|
VIRTUAL MEDICAL INTERNATIONAL, INC.
|
|
Formerly QE Brushes, Inc.
|
|
|
|
Unaudited
|
|
|
|
September 30,
|
|
December 31,
|
|
|
|
2011
|
|
2010
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
|
Cash
|
$
|
680
|
$
|
100
|
|
Accounts receivable (net)
|
|
111,224
|
|
-
|
|
Total Current Assets
|
|
111,904
|
|
100
|
|
|
|
|
|
|
|
Other Assets
|
|
|
|
|
|
Investment in securities available for sale, (net of market
adjustment of $5,695,200)
|
|
100,800
|
|
1,176,000
|
|
Total Other Assets
|
|
100,800
|
|
1,176,000
|
|
Total Assets
|
$
|
212,704
|
$
|
1,176,100
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES:
|
|
|
|
|
|
Accounts payable and accrued liabilities
|
$
|
39,175
|
$
|
21,661
|
|
Consulting payable
|
|
3,466
|
|
-
|
|
Note payable
|
|
7,837
|
|
-
|
|
Note payable - related party
|
|
50,554
|
|
19,567
|
|
Total Current Liabilities
|
|
101,032
|
|
41,228
|
|
|
|
|
|
|
|
Stockholders' equity
|
|
|
|
|
|
Preferred stock, $.00001 par, 50,000,000 shares
authorized, 44,479,500 shares issued and outstanding
|
|
445
|
|
445
|
|
Common stock, $.00001 par, 250,000,000 shares authorized
25,367,541 shares issued and outstanding,
respectively
|
|
254
|
|
254
|
|
Additional paid-in capital
|
|
83,291,570
|
|
83,291,570
|
|
Accumulated other comprehensive loss
|
|
(5,695,200)
|
|
(4,620,000)
|
|
Deficit accumulated during the development stage
|
|
(77,485,397)
|
|
(77,537,397)
|
|
|
|
|
|
|
|
Total Stockholders’ Equity
|
|
111,672
|
|
1,134,872
|
|
|
|
|
|
|
|
Total Liabilities and Stockholders' Equity
|
$
|
212,704
|
$
|
1,176,100
|
The accompanying notes are an integral part of these unaudited financial statements.
|
VIRTUAL MEDICAL INTERNATIONAL, INC.
|
|
Formerly QE Brushes, Inc.
|
Statements of Income and Expenses
|
|
Unaudited
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
|
September 30,
|
|
September 30,
|
|
|
|
2011
|
|
2010
|
|
2011
|
|
2010
|
|
Revenue
|
|
|
|
|
|
|
|
|
|
Consulting
|
$
|
124,235
|
$
|
-
|
$
|
124,235
|
$
|
-
|
|
Billing
|
|
27,015
|
|
-
|
|
27,275
|
|
-
|
|
Total revenue
|
|
151,250
|
|
-
|
|
151,510
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING EXPENSES:
|
|
|
|
|
|
|
|
|
|
Legal fees
|
|
9,682
|
|
13,588
|
|
22,676
|
|
26,484
|
|
Accounting fees
|
|
3,830
|
|
3,830
|
|
24,595
|
|
15,919
|
|
Office expense
|
|
3,670
|
|
1,019
|
|
3,802
|
|
1,965
|
|
License and fees
|
|
825
|
|
-
|
|
7,885
|
|
2,581
|
|
Consulting and outside services
|
|
21,991
|
|
2,002,734
|
|
37,316
|
|
2,005,700
|
|
Meals and entertainment
|
|
241
|
|
-
|
|
241
|
|
-
|
|
Travel
|
|
218
|
|
708
|
|
218
|
|
2,315
|
|
Website
|
|
149
|
|
-
|
|
2,438
|
|
-
|
|
Loss on disposal of inventory
|
|
-
|
|
14,114
|
|
-
|
|
14,114
|
|
Total operating expenses
|
|
40,606
|
|
2,035,993
|
|
99,171
|
|
2,069,078
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING INCOME (LOSS)
|
|
110,644
|
|
(2,035,993)
|
|
52,339
|
|
(2,069,078)
|
|
|
|
|
|
|
|
|
|
|
|
OTHER EXPENSES:
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
(216)
|
|
-
|
|
(339)
|
|
-
|
|
Total other expenses
|
|
(216)
|
|
-
|
|
(339)
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME (LOSS) BEFORE OTHER
COMPREHENSIVE LOSS
|
|
110,428
|
|
(2,035,993)
|
|
52,000
|
|
(2,069,078)
|
|
|
|
|
|
|
|
|
|
|
|
OTHER COMPREHENSIVE LOSS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized loss in investments available for sale
|
|
(151,200)
|
|
(2,940,000)
|
|
(1,075,200)
|
|
(2,940,000)
|
|
Total comprehensive loss
|
|
(151,200)
|
|
(2,940,000)
|
|
(1,075,200)
|
|
(2,940,000)
|
|
|
|
|
|
|
|
|
|
|
|
COMPREHENSIVE INCOME (LOSS)
|
$
|
(40,772)
|
$
|
(4,975,993)
|
$
|
(1,023,200)
|
$
|
(5,009,078)
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares
|
|
25,367,541
|
|
10,189,565
|
|
25,367,541
|
|
9,101,868
|
|
Weighted average number of shares, diluted
|
|
69,847,041
|
|
10,189,565
|
|
69,847,041
|
|
9,101,868
|
|
Basic net income (loss) per share
|
$
|
0.00
|
$
|
(0.20)
|
$
|
0.00
|
$
|
(0.23)
|
|
Basic and diluted net income (loss) per share
|
$
|
0.00
|
$
|
(0.20)
|
$
|
0.00
|
$
|
(0.23)
|
The accompanying notes are an integral part of these unaudited financial statements.
|
VIRTUAL MEDICAL INTERNATIONAL, INC.
|
|
Formerly QE Brushes, Inc.
|
|
|
|
Unaudited
|
|
|
|
Nine Months Ended
|
|
|
|
September 30,
|
|
|
|
2011
|
|
2010
|
|
Cash Flows From Operating Activities
|
|
|
|
|
|
|
Net Income (loss)
|
$
|
52,000
|
$
|
(2,069,079)
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net income (loss) to net cash
|
|
|
|
|
|
|
|
used in operating activities:
|
|
|
|
|
|
|
|
Common stock issued for services
|
|
-
|
|
2,001,500
|
|
|
|
|
|
|
|
|
|
Changes in assets and liabilities:
|
|
|
|
|
|
|
|
Accounts receivable
|
|
(111,224)
|
|
-
|
|
|
|
Accounts payable and accrued expenses
|
|
17,514
|
|
-
|
|
|
|
Consulting payable
|
|
3,466
|
|
(142)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Cash Used For Operating Activities
|
|
(38,244)
|
|
(67,721)
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes payable
|
|
7,837
|
|
-
|
|
|
Notes payable - related party
|
|
30,987
|
|
19,468
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Cash Provided by Financing Activities
|
|
38,824
|
|
19,468
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Increase (Decrease) in Cash
|
|
580
|
|
(48,253)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
100
|
|
48,253
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at End of Period
|
$
|
680
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosure of Cash Flow Information
|
|
|
|
|
|
|
|
Interest paid
|
$
|
216
|
$
|
31
|
|
|
|
Income taxes paid
|
$
|
-
|
$
|
-
|
|
|
|
|
|
|
|
Non-Cash transactions from investing and financing activities
|
|
|
|
|
|
|
|
Asset purchase agreement
|
$
|
-
|
$
|
5,796,000
|
|
|
|
Mark to market AFSS
|
$
|
1,075,200
|
$
|
2,940,000
|
The accompanying notes are an integral part of these unaudited financial statements.
VIRTUAL MEDICAL, INTERNATIONAL
(FORMERLY QE BRUSHES, INC.)
NOTES TO UNAUDITED FINANCIAL STATEMENTS
NOTE 1
– DESCRIPTION O
F BUSINESS AND BASIS OF PRESENTATION
Description of Business
Virtual Medical International, Inc., formerly known as QE Brushes, Inc. (the predecessor name of the corporation) was incorporated in the state of Nevada on July 19, 2007, for the purpose of developing, manufacturing and selling toothbrushes designed specifically for dogs and cats. Subsequently, the board of directors and shareholders decided to change the business direction and the name of the company. On August 26, 2010, the name was officially changed to Virtual Medical International, Inc.
The is in the business of medical education through the internet, and will seek to develop and or acquire websites that are designed to convey to patients the risks and benefits of medical treatments in an easy to understand, yet comprehensive fashion. By using these services, patients will be able to make more informed decisions regarding their care and treatment thereby decreasing risk of a misinformed malpractice suit against a physician or a hospital.
This decrease in risk will result in a decrease in the overall cost to malpractice liability insurance companies, which represent our primary compensation targets. The company also plans to create virtual waiting rooms where patients will be able to see physicians online twenty four hours a day.
Basis of Presentation
The unaudited financial statements of Virtual Medical International, Inc. (hereafter referred to as “VMI” or the “Company”) have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission. Although certain information normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted, the Company believes that the disclosures are adequate to make the information presented not misleading. These financial statements should be read in conjunction with the financial statements and notes thereto for the fiscal year ended December 31, 2010, included in the Company’s Form 10-K.
The financial statements included herein reflect all normal recurring adjustments that, in the opinion of management, are necessary for a fair presentation. The results for interim periods are not necessarily indicative of trends or of results to be expected for the full year ended December 31, 2011.
Reclassifications
Certain reclassifications have been made to prior period’s balances to conform to classifications used in 2011.
VIRTUAL MEDICAL, INTERNATIONAL
(FORMERLY QE BRUSHES, INC.)
NOTES TO UNAUDITED FINANCIAL STATEMENTS
NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Use of estimates
– The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Significant estimates used herein include those relating to management’s estimate of market value of accounts receivable, investments and contracts. It is reasonably possible that actual results could differ from those and other estimates used in preparing these financial statements and such differences could be material.
Accounts Receivable and
Revenue Recognition –
The Company recognizes revenue when persuasive evidence of an arrangement exists, services have been rendered, the sales price is fixed or determinable, and collectability is reasonably assured. The company earns consulting fees by providing medical education through the internet which explains to patients the risks and benefits of medical treatments. The Company also earns revenues from billing and collecting fees from the insurance companies for services provided by Doctor’s for doctor reports and use of in office web-based consulting.
For the consulting fees VMI performs 100% of the services; thus, is entitled to 100% of revenue earned. The recognition occurs when the company provides consultation to patients. The Company estimates that it will receive on average 30% of the total amount initially billed for the consulting to Patients. Accordingly, the Company reports only the net expected collectible amount, both with respect to revenue and accounts receivable. As the Company develops an experience rate as to the actual percentage of amounts billed that is collected the revenue recognition percentage will be adjusted accordingly. Any change in revenue recognized as a result of changes in the accounts receivable collection rate will be recorded in the period of the adjustment.
In regards to billing revenue, the Company has multiple agreements with Doctors’ whereby VMI will bill insurance companies for Doctor Reports and usage of in house web based consulting. Based on arrangements, VMI is entitled to 50% of the billings collected from the insurance companies. The company recognizes revenue when VMI collects from the insurance companies.
Consulting and outside services expense and related consultants payable –
In many cases the Company incurs a liability to the specific doctor for which the consulting services are rendered through. The consultant is entitled to receive 50% of the net amount collected for the consulting services.
Development Stage
–
From the date of inception, July 19, 2007 through June 30, 2011 the Company was in the development stage as defined in ASC 915, “Accounting and Reporting by Development Stage
Enterprises”.
As a result of contracts with Doctor’s to perform consulting services to patients VMI has begun to generate revenue from operations and has emerged from the development stage
VIRTUAL MEDICAL, INTERNATIONAL
(FORMERLY QE BRUSHES, INC.)
NOTES TO UNAUDITED FINANCIAL STATEMENTS
NOTE 3 – GOING CONCERN
The Company has accumulated deficit as of September 30,
2011, and has generated minimal revenue. Currently the company has minimal cash and will have to raise additional capital through the sale of equity securities.
These conditions and uncertainties raise substantial doubt as to the Company’s ability to continue as a going concern. The financial statements do not include any adjustments that might be necessary if VMI is unable to continue as a going concern.
NOTE 4 – STOCKHOLDERS’ EQUITY
The accumulated other comprehensive loss account was charged $5,695,200 for the decrease in value of the investment in securities available for sale (1,680,000 shares of common stock of Entertainment Arts Research, Inc.).
NOTE 5 – RELATED PARTY
The current CEO of VMI, Frank D’ Ambrosio advanced VMI $19,567 through September 30, 2011. This amount bears no interest, is unsecured and due on demand. There was not a cash advance to VMI, rather Frank D’ Ambrosio paid various invoices on behalf of VMI.
As of September 30, 2011, Marc Stein advanced $4,000 and Nicholas D’Ambrosio advanced $26,987. These advances are unsecured, due on demand, and bear 2% interest.
|
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
|
This section of the quarterly report includes a number of forward-looking statements that reflect our current views with respect to future events and financial performance. Forward-looking statements are often identified by words like: believe, expect, estimate, anticipate, intend, project and similar expressions, or words which, by their nature, refer to future events. You should not place undue certainty on these forward-looking statements, which apply only as of the date of this report. These forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from historical results of our predictions.
We are a start-up corporation and have not yet generated or realized any revenues from our business operations. Our auditors have issued a going concern opinion on the financial statements for the year ended December 31, 2010. The Company has now begun to generate limited revenue.
Results of Operations
During the nine months ended September 30, 2011, we had revenues of $151,510 and incurred operating expenses of $99,171, which were primarily legal, accounting and consulting fees. During the comparable nine month period ended September 30, 2010, the Company had no revenues and incurred operating expenses of $2,069,078, which primarily consisted of legal, accounting and license fees.
For the period ending September 30, 2011, the Company experienced an unrealized loss in investments available for sale in the amount of $1,075,200 as a result of a decline in the market value of the investment. There was a unrealized losses from investments of $2,940,000 for the period ending September 30, 2010.
We own and operate two public portal websites: Explain My Surgery.com and Explain My Chiropractic Care.com. The purpose of each site is to provide patients with an easy to understand, interactive information system that educates patients, allows them to understand the risks, benefits and alternatives to surgical or chiropractic intervention. Prior to December 2010, we were engaged in the business of manufacturing and selling toothbrushes specifically for use by pet owners to clean canine and feline mouths. We never generated any revenues from the sale of toothbrushes.
Financial Condition
Cash remained virtually unchanged from December 31, 2010 to September 30, 2011, increasing from $100 to $680. Current operating expenses are paid through borrowings from a related party. Accounts payable increased from $21,661 as of December 31, 2010 to $39,175 as of September 30, 2011. In order to pay current operating expenses, the Company borrowed $50,554 from related parties of the Company. The Company also owns 1,680,000 shares of common stock of Entertainment Arts, Inc., which trades on the over-the-counter pink sheets. The market price of the stock was $.06 per share on September 30, 2011, which resulted in a market value of $100,800. The price dropped by almost 60% from the previous quarter. The common stock of Entertainment Arts, Inc. is thinly traded and Virtual medical does not intend to sell this stock in the short-term.
Liquidity
The Company has limited capital resources and may have to rely upon the additional sale of equity securities in order to continue in business. There is no assurance that financing, whether debt or equity, will be available to the Company at any particular time, or could be obtained on terms satisfactory to the Company.
Our common stock is thinly traded on the Bulletin Board operated by the Financial Industry Regulatory Authority (FINRA).
Capital Resources
The Company owns no property or assets other than 1,680,000 restricted shares of common stock with a current market price of $0.06 per shares or approximately $100,800.
Contractual Obligations
|
|
Payments due by periods
|
|
Obligations
|
Total
|
Less than
|
1-3 Years
|
3-5 Years
|
More than
|
|
|
|
1 year
|
|
|
5 years
|
|
Long-Term Debt Obligations
|
-0-
|
-0-
|
-0-
|
-0-
|
-0-
|
|
Capital (Finance) Lease Obligations
|
-0-
|
-0-
|
-0-
|
-0-
|
-0-
|
|
Operating Lease Obligations
|
-0-
|
-0-
|
-0-
|
-0-
|
-0-
|
|
Purchase Obligations
|
-0-
|
-0-
|
-0-
|
-0-
|
-0-
|
|
Other Long Term Liabilities
|
-0-
|
-0-
|
-0-
|
-0-
|
-0-
|
|
Total
|
-0-
|
-0-
|
-0-
|
-0-
|
-0-
|
Changes in Accounting Policies
We did not change our accounting policies during 2011 or 2010.
Off-Balance Sheet Arrangements
During the nine months ended September 30, 2011, we did not have any off-balance sheet arrangements.
|
|
QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK.
|
We are a smaller reporting company as defined by Rule 12b-2 of the Securities Exchange Act of 1934 and are not required to provide the information under this item.
ITEM 4. CONTROLS AND PROCEDURES.
We maintain “disclosure controls and procedures,” as such term is defined in Rule 13a-15(e) under the Securities Exchange Act of 1934 (the “Exchange Act”), that are designed to ensure that information required to be disclosed in our Exchange Act reports is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. We conducted an evaluation (the “Evaluation”), under the supervision and with the participation of our Chief Executive Officer (“CEO”) and Chief Financial Officer (“CFO”), of the effectiveness of the design and operation of our disclosure controls and procedures (“Disclosure Controls”) as of the end of the period covered by this report pursuant to Rule 13a-15 of the Exchange Act. Based on this Evaluation, our CEO and CFO concluded that our Disclosure Controls were not effective because of the identification of a material weakness in our internal control over financial reporting which is identified below, which we view as an integral part of our disclosure controls and procedures.
The material weakness relates to the monitoring and review of work performed by our limited accounting staff in the preparation of financial statements, footnotes and financial data provided to our independent registered public accounting firm in connection with the annual audit. More specifically, the material weakness in our internal control over financial reporting is due to the fact that:
|
|
-
|
The Company lacks proper segregation of duties. We believe that the lack of proper segregation of duties is due to our limited resources.
|
|
|
-
|
The Company does not have a comprehensive and formalized accounting and procedures manual.
|