NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE
30, 2018, 2017 and 2016
NOTE
1 - DESCRIPTION OF BUSINESS AND LIQUIDITY AND CAPITAL RESOURCES
Description
of Business
FONAR
Corporation (the “Company” or “FONAR”) is a Delaware corporation, which was incorporated on July 17, 1978.
FONAR is engaged in the research, development, production and marketing of medical scanning equipment, which uses principles of
Magnetic Resonance Imaging ("MRI") for the detection and diagnosis of human diseases. In addition to deriving revenues
from the direct sale of MRI equipment, revenue is also generated from our installed-base of customers through our service and
upgrade programs.
FONAR,
through its wholly-owned subsidiary Health Management Corporation of America ("HMCA") provides comprehensive management
services to diagnostic imaging facilities. The services provided by the Company include development, administration, leasing of
office space, facilities and medical equipment, provision of supplies, staffing and supervision of non-medical personnel, legal
services, accounting, billing and collection and the development and implementation of practice growth and marketing strategies.
On
June 30, 2016, the Company purchased 100% of the equity in Turnkey Services of New York, LLC and 100% of the equity in TK2 Equipment
Management, LLC. Turnkey Service of New York, LLC and TK2 Equipment Management, LLC. These entities had provided the Company with
ancillary diagnostic imaging equipment (under operating leases) to our managed MRI facilities. The Company paid $4,223,567 to
acquire these two entities with net assets at fair value of $2,861,506.
On
July 1, 2015, the Company restructured the corporate organization of the management of diagnostic imaging centers segment of our
business. The reorganization was structured to more completely integrate the operations of Health Management Corporation of America
and HDM. Imperial contributed all of its assets (which were utilized in the business of Health Management Corporation of America)
to HDM and received a 24.2% interest in HDM. Health Management Corporation of America retained a direct ownership interest of
45.8% in HDM, and the original investors in HDM retained a 30.0% ownership interest in the newly expanded HDM. The entire management
of diagnostic imaging centers business segment is now being conducted by HDM.
NOTE
2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Principles
of Consolidation
The
consolidated financial statements include the accounts of FONAR Corporation, its majority and wholly-owned subsidiaries and partnerships.
The operating activities of subsidiaries are included in the accompanying consolidated statements from the date of acquisition.
All significant intercompany accounts and transactions have been eliminated in consolidation.
FONAR
CORPORATION AND SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE
30, 2018, 2017 and 2016
NOTE
2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
Use
of Estimates
The
preparation of the consolidated financial statements in conformity with accounting principles generally accepted in the United
States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure
of contingent assets and liabilities in the consolidated financial statements and accompanying notes. The most significant estimates
relate to receivable allowances, intangible assets, income taxes and related tax asset valuation allowances, useful lives of property
and equipment, contingencies, revenue recognition and the assessment of litigation. In addition, healthcare industry reforms and
reimbursement practices will continue to impact the Company's operations and the determination of contractual and other allowance
estimates. Actual results could differ from those estimates.
Inventories
Inventories
consist of purchased parts, components and supplies, as well as work-in-process, and are stated at the lower of cost, determined
on the first-in, first-out method, or market.
Property
and Equipment
Property
and equipment procured in the normal course of business is stated at cost. Property and equipment purchased in connection with
an acquisition is stated at its estimated fair value, generally based on an appraisal. Property and equipment is being depreciated
for financial accounting purposes using the straight-line method over their estimated useful lives. Leasehold improvements are
being amortized over the shorter of the useful life or the remaining lease term. Upon retirement or other disposition of these
assets, the cost and related accumulated depreciation of these assets are removed from the accounts and the resulting gains or
losses are reflected in the results of operations. Expenses for maintenance and repairs are charged to operations. Renewals
and betterments are capitalized. Maintenance and repair expenses totaled approximately $1,451,000, $1,116,000 and $1,113,000 for
the years ended June 30, 2018, 2017 and 2016, respectively. The estimated useful lives in years are generally as follows:
Diagnostic
equipment
|
|
|
5–13
|
|
Research,
development and demonstration equipment
|
|
|
3-7
|
|
Machinery
and equipment
|
|
|
2-7
|
|
Furniture
and fixtures
|
|
|
3-9
|
|
Leasehold
improvements
|
|
|
2–10
|
|
Building
|
|
|
28
|
|
Long-Lived
Assets
The
Company periodically assesses the recoverability of long-lived assets, including property and equipment and intangibles, other
than goodwill, when there are indications of potential impairment, based on estimates of undiscounted future cash flows. The amount
of impairment is calculated by comparing anticipated discounted future cash flows with the carrying value of the related asset.
In performing this analysis, management considers such factors as current results, trends, and future prospects, in addition to
other economic factors.
FONAR
CORPORATION AND SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE
30, 2018, 2017 and 2016
NOTE
2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
Deferred
Rent
Rent
expense is recorded on the straight-line method based on the total minimum rent payments required over the term of the lease.
The cumulative difference between the lease expense recorded under this method and the contractual lease payment terms is recorded
as deferred rent.
Other
Intangible Assets
1)
Capitalized Software Development Costs
Capitalization
of software development costs begins upon the establishment of technological feasibility. Technological feasibility for the Company’s
computer software is generally based upon achievement of a detail program design free of high risk development issues and the
completion of research and development on the product hardware in which it is to be used. The establishment of technological feasibility
and the ongoing assessment of recoverability of capitalized computer software development costs require considerable judgment
by management with respect to certain external factors, including, but not limited to, technological feasibility, anticipated
future gross revenue, estimated economic life and changes in software and hardware technology. Prior to reaching technological
feasibility those costs are expensed as incurred and included in research and development.
Amortization
of capitalized software development costs commences when the related products become available for general release to customers.
Amortization is provided on a product by product basis. The annual amortization is the greater of the amount computed using (a)
the ratio that current gross revenue for a product bears to the total of current and anticipated future gross revenue for that
product, or (b) the straight-line method over the remaining estimated economic life of the product.
The
Company periodically performs reviews of the recoverability of such capitalized software development costs. At the time a determination
is made that capitalized amounts are not recoverable, based on the estimated cash flows to be generated from the applicable software,
any remaining capitalized amounts are written off.
2)
Patents and Copyrights
Amortization
is calculated on the straight-line basis over 15 years.
3)
Non-Competition Agreements
The
non-competition agreements are being amortized on the straight line basis over the length of the agreement (7 years).
4)
Customer Relationships
Amortization
is calculated on the straight line basis over 20 years.
FONAR
CORPORATION AND SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE
30, 2018, 2017 and 2016
NOTE
2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
Goodwill
Generally
accepted accounting principles in the United States require the Company to perform a goodwill impairment test annually and more
frequently when negative conditions or a triggering event arises. Impairment of goodwill is tested at the reporting unit level
by comparing the reporting unit’s carrying amount, including goodwill to the fair value of the reporting unit. If the carrying
amount of the reporting unit exceeds its fair value, goodwill is considered potentially impaired and a second step is performed
to measure the amount of impairment loss, if any.
Acquired
assets and assumed liabilities
Pursuant
to ASC No. 805-10-25, if the initial accounting for a business combination is incomplete by the end of the reporting period in
which the combination occurs, but during the allowed measurement period not to exceed one year from the acquisition date, the
Company adjusts the provisional amounts recognized at the acquisition date by means of adjusting the amount recognized
for goodwill.
Revenue
Recognition
Revenue
on sales contracts for scanners, included in “product sales” in the accompanying consolidated statements of operations,
is recognized under the percentage-of-completion method in accordance with FASB ASC 605-35, “Revenue Recognition –
Construction-Type and Production-Type Contracts”. The Company manufactures its scanners under specific contracts that provide
for progress payments. Production and installation take approximately three to six months.
Revenue
on scanner service contracts is recognized on the straight-line method over the related contract period, usually one year.
Revenue
from product sales (upgrades and supplies) is recognized upon shipment.
Revenue
under management contracts is recognized based upon contractual agreements for management services rendered by the Company primarily
under various long-term agreements with various medical providers (the "PCs"). As of June 30, 2018, the Company has
twenty two management agreements of which three are with PC’s owned by Raymond V. Damadian, M.D., Chairman of the Board
of FONAR (“the Related medical practices”) and nineteen are with PC’s, which are all located in the state of
New York (“the New York PC’s”), owned by two unrelated radiologists. The contractual fees for services rendered
to the PCs consists of fixed monthly fees per diagnostic imaging facility ranging from approximately $66,000 to $439,000. All
fees are re-negotiable at the anniversary of the agreements and each year thereafter. Revenue under lease contracts is recognized
based upon contractual agreements for the leasing of medical equipment primarily under long term contracts to various unrelated
PC’s. All fees are re-negotiable at the anniversary of the agreements and each year thereafter.
Patient
fee revenue, net of contractual allowance and discounts, consist of net patient fees received from insurance companies, third
party payors (including federal and state agencies under Medicare and Medicaid programs), hospitals and patients themselves based
mainly upon established contractual billing rates, less allowances for contractual adjustments and discounts. Patient fee revenue
is recorded in the period in which services are provided.
FONAR
CORPORATION AND SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE
30, 2018, 2017 and 2016
NOTE
2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
Revenue
Recognition (Continued)
The
Company’s patient fee revenues, net of contractual allowances and discounts less the provision for bad debts for the years
ended June 30, 2018, 2017 and 2016 are summarized in the following table.
|
|
For
the Year Ended June 30,
|
|
|
2018
|
|
2017
|
|
2016
|
Commercial
Insurance/ Managed Care
|
|
$
|
4,729,514
|
|
|
$
|
4,904,892
|
|
|
$
|
4,659,322
|
|
Medicare/Medicaid
|
|
|
1,233,078
|
|
|
|
1,274,436
|
|
|
|
1,182,552
|
|
Workers'
Compensation/Personal Injury
|
|
|
25,358,543
|
|
|
|
23,240,829
|
|
|
|
20,888,856
|
|
Other
|
|
|
7,844,278
|
|
|
|
6,980,443
|
|
|
|
6,255,079
|
|
Patient
Fee Revenue, net of contractual allowances and discounts
|
|
|
39,165,413
|
|
|
|
36,400,600
|
|
|
|
32,985,809
|
|
Provision
for Bad Debts
|
|
|
(17,896,528
|
)
|
|
|
(16,171,434
|
)
|
|
|
(14,539,786
|
)
|
Net
Patient Fee Revenue
|
|
$
|
21,268,885
|
|
|
$
|
20,229,166
|
|
|
$
|
18,446,023
|
|
Allowance
for Doubtful Accounts – Patient Fee
The
Company provides for medical receivables that could become uncollectible by establishing an allowance for doubtful accounts in
order to adjust medical receivables to estimated net realizable value. In evaluating the collectability of medical receivables,
the Company considers a number of factors, including the age of the account, historical collection experiences, payor type, current
economic conditions and other relevant factors. There are various factors that impact collection trends, such as payor mix, changes
in the economy, increased burden on copayments to be made by patients with insurance and business practices related to collection
efforts. These factors continuously change and can have an impact on collection trends and the estimation process.
Research
and Development Costs
Research
and development costs are charged to expense as incurred. The costs of equipment that are acquired or constructed for research
and development activities, and have alternative future uses (either in research and development, marketing or production), are
classified as property and equipment and depreciated over their estimated useful lives.
Advertising
Costs
Advertising
costs are expensed as incurred. Advertising expense approximated $607,000, $531,000 and $535,000 for the years ended June 30,
2018, 2017 and 2016, respectively.
Shipping
Costs
The
Company’s shipping and handling costs are included in revenue from product sales and the related expense included in costs
related to product sales is $9,370, $8,224 and $11,077 for the years ended June 30, 2018, 2017 and 2016, respectively.
FONAR
CORPORATION AND SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE
30, 2018, 2017 and 2016
NOTE
2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
Income
Taxes
Deferred
tax assets and liabilities are determined based on the difference between the financial statement carrying amounts and tax basis
of assets and liabilities using enacted tax rates in effect in the years in which the differences are expected to reverse.
Customer
Advances
Cash
advances and progress payments received on sales orders are reflected as customer advances until such time as revenue recognition
occurs.
Earnings
Per Share
Basic
earnings per share (“EPS”) is computed by dividing net income available to common stockholders by the weighted average
number of shares of common stock outstanding during the period. In accordance with ASC topic 260-10, “Participating Securities
and the Two-Class Method”, the Company used the Two-Class method for calculating basic earnings per share and applied the
if converted method in calculating diluted earnings per share for the years ended June 30, 2018, 2017 and 2016.
Diluted
EPS reflects the potential dilution from the exercise or conversion of all dilutive securities into common stock based on the
average market price of common shares outstanding during the period. For the years ended June 30, 2018, 2017 and 2016, diluted
EPS for common shareholders includes 127,504 shares upon conversion of Class C Common.
|
|
June
30, 2018
|
Basic
|
|
Total
|
|
Common
Stock
|
|
Class
C Common Stock
|
Numerator:
|
|
|
|
|
|
|
Net
income available to common stockholders
|
|
$
|
21,230,802
|
|
|
$
|
19,899,823
|
|
|
$
|
338,974
|
|
Denominator:
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
average shares outstanding
|
|
|
6,287,510
|
|
|
|
6,287,510
|
|
|
|
382,513
|
|
Basic
income per common share
|
|
$
|
3.38
|
|
|
$
|
3.16
|
|
|
$
|
0.89
|
|
Diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator:
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
average shares outstanding
|
|
|
|
|
|
|
6,287,510
|
|
|
|
382,513
|
|
Class
C Common Stock
|
|
|
|
|
|
|
127,504
|
|
|
|
—
|
|
Total
Denominator for diluted earnings per share
|
|
|
|
|
|
|
6,415,014
|
|
|
|
382,513
|
|
Diluted
income per common share
|
|
|
|
|
|
$
|
3.10
|
|
|
$
|
0.89
|
|
FONAR
CORPORATION AND SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE
30, 2018, 2017 and 2016
NOTE
2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
Earnings
Per Share (Continued)
|
|
June
30, 2017
|
Basic
|
|
Total
|
|
Common
Stock
|
|
Class
C Common Stock
|
Numerator:
|
|
|
|
|
|
|
Net
income available to common stockholders
|
|
$
|
19,620,621
|
|
|
$
|
18,390,586
|
|
|
$
|
313,266
|
|
Denominator:
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
average shares outstanding
|
|
|
6,161,599
|
|
|
|
6,161,599
|
|
|
|
382,513
|
|
Basic
income per common share
|
|
$
|
3.18
|
|
|
$
|
2.98
|
|
|
$
|
0.82
|
|
Diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator:
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
average shares outstanding
|
|
|
|
|
|
|
6,161,599
|
|
|
|
382,513
|
|
Class
C Common Stock
|
|
|
|
|
|
|
127,504
|
|
|
|
—
|
|
Total
Denominator for diluted earnings per share
|
|
|
|
|
|
|
6,289,103
|
|
|
|
382,513
|
|
Diluted
income per common share
|
|
|
|
|
|
$
|
2.92
|
|
|
$
|
0.82
|
|
|
|
June
30, 2016
|
Basic
|
|
Total
|
|
Common
Stock
|
|
Class
C Common Stock
|
Numerator:
|
|
|
|
|
|
|
Net
income available to common stockholders
|
|
$
|
15,724,625
|
|
|
$
|
14,702,834
|
|
|
$
|
260,230
|
|
Denominator:
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
average shares outstanding
|
|
|
6,050,893
|
|
|
|
6,050,893
|
|
|
|
382,513
|
|
Basic
income per common share
|
|
$
|
2.60
|
|
|
$
|
2.43
|
|
|
$
|
0.68
|
|
Diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator:
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
average shares outstanding
|
|
|
|
|
|
|
6,050,893
|
|
|
|
382,513
|
|
Class
C Common Stock
|
|
|
|
|
|
|
127,504
|
|
|
|
—
|
|
Total
Denominator for diluted earnings per share
|
|
|
|
|
|
|
6,178,397
|
|
|
|
382,513
|
|
Diluted
income per common share
|
|
|
|
|
|
$
|
2.38
|
|
|
$
|
0.68
|
|
FONAR
CORPORATION AND SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE
30, 2018, 2017 and 2016
NOTE
2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
Cash
and Cash Equivalents
The
Company considers all short-term highly liquid investments with a maturity of three months or less when purchased to be cash equivalents.
Concentration
of Credit Risk
Cash:
The Company maintains its cash and cash equivalents with various financial institutions, which exceed federally insured limits
throughout the year. At June 30, 2018, the Company had cash on deposit of approximately $17,478,000 in excess of federally insured
limits of $250,000.
Related
Parties: Net revenues from related parties accounted for approximately 11%, 11% and 10% of the consolidated net revenues for the
years ended June 30, 2018, 2017 and 2016, respectively. Net management fee receivables from the related party medical practices
accounted for approximately 12%, 13% and 12% of the consolidated accounts receivable for the years ended June 30, 2018, 2017 and
2016, respectively.
See
Note 3 regarding the Company’s concentrations in the healthcare industry.
Fair
Value of Financial Instruments
The
financial statements include various estimated fair value information at June 30, 2018 and 2017, as required by ASC topic 820,
"Disclosures about Fair Value of Financial Instruments". Such information, which pertains to the Company's financial
instruments, is based on the requirements set forth in that Statement and does not purport to represent the aggregate net fair
value to the Company.
The
following methods and assumptions were used to estimate the fair value of each class of financial instruments for which it is
practicable to estimate that value:
Cash
and cash equivalents: The carrying amount approximates fair value because of the short-term maturity of those instruments.
Receivable
and accounts payable: The carrying amounts approximate fair value because of the short maturity of those instruments.
Notes
receivable: The carrying amount approximates fair value because the discounted present value of the cash flow generated by the
parties approximates the carrying value of the amounts due to the Company.
Long-term
debt and notes payable: The carrying amounts of debt and notes payable approximate fair value due to the length of the maturities,
the interest rates being tied to market indices and/or due to the interest rates not being significantly different from the current
market rates available to the Company.
All
of the Company's financial instruments are held for purposes other than trading.
FONAR
CORPORATION AND SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE
30, 2018, 2017 and 2016
NOTE
2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
Recent
Accounting Pronouncements
In
May 2014, the FASB issued ASU No. 2014-09, Revenue from Contracts with Customers, (Topic 606). ASU 2014-09 requires an entity
to recognize as revenue the amount that reflects the consideration which it expects to be entitled in exchange for goods and services
as it transfers control to its customers. It also requires more detailed disclosures to enable users of the financial statements
to understand the nature, amount, timing and uncertainty of revenue and cash flows arising from contracts with customers. The
Company earns revenue from the sale of scanners, maintenance contracts, product upgrades, patient services and management fees.
Under the new guidance, the reporting for patient services revenue will be reported differently. All other streams of revenue
will not be impacted by the new guidance. The primary change for healthcare providers under the new guidance relates to revenue
generated from patient services, with patient responsibility for payment. Under the new guidance, the Company is required to report
an implicit price concession (both initially and for the subsequent changes in estimates) as a reduction of revenues as opposed
to bad debt expense as a component of operating expenses. The Company will record any changes in expectation of collection amounts
due to patient specific events that suggests that the patient no longer has the ability and intent to pay the amount due through
the bad debt expense, as that is more indicative of a change in the customer’s credit worthiness as opposed to change in
the transaction price.
The
new standard supersedes most current revenue guidance, including industry-specific guidance. The guidance became effective for
the Company on July 1, 2018 and as part of adopting the standard, the Company identified revenue streams of like contracts to
allow for ease of implementation. The Company used primarily a portfolio approach to apply the new model to classes of customers
with similar characteristics. The impact of adopting the new standard on our total revenue; and income from operations is not
material. While the adoption of ASU 2014-09 will impact the presentation of net operating revenues in our Consolidated Statements
of Operations and will impact certain disclosures, it will not materially impact our financial position, results of operations
or cash flows. There was no cumulative effect of a change in accounting principle recorded related to the adoption of ASU 2014-09
on July 1, 2018.
In
January 2017, the FASB issued Accounting Standards Update (“ASU”) 2017-04, Intangibles – Goodwill and Other
(Topic 350). The amendments in this update simplify the test for goodwill impairment by eliminating Step 2 from the impairment
test, which required the entity to perform procedures to determine the fair value at the impairment testing date of its assets
and liabilities following the procedure that would be required in determining fair value of assets acquired and liabilities assumed
in a business combination. The amendments in this update are effective for public companies for annual or any interim goodwill
impairment tests in fiscal years beginning after December 15, 2019. We are evaluating the impact of adopting this guidance on
our Consolidated Financial Statements.
In
January 2017, the FASB issued ASU 2017-01, Business Combinations (Topic 805); Clarifying the Definition of a Business. The amendments
in this update clarify the definition of a business to help companies evaluate whether transactions should be accounted for as
acquisitions or disposals of assets or businesses. The amendments in this update are effective for public companies for annual
periods beginning after December 15, 2017, including interim periods within those periods. We are evaluating the impact of adopting
this guidance on our Consolidated Financial Statements.
In
March 2016, the FASB issued ASU No. 2016-09, “Compensation-Stock Compensation (Topic 718): Improvements to Employee Share-Based
Payment Accounting”. This update includes provisions intended to simplify various aspects of accounting for share-based
compensation. ASU No. 2016-09 will take effect for public companies for the annual periods beginning after December 15, 2016.
The Company has adopted ASU No. 2016-09. Our adoption of ASU No. 2016-09 did not have an impact on the Company’s financial
statements.
FONAR
CORPORATION AND SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE
30, 2018, 2017 and 2016
NOTE
2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
Recent
Accounting Pronouncements (Continued)
During
February 2016, FAS issued ASU 2016-02, Leases (Topic 842). The new standard requires lessees to apply a dual approach, classifying
leases as either finance or operating leases based upon the principle of whether or not the lease is effectively a financed purchase
by the lessee. This classification will determine whether lease expense is recognized based on an effective interest method or
on a straight-line basis over the term of the lease. A lessee is also required to record a right-of-use asset and a lease liability
for all leases with a term of greater than 12 months regardless of their classification. Lease with a term of 12 months or less
will be accounted for similar to existing guidance for operating leases. The new guidance will be effective for annual reporting
periods beginning after December 15, 2018, including interim periods within that reporting period and is applied retrospectively.
Early adoption is permitted. The Company is currently in the process of assessing the impact the adoption of this guidance will
have on the Company’s consolidated financial statements.
In
July 2015, the FASB issued Accounting Standards Update No. 2015-11, “Simplifying the Measurement of Inventory” (“ASU
2015-11”). ASU 2015-11 requires an entity to measure inventory at the lower of cost and net realizable value. Net realizable
value is the estimated selling prices in the ordinary course of business, less reasonably predictable costs of completion, disposal,
and transportation. Subsequent measurement is unchanged for inventory measured using last-in, first-out (“LIFO”) or
the retail inventory method. It is effective for annual reporting periods beginning after December 15, 2016. The Company has adopted
ASU 2015-11. Our adoption of ASU 2015-11 did not have an impact on the Company’s financial statements.
FASB,
the Emerging Issues Task Force and the SEC have issued certain other accounting standards, updates, and regulations as of June
30, 2018 that will become effective in subsequent periods; however, management does not believe that any of those updates would
have significantly affected our financial accounting measures or disclosures had they been in effect during 2018 or 2017, and
it does not believe that any of those pronouncements will have a significant impact on our consolidated financial statements at
the time they become effective.
Reclassifications
Certain
prior year amounts have been reclassified to conform to the current year presentation. The reclassifications did not have any
effect on reported net income for any periods presented.
NOTE
3 – ACCOUNTS RECEIVABLE, MEDICAL RECEIVABLE AND MANAGEMENT AND OTHER FEES RECEIVABLE
Accounts
Receivable
Credit
risk with respect to the Company’s accounts receivable related to product sales and service and repair fees is limited due
to the customer advances received prior to the commencement of work performed and the billing of amounts to customers as sub-assemblies
are completed. Service and repair fees are billed on a monthly or quarterly basis and the Company does not continue providing
these services if accounts receivable become past due. The Company controls credit risk with respect to accounts receivable from
service and repair fees through its credit evaluation process, credit limits, monitoring procedures and reasonably short collection
terms. The Company performs ongoing credit authorizations before a product sales contract is entered into or service and repair
fees are provided.
FONAR
CORPORATION AND SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE
30, 2018, 2017 and 2016
NOTE
3 – ACCOUNTS RECEIVABLE, MEDICAL RECEIVABLE AND MANAGEMENT AND OTHER FEES RECEIVABLE (Continued)
Medical
Receivable
Medical
receivables are due under fee-for-service contracts from third party payors, such as hospitals, government sponsored healthcare
programs, patient’s legal counsel and directly from patients. Substantially all the revenue relates to patients residing
in Florida. The carrying amount of the medical receivable is reduced by an allowance that reflects management’s best estimate
of the amounts that will not be collected. The Company continuously monitors collections from its clients and maintains an allowance
for bad debts based upon the Company’s historical collection experience. The Company determines allowances for contractual
adjustments and uncollectible accounts based on specific agings, specific payor collection issues that have been identified and
based on payor classifications and historical experience at each site.
Management
and Other Fees Receivable
The
Company’s receivables from the related and non-related professional corporations (“PCs”) substantially consist
of fees outstanding under management agreements. Payment of the outstanding fees is dependent on collection by the PCs of fees
from third party medical reimbursement organizations, principally insurance companies and health management organizations.
Payment
of the management fee receivables from the PC’s may be impaired by the inability of the PC’s to collect in a timely
manner their medical fees from the third party payors, particularly insurance carriers covering automobile no-fault and workers
compensation claims due to longer payment cycles and rigorous informational requirements and certain other disallowed claims.
Approximately 65%, 62% and 59%, respectively, of the PCs’ 2018, 2017 and 2016 net revenues were derived from no-fault and
personal injury protection claims. The Company considers the aging of its accounts receivable in determining the amount of allowance
for doubtful accounts. The Company generally takes all legally available steps to collect its receivables. Credit losses associated
with the receivables are provided for in the consolidated financial statements and have historically been within management's
expectations.
Net
revenues from management and other fees charged to the related party medical practices accounted for approximately 11%, 11% and
10%, of the consolidated net revenues for the years ended June 30, 2018, 2017 and 2016, respectively.
Tallahassee
Magnetic Resonance Imaging, PA, Stand Up MRI of Boca Raton, PA and Stand Up MRI & Diagnostic Center, PA (all related party
medical practices) entered into a guaranty agreement, pursuant to which they cross guaranteed all management fees which are payable
to the Company, which have arisen under each individual management agreement.
The
following table sets forth the number of our facilities for the years ended June 30, 2018, 2017 and 2016.
|
|
For
The Year Ended June 30,
|
|
|
2018
|
|
2017
|
|
2016
|
Total
Facilities Owned or Managed (at Beginning of Year)
|
|
|
26
|
|
|
|
25
|
|
|
|
24
|
|
Facilities
Added by:
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition
|
|
|
—
|
|
|
|
1
|
|
|
|
1
|
|
Internal
development
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Managed
Facilities Closed
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Total
Facilities Owned or Managed (at End of Year)
|
|
|
26
|
|
|
|
26
|
|
|
|
25
|
|
FONAR
CORPORATION AND SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE
30, 2018, 2017 and 2016
NOTE
4 - COSTS AND ESTIMATED EARNINGS ON UNCOMPLETED CONTRACTS
Information
relating to uncompleted contracts as of June 30, 2018 and 2017 is as follows:
|
|
As
of June 30,
|
|
|
2018
|
|
2017
|
Costs
incurred on uncompleted contracts
|
|
$
|
448,437
|
|
|
$
|
1,030,675
|
|
Estimated
earnings
|
|
|
309,248
|
|
|
|
999,433
|
|
|
|
|
757,685
|
|
|
|
2,030,108
|
|
Less:
Billings to date
|
|
|
671,047
|
|
|
|
1,294,047
|
|
|
|
$
|
86,638
|
|
|
$
|
736,061
|
|
NOTE
5 – INVENTORIES
Inventories
included in the accompanying consolidated balance sheets consist of:
|
|
As
of June 30,
|
|
|
2018
|
|
2017
|
Purchased
parts, components and supplies
|
|
$
|
1,312,299
|
|
|
$
|
1,430,901
|
|
Work-in-process
|
|
|
119,081
|
|
|
|
193,361
|
|
|
|
$
|
1,431,380
|
|
|
$
|
1,624,262
|
|
FONAR
CORPORATION AND SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE
30, 2018, 2017 and 2016
NOTE
6 - PROPERTY AND EQUIPMENT
Property
and equipment, at cost, less accumulated depreciation and amortization, at June 30, 2018 and 2017, is comprised of:
|
|
As
of June 30,
|
|
|
2018
|
|
2017
|
Diagnostic
equipment
|
|
$
|
24,296,957
|
|
|
$
|
22,356,565
|
|
Research,
development and demonstration equipment
|
|
|
2,987,531
|
|
|
|
2,749,753
|
|
Machinery
and equipment
|
|
|
2,069,055
|
|
|
|
2,069,055
|
|
Furniture
and fixtures
|
|
|
3,036,539
|
|
|
|
3,000,316
|
|
Leasehold
improvements
|
|
|
7,165,035
|
|
|
|
6,601,480
|
|
Building
|
|
|
939,614
|
|
|
|
939,614
|
|
|
|
|
40,494,731
|
|
|
|
37,716,783
|
|
Less:
Accumulated depreciation and amortization
|
|
|
24,002,453
|
|
|
|
21,254,279
|
|
|
|
$
|
16,492,278
|
|
|
$
|
16,462,504
|
|
Depreciation
and amortization of property and equipment for the years ended June 30, 2018, 2017 and 2016 was $2,748,174, $2,303,554 and $2,042,211,
respectively.
During
the year ended June 30, 2017, the Company has retired assets that were fully depreciated with a cost and accumulated depreciation
basis of $1,849,409.
NOTE
7 - OTHER INTANGIBLE ASSETS
Other
intangible assets, net of accumulated amortization, at June 30, 2018 and 2017 are comprised of:
|
|
As
of June 30,
|
|
|
2018
|
|
2017
|
Capitalized
software development costs
|
|
$
|
7,004,847
|
|
|
$
|
7,004,847
|
|
Patents
and copyrights
|
|
|
4,835,806
|
|
|
|
4,726,977
|
|
Non-competition
agreements
|
|
|
4,100,000
|
|
|
|
4,100,000
|
|
Customer
relationships
|
|
|
3,800,000
|
|
|
|
3,800,000
|
|
|
|
|
19,740,653
|
|
|
|
19,631,824
|
|
Less:
Accumulated amortization
|
|
|
14,138,997
|
|
|
|
12,987,320
|
|
|
|
$
|
5,601,656
|
|
|
$
|
6,644,504
|
|
FONAR
CORPORATION AND SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE
30, 2018, 2017 and 2016
NOTE
7 - OTHER INTANGIBLE ASSETS (Continued)
Information
related to the above intangible assets for the years ended June 30, 2018, 2017 and 2016 is as follows:
|
|
As
of June 30,
|
|
|
2018
|
|
2017
|
|
2016
|
Balance
– Beginning of Year
|
|
$
|
6,644,504
|
|
|
$
|
7,719,358
|
|
|
$
|
8,950,160
|
|
Amounts
capitalized
|
|
|
108,829
|
|
|
|
155,156
|
|
|
|
113,072
|
|
Software
or patents written off
|
|
|
—
|
|
|
|
—
|
|
|
|
(88,796
|
)
|
Amortization
|
|
|
(1,151,677
|
)
|
|
|
(1,230,010
|
)
|
|
|
(1,255,078
|
)
|
Balance
– End of Year
|
|
$
|
5,601,656
|
|
|
$
|
6,644,504
|
|
|
$
|
7,719,358
|
|
Amortization
of patents and copyrights for the years ended June 30, 2018, 2017 and 2016 amounted to $202,630, $194,296 and $187,553, respectively.
Amortization
of capitalized software development costs for the years ended June 30, 2018, 2017 and 2016 was $173,333, $260,000 and $291,810,
respectively.
Amortization
of non-competition agreements for the years ended June 30, 2018, 2017 and 2016 amounted to $585,714, $585,714 and $585,714, respectively.
Amortization
of customer relationships for the years ended June 30, 2018, 2017 and 2016 amounted to $190,000, $190,000 and $190,000, respectively.
The
estimated amortization of other intangible assets for the five years ending June 30, 2023 and thereafter is as follows:
For
the Years Ending June 30,
|
|
Total
|
|
Patents
and Copyrights
|
|
Non-
competition
|
|
Customer
Relationships
|
|
2019
|
|
|
$
|
980,284
|
|
|
$
|
204,570
|
|
|
$
|
585,714
|
|
|
$
|
190,000
|
|
|
2020
|
|
|
|
783,072
|
|
|
|
202,595
|
|
|
|
390,477
|
|
|
|
190,000
|
|
|
2021
|
|
|
|
393,102
|
|
|
|
203,102
|
|
|
|
—
|
|
|
|
190,000
|
|
|
2022
|
|
|
|
391,713
|
|
|
|
201,713
|
|
|
|
—
|
|
|
|
190,000
|
|
|
2023
|
|
|
|
387,103
|
|
|
|
197,103
|
|
|
|
—
|
|
|
|
190,000
|
|
|
Thereafter
|
|
|
|
2,666,382
|
|
|
|
829,715
|
|
|
|
—
|
|
|
|
1,836,667
|
|
|
|
|
|
$
|
5,601,656
|
|
|
$
|
1,838,798
|
|
|
$
|
976,191
|
|
|
$
|
2,786,667
|
|
The
weighted average amortization period for other intangible assets is 11.1 years and they have no expected residual value.
FONAR
CORPORATION AND SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE
30, 2018, 2017 and 2016
NOTE
8 - CAPITAL STOCK
Common
Stock
Cash
dividends payable on the common stock shall, in all cases, be on a per share basis, one hundred twenty percent (120%) of the cash
dividend payable on shares of Class B common stock and three hundred sixty percent (360%) of the cash dividend payable on a share
of Class C common stock.
Class
B Common Stock
Class
B common stock is convertible into shares of common stock on a one-for-one basis. Class B common stock has 10 votes per share.
There were 146 of such shares outstanding at June 30, 2018, 2017 and 2016, respectively.
Class
C Common Stock
On
April 3, 1995, the stockholders ratified a proposal creating a new Class C common stock and authorized the exchange offering of
three shares of Class C common stock for each share of the Company's outstanding Class B common stock. The Class C common stock
has 25 votes per share, as compared to 10 votes per share for the Class B common stock and one vote per share for the common stock.
The Class C common stock was offered on a three-for-one basis to the holders of the Class B common stock. Although having greater
voting power, each share of Class C common stock has only one-third of the rights of a share of Class B common stock to dividends
and distributions. Class C common stock is convertible into shares of common stock on a three-for-one basis.
Class
A Non-Voting Preferred Stock
On
April 3, 1995, the stockholders ratified a proposal consisting of the creation of a new class of Class A non-voting preferred
stock with special dividend rights and the declaration of a stock dividend on the Company's common stock consisting of one share
of Class A non-voting preferred stock for every five shares of common stock. The stock dividend was payable to holders of common
stock on October 20, 1995. Class A non-voting preferred stock issued pursuant to such stock dividend approximates 313,000 shares.
The
Class A non-voting preferred stock is entitled to a special dividend equal to 3-1/4% of first $10 million, 4-1/2% of next $20
million and 5-1/2% on amounts in excess of $30 million of the amount of any cash awards or settlements received by the Company
in connection with the enforcement of five of the Company's patents in its patent lawsuits, less the revised special dividend
payable on the common stock with respect to one of the Company's patents.
The
Class A non-voting preferred stock participates on an equal per share basis with the common stock in any dividends declared and
ranks equally with the common stock on distribution rights, liquidation rights and other rights and preferences (other than the
voting rights).
Stock
Bonus Plans
On
April 23, 2010, the Board approved the 2010 Stock Bonus Plan. The plan entitles the Company to reserve 2,000,000 shares of common
stock. On August 10, 2010, the Company filed Form S-8 to register the 2,000,000 shares. As of June 30, 2018, 716,876 shares of
common stock of FONAR were available for future grant under this plan. For the years ended June 30, 2018, 2017 and 2016, 0, 193,461
and 146 shares were issued respectively.
FONAR
CORPORATION AND SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE
30, 2018, 2017 and 2016
NOTE
8 - CAPITAL STOCK (Continued)
Options
The
Company had stock option plans, which provide for the awarding of incentive and non-qualified stock options to employees, directors
and consultants who may contribute to the success of the Company. The options granted vest either immediately or ratably over
a period of time from the date of grant, typically three or four years, at a price determined by the Board of Directors or a committee
of the Board of Directors, generally the fair value of the Company's common stock at the date of grant. The options must be exercised
within ten years from the date of grant.
NOTE
9 – CONTROLLING AND NONCONTROLLING INTERESTS
On
February 13, 2013 the Company entered into an agreement with outside investors to acquire a 50.5% controlling interest in a newly
formed limited liability company, Health Diagnostics Management LLC (HDM). According to the February 13, 2013 LLC operating agreement
of HDM there are two classes of members; Class A members and one Class B member. The Class A members have an ownership interest
of 49.5% of HDM. The Class B member (HMCA) has an ownership of 50.5% of HDM. On all matters on which members may vote every member
is entitled to cast the percentage of votes equal to their percentage of ownership interest. Profits and losses on all items of
income, gain or loss, deductions or other allocations of the Company will be allocated among the members in the same proportions
as their membership interests in the Company bear to all the Class A and Class B membership interests of the Company in the aggregate
outstanding. All of the depreciation and amortization of the assets of the Company will be allocated solely to the Class A members,
unless and until their interests have been redeemed by the Company in full pursuant to the provisions of the operating agreement.
The Company contributed $20,200,000 to HDM and the group of outside investors contributed $19,800,000 for its non-controlling
membership interest.
On
March 5, 2013 HDM purchased from Health Diagnostics, LLC (“HD”) and certain of its subsidiaries, a business managing
twelve (12) Stand-Up MRI Centers and two (2) other scanning centers located in the States of New York and Florida for a total
purchase price (including consideration of $1.5 million to outside investors) aggregating $35.9 million. Concurrently with the
acquisition, HDM entered into several consulting and non-competition agreements for a consideration of $4.1 million. The acquisition
was accounted for using the purchase method in accordance with ASC 805, “Business Combinations”. The Company recognized
and measured goodwill as of the acquisition date, as the excess of the fair value of the consideration paid over the fair value
of the identified net assets acquired.
On
January 8, 2015, the Company purchased 20% of the Class A members ownership interest at a cost of $4,971,094. The Company has
a 60.4% ownership interest in HDM after this transaction.
FONAR
CORPORATION AND SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE
30, 2018, 2017 and 2016
NOTE
9 – CONTROLLING AND NONCONTROLLNG INTERESTS (Continued)
Amount
of each class of HDM members’ equity as of June 30, 2018, 2017 and 2016
|
|
June
30, 2018
|
|
June
30, 2017
|
|
June
30, 2016
|
|
|
|
Class
A Members
|
|
|
|
Class
B Member
|
|
|
|
Class
A Members
|
|
|
|
Class
B Member
|
|
|
|
Class
A Members
|
|
|
|
Class
B Member
|
|
Opening
Members’ Equity
|
|
$
|
5,472,799
|
|
|
$
|
27,988,982
|
|
|
$
|
8,396,575
|
|
|
$
|
23,314,842
|
|
|
$
|
10,752,169
|
|
|
$
|
22,043,621
|
|
Share
of Net Income
|
|
|
4,221,383
|
|
|
|
18,101,940
|
|
|
|
4,058,177
|
|
|
|
16,947,624
|
|
|
|
2,886,006
|
|
|
|
13,229,621
|
|
Distributions
|
|
|
(6,135,000
|
)
|
|
|
(14,315,000
|
)
|
|
|
(6,981,953
|
)
|
|
|
(12,273,484
|
)
|
|
|
(5,241,600
|
)
|
|
|
(11,958,400
|
)
|
Ending
Members’ Equity
|
|
$
|
3,559,182
|
|
|
$
|
31,775,922
|
|
|
$
|
5,472,799
|
|
|
$
|
27,988,982
|
|
|
$
|
8,396,575
|
|
|
$
|
23,314,842
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
On
May 2, 2011, the Company completed a private placement of equity and succeeded in raising $6,000,000. The offering consisted of
Preferred Class A membership interests in a newly formed limited liability company, Imperial Management Services, LLC (“Imperial”).
The Class B membership interests in Imperial, all of which were retained by the Company’s subsidiary, HMCA, hold a 75% equity
interest in Imperial. The Class A membership interests are entitled to receive a dividend of 18% per annum of their cash capital
contribution of $6,000,000. HMCA contributed all of its assets, together with its liabilities, to Imperial as HMCA’s capital
contribution. The Imperial operating agreement provides for the Class A members to receive priority distributions until their
original capital contributions are returned. Dividends are payable quarterly beginning August 1, 2011. On May 2, 2016, May 1,
2015 and on May 1, 2014, the Company returned a portion of the Class A Members capital contribution in the amount of $1,125,000,
$1,125,000 and $1,125,100, respectively. As of June 30, 2016, the Company’s subsidiary, HMCA, now owns approximately 100%
interest in Imperial Management Services.
Amount
of each class of Imperial members’ equity as of June 30, 2016
|
|
June
30, 2016
|
|
|
|
Class
A Members
|
|
|
|
Class
B Member
|
|
Opening
Members’ Equity
|
|
$
|
1,279,446
|
|
|
$
|
15,000,446
|
|
Share
of Net Income
|
|
|
—
|
|
|
|
—
|
|
Distributions
|
|
|
(202,500
|
)
|
|
|
—
|
|
Buyout
|
|
|
48,054
|
|
|
|
|
|
Redemption
|
|
|
(1,125,000
|
)
|
|
|
—
|
|
Ending
Members’ Equity
|
|
$
|
—
|
|
|
$
|
15,000,446
|
|
The
Company has a 50% controlling interest in an entity which the Company consolidates, that provides management services to a diagnostic
center in the New York Metropolitan area. The center began operations during January 2012. On June 30, 2016, the Company purchased
the remaining 50% interest in the entity making it a wholly owned subsidiary for the Company. The Company paid $1,780,000 to acquire
this additional ownership interest.
FONAR
CORPORATION AND SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE
30, 2018, 2017 and 2016
NOTE
10 - LONG-TERM DEBT, NOTES PAYABLE AND CAPITAL LEASES
Long-term
debt, notes payable and capital leases consist of the following:
|
|
2018
|
|
2017
|
Note
payable requiring monthly payments of interest at a rate of 7% until May 2009 followed by 240 monthly payments of $4,472 through
October 2026. The loan is collateralized by a building with a net book value of $515,834 as of June 30, 2018.
|
|
$
|
336,781
|
|
|
$
|
365,406
|
|
The
revolving credit note was extended to September 2018. The Company can prepay the loan in whole or part in multiples of $100,000
at any time without penalty. The note bears interest at a rate of 4% per annum and is payable monthly. The loan is collateralized
by substantially all of the Company’s assets. The loan also contains certain financial covenants that must be met on
a periodic basis. The note was paid in full September 2, 2014. The Company still has the ability to draw down on
the line.
|
|
|
—
|
|
|
|
—
|
|
Note
payable requiring 12 consecutive interest only payments commencing at the inception of the loan followed by 48 consecutive
monthly payments, commencing May 1, 2014. The note bears interest at a rate of 4.75% per annum and is payable monthly. The
loan is collateralized by substantially all of the Company’s assets. The loan also contains certain financial covenants
that must be met on a periodic basis.
|
|
|
—
|
|
|
|
143,676
|
|
Other
(including capital leases for property and equipment).
|
|
|
7,586
|
|
|
|
7,769
|
|
|
|
|
344,367
|
|
|
|
516,851
|
|
Less:
Current portion
|
|
|
38,332
|
|
|
|
180,090
|
|
|
|
$
|
306,035
|
|
|
$
|
336,761
|
|
The
maturities of long-term debt over the next five years and thereafter are as follows:
Years
Ending June 30,
|
|
|
|
2019
|
|
|
$
|
38,332
|
|
|
2020
|
|
|
|
32,944
|
|
|
2021
|
|
|
|
35,416
|
|
|
2022
|
|
|
|
38,013
|
|
|
2023
|
|
|
|
40,820
|
|
|
Thereafter
|
|
|
|
158,842
|
|
|
|
|
|
$
|
344,367
|
|
FONAR
CORPORATION AND SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE
30, 2018, 2017 and 2016
NOTE
11 - INCOME TAXES
ASC
topic 740 prescribes a recognition threshold and a measurement attribute for the financial statement recognition and measurement
of tax positions taken or expected to be taken in a corporate tax return. For those benefits to be recognized, a tax position
must be more-likely-than-not to be sustained upon examination by taxing authorities. Differences between tax positions taken or
expected to be taken in a tax return and the benefit recognized and measured pursuant to the interpretation are referred to as
unrecognized benefits. A liability is recognized (or amount of net operating loss carryforward or amount of tax refundable is
reduced) for an unrecognized tax benefit because it represents an enterprise’s potential future obligation to the taxing
authority for a tax position that was not recognized as a result of applying the provisions of ASC topic 740. The Company believes
there are no uncertain tax positions in prior years tax filings and therefore it has not recorded a liability for unrecognized
tax benefits.
In accordance with ASC topic 740, interest costs related to unrecognized tax benefits are required to be calculated
(if applicable) and would be classified as “Interest expense, net. Penalties if incurred would be recognized as a component
of “Selling, general and administrative” expenses.
The
Company files corporate income tax returns in the United States (federal) and in various state and local jurisdictions. In most
instances, the Company is no longer subject to federal, state and local income tax examinations by tax authorities for years prior
to 2014.
The Company has recorded a deferred tax asset of $22,689,011 and a deferred tax liability of $239,011 as of June 30, 2018,
primarily relating to its net operating loss carryforwards of approximately $82,662,000 available to offset future taxable income
through 2030. The net operating losses begin to expire in 2021 for federal tax and state income tax purposes.
Future ownership changes
as determined under Section 382 of the Internal Revenue code could further limit the utilization of net operating loss carryforwards.
As of June 30, 2018, no such changes in ownership have occurred.
The ultimate realization of deferred tax assets
is dependent on the generation of future taxable income during the periods in which temporary differences become deductible or
when such net operating losses can be utilized. The Company considers projected future taxable income, the regulatory environment
of the industry, and tax planning strategies in making this assessment. At present, the Company believes that it is more likely
than not that the benefits from certain deferred tax asset carryforwards, will not all be fully realized. In recognition of this
inherent risk, a valuation allowance was established for the partial value of the deferred tax asset, (principally related to
research and development tax credits and allowance for doubtful accounts).
A valuation
allowance will be maintained until sufficient positive evidence exists to support the reversal of the remainder of the valuation.
The
valuation allowance for deferred tax assets decreased during the year ended June 30, 2018, by approximately $27,600,000, of which
$16,000,000 was the result of the revalued deferred tax assets due to the Tax Cuts and Jobs Act and the benefits expected to be
realized from the usage of net operating losses given the Company’s current and projected profitable operations. The valuation
allowance decreased by approximately $11,131,000 during the year ended June 30, 2017.
FONAR
CORPORATION AND SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE
30, 2018, 2017 and 2016
NOTE
11 - INCOME TAXES (Continued)
Components
of the benefit for income taxes are as follows:
|
|
Years
Ended June 30,
|
|
|
2018
|
|
2017
|
|
2016
|
Current:
|
|
|
|
|
|
|
Federal
|
|
$
|
185,000
|
|
|
$
|
250,000
|
|
|
$
|
360,496
|
|
State
|
|
|
265,000
|
|
|
|
357,235
|
|
|
|
—
|
|
Federal
deferred taxes
|
|
|
(4,132,590
|
)
|
|
|
(4,552,702
|
)
|
|
|
(4,368,901
|
)
|
State
deferred taxes
|
|
|
(787,160
|
)
|
|
|
(416,967
|
)
|
|
|
(278,866
|
)
|
AMT
Credits
|
|
|
(1,200,000
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
$
|
(5,669,750
|
)
|
|
$
|
(4,362,434
|
)
|
|
$
|
(4,287,271
|
)
|
A
reconciliation of the federal statutory income tax rate to the Company's effective tax rate as reported is as follows:
|
|
Years
Ended June 30,
|
|
|
2018
|
|
2017
|
|
2016
|
Taxes
at federal statutory rate
|
|
|
27.7
|
%
|
|
|
35.0
|
%
|
|
|
35.0
|
%
|
State
and local income taxes (benefit), net of federal benefit
|
|
|
4.0
|
%
|
|
|
4.0
|
%
|
|
|
6.0
|
%
|
Permanent
differences
|
|
|
0.1
|
%
|
|
|
0.1
|
%
|
|
|
0.2
|
%
|
Tax
Cuts and Jobs Act Rate Change
|
|
|
(33.9
|
)%
|
|
|
(0.0
|
)%
|
|
|
(0.0
|
)%
|
Decrease
in the valuation allowance
|
|
|
(24.5
|
)%
|
|
|
(73.0
|
)%
|
|
|
(89.8
|
)%
|
AMT
Credits
|
|
|
(8.5
|
)%
|
|
|
(0.0
|
)%
|
|
|
(0.0
|
)%
|
True
ups
|
|
|
(2.8
|
)%
|
|
|
5.0
|
%
|
|
|
(0.0
|
)%
|
Effective
income tax rate
|
|
|
(37.9
|
)%
|
|
|
(28.9
|
)%
|
|
|
(48.6
|
)%
|
The
Tax Cuts and Jobs Act was signed into law on December 22, 2017 and makes numerous changes to the Internal Revenue Code. Among
other changes, the Act reduces the US corporate income tax rate to 21% effective January 1, 2018. Because the Act became effective
mid-way through the Company’s tax year, the Company will have a US statutory income tax rate of 27.7% for the fiscal 2018
and will have a 21% statutory income tax rate for fiscal years thereafter.
Under
ASC740, Accounting for Income Taxes, the enactment of the Tax Act also requires companies, to recognize the effects of changes
in tax laws and rates on deferred tax assets and liabilities and the retroactive effects of changes in tax laws in the period
in which the new legislation is enacted. The Company’s gross deferred tax assets and liabilities we revalued from 35% to
21%. Deferred tax assets of $46.2 million (as of the enactment effective date) were revalued to approximately $30.2 million with
a corresponding decrease to the Company’s valuation allowance.
As
of June 30, 2018, the Company has net operating loss (“NOL”) carryforwards of approximately $82,662,000 that will
be available to offset future taxable income. The utilization of certain of the NOLs is limited by separate return limitation
year rules pursuant to Section 1502 of the Internal Revenue Code.
FONAR
CORPORATION AND SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE
30, 2018, 2017 and 2016
NOTE
11 - INCOME TAXES (Continued)
The
Company has, for federal income tax purposes, research and development tax credit carryforwards
aggregating $4,257,000. However, the realization of these credits may be limited as a
result of expiring prior to their utilization. These credits can only be applied after
all net operating losses have been used. As such, the Company has established a valuation
reserve for anticipated unused credits of $3,130,000.
Also
at June 30, 2018, the Company has $1,200,000 in alternative minimum tax credit carryovers. In connection with tax reform, these
credits have been eliminated. Tax reform allows for corporations to carryover such unused tax credits to offset regular tax or
apply for a cash refund. As of June 30, 2018, the Company recorded an income tax receivable for expected cash refunds. The Company
anticipates receiving its first installment of reimbursement of $600,000 with the filiing of its June 30, 2019 income tax return
to be filed in fiscal 2020.
In
addition, for New York State income tax purposes, the Company has tax credit carryforwards aggregating approximately $1,134,000
which, are accounted for under the flow-through method. The utilization of these credits is also expected to be limited.
Significant
components of the Company's deferred tax assets and liabilities at June 30, 2018 and 2017 are as follows:
|
|
June
30,
|
|
|
2018
|
|
2017
|
Deferred
tax assets:
|
|
|
|
|
|
|
|
|
Allowance
for doubtful accounts
|
|
$
|
3,262,504
|
|
|
$
|
6,255,976
|
|
Non-deductible
accruals
|
|
|
752,595
|
|
|
|
273,435
|
|
Net
operating carryforwards
|
|
|
20,665,597
|
|
|
|
39,330,708
|
|
Tax
credits
|
|
|
4,330,769
|
|
|
|
5,744,086
|
|
Inventory
|
|
|
55,514
|
|
|
|
130,430
|
|
Property
and equipment and depreciation
|
|
|
213,781
|
|
|
|
298,426
|
|
|
|
|
29,280,760
|
|
|
|
52,033,061
|
|
Valuation
allowance
|
|
|
(6,591,749
|
)
|
|
|
(34,171,284
|
)
|
Total
deferred tax assets
|
|
|
22,689,011
|
|
|
|
17,861,777
|
|
Intangibles
|
|
|
(239,011
|
)
|
|
|
(331,527
|
)
|
Total
deferred tax liabilities
|
|
|
(239,011
|
)
|
|
|
(331,527
|
)
|
Net
deferred tax asset
|
|
$
|
22,450,000
|
|
|
$
|
17,530,250
|
|
FONAR
CORPORATION AND SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE
30, 2018, 2017 and 2016
NOTE
12 - OTHER CURRENT LIABILITIES
Included
in other current liabilities are the following:
|
|
June
30,
|
|
|
2018
|
|
2017
|
Accrued
salaries, commissions and payroll taxes
|
|
$
|
3,438,087
|
|
|
$
|
1,138,545
|
|
Litigation
accruals
|
|
|
145,029
|
|
|
|
145,029
|
|
Sales
tax payable
|
|
|
2,092,403
|
|
|
|
2,282,042
|
|
Legal
and other professional fees
|
|
|
119,262
|
|
|
|
295,570
|
|
Accounting
fees
|
|
|
125,000
|
|
|
|
153,750
|
|
Self-funded
health insurance reserve
|
|
|
79,129
|
|
|
|
92,397
|
|
Accrued
interest and penalty
|
|
|
1,497,429
|
|
|
|
2,341,667
|
|
Other
|
|
|
681,656
|
|
|
|
754,278
|
|
|
|
$
|
8,177,995
|
|
|
$
|
7,203,278
|
|
NOTE
13 - COMMITMENTS AND CONTINGENCIES
Leases
The
Company rents its operating facilities and certain equipment, pursuant to operating lease agreements expiring at various dates
through November 2026. The leases for certain facilities contain escalation clauses relating to increases in real property taxes
as well as certain maintenance costs.
Future
minimum operating lease commitments consisted of the following at June 30, 2018:
Year
Ending
June 30,
|
|
Facilities
And Equipment
(Operating Lease)
|
|
2019
|
|
|
$
|
4,283,452
|
|
|
2020
|
|
|
|
3,644,287
|
|
|
2021
|
|
|
|
3,261,226
|
|
|
2022
|
|
|
|
2,433,479
|
|
|
2023
|
|
|
|
2,001,906
|
|
|
Thereafter
|
|
|
|
5,462,651
|
|
|
Total
minimum obligations
|
|
|
$
|
21,087,001
|
|
Rent
expense for operating leases approximated $4,762,000, $4,505,000 and $4,222,000, for the years ended June 30, 2018, 2017 and 2016,
respectively.
The
Company received approval from the Suffolk County IDA on February 29, 2016 of a 50% property tax abatement, valued at $440,000,
over a 10 year period commencing January 2017.
FONAR
CORPORATION AND SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE
30, 2018, 2017 and 2016
NOTE
13 - COMMITMENTS AND CONTINGENCIES (Continued)
Employee
Benefit Plans
The
Company has a non-contributory 401(k) Plan (the “401(k) Plan”). The 401(k) Plan covers all non-union employees who
are at least 21 years of age with no minimum service requirements. There were no employer contributions to the Plan for the years
ended June 30, 2018, 2017 and 2016.
The
stockholders of the Company approved the 2000 Employee Stock Purchase Plan (“ESPP”) at the Company’s annual
stockholders’ meeting in April 2000. The ESPP provides for eligible employees to acquire common stock of the Company at
a discount, not to exceed 15%. This plan has not been put into effect as of June 30, 2018.
Stipulation
Agreements
The
Company has entered into stipulation agreements with a number of its creditors that in the aggregate total $193,979, which is
included in other current liabilities and other liabilities on the Company’s balance sheet as of June 30, 2018. The monthly
payments total $15,859.
Litigation
The
Company is subject to legal proceedings and claims arising from the ordinary course of its business, including personal injury,
customer contract and employment claims. In the opinion of management, the aggregate liability, if any, with respect to such actions,
will not have a material adverse effect on the consolidated financial position or results of operations of the Company.
Matt
Malek Madison v. Fonar Corporation, United States District Court, Northern District of California, was commenced by plaintiff
on August 27, 2007 to recover a down payment for a scanner in the amount of $300,000, with interest. The plaintiff sought costs
of suit and attorney’s fees as well. The Company answered the complaint and sued the plaintiff for breach of contract in
the amount of $450,000. Although down payments are usually expressly non-refundable in the Company’s quotations and agreements,
in this case, the quotation contemplated the sale of four scanners, and provided that the deposit would be refundable with interest,
if the customer were unable to find suitable locations in the San Francisco Bay area. The issue was whether the customer made
a good faith effort to find locations; the Company’s position was that the customer did not. The case went to trial before
a judge; the parties submitted post-trial briefs, and judgment was awarded to the plaintiff. The Company appealed the trial court’s
decision, but on January 31, 2012, the U.S. Court of Appeals for the 9th Circuit affirmed the lower court’s decision awarding
the plaintiff the $300,000 deposit with prejudgment interest from July 1, 2006. The Company sought to have the Court of Appeals
reconsider the decision en banc, (by all or a larger number of the judges on the Circuit Court of Appeals), but this was not granted.
During October 2016, the Company settled with the plaintiff for $300,000.
Shapiro
v. Fonar Corporation, New York Supreme Court, Suffolk County. Previously, The Company and Dr. Shapiro had settled an action commenced
in Nassau County under the same name. The amount remaining payable under the settlement agreement according to the Company’s
records is $258,400, but the payment and timing of the payment was dependent on obtaining an order for an Upright® MRI Scanner
for the Company and the making of installment payments thereunder by the customer. Briefly stated, the balance of $258,400 was
and is not yet due. Dr. Shapiro claims that the Company was in breach of the settlement agreement and seeks payment of no less
than $307,000 plus interest and attorneys’ fees. The Company believes it has scrupulously observed the terms of the settlement
agreement and that Dr. Shapiro’s claims are without merit. The Company answered the Complaint and is now in discovery. The
case was settled for $258,400 plus interest on February 18, 2016.
FONAR
CORPORATION AND SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE
30, 2018, 2017 and 2016
NOTE
13 - COMMITMENTS AND CONTINGENCIES (Continued)
Other
Matters
The
Company is also delinquent in filing sales tax returns for certain states, for which the Company has transacted business. The
Company has recorded tax obligations of approximately $2,092,000 plus interest and penalties of approximately $1,452,000. The
Company is in the process of determining its regulatory requirements in order to become compliant.
The
Company maintains a self-funded health insurance program with a stop-loss umbrella policy with a third party insurer to limit
the maximum potential liability for individual claims to $100,000 per person and for a maximum potential claim liability based
on member enrollment. With respect to this program, the Company considers historical and projected medical utilization data when
estimating its health insurance program liability and related expense. As of June 30, 2018 and 2017, the Company had approximately
$79,000 and $92,000, respectively, in reserve for its self-funded health insurance programs. The reserves are included in “Other
current liabilities” in the consolidated balance sheets.
The
Company regularly analyzes its reserves for incurred but not reported claims, and for reported but not paid claims related to
its reinsurance and self-funded insurance programs. The Company believes its reserves are adequate. However, significant judgment
is involved in assessing these reserves such as assessing historical paid claims, average lags between the claims’ incurred
date, reported dates and paid dates, and the frequency and severity of claims. There may be differences between actual settlement
amounts and recorded reserves and any resulting adjustments are included in expense once a probable amount is known. There were
no significant adjustments recorded in the years covered by this report.
NOTE
14 - SUPPLEMENTAL CASH FLOW INFORMATION
During
the years ended June 30, 2018, 2017 and 2016, the Company paid $44,767, $162,022 and $356,106 for interest, respectively.
During
the years ended June 30, 2018, 2017 and 2016, the Company paid $345,000, $739,889 and $360,496 for income taxes, respectively.
During
the year ended June 30, 2017, the Company issued 106,600 shares of common stock for costs and expenses totaling $2,239,292.
FONAR
CORPORATION AND SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE
30, 2018, 2017 and 2016
NOTE
15 – DUE TO RELATED PARTY MEDICAL PRACTICES
In
June 2009, an entity owned by the Company’s Chairman of the Board, Tallahassee Scanning Services PA, sold its Upright®
MRI scanning system to the Company for $550,000 in exchange for 35 monthly payments of $18,769 to be made over a three year period,
commencing October 18, 2009 including interest at a rate of 10.41% per annum. The Company used this scanning system to fulfill
a sales order with an unrelated customer. The unpaid balance of as of June 30, 2018 and 2017 was $134,880.
Other
Related Party Transactions
The
CEO and President of the Company is a minority owner of a billing company, which performs billing and collection services with
respect to No-Fault and Workers’ Compensation claims of the Company’s clients. The monthly fee charged to the Company
is $85,000. On June 1, 2017, the Company also entered into a one year renewable agreement to provide IT services to the billing
company for a monthly fee of $23,884. The agreement was renewed on June 1, 2018 for another year.
Bensonhurst
MRI Limited Partnership, in which the CEO and President of the Company holds an interest, is party to an agreement with the Company
for the service and maintenance of its Upright MRI Scanner for a price of $110,000 per annum.
A
limited liability company of which the CEO and President of the Company is an owner also had a 1.375% interest in Yonkers Diagnostic
Management, LLC, a 4.5% interest in Turnkey Services of New York, LLC and a 4.3% interest in TK2 Equipment Management, LLC. Entities
in which the Executive Vice President and COO and his family had an interest had a 0.75% in Yonkers and a 5.9% in TK2 Equipment
Management . The Company acquired these entities, or the portion thereof not already owned by the Company, through a series of
merger transactions for $1,780,000 in the case of Yonkers, $1,147,715 in the case of Turnkey Services and $3,075,852 in the case
of TK2 Equipment Management.
A
company of which the CEO and President of the Company is an owner and a company in which the Executive Vice President and COO
has an interest also hold a 1.7% and 2.8% interest, respectively, in Turnkey Management of Great Neck, LLC, an entity for which
the Company performed management services. The Company acquired this through a merger transaction for $1,312,766.
A
company in which the CEO and President of the Company is an owner, also had a 14.967% interest in Imperial’s Class A membership
interests and has a 6.06% interest in Health Management Company of America’s Class A membership interests. A company in
which the Executive Vice President and COO and his family have an interest, had a 12.917% interest in Imperial’s Class A
membership interests and has a 2.5% interest in Health Management Company of America’s Class A membership interests. The
Company repurchased Imperial’s outstanding Class A memberships on May 1, 2016. An entity of a son of the Company’s
Chairman of the Board and CEO and President of the Company received $179,000 for its interests and the Executive Vice President
and COO company received $105,000 for its interests.
FONAR
CORPORATION AND SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE
30, 2018, 2017 and 2016
NOTE
16 - SEGMENT AND RELATED INFORMATION
The
Company provides segment data in accordance with the provisions of ASC topic 280, “Disclosures about Segments of an Enterprise
and Related Information”.
The
Company operates in two industry segments - manufacturing and the servicing of medical equipment and management of diagnostic
imaging centers.
The
accounting policies of the segments are the same as those described in the summary of significant accounting policies. All intersegment
sales are market-based. The Company evaluates performance based on income or loss from operations.
Summarized
financial information concerning the Company’s reportable segments is shown in the following table:
|
|
Manufacturing
and Servicing of Medical Equipment
|
|
Management
of Diagnostic Imaging Centers
|
|
Totals
|
Fiscal
2018:
|
|
|
|
|
|
|
Net
revenues from external customers
|
|
$
|
9,837,269
|
|
|
$
|
71,678,725
|
|
|
$
|
81,515,994
|
|
Intersegment
net revenues *
|
|
$
|
901,250
|
|
|
$
|
—
|
|
|
$
|
901,250
|
|
(Loss)
Income from operations
|
|
$
|
(2,982,778
|
)
|
|
$
|
22,666,989
|
|
|
$
|
19,684,211
|
|
Depreciation
and amortization
|
|
$
|
353,307
|
|
|
$
|
3,546,544
|
|
|
$
|
3,899,851
|
|
Compensatory
element of stock issuances
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Total
identifiable assets
|
|
$
|
32,364,298
|
|
|
$
|
85,946,647
|
|
|
$
|
118,310,945
|
|
Capital
expenditures
|
|
$
|
346,608
|
|
|
$
|
2,540,169
|
|
|
$
|
2,886,777
|
|
Fiscal
2017:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
revenues from external customers
|
|
$
|
11,219,188
|
|
|
$
|
66,817,398
|
|
|
$
|
78,036,586
|
|
Intersegment
net revenues *
|
|
$
|
1,200,000
|
|
|
$
|
—
|
|
|
$
|
1,200,000
|
|
(Loss)
Income from operations
|
|
$
|
(2,292,312
|
)
|
|
$
|
21,388,392
|
|
|
$
|
19,096,080
|
|
Depreciation
and amortization
|
|
$
|
324,550
|
|
|
$
|
3,209,014
|
|
|
$
|
3,533,564
|
|
Compensatory
element of stock issuances
|
|
$
|
2,397,276
|
|
|
$
|
—
|
|
|
$
|
2,397,276
|
|
Total
identifiable assets
|
|
$
|
29,103,809
|
|
|
$
|
69,658,676
|
|
|
$
|
98,762,566
|
|
Capital
expenditures
|
|
$
|
212,983
|
|
|
$
|
2,793,331
|
|
|
$
|
3,006,314
|
|
Fiscal
2016:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
revenues from external customers
|
|
$
|
10,783,618
|
|
|
$
|
62,584,592
|
|
|
$
|
73,368,210
|
|
Intersegment
net revenues *
|
|
$
|
2,140,000
|
|
|
$
|
—
|
|
|
$
|
2,140,000
|
|
(Loss)
Income from operations
|
|
$
|
(1,979,497
|
)
|
|
$
|
16,335,113
|
|
|
$
|
14,355,616
|
|
Depreciation
and amortization
|
|
$
|
320,843
|
|
|
$
|
2,976,446
|
|
|
$
|
3,297,289
|
|
Compensatory
element of stock issuances
|
|
$
|
2,006
|
|
|
$
|
—
|
|
|
$
|
2,006
|
|
Total
identifiable assets
|
|
$
|
28,241,501
|
|
|
$
|
56,646,105
|
|
|
$
|
84,887,606
|
|
Capital
expenditures
|
|
$
|
437,695
|
|
|
$
|
387,593
|
|
|
$
|
825,288
|
|
*
Amounts eliminated in consolidation
FONAR
CORPORATION AND SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE
30, 2018, 2017 and 2016
NOTE
16 - SEGMENT AND RELATED INFORMATION (Continued)
Export
Product Sales
The
Company’s areas of operations are principally in the United States. The Company had export sales of medical equipment amounting
to 41.5%, 55.9% and 19.6% of product sales revenues to third parties for the years ended June 30, 2018, 2017 and 2016, respectively.
The
foreign product sales, as a percentage of product sales to unrelated parties, were made to customers in the following countries:
|
|
For
the Years Ended June 30,
|
|
|
2018
|
|
2017
|
|
2016
|
United
Arab Emirates
|
|
|
7.1
|
%
|
|
|
45.4
|
%
|
|
|
-%
|
|
Switzerland
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Canada
|
|
|
—
|
|
|
|
—
|
|
|
|
0.3
|
|
England
|
|
|
29.9
|
|
|
|
4.8
|
|
|
|
18.5
|
|
Germany
|
|
|
4.5
|
|
|
|
—
|
|
|
|
.6
|
|
Puerto
Rico
|
|
|
—
|
|
|
|
5.7
|
|
|
|
.2
|
|
|
|
|
41.5
|
%
|
|
|
55.9
|
%
|
|
|
19.6
|
%
|
Foreign
Service and Repair Fees
The
Company’s areas of service and repair are principally in the United States. The Company had foreign revenues of service
and repair of medical equipment amounting to 5.0%, 4.6% and 5.8% of consolidated net service and repair fees for the years ended
June 30, 2018, 2017 and 2016, respectively. Foreign service and repair fees, as a percentage of total service and repair fees,
were provided principally to the following countries:
|
|
For
the Years Ended June 30,
|
|
|
2018
|
|
2017
|
|
2016
|
Spain
|
|
|
-%
|
|
|
|
-%
|
|
|
|
0.3
|
%
|
Puerto
Rico
|
|
|
1.5
|
|
|
|
1.2
|
|
|
|
1.5
|
|
Switzerland
|
|
|
0.2
|
|
|
|
0.2
|
|
|
|
0.3
|
|
Germany
|
|
|
1.3
|
|
|
|
1.4
|
|
|
|
1.5
|
|
England
|
|
|
0.6
|
|
|
|
0.5
|
|
|
|
0.5
|
|
United
Arab Emirates
|
|
|
0.3
|
|
|
|
—
|
|
|
|
—
|
|
Canada
|
|
|
—
|
|
|
|
0.1
|
|
|
|
0.3
|
|
Greece
|
|
|
0.2
|
|
|
|
0.2
|
|
|
|
0.2
|
|
Australia
|
|
|
0.9
|
|
|
|
1.0
|
|
|
|
1.2
|
|
|
|
|
5.0
|
%
|
|
|
4.6
|
%
|
|
|
5.8
|
%
|
The
Company does not have any material assets outside of the United States.
FONAR
CORPORATION AND SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE
30, 2018, 2017 and 2016
NOTE
17 – ALLOWANCE FOR DOUBTFUL ACCOUNTS
The
following represents a summary of allowance for doubtful accounts for the years ended June 30, 2018, 2017 and 2016, respectively:
Description
|
|
Balance
June 30, 2017
|
|
Additions (1)
|
|
Deductions
|
|
Balance
June 30, 2018
|
Accounts receivable
|
|
$
|
190,244
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
190,244
|
|
Management and other fees receivable
|
|
|
12,859,750
|
|
|
|
(1,744,064
|
)
|
|
|
132,664
|
|
|
|
10,983,022
|
|
Management and other fees receivable - related medical practices
|
|
|
582,001
|
|
|
|
1,129,384
|
|
|
|
—
|
|
|
|
1,711,385
|
|
Medical receivables
|
|
|
19,853,318
|
|
|
|
17,896,528
|
|
|
|
15,022,148
|
|
|
|
22,727,698
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Description
|
|
|
Balance
June 30, 2016
|
|
|
|
Additions
|
|
|
|
Deductions
|
|
|
|
Balance
June 30, 2017
|
|
Accounts receivables
|
|
$
|
284,279
|
|
|
$
|
—
|
|
|
$
|
94,035
|
|
|
$
|
190,244
|
|
Management and other fees receivable
|
|
|
13,553,005
|
|
|
|
(104,424
|
)
|
|
|
588,831
|
|
|
|
12,859,750
|
|
Management and other fees receivable - related medical practices
|
|
|
392,505
|
|
|
|
582,001
|
|
|
|
392,505
|
|
|
|
582,001
|
|
Medical receivables
|
|
|
17,451,782
|
|
|
|
16,171,434
|
|
|
|
12,547,160
|
|
|
|
19,853,318
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Description
|
|
|
Balance
June 30, 2015
|
|
|
|
Additions
|
|
|
|
Deductions
|
|
|
|
Balance
June 30, 2016
|
|
Accounts receivables
|
|
$
|
362,362
|
|
|
$
|
—
|
|
|
$
|
78,083
|
|
|
$
|
284,279
|
|
Management and other fees receivable
|
|
|
12,879,149
|
|
|
|
673,856
|
|
|
|
—
|
|
|
|
13,553,005
|
|
Management and other fees receivable - related medical practices
|
|
|
403,047
|
|
|
|
—
|
|
|
|
10,542
|
|
|
|
392,505
|
|
Medical receivables
|
|
|
15,459,156
|
|
|
|
14,539,786
|
|
|
|
12,547,160
|
|
|
|
17,451,782
|
|
(1)
Included in provision for bad debts.
FONAR
CORPORATION AND SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE
30, 2018, 2017 and 2016
NOTE
18 - QUARTERLY FINANCIAL DATA (UNAUDITED)
(000’s
omitted, except per share data)
|
|
September
30, 2017
|
|
December
31, 2017
|
|
March
31, 2018
|
|
June
30, 2018
|
|
Total
|
Total Revenues
– Net
|
|
$
|
19,334
|
|
|
$
|
20,168
|
|
|
$
|
20,979
|
|
|
$
|
21,035
|
|
|
$
|
81,516
|
|
Total
Costs and Expenses
|
|
|
14,549
|
|
|
|
14,358
|
|
|
|
16,577
|
|
|
|
16,348
|
|
|
|
61,832
|
|
Net
Income
|
|
|
4,601
|
|
|
|
5,240
|
|
|
|
4,262
|
|
|
|
11,349
|
|
|
|
25,452
|
|
Basic
Net Income Per Common Share Available to Common Stockholders
|
|
$
|
0.55
|
|
|
$
|
0.62
|
|
|
$
|
0.52
|
|
|
$
|
1.47
|
|
|
$
|
3.16
|
|
Diluted
Net Income Per Common Share Available to Common Stockholders
|
|
$
|
0.54
|
|
|
$
|
0.61
|
|
|
$
|
0.51
|
|
|
$
|
1.44
|
|
|
$
|
3.10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September
30, 2016
|
|
|
|
December
31, 2016
|
|
|
|
March
31, 2017
|
|
|
|
June
30, 2017
|
|
|
|
Total
|
|
Total Revenues
– Net
|
|
$
|
18,734
|
|
|
$
|
18,403
|
|
|
$
|
20,008
|
|
|
$
|
20,892
|
|
|
$
|
78,037
|
|
Total
Costs and Expenses
|
|
|
13,981
|
|
|
|
13,794
|
|
|
|
14,006
|
|
|
|
17,160
|
|
|
|
58,941
|
|
Net
Income
|
|
|
4,500
|
|
|
|
4,934
|
|
|
|
7,122
|
|
|
|
7,123
|
|
|
|
23,679
|
|
Basic
Net Income Per Common Share Available to Common Stockholders
|
|
$
|
0.55
|
|
|
$
|
0.64
|
|
|
$
|
0.90
|
|
|
$
|
0.89
|
|
|
$
|
2.98
|
|
Diluted
Net Income Per Common Share Available to Common Stockholders
|
|
$
|
0.54
|
|
|
$
|
0.63
|
|
|
$
|
0.88
|
|
|
$
|
0.87
|
|
|
$
|
2.92
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FONAR
CORPORATION AND SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE
30, 2018, 2017 and 2016
NOTE
19 – BUSINESS COMBINATIONS
Acquisitions
On
June 15, 2017, the Company purchased 100% interest in Turnkey Equipment Management of Great Neck, LLC. The consideration and net
assets acquired is as follows:
Cash
Paid
|
|
$
|
1,312,769
|
|
Security
deposit
|
|
|
23,775
|
|
Total
Consideration
|
|
|
1,336,544
|
|
Net
assets at Fair Value
|
|
|
731,582
|
|
Goodwill
|
|
$
|
604,962
|
|
On
March 20, 2017, the Company purchased 100% interest in Radwell Leasing LLC and Radwell LLC. The net assets acquired and consideration
is as follows:
Diagnostic
Equipment
|
|
$
|
544,375
|
|
Leasehold
Improvements
|
|
|
126,237
|
|
Total
Net Assets Acquired
|
|
$
|
670,612
|
|
Stock
issued as consideration
|
|
$
|
791,210
|
|
Less
cash received - Net
|
|
|
(120,598
|
)
|
Total
Consideration
|
|
$
|
670,612
|
|
On
June 30, 2016, the Company purchased 100% interest in TK2 Equipment Management, LLC and Turnkey Services of New York, LLC. The
consideration and net assets acquired is as follows:
Cash
Paid
|
|
$
|
4,223,567
|
|
Net
assets at Fair Value
|
|
|
2,861,507
|
|
Goodwill
|
|
$
|
1,555,060
|
|
FONAR
CORPORATION AND SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE
30, 2018, 2017 and 2016
NOTE
19 – BUSINESS COMBINATIONS (Continued)
Pro
forma Results
The
following unaudited pro forma results of operations for the twelve months ended June 30, 2016 assumes that the TK2 Equipment Management
LLC and Turnkey Services of New York LLC acquisitions were made at the beginning of the year prior to acquisition. The unaudited
pro forma information does not purport to be indicative of the results that would have been obtained if the acquisitions had actually
occurred at the beginning of the year prior to acquisition, nor of the results that may be reported in the future. The results
of operations of Radwell Leasing LLC, Radwell LLC and Turnkey Equipment of Great Neck LLC were diminutive and did not affect the
proforma results of operations.
|
|
Year
ended June 30, 2016
|
Total
Revenues – Net
|
|
$
|
73,368,210
|
|
Net
Income - Controlling Interests
|
|
$
|
16,088,263
|
|
Net
Income Available to Common Stockholders
|
|
$
|
15,042,842
|
|
Net
Income Available to Class A Non-Voting Preferred Stockholders
|
|
$
|
779,173
|
|
Net
Income Available to Class C Common Stockholders
|
|
$
|
266,248
|
|
Basic
Net Income Per Common Share Available to Common Stockholders
|
|
$
|
2.49
|
|
Diluted
Net Income Per Common Share Available to Common Stockholders
|
|
$
|
2.43
|
|
Basic
and Diluted Income Per Share - Common C
|
|
$
|
0.70
|
|
Weighted
Average Basic Shares Outstanding
|
|
|
6,050,893
|
|
Weighted
Average Diluted Shares Outstanding
|
|
|
6,178,397
|
|
Weighted
Average Basic and Diluted Shares Outstanding - Class C Common
|
|
|
382,513
|
|
NOTE
20 – SUBSEQUENT EVENTS
The
Company evaluates events that have occurred after the balance sheet date, but before the consolidated financial statements are
issued.
Subsequent
to June 30, 2018, the Company issued 64,416 shares of common stock as payment of approximately $1.8 million
in other current liabilities.
FONAR
CORPORATION AND SUBSIDIARIES