UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

[X] QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended September 30, 20182019

 

OR

 

[  ] TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT

 

For the transition period from_______ to ______

 

Commission file number 0-15415

 

GLOBAL HEALTHCARE REIT, INC.

(Exact name of Registrant as specified in its Charter)

 

Utah 87-0340206
(State or other jurisdiction of
incorporation or organization)
 I.R.S. Employer
incorporation or organization)
Identification number

 

6800 N. 79th79th St., Ste. 200,

Niwot, CO 80503

 8011180503
(Address of principal executive offices) (Zip Code)

 

Issuer’s telephone number: (303) 449-2100

 

Check whether the Issuer (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the last 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 [X]

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definition of “large accelerated filer”, “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):

 

Large accelerated filer [  ] Accelerated filer [  ] Non-accelerated filer [  ] Smaller Reporting Company [X]

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

 

Emerging growth company [X]

 

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 [X]

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate website, 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 [X]

 

As of November 16, 2018,18, 2019, the Registrant had 26,804,67727,441,040 shares of its Common Stock outstanding.

 

 

 

 
 

 

INDEX

 

PART I — FINANCIAL INFORMATION

  Page No.
PART I — FINANCIAL INFORMATION
Item 1.Consolidated Financial Statements (Unaudited)3
   
 Consolidated Balance Sheets as of September 30, 20182019 (Unaudited) and December 31, 201720183
   
 Consolidated Statements of Operations for the Three and Nine Months Ended September 30, 20182019 and 20172018 (Unaudited)4
   
 Consolidated StatementStatements of Changes in Equity for the Three and Nine Months Ended September 30, 2019 and 2018 (Unaudited)5
   
 Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 20182019 and 20172018 (Unaudited)6
   
 Notes to Unaudited Consolidated Financial Statements7
   
Item 2.Management’s Discussion and Analysis of Financial Condition and Results of Operations20
   
Item 3.Quantitative and Qualitative Disclosures About Market Risk27
   
Item 4.Controls and Procedures27
   
PART II - OTHER INFORMATION 
   
Item 1.Legal Proceedings28
Item 1A.Risk Factors28
Item 2.Unregistered Sales of Equity Securities and Use of Proceeds28
Item 3.Defaults Upon Senior Securities28
Item 4.Removed and Reserved28
Item 5.Other Information28
Item 6.Exhibits2928

-2-

PART 1. FINANCIAL INFORMATION

 

Item 1. Consolidated Financial Statements (Unaudited)

GLOBAL HEALTHCARE REIT, INC.

CONSOLIDATED BALANCE SHEETS

(UNAUDITED)

 

 September 30, 2018 December 31, 2017  September 30, 2019 December 31, 2018 
ASSETS                
Property and Equipment, Net $36,003,699  $36,380,232  $36,782,009  $35,885,145 
Cash and Cash Equivalents  -   154,566   447,945   1,100,218 
Restricted Cash  818,548   817,582   351,238   206,989 
Accounts Receivable, Net  93,189   88,476   759,900   166,696 
Investments in Debt Securities  307,895   243,469   19,861   162,106 
Notes Receivable  

1,000,000

   

106,334

 
Prepaid Expenses and Other  640,162   546,098   901,558   668,399 
Total Assets $37,863,493  $38,230,423  $40,262,511  $38,295,887 
                
LIABILITIES AND EQUITY                
Liabilities                
Debt, Net of discount of $692,676 and $774,383, respectively $34,410,608  $34,282,407 
Debt – Related Parties, Net of discount of $8,192 and $35,316, respectively  866,808   839,684 
Debt, Net of unamortized discount of $526,132 and $507,829, respectively $37,193,521  $35,721,341 
Debt – Related Parties, Net of unamortized discount of $0 and $0, respectively  875,000   875,000 
Accounts Payable and Accrued Liabilities  713,012   350,189   498,490   306,437 
Accounts Payable – Related Parties  98,293   93,114   48,280   118,230 
Dividends Payable  7,500   7,500   7,500   7,500 
Derivative Liability  2,785   95,371   -   2,785 
Lease Security Deposit  280,000   280,000   250,600   280,000 
Total Liabilities  36,379,006   35,948,265   38,873,391   37,311,293 
Commitments and Contingencies Equity        
Commitments and Contingencies        
Stockholders’ Equity                
Preferred Stock:                
Series A - No Dividends, $2.00 Stated Value, Non-Voting; 2,000,000 Shares Authorized, 200,500 Shares Issued and Outstanding  401,000   401,000   401,000   401,000 
Series D - 8% Cumulative, Convertible, $1.00 Stated Value, Non-Voting; 1,000,000 Shares Authorized, 375,000 Shares Issued and Outstanding  375,000   375,000   375,000   375,000 
Common Stock - $0.05 Par Value; 50,000,000 Shares Authorized, 27,262,817 and 26,300,317 Shares Issued and Outstanding at September 30, 2018 and December 31, 2017, Respectively  1,363,141   1,315,016 
Common Stock - $0.05 Par Value; 50,000,000 Shares Authorized, 27,441,040 and 26,804,677 Shares Issued and Outstanding at September 30, 2019 and December 31, 2018, Respectively  1,372,052   1,340,234 
Additional Paid-In Capital  9,725,745   9,422,924   10,359,464   10,137,148 
Accumulated Deficit  (10,179,095)  (9,048,443)  (10,912,983)  (11,070,606)
Total Global Healthcare REIT, Inc. Stockholders’ Equity  1,685,791   2,465,497   1,594,533   1,182,776 
Noncontrolling Interests  (201,304)  (183,339)  (205,413)  (198,182)
Total Equity  1,484,487   2,282,158   1,389,120   984,594 
Total Liabilities and Equity $37,863,493  $38,230,423  $40,262,511  $38,295,887 

 

See accompanying notes to unaudited consolidated financial statements.

-3-

GLOBAL HEALTHCARE REIT, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(UNAUDITED)

 

 Nine Months Ended Three Months Ended  Nine Months Ended Three Months Ended 
 September 30, September 30,  September 30,  September 30, 
 2018 2017 2018 2017  2019  2018  2019  2018 
                  
Revenue                                
Rental Revenue $2,599,224  $2,303,355  $885,013  $749,269  $2,789,220  $2,599,224  $963,645  $885,013 
Healthcare Revenue  2,089,386   -   1,025,458   - 
Total Revenue  4,878,606   2,599,224   1,989,103   885,013 
Expenses                                
General and Administrative  687,649   876,623   187,035   313,764   891,031   687,649   320,195   187,035 
Property Taxes, Insurance and Other Operating  446,240   375,171   218,138   28,755   1,596,835   446,240   703,816   218,138 
Acquisition Costs  6,771   -   6,771   - 
Depreciation  941,569   920,001   322,986   319,864   969,834   941,569   323,983   322,986 
Total Expenses  2,075,458   2,171,795   728,159   662,383   3,464,471   2,075,458   1,354,765   728,159 
Income from Operations  523,766   131,560   156,854   86,886   1,414,135   523,766   634,338   156,854 
Other (Income) Expense                                
Gain on Warrant Liability  (92,586)  (151,080)  (15,974)  (47,523)  (2,785)  (92,586)  (27)  (15,974)
(Gain) Loss on Extinguishment of Debt  57,694   (36,193)  -   - 
(Gain) Loss on Settlement of Other Liabilities  (98,521)  (32,073)  354   - 
Loss on Extinguishment of Debt  -   57,694   -   - 
Gain on Settlement of Other Liabilities  -   (98,521)  -   354 
Gain on Sale of Investments  (1,069)  -   -   - 
Gain on Proceeds from Insurance Claim  (324,018)  -   (53,754)  - 
Interest Income  -   (1)  -   -   (26,248)  -   (19,245)  - 
Interest Expense  1,783,296   1,723,252   590,514   583,453   1,595,363   1,783,296   524,503   590,514 
Total Other (Income) Expense  1,649,883   1,503,905   574,894   535,930   1,241,243   1,649,883   451,477   574,894 
Net Loss  (1,126,117)  (1,372,345)  (418,040)  (449,044)
Net Loss Attributable to Noncontrolling Interests  17,965   22,050   (948)  - 
Net Loss Attributable to Global Healthcare REIT, Inc.  (1,108,152)  (1,350,295)  (418,988)  (449,044)
Net Income (Loss)  172,892   (1,126,117)  182,861   (418,040)
Net (Income) Loss Attributable to Noncontrolling Interests  7,231   17,965   1,221   (948)
Net Income (Loss) Attributable to Global Healthcare REIT, Inc.  180,123   (1,108,152)  184,082   (418,988)
Series D Preferred Dividends  (22,500)  (22,500)  (7,500)  (7,500)  (22,500)  (22,500)  (7,500)  (7,500)
Net Loss Attributable to Common Stockholders $(1,130,652) $(1,372,795) $(426,488) $(456,544)
Net Income (Loss) Attributable to Common Stockholders $157,623  $(1,130,652) $176,582  $(426,488)
Per Share Data:                                
Net Loss per Share Attributable to Common Stockholders:                
Net Income (Loss) per Share Attributable to Common Stockholders:                
Basic $(0.04) $(0.05) $(0.02) $(0.02) $0.01  $(0.04) $0.01  $(0.02)
Diluted $(0.04) $(0.05) $(0.02) $(0.02) $0.01  $(0.04) $0.01  $(0.02)
Weighted Average Common Shares Outstanding:                                
Basic  26,900,729   25,697,705   27,078,034   25,899,337   27,228,919   26,900,729   27,438,076   27,078,034 
Diluted  26,900,729   25,697,705   27,078,034   25,899,337   27,228,919   26,900,729   27,438,076   27,078,034 

 

See accompanying notes to unaudited consolidated financial statements.

-4-

GLOBAL HEALTHCARE REIT, INC.

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

(UNAUDITED)

 

  Series A Preferred Stock  Series D Preferred Stock  Common Stock        Global
Healthcare
       
  Number of Shares  Amount  Number of Shares  Amount  Number of Shares  Amount  Additional Paid-In Capital  Accumulated Deficit  REIT, Inc.
Stockholders’ Equity
  Non-controlling Interests  Total Equity 
                                  
Balance, December 31, 2017  200,500  $401,000   375,000  $375,000   26,300,317  $1,315,016  $9,422,924  $(9,048,443) $2,465,497  $(183,339) $2,282,158 
Share Based Compensation – Restricted Stock Awards and Stock Options  -   -   -   -   962,500   48,125   272,921   -   321,046   -   321,046 
Series D Preferred Dividends  -   -   -   -   -   -   -   (22,500)  (22,500)  -   (22,500)
Loss on Modification of Warrants Triggering Extinguishment of Debt  -   -   -   -   -   -   29,900   -   29,900   -   29,900 
Net Loss  -   -   -   -   -   -   -   (1,108,152)  (1,108,152)  (17,965)  (1,126,117)
Balance, September 30, 2018  200,500  $401,000   375,000  $375,000   27,262,817  $1,363,141  $9,725,745  $(10,179,095) $1,685,791  $(201,304) $1,484,487 
  Series A Preferred Stock  Series D Preferred Stock  Common Stock  Additional     Global
Healthcare
REIT, Inc.
  Non-    
  Number
of Shares
  Amount  Number
of Shares
  Amount  Number
of Shares
  Amount  Paid-In Capital  Accumulated Deficit  Stockholders’ Equity  controlling Interests  Total Equity 
                                  
Balance, December 31, 2018  200,500  $401,000   375,000  $375,000   26,804,677  $1,340,234  $10,137,148  $(11,070,606) $1,182,776  $(198,182) $984,594 
Share Based Compensation – Restricted Stock Awards and Stock Options  -   -   -   -   272,727   13,636   36,893   -   50,529   -   50,529 
Series D Preferred Dividends  -   -   -   -   -   -   -   (7,500)  (7,500)  -   (7,500)
Net Income (Loss)  -   -   -   -   -   -   -   164,296   164,296   (4,141)  160,155 
Balance, March 31, 2019  200,500  $401,000   375,000  $375,000   27,077,404  $1,353,870  $10,174,041  $(10,913,810) $1,390,101  $(202,323) $1,187,778 
Share Based Compensation – Restricted Stock Awards and Stock Options  -   -   -   -   272,727   13,637   110,813   -   124,450   -   124,450 
Series D Preferred Dividends  -   -   -   -   -   -   -   (7,500)  (7,500)  -   (7,500)
Net Income (Loss)  -   -   -   -   -   -   -   (168,255)  (168,255)  (1,869)  (170,124)
Balance, June 30, 2019  200,500  $401,000   375,000  $375,000   27,350,131  $1,367,507  $10,284,854  $(11,089,565) $1,338,796  $(204,192) $1,134,604 
Share Based Compensation – Restricted Stock Awards and Stock Options  -   -   -   -   90,909   4,545   74,610   -   79,155   -   79,155 
Series D Preferred Dividends  -   -   -   -   -   -   -   (7,500)  (7,500)  -   (7,500)
Net Income (Loss)  -   -   -   -   -   -   -   184,082   184,082   (1,221)  182,861 
Balance, September 30, 2019  200,500  $401,000   375,000  $375,000   27,441,040  $1,372,052  $10,359,464  $(10,912,983) $1,594,533  $(205,413) $1,389,120 

  Series A Preferred Stock  Series D Preferred Stock  Common Stock  Additional     Global
Healthcare
REIT, Inc.
  Non-    
  Number
of Shares
  Amount  Number
of Shares
  Amount  Number
of Shares
  Amount  Paid-In Capital  Accumulated Deficit  Stockholders’ Equity  controlling Interests  Total Equity 
                                  
Balance, December 31, 2017  200,500  $401,000   375,000  $375,000   26,300,317  $1,315,016  $9,422,924  $(9,048,443) $2,465,497  $(183,339) $2,282,158 
Share Based Compensation – Restricted Stock Awards  -   -   -   -   562,500   28,125   16,875   -   45,000   -   45,000 
Series D Preferred Dividends  -   -   -   -   -   -   -   (7,500)  (7,500)  -   (7,500)
Loss on Modification of Warrants Triggering Extinguishment of Debt  -   -   -   -   -   -   29,900   -   29,900       29,900 
Net Loss  -   -   -   -   -   -   -   (204,333)  (204,333)  (7,901)  (212,234)
Balance, March 31, 2018  200,500  $401,000   375,000  $375,000   26,862,817  $1,343,141  $9,469,699  $(9,260,276) $2,328,564  $(191,240) $2,137,324 
Share Based Compensation – Restricted Stock Awards  -   -   -   -   150,000   7,500   104,700   -   112,200   -   112,200 
Series D Preferred Dividends  -   -   -   -   -   -   -  ��(7,500)  (7,500)  -   (7,500)
Net Loss  -   -   -   -   -   -   -   (484,831)  (484,831)  (11,012)  (495,843)
Balance, June 30, 2018  200,500  $401,000   375,000  $375,000   27,012,817  $1,350,641  $9,574,399  $(9,752,607) $1,948,433  $(202,252) $1,746,181 
Share Based Compensation – Restricted Stock Awards  -   -   -   -   250,000   12,500   151,346   -   163,846   -   163,846 
Series D Preferred Dividends  -   -   -   -   -   -   -   (7,500)  (7,500)  -   (7,500)
Net Loss  -   -   -   -   -   -   -   (418,988)  (418,988)  948   (418,040)
Balance, September 30, 2018  200,500  $401,000   375,000  $375,000   27,262,817  $1,363,141  $9,725,745  $(10,179,095) $1,685,791  $(201,304) $1,484,487 

 

See accompanying notes to unaudited consolidated financial statements.

-5-

GLOBAL HEALTHCARE REIT, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)

 

 Nine Months Ended September 30,  Nine Months Ended September 30, 
 2018 2017  2019 2018 
Cash Flows From Operating Activities:                
Net loss $(1,126,117) $(1,372,345)
Adjustments to Reconcile Net Loss to Net Cash Provided by Operating Activities:        
Net income (loss) $172,892  $(1,126,117)
Adjustments to Reconcile Net Income (Loss) to Net Cash Provided by Operating Activities:        
Depreciation  941,569   920,001   969,834   941,569 
Amortization and Accretion  115,462   183,091   103,572   115,462 
Bad Debt Expense  56,000   -   -   56,000 
Increase in Deferred Rent Receivable  (68,552)  (111,341)  (61,949)  (68,552)
Stock Based Compensation  321,046   482,071   254,134   321,046 
Gain on Settlement of Accounts Payable  -   (32,073)
(Gain) Loss on Extinguishment of Debt  57,694   (36,193)
Gain on Sale of Investments  (1,069)  - 
Loss on Extinguishment of Debt  -   57,694 
Gain on Settlement of Debt  (98,521)  -   -   (98,521)
Gain on Derivative Liability  (92,586)  (151,080)  (2,785)  (92,586)
Premium on Debt, net  -   (64,107)
Changes in Operating Assets and Liabilities, Net of Assets and Liabilities Acquired:        
Rents Receivable  (60,713)  (89,636)
Changes in Operating Assets and Liabilities:        
Accounts & Rents Receivable  (593,204)  (60,713)
Lease Security Deposit  (29,400)  - 
Prepaid Expenses  (25,512)  (60,008)  (171,210)  (25,512)
Accounts Payable and Accrued Liabilities  384,273   185,322   114,296   384,273 
Lease Security Deposits  -   250,000 
Cash Provided by Operating Activities  404,043   103,702   755,111   404,043 
                
Cash Flows From Investing Activities:                
Issuance of Note Receivable  (893,666)  - 
Purchase of Investments in Debt Securities  (64,426)  (184,066)  (7,727)  (64,426)
Proceeds from Sale of Investments in Debt Securities  151,041   - 
Capital Expenditures on Property and Equipment Additions  (565,036)  (568,673)  (1,866,698)  (565,036)
Cash Used in Investing Activities  (629,462)  (752,739)  (2,617,050)  (629,462)
                
Cash Flows From Financing Activities:                
Proceeds from Debt, Related Parties  -   325,000 
Proceeds from Issuance of Debt, Outside Parties  493,533   100,000   1,800,187   493,533 
Proceeds from Line of Credit  -   171,416 
Payments on Debt  (373,868)  (399,876)
Cash paid for HUD Refinancing Deposit  -   (15,356)
Payments on Debt, Outside Parties  (414,887)  (373,868)
Cash Overdraft  6,529   -   -   6,529 
Deferred Loan Costs Paid  (31,875)  -   (8,885)  (31,875)
Dividends Paid on Preferred Stock  (22,500)  (22,500)  (22,500)  (22,500)
Cash Provided by Financing Activities  71,819   158,684   1,353,915   71,819 
                
Net Decrease in Cash  (153,600)  (490,353)
Net Increase (Decrease) in Cash  (508,024)  (153,600)
Cash and Cash Equivalent and Restricted Cash at Beginning of the Year  972,148   1,158,989   1,307,207   972,148 
Cash and Cash Equivalent and Restricted Cash at End of the Year $818,548  $668,636  $799,183  $818,548 
                
Supplemental Disclosure of Cash Flow Information                
Cash Paid for Interest $1,446,855  $1,826,155  $1,613,109  $1,446,855 
Cash Paid for Income Taxes $-  $-  $-  $- 
                
Cash and Cash Equivalent $-  $105,485  $447,945  $- 
Restricted Cash  818,548   563,151   351,238   818,548 
Total Cash and Cash Equivalent and Restricted Cash $818,548  $668,636  $799,183  $818,548 
                
Supplemental Schedule of Non-Cash Investing and Financing Activities                
Dividends declared on Series D Preferred Stock $22,500  $7,500  $22,500  $22,500 
Accrued Interest Paid by Proceeds from Debt $22,800  $-  $-  $22,800 
Capital Expenditures for Property paid by Bank $-  $2,173,582 
Loan Cost of Colony Bank Loan $-  $38,421 
Common Stock issued for Settlement of Accrued Compensation $-  $107,010 
Relative Fair Value of Warrants issued with Senior Secured Promissory Notes $-  $79,244 
Tender Offers to Settle Bonds Payable $509,479  $- 
Extinguishment of Bonds through Investments in Debt Securities $-  $92,000 
Offers from Line of Credit to Settle Bonds Payable $-  $509,479 

 

See accompanying notes to unaudited consolidated financial statements.

 

-6-

 

GLOBAL HEALTHCARE REIT, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

 

1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Organization and Description of the Business

 

Global Healthcare REIT, Inc. (the Company“Company” or Global)“Global”) was organized with the intent of operating as a real estate investment trust (REIT) for the purpose of investing in real estate and other assets related to the healthcare industry. The Company’s focus has partially shifted toward owning and operating its real estate assets. Prior to the Company changing its name to Global Healthcare REIT, Inc. on September 30, 2013, the Company was known as Global Casinos, Inc. Global Casinos, Inc. operated two gaming casinos which were split-off and sold on September 30, 2013. Simultaneous with the split-off and sale of the gaming operations, the Company acquired West Paces Ferry Healthcare REIT, Inc. (WPF) in a transaction accounted for as a reverse acquisition whereby WPF was deemed to be the accounting acquirer.

 

The Company intends to make a REIT election under sections 856 through 859 of the Internal Revenue Code of 1986, as amended. Such election will be made by the Board of Directors at such time as the Board determines that we qualify as a REIT under applicable provisions of the Internal Revenue Code.

The Company acquires, develops, leases, manages and disposes of healthcare real estate, and provides financing to healthcare providers. As of September 30, 2018,2019, the Company owned eleven healthcare properties which are primarily leased toor managed by third-party operators under triple-net operating terms. However, the Company operates the facilities internally when advantageous and expedient.

 

Basis of Presentation

 

The accompanying unaudited interim consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (U.S. GAAP) for interim financial information and in conjunction with the rules and regulations of the Securities Exchange Commission. Accordingly, they do not include all of the information and footnotes required by U.S. GAAP for complete financial statements. In the opinion of management, all adjustments considered necessary to make the consolidated financial statements not misleading have been included. Operating results for the three and nine months ended September 30, 20182019 are not necessarily indicative of the results that may be expected for the entire year. The unaudited consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 20172018 filed with the Securities and Exchange Commission.

 

Recently Adopted Accounting Pronouncements

 

In May 2014,Effective January 1, 2019, the FASB issuedCompany adopted ASU No. 2014-09, “Revenue from Contracts2018-07, Compensation – Stock Based Compensation (Topic 718): Improvements to Nonemployee Share-Based Payment Accounting (“ASU 2018-7”), which aligns accounting for share-based payments issued to nonemployees to that of employees under the existing guidance of Topic 718, with Customers (ASC 606),” which is a comprehensive new revenue recognition model that requires revenuecertain exceptions. This update supersedes previous guidance for equity-based payments to be recognized in a mannernonemployees under Subtopic 505-50, Equity – Equity-Based Payments to depict the transfer of goods or services to a customer at an amount that reflects the consideration expected to be received in exchange for those goods or services.

We have evaluated our various revenue streams to identify whether they would be subject to the provisions of ASC 606 and any differences in timing, measurement, or presentation of revenue recognition. A significant source of our revenue is generated through leasing arrangements, which are specifically excluded from ASU 2014-09.Non-Employees. The Company adopted this standard as of January 1, 2018 using the modified retrospective approach. As leasing arrangements, which are excluded from ASU 2014-09, represent the primary source of revenue for the Company, the impact of adopting this standard will be limited to the Company’s recognition and presentation of non-lease revenues. Accordingly, the adoption of this standardASU 2018-07 did not have a significantmaterial impact on its consolidated financial statements and related disclosures. The adoption of this standard did not require any adjustments to the opening balance of retained earnings as of January 1, 2018.

For our Nursing Home Operations in Abbeville, the adoption of ASU 2014-09 resulted in changes to Abbeville’s presentation for and disclosure of revenue primarily related to uninsured or underinsured patients. Prior to the adoption of ASU 2014-09, a significant portion of Glen Eagle’s provision for doubtful accounts related to self-pay patients, as well as co-pays, co-insurance amounts and deductibles owed to us by patients with insurance. Under ASU 2014-09, the estimated uncollectable amounts due from these patients are generally considered implicit price concessions that are a direct reduction to net operating revenues, with a corresponding material reduction in the amounts presented separately as provision for doubtful accounts.

-7-

In November 2016, the FASB issued ASU 2016-18,Statement of Cash Flows (Topic 230). Restricted Cash (A consensus of the FASB Emerging Issues Task Force), which requires that the statement of cash flows include restricted cash in the beginning and end-of-period total amounts shown on the statement of cash flows and that the statement of cash flows explain changes in restricted cash during the period. The Company adopted this standard as of January 1, 2018 using retrospective approach. The impact of this adoption was disclosure only for periods presented on the Company’s Statements of Cash Flows.

Recently Issued Accounting Pronouncementsconsolidated financial statements.

 

In February 2016, the Financial Accounting Standards Board issued ASU No. 2016-02, “Leases: Topic 842 (ASU 2016-02)”, to supersede nearly all existing lease guidance under GAAP. The guidance would require lessees to recognize most leases on their balance sheets as lease liabilities with corresponding right-of-use assets. ASU 2016-02 is effective for the Company in the first quarteras of our fiscal year ending December 31,January 1, 2019 and adoption requires using a modified retrospective approach with the option to elect certain practical expedients. The Company is currently evaluatinghas determined that it does not have any leases that fall under the impact of its pending adoptionguidance of ASU 2016-02 and it had no impact on its consolidated financial statements.

Recently Issued Accounting Pronouncements

 

The Financial Accounting Standards Board and other entities issued new or modifications to, or interpretations of, existing accounting guidance during 2018.2019. Management has carefully considered the new pronouncements that altered generally accepted accounting principles and does not believe that any other new or modified principles will have a material impact on the Company’s reported financial position or operations in the near term.

 

 Reclassification

Certain amounts in the prior period financial statements have been reclassified to conform to the presentation of the current period financial statements. These reclassifications had no effect on the previously reported net loss. Reclassification adjustments are amounts reclassified to Notes Receivable that were presented in Prepaid Expenses and Other in previous period.

2. GOING CONCERN

 

The accompanying consolidated financial statements and notes have been prepared assuming the Company will continue as a going concern.

 

For the nine months ended September 30, 2018,2019, the Company incurred ahad net lossincome of $1,126,117,$172,892 and reported net cash provided by operations of $404,043$755,111. During the years ended December 31, 2018 and hasDecember 31, 2017, the Company incurred net losses of $2,007,006 and $3,001,618, respectively, and as of September 30, 2019 had an accumulated deficit of $10,179,095.$10,912,983. These circumstances raise substantial doubt as to the Company’s ability to continue as a going concern. The Company’s ability to continue as a going concern is dependent upon the Company’s ability to generate sufficient revenues and cash flows to operate profitably and meet contractual obligations or raise additional capital through debt financing or through sales of common stock.

The failureFailure to achieve the necessary levels of profitability and cash flows or obtain additional funding would be detrimental to the Company. The consolidated financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.

 

3. PROPERTY AND EQUIPMENT

 

The gross carrying amount and accumulated depreciation of the Company’s property and equipment as of September 30, 20182019 and December 31, 20172018 are as follows:

 

 September 30, 2018 December 31, 2017  September 30, 2019 December 31, 2018 
          
Land $1,597,500  $1,597,500  $1,597,500  $1,597,500 
Land Improvements  200,000   200,000   242,000   200,000 
Buildings and Improvements  36,177,303   35,312,194   36,153,900   36,076,632 
Furniture, Fixtures and Equipment  1,502,202   1,430,502   1,511,826   1,469,976 
Construction in Progress  3,585,068   3,956,841   5,621,767   3,916,187 
          45,126,993   43,260,295 
  43,062,073   42,497,037         
Less Accumulated Depreciation  (5,498,374)  (4,556,805)  (6,784,984)  (5,815,150)
Less Impairment  (1,560,000)  (1,560,000)  (1,560,000)  (1,560,000)
                
 $36,003,699  $36,380,232  $36,782,009  $35,885,145 

 

-8-

  For the Nine Months Ended September 30, 
  2019  2018 
       
Depreciation Expense $969,834  $941,569 
Cash Paid for Capital Expenditures $1,866,698  $565,036 

 

  For the Nine Months Ended September 30, 
  2018  2017 
       
Depreciation Expense $941,569  $920,001 
Cash Paid for Capital Expenditures $565,036  $568,673 

4. INVESTMENTS IN DEBT SECURITIES

 

At September 30, 20182019 and December 31, 2017,2018, the Company held investments in marketable securities that were classified as held-to-maturity and carried at amortized costs. Held-to-maturity securities consisted of the following:

 

  September 30, 2018  December 31, 2017 
         
States and Municipalities $307,895  $243,469 
  September 30, 2019  December 31, 2018 
       
State and Municipal Bonds $19,861  $162,106 

 

Contractual maturitiesmaturity of held-to-maturity securities at September 30, 2018 range from March2019 is September 1, 2023 to March2043 and September 1, 2044,2022, and total value of securities at their respective maturity dates is $523,000,$60,000. Actual maturities may differ from contractual maturities because some borrowers have the right to call or prepay obligations with or without call or prepayment penalties. The Company received proceeds of $151,041 from the sale of debt securities and recognized a gain on sale of investments of $1,069 during the nine months ended September 30, 2019 and invested $7,727 in purchase of investments in debt securities.

 

5.NOTES RECEIVABLE

Note Receivable: Accounts Receivable Line ofCredit (“ARLOC”) – Infinity Health Interests, LLC

As part of the transition to a new tenant at High Street Nursing facility, the Company committed a $250,000 Accounts Receivable Line of Credit (“ARLOC”) to an affiliate of Infinity Health Interests, LLC (“Infinity”) in order to ensure that no disruptions in management of the facility occur. The ARLOC is secured by a first lien on all the receivables of the facility as well as a personal guarantee from the two principals of Infinity. The Company expects facility level operational performance to improve under Infinity’s stewardship and commitment to the surrounding community. As of September 30, 2019 and December 31, 2018 the Company had lent $250,000 and $106,334, respectively, to Infinity under this agreement. The interest rate is 10% payable at the maturity date on August 31, 2019. The maturity date is under negotiation for further extension, currently the note is technically in default at the default interest rate of 15% annually.

 Note Receivable: Commercial Promissory Note– Receivership Estate of Healthcare Management of Oklahoma, LLC

The Company purchased a $750,000 note from F&M Bank on August 6, 2019, as part of a Receivership certificate in our Southern Hills SNF, for $694,609 paid to F&M bank and $55,391 paid to the Receiver. The maturity date of the note is February 07, 2018, and carries an interest rate of 6.75% as of September 30, 2019 (prime rate +2%). The note is past its maturity date and is in default.This purchase was made to facilitate the termination of the Receivership and transfer of the HMO assets and operations, subject to the approval of the Oklahoma Department of Health, to Southern Hills Rehab Center, LLC, a wholly-owned subsidiary of the Company.

6. DEBT AND DEBT-RELATED PARTIES

 

The following is a summary of the Company’s debt outstanding as of September 30, 20182019 and December 31, 2017:2018:

 

 September 30, 2018 December 31, 2017  September 30, 2019 December 31, 2018 
          
Senior Secured Promissory Notes $325,000  $325,000  $1,485,000  $1,485,000 
Senior Unsecured Promissory Notes  300,000   300,000   300,000   300,000 
Senior Secured Promissory Notes - Related Parties  875,000   875,000   875,000   875,000 
Fixed-Rate Mortgage Loans  21,138,067   18,750,685   22,551,595   21,049,981 
Variable-Rate Mortgage Loans  4,618,006   7,210,372   4,618,006   4,618,006 
Bonds Payable  4,453,000   5,061,000 
Line of Credit  2,733,211   1,873,733   7,229,052   7,240,183 
Other Debt  1,536,000   1,536,000   1,536,000   1,536,000 
                
  35,978,284   35,931,790   38,594,653   37,104,170 
                
Premium, Unamortized Discount and Debt Issuance Costs  (700,868)  (809,699)  (526,132)  (507,829)
                
 $35,277,416  $35,122,091  $38,068,521  $36,596,341 
                
As presented in the Consolidated Balance Sheets:                
                
Debt, Net $34,410,608  $34,282,407  $37,193,521  $35,721,341 
                
Debt - Related Parties, Net  866,808   839,684   875,000   875,000 
                
 $35,277,416  $35,122,091  $38,068,521  $36,596,341 

 

Corporate Senior Secured Promissory Notes and Senior Secured Promissory Notes – Related Parties

 

From November through December 2016, the Company undertook a private offering of its 10% Senior Secured Promissory Notes. The notes are secured by all assets of the Company not serving as collateral for other notes. As of December 31, 2016, $600,000 of the notes had been issued of which $450,000 were issued to the directors of the Company or entities or persons affiliated with these directors. The notes bearinitially bore interest at a rate of 10% payable monthly with principal and unpaid interest due at maturity, originally January 13, 2018. The notes were issued with warrants to purchase 600,000 shares of common stock at an exercise price of $0.75 per share. The warrants have a cashless exercise provision.

 

-9-

In 2017, an additional $600,000 in notes were sold and issued, of which $425,000 were to related parties. At September 30, 2018,December 31, 2017, there were outstanding an aggregate of $1.2 million in senior secured notes. The notes are secured by all assets of the Company not serving as collateral for other notes. The maturity date of all the senior secured notes was extended to December 31, 2018 prior to their original maturity date, $225,000 of which occurred in the nine months ended September 30, 2018.date. For every $1.00 in principal amount of note, investors got one warrant exercisable for one year to purchase an additional share of common stock at an exercise price of $.75 per share. The warrants have a cashless exercise provision and were valued using the Black-Scholes pricing model. The maturity date of the 1.2 million warrants issued along with the notes was extended to December 31, 2018 as well, 225,000 warrants of which occurred in the nine months ended September 30, 2018. The transaction was accounted for as a debt extinguishment with a loss on modification of warrant in the amount of $29,900 and $62,696 recorded in the consolidated statement of operations for the nine months ended September 30, 2018 and for the year ended December 31, 2017, respectively. During the nine months ended June 30, 2018, among the $225,000 senior secured notes that got extended to December 31, 2018, $125,000 were to related parties

Senior Unsecured Notes

 

In NovemberOctober 2017, the Company sold an aggregate of $300,000 in senior unsecured notes. The notes bear interest at the rate of 10% per annum and are due in 2020. For every $1.00 in principal amount of note, investors got one warrant exercisable for one year to purchase an additional share of common stock at an exercise price of $.75 per share. The warrants have a cashless exercise provision.

 

In October 2018, the Company, through a registered broker-dealer acting as Placement Agent, undertook a private offering to accredited investors of Units, each Unit consisting of an 11% Senior Secured Note, due in three years, (October 31, 2021) and one Warrant for each $1.00 in principal amount of Note exercisable for three years to purchase a share of Common Stock at an exercise price of $0.50 per share.The Company and the Placement Agent completed the Offering in December 2018 having sold an aggregate of $1,160,000 in Notes and Warrants. The net proceeds to the Company were $1,092,400, after deducting Placement Agent fees of $67,600, and issued 111,000 warrants to the Placement Agent with $21,453 of the fair value of the warrants recorded as loan cost. The Offering also included the exchange of an aggregate of $1.075 million in outstanding senior secured 10% Notes and Warrants for Units in the Offering. No proceeds were realized from the exchange and no fees were paid to the Placement Agent for such exchanges. During 2018, among the $1.075 million senior secured notes that were extended to October 31, 2021 by virtue of the exchange, $875,000 were to related parties. As of September 30, 2019 the Company had not renewed or repaid $125,000 in 10% notes with a maturity date of December 31, 2018, and those notes were technically in default.

The value of the warrants issued to the note holders was calculated using the Black-Scholes pricing model using the following significant assumptions:

 

 September 30, 2018 December 31, 2017  December 31, 2018 
        
Volatility  110% - 157%  110% - 157%  122% - 123%
Risk-free Interest Rate  0.82% - 1.60%  0.82% - 1.6%  2.76% - 2.94%
Exercise Price $0.75  $0.75  $0.50 
Fair Value of Common Stock $0.40 - $0.50  $0.40 - $0.50  $0.30 - $0.35 
Expected Life  1.00 – 1.53 years   1 – 1.5 years   2.9 – 3.0 years 

The total value of allDuring the year ended December 31, 2017, the Company issued 900,000 warrants issued in connection with its note offerings with a value on the Company’s senior secured and unsecured notes on their respective issue dates wasdate estimated to be $121,436. The corresponding note$121,435, bifurcated from the value of the note. As of December 31, 2017, the unamortized balance of discount is being amortized overon notes was $77,105. During the lifeyear ended December 31, 2018, the Company issued 1,160,000 warrants with a value on the issue date estimated to be $207,025 bifurcated from the value of the note usingand exchanged 1,075,000 existing warrants for new ones in connection with its note offerings. As a result of the straight-line method. Themodification the Company recognized a loss on extinguishment of $248,346. As of September 30, 2019, the unamortized balance of the discount on the notes was $19,249$129,580. Amortization expense was $54,433 and $77,105 as of$57,856 for the nine months ended September 30, 2019 and 2018, and December 31, 2017, respectively, with $57,856 recorded as amortization expense during 2018.respectively.

 

Mortgage Loans and Lines of Credit Secured by Real Estate

 

Mortgage loans and other debts such as line of credit here are collateralized by all assets of each nursing home property and an assignment of its rents. Collateral for certain mortgage loans includes the personal guarantee of Christopher Brogdon and/or the guaranty of Global Healthcare REIT, Inc.Brogdon. Mortgage loans for the periods presented consisted of the following:

 

 Face Principal Outstanding at Stated Interest Maturity  Face Principal Outstanding at Stated Interest Maturity 
Property Amount September 30, 2018 December 31, 2017 Rate Date  Amount September 30, 2019 December 31, 2018 Rate Date 
                      
Middle Georgia Nursing Home(1,8) $4,200,000  $3,566,250  $3,643,545  5.50% Fixed  October 4, 2018 
Goodwill Nursing Home(1)  4,976,316   4,403,700   4,466,375  5.50% Fixed  March 19, 2020 
Southern Hills Retirement Center Line of Credit(1)(2) $7,229,052  $7,229,052  $7,119,743  5.75% Fixed  October 28, 2019 
Eastman Nursing Home(2,3)  3,570,000   3,481,745   3,561,461  5.50% Fixed  October 26, 2021 
Goodwill Nursing Home(3)(2)  80,193   -   23,904  5.50% Fixed  June 12, 2018   5,005,000   4,308,416   4,390,082  5.50% Fixed  March 19, 2020 
Warrenton Nursing Home(4)  2,720,000   2,303,742   2,376,101  5.00% Fixed  December 20, 2018   3,768,600   3,757,190   2,287,323  3.73% Fixed  July 1, 2049 
Edward Redeemer Health & Rehab  2,303,815   2,155,437   2,205,934  5.50% Fixed  January 16, 2020   2,303,815   2,081,053   2,138,128  5.50% Fixed  January 16, 2020 
Abbeville Health & Rehab(5)  2,761,250   2,761,250   2,592,366  5.50% Fixed  May 25, 2021 
Glen Eagle Health & Rehab(5)  2,761,250   3,103,926   2,761,250  5.50% Fixed  May 25, 2021 
Glen Eagle Health and Rehab Line of Credit(2)(5)  400,000   -   120,440  6.50% Fixed  September 30, 2019 
Providence of Sparta Nursing Home(6)  3,039,300   2,989,288   3,034,826  3.88% Fixed  November 1, 2047   3,039,300   2,932,665   2,975,337  3.88% Fixed  November 1, 2047 
Meadowview Healthcare Center(7)  3,000,000   2,958,400   3,000,000  6.00% Fixed  October 30, 2022   3,000,000   2,886,600   2,936,400  6.00% Fixed  October 30, 2022 
GL Nursing Home(2)  5,000,000   4,618,006   4,618,006  Prime Plus 1.50%/ 5.75% Floor  August 3, 2037 
GL Nursing Home(8)  5,000,000   4,618,006   4,618,006  Prime Plus 1.50%/ 5.75% Floor  August 3, 2037 
                                  
     $25,756,073  $25,961,057           $34,398,653  $32,908,170      

 

-10-

(1) On October 31, 2017, the Company, through its wholly-owned subsidiaries Southern Tulsa, LLC and Southern Tulsa TLC, LLC, as Co-Borrowers, consummated a new Line of Credit with Southern Bank (formerly First Commercial Bank) pursuant to a Promissory Note in the principal amount of $7,229,052 (the “Line of Credit”). Under the Line of Credit, the Company refinanced the prior mortgage on its skilled nursing facility in Tulsa for $1,546,801, funded open market and tender offer purchases of its Industrial Revenue Bonds covering the ALF and ILF as well as provided working capital for improvements to the ALF and ILF. As of December 31, 2018, a total of $7,119,743 was drawn under the Line of Credit, and as of September 30, 2019, a total of $7,229,052 was drawn under the Line of Credit.

 

(1)The interest rate on the Line of Credit increased from 5.25% to 5.75% effective April 28, 2019 and will remain at that rate until the Line of Credit converts to an amortizing loan. Monthly payments of interest began on November 30, 2017 and continue until the Promissory Note is paid in full on the Maturity Date. The Maturity Date was been extended multiple times; initially from April 30, 2018 to October 30, 2018. The Maturity Date was further extended in three month increments to October 28, 2019. The Credit Note is secured by a First Mortgage and Assignment of Rents on Real Property for Southern Hills Rehabilitation Center, a Junior Lien and Assignment of Rents on Real Property for it Southern Hills Independent Living Facility location and a Junior Lien on Real Property for its Southern Hills Assisted Living Facility location. With the retirement of the Tulsa Industrial Authority Bonds effective November 1, 2018, Southern Bank (formerly First Commercial Bank) moved into a senior position on the ALF and ILF properties.

(2) Mortgage loans are non-recourse to the Company except for (i) the senior loansloan held by ServisFirst Bank on Meadowview (Ohio), (ii) the loans held by Colony Bank on Abbeville,Eastman and Glen Eagle, and (iii) the Southern Hills line of credit and Goodwill loan owed to Southern Bank (formerly First Commercial Bank, discussed under line of credit.Bank).

 

(2) Effective September(3) The loan at Eastman was renewed on November 26, 2018 with the maturity extended to October 26, 2021.

(4) The original loan was extended on January 19, 2016, we executed a Modification2019 to the mortgage note pursuant to which some accrued payments were deferredJanuary 20, 2020 and the lender agreedCompany capitalized $8,885 in loan costs paid. The loan was subsequently refinanced in June 2019. The Company has incurred $156,671 in unamortized loan costs to permitrefinance this debt with another lender. The refinance was treated as debt extinguishment, with a new maturity date of July 1, 2049 and an interest onlyrate of 3.73%. For the nine months ended September 30, 2019, amortization expense related to loan costs of the prior loan totaled $8,885 and amortization expense related to loan costs for the new loan, which began in July 2019, totaled $870.

(5) Amortization expense related to loan costs of this loan totaled $656 for the nine months ended September 30, 2019. Amortizing payments through Marchbegan in January 2019. In June 2018 the Company converted the original note to a fixed note which qualified as debt extinguishment, unamortized debt discount on the original note was expensed as a loss on extinguishment of $27,794. In April 2018, the Company capitalized $22,800 in fees and interest and added it to principal. The Company is subject to financial covenants and customary affirmative and negative covenants, including compliance with the covenants of all other notes and bonds. As of September 30, 2019, the Company was not in compliance with some unrelated notes and bonds, which is considered to be a technical Event of Default as defined in the note agreement, but the Company believes that it is in good standing with the Lender. In October 2018 the Lender extended the Company a line of credit with a limit of $200,365 to provide working capital to scale operations at the facility. As of December 31, 2018 the Company had drawn $120,440 on the line. The line of credit was expanded in February 2019 to $400,000 with a maturity date of September 30, 2019. Prior to September 30, 2019, the Company had drawn $400,000 on the line which was subsequently merged into the amortizing note due May 21, 2021.

(6) The senior debt and subordinated debt owed in relation to Providence of Sparta was refinanced into a single senior HUD note during 2017. Amortization expense related to loan costs totaled $3,738 for the nine months ended September 30, 2019.

(7) Amortization expense related to loan costs of this loan totaled $6,978 for the nine months ended September 30, 2019. The Company is subject to financial covenants and customary affirmative and negative covenants, including compliance with the covenants of all other notes and bonds. As of September 30, 2019, the Company was not in compliance with some unrelated notes and bonds, which is considered to be a technical Event of Default as defined in the note agreement, but the Company believes that it is in good standing with the Lender.

(8) The mortgage loan collateralized by the GL Nursing Home is 80% guaranteed by the USDA and requires an annual renewal fee payable in the amount of 0.25% of the USDA guaranteed portion of the outstanding principal balance as of December 31 of each year. The Company is subject to financial covenants and customary affirmative and negative covenants. As of September 30, 2018,2019, the Company was not in compliance with certain of these financial and non-financial covenants which is considered to be a technical Event of Default as defined in the note agreement. The Company is also delinquent in installment payments due under the mortgage. Remedies available to the lender in the event of a continuing Event of Default, at its option, include, but are not necessarily limited to the following (1) lender may declare the principal and all accrued interest on the note due and payable; and (2) lender may exercise additional rights and remedies under the note agreement to include taking possession of the collateral or seeking satisfaction from the guarantors. The Company has been notified by the lender regarding the Events of Default. Guarantors under the mortgage loan include Christopher Brogdon. With our consent, Mr. Brogdon has assumed operations of the facility and is dealing with the lender. The Company is in negotiations with Mr. Brogdon to sell him the facility.

(3) The $80,193 debt at Goodwill Nursing Home was incurred to pay off accrued interest on the original primary note. The balance of this note was paid in full on June 12, 2018.

(4) Amortization expense related to loan costs of this loan totaled $4,620 for the nine months ended September 30, 2018. The Company has incurred $31,875 in unamortized loan costs to refinance this debt.

(5) Proceeds of $2,138,126 were disbursed directly to the seller of the property for acquisition and $597,799 was disbursed to the Company as reimbursement for renovation cost, and $38,421 of loan costs and interest were capitalized. The loan has been fully drawn as of September 30, 2018, and amortization expense related to loan costs of this loan totaled $5,124 for the nine months ended September 30, 2018. Amortizing payments will begin in January 2019. In June 2018 the Company converted the original note to a fixed note which qualified as debt extinguishment, unamortized debt discount on the original note was expensed as a loss on extinguishment of $27,794. In April 2018, the Company capitalized $22,800 in fees and interest and added it to principal. The Company is subject to financial covenants and customary affirmative and negative covenants, including compliance with the covenants of all other notes and bonds. As of September 30, 2018, the Company was not in compliance with some unrelated notes and bonds, which is considered to be a technical Event of Default as defined in the note agreement, but the Company believes that it is in good standing with the Lender.

(6) The senior debt and subordinated debt owed in relation to Providence of Sparta was refinanced into a single senior HUD note during 2017. The total amount borrowed under the new loan is $3,039,300 at time of debt issuance, with the Company receiving only $28,596 in cash. The senior note balance of $1,655,123 on December 31, 2016 was paid off using $29,747 in cash and $1,625,376 using the proceeds from the new loan. The subordinated note balance of $1,050,000 was paid off using loan proceeds, $218,619 went to restricted cash and the rest was used to pay fees. Amortization expense related to loan costs totaled $3,738 for the nine months ended September 30, 2018.

(7) Amortization expense related to loan costs of this loan totaled $6,978 for the nine months ended September 30, 2018. The Company is subject to financial covenants and customary affirmative and negative covenants, including compliance with the covenants of all other notes and bonds. As of September 30, 2018, the Company was not in compliance with some unrelated notes and bonds, which is considered to be a technical Event of Default as defined in the note agreement, but the Company believes that it is in good standing with the Lender.

(8) The loan at Middle Georgia matures on October 4, 2018, and the company is in negotiations to extend the note.

 

Other mortgage loans contain non-financial covenants, including reporting obligations, with which the Company has not complied in some instances or in an untimely manner. These mortgage loans are technically in default.default; however our relationship with these lenders is considered good.

-11-

 

Bonds Payable - Tulsa County Industrial Authority

 

On March 1, 2014, Southern Tulsa, LLC (Southern Tulsa), a subsidiary of WPF that owns the Southern Hills Retirement Center, entered into a loan agreement with the Tulsa County Industrial Authority (Authority) in the State of Oklahoma pursuant to which the Authority lent to Southern Tulsa the proceeds from the sale of the Authority’s Series 2014 Bonds. The Series 2014 Bonds consisted of $5,075,000 of principal in Series 2014A First Mortgage Revenue Bonds and $625,000 of principal in Series 2014B Taxable First Mortgage Revenue Bonds. During the year ended December 31, 2017, $127,000 of Series 2014B Taxable First Mortgage Revenue Bond were retired with $60,000 in cash payments and 67,000$67,000 in non-cash payments; $452,000 of Series 2014A First Mortgage Revenue Bonds were retired with non-cash payments. The Series 2014 Bonds were issued pursuant to a March 1, 2014 Indenture of Trust between the Authority and the Bank of Oklahoma. $4,325,000 of the Series 2014A Bonds mature on March 1, 2044 and accrue interest at a fixed rate of 7.75% per annum. The remaining $750,000 of the Series 2014A Bonds mature on various dates through final maturity on March 1, 2029 and accrue interest at a fixed rate of 7.0% per annum. The Series 2014B Bonds mature on March 1, 2023 and accrue interest at a fixed rate of 8.5% per annum. The debt is secured by a first mortgage lien on the independent living units and assisted living facility (facilities), an assignment of the facilities’ leases, a first lien on all personal property located in the facilities, and a guarantee by the Company. Deferred loan costs incurred of $478,950 and an original issue discount of $78,140 related to the loan are amortized to interest expense over the life of the loan. Amortization expense related to deferred loan costs and the original issue discount totaled $14,113 and $2,283, respectively, for the nine months ended September 30, 2018 and $14,113 and $2,283, respectively, for the nine months ended September 30, 2017.2018. The loan agreement includes certain financial covenants required to be maintained by the Company, with which weBonds were notretired in compliance as of September 30, 2018. There is $608,000full in voluntary non-cash principal reduction payments during the nine months ended September 30,November 2018. As of September 30, 2018,2019 and December 31, 2017,2018, restricted cash of $818,548$0 and $817,582,$1,179, respectively is related to these bonds.

During the nine months ended September 30, 2018 the Company undertook six tender offers with funds from the First Commercial Line of Credit to purchase bonds from note holders, retiring $608,000 bonds for $509,479 and recording a corresponding gain on settlement of debt of $98,521. The Company also invested $64,426 in debt securities consisting of the Tulsa County Industrial Authority Series 2014 Bonds. On November 1, 2018, the Company called and retired these bonds with proceeds from the First Commercial Line of Credit in place at the Southern Hills Retirement Center.

Line of Credit – Southern Hills Retirement Center

On October 31, 2017, the Company, through its wholly-owned subsidiaries Southern Tulsa, LLC and Southern Tulsa TLC, LLC, as Co-Borrowers, consummated a new Line of Credit with First Commercial Bank pursuant to a Promissory Note in the principal amount of $7,229,052 (the “Line of Credit”). Under the Line of Credit, the Company refinanced the existing mortgage on its skilled nursing facility in Tulsa, Oklahoma for $1,546,801, and funded tender offers on the Industrial Revenue Bonds covering the ALF and ILF for $682,563, and for working capital, including improvements to the ALF and ILF. As of September 30, 2018, a total of $2,733,211 was drawn under the Line of Credit.

The interest rate on Line of Credit is 5.25%. Monthly payments of interest began on November 30, 2017 and continue until the Promissory Note is paid in full on the Maturity Date. On May 3, 2018 the Maturity Date was extended from April 30, 2018 to October 30, 2018, and the company is negotiating a further extension. The Credit Note is secured by a First Mortgage and Assignment of Rents on Real Property for Southern Hills Rehabilitation Center, a Junior Lien and Assignment of Rents on Real Property for it Southern Hills Independent Living Facility location and a Junior Lien on Real Property for its Southern Hills Assisted Living Facility location. With the retirement of the Tulsa Industrial Authority Bonds effective November 1, 2018, First Commercial Bank moved into a senior position on the ALF and ILF properties.

Other Debt

 

Other debt due at September 30, 20182019 and December 31, 20172018 includes unsecured notes payable issued to entities controlled by the Company used to facilitate the acquisition of the nursing home properties.

 

 Face Principal Outstanding at Stated Interest Maturity  Face Principal Outstanding at Stated Interest Maturity 
Property Amount September 30, 2018 December 31, 2017 Rate Date  Amount September 30, 2019 December 31, 2018 Rate Date 
Goodwill Nursing Home $2,180,000  $1,536,000  $1,536,000  13%(1) Fixed  December 31, 2019  $2,180,000  $1,536,000  $1,536,000  13% (1) Fixed  December 31, 2019 

 

(1) The subordinated note on Goodwill matured on July 1, 2015. Investors in the Goodwill note were entitled to an additional 5% equity in Goodwill Hunting, LLC every six months if the note is not paid when due. Effective December 31, 2015, the investors holding the subordinated debt executed an Agreement Among Lenders pursuant to which they (i) agreed to waive any and all equity ratchets and (ii) agreed to extend the maturity date of the subordinated debt to June 30, 2017. In exchange, Goodwill Hunting agreed to pay the investors an additional one-time premium equal to 5% of the principal amount of the individual note at such time as the note is repaid. Effective May 3, 2017, we entered into an Allonge and Modification Agreement with the Goodwill investors pursuant to which they agreed to (i) waive all accrued interest through December 31, 2017, (ii) reduce interest rate to 13% beginning January 1, 2018 and (iii) extend the maturity date of the notes to December 31, 2019. In exchange, the Company agreed that upon repayment of the notes, the investors would be entitled to a one-time premium payment in the amount of 15% of the principal balance of the notes.

 

-12-

Our corporate debt at September 30, 2019 and December 31, 2018 includes unsecured notes and notes secured by all assets of the Company not serving as collateral for other notes.

  Face  Principal Outstanding at  Stated Interest Maturity 
Series Amount  September 30, 2019  December 31, 2018  Rate Date 
               
10% Senior Secured Promissory Note $125,000  $125,000  $125,000  10.0% Fixed  December 31, 2018 
10% Senior Unsecured Promissory Notes  300,000   300,000   300,000  10.0% Fixed  October 31, 2020 
11% Senior Secured Promissory Notes  2,235,000   2,235,000   2,235,000  11.0% Fixed  October 31, 2021 
                   
      $2,660,000  $2,660,000       

 

For the nine months ended September 30, 20182019 and 2017,2018, the Company received proceeds from the issuance of debt of $493,533$1,800,187 and $425,000,$493,533, respectively. Cash payments on debt totaled $373,868$414,887 and $399,876$373,868 for the nine months ended September 30, 20182019 and 2017,2018, respectively. Amortization expense for deferred loan costs totaled $115,462$103,572 and $183,091$115,462 for the nine months ended September 30, 20182019 and 2017,2018, respectively.

 

Future maturities and principal reduction payments of all notes and bonds payable listed above for the next five years and thereafter are as follows:

 

Years      
2018 $24,644,948(1)
2019  1,766,054  $19,603,962(1)
2020  6,703,511   6,893,587 
2021  61,580   5,705,128 
2022  64,012   140,332 
2023 and after  2,738,179 
2023  145,757 
2024 and after  6,105,887 
        
 $35,978,284  $38,594,653 

 

(1) Any note or bond that is not in compliance with all financial and non-financial covenants is considered to have an immediate maturity, including those that require compliance with covenants on any and all other notes. The notes secured by the facilities at Meadowview and Abbeville have such covenants which were in technical non-compliance at September 30, 2018,2019, but the Company believes that its relationships with these lenders is good.

6.7. STOCKHOLDERS’ EQUITY

 

Preferred Stock

 

The Company has authorized 10,000,000 shares of preferred stock. These shares may be issued in series with such rights and preferences as may be determined by the Board of Directors.

 

Series A Convertible Redeemable Preferred Stock

 

The Company’s Board of Directors has authorized 2,000,000 shares of $2.00 stated value, Series A Preferred Stock. The preferred stock has a senior liquidation preference value of $2.00 per share, has no voting or redemption rights and does not accrue dividends.

 

As of September 30, 20182019 and December 31, 2017,2018, the Company has 200,500 shares of Series A Preferred stock outstanding.

 

Series D Convertible Preferred Stock

 

The Company has established a class of preferred stock designated “Series D Convertible Preferred Stock” (Series D preferred stock) and authorized an aggregate of 1,000,000 non-voting shares with a stated value of $1.00 per share. Holders of the Series D preferred stock are entitled to receive dividends at the annual rate of eight percent (8%) based on the stated value per share computed on the basis of a 360 day360-day year and twelve 30 day30-day months. Dividends are cumulative, shall be declared quarterly, and are calculated from the date of issue and payable on the fifteenth day of April, July, October and January. The dividends may be paid, at the option of the holder either in cash or by the issuance of shares of the Company’s common stock valued at the market price on the dividend record date. Shares of the Series D preferred stock are redeemable at the Company’s option. At the option of the holder, shares of the Series D preferred stock plus any declared and unpaid dividends are convertible to shares of the Company’s common stock at a conversion rate of $1.00 per share.

 

As of September 30, 20182019 and December 31, 2017,2018, the Company had 375,000 shares of Series D preferred stock outstanding.

 

During the nine months ended September 30, 20182019 and 2017,2018, the Company paid $22,500 and $22,500, respectively, for Series D preferred stock dividends. Dividends of $22,500 and $22,500 were declared during the nine months ended September 30, 20182019 and 2017,2018, respectively, with dividends of $7,500 accrued and payable as of September 30, 20182019 and 2017.2018. All quarterly dividends previously declared have been paid.

-13-

 

Restricted Stock Awards

 

The following table summarizes the restricted stock unit activity during the nine months ended September 30, 20182019 and 2017.2018.

 

 September 30, 2018 September 30, 2017  September 30, 2019 September 30, 2018 
          
Outstanding Non-Vested Restricted Stock Units, Beginning  -   -   -   - 
Granted  962,500   1,262,092   636,363   962,500 
Vested  (821,875)  (1,262,092)  (545,453)  (821,875)
                
Outstanding Non-Vested Restricted Stock Units, Ending  140,625   -   90,910   140,625 

 

In connection with these director and executive restricted stock grants, the Company recognized stock-based compensation of $321,046$180,000 and $482,071$321,046 for the nine months ended September 30, 20182019 and 2017,2018, respectively.

 

Common Stock Warrants

 

As of September 30, 20182019 and December 31, 2017,2018, the Company had 2,028,4612,598,130 and 2,269,596,3,142,586, respectively, of outstanding warrants to purchase common stock at a weighted average exercise price of $0.79$0.54 and $0.78,$0.60, respectively. During the nine monthnine-month period ended September 30, 20182019 and 2017,2018, an aggregate of 241,135544,456 and 392,140241,135 warrants with a weighted average exercise price of $0.74$0.88 and $0.55,$0.74, respectively, expired. The aggregate intrinsic value of the common stock warrants outstanding at September 30, 20182019 was $0.

 

Common Stock Options

 

As of September 30, 20182019 and December 31, 2017,2018, the Company had 600,000 and 0,600,000, respectively, of outstanding options to purchase common stock at a weighted average exercise price of $0.36. During the nine monthnine-month period ended September 30, 20182019 and 2017,2018, no options expired. The aggregate intrinsic value of the common stock options outstanding at September 30, 20182019 was $0.

 

7.8. RELATED PARTIES

 

Clifford Neuman provides office space for the Company’s Controller at no charge. As of September 30, 20182019 and December 31, 2017,2018, the Company owed Mr. Neuman for legal services rendered $98,293$48,280 and $93,114,$118,230, respectively.

Creative Cyberweb developed and maintains the Company’s website and is affiliated with CFO Zvi Rhine’s family. The initial setup fee was $5,000 and ongoing upkeep is $450 per month.

 

In January 2018, the Directors modified the Directors’ Compensation Plan to provide the annual grants be subject to ratable vesting over 12 months. TheIn March 2019, the Board approved an annual grant to eachthree of its six Directors without other compensation plans, restricted stock awards of 93,75090,909 shares each, subject to vesting. In July 2019, the Board approved a pro-rated annual grant to two of its Directors without other compensation plans restricted stock awards of 90,909 shares in aggregate, subject to vesting. In connection with these director restricted stock grants, the Company recognized stock-based compensation of $90,000 and $135,000 for the nine months ended September 30, 2018.2019 and 2018, respectively.

 

In May 2018, the Company approved a compensation agreement for CFO Zvi Rhine that included (i) base salary of $165,000 per year (which accrues beginning January 1, 2018 but payable only after the Company raises capital of at least $600,000), (ii) 150,000 shares of restricted stock vesting one-half each on January 1, 2019 and January 1, 2020, and (iii) options to purchase 600,000 of the Company’s common stock at an exercise price of $.36 per share, each expiring on March 31, 2023, and vesting one quarter each on April 1, 2018, April 1, 2019, October 1, 2019, and April 1, 2020. For the nine months ended September 30, 20182019 the Company has accrued $123,750$183,950 in salaries and recognized $103,546$90,000 in stock-based compensation.

compensation for Directors and $74,134 for Mr. Rhine. On September 6,April 15, 2019, the Company executed an Amendment No. 1 to Employment Agreement (the “Amendment”), with an effective date of April 1, 2019, with Mr. Rhine. Pursuant to the Amendment, the Company granted Mr. Rhine a bonus for 2018 a stock-based compensation grant was made to Lance Ballerservices in considerationthe amount of his services as CEO for the six months ended June 30, 2018. The grant consisted of 250,000$90,000 payable in shares of restricted common stockstock. The shares were valued at $0.33 per share total value $82,500.(the closing price of the Company’s stock on April 2, 2019), resulting in 272,727 shares of Common Stock. The Amendment also defines a Bonus Plan for Mr. Rhine for future periods which provides for additional incentive compensation if certain performance milestones are achieved.

-14-

 

8.9. FACILITY LEASES

 

The following table summarizes our leasing arrangements related to the Company’s healthcare facilities at September 30, 2018:2019:

 

Facility Monthly Lease
Income(1)
 Lease Expiration Renewal Option, if any Monthly Lease
Income(1)
 Lease Expiration Renewal Option, if any
Middle Georgia $60,000   October 31, 2022  None
Eastman(2) $60,000   October 31, 2022  None
Warrenton $57,724   June 30, 2026  Term may be extended for one additional ten-year term. $55,724   June 30, 2026  Term may be extended for one
additional ten-year term.
Goodwill(2)(3) $40,125   February 1, 2027  Term may be extended for one additional five-year term. $40,125   February 1, 2027  Term may be extended for one
additional five-year term.
Edwards Redeemer(4) $48,728   October 31, 2022  Term may be extended for one additional five-year term. $48,728   October 31, 2022  Term may be extended for one
additional five-year term.
Providence $42,519   June 30, 2026  Term may be extended for one additional ten-year term. $42,519   June 30, 2026  Term may be extended for one
additional ten-year term.
Meadowview(8)(5) $33,695   October 31, 2024  Term may be extended for one additional five-year term. $-   October 31, 2023  Term may be extended for one
additional five-year term.
GL Nursing(3)(6) $-   -  None $-   -  None
Abbeville(7) $-   -  None
Glen Eagle(7) $-   -  None
Southern Hills SNF(4)(8) $38,000   May 31, 2019  Term may be extended for one additional five-year term. $-   -  Term may be extended for two
additional five-year term.
Southern Hills ALF(5)(9)  -   -  None $-   -  None
Southern Hills ILF(6)  -   -  None
Southern Hills ILF(10) $-   -  None

 

(1) Monthly lease income reflects rent income on a straight-line basis over, where applicable, the term of each lease.

 

(2) On October 18, 2019, the Company terminated the lease at its Eastman property and is pursuing a Receivership to assume the operations of the facility.

(3) In January 2016, the Goodwill facility was closed by Georgia regulators and all residents were removed. In a transaction related to the sale of the Greene Point facility, an affiliate of the buyer of Greene Point executed a ten yearten-year operating lease covering Goodwill. After investing approximately $2.0 million in capital improvements in the property, the lease operator obtained all regulatory approvals and began admitting patients in December 2016. The lease became effective on February 1, 2017, and the facility began generating rental revenue thereafter.

 

(3)(4) Cadence informed the Company that it intended to close the Edwards Redeemer facility due to unprofitable operations. In violation of the operating lease, Cadence began moving patients from the facility and, as of October 18, 2019, all patients had been removed. In response to our Petition, on October 17, 2019, the District Court of Oklahoma County, State of Oklahoma issued a Temporary Order Appointing Receiver (the “Order”) pursuant to a Motion to Appoint Receiver filed by Edwards Redeemer Property Holdings, LLC (“Edwards Property”), a wholly-owned subsidiary of the Company, with respect as a skilled nursing facility. The Order was issued due to the violations by Cadence of the business-preservation obligations contained in the lease between Edwards Property and the Operator.The Company will allow Edwards Redeemer to remain closed for the purpose of undertaking extensive renovations to the facility. The renovations are expected to take up to 12 months.

(5) The lease was generating $33,000 in monthly gross rent; however, the operator experienced adverse results in late 2017 and throughout 2018. In April 2018 the Company recognized a bad debt expense of $56,000 related to rent receivables previously booked in 2018 at the Meadowview facility. Effective December 1, 2018, the Company completed the operations transfer to an affiliate of Infinity Health Interests, LLC (“Infinity”). The lease is structured with a lower base rent component than the prior operator but also includes occupancy-based escalators that will better align facility operations with future rental payments.

(6) Effective January 1, 2016, the GL Nursing facility was leased to another operator for a period of ten years at a monthly base rent of $30,000 which was subject to increases based on census levels. Under the terms of the lease, the Company agreed to fund certain capital expenditures, which it was unable to fulfill. In July 2016, the new tenant served notice that it was terminating the lease effective August 31, 2016. The Company entered into a Lease Termination Agreement under which it paid the tenant $145,000 and is obligated to make future payments. Effective August 30, 2016, the Company entered into a new lease agreement with another nursing home operator. The lease term was to commence at the end of a straddle period. During the straddle period, the Company made working capital advances to enable the operator to cover cash flow deficits resulting from initial operations of the facility. Prior to the end of the straddle period, the lease operator informed the Company that it would vacate the facility. An entity affiliated with Mr. Brogdon, who is a guarantor of the mortgage, assumed operations of the facility in JanuaryMarch 2018 under an OTA. We do not expect the facility to generate any future revenue for the Company.

 

(4)(7) The Company entered into a management agreement with Cadence Healthcare Solutions to operate Glen Eagle after expending approximately $1.0 million in capital improvements. The facility passed its licensure survey and began admitting patients in June 2018. Effective October 12, 2018, the facility gained its certification and started collecting revenues from Medicare and Medicaid in April 2019. On October 17, 2019, the Company terminated its management with Cadence Healthcare Solutions and is currently operating the building independently.

(8) Lease agreement dated May 21, 2014 with lease payments commencing February 1, 2015. On May 10, 2016, the Company obtained a Court Order appointing a Receiver to control and operate the Southern Hills SNF. The former lease operator represented that it was unable to meet the financial commitments of the facility, including the payment of rent, payroll and other operating requirements. In October 2017, the Receiver engaged a new manager for the facility at the request of the Company.

(5) The In May 2019 the lease onexpired, and in July 2019 the ALF has been abandoned.facility was leased to Southern Hills Rehab Center LLC, a wholly owned subsidiary of the Company, to conduct operations. Commencement of the lease is contingent upon regulatory approval of the transfer of the Certificates of Need and appropriate licenses to operate the facility, and the lease term extends five years from the contingent commencement date. The Company plans to seek a new tenant foroperate this facility to assume operations at the completion of construction.building independently.

 

(6)(9) The Company plans to operate the Southern Hills ALF independently once construction is complete and a state license is secured.

(10) The Company has been operating the Southern Hills ILF requires renovation and is not subject to an operating lease.

(7) The Company entered into a management agreement with Cadence Healthcare Solutions to operate Abbeville after expending approximately $1.0 million in capital improvements. The facility passed its licensure survey and began admitting patients in June 2018. Effectiveindependently since October 12, 2018, the facility gained its certification and plans to begin billing and collecting revenues from Medicare and Medicaid going forward.

(8) In April 2018 the Company recognized a bad debt expense of $56,000 related to rent receivables previously booked in 2018 at the Meadowview facility.2019.

 

Lessees are responsible for payment of insurance, taxes and other charges while under the lease. Should the lessees not pay all such charges as required under the leases, or if there is no tenant, the Company may become liable for such operating expenses. We have been required to cover those expenses at Grand Prairie in Lonoke, Abbeville, andGlen Eagle as well as the Southern Hills ALF and ILF.

-15-

 

Future cash payments for rent to be received during the initial terms of the leases for the next five years and thereafter are as follows (excludes Abbeville, Edwards Redeemer, Southern Tulsa SNF and Southern Tulsa ALF and Southern Tulsa ILF (duedue to propertyproperties being non-operating), as well as Southern Tulsa SNFindependently operated, and GL Nursing):

 

Years      
   
2018 $830,946 
2019  3,376,438  $625,725 
2020  3,444,106   2,540,490 
2021  3,501,074   2,585,058 
2022  3,329,860   2,508,774 
2023 and Thereafter  7,764,949 
2023  1,922,794 
2024 and Thereafter ��5,120,111 
        
 $22,247,373  $15,302,952 

 

9.10. FAIR VALUE MEASUREMENTS

 

Financial assets and liabilities recorded at fair value in our consolidated balance sheets are categorized based upon a fair value hierarchy established by GAAP, which prioritizes the inputs used to measure fair value into the following levels:

 

Level 1— Quoted market prices in active markets for identical assets or liabilities at the measurement date.

 

Level 2— Quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets and liabilities in markets that are not active; or other inputs that are observable and can be corroborated by observable market data.

 

Level 3— Inputs reflecting management’s best estimates and assumptions of what market participants would use in pricing assets or liabilities at the measurement date. The inputs are unobservable in the market and significant to the valuation of the instruments.

 

A financial instrument’s categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement.

 

Our consolidated balance sheets include the following financial instruments: cash and cash equivalents, advances to related parties, notes receivable, restricted cash, accounts payable, debt and lease security deposit. We consider the carrying values of our short-term financial instruments to approximate fair value because they generally expose the Company to limited credit risk, because of the short period of time between origination of the financial assets and liabilities and their expected settlement, or because of their proximity to acquisition date fair values. The carrying value of debt approximates fair value based on borrowing rates currently available for debt of similar terms and maturities.

 

Upon acquisition of real estate properties, the Company determines the total purchase price of each property and allocates this price base on the fair value of the tangible assets and intangible assets, if any, acquired and any liabilities assumed based on Level 3 inputs. These Level 3 inputs can include comparable sales values, discount rates, and capitalization rate assumptions from a third party appraisal or other market sources.

 

Assets and liabilities measured at fair value on a recurring basis as of September 30, 20182019 and December 31, 20172018 are summarized below:

 

     Fair Value Measurement 
  Total  Level 1  Level 2  Level 3 
             
Warrant Liability $2,785  $-  $-  $2,785 
Investment in Debt Securities  307,895   307,895   -   - 
                 
Fair Value at September 30, 2018: $310,680  $307,895  $    -  $2,785 
                 
Warrant Liability $95,371  $-  $-  $95,371 
Investment in Debt Securities  243,469   243,469   -   - 
                 
Warrant Liability – December 31, 2017 $338,840  $243,469  $-  $95,371 

-16-
     Fair Value Measurement 
  Total  Level 1  Level 2  Level 3 
             
Warrant Liability $-  $-  $-  $- 
Investment in Debt Securities  19,861   19,861   -   - 
                 
Fair Value at September 30, 2019 $19,861  $19,861  $-  $- 
                 
Warrant Liability $2,785  $-  $-  $2,785 
Investment in Debt Securities  162,106   162,106   -   - 
                 
Fair Value at December 31, 2018 $164,891  $162,106  $-  $2,785 

 

Because these warrants have full reset adjustments tied to future issuance of equity securities by the Company, it is subject to derivative liability treatment under ASC 815-40-15.

 

The warrant liability is marked-to-market each reporting period with the change in fair value recorded as a gain or loss within Other (Income) Expense on the Company’s Consolidated Statement of Operations until the warrants are exercised, expire, or other facts and circumstances lead the warrant liability to be reclassified as an equity instrument. The fair value of the warrant liability is determined each reporting period by utilizing the Black-Scholes option pricing model.

 

The investments in debt securities are recorded at amortized cost since they are considered held-to-maturity.

 

The table presented below is a summary of changes in the fair value of the Company’s Level 3 valuation for the nine months ended September 30, 20182019 and 2017:2018:

 

 2018 2017  2019 2018 
          
Beginning Balance January 1 $95,371 $246,451  $2,785  $95,371 
             
Change in Fair Value of Warrant Liability  (92,586)  (151,080)  (2,785)  (92,586)
             
Ending Balance, September 30 $2,785 $95,371  $-  $2,785 

 

The significant assumptions used in the Black-Scholes option pricing model as of September 30, 20182019 and December 31, 20172018 include the following:

 

 September 30, 2018 December 31, 2017  September 30, 2019 December 31, 2018 
          
Volatility  63.58% - 91.93%  109.3% - 122.22%  -%  63.58% - 91.93%
Risk-free Interest Rate  2.36% - 2.59%  1.03% - 1.27%  -%  2.36% - 2.59%
Exercise Price $0.75 - $1.37  $0.75 - $1.37  $-  $0.75 - 1.37 
Fair Value of Common Stock $0.33  $0.40  $-  $0.33 
Expected Life  0.45 – 0.99 years   0.97 – 1.99 years  -   0.45 – 0.99 years 

 

In May 2018, the Company approved a compensation agreement for CFO Zvi Rhine that included (i) base salary of $165,000 per year (which accrues beginning January 1, 2018 but payable only after the Company raises capital of at least $600,000), (ii) 150,000 shares of restricted stock vesting one-half each on January 1, 2019 and January 1, 2020, and (iii) options to purchase 600,000 of the Company’s common stock at an exercise price of $.36 per share, each expiring on March 31, 2023, and vesting one quarter each on April 1, 2018, April 1, 2019, October 1, 2019, and April 1, 2020. The significant assumptions used in the Black-Scholes model for valuing the options are following:

  September 30, 2018 
    
Volatility  113.62%
Risk-free Interest Rate  2.55%
Exercise Price $0.36 
Fair Value of Common Stock $0.33 
Expected Life  3.06 years 

-17-

10.11. SEGMENT REPORTING

 

The Company had two primary reporting segments during the three and nine months ended September 30, 2018,2019, which include real estate services and healthcare services. The Company reports segment information based on the “management approach” defined inASC 280, Segment Reporting. The management approach designates the internal reporting used by management for making decisions and assessing performance as the source of our reportable segments.

 

Total assets for the healthcare services and real estate services segments were $224,518$ 880,632 and $37,638,975,$39,381,879, respectively, as of September 30, 2018. As2019 and $145,260 and $38,150,627, respectively, as of December 31, 2017, all the Company’s assets were in the real estate services segment.2018.

 

  Statements of Operations Items for the Nine Months Ended 
  September 30, 2018  September 30, 2017 
  Real Estate Services  Healthcare Services  Consolidated  Real Estate Services  Healthcare Services  Consolidated 
Rental Revenue $2,599,224  $-  $2,599,224  $2,303,355  $-  $2,303,355 
Expenses                        
General and Administrative  569,807   117,842   687,649   876,623   -   876,623 
Property Taxes, Insurance and Other Operating  105,593   340,647   446,240   375,171              -   375,171 
Depreciation  936,943   4,626   941,569   920,001   -   920,001 
Total Expenses  1,612,343   463,115   2,075,458   2,171,795   -   2,171,795 
Income (Loss) from Operations  986,881   (463,115)  523,766   131,560   -   131,560 
Other (Income) Expense                        
Gain on Warrant Liability  (92,586)  -   (92,586)  (151,080)  -   (151,080)
Gain on Extinguishment of Debt  57,694   -   57,694   (36,193)  -   (36,193)
(Gain) Loss on Settlement of Other Liabilities  (98,521)  -   (98,521)  (32,073)  -   (32,073)
Interest Income  -   -   -   (1)  -   (1)
Interest Expense  1,783,296   -   1,783,296   1,723,252   -   1,723,252 
Total Other (Income) Expense  1,649,883   -   1,649,883   1,503,905   -   1,503,905 
Net Income (Loss)  (663,002)  (463,115)  (1,126,117)  (1,372,345)  -   (1,372,345)
Net Loss Attributable to Noncontrolling Interests  17,965   -   17,965   22,050   -   22,050 
Net Income (Loss) Attributable to Global Healthcare REIT, Inc. $(645,037) $(463,115) $(1,108,152) $(1,350,295) $-  $(1,350,295)

  Statements of Operations Items for the Three Months Ended 
  September 30, 2018  September 30, 2017 
  Real Estate Services  Healthcare Services  Consolidated  Real Estate Services  Healthcare Services  Consolidated 
Rental Revenue $885,013  $-  $885,013  $749,269  $-  $749,269 
Expenses                        
General and Administrative  176,036   10,999   187,035   313,764   -   313,764 
Property Taxes, Insurance and Other Operating  48,964   169,174   218,138   28,755              -   28,755 
Depreciation  319,516   3,470   322,986   319,864   -   319,864 
Total Expenses  544,516   183,643   728,159   662,383   -   662,383 
Income (Loss) from Operations  340,497   (183,643)  156,854   86,886   -   86,886 
Other (Income) Expense                        
Gain on Warrant Liability  (15,974)  -   (15,974)  (47,523)  -   (47,523)
Gain on Extinguishment of Debt  -   -   -   -   -   - 
(Gain) Loss on Settlement of Other Liabilities  354   -   354   -   -   - 
Interest Income  -   -   -   -   -   - 
Interest Expense  590,514   -   590,514   583,453   -   583,453 
Total Other (Income) Expense  574,894   -   574,894   535,930   -   535,930 
Net Income (Loss)  (234,397)  (183,643)  (418,040)  (449,044)  -   (449,044)
Net Loss Attributable to Noncontrolling Interests  (948)  -   (948)  -   -   - 
Net Income (Loss) Attributable to Global Healthcare REIT, Inc. $(235,345) $(183,643) $(418,988) $(449,044) $-  $(449,044)

-18-
  Statements of Operations Items for the Nine Months Ended 
  September 30, 2019  September 30, 2018 
  Real Estate Services  Healthcare Services  Consolidated  Real Estate Services  Healthcare Services  Consolidated 
Rental Revenue $2,789,220  $-  $2,789,220  $2,599,224  $-  $2,599,224 
Healthcare Revenue  -   2,089,386   2,089,386   -   -   - 
Total Revenue  2,789,220   2,089,386   4,878,606   2,599,224   -   2,599,224 
Expenses                        
General and Administrative  575,930   315,101   891,031   569,807   117,842   687,649 
Property Taxes, Insurance and Other Operating  117,778   1,479,047   1,596,835   105,593   340,647   446,240 
Acquisition Costs  6,771   -   6,771   -   -   - 
Depreciation  959,427   10,407   969,834   936,943   4,626   941,569 
Total Expenses  1,659,916   1,804,555   3,464,471   1,612,343   463,115   2,075,458 
Income (Loss) from Operations  1,129,304   284,831   1,414,135   986,881   (463,115)  523,766 
Other (Income) Expense                        
Gain on Warrant Liability  (2,785)  -   (2,785)  (92,586)  -   (92,586)
Loss on Extinguishment of Debt  -   -   -   57,694   -   57,694 
Gain on Settlement of Other Liabilities  -   -   -   (98,521)  -   (98,521)
Gain on Sale of Investments  (1,069)  -   (1,069)  -   -   - 
Gain from Insurance Claim  (324,018)  -   (324,018)  -   -   - 
Interest Income  (26,248)  -   (26,248)  -   -   - 
Interest Expense  1,595,363   -   1,595,363   1,783,296   -   1,783,296 
Total Other (Income) Expense  1,241,243   -   1,241,243   1,649,883   -   1,649,883 
Net Income (Loss)  (111,939)  284,831   172,892   (663,002)  (463,115)  (1,126,117)
Net Loss Attributable to Noncontrolling Interests  7,231   -   7,231   17,965   -   17,965 
Net Income (Loss) Attributable to Global Healthcare REIT, Inc. $(104,708) $284,831  $180,123  $(645,037) $(463,115) $(1,108,152)

 

  Statements of Operations Items for the Three Months Ended 
  September 30, 2019  September 30, 2018 
  Real Estate Services  Healthcare Services  Consolidated  Real Estate Services  Healthcare Services  Consolidated 
Rental Revenue $963,645  $-  $963,645  $885,013  $-  $885,013 
Healthcare Revenue  -   1,025,458   1,025,458   -   -   - 
Total Revenue  963,645   1,025,458   1,989,103   885,013   -   885,013 
Expenses                        
General and Administrative ��185,263   134,932   320,195   176,036   10,999   187,035 
Property Taxes, Insurance and Other Operating  29,892   673,924   703,816   48,964   169,174   218,138 
Acquisition Costs  6,771   -   6,771   -   -   - 
Depreciation  320,514   3,469   323,983   319,516   3,470   322,986 
Total Expenses  542,440   812,325   1,354,765   544,516   183,643   728,159 
Income (Loss) from Operations  421,205   213,133   634,338   340,497   (183,643)  156,854 
Other (Income) Expense                        
Gain on Warrant Liability  (27)  -   (27)  (15,974)  -   (15,974)
Loss on Extinguishment of Debt  -   -   -   -   -   - 
Gain on Settlement of Other Liabilities  -   -   -   354   -   354 
Gain from Insurance Claim  (53,754)      (53,754)            
Interest Income  (19,245)  -   (19,245)  -   -   - 
Interest Expense  524,503   -   524,503   590,514   -   590,514 
Total Other (Income) Expense  451,477   -   451,477   574,894   -   574,894 
Net Income (Loss)  (30,272)  213,133   182,861   (234,397)  (183,643)  (418,040)
Net Loss Attributable to Noncontrolling Interests  1,221   -   1,221   (948)  -   (948)
Net Income (Loss) Attributable to Global Healthcare REIT, Inc. $(29,051) $213,133  $184,082  $(235,345) $(183,643) $(418,988)

11.12. LEGAL PROCEEDINGS

 

The Company and/or its affiliated subsidiaries are involved in the following litigation:

Bailey v. GL Nursing, LLC, et. al in the Circuit Court of Lonoke County, Arkansas, 23rd Circuit,43CV-19-151.

The Company’s wholly-owned subsidiary was named as a co-defendant in the action arising out of a claimed personal injury suffered by the plaintiff while a resident of the skilled nursing home owned, but not operated, by GL Nursing. As of this date, we have engaged legal counsel but no further information is known regarding the merits of the claim. After initial inquiry, it does not appear that the lease operator of the facility had in effect general liability insurance covering the GL Nursing, as landlord, as required by the operating lease.

As we simply were the owners of the property and not the operators, we believe that primary responsibility, if any, falls with the operator at the time. Under the terms of the lease, the operator has a duty to indemnify the Company, a claim which we intend to assert.

While it is too early to assess the Company’s exposure, we believe at this time that the likelihood of an adverse outcome is remote.

 

Southern Tulsa, LLC v. Healthcare Management of Oklahoma, LLC, District Court of Tulsa County, State of Oklahoma, Case No. CJ – 2016- 01781.

 

This matter was brought by us to have the appointment of a Receiver for the Southern Tulsa SNF and to recover damages from our former operator at that facility. The Court has ordered the appointment of a Receiver effective May 10, 2016. Other claims and matters are pending. The Company has entered into an agreement with the Receiver to assign operations and assets to a subsidiary of the Company and, once the assignments are approved by the State, discharge the Receiver.

 

Thomas v. Edwards Redeemer Property Holdings, LLC, et.al., District Court for Oklahoma County, Oklahoma, Case No. CJ 2016-2160.

This action arises from a personal injury claim brought by heirs of a former resident of our Edwards Redeemer facility. We are entitled to indemnification from the lease operator and should be covered under the lease operator’s general liability policy. As we are not the operators of the facility and believe we have indemnity coverage, we believe we have no exposure. The lease operator’s insurance carrier is providing a defense and indemnity;indemnity and, as a result, we believe the likelihood of a material adverse result is remote.

 

12.Edwards Redeemer Property Holdings LLC v. Edwards Redeemer Healthcare & Rehab, LLC,District Court of Oklahoma County, State of Oklahoma, Case No. CJ-19-5883.

This action was brought by us against the former lease operator for breaching the lease agreement, removing all the patients and closing the facility. On October 17, 2019, the Court entered an Order Appointing a Receiver. Other claims are pending.

Dodge NH, LLC v. Eastman Healthcare & Rehab, LLC,Superior Court of Dodge County, State of Georgia, File No. 19V-8716.

This action was brought by us against the former lease operator for numerous violations of the operating lease, including violation of the cross-default provisions with Edwards Redeemer, which had been operated by an affiliate of the Eastman operator. We also served a Notice of Termination with respect to the operating lease. On October 18, 2019, the Court entered an Order granting to us a Temporary Restraining Order requiring the lease operator to maintain the status quo of the facility. On November 8, 2019, we filed a Motion for Appointment of Receiver, which Motion is pending.

13. OTHER INCOME

During the nine months ended September 30, 2019, the Company received proceeds from insurance claims in excess of the cost of repairs. The net gain of $324,018 has been recognized under other income as Gain on Proceeds from Insurance Claim.

14. SUBSEQUENT EVENTS

 

UnderEdwards Redeemer

Cadence informed the Company’s stock repurchase program approvedCompany that it intended to close the Edwards Redeemer facility due to unprofitable operations. In violation of the operating lease, Cadence began moving patients from the facility and, as of October 18, 2019, all patients had been removed. In response to our Petition, on October 17, 2019, the District Court of Oklahoma County, State of Oklahoma issued a Temporary Order Appointing Receiver (the “Order”) pursuant to a Motion to Appoint Receiver filed by Edwards Redeemer Property Holdings, LLC (“Edwards Property”), a wholly-owned subsidiary of the Company, with respect as a skilled nursing facility. The Order was issued due to the violations by Cadence of the business-preservation obligations contained in the lease between Edwards Property and the Operator.The Company will allow Edwards Redeemer to remain closed for the purpose of undertaking extensive renovations to the facility. The renovations are expected to take up to 12 months.

Eastman

The operating leases at Edwards Redeemer and Eastman contain cross-default provisions, meaning a default by the Board in July 2018, in November 2018lessee under one lease constituted a default under the other. Inasmuch as Cadence’s defaults at Edward Redeemer were incurable, on October 18, 2019 we delivered to Cadence a Notice of Termination of the lease covering Eastman. Concurrently, we applied for a Temporary Restraining Order requiring Cadence to continue to operate the facility and maintain the status quo under the provisions of the operating lease. Subsequently, the Company completed repurchaseshas filed a Motion to Appoint Receiver as under the terms of 458,140 sharesthe operating lease, Cadence is required to turn over operations of Common Stock for $132,795 in privately negotiated transactions.Eastman to the Company, as Lessor.

 

Effective November 1, 2018, the Company called and retired the remaining $4.45 million in Tulsa County Industrial Authority Bonds outstanding using the First Commercial Line of Credit that was established on October 31, 2017. The First Commercial Line of Credit will now convert into an amortizing loan.

In September 2018, the Company, through a registered broker-dealer acting as Placement Agent, undertook a private offering to accredited investors of Units, each Unit consisting of an 11% Senior Secured Note, due in three years, and Warrant for each $1.00 in principal amount of Note exercisable for three years to purchase a share of Common Stock at an exercise price of $0.50 per share.Abbeville

 

Effective October 15,17, 2019, the Company’s affiliate Global Abbeville, LLC terminated the Management Agreement dated January 1, 2018, the Company and the Placement Agent, consummated the First Closing of the Offering having sold an aggregate of $660,000 in Notes and Warrants. The net proceeds to the Company were $619,400, after deducting Placement Agent fees of $39,600 and Escrow Agent fees of $1,000. The First Closing satisfied the Minimum Offering. The First Closing also included the exchange of an aggregate of $1.075 million in outstanding senior secured 10% Notes and Warrants for Units in the Offering. No proceeds were realized from the exchange and no fees were paid to the Placement Agent for such exchanges.

Effective October 30, 2018, the Company and the Placement Agent consummated the Second Closing of the Offering having sold an additional $385,000 in Notes and Warrants. The net proceeds to the Company were $361,900 after deducting Placement Agent fees of $23,100.

Effective October 31, 2018, the Company and the Placement Agent agreed to extend the term of the Offering to the earlier of (i) the sale of the Maximum Offering or (ii) the mutual agreementbetween Global Abbeville, LLC, a wholly-owned subsidiary of the Company and Cadence Healthcare Solutions, LLC. The Company plans to operate Abbeville with its existing staff at the Placement Agent.location.

 

-19-

Southern Hills

Effective October 16, 2019, the Receiver at Southern Hills terminated its Management Agreement with Cadence Healthcare Solutions, LLC dated October 1, 2017. The Company plans to operate Southern Hills with its existing staff at the location.

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

 

The following “Management’s Discussion and Analysis of Financial Condition and Results of Operations” should be read in conjunction with our interim financial statements and notes thereto contained elsewhere in this report. This section contains forward-looking statements, including estimates, projections, statements relating to our business plans, objectives and expected operating results, and the assumptions upon which those statements are based. These forward-looking statements generally are identified by the words “believes,” “project,” “expects,” “anticipates,” “estimates,” “intends,” “strategy,” “plan,” “may,” “will,” “would,” “will be,” “will continue,” “will likely result,” and similar expressions. Forward-looking statements are based on current expectations and assumptions that are subject to risks and uncertainties which may cause actual results to differ materially from the forward-looking statements. Forward-looking statements that were true at the time made may ultimately prove to be incorrect or false. We undertake no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise. All forward-looking statements should be read in conjunction with the audited consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 20172018 as filed with the SEC.

 

Our actual future results and trends may differ materially from expectations depending on a variety of factors discussed in our filings with the SEC. These factors include without limitation:

 

● macroeconomic conditions, such as a prolonged period of weak economic growth, and volatility in capital markets;

 

● changes in national and local economic conditions in the real estate and healthcare markets specifically;

 

● legislative and regulatory changes impacting the healthcare industry, including the implementation of the healthcare reform legislation enacted in 2010;

 

● the availability of debt and equity capital;

 

● changes in interest rates;

 

● competition in the real estate industry; and,

 

● the supply and demand for operating properties in our market areas.

 

Overview

 

Global Healthcare REIT, Inc. (“Global” or “we” or the “Company”) was organized for the purpose of investing in real estate related to the long-term care industry.

We plan to elect to be treated as a real estate investment trust (REIT) in the future; however, we did not make that election for the 2017 fiscal year.

 

We acquire, develop, lease, manage and dispose of healthcare real estate, and provide financing to healthcare providers. Our portfolio will be comprised of investments in the following five healthcare segments: (i) senior housing, (ii) life science, (iii) medical office, (iv) post-acute/skilled nursing and (v) hospital. We will make investments within our healthcare segments using the following five investment products: (i) properties under lease, (ii) debt investments, (iii) developments and redevelopments, (iv) investment management and (v) the Housing and Economic Recovery Act of 2008 (“RIDEA”), which represents investments in senior housing operations utilizing the structure permitted by RIDEA.

 

The delivery of healthcare services requires real estate and, as a result, tenants and operators depend on real estate, in part, to maintain and grow their businesses. We believe that the healthcare real estate market provides investment opportunities due to the following:

 

Compelling demographics driving the demand for healthcare services;
Specialized nature of healthcare real estate investing; and
Ongoing consolidation of a fragmented healthcare real estate sector.

 

-20-

Acquisitions

 

We did not acquire any properties during the nine monthnine-month periods ended September 30, 20182019 and 2017.2018.

Properties

 

As of September 30, 2018,2019, we owned eleven long-term care facilities including a campus of three buildings in Tulsa, OK. The following table provides summary information regarding these facilities at September 30, 2018:2019:

 

Property Name Location Effective
Percentage
Equity
Ownership
 Date
Acquired
 Gross
Square Feet
 Purchase
Price
 Outstanding
Debt at
September 30, 2018
  Location Effective
Percentage
Equity
Ownership
 Date
Acquired
 Gross
Square Feet
 Purchase
Price
 Outstanding
Debt at
September 30, 2019
 
                        
Middle GA Nursing Home (a/k/a Crescent Ridge) Eastman, GA  100% 3/15/2013  28,808  $5,000,000  $3,566,250 
Eastman Nursing Home (a/k/a Crescent Ridge)  Eastman, GA   100%  3/15/2013   28,808  $5,000,000  $3,481,745 
                                         
Warrenton Health and Rehabilitation Warrenton, GA  100% 12/31/2013  26,894  $3,500,000  $2,303,742   Warrenton, GA   100%  12/31/2013   26,894  $3,500,000  $3,757,190 
                                         
Southern Hills Retirement Center Tulsa, OK  100% 2/7/2014  104,192  $2,000,000  $7,186,211   Tulsa, OK   100%  2/7/2014   104,192  $2,000,000  $7,229,052 
                                         
Goodwill Nursing Home Macon, GA  85% 5/19/2014  46,314  $7,185,000  $5,939,700   Macon, GA   85%  5/19/2014   46,314  $7,185,000  $5,844,416 
                                         
Edwards Redeemer Health & Rehab Oklahoma City, OK  100% 9/16/2014  31,939  $3,142,233  $2,155,437   Oklahoma City, OK   100%  9/16/2014   31,939  $3,142,233  $2,081,053 
                                         
Providence of Sparta Nursing Home Sparta, GA  100% 9/16/2014  19,441  $2,836,930  $2,989,288   Sparta, GA   100%  9/16/2014   19,441  $2,836,930  $2,932,665 
                                         
Meadowview Healthcare Center Seville, OH  100% 9/30/2014  27,500  $3,000,000  $2,958,400   Seville, OH   100%  9/30/2014   27,500  $3,000,000  $2,886,600 
                                         
GL Nursing Home Lonoke, AR  100% 9/16/2014  40,737  $6,742,767  $4,618,006 
Grand Prairie Nursing Home  Lonoke, AR   100%  9/16/2014   40,737  $6,742,767  $4,618,006 
                                         
Abbeville Health & Rehab Abbeville, GA  100% 5/25/2016  29,393  $2,100,000  $2,761,250 
Glen Eagle Healthcare & Rehab (Formerly Abbeville Health & Rehab)  Abbeville, GA   100%  5/25/2016   29,393  $2,100,000  $3,103,926 

 

Property Name 2018 Base Revenue Per Lease Operating Lease Expiration  2019 Base Revenue
Per Lease
 Operating Lease Expiration 
          
Middle Georgia Nursing Home (a/k/a Dodge NH) $720,000   October 31, 2022 
Eastman Nursing Home (a/k/a Crescent Ridge) $720,000   October 31, 2022 
Warrenton Health and Rehabilitation $624,000   June 30, 2026  $642,846   June 30, 2026 
Southern Hills Retirement Center $456,000   May 31, 2019  $12,000   - 
Goodwill Nursing Home $344,400   February 1, 2027  $560,138   February 1, 2027 
Edwards Redeemer Health & Rehab $561,816   October 31, 2022  $574,958   October 31, 2022 
Providence of Sparta Nursing Home $480,000   June 30, 2026  $494,496   June 30, 2026 
Meadowview Healthcare Center $396,000   October 31, 2024  $-   November 30, 2023 
GL Nursing Home $-   -  $-   - 
Abbeville Health & Rehab $-   -  $-   - 

 

Going Concern

 

The accompanying consolidated financial statements and notes have been prepared assuming the Company will continue as a going concern.

For the nine months ended September 30, 2018,2019, the Company incurred ahad net lossincome of $1,126,117,$172,892 and reported net cash provided by operations of $404,043$755,111. During the years ended December 31, 2018 and December 31, 2017, the Company incurred net losses of $2,007,006 and $3,001,618, respectively, and as of September 30, 2019 has an accumulated deficit of $10,179,095.$10,912,983. These circumstances raise substantial doubt as to the Company’s ability to continue as a going concern. The Company’s ability to continue as a going concern is dependent upon the Company’s ability to generate sufficient revenues and cash flows to operate profitably and meet contractual obligations or raise additional capital through debt financing or through sales of common stock.

 

The failureFailure to achieve the necessary levels of profitability and cash flows or obtain additional funding would be detrimental to the Company. The consolidated financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.

-21-

 

Results of Operations

 

The following discussion of the financial condition, results of operations, cash flows, and changes in our financial position should be read in conjunction with our interim consolidated financial statements and related notes appearing elsewhere in this Quarterly Report on Form 10-Q.

 

Results of Operations - Nine Months Ended September 30, 20182019 Compared to the Nine Months Ended September 30, 20172018

 

Rental revenues for the nine monthnine-month periods ended September 30, 2019 and 2018 totaled $2,789,220 and 2017 totaled $2,599,224, and $2,303,355, respectively, an increase of $295,869.$189,996. The Company also had healthcare revenue of $2,089,386 for the nine months ended September 30, 2019, compared to $0 for the nine months ended September 30, 2018, related to the commencement of operations at the Glen Eagle facility in Abbeville, GA. Looking forward, we expect to begin generatinganticipate growing the revenue from Abbeville in the last quarter of 2018 and revenue fromat the Southern Hills ILF facility in 2019 and ALF inbeyond. We also expect to acquire from the beginningReceiver the assets and operations of the Southern Hills SNF and plan to operate the SNF independently. Offsetting these increases will be the lost revenue from our Edwards facility which closed on October 2019.

 

For the nine months ended September 30, 2017,2019, we recognized rental revenues on seveneight properties, with no revenues recognized from our assisted living facility and independent living facility located in Tulsa, Oklahoma, the GL Nursing facility in Lonoke, AR andor the newly acquired AbbevilleMeadowview facility in Seville, OH.

General and administrative expenses were $891,031 and $687,649 for the nine-month periods ended September 30, 2019 and 2018, respectively, an increase of $203,382 largely due to increases in the size of the operation at our Abbeville GA.facility. For the nine months ended September 30, 2018 we recognized rental revenues on the same seven properties, with no rental revenues at the GL Nursing facility, Abbeville Health2019 and Rehab and the assisted living and independent living facilities in Tulsa, Oklahoma which are undergoing renovations.

General and administrative expenses were $687,649 and $876,623 for the nine month periods ended September 30, 2018, and 2017, respectively, a decrease of $188,974. For the nine months ended September 30, 2018 and September 30, 2017, respectively, general and administrative expenses included $321,046$254,134 and $482,071$321,046 of share based compensation related to restricted stock and common stock awards.

 

Property taxes, insurance, and other operating expenses totaled $446,240$1,596,835 and $375,171$446,240 for the nine monthnine-month periods ended September 30, 20182019 and 2017,2018, respectively. Lessees are responsible for the payment of insurance, taxes and other charges while under the lease. Should the lessee not pay all such charges, as required under the leases, we may be liable for such operating expenses. We have been requiredAs the operator at Glen Eagle facility in Abbeville, GA, we are responsible to cover these expenses at our Abbeville facility as we fund the initial working capital needs to stabilize the operations.expenses. We are also responsible for property taxes and insurance related to the ALF and ILF at our Southern Hills Retirement Center.

 

Depreciation expense increased $21,568$28,265 from $920,001$941,569 for the nine months ended September 30, 20172018 to $941,569$969,834 for nine months ended September 30, 2018.2019. We have not recorded depreciation expense on our assisted living facility and independent living facility located at our Southern Hills Retirement Center which will commence once renovations have been completed and the properties are placed in service.

 

The Company had $1$26,248 interest income for the nine months ended September 30, 20172019 and no interest income for the nine months ended September 30, 2018.

 

Interest expense increased $60,044decreased $187,933 from $1,723,252 for the nine months ended September 30, 2017 to $1,783,296 for the nine months ended September 30, 2018.2018 to $1,595,363 for the nine months ended September 30, 2019. We capitalized $64,645$8,698 of interest during the nine months ended September 30, 2018.2019.

 

Liquidity and Capital Resources

 

Throughout its history, the Company has experienced shortages in working capital and has relied, from time to time, upon sales of debt and equity securities to meet cash demands generated by our acquisition activities.

 

Our liquidity is expected to increase from potential equity and debt offerings and decrease as net offering proceeds are expended in connection with our various property improvement projects. Our continuing short-term liquidity requirements consisting primarily of operating expenses and debt service requirements, excluding balloon payments at maturity, are expected to be achieved from rental revenues received and existing cash on hand. We plan to renew the remaining 10% senior debt, after giving effect to the exchange of a majority ofsecured obligations that debt for Units in the October 2018 Unit Offering, that maturesmature during 2018,2019, as our projected cash flow from operations will be insufficient to retire the debt. Our restricted cash approximated $818,548$351,238 as of September 30, 2018 which2019 and is to be expended on debt serviceinsurance, taxes, repairs, and capital expenditures associated with our Southern Hills Retirement Center and Providence of Sparta Nursing Home, respectively.Home.

 

Cash provided by operating activities was $755,111 for the nine months ended September 30, 2019 compared to cash provided by operating activities of $404,043 for the nine months ended September 30, 2018 compared to cash provided by operating activities of $103,702 for the nine months ended September 30, 2017.2018. Cash flows from operations were beneficially impacted by the decreaseincreased net income offset by increases in prepaid expenses and accounts receivable and the increase in rental revenues received and accounts payable during the first nine months of 2018.
2019.

 

-22-

Cash used in investing activities was $2,617,050 for the nine-month period ended September 30, 2019 compared to cash used in investing activities of $629,462 for the nine-month period ended September 30, 2018 compared to cash used in investing activities of $752,739 for the nine month period ended September 30, 2017.

2018. The increase reflects increased spending on property renovations and refurbishments.

 

Cash provided by financing activities was $1,353,915 for the nine months ended September 30, 2019 compared to cash provided by financing activities of $71,819 for the nine months ended September 30, 2018 and cash provided by financing activities was $158,684 for the nine months ended September 30, 2017.2018. During the first nine months of 2017,2019, we issued $425,000 inreceived proceeds from the issuance of debt of $1,800,187 and made payments on debt of $399,876.$414,887. During the first nine months of 2018, we issued $493,533 in debt in cash and made cash payments on debt of $373,868.

 

As of September 30, 20182019 and December 31, 2017,2018, our debt balances consisted of the following:

 

 September 30, 2018 December 31, 2017  September 30, 2019 December 31, 2018 
          
Senior Secured Promissory Notes $325,000  $325,000  $1,485,000  $1,485,000 
Senior Unsecured Promissory Notes  300,000   300,000   300,000   300,000 
Senior Secured Promissory Notes - Related Parties  875,000   875,000   875,000   875,000 
Fixed-Rate Mortgage Loans  21,138,067   18,750,685   22,551,595   21,049,981 
Variable-Rate Mortgage Loans  4,618,006   7,210,372   4,618,006   4,618,006 
Bonds Payable  4,453,000   5,061,000 
Line of Credit  2,733,211   1,873,733   7,229,052   7,240,183 
Other Debt  1,536,000   1,536,000   1,536,000   1,536,000 
                
  35,978,284   35,931,790   38,594,653   37,104,170 
                
Premium, Unamortized Discount and Debt Issuance Costs  (700,868)  (809,699)  (526,132)  (507,829)
                
 $35,277,416  $35,122,091  $38,068,521  $36,596,341 
                
As presented in the Consolidated Balance Sheets:                
                
Debt, Net $34,410,608  $34,282,407  $37,193,521  $35,721,341 
                
Debt - Related Parties, Net $866,808  $839,684   875,000   875,000 
                
 $35,277,416  $35,122,091  $38,068,521  $36,596,341 

 

The weighted average interest rate and term of our fixed rate debt are 6.23%6.02% and 6.846.60 years, respectively, as of September 30, 2018.2019. The weighted average interest rate and term of our variable rate debt are 6.50%7% and 18.8517.85 years, respectively, as of September 30, 2018.2019.

 

Mortgage Loans and Lines of Credit Secured by Real Estate

 

Mortgage loans and other debts such as lines of credit are collateralized by all assets of each nursing home property and an assignment of its rents. Collateral for certain mortgage loans includes the personal guarantee of Christopher Brogdon.Brogdon or corporate guarantees. Mortgage loans for the periods presented consisted of the following:

 

Property 

Face

Amount

  

September 30,

2018

  

December 31,

2017

  

Stated Interest

Rate

  

Maturity

Date

               
Middle Georgia Nursing Home(1) $4,200,000  $3,566,250  $3,643,545   5.50% Fixed   October 4, 2018
Goodwill Nursing Home(1)  4,976,316   4,403,700   4,466,375   5.50% Fixed   March 19, 2020
Goodwill Nursing Home(3)  80,193   -   23,904   5.50% Fixed   June 12, 2018
Warrenton Nursing Home(4)  2,720,000   2,303,742   2,376,101   5.00% Fixed   December 20, 2018
Edward Redeemer Health & Rehab  2,303,815   2,155,437   2,205,934   5.50% Fixed   January 16, 2020
Abbeville Health & Rehab(5)  2,761,250   2,761,250   2,592,366   5.50% Fixed   May 25, 2021
Providence of Sparta Nursing Home(6)  3,039,300   2,989,288   3,034,826   3.88% Fixed   November 1, 2047
Meadowview Healthcare Center(7)  3,000,000   2,958,400   3,000,000   6.00% Fixed   October 30, 2022
GL Nursing Home(2)  5,000,000   4,618,006   4,618,006   Prime Plus 1.50%/ 5.75% Floor   August 3, 2037
                    
      $25,756,073  $25,961,057        

-23-

  Face  Principal Outstanding at  Stated Interest  Maturity 
Property Amount  September 30, 2019  December 31, 2018  Rate  Date 
                
Southern Hills Retirement Center Line of Credit(1)(2) $7,229,052  $7,229,052  $7,119,743   5.75% Fixed   October 28, 2019 
Eastman Nursing Home(2,3)  3,570,000   3,481,745   3,561,461   5.50% Fixed   October 26, 2021 
Goodwill Nursing Home(2)  5,005,000   4,308,416   4,390,082   5.50% Fixed   March 19, 2020 
Warrenton Nursing Home(4)  3,768,600   3,757,190   2,287,323   3.73% Fixed   July 1, 2049 
Edward Redeemer Health & Rehab  2,303,815   2,081,053   2,138,128   5.50% Fixed   January 16, 2020 
Glen Eagle Health & Rehab(5)  2,761,250   3,103,926   2,761,250   5.50% Fixed   May 25, 2021 
Glen Eagle Health and Rehab Line of Credit(2)(5)  400,000   -   120,440   6.50% Fixed   September 30, 2019 
Providence of Sparta Nursing Home(6)  3,039,300   2,932,665   2,975,337   3.88% Fixed   November 1, 2047 
Meadowview Healthcare Center(7)  3,000,000   2,886,600   2,936,400   6.00% Fixed   October 30, 2022 
GL Nursing Home(8)  5,000,000   4,618,006   4,618,006  Prime Plus 1.50%/ 5.75% Floor   August 3, 2037 
                     
      $34,398,653  $32,908,170         

 

(1) On October 31, 2017, the Company, through its wholly-owned subsidiaries Southern Tulsa, LLC and Southern Tulsa TLC, LLC, as Co-Borrowers, consummated a new Line of Credit with Southern Bank (formerly First Commercial Bank) pursuant to a Promissory Note in the principal amount of $7,229,052 (the “Line of Credit”). Under the Line of Credit, the Company refinanced the prior mortgage on its skilled nursing facility in Tulsa for $1,546,801, funded open market and tender offer purchases of its Industrial Revenue Bonds covering the ALF and ILF as well as provided working capital for improvements to the ALF and ILF. As of December 31, 2018, a total of $7,119,743 was drawn under the Line of Credit, and as of September 30, 2019, a total of $7,229,052 was drawn under the Line of Credit.

The interest rate on the Line of Credit increased from 5.25% to 5.75% effective April 28, 2019 and will remain at that rate until the Line of Credit converts to an amortizing loan. Monthly payments of interest began on November 30, 2017 and continue until the Promissory Note is paid in full on the Maturity Date. The Maturity Date was been extended multiple times; initially from April 30, 2018 to October 30, 2018. The Maturity Date was further extended in three month increments to October 28, 2019. The Credit Note is secured by a First Mortgage and Assignment of Rents on Real Property for Southern Hills Rehabilitation Center, a Junior Lien and Assignment of Rents on Real Property for it Southern Hills Independent Living Facility location and a Junior Lien on Real Property for its Southern Hills Assisted Living Facility location. With the retirement of the Tulsa Industrial Authority Bonds effective November 1, 2018, Southern Bank (formerly First Commercial Bank) moved into a senior position on the ALF and ILF properties.

(2) Mortgage loans are non-recourse to the Company except for (i) the senior loansloan held by ServisFirst Bank on Meadowview (Ohio), (ii) the loans held by Colony Bank on Abbeville,Eastman and Glen Eagle, and (iii) the Southern Hills line of credit and Goodwill loan owed to Southern Bank (formerly First Commercial Bank, discussed under line of credit.Bank).

 

(2) Effective September(3) The loan at Eastman was renewed on November 26, 2018 with the maturity extended to October 26, 2021.

(4) The original loan was extended on January 19, 2016, we executed a Modification2019 to the mortgage note pursuant to which some accrued payments were deferredJanuary 20, 2020 and the lender agreedCompany capitalized $8,885 in loan costs paid. The loan was subsequently refinanced in June 2019. The Company has incurred $156,671 in unamortized loan costs to permitrefinance this debt with another lender. The refinance was treated as debt extinguishment, with a new maturity date of July 1, 2049 and an interest onlyrate of 3.73%. For the nine months ended September 30, 2019, amortization expense related to loan costs of the prior loan totaled $8,885 and amortization expense related to loan costs for the new loan, which began in July 2019, totaled $870.

(5) Amortization expense related to loan costs of this loan totaled $656 for the nine months ended September 30, 2019. Amortizing payments through Marchbegan in January 2019. In June 2018 the Company converted the original note to a fixed note which qualified as debt extinguishment, unamortized debt discount on the original note was expensed as a loss on extinguishment of $27,794. In April 2018, the Company capitalized $22,800 in fees and interest and added it to principal. The Company is subject to financial covenants and customary affirmative and negative covenants, including compliance with the covenants of all other notes and bonds. As of September 30, 2019, the Company was not in compliance with some unrelated notes and bonds, which is considered to be a technical Event of Default as defined in the note agreement, but the Company believes that it is in good standing with the Lender. In October 2018 the Lender extended the Company a line of credit with a limit of $200,365 to provide working capital to scale operations at the facility. As of December 31, 2018 the Company had drawn $120,440 on the line. The line of credit was expanded in February 2019 to $400,000 with a maturity date of September 30, 2019. Prior to September 30, 2019, the Company had drawn $400,000 on the line which was subsequently merged into the amortizing note due May 21, 2021.

(6) The senior debt and subordinated debt owed in relation to Providence of Sparta was refinanced into a single senior HUD note during 2017. Amortization expense related to loan costs totaled $3,738 for the nine months ended September 30, 2019.

(7) Amortization expense related to loan costs of this loan totaled $6,978 for the nine months ended September 30, 2019. The Company is subject to financial covenants and customary affirmative and negative covenants, including compliance with the covenants of all other notes and bonds. As of September 30, 2019, the Company was not in compliance with some unrelated notes and bonds, which is considered to be a technical Event of Default as defined in the note agreement, but the Company believes that it is in good standing with the Lender.

(8) The mortgage loan collateralized by the GL Nursing Home is 80% guaranteed by the USDA and requires an annual renewal fee payable in the amount of 0.25% of the USDA guaranteed portion of the outstanding principal balance as of December 31 of each year. The Company is subject to financial covenants and customary affirmative and negative covenants. As of September 30, 2018,2019, the Company was not in compliance with certain of these financial and non-financial covenants which is considered to be a technical Event of Default as defined in the note agreement. The Company is also delinquent in installment payments due under the mortgage. Remedies available to the lender in the event of a continuing Event of Default, at its option, include, but are not necessarily limited to the following (1) lender may declare the principal and all accrued interest on the note due and payable; and (2) lender may exercise additional rights and remedies under the note agreement to include taking possession of the collateral or seeking satisfaction from the guarantors. The Company has been notified by the lender regarding the Events of Default. Guarantors under the mortgage loan include Christopher Brogdon. With our consent, Mr. Brogdon has assumed operations of the facility and is dealing with the lender. The Company is in negotiations with Mr. Brogdon to sell him the facility.

(3) The $80,193 debt at Goodwill Nursing Home was incurred to pay off accrued interest on the original primary note. The balance of this note was paid in full on June 12, 2018.

(4) Amortization expense related to loan costs of this loan totaled $4,620 for the nine months ended September 30, 2018. The Company has incurred 31,875 in unamortized loan costs to refinance this debt.

(5) Proceeds of $2,138,126 were disbursed directly to the seller of the property for acquisition and $597,799 was disbursed to the Company as reimbursement for renovation cost, and $38,421 of loan costs and interest were capitalized. The loan has been fully drawn as of September 30, 2018, and amortization expense related to loan costs of this loan totaled $5,124 for the nine months ended September 30, 2018. Amortizing payments will begin in January 2019. In June 2018 the Company converted the original note to a fixed note which qualified as debt extinguishment, unamortized debt discount on the original note was expensed as a loss on extinguishment of $27,794. The Company is subject to financial covenants and customary affirmative and negative covenants, including compliance with the covenants of all other notes and bonds. As of September 30, 2018, the Company was not in compliance with some other notes and bonds, which is considered to be a technical Event of Default as defined in the note agreement, but the Company believes that it is in good standing with the Lender.

(6) The senior debt and subordinated debt owed in relation to Providence of Sparta was refinanced into a single senior HUD note during 2017. The total amount borrowed under the new loan is $3,039,300 at time of debt issuance, with the Company receiving only $28,596 in cash. The senior note balance of $1,655,123 on December 31, 2016 was paid off using $29,747 in cash and $1,625,376 using the proceeds from the new loan. The subordinated note balance of $1,050,000 was paid off using loan proceeds, $218,619 went to restricted cash and the rest was used to pay fees. Amortization expense related to loan costs totaled $3,738 for the nine months ended September 30, 2018.

(7) Amortization expense related to loan costs of this loan totaled $6,978 for the nine months ended September 30, 2018. The Company is subject to financial covenants and customary affirmative and negative covenants, including compliance with the covenants of all other notes and bonds. As of September 30, 2018, the Company was not in compliance with some other notes and bonds, which is considered to be a technical Event of Default as defined in the note agreement, but the Company believes that it is in good standing with the Lender.

-24-

 

We have $24.7$7.2 million of debt maturing forand expect principal reduction payments of approximately $105,378 in the period endingyear ended December 31, 2018, including any debts that could potentially be accelerated.2019. There is also $10.6 million in debt in technical default maturing after December 31, 2019 but shown due immediately. While we anticipate being able to refinance all the loans at reasonable market terms upon maturity, our inability to do so may impact our financial position and results of operations. We expect to refinance $8.6$7.2 million in mortgage loans maturing in 20182019 as the associated properties meet loan to value requirements currently being employed in commercial lending markets. We have $1.536 million$1,661,000 in subordinated debtnote obligations maturing in 2019. We have $125,000 in senior secured debt maturing December 31, 2018 (after giving effect to the exchange of $1.075 million in senior debt for Units in the October 2018 offering which effectively extended the maturity date of the exchanged debt for three years) and $300,000 in senior notes maturing in 2020. The followingFollowing is a summary of our subordinated debt and corporate debt at September 30, 20182019 and December 31, 2017:2018.

 

Subordinated and Corporate Debt

 

Our subordinated debt at September 30, 20182019 and December 31, 20172018 includes unsecured notes payable issued to entities controlled by the proceeds from which wereCompany used to facilitate the acquisition of the nursing home properties.

 

Property Face Amount  

September 30,

2018

  December 31, 2017  Stated Interest Rate  Maturity Date 
               
Goodwill Nursing Home $2,180,000  $1,536,000  $1,536,000   13% (1) Fixed   December 31, 2019(1)

  Face  Principal Outstanding at  Stated Interest  Maturity 
Property Amount  September 30, 2019  December 31, 2018  Rate  Date 
Goodwill Nursing Home $2,180,000  $1,536,000  $1,536,000   13%(1) Fixed   December 31, 2019 

 

(1)
(1)The subordinated note on Goodwill matured on July 1, 2015. Investors in the Goodwill note were entitled to an additional 5% equity in Goodwill Hunting, LLC every six months if the note is not paid when due. Effective December 31, 2015, the investors holding the subordinated debt executed an Agreement Among Lenders pursuant to which they (i) agreed to waive any and all equity ratchets and (ii) agreed to extend the maturity date of the subordinated debt to June 30, 2017. In exchange, Goodwill Hunting agreed to pay the investors an additional one-time premium equal to 5% of the principal amount of the individual note at such time as the note is repaid. Effective May 3, 2017, we entered into an Allonge and Modification Agreement with the Goodwill investors pursuant to which they agreed to (i) waive all accrued interest through December 31, 2017, (ii) reduce interest rate to 13% beginning January 1, 2018 and (iii) extend the maturity date of the notes to December 31, 2019. In exchange, the Company agreed that upon repayment of the notes, the investors would be entitled to a one-time premium payment in the amount of 15% of the principal balance of the notes.

Our corporate debt at September 30, 2019 and December 31, 2018 includes unsecured notes and notes secured by all assets of the Company not serving as collateral for other notes.

 

Other mortgage loans contain non-financial covenants, including reporting obligations, with which the Company has not complied in some instances in an untimely manner. These mortgage loans are technically in default.

  Face  Principal Outstanding at  Stated Interest  Maturity 
Series Amount  September 30, 2019  December 31, 2018  Rate  Date 
                
10% Senior Secured Promissory Note $125,000  $125,000  $125,000   10.0% Fixed   December 31, 2018 
10% Senior Unsecured Promissory Notes  300,000   300,000   300,000   10.0% Fixed   October 31, 2020 
11% Senior Secured Promissory Notes  2,235,000   2,235,000   2,235,000   11.0% Fixed   October 31, 2021 
                     
      $2,660,000  $2,660,000         

 

Contractual Obligations

 

As of September 30, 2018,2019, we had the following contractual obligations:

 

  Total  Less Than 1 Year  1 – 3 Years  3 – 5 Years  More Than 5 Years 
Notes and Bonds Payable - Principal $35,978,284  $24,816,431  $8,044,088  $429,295  $2,688,470 
Notes and Bonds Payable - Interest  1,755,721   771,358   481,020   374,881   128,462 
                   �� 
Total Contractual Obligations $37,734,005  $25,587,789  $8,525,108  $804,176  $2,816,932 

  Total  

Less Than

1 Year

  1 – 3 Years  3 – 5 Years  

More Than

5 Years

 
Notes and Bonds Payable - Principal $38,594,653  $26,134,409  $6,173,017  $294,343  $5,992,884 
Notes and Bonds Payable - Interest  5,366,869   976,997   965,007   477,088   2,947,777 
                     
Total Contractual Obligations $43,961,522  $27,111,406  $7,138,024  $771,431  $8,940,661 

 

Revenues from operations are sufficient to meet the working capital needs of the Company for the foreseeable future. Cash on hand, combined proceeds from the issuance of our 10% Senior Secured Promissory Notes in the aggregate amount of $1.2 million and 10% Senior Unsecured Notes in the amount of $300,000$1,160,000 during 2018 and revenues generated from operations are in excess of operating expenses and debt service requirements. Debt maturities are expected to be refinanced at reasonable terms upon maturity. The Company anticipates a combination of conventional mortgage loans, at market rates, issuance of revenue bonds and possibly additional equity injections to fund the acquisition cost of any additional properties. Except for renovations at Abbeville and Southern Hills Retirement Center, there are no material capital improvement or recurring capital expenditure commitments at the properties.

 

Off-Balance Sheet Arrangements

 

We have no off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that we consider material.

-25-

Critical Accounting Policies

 

Set forth below is a summary of the accounting policies that management believes are critical to the preparation of the consolidated financial statements. Certain of these accounting policies are particularly important for an understanding of the financial position and results of operations presented in the consolidated financial statements set forth elsewhere in this report. These policies require the application of judgment and assumptions by management and, as a result, are subject to a degree of uncertainty. Actual results could differ as a result of such judgment and assumptions.

 

Property Acquisitions

 

We allocate the purchase price of acquired properties to net tangible and identified intangible assets and any liabilities based on relative fair values. Fair value estimates are based on information obtained from independent appraisals, other market data, information obtained during due diligence and information related to the marketing and leasing at the specific property. Acquisition-related costs such as due diligence, legal and accounting fees are expensed as incurred and not applied in determining the purchase price or fair value of an acquired property.

 

Impairment of Long Lived Assets

 

When circumstances indicate the carrying value of property may not be recoverable, the Company reviews the asset for impairment. This review is based on an estimate of the future undiscounted cash flows, excluding interest charges, expected to result from the property’s use and eventual disposition. This estimate considers factors such as expected future operating income, market and other applicable trends and residual value, as well as the effects of leasing demand, competition and other factors. If impairment exists, due to the inability to recover the carrying amount of the property, an impairment loss is recorded to the extent that the carrying value exceeds the estimated fair value of the property. Estimated fair value is determined with the assistance from independent valuation specialists using recent sales of similar assets, market conditions and projected cash flows of properties using standard industry valuation techniques.

 

Recently Adopted Accounting Pronouncements

 

In May 2014,Effective January 1, 2019, the FASB issuedCompany adopted ASU No. 2014-09, “Revenue from Contracts2018-07, Compensation – Stock Based Compensation (Topic 718): Improvements to Nonemployee Share-Based Payment Accounting (“ASU 2018-7”), which aligns accounting for share-based payments issued to nonemployees to that of employees under the existing guidance of Topic 718, with Customers (ASC 606),” which is a comprehensive new revenue recognition model that requires revenuecertain exceptions. This update supersedes previous guidance for equity-based payments to be recognized in a mannernonemployees under Subtopic 505-50, Equity – Equity-Based Payments to depict the transfer of goods or services to a customer at an amount that reflects the consideration expected to be received in exchange for those goods or services.

We have evaluated our various revenue streams to identify whether they would be subject to the provisions of ASC 606 and any differences in timing, measurement, or presentation of revenue recognition. A significant source of our revenue is generated through leasing arrangements, which are specifically excluded from ASU 2014-09. The Company adopted this standard as of January 1, 2018 using the modified retrospective approach. As leasing arrangements, which are excluded from ASU 2014-09, represent the primary source of revenue for the Company, the impact of adopting this standard will be limited to the Company’s recognition and presentation of non-lease revenues. Accordingly, the Company does not expect the adoption of this standard to have a significant impact on its consolidated financial statements and related disclosures.Non-Employees. The adoption of this standardASU 2018-07 did not require any adjustments to the opening balance of retained earnings as of January 1, 2018.

For our Nursing Home Operations, the adoption of ASU 2014-09 resulted in changes to Glen Eagle’s presentation for and disclosure of revenue primarily related to uninsured or underinsured patients. Prior to the adoption of ASU 2014-09,have a significant portion of Glen Eagle’s provision for doubtful accounts related to self-pay patients, as well as co-pays, co-insurance amounts and deductibles owed to us by patients with insurance. Under ASU 2014-09, the estimated uncollectable amounts due from these patients are generally considered implicit price concessions that are a direct reduction to net operating revenues, with a corresponding material reduction in the amounts presented separately as provision for doubtful accounts.

-26-

In November 2016, the FASB issued ASU 2016-18, Statement of Cash Flows (Topic 230). Restricted Cash (A consensus of the FASB Emerging Issues Task Force), which requires that the statement of cash flows include restricted cash in the beginning and end-of-period total amounts shown on the statement of cash flows and that the statement of cash flows explain changes in restricted cash during the period. The Company adopted this standard as of January 1, 2018 using retrospective approach. The impact of this adoption was disclosure only for periods presented on the Company’s Statements of Cash Flows.

Recently Issued Accounting Pronouncementsconsolidated financial statements.

 

In February 2016, the Financial Accounting Standards Board issued ASU No. 2016-02, “Leases: Topic 842 (ASU 2016-02)”, to supersede nearly all existing lease guidance under GAAP. The guidance would require lessees to recognize most leases on their balance sheets as lease liabilities with corresponding right-of-use assets. ASU 2016-02 is effective for the Company in the first quarteras of our fiscal year ending December 31,January 1, 2019 and adoption requires using a modified retrospective approach with the option to elect certain practical expedients. The Company is currently evaluatinghas determined that it does not have any leases that fall under the impact of its pending adoptionguidance of ASU 2016-02 and it had no impact on its consolidated financial statements.

Recently Issued Accounting Pronouncements

 

The Financial Accounting Standards Board and other entities issued new or modifications to, or interpretations of, existing accounting guidance during 2018.2019. Management has carefully considered the new pronouncements that altered generally accepted accounting principles and does not believe that any other new or modified principles will have a material impact on the Company’s reported financial position or operations in the near term.

 

Subsequent Events

 

UnderEdwards Redeemer

Cadence informed the Company’s stock repurchase program approvedCompany that it intended to close the Edwards Redeemer facility due to unprofitable operations. In violation of the operating lease, Cadence began moving patients from the facility and, as of October 18, 2019, all patients had been removed. In response to our Petition, on October 17, 2019, the District Court of Oklahoma County, State of Oklahoma issued a Temporary Order Appointing Receiver (the “Order”) pursuant to a Motion to Appoint Receiver filed by Edwards Redeemer Property Holdings, LLC (“Edwards Property”), a wholly-owned subsidiary of the Company, with respect as a skilled nursing facility. The Order was issued due to the violations by Cadence of the business-preservation obligations contained in the lease between Edwards Property and the Operator.The Company will allow Edwards Redeemer to remain closed for the purpose of undertaking extensive renovations to the facility. The renovations are expected to take up to 12 months.

Eastman

The operating leases at Edwards Redeemer and Eastman contain cross-default provisions, meaning a default by the board in July 2018,lessee under one lease constituted a default under the company completed repurchasesother. Inasmuch as Cadence’s defaults at Edward Redeemer were incurable, on October 18, 2019 we delivered to Cadence a Notice of 458,140 sharesTermination of the lease covering Eastman. Concurrently, we applied for $132,795 in privately negotiated transactions in November 2018.a Temporary Restraining Order requiring Cadence to continue to operate the facility and maintain the status quo under the provisions of the operating lease. Subsequently, the Company has filed a Motion to Appoint Receiver as under the terms of the operating lease, Cadence is required to turn over operations of Eastman to the Company, as Lessor.

 

The Company is in negotiations to extend the maturity date on the notes at Southern Hills TLC and Middle Georgia Nursing Home.

Effective November 1, 2018, the Company called and retired the remaining $4.45 million Tulsa County Industrial Authority Bonds outstanding with the First Commercial Line of Credit that was established on October 31, 2017. The First Commercial Line of Credit will now convert into an amortizing loan.

In September 2018, the Company, through a registered broker-dealer acting as Placement Agent, undertook a private offering to accredited investors of Units, each Unit consisting of an 11% Senior Secured Note, due in three years, and Warrant for each $1.00 in principal amount of Note exercisable for three years to purchase a share of Common Stock at an exercise price of $0.50 per share.Abbeville

 

Effective October 15,17, 2019, the Company’s affiliate Global Abbeville, LLC terminated the Management Agreement dated January 1, 2018, the Company and the Placement Agent, consummated the First Closing of the Offering having sold an aggregate of $660,000 in Notes and Warrants. The net proceeds to the Company were $619,400, after deducting Placement Agent fees of $39,600 and Escrow Agent fees of $1,000. The First Closing satisfied the Minimum Offering. The First Closing also included the exchange of an aggregate of $1.075 million is outstanding senior secured 10% Notes and Warrants for Units in the Offering. No proceeds were realized from the exchange and no fees were paid to the Placement Agent for such exchanges.

Effective October 30, 2018, the Company and the Placement Agent consummated the Second Closing of the Offering having sold an additional $385,000 in Notes and Warrants. The net proceeds to the Company were $361,900 after deducting Placement Agent fees of $23,100.

Effective October 31, 2018, the Company and the Placement Agent agreed to extend the term of the Offering to the earlier of (i) the sale of the Maximum Offering or (ii) the mutual agreementbetween Global Abbeville, LLC, a wholly-owned subsidiary of the Company and Cadence Healthcare Solutions, LLC. The Company plans to operate Abbeville with its existing staff at the Placement Agent.location.

Southern Hills

Effective October 16, 2019, the Receiver at Southern Hills terminated its Management Agreement with Cadence Healthcare Solutions, LLC dated October 1, 2017. The Company plans to operate Southern Hills with its existing staff at the location.

 

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

Not applicable.

 

ITEM 4. CONTROLS AND PROCEDURES

 

We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our Exchange Act reports is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to management, as appropriate, to allow timely decisions regarding required disclosure. Management necessarily applied its judgment in assessing the costs and benefits of such controls and procedures, which, by their nature, can provide only reasonable assurance regarding management’s control objectives.

 

Our management, including our CEO and CFO, evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e) under the Exchange Act) as of the end of the period covered by this Report. Based on this evaluation, our CEO and CFO concluded that the design and operation of our disclosure controls and procedures were not effective as of such date to provide assurance that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the SEC, and that such information is accumulated and communicated to management as appropriate, to allow timely decisions regarding disclosures.

 

-27-

There was no change in our internal control over financial reporting (as defined in Rule 13a-15(f) of the Exchange Act) that occurred during the quarter ended September 30, 2018,2019, that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

PART II

OTHER INFORMATION

 

Item 1.

Legal Proceedings

 

The Company and/or its affiliated subsidiaries are involved in the following litigation:

Bailey v. GL Nursing, LLC, et.al. in the in the Circuit Court of Lonoke County, Arkansas, 23rd Circuit, 43CV-19-151.

The Company’s wholly-owned subsidiary was named as a co-defendant in the action arising out of a claimed personal injury suffered by the plaintiff while a resident of the skilled nursing home owned, but not operated, by GL Nursing. As of this date, we have engaged legal counsel but no further information is known regarding the merits of the claim. After initial inquiry, it does not appear that the lease operator of the facility had in effect general liability insurance covering the GL Nursing, as landlord, as required by the operating lease. As we simply were the owners of the property and not the operators, we believe that primary responsibility, if any, falls with the operator at the time. Under the terms of the lease, the operator has a duty to indemnify the Company, a claim which we intend to assert.

While it is too early to assess the Company’s exposure, we believe at this time that the likelihood of an adverse outcome is remote.

 

Southern Tulsa, LLC v. Healthcare Management of Oklahoma, LLC, District Court of Tulsa County, State of Oklahoma, Case No. CJ – 2016- 01781.

 

This matter was brought by us to have the appointment of a Receiver for the Southern Tulsa SNF and to recover damages from our former operator at that facility. The Court has ordered the appointment of a Receiver effective May 10, 2016. Other claims and matters are pending.

 

Thomas v. Edwards Redeemer Property Holdings, LLC, et.al., District Court for Oklahoma County, Oklahoma, Case No. CJ 2016-2160.

 

This action arises from a personal injury claim brought by heirs of a former resident of our Edwards Redeemer facility. We are entitled to indemnification from the lease operator and should be covered under the lease operator’s general liability policy. As we are not the operators of the facility and believe we have indemnity coverage, we believe we have no exposure. The lease operator’s insurance carrier is providing a defense and indemnity;indemnity and, as a result, we believe the likelihood of a material adverse result is remote.

Edwards Redeemer Property Holdings LLC v. Edwards Redeemer Healthcare & Rehab, LLC,District Court of Oklahoma County, State of Oklahoma, Case No. CJ-19-5883.

This action was brought by us against the former lease operator for breaching the lease agreement, removing all the patients and closing the facility. On October 17, 2019, the Court entered an Order Appointing a Receiver. Other claims are pending.

Dodge NH, LLC v. Eastman Healthcare & Rehab, LLC,Superior Court of Dodge County, State of Georgia, File No. 19V-8716.

This action was brought by us against the former lease operator for numerous violations of the operating lease, including violation of the cross-default provisions with Edwards Redeemer, which had been operated by an affiliate of the Eastman operator. We also served a Notice of Termination with respect to the operating lease. On October 18, 2019, the Court entered an Order granting to us a Temporary Restraining Order requiring the lease operator to maintain the status quo of the facility. On November 8, 2019, we filed a Motion for Appointment of Receiver, which Motion is pending.

 

Item 1A.

Risk Factors

 

None, except as previously disclosed.

 

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

 

None, except as previously disclosed.disclosed, such as the 272,727 shares of restricted common stock granted to Mr. Zvi Rhine as a bonus for services in 2018, and effective March 1, 2019, we issued 90,909 shares of common stock to each of Baller, Desmond and Neuman under the Directors’ Compensation Plan. Also, in July 2019, we issued 37,879 and 53,030 shares of common stock to Mr. Sink and Mr. Downs, respectively, as director compensation for 2019.

 

Item 3. Defaults Upon Senior Securities

 

None, except as disclosed in this Report.

 

Item 4. Removed and Reserved

 

Item 5. Other Information

 

None.

 

Item 6. Exhibits

 

31.1Certification of Chief Executive Officer Pursuant to Section 302 of Sarbanes-Oxley Act of 2002*
  
31.2Certification of Chief Financial Officer Pursuant to Section 302 of Sarbanes-Oxley Act of 2002*
  
32.Certification of Chief Executive Officer and Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*

 

101.INS XBRL Instance Document**
101.SCH XBRL Schema Document**
101.CAL XBRL Calculation Linkbase Document**
101.LAB XBRL Label Linkbase Document**
101.PRE XBRL Presentation Linkbase Document**
101.DEF XBRL Definition Linkbase Document**

 

* filed herewith

** furnished, not filed

-28-

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this Quarterly Report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 GLOBAL HEALTHCARE REIT, INC.
   
Date: November 19, 201818, 2019ByBy:/s/ Lance Baller
  

Lance Baller, Interim CEOChief Executive Officer

(Principal Executive Officer)

 

Date: November 19, 201818, 2019By:/s/ Zvi Rhine
  

Zvi Rhine,

Chief Financial Officer

  (Principal Accounting Officer)

 

-29-