TESSA COMPLETE HEALTH CARE INC/GA
10QSB, 2000-05-25
BLANK CHECKS
Previous: MCCOWN JOHN D /ADV, 4, 2000-05-25
Next: FIRST TRUST COMBINED SERIES 98, 24F-2NT, 2000-05-25



                     U.S. SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM 10-QSB

                          QUARTERLY REPORT PURSUANT TO
           SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

                  FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2000

                           Commission File No. 0-21099


                        TESSA COMPLETE HEALTH CARE, INC.
        (Exact name of small business issuer as specified in its charter)



             Georgia                                           58-0975098
  (State or other jurisdiction                              (I.R.S. Employer
of incorporation or organization)                         Identification Number)



                        1 S. 443 Summit Ave., Suite 203,
                              Oakbrook Terrace, IL
                    (Address of principal executive offices)

                                      60181
                                   (Zip Code)

                                 (630) 889-8811
                           (Issuer's Telephone Number)

Indicate  by check  mark  whether  the  Registrant:  (1) has filed  all  reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
Registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.

                                 YES   X    NO
                                      ---      ---


The number of shares of the  registrant's  only class of common stock issued and
outstanding, as of April 30, 2000, was 15,034,375 shares.


<PAGE>



                                     PART I

Item 1.  Financial Statements.

     The unaudited  financial  statements for the three month period ended March
31, 2000, are attached hereto.

Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations

     The following  discussion  should be read in conjunction with the Company's
unaudited financial  statements and notes thereto included herein. In connection
with, and because it desires to take advantage of, the "safe harbor"  provisions
of the Private  Securities  Litigation  Reform Act of 1995, the Company cautions
readers regarding certain forward looking statements in the following discussion
and  elsewhere  in this  report  and in any other  statement  made by, or on the
behalf of the Company,  whether or not in future filings with the Securities and
Exchange  Commission.  Forward  looking  statements  are statements not based on
historical  information  and  which  relate to  future  operations,  strategies,
financial  results  or  other  developments.   Forward  looking  statements  are
necessarily based upon estimates and assumptions that are inherently  subject to
significant business,  economic and competitive uncertainties and contingencies,
many of which are beyond the Company's  control and many of which,  with respect
to future business  decisions,  are subject to change.  These  uncertainties and
contingencies can affect actual results and could cause actual results to differ
materially from those expressed in any forward looking statements made by, or on
behalf of, the Company.  The Company  disclaims any obligation to update forward
looking statements.

     The  following  information  is intended to highlight  developments  in the
Company's  operations to present the results of  operations  of the Company,  to
identify key trends  affecting the Company's  businesses  and to identify  other
factors  affecting  the  Company's  results of  operations  for the three  month
periods ended March 31, 2000 and 1999.

RESULTS OF OPERATIONS

     Comparison of Results of Operations for the Three Month Periods Ended March
31, 2000 and 1999

     Revenues  decreased by $1,505,564 to $2,050,427 for the quarter ended March
31, 2000,  compared to  $3,555,992  for the quarter  ended March 31,  1999.  The
Company attributes the 42.3% decrease primarily to the restructuring efforts the
Company has initiated in order to maximize  profitability efforts at the expense
of expansion and to certain clinics that have separated from the Company at the

                                        2


<PAGE>



direction of the Company and/or due to clinics departing due to the difficulties
the Company experienced in integrating clinics.

     Operating  expenses  decreased from  $5,555,456 for the quarter ended March
31, 1999 to  $1,927,335  for the quarter  ended March 31, 2000.  The  $3,564,168
decrease  is  primarily  due to the  Company's  efforts  to reduce  expenses  by
centralizing  corporate functions which allowed the Company to eliminate certain
corporate  duplications,  the  reduction  of overhead due to the  separation  of
certain  clinics,  and the  reduction of expenses  that were  attributed  to the
substantial  expansion  efforts  that  were  initiated  during  fiscal  1998 and
continued into fiscal 1999.

     Amortization  and  depreciation  expense  decreased  from  $272,691 for the
quarter  ended March 31, 1999 to $60,127 for the quarter  ended March 31,  2000.
The  decrease is  primarily  attributable  to the  elimination  of  amortization
expense associated with goodwill that was fully written off as these assets were
deemed  to have been  permanently  impaired  due to the  separation  of  certain
clinics,  as well as to the substantial  losses that the Company incurred during
the fiscal year ended December 31, 1999.

     Financing  related  charges  increased  to $386,129  during the three month
period  ended March 31,  2000,  from  $309,457  for the three month period ended
March 31,  1999,  an increase of $76,672  (24.8%) due to  increased  advances by
DynaCorp  Financial  Strategies,  Inc.  ("DynaCorp")  and  the  increase  in the
interest rate due to increases in the prime lending rate.

     In addition,  the Company also  recognized  additional  expenses due to the
increase of the Company's  accounts  receivable  reserve in connection  with the
Company's  Purchase  Agreement  with  DynaCorp  of  $1,312,035,  and the expense
allocation of a stock grant provided to an outside  consultant  for  promotional
services for the Company during fiscal 1999.

     As a result of the foregoing  factors,  the Company  incurred a net loss of
($263,037) for the quarter ended March 31, 2000 ($.02 per share),  compared to a
net loss of  ($3,827,206)  for the three month period ended March 31, 1999 ($.33
per share).

     The Company attributes much of the above mentioned losses and the resulting
capital deficiency to integration difficulties the Company encountered during an
expansion plan during the fiscal years ended  December 31, 1998 and 1999,  which
increased  the number of  Company-controlled  clinics from 8 to 33 and increased
gross  billings  from $2.1  million to $22  million  for the  fiscal  years 1997
through 1999. To help address the above issues, the Company has undertaken plans
that have initiated managerial, financial, and operational restructurings.

                                        3


<PAGE>



     With regard to managerial  changes,  Tessa has undergone changes which have
resulted in the  resignations of Dr. Thomas Bolera as Chief  Executive  Officer,
Dr. Kim Christensen as an Officer and Director, David Russell as Chief Financial
Officer,  Dr.  Vaughn  Dabbs as a Director  and Dr.  Dayna  Bolla as a Director.
Robert Flippin was appointed  President,  Chief Executive Officer and a Director
of Tessa. Robert Vener and Dr. Mark Newman were also appointed as Directors.

     With respect to financial  restructurings,  the Company has  undertaken and
executed  plans  initiated  during the first  quarter of fiscal  2000 which have
included the conversion of debt to equity, or5  alternatively,  the repayment of
debt through  agreed upon payment  plansm or the  settlement of debt in exchange
for heavily  discounted  lump sum payments by the Company.  The Company has also
raised  additional  capital through the sale of common stock and may do so again
in the foreseeable future.

     For operations,  the Company has started a  restructuring  process that has
included:  (i) the  combination  of  geographically  related  clinics;  (ii) the
elimination  and  separation of some clinics which provided  inconsequential  or
negative cash flow; and (iii) the  introduction of an incentive plan to optimize
clinic  profitability.  There has also been  opportunities  which  have not been
acted upon due to the  Company's  decision or  inability  to  exercise  purchase
options on some clinics. However, the Company believes that it in the process of
generating  sufficient  revenue  in  addition  to having  plans in place to help
address cash flow issues that may arise in the near term.

     There are no  assurances  that the  Company's  above-mentioned  plans  will
generate  profits  in the near  future,  or at all.  The  Company's  success  is
dependent upon its ability to develop  profitable clinics and clinical programs,
such  as  sports  medicine,   exercise  facility  partnerships  and  to  acquire
additional  profitable  practices/clinics.  To accomplish these goals, Tessa may
require  additional  equity  and/or debt  financing  and its absence may require
additional consolidation. There is no assurance that the Company will be able to
continue to operate if additional acquisitions and corresponding revenues cannot
be generated.

Liquidity and Capital Resources

     At the end of the three month period ended March 31, 2000,  the Company had
$118,252 in cash and cash equivalents. Accounts receivable increased by $162,027
(5%) to $3,396,865  from  $3,234,838 for the similar period in 1999. The Company
believes the increase is attributable  to the Company's  efforts in centralizing
collection efforts as part of the restructuring process the Company is currently
undertaking, which have delayed efforts made at collecting amounts due.

                                        4


<PAGE>



     Cash flow from  operations  was a negative  $881,748 for the quarter  ended
March 31, 2000, as compared to a negative $468,741 for the prior year's quarter.
The Company  financed the negative  cash flows through the sale of equity during
the first  quarter  fiscal 2000 and  primarily  through the increases in amounts
advanced by DynaCorp in connection with accounts receivable purchases during the
prior year's first quarter.

     During  November  1998,  the Company  entered  into an Accounts  Receivable
Purchase  Agreement  (the  "Purchase  Agreement")  with  DynaCorp.  The Purchase
Agreement  provides  for Tessa  agreeing to sell and assign to DynaCorp  Tessa's
right,  title and interest in accounts  receivable  proposed by Tessa.  Upon the
purchase of the  proposed  accounts  receivable,  DynaCorp has agreed to advance
Tessa an  amount up to 60% of the net  collectible  value of  proposed  accounts
receivables.  The original  amount of advances per the  Purchase  Agreement  was
originally  up to $5 million,  and was  subsequently  increased  to $8.5 million
during fiscal 1999. In the event that Dynacorp  collects an amount less than the
amounts  advanced  by  DynaCorp,  the  Company  is  responsible  to  make up any
difference  between  the  amount  collected  and the amount  due.  To secure the
collection of the receivables,  DynaCorp has been provided  security interest in
all assets of the Company and certain officers of the Company at the time of the
inception of the  DynaCorp  agreement  have  executed  stock pledge  agreements.
Conversely,  in the event  that  DynaCorp  collects  an  excess  of the  amounts
advanced by DynaCorp against the proposed  accounts  receivable,  DynaCorp is to
return the excess  amount back to Tessa.  The Company and DynaCorp are currently
in negotiations  regarding other covenants and/or  conditions that could have an
effect on the parameters of the above mentioned advance rates.

     In  addition  to  the  above,  the  Purchase   Agreement  provided  for  an
origination  fee of $50,000 and monthly  charges  consisting  of: i) 4% over the
prime  lending  rate of amounts  that are  purchased  and not yet  collected  by
DynaCorp;  and ii) a service fee  equaling  .01% of the Net  Collectable  Value,
adjusted  for actual  collections.  The  service  fee was  originally  capped at
$300,000 annually, and was subsequently increased to a cap of $480,000.

     The  Company   accounts  for  the  Purchase   Agreement  with  DynaCorp  by
designating $13,700,000 of its approximately  $20,000,000 in accounts receivable
to offset the $8.2  million  advanced by  DynaCorp.  The balance of the accounts
receivable  is  accounted  for  on  its  balance  sheet  less  any  reserve  for
contractual adjustments and/or bad debt allowances.

     For the quarter ended March 31 2000,  charges under the Purchase  Agreement
amounted to $386,129,  as compared to the same period in 1999, when charges with
DynaCorp were $309,457, an increase of $76,672 (24.8%).

                                        5


<PAGE>



     Management has recognized  the Company's need to raise  additional  capital
for working  capital  purposes,  as well as to eliminate  the existing  debt. In
response, the Company has initiated plans during the first quarter of the fiscal
year ending December 31, 2000 which have included:  i) the conversion of debt to
equity; ii) the conversion of debt to payment plans; iii) settlements of debt in
exchange  for  heavily  discounted  lump sum  payments by the  Company;  and iv)
raising  capital  through the sale of common stock.  During January and February
2000, the Company  completed a private placement of its common stock pursuant to
Regulation D, Rule 504 promulgated under the Securities Act of 1933, as amended,
under which it issued one million shares at a price of $1.00 per share.

     During 1999 and 1998, the Company operated under an agreement with American
Outsource  Strategies ("AOS") a professional  employer  organization.  Under the
terms of the agreement,  AOS provided  employee  leasing and payroll  processing
services.  Payment  to AOS  for  employee  leasing  services  included  employee
salaries,  payroll  taxes,  benefits  and  AOS's  fees.  AOS is 50% owned by two
individuals  who are  the  former  Chief  Executive  Officer  and  former  Chief
Financial Officer of Tessa.

     During 1998, Tessa leased  substantially  all of its employees  through AOS
pursuant to a written  agreement (the "AOS  Agreement").  Effective  April 1999,
Tessa began leasing only its non-medical personnel. AOS has continued to provide
payroll-processing  services for medical personnel who are now directly employed
by Tessa's affiliated physician groups. At March 31, 2000 the amount outstanding
to AOS  was  $2,772,458.  The  Company  has  notified  AOS of its  intention  to
terminate the AOS Agreement effective June 30, 2000.

     In addition to the above,  the Company owes  approximately  $3.1 million to
past and  current  practitioners  of the  Company  related to amounts  due under
acquisition   and/or   employment   agreements  and  from  amounts  advanced  by
practitioners  for  expenses  related  to  operating  clinics.  The  Company  is
currently  in  negotiations  regarding  the above  mentioned  amount in order to
convert amounts owing to equity and/or  long-term debt. This obligation does not
accrue interest.

     In March 2000, two former affiliates  advanced to the Company the principal
amount of $92,500.  This amount is expected to be satisfied through the issuance
of the Company's common stock during the second quarter of fiscal 2000.

Trends

     Throughout  fiscal  1999 and into the first  quarter  of fiscal  2000,  the
Company has experienced  substantial  losses which the Company attributes to the
Company's expansion of clinics and Revenues,  and the resulting difficulties the
Company incurred

                                        6


<PAGE>



integrating  such  clinics.  Although  the Company  does not foresee  losses and
negative  cash flows  incurring to the same extent that  occurred  during fiscal
1999,  the  Company  could  continue  to incur  losses  (such as the net loss of
$263,037) during fiscal 2000 in its efforts to further stabilize the Company and
structure operations for growth and positive cash flow going forward.

Inflation

     Although the operations of the Company are  influenced by general  economic
conditions, the Company does not believe that inflation had a material affect on
the results of operations during the three month period ended March 31, 2000.

Year 2000 Disclosure

     Many existing  computer  programs use only two digits to identify a year in
the date field.  These programs were designed and developed without  considering
the  impact  of the  upcoming  change in the  century.  If not  corrected,  many
computer  applications  could fail or create erroneous results by or at the Year
2000. As a result,  many companies will be required to undertake  major projects
to address  the Year 2000  issue.  The Year 2000 issue is the result of computer
programs  written  using two digits  rather  than four to define the  applicable
year. As a result, date-sensitive software may recognize dates using "00" as the
year 1900 rather  than the year 2000.  This could  result in system  failures or
miscalculations  causing disruptions of operations,  including,  among others, a
temporary inability to process transactions, send invoices, or engage in similar
normal business  activities.  The Company did not incur any negative impact as a
result of this  problem and no problems  in this regard are  anticipated  in the
future.

                           PART II: OTHER INFORMATION

Item 1.  Legal Proceedings.

     The Company is the defendant in an action entitled Kathi Thelander v. Spine
& Rehabilitation Centers of Oregon, P.C., in the Circuit Court for the County of
Multnomah,  State of Oregon,  Civil  Action No. 99 07 07399,  alleging  unlawful
termination  and breach of an  employment  agreement  between the  plaintiff and
defendant.  Summary  judgment was entered on behalf of the plaintiff and against
SRA  Oregon  in March  2000 in the  amount of  $162,313,  plus $891 in costs and
$7,440 in attorneys'  fees. The Company  intends to appeal the judgment,  but no
assurances can be provided that this judgment will be set aside.

     The Company is also a defendant in an action  entitled Vania Kaady v. Spine
& Rehabilitation  Centers of Oregon, P.C., in the Circuit Court of the County of
Multnomah,  State of Oregon, Civil Action No. 99 02 02066,  alleging malpractice
arising as a result of

                                        7


<PAGE>



an  automobile  accident  and claiming  damages in the amount of  $200,000.  The
Company is vigorously  defending this action and believes this action is without
merit.

     The Company has also been advised of a potential claim by Business Software
Alliance,   who  has  alleged  copyrighted  product   infringement  for  illegal
duplication of certain  software.  The Company is presently  investigating  this
matter by performing an internal audit of software  presently  being utilized by
the Company.  If Business Software Alliance's claim is filed against the Company
and such claim is  upheld,  the  Company  could be subject to a penalty of up to
$100,000  per  copyrighted  product   infringement.   The  Company  has  accrued
approximately $100,000 to cover any potential liabilities.

     The Company is party to certain other legal  proceedings  which have arisen
in the normal course of operating  the Company's  business and is aware of other
threatened  or  pending  litigation.  However,  it is  believed  that such legal
proceedings  to which the Company (or any of its officers and directors in their
capacities as such) is or may be a party or to which the property of the Company
may be or is subject would not have a material  adverse  effect on the Company's
business, financial condition or results of operations.

Item 2.  Changes in Securities.

     During January and February 2000, the Company completed a private placement
of its common stock in which it issued 1 million  shares at a price of $1.00 per
share to Dan Smith, who provided  representations  to the Company that he was an
"accredited  investor" as that term is defined under the Securities Act of 1933,
as amended  (the "1933  Act").  The  Company  relied  upon the  exemptions  from
registration  provided by Regulation D, Rule 504 as  promulgated  under the 1933
Act, in this offering.

     On March 24, 2000, pursuant to an Agreement and Plan of Reorganization (the
"Merger  Agreement")  between  Zaba  International,  Inc.  ("Zaba"),  a Colorado
corporation,  and Tessa,  all  outstanding  shares of common  stock of Zaba were
exchanged for 225,000  shares of common stock of Tessa and $112,500 in cash in a
transaction  in which  Tessa  was the  surviving  company.  Prior to the  Merger
Agreement,  Tessa  had  been a  non-reporting,  publicly-traded  company  with a
portion of its issued and  outstanding  common  stock  exempt from  registration
under  the  1933  Act,  pursuant  to  Rule  504 of  Regulation  D and  Rule  144
promulgated under the 1933 Act.

Item 3.  Defaults Upon Senior Securities. - None





                                        8


<PAGE>



Item 4.  Submission of Matters to a Vote of Security Holders.

     During the quarter ended March 31, 2000, the Company held a special meeting
of its  shareholders.  At that  meeting,  there  were  three  matters  that were
presented to and approved by a majority of the Company's shareholders, including
(i) an amendment to the Company's Articles of Incorporation, whereby a provision
allowing a majority of the Company's issued and outstanding shareholders to take
action without a meeting was adopted;  (ii) the Company's  shareholders ratified
the adoption of the  Company's  Stock Option Plan (the "2000 Stock Option Plan")
reserving  from its  authorized  but  unissued  common  shares an  aggregate  of
1,500,000  shares which shall underlie  stock options to be granted  pursuant to
the 2000 Stock Option Plan;  and (iii)  ratified the merger  between the Company
and Zaba.

     No other matters were  submitted to a vote of security  holders  during the
quarter ended March 31, 2000.

Item 5.  Other Information.  None.

Item 6.  Exhibits and Reports on Form 8-K

         (a)      Exhibits

         The following exhibits are filed herewith:

                  EX-27 Financial Data Schedule

         (b)      Reports on Form 8-K

     The  following  report  on Form 8-K was  filed by the  Company  during  the
quarter ended March 31, 2000.

     Form 8-K dated March 24, 2000,  filed on or about April 10,  2000,  wherein
the Company  reported (i) the successful  closing of the merger with Zaba;  (ii)
the resignation of the Company's former independent accountant and the retention
of Horton & Associates,  LLC, as the Company's new independent  accountant and a
change in the Company's fiscal year to December 31. On or about May 3, 2000, the
Company  filed an  amendment  to said Form 8-K,  which  included  the  Company's
audited  financial  statements  for the fiscal years ended December 31, 1999 and
1998 and unaudited  consolidated  pro forma financial  statements dated December
31, 1999.

                                        9


<PAGE>


<TABLE>


                        TESSA COMPLETE HEALTH CARE, INC.
                          CONSOLIDATED BALANCE SHEETS
                                   (Unaudited)

                                     ASSETS

<CAPTION>
                                                               March 31,     December 31
                                                                 2000            1999
                                                             ------------    -----------
                                                              (Unaudited)
<S>                                                          <C>             <C>
Current Assets:
   Cash and cash equivalents                                 $    118,252    $         -
   Accounts receivable, net of allowances of
      $3,047,921                                                3,396,865      3,109,051
                                                             ------------    -----------
      Total current assets                                      3,515,117      3,109,051


Property and equipment, net                                       635,953        687,437

Deferred charges and other assets                                 487,273         72,915
                                                              -----------    -----------

      Total assets                                            $ 4,638,343    $ 3,869,403
                                                              ===========    ===========

                  LIABILITIES AND STOCKHOLDERS EQUITY (DEFICIT)
Current liabilities:
   Notes payable                                              $ 1,390,845    $ 1,379,620
   Current portion of long-term debt                               39,861         39,681
   Accounts payable                                             1,231,382      1,187,828
   Accrued expenses                                             1,451,646      1,924,377
   Related party payable                                        2,884,958      2,663,458
   Stockholder loans payable                                    3,002,947      3,085,018
Total current liabilities                                      10,001,459     10,279,982
                                                              -----------    -----------

Total long-term debt less current portion                          94,344         94,344
                                                              -----------    -----------

      Total liabilities                                        10,095,803     10,374,326
                                                              -----------    -----------
Stockholders' equity (deficit):
   Common stock: $0.02 par value; 50,000,000 shares
      authorized; 13,809,375 outstanding at
      December 31, 1999; 15,034,375  outstanding

      at March 31, 2000                                           300,346        275,846
   Additional paid-in capital                                   9,088,153      7,802,153
   Accumulated deficit                                        (14,845,959)   (14,582,922)
                                                              -----------    -----------
      Total stockholders' equity (deficit)                     (5,457,460)     6,504,923)
                                                              -----------    -----------

      Total liabilities and stockholders' equity (deficit)    $ 4,638,343    $ 3,869,403
                                                              ===========    ===========

              The accompanying notes are an integral part of these
                                   statements.

</TABLE>

                                       10
<PAGE>

<TABLE>

                        TESSA COMPLETE HEALTH CARE, INC.

                      CONSOLIDATED STATEMENTS OF OPERATIONS

                                   (Unaudited)

<CAPTION>
                                                Three-month period ended
                                                        March 31,
                                               --------------------------

                                                   2000           1999
                                               -----------    -----------
<S>                                            <C>            <C>
Revenues                                       $ 2,050,427    $ 3,555,992
                                               -----------    -----------
Operating expenses
   Caregiver compensation and benefits             886,694      1,335,979
   Other practice costs                            109,309        220,427
   Administrative compensation and benefits        620,685      2,785,699
   Occupancy costs                                 223,530        393,686
   Selling and administrative                       26,990        546,974
   Depreciation and amortization                    60,127        272,691
                                               -----------    -----------
 Total operating expenses                        1,927,335      5,555,456
                                               -----------    -----------
Income (loss) from operations                      123,092     (1,999,464)

Other expense:
     Reserve under asset sale agreement                  -      1,312,035
      Financing related charges                    386,129        309,457
      Stock-based compensation                           -        206,250
                                               -----------    -----------
Total other expenses                               386,129      1,827,742
                                               -----------    -----------
Net (loss)                                     $  (263,037)   $(3,827,206)
                                               ===========    ===========

Loss per share                                 $     (0.02)   $     (0.33)
                                               ===========    ===========

   Weighted average shares outstanding          14,392,708     11,771,695
                                               ===========    ===========


              The accompanying notes are an integral part of these
                                   statements.

</TABLE>

                                       11
<PAGE>

<TABLE>


                        TESSA COMPLETE HEALTH CARE, INC.

                      CONSOLIDATED STATEMENT OF CASH FLOWS

                                   (Unaudited)

<CAPTION>
                                                                  Three-month period ended
                                                                          March 31,
                                                                  -------------------------

                                                                      2000          1999
                                                                  -----------   -----------
<S>                                                               <C>           <C>
Cash flows from operating activities:

   Net loss                                                      $  (263,037)  $(3,555,992)
                                                                  -----------   -----------
   Adjustments to reconcile net loss
   to net cash used in operating activities:

      Depreciation and amortization                                    60,127       272,691
      Reserve increase in connection with A.R. purchase agreement           -     1,312,035
      Changes in current assets and liabilities:
         Decrease  in accounts receivable                            (287,815)     (830,786)
         Increase (decrease) in accounts payable
           and accrued liabilities                                   (278,523)    2,333,311
                                                                  -----------   -----------

      Net cash used in operating activities                          (769,248)     (468,741)
                                                                  -----------   -----------

Cash flows from investing activities:

   Acquisition of equipment                                                 -       (78,466)
   Cash outlay in connection with merger                             (112,500)            -
                                                                  -----------   -----------
      Net cash used in investing activities                          (112,500)      (78,466)
                                                                  -----------   -----------

Cash flows from financing activities:

   Proceeds from accounts receivable purchase agreement                     -     1,225,000
   Principal payments under loan agreements                                 -             -
   Proceeds from sale of stock                                      1,000,000             -
                                                                  -----------   -----------

       Net cash provided by financing activities                    1,000,000     1,225,000
                                                                  -----------   -----------

Net increase in cash and cash equivalents                             118,252       677,793

Cash and cash equivalents at beginning of period                            -       855,563
                                                                  -----------   -----------

Cash and cash equivalents at end of period                            118,252   $ 1,533,356
                                                                  ===========   ===========

              The accompanying notes are an integral part of these
                                   statements.

</TABLE>

                                       12
<PAGE>


                        TESSA COMPLETE HEALTH CARE, INC.

                     NOTES TO CONDENSED FINANCIAL STATEMENTS

                     Three Month Period Ended March 31, 2000


1.   Unaudited Interim Financial Statements

         The accompanying  unaudited financial  statements have been prepared in
         accordance with the instructions for Form 10-QSB and do not include all
         of  the  information  and  footnotes  required  by  generally  accepted
         accounting principles for complete financial statements. In the opinion
         of management,  all  adjustments,  consisting only of normal  recurring
         adjustments  considered  necessary for a fair  presentation,  have been
         included.  Operating  results  for  any  quarter  are  not  necessarily
         indicative of the results for any other quarter or for the full year.

2.   Basis of Presentation

         Business combination

         On March 24, 2000,  pursuant to an Agreement and Plan of Reorganization
         (the "Merger Agreement") between Zaba International,  Inc. ("Zaba"),  a
         Colorado corporation, and Tessa, all outstanding shares of common stock
         of Zaba were  exchanged for 225,000 shares of common stock of Tessa and
         $112,500  in cash in a  transaction  in which  Tessa was the  surviving
         company. Prior to the effectiveness of the Merger Agreement,  Tessa had
         an  aggregate  of   13,809,375   shares  of  common  stock  issued  and
         outstanding.  The principal  reason for this  transaction  was that the
         Company was required to become a reporting company no later than May 4,
         2000 or no longer be listed on the OTC Bulletin Board.

         The Merger has been accounted for as a reverse  acquisition.  Under the
         accounting  rules for a reverse  acquisition,  Tessa is considered  the
         acquiring entity.  As a result,  historical  financial  information for
         periods prior to the date of the transaction are those of Tessa.  Under
         purchase method accounting, balances and results of operations of Tessa
         will be included in the accompanying financial statements from the date
         of the transaction, March 24, 2000. The Company recorded the assets and
         liabilities  (excluding  intangibles)  at their  historical  cost basis
         which was deemed to be approximate fair market value.

         Earnings per share

         Earnings per share have been  computed  based on the  weighted  average
         number of common shares outstanding.

         Private Placement

         During  January and  February  2000,  the  Company  completed a private
         placement  of its common  stock  pursuant  to  Regulation  D, Rule 504,
         promulgated  under the Securities Act of 1933, as amended,  under which
         it issued 1 million shares at a price of $1.00 per share.

                                       13


<PAGE>



                        TESSA COMPLETE HEALTH CARE, INC.

                     NOTES TO CONDENSED FINANCIAL STATEMENTS

                     Three Month Period Ended March 31, 2000

3.   Review of Report by Independent Auditor

         Effective  March 15,  2000,  the  Securities  and  Exchange  Commission
         adopted  a  rule  requiring  that  interim   auditor  reviews  must  be
         undertaken  by all  companies  subject to the Section  12(g)  reporting
         requirements  promulgated under the Securities Exchange Act of 1934, as
         amended. The Company's  independent auditor,  Horton & Company LLC, has
         not reviewed the interim financial  statements included in this Report,
         but it is  anticipated  that they will do so in the near  future and in
         the  event of any  requirement  that  revisions  be  undertaken  by the
         Company to this Report, the Company will file an amendment accordingly.

4.       Restructuring/Going Concern

         The Company's audited  financial  statements for the fiscal years ended
         December 31, 1999 and 1998  contained in the  Company's  Form 8-K dated
         March  24,  2000  and  the  accompanying  unaudited  interim  financial
         statements for the  three-month  periods ended March 31, 2000 and 1999,
         were  prepared  assuming  that the  Company  will  continue  as a going
         concern.  The Company has suffered losses from operations and has a net
         capital  deficiency that raises  substantial doubt about its ability to
         continue as a going  concern.  The financial  statements do not include
         any adjustments that might result from the outcome of this uncertainty.

         The  Company  attributes  much of the above  mentioned  losses  and the
         resulting  capital  deficiency to integration  difficulties the Company
         encountered during an expansion plan during fiscals 1998 and 1999 which
         increased  the number of  Company-controlled  clinics  from 8 to 33 and
         increased  gross billings from $2.1 million to $22 million  (number was
         adjusted  downward for  reporting  purposes to account for  contractual
         discounts)  for the fiscal years 1997 through 1999. To help address the
         above  issues,  the Company has  undertaken  plans that have  initiated
         managerial, financial, and operational restructurings.

         With  regard to managerial  changes,  Tessa has undergone changes which
         have  resulted  in  the  resignations  of Dr.  Thomas  Bolera  as Chief
         Executive  Officer,  Dr.  Kim  Christensen  as an Officer and Director,
         David  Russell as Chief Financial Officer, Dr. Vaughn Dabbs as Director
         and  Dr.  Dayna  Bolla  as  Director.  In  connection  with  the  above
         resignations,  Robert  Flippin was appointed President, Chief Executive
         Officer,  and  a Director  of Tessa.  Robert  Vener and Dr. Mark Newman
         were also appointed as Directors of Tessa.



                                       14


<PAGE>



                        TESSA COMPLETE HEALTH CARE, INC.

                     NOTES TO CONDENSED FINANCIAL STATEMENTS

                     Three Month Period Ended March 31, 2000


         With respect to financial  restructurings,  the Company has  undertaken
         and executed  plans  initiated  during the first quarter of fiscal 2000
         which  have  included:  1) the  conversion  of debt to  equity;  2) the
         conversion of debt to payment plans; 3) settlements of debt in exchange
         for heavily discounted lump sum payments by the Company; and 4) raising
         capital through the sale of common stock.

         For operations,  the Company has started a  restructuring  process that
         has included: 1) the combination of geographically  related clinics; 2)
         the   elimination   and  separation  of  some  clinics  which  provided
         inconsequential  or negative cash flow; and 3) the  introduction  of an
         incentive plan to optimize  clinic  profitability.  There has also been
         opportunities  which  have not  been  acted  upon due to the  Company's
         decision or inability  to exercise  purchase  options on some  clinics,
         however  the  Company  believes  that it in the  process of  generating
         sufficient revenue in addition to having plans in place to help address
         cash flow issues that may arise in the near term.

         There are no assurances that the Company's  above-mentioned  plans will
         generate profits in the near future,  or at all. The Company's  success
         is  dependent  upon its  ability  to  develop  profitable  clinics  and
         clinical   programs,   such  as  sports  medicine,   exercise  facility
         partnerships and to acquire additional profitable practices/clinics. To
         accomplish these goals, Tessa may require additional equity and/or debt
         financing and its absence may require additional  consolidation.  There
         is no assurance that the Company will be able to continue to operate if
         additional acquisitions and corresponding revenues cannot be generated.

                                       15


<PAGE>



                                   SIGNATURES

     Pursuant to the  requirements  of the Securities  Exchange Act of 1934, the
Company  has  duly  caused  this  report  to be  signed  on  its  behalf  by the
undersigned thereunto duly authorized.

                                            Tessa Complete Health Care, Inc.


Date: May 22, 2000                          By:s/ Robert Flippin
                                               ------------------------
                                            Robert Flippin, President
                                            and Chief Executive Officer

                                       16


<PAGE>


                        TESSA COMPLETE HEALTH CARE, INC.

                EXHIBIT INDEX TO QUARTERLY REPORT ON FORM 10-QSB
                      FOR THE QUARTER ENDED MARCH 31, 2000

EXHIBITS                                                                Page No.

  EX-27           Financial Data Schedule.....................................18



                                       17



<TABLE> <S> <C>



<ARTICLE> 5
<LEGEND>
THIS  SCHEDULE  CONTAINS  SUMMARY  FINANCIAL   INFORMATION  EXTRACTED  FROM  THE
UNAUDITED FINANCIAL  STATEMENTS FOR THE THREE MONTH PERIOD ENDED MARCH 31, 2000,
AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.

</LEGEND>

<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-2000
<PERIOD-END>                               MAR-31-2000
<CASH>                                               0
<SECURITIES>                                         0
<RECEIVABLES>                                3,109,051
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                             3,109,051
<PP&E>                                         687,437
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                               3,869,403
<CURRENT-LIABILITIES>                       10,279,982
<BONDS>                                              0
                                0
                                          0
<COMMON>                                       275,846
<OTHER-SE>                                 (6,780,769)
<TOTAL-LIABILITY-AND-EQUITY>                 3,869,403
<SALES>                                      3,555,992
<TOTAL-REVENUES>                             3,555,992
<CGS>                                                0
<TOTAL-COSTS>                                        0
<OTHER-EXPENSES>                             5,555,456
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                   0
<INCOME-PRETAX>                            (3,827,206)
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                        (3,827,206)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                               (3,827,206)
<EPS-BASIC>                                      (.33)
<EPS-DILUTED>                                        0



</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission