Published: February 09, 2011
Arcadia Resources Announces Improved Fiscal 2011 Third Quarter Results
INDIANAPOLIS - (BUSINESS WIRE) - Arcadia Resources, Inc. (NYSE Amex: KAD), a leading provider of
innovative consumer health care services under the Arcadia HealthCareâ
brand, today announced fiscal 2011 third quarter net revenues of $26.2
million and a consolidated net loss of $2.3 million, or $0.01 per share,
which compares to net revenue of $25.7 million and a consolidated net
loss of $3.2 million, or $0.02 per share, for the same period in fiscal
2010.
"During the third quarter our operating results improved in both our
Pharmacy and Services segments," said Marvin R. Richardson, President
and Chief Executive Officer of Arcadia. "In our Pharmacy segment, we saw
substantial growth in active patients, solid growth in our core DailyMed
revenue, and progress towards overall segment profitability as we
continue to leverage our SG&A compared to the prior quarter. In our
Services segment, we saw an increase in revenue and margins compared to
the prior quarter and consistent operating contribution. We expect
continued improvement during fiscal fourth quarter."
"We remain in on-going discussions with several large managed care
payors who have a strong interest in using DailyMed to improve patient
outcomes and manage escalating health care costs. Additionally, we have
expanded our market reach for DailyMed into the growing market for
transitional care with the addition of pilot programs with highly
respected transitional care providers, including Cleveland Clinic. As
such, we now have a broader range of opportunities going forward to grow
our revenue from both the dispensing of drugs as well as pharmacy
services," Richardson said.
Fiscal 2011 Third Quarter Results
Arcadia reported $26.2 million in revenue from continuing operations
during the quarter, up from $25.7 million during the same period a year
ago. The Company's gross margin from continuing operations was 27.6%
during the third quarter, a decline of 0.8% from the same period a year
ago. The reduction in gross margin was driven by a shift in mix towards
Pharmacy revenue, which has lower margins than the Company's Services
segment. For the second quarter of fiscal 2011, revenues and gross
margin from continuing operations were $25.8 million and 27.3%,
respectively.
Earnings before interest, taxes, depreciation and amortization (EBITDA)
from continuing operations were a negative $1.7 million during the
quarter, an improvement of 13.4% over the prior year quarter of negative
$1.9 million. EBITDA from continuing operations improved by $0.8
million, or 32.0%, from the second quarter of fiscal 2011.
Arcadia reduced its net loss from continuing operations to $2.5 million,
or $0.01 per share, in the third quarter of fiscal 2011, compared to a
net loss from continuing operations of $3.0 million, or $0.02 per share,
in the same period in fiscal 2010. The consolidated net loss, including
discontinued operations, was $2.3 million, or $0.01, in the fiscal third
quarter in 2011 compared to a net loss of $3.2 million, or $0.02 in the
fiscal third quarter in 2010. In the second quarter of fiscal 2011, the
net loss from continuing operations and the consolidated net loss were
$3.1 million and $2.9 million, respectively.
Segment highlights:
Pharmacy: Pharmacy segment revenues
increased to $5.0 million for the third quarter of fiscal 2011, an
increase of 2.0% compared to $4.9 million in the previous quarter. Third
quarter revenue increased 7.6% compared with the second quarter in the
Company's Indianapolis and California pharmacy locations.
Quarter-over-quarter revenues were positively impacted by a 21% growth
in active patient count, but were impacted negatively by the loss of
certain customers at the Company's Minnesota pharmacy and the conversion
of brand name drugs to generics during the quarter. Pharmacy gross
margins were 16.2% in the third quarter of fiscal 2011 compared to 15.6%
in the prior quarter. While the Pharmacy experienced reimbursement
pressure relating to its California patient base, the margin improvement
reflects an increase in higher margin non-drug revenue and improved drug
and packaging costs. The Pharmacy segment had an EBITDA loss of $1.4
million during the quarter, a 10.7% improvement compared to the EBITDA
loss of $1.5 million in the second quarter of fiscal 2011.
Pharmacy segment revenues of $5.0 million for the third quarter of
fiscal 2011 increased 22.6% compared to $4.1 million in revenues for the
third quarter of fiscal 2010. Pharmacy gross margins were 16.2% in the
third quarter of fiscal 2011 compared to 17.3% in the third quarter of
fiscal 2010. EBITDA for the Pharmacy segment was a negative $1.4 million
compared to a negative $1.2 million in the same quarter a year ago.
Services: The Company's Services segment,
which includes Arcadia's home care and medical staffing business,
reported net revenue of $21.1 million in the third quarter, an increase
of 1.0% compared to net revenues of $20.9 million for the second quarter
of fiscal 2011. Home care revenues increased by $180,000, or 1.1%, to
$17.0 million from $16.8 in the second quarter. Medical staffing and
travel staffing revenue was $4.2 million during the third quarter
compared to $4.1 million in the previous quarter. Total Services segment
revenue was at its highest level since the third quarter of fiscal 2010.
Gross margin within the Services segment was 30.3% in the third quarter
of fiscal 2011 compared to 30.0% in the second quarter. The Services
segment EBITDA for the third quarter was $1.3 million compared to $1.4
million for the second quarter.
Services segment net revenues of $21.1 million in the third quarter were
down slightly compared to net revenues of $21.6 million for the third
quarter a year ago. Home care revenues decreased by $124,000, or 0.7%,
to $17.0 million from $17.1 million in the same period last year.
Medical staffing and travel staffing revenue declined $300,000 to $4.2
million in the third quarter of fiscal 2011 compared to $4.5 million in
the same period last year. Gross margin within the Services segment was
30.3% in the third quarter of fiscal 2011 compared to 30.5% in the same
period last year. The Services segment EBITDA improved by 18.3%, or $0.2
million, to $1.3 million compared to the prior year quarter.
"These results continue to move us down the path of achieving
profitability and becoming cash flow positive. We have seen steady
improvement in our Services segment profitability, even though
underlying market conditions remain challenging. In our Pharmacy
segment, we continue to improve our EBITDA quarter over quarter through
higher sales, increased fee for service revenue and operating
efficiencies. Our progress is steady and we expect to accelerate the
rate of improvement in future quarters," Richardson commented.
The Company sold its former Catalog segment during the quarter and the
Catalog's operating results are included in discontinued operations.
Capital Resources and Liquidity
Cash flow from operations during the third fiscal quarter improved by
$1.1 million to negative $2.3 million compared to negative $3.4 million
in the second fiscal quarter of 2011, inclusive of changes in operating
assets and liabilities in each quarter of negative $0.9 million and
negative $1.1 million, respectively.
At December 31, 2010, the Company had total cash plus line-of-credit
availability of $4.4 million. On November 2, 2010, the Company finalized
a $4.6 million equity financing transaction, net of fees, whereby it
sold 15,606,000 shares of common stock at $0.32 per share. The
additional cash will be used to fund and grow the DailyMed operations.
The Company previously announced that it had entered into a new credit
facility with Comerica Bank covering its Services segment. The amendment
changed certain terms of the agreement, including extension of the
maturity date until April 2012, and required a $500,000 increase to the
restricted cash account used to collateralize the debt balance.
"While we are continuing to manage our short-term cash flows carefully,
we are focused on how we deal with the debt that matures in April 2012.
We are exploring a variety of alternatives for handling these debt
maturities and we intend to have a plan in place over the next several
months," said Matt Middendorf, Chief Financial Officer.
Conference Call Information
Arcadia will conduct a conference call and simultaneous Internet webcast
to review these financial results on Wednesday, February 9, 2011, at
11:00 a.m. ET. Marvin R. Richardson, Arcadia HealthCare's President and
Chief Executive Officer, will host the call. Also presenting will be
Matthew R. Middendorf, Chief Financial Officer.
To access the webcast, visit the Company's website at www.arcadiahealthcare.com,
5-10 minutes prior to the start time and click on the webcast link. The
Company's press release, which will contain financial information to be
discussed in the presentation, will also be available on the Company's
website.
To participate in the live conference call, please dial 1-877-407-8031
(for US-based callers) or 1-201-689-8031(for international callers). The
call can also be accessed (listen mode only) via the Company's web site
at www.arcadiahealthcare.com
through the "Investors" page.
A replay of the webcast will be available approximately one hour after
the completion of the call and will be accessible on www.arcadiahealthcare.com
until February 23, 2011. A telephone replay will be available by dialing
1-877-660-6853 (for US-based callers) or 1-201-612-7415 (for
international callers). For the replay, callers must use both the
Account Number 286 and Conference ID number 366159.
Use of Non-GAAP Financial Information
In addition to reporting financial results in accordance with generally
accepted accounting principles, or GAAP, Arcadia reports non-GAAP
financial results. Arcadia's management believes these non-GAAP measures
are useful to investors because they provide supplemental information
that facilitates comparisons to prior periods. Management uses these
non-GAAP measures to evaluate its financial results, develop budgets and
manage expenditures. The method Arcadia uses to produce non-GAAP results
is likely to differ from the methods used by other companies and should
not be regarded as a replacement for corresponding GAAP measures.
Investors are encouraged to review the reconciliation of these non-GAAP
financial measures to the comparable GAAP results, which are attached to
this release.
Specifically, the Company presents EBITDA as a non-GAAP measure. EBITDA
represents income (loss) from operations. The Company presents EBITDA
because it is a measure management believes is frequently used by
securities analysts, investors and interested parties in the evaluation
of financial performance. EBITDA has limitations as an analytical tool,
and securities analysts, investors and interested parties should not
consider any of these non-GAAP measures in isolation or as a substitute
for analysis of the Company's results as reported under GAAP.
About Arcadia HealthCare
Arcadia HealthCare is a service mark of Arcadia Resources, Inc. (NYSE
Amex: KAD), and is a leading provider of home care, medical staffing and
pharmacy services under its proprietary DailyMed program. The Company,
headquartered in Indianapolis, Indiana, has 65 locations in 18 states.
Arcadia HealthCare's comprehensive solutions and business strategies
support the Company's vision of "Keeping People at Home and Healthier
Longer."
DailyMed Pharmacy dispenses a monthly cycle of a patient's
prescriptions, over-the-counter medications and vitamins, and organizes
them into pre-sorted packets clearly marked with the date and time the
medications should be taken. In the dispensing process, a DailyMed
pharmacist reviews each patient's medication profile and utilizes
state-of-the-art medication therapy management tools in order to improve
the safety and efficacy of the medications being dispensed. A DailyMed
pharmacist provides routine communication with the patient, the primary
care physician, caregivers and payers in order to maximize the
pharmaceutical care administered. The DailyMed program improves patient
care and drug utilization while reducing drug and hospitalization costs
for private and government payers.
Forward Looking Statements
Any statements contained in this release that are not historical facts
are forward-looking statements within the meaning of Section 27A of the
Securities Act of 1933, as amended, and Section 21A of the Securities
Exchange Act of 1934, as amended and otherwise within the meaning of
court opinions construing such forward-looking statements. The Company
claims all safe harbor and other legal protections provided to it by law
for all of its forward-looking statements. Forward-looking statements
are not guarantees of future performance and involve known and unknown
risks, estimates, uncertainties and other factors, which could cause
actual financial or operating results, performances or achievements
expressed or implied by such forward-looking statements not to occur or
be realized, including our estimates of consumer demand for our services
and products, required capital investment, competition, and other
factors. Actual events and results may differ materially from those
expressed, implied or forecasted in forward-looking statements due to a
number of factors. Important factors that could cause actual results,
developments and business decisions to differ materially from
forward-looking statements are described in the Company's filings with
the Securities and Exchange Commission from time to time, including the
section entitled "Risk Factors" and elsewhere in the Company's most
recent Annual Report on Form 10-K and subsequent periodic reports. Among
the factors that could cause future results to differ materially from
those provided in our press release are: (i) we cannot be certain or our
ability to generate sufficient cash flow to meet our obligations on a
timely basis; (ii) we may be required to make significant business
investments that do not produce offsetting increases in revenue; (iii)
we may be unable to execute and implement our growth strategy; (iv) we
may be unable to achieve our targeted performance goals for our business
segments; and (v) other unforeseen events may impact our business. The
forward-looking statements speak only as of the date hereof. The Company
disclaims any obligation to update or alter its forward-looking
statements, except as may be required by law.
FINANCIAL TABLES FOLLOW
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ARCADIA RESOURCES, INC.
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
(in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
March 31,
|
|
|
|
|
|
|
2010
|
|
|
2010
|
|
ASSETS
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
|
$
|
3,796
|
|
|
|
$
|
5,444
|
|
|
Accounts receivable, net of allowance of $1,952 and $2,623,
respectively
|
|
|
|
|
|
12,544
|
|
|
|
|
12,290
|
|
|
Inventories, net
|
|
|
|
|
|
1,234
|
|
|
|
|
917
|
|
|
Prepaid expenses and other current assets
|
|
|
|
|
|
1,695
|
|
|
|
|
1,551
|
|
|
Current assets of discontinued operations
|
|
|
|
|
|
-
|
|
|
|
|
174
|
|
|
Total current assets
|
|
|
|
|
|
19,269
|
|
|
|
|
20,376
|
|
|
Property and equipment, net
|
|
|
|
|
|
1,671
|
|
|
|
|
1,738
|
|
|
Goodwill
|
|
|
|
|
|
2,500
|
|
|
|
|
2,500
|
|
|
Acquired intangible assets, net
|
|
|
|
|
|
7,241
|
|
|
|
|
7,670
|
|
|
Other assets
|
|
|
|
|
|
394
|
|
|
|
|
412
|
|
|
Restricted cash
|
|
|
|
|
|
1,000
|
|
|
|
|
500
|
|
|
Total assets
|
|
|
|
|
$
|
32,075
|
|
|
|
$
|
33,196
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
|
|
$
|
1,531
|
|
|
|
$
|
2,859
|
|
|
Accrued expenses:
|
|
|
|
|
|
|
|
|
|
Compensation and related taxes
|
|
|
|
|
|
2,091
|
|
|
|
|
3,184
|
|
|
Interest
|
|
|
|
|
|
39
|
|
|
|
|
82
|
|
|
Health insurance
|
|
|
|
|
|
588
|
|
|
|
|
463
|
|
|
Other
|
|
|
|
|
|
1,650
|
|
|
|
|
1,507
|
|
|
Fair value of warrant liability
|
|
|
|
|
|
1,094
|
|
|
|
|
1,499
|
|
|
Payable to affiliated agencies
|
|
|
|
|
|
485
|
|
|
|
|
1,076
|
|
|
Long-term obligations, current portion
|
|
|
|
|
|
189
|
|
|
|
|
939
|
|
|
Capital lease obligations, current portion
|
|
|
|
|
|
31
|
|
|
|
|
69
|
|
|
Current liabilities of discontinued operations
|
|
|
|
|
|
-
|
|
|
|
|
308
|
|
|
Total current liabilities
|
|
|
|
|
|
7,698
|
|
|
|
|
11,986
|
|
|
Lines of credit
|
|
|
|
|
|
12,466
|
|
|
|
|
7,774
|
|
|
Long-term obligations, less current portion
|
|
|
|
|
|
27,138
|
|
|
|
|
25,192
|
|
|
Capital lease obligations, less current portion
|
|
|
|
|
|
10
|
|
|
|
|
19
|
|
|
Total liabilities
|
|
|
|
|
|
47,312
|
|
|
|
|
44,971
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS' DEFICIT
|
|
|
|
|
|
|
|
|
|
Preferred stock, $.001 par value, 5,000,000 shares authorized, none
outstanding
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
Common stock, $.001 par value, 300,000,000 shares authorized;
193,094,419 shares and 177,918,044 shares issued, respectively
|
|
|
|
|
|
193
|
|
|
|
|
178
|
|
|
Additional paid-in capital
|
|
|
|
|
|
151,160
|
|
|
|
|
145,381
|
|
|
Accumulated deficit
|
|
|
|
|
|
(166,590
|
)
|
|
|
|
(157,334
|
)
|
|
Total stockholders' deficit
|
|
|
|
|
|
(15,237
|
)
|
|
|
|
(11,775
|
)
|
|
Total liabilities and stockholders' deficit
|
|
|
|
|
$
|
32,075
|
|
|
|
$
|
33,196
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ARCADIA RESOURCES, INC.
|
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
(in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Month Period Ended
|
|
|
Nine Month Period Ended
|
|
|
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
|
|
|
|
2010
|
|
2009
|
|
|
2010
|
|
2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Services
|
|
|
|
|
$
|
21,139
|
|
|
$
|
21,564
|
|
|
|
$
|
62,434
|
|
|
$
|
65,953
|
|
|
Pharmacy
|
|
|
|
|
|
5,033
|
|
|
|
4,105
|
|
|
|
|
14,998
|
|
|
|
10,731
|
|
|
Revenues, net
|
|
|
|
|
|
26,172
|
|
|
|
25,669
|
|
|
|
|
77,432
|
|
|
|
76,684
|
|
|
Cost of revenues
|
|
|
|
|
|
18,952
|
|
|
|
18,374
|
|
|
|
|
56,405
|
|
|
|
54,923
|
|
|
Gross profit
|
|
|
|
|
|
7,220
|
|
|
|
7,295
|
|
|
|
|
21,027
|
|
|
|
21,761
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative
|
|
|
|
|
|
8,904
|
|
|
|
9,239
|
|
|
|
|
28,218
|
|
|
|
28,569
|
|
|
Depreciation and amortization
|
|
|
|
|
|
334
|
|
|
|
484
|
|
|
|
|
969
|
|
|
|
1,425
|
|
|
Total operating expenses
|
|
|
|
|
|
9,238
|
|
|
|
9,723
|
|
|
|
|
29,187
|
|
|
|
29,994
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss
|
|
|
|
|
|
(2,018
|
)
|
|
|
(2,428
|
)
|
|
|
|
(8,160
|
)
|
|
|
(8,233
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
|
|
|
|
1,003
|
|
|
|
934
|
|
|
|
|
2,827
|
|
|
|
2,618
|
|
|
Change in fair value of warrant liability
|
|
|
|
|
|
(541
|
)
|
|
|
(367
|
)
|
|
|
|
(678
|
)
|
|
|
(368
|
)
|
|
Other
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
30
|
|
|
Total other expenses
|
|
|
|
|
|
462
|
|
|
|
567
|
|
|
|
|
2,149
|
|
|
|
2,280
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from continuing operations before income taxes
|
|
|
|
|
|
(2,480
|
)
|
|
|
(2,995
|
)
|
|
|
|
(10,309
|
)
|
|
|
(10,513
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense
|
|
|
|
|
|
30
|
|
|
|
16
|
|
|
|
|
102
|
|
|
|
116
|
|
|
Loss from continuing operations
|
|
|
|
|
|
(2,510
|
)
|
|
|
(3,011
|
)
|
|
|
|
(10,411
|
)
|
|
|
(10,629
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from discontinued operations
|
|
|
|
|
|
(36
|
)
|
|
|
(157
|
)
|
|
|
|
(118
|
)
|
|
|
(1,637
|
)
|
|
Net gain on disposal
|
|
|
|
|
|
228
|
|
|
|
15
|
|
|
|
|
1,274
|
|
|
|
394
|
|
|
|
|
|
|
|
|
192
|
|
|
|
(142
|
)
|
|
|
|
1,156
|
|
|
|
(1,243
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET LOSS
|
|
|
|
|
$
|
(2,318
|
)
|
|
$
|
(3,153
|
)
|
|
|
$
|
(9,255
|
)
|
|
$
|
(11,872
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares outstanding
|
|
|
|
|
|
187,309
|
|
|
|
168,788
|
|
|
|
|
180,627
|
|
|
|
163,412
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted net income (loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from continuing operations
|
|
|
|
|
$
|
(0.01
|
)
|
|
$
|
(0.02
|
)
|
|
|
$
|
(0.05
|
)
|
|
$
|
(0.07
|
)
|
|
Income (loss) from discontinued operations
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
|
Net loss per share
|
|
|
|
|
$
|
(0.01
|
)
|
|
$
|
(0.02
|
)
|
|
|
$
|
(0.05
|
)
|
|
$
|
(0.07
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ARCADIA RESOURCES, INC.
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW
|
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine-Month Period Ended
|
|
|
|
|
|
|
December 31,
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
2010
|
|
|
2009
|
|
Operating activities
|
|
|
|
|
|
|
|
|
|
Net loss for the period
|
|
|
|
|
$
|
(9,255
|
)
|
|
|
$
|
(11,872
|
)
|
|
Adjustments to reconcile net loss to net cash used in operating
activities:
|
|
|
|
|
|
|
|
|
|
Provision for doubtful accounts
|
|
|
|
|
|
534
|
|
|
|
|
1,432
|
|
|
Depreciation of property and equipment
|
|
|
|
|
|
540
|
|
|
|
|
1,241
|
|
|
Amortization of intangible assets
|
|
|
|
|
|
429
|
|
|
|
|
564
|
|
|
Gain on business disposals
|
|
|
|
|
|
(1,274
|
)
|
|
|
|
(394
|
)
|
|
Non-cash interest expense
|
|
|
|
|
|
2,141
|
|
|
|
|
1,789
|
|
|
Amortization of deferred financing costs and debt discounts
|
|
|
|
|
|
291
|
|
|
|
|
280
|
|
|
Stock-based compensation expense
|
|
|
|
|
|
1,056
|
|
|
|
|
923
|
|
|
Change in fair value of warrant liability
|
|
|
|
|
|
(678
|
)
|
|
|
|
(368
|
)
|
|
Changes in operating assets and liabilities, net of acquisitions:
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
|
|
|
(711
|
)
|
|
|
|
3,088
|
|
|
Inventories
|
|
|
|
|
|
(315
|
)
|
|
|
|
648
|
|
|
Other assets
|
|
|
|
|
|
(116
|
)
|
|
|
|
266
|
|
|
Accounts payable
|
|
|
|
|
|
(1,677
|
)
|
|
|
|
(1,251
|
)
|
|
Accrued expenses
|
|
|
|
|
|
(896
|
)
|
|
|
|
(1,477
|
)
|
|
Due to affiliated agencies
|
|
|
|
|
|
(569
|
)
|
|
|
|
(373
|
)
|
|
Net cash used in operating activities
|
|
|
|
|
|
(10,500
|
)
|
|
|
|
(5,504
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Investing activities
|
|
|
|
|
|
|
|
|
|
Business acquisitions, net of cash acquired
|
|
|
|
|
|
(139
|
)
|
|
|
|
(253
|
)
|
|
Proceeds from business disposal
|
|
|
|
|
|
1,342
|
|
|
|
|
9,335
|
|
|
Increase in restricted cash
|
|
|
|
|
|
(500
|
)
|
|
|
|
(500
|
)
|
|
Purchases of property and equipment
|
|
|
|
|
|
(473
|
)
|
|
|
|
(329
|
)
|
|
Net cash provided by investing activities
|
|
|
|
|
|
229
|
|
|
|
|
8,253
|
|
|
|
|
|
|
|
|
|
|
|
|
Financing activities
|
|
|
|
|
|
|
|
|
|
Lines of credit, net activity
|
|
|
|
|
|
4,947
|
|
|
|
|
(113
|
)
|
|
Proceeds from equity financing, net of fees paid in cash of $536
and $839, respectively
|
|
|
|
|
|
4,476
|
|
|
|
|
10,260
|
|
|
Proceeds from note payable, net of fees
|
|
|
|
|
|
-
|
|
|
|
|
2,141
|
|
|
Payments on notes payable and capital lease obligations
|
|
|
|
|
|
(802
|
)
|
|
|
|
(9,252
|
)
|
|
Proceeds from exercise of stock options
|
|
|
|
|
|
2
|
|
|
|
|
-
|
|
|
Net cash provided by (used in) financing activities
|
|
|
|
|
|
8,623
|
|
|
|
|
3,037
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in cash and cash equivalents
|
|
|
|
|
|
(1,648
|
)
|
|
|
|
5,786
|
|
|
Cash and cash equivalents, beginning of period
|
|
|
|
|
|
5,444
|
|
|
|
|
1,522
|
|
|
Cash and cash equivalents, end of period
|
|
|
|
|
$
|
3,796
|
|
|
|
$
|
7,308
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ARCADIA RESOURCES, INC.
|
|
EBITDA RECONCILIATION
|
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three-Month Period Ended December 31,
|
|
Reconciliation of EBITDA from Continuing Operations to Net Loss
from Continuing Operations:
|
|
|
|
|
2010
|
|
2009
|
|
Net Loss from Continuing Operations
|
|
|
|
|
$
|
(2,510
|
)
|
|
$
|
(3,011
|
)
|
|
Income tax expense
|
|
|
|
|
|
30
|
|
|
|
16
|
|
|
Interest expense/other
|
|
|
|
|
|
1,003
|
|
|
|
934
|
|
|
Change in fair value of warrant liability
|
|
|
|
|
|
(541
|
)
|
|
|
(367
|
)
|
|
Depreciation and amortization
|
|
|
|
|
|
334
|
|
|
|
484
|
|
|
EBITDA from Continuing Operations
|
|
|
|
|
$
|
(1,684
|
)
|
|
$
|
(1,944
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine-Month Period Ended December 31,
|
|
Reconciliation of EBITDA from Continuing Operations to Net Loss
from Continuing Operations:
|
|
|
|
|
2010
|
|
2009
|
|
Net Loss from Continuing Operations
|
|
|
|
|
$
|
(10,411
|
)
|
|
$
|
(10,629
|
)
|
|
Income tax expense
|
|
|
|
|
|
102
|
|
|
|
116
|
|
|
Interest expense/other
|
|
|
|
|
|
2,827
|
|
|
|
2,648
|
|
|
Change in fair value of warrant liability
|
|
|
|
|
|
(678
|
)
|
|
|
(368
|
)
|
|
Depreciation and amortization
|
|
|
|
|
|
969
|
|
|
|
1,425
|
|
|
EBITDA from Continuing Operations
|
|
|
|
|
$
|
(7,191
|
)
|
|
$
|
(6,808
|
)
|
|
|
|
|
|
|
|
|
|

Arcadia HealthCare Matthew Middendorf, Chief Financial Officer,
317-569-8234 mmiddendorf@arcadiahealthcare.com
Copyright © 2012, Business Wire, Inc., All rights reserved. Copyright © 2012, NewsBlaze, Daily News
|