UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549


FORM 10-Q


(Mark One)

☒ Quarterly report under Section 13 or 15(d) of the Securities Exchange Act of 1934
For the Quarter Ended September 30 2017.

, 2018.

☐ Transition report under Section 13 or 15(d) of the Securities Exchange Act of 1934 (No fee required)
For the transition period from _______ to _______.

Commission file number: 000-27407

SPINE INJURY SOLUTIONS, INC.

(Name of Registrant in Its Charter)

Delaware

98-0187705

(State or Other Jurisdiction of Incorporation or

(I.R.S. Employer Identification No.)

Organization)


5225 Katy Freeway
Suite 600

Houston, Texas   77007
(Address of Principal Executive Offices)


(713) 521-4220
(Issuer’sIssuer's Telephone Number, Including Area Code)



Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes      No  


Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).  Yes      No  

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. Large accelerated filer Accelerated filer Non-accelerated filer Smaller reporting company Emerging growth company


If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.


Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes      No  


As of November 13, 2017,2018, there were 20,175,88220,240,882 shares of the registrant’s common stock outstanding (the only class of voting common stock).


FORM 10-Q


TABLE OF CONTENTS


  
    

PART I

FINANCIAL INFORMATION

  
    

Item 1.

Condensed Consolidated Financial Statements

  
    
 

 5

4

    
 

 6

5

    
 

 7

6

    
 

 8

7

    

Item 2.

 16

15

    

Item 3.

 18

17

    

Item 4.

 18

17

    

PART II

OTHER INFORMATION

  
    

Item 1A.

 19

18

    

Item 2.

 19

18

    

Item 6.

 19

18

    
 

 21

20


NOTE ABOUT FORWARD-LOOKING STATEMENTS

This Quarterly Report on Form 10-Q contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements include, among other things, statements regarding plans, objectives, goals, strategies, future events or performance and underlying assumptions and other statements, which are other than statements of historical facts. Forward-looking statements may appear throughout this report, including without limitation, Item 2 “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” Forward-looking statements generally can be identified by words such as “anticipates,” “believes,” “estimates,” “expects,” “intends,” “plans,” “predicts,” “projects,” “will be,” “will continue,” “will likely result,” and similar expressions. These forward-looking statements are based on current expectations and assumptions that are subject to risks and uncertainties, which could cause our actual results to differ materially from those reflected in the forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, those discussed in this report and in our Annual Report on Form 10-K for the year ended December 31, 2016,2017, and in particular, the risks discussed in our Form 10-K under the caption “Risk Factors” in Item 1A therein, and those discussed in other documents we file with the Securities and Exchange Commission (“SEC”). Important factors that in our view could cause material adverse effects on our financial condition and results of operations include, but are not limited to, risks associated with service demands and acceptance, our ability to expand, changes in healthcare practices, changes in technology, economic conditions, the impact of competition and pricing, government regulation and approvals and other factors that may cause actual results to be materially different from those described herein as anticipated, believed, estimated or expected. We undertake no obligation to revise or publicly release the results of any revision to any forward-looking statements, except as required by law. Given these risks and uncertainties, readers are cautioned not to place undue reliance on such forward-looking statements.

As used herein, the “Company,” “we,” “our,” and similar terms include Spine Injury Solutions, Inc. and its subsidiaries and predecessors, unless the context indicates otherwise.



PART I  FINANCIAL INFORMATION

ITEM 1.   FINANCIAL STATEMENTS

SPINE INJURY SOLUTIONS, INC.

UNAUDITED CONDENSED CONSOLIDATED CONSOLIDATED BALANCE SHEETS


  SEPTEMBER 30,  DECEMBER 31, 
  2017  2016 
ASSETS (Unaudited)    
       
Current assets:      
    Cash $140,658  $256,263 
Accounts receivable, net  1,269,780   1,395,200 
Prepaid expenses  18,500   9,250 
Inventories  176,911   183,898 
         
Total current assets  1,605,849   1,844,611 
        
        
Accounts receivable, net of allowance for doubtful accounts
    of $551,359 and $958,185 at September 30, 2017 and
    December 31, 2016, respectively
  2,329,124   2,297,283 
Property and equipment, net  48,072   58,641 
Intangible assets and goodwill  170,200   170,200 
         
Total assets $4,153,245  $4,370,735 
         
LIABILITIES AND STOCKHOLDERS’ EQUITY        
         
Current liabilities:        
Line of Credit $1,300,000  $1,275,000 
Notes Payable  250,000   300,000 
Accounts payable and accrued liabilities  66,066   82,523 
Due to related parties  10,396   - 
         
Total current liabilities  1,626,462   1,657,523 
         
         
Commitments and contingencies        
         
Stockholders’ equity:        
Common stock: $0.001 par value, 50,000,000 shares authorized, 
20,175,882 and 20,135,882 shares issued and outstanding at
September 30, 2017 and December 31, 2016, respectively
  20,176   20,136 
Additional paid-in capital  19,854,576   19,843,716 
Accumulated deficit  (17,347,969)  (17,150,640)
         
         Total  stockholders’ equity  2,526,783   2,713,212 
         
       Total liabilities and stockholders’ equity $4,153,245  $4,370,735 

  

SEPTEMBER 30,

  

DECEMBER 31,

 
  

2018 

  

2017

 

ASSETS

 

(Unaudited)

     
         

Current assets:

        

 Cash

 $47,588  $77,843 

Accounts receivable, net

  1,103,984   1,078,184 

Prepaid expenses

  20,546   9,250 

Inventories

  221,915   200,825 
         

Total current assets

  1,394,033   1,366,102 
         

Accounts receivable, net of allowance for doubtful accounts

of $51,209 and $106,443 at September 30, 2018 and

December 31, 2017, respectively

  2,524,753   2,405,837 

Property and equipment, net

  28,439   43,164 

Intangible assets and goodwill

  170,200   170,200 
         

Total assets

 $4,117,425  $3,985,303 
         

LIABILITIES AND STOCKHOLDERS' EQUITY

        
         

Current liabilities:

        

Line of credit

 $1,490,000  $1,325,000 

Notes payable

  90,000   225,000 

Accounts payable and accrued liabilities

  101,186   79,205 

Deferred Revenue

  22,935   - 

Due to related parties

  21,307   27,910 
         

Total current liabilities

  1,725,428   1,657,115 
         

Commitments and contingencies

        
         

Stockholders' equity:

        

Common stock: $0.001 par value, 50,000,000 shares authorized,  20,240,882 shares issued and outstanding at September 30, 2018 and 20,215,882 at December 31, 2017

  20,241   20,216 

Additional paid-in capital

  19,869,511   19,864,536 

Accumulated deficit

  (17,497,755)  (17,556,564)
         

         Total stockholders' equity

  2,391,997   2,328,188 
         

       Total liabilities and stockholders’ equity

 $4,117,425  $3,985,303 

The accompanying notes are an integral part of the unaudited condensed consolidated financial statements.

4
4

SPINE INJURY SOLUTIONS, INC.

UNAUDITED CONDENSED CONSOLIDATED CONSOLIDATED STATEMENTS OF OPERATIONS

UNAUDITED

  
FOR THE THREE MONTHS ENDED
SEPTEMBER 30,
  
FOR THE NINE MONTHS ENDED
SEPTEMBER 30,
 
  2017  2016  2017  2016 
Net revenue $565,202  $458,958  $1,492,429  $1,661,006 
                 
Cost of providing services                
Third party providers  22,605   15,556   41,477   129,793 
Related party providers  142,745   130,758   421,260   429,620 
                 
Total cost of providing services  165,350   146,314   462,737   559,413 
                 
Gross profit  399,852   312,644   1,029,692   1,101,593 
                 
Research and development expenses  -   18,862   12,203   38,709 
Operating, general and administrative expenses  378,063   459,126   1,177,558   1,240,058 
                 
Income (loss) from operations  21,789   (165,344)  (160,069)  (177,174)
                 
Other income and (expense):                
Other income  666   1,484   4,237   5,113 
Interest expense  (14,866)  (14,541)  (41,497)  (45,168)
                 
Total other income and (expense)  (14,200)  (13,057)  (37,260)  (40,055)
                 
Net income (loss) $7,589  $(178,401) $(197,329) $(217,229)
                 
Net loss per common share:                
Basic and diluted $0.00  $(0.01) $(0.01) $(0.01)
                 
Weighted average number of common shares outstanding:                
Basic and diluted  20,161,317   20,120,882   20,151,230   19,900,048 

The accompanying notes are an integral part of the unaudited condensed consolidated financial statements.
5

SPINE INJURY SOLUTIONS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
UNAUDITED

  
FOR THE NINE MONTHS ENDED
SEPTEMBER 30,
 
  2017  2016 
Cash flows from operating activities:      
Net loss $(197,329) $(217,229)
Adjustments to reconcile net loss to net cash
 (used) provided in operating activities:
        
Provision for bad debt  170,000   183,338 
Stock based compensation  10,900   85,500 
Depreciation and amortization expense  14,183   15,969 
Changes in operating assets and liabilities:        
Accounts receivable, net  (76,421)  61,093 
Inventories  6,987   (88,053)
Prepaid expenses and other assets  (9,250)  (9,250)
Due to related party  10,396   13,427 
Accounts payable and accrued liabilities  (16,457)  (18,303)
         
Net cash (used) provided in operating activities  (86,991)  26,492 
         
Cash flows from investing activities:        
Purchase of equipment  (3,614)  - 
         
Net cash used in investing activities  (3,614)  - 
         
Cash flows from financing activities:        
Payment of notes payable and long-term debt  (50,000)  (250,000)
Proceeds from line of credit, net  25,000   180,000 
         
Net cash used in financing activities  (25,000)  (70,000)
         
Net decrease in cash and cash equivalents  (115,605)  (43,508)
         
Cash and cash equivalents at beginning of period  256,263   173,647 
Cash and cash equivalents at end of period $140,658  $130,139 
         
Non-Cash financing activities:        
Transfer of inventory to property and equipment $-  $15,093 
         
Supplementary cash flow information:        
Interest paid $41,497  $44,499 
Taxes paid $-  $- 

  

FOR THE THREE MONTHS ENDED

SEPTEMBER 30,

  

FOR THE NINE MONTHS ENDED

SEPTEMBER 30,

 
  

2018

  

2017

  

2018

  

2017

 

Net revenue

 $561,706  $565,202  $1,800,842  $1,492,429 
                 

Cost of providing services, including amounts

                

Billed by a related party of

                

Third party providers

  139,994   22,605   253,019   41,477 

Related party providers

  70,107   142,745   358,335   421,260 
                 

Total cost of providing services

  210,101   165,350   611,354   462,737 
                 

Gross profit

  351,605   399,852   1,189,488   1,029,692 
                 

Research and development expenses

  -   -   -   12,203 

Operating, general and administrative expenses

  394,539   378,063   1,090,357   1,177,558 
                 

Income (loss) from operations

  (42,934)  21,789   99,131   (160,069

)

                 

Other income and (expense):

                

Other income

  5,608   666   7,448   4,237 

Interest expense

  (16,790

)

  (14,866

)

  (47,770

)

  (41,497

)

                 

Total other income and (expense)

  (11,182

)

  (14,200

)

  (40,322

)

  (37,260

)

                 

Net (loss) income

 $(54,116) $7,589  $58,809  $(197,329

)

                 

Net (loss) income per common share:

                

Basic and diluted

 $0.00  $0.00  $0.00  $(0.01

)

                 

Weighted average number of common shares outstanding:

                

Basic and diluted

  20,222,775   20,161,317   20,236,211   20,151,230 

The accompanying notes are an integral part of the unaudited condensed consolidated financial statements.

5
6

SPINE INJURY SOLUTIONS, INC.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

  

FOR THE NINE MONTHS ENDED

SEPTEMBER 30,

 
  

2018

  

2017

 

Cash flows from operating activities:

        

Net income (loss)

 $58,809  $(197,329)

Adjustments to reconcile net income (loss) to net cash

 used in operating activities:

        

Provision for bad debt

  215,000   170,000 

Stock based compensation

  5,000   10,900 

Depreciation and amortization expense

  14,725   14,183 

Changes in operating assets and liabilities:

        

Accounts receivable, net

  (359,716

)

  (76,421)

Inventories

  (21,090

)

  6,987 

Prepaid expenses and other assets

  (11,296

)

  (9,250)

Deferred Revenue

  22,935   - 

Due to related party

  (6,603)  10,396 

Accounts payable and accrued liabilities

  21,981   (16,457)
         

Net cash used in operating activities

  (60,255)  (86,991)
         

Cash flows from investing activities:

        

 Purchase of equipment

  -   (3,614)
         

Net cash used in investing activities

  -   (3,614)
         

Cash flows from financing activities:

        

Payment of notes payable and long-term debt

  (135,000

)

  (50,000)

Proceeds from line of credit, net

  165,000   25,000 
         

Net cash provided by (used) in financing activities

  30,000   (25,000)
         

Net decrease in cash and cash equivalents

  (30,255

)

  (115,605)
         

Cash and cash equivalents at beginning of period

  77,843   256,263 

Cash and cash equivalents at end of period

 $47,588  $140,658 
         

Supplementary cash flow information:

        

Interest paid

 $47,770  $41,497 

Taxes paid

 $-  $- 

The accompanying notes are an integral part of the unaudited condensed consolidated financial statements.

6

Table of ContentsNOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1. DESCRIPTION OF BUSINESS


Spine Injury Solutions Inc. was incorporated under the laws of Delaware on March 4, 1998.  We changed our name from Spine Pain Management Inc. to Spine Injury Solutions, Inc. on October 1, 2015.


We are a technology, marketing, management, billing, and collection company facilitating diagnostic services for patients who have sustained spine injuries resulting from traumatic accidents.  We deliver turnkey solutions to spine surgeons, orthopedic surgeons and other healthcare providers for necessary and appropriate treatment of musculo-skeletal spine injuries resulting from automobile and work-related accidents.  Our goal is to become a leader in providing management services to spine and orthopedic surgeons and other healthcare providers to facilitate proper treatment of their injured clients.  By pre-funding the providersproviders’ accounts receivable, which includes diagnostic testing and non-invasive surgical care, patients are not unnecessarily delayed or prevented from obtaining needed treatment.  By facilitating early treatment through affiliated doctors, we believe that health conditions can be prevented from escalating and injured victims can be quickly placed on the road to recovery.  Through our affiliate system, we facilitate spine surgeons, orthopedic surgeons and other healthcare providers to provide reasonable, necessary, and appropriate treatments to patients with musculo-skeletal spine injuries. We assist the centers that provide the spine diagnostic injections and treatment and pay the doctors a fee for the medical procedures they performed. After a patient is billed for the procedures performed by the affiliated doctor, we take control of the patients’ unpaid bill and oversee collection. In most instances, the patient is a plaintiff in an accident case, where the patient is represented by an attorney. Typically, the defendant (and/or the insurance company of the defendant) in the accident case pays the patient’s bill upon settlement or final judgment of the accident case. The payment to us is made through the attorney of the patient. In most cases, we must agree to the settlement price and the patient must sign off on the settlement. Once we are paid, the patient’s attorney can receive payment for his or her legal fee.


We currently are affiliated with threefour spine injury diagnostic centers in the United States, which are located in Houston, Texas; Odessa, Texas; Tyler, Texas and Tyler, Texas. An affiliation with a center in Lubbock, Texas was added in 2017, but the Lubbock center is presently referring all its patients to the Odessa affiliate for treatment.Las Cruces, New Mexico. We are seeking additional funding for expansion by way of reasonable debt financing to accelerate future development.  In connection with this strategy, we plan to open additional diagnostic centers in new market areas that are attractive under our business model, assuming adequate funds are available.


We own a patented device and process by which a video recording system is attached to a fluoroscopic x-ray machine, the “four camera technology,” which we have refined through research and development, resulting in a fully commercialized Quad Video Halo System 3.0.  Using this technology, diagnostic and treatment procedures are recorded from four separate video feeds that capture views from both inside and outside the body, and a video is made which is given to the patient’s representative to verify the treatment received. We believe the Quad Video Halo (“QVH”) can attract additional physicians and patients and provide us with additional revenue streams using our new programs designed to assist in treatment documentation.   Additionally, we anticipate independent medical representatives will sell QVH units to new hospitals and clinics.


In September 2014, we created a wholly owned subsidiary, Quad Video Halo, Inc.  The purpose of this entity is to hold certain company assets in connection with the QVH units.  

NOTE 2. GOING CONCERN CONSIDERATIONS


Since our inception in 1998, until commencement of our spine injury diagnostic operations in August, 2009, our expenses substantially exceeded our revenue, resulting in continuing losses and an accumulated deficit from operations of $15,004,698 as of December 31, 2009.  Since that time, our accumulated deficit has increased $2,343,271$2,493,057 to $17,347,969$17,497,755 as of September 30, 2017.2018. We plan to increase our operating expenses as we increase our service development, marketing efforts and brand building activities. We also plan to increase our general and administrative functions to support our growing operations. We will need to generate significant revenues to achieve our business plan. Our continued existence is dependent upon our ability to successfully execute our business plan, as well as our ability to increase revenue from services and obtain additional capital from borrowing and selling securities, as needed, to fund our operations. There is no assurance that additional capital can be obtained or that it can be obtained on terms that are favorable to us and our existing stockholders.  Any expectation of future profitability is dependent upon our ability to expand and develop our healthcare services business, of which there can be no assurances.

SPINE INJURY SOLUTIONS, INC.
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

NOTE 3. CRITICAL ACCOUNTING POLICIES

The following are summarized accounting policies considered to be critical by our management:

Basis of Presentation


The accompanying unaudited condensed consolidated financial statements have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”). Certain information and footnote disclosures, normally included in consolidated financial statements prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) have been condensed or omitted pursuant to such SEC rules and regulations. Nevertheless, we believe that the disclosures are adequate to make the information presented not misleading. These interim condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto included in our 20162017 Annual Report as filed on Form 10-K. In the opinion of management, all adjustments, including normal recurring adjustments necessary to present fairly our financial position with respect to the interim condensed consolidated financial statements and the results of its operations for the interim period ended September 30, 2017,2018, have been included. The results of operations for interim periods are not necessarily indicative of the results for a full year.


Basis of Consolidation


The accompanying unaudited condensed consolidated financial statements include the accounts of Spine Injury Solutions, Inc. and its wholly owned subsidiary, Quad Video Halo, Inc. All material intercompany balances of transactions have been eliminated upon consolidation.


Accounting Method

Our financial statements are prepared using the accrual basis of accounting in accordance with U.S. GAAP.


Use of Estimates

The preparation of consolidated financial statements in conformity with U.S. GAAP requires the use of estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities known to exist as of the date of the condensed consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Uncertainties with respect to such estimates and assumptions are inherent in the preparation of our condensed consolidated financial statements; accordingly, it is possible that the actual results could differ from these estimates and assumptions and could have a material effect on the reported amounts of our financial position and results of operations.


Revenue Recognition

Revenues are recognized in accordance with SEC staff accounting bulletin, Topic 13, Revenue Recognition, which specifies that

Our net revenues include service and product revenues. Service revenues arise from the delivery of medical diagnostic services provided to the patient by medical professionals at the spine injury diagnostic centers, only when persuasive evidence for an arrangement exists; the fee is fixed or determinable; and collection is reasonably assured can revenue be recognized.

Persuasive evidence of an arrangement is obtained prior to services being rendered whenafter the patient completes and signs therequired medical and financial paperwork. DeliveryService revenues are recorded as net patient service revenues based on variable consideration elements further described in Note 4. Product sales arise from the sale and transfer of control of the Company’s QVH units to a consumer. QVH services is considered to have occurredsales arise when medical diagnostica customer requests use of a QVH unit along with video processes and storage. The services are provided on a monthly basis satisfying the performance obligation. The Company did not have material product sales or service sales related to the patient.  The priceQVH units included during the three and termsnine months ended September 30, 2018 and September 30, 2017. However, for the three and nine months  ended September 30,2018 or 2017,  the Company recorded $22,935 and $0 in deferred revenue related to a QVH services are considered fixed and determinable atcontract beginning in the time thatfourth quarter 2018. As such, for the medical services are provided and are based upon the type and extentpurposes of the services rendered.  condensed consolidated financial statements, there is no material disaggregation of revenues as the material portion of revenues consisted of the service revenues.

Our credit policy has been established based upon extensive experience by management in the industry and has been determined to ensure that collectability is reasonably assured.  Payment for services are primarily made to us by a third party and the credit policy includes terms of net 240 days for collections; however, collections occur upon settlement or judgment of cases (see Note 4).

As of September 30, 2018, and 2017, there were no material contract assets, contract liabilities, or deferred contract costs recorded on the condensed consolidated financial statements.

SPINE INJURY SOLUTIONS, INC.
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

Fair Value of Financial Instruments

Cash, accounts receivable, accounts payable and accrued liabilities, and notes payable, as reflected in the condensed consolidated financial statements, approximates fair value.  Fair value estimates are made at a specific point in time, based on relevant market information and information about the financial instrument. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and therefore, cannot be determined with precision. Changes in assumptions could significantly affect these estimates.

Cash and Cash Equivalents


Cash and cash equivalents consist of liquid investments with original maturities of three months or less.  Cash equivalents are stated at cost, which approximates fair value.  We maintain cash and cash equivalents in banks, which at times may exceed federally insured limits. We have not experienced any losses on these deposits.


Inventories


Inventories are stated at the lower of cost or market. Cost is determined by the first-in, first-out method, whereas market is based on the net realizable value. All inventories at September 30, 20172018 and December 31, 20162017 are classified as finished-goods and consist of our Quad Video Halo units.


Property and Equipment


Property and equipment are carried at cost.  When retired or otherwise disposed of, the related carrying cost and accumulated depreciation are removed from the respective accounts, and the net difference, less any amount realized from the disposition, is recorded in operations.  Maintenance and repairs are charged to operating expenses as incurred. Costs of significant improvements and renewals are capitalized.


Property and equipment consists of computers and equipment and are depreciated over their estimated useful lives of three to five years, using the straight-line method.


Intangible Assets and Goodwill


Intangible assets acquired are initially recognized at cost. Intangible assets acquired in a business combination are recognized at their estimated fair value at the date of acquisition. Intangibles with a finite life are amortized, ratably, based on the contractual terms of the associated agreements.


Goodwill recognized in a business combination is subjective and represents the value of the excess amount given to the acquired company above the estimated fair market value of the identifiable net assets on the acquisition date. The goodwill amount is tested for impairment when events or circumstances indicate the asset might be impaired, but at least annually. Impairment occurs when the original amount of goodwill exceeds the value of the expected future net cash flows from the business acquired.  As of September 30, 20172018 and December 31, 2016,2017, no impairment to the asset was determined to have occurred.

Long-Lived Assets

We periodically review and evaluate long-lived assets such as intangible assets, when events and circumstances indicate that the carrying amount of these assets may not be recoverable. In performing our review for recoverability, we estimate the future cash flows expected to result from the use of such assets and its eventual disposition. If the sum of the expected undiscounted future operating cash flows is less than the carrying amount of the related assets, an impairment loss is recognized in the consolidated statements of operations. Measurement of the impairment loss is based on the excess of the carrying amount of such assets over the fair value calculated using discounted expected future cash flows. At September 30, 20172018 and December 31, 2016,2017, no impairment of the long-lived assets was determined to have occurred.

SPINE INJURY SOLUTIONS, INC.
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

Concentrations of Credit Risk


Assets that expose us to credit risk consist primarily of cash and accounts receivable. Our accounts receivable are from a diversified customer base and, therefore, we believe the concentration of credit risk is minimal. We evaluate the creditworthiness of customers before any services are provided.  We record a discount based on the nature of our business, collection trends, and an assessment of our ability to fully realize amounts billed for services.  Additionally, we have established an allowance for doubtful accounts in the amount of $551,359$51,209 and $958,185,$106,443, at September 30, 20172018 and December 31, 2016,2017, respectively.

Stock Based Compensation

We account for the measurement and recognition of compensation expense for all share-based payment awards made to employees and directors, including employee stock options, based on estimated fair values.  Under authoritative guidance issued by the Financial Accounting Standards Board (“FASB”), companies are required to estimate the fair value or calculated value of share-based payment awards on the date of grant using an option-pricing model.  The value of awards that are ultimately expected to vest is recognized as expense over the requisite service periods in our consolidated statements of operations.  We use the Black-Scholes Option Pricing Model to determine the fair-value of stock-based awards.  During the nine months ended September 30, 20172018 and 2016,2017, we recognized compensation expense for issuances of our common stock in exchange for services of $5,000 and $10,900, respectively. During the three months ended September 30, 2018 and $85,500,2017, we recognized compensation expense for issuances of our common stock in exchange for services of $5,000 and $5,800, respectively.


Income Taxes

We account for income taxes in accordance with the liability method. Under the liability method, deferred assets and liabilities are recognized based upon anticipated future tax consequences attributable to differences between financial statement carrying amounts of assets and liabilities and their respective tax basis. We establish a valuation allowance to the extent that it is more likely than not that deferred tax assets will not be utilized against future taxable income.


Uncertain Tax Positions

Accounting Standards Codification “ASC” Topic 740-10-25 defines the minimum threshold a tax position is required to meet before being recognized in the financial statements as “more likely than not” (i.e., a likelihood of occurrence greater than fifty percent). Under ASC Topic 740-10-25, the recognition threshold is met when an entity concludes that a tax position, based solely on its technical merits, is more likely than not to be sustained upon examination by the relevant taxing authority. Those tax positions failing to qualify for initial recognition are recognized in the first interim period in which they meet the more likely than not standard or are resolved through negotiation or litigation with the taxing authority, or upon expiration of the statute of limitations. De-recognition of a tax position that was previously recognized occurs when an entity subsequently determines that a tax position no longer meets the more likely than not threshold of being sustained.

We are subject to ongoing tax exposures, examinations and assessments in various jurisdictions. Accordingly, we may incur additional tax expense based upon the outcomes of such matters. In addition, when applicable, we will adjust tax expense to reflect our ongoing assessments of such matters which require judgment and can materially increase or decrease our effective rate, as well as impact operating results.


Under ASC Topic 740-10-25, only the portion of the liability that is expected to be paid within one year is classified as a current liability. As a result, liabilities expected to be resolved without the payment of cash (e.g. resolution due to the expiration of the statute of limitations) or are not expected to be paid within one year are not classified as current. We have recently adopted a policy of recording estimated interest and penalties as income tax expense and tax credits as a reduction in income tax expense. For the nine months ended September 30, 20172018 and 2016,2017, we recognized no estimated interest or penalties as income tax expense.

SPINE INJURY SOLUTIONS, INC.
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

Legal Costs and Contingencies

In the normal course of business, we incur costs to hire and retain external legal counsel to advise us on regulatory, litigation and other matters. We expense these costs as the related services are received.

If a loss is considered probable and the amount can be reasonably estimated, we recognize an expense for the estimated loss. If we have the potential to recover a portion

10


Earnings (Loss)(Loss) per Share


Basic and diluted earnings (loss) per common share is presented in accordance with ASC Topic 260, “Earnings per Share,” for all periods presented. During the nine months ended September 30, 20172018 and 2016,2017, common stock equivalents from outstanding stock options, warrants and convertible debt have been excluded from the calculation of the diluted earnings (loss) per share in the statements of operations, because all such securities were anti-dilutive.  The earnings (loss) per share is calculated by dividing the net income (loss) by the weighted average number of shares outstanding during the periods.


Recent Accounting Pronouncements


In May 2014, the FASBFinancial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2014-09, Revenue from Contracts with Customers (Topic 606).  This ASU is designed to create greater comparability for financial statement users across industries and jurisdictions.  The provisions of ASU No. 2014-09 include a five-step process by which entities will recognize revenue to depict the transfer of goodgoods or services to customers in amounts that reflect the payment to which an entity expects to be entitled in exchange for those goods or services.  The standard also will require enhanced disclosures, provide more comprehensive guidance for transactions such as service revenue and contract modifications, and enhance guidance for multiple-element arrangements.  In July 2015, the FASB issued ASU No. 2015-14 which delayed the effective date of ASU No. 2014-09 by one year (effective for annual periods beginning after December 15, 2017).  Early adoption is not permitted.  We are currently reviewinghave adopted the effect ofprovisions within this ASU No. 2014-09and it did not have a material impact on our revenue recognition and have not yet determined the method with which we will adoptfinancial statements other than the standard in 2018.


required disclosures included here-in.

In February 2016, the FASB issued ASU No. 2016-02, Leases, which requires lessees to recognize the following for all leases (with the exception of short-term leases) at the commencement date: (1) a lease liability, which is a lessee’s obligation to make lease payments arising from a lease, measured on a discounted basis; and (2) a right-of-use asset, which is an asset that represents the lessee’s right to use, or control the use of, a specified asset for the lease term. Under ASU No. 2016-02, lessor accounting is largely unchanged. ASU No. 2016-02 is effective for fiscal years beginning after December 15, 2018 with early application permitted. Lessees and lessors must apply a modified retrospective transition approach for leases existing at, or entered into after, the beginning of the earliest comparative period presented in the financial statements. The modified retrospective approach would not require any transition accountedaccounting for leases expired before the earliest comparative period presented. Lessees and lessors may not apply a full retrospective transition approach. Management has determined that based on current accounting and lease contract information, the adoption of ASU No. 2016-02 is not expected to have a significant impact on the Company’s consolidated financial position, results of operations and disclosures. However, management is continually evaluating the future impact of ASU No. 2016-02 based on changes in the Company’s consolidated financial statements through the period of adoption.


In May 2016, the FASB issued ASU No. 2016-12, Revenue from Contracts with Customers (Topic 606): Narrow-Scope Improvements and Practical Expedients. ASU No. 2016-12 provides narrow-scope improvements to the guidance on collectability, noncash consideration, and completed contracts at transition. The amendment also provides a practical expedient for contract modifications at transition and an accounting policy election related to the presentation of sales taxes and other similar taxes collected from customers and are expected to reduce the judgment necessary to comply with Topic 606. The effective date and transition requirements for ASU No. 2016-12 are the same as the effective date and transition requirements for ASU No. 2014-09. We have initiatedadopted the accumulation of our customer contracts in order to gather data for the purpose of assisting management to determine the effect ofprovisions within this ASU No. 2016-12 on our revenue recognition and it did not have not yet determined the effect of ASU No. 2016-12a material impact on the Company’s consolidated financial position, results of operations and disclosures.

SPINE INJURY SOLUTIONS, INC.
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

statements other than the required disclosures included here-in.

In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments. ASU No. 2016-13 eliminates the probable initial recognition threshold in current generally accepted accounting principles (“GAAP”) and, instead, requires the measurement of all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts. In addition, ASU No. 2016-13 amends the accounting for credit losses on available-for-sale debt securities and purchased financial assets with credit deterioration. ASU No. 2016-13 is effective for annual periods beginning after December 15, 2020, with early application permitted in annual periods beginning after December 15, 2018. The amendments of ASU No. 2016-13 should be applied through a cumulative-effect adjustment to retained earnings as of the beginning of the first reporting period in which the guidance is effective. Management is currently evaluating the future impact of ASU No. 2016-13 on the Company’s consolidated financial position, results of operations and disclosures.

11

In December 2016, the FASB issued ASU No. 2016-20, Technical Corrections and Improvements to Topic 606, Revenue from Contracts with Customers. ASU No. 2016-20 allows entities not to make quantitative disclosures about remaining performance obligations in certain cases and require entities that use any of the new or previously existing optional exemptions to expand their qualitative disclosures. The amendment also clarifies narrow aspects of ASC 606, including contract modifications, contract costs, and the balance sheet classification of items as contract assets versus receivables, or corrects unintended application of the guidance. The effective date and transition requirements for ASU No. 2016-20 are the same as the effective date and transition requirements for ASU No. 2016-09. We have initiatedadopted the accumulation of our customer contracts in order to gather data forprovisions within this ASU and it did not have a material impact on the purpose of assisting management to determinefinancial statements other than the effect of ASU No. 2016-20 on our revenue recognition and have not yet determined the effect of ASU No. 2016-20 on our consolidated financial position, results of operations and disclosures.


required disclosures included here-in.

In January 2017, the FASB issued ASU No. 2017-01, Business Combinations (Topic 805): Clarifying the Definition of a Business. ASU No. 2017-01 clarifies the definition of a business with the objective of adding guidance to assist entities with evaluating whether transactions should be accounted for as acquisitions (or disposals) of a business or as acquisitions (or disposals) of assets. ASU No. 2017-01 is effective for annual periods beginning after December 15, 2018, with early adoption permitted under certain circumstances. The amendments of ASU No. 2017-01 should be applied prospectively as of the beginning of the period of adoption. Management is currently evaluating the future impact of ASU No. 2017-01 on the Company’s consolidated financial position, results of operations and disclosures.


In January 2017, the FASB issued ASU No. 2017-03, Accounting Changes and Error Corrections (Topic 250) and Investments – Equity Method and Joint Ventures (Topic 323): Amendments to SEC Paragraphs Pursuant to Staff Announcements at the September 22, 2016 and November 17, 2016 EITF Meetings. The amendments in this update relate to disclosures of the impact of recently issued accounting standards. The SEC staff’s view is that a registrant should evaluate ASC updates that have not yet been adopted, to determine the appropriate financial disclosures about the potential material effects of the updates on the financial statements when adopted. If a registrant does not know or cannot reasonably estimate the impact of an update, then in addition to making a statement to that effect, the registrant should consider additional qualitative financial statement disclosures to assist the reader in assessing the significance of the impact. The staff expects the additional qualitative disclosures to include a description of the effect of the accounting policies expected to be applied compared to current accounting policies. Also, the registrant should describe the status of its process to implement the new standards and the significant implementation matters yet to be addressed. The amendments specifically addressed recent ASC amendments to ASU No. 2016-13, Financial Instruments – Credit Losses, ASU No. 2016-02, Leases, and ASU No. 2014-09, Revenue from Contracts with Customers, although the amendments apply to any subsequent amendments to guidance in the ASC. ASU No. 2017-03 is effective upon issuance and did not have a significant impact on the Company’s consolidated financial position, results of operations and disclosures.


SPINE INJURY SOLUTIONS, INC.
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

In January 2017, the FASB issued ASU No. 2017-04, Intangibles – Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment. The amendments in this update relate to the impairment test performed annually or interim.  The annual, or interim, goodwill impairment test is performed by comparing the fair value of a reporting unit with its carrying amount. An impairment charge should be recognized for the amount by which the carrying amount exceeds the reporting unit’s fair value; however, the loss recognized should not exceed the total amount of goodwill allocated to that reporting unit. In addition, income tax effects from any tax deductible goodwill on the carrying amount of the reporting unit should be considered when measuring the goodwill impairment loss, if applicable.  The amendments also eliminate the requirements for any reporting unit with a zero or negative carrying amount to perform a qualitative assessment and, if it fails that qualitative test, to perform Step 2 of the goodwill impairment test. An entity still has the option to perform the qualitative assessment for a reporting unit to determine if the quantitative impairment test is necessary. ASU No. 2017-04 is effective for annual periods beginning after December 15, 2019, with early adoption permitted for interim or annual goodwill impairment tests performed on testing dates after January 1, 2017. The amendments of ASU No. 2017-04 should be applied prospectively as of the beginning of the period of adoption. Management is currently evaluating the future impact of ASU No. 2017-04 on the Company’s consolidated financial position, results of operations and disclosures.

In May 2017, the FASB issued ASU No. 2017-09, Compensation – Stock Compensation (Topic 718): Scope of Modification Accounting. The amendments in this update provide guidance on determining which changes to the terms and conditions of share-based payment awards require an entity to apply modification accounting under Topic 718. ASU No. 2017-09 is effective for annual periods, including interim periods, beginning after December 15, 2017, with early adoption permitted for interim periods of public business entities within reporting periods for which financial statements have not yet been issued. The amendments of ASU No. 2017-09 should be applied prospectively as of the beginning of the period of adoption. Management is currently evaluatinghas adopted the future impactprovisions of this ASU, No. 2017-09January 1, 2018 and there were no significant effects on the Company’s consolidated financial position, results of operations andstatements or disclosures.


NOTE 4.4. ACCOUNTS RECEIVABLE


Our net revenues include service and product revenues. Service revenues arise from the delivery of medical diagnostic services provided to the patient by medical professionals at the spine injury diagnostic centers, only after the patient completes and signs required medical and financial paperwork. Service revenues are recorded as net patient service revenues based on variable consideration elements described below. Product sales arise from the sale and transfer of control of our QVH units to a consumer. We recognize revenue and accounts receivabledid not have material sales of QVH units included in accordance with SEC staff accounting bulletin, Topic 13, “Revenue Recognition,” which requires persuasive evidence that a sales arrangement exists; the fee is fixed or determinable; and collection is reasonably assured before revenue is recognized. our condensed consolidated financial statements.

We manage certain spine injury diagnostic centers where independent healthcare providers perform medical services for patients. We pay the healthcare providers a fixed rate for medical services performed. The patients are billed based on Current Procedural Terminology (“CPT”) codes for the contract’s performance obligation, i.e. the medical procedure performed. CPT codes are numbers assigned to every task and service a medical practitioner may provide to a patient including medical, surgical and diagnostic services. CPT codes are developed, maintained and copyrighted by the American Medical Association. Patients are billed at the normal billing amount, based on national averages, for a particular CPT code procedure. We take control of the patients’ unpaid bills.

12

Revenue

Our revenue and corresponding accounts receivable are recognized by reference to “net revenue” and “accounts receivable, net” which is defineddue to variable consideration elements within the contract allowing for settlement for less than billed amounts. We have elected to use the expected value method for estimating the variable consideration elements within the service revenue contracts and use the sum of probability weighted amounts or collectability percentages as applied to the gross amounts billed using CPT codes less account discounts that are expected to result when individual cases are ultimately settled.codes. While we do collect 100% of the accounts on some patients, our historical collection rateestimated variable consideration method is used to calculate the carrying balance of the accounts receivable and the estimated revenue to be recorded. A variable consideration discount rate of 48%, based on payment history,the expected value method, was used to reduce revenue to 52%, of CPT code billings (“gross revenue”) during the three and nine months ended September 30, 20172018 and 2016.


2017.

The patients who receive medical services at the diagnostic centers are typically plaintiffs in accident lawsuits. The timing of collection of receivables is dependent on the timing of a settlement or judgment of each individual case associated with these patients. Historical experience, through 2016,2017, demonstrated that the collection period for individual cases may extend for two years or more. Accordingly, we have classified receivables as current or long term based on our experience, which indicates that as of September 30, 20172018 and December 31, 2016,2017, 30% of cases will be subject to a settlement or judgment within one year of a medical procedure.


SPINE INJURY SOLUTIONS, INC.
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

patient legal counsel, stale cases, or other credit deteriorations. As of September 30, 2018 and December 31, 2017, we have $51,209 and $106,443 recorded as an allowance for doubtful accounts, respectively. For the three months ended September 30, 2018 and 2017, we recorded $115,000 and $50,000 in bad debt expense, respectively. For the nine months ended September 30, 2018 and 2017, we recorded $215,000 and $170,000 in bad debt expense, respectively. For the three months ended September 30, 2018 and 2017, we recorded $43,220 and $0 in recoveries associated with previously written off receivables, respectively. For the nine months ended September 30, 2018 and 2017, we recorded $63,145 and $0 in recoveries associated with previously written off receivables, respectively.

NOTE 5.  5.DUE TO RELATED PARTIES


We have an agreement with NSO,North Shore Orthopedics (“NSO”), which is 100% owned by our Chief Executive Officer, William Donovan, M.D., to provide medical services as our independent contractor at the Houston and Odessa spine injury diagnostic centers. For the nine months ended September 30, 20172018 and 2016,2017 we expensed $358,335 and $421,260 related to services provided by NSO. For the three months ended September 30, 2018 and $429,6202017 we recorded $139,944 and $142,745 related to services provided by NSO. As of September 30, 20172018 and December 31, 2016,2017, we had balances payable to NSO of $10,396$21,307 and $0,$27,910, respectively. This outstanding payable is non-interest bearing, due on demand and does not follow any specific repayment schedule. We do not directly pay Dr. Donovan (in his individual capacity as a physician) any fees in connection with NSO. However, Dr. Donovan is the sole owner of NSO, and we pay NSO under the terms of our agreement.  


NOTE 6. STOCKHOLDERS’ EQUITY


In July 2018 we issued 25,000 shares of common stock to a consultant for services, valued at $.20 per share. In January 2017, we issued 10,000 shares of common stock to a consultant for services, valued at $0.21 per share. In May 2017, we issued 10,000 shares of common stock to a consultant for services, valued at $0.30 per share. In September 2017 we issued 20,000 shares of common stock to our new Chief Operating Officer as part of his compensation, valued at $0.29 per share. A total of $5,800 and $10,900 was recognized as compensation expense during the three and nine months ended September 30, 2017, respectively.


During the nine months ended September 30, 2016, we issued an aggregate 300,000 shares of common stock, valued at $0.30 per share, in connection with a financing agreement with a director of the Company for his assistance in obtaining a line of credit. The 300,000 shares issued during the nine months ended September 30, 2016, includes 100,000 shares that vested during the fourth quarter of 2015. Accordingly, the associated expense of $30,000 was expensed during 2015. During the nine months ended September 30, 2016, we expensed the remaining $60,000 related to the financing agreement pursuant to the agreement’s vesting schedule, which is included in operating, general and administrative expenses in the accompanying condensed consolidated statements of operations. For the three months ended September 30, 2016, there were no issuances of stock2018 and 2017 we recorded $5,000 and $0 in compensation expense related to this agreement. As of September 30, 2016, there was no unrecognized expense associated withthese issuances. For the financing agreement.

During the three and nine months ended September 30, 2016,2018 and 2017 we issued 30,000recorded a total of $5,000 and 55,000 shares of common stock, respectively, valued at $0.33 and $0.35 per share, respectively,$10,900 in connection with employment agreements and consulting agreements. During the three and nine months ended September 30, 2016, we expensed $9,800 and $19,300, respectively, in connection withcompensation expense related to these agreements which is included in operating, general and administrative expenses in the accompanying condensed consolidated statements of operations. As of September 30, 2016, there was no unrecognized expense associated with these agreements.

issuances.

NOTE 7.  7. NOTES PAYABLE


PAYABLE

Convertible and secured notes payable

On August 29, 2012, we issued Peter Dalrymple, a director of the Company, a $1,000,000 three-year secured promissory note bearing interest at 12% per year, with thirty-five monthly payments of interest commencing on September 29, 2013, and continuing thereafter on the 29th day of each successive month throughout the term of the promissory note.  Under the terms of the secured promissory note, the holder received a detachable warrant to purchase 333,333 shares of our common stock at the price of $1.60 per share that was to expire on August 29, 2015; however, the promissory note was extended as described below.  This promissory note is secured by $3,000,000 in gross accounts receivable.  On the maturity date, one balloon payment of the entire outstanding principal amount plus any accrued and unpaid interest is due.

13

On August 20, 2014, we entered into a Financing Agreement with Mr. Dalrymple whereby, he agreed to assist us in obtaining financing in the form of a $2,000,000 revolving line of credit (see Line of Credit below) from a commercial lender and provide a personal guaranty of the line of credit. Under the terms of the Financing Agreement, upon finalization of the line of credit with Wells Fargo Bank on September 8, 2014, we (i) extended the term of the $1,000,000 promissory note, discussed above, by one year to mature on August 29, 2016, (ii) reduced the interest rate on the promissory note to 6%, (iii) extended the expiration date on the warrants issued in connection with the promissory note by one year to an expiration date of August 29, 2016 and (iv) used $500,000 of advances under the line of credit as payment of principal and interest on the promissory note. In August 2016, the note and associated warrant were amended to extend the maturity date to August 29, 2018. And in September 2017, we extended the maturity date of the promissory note to September 8, 2018. In connection with the extension of the Wells Fargo loan (as describedline of credit discussed in Note 8),8, on September 8, 20175, 2018 we also entered into a Financing Agreement with Mr. Dalrymple  a Financing Agreement,and an Amendment to Amended and Restated Secured Promissory Note, and Amended Security Agreement, under which we extended the maturity date of the promissory note originally entered into with Mr. Dalrymple in August 2012 to be due and payable on September 8, 2018 and have provided2019. We will continue to provide collateral to Mr. Dalrymple in an amount of $3,000,000 in our gross accounts receivable to secure payment of both his promissory note with us and his obligations in connection with the Amended and Restated Revolving Lineline of Credit Note and the Amended and Restated Credit Agreementcredit with the Bank.  The promissory note with Mr. Dalrymple asWells Fargo.  As of September 30, 2018 and December 31, 2017, hasthe note had a principalprinciple balance of $250,000.  $90,000 and $225,000, respectively. For the three months ended September 30, 20172018 and 2016,2017, we recorded $3,750$2,005 and $6,250,$3,750, respectively, in interest expense related to this note. For the nine months ended September 30, 20172018 and 2016,2017, we recorded $12,236$8,255 and $21,250,$12,36, respectively, in interest expense related to this note.


SPINE INJURY SOLUTIONS, INC.
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

NOTE 8.  8. LINE OF CREDIT


On September 3, 2014, we entered into a $2,000,000 revolving line of credit agreement with Wells Fargo Bank, N.A. Outstanding principal on the line of credit bears interest at the 30-day London Interbank Offered Rate (“LIBOR”) plus 2%2.0%, resulting in an effective rate of 3.2%4.0% at September 30, 2017.  The line of credit was to mature on August 31,2018.  In September 2017, and is personally guaranteed by Mr. Dalrymple, a director of the Company. As of September 30, 2017 and December 31, 2016, outstanding borrowings under the line of credit totaled $1,300,000 and $1,275,000 respectively. For the three months ended September 30, 2017 and 2016, we recorded $11,117 and $7,041, respectively, in interest expense related to this note. For the nine months ended September 30, 2017 and 2016, we recorded $29,261 and $20,168, respectively, in interest expense related to this note.


On September 8, 2017 we entered into an Amended and Restated Revolving Line of Credit Note and an Amended and Restated Credit Agreement to extend our revolving line of credit facility with Wells Fargo Bank,agreement was amended, whereby the outstanding principal is nowprinciple was due and payable in full on August 31, 2018 and the maximum amount we can borrow under the line of credit as amended is $1,750,000. On September 7, 2018 we entered into an Amended and Restated Revolving Line of Credit Note to extend our revolving line of credit facility, whereby the outstanding principal is now due and payable in full on August 31, 2019. The maximum amount we can borrow under the line of credit remains $1,750,000.  The line of credit also remains guaranteed by Peter L. Dalrymple, a member of our Board of Directors, and is secured by a first lien interest in certain of his assets.

  As of September 30, 2018 and December 31, 2017, outstanding borrowings under the line of credit totaled $1,490,000 and $1,325,000 respectively. For the three months ended September 30, 2018 and 2017, we recorded $14,758 and $13,518, respectively, in interest expense related to this note. For the nine months ended September 30, 2018 and 2017, we recorded $39,515 and $24,730, respectively, in interest expense related to this note.

NOTE 9.9. INCOME TAXES


We have not made a provision for (benefit from) income taxes for the three and nine months ended September 30, 20172018 or 2016,2017, which reflects our valuation allowance established against our benefits from net operating loss carryforwards.

ITEM 2. MANAGEMENT’SMANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS


The following discussion should be read in conjunction with our unaudited condensed consolidated financial statements and the related notes to the financial statements included in this Form 10-Q.


Critical Accounting Policies


See Note 3 of the accompanying Notesnotes to Unaudited Condensed Consolidated Financial Statements,unaudited condensed consolidated financial statements, which note is incorporated herein by reference.


Management Overview


See

We are a technology, marketing, management, billing, and collection company facilitating diagnostic services for patients who have sustained spine injuries resulting from traumatic accidents.  We deliver turnkey solutions to spine surgeons, orthopedic surgeons and other healthcare providers for necessary and appropriate treatment of musculo-skeletal spine injuries resulting from automobile and work-related accidents.  Our goal is to become a leader in providing management services to spine and orthopedic surgeons and other healthcare providers to facilitate proper treatment of their injured clients.  By pre-funding the descriptionproviders’ accounts receivable, which includes diagnostic testing and non-invasive surgical care, patients are not unnecessarily delayed or prevented from obtaining needed treatment.  By facilitating early treatment through affiliated doctors, we believe that health conditions can be prevented from escalating and injured victims can be quickly placed on the road to recovery.  Through our affiliate system, we facilitate spine surgeons, orthopedic surgeons and other healthcare providers to provide reasonable, necessary, and appropriate treatments to patients with musculo-skeletal spine injuries. We assist the centers that provide the spine diagnostic injections and treatment and pay the doctors a fee for the medical procedures they performed. After a patient is billed for the procedures performed by the affiliated doctor, we take control of the businesspatients’ unpaid bills and oversee collection. In most instances, the patient is a plaintiff in Note 1an accident case, where the patient is represented by an attorney. Typically, the defendant (and/or the insurance company of the accompanying Notesdefendant) in the accident case pays the patient’s bill upon settlement or final judgment of the accident case. The payment to Unaudited Condensed Consolidated Financial Statements, which noteus is incorporated herein by reference.


made through the attorney of the patient. In most cases, we must agree to the settlement price and the patient must sign off on the settlement. Once we are paid, the patient’s attorney can receive payment for his or her legal fee.

We continue to further refine and market our Quad Video Halo.Halo System 3.0 (“QVH”). We recordedanticipate that we will begin recognizing additional revenue from the  salesales and subscriptions of onethe QVH during the thirdfourth quarter of 2017.


We entered into a Letter Agreement with Jeffrey A. Cronk, D.C., to serve as our Chief Operating Officer, which became effective on September 5, 2017, under which we agreed to compensate Dr. Cronk $5,000 per month as well as grant him 20,000 restricted shares of common stock immediately and, for the next 12 quarters, grant him 40,000 restricted shares of common stock at the end of each quarter if he achieves certain objectives established by the Board of Directors.

2018.

Results of Operations


The unaudited financial statements for the three and nine months ended September 30, 20172018 and 20162017 have been prepared in accordance with U.S. GAAP for interim financial information and with instructions to Form 10-Q. In the opinion of management, the unaudited consolidated financial statements have been prepared on the same basis as the annual consolidated financial statements and reflect all adjustments, which include only normal recurring adjustments, necessary to present fairly the financial position as of September 30, 20172018 and the results of operations and cash flows for the three and nine months ended September 30, 20172018 and 2016 and cash flows for the nine months ended September 30, 2017 and 2016.2017. The results for the nine months ended September 30, 20172018 are not necessarily indicative of the results to be expected for any subsequent quarter or of the entire year ending December 31, 2017.


2018.

Certain information and footnote disclosures normally included in financial statements prepared in accordance with U.S. GAAP have been condensed or omitted pursuant to the Securities and Exchange Commission’s rules and regulations. These unaudited financial statements should be read in conjunction with our audited financial statements and notes thereto for the year ended December 31, 20162017, as included in our previously filed report on Form 10-K.

As noted earlier in the description of the business in Note 1 of the Notes to Unaudited Condensed Consolidated Financial Statements, we own a video recording system known as the Quad Video Halo System 3.0.  We have expended funds in this quarter for further development and marketing of this system.  We sold one QVH unit in the third quarter for $43,287 with a cost of $15,092 which is included in the third party cost of sales.


(“QVH”).

Comparison of the three-month period ended September 30, 2018 with the three-month period ended September 30, 2017.

We recorded $1,228,754 in gross revenue for the three month periodmonths ended September 30, 2017 with2018, offset by $667,048 of the three month period ended September 30, 2016.


expected settlement discount resulting in net revenue of $561,706. We recorded $876,774 in gross revenue for the three months ended September 30, 2017, offset by $311,572 of the expected settlement discount resulting in net revenue of $565,202.    We recorded $782,276 in gross revenue for the three months ended September 30, 2016, offset by $323,318 of the expected settlement discount resulting in net revenue of $458,958.  For the three months ended September 30, 2017,2018, we worked with threefour spine injury diagnostic centers: Houston, Texas; Tyler, Texas, Odessa, Texas and Odessa, Texas. The Lubbock affiliate has been referring patients to the Odessa affiliate for treatment. Service cost was $165,350  (which included $15,092 for the cost of the QVH sold) for the three months ended September 30, 2017 compared to $146,314 for the same period in 2016.Las Cruces New Mexico. The increase in gross revenue and associated service cost is attributable to the higher case volume in HoustonNew Mexico and Odessa, reduced revenue of the Tyler affiliate, and the inclusion of the QVH.
Odessa.

During the three months ended September 30, 2017,2018, we incurred $378,063$394,539 of operating, general and administrative expenses compared to $459,126$378,063 for the same period in 2016.2017. The decreaseincrease is due mainly lower payrollto collection of receivables of $43,000 previously written off, decreases of travel and entertainment expense of $21,000, coupled with an increase of investor relations costs of $35,000, marketing costs$10,000, bad debt of $23,000, legal fees of $9,000,$65,000 and travelother expense of $14,000. There was research and development costs of $0 during the quarter ended September 30, 2017 as comparedincreases netting out to $18,862 in 2016.


$5,000.

As a result of the foregoing, we had a net loss of $54,116 for the three months ended September 30, 2018, compared to a net income of $7,589 for the three months ended September 30, 2017, compared to a net loss2017.

Comparison of $178,401the nine-month period ended September 30, 2018 with the nine-month period ended September 30, 2017.

We recorded $3,340,943 in gross revenue for the threenine months ended September 30, 2016.


Comparison2018, offset by $1,540,101 of the nine month period ended September 30, 2017 with the nine month period ended September 30, 2016.

expected settlement discount resulting in net revenue of $1,800,842.  We recorded $2,438,988 in gross revenue for the nine months ended September 30, 2017, offset by $946,559 of the expected settlement discount resulting in net revenue of $1,492,429.  ForRevenue was positively affected by the same period in 2016, gross revenue was $2,837,823, offset by $1,176,817addition of the settlement discount, resulting in net revenue of $1,661,006.  Revenue was affected negatively in 2017 by the reduced revenue of the Tyler, Texas affiliate due to case volume, coupled with the loss of the San Antonio affiliate in the first quarter of 2016.

New Mexico locations.

Service cost was $462,737$611,354 for the nine months ended September 30, 20172018 compared to $559,413$462,737 for the same period in 2016.2017.  The decreaseincrease in service cost is attributable to lowerhigher case volume in Houston and Tyler coupled with the loss of the San Antonio affiliate.


New Mexico.

During the nine months ended September 30, 2017,2018, we incurred $1,177,558$1,090,357 of operating, general and administrative expenses compared with the $1,240,058$1,177,558 for the same period in 2016.2017. The decrease is due mainly to lower bad debtcollection of receivables of $63,000 previously written off, decreases in payroll and consulting costs of $59,000, marketing costs of $5,500, website planning of $9,000, travel and entertainment expense of $13,000, payroll costs of $24,000, marketing costs of $24,000, legal fees of $31,000, travel expense of $23,000, coupled with an increase of consultinginvestor relations costs of $56,000$20,000, increase in bad debt expense of $45,000 and other expense decreases netting out to $3,000.$13,000.  During the nine months ended September 30, 2017, we incurred $12,203 of research and development expenses compared with the $38,709$0 for the same period in 2016.  


2018.  

As a result of the foregoing, we had net income of $58,809 for the nine months ended September 30, 2018, compared to a net loss of $197,329 for the nine months ended September 30, 2017, compared to a net loss of $217,229 for2017.

For the nine months ended September 30, 2016.


Liquidity2018, cash used in operations was $60,257 which primarily included uses of cash from operating sources due to a decrease in related party payables of $6,603, increases in accounts receivable of $359,716, prepaid expenses of $11,296, inventory of $21,090, and Capital Resources

increases in cash from operating sources including an increase of accounts payable of $21,981 and deferred revenue of $22,935. For the nine months ended September 30,same period in 2017 cash used in operations was $86,991 which primarily included decreases in cash flows from operating sources attributable to increases in accounts receivable of $76,421, and increases in prepaid expenses of $9,250, related party payables of $10,395 and accounts payable of $16,456.  For the same periodoffset by increases in 2016, cash provided in operations was $26,492, which primarily included a net loss of $217,229, a decrease in accounts receivable of $61,093, an increase in inventories of $88,053, an increase in prepaid expenses of $9,250,flows from operating sources due to a decrease in accounts payable of $18,303,$16,457, and a decreasean increase in due to related party payables of $13,427.

$10,396. We haveused no cash used in investing activities of $3,614 and $0 for the nine months ended September 31, 201730, 2018 and 2016, respectively, resulting from thewe used cash to purchase of certain equipment$3,614 in fixed assets for the QVH units.

nine months ended September 30, 2017.

The deferred revenue consists of the first three months of a subscription agreement with our Quad Video Halo subsidiary and a healthcare provider at an out of state location. The revenue will be recognized beginning in October 2018.

Cash used in financing activities for the nine months ended September 30, 20172018 and 20162017 consisted of repayments on our notes payable in the amount of $50,000$135,000 and $250,000,$50,000, respectively, and net draws on our line of credit of $165,000 and $25,000, and $180,000, respectively.


Going Concern Considerations


Since our inception in 1998, until commencement of our spine injury diagnostic operations in August 2009, our expenses substantially exceeded our revenue, resulting in continuing losses and an accumulated deficit from operations of $15,004,698 as of December 31, 2009. Since that time, our accumulated deficit has increased $2,343,271$2,493,057 to $17,347,969$17,497,755 as of September 30, 2017. During the nine months ended September 30, 2017, we realized net revenue of $1,492,429 and net loss of $197,329.2018. Successful business operations and our transition to positive cash flows from operations are dependent upon obtaining additional financing and achieving a level of collections adequate to support our cost structure. Considering the nature of our business, we are not generating immediate liquidity and sufficient working capital within a reasonable period of time to fund our planned operations and strategic business plan through September 30, 2018.2019. The company is seeking to increase revenue from services and obtain additional capital from borrowings and selling securities as needed to fund our operations. There can be no assurances that there will be adequate financing available to us. The accompanying consolidated financial statements have been prepared assuming that we will continue as a going concern. This basis of accounting contemplates the recovery of our assets and the satisfaction of liabilities in the normal course of business. The consolidated financial statements do not include any adjustments to reflect the possible future effects on the recoverability and classification of assets or the amounts and classification of liabilities that may result from the outcome of this uncertainty.


ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK


Quantitative and Qualitative Disclosures About Market Risk

Not Applicable.


ITEM 4. CONTROLS AND PROCEDURES


Our principal executive officer and principal financial officer are responsible for establishing and maintaining our disclosure controls and procedures. Such officers have concluded (based upon their evaluation of these controls and procedures as of the end of the period covered by this report) that our disclosure controls and procedures are effective to ensure that information required to be disclosed by us in this report is accumulated and communicated to management, including our principal executive and principal financial officer as appropriate, to allow timely decisions regarding required disclosure.


Our principal executive officer and principal financial officer have also indicated that, upon evaluation, there were no changes in our internal control over financial reporting or other factors during the period covered by this report that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

Our management, including our principal executive officer and principal financial officer,, does not expect that our disclosure controls or our internal controls will prevent all error and all fraud. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. In addition, the design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within a company have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty, and that breakdowns can occur because of simple error or mistake. Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people or by management override of the control. The design of any system of controls also is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions. Because of these inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and not be detected.

PART II OTHER INFORMATION


ITEM 1A. RISK FACTORS

In addition to the other information set forth in this report, one should carefully consider the discussion of various risks and uncertainties contained in Part I, Item 1A, “Risk Factors” in our 20162017 Annual Report on Form 10-K.  We believe the risk factors presented in this filing and those presented on our 20162017 Form 10-K are the most relevant to our business and could cause our results to differ materially from any forward-looking statements made by us.  


ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS


In September 2017,July 2018, we issued 20,00025,000 shares of common stock to our new Chief Operating Officer.a consultant as consideration for consulting services. The securities were issued under the exemption from registration provided by Section 4(a)(2) of the Securities Act of 1933 and the rules and regulations promulgated thereunder.  The issuance of securities did not involve a “public offering” based upon the following factors: (i) the issuance of securities was an isolated private transaction; (ii) a limited number of securities were issued to a single purchaser; (iii) there were no public solicitations; (iv) the investment intent of the purchaser; and (v) the restriction on transferability of the securities issued.


ITEM 6. EXHIBITS


Exhibit No.

Description

3.1

3.2

3.3

3.4

3.5

3.6

3.7

3.8

10.1

10.2

10.3



10.4

10.4

Letter agreement between Spine Injury Solutions, Inc. and Jeffrey Cronk (Incorporated by reference from Form 8-K filed with the SEC on September 7, 2017) *

10.5

10.6

10.7

Amended and Restated Revolving Line of Credit Note and Amended and Restated Credit Agreement with Wells Fargo Bank dated September 7, 2018

10.8Amended and Restated Continuing Guaranty from Peter Dalrymple dated September 7, 2018
   
31.1

10.9

31.1

Certification of principal executive officer required by Rule 13a – 14(1) or Rule 15d – 14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2

32.1

32.2

101.INS

XBRL Instance Document

101.SCH

XBRL Taxonomy Extension Schema

101.CAL

XBRL Taxonomy Extension Calculation Linkbase

101.DEF

XBRL Taxonomy Extension Definitions Linkbase

101.LAB

XBRL Taxonomy Extension Label Linkbase

101.PRE

XBRL Taxonomy Extension Presentation Linkbase

* Incorporated by reference from our previous filings with the SEC



SIGNATURES


Pursuant to 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 thereunto duly authorized.

Spine Injury Solutions, Inc.

  Date: November 13, 20172018

By: /s/ William F. Donovan, M.D.

William F. Donovan, M.D.

Chief Executive Officer (Principal Executive Officer)


  Date: November 13, 20172018

By: /s//s/ John Bergeron

John Bergeron

Chief Financial Officer (Principal Financial Officer)


21