U.S. SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549 FORM 8-K/A CURRENT REPORT Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 Date of Report: November 19, 2003 TRANSAX INTERNATIONAL LIMITED formerly known as "Vega-Atlantic Corporation" (Exact name of small business issuer as specified in its charter) COLORADO (State or other Jurisdiction as Specified in Charter) |
|
00-27845 (Commission file number) |
84-1304106 (I.R.S. Employer Identification No.) |
7545 Irvine Center Drive Suite 200 Irvine, California 92618. (Address of Principal Executive Offices) (949) 623-8316 (Issuer's telephone number) |
Items 1 through 4, 6, 8 and 9 not applicable. Item 5. Other Events and Regulation FD Disclosure General The purpose of this amendment is to correct certain errors in the original filing. Item 7. Financial Statements and Exhibits.
In accordance with the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, hereunto duly authorized. |
|
Date : November 19, 2003 |
TRANSAX INTERNATIONAL LIMITED By : /s/ Stephen Walters Stephen Walters, President and Chief Executive Officer |
TRANSAX LIMITED and SUBSIDIARY
[A DEVELOPMENT STAGE COMPANY] REPORTS OF INDEPENDENT AUDITORS Table of Contents |
Report of Independent Auditors To the Board of Directors and Stockholders of Transax Limited We have audited the accompanying consolidated balance sheet of Transax Limited (a development stage company) and subsidiary (the "Company") as of December 31, 2002 and the related consolidated statements of operations, stockholders' deficit and cash flows for the year then ended and for the cumulative period from May 2, 1998 (date of inception) to December 31, 2002. These consolidated financial statements are the responsibility of the Company's management. Our responsibility is to express and opinion on these consolidated financial statements based on our audit. The financial statements of TDS Telecommunication Data Systems Ltda. (see Notes 2 and 4) to the consolidated financial statements) as of and for the year ended December 31, 2001, were audited by other auditors whose audit report thereon dated May 10, 2002 expressed an unqualified opinion on those statements and included an explanatory paragraph describing and uncertainty about that entity's ability to continue as going concern for a reasonable period of time. We conducted our audit in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion. In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Transax Limited and subsidiary (a development stage company) as of December 31, 2002 and the results of their operations and cash flows for the year ended December 31, 2002 and for the period from May 2, 1998 (inception) to December 31, 2002 in conformity with accounting principles generally accepted in the United States of America. The accompanying consolidated financial statements have been prepared assuming the Company will coninue as a going concern. As discussed in Note 3 to the consolidated financial statements, the Company has incurred recurring losses from operations and has a net capital deficiency of approximately $547,000 at December 31, 2002. These conditions raise substantial doubt about the Company's ability to continue as a going concern. Management's plans are also described in Note 3. The consolidated financial statements do not include any adjustments that might result from the outcome of this uncertainty. /s/ Moore Stephens, P.C. Moore Stephens, P.C. Certified Public Accountants New York, New York May 13, 2003 Report of Independent Auditors To the quotaholders of TDS Telecommunication Data Systems Ltda.
/s/ Grant Thornton Grant Thornton Auditores Independentes |
TRANSAX LIMITED and SUBSIDIARY
[A DEVELOPMENT STAGE COMPANY] CONSOLIDATED BALANCE SHEET December 31, 2002 Table of Contents |
ASSETS | |
Current | |
Cash | $31,107 |
Prepaid expenses and other current assets | 5,154 |
Total Current Assets | 36,261 |
Property and Equipment, net | 138,885 |
Total Assets | $175,146 |
LIABILITIES | |
Current | |
Accounts payable | $141,703 |
Accrued payroll and related expenses | 255,646 |
Current portion of capital lease obligation | 37,117 |
Convertible loans from related party | 66,195 |
Due to related party | 193,914 |
Total Current Liabilities | 694,575 |
Capital lease obligation, net of current portion | 27,082 |
Total Liabilities | 721,657 |
COMMITMENTS AND CONTINGENCIES (Notes 8 and 9) | |
STOCKHOLDERS' DEFICIT | |
Common stock no par value; | 3,539,859 |
100,000,000 shares authorized; 15,532,413 shares issued and outstanding | |
Share subscriptions [1,396,001 shares] | (39,398) |
Paid-in capital (deficit) | (723,036) |
Accumulated deficit during development stage | (3,457,405) |
Other comprehensive income : | |
Cumulative foreign currency translation adjustment | 133,469 |
Total Stockholders' Deficit | (546,511) |
Total Liabilities and Stockholders' Deficit | $175,146 |
TRANSAX LIMITED and SUBSIDIARY
[A DEVELOPMENT STAGE COMPANY] CONSOLIDATED STATEMENTS OF OPERATIONS Table of Contents |
For the year ended December 31, | For the period from May 2, 1998 [Inception] to December 31, 2002 | ||
2002 | 2001 | ||
Revenues | $51,604 | $16,480 | $68,084 |
Cost of product support services | 426,215 | 284,968 | 849,734 |
Payroll and related benefits | 344,889 | 114,420 | 572,863 |
Research and Development costs [Note 2] | 446,362 | - | 446,362 |
Professional fees | 167,185 | - | 167,185 |
Management and consulting fees - related party | 144,761 | - | 144,761 |
Consulting fees | 7,500 | - | 7,500 |
Depreciation and amortization | 26,944 | 23,562 | 72,971 |
General and administrative | 232,888 | 113,947 | 799,908 |
Total Operating Expenses | 1,796,744 | 536,897 | 3,061,284 |
Operating Loss | (1,745,140) | (520,417) | (2,993,200) |
Other Expenses | |||
Loss on disposal of fixed assets | - | (4,984) | (4,984) |
Foreign exchange losses | (210,132) | (26,603) | (236,735) |
Interest expense | (29,412) | (14,052) | (43,464) |
Interest expense - related party | (132,204) | (46,818) | (179,022) |
Total Other Expenses | (371,747) | (92,457) | (464,205) |
Net Loss | $(2,116,887) | $(612,874) | $(3,457,405) |
Net loss per share : Basic and diluted |
$(0.14) | $(0.04) | |
Weighted average shares outstanding | 15,532,413 | 15,532,413 |
TRANSAX LIMITED and SUBSIDIARY
[A DEVELOPMENT STAGE COMPANY] CONSOLIDATED STATEMENTS OF STOCKHOLDERS' DEFICIT For the period from May 2, 1998 [Date of inception] to December 31, 2002 Table of Contents |
Common Stock No Par-Value |
Share Subscriptions | Paid-in Capital (Deficit) | Accumulated Deficit | Accumulated Other Comprehensive Income (Loss) | Total Stockholders' [Deficit] | ||
Shares | Amount | ||||||
Balance, May 2, 1998 [Date of Inception] |
2,423,807 | $1,039,859> | $(563,219) | $ | $ | $ | $476,640 |
Recapital-ization as a result of merger of Telecommun-ication Data System LTDA. ("TDS"), a wholly-owned subsidiary of Cardlink Worldwide Inc. ("Cardlink"), under Plan of Reorganization (Note 2) | (2,423,807) | - | |||||
Accumulated deficit of acquiree in merger (Note 2) | (723,036) | (723,036) | |||||
Common stock issued to creditors of Cardlink under Plan of Reorganization | 3,048,673 | - | |||||
Common stock issued to stockholders of Cardlink under Plan of Reorganization | 2,383,730 | - | |||||
Conversion of Carlingford Investments Limited ("Carlingford") advances to common stock under Plan of Reorganization | 10,100,000 | 2,500,000 | 2,500,000 | ||||
Unissued shares (600,000) - stock based compensation in connection with Carlingford loan advances (Note 15) | (150,000) | (150,000) | |||||
Comprehensive Income (Loss) : | |||||||
Net loss for period May 2, 1998 to December 31, 1998 | (169,022) | ||||||
Foreign currency translation adjustments | (91,910) | ||||||
Total comprehensive income (loss) | (260,932) | ||||||
Balance, December 31, 1998 | 15,532,403 | $3,539,859 | $(713,219) | $(723,036) | $(169,022) | $(91,910) | $1,842,672 |
Comprehensive Income (Loss) : | |||||||
Net loss for year | (189,883) | ||||||
Foreign currency translation adjustments | (25,487) | ||||||
Total comprehensive income (loss) | (215,370) | ||||||
Balance, December 31, 1999 | 15,532,403 | $3,539,859 | $(713,219) | $(723,036) | $(358,905) | $(117,397) | $1,627,302 |
Proceeds received from prior period share subscriptions | 495,759 | 495,759 | |||||
Comprehensive Income (Loss) : | |||||||
Net loss for year | (368,739) | ||||||
Foreign currency translation adjustments | (26,007) | ||||||
Total comprehensive income (loss) | (394,746) | ||||||
Balance, December 31, 2000 | 15,532,403 | $3,539,859 | $(217,460) | $(723,036) | $(727,644) | $(143,404) | $1,728,315 |
Common stock issued to founders | 10 | - | |||||
Proceeds received from prior period share subscriptions | 67,460 | 67,460 | |||||
Comprehensive Income (Loss) : | |||||||
Net loss for year | (612,874) | ||||||
Foreign currency translation adjustments | 33,543 | ||||||
Total comprehensive income (loss) | (579,331) | ||||||
Balance, December 31, 2001 | 15,532,413 | $3,539,859 | $(150,000) | $(723,036) | $(1,340,518) | $(109,861) | $1,216,444 |
Proceeds received from share subscriptions for 619,204 of common shares (Note 15) | 154,801 | 154,801 | |||||
Unissued shares (176,797) - compensation in connection with issuance of shares | (44,199) | (44,199) | |||||
Comprehensive Income (Loss) : | |||||||
Net loss for year | (2,116,887) | ||||||
Foreign currency translation adjustments | 243,330 | ||||||
Total comprehensive income (loss) | (1,873,557) | ||||||
Balance, December 31, 2002 | 15,532,413 | $3,539,859 | $(39,398) | $(723,036) | $(3,457,405) | $(133,469) | $(546,511) |
TRANSAX LIMITED and SUBSIDIARY
[A DEVELOPMENT STAGE COMPANY] CONSOLIDATED STATEMENTS OF CASH FLOW Table of Contents |
For the year ended December 31, | For the period from May 2, 1998 [Inception] to December 31,2002 | ||
2002 | 2001 | ||
Cash flows from (used in) operating activities |
|||
Net (loss) for the period | $(2,116,887) | $(612,874) | $(3,457,405) |
Adjustments to reconcile net loss to net cash used in operating activities: |
|||
·depreciation and amortization | 26,944 | 23,562 | 72,971 |
·bad debt expense | 18,396 | - | 18,396 |
Changes in assets and liabilities: |
|||
·accounts receivable | 35,843 | (35,843) | - |
·taxes receivable | (2,242) | (1,115) | - |
·prepaid expenses and other current assets | (1,274) | 18,785 | (5,154) |
·accounts payable | 121,066 | 43,346 | 141,703 |
·accrued payroll and related expenses | 155,970 | 18,583 | 255,646 |
·other | (15,214) | 1,684 | (40,637) |
Cash Flows - Operating Activities | (1,777,398) | (543,872) | (3,014,480) |
Cash flows from (used in) investing activies |
|||
Acquisition of property and equipment | - | (22,844) | (96,194) |
Cash Flows - Investing Activities | - | (22,844) | (96,194) |
Cash flows from (used in) financing activities |
|||
Proceeds from issuance of common stock | - | - | 476,640 |
Proceeds from share subscriptions | 154,801 | 67,460 | 718,020 |
Advances from Carlingford Investments Limited | 1,370,146 | 406,818 | 1,776,964 |
Repayments under capital lease obligations | (26,207) | - | (29,507) |
Proceeds from convertible loans - CIL | 66,195 | - | 66,195 |
Cash Flows - Financing Activities | 1,564,935 | 474,278 | 3,008,312 |
Effect of exchange rate changes on cash | 243,330 | 33,543 | 133,469 |
Net increase (decrease) in cash | 30,867 | (58,895) | 31,107 |
Cash - beginning of period | 240 | 59,135 | - |
Cash - end of period | $31,107 | 240 | 31,107 |
Supplemental Cash Disclosures | |||
Cash paid for interest | $29,400 | $14,100 | |
Cash paid for income taxes | - | - | |
Supplemental disclosures of non cash investing and financing activities: | |||
Year ended December 31, 2002 The Company incurred capital raising fees of approximately $194,200 which was settled in year 2003 through the issuance of common shares to a related party. See Note 2 for information on merger. |
|||
Year ended December 31, 2001 The Company entered into certain capitalized lease transactions for property and equipment in the amount of approximately $93,300. |
TRANSAX LIMITED and SUBSIDIARY
[A DEVELOPMENT STAGE COMPANY] NOTES TO CONSOLIDATED FINANCIAL STATEMENTS Table of Contents |
1. The Company Transax Limited ("Transax" or the "Company") was incorporated in the State of Colorado on December 13, 2001. Effective upon the formation of the Company, 10 common shares were issued to the founders for nominal consideration by a Board of Directors resolution on January 18, 2002. On October 1, 2002, Transax completed the acquisition of TDS Telecommunication Data Systems LTDA ("TDS") (See Note 2). TDS is an international provider of information network solutions specifically designed for the healthcare providers and health insurance companies. The MedLink Solution™ enables the real time automation of routine patient eligibility, verification, authorizations, claims processing and payment functions. The Company is in the development stage as defined in Financial Accounting Standards Board Statement No. 7. "Accounting and Reporting for Development Stage Companies." To date, the Company has generated minimal sales and has devoted its efforts primarily to developing its products, implementing its business strategy and raising working capital through equity financing or short-term borrowings. 2. Reorganization TDS is a healthcare software development company with its principal office in Rio De Janeiro, Brazil. On October 1, 2002, Transax completed the acquisition of TDS approved under a Plan of Reorganization of TDS' former parent company, Cardlink Worldwide Inc. ("Cardlink"), dated August 14, 2001. Under this Plan of Reorganization, Cardlink's creditors received 3,048,673 common shares of the Company (at a ratio of one share for each $2 of debt) and the former shareholders received 2,383,730 common shares of the Company (at a ratio of one share for every five shares of Cardlink). On April 5, 2002, based on an agreement signed between TDS, Carlingford Investments Limited ("Carlingford") and Datatek Industrial e Comercio, LTDA ("Datatek"), TDS assumed the obligation of Datatek with Carlingford in the amount of approximately $428,000 in consideration for the legal and property rights to the computer program, MedLink Medical Application, among others. These assets were reviewed by TDS and determined to have limited technology feasibility and as such were appropriately expensed, in accordance with generally accepted accounting standards, as part of research and development costs in the statement of operations for the year ended December 31, 2002. As per the Plan of Reorganization, during the years 2002 and 2001, Carlingford advanced funds of approximately $1,800,000 to TDS and Datatek (collectively referred to as the Brazilian subsidiaries) for working capital needs. In addition, Carlingford advanced funds of approximately $700,000 to Transax to provide its initial funds to principally cover start-up costs of the new entity. The principal terms of the advances were 1% interest per month plus a 10% penalty on arrears. As part of the Plan of Reorganization, Carlingford assigned these advances to Transax as at October 1, 2002. These advances were then exchanged for 10.1 million common shares of Transax. For accounting purposes, the acquisition is being recorded as a recapitalization of Transax, with TDS as the acquiror. The common shares issued are treated as issued by TDS for cash, and they are being shown as outstanding for all periods presented in the same manner as a stock split. For the year ended December 31, 2002, the consolidated financial statements reflect the results of operations of the Company for the three months ended December 31, 2002 and of TDS for the full year. The financial statements of the comparative December 31, 2001 period and for the period of May 2, 1998 to December 31, 2002 primarily reflect the results of operations of TDS. 3. Going Concern Since inception, the Company has incurred cumulative operating losses of approximately $3,500,000 and has a stockholders' deficit of approximately $547,000 at December 31, 2002. The Company expects to continue to incur substantial losses to develop its products and distribution networks, and does not expect to attain profitability for at least another two years. Since its inception, the Company has funded operations through short-term borrowings and equity investments in order to meet its strategic objectives. The Company's future operations are dependent upon external funding and its ability to increase revenues and reduce expenses. Management believes that sufficient funding will be available from additional related party borrowings and a potential merger (see Note 15) to meet its business objectives including anticipated cash needs for working capital, for a reasonable period of time. However, there can be no assurance that the Company will be able to obtain sufficient funds to continue the development of its software products and distribution networks. Further, since fiscal 2000, the Company has been deficient in the payment of Brazilian payroll taxes and Social Security taxes. At December 31, 2002, these deficiencies amounted to approximately $182,500, including a provision of interest and fines of approximately $34,600. As a result of the foregoing, there exists substantial doubt about the Company's ability to continue as a going concern. These financial statements do not include any adjustments that might result from the outcome of this uncertainty. 4. Summary of Significant Accounting Policies
5. Property and Equipment Property and equipment are comprised of the following: |
December 31, 2002 | |
Computer equipment | $144,156 |
Furniture and fixtures | 11,514 |
Other | 33,851 |
Total at cost | 189,521 |
Less : accumulated depreciation and amortization | 49,636 |
Net property and equipment | $138,885 |
Depreciation and amortization charged to operations is approximately $27,000 and $24,000 for each of the years ended December 31, 2002 and 2001, respectively. 6. Financial Instruments / Credit risk The Company performs certain credit evaluation procedures and does not require collateral for financial instruments subject to credit risk. The Company believes that credit risk is limited because the Company routinely assesses the financial strength of its customers, and based upon factors surrounding the credit risk of its customers, establishes an allowance for uncollectible accounts and, as a consequence, believes that its accounts receivable credit risk exposure beyond such allowances is limited. The Company's principal business activities are located in Brazil. Although Brazil is considered to be economically stable, it is always possible that unanticipated events in foreign countries could disrupt the Company's operations. 7. Income Taxes Transax files its income tax return on a single company basis as U.S. tax rules prohibit the consolidation of foreign subsidiaries. For the three months from October 1, 2002 to December 31, 2002, the period for which its operations are included in the consolidated financial statements (see Note 2), Transax incurred a net operating loss of approximately $18,300. The loss can be offset against future federal taxable income through 2022. TDS has accumulated tax loss carryforwards of approximately $1,327,200 at December 31, 2002 (2001 - $322,400). Current Brazilian tax legislation imposes no time period for the utilization of the losses, although it does limit the annual usage of the losses to 30% of taxable profits. These losses gives rise to a deferred tax asset of approximately $454,000 (2001 - $322,400), which has been offset by a valuation allowance of the same amount as the Company believes it is more likely than not that the losses will not be utilized. 8. Commitments and Contingencies Rent The Company has an operating lease for rental of office space in Brazil, renewable on an annual basis. The Company also leases Point-of-Sale terminals under an operating lease expiring in November 2004. Rent expense amounted to approximately $64,200 and $36,700 and is classified as part of general and administrative expenses in the statement of operations for each of the years ended December 31 2002 and 2001, respectively. 9. Litigation In the normal course of its operations, the Company may be named in legal actions seeking monetary damages. While the outcome of these matters cannot be estimated with certainty, management does not expect, based upon consultation with legal counsel, that they would have a material adverse effect on the Company's business or financial condition or results of operations. 10. Segmented information The Company identifies its operating segments based on its business activities and geographical locations. The Company operates within a single operating segment, being a provider of information network solutions specifically designed for healthcare providers and health insurance companies. The Company operates in Brazil, and has a registered mailing address in Singapore and in the USA. All of the Company's assets are located in Brazil. |
Year Ended December 31, | ||
2002 | 2001 | |
Net sales to Unaffiliated Customers | ||
Brazil | $51,604 | $16,480 |
USA | - | - |
Singapore | - | - |
Income (loss) from operations | ||
Brazil | (1,460,194) | (520,417) |
USA | (277,647) | - |
Singapore | (7,299) | - |
Other expenses | ||
Brazil | (371,747) | (92,457) |
USA | - | - |
Singapore | - | - |
Net loss as reported in the accompanying statement | ($2,116,887) | ($612,874) |
11. New Authoritative Pronouncements
On December 31, 2002 the Board of Directors approved the adoption of the Company's 2003 incentive stock option plan. The plan is effective as of January 1, 2003 and provides for the issuance of stock options to employees, consultants and directors. On December 31, 2002, the Company's Board of Directors approved the issuance of 925,000 options under the Stock Option Plan. As of the date of this report, the Company had not yet issued these options (see Note 15). 13. Related Parties On December 31, 2002 the Company borrowed approximately $66,000 from Carlingford, a principal shareholder. The loan is repayable on or before June 30, 2003. The interest rate is 12% per annum compounded monthly and the loan carries a common stock conversion feature. The lender shall have the option during the term of the loan, and any extension thereto, to convert the principal and interest into common stock of Transax Limited, at a conversion price of $0.25 per unit. Each unit is comprised of 1 common share and one warrant. Each warrant entitles the holder to purchase an additional share of Transax common stock at $0.50 per share until December 31, 2003. The Company incurred the following costs that were provided by companies with common directors and officers of the Company or by the directors and officers themselves:
Within the statement of operations, the following related party costs were expensed :
14. Presentation Certain amounts in the December 31, 2001 financial statements have been reclassified to conform to the December 31, 2002 presentation. 15. Subsequent Events
|
TRANSAX LIMITED and SUBSIDIARIES
[A DEVELOPMENT STAGE COMPANY] CONSOLIDATED BALANCE SHEET [UNAUDITED] June 30, 2003 Table of Contents |
ASSETS | |
Current | |
Cash | $14,890 |
Due from related party | 692 |
Prepaid expenses and other current assets | 3,194 |
Total Current Assets | 18,776 |
Software Development Costs | 63,065 |
Property and Equipment, net | 100,564 |
Total Assets | $182,405 |
LIABILITIES | |
Current | |
Accounts payable | $253,803 |
Accrued payroll and related expenses | 426,785 |
Current portion of capital lease obligation | 36,347 |
Convertible loans from related party | 435,148 |
Total Current Liabilities | 1,152,083 |
Capital lease obligation, net of current portion | 12,116 |
Total Liabilities | 1,164,199 |
STOCKHOLDERS' DEFICIT | |
Common stock no par value; | 3,995,660 |
100,000,000 shares authorized; 22,132,414 shares issued and outstanding | |
Paid-in capital (deficit) | (551,646) |
Accumulated deficit during development stage | (4,495,831) |
Other comprehensive income : | |
Cumulative foreign currency translation adjustment | 70,023 |
Total Stockholders' Deficit | (981,794) |
Total Liabilities and Stockholders' Deficit | $182,405 |
TRANSAX LIMITED and SUBSIDIARIES
[A DEVELOPMENT STAGE COMPANY] CONSOLIDATED STATEMENTS OF OPERATIONS [UNAUDITED] Table of Contents |
For the Six Months ended June 30, | For the period from May 2, 1998 [Inception] to June 30, 2003 | ||
2003 | 2002 | ||
Revenues | $112,201 | $25,641 | $180,285 |
Cost of product support services | 214,357 | 244,998 | 1,064,091 |
Payroll and related benefits | 186,641 | 124,770 | 759,504 |
Research and development costs | 1,838 | - | 448,200 |
Professional fees | 95,418 | 5,000 | 270,103 |
Management and consulting fees - related party | 181,895 | 84,800 | 326,656 |
Stock based compensation | 222,390 | - | 222,390 |
Depreciation and amortization | 74,752 | 8,774 | 147,723 |
General and administrative | 147,371 | 64,555 | 947,279 |
Total Operating Expenses | 1,124,662 | 532,897 | 4,185,946 |
Operating Loss | (1,012,461) | (507,256) | (4,005,661) |
Other Expenses | |||
Loss on disposal of fixed assets | - | - | (4,984) |
Other income (expense) | (1,550) | - | (1,550) |
Foreign exchange gain (losses) | 8,696 | - | (228,039) |
Interest expense | (14,100) | - | (57,564) |
Interest expense - related party | (19,011) | - | (198,033) |
Total Other Expenses | (25,965) | - | (490,170) |
Net Loss | $(1,038,426) | $(507,256) | $(4,495,831) |
Net loss per share : Basic and diluted |
$(0.06) | $(0.03) | |
Weighted average shares outstanding | 16,326,888 | 15,532,413 |
TRANSAX LIMITED and SUBSIDIARIES
[A DEVELOPMENT STAGE COMPANY] CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY [DEFICIT] [UNAUDITED] For the period from May 2, 1998 [Date of inception] to June 30, 2003 Table of Contents |
Common Stock - No Par Value |
Share Subscriptions | Paid-in Capital (Deficit) | Accumulated Deficit | Accumulated Other Comprehensive Income (Loss) | Total Stockholders' Equity [Deficit] | ||
Shares | Amount | ||||||
Balance, May 2, 1998 [Date of Inception] |
2,423,807 | $1,039,859 | $(563,219) | $ | $ | $ | $476,640 |
Recapital-ization as a result of merger of Telecommun-ication Data System LTDA. ("TDS"), a wholly-owned subsidiary of Cardlink Worldwide Inc. ("Cardlink"), under Plan of Reorganization (Note 2) | (2,423,807) | - | |||||
Accumulated deficit of acquiree in merger (Note 2) | (723,036) | (723,036) | |||||
Common stock issued to creditors of Cardlink under Plan of Reorganization | 3,048,673 | - | |||||
Common stock issued to stockholders of Cardlink under Plan of Reorganization | 2,383,730 | - | |||||
Conversion of Carlingford Investments Limited ("Carlingford") advances to common stock under Plan of Reorganization | 10,100,000 | 2,500,000 | 2,500,000 | ||||
Unissued shares (600,000) - stock based compensation in connection with Carlingford loan advances (Note 15) | (150,000) | (150,000) | |||||
Comprehensive Income (Loss) : | |||||||
Net loss for period May 2, 1998 to December 31, 1998 | (169,022) | ||||||
Foreign currency translation adjustments | (91,910) | ||||||
Total comprehensive income (loss) | (260,932) | ||||||
Balance, December 31, 1998 | 15,532,403 | $3,539,859 | $(713,219) | $(723,036) | $(169,022) | $(91,910) | $1,842,672 |
Comprehensive Income (Loss) : | |||||||
Net loss for year | (189,883) | ||||||
Foreign currency translation adjustments | (25,487) | ||||||
Total comprehensive income (loss) | (215,370) | ||||||
Balance, December 31, 1999 | 15,532,403 | $3,539,859 | $(713,219) | $(723,036) | $(358,905) | $(117,397) | $1,627,302 |
Proceeds received from prior period share subscriptions | 495,759 | 495,759 | |||||
Comprehensive Income (Loss) : | |||||||
Net loss for year | (368,739) | ||||||
Foreign currency translation adjustments | (26,007) | ||||||
Total comprehensive income (loss) | (394,746) | ||||||
Balance, December 31, 2000 | 15,532,403 | $3,539,859 | $(217,460) | $(723,036) | $(727,644) | $(143,404) | $1,728,315 |
Common stock issued to founders | 10 | - | |||||
Proceeds received from prior period share subscriptions | 67,460 | 67,460 | |||||
Comprehensive Income (Loss) : | |||||||
Net loss for year | (612,874) | ||||||
Foreign currency translation adjustments | 33,543 | ||||||
Total comprehensive income (loss) | (579,331) | ||||||
Balance, December 31, 2001 | 15,532,413 | $3,539,859 | $(150,000) | $(723,036) | $(1,340,518) | $(109,861) | $1,216,444 |
Proceeds received from share subscriptions for 619,204 of common shares (Note 15) | 154,801 | 154,801 | |||||
Unissued shares (176,797) - compensation in connection with issuance of share | (44,199) | (44,199) | |||||
Comprehensive Income (Loss) : | |||||||
Net loss for year | (2,116,887) | ||||||
Foreign currency translation adjustments | 243,330 | ||||||
Total comprehensive income (loss) | (1,873,557) | ||||||
Balance, December 31, 2002 | 15,532,413 | $3,539,859 | $(39,398) | $(723,036) | $(3,457,405) | $133,469 | $(546,511) |
Common stock issued (619,204 shares) for subscription proceeds previously received | 619,204 | 154,801 | (154,801) | - | |||
Common stock issued (776,797 shares) in connection with outstanding share subscriptions | 776,797 | 194,199 | 194,199 | ||||
Stock based compensation for commission fees incurred due to CIL cash advances | 204,000 | 51,000 | 51,000 | ||||
Common stock issued to CIL for settlement of outstanding debt | 5,000,000 | 250,000 | 250,000 | ||||
Stock based compensation related to the issuance of stock options | 171,390 | 171,390 | |||||
Comprehensive Income (Loss) : | |||||||
Net loss for year | (1,038,426) | ||||||
Foreign currency translation adjustments | (63,446) | ||||||
Total comprehensive income (loss) | (1,101,872) | ||||||
Balance, June 30, 2003 | 22,132,414 | $3,995,660 | $ | $(551,646) | $(4,495,831) | $70,023 | $(981,794) |
TRANSAX LIMITED and SUBSIDIARIES
[A DEVELOPMENT STAGE COMPANY] CONSOLIDATED STATEMENTS OF CASH FLOWS [UNAUDITED] Table of Contents |
For the Six Months ended June 30, | For the period from May 2, 1998 [Inception] to June 30, 2003 | ||
2003 | 2002 | ||
Cash flows from (used in) operating activities |
|||
Net (loss) for the period | $(1,038,426) | $(507,256) | $(4,495,831) |
Adjustments to reconcile net loss to net cash used in operating activities: |
|||
·depreciation and amortization | 74,752 | 8,774 | 147,723 |
·bad debt expense | - | - | 18,396 |
·stock based compensation | 222,390 | - | 222,390 |
Changes in assets and liabilities: |
|||
·prepaid expenses and other current assets | 1,960 | (8,650) | (3,194) |
·accounts payable | 112,100 | 164,366 | 253,803 |
·accrued interest payable | 13,953 | - | 13,953 |
·accrued payroll and related expenses | 171,139 | 27,723 | 426,785 |
·other | (4,708) | (4,635) | (45,345) |
Cash Flows - Operating Activities | (446,840) | (319,678) | (3,461,320) |
Cash flows from (used in) investing activies |
|||
Capitalized software expenditures | (63,065) | - | (63,065) |
Acquisition of property and equipment | (32,130) | 38,185 | (128,324) |
Cash Flows - Investing Activities | (95,195) | 38,185 | (191,389) |
Cash flows from (used in) financing activities |
|||
Proceeds from issuance of common stock | - | - | 1,194,660 |
Advances from Carlingford | 250,000 | 139,234 | 2,026,964 |
Repayments under capital lease obligations | (15,736) | (20,674) | (45,243) |
Proceeds from convertible loans - Carlingford | 355,000 | - | 421,195 |
Cash Flows - Financing Activities | 589,264 | 118,560 | 3,597,576 |
Effect of exchange rate changes on cash | (63,446) | 165,713 | 70,023 |
Net increase (decrease) in cash | (16,217) | 2,780 | 14,890 |
Cash - beginning of period | 31,107 | 240 | - |
Cash - end of period | $14,890 | 3,020 | 14,890 |
Supplemental Cash Disclosures | |||
Cash paid for interest | $19,000 | - | |
Cash paid for income taxes | - | - | |
Supplemental non-cash disclosures: | |||
Six Months ended June 30, 2003 On April 24, 2003, the Company settled a related party debt incurred in year 2002 of approximately $194,200 in exchange for the issuance of 204,000 common shares. During the six months ended June 30, 2003 the Company borrowed $250,000 for working capital purposes from a related party. On June 24, 2003 the Company issued 5,000,000 common shares and warrants in settlement of the debt. The Company incurred capital raising fees of approximately $51,000 which was settled on April 24, 2003 through the issuance of 204,000 common shares to a related party. |
TRANSAX LIMITED and SUBSIDIARIES
[A DEVELOPMENT STAGE COMPANY] NOTES TO CONSOLIDATED FINANCIAL STATEMENTS [UNAUDITED] Table of Contents |
1. The Company Transax Limited and Subsidiaries ("Transax" or the "Company") was incorporated in the State of Colorado on December 13, 2001. Effective upon the formation of the Company, 10 common shares were issued to the founders for nominal consideration by a Board of Directors' resolution on January 18, 2002. On October 1, 2002, Transax completed the acquisition of TDS Telecommunication Data Systems LTDA ("TDS") (See Note 2). TDS is an international provider of information network solutions specifically designed for the healthcare providers and health insurance companies. The MedLink Solution™ enables the real time automation of routine patient eligibility, verification, authorizations, claims processing and payment functions. The Company is in the development stage as defined in Financial Accounting Standards Board Statement No. 7. "Accounting and Reporting for Development Stage Companies." To date, the Company has generated minimal sales and has devoted its efforts primarily to developing its products, implementing its business strategy and raising working capital through equity financing or short-term borrowings. The accompanying consolidated financial statements of the Company present the accounts of Transax for the six months ended June 30, 2003 and the results of operations of TDS for the comparative six months ended June 30 2002. The accompanying unaudited consolidated financial statements of the Company have been prepared in accordance with Regulation S-B promulgated by the Securities and Exchange Commission and does not include all the information and footnotes required by generally accepted accounting principals in the United States of America for complete financial statements. In the opinion of management, these interim consolidated financial statements include all adjustments necessary in order to make the financial statements not misleading. The results of operations for such interim periods are not necessarily indicative of results for a full year. The unaudited consolidated interim financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto of the Company and results of its operations included in the audited financial statements for the year ended December 31, 2002. All material intercompany accounts and transactions between the Company and its subsidiaries have been eliminated. 2. Reorganization TDS is a healthcare software development company with its principal office in Rio De Janeiro, Brazil. On October 1, 2002, Transax completed the acquisition of TDS, which was approved under a Plan of Reorganization of TDS' former parent company, Cardlink Worldwide Inc. ("Cardlink"), dated August 14, 2001. Under this Plan of Reorganization, Cardlink's creditors received 3,048,673 common shares of the Company (at a ratio of one share for each $2 of debt) and the former shareholders received 2,383,730 common shares of the Company (at a ratio of one share for every five shares of Cardlink). On April 5, 2002, based on an agreement signed between TDS, Carlingford Investments Limited ("Carlingford" or "CIL") and Datatek Industrial e Comercio, LTDA ("Datatek"), TDS assumed the obligation of Datatek with Carlingford in the amount of approximately $428,000 in consideration for the legal and property rights to the computer program, MedLink Medical Application, among others. These assets were reviewed by TDS and determined to have limited technology feasibility and as such were appropriately expensed, in accordance with generally accepted accounting standards, as part of research and development costs in the statement of operations for the year ended December 31, 2002. As per the Plan of Reorganization, during the years 2002 and 2001, Carlingford advanced funds of approximately $1,800,000 to TDS and Datatek (collectively referred to as the Brazilian subsidiaries) for working capital needs. In addition, Carlingford advanced funds of approximately $700,000 to Transax to provide its initial funds to principally cover start-up costs of the new entity. The principal terms of the advances were 1% interest per month plus a 10% penalty on arrears. As part of the Plan of Reorganization, Carlingford assigned these advances to Transax as as October 1, 2002. These advances were then exchanged for 10.1 million common shares of Transax. 3. Merger On June 19, 2003 the Company entered into an Agreement in Principle to, by way of merger, exchange all of its outstanding shares for an aggregate of 11,066,207 restricted common shares of Vega-Atlantic Corporation ("Vega"), at a deemed issuance price of $0.50 per share. Vega-Atlantic Corporation is a publicly listed entity, with limited business activity, trading on the NASD OTC-BB. As of the contemplated merger date, the Company had outstanding 22,132,414 common shares, 8,200,000 warrants and 9,000,000 stock options. These securities are subject to a reverse two-to-one split under the Agreement. The Agreement was finalized on July 22, 2003. Pursuant to the terms of the Merger Agreement (collectively with the Agreement in Principle, referred to as the "Agreement", or the "Merger") and a corresponding contribution agreement, Transax will contribute to Vega-Atlantic 11,066,207 shares of its restricted common stock, 4,500,000 stock options and 4,100,000 share purchase warrants. Pursuant to further terms of the Agreement, Vega-Atlantic will: (i) exchange with the Transax shareholders an aggregate of 11,066,207 shares of the Vega's restricted common stock (on the basis of each two Transax shares of common stock exchanged into the right to receive one share of common stock of Vega); (ii) exchange with the Transax option holders an aggregate of 4,500,000 stock options to acquire up to 4,500,000 shares of Vega's common stock to replace all stock options presently outstanding in Transax (on the basis of each two Transax stock options exchanged into the right to receive one stock option of Vega); and (iii) exchange with the Transax warrant holders an aggregate of 4,100,000 share purchase warrants to acquire up to a further 4,100,000 shares of Vega's common stock to replace all share purchase warrants presently outstanding in Transax (on the basis of each two Transax share purchase warrants exchanged into the right to receive one share purchase warrant of Vega). 4. Going Concern Since inception, the Company has incurred cumulative net losses of approximately $4,495,000 and has a stockholders' deficit of approximately $982,000 at June 30, 2003. The Company expects to continue to incur substantial losses to develop its products and distribution networks, and does not expect to attain profitability in the near future. Since its inception, the Company has funded operations through short-term borrowings and equity investments in order to meet its strategic objectives. The Company's future operations are dependent upon external funding and its ability to increase revenues and reduce expenses. Management believes that sufficient funding will be available from additional related party borrowings and private placements following its merger to meet its business objectives including anticipated cash needs for working capital, for a reasonable period of time. However, there can be no assurance that the Company will be able to obtain sufficient funds to continue the development of its software products and distribution networks. Further, since fiscal 2000, the Company has been deficient in the payment of Brazilian payroll taxes and Social Security taxes. At June 30, 2003, these deficiencies amounted to approximately $331,000, including a provision of interest and fines of approximately $59,800. This payroll liability is included as part of the accrued payroll and related expenses within the consolidated balance sheet. As a result of the foregoing, there exists substantial doubt about the Company's ability to continue as a going concern. These consolidated financial statements do not include any adjustments that might result from the outcome of this uncertainty. 5. Litigation In the normal course of its operations, the Company may be named in legal actions seeking monetary damages. While the outcome of these matters cannot be estimated with certainty, management does not expect, based upon consultation with legal counsel, that they would have a material adverse effect on the Company's business or financial condition or results of operations. 6. Software Development Costs The Company established the technological feasibility of its MedLink Solutions in the year ended December 31, 2002. Therefore, from Inception to December 31, 2002, all costs incurred in establishing the technological feasibility of the MedLink Solutions were charged to expense when incurred, as required by FASB Statement No. 2, Accounting for Research and Development Costs. In accordance with FAS Statement No 86, the Company has capitalized certain of its software development costs incurred during the six months period ended June 30, 2003. The capitalized costs will be amortized starting the third quarter of the fiscal year ended December 31, 2003, based on the current and future revenue for each product. 7. Segmented information The Company identifies its operating segments based on its business activities and geographical locations. The Company operates within a single operating segment, being a provider of information network solutions specifically designed for healthcare providers and health insurance companies. The Company operates in Brazil, Australia and Mauritius, and has a registered mailing address in Singapore and in the USA. All of the Company's assets are located in Brazil. |
For the Six Months ended June 30, | ||
2003 | 2002 | |
Net sales to Unaffiliated Customers | ||
Brazil | 112,201 | 25,641 |
USA | - | - |
Singapore | - | - |
Australia | - | - |
Mauritius | - | - |
112,201 | 25,641 | |
Loss from operations | ||
Brazil | (708,958) | (532,897) |
USA | (371,450) | - |
Singapore | (12,586) | - |
Australia | (31,669) | - |
Mauritius | - | - |
(1,012,461) | (507,256) | |
Other expenses (income) | ||
Brazil | 6,956 | - |
USA | 20,508 | - |
Singapore | - | - |
Australia | (1,499) | - |
Mauritius | - | - |
25,965 | - | |
Net loss as reported in the accompanying statements | (1,038,426) | (507,256) |
8. Stock Option Plan On December 31, 2002 the Board of Directors approved the adoption of the Company's 2003 incentive stock option plan. The plan is effective as of January 1, 2003 and provides for the issuance of stock options to employees, consultants and directors. On December 31, 2002, the Company's Board of Directors approved the issuance of 925,000 options under the Stock Option Plan. On June 24, 2003, the Company's Board of Directors approved the issuance of an additional 8,075,000 options [Note 11]. As per the terms of the Merger Agreement and Agreement in Principle dated June 19, 2003, these options were subject to a 2:1 split. [Note 3] These securities may dilute the earnings per share calculation in the future. The Company accounts for stock-based employee compensation arrangements in accordance with the provisions of Accounting Principles Board Opinion No. 25, "Accounting for Stock Issued to Employees", ("APB No. 25") and complies with the Financial Accounting and Reporting Standards Statement of Financial Accounting Standards No. 123, "Accounting for Stock-Based Compensation" ("SFAS No. 123"). The Company incurred a stock based compensation cost of approximately $222,400 for the six-month period ended June 30, 2003. 9. Warrants On June 24, 2003, the Company issued 5,000,000 units of common stock to a related party, in settlement of $ 250,000 in cash advances. Each unit is comprised of one common share and one warrant. Each warrant entitles the holder to purchase an additional share of Transax common stock at $1.00, for a period of 60 months. These securities may dilute the earnings per share calculation in the future. 10. Related Parties On December 31, 2002, the Company borrowed $66,195 from Carlingford, a principal shareholder. On March 31, 2003, the Company borrowed $255,000 from Carlingford, and another $100,000 on April 30, 2003. Each loan is repayable on or before a six-month term. The interest rate is 12% per annum compounded monthly. The lender shall have the option during the term of the loan, and any extension thereto, to convert the principal and interest into common stock of Transax Limited, at a conversion price of $0.25 per unit. Each unit is comprised of 1 common share and one warrant. Each warrant entitles the holder to purchase an additional share of Transax common stock at $0.50, for a period of twelve months. At June 30, 2003, the loan for $66,195 was in default. Within the statement of operations, the following related party costs were expensed:
11. Subsequent events
|