INTEGRAMED AMERICA INC
10-Q, 1996-08-14
OFFICES & CLINICS OF DOCTORS OF MEDICINE
Previous: U S PHYSICAL THERAPY INC /NV, 10QSB, 1996-08-14
Next: MANAGED MUNICIPALS PORTFOLIO INC, N-30D, 1996-08-14




================================================================================
 
                                 UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   ----------
      
                                    FORM 10-Q

                                   ----------

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

                  For the quarterly period ended June 30, 1996

                                       OR

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

                                   ----------

                        For the transition period from to

                           Commission File No. 0-20260
                           Commission File No. 1-11440

                            INTEGRAMED AMERICA, INC.
             (Exact name of Registrant as specified in its charter)


                                    Delaware
         (State or other jurisdiction of incorporation or organization)


                One Manhattanville Road, Purchase, New York 10577
                    (Address of principal executive offices)
 
                                  06-1150326
                      (I.R.S. employer identification no.)

                                 (914) 253-8000
              (Registrant's telephone number, including area code)

                                   ----------

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

         The aggregate number of shares of the Registrant's  Common Stock,  $.01
par value, outstanding on August 12, 1996 was 9,198,375.

================================================================================
<PAGE>


                            INTEGRAMED AMERICA, INC.
                                    FORM 10-Q

                                TABLE OF CONTENTS


                                                                           PAGE

PART I  -   FINANCIAL INFORMATION

    Item 1. Financial Statements

               Consolidated  Balance Sheet at June 30, 1996  (unaudited)
               and December 31, 1995.......................................   3

               Consolidated Statement of Operations for the three and
               six-month period ended June 30, 1996 and 1995 (unaudited)...   4

               Consolidated Statement of Cash Flows for the six-month
               period ended June 30, 1996 and 1995 (unaudited).............   5

             Notes to Consolidated Financial Statements (unaudited)........6-13

    Item 2. Management's Discussion and Analysis of Results of Operations
            and Financial Condition.......................................14-18


PART II -   OTHER INFORMATION

    Item 1. Legal Proceedings.............................................   19

    Item 2. Changes in Securities.........................................   19

    Item 3. Defaults upon Senior Securities...............................   19

    Item 4. Submission of Matters to a Vote of Security Holders...........19-20

    Item 5. Other Information.............................................19-20

    Item 6. Exhibits and Reports on Form 8-K..............................19-20


SIGNATURES              ..................................................   21

INDEX TO EXHIBITS.........................................................22-25


                                                                 2

<PAGE>

PART I  -  FINANCIAL INFORMATION

    Item 1.      Consolidated Financial Statements
<TABLE>

                            INTEGRAMED AMERICA, INC.
                           CONSOLIDATED BALANCE SHEET
                           (all dollars in thousands)
<CAPTION>

                                     ASSETS
                                                                                        June 30,  December 31,
                                                                                          1996        1995
                                                                                        --------    --------
                                                                                       (unaudited)
Current assets:
<S>                                                                                    <C>         <C>     
  Cash and cash equivalents ........................................................   $  5,739    $  7,883
  Short term investments ...........................................................      2,000       1,500
  Patient accounts receivable, less allowance for doubtful accounts of $96 and $64
  in 1996 and 1995, respectively ...................................................      2,237       1,271
  Management fees receivable .......................................................      1,202       1,125
  Research fees receivable .........................................................        299        --
  Other current assets .............................................................        867         508
  Controlled assets of Medical Providers- (see Note 2):
      Cash .........................................................................        215         296
      Accounts receivable, less allowance for doubtful accounts of $31 and $25 
         in 1996 and 1995, respectively ............................................        872       1,449
      Other current assets .........................................................          9          14
                                                                                       --------    --------
         Total controlled assets of Medical Providers ..............................      1,096       1,759
         Total current assets ......................................................     13,440      14,046
                                                                                       --------    --------
    Fixed assets, net ..............................................................      2,670       2,266
    Trademarks, net ................................................................        158         163
    Goodwill and exclusive management rights, net ..................................      5,457       1,548
    Other assets ...................................................................        216         248
                                                                                       --------    --------
         Total assets ..............................................................   $ 21,941    $ 18,271
                                                                                       ========    ========

                      LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
  Accounts payable .................................................................   $    578    $    181
  Accrued liabilities ..............................................................      1,308       1,307
  Due to Medical Providers-(see Note 2) ............................................        665         606
  Dividends accrued on Preferred Stock .............................................      1,254         946
  Current portion of exclusive management rights obligation ........................        322         297
  Current portion of long-term debt ................................................        422         274
  Patient deposits .................................................................        371         411
                                                                                        -------     -------
         Total current liabilities .................................................      4,920       4,022
                                                                                        -------     -------
Exclusive management rights obligation .............................................      1,252         978
Long-term debt .....................................................................        726         340
Commitments and contingencies- (see Note 4) ........................................    -------     -------
Shareholders' equity - (see Note 3)
  Preferred Stock, $1.00 par value -
    3,773,878 and 3,785,378 shares  authorized in 1996 and 1995,  respectively -
    2,500,000 undesignated;  1,273,378 and 1,285,378 shares designated as Series
    A Cumulative  Convertible in 1996 and 1995,  respectively,  of which 773,878
    and 785,378
    shares were issued and outstanding in 1996 and 1995, respectively ..............        774         785
  Common Stock, $.01 par value - 25,000,000 shares authorized; 6,765,375 and
  6,086,910 shares issued and outstanding in 1996 and 1995, respectively                     67          61 
  Capital in excess of par .........................................................     33,891      31,785
  Accumulated deficit ..............................................................    (19,689)    (19,700)
                                                                                        -------     ------- 
                                                                                        
         Total shareholders' equity ................................................     15,043      12,931
                                                                                        -------     -------
                                                                                        
         Total liabilities and shareholders' equity ................................   $ 21,941    $ 18,271
                                                                                       ========    ========
</TABLE>     
  See accompanying notes to the consolidated financial statements.

                                                                 3

<PAGE>


<TABLE>

                            INTEGRAMED AMERICA, INC.
                      CONSOLIDATED STATEMENT OF OPERATIONS
              (all amounts in thousands, except per share amounts)
<CAPTION>


                                                                For the three-month              For the six-month
                                                                period ended June 30,          period ended June 30,
                                                                1996            1995            1996          1995
                                                               -------        -------         -------       -------
                                                                     (unaudited)                    (unaudited)
<S>                                                            <C>           <C>              <C>           <C>  
Clinical revenues and management fees (see Note 2)........      $4,822        $4,288           $8,998        $8,420
Medical Provider retainage (see Note 2)...................         720           730            1,514         1,718
                                                               -------       -------          -------       -------
Revenues after Medical Provider Retainage (see Note 2)....       4,102         3,558            7,484         6,702
Costs of services rendered ...............................       2,986         2,479            5,550         5,005
                                                               -------       -------          -------       -------
Network sites' contribution ..............................       1,116         1,079            1,934         1,697
                                                               -------       -------          -------       -------
General and administrative expenses ......................         960           978            1,815         1,794
Research and development..................................          62            61              128           112
Exclusive management rights and goodwill amortization.....          49            13               91            13
Interest income...........................................        (102)         (160)            (222)         (327)
Interest expense..........................................           9             6               14            12
                                                               -------       -------          -------       -------
Total other expenses......................................         978           898            1,826         1,604
                                                               -------       -------          -------       -------
Income before income taxes................................         138           181              108            93
Provision for income and capital  taxes...................          53            53               97            87
                                                               -------       -------          -------       -------
Net income................................................          85           128               11             6
Less: Dividends accrued on Preferred Stock................         155           166              309           331
                                                               -------       -------          -------       -------
Net loss applicable to Common Stock.......................     $   (70)     $    (38)         $  (298)       $ (325)
                                                               =======      ========          =======        ====== 
                                                               
Net loss per share of Common Stock........................      $(0.01)      $ (0.01)         $ (0.05)       $(0.05)
                                                               =======      ========          =======        ====== 
Weighted average number of shares of Common Stock
outstanding...............................................       6,267         6,087            6,177         6,087
                                                               =======      ========          =======        ======  
                                                               
</TABLE>


         See accompanying notes to the consolidated financial statements.

                                                                 4

<PAGE>




                            INTEGRAMED AMERICA, INC.
                      CONSOLIDATED STATEMENT OF CASH FLOWS
                           (all amounts in thousands)

                                                           For the six-month
                                                          period ended June 30,
                                                             1996     1995
                                                            ----       ----
                                                               (unaudited)
Cash flows from operating activities:
  Net income.............................................. $   11   $     6
  Adjustments to reconcile net income to net cash used
  in operating activities:
   Depreciation and amortization..........................    489       380
   Writeoff of deferred rent in 1996 and fixed assets
     in 1995..............................................   (120)        9
    Changes in assets and liabilities net of effects from
    acquired  businesses--
     (Increase) decrease in assets:
        Accounts receivable...............................   (884)     (329)
        Management fees receivable........................    (77)     (510)
        Other current assets..............................   (359)     (311)
        Trademarks........................................    (14)      -
        Other assets......................................     32        32
     Decrease in controlled assets of Medical Providers:
        Accounts receivable...............................    577       408
        Other current assets..............................      5        21
     Increase (decrease) in liabilities:
        Accounts payable..................................    397      (459)
        Accrued liabilities...............................   (295)      208
        Due to Medical Providers..........................     59      (291)
        Patient deposits..................................    (42)     (122)
                                                            -----    ------
  Net cash used in operating activities...................   (221)     (958)
                                                            -----    ------

  Cash flows (used in) provided by investing activities:
     Purchase of short-term investments...................   (500)      -
     Purchase of net assets of acquired businesses........   (431)      -
     Payments for exclusive management rights.............   (183)     (250)
     Purchase of fixed assets and leasehold improvements..   (650)     (780)
     Sale of fixed assets and leasehold improvements......    -         651
                                                            -----    ------
  Net cash used in investing activities................... (1,764)     (379)
                                                            -----    ------

  Cash flows (used in) provided by financing activities:
     Principal repayments on debt.........................    (46)      (37)
     Principal repayments under capital lease obligations.   (113)      (75)
     Purchase of Convertible Preferred Stock..............    (84)     (150)
     Proceeds from exercise of Common Stock options.......      3       -
                                                            -----    ------
Net cash used in financing activities.....................   (240)     (262)
                                                            -----    ------

Net decrease in cash...................................... (2,225)   (1,599)
Cash at beginning of period...............................  8,179    11,694
                                                            -----    ------
                                                          

Cash at end of period..................................... $5,954   $10,095
                                                          =======   =======


        See accompanying notes to the consolidated financial statements.


                                                                 5

<PAGE>



                            INTEGRAMED AMERICA, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (unaudited)


NOTE 1 - INTERIM RESULTS:

       The accompanying  unaudited  consolidated  financial statements have been
prepared in accordance with the instructions to Form 10-Q and,  accordingly,  do
not include all of the information and footnotes  required by generally accepted
accounting  principles  for  complete  financial  statements.  In the opinion of
management,  the accompanying unaudited interim financial statements contain all
adjustments  (consisting only of normal recurring accruals) necessary to present
fairly the  financial  position at June 30, 1996,  and the results of operations
and cash flows for the  interim  period  presented.  Operating  results  for the
interim  period are not  necessarily  indicative of results that may be expected
for the year ending December 31, 1996. These financial statements should be read
in conjunction  with the financial  statements and notes thereto included in the
Company's Annual Report on Form 10-K for the year ended December 31, 1995.

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

   Revenue and cost recognition --

   The Company has two divisions:  the Reproductive Science Center Division (the
"RSC  Division")  and the newly formed  Women's  Medical and  Diagnostic  Center
Division (the "WMDC Division").  The RSC Division derives its revenues from nine
Network  sites which it  provides  management  services  to,  including  certain
clinics and/or  laboratories which are directly owned. The WMDC Division derives
its revenues from the three women's healthcare companies and the 51% controlling
interest in the  National  Menopause  Foundation  which it acquired in June 1996
(which  combined,  represent  one  Network  site  referred to herein as "WMDC of
Gainesville").  For the three and six-month periods ended June 30, 1996, the RSC
and the WMDC  Divisions  comprised  98% and 2%, and 99% and 1% of the  Company's
total revenues, respectively.

   All clinical  revenues are recorded on a net realizable basis after deducting
contractual  allowances  and consist of patient  fees  collected  by the Company
either on its own behalf (i.e.,  where the clinic and/or lab are directly  owned
by the Company) and/or on behalf of the medical institution or medical group for
ART,  infertility,  laboratory and peri and post menopausal  women's  healthcare
services performed at the Network sites. Under certain management  contracts the
Company  is   exclusively   liable  to  the  Medical   Providers  for  physician
compensation and other medical costs incurred  ("Medical  Provider  retainage"),
regardless of the actual revenue  generated by the Medical Provider  pursuant to
its  contract  with the Company.  Such  retainage is  segregated  from  clinical
revenues and paid to or on behalf of the Medical Provider; any balance remaining
represents the Company's  management fee. Under  management  contracts where the
Company is not exclusively  liable for the Medical  Provider costs,  the Company
recognizes  management  fees which  typically  have two  components:  1) a fixed
amount per month or a fixed percentage of both monthly net revenues and earnings
after  management  fees;  and 2) reimbursed  cost of services  (including  other
medical costs). Costs incurred in managing the Network sites,  excluding Medical
Provider  retainage  for certain  contracts,  are  included in "Cost of services
rendered".

    Clinical  revenues and related  direct costs are recognized in the period in
which the  clinical  and/or  laboratory  services  are  rendered  by the Medical
Providers.  Net realization is dependent upon benefits provided by the patient's
insurance  policy or  agreements  between the Network  site and the  third-party
payor.  Payments collected from patients in advance for services are included in
patient  deposits.  Management  fees under  contracts  where the  Company is not
exclusively  liable  for  the  Medical  Provider  costs  are  recorded  on a net
realizable  basis and are  recognized  in the period in which such  services are
rendered by the Company.



                                                         6

<PAGE>


                            INTEGRAMED AMERICA, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                   (unaudited)



For the three and six month  period  ended June 30, 1996 and 1995 the  Company's
revenues consisted of the following:
<TABLE>

<CAPTION>
                                                                             For the                 For the
                                                                       three-month period       six-month period
                                                                          ended June 30,          ended June 30,
                                                                        1996        1995         1996       1995
                                                                        ----        ----         ----       ----

<S>                                                                    <C>         <C>           <C>      <C>   
Clinical revenues associated with Medical Provider Retainage .....     $3,001      $3,584        $5,526   $7,442
Management fees...................................................      1,464         532         2,906      563
Clinical revenues from clinics and labs owned directly by
  the Company.....................................................        357         172           566      415
                                                                       ------      ------        ------   ------
Total clinical revenues and management fees.......................     $4,822      $4,288        $8,998   $8,420
                                                                       ======      ======        ======   ======
</TABLE>
                                                                       

        Included in clinical  revenues for the  six-month  period ended June 30,
1996  were  approximately  $53,000  of  revenues  earned  under  research  study
contracts between WMDC of Gainesville and various pharmaceutical companies. WMDC
of  Gainesville  contracts  with major  pharmaceutical  companies  (sponsors) to
perform  women's  medical  care  research  mainly to  determine  the  safety and
efficacy of a medication.  Based on the data collected from studies conducted by
WMDC of  Gainesville  and other  non-related  centers  for major  pharmaceutical
companies,   the  Food  and  Drug  Administration  (FDA)  determines  whether  a
medication  can be  manufactured  and made  available  to the  public.  Research
revenues are recognized  pursuant to each  respective  research  contract in the
period which the medical services (as stipulated by the research study protocol)
are  performed  and  collection  of  such  fees  is  considered  probable.   Net
realization is dependent upon final approval by the sponsor that procedures were
performed  according to study  protocol.  Payments  collected  from  sponsors in
advance for services are included in accrued  liabilities and totaled $71,000 as
of June 30, 1996. Costs incurred in performing the research studies are included
in "Cost of services rendered".

    Patient accounts receivable --

       Patient  accounts  receivable  represent  receivables  from  patients for
medical services  provided by the Medical  Providers.  Such amounts are recorded
net of contractual  allowances and estimated bad debts.  As of June 30, 1996 and
December  31,  1995,  approximately  $562,000  and  $150,000,  respectively,  of
accounts  receivable were a function of Network site revenue (i.e.,  the Company
purchased the accounts  receivable from the Medical Provider) and the $1,675,000
and  $1,121,000  balance,  respectively,  was a function of net  revenues of the
Company (see Note 2 -- "Revenue and Cost Recognition" above).

    Management fees receivable --

       Management fees receivable represent fees owed to the Company pursuant to
its management  agreements with certain Network sites (see Note 2 - "Revenue and
cost recognition" above).

    Research Fees Receivable --

       Research  fees  receivable  represent   receivables  from  pharmaceutical
companies  for  medical  services  provided by WMDC of  Gainesville  to patients
pursuant to protocols  stipulated  under  research study  contracts  between the
pharmaceutical companies and WMDC.

                                                         7

<PAGE>


                            INTEGRAMED AMERICA, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                   (unaudited)


    Controlled assets of Medical Providers --

       Controlled  cash  represents  segregated cash held in the name of certain
Medical Providers;  controlled accounts receivable represent patient receivables
due to certain Medical Providers,  and controlled other current assets represent
assets owned by and held in the name of certain Medical Providers,  all of which
are  reflected on the Company's  balance  sheet due to the Company's  unilateral
control of such assets.

       At June 30, 1996 and December 31, 1995, of the  $1,096,000 and $1,759,000
controlled assets of Medical Providers, $198,000 and $279,000, respectively, was
restricted  for payment of the amounts due to Medical  Providers and the balance
of $898,000 and $1,480,000 was payable to the Company.

    Intangible Assets --

       Goodwill and Exclusive Management Rights

       Goodwill  represents  the  excess  of the  purchase  price of  businesses
acquired  over the fair  value of the net  assets  of the  businesses  acquired.
Exclusive  management  rights represent the cost incurred by the Company for the
right to manage certain Network sites.

       Trademarks

       Trademarks  which represent  trademarks,  service marks,  trade names and
logos purchased  related to the ART program are valued at cost less  accumulated
amortization.

       Amortization and Recoverability

       The  Company   periodically  reviews  its  intangible  assets  to  assess
recoverability and impairments would be recognized in the consolidated statement
of  operations  if a permanent  impairment  were  determined  to have  occurred.
Recoverability  of  intangibles  is determined  based on  undiscounted  expected
earnings  from  the  related  business  unit  or  activity  over  the  remaining
amortization  period.  Goodwill  is  amortized  over  the  life of the  business
acquired,  not to exceed  forty  years.  At June 30,  1996,  goodwill  was being
amortized over a forty year period.  Exclusive  management  rights are amortized
over the term of the respective management agreement, usually ten years.

    Minority Interest --

       Minority  interest  represents a 49%  interest in the National  Menopause
Foundation  held by the original  owner,  now a significant  shareholder  of the
Company.  The Company  acquired its 51% interest in this entity in June 1996 and
this entity is included in the Company's consolidated financial statements as of
the date of acquisition.  As of June 30, 1996, the minority interest is included
in accrued liabilities in the consolidated balance sheet.

NOTE 3 - SHAREHOLDERS' EQUITY:

         Dividends on the Convertible Preferred Stock are payable at the rate of
$.80 per share per annum,  quarterly on the fifteenth  day of August,  November,
February and May of each year  commencing  August 15, 1993. As of June 30, 1996,
the Company's Board of Directors  suspended eight  quarterly  dividend  payments
thereby  entitling  holders of the  Convertible  Preferred Stock to one vote per
share of  Convertible  Preferred  Stock on all  matters  submitted  to a vote of
stockholders,  including  election  of  directors;  once in effect,  such voting
rights are not  terminated by the payment of all accrued  dividends.  As of June
30, 1996,  dividend  payments of $1,254,000 on the  Convertible  Preferred Stock
were in  arrears.  The  Company  does not  anticipate  the  payment  of any cash
dividends on the Convertible Preferred Stock in the foreseeable future.

                                                         8

<PAGE>


                            INTEGRAMED AMERICA, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                   (unaudited)

       The  determination  by the Board of Directors to not declare and pay each
of the last eight  quarterly  dividends  and the  Company's  issuance  of Common
shares in connection with its acquisition of WMDC of Gainesville, resulted in an
adjustment  to the  conversion  rate from 1.122  shares of Common  Stock to 1.45
shares of Common Stock for each share of Convertible Preferred Stock.

       On November 30, 1994 the Company  announced it may purchase up to 300,000
shares of its outstanding  Convertible  Preferred Stock at such times and prices
as it deems  advantageous.  The  Company  has no  commitment  or  obligation  to
purchase any particular number of shares,  and it may suspend the program at any
time. As of June 30, 1996,  the Company had purchased and retired  90,000 shares
of Convertible Preferred Stock, which resulted in a balance of 773,878 shares of
Convertible Preferred Stock outstanding as of this date.

       On June 6, 1996, the Company made a new conversion offer (the "Offer") to
the holders ("Preferred  Stockholders") of the 773,878 outstanding shares of the
Company's Convertible Preferred Stock. Under the Offer,  Preferred  Stockholders
received four shares of the Company's Common Stock upon conversion of a share of
Convertible Preferred Stock subject to the terms and conditions set forth in the
Offer.  The  Offering  was  conditioned  upon a  minimum  of  400,000  shares of
Preferred Stock being tendered;  provided that the Company reserved the right to
accept fewer shares.  Upon expiration of the Offer on July 17, 1996, the Company
accepted for conversion  608,234 shares,  or 78.6% of the Convertible  Preferred
Stock outstanding,  constituting all the shares validly tendered.  Following the
transaction,  there were 9,198,375  shares of IntegraMed  America's Common Stock
outstanding and 165,644 shares of Convertible Preferred Stock outstanding. Refer
to Note 7 for pro forma information regarding the Offer.

NOTE 4 - COMMITMENTS AND CONTINGENCIES:

    Reliance on Third Party Vendors --

       The Network sites are dependent on three third-party  vendors that supply
patient medication.  Should any of these vendors experience a supply shortage of
medication,  it may have an  adverse  impact on the  operations  of the  Network
sites.  Currently,  the  Network  sites have not  experienced  any such  adverse
impacts.

    Commitments to Medical Providers --

       Under certain management  contracts , the Company is obligated to perform
the  following:  (i) advance  funds to the Network  site to  guarantee a minimum
physician  draw and/or to provide to the Network site new services,  utilize new
technologies, fund projects, etc. ; and (ii) on or before the fifteenth business
day of each month  purchase  the net  accounts  receivable  of the Network  site
arising  during the  previous  month and to transfer or pay to the Network  site
such amount of funds equal to the net accounts  receivable less any amounts owed
to the Company for  management  fees and/or  advances.  Any  advances  are to be
repaid  monthly  and  interest  expense,  computed at the prime rate used by the
Company's primary bank in effect at the time of the advance,  will be charged by
the  Company for funds  advanced.  Advances  due to the Company are  included in
"management  fees  receivable" and net receivables  purchased by the Company are
included in "patient  accounts  receivable"  in the balance sheet as of June 30,
1996 and December 31, 1995, respectively.



                                                         9

<PAGE>

                            INTEGRAMED AMERICA, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                   (unaudited)

    Commitments to the National Menopause Foundation --

       In connection with its acquisition of 51% of the outstanding stock of the
National  Menopause  Foundation  ("NMF") in June 1996,  the Company will provide
funding to and for the  development of NMF on an as-needed basis during the four
year period  commencing  June 6, 1996 in amounts  not to exceed  $500,000 in the
aggregate.

    Litigation -

       On June 20, 1996, the Company announced that the Court of Chancery of the
State of Delaware has denied a claim by a Preferred Stockholder, in Bernstein v.
IVF  America,  et.al.  that  the  anti-dilution  rights  of  existing  Preferred
Stockholders  were required to be expanded as a result of a previous  Conversion
Offer made by the Company in November 1994.

       The lawsuit was  originally  filed in the Court on December 13, 1994.  By
its June 11,  1996  decision,  the  Court has  directed  that the  Complaint  be
dismissed and judgement entered accordingly. The plaintiff has a right of appeal
but has not indicated what, if any, further action he intends to take.

       The  plaintiffs'  application  for class  certification  in Karlin v. IVF
America, Inc. et.al., filed in Supreme Court,  Westchester County, New York, has
been denied by the Court.  The Court ruled that the potential  class of patients
treated at the IVF America  Program at United Hospital did not meet the criteria
for class action  status as required by New York law. In  particular,  the Court
reached this conclusion  because,  "individualized and varied issues arising out
of the particular physician-patient relationship, more aligned with the issue of
lack of informed consent,  tend to predominate." While plaintiffs have appealed,
the Company is pleased by this decision, sustaining the individualized nature of
treatment at IVF America  Network  sites,  and intends to defend  vigorously the
Court's ruling.

NOTE 5 - RELATED PARTY TRANSACTION

       Under the WMDC of Gainesville  acquisition agreement,  Morris Notelovitz,
M.D., Ph.D.  ("Physician"),  the founder of the Gainesville entities acquired by
the Company,  became a member of the Company's Board of Directors,  and, under a
long term employment  agreement,  the Physician will serve as Vice President for
Medical Affairs and Medical Director of the Division. The Company simultaneously
entered into an Employment  Agreement  with the Physician  pursuant to which the
Physician will provide medical services, as defined.

NOTE 6 - ACQUISITIONS

       The transactions detailed below were accounted for on the purchase method
and the purchase price has been allocated to the assets acquired and liabilities
assumed  based upon the  estimated  fair value at the date of  acquisition.  The
unaudited  consolidated  financial  statements  include  the  results  of  these
transactions from their respective dates of acquisition.

        On June 7, 1996,  the  Company  entered  into an  Agreement  and Plan of
Merger (the  "Agreement")  pursuant to which INMD Acquisition Corp.  ("IAC"),  a
Florida corporation and wholly-owned subsidiary of the Company,  acquired all of
the outstanding stock of the following three related Florida  corporations:  The
Climacteric Clinic, Inc. ("CCI"),  Midlife Centers of America, Inc. ("MCA"), and
Women's  Research  Centers,  Inc.  ("WRC"),  America  (collectively  "the Merger
Companies"),  and  51% of  the  outstanding  stock  of  the  National  Menopause
Foundation,  Inc. ("NMF"),  also a related Florida corporation.  Pursuant to the
Agreement,  the Merger  Companies  were merged with and into IAC, the  surviving
corporation in the Merger, which will continue its corporate existence under the
laws of the State of Florida under the name Women's Medical & Diagnostic Center,

                                                        10

<PAGE>


                            INTEGRAMED AMERICA, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                   (unaudited)

Inc. ("WMDC").  In exchange for the shares of the Merger Companies,  the Company
paid cash in an aggregate amount of $350,000 and issued 666,666 shares of Common
Stock which had a market value of $2.5  million.  In exchange for the 51% of the
outstanding  stock of NMF,  the  Company  paid  cash in an  aggregate  amount of
$50,000 and issued a note in an amount of $600,000,  which is payable in sixteen
quarterly  installments  of  $37,500  beginning  September  1, 1996 with  simple
interest at a rate of 4%.

       The aggregate  purchase  price of the Merger  Companies of $2,850,000 was
allocated  as follows to assets  acquired  and  liability  assumed:  $390,000 to
current  assets,  $99,000 to fixed  assets,  $254,000  to  accrued  liabilities,
$97,000  to debt and the  balance  of  $2,712,000  to  goodwill,  which  will be
amortized  over a forty year  period.  The  aggregate  purchase  price of NMF of
$650,000 was allocated as follows:  $2,000 to current  assets,  $30,000 to fixed
assets and the  $628,000  balance to goodwill,  which will be  amortized  over a
forty year period.

       On May 15, 1996,  the Company  entered into an asset  purchase and a long
term management  agreement with W.F. Howard,  M.D., P.A. near Dallas, Texas (the
"Reproductive  Science  Center ("RSC") of Dallas"),  a provider of  conventional
infertility  and  assisted  reproductive   technology  services.  The  aggregate
purchase price was approximately  $701,500 of which  approximately  $244,000 was
paid at  closing  and the  Company  issued a  promissory  note for the  $457,500
balance  which is payable as follows:  $100,000 on the last  business day of May
1997 and 1998,  and $36,786 on the last business day of May in each of the seven
years thereafter,  thru May 2005. The aggregate  purchase price was allocated to
fixed  assets in the amount of $145,000 and the balance of $557,500 to exclusive
management  rights,  which  will be  amortized  over  the ten  year  term of the
agreement.

       The  following  unaudited  pro  forma  results  of  operations  have been
prepared by  management  based on the  unaudited  financial  information  of the
Merger  Companies,  NMF and the RSC of Dallas  adjusted  where  necessary,  with
respect  to  pre-acquisition  periods,  to the basis of  accounting  used in the
historical  financial  statements  of  the  Company.  Such  adjustments  include
modifying  the  unaudited  results  to  reflect  operations  as if  the  related
management  agreements  had been  consummated  on  January  1,  1996  and  1995,
respectively.  Additional  general  corporate  expenses  which  would  have been
required to support the  operations of the new Network sites are not included in
the pro forma results.  The unaudited pro forma results may not be indicative of
the results that would have occurred if the acquisition and management agreement
had been in effect  on the  dates  indicated  or which  may be  obtained  in the
future.

                                                           For the  
                                                      six-month period 
                                                        ended June 30, 
                                                     1996           1995
                                                     ----           ----
     
Clinical revenues and management fees.........    $10,166,000    $10,164,000
Income (loss) before income taxes (1).........    $   (87,000)   $    59,000
Net loss  applicable to Common Stock
(includes  $309,000 and $600,000  dividends
accrued on Preferred Stock for the six-month
period ended June 30, 1996 and the
year ended December 31, 1995,
respectively).................................    $  (396,000)    $ (541,000)
Net loss per share of Common Stock............    $     (0.06)    $    (0.08)
 
(1) Income (loss)  before income taxes include  $126,000 and $83,000 of goodwill
and exclusive management rights amortization in 1996 and 1995, respectively.

                                                        11

<PAGE>


                            INTEGRAMED AMERICA, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                   (unaudited)

NOTE 7- PROFORMA EFFECT OF JULY 1996 PREFERRED STOCK CONVERSION OFFERING

       In connection  with the July 1996 conversion of Preferred Stock to Common
Stock (see Note 3), the Company converted 78% of its Convertible Preferred Stock
to Common  Stock.  The  pro-forma  effect of this change,  as if the  conversion
occurred on January 1, 1996,  would have resulted in a reduction in the net loss
applicable  to Common  Stockholders  from $(0.05) per share to $(0.01) per share
for the  six-month  period ended June 30,  1996.  The  pro-forma  effect of this
change, as if the conversion occurred on January 1, 1995, would have resulted in
a reduction in the net loss applicable to Common  Stockholders  from $(0.05) per
share to $(0.01) per share for the six-month period ended June 30, 1995. The pro
forma loss per share  calculations  give effect to the  2,432,936  Common Shares
which were issued in the  conversion and the  elimination  of accrued  dividends
related to the converted  Preferred  Shares of  approximately  $243,000 for both
1996 and  1995,respectively.  However,  the pro forma  information does not give
effect to the inducement discussed in the following paragraph.

       As  discussed  in Note 3, the  Company  completed  a tender  offer to the
Company's  Convertible  Preferred  Stockholders  in  July  1996.  In  connection
therewith, the Company offered the Preferred holders four shares of Common Stock
for each Preferred share owned. The four shares represented an increase from the
original terms of the Preferred  Stock which provided for 1.45 Common Shares for
each  Preferred  Share  after  adjustment  for the failure of the Company to pay
eight dividends and after  adjustment for the issuance of Common Shares pursuant
to the acquisition of WMDC of Gainesville.  Under a recently enacted  accounting
pronouncement,  the Company is required to reduce  earnings  available to Common
Stockholders  to convert  their shares.  Since the Company  issued an additional
1,550,997  Common Shares in the tender offer,  compared to the shares that would
have been issued under the original  terms of the Preferred  Stock,  the Company
was  required  to  deduct  the  fair  value  of  these   additional   shares  of
approximately  $4,265,000 from earnings available to Common  shareholders.  This
non-cash charge,  partially offset by the reversal of $973,000 accrued dividends
attributable  to the  conversion,  will  result in the  increase in net loss per
share by  approximately  $(.46)  and $(.57) in the three and  nine-month  period
ended  September 30, 1996,  respectively.  While this charge is intended to show
the  cost  of the  inducement  to the  owners  of the  Company's  Common  Shares
immediately  before  the  tender  offer,  management  does not  believe  that it
accurately  reflects  the impact of the  tender  offer on the  Company's  Common
Stockholders.  As a result of the conversion,  the Company will reverse $973,000
in accrued  dividends  from its balance sheet and the  conversion  will save the
Company from accruing annual dividends of $486,000 and the need to include these
dividends in earnings per share calculations. The conversion has also eliminated
a $6.1 million liquidation preference related to the Preferred Shares converted.

 NOTE 8 - SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION AND NON-CASH
 TRANSACTIONS:

       In connection  with the Company's  acquisition  of WMDC of Gainesville in
June 1996, the Company issued 666,666 shares of Common Stock, acquired assets of
$521,000,  assumed  current  liabilities  of $264,000,  and debt of $97,000.  In
connection with this transaction,  the Company also issued a note payable in the
amount of $600,000 with annual interest payable at 4%.

       In May 1996,  the Company  entered into a management  agreement with W.F.
Howard, M.D., P.A. located near Dallas, Texas.  Pursuant to this agreement,  the
Company  incurred a $550,000  obligation for the exclusive  right to manage this
facility of which $100,000 had been paid as of June 30, 1996.

       At June 30, 1996 and 1995,  there were accrued  dividends on  Convertible
Preferred Stock outstanding of $1,254,000 and $676,000, respectively (see Note 3
and Note 7).


                                                            12

<PAGE>



       At June 30,  1996 and  1995  controlled  cash of  Medical  Providers  was
$215,000 and $429,000, respectively, which represented a decrease of $81,000 and
$60,000 for the six-month periods ended June 30, 1996 and 1995, respectively.

       State taxes, which primarily reflect  Massachusetts  income taxes and New
York  capital  taxes of $65,000 and $70,000  were paid in the  six-month  period
ended June 30, 1996 and 1995, respectively.

       Interest  paid in cash in the  six-month  period  ended June 30, 1996 and
1995  amounted to $13,000 and $12,000,  respectively.  Interest  received in the
six-month period ended June 30, 1996 and 1995 amounted to $221,000 and $327,000,
respectively.








                                                          13

<PAGE>



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

       The following  discussion and analysis should be read in conjunction with
the  consolidated  financial  statements  and  notes  thereto  included  in this
quarterly  report and with the Company's Annual Report on Form 10-K for the year
ended December 31, 1995.

General

       In the  second  quarter,  the  Company  initiated  and/or  completed  the
following  four  significant   events:  (1)  the  acquisition  of  four  women's
healthcare companies located in Gainesville,  Florida which formed the basis for
the  Company's  new Women's  Medical and  Diagnostic  Center  Division,  (2) the
acquisition of certain assets and a management  agreement with the W.F.  Howard,
M.D.,  P.A.  located near Dallas,  Texas,  (3) the extention of a new conversion
offer to its Preferred  Stockholders which closed with favorable results in July
1996, and (4) a formal name change to IntegraMed America,  Inc. in order to more
accurately  reflect the Company's strategy of broadening its service base beyond
infertility and expanding its operations into specialty  women's health services
management.  In addition,  the quarter showed a 12.5% increase in revenues and a
3.4% increase in Network site contribution.

Revenue and Cost Recognition

       The Company has two divisions:  the Reproductive  Science Center Division
(the "RSC Division") and the newly formed Women's Medical and Diagnostic  Center
Division (the "WMDC Division").  The RSC Division derives its revenues from nine
Network  sites which it  provides  management  services  to,  including  certain
clinics and/or  laboratories which are directly owned. The WMDC Division derives
its revenues from the three women's healthcare companies and the 51% controlling
interest in the  National  Menopause  Foundation  which it acquired in June 1996
(which  combined  represent  one  Network  site  referred  to herein as "WMDC of
Gainesville").  For the three and six-month periods ended June 30, 1996, the RSC
and the WMDC  Divisions  comprised  98% and 2%, and 99% and 1% of the  Company's
total revenues, respectively.

       All  clinical  revenues  are  recorded  on a net  realizable  basis after
deducting  contractual  allowances  and consist of patient fees collected by the
Company either on its own behalf (i.e., where the clinic and/or lab are directly
owned by the  Company)  and/or on behalf of the medical  institution  or medical
group for ART,  infertility,  laboratory  and peri and post  menopausal  women's
healthcare  services  performed at the Network sites.  Under certain  management
contracts  the  Company  is  exclusively  liable to the  Medical  Providers  for
physician  compensation  and other medical  costs  incurred  ("Medical  Provider
retainage"),  regardless of the actual revenue generated by the Medical Provider
pursuant to its contract with the Company.  Such  retainage is  segregated  from
clinical revenues and paid to or on behalf of the Medical Provider;  any balance
remaining  represents the Company's  management fee. Under management  contracts
where the Company is not exclusively  liable for the Medical Provider costs, the
Company  recognizes  management fees which  typically have two components:  1) a
fixed  amount per month or a fixed  percentage  of both monthly net revenues and
earnings after  management  fees; and 2) reimbursed cost of services  (including
other medical  costs).  Costs incurred in managing the Network sites,  excluding
Medical  Provider  retainage  for certain  contracts,  are  included in "Cost of
services rendered".

       Clinical  revenues and related  direct costs are recognized in the period
in which the  clinical  and/or  laboratory  services are rendered by the Medical
Providers.  Net realization is dependent upon benefits provided by the patient's
insurance  policy or  agreements  between the Network  site and the  third-party
payor.  Payments collected from patients in advance for services are included in
patient  deposits.  Management  fees under  contracts  where the  Company is not
exclusively  liable  for  the  Medical  Provider  costs  are  recorded  on a net
realizable  basis and are  recognized  in the period in which such  services are
rendered by the Company.

       Also included in clinical  revenues for the  six-month  period ended June
30, 1996 were  approximately  $53,000 of revenues  earned under  research  study
contracts between WMDC of Gainesville and various pharmaceutical companies. WMDC
of  Gainesville  contracts  with major  pharmaceutical  companies  (sponsors) to

                                                        14

<PAGE>



perform  women's  medical  care  research  mainly to  determine  the  safety and
efficacy of a medication.  Based on the data collected from studies conducted by
WMDC of  Gainesville  and other  non-related  centers  for major  pharmaceutical
companies,   the  Food  and  Drug  Administration  (FDA)  determines  whether  a
medication  can be  manufactured  and made  available  to the  public.  Research
revenues are recognized  pursuant to each  respective  research  contract in the
period which the medical services (as stipulated by the research study protocol)
are performed.  Net  realization is dependent upon final approval by the sponsor
that procedures were performed  according to study protocol.  Payments collected
from  sponsors in advance for services are included in accrued  liabilities  and
totaled  $71,000 as of June 30, 1996.  Costs incurred in performing the research
studies are included in "Cost of services rendered".

Results of Operations

     Three  Months  Ended June 30, 1996  Compared to Three Months Ended June 30,
     1995

       Revenues for 1996 were approximately  $4.8 million,  an increase of 12.5%
compared to  approximately  $4.3 million for 1995.  The increase in revenues was
due to  revenues  related to  Network  sites  acquired  in the second and fourth
quarters of 1995 and the second  quarter of 1996,  to a 14%  increase in revenue
related to the Boston Network site  attributable  to both higher volume and to a
more favorable service mix, and to a 61% increase in revenue related to the Long
Island Network site  primarily due to the  operational  changes  effected by the
Company  in the 1995  second  quarter  and to  higher  volume.  These  favorable
variances  were  partially  offset by a 38% decrease in revenues  related to the
Westchester  Network site attributable to lower volume and by the effects of the
Company's new management contract related to the New Jersey Network site.

       Medical  Provider  retainage  for  1996  was  approximately  $720,000,  a
decrease of 1.4%, compared to approximately  $730,000 in 1995,  primarily due to
the decrease in volume and a negotiated  reduction in hospital  contract fees at
the Westchester  Network site and to the management  contract changes related to
the New Jersey  Network  site,  partially  offset by an  increase  in  physician
compensation  at the Boston  Network  site  attributable  to the  addition  of a
physician  who  commenced  services in July 1995 and to  renegotiated  physician
compensation.

       The increase in revenues and the decrease in Medical  Provider  retainage
resulted in an increase of 15.3% in revenues after Medical Provider Retainage in
1996 compared to 1995.

       Cost of services  rendered  were  approximately  $3.0 million in 1996, an
increase of 20.5%, compared to approximately $2.5 million in 1995. Such increase
was primarily  due to the new  management  contracts  acquired in the second and
fourth quarter of 1995 and the second quarter of 1996,  partially  offset by the
effects of the new  management  contract  related to the New Jersey Network site
and lower costs of services at the  Westchester  Network  site  attributable  to
lower volume and certain cost  reductions  implemented  by management  including
lower hospital contract fees.

       General and  administrative  expenses for 1996 were $960,000  compared to
$978,000 in 1995.  Such  decrease was  primarily  attributable  to a decrease in
consulting,  professional, and recruitment fees, partially offset by an increase
in travel  costs  related  to the  Company's  growth  strategy  and to  managing
additional network sites and general office costs attributable to the opening of
a Central and Southern  regional  office in the 1995 third quarter to facilitate
future growth.

       Research  and  development  expenses  were $62,000 in 1996 and $61,000 in
1995 due to funding pursuant to the Company's new  collaborative  agreement with
Monash  University in 1996,  partially offset by a decrease in development costs
related to genetic and immature oocyte testing.

       Amortization of exclusive  management rights was $49,000 in 1996 compared
to $13,000 in 1995 and represented  the  amortization of the purchase price paid
by the  Company  for the  exclusive  right to manage  Network  sites  which were
acquired  in the second and fourth  quarters  in 1995 and the second  quarter of
1996 over the  ten-year  term of each  management  agreement.  The 1996  expense
amount also includes goodwill  amortization related to the Company's acquisition
of WMDC of Gainesville in June 1996.


                                                        15

<PAGE>



       Interest income for 1996 was $102,000  compared to $160,000 in 1995. This
decrease  was due to lower  short-term  interest  rates and a lower cash balance
(refer to "Liquidity and Capital Resources").

       The provision for income taxes primarily reflected  Massachusetts  income
taxes and New York capital taxes in 1996 and 1995, respectively.

       Net income was  $85,000 in 1996  compared  to net income of  $128,000  in
1995.  This decrease in net income was  primarily  due to a $58,000  decrease in
interest income and $36,000  increase in  amortization  of exclusive  management
rights and goodwill,  partially offset by a $37,000 increase in contribution and
a $18,000 decrease in general and administrative expenses.

     Six Months Ended June 30, 1996 Compared to Six Months Ended June 30, 1995

       Revenues for 1996 were  approximately  $9.0 million,  an increase of 6.9%
compared to  approximately  $8.4 million for 1995.  The increase in revenues was
due to  revenues  related to  Network  sites  acquired  in the second and fourth
quarters of 1995 and the second quarter of 1996 and to a 21% increase in revenue
related to the Boston Network site  attributable  to both higher volume and to a
more favorable service mix. These favorable variances were partially offset by a
38% decrease in revenues related to the Westchester Network site attributable to
lower volume,  the effects of the Company's new management  contract  related to
the New Jersey  Network  site,  and to a 13% decrease in revenue  related to the
Long Island Network site attributable to lower volume.

       Medical Provider  retainage for 1996 was  approximately  $1.5 million,  a
decrease of 11.9%, compared to approximately $1.7 million in 1995, primarily due
to the  management  contract  changes  related to the New Jersey  Network  site,
operational  changes at the Long  Island  Network  site and to the  decrease  in
volume and a negotiated  reduction in hospital  contract fees at the Westchester
Network site. These favorable  variances were partially offset by an increase in
physician  compensation at the Boston Network site  attributable to the addition
of a physician who commenced services in July 1995 and to renegotiated physician
compensation.

       The increase in revenues and the decrease in Medical  Provider  retainage
resulted in an increase of 11.7% in revenues after Medical Provider Retainage in
1996 compared to 1995.

       Cost of services  rendered  were  approximately  $5.6 million in 1996, an
increase of 10.9%, compared to approximately $5.0 million in 1995. Such increase
was primarily  due to the new  management  contracts  acquired in the second and
fourth quarter of 1995 and the second quarter of 1996,  partially  offset by the
effects of the new management  contract  related to the New Jersey Network site,
which  included  the  reversal of  $120,000  in deferred  rent in the 1996 first
quarter, lower costs of services at the Westchester Network site attributable to
lower volume and certain  cost  reductions  implemented  by  management  and the
modification  of the Long Island  Network  site's  operations,  which included a
$110,000  decrease in occupancy  cost due to the relocation of this Network site
in the 1995 second quarter.

       General and  administrative  expenses were  approximately $1.8 million in
1996 and in 1995. General and administrative expenses in 1996 reflect a decrease
in legal and  consulting  fees  partially  offset by an  increase  in travel and
entertainment  and general  office costs related to  implementing  the Company's
growth  strategy,  the opening of a Central and Southern  Regional office in the
1995 third  quarter to  facilitate  growth and to  managing  additional  Network
sites.

       Research and  development  expenses were $128,000 in 1996 and $112,000 in
1995.  Such  increase  was  due  to  funding   pursuant  to  the  Company's  new
collaborative  agreement with Monash University,  partially offset by a decrease
in development costs related to genetic and immature oocyte testing.

       Amortization of exclusive  management rights was $91,000 in 1996 compared
to $13,000 in 1995 and represented  the  amortization of the purchase price paid
by the  Company  for the  exclusive  right to manage  Network  sites  which were
acquired  in the second and fourth  quarters  in 1995 and the second  quarter of

                                                        16

<PAGE>



1996 over the  ten-year  term of each  management  agreement.  The 1996  expense
amount also includes goodwill  amortization related to the Company's acquisition
of WMDC of Gainesville in June 1996.

       Interest income for 1996 was $222,000  compared to $327,000 in 1995. This
decrease  was due to lower  short-term  interest  rates and a lower cash balance
(refer to "Liquidity and Capital Resources").

       The provision for income taxes primarily reflected  Massachusetts  income
taxes and New York capital taxes in 1996 and 1995, respectively.

       Net income  was  $11,000  in 1996  compared  to a net income of $6,000 in
1995.  This increase in net income was  primarily due to a $237,000  increase in
contribution,  partially  offset by a $105,000  decrease in interest  income,  a
$78,000  increase in exclusive  management  right and goodwill  amortization,  a
$21,000 increase in general and administrative  expenses,  a $16,000 decrease in
research  and  development  costs and a $10,000  increase in the  provision  for
income and capital taxes.

Liquidity and Capital Resources

       In  1995,  the  Company  achieved  its  first  annual  operating  profit.
Historically, the Company has financed its operations primarily through sales of
equity  securities  and loans  from its  shareholders.  The  Company  has raised
approximately   $41.3  million  in  gross  proceeds  from  the  sale  of  equity
securities,  including  approximately $6.2 million ($4.4 million,  net) from its
initial public offering of Common Stock in October 1992 and $20.0 million ($16.8
million,  net) from its public  offering of Convertible  Preferred  Stock in May
1993.

       At June 30,  1996,  the  Company  had  working  capital  of $8.5  million
(including   $1.1   million  of   controlled   assets  of  Medical   Providers),
approximately  $8.0  million  of which  consisted  of cash and cash  equivalents
(including $215,000 of controlled cash) and short term investments,  compared to
working capital of $10.0 million at December 31, 1995 (including $1.8 million of
controlled assets of Medical Providers), $9.7 million of which consisted of cash
and cash equivalents  (including  $296,000 of controlled  cash). The decrease in
working  capital during 1996 was  principally  due to fixed asset  purchases and
leasehold  improvements of $650,000,  $400,000 paid towards the purchase of WMDC
of Gainesville, partially offset by $104,000 of net assets acquired and $150,000
increase  in  short-term  debt,  a $308,000  increase in the  Company's  accrued
dividend  obligation on its Convertible  Preferred Stock, a $397,000 increase in
accounts  payable and exclusive  management  rights payments of $183,000.  These
decreases in working  capital were  partially  offset by a $307,000  increase in
total patient and research  accounts  receivable,  a $359,000  increase in other
current  assets  primarily  related to prepaid  insurance and taxes,  a $295,000
decrease  in accrued  liabilities  and a $77,000  increase  in  management  fees
receivable.  On a short-term  basis,  the Company  will  continue to finance its
operations from its current working capital.

       The Company's  current cash outflows for investment  consist of equipment
purchases and leasehold  improvements  related to existing  Network sites.  On a
long-term basis, the Company may incur  commitments for capital  expenditures to
purchase  additional  equipment for existing and new Network sites. In addition,
on a short  and/or long term basis,  in  accordance  with the  Company's  growth
strategy,  the  Company may incur cash out flows for the  purchase of  exclusive
management  rights.  Also,  in  connection  with its  acquisition  of 51% of the
outstanding stock of the National Menopause Foundation ("NMF") in June 1996, the
Company  committed to provide  funding to and for the  development  of NMF on an
as-needed  basis during the four year period  commencing June 6, 1996 in amounts
not to exceed $500,000 in the aggregate.

       In 1994,  the Company  initiated  a program to  conserve  capital to fund
future business growth and to expand the scope of its infertility  services.  As
part of this program,  during the third quarter of 1994,  the Company  suspended
payment of its Convertible  Preferred Stock dividend beginning with the dividend
payable August 15, 1994.  Also, as part of this program,  the Company proposed a
conversion offer to its Preferred Stockholders (the "Offer"),  offering them the
right to receive three shares of Common Stock, plus $.20 in cash, for each share
of Preferred  Stock tendered for conversion  pursuant to the Offer.  The Company
accepted  for  conversion  1,136,122  Preferred  shares,  or 56.8 percent of the
Convertible  Preferred Stock outstanding.  Following the transaction,  6,086,910
shares of the Company's Common Stock and 863,878 shares of Convertible Preferred

                                                        17

<PAGE>



Stock remained outstanding,  thereby eliminating  approximately  $909,000 of its
annual  dividend  obligation.  As of August 12,  1996,  the  Company's  Board of
Directors suspended nine consecutive quarterly dividend payments and the Company
does not  anticipate  the  payment  of any  cash  dividends  on the  Convertible
Preferred Stock in the foreseeable future.

       On November 30, 1994 the Company  announced it may purchase up to 300,000
shares of its outstanding  Convertible  Preferred Stock at such times and prices
as it deems  advantageous.  The  Company  has no  commitment  or  obligation  to
purchase any particular number of shares,  and it may suspend the program at any
time. As of August 12, 1996, the Company  purchased and retired 90,000 shares of
Convertible  Preferred  Stock,  which resulted in a balance of 773,878 shares of
Convertible Preferred Stock outstanding as of this date.

       On June 6, 1996, the Company made a new conversion offer (the "Offer") to
the holders ("Preferred  Stockholders") of the 773,878 outstanding shares of the
Company's Convertible Preferred Stock. Under the Offer,  Preferred  Stockholders
received four shares of the Company's Common Stock upon conversion of a share of
Convertible Preferred Stock subject to the terms and conditions set forth in the
Offer.  The  Offering  was  conditioned  upon a  minimum  of  400,000  shares of
Preferred Stock being tendered;  provided that the Company reserved the right to
accept fewer shares.  The Offer expired on July 17, 1996.  The Company  accepted
for conversion  608,234  shares,  or 78.6% of the  Convertible  Preferred  Stock
outstanding,  constituting  all  the  shares  validly  tendered.  Following  the
transaction,  there were 9,198,375  shares of IntegraMed  America's Common Stock
outstanding and 165,644 shares of Convertible Preferred Stock outstanding.  As a
result of the  conversion,  the Company will reverse  approximately  $973,000 in
accrued  dividends  from its  balance  sheet  and $6.1  million  of  liquidation
preference has been eliminated.

       Under certain management  contracts,  the Company is obligated to perform
the  following:  (i) advance  funds to the Network  site to  guarantee a minimum
physician draw and/or to provide new services,  utilize new  technologies,  fund
projects,  etc. ; and (ii) on or before the fifteenth business day of each month
purchase the net  accounts  receivable  of the Network  site arising  during the
previous  month and to transfer or pay to the Network  site such amount of funds
equal to the net  accounts  receivable  less any amounts owed to the Company for
management  fees and/or  advances.  Any  advances  are to be repaid  monthly and
interest expense,  computed at the prime rate used by the Company's primary bank
in effect at the time of the  advance,  will be charged by the Company for funds
advanced.

Reliance on Third-Party Vendors

       The Network sites are dependent on three third-party vendors that produce
patient medication.  Should any of these vendors experience a supply shortage of
medication,  it may have an  adverse  impact on the  operations  of the  Network
sites.  As of today,  the Network  sites have not  experienced  any such adverse
impacts.

Forward Looking Statements

       The Company wishes to caution readers that any forward-looking statements
contained  in  this  Form  10-Q  or  made  by  the  Company  involve  risks  and
uncertainties, and are subject to change based on various important factors. The
following factors, among others, could cause the Company's financial performance
to differ  materially  from the  expectations  expressed in any  forward-looking
statements  made by or on behalf of the  Company:  The success of the Company in
acquiring additional management  agreements,  including the Company's ability to
finance  future  growth,  increases  in overhead due to  expansion,  the loss of
significant management contract(s), the profitability or lack thereof at Network
sites managed by the Company,  the exclusion of infertility services and women's
healthcare  services from  insurance  coverage,  government  laws and regulation
regarding  health  care,  changes in managed  care  contracting,  and the timely
development  of  and  acceptance  of new  infertility,  genetic  and/or  women's
healthcare technologies and techniques.


                                                        18

<PAGE>

Part II -         OTHER INFORMATION

   Item 1.        Legal Proceedings.
                     On June 20, 1996, the  Registrant  announced that the Court
                     of Chancery of the State of Delaware  has denied a claim by
                     a  Preferred  Stockholder,  in  Bernstein  v. IVF  America,
                     et.al. that the anti-dilution  rights of existing Preferred
                     Stockholders  were required to be expanded as a result of a
                     previous  Conversion  Offer made by the Company in November
                     1994.

                     The lawsuit was  originally  filed in the Court on December
                     13,  1994.  By its June 11,  1996  decision,  the Court has
                     directed  that the  Complaint  be dismissed  and  judgement
                     entered  accordingly.  The  plaintiff has a right of appeal
                     but has not  indicated  what,  if any,  further  action  he
                     intends to take.

                     The  plaintiffs'  application  for class  certification  in
                     Karlin v. IVF America,  Inc. et al, filed in Supreme Court,
                     Westchester County, New York, has been denied by the Court.
                     The  Court  ruled  that the  potential  class  of  patients
                     treated at the IVF America  Program at United  Hospital did
                     not meet the criteria  for class action  status as required
                     by New York law.  In  particular,  the Court  reached  this
                     conclusion  because,   "individualized  and  varied  issues
                     arising   out   of   the    particular    physician-patient
                     relationship,  more  aligned  with  the  issue  of  lack of
                     informed  consent,  tend to predominate."  While plaintiffs
                     have  appealed,  the  Company is pleased by this  decision,
                     sustaining  the  individualized  nature of treatment at IVF
                     America Network sites, and intends to defend vigorously the
                     Court's ruling.

   Item 2.        Changes in Securities.
                     On June 6, 1996,  the Company made a new  conversion  offer
                     (the "Offer") to the holders ("Preferred  Stockholders") of
                     the 773,878 outstanding shares of the Company's Convertible
                     Preferred Stock.  Under the Offer,  Preferred  Stockholders
                     received  four shares of the  Company's  Common  Stock upon
                     conversion  of  a  share  of  Convertible  Preferred  Stock
                     subject to the terms and conditions set forth in the Offer.
                     The  Offering  was  conditioned  upon a minimum  of 400,000
                     shares of Preferred Stock being tendered; provided that the
                     Company  reserved  the right to accept fewer  shares.  Upon
                     expiration  of the  Offer on July  17,  1996,  the  Company
                     accepted for  conversion  608,234  shares,  or 78.6% of the
                     Convertible  Preferred Stock outstanding,  constituting all
                     the shares  validly  tendered.  Following the  transaction,
                     there were 9,198,375 shares of IntegraMed  America's Common
                     Stock   outstanding   and  165,644  shares  of  Convertible
                     Preferred Stock outstanding. As a result of the conversion,
                     the Company will reverse $973,000 in accrued dividends from
                     its balance sheet and the conversion  will save the Company
                     from accruing annual  dividends of  approximately  $486,000
                     and the need to include  these  dividends  in earnings  per
                     share  calculations.  The conversion has also  eliminated a
                     $6.1  million   liquidation   preference   related  to  the
                     Preferred Shares converted.

   Item 3.        Defaults Upon Senior Securities.
                     As of August 12, 1996, dividend payments of $265,000 on the
                     Series A  Cumulative  Convertible  Preferred  Stock were in
                     arrears.

   Item 4.     Submission of Matters to Vote of Security  Holders.  At an annual
                    shareholders'  meeting held on June 11, 1996,  the following
                    five  proposals  were  approved:  1) to reelect the Board of
                    five directors, 2) to approve and ratify an amendment to the
                    Certificate of Incorporation  changing the Company's name to
                    IntegraMed  America,  Inc.,  3) to  approve  and  ratify  an
                    amendment to the  Certificate  of  Incorporation  to provide
                    that all stockholder action be taken at a meeting, and 4) to
                    approve and ratify the  appointment of Price  Waterhouse LLP
                    as the independent accountants of the Company.


                                                        19

<PAGE>


<TABLE>

                  The respective vote tabulations are detailed below:
<CAPTION>
                                                                                        Shares Voted
                  Proposal 1                                               For     Against  Abstained   Non-Votes
                  ----------                                               ---     -------  ---------   ---------
                  <S>                                                  <C>         <C>       <C>        <C>    
                  Gerardo Canet                                         6,447,875   45,451       -          -
                  Vicki L. Baldwin                                      6,449,926   43,400       -          -
                  Elliott D. Hillback, Jr.                              6,449,926   43,400       -          -
                  Lawrence Stuesser                                     6,449,926   43,400       -          -
                  Sarason D. Liebler                                    6,449,926   43,400       -          -

                  Proposal 2
                  Amendment to the Certificate of Incorporation
                  Changing the Company's Name                           6,396,041   63,043    34,242        -

                  Proposal 3
                  Amendment to the Certificate of Incorporation
                  to provide that all stockholder action be taken at
  
                  a meeting                                             2,929,685  1,179,932  10,098    2,373,611

                  Proposal 4
                  Reappointment of Price Waterhouse LLP                 6,469,426   17,708     6,192        -
</TABLE>

   Item 5.        Other Information.
                     Not applicable

   Item 6.        Exhibits and Reports on Form 8-K.

                  (a) Exhibits.
                            See Index to  Exhibits on pages 16-19
                  (b) Reports on Form 8-K.
                        On June 20, 1996,  the Company filed with the Securities
                        and  Exchange   Commission  a  Form  8-K  reporting  the
                        following four  significant  items:  1) On June 7, 1996,
                        the Company acquired four women's  healthcare  companies
                        which will form the basis for the  Company's new Women's
                        Medical and Diagnostic  Center;  2) On May 15, 1996, the
                        Company entered into an asset and a long term management
                        agreement  with W.F.  Howard,  M.D.,  P.A.  located near
                        Dallas,  Texas, a provider of  conventional  infertility
                        and assisted  reproductive  technology  services;  3) On
                        June 6, 1996, the Company made a new conversion offer to
                        the  holders of the  773,878  outstanding  shares of the
                        Company's   Convertible   Preferred  Stock  whereby  the
                        Preferred  Stockholders would receive four shares of the
                        Company's  Common Stock upon  conversion  of a shares of
                        Preferred  Stock subject to the terms and conditions set
                        forth  in  the  offer;  and 4) On  June  20,  1996,  the
                        Registrant  announced  that the Court of Chancery of the
                        State of  Delaware  has  denied  a claim by a  Preferred
                        Stockholder,  in Bernstein v. IVF America,  et.al.  that
                        the   anti-dilution   rights   of   existing   Preferred
                        Stockholders were required to be expanded as a result of
                        a  previous  Conversion  Offer  made by the  Company  in
                        November 1994.

                                                        20

<PAGE>








                                                    SIGNATURES


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


                                  INTEGRAMED AMERICA, INC.
                                  (Registrant)




Date:    August 14, 1996          By: /s/ Dwight P. Ryan
                                      ------------------
                                      Dwight P. Ryan
                                      Vice President and
                                      Chief Financial Officer
                                      (Principal Financial and
                                      Accounting Officer)


                                                       21

<PAGE>
                                INDEX TO EXHIBITS


Exhibit No.                         Exhibit                             

3.1(a) --Amended  and  Restated  Certificate  of  Incorporation  of  Registrant
         effecting, inter alia, reverse stock split (ii)

3.1(b) --Amendment to Certificate  of  Incorporation  of Registrant  increasing
         authorized capital stock by authorizing Preferred Stock (ii)

3.1(c) --Certificate  of  Designations  of  Series  A  Cumulative   Convertible
         Preferred Stock (ii)

3.2    --Copy of By-laws of Registrant (i)

3.2(a) --Copy of By-laws of Registrant (As Amended and Restated on December 12,
         1995) (xi)

4.1    --Warrant Agreement of Robert Todd Financial Corporation. (i)

4.2    --Copy of Warrant, as amended, issued to IG Labs. (i)

4.3    --RAS  Securities  Corp.  and  ABD  Securities   Corporation's   Warrant
         Agreement. (ii)

4.4    --Form of Warrants issuable to Raymond James & Associates, Inc. (vii)

10.1   --Copy of Registrant's 1988 Stock Option Plan,  including form of option
         (i)

10.2   --Copy of Registrant's 1992 Stock Option Plan,  including form of option
         (i)

10.4   --Severance arrangement between Registrant and Vicki L. Baldwin (i)

10.4(a)--Copy of Change in Control Severance  Agreement between  Registrant and
         Vicki L. Baldwin (vii)

10.5(a)--Copy of Severance  Agreement with Release between Registrant and David
         J. Beames (iv)

10.6   --Severance arrangement between Registrant and Donald S. Wood (i)

10.6(a)--Copy of Executive Retention Agreement between Registrant and Donald S.
         Wood, Ph.D. (viii)

10.7(a)--Copy  of  lease  for  Registrant's   executive  offices  relocated  to
         Purchase, New York (viii)

10.8   --Copy of Lease Agreement for medical office in Mineola, New York (i)

10.8(a)--Copy of new 1994 Lease  Agreement for medical  office in Mineola,  New
         York (v)

10.8(b)--Copy of Letter of Credit in favor of Mineola Pavilion Associates, Inc.
         (viii)

10.9   --Copy of Service  Agreement for  ambulatory  surgery center in Mineola,
         New York (i)

10.10  --Copy of  Agreement  with MPD Medical  Associates,  P.C.  for Center in
         Mineola, New York (i)

                                                        22

<PAGE>


                          INDEX TO EXHIBITS (continued)

Exhibit No.                         Exhibit                           

10.10   --Copy of  Agreement  with MPD Medical  Associates,  P.C.  for Center in
          Mineola, New York dated September 1, 1994 (vii)

10.10(a)--Copy of Agreement with MPD Medical Associates, P.C. for Center in
          Mineola, New York dated September 1, 1994 (vii)

10.11   --Copy of Service Agreement with United Hospital (i)

10.12   --Copy of Service  Agreement  with Waltham  Weston  Hospital and Medical
          Center (i)

10.15(a)--Copy of post-Dissolution  Consulting  Agreement between Registrant and
          Allegheny General Hospital (vi)

10.18(a)--Copy of  post-Dissolution  Consulting,  Training and License Agreement
          between Registrant and Henry Ford Health Care Systems (iii)

10.19   --Copy of Guarantee Agreement with Henry Ford Health System (i)

10.20   --Copy of Service Agreement with Saint Barnabas  Outpatient  Centers for
          center in Livingston, New Jersey (i)

10.21   --Copy of  Agreement  with MPD Medical  Associates,  P.C.  for center in
          Livingston, New Jersey (i)

10.22   --Copy of Lease Agreement for medical offices in Livingston,  New Jersey
          (i)

10.23   --Form of Development  Agreement between Registrant and IG Laboratories,
          Inc. (i)

10.24   --Copy of Research  Agreement  between  Registrant and Monash University
          (i)

10.24(a)--Copy of Research  Agreement  between  Registrant and Monash University
          (ix)

10.28   --Copy of Agreement with Massachusetts General Hospital to establish the
          Vincent  Center for  Reproductive  Biology  and a  Technical  Training
          Center (ii)

10.29   --Copy  of  Agreement  with  General   Electric   Company   relating  to
          Registrant's training program (ii)

10.30   --Copy of  Indemnification  Agreement between Registrant and Philippe L.
          Sommer (vii)

10.31   --Copy of  Employment  Agreement  between  Registrant  and Gerardo Canet
          (vii)

10.31(a)--Copy of Change in Control Severance  Agreement between  Registrant and
          Gerardo Canet (vii)

10.31(b)--Copy of the Amendment of Change in Control Severance Agreement between
          Registrant and Gerardo Canet (viii)

10.33   --Copy of Change in Control Severance  Agreement between  Registrant and
          Dwight P. Ryan (vii)

                                                          23

<PAGE>


                          INDEX TO EXHIBITS (continued)

Exhibit No.                            Exhibit                        

10.35   --Revised  Form of  Dealer  Manager  Agreement  between  Registrant  and
          Raymond James & Associates, Inc. (vii)

10.36   --Copy of Agreement  between MPD Medical  Associates,  P.C. and Patricia
          Hughes, M.D. (vii)

10.37   --Copy of Agreement  between IVF America (NJ) and Patricia Hughes,  M.D.
          (vii)

10.38   --Copy of Management Agreement between Patricia M. McShane, M.D. and IVF
          America (MA), Inc. (vii)

10.39   --Copy of Sublease Agreement for medical office in North Tarrytown,  New
          York (viii)

10.40   --Copy of Executive  Retention Agreement between Registrant and Patricia
          M. McShane, MD (viii)

10.41   --Copy of Executive  Retention  Agreement  between  Registrant  and Lois
          Dugan (viii)

10.42   --Copy of  Executive  Retention  Agreement  between  Registrant  and Jay
          Higham (viii)

10.43   --Copy of  Service  Agreement  between  Registrant  and  Saint  Barnabas
          Medical Center (ix)

10.44   --Asset  Purchase  Agreement  among  Registrant,  Assisted  Reproductive
          Technologies,  P.C.  d/b/a  Main  Line  Reproductive  Science  Center,
          Reproductive Diagnostics, Inc. and Abraham K. Munabi, M.D. (ix)

10.44(a)--Management  Agreement  among  Registrant  and  Assisted   Reproductive
          Technologies,  P.C.  d/b/a Main Line  Reproductive  Science Center and
          Reproductive Diagnostics, Inc. (ix)

10.44(b)--Physician Service Agreement between Assisted Reproductive Technologies
          P.C.  d/b/a  Main Line  Reproductive  Science  Center  and  Abraham K.
          Munabi, M.D. (ix)

10.45   --Copy of Executive  Retention  Agreement between Registrant and Stephen
          Comess (x)

10.46   --Copy of Executive  Retention  Agreement  between  Registrant and Peter
          Callan (x)

10.47   --Management  Agreement  between  Registrant and Robert Howe, M.D., P.C.
          (x)

10.47(a)--P.C. Funding Agreement between Registrant and Robert Howe, M.D. (x)

10.48   --Management  Agreement among  Registrant and  Reproductive  Endocrine &
          Fertility  Consultants,  P.A.  and  Midwest  Fertility  Foundations  &
          Laboratory, Inc. (x)

10.48(a)--Asset Purchase Agreement among Registrant and Reproductive Endocrine &
          Fertility  Consultants,  Inc.  and  Midwest  Fertility  Foundations  &
          Laboratory, Inc. (x)

10.49   --Copy of Sublease  Agreement for office space in Kansas City,  Missouri
          (x)

10.50   --Copy of Lease Agreement for office space in Charlotte,  North Carolina
          (x)

                                                          24

<PAGE>


                          INDEX TO EXHIBITS (continued)

Exhibit No.                         Exhibit                             

10.51   --Copy of Contract Number  DADA15-96-C-0009 as awarded to IVF America by
          the  Department  of the Army,  Walter Reed Army Medical  Center for In
          Vitro Fertilization Laboratory Services (xi)

10.52   --Agreement  and Plan of Merger By and Among  IVF  America,  Inc.,  INMD
          Acquisition  Corp., The Climacteric  Clinic,  Inc., Midlife Centers of
          America,  Inc.,  Women's Research  Centers,  Inc.,  America,  National
          Menopause Foundation, Inc. and Morris Notelovitz (xii)

10.53   --Employment  Agreement between Morris  Notelovitz,  M.D., Ph.D. and IVF
          America, Inc., d/b/a IntegraMed America (xii)

10.54   --Physician Employment Agreement Between Morris Notelovitz,  M.D., Ph.D.
          and INMD Acquisition Corp. ("IAC"), a Florida  corporation and wholly
          owned subsidiary of IVF America, Inc. ("INMD") (xii)

10.55   --Management  Agreement  between IVF  America,  Inc.,  d/b/a  IntegraMed
          America, and W.F. Howard, M.D., P.A. (xii)

10.56   --Asset Purchase  Agreement between IVF America,  Inc., d/b/a IntegraMed
          America and W.F. Howard, M.D., P.A. (xii)

11      --Computation of Per Share Earnings


                                   ----------

(i)       Filed  as  Exhibit  with  identical  exhibit  number  to  Registrant's
          Statement on Form S-1  (Registration  No.  33-47046) and  incorporated
          herein by reference thereto.

(ii)      Filed  as  Exhibit  with  identical  exhibit  number  to  Registrant's
          Statement on Form S-1  (Registration  No.  33-60038) and  incorporated
          herein by reference thereto.

(iii)     Filed  as  Exhibit  with  identical  exhibit  number  to  Registrant's
          Quarterly  Report on Form 10-Q for the period ended March 31, 1994 and
          incorporated herein by reference thereto.

(iv)      Filed  as  Exhibit  with  identical  exhibit  number  to  Registrant's
          Quarterly  Report on Form 10-Q for the period  ended June 30, 1994 and
          incorporated herein by reference thereto.

(v)       Filed  as  Exhibit  with  identical  exhibit  number  to  Registrant's
          Quarterly  Report on Form 10-Q for the period ended September 30, 1994
          and incorporated herein by reference thereto.

(vi)      Filed  as  Exhibit  with  identical  exhibit  number  to  Registrant's
          Statement on Form 10-K for the period ended December 31, 1993.

(vii)     Filed as  Exhibit  with  identical  exhibit  number  to  Registrant's
          Statement on Form S-4  (Registration  No. 33- 82038) and  incorporated
          herein by reference thereto.

(viii)    Filed as Exhibit with identical exhibit number to Registrant's  Annual
          Report on Form 10-K for the period ended December 31, 1994.

(ix)      Filed as  Exhibit  with  identical  number to  Registrant's  Quarterly
          Report on Form 10-Q for the period ended June 30, 1995.

(x)       Filed as  Exhibit  with  identical  number to  Registrant's  Quarterly
          Report on Form 10-Q for the period ended September 30, 1995.

(xi)      Filed as Exhibit with identical exhibit number to Registrant's  Annual
          Report on Form 10-K for the period ended December 31, 1995.

(xii)     Filed as Exhibit with identical exhibit number to Registrant's  Report
          on Form 8-K dated June 20, 1996.

                                                        25



<TABLE>
                                                                                                         EXHIBIT 11
                                             INTEGRAMED AMERICA, INC.
                                 COMPUTATION OF NET LOSS PER SHARE OF COMMON STOCK
                                All amounts in thousands, except per share amounts

<CAPTION>

                                                                 For three-month          For the six-month
                                                              period ended June 30,      period ended June 30,
                                                               1996          1995          1996         1995
Primary

<S>                                                           <C>           <C>           <C>        <C>      
Net income................................................    $    85       $  128        $    11    $       6

Less:  Dividends accrued on Preferred Stock...............        155          166            309          331
                                                              -------      -------        -------     --------

Adjusted net (loss).......................................    $  (70)      $  (38)         $ (298)      $ (325)
                                                              ======       ======          ======      =======
Weighted average number of shares  of Common Stock
    outstanding...........................................      6,267        6,087          6,177        6,087
                                                               ======       ======         ======      =======
Net loss per share of Common Stock........................     $(0.01)      $(0.01)        $(0.05)      $(0.05)
                                                               ======       ======         ======      =======

Fully Diluted

Net income................................................     $    85      $  128        $    11    $       6
                                                               ======       ======         ======      =======
Weighted average number of shares of Common Stock
   outstanding............................................      6,267        6,087          6,177        6,087

Add:  Common equivalent shares (determined using the
   "treasury stock" method) representing incremental shares
   issuable upon assumed exercise of options and warrants
   using average market price.............................        450           35            525           32

Shares of Common Stock issued upon assumed conversion of
   Series A Preferred Stock...............................      1,122          979          1,122          979
                                                                -----      -------          -----      -------

Average number of shares of Common  Stock and Common
   Stock equivalents outstanding..........................      7,839        7,101          7,824        7,098
                                                               ======       ======         ======      =======

Net income per share of Common Stock and Common
   Stock equivalents......................................     $ 0.01       $ 0.02         $ 0.00      $  0.00
                                                               ======       ======         ======      =======
                                                              
</TABLE>



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