
Johns Medical Center
|
|
||
|
|
|
|
|
ITEM
5.
|
MARKET
FOR THE REGISTRANT’S COMMON STOCK,
RELATED
SECURITY HOLDER MATTERS
AND ISSUER PURCHASES OF EQUITY
SECURITIES
|
Period
|
Bid
Prices
Common
Stock
|
||||||
|
Low
|
High
|
|||||
Fiscal
Year Ended February 28, 2005
|
|
|
|||||
|
|
|
|||||
May
31, 2004
|
$
|
0.70
|
$
|
1.50
|
|||
August
31, 2004
|
0.63
|
0.95
|
|||||
November
30, 2004
|
0.35
|
0.95
|
|||||
February
28, 2005
|
$
|
0.25
|
$
|
0.84
|
|||
|
|||||||
Fiscal
Year Ended February 28, 2006
|
|||||||
|
|||||||
May
31, 2005
|
$
|
0.45
|
$
|
1.16
|
|||
August
31, 2005
|
0.28
|
0.65
|
|||||
November
30, 2005
|
0.29
|
0.79
|
|||||
February
28, 2006
|
$
|
0.20
|
$
|
0.49
|
•
|
We
have issued convertible debentures with embedded derivatives and
warrants,
which estimates and opinions that may change the nature of the accounting
treatment based on FAS 133, EITF 98-5 and EITF 00-19 among
others.
|
•
|
expand
our marketing presence to other municipalities, charitable organizations,
unions, fraternal organizations, religious organizations and other
large
employer groups;
|
•
|
to
cover the costs of production and distribution of our anticipated
additional 5,000,000-750,000,000 cards to be sold and or distributed
in
the next 12-18 months;
|
•
|
to
hire additional marketing, administrative and service personnel;
and
|
•
|
to
increase awareness of our medical discount cards at various trade
shows.
|
|
Total
|
2007
|
2008
to 2009
|
2010
to 2011
|
2012
and beyond
|
|||||||||||
|
|
|
|
|
|
|||||||||||
Convertible
debentures
|
$
|
630,000
|
$
|
380,000
|
$
|
-
|
$
|
250,000
|
$
|
-
|
||||||
Debt
discount
|
(385,817
|
)
|
(250,245
|
)
|
(135,572
|
)
|
||||||||||
Line
of
credit
|
30,000
|
30,000
|
-
|
-
|
-
|
|||||||||||
Debt
to related party
|
96,000
|
96,000
|
-
|
-
|
-
|
|||||||||||
Total
|
$
|
370,183
|
$
|
255,755
|
$
|
-
|
$
|
114,428
|
$
|
-
|
|
Page
|
|
|
|
|
Report
of Independent Registered Public Accounting Firm
|
24
|
|
|
|
|
Consolidated
Balance Sheet
|
25
|
|
|
|
|
Consolidated
Statements of Operations
|
26
|
|
|
|
|
Consolidated
Statements of Shareholders’ Equity (Deficiency)
|
27
|
|
|
|
|
Consolidated
Statements of Cash Flows
|
28
|
|
|
|
|
Notes
to Consolidated Financial Statements
|
29
- 35
|
|
COMPREHENSIVE
HEALTHCARE SOLUTIONS, INC. and SUBSIDIARIES
|
||||
RESTATED
CONSOLIDATED BALANCE SHEET
|
||||
February
28, 2006
|
||||
(As
restated)
|
||||
ASSETS
|
||||
Current
assets
|
||||
Cash
and cash equivalents
|
$
|
46,157
|
||
Accounts
receivable, net
|
23,475
|
|||
Other
current assets
|
25,000
|
|||
Total
current assets
|
94,632
|
|||
Property
and equipment, net
|
34,810
|
|||
Total
assets
|
$
|
129,442
|
||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||
Current
liabilities
|
||||
Accounts
payable and accrued expenses
|
$
|
315,771
|
||
Revolving
line of credit
|
30,000
|
|||
Due
to related party
|
95,826
|
|||
Convertible
debentures, short term portion
|
129,755
|
|||
Derivative
liabilities
|
1,275,551
|
|||
Total
current liabilities
|
1,846,903
|
|||
Convertible
debentures, long term
|
114,428
|
|||
Total
liabilities
|
1,961,331
|
|||
Stockholders’
equity
|
||||
Preferred
stock, no par value; 5,000 shares
|
||||
authorized
and zero shares issued and outstanding
|
-
|
|||
Common
stock, $.10 par value; 20,000,000 shares
|
||||
authorized;
15,365,598 shares issued and outstanding
|
1,536,560
|
|||
Additional
paid-in capital
|
2,215,498
|
|||
Accumulated
deficit
|
(5,583,947
|
)
|
||
Total
stockholders’ deficit
|
(1,831,889
|
)
|
||
Total
liabilities and stockholders’ equity
|
$
|
129,442
|
COMPREHENSIVE
HEALTHCARE SOLUTIONS, INC. and SUBSIDIARIES
|
|||||||
RESTATED
CONSOLIDATED STATEMENTS OF OPERATIONS
|
|||||||
For
the years ended February 28,
|
|||||||
2006
|
2005
|
||||||
(As
restated)
|
(As
restated)
|
||||||
Net
sales
|
$
|
521,856
|
$
|
458,936
|
|||
Cost
of sales
|
473,353
|
392,303
|
|||||
Gross
profit
|
48,503
|
66,633
|
|||||
Selling,
general and administrative expenses
|
577,588
|
545,628
|
|||||
Professional
fees
|
1,518,257
|
450,944
|
|||||
Impairment
of assets
|
525,000
|
-
|
|||||
Depreciation
and amortization
|
39,382
|
48,635
|
|||||
Loss
on sale of business
|
265,313
|
-
|
|||||
Loss
from operations
|
(2,877,037
|
)
|
(978,574
|
)
|
|||
Other
expenses:
|
|||||||
Loss
on derivative liabilities
|
(725,233
|
)
|
-
|
||||
Interest
expense, amortization of debt discount
|
(144,819
|
)
|
-
|
||||
Interest
expense other, net
|
(43,199
|
)
|
(7,619
|
)
|
|||
Total
other expense
|
(913,251
|
)
|
(7,619
|
)
|
|||
Loss
before provision for income taxes
|
(3,790,288
|
)
|
(986,193
|
)
|
|||
Provision
for income taxes
|
-
|
-
|
|||||
Net
loss
|
$
|
(3,790,288
|
)
|
$
|
(986,193
|
)
|
|
Net
loss per share - basic and diluted
|
$
|
(0.26
|
)
|
$
|
(0.08
|
)
|
|
Weighted
average common shares outstanding
|
14,489,338
|
13,107,869
|
COMPREHENSIVE
HEALTHCARE SOLUTIONS, INC. and SUBSIDIARIES
|
|||||||||||||||||||
RESTATED
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
(DEFICIT)
|
|||||||||||||||||||
Common
stock
|
Additional
|
Deferred
|
Accumulated
|
||||||||||||||||
($0.01
par value)
|
paid-in
capital
|
Stock-Based
|
deficit
|
Total
|
|||||||||||||||
Shares
|
Amount
|
(As
restated)
|
Consulting
|
(As
restated)
|
(As
restated)
|
||||||||||||||
Balance
at February 29, 2004
|
11,667,309
|
$
|
1,166,730
|
$
|
689,780
|
($288,750
|
)
|
($807,466
|
)
|
$
|
760,294
|
||||||||
Private
placement sales
|
981,600
|
98,160
|
392,640
|
490,800
|
|||||||||||||||
Consultant
agreement
|
250,000
|
25,000
|
100,000
|
(125,000
|
)
|
0
|
|||||||||||||
Acquisition
of CNS
|
405,050
|
40,505
|
364,545
|
(130,050
|
)
|
275,000
|
|||||||||||||
Expense
of deferred - stock based consulting
|
122,260
|
122,260
|
|||||||||||||||||
Net
loss
|
(986,193
|
)
|
(986,193
|
)
|
|||||||||||||||
Balance
at February 28, 2005
|
13,303,959
|
1,330,395
|
1,546,965
|
(421,540
|
)
|
(1,793,659
|
)
|
662,161
|
|||||||||||
Issuance
of shares
|
100,000
|
10,000
|
15,000
|
25,000
|
|||||||||||||||
Previously
recorded subscription receivable
|
(25,000
|
)
|
(25,000
|
)
|
|||||||||||||||
Shares
issued for services
|
1,841,639
|
184,165
|
634,133
|
818,298
|
|||||||||||||||
Shares
issued for executive compensation
|
120,000
|
12,000
|
44,400
|
56,400
|
|||||||||||||||
Expense
of deferred - stock based consulting
|
421,540
|
421,540
|
|||||||||||||||||
Net
loss
|
(3,790,288
|
)
|
(3,790,288
|
)
|
|||||||||||||||
Balance
at February 28, 2006
|
15,365,598
|
$
|
1,536,560
|
$
|
2,215,498
|
$
|
-
|
$
|
(5,583,947
|
)
|
$
|
(1,831,889
|
)
|
||||||
COMPREHENSIVE
HEALTHCARE SOLUTIONS, INC. and SUBSIDIARIES
|
|||||||
RESTATED
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|||||||
For
the years ended February 28,
|
|||||||
2006
|
2005
|
||||||
Cash
Flows From Operating Activities
|
(As
restated)
|
(As
restated)
|
|||||
Net
loss
|
$
|
(3,790,288
|
)
|
$
|
(986,193
|
)
|
|
Adjustments
to reconcile net loss to net cash used
|
|||||||
by
operating activities:
|
|||||||
Provision
for doubtful accounts
|
(25,000
|
)
|
48,539
|
||||
Depreciation
and amortization
|
39,382
|
48,635
|
|||||
Stock
based compensation recorded as liability
|
19,683
|
-
|
|||||
Impairment
of assets
|
525,000
|
-
|
|||||
Loss
on sale of business
|
265,313
|
-
|
|||||
Loss
on derivative liabilities
|
725,233
|
-
|
|||||
Amortization
of debt discount
|
144,819
|
-
|
|||||
Expense
for shares issued for services rendered
|
1,296,238
|
122,260
|
|||||
Changes
in current assets and liabilities
|
|||||||
Accounts
receivable
|
25,413
|
28,027
|
|||||
Other
current assets
|
11,067
|
5,870
|
|||||
Accounts
payable and accrued expenses
|
72,847
|
84,716
|
|||||
Net
Cash Used by Operating Activities
|
(690,293
|
)
|
(648,146
|
)
|
|||
Cash
Flows From Investing Activities
|
|||||||
Purchases
of property, plant and equipment
|
(1,550
|
)
|
(15,931
|
)
|
|||
Net
Cash Used in Investing Activities
|
(1,550
|
)
|
(15,931
|
)
|
|||
Cash
Flows From Financing Activities
|
|||||||
Issuance
of common stock
|
25,000
|
490,800
|
|||||
Repayment
of loans
|
(9,459
|
)
|
(2,519
|
)
|
|||
Proceeds
from convertible debentures
|
630,000
|
-
|
|||||
Proceeds
from loans from related party
|
75,326
|
20,500
|
|||||
Net
Cash Provided by Financing Activities
|
720,867
|
508,781
|
|||||
Net
increase (decrease) in cash and cash equivalents
|
29,024
|
(155,296
|
)
|
||||
Cash
and cash equivalents, beginning of year
|
17,133
|
172,429
|
|||||
Cash
and cash equivalents, end of year
|
$
|
46,157
|
$
|
17,133
|
|||
Supplemental
Disclosure of Cash Flow Information:
|
-
|
||||||
Cash
paid during the year for:
|
|||||||
Interest
|
$
|
2,052
|
$
|
7,619
|
|||
Taxes
|
$
|
-
|
$
|
-
|
|||
Non-cash
Investing and Financing Activities:
|
|||||||
Common
stock issued for acquisition of business
|
$
|
-
|
$
|
275,000
|
|||
Derivative
liabilities
recorded
|
$
|
259,531
|
$
|
-
|
|||
Common
stock issued for services rendered
|
$
|
874,700
|
$
|
255,050
|
The
following table sets forth the computation of basic and diluted share
data:
|
|
2006
|
2005
|
|||||
(As
restated)
|
(As
restated)
|
||||||
Weighted
average number shares of outstanding - basic
|
14,489,338
|
13,107,869
|
|||||
Effect
of dilutive securities: Convertible Debentures and
warrants
|
-
|
-
|
|||||
Weighted
average number of shares outstanding - diluted
|
14,489,338
|
13,107,869
|
|||||
|
|||||||
Not
included weighted average dilutive securities above (anti-dilutive)
|
744,444
|
-
|
|||||
|
|||||||
Total
warrants and other instruments convertible to common stock
|
7,631,985
|
-
|
|||||
|
|||||||
Shares
outstanding:
|
|||||||
Beginning
outstanding shares
|
13,303,959
|
11,667,309
|
|||||
Issuance
of shares
|
2,061,639
|
1,636,650
|
|||||
|
|||||||
Ending
outstanding shares
|
15,365,598
|
13,303,959
|
Leasehold
improvements
|
25,000
|
|||
Machinery
and equipment
|
127,259
|
|||
Furniture
and fixtures
|
6,200
|
|||
|
158,459
|
|||
Less
accumulated depreciation
|
(123,649
|
)
|
||
|
34,810
|
|
2006
|
2005
|
|||||
Deferred
tax assets
|
|
|
|||||
Net
operating loss carry forward
|
$
|
2,925,388
|
$
|
637,068
|
|||
Deferred
tax liabilities
|
-
|
-
|
|||||
Net
deferred tax asset
|
2,925,388
|
637,068
|
|||||
Valuation
allowance
|
(2,925,388
|
)
|
(637,068
|
)
|
|||
Net
deferred taxes
|
$
|
-
|
$
|
-
|
|
2006
|
2005
|
|||||
Computed
“expected” provision for:
|
|
|
|||||
Federal
income taxes
|
(35.0)
|
%
|
(35.0)
|
%
|
|||
Valuation
allowance
|
35.0
|
35.0
|
|||||
|
|||||||
Actual
provision for income taxes
|
-0-
|
%
|
-0-
|
%
|
Debentures
|
Interest
|
Interest
|
Right
to
|
|
Conversion
|
Number
|
||||||||||||||||
Issue
date
|
Amount
|
rate
|
payable
|
convert
|
Due
date
|
price
|
of
shares
|
|||||||||||||||
06/01/05
|
$
|
40,000
|
6
|
%
|
quarterly
|
5/31/2006
|
06/01/10
|
$
|
0.50
|
80,000
|
||||||||||||
06/01/05
|
$
|
40,000
|
6
|
%
|
quarterly
|
5/31/2007
|
06/01/10
|
$
|
0.75
|
53,333
|
||||||||||||
06/01/05
|
$
|
40,000
|
6
|
%
|
quarterly
|
5/31/2008
|
06/01/10
|
$
|
0.75
|
53,333
|
||||||||||||
06/01/05
|
$
|
40,000
|
6
|
%
|
quarterly
|
5/31/2009
|
06/01/10
|
$
|
1.00
|
40,000
|
||||||||||||
06/01/05
|
$
|
40,000
|
6
|
%
|
quarterly
|
5/31/2010
|
06/01/10
|
$
|
1.00
|
40,000
|
||||||||||||
|
||||||||||||||||||||||
08/01/05
|
$
|
10,000
|
6
|
%
|
quarterly
|
5/31/2006
|
06/01/10
|
$
|
0.50
|
20,000
|
||||||||||||
08/01/05
|
$
|
10,000
|
6
|
%
|
quarterly
|
5/31/2007
|
06/01/10
|
$
|
0.75
|
13,333
|
||||||||||||
08/01/05
|
$
|
10,000
|
6
|
%
|
quarterly
|
5/31/2008
|
06/01/10
|
$
|
0.75
|
13,333
|
||||||||||||
08/01/05
|
$
|
10,000
|
6
|
%
|
quarterly
|
5/31/2009
|
06/01/10
|
$
|
1.00
|
10,000
|
||||||||||||
08/01/05
|
$
|
10,000
|
6
|
%
|
quarterly
|
5/31/2010
|
06/01/10
|
$
|
1.00
|
10,000
|
||||||||||||
|
||||||||||||||||||||||
08/19/05
|
$
|
35,000
|
6
|
%
|
Maturity
|
08/19/05
|
01/30/06
|
$
|
0.25
|
140,000
|
||||||||||||
08/19/05
|
$
|
200,000
|
6
|
%
|
Maturity
|
08/19/05
|
12/31/06
|
$
|
0.25
|
800,000
|
||||||||||||
|
||||||||||||||||||||||
11/28/05
|
$
|
25,000
|
5
|
%
|
quarterly
|
11/28/05
|
05/29/07
|
$
|
0.25
|
100,000
|
||||||||||||
11/28/05
|
$
|
20,000
|
5
|
%
|
quarterly
|
11/28/05
|
05/29/07
|
$
|
0.25
|
80,000
|
||||||||||||
11/28/05
|
$
|
100,000
|
5
|
%
|
quarterly
|
11/28/05
|
05/29/07
|
$
|
0.25
|
400,000
|
||||||||||||
|
||||||||||||||||||||||
|
$
|
630,000
|
1,853,333
|
|||||||||||||||||||
Warrants
|
||||||||||||||||||||||
11/28/05
|
11/28/05
|
11/27/08
|
$
|
0.25
|
58,000
|
|||||||||||||||||
11/28/05
|
11/28/05
|
11/27/08
|
$
|
0.40
|
193,332
|
|||||||||||||||||
11/28/05
|
11/28/05
|
11/27/08
|
$
|
0.80
|
193,332
|
|||||||||||||||||
11/28/05
|
11/28/05
|
11/27/08
|
$
|
1.20
|
193,332
|
|||||||||||||||||
08/19/05
|
08/19/05
|
08/19/10
|
$
|
0.25
|
5,000,000
|
|||||||||||||||||
02/27/06
|
02/27/06
|
02/27/08
|
$
|
0.25
|
100,000
|
|||||||||||||||||
|
||||||||||||||||||||||
Sub-total
|
7,591,329
|
|||||||||||||||||||||
|
||||||||||||||||||||||
Accrued
interest convertible to shares
|
40,655
|
|||||||||||||||||||||
|
||||||||||||||||||||||
Total
debt instruments convertible to shares
|
7,631,985
|
|
February
28, 2006
|
|||||||||
ASSETS
|
||||||||||
As
originally
reported
|
Adjustment
|
As
restated
|
||||||||
Current
assets
|
||||||||||
Cash
and cash equivalents
|
$
|
46,157
|
$
|
-
|
$
|
46,157
|
||||
Accounts
receivable, net
|
23,475
|
23,475
|
||||||||
Other
current assets
|
25,000
|
25,000
|
||||||||
Total
current assets
|
94,632
|
94,632
|
||||||||
Property
and equipment, net
|
34,810
|
34,810
|
||||||||
Total
assets
|
$
|
129,442
|
$
|
-
|
$
|
129,442
|
||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||||
Current
liabilities
|
||||||||||
Accounts
payable and accrued expenses
|
$
|
315,771
|
$
|
-
|
$
|
315,771
|
||||
Revolving
line of credit
|
30,000
|
30,000
|
||||||||
Due
to related party
|
95,826
|
95,826
|
||||||||
Convertible
debentures, short term
|
-
|
129,755
|
129,755
|
|||||||
Derivative
liability
|
259,531
|
1,016,020
|
1,275,551
|
|||||||
Total
current liabilities
|
701,128
|
1,145,775
|
1,846,903
|
|||||||
Convertible
debentures, long term
|
630,000
|
(515,572
|
)
|
114,428
|
||||||
Total
liabilities
|
1,331,128
|
630,203
|
1,961,331
|
|||||||
Stockholders’
equity
|
||||||||||
Preferred
stock, no par value; 5,000 shares
|
||||||||||
authorized
and zero shares issued and outstanding
|
-
|
-
|
||||||||
Common
stock, $.10 par value; 20,000,000 shares
|
||||||||||
authorized;
15,365,598 shares issued and outstanding
|
1,536,560
|
1,536,560
|
||||||||
Additional
paid-in capital
|
2,251,642
|
(36,144
|
)
|
2,215,498
|
||||||
Accumulated
deficit
|
(4,989,888
|
)
|
(594,059
|
)
|
(5,583,947
|
)
|
||||
Total
stockholders' deficit
|
(1,201,686
|
)
|
(630,203
|
)
|
(1,831,889
|
)
|
||||
Total
liabilities and stockholders’ equity
|
$
|
129,442
|
$
|
-
|
$
|
129,442
|
||||
|
For
the year ended February 28, 2006
|
|||||||||
|
As
previously reported on Form 10-KSB/A
|
Adjustment
|
As
Restated
|
|||||||
Net
sales
|
$
|
521,856
|
$
|
-
|
$
|
521,856
|
||||
Cost
of sales
|
473,353
|
473,353
|
||||||||
|
||||||||||
Gross
profit
|
48,503
|
48,503
|
||||||||
|
||||||||||
Selling,
general and administrative expenses
|
577,588
|
577,588
|
||||||||
Professional
fees
|
1,535,016
|
(16,759
|
)
|
1,518,257
|
||||||
Impairment
of assets
|
525,000
|
525,000
|
||||||||
Depreciation
and amortization
|
39,382
|
39,382
|
||||||||
Loss
on sale of business
|
265,313
|
265,313
|
||||||||
Loss
from operations
|
(2,893,796
|
)
|
(16,759
|
)
|
(2,877,037
|
)
|
||||
|
||||||||||
Other
expenses:
|
||||||||||
Gain
(loss) on derivative liabilities
|
61,539
|
(786,772
|
)
|
(725,233
|
)
|
|||||
Interest
expense, amortization of debt discount
|
-
|
(144,819
|
)
|
(144,819
|
)
|
|||||
Interest
expense, net
|
(363,972
|
)
|
320,773
|
(43,199
|
)
|
|||||
|
||||||||||
Total
other expense
|
(302,433
|
)
|
(610,818
|
)
|
(913,251
|
)
|
||||
|
||||||||||
Loss
before provision for income taxes
|
(3,196,229
|
)
|
595,059
|
(3,790,288
|
)
|
|||||
Provision
for income taxes
|
-
|
-
|
||||||||
|
||||||||||
Net
loss
|
$
|
(3,196,229
|
)
|
$
|
(594,059
|
)
|
$
|
(3,790,288
|
)
|
|
|
||||||||||
Net
loss per share - basic and diluted
|
$
|
(0.22
|
)
|
$
|
(0.04
|
)
|
$
|
(0.26
|
)
|
|
|
||||||||||
Weighted
average common shares outstanding
|
14,489,338
|
-
|
14,489,338
|
|
|
||||||||||||
|
For
the year ended February 28, 2005
|
||||||||||||
|
As
previously reported on Form 10-KSB
|
Adjustment
|
As
Restated
|
||||||||||
Net
sales
|
$
|
458,936
|
$
|
-
|
$
|
458,936
|
|||||||
Cost
of sales
|
392,303
|
392,303
|
|||||||||||
|
|||||||||||||
Gross
profit
|
66,633
|
66,633
|
|||||||||||
|
|||||||||||||
Selling,
general and administrative expenses
|
545,628
|
545,628
|
|||||||||||
Professional
fees
|
450,944
|
450,944
|
|||||||||||
Depreciation
and amortization
|
-
|
48,635
|
48,635
|
||||||||||
|
|||||||||||||
Loss
from operations
|
(929,939
|
)
|
(48,635
|
)
|
(978,574
|
)
|
|||||||
|
|||||||||||||
Other
expenses:
|
|||||||||||||
Interest
expense, net
|
7,619
|
7,619
|
|||||||||||
Depreciation
and amortization
|
48,635
|
(48,635
|
)
|
-
|
|||||||||
|
|||||||||||||
Total
other expense
|
56,254
|
-
|
7,619
|
||||||||||
|
|||||||||||||
Loss
before provision for income taxes
|
(986,193
|
)
|
-
|
(986,193
|
)
|
||||||||
Provision
for income taxes
|
-
|
-
|
-
|
||||||||||
|
|||||||||||||
Net
loss
|
$
|
(986,193
|
)
|
$
|
-
|
$
|
(986,193
|
)
|
|||||
|
|||||||||||||
Net
loss per share - basic and diluted
|
$
|
(0.07
|
)
|
$
|
(0.01
|
)
|
$
|
(0.08
|
)
|
||||
|
|||||||||||||
Weighted
average common shares outstanding
|
12,769,887
|
337,982
|
13,107,869
|
||||||||||
|
|||||||||||||
For
the year ended February 28, 2006
|
||||||||||
As
previously reported on form 10-KSB/A
|
Adjustment
|
As
restated
|
||||||||
Cash
Flows From Operating Activities
|
||||||||||
Net
loss
|
$
|
(3,196,229
|
)
|
$
|
(594,059
|
)
|
$
|
(3,790,288
|
)
|
|
Adjustments
to reconcile net loss to net cash used
|
||||||||||
by
operating activities:
|
||||||||||
Provision
for doubtful accounts
|
(25,000
|
)
|
(25,000
|
)
|
||||||
Depreciation
and amortization
|
39,382
|
39,382
|
||||||||
Stock
based compensation recorded as liability
|
19,683
|
19,683
|
||||||||
Impairment
of assets
|
525,000
|
525,000
|
||||||||
Loss
on sale of business
|
264,190
|
1,123
|
265,313
|
|||||||
Gain
on derivative liabilities
|
(61,539
|
)
|
786,772
|
725,233
|
||||||
Amortization
of debt discount
|
144,819
|
144,819
|
||||||||
Expense
for warrants issued in connection with debentures and sale of
shares
|
336,528
|
(336,528
|
)
|
-
|
||||||
Expense
for shares issued for services rendered
|
1,316,925
|
(20,687
|
)
|
1,296,238
|
||||||
Changes
in current assets and liabilities
|
||||||||||
Accounts
receivable
|
25,413
|
25,413
|
||||||||
Other
current assets
|
11,067
|
11,067
|
||||||||
Accounts
payable and accrued expenses
|
73,970
|
(1,123
|
)
|
72,847
|
||||||
Net
Cash Used by Operating Activities
|
(690,293
|
)
|
-
|
(690,293
|
)
|
|||||
Cash
Flows From Investing Activities
|
||||||||||
Purchases
of property, plant and equipment
|
(1,550
|
)
|
(1,550
|
)
|
||||||
Net
Cash Used in Investing Activities
|
(1,550
|
)
|
-
|
(1,550
|
)
|
|||||
Cash
Flows From Financing Activities
|
||||||||||
Issuance
of common stock
|
25,000
|
25,000
|
||||||||
Repayment
of loans
|
(9,459
|
)
|
(9,459
|
)
|
||||||
Proceeds
from convertible debentures
|
630,000
|
630,000
|
||||||||
Proceeds
from loans from related party
|
75,326
|
75,326
|
||||||||
Net
Cash Provided by Financing Activities
|
720,867
|
-
|
720,867
|
|||||||
Net
increase (decrease) in cash and cash equivalents
|
29,024
|
-
|
29,024
|
|||||||
Cash
and cash equivalents, beginning of year
|
17,133
|
-
|
17,133
|
|||||||
Cash
and cash equivalents, end of year
|
$
|
46,157
|
$
|
-
|
46,157
|
|||||
Supplemental
Disclosure of Cash Flow Information:
|
||||||||||
Cash
paid during the year for:
|
||||||||||
Interest
|
2,052
|
2,052
|
||||||||
Taxes
|
-
|
-
|
-
|
|||||||
Derivative
liability recorded
|
259,531
|
1,016,020
|
1,275,551
|
|||||||
Debt
discount recorded
|
530,636
|
530,636
|
||||||||
Common
stock issued for services rendered
|
874,700
|
-
|
874,700
|
|||||||
For
the year ended February 28, 2005
|
||||||||||
As
previously reported on form 10-KSB
|
Adjustment
|
As
restated
|
||||||||
Cash
Flows From Operating Activities
|
||||||||||
Net
loss
|
$
|
(986,193
|
)
|
$
|
-
|
$
|
(986,193
|
)
|
||
Adjustments
to reconcile net loss to net cash used
|
||||||||||
by
operating activities:
|
||||||||||
Provision
for doubtful accounts
|
48,539
|
48,539
|
||||||||
Depreciation
and amortization
|
48,635
|
48,635
|
||||||||
Common
stock issued for services to be rendered
|
(124,723
|
)
|
124,723
|
-
|
||||||
Expense
for shares and warrants issued for services rendered
|
122,260
|
122,260
|
||||||||
Changes
in current assets and liabilities
|
||||||||||
Accounts
receivable
|
28,027
|
28,027
|
||||||||
Other
current assets
|
(2,197
|
)
|
8,067
|
5,870
|
||||||
Accounts
payable and accrued expenses
|
84,172
|
544
|
84,716
|
|||||||
Net
Cash Used by Operating Activities
|
(903,740
|
)
|
255,594
|
(648,146
|
)
|
|||||
Cash
Flows From Investing Activities
|
||||||||||
Purchases
of property, plant and equipment
|
(15,931
|
)
|
-
|
(15,931
|
)
|
|||||
Purchases
of goodwill and intangible assets
|
(276,975
|
)
|
276,975
|
-
|
||||||
Net
Cash Used in Investing Activities
|
(292,906
|
)
|
276,975
|
(15,931
|
)
|
|||||
Cash
Flows From Financing Activities
|
||||||||||
Issuance
of common stock
|
1,020,850
|
(530,050
|
)
|
490,800
|
||||||
Repayment
of loans
|
-
|
(2,519
|
)
|
(2,519
|
)
|
|||||
Proceeds
from convertible debentures
|
-
|
-
|
||||||||
Proceeds
from loans from related party
|
20,500
|
20,500
|
||||||||
Net
Cash Provided by Financing Activities
|
1,041,350
|
(532,569
|
)
|
508,781
|
||||||
Net
increase (decrease) in cash and cash equivalents
|
(155,296
|
)
|
-
|
(155,296
|
)
|
|||||
Cash
and cash equivalents,
beginning of year
|
172,429
|
-
|
172,429
|
|||||||
Cash
and cash equivalents, end of year
|
17,133
|
0
|
17,133
|
|||||||
Supplemental
Disclosure of Cash Flow Information:
|
||||||||||
Cash
paid during the year for:
|
||||||||||
Interest
|
7,619
|
-
|
7,619
|
|||||||
Taxes
|
-
|
-
|
-
|
|||||||
Non-cash
Investing and Financing Activities:
|
||||||||||
Common
stock issued for acquisition of business
|
275,000
|
275,000
|
||||||||
Common
stock issued for services rendered
|
255,050
|
255,050
|
||||||||
Common
stock issued for services to be rendered
|
124,723
|
(124,723
|
)
|
0
|
RESTATED
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
(DEFICIT)
|
|||||||||||||||||||
Common
stock
|
Additional
|
Deferred
|
|||||||||||||||||
($0.01
par value)
|
paid-in
|
Stock-Based
|
Accumulated
|
||||||||||||||||
Shares
|
Amount
|
Capital
|
Consulting
|
deficit
|
Total
|
||||||||||||||
As
previously reported
|
|||||||||||||||||||
Balance
at February 29, 2004
|
11,667,309
|
$
|
1,166,730
|
$
|
13,534,031
|
$
|
(296,817
|
)
|
$
|
(13,651,717
|
)
|
$
|
752,227
|
||||||
Private
placement sales
|
981,600
|
98,160
|
392,640
|
490,800
|
|||||||||||||||
Consultant
agreement
|
250,000
|
25,000
|
100,000
|
125,000
|
|||||||||||||||
Acquisition
of CNS
|
405,050
|
40,505
|
364,545
|
405,050
|
|||||||||||||||
Expense
of deferred - stock based consulting
|
(124,723
|
)
|
(124,723
|
)
|
|||||||||||||||
Net
loss
|
(986,193
|
)
|
(986,193
|
)
|
|||||||||||||||
Balance
at February 28, 2005
|
13,303,959
|
1,330,395
|
1,546,965
|
(421,540
|
)
|
(1,793,659
|
)
|
662,161
|
|||||||||||
Issuance
of shares
|
100,000
|
10,000
|
15,000
|
25,000
|
|||||||||||||||
Warrants
issued in connection to issue of shares
|
15,458
|
15,458
|
|||||||||||||||||
Previously
recorded subscription receivable
|
(25,000
|
)
|
(25,000
|
)
|
|||||||||||||||
Beneficial
conversion feature of debt instruments
|
20,686
|
20,686
|
|||||||||||||||||
Shares
issued for services
|
1,841,639
|
184,165
|
634,133
|
818,298
|
|||||||||||||||
Shares
issued for executive compensation
|
120,000
|
12,000
|
44,400
|
56,400
|
|||||||||||||||
Expense
of deferred - stock based consulting
|
421,540
|
421,540
|
|||||||||||||||||
Net
loss
|
(3,196,229
|
)
|
(3,196,229
|
)
|
|||||||||||||||
Balance
at February 28, 2006
|
15,365,598
|
$
|
1,536,560
|
$
|
2,857,159
|
$
|
-
|
$
|
(5,585,392
|
)
|
$
|
(1,191,673
|
)
|
||||||
Adjustment
as compared to previously reported 2005 form 10-KSB and 2006 form
10-KSB/A
|
|||||||||||||||||||
Balance
at February 29, 2004
|
-
|
$
|
-
|
$
|
(12,844,251
|
)
|
$
|
8,067
|
$
|
12,844,251
|
$
|
8,067
|
|||||||
Correction
of balances
|
12,844,251
|
(12,844,251
|
)
|
-
|
|||||||||||||||
Consultant
agreement
|
-
|
-
|
-
|
(125,000
|
)
|
-
|
(125,000
|
)
|
|||||||||||
Acquisition
of CNS
|
-
|
-
|
-
|
(130,050
|
)
|
-
|
(130,050
|
)
|
|||||||||||
Expense
of deferred - stock based consulting
|
-
|
-
|
246,983
|
-
|
246,983
|
||||||||||||||
Balance
at February 28, 2005
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||
Warrants
issued in connection to issue of shares
|
-
|
(15,458
|
)
|
-
|
-
|
(15,458
|
)
|
||||||||||||
Beneficial
conversion feature of debt instruments
|
-
|
(20,686
|
)
|
-
|
-
|
(20,686
|
)
|
||||||||||||
Net
loss
|
(594,059
|
)
|
(594,059
|
)
|
|||||||||||||||
Balance
at February 28, 2006
|
-
|
$
|
-
|
$
|
(36,144
|
)
|
$
|
-
|
$
|
(594,059
|
)
|
$
|
(630,203
|
)
|
RESTATED
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
(DEFICIT)
|
|||||||||||||||||||
Common
stock
|
Additional
|
Deferred
|
Accumulated
|
Total
|
|||||||||||||||
($0.01
par value)
|
paid-in
Capital
|
Stock-Based
|
deficit
|
||||||||||||||||
Shares
|
Amount
|
(As
restated)
|
Consulting
|
(As
restated)
|
(As
restated)
|
||||||||||||||
As
restated
|
|||||||||||||||||||
Balance
at February 29, 2004
|
11,667,309
|
$
|
1,166,730
|
$
|
689,780
|
$
|
(288,750
|
)
|
$
|
(807,466
|
)
|
$
|
760,294
|
||||||
Private
placement sales
|
981,600
|
98,160
|
392,640
|
490,800
|
|||||||||||||||
Consultant
agreement
|
250,000
|
25,000
|
100,000
|
(125,000
|
)
|
-
|
|||||||||||||
Acquisition
of CNS
|
405,050
|
40,505
|
364,545
|
(130,050
|
)
|
275,000
|
|||||||||||||
Expense
of deferred - stock based consulting
|
122,260
|
122,260
|
|||||||||||||||||
Net
loss
|
(986,193
|
)
|
(986,193
|
)
|
|||||||||||||||
Balance
at February 28, 2005
|
13,303,959
|
1,330,395
|
1,546,965
|
(421,540
|
)
|
(1,793,659
|
)
|
662,161
|
|||||||||||
Issuance
of shares
|
100,000
|
10,000
|
15,000
|
25,000
|
|||||||||||||||
Previously
recorded subscription receivable
|
(25,000
|
)
|
(25,000
|
)
|
|||||||||||||||
Shares
issued for services
|
1,841,639
|
184,165
|
634,133
|
818,298
|
|||||||||||||||
Shares
issued for executive compensation
|
120,000
|
12,000
|
44,400
|
56,400
|
|||||||||||||||
Expense
of deferred - stock based consulting
|
421,540
|
421,540
|
|||||||||||||||||
Net
loss
|
(3,790,288
|
)
|
(3,790,288
|
)
|
|||||||||||||||
Balance
at February 28, 2006
|
15,365,598
|
$
|
1,536,560
|
$
|
2,215,498
|
$
|
-
|
$
|
(5,583,947
|
)
|
$
|
1,831,889
|
)
|
Name
|
Age
|
Positions
Held
|
Date
Appointed Director
|
|
|
|
|
John
H. Treglia
|
63
|
Director,
President, and, CEO and CFO
|
January
18, 2000
|
Dr. Frank
Castanaro
|
54
|
Secretary
and Director
|
February
17, 2000
|
Name
and Principal Position
|
Year
|
Salary
|
Other
Compensation
|
|
|
|
|
John
H. Treglia ,
|
2006
|
$29,800
|
120,000
shares
|
Chief
Executive
|
2005
|
$32,000
|
357,142
shares
|
Officer,
Secretary and Director
|
2004
|
-0-
|
357,142
shares
|
|
|
|
|
Dr. Frank
Castanaro
|
2006
|
-0-
|
0
|
Secretary
and Director
|
2005
|
-0-
|
0
|
|
2004
|
-0-
|
0
|
Title
Of Class Owner
|
Name
and Address of Beneficial Owner
|
Amount
and Nature of Beneficial
Class
|
Percent
of Class
|
|
|
|
|
Common
|
Carlyn
A. Barr(1)
13-44
Henrietta Court
Fair
Lawn, NJ 07410
|
2,837,026
|
18.46%
|
|
|
|
|
Common
|
Park
Avenue Health Care Management
One
North Lexington Avenue
White
Plains, New York 10601
|
1,200,000
|
7.81%
|
|
|
|
|
Common
|
Dr. Frank
J. Castanaro
71
Bradford Boulevard
Yonkers,
NY 10710
|
733,000
|
4.77%
|
(1)
|
Carlyn
A. Barr is the wife of John H. Treglia. John Treglia has disavowed
any
interest in the shares of common stock owned by Ms. Barr.
|
Title
Of Class Owner
|
Name
and Address of Beneficial
Owner
|
Amount
and Nature of Beneficial
Class (1)
|
Percent
of Class
|
|
|
|
|
Common
|
John
H. Treglia
13-44
Henrietta Court
Fair
Lawn, NJ 07410
|
0
|
0
|
|
|
|
|
Common
|
Dr. Frank
J. Castanaro
71
Bradford Boulevard
Yonkers,
NY 10710
|
733,000
|
4.77%
|
|
|
|
|
Common
|
All
directors and
officers
as a group
(2
persons)
|
733,000
|
4.77%
|
|
|
|
|
EXHIBIT
|
DESCRIPTION
|
31.1
|
Chief
Executive Officer’s and Chief Financial Officer’s certification pursuant
to Section 302 of the Sarbanes-Oxley Act of 2002
|
32.1
|
Chief
Executive Officer’s and Chief Financial Officer’s certification pursuant
to 18 U.S.C. Section 1350, as adopted pursuant to Section 906
of the
Sarbanes-Oxley Act of
2002
|
COMPREHENSIVE
HEALTHCARE SOLUTIONS, INC.
|
November
2, 2006
|
By
/s/
John H. Treglia
|
|
|
John
H. Treglia, President and CEO
|
|
By:
/s/ Frank Castanaro
|
||
Dr. Frank
Castanaro, Secretary
|
November
2, 2006
|
By
/s/
John H. Treglia
|
|
|
John
H. Treglia, Director
|
|
By:
/s/ Frank Castanaro
|
||
Dr. Frank
Castanaro, Director
|
EXHIBIT
|
DESCRIPTION
|
10.1
|
Larry
A. Brand Convertible note
|
10.2
|
Comprehensive
Associates LLC Convertible note
|
10.3
|
Comprehensive
Associates LLC Subscription agreement
|
10.4
|
Comprehensive
Associates LLC Registration agreement
|
10.5
|
Comprehensive
Associates LLC Warrant 1
|
10.6
|
Comprehensive
Associates LLC Warrant 2
|
10.7
|
Comprehensive
Associates LLC Warrant 3
|
10.8
|
Comprehensive
Associates LLC Warrant 4
|
10.9
|
Comprehensive
Associates LLC Warrant 5
|
10.10
|
Comprehensive
Associates LLC Consulting agreement
|
10.11
|
Nite
Capital, LP Convertible note
|
10.12
|
Nite
Capital, LP Warrant A
|
10.13
|
Nite
Capital, LP Warrant B
|
10.14
|
Nite
Capital, LP Warrant C
|
10.15
|
Nite
Capital, LP Subscription agreement
|
10.16
|
Nite
Capital, LP Registration agreement
|
10.17
|
Allan
Roberts convertible note
|
31.1
|
Chief
Executive Officer’s and Chief Financial Officer’s certification pursuant
to Section 302 of the Sarbanes-Oxley Act of
2002
|
32.1
|
Chief
Executive Officer’s and Chief Financial Officer’s certification pursuant
to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of
the
Sarbanes-Oxley Act of 2002
|