<PAGE>

================================================================================

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                    FORM 10-Q

(Mark One)

[X]   Quarterly Report Pursuant to Section 13 or 15(d) of the Securities
      Exchange Act of 1934 For the quarterly period ended December 31, 2006 or

                                       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 Number 0-23511
                                ----------------
                      INTEGRATED HEALTHCARE HOLDINGS, INC.
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

                NEVADA                                   87-0573331
    (STATE OR OTHER JURISDICTION OF         (I.R.S. EMPLOYER IDENTIFICATION NO.)
     INCORPORATION OR ORGANIZATION)

       1301 NORTH TUSTIN AVENUE
        SANTA ANA, CALIFORNIA                              92705
(ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)                 (ZIP CODE)

                                 (714) 953-3503
              (Registrant's telephone number, including area code)

                                   DECEMBER 31
              (Former name, former address and former fiscal year,
                         if changed since last report)

                                ----------------

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 [ ]

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

Large accelerated filer [ ]   Accelerated filer [ ]    Non-accelerated filer [X]

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

There were 87,557,430 shares outstanding of the issuer's common stock as of
January 31, 2007.

================================================================================





<PAGE>

EXPLANATORY NOTE REGARDING CHANGE IN FISCAL YEAR

      On December 21, 2006, the Board of Directors of Integrated Healthcare
Holdings, Inc. (the "Company") determined to change the Company's fiscal year
from the period ending December 31 in each year to the period ending March 31 in
each year. This change in fiscal year was effective for the period ended March
31, 2006. As a result of this change, this report for the quarter ended December
31, 2006 is for the third quarter of the Company's fiscal year 2007, which ends
March 31, 2007. This report contains three month and nine month statements of
operations for the period ended December 31, 2006 and 2005, consolidated
statements of cash flows for the nine months ended December 31, 2006 and 2005,
and includes balance sheet information for December 31, 2005, March 31, 2006,
and December 31, 2006.

EXPLANATORY NOTE REGARDING THE APPOINTMENT OF NEW INDEPENDENT REGISTERED PUBLIC
ACCOUNTING FIRM

      On November 30, 2006, the Company announced the engagement of BDO Seidman,
LLP as its independent registered public accounting firm to audit its financial
statements for the current fiscal year.




                                       2









<PAGE>

                      INTEGRATED HEALTHCARE HOLDINGS, INC.
                                    FORM 10-Q

                                TABLE OF CONTENTS


                                                                            Page
                                                                            ----
          PART I - FINANCIAL INFORMATION
Item 1.   Financial Statements:
          Condensed Consolidated Balance Sheets as of December 31, 2006,
          March 31, 2006 and December 31, 2005 - (unaudited)                   4
          Condensed Consolidated Statements of Operations for the three
          and nine months ended December 31, 2006 and 2005 - (unaudited)       5
          Condensed Consolidated Statements of Cash Flows for the nine
          months ended December 31, 2006 and 2005 - (unaudited)                6
          Notes to Condensed Consolidated Financial
          Statements - (unaudited)                                             7

Item 2.   Management's Discussion and Analysis of Financial Condition
          and Results of Operations                                           25

Item 3.   Quantitative and Qualitative Disclosures About Market Risk          39

Item 4.   Controls and Procedures                                             40

          PART II - OTHER INFORMATION
Item 1.   Legal Proceedings                                                   41

Item 1A.  Risk Factors                                                        41

Item 4.   Submission of Matters to a Vote of Security Holders                 41

Item 6.   Exhibits                                                            41

          Signatures                                                          42




                                       3





<PAGE>
<TABLE>
<CAPTION>

PART I - FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS.

                                               Integrated Healthcare Holdings, Inc.
                                              Condensed Consolidated Balance Sheets
                                                           (unaudited)


                                                                          DECEMBER 31,          MARCH 31,         DECEMBER 31,
                                                                              2006                2006                2005
                                                                        ----------------    ----------------    ----------------
                                                                                                                  (as restated)
<S>                                                                     <C>                 <C>                 <C>
                                ASSETS
Current assets:
     Cash and cash equivalents                                          $     7,778,263     $     4,969,814     $    16,005,943
     Restricted cash                                                          4,971,636           4,971,636           4,971,636
     Accounts receivable, net of allowance for doubtful accounts of
         $3,323,209, $2,432,084 and $3,148,276 as of December
         31, 2006, March 31, 2006 and December 31, 2005, respectively        18,680,090          14,127,892          15,975,486
     Security reserve funds                                                   8,999,590          14,787,640          12,127,337
     Deferred purchase price receivables, net                                13,727,518          14,354,540           9,337,703
     Inventories of supplies, at cost                                         5,804,350           5,786,274           5,719,717
     Due from governmental payers                                             5,791,621           6,587,219           3,024,772
     Prepaid expenses and other current assets                                4,089,369           6,369,539           6,694,045
                                                                        ----------------    ----------------    ----------------
         Total current assets                                                69,842,437          71,954,554          73,856,639

Property and equipment, net of accumulated depreciation of
     $4,788,235, $2,785,921 and $2,138,134 as of December
     31, 2006, March 31, 2006 and December 31, 2005, respectively            57,045,894          58,860,857          59,431,285
Debt issuance costs, net of accumulated amortization of $1,666,308
     $1,033,361 and $791,735 as of December 31, 2006, March
     31, 2006 and December 31, 2005, respectively                               266,692             899,639           1,141,265
                                                                        ----------------    ----------------    ----------------
         Total assets                                                   $   127,155,023     $   131,715,050     $   134,429,189
                                                                        ================    ================    ================

               LIABILITIES AND STOCKHOLDERS' DEFICIENCY
Current liabilities:
     Short term debt                                                    $    72,341,459     $    70,330,734     $             -
     Accounts payable                                                        36,453,597          28,606,145          26,835,606
     Accrued compensation and benefits                                       14,146,267          11,561,638          12,533,499
     Warrant liabilities, current                                            24,581,944          23,546,650          10,700,000
     Due to governmental payers                                               1,730,315             270,189                   -
     Other current liabilities                                               16,924,683          17,815,951          15,725,489
                                                                        ----------------    ----------------    ----------------
         Total current liabilities                                          166,178,265         152,131,307          65,794,594

Long term debt                                                                        -                   -          70,330,734
Capital lease obligations, net of current portion of $90,543
     $87,880 and $85,296 as of December 31, 2006, March
     31, 2006 and December 31, 2005, respectively                             4,870,492           4,938,295           4,961,257
Warrant liability                                                                     -                   -          21,064,669
Minority interest in variable interest entity                                 2,066,808           3,041,453           3,341,549
Commitments and contingencies
                                                                        ----------------    ----------------    ----------------
         Total Liabilities                                                  173,115,565         160,111,055         165,492,803
                                                                        ----------------    ----------------    ----------------

Stockholders' deficiency:
     Common stock, $0.001 par value; 250,000,000 shares authorized;
         87,557,430, 84,351,189 and 83,932,316 shares issued
         and outstanding as of December 31, 2006, March 31, 2006
         and December 31, 2005, respectively                                     87,557              84,351              83,932
     Additional paid in capital                                              16,254,477          16,257,683          16,125,970
     Accumulated deficit                                                    (62,302,576)        (44,738,039)        (47,273,516)
                                                                        ----------------    ----------------    ----------------
         Total stockholders' deficiency                                     (45,960,542)        (28,396,005)        (31,063,614)
                                                                        ----------------    ----------------    ----------------
Total liabilities and stockholders' deficiency                          $   127,155,023     $   131,715,050     $   134,429,189
                                                                        ================    ================    ================


THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.

                                                                4






<PAGE>

                                                Integrated Healthcare Holdings, Inc.
                                           Condensed Consolidated Statements of Operations
                                                             (unaudited)


                                                                     THREE MONTHS ENDED                  NINE MONTHS ENDED
                                                                        DECEMBER 31,                        DECEMBER 31,
                                                             ----------------------------------  ----------------------------------
                                                                   2006              2005              2006              2005
                                                             ----------------  ----------------  ----------------  ----------------


Net operating revenues                                       $    87,137,143   $    87,140,049   $   264,048,931   $   261,950,589
                                                             ----------------  ----------------  ----------------  ----------------

Operating expenses:
     Salaries and benefits                                        49,467,084        46,089,512       144,894,023       141,123,340
     Supplies                                                     12,491,780        12,936,998        36,844,623        36,216,682
     Provision for doubtful accounts                               9,392,116         7,288,483        28,437,439        34,207,578
     Other operating expenses, net                                16,814,578        19,809,828        51,803,830        54,815,092
     Loss on sale of accounts receivable                           2,442,562         2,315,997         7,412,414         8,470,053
     Depreciation and amortization                                   676,928           305,913         2,002,314         1,915,773
                                                             ----------------  ----------------  ----------------  ----------------
                                                                  91,285,048        88,746,731       271,394,643       276,748,518
                                                             ----------------  ----------------  ----------------  ----------------

Operating loss                                                    (4,147,905)       (1,606,682)       (7,345,712)      (14,797,929)
                                                             ----------------  ----------------  ----------------  ----------------

Other expense:
     Interest expense                                              3,239,695         3,466,680         9,637,555         9,259,687
     Common stock warrant expense                                          -           389,292                 -           389,292
     Change in fair value of derivative                            6,133,304         3,460,377         1,029,248         3,460,377
                                                             ----------------  ----------------  ----------------  ----------------
                                                                   9,372,999         7,316,349        10,666,803        13,109,356

Loss before minority interest and
     benefit (provision) for income taxes                        (13,520,904)       (8,923,031)      (18,012,515)      (27,907,285)
Benefit (provision) for income taxes                                       -            (4,800)                -           939,200
Minority interest in variable interest entity                        118,857           302,916           447,978         1,649,546
                                                             ----------------  ----------------  ----------------  ----------------

Net income (loss)                                            $   (13,402,047)  $    (8,624,915)  $   (17,564,537)  $   (25,318,539)
                                                             ================  ================  ================  ================

Per Share Data:
     Loss per common share - Basic                           $         (0.15)  $         (0.11)  $         (0.20)  $         (0.28)
     Loss per common share - Diluted                         $         (0.15)  $         (0.11)  $         (0.20)  $         (0.28)
     Weighted average common shares outstanding - Basic           87,557,430        78,330,981        85,645,344        90,773,626
     Weighted average common shares outstanding - Diluted         87,557,430        78,330,981        85,645,344        90,773,626


THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.

                                                                  5






<PAGE>

                                     Integrated Healthcare Holdings, Inc.
                               Condensed Consolidated Statements of Cash Flows
                                                 (unaudited)


                                                                                 NINE MONTHS ENDED
                                                                                    DECEMBER 31,
                                                                              2006                2005
                                                                        ----------------    ----------------
Cash flows from operating activities:
Net loss                                                                $   (17,564,537)    $   (25,318,539)
Adjustments to reconcile net loss to net cash provided by (used in)
     operating activities:
     Depreciation and amortization of property and equipment                  2,002,314           1,883,652
     Amortization of debt issuance costs and intangible assets                  632,947             761,502
     Common stock warrant expense                                                     -             389,292
     Change in fair value of derivative                                       1,035,294           3,460,377
     Minority interest in net loss of variable interest entity                 (447,978)         (1,649,546)
Changes in operating assets and liabilities:
     Accounts receivable, net                                                (4,552,198)            992,842
     Security reserve funds                                                   5,788,050         (12,127,337)
     Deferred purchase price receivables, net                                   627,022          (9,337,703)
     Inventories of supplies                                                    (18,076)            227,410
     Due from governmental payers                                               795,598          (3,024,772)
     Prepaids and other current assets                                        2,280,170          (2,839,572)
     Accounts payable                                                         7,847,452          20,746,210
     Accrued compensation and benefits                                        2,584,629           4,659,822
     Due to governmental payers                                               1,460,126                   -
     Other current liabilities                                                 (891,268)         14,201,042
                                                                        ----------------    ----------------
         Net cash provided by (used in) operating activities                  1,579,545          (6,975,320)
                                                                        ----------------    ----------------
Cash flows from investing activities:
     Increase in restricted cash                                                      -          (4,971,636)
     Additions to property and equipment, net                                  (187,351)           (564,037)
                                                                        ----------------    ----------------
         Net cash used in investing activities                                 (187,351)         (5,535,673)
                                                                        ----------------    ----------------
Cash flows from financing activities:
     Proceeds from secured notes payable                                              -          10,700,000
     Variable interest entity distribution                                     (526,667)                  -
     Drawdown from line of credit                                             2,010,725          12,130,734
     Issuance of common stock                                                         -           4,300,000
     Repayments of debt                                                               -          (5,000,000)
     Payments on capital lease obligations                                      (67,803)            (27,920)
                                                                        ----------------    ----------------
         Net cash provided by financing activities                            1,416,255          22,102,814
                                                                        ----------------    ----------------
Net increase in cash and cash equivalents                                     2,808,449           9,591,821
Cash and cash equivalents, beginning of period                                4,969,814           6,414,122
                                                                        ----------------    ----------------
Cash and cash equivalents, end of period                                $     7,778,263     $    16,005,943
                                                                        ================    ================


THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.

                                                      6
</TABLE>






<PAGE>

                      INTEGRATED HEALTHCARE HOLDINGS, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                DECEMBER 31, 2006
                                   (UNAUDITED)

NOTE 1 - DESCRIPTION OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      The accompanying unaudited condensed consolidated financial statements
have been prepared in conformity with generally accepted accounting principles
in the United States of America for interim consolidated financial information
and with the instructions for Form 10-Q and Article 10 of Regulation S-X. In
accordance with the instructions and regulations of the SEC for interim reports,
certain information and footnote disclosures normally included in financial
statements prepared in conformity with accounting principles generally accepted
in the United States of America for annual reports have been omitted or
condensed.

      The accompanying unaudited condensed consolidated financial statements for
Integrated Healthcare Holdings, Inc. and its subsidiaries (the "Company")
contain all adjustments, consisting only of normal recurring adjustments,
necessary to present fairly the Company's financial position as of December 31,
2006, its results of operations for the three and nine months ended December 31,
2006 and 2005, and its cash flows for the nine months ended December 31, 2006
and 2005. The condensed consolidated balance sheet as of March 31, 2006 is
derived from the Transition Report on Form 10-Q filed with the Securities and
Exchange Commission on February 9, 2007. The condensed consolidated balance
sheet as of December 31, 2005 is derived from the December 31, 2005 audited
consolidated financial statements. As more fully disclosed in the Explanatory
Note to the Company's Quarterly Report on Form 10-Q/A for the Quarter ended
March 31, 2006, the December 31, 2005 amounts have been adjusted for the
correction of an error.

      The results of operations for the three and nine months ended December 31,
2006 are not necessarily indicative of the results to be expected for the full
year. The information included in this Quarterly Report on Form 10-Q should be
read in conjunction with the audited consolidated financial statements for the
year ended December 31, 2005 and notes thereto included in the Company's Form
10-K filed with the Securities and Exchange Commission (the "SEC") on July 28,
2006.

      DESCRIPTION OF BUSINESS - The Company was organized under the laws of the
State of Utah on July 31, 1984 under the name of Aquachlor Marketing. Aquachlor
Marketing never engaged in business activities and was suspended for failure to
file annual reports and tax returns. In December 1988, all required reports and
tax returns were filed and Aquachlor Marketing was reinstated by the State of
Utah. In December 1988, Aquachlor Marketing merged with Aquachlor, Inc., a
Nevada corporation incorporated on December 20, 1988. The Nevada corporation
became the surviving entity and changed its name to Deltavision, Inc. In March
1997, Deltavision, Inc. received a Certificate of Revival from the State of
Nevada using the name First Deltavision, Inc. In March 2004, First Deltavision,
Inc. changed its name to Integrated Healthcare Holdings, Inc.

      On March 8, 2005, the Company completed its acquisition (the
"Acquisition") of four Orange County, California Hospitals and associated real
estate, including: (i) 282-bed Western Medical Center - Santa Ana, CA; (ii)
188-bed Western Medical Center - Anaheim, CA; (iii) 178-bed Coastal Communities
Hospital in Santa Ana, CA; and (iv) 114-bed Chapman Medical Center in Orange, CA
(collectively, the "Hospitals") from Tenet Healthcare Corporation ("Tenet"). The
Hospitals were assigned to four wholly-owned subsidiaries of the Company formed
for the purpose of completing the Acquisition. The Company also acquired the
following real estate, leases and assets associated with the Hospitals: (i) a
fee interest in the Western Medical Center at 1001 North Tustin Avenue, Santa
Ana, CA, a fee interest in the administration building at 1301 North Tustin
Avenue, Santa Ana, CA, certain rights to acquire condominium suites located in
the medical office building at 999 North Tustin Avenue, Santa Ana, CA, and the
business known as the West Coast Breast Cancer Center; (ii) a fee interest in
the Western Medical Center at 1025 South Anaheim Blvd., Anaheim, CA; (iii) a fee
interest in the Coastal Communities Hospital at 2701 South Bristol Street, Santa
Ana, CA, and a fee interest in the medical office building at 1901 North College
Avenue, Santa Ana, CA; (iv) a lease for the Chapman Medical Center at 2601 East
Chapman Avenue, Orange, CA, and a fee interest in the medical office building at
2617 East Chapman Avenue, Orange, CA; and (v) equipment and contract rights.

                                       7






<PAGE>

                      INTEGRATED HEALTHCARE HOLDINGS, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                DECEMBER 31, 2006
                                   (UNAUDITED)

      BASIS OF PRESENTATION - The accompanying unaudited condensed consolidated
financial statements have been prepared on a going concern basis, which
contemplates the realization of assets and settlement of obligations in the
normal course of business. The Company incurred a net loss of $17,564,537 and
$13,402,047 during the nine and three months, respectively, ended December 31,
2006 and has a working capital deficit of $96,335,828 at December 31, 2006. For
the nine months ended December 31, 2006, the Company however generated cash from
operations of $1,579,545.

      LIQUIDITY AND MANAGEMENT'S PLANS - The Company has $72.3 million of short
term debt plus a $10.7 million note due during March 2007 (see Note 4). This
factor, among others, indicates a need for the Company to take action to resolve
its financing issues and operate its business as a going concern. In the
Company's Annual Report for the year ended December 31, 2005, it's independent
registered public accountants expressed a substantial doubt about the Company's
ability to continue as a going concern. Management is working on improvements in
several areas that the Company believes will help to mitigate its financing
issues, including (i) improved contracted reimbursements and governmental
subsidies for indigent care and thereby improve revenue, (ii) reduction in
operating expenses, and (iii) reduction in the costs of borrowed capital.

      There can be no assurance that the Company will be successful in improving
reimbursements or reducing operating expenses. Additionally ,the Company can
reduce its costs of borrowed capital by replacing debt with new equity and is
seeking new equity investments; however the Company has not yet secured
alternative sources of capital or re-negotiated commitments with its
lenders. There can be no assurance that the Company will be able to raise
additional funds on acceptable terms.

      CHANGE IN FISCAL YEAR - On December 21, 2006, the Company's Board of
Directors approved a change in the Company's fiscal year end from December 31 to
March 31. The Board of Directors believes this is in the best interest of the
Company's shareholders, because this change corresponds with the completion of
the first full twelve months of operations of the four Hospitals that were
acquired by the Company as part of the Acquisition on March 8, 2005 and the
Board believes the change will likely reduce the Company's fiscal year end costs
associated with accounting and auditing procedures. The Company's next Form 10-K
will cover the period April 1, 2006 through March 31, 2007 and will include
audited Statements of Operations and Cash Flows for the three month period ended
March 31, 2006.

      CONSOLIDATION - The accompanying condensed consolidated financial
statements include the accounts of the Company and its wholly owned
subsidiaries, the Hospitals and Mogel Management Group, Inc. ("MMG").

      The Company has also determined that Pacific Coast Holdings Investment,
LLC ("PCHI")(Note 7), is a variable interest entity as defined in Financial
Accounting Standards Board ("FASB") Interpretation Number 46R ("FIN 46R")
"Consolidation of Variable Interest Entities (revised December 2003) - an
interpretation of ARB No. 51" and, accordingly, the financial statements of PCHI
are included in the accompanying condensed consolidated financial statements.
All significant intercompany accounts and transactions have been eliminated in
consolidation.

      USE OF ESTIMATES - The accompanying unaudited condensed consolidated
financial statements have been prepared in accordance with generally accepted
accounting principles in the United States of America ("U.S. GAAP") and
prevailing practices for investor-owned entities within the healthcare industry.
The preparation of financial statements in conformity with U.S. GAAP requires
management to make estimates and assumptions that affect the amounts reported in
the consolidated financial statements and accompanying notes. Management
regularly evaluates the accounting policies and estimates that are used. In
general, management bases the estimates on historical experience and on
assumptions that it believes to be reasonable given the particular circumstances
in which its Hospitals operate. Although management believes that adjustments
considered necessary for fair presentation have been included, actual results
may materially vary from those estimates.

                                       8






<PAGE>

                      INTEGRATED HEALTHCARE HOLDINGS, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                DECEMBER 31, 2006
                                   (UNAUDITED)

      REVENUE RECOGNITION - Net operating revenues are recognized in the period
in which services are performed and are recorded based on established billing
rates (gross charges) less estimated discounts for contractual allowances,
principally for patients covered by Medicare, Medicaid, managed care and other
health plans. Gross charges are retail charges. They are not the same as actual
pricing, and they generally do not reflect what a hospital is ultimately paid
and therefore are not displayed in the consolidated statements of operations.
Hospitals are typically paid amounts that are negotiated with insurance
companies or are set by the government. Gross charges are used to calculate
Medicare outlier payments and to determine certain elements of payment under
managed care contracts (such as stop-loss payments). Because Medicare requires
that a hospital's gross charges be the same for all patients (regardless of
payer category), gross charges are also what Hospitals charge all other patients
prior to the application of discounts and allowances.

      Revenues under the traditional fee-for-service Medicare and Medicaid
programs are based primarily on prospective payment systems. Discounts for
retrospectively cost based revenues and certain other payments, which are based
on the Hospitals' cost reports, are estimated using historical trends and
current factors. Cost report settlements for retrospectively cost-based revenues
under these programs are subject to audit and administrative and judicial
review, which can take several years until final settlement of such matters are
determined and completely resolved. Estimates of settlement receivables or
payables related to a specific year are updated periodically and at year end and
at the time the cost report is filed with the fiscal intermediary. Typically no
further updates are made to the estimates until the final Notice of Program
Reimbursement is received, at which time the cost report for that year has been
audited by the fiscal intermediary. There could be a one to two year time lag
between the submission of a cost report and receipt of the Final Notice of
Program Reimbursement. Since the laws, regulations, instructions and rule
interpretations governing Medicare and Medicaid reimbursement are complex and
change frequently, the estimates recorded by the Hospitals could change by
material amounts. The Company has estimated settlement receivables as of
December 31, 2006, March 31, 2006 and December 31, 2005 of $1,939,029,
$2,620,448 and $2,273,248, respectively.

      Outlier payments, which were established by Congress as part of the
diagnosis-related groups (DRG) prospective payment system, are additional
payments made to Hospitals for treating Medicare patients who are costlier to
treat than the average patient in the same DRG. To qualify as a cost outlier, a
hospital's billed (or gross) charges, adjusted to cost, must exceed the payment
rate for the DRG by a fixed threshold established annually by the Centers for
Medicare and Medicaid Services of the United State Department of Health and
Human Services (CMS). Under Sections 1886(d) and 1886(g) of the Social Security
Act, CMS must project aggregate annual outlier payments to all prospective
payment system Hospitals to be not less than 5% or more than 6% of total DRG
payments (Outlier Percentage). The Outlier Percentage is determined by dividing
total outlier payments by the sum of DRG and outlier payments. CMS annually
adjusts the fixed threshold to bring expected outlier payments within the
mandated limit. A change to the fixed threshold affects total outlier payments
by changing (1) the number of cases that qualify for outlier payments, and (2)
the dollar amount Hospitals receive for those cases that still qualify. The most
recent change to the cost outlier threshold that became effective on October 1,
2005 was a decrease from $25,800 to $23,600, which CMS projects will result in
an Outlier Percentage of 5.1%. The Medicare fiscal intermediary calculates the
cost of a claim by multiplying the billed charges by the cost-to-charge ratio
from the hospital's most recent filed cost report.

      The Hospitals received new provider numbers in 2005 and, because there was
no specific history, the Hospitals were reimbursed for outliers based on
published statewide averages. If the computed cost exceeds the sum of the DRG
payment plus the fixed threshold, the hospital receives 80% of the difference as
an outlier payment. Medicare has reserved the option of adjusting outlier
payments, through the cost report, to the hospital's actual cost-to-charge
ratio. Upon receipt of the current payment cost-to-charge ratios from the fiscal
intermediary, any variance between current payments and the estimated final
outlier settlement will be reported. As of December 31, 2006, March 31, 2006 and
December 31, 2005, the Company recorded reserves for excess outlier payments due
to the difference between the Hospitals actual cost to charge rates and the
statewide average in the amount of $3,669,344, $2,890,637 and $2,169,626,
respectively. These reserves offset against the third party settlement
receivables and are included as a net payable of $1,730,315 and $270,189 in due
to governmental payers as of December 31, 2006 and March 31, 2006, respectively,
and as a net receivable of $103,622 included in due from governmental payers as
of December 31, 2005.

                                       9





<PAGE>

                      INTEGRATED HEALTHCARE HOLDINGS, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                DECEMBER 31, 2006
                                   (UNAUDITED)

      The Hospitals receive supplemental payments from the State of California
to support indigent care (MediCal Disproportionate Share Hospital payments or
"DSH"). During the three months ended December 31, 2006 and 2005 the Hospitals
received payments of $5,492,972 and $6,213,030 respectively. During the nine
months ended December 31, 2006 and 2005, the Hospitals received payments of
$16,207,874 and $11,022,185, respectively. The Company estimates an additional
$5,791,621 is receivable based on State correspondence, which is included in due
from governmental payers in the consolidated balance sheet as of December 31,
2006. As of March 31, 2006 and December 31, 2005 the DSH receivables were
$6,587,219 and $2,921,155, respectively.

      Revenues under managed care plans are based primarily on payment terms
involving predetermined rates per diagnosis, per-diem rates, discounted
fee-for-service rates and/or other similar contractual arrangements. These
revenues are also subject to review and possible audit by the payers. The payers
are billed for patient services on an individual patient basis. An individual
patient's bill is subject to adjustment on a patient-by-patient basis in the
ordinary course of business by the payers following their review and
adjudication of each particular bill. The Hospitals estimate the discounts for
contractual allowances utilizing billing data on an individual patient basis. At
the end of each month, the Hospitals estimate expected reimbursement for
patients of managed care plans based on the applicable contract terms. These
estimates are continuously reviewed for accuracy by taking into consideration
known contract terms as well as payment history. Although the Hospitals do not
separately accumulate and disclose the aggregate amount of adjustments to the
estimated reimbursements for every patient bill, management believes the
estimation and review process allows for timely identification of instances
where such estimates need to be revised. The Company does not believe there were
any adjustments to estimates of individual patient bills that were material to
its net operating revenues.

      The Company is not aware of any material claims, disputes, or unsettled
matters with any payers that would affect revenues that have not been adequately
provided for in the accompanying consolidated financial statements.

      The Hospitals provide charity care to patients whose income level is below
200% of the Federal Poverty Level with only a co-payment charged to the patient.
The Hospitals' policy is to not pursue collection of amounts determined to
qualify as charity care; and accordingly, the Hospitals do not report the
amounts in net operating revenues or in the provision for doubtful accounts.
Patients whose income level is between 200% and 300% of the Federal Poverty
Level may also be considered under a catastrophic provision of the charity care
policy. Patients without insurance who do not meet the Federal Poverty Level
guidelines are offered assistance in applying for Medicaid and other programs
they may be eligible for, such as state disability, Victims of Crime, or county
indigent programs. Patient advocates from the Hospitals' Medical Eligibility
Program (MEP) screen patients in the hospital and determine potential linkage to
financial assistance programs. They also expedite the process of applying for
these government programs. Based on average revenue for comparable services from
all other payers, revenues foregone under the charity policy, including indigent
care accounts, for the three months ended December 31, 2006 and 2005 were
approximately $1.2 million and $1.2 million, respectively, and for the nine
months ended December 31, 2006 and 2005 were approximately $5.3 million and
$2.8 million, respectively.

      Receivables from patients who are potentially eligible for Medicaid are
classified as Medicaid pending under the MEP, with appropriate contractual
allowances recorded. If the patient does not quality for Medicaid, the
receivables are reclassified to charity care and written off, or they are
reclassified to self-pay and adjusted to their net realizable value through the
provision for doubtful accounts. Reclassifications of Medicaid pending accounts
to self-pay do not typically have a material impact on the results of operations
as the estimated Medicaid contractual allowances initially recorded are not
materially different than the estimated provision for doubtful accounts recorded
when the accounts are reclassified. All accounts classified as pending Medicaid
are reserved for their full value in contractual allowances when they reach 180
days old.

      PROVISION FOR DOUBTFUL ACCOUNTS - The Company sells substantially all of
its billed accounts receivable to a financing company (see Note 2). The Company
provides for accounts receivable that could become uncollectible by establishing
an allowance to reduce the carrying value of such receivables to their estimated
net realizable value. The allowance for doubtful accounts for accounts not sold
as of December 31, 2006, March 31, 2006 and December 31, 2005 was $3,323,209,
$2,432,084 and $3,148,276, respectively. The Hospitals estimate this allowance
based on the aging of their accounts receivable, historical collections
experience for each type of payer and other relevant factors. There are various
factors that can impact the collection trends, such as changes in the economy,
which in turn have an impact on unemployment rates and the number of uninsured
and underinsured patients, volume of patients through the emergency department,
the increased burden of co-payments to be made by patients with insurance and
business practices related to collection efforts. These factors continuously
change and can have an impact on collection trends and the estimation process.

                                       10





<PAGE>

                      INTEGRATED HEALTHCARE HOLDINGS, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                DECEMBER 31, 2006
                                   (UNAUDITED)

      The Company's policy is to attempt to collect amounts due from patients,
including co-payments and deductibles due from patients with insurance, at the
time of service while complying with all federal and state laws and regulations,
including, but not limited to, the Emergency Medical Treatment and Labor Act
(EMTALA). Generally, as required by EMTALA, patients may not be denied emergency
treatment due to inability to pay. Therefore, until the legally required medical
screening examination is complete and stabilization of the patient has begun,
services are performed prior to the verification of the patient's insurance, if
any. In non-emergency circumstances or for elective procedures and services, it
is the Hospitals' policy, when appropriate, to verify insurance prior to a
patient being treated. The Company recorded provisions for doubtful accounts,
net of bad debt recoveries, of $9,392,116 and $7,288,483 for the three months
ended December 31, 2006 and 2005, respectively, and $28,437,439 and $34,207,578
for the nine months ended December 31, 2006 and 2005, respectively.

      CASH AND CASH EQUIVALENTS - The Company considers all highly liquid debt
investments purchased with a maturity of three months or less to be cash
equivalents. At times, cash balances held at financial institutions are in
excess federal insurance limits.

      RESTRICTED CASH - Restricted cash consists of amounts deposited in short
term time deposits with a commercial bank to collateralize the Company's
obligations pursuant to certain agreements. A certificate of deposit for
$4,419,636 is pledged to a commercial bank that issued a standby letter of
credit for $4,200,000 in favor of an insurance company that is the administrator
of the Company's self-insured workers compensation plan. A certificate of
deposit for $552,000 is pledged as a reserve under the Company's capitation
agreement with CalOptima.

      Cash held in the Company's bank accounts as of December 31, and March 31,
2006, collected on behalf of the buyer of accounts receivable, is not included
in the Company's cash and cash equivalents.

      PROPERTY AND EQUIPMENT - Property and equipment are stated at cost, less
accumulated depreciation and any impairment write-downs related to assets held
and used. Additions and improvements to property and equipment are capitalized
at cost. Expenditures for maintenance and repairs are charged to expense as
incurred. Capital leases are recorded at the beginning of the lease term as
property and equipment and a corresponding lease liability is recognized. The
value of the property and equipment under capital lease is recorded at the lower
of either the present value of the minimum lease payments or the fair value of
the asset. Such assets, including improvements, are amortized over the shorter
of either the lease term or their estimated useful life.

      The Company uses the straight-line method of depreciation for buildings
and improvements, and equipment over their estimated useful lives of 25 years
and 3 to 15 years, respectively.

      The Company evaluates its long-lived assets for possible impairment
whenever circumstances indicate that the carrying amount of the asset, or
related group of assets, may not be recoverable from estimated future cash
flows. However, there is an evaluation performed at least annually. Fair value
estimates are derived from independent appraisals, established market values of
comparable assets or internal calculations of estimated future net cash flows.
The estimates of future net cash flows are based on assumptions and projections
believed by management to be reasonable and supportable. These assumptions take
into account patient volumes, changes in payer mix, revenue, and expense growth
rates and changes in legislation and other payer payment patterns. The Company
believes there has been no impairment in the carrying value of its property and
equipment at December 31, 2006.

      MEDICAL CLAIMS INCURRED BUT NOT REPORTED - The Company is contracted with
CalOptima, which is a county sponsored entity that operates similarly to an HMO,
to provide health care services to indigent patients at a fixed amount per
enrolled member per month. The Company receives payments from CalOptima based on
a fixed fee multiplied by the number of enrolled members at the Hospitals
("Capitation Fee"). The Company recognizes these Capitation Fees as revenues on
a monthly basis for providing comprehensive health care services for the period.

                                       11









<PAGE>

                      INTEGRATED HEALTHCARE HOLDINGS, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                DECEMBER 31, 2006
                                   (UNAUDITED)

      In certain circumstances, members will receive health care services from
hospitals not owned by the Company. In these cases, the Company records
estimates of patient member claims incurred but not reported (IBNR) for services
provided by other health care institutions. Claims incurred but not reported are
estimated using historical claims patterns, current enrollment trends, hospital
pre-authorizations, member utilization patterns, timeliness of claims
submissions, and other factors. There can, however, be no assurance that the
ultimate liability will not exceed estimates. Adjustments to the estimated IBNRs
recorded in the Company's results of operations in the periods when such amounts
are determined. Per guidance under Statement of Financial Accounting Standards
("SFAS") No. 5, "Accounting for Contingencies," the Company accrues for IBNR
claims when it is probable that expected future health care costs and
maintenance costs under an existing contract have been incurred and the amount
can be reasonably estimable. The Company records a charge related to these IBNR
claims against its net operating revenues. During the nine months ended December
31, 2006 and 2005 the Company recorded net revenues from CalOptima capitation of
approximately $1.2 million and $3.2 million, net of third party claims and
estimates of IBNR. During the three months ended December 31, 2006 and 2005 the
Company received net revenues from CalOptima of $0.7 million and $0.6 million
respectively. IBNR claims accruals at December 31, 2006, March 31, 2006 and
December 31, 2005 were $4.2 million, $5.5 million and $5.0 million,
respectively. The Company's direct cost of providing services to patient members
is included in the Company's normal operating expenses.

      STOCK-BASED COMPENSATION - SFAS No. 123R, "Share Based Payment"
Compensation," requires companies to record compensation cost for stock-based
employee compensation plans at fair value at the grant date. The Company has
adopted SFAS 123R. As of December 31, 2006, the Company had not granted any
stock options to employees.

      FAIR VALUE OF FINANCIAL INSTRUMENTS - The Company's financial instruments
recorded in the condensed consolidated balance sheets include cash and cash
equivalents, restricted cash, receivables, accounts payable, and other
liabilities including warrant liability and long term debt. Management believes
that the recorded value of such financial instruments is a reasonable estimate
of their fair value. To finance the Acquisition, the Company entered into
agreements that contained warrants (see Notes 4 and 6), which are required to be
accounted for as derivative liabilities in accordance with SFAS No. 133,
"Accounting for Derivative Instruments and Hedging Activities."

      A derivative is an instrument whose value is derived from an underlying
instrument or index such as a future, forward, swap, or option contract, or
other financial instrument with similar characteristics, including certain
derivative instruments embedded in other contracts ("embedded derivatives") and
for hedging activities. As a matter of policy, the Company does not invest in
separable financial derivatives or engage in hedging transactions. However, the
Company may engage in complex transactions in the future that also may contain
embedded derivatives. Derivatives and embedded derivatives, if applicable, are
measured at fair value and marked to market through earnings.

      WARRANTS - In connection with its Acquisition of the Hospitals, the
Company entered into complex transactions that contain warrants requiring
accounting treatment in accordance with SFAS No. 133, SFAS No. 150 and EITF No.
00-19 (see Notes 4 and 6).

      NET LOSS PER COMMON SHARE - Net loss per share is calculated in accordance
with SFAS No. 128, "Earnings per Share." Basic net loss per share is based upon
the weighted average number of common shares outstanding. Due to the loss from
operations incurred by the Company for the three and nine months ended December
31, 2006 and 2005, the anti-dilutive effect of warrants has been excluded in the
calculations of diluted loss per share for the periods presented in the
accompanying Condensed Consolidated Statements of Operations.

                                       12










<PAGE>

                      INTEGRATED HEALTHCARE HOLDINGS, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                DECEMBER 31, 2006
                                   (UNAUDITED)

      GOODWILL AND INTANGIBLE ASSETS - In accordance with SFAS No. 141,
"Business Combinations," and SFAS No. 142, "Goodwill and Intangible Assets,"
acquisitions subsequent to June 30, 2001 must be accounted for using the
purchase method of accounting. The cost of intangible assets with indefinite
lives and goodwill are no longer amortized, but are subject to an annual
impairment test based upon fair value.

      Goodwill and intangible assets principally result from business
acquisitions. The Company accounts for business acquisitions by assigning the
purchase price to tangible and intangible assets and liabilities. Assets
acquired and liabilities assumed are recorded at their fair values; the excess
of the purchase price over the net assets acquired is recorded as goodwill. As
of December 31, 2006, no goodwill had been recorded on acquisitions.

      Debt issuance costs related to Credit agreement fees (Note 4) are
amortized over the two year life of the agreement.

      INCOME TAXES - The Company accounts for income taxes in accordance with
SFAS No. 109, "Accounting for Income Taxes," which requires the liability
approach for the effect of income taxes. Under SFAS 109, deferred income tax
assets and liabilities are determined based on the differences between the book
and tax basis of assets and liabilities and are measured using the currently
enacted tax rates and laws.

      The preparation of consolidated financial statements in conformity with
U.S. GAAP requires the Company to make estimates and assumptions that affect the
reported amount of tax-related assets and liabilities and income tax provisions.
The Company assesses the recoverability of the deferred tax assets on an ongoing
basis. In making this assessment the Company is required to consider all
available positive and negative evidence to determine whether, based on such
evidence, it is more likely than not that some portion or all of our net
deferred tax assets will be realized in future periods. This assessment requires
significant judgment. In addition, the Company has made significant estimates
involving current and deferred income taxes, tax attributes relating to the
interpretation of various tax laws, historical bases of tax attributes
associated with certain tangible and intangible assets and limitations
surrounding the realization of our deferred tax assets. As of December 31, 2006,
March 31, 2006 and December 31, 2005, the Company has established a 100%
valuation allowance against its deferred tax assets. The differences between the
Company's statutory rate of taxation and the effective rate for the three and
nine month periods ended December 31, 2006 and 2005 is primarily due to the
effect of valuation allowances and other permanent differences.

      INSURANCE - The Company accrues for estimated general and professional
liability claims, to the extent not covered by insurance, when they are probable
and reasonably estimable. The Company has purchased as primary coverage a
claims-made form insurance policy for general and professional liability risks.
The policy limits are $1,000,000 per individual claim and $5,000,000 in the
aggregate. For the policy year ended March 8, 2006, retentions by the Company
were $500,000 per claim up to a maximum of $3,000,000 for claims covered during
that policy year. As of March 8, 2006, those retentions changed to $2,000,000
per claim up to a maximum of $8,000,000 for the policy year. Estimated losses
within general and professional liability retentions from claims incurred and
reported, along with incurred but not reported (IBNR) claims, are accrued based
upon actuarially determined projections and are discounted to their net present
value using a weighted average risk-free discount rate of 5%. To the extent that
subsequent claims information varies from estimates, the liability is adjusted
in the period such information becomes available. As of December 31, 2006, March
31, 2006 and December 31, 2005, the Company had accrued approximately $5.4
million, $2.9 million and $2.3 million, respectively, which is comprised of
approximately $1.3 million, $0.6 million and $0.6 million, respectively, in
incurred and reported claims, along with approximately $4.1 million, $2.3
million and $1.7 million, respectively, in estimated IBNR.

      The Company has also purchased as primary coverage occurrence from
insurance policies to help fund its obligations under its workers' compensation
program for which the Company is responsible to reimburse the insurance carrier
for losses within a deductible of $500,000 per claim, to a maximum aggregate
deductible of $9,000,000. The company accrues for estimated workers'
compensation claims, to the extent not covered by insurance, when they are
probable and reasonably estimable. The ultimate costs related to this program
include expenses for deductible amounts associated with claims incurred and
reported in addition to an accrual for the estimated expenses incurred in

                                       13










<PAGE>

                      INTEGRATED HEALTHCARE HOLDINGS, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                DECEMBER 31, 2006
                                   (UNAUDITED)

connection with IBNR claims. Claims are accrued based upon actuarially
determined projections and are discounted to their net present value using a
weighted average risk-free discount rate of 5%. To the extent that subsequent
claims information varies from estimates, the liability is adjusted in the
period such information becomes available. As of December 31, 2006, March 31,
2006 and December 31, 2005, the Company had accrued approximately $1.0 million,
$1.7 million and $1.3 million, respectively, comprised of approximately $0.2
million, $0.4 million and $0.3 million, respectively, in incurred and reported
claims, along with $0.8 million, $1.3 million and $1.0 million, respectively, in
estimated IBNR.

      The Company has also purchased all risk umbrella liability policies with
aggregate limits of $19,000,000. The umbrella policies provide coverage in
excess of the primary layer and applicable retentions for all of its insured
liability risks, including general and professional liability and the workers'
compensation program.

      SEGMENT REPORTING - The Company operates in one line of business, the
provision of health care services through the operation of general Hospitals and
related health care facilities. The Company's Hospitals generated substantially
all of its net operating revenues during the three and nine months ended
December 31, 2006 and 2005.

      The Company's four general Hospitals and related health care
facilities operate in one geographic region in Orange County, California. This
region is an operating segment, as defined by SFAS No. 131, "Disclosures about
Segments of an Enterprise and Related Information." The regions' economic
characteristics, the nature of the Hospitals' operations, the regulatory
environment in which they operate, and the manner in which they are managed are
all similar. In addition, the Company's general Hospitals and related health
care facilities share certain resources and benefit from many common clinical
and management practices. Accordingly, the Company aggregates the facilities
into a single reportable operating segment.

      RECENTLY ENACTED ACCOUNTING STANDARDS - In February 2006, the FASB issued
SFAS No. 155, "Accounting for Certain Hybrid Financial Instruments - an
amendment of FASB Statements No. 133 and 140." SFAS 155, among other things:
permits the fair value re-measurement of any hybrid financial instrument that
contains an embedded derivative that otherwise would require bifurcation and
establishes a requirement to evaluate interests in securitized financial assets
to identify interests that are freestanding derivatives or that are hybrid
financial instruments that contain an embedded derivative requiring bifurcation.
SFAS 155 is effective for all financial instruments acquired or issued in fiscal
years beginning after September 15, 2006. The Company has evaluated the effect
of adopting this statement and concluded that it will not have a material effect
on the Company's financial position and results of operations.

      In March 2006, the FASB issued SFAS No. 156, "Accounting for Servicing of
Financial Assets - an amendment of FASB Statement No. 140," with respect to the
accounting for separately recognized servicing assets and servicing liabilities.
SFAS 156 permits the choice of the amortization method or the fair value
measurement method, with changes in fair value recorded in income, for the
subsequent measurement for each class of separately recognized servicing assets
and servicing liabilities. The statement is effective for years beginning after
September 15, 2006, with earlier adoption permitted. The Company is currently
evaluating the effect that adopting this statement will have on the Company's
financial position and results of operations.

      In June 2006, the FASB issued FASB Interpretation No. 48, "Accounting for
Uncertainty in Income Taxes, an interpretation of FASB Statement No. 109". FIN
48 clarifies the circumstances in which a tax benefit may be recorded with
respect to uncertain tax positions. The Interpretation provides guidance for
determining whether tax benefits may be recognized with respect to uncertain tax
positions and, if recognized, the amount of such tax benefits that may be
recorded. Under the provisions of FIN 48, tax benefits associated with a tax
position may be recorded only if it is more likely than not that the claimed tax
position will be sustained upon audit. The statement is effective for years
beginning after December 15, 2006. The Company is currently evaluating the
effect that adopting this statement will have on the Company's financial
position and results of operations.

                                       14









<PAGE>

                      INTEGRATED HEALTHCARE HOLDINGS, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                DECEMBER 31, 2006
                                   (UNAUDITED)

      In September 2006, the FASB issued FASB Statement No. 157, "Fair Value
Measurements". This Statement establishes a single authoritative definition of
fair value, sets out a framework for measuring fair value, and requires
additional disclosures about fair value measurements. FASB 157 applies only to
fair value measurements that are already required or permitted by other
accounting standards. The statement is effective for financial statements for
fiscal years beginning after November 15, 2007, with earlier adoption permitted.
The Company is currently evaluating the effect that adopting this statement will
have on the Company's financial position and results of operations.

      In September, 2006, the Securities and Exchange Commission released Staff
Accounting Bulletin 108. SAB 108 provides interpretative guidance on how the
effects of the carryover or reversal of prior year misstatements should be
considered in quantifying a current year misstatement. SAB 108 is effective for
fiscal years ending after November 15, 2006. The Company adopted SAB 108 during
the interim quarterly period ended September 30, 2006. The effect of adopting
this statement was considered in evaluating the impact of an error that was
identified during October, 2006 in the overstatement of net operating revenues
and accounts receivable by $616,791 that existed at December 31, 2005. The error
was the result of an incorrect account reconciliation, not a matter of
estimation. The overstatement of accounts receivable, net operating revenues,
income before minority interest and provision for income taxes and net income
and understatement of accumulated deficit and stockholders' deficiency by
$616,791 was determined by management to be immaterial to the financial
statements as of and for the year ended December 31, 2005 in accordance with
Staff Accounting Bulletin No. 108 ("SAB 108"). However, in accordance with the
dual approach outlined in SAB 108 management determined that the impact of the
$616,791 error was material to the unaudited condensed consolidated financial
statements as of and for the three months ended March 31, 2006. Based on
management's evaluation of the error, SAB 108 requires the Company to correct
the December 31, 2005 financial statements for the immaterial error and make
such correction in the filing of the next annual report on Form 10-K.

      The following table sets forth the amounts as originally reported in the
consolidated balance sheet, including the cumulative effect on accumulated
deficit as of December 31, 2005 filed as part of Form 10-K and the effects of
the correction of the error as described above:

<TABLE>
<CAPTION>
                                                          AS OF DECEMBER 31, 2005
                                                     ---------------------------------
                                                      AS PREVIOUSLY
                                                         REPORTED         AS RESTATED
                                                     ----------------   --------------
<S>                                                   <C>                <C>
Balance Sheet:
     Accounts receivable                             $    16,592,277    $   15,975,486
     Total assets                                        135,045,980       134,429,189
     Accumulated deficit                                 (46,656,725)      (47,273,516)
     Total stockholders' deficiency                      (30,446,823)      (31,063,614)
</TABLE>

NOTE 2 - ACCOUNTS PURCHASE AGREEMENT

      In March 2005, the Company entered into a two year Accounts Purchase
Agreement (the "APA") with Medical Provider Financial Corporation I, an
unrelated party (the "Buyer"). The Buyer is an affiliate of the Lender (see Note
4). The APA provides for the sale of 100% of the Company's eligible accounts
receivable, as defined, without recourse. After accounts receivable are sold,
the APA requires the Company to provide billing and collection services,
maintain the individual patient accounts, and resolve any disputes that arise
between the Company and the patient or other third party payer for no additional
consideration. The Company accounts for its sale of accounts receivable in
accordance with SFAS No. 140, "Accounting for Transfers and Servicing of
Financial Assets and Extinguishments of Liabilities - A Replacement of FASB
Statement 125."

      The accounts receivable are sold weekly based on billings for each
Hospital. The purchase price is comprised of two components, the advance rate
amount and the deferred portion amount. The advance rate amount is based on the
historical collection experience for accounts receivable similar to those
included in a respective purchase. At the time of sale, the Buyer advances 95%
of the advance rate amount (the "95% Advance"; increased from 85% at Buyer's
election effective January 1, 2006) to the Company and holds the remaining 5% as
security reserve funds on sold accounts (the "Security Reserve Funds"), which is
non-interest bearing. Except in the case of a continuing default, the Security
Reserve Funds cannot exceed 25% (the "25% Cap") of the aggregate advance rate
amount, as defined, of the open purchases. Effective March 31, 2006, an


                                       15









<PAGE>

                      INTEGRATED HEALTHCARE HOLDINGS, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                DECEMBER 31, 2006
                                   (UNAUDITED)

amendment to the APA reduced the required Security Reserve Funds amount as a
percentage of the total advance rate amount outstanding from 25% to 15% (the
"15% Cap"). The Company is charged a "purchase discount" (the "Transaction Fee")
of 1.35% per month of the advance rate amount of each purchase until closed, at
which time the Buyer deducts the Transaction Fee from the Security Reserve
Funds. The Company holds cash collected in its lockbox in a fiduciary role for
the buyer and records the cash as part of Security Reserve Funds. Collections
are applied on a dollar value basis, not by specific identification, to the
respective Hospital's most aged open purchase. The deferred portion amount
represents amounts the Company expects to collect, based on regulations,
contracts, and historical collection experience, in excess of the advance rate
amount.

      The following table reconciles accounts receivable as of December 31,
2006, March 31, 2006 and December 31, 2005, as reported, to the pro forma
accounts receivable, as if the Company had deferred recognition of the sales
(non GAAP).

<TABLE>
<CAPTION>
                                                                                       DECEMBER 31, 2006
                                                                               ----------------------------------
                                                                                 AS REPORTED         PRO FORMA
                                                                               ----------------   ---------------
<S>                                                                            <C>                <C>
Accounts receivable:
   Governmental                                                                $     8,994,871    $   26,857,990
   Non-governmental                                                                 13,008,428        46,155,788
                                                                               ----------------   ---------------
                                                                                    22,003,299        73,013,778
Less allowance for doubtful accounts                                                (3,323,209)      (15,377,080)
                                                                               ----------------   ---------------
   Net patient accounts receivable                                                  18,680,090        57,636,698
                                                                               ----------------   ---------------
Security reserve funds                                                               8,999,590                 -
Deferred purchase price receivables, net                                            13,727,518                 -
                                                                               ----------------   ---------------
   Receivable from Buyer of accounts                                                22,727,108                 -
                                                                               ----------------   ---------------
Advance rate amount, net                                                                     -        (8,322,133)
Transaction Fees deducted from Security
   Reserve Funds                                                                             -        (7,907,366)
                                                                               ----------------   ---------------
                                                                               $    41,407,198    $   41,407,198
                                                                               ================   ===============


                                                   MARCH 31, 2006                      DECEMBER 31, 2005
                                          ----------------------------------   ----------------------------------
                                            AS REPORTED         PRO FORMA        AS REPORTED         PRO FORMA
                                          ---------------    ---------------   ----------------   ---------------
Accounts receivable:
   Governmental                           $    5,732,795     $   19,362,292    $    10,394,875    $   23,771,977
   Non-governmental                           10,827,181         51,033,333          8,728,887        45,564,554
                                          ---------------    ---------------   ----------------   ---------------
                                              16,559,976         70,395,625         19,123,762        69,336,531
Less allowance for doubtful accounts          (2,432,084)       (15,140,247)        (3,148,276)      (17,723,163)
                                          ---------------    ---------------   ----------------   ---------------
   Net patient accounts receivable            14,127,892         55,255,378         15,975,486        51,613,368
                                          ---------------    ---------------   ----------------   ---------------
Security reserve funds                        14,787,640                  -         12,127,337                 -
Deferred purchase price receivables, net      14,354,540                  -          9,337,703                 -
                                          ---------------    ---------------   ----------------   ---------------
   Receivable from Buyer of accounts          29,142,180                  -         21,465,040                 -
                                          ---------------    ---------------   ----------------   ---------------
Advance rate amount, net                               -         (7,262,086)                 -       (10,843,197)
Transaction Fees deducted from Security
   Reserve Funds                                       -         (4,723,220)                 -        (3,329,645)
                                          ---------------    ---------------   ----------------   ---------------
                                          $   43,270,072     $   43,270,072    $    37,440,526    $   37,440,526
                                          ===============    ===============   ================   ===============
</TABLE>

      Although 100% of the Company's accounts receivable, as defined, is
purchased by the Buyer, certain payments (generally payments that cannot be
attributed to specific patient accounts, such as third party settlements,
capitation payments and MediCal Disproportionate Share Hospital ("DSH")
subsidies (collectively "Other Payments")) are retained by the Company and not
applied to the purchases processed by the Buyer. However, if cash collections on
purchases are not sufficient to recover the Buyer's advance rate amount and
related transaction fees, the Buyer could be entitled to funds the Company has
received in Other Payments or require transfer of substitute accounts to cover
any such shortfall.

                                       16









<PAGE>

                      INTEGRATED HEALTHCARE HOLDINGS, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                DECEMBER 31, 2006
                                   (UNAUDITED)

      Any other term of the APA notwithstanding, the parties agreed as follows:
(a) all accounts derived from any government program payer including, without
limitation, the Medicare, Medi-Cal, or CHAMPUS programs, shall be handled as set
forth in a Deposit Account Security Agreement entered into by the parties, which
provides for the segregation and control of governmental payments by the
Company, (b) the parties agreed to take such further actions and execute such
further agreements as are reasonably necessary to effectuate the purpose of the
APA and to comply with the laws, rules, and regulations of the Medicare and
other government programs regarding the reassignment of claims and payment of
claims to parties other than the provider ("Reassignment Rules"), and (c) until
such time as accounts are delivered by the Company to the Buyer controlled
lockbox, the Company shall at all times have sole dominion and control over all
payments due from any government program payer. The Company's management (i)
believes that the foregoing method of segregating and controlling payments
received from governmental program payers complies with all applicable
Reassignment Rules, and (ii) the Company intends to request an opinion from the
Federal Center for Medicare and Medicaid Services ("CMS") that such method is
compliant with the Reassignment Rules in the view of CMS. As of December 31,
2006, March 31, 2006 and December 31, 2005, the Company had $17,863,119,
$13,629,497 and $13,377,102, respectively, in governmental accounts receivable
that have been reported as sold which are subject to the foregoing limitation.

      The Company records estimated Transaction Fees and estimated servicing
costs related to the sold accounts receivable at the time of sale. The Company
incurred a loss on sale of accounts receivable of $2,442,562 and $2,315,997 for
the three months ended December 31, 2006 and 2005, respectively, and $7,412,414
and $8,470,053 for the nine months ended December 31, 2006 and 2005,
respectively. The loss on sale of accounts receivable is comprised of the
following:

<TABLE>
<CAPTION>
                                                       THREE MONTHS ENDED               NINE MONTHS ENDED
                                                           DECEMBER 31,                    DECEMBER 31,
                                                 -------------------------------  -------------------------------
                                                      2006             2005            2006             2005
                                                 --------------   --------------  --------------   --------------
<S>                                              <C>              <C>             <C>               <C>
Transaction Fees deducted from Security
     Reserve Funds - closed purchases            $   1,068,535    $     749,024   $   3,184,146     $   3,329,645
Accrued Transaction Fees - open purchases              134,500          451,288         368,606           862,781
                                                 --------------   --------------  --------------   --------------
     Total Transaction Fees incurred                 1,203,035        1,200,312       3,552,752         4,192,426
                                                 --------------   --------------  --------------   --------------
Servicing costs for sold accounts receivable
     - closed purchases                              1,351,694        1,156,946       3,909,439         3,596,558
Accrued servicing costs for sold accounts
      receivable - open purchases                     (112,167)         (41,261)        (49,777)          681,069
                                                 --------------   --------------  --------------   --------------
     Total servicing costs incurred                  1,239,527        1,115,685       3,859,662         4,277,627
                                                 --------------   --------------  --------------   --------------
Loss on sale of accounts receivable for
     the period                                  $   2,442,562    $   2,315,997   $   7,412,414    $   8,470,053
                                                 ==============   ==============  ==============   ==============
</TABLE>

      The related accrued Transaction Fee liability at December 31, 2006, March
31, 2006 and December 31, 2005 is $1,339,593, $970,987 and $862,781,
respectively. The related accrued servicing cost liability at December 31, 2006,
March 31, 2006 and December 31, 2005 is $706,738, $756,513 and 681,069,
respectively. These amounts are included in other current liabilities on the
accompanying condensed consolidated balance sheets.

                                       17









<PAGE>

                      INTEGRATED HEALTHCARE HOLDINGS, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                DECEMBER 31, 2006
                                   (UNAUDITED)

NOTE 3 - PROPERTY AND EQUIPMENT

      Property and equipment consists of the following:

<TABLE>
<CAPTION>
                                            DECEMBER 31,       MARCH 31,        DECEMBER 31,
                                                2006              2006              2005
                                          ----------------  ----------------  ----------------
<S>                                       <C>               <C>               <C>
      Building                            $    33,696,898   $    33,696,897   $    33,696,897
      Land and improvements                    13,522,591        13,522,591        13,522,591
      Equipment                                 9,505,755         9,318,403         9,241,044
      Buildings under lease                     5,108,885         5,108,887         5,108,887
                                          ----------------  ----------------  ----------------
                                               61,834,129        61,646,778        61,569,419
      Less accumulated depreciation            (4,788,235)       (2,785,921)       (2,138,134)
                                          ----------------  ----------------  ----------------
           Property and equipment, net    $    57,045,894   $    58,860,857   $    59,431,285
                                          ================  ================  ================
</TABLE>

      The State of California has imposed new hospital seismic safety
requirements. The Company operates four hospitals located in an area near active
earthquake faults. Under these new requirements, the Company must meet stringent
seismic safety criteria in the future, and, must complete one set of seismic
upgrades to the facilities by January 1, 2013. This first set of upgrades is
expected to require the Company to incur substantial seismic retrofit costs.
There are additional requirements that must be complied with by 2030. The
Company is currently estimating the costs of meeting these requirements;
however, a total estimated cost has not yet been determined.

NOTE 4 - DEBT

The Company's debt consists of the following:

<TABLE>
<CAPTION>
                                                         DECEMBER 31,        MARCH 31,       DECEMBER 31,
                                                             2006              2006              2005
                                                       ----------------  ----------------  ----------------
<S>                                                     <C>               <C>               <C>
Short Term Debt:
----------------
Secured note payable                                   $    10,700,000   $    10,700,000   $    10,700,000
Less derivative - warrant liability, current               (10,700,000)      (10,700,000)      (10,700,000)
Secured acquisition loan                                    45,000,000        45,000,000                 -
Secured line of credit, outstanding borrowings              27,341,459        25,330,734                 -
                                                       ----------------  ----------------  ----------------
     Short term debt                                   $    72,341,459   $    70,330,734   $             -
                                                       ================  ================  ================

Long Term Debt:
---------------
Secured acquisition loan                               $             -   $             -   $    45,000,000
Secured line of credit, outstanding borrowings                       -                 -        25,330,734
                                                       ----------------  ----------------  ----------------
     Long term debt                                    $             -   $             -   $    70,330,734
                                                       ================  ================  ================
</TABLE>

      ACQUISITION LOAN AND LINE OF CREDIT - In connection with the Acquisition,
the Company obtained borrowings from affiliates of Medical Capital Corporation.
Effective March 3, 2005, the Company and its subsidiaries collectively entered
into a credit agreement (the "Credit Agreement") with Medical Provider Financial
Corporation II ("the Lender"), whereby the Company obtained initial financing in
the form of a loan with interest at the rate of 14% per annum in the amount of
$80,000,000 of which $30,000,000 is in the form of a non-revolving Line of
Credit and a $50,000,000 Acquisition Loan (less $5,000,000 repayment on December
12, 2005) in the form of a real estate loan (collectively, the "Obligations").
The Company used the proceeds from the $50 million Acquisition Loan and $3
million from the Line of Credit to complete the Acquisition (see Note 1).
As of December 31, 2006, the Company had approximately $2.7 million available
under its $30 million Line of Credit. The Line of Credit is to be used for the
purpose of providing (a) working capital financing for the Company and its
subsidiaries, (b) funds for other general corporate purposes of the Company
and its subsidiaries, and (c) other permitted purposes.

Effective January 1, 2006, the Company and the Lender agreed to an amendment to
the Obligations that changed the interest rate from 14% per annum to prime plus
5.75% per annum (14.00% per annum at December 31, 2006 and 13.25% per annum at
March 31, 2006).

                                       18









<PAGE>

                      INTEGRATED HEALTHCARE HOLDINGS, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                DECEMBER 31, 2006
                                   (UNAUDITED)

      Interest payments are due on the Obligations on the first business day of
each calendar month while any Obligation is outstanding. The Obligations mature
at the first to occur of (i) the Commitment Termination Date for the Line of
Credit; (ii) March 2, 2007; or (iii) the occurrence or existence of a continuing
Event of Default under any of the Obligations. The Commitment Termination Date
means the earliest of (a) thirty calendar days prior to March 2, 2007; (b) the
date of termination of Lender's obligations to make Advances under the Line of
Credit or permit existing Obligations to remain outstanding, (c) the date of
prepayment in full by the Company and its subsidiaries of the Obligations and
the permanent reduction of all commitments to zero dollars; or (d) March 2,
2007. Per the Credit Agreement, all future capital contributions to the Company
by Orange County Physicians Investment Network, LLC ("OC-PIN") shall be used by
the Company as mandatory prepayments of the Line of Credit.

      The Acquisition Loan and Line of Credit are secured by a lien on
substantially all of the assets of the Company and its subsidiaries, including
without limitation, a pledge of the capital stock by the Company in its wholly
owned Hospitals. In addition, (i) PCHI has agreed to guaranty the payment and
performance of the Obligations, (ii) West Coast and Ganesha, (the members of
PCHI), have each agreed to pledge their membership interests in PCHI as security
for repayment of the Obligations, (iii) the members of West Coast have agreed to
pledge their membership interests in PCHI as security for repayment of the
Obligations, and (iv) OC-PIN (see Note 5) has agreed to guaranty the payment and
performance of all the Obligations.

      CREDIT AGREEMENT FEES - Concurrently with the execution and delivery of
the Credit Agreement and as a condition to the funding of the Acquisition Loan,
the Company and its subsidiaries agreed to pay to the Lender origination fees in
amounts equal to 2% of the Credit Line, ($600,000), and 2% of the Acquisition
Loan, ($1,000,000). Such fees were required to be paid out of the Company and
its subsidiaries own funds were deemed earned in full upon receipt by the
Lender. Upon the completion of the Acquisition on March 8, 2005, the Company
paid the Lender a total of $1,600,000 in origination fees and paid the Lender's
legal fees of approximately $333,000. The Company is amortizing the debt
issuance costs of $1,933,000 over the two year term of the Obligations. The
Company recognized amortization expense of $149,695 and $310,190 for the three
months ended December 31, 2006 and 2005, respectively, and $632,947 and $761,502
for the nine months ended December 31, 2006 and 2005, respectively. As of
December 31, 2006, March 31, 2006 and December 31, 2005, unamortized debt
issuance costs are $266,692, $899,639 and $1,141,265, respectively.

      SECURED SHORT TERM NOTE - On December 12, 2005, the Company entered into a
credit agreement (the "December Credit Agreement") with the Credit Parties and
the Lender. Under the December Credit Agreement, the Lender loaned $10,700,000
to the Company as evidenced by a promissory note (the "December Note"). Interest
is payable monthly at the rate of 12% per annum and the December Note originally
due on December 12, 2006 was extended to March 2, 2007 pursuant to an agreement
dated December 22, 2006 (see below). In consideration for the extension the
Company paid loan and legal fees in the amount of $107,000 and $2,500
respectively. The loan and legal fees are included in the unamortized debt
issuance costs at December 31, 2006 and are being amortized over the three month
extension through March 2, 2007.

      The December Note is secured by substantially all of the Company's assets.
In addition, the Company issued a common stock warrant (the "December Note
Warrant") to the Lender as collateral under the December Note. The December Note
Warrant is exercisable by the Lender only in the event that a default has
occurred and is continuing on the December Note. The Company has classified the
December Note as current warrant liability in the accompanying consolidated
balance sheets as of December 31, 2006, March 31, 2006 and December 31, 2005
(see Note 6).

      On December 22, 2006, the Company and its subsidiaries, Pacific Coast
Holdings Investment, LLC, West Coast Holdings, LLC, Orange County Physicians
Investment Network, LLC, Ganesha Realty, LLC, and Medical Provider Financial
Corporation II (the "Lender"), executed Amendment No.1 to Credit Agreement,
dated as of December 18, 2006 (the "Amendment"), that amends the December Credit
Agreement.

                                       19









<PAGE>

                      INTEGRATED HEALTHCARE HOLDINGS, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                DECEMBER 31, 2006
                                   (UNAUDITED)

      The Amendment extended the "Stated Maturity Date", as defined in the
Credit Agreement, to March 2, 2007 from December 12, 2006. Also on December 22,
2006, the parties to the Credit Agreement executed an Agreement to Forbear (the
"Forbearance Agreement") relating to the Credit Agreement and the December Note
issued in connection with the original Credit Agreement.

      Under the Forbearance Agreement, the Company agreed with the Lender to
change the date by which the Company is required to file a registration
statement covering the resale of all the shares of common stock underlying the
December Note Warrant to May 15, 2007, and requires the Company to use its
reasonable best efforts to have the registration statement declared effective by
the Securities and Exchange Commission as soon as practicable but no later than
90 days after such date (or 120 days if the registration statement is reviewed
by the SEC):

NOTE 5 - COMMON STOCK

      STOCK PURCHASE AGREEMENT - On January 28, 2005, the Company entered into a
Stock Purchase Agreement (the "Stock Purchase Agreement") with OC-PIN a company
founded by Dr. Anil V. Shah, a board member, and owned by a number of physicians
practicing at the acquired Hospitals. This agreement was subsequently amended to
include the following:

      Under the First Amendment and the related Escrow Agreement, OC-PIN
deposited a total of $12,500,000 into the escrow account. However, following
receipt of such funds, a disagreement arose between OC-PIN and the third party
which provided $11,000,000 of the $12,500,000 deposited into the escrow account.
In order to resolve this matter and to avoid potential litigation involving the
Company, the Company agreed to return $11,000,000 of these funds and provide
OC-PIN with a limited opportunity to provide alternative financing. Therefore,
effective October 31, 2005, the Company entered into a Second Amendment to the
Stock Purchase Agreement (the "Second Amendment"), pursuant to which the Company
and OC-PIN issued escrow instructions to release escrowed funds as of November
2, 2005, terminate the Escrow Agreement and distribute the assets in the escrow
account as follows:

      1.    $1,500,000 of the escrowed cash, plus a pro rata portion of the
            accrued interest, was delivered to the Company for payment of stock.

      2.    $11,000,000 of the escrowed cash, plus a pro rata portion of the
            accrued interest was delivered to OC-PIN.

      3.    5,798,831 of the escrowed shares of the Company's common stock were
            delivered to OC-PIN.

      4.    40,626,684 of the escrowed shares of the Company's common stock were
            delivered to the Company.

      5.    OC-PIN transferred $2,800,000 from another account to the Company
            for which OC-PIN received 10,824,485 of the escrowed shares.

      6.    The Company agreed to issue to OC-PIN 5,400,000 shares of its common
            stock multiplied by the percentage of OC-PIN's payment required to
            be made under the Stock Purchase Agreement, as amended, which had
            been made to date.

      7.    The Company granted OC-PIN the right to purchase up to $6,700,000 of
            common stock within 30 calendar days following the cure of the
            Company's default relating to the Credit Agreement at a price of
            $0.2586728 per share or a maximum of 25,901,447 shares of its common
            stock, plus interest on the purchase price at 14% per annum from
            September 12, 2005 through the date of closing on the funds from
            OC-PIN. Upon one or more closings on funds received under this
            section of the Second Amendment, the Company agreed to issue an
            additional portion of the 5,400,000 shares mentioned in item (6)
            above. On September 12, 2006, the Company issued 3,206,241 of these
            shares to OC-PIN in full resolution of the Stock Purchase Agreement.

                                       20









<PAGE>

                      INTEGRATED HEALTHCARE HOLDINGS, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                DECEMBER 31, 2006
                                   (UNAUDITED)

NOTE 6 - COMMON STOCK WARRANTS

      The Company entered into a Rescission, Restructuring and Assignment
Agreement with Dr. Kali Chaudhuri and Mr. William Thomas on January 27, 2005
(the "Restructuring Agreement"). Pursuant to the Restructuring Agreement, the
Company issued warrants to purchase up to 74,700,000 shares of the Company's
common stock (the "Warrants") to Dr. Chaudhuri and Mr. Thomas (not to exceed
24.9% of the Company's fully diluted capital stock at the time of exercise). In
addition, the Company amended the Real Estate Option to provide for Dr.
Chaudhuri's purchase of 49% interest in PCHI for $2,450,000.

      The Warrants are exercisable beginning January 27, 2007 and expire in 3.5
years from the date of issuance (July 27, 2008). The exercise price for the
first 43 million shares purchased under the Warrants is $0.003125 per share, and
the exercise or purchase price for the remaining 31.7 million shares is $0.078
per share if exercised between January 27, 2007 and July 26, 2007, $0.11 per
share if exercised between July 27, 2007 and January 26, 2008, and $0.15 per
share thereafter.

      As a result of the Company not being able to determine the maximum number
of shares that could be required to be issued under the December Note Warrant
(see Note 4) executed on December 12, 2005, the Company has determined that
share settlement of the Dr. Chaudhuri and Mr. Thomas warrants is no longer
within its control and reclassified these warrants as a liability in accordance
with EITF No. 00-19 and began fair valuing these warrants as derivatives in
accordance with SFAS No. 133 as of that date.

      Based upon valuations obtained by the Company from an independent
valuation firm, the Company recognized a loss of $6,133,304 and $1,029,248
related to the change in fair value of derivative for the three and nine months
ended December 31, 2006, respectively. The change in the fair value of the
derivative for the three and nine months ended December 31, 2005 was a loss of
$3,460,377. During the three months ended December 31, 2005, the Company
recognized warrant expense of $389,292 related to the change in the fair value
of derivative. The related warrant liability as of December 31, 2006, March 31,
2006 and December 31, 2005 is $13,881,944, $12,846,650 and $21,064,669,
respectively. The warrant liability has been classified as a current liability
in the accompanying balance sheet as of December 31, 2006 and March 31, 2006
because the warrants will be exercisable within one year. The Company computed
the expense of the Warrants based on the fair value of the underlying shares and
the estimated maximum number of shares of 43.3 million that could be issued
under the Warrants. As of December 12, 2005, there was a substantial reduction
in the shares outstanding to 83,932,316 shares as a result of the Company's
settlement with OC-PIN. However, the requirement to repay the December Note for
$10.7 million may obligate the Company to issue new shares of its common stock
prior to the expected exercise of the Warrants and the estimated maximum number
of shares exercisable of 43.3 million accordingly, continued to represent the
best estimate at December 31, 2005 and March 31, 2006. As of January 29, 2007,
the earliest exercise date, the number of potential shares was calculated as
approximately 38.9 million shares. The estimate is predicated upon exercise of
the Warrants following exercise of the December Note Warrant which vests if the
Company is in default on the Note. This was used in estimating the fair value at
December 31, 2006. If the Company secures alternate financing without issuing
new equity prior to the exercise of the Warrants, the liability could decrease
by $3.5 million (9.8 million exercisable shares).

      The Company computed the fair value of the Warrants based on the
Black-Scholes option pricing model with the following assumptions:

                          December 31,   March 31,   December 31,   December 12,
                                  2006        2006           2005           2005
Risk-free interest rate           4.9%        4.8%           4.4%           4.4%
Expected volatility              22.3%       27.9%          28.6%          28.6%
Dividend yield                      --          --             --             --
Expected life (years)             1.57        2.32           2.57           2.62
Fair value of Warrants          $0.357      $0.297         $0.487         $0.407
Market value per share           $0.40       $0.30          $0.49          $0.41

                                       21









<PAGE>

                      INTEGRATED HEALTHCARE HOLDINGS, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                DECEMBER 31, 2006
                                   (UNAUDITED)

      In accordance with SFAS No. 150, the Company has included the December
Note value of $10.7 million in warrant liabilities, current, in the accompanying
condensed consolidated balance sheets as of December 31, 2006, March 31, 2006
and December 31, 2005 and recomputed the fair value in accordance with SFAS No.
133 at each reporting date. Under the terms of the December Credit Agreement,
any proceeds from the sale of stock received under the December Note Warrant
that are in excess of the December Note and related issuance costs are to be
returned to the Company. Accordingly, the fair value of the December Note
Warrant would contractually continue to be $10.7 million (plus any issuance and
exercise costs, which are considered immaterial).

      The Company computed the fair value, and related number of shares, of the
December Note Warrant based on the Black-Scholes option pricing model with the
following assumptions:

                          December 31,   March 31,   December 31,   December 12,
                                  2006        2006           2005           2005
Risk-free interest rate           5.0%        4.4%           4.4%           4.4%
Expected volatility              21.8%       23.8%          23.9%          23.9%
Dividend yield                      --          --             --             --
Expected life (years)             0.25        0.70           0.95           1.00
Fair value of Warrants          $0.360      $0.300         $0.490         $0.410
Number of shares            29,722,219  35,666,667     21,836,735     26,097,561

      Due to the fact that the Company emerged from the development stage in
2005, the Company computed the volatility of its stock based on an average of
the following public companies that own hospitals:

                Amsurg Inc (AMSG)
                Community Health Systems (CYH)
                HCA Healthcare Company (HCA)
                Health Management Associates Inc. (HMA)
                Lifepoint Hospitals Inc. (LPNT)
                Medcath Corp. (MDTH)
                Tenet Healthcare Corp. (THC)
                Triad Hospitals Inc. (TRI)
                Universal Health Services Inc., Class B (UHS)

      Although management believes this is the most reasonable and accurate
methodology to determine the Company's volatility, the circumstances affecting
volatility of the comparable companies selected may not be an accurate predictor
of the Company's volatility.

NOTE 7 - RELATED PARTY TRANSACTIONS

      PCHI - The Company leases substantially all of the real property of the
acquired Hospitals from PCHI. PCHI is owned by two LLC's, namely West Coast
Holdings, LLC and Ganesha Realty, LLC; which are owned and co-managed by Dr.
Shah, Dr. Chaudhuri, and Mr. Thomas. Dr. Shah is a director of the Company and
is also the co-manager and an investor in OC-PIN, which is the majority
shareholder of the Company. Dr. Chaudhuri and Mr. Thomas are the holders of the
Warrants to purchase up to 24.9% of the Company's fully diluted capital stock
(see Note 6). The Company has consolidated the financial statements of PCHI in
the accompanying financial statements in accordance with FIN 46R as the Company
is the primary beneficiary of a variable interest in PCHI. During the three
months ended December 31, 2006 and 2005, the Company incurred rent expense paid
to PCHI of $1,676,145 and $1,919,710, respectively, which was eliminated upon
consolidation. During the nine months ended December 31, 2006 and 2005, the
Company incurred rent expense paid to PCHI of $4,756,932 and $6,739,983,
respectively, which was eliminated upon consolidation.

                                       22










<PAGE>

                      INTEGRATED HEALTHCARE HOLDINGS, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                DECEMBER 31, 2006
                                   (UNAUDITED)

      In December 2006, the Company reported a termination of the employment
agreement with its former chairman. Estimated termination benefits have been
accrued and are included in expenses for the three and nine months ended
December 31, 2006.

      MANAGEMENT AGREEMENTS - In December 2004, February 2005, and March 2005,
the Company entered into seven employment agreements with its executive
officers. Four of these agreements were amended on August 5, 2006 wherein the
officers agreed to waive commitments for stock options in their employment
agreements. Among other terms, the three year, amended employment agreements
provide for annual salaries aggregating $2,790,000, future grants of stock
options to purchase an aggregate of 2,650,000 shares of the Company's common
stock at an exercise price equal to the mean average per share for the ten days
following the date of issuance with vesting at 33% per year, and an annual bonus
to be determined by the Board of Directors. On November 29, 2006, the
stockholders of the Company approved the adoption of the 2006 Stock Incentive
Plan ("Plan"), which provides for the grant of stock options and restricted
stock grants by the Company. The Plan was previously approved by the Board of
Directors. On February 2, 2007, the Company filed a registration statement on
Form S-8 covering the shares issuable under the Plan. As of the date of this
Report, the Company has not granted any stock options under the Plan or
otherwise.

NOTE 8 - LOSS PER SHARE

      Loss per share has been calculated under SFAS No. 128, "Earnings per
Share." SFAS 128 requires companies to compute loss per share under two
different methods, basic and diluted. Basic loss per share is calculated by
dividing the net loss by the weighted average shares of common stock outstanding
during the period. Diluted loss per share is calculated by dividing the net loss
by the weighted average shares of common stock outstanding during the period and
dilutive potential shares of common stock. Dilutive potential shares of common
stock, as determined under the treasury stock method, consist of shares of
common stock issuable upon exercise of stock warrants or options, net of shares
of common stock assumed to be repurchased by the Company from the exercise
proceeds.

      Since the Company incurred losses for the three and nine months ended
December 31, 2006 and 2005, antidilutive potential shares of common stock,
consisting of approximately 40 million shares issuable under warrants, have been
excluded from the calculations of diluted loss per share for those periods.
Thus, the number of shares used in the computation is the same for both basic
and diluted.

NOTE 9 - COMMITMENTS AND CONTINGENCIES

      OPERATING LEASES - Concurrent with the closing of the Acquisition as of
March 8, 2005, the Company entered into a sale leaseback type agreement with a
related party entity, PCHI. The Company leases substantially all of the real
estate of the acquired Hospitals and medical office buildings from PCHI. The
term of the lease for the Hospital is approximately 25 years, commencing March
8, 2005 and terminating on February 28, 2030. The Company has the option to
extend the term of this triple net lease for an additional term of 25 years.

      As noted in Note 7, PCHI is included in the Company's consolidated
financial statements. Accordingly, the Company's liability related to its lease
commitment with PCHI is eliminated in consolidation.

      Additionally, in connection with the Hospital Acquisition, the Company
also assumed the leases for the Chapman facility, which include buildings, land,
and other equipment with terms that were extended concurrently with the
assignment of the leases to December 31, 2023.

      Total rental expense was $421,418 and $474,099 for the three months ended
December 31, 2006 and 2005, respectively, and $1,319,200 and $1,739,782 for the
nine months ended December 31, 2006 and 2005, respectively.

      CAPITAL LEASES - The Company has a long-term lease obligation for the
buildings at the Chapman facility. For financial reporting purposes, the Company
has determined this to be a Capital Lease in accordance with SFAS No.13,
accordingly, assets with a net book value of $4.6 million, $4.8 million and $4.9
million are included in property and equipment in the accompanying consolidated
balance sheets as of December 31, 2006, March 31, 2006 and December 31, 2005,
respectively. The Company has recorded a corresponding Capital Lease Obligation
in the amount of $4.9 million, $4.7 million and $5.0 million at December 31,
2006, March 31, 2006 and December 31, 2005, respectively.

                                       23









<PAGE>

                      INTEGRATED HEALTHCARE HOLDINGS, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                DECEMBER 31, 2006
                                   (UNAUDITED)

      AGREEMENT FOR COMPENSATION - In connection with the close of the
Acquisition, the Company entered into an Agreement for Compensation Related to
the 999 Medical Office Building (the "Compensation Agreement") with PCHI, a
related party (see Note 7). In the amended Asset Sale Agreement with Tenet,
certain medical office condominium units (the "Condo Units") were excluded from
the Company's Hospital Acquisition due to the tenants of the Condo Units having
the right of first refusal to purchase such real property. As a result, the
Company's purchase price of the Hospitals from Tenet was reduced by $5 million.
Pursuant to the amended Asset Sale Agreement, upon the expiration of the
tenants' rights of first refusal, Tenet will transfer title to the Condo Units
to the Company in exchange for consideration of $5 million, pro rated if less
than all of the Condo Units are transferred.

      Pursuant to the Compensation Agreement, the Company shall acquire title to
the Condo Units upon expiration of the tenants' rights of first refusal and then
transfer such title to the Condo Units to PCHI. In the event of the Company's
failure to obtain title to the Condo Units, the Company shall pay to PCHI a sum
to be agreed upon between the Company, PCHI, and the owners of PCHI, but not
less than the product of $2,500,000 multiplied by a fraction, the numerator of
which shall be the number of Condo Units not acquired by the Company and
transferred to PCHI, and the denominator equal to the total Condo Units of
twenty-two. The tenants are currently in litigation with Tenet related to the
purchase price of the Condo Units offered by Tenet to the tenants.

      As the financial statements of the related party entity, PCHI, a variable
interest entity, are included in the Company's accompanying consolidated
financial statements, management has determined that any future payment to PCHI
under the Compensation Agreement would reduce the Company's gain on sale of
assets to PCHI, which has been eliminated in consolidation.

      CLAIMS AND LAWSUITS - The Company and the Hospitals are subject to various
legal proceedings, most of which relate to routine matters incidental to our
business. The results of these claims cannot be predicted, and it is possible
that the ultimate resolution of these matters, individually or in the aggregate,
may have a material adverse effect on the Company's business (both in the near
and long term), financial position, results of operations, or cash flows.
Although the Company defends itself vigorously against claims and lawsuits and
cooperates with investigations, these matters (1) could require payment of
substantial damages or amounts in judgments or settlements, which individually
or in the aggregate could exceed amounts, if any, that may be recovered under
insurance policies where coverage applies and is available, (2) cause
substantial expenses to be incurred, (3) require significant time and attention
from the Company's management, and (4) could cause the Company to close or sell
the Hospitals or otherwise modify the way its business is conducted. The Company
accrues for claims and lawsuits when an unfavorable outcome is probable and the
amount is reasonably estimable.

                                       24









<PAGE>

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

FORWARD-LOOKING INFORMATION

      This Quarterly Report on Form 10-Q contains forward-looking statements, as
that term is defined in the Private Securities Litigation Reform Act of 1995.
These statements relate to future events or our future financial performance. In
some cases, you can identify forward-looking statements by terminology such as
"may," "will," "should," "expects," "plans," "anticipates," "believes,"
"estimates," "predicts," "potential" or "continue" or the negative of these
terms or other comparable terminology. These statements are only predictions and
involve known and unknown risks, uncertainties and other factors, including the
risks discussed under the caption "Risk Factors" in our Annual Report on Form
10-K filed on July 28, 2006 that may cause our Company's or our industry's
actual results, levels of activity, performance or achievements to be materially
different from those expressed or implied by these forward-looking statements.

      Although we believe that the expectations reflected in the forward-looking
statements are reasonable, we cannot guarantee future results, levels of
activity, performance or achievements. Except as may be required by applicable
law, we do not intend to update any of the forward-looking statements to conform
these statements to actual results.

      As used in this report, the terms "we," "us," "our," "the Company,"
"Integrated Healthcare Holdings" or "IHHI" mean Integrated Healthcare Holdings,
Inc., a Nevada corporation, unless otherwise indicated.

OVERVIEW

      The Company was organized under the laws of the State of Utah on July 31,
1984 under the name of Aquachlor Marketing. Aquachlor Marketing never engaged in
business activities and was suspended for failure to file annual reports and tax
returns. In December 1988, all required reports and tax returns were filed and
Aquachlor Marketing was reinstated by the State of Utah. In December 1988,
Aquachlor Marketing merged with Aquachlor, Inc., a Nevada corporation
incorporated on December 20, 1988. The Nevada corporation became the surviving
entity and changed its name to Deltavision, Inc. In March 1997, Deltavision,
Inc. received a Certificate of Revival from the State of Nevada using the name
First Deltavision, Inc. In March 2004, First Deltavision, Inc. changed its name
to Integrated Healthcare Holdings, Inc.

      On March 8, 2005, the Company completed its acquisition (the
"Acquisition") of four Orange County, California Hospitals and associated real
estate, including: (i) 282-bed Western Medical Center - Santa Ana, CA; (ii)
188-bed Western Medical Center - Anaheim, CA; (iii) 178-bed Coastal Communities
Hospital in Santa Ana, CA; and (iv) 114-bed Chapman Medical Center in Orange, CA
(collectively, the "Hospitals") from Tenet Healthcare Corporation ("Tenet"). The
Hospitals were assigned to four wholly-owned subsidiaries of the Company formed
for the purpose of completing the Acquisition. The Company also acquired the
following real estate, leases and assets associated with the Hospitals: (i) a
fee interest in the Western Medical Center at 1001 North Tustin Avenue, Santa
Ana, CA, a fee interest in the administration building at 1301 North Tustin
Avenue, Santa Ana, CA, certain rights to acquire condominium suites located in
the medical office building at 999 North Tustin Avenue, Santa Ana, CA, and the
business known as the West Coast Breast Cancer Center; (ii) a fee interest in
the Western Medical Center at 1025 South Anaheim Blvd., Anaheim, CA; (iii) a fee
interest in the Coastal Communities Hospital at 2701 South Bristol Street, Santa
Ana, CA, and a fee interest in the medical office building at 1901 North College
Avenue, Santa Ana, CA; (iv) a lease for the Chapman Medical Center at 2601 East
Chapman Avenue, Orange, CA, and a fee interest in the medical office building at
2617 East Chapman Avenue, Orange, CA; and (v) equipment and contract rights.

                                       25










<PAGE>

SIGNIFICANT CHALLENGES

      COMPANY - Our acquisition of the Hospitals involves numerous potential
risks, including:

            o     potential loss of key employees and management of acquired
                  companies;
            o     difficulties integrating acquired personnel and distinct
                  cultures;
            o     difficulties integrating acquired companies into our proposed
                  operating, financial planning and financial reporting systems;
            o     diversion of management attention; and
            o     assumption of liabilities and potentially unforeseen
                  liabilities, including liabilities for past failure to comply
                  with healthcare regulations.

      Our acquisition also involved significant cash expenditures, debt
incurrence and integration expenses that could seriously strain our financial
condition. If we are required to issue equity securities to raise additional
capital, existing stockholders will likely be substantially diluted, which could
affect the market price of our stock.

      INDUSTRY - Our Hospitals receive a substantial portion of their revenues
from Medicare and Medicaid. The healthcare industry is experiencing a strong
trend toward cost containment, as the government seeks to impose lower
reimbursement and resource utilization group rates, limit the scope of covered
services and negotiate reduced payment schedules with providers. These cost
containment measures generally have resulted in a reduced rate of growth in the
reimbursement for the services that we provide relative to the increase in our
cost to provide such services.

      Changes to Medicare and Medicaid reimbursement programs have limited, and
are expected to continue to limit, payment increases under these programs. Also,
the timing of payments made under the Medicare and Medicaid programs is subject
to regulatory action and governmental budgetary constraints resulting in a risk
that the time period between submission of claims and payment could increase.
Further, within the statutory framework of the Medicare and Medicaid programs, a
substantial number of areas are subject to administrative rulings and
interpretations which may further affect payments.

      Our business is subject to extensive federal, state and, in some cases,
local regulation with respect to, among other things, participation in the
Medicare and Medicaid programs, licensure and certification of facilities, and
reimbursement. These regulations relate, among other things, to the adequacy of
physical property and equipment, qualifications of personnel, standards of care,
government reimbursement and operational requirements. Compliance with these
regulatory requirements, as interpreted and amended from time to time, can
increase operating costs and thereby adversely affect the financial viability of
our business. Because these regulations are amended from time to time and are
subject to interpretation, we cannot predict when and to what extent liability
may arise. Failure to comply with current or future regulatory requirements
could also result in the imposition of various remedies including (with respect
to inpatient care) fines, restrictions on admission, denial of payment for all
or new admissions, the revocation of licensure, decertification, imposition of
temporary management or the closure of a facility or site of service.

      We are subject to periodic audits by the Medicare and Medicaid programs,
which have various rights and remedies against us if they assert that we have
overcharged the programs or failed to comply with program requirements. Rights
and remedies available to these programs include repayment of any amounts
alleged to be overpayments or in violation of program requirements, or making
deductions from future amounts due to us. These programs may also impose fines,
criminal penalties or program exclusions. Other third-party payer sources also
reserve rights to conduct audits and make monetary adjustments in connection
with or exclusive of audit activities.

      The healthcare industry is highly competitive. We compete with a variety
of other organizations in providing medical services, many of which have greater
financial and other resources and may be more established in their respective
communities than we are. Competing companies may offer newer or different
centers or services than we do and may thereby attract patients or customers who
are presently patients, customers or are otherwise receiving our services.

                                       26









<PAGE>

      An increasing trend in malpractice litigation claims, rising costs of
malpractice litigation, losses associated with these malpractice lawsuits and a
constriction of insurers have caused many insurance carriers to raise the cost
of insurance premiums or refuse to write insurance policies for hospital
facilities. Also, a tightening of the reinsurance market has affected property,
auto and excess liability insurance carriers. Accordingly, the costs of all
insurance premiums have increased.

      We receive all of our inpatient services revenue from operations in Orange
County, California. The economic condition of this market could affect the
ability of our patients and third-party payers to reimburse us for our services,
through its effect on disposable household income and the tax base used to
generate state funding for Medicaid programs. An economic downturn, or changes
in the laws affecting our business in our market and in surrounding markets,
could have a material adverse effect on our financial position, results of
operations and cash flows.

LIQUIDITY AND CAPITAL RESOURCES

      On or around May 9, 2005, the Company received notice that it was in
default of a credit agreement comprised of a $50 million acquisition loan (the
"Acquisition Loan") and a $30 million working capital line of credit (the "Line
of Credit"). Outstanding borrowings under the line of credit were $27,341,459,
$25,330,734 and $25,330,734 as of December 31, 2006, March 31, 2006 and December
31, 2005, respectively. On December 12, 2005, the Company entered into an
additional credit agreement for $10,700,000, due December 12, 2006 and

thereafter extended to March 2, 2007, which included an amendment that (i)
declared cured the aforementioned default, (ii) required the Company to pay
$5,000,000 against its Acquisition Loan, (iii) required the Company to obtain
$10,700,000 in additional new capital contributions to pay in full and retire
all amounts due and owing under the additional credit agreement and (iv)
included certain indemnities and releases in favor of the lender. Accordingly,
on December 12, 2005, the Company paid $5,000,000 against the Acquisition Loan
reducing its outstanding balance to $45 million. As of December 31, 2006, the
Company had outstanding short term debt aggregating $83,041,459 of which
$10,700,000 is included in warrant liabilities, current. See "Overview - Common
Stock Warrants" above in this Item 2.

      The accompanying unaudited condensed consolidated financial statements
have been prepared on a going concern basis, which contemplates the realization
of assets and settlement of obligations in the normal course of business. The
Company incurred a net loss of $17,564,537 and $13,402,047 during the nine and
three months, respectively, ended December 31, 2006 and has a working capital
deficit of $96,335,828 at December 31, 2006. For the nine months ended December
31, 2006, the Company however generated cash from operations of $1,579,545.
Management is working on improvements in several areas that the Company believes
will mitigate the deficits:

      1. Net operating revenues: The Hospitals serve a disproportionate number
of indigent patients and receive governmental revenues and subsidies in support
of care for these patients. We have received increases in Medicaid, Medicaid
DSH, and Orange County, CA (CalOptima) payments. Increased reimbursement and
support in these areas represent $0.7 million per month in committed improvement
and an additional $0.1 to $0.2 million per month still under discussion.
Commercial managed care rate improvements are approximately $0.2 million per
month in 2006 compared to 2005. Net collectible revenues (net operating revenues
less provision for doubtful accounts) for the nine months ended December 31,
2006 were $235.6 million or 3.4% higher than the $227.8 million for the same
period in the preceding year.

      2. Operating expenses (excluding provision for doubtful accounts included
above): Management is working aggressively to reduce cost without reduction in
service levels. These efforts have in large part been offset by inflationary
pressures. Operating expenses before interest for the three months ended
December 31, 2006 were $0.4 million higher than for the same period in the
preceding year.

                                       27









<PAGE>

      3. Financing costs: The Company completed the Acquisition of the Hospitals
with a high level of debt financing. Additionally, the Company entered into an
Accounts Purchase Agreement and is incurring significant discounts on the sale
of accounts receivable. As described in the notes to the consolidated financial
statements, the largest investor was unable to meet all the commitments under
the stock purchase agreement. As a result, the Company incurred additional
interest costs from default rates and higher than planned borrowings. The
Company intends to work with interested parties to place an additional $20
million in equity, of which $10.7 million will be applied toward the payment of
the December Note and the remainder will reduce the level required when the term
notes are refinanced. Additionally, management believes the reduction in
leverage and refinancing will yield reductions in the discount on sales of
accounts receivable or replacement with less costly financing. The combined
impact of these changes is expected to yield from $0.4 to $0.5 million in
reduced capital costs per month. These steps are subject to the approval of the
Company's Board of Directors which currently is comprised of three
representatives of the lead investor, two outside directors, and one officer of
the Company and, accordingly, may not be assured.

      The foregoing analysis presumes that capital expenditures to replace
equipment can be kept to an immaterial amount in the short term. It is the
intent of management to fund future capital expenditures from operations.

      As of December 31, 2006, the Company had approximately $2.7 million
available under its $30 million Line of Credit. The Line of Credit is to be used
for the purpose of providing (a) working capital financing for the Company and
its subsidiaries, (b) funds for other general corporate purposes of the Company
and its subsidiaries, and (c) other permitted purposes.

      Effective March 31, 2006, an amendment to the APA accelerated the
Company's cash receipts in connection with its sales of accounts receivable. The
amendment reduced the required Security Reserve Funds amount as a percentage of
the total advance rate amount outstanding from 25% to 15%.

      ACQUISITION - Prior to March 8, 2005, the Company was primarily a
development stage company with no material operations and no revenues from
operations. On September 29, 2004, the Company entered into a definitive
agreement to acquire four Hospitals from subsidiaries of Tenet Healthcare
Corporation ("Tenet"), and completed the transaction on March 8, 2005 (the
"Acquisition").

      The Company enters into agreements with third-party payers, including
Government programs and managed care health plans, under which rates are based
upon established charges, the cost of providing services, predetermined rates
per diagnosis, fixed per diem rates or discounts from established charges.
During the 24 days ended March 31, 2005, substantially all of Tenet's negotiated
rate agreements were assigned to our Hospitals. The Company's Medicare provider
numbers were received in April 2005. California State Medicaid Program provider
numbers were received in June 2005.

      ACQUISITION DEBT - Effective March 3, 2005, in connection with the
Acquisition, the Company and its subsidiaries collectively entered into a credit
agreement (the "Credit Agreement") with Medical Provider Financial Corporation
II ("the Lender"), whereby the Company obtained initial financing in the form of
a loan with interest at the rate of 14% per annum in the amount of $80,000,000
of which $30,000,000 is in the form of a non-revolving Line of Credit and
$50,000,000 (less $5,000,000 repayment on December 12, 2005) is in the form of
an Acquisition Loan (collectively, the "Obligations"). The Company used the
proceeds from the $50 million Acquisition Loan and $3 million from the Line of
Credit to complete the Acquisition. The Acquisition Loan and Line of Credit are
secured by a lien on substantially all of the assets of the Company and its
subsidiaries, including without limitation, a pledge of the capital stock by the
Company in its wholly owned Hospitals.

      LONG TERM LEASE COMMITMENT WITH VARIABLE INTEREST ENTITY - Concurrent with
the close on the Acquisition, the Company sold substantially all of the real
property acquired in the Acquisition to Pacific Coast Holdings Investment, LLC
("PCHI"). The Company sold $5 million in limited partnership interests to
finance the Acquisition and PCHI guaranteed the Company's Acquisition Loan. PCHI
is a related party entity that is affiliated with the Company through common
ownership and control. Upon such sale, the Company entered into a 25 year lease
agreement with PCHI involving substantially all of the real property acquired in
the Acquisition. In accordance with Financial Accounting Standards Board
Interpretation Number 46R, "Consolidation of Variable Interest Entities (revised
December 2003)--an interpretation of ARB No. 51," PCHI is a variable interest
entity and has been included in the accompanying consolidated financial
statements as of and for the three and nine months ended December 31, 2006 and
2005.

                                       28









<PAGE>

      The Company remains primarily liable under the Acquisition Loan note
notwithstanding its guarantee by PCHI, and this note is cross-collateralized by
substantially all of the Company's assets and all of the real property of the
Hospitals. All of the Company's operating activities are directly affected by
the real property that was sold to PCHI. Given these factors, the Company has
indirectly guaranteed the indebtedness of PCHI. The Company is standing ready to
perform on the Acquisition Loan should PCHI not be able to perform and has
undertaken a contingent obligation to make future payments if those triggering
events or conditions occur.

      ACCOUNTS PURCHASE AGREEMENT - In March 2005, the Company entered into a
two year Accounts Purchase Agreement (the "APA") with Medical Provider Financial
Corporation I, an unrelated party (the "Buyer"). The Buyer is an affiliate of
the Lender. The APA provides for the sale of 100% of the Company's
eligible accounts receivable, as defined, without recourse. After accounts
receivable are sold, the APA requires the Company to provide billing and
collection services, maintain the individual patient accounts, and resolve any
disputes that arise between the Company and the patient or other third party
payer for no additional consideration. The Company accounts for its sale of
accounts receivable in accordance with SFAS No. 140, "Accounting for Transfers
and Servicing of Financial Assets and Extinguishments of Liabilities - A
Replacement of FASB Statement 125."

      The accounts receivable are sold weekly based on billings for each
Hospital. The purchase price is comprised of two components, the advance rate
amount and the deferred portion amount. The advance rate amount is based on the
historical collection experience for accounts receivable similar to those
included in a respective purchase. At the time of sale, the Buyer advances 95%
of the advance rate amount (the "95% Advance"-- note: increased from 85%
effective January 1, 2006) to the Company and holds the remaining 5% as security
reserve funds on sold accounts (the "Security Reserve Funds"), which is
non-interest bearing. Except in the case of a continuing default, the Security
Reserve Funds cannot exceed 25% (the "25% Cap") of the aggregate advance rate
amount, as defined, of the open purchases. Effective March 31, 2006, an
amendment to the APA reduced the required Security Reserve Funds amount as a
percentage of the total advance rate amount outstanding from 25% to 15%. The
Company is charged a "purchase discount" (the "Transaction Fee") of 1.35% per
month of the advance rate amount of each purchase until closed, at which time
the Buyer deducts the Transaction Fee from the Security Reserve Funds.
Collections are applied on a dollar value basis, not by specific identification,
to the respective Hospital's most aged open purchase. The deferred portion
amount represents amounts the Company expects to collect, based on regulations,
contracts, and historical collection experience, in excess of the advance rate
amount.

      The following table reflects the components of accounts receivable and
receivable from Buyer of accounts as of December 31, 2006, March 31, 2006 and
December 31, 2005:

                                       29










<PAGE>
<TABLE>
<CAPTION>

                                                   DECEMBER 31,        MARCH 31,       DECEMBER 31,
                                                       2006              2006              2005
                                                  --------------    --------------    --------------
<S>                                               <C>               <C>               <C>
      Accounts receivable:
           Governmental                           $   8,994,871     $   5,732,795     $  10,394,875
           Non-governmental                          13,008,428        10,827,181         8,728,887
                                                  --------------    --------------    --------------
                                                     22,003,299        16,559,976        19,123,762
      Less allowance for doubtful accounts           (3,323,209)       (2,432,084)       (3,148,276)
                                                  --------------    --------------    --------------
           Net patient accounts receivable           18,680,090        14,127,892        15,975,486
                                                  --------------    --------------    --------------
      Security reserve funds                          8,999,590        14,787,640        12,127,337
      Deferred purchase price receivables, net       13,727,518        14,354,540         9,337,703
                                                  --------------    --------------    --------------
           Receivable from Buyer of accounts         22,727,108        29,142,180        21,465,040
                                                  --------------    --------------    --------------
                                                  $  41,407,198     $  43,270,072     $  37,440,526
                                                  ==============    ==============    ==============
</TABLE>

      Although 100% of the Company's accounts receivable, as defined, is
purchased by the Buyer, certain payments (generally payments that cannot be
attributed to specific patient accounts, such as third party settlements,
capitation payments and MediCal Disproportionate Share Hospital ("DSH")
subsidies (collectively "Other Payments")) are retained by the Company and not
applied to the purchases processed by the Buyer. However, if cash collections on
purchases are not sufficient to recover the Buyer's advance rate amount and
related transaction fees, the Buyer could be entitled to funds the Company has
received in Other Payments or require transfer of substitute accounts to cover
any such shortfall.

      Any other term of the APA notwithstanding, the parties agreed as follows:
(a) all accounts derived from any government program payer including, without
limitation, the Medicare, Medi-Cal, or CHAMPUS programs, shall be handled as set
forth in a Deposit Account Security Agreement entered into by the parties, which
provides for the segregation and control of governmental payments by the
Company, (b) the parties agreed to take such further actions and execute such
further agreements as are reasonably necessary to effectuate the purpose of the
APA and to comply with the laws, rules, and regulations of the Medicare and
other government programs regarding the reassignment of claims and payment of
claims to parties other than the provider ("Reassignment Rules"), and (c) until
such time as accounts are delivered by the Company to the Buyer controlled
lockbox, the Company shall at all times have sole dominion and control over all
payments due from any government program payer. The Company's management (i)
believes that the foregoing method of segregating and controlling payments
received from governmental program payers complies with all applicable
Reassignment Rules, and (ii) the Company intends to request an opinion from the
Federal Center for Medicare and Medicaid Services ("CMS") that such method is
compliant with the Reassignment Rules in the view of CMS. As of December 31,
2006, March 31, 2006 and December 31, 2005, the Company had $17,863,119,
$13,629,497 and $13,377,102, respectively, in governmental accounts receivable
that have been reported as sold which are subject to the foregoing limitation.

      The Company records estimated Transaction Fees and estimated servicing
costs related to the sold accounts receivable at the time of sale. The Company
incurred loss on sale of accounts receivable of $2,442,562 and $2,315,997 for
the three months ended December 31, 2006 and 2005, respectively, and $7,412,414
and $8,470,053 for the nine months ended December 31, 2006 and 2005,
respectively.

      COMMON STOCK WARRANTS - The Company entered into a Rescission,
Restructuring and Assignment Agreement with Dr. Kali Chaudhuri and Mr. William
Thomas on January 27, 2005 (the "Restructuring Agreement"). Pursuant to the
Restructuring Agreement, the Company issued warrants to purchase up to
74,700,000 shares of the Company's common stock (the "Warrants") to Dr.
Chaudhuri and Mr. Thomas (not to exceed 24.9% of the Company's fully diluted
capital stock at the time of exercise). In addition, the Company amended the
Real Estate Option to provide for Dr. Chaudhuri's purchase of 49% interest in
PCHI for $2,450,000.

      The Warrants are exercisable beginning January 27, 2007 and expire in 3.5
years from the date of issuance (July 27, 2008). The exercise price for the
first 43 million shares purchased under the Warrants is $0.003125 per share, and
the exercise or purchase price for the remaining 31.7 million shares is $0.078
per share if exercised between January 27, 2007 and July 26, 2007, $0.11 per
share if exercised between July 27, 2007 and January 26, 2008, and $0.15 per
share thereafter.

                                       30









<PAGE>

      As a result of the Company not being able to determine the maximum number
of shares that could be required to be issued under the December Note Warrant
(see Note 4) executed on December 12, 2005, the Company has determined that
share settlement of the Dr. Chaudhuri and Mr. Thomas warrants is no longer
within its control and reclassified these warrants as a liability in accordance
with EITF 00-19 and began fair valuing these warrants as derivatives in
accordance with SFAS 133 as of that date.

      Based upon valuations obtained by the Company from an independent
valuation firm, the Company recognized a loss of $6,133,304 and $1,029,248
related to the change in fair value of derivative for the three and nine months
ended December 31, 2006, respectively. The change in the fair value of the
derivative for the three and nine months ended December 31, 2005 was a loss of
$3,460,377. During the three months ended December 31, 2005, the Company
recognized warrant expense of $389,292 related to the change in the fair value
of derivative. The related warrant liability as of December 31, 2006, March 31,
2006 and December 31, 2005 is $13,881,944, $12,846,650 and $21,064,669,
respectively. The warrant liability has been classified as a current liability
in the accompanying balance sheet as of December 31, 2006 and March 31, 2006
because the warrants will be exercisable within one year. The Company computed
the expense of the Warrants based on the fair value of the underlying shares and
the estimated maximum number of shares of 43.3 million that could be issued
under the Warrants. As of December 12, 2005, there was a substantial reduction
in the shares outstanding to 83,932,316 shares as a result of the Company's
settlement with OC-PIN. However, the requirement to repay the December Note for
$10.7 million may obligate the Company to issue new shares of its common stock
prior to the expected exercise of the Warrants and the estimated maximum number
of shares exercisable of 43.3 million accordingly, continued to represent the
best estimate at December 31, 2005 and March 31, 2006. As of January 29, 2007,
the earliest exercise date, the number of potential shares was calculated as
approximately 38.9 million shares. The estimate is predicated upon exercise of
the Warrants following exercise of the December Note Warrant which vests if the
Company is in default on the Note. This was used in estimating the fair value at
December 31, 2006. If the Company secures alternate financing without issuing
new equity prior to the exercise of the Warrants, the liability could decrease
by $3.5 million (9.8 million exercisable shares).

      In accordance with SFAS No. 150, the Company has included the December
Note value of $10.7 million in warrant liabilities, current, in the accompanying
condensed consolidated balance sheets as of December 31, 2006, March 31, 2006
and December 31, 2005 and recomputed the fair value in accordance with SFAS No.
133 at each reporting date. Under the terms of the December Credit Agreement,
any proceeds from the sale of stock received under the December Note Warrant
that are in excess of the December Note and related issuance costs are to be
returned to the Company. Accordingly, the fair value of the December Note
Warrant would contractually continue to be $10.7 million (plus any issuance and
exercise costs, which are considered immaterial).

      Due to the fact that the Company emerged from the development stage in
2005, the Company computed the volatility of its stock based on an average of
public companies that own hospitals. Although management believes this is the
most reasonable and accurate methodology to determine the Company's volatility,
the circumstances affecting volatility of the comparable companies selected may
not be an accurate predictor of the Company's volatility.

      COMMITMENTS AND CONTINGENCIES - The State of California has imposed new
hospital seismic safety requirements. The Company operates four hospitals
located in an area near active earthquake faults. Under these new requirements,
the Company must meet stringent seismic safety criteria in the future, and, must
complete one set of seismic upgrades to the facilities by January 1, 2013. This
first set of upgrades is expected to require the Company to incur substantial
seismic retrofit costs. There are additional requirements that must be complied
with by 2030. The Company is currently estimating the costs of meeting these
requirements; however a total estimated cost has not yet been determined.

                                       31









<PAGE>

RESULTS OF OPERATIONS

      The following table sets forth, for the three and nine months ended
December 31, 2006 and 2005, our consolidated statements of operations expressed
as a percentage of net operating revenues.

<TABLE>
<CAPTION>
                                                         THREE MONTHS ENDED            NINE MONTHS ENDED
                                                            DECEMBER 31,                  DECEMBER 31,
                                                     --------------------------    --------------------------
                                                         2006          2005            2006          2005
                                                     ------------  ------------    ------------  ------------
<S>                                                        <C>           <C>             <C>           <C>
      Net operating revenues                               100.0%        100.0%          100.0%        100.0%

      Operating expenses:
        Salaries and benefits                               56.8%         52.9%           54.9%         53.9%
        Supplies                                            14.3%         14.8%           14.0%         13.8%
        Provision for doubtful accounts                     10.8%          8.4%           10.8%         13.1%
        Other operating expenses                            19.3%         22.7%           19.6%         20.9%
        Loss on sale of accounts receivable                  2.8%          2.7%            2.8%          3.2%
        Depreciation and amortization                        0.8%          0.4%            0.8%          0.7%
                                                     ------------  ------------    ------------  ------------
        Total operating expenses                           104.8%        101.8%          102.8%        105.6%
                                                     ------------  ------------    ------------  ------------

        Operating loss                                      -4.8%         -1.8%           -2.8%         -5.6%
      Other expense:
        Interest expense, net                                3.7%          4.0%            3.6%          3.5%
        Common stock warrant expense                         0.0%          0.4%            0.0%          0.1%
        Change in fair value of derivative                   7.0%          4.0%            0.4%          1.3%
                                                     ------------  ------------    ------------  ------------
                                                            10.7%          8.4%            4.0%          5.0%
                                                     ------------  ------------    ------------  ------------
      Loss before minority interest and
        provision (benefit) for income taxes               -15.5%        -10.2%           -6.8%        -10.6%
      Provision (benefit) for income taxes                   0.0%          0.0%            0.0%          0.4%
      Minority interest in variable interest entity          0.1%          0.3%            0.2%          0.6%
                                                     ------------  ------------    ------------  ------------

      Net loss                                             -15.4%         -9.9%           -6.7%         -9.6%
                                                     ============  ============    ============  ============
</TABLE>

                                       32









<PAGE>

CONSOLIDATED RESULTS OF OPERATIONS - THREE MONTHS AND NINE MONTHS ENDED DECEMBER
31, 2006 AND 2005

NET OPERATING REVENUES

      Net operating revenues for the three months ended December 31, 2006 was
essentially unchanged at $87.1 million. Admissions for the three months ended
December 31, 2006 decreased by 0.3% compared to the same period in 2005. Rates
improved by 0.2% during the three months ended December 31, 2006. The underlying
mix of patients remained fairly constant during the three months ended December
31, 2006 and 2005. Net operating revenues for the nine months ended December 31,
2006 increased to $264.0 million from $262.0 million, an increase of $2.0
million or 0.8% compared to the same period in 2005. Based on average revenue
for comparable services from all other payers, revenues foregone under the
charity policy, including indigent care accounts, for the three months ended
December 31, 2006 and 2005 were approximately $1.2 million and $1.2 million,
respectively, and for the nine months ended December 31, 2006 and 2005 were
approximately $5.3 million and $2.8 million, respectively. The increase in the
recognition of charity and corresponding reduction in revenues has also had a
corresponding favorable impact on the provision for doubtful accounts (below).

      Although not a GAAP format for presentation purposes, classification
changes, such as charity, can be isolated in analysis in the following manner:

      As a practical measure of comparison, the Company defines "Net Collectable
Revenues" as net operating revenues less provision for doubtful accounts. This
eliminates the distortion caused by the changes in patient account
classification.

      Net Collectable Revenues were $77.7 million and $79.8 million for the
three months ended December 31, 2006 and 2005 respectively, or a decrease of
$2.1 million. $0.9 million of this was the result of reductions in DSH funding.
Additionally, the Company transferred two outpatient clinics providing maternal
services to indigent patients to a federally qualified non profit organization.
The Company has also cut back its participation in County Capitation contracts.

      Net Collectable Revenues were $235.6 million and $227.8 million for the
nine months ended December 31, 2006 and 2005, respectively or an increase of
$7.8 million. $2.5 million represented net increases in DSH funding for the nine
month period and the remainder represented rate increases from contract
negotiations.

OPERATING EXPENSES

      Operating expenses for the three months ended December 31, 2006 increased
to $91.3 million from $88.7 million, an increase of $2.4 million or 2.9%
compared to the same period in 2005. The increase in operating expenses was
primarily the result of wage cost inflation and an increase if the provision for
doubtful accounts for the three month period. Operating expenses for the nine
months ended December 31, 2006 decreased to $271.4 million from $276.7 million,
a decrease of $5.3 million or 1.9%. The decrease in operating expenses for the
nine months ended December 31, 2006 was primarily due to an overall decrease in
provision for doubtful accounts.

      Salaries and benefits increased $3.4 million (7.3%) and $3.8 million
(2.7%) for the three and nine month periods ended December 31, 2006 and 2005
respectively. Other operating expenses decreased $3.0 million for the three and
nine months ended December 31, 2006 and 2005 respectively. The salary and
benefits and other operating expense variances are substantially offsetting as
the result of bringing dietary positions in-house and terminating contracts with
outside vendors for dietary services.

      The provision for doubtful accounts for the nine months ended December 31,
2006 decreased to $28.4 million from $34.2 million, a decrease of $5.8 million
or 16.9% compared to the same period in 2005. The decrease in the provision for
doubtful accounts for the nine months ended December 31, 2006 is primarily due
to improvements in collection efforts and more timely recognition of charity
accounts (see above) compared to the same period in 2005.

                                       33









<PAGE>

      The loss on sale of accounts receivable for the three months ended
December 31, 2006 increased to $2.4 million from $2.3 million, an increase of
$0.1 million or 5.5%. The loss on sale of accounts receivable for the nine
months ended December 31, 2006 decreased to $7.4 million from $8.5 million, a
decrease of $1.1 million or 12.5%, as compared to the same period in 2005. The
decrease in the loss on sale of accounts receivable for the nine months ended
December 31, 2006 was primarily due to a decrease in the dollar amounts of
accounts receivable sold during 2006 as compared to the same period in 2005.
Sales during the nine months ended December 31, 2005 included all accounts
generated from the first 24 days of operation ended March 31, 2005.

OPERATING LOSS

      Operating loss for the three months ended December 31, 2006 increased to
$4.1 million from $1.6 million, an increased loss of $2.5 million compared to
the same period in 2005. Operating loss for the nine months ended December 31,
2006 decreased to $7.3 million from $14.8 million, a decrease of $7.4 million or
50.4%, as compared to the same period in 2005. The decrease in operating loss in
2006 is primarily due to improvements in contracts and increased governmental
support along with continued emphasis on cost control by management and a
decrease in provision for doubtful accounts.

OTHER EXPENSE, NET

      Other expense, net, changed primarily as a result of the changes in fair
value of warrants. The initial valuation of warrants issued in the first quarter
of 2005 (as described in Form 10-Q/A for the three months ended March 31 2005)
was $17,215,000. As described more fully in our Annual Report on Form 10-K this
was revalued to $21,064,669 as of December 31, 2005. As of December 31, 2006,
the fair value of these warrants had decreased to $13,881,944, resulting in
gains for the three and nine months ended December 31, 2006 of $6,133,304 and
$1,029,248, respectively. This compares to losses incurred from common stock
warrant expense and change in fair value of the derivative of $3,849,669 for
each of the three and nine months ended December 31, 2005.

      Interest expense for the three months ended December 31, 2006 decreased to
$3.2 million from $3.5 million, a decrease of $0.3 million or 6.5% compared to
the same period in 2005. Interest expense for the nine months ended December 31,
2006 increased to $9.6 million from $9.3 million, an increase of $0.3 million or
4.1% compared to the same period in 2005. Interest expense for the nine months
ended December 31, 2006 increased as a result of higher borrowings outstanding
during the periods in 2006 as compared to the same periods in 2005. Interest
costs were consistent between the periods as a percentage of net operating
revenues.

INCOME TAX BENEFIT (PROVISION)

      For the nine months ended December 31, 2006, the benefit for income taxes
was $0.0 million compared to $0.9 million during the comparable period in 2005.
the benefit in the nine months ended December 31, 2005 was the result of
implementation of the accounts purchase agreement.

NET LOSS

      Net loss for the three months ended December 31, 2006 increased to $13.4
million from $8.6 million, an increase of $4.8 million or 55.4%, as compared to
the same period in 2005. The increase in net loss for the three months ended
December 31, 2006 was primarily due to increases in the fair value of
derivative. Net loss for the nine months ended December 31, 2006 decreased to
$17.6 million from $25.3 million, a decrease of $7.7 million, as compared to the
same period in 2005. The decrease in net loss during the nine months ended
December 31, 2006 was primarily due to a decrease in operating expenses as a
percentage of net operating revenues to 102.8% in 2006 from 105.6% in 2005 and a
decrease in other expense of $2.4 million in 2006. The decrease in other expense
was the result of a decrease in common stock warrant expense of $0.4 million and
a decrease in the fair value of derivative of $2.4 million, offset by an
increase in interest expense of $0.4 million.

                                       34









<PAGE>

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

      REVENUE RECOGNITION - Net operating revenues are recognized in the period
in which services are performed and are recorded based on established billing
rates (gross charges) less estimated discounts for contractual allowances,
principally for patients covered by Medicare, Medicaid, managed care and other
health plans. Gross charges are retail charges. They are not the same as actual
pricing, and they generally do not reflect what a hospital is ultimately paid
and therefore are not displayed in the consolidated statements of operations.
Hospitals are typically paid amounts that are negotiated with insurance
companies or are set by the government. Gross charges are used to calculate
Medicare outlier payments and to determine certain elements of payment under
managed care contracts (such as stop-loss payments). Because Medicare requires
that a hospital's gross charges be the same for all patients (regardless of
payer category), gross charges are also what Hospitals charge all other patients
prior to the application of discounts and allowances.

      Revenues under the traditional fee-for-service Medicare and Medicaid
programs are based primarily on prospective payment systems. Discounts for
retrospectively cost based revenues and certain other payments, which are based
on the Hospitals' cost reports, are estimated using historical trends and
current factors. Cost report settlements for retrospectively cost-based revenues
under these programs are subject to audit and administrative and judicial
review, which can take several years until final settlement of such matters are
determined and completely resolved. Estimates of settlement receivables or
payables related to a specific year are updated periodically and at year end and
at the time the cost report is filed with the fiscal intermediary. Typically no
further updates are made to the estimates until the final Notice of Program
Reimbursement is received, at which time the cost report for that year has been
audited by the fiscal intermediary. There could be a one to two year time lag
between the submission of a cost report and receipt of the Final Notice of
Program Reimbursement. Since the laws, regulations, instructions and rule
interpretations governing Medicare and Medicaid reimbursement are complex and
change frequently, the estimates recorded by the Hospitals could change by
material amounts. The Company has estimated settlement receivables as of
December 31, 2006, March 31, 2006 and December 31, 2005 of $1,939,029,
$2,620,448 and $2,273,248, respectively.

      Outlier payments, which were established by Congress as part of the
diagnosis-related groups (DRG) prospective payment system, are additional
payments made to Hospitals for treating Medicare patients who are costlier to
treat than the average patient in the same DRG. To qualify as a cost outlier, a
hospital's billed (or gross) charges, adjusted to cost, must exceed the payment
rate for the DRG by a fixed threshold established annually by the Centers for
Medicare and Medicaid Services of the United State Department of Health and
Human Services (CMS). Under Sections 1886(d) and 1886(g) of the Social Security
Act, CMS must project aggregate annual outlier payments to all prospective
payment system Hospitals to be not less than 5% or more than 6% of total DRG
payments (Outlier Percentage). The Outlier Percentage is determined by dividing
total outlier payments by the sum of DRG and outlier payments. CMS annually
adjusts the fixed threshold to bring expected outlier payments within the
mandated limit. A change to the fixed threshold affects total outlier payments
by changing (1) the number of cases that qualify for outlier payments, and (2)
the dollar amount Hospitals receive for those cases that still qualify. The most
recent change to the cost outlier threshold that became effective on October 1,
2005 was a decrease from $25,800 to $23,600, which CMS projects will result in
an Outlier Percentage of 5.1%. The Medicare fiscal intermediary calculates the
cost of a claim by multiplying the billed charges by the cost-to-charge ratio
from the hospital's most recent filed cost report.

      The Hospitals received new provider numbers in 2005 and, because there was
no specific history, the Hospitals were reimbursed for outliers based on
published statewide averages. If the computed cost exceeds the sum of the DRG
payment plus the fixed threshold, the hospital receives 80% of the difference as
an outlier payment. Medicare has reserved the option of adjusting outlier
payments, through the cost report, to the hospital's actual cost-to-charge
ratio. Upon receipt of the current payment cost-to-charge ratios from the fiscal
intermediary, any variance between current payments and the estimated final
outlier settlement will be reported. As of December 31, 2006, March 31, 2006 and

                                       35









<PAGE>

December 31, 2005, the Company recorded reserves for excess outlier payments due
to the difference between the Hospitals actual cost to charge rates and the
statewide average in the amount of $3,669,344, $2,890,637 and $2,169,626,
respectively. These reserves offset against the third party settlement
receivables and are included as a net payable of $1,730,315 and $270,189 in due
to governmental payers as of December 31, 2006 and March 31, 2006, respectively,
and as a net receivable of $103,622 included in due from governmental payers as
of December 31, 2005.

      The Hospitals receive supplemental payments from the State of California
to support indigent care (MediCal Disproportionate Share Hospital payments or
"DSH"). During the three months ended December 31, 2006 and 2005 the Hospitals
received payments of $5,492,972 and $6,213,030 respectively. During the nine
months ended December 31, 2006 and 2005, the Hospitals received payments of
$16,207,874 and $11,022,185, respectively. The Company estimates an additional
$5,791,621 is receivable based on State correspondence, which is included in due
from governmental payers in the consolidated balance sheet as of December 31,
2006. As of March 31, 2006 and December 31, 2005 the DSH receivables were
$6,587,219 and $2,921,155, respectively.

      Revenues under managed care plans are based primarily on payment terms
involving predetermined rates per diagnosis, per-diem rates, discounted
fee-for-service rates and/or other similar contractual arrangements. These
revenues are also subject to review and possible audit by the payers. The payers
are billed for patient services on an individual patient basis. An individual
patient's bill is subject to adjustment on a patient-by-patient basis in the
ordinary course of business by the payers following their review and
adjudication of each particular bill. The Hospitals estimate the discounts for
contractual allowances utilizing billing data on an individual patient basis. At
the end of each month, the Hospitals estimate expected reimbursement for
patients of managed care plans based on the applicable contract terms. These
estimates are continuously reviewed for accuracy by taking into consideration
known contract terms as well as payment history. Although the Hospitals do not
separately accumulate and disclose the aggregate amount of adjustments to the
estimated reimbursements for every patient bill, management believes the
estimation and review process allows for timely identification of instances
where such estimates need to be revised. The Company does not believe there were
any adjustments to estimates of individual patient bills that were material to
its net operating revenues.

      The Company is not aware of any material claims, disputes, or unsettled
matters with any payers that would affect revenues that have not been adequately
provided for in the accompanying consolidated financial statements.

      The Hospitals provide charity care to patients whose income level is below
200% of the Federal Poverty Level with only a co-payment charged to the patient.
The Hospitals' policy is to not pursue collection of amounts determined to
qualify as charity care; and accordingly, the Hospitals do not report the
amounts in net operating revenues or in the provision for doubtful accounts.
Patients whose income level is between 200% and 300% of the Federal Poverty
Level may also be considered under a catastrophic provision of the charity care
policy. Patients without insurance who do not meet the Federal Poverty Level
guidelines are offered assistance in applying for Medicaid and other programs
they may be eligible for, such as state disability, Victims of Crime, or county
indigent programs. Patient advocates from the Hospitals' Medical Eligibility
Program (MEP) screen patients in the hospital and determine potential linkage to
financial assistance programs. They also expedite the process of applying for
these government programs. Based on average revenue for comparable services from
all other payers, revenues foregone under the charity policy, including indigent
care accounts, for the three months ended December 31, 2006 and 2005 were
approximately $1.2 million and $1.2 million, respectively, and for the nine
months ended December 31, 2006 and 2005 were approximately $5.3 million and
$2.8 million, respectively.

      Receivables from patients who are potentially eligible for Medicaid are
classified as Medicaid pending under the MEP, with appropriate contractual
allowances recorded. If the patient does not quality for Medicaid, the
receivables are reclassified to charity care and written off, or they are
reclassified to self-pay and adjusted to their net realizable value through the
provision for doubtful accounts. Reclassifications of Medicaid pending accounts
to self-pay do not typically have a material impact on the results of operations
as the estimated Medicaid contractual allowances initially recorded are not
materially different than the estimated provision for doubtful accounts recorded
when the accounts are reclassified. All accounts classified as pending Medicaid
are reserved for their full value in contractual allowances when they reach 180
days old.

                                       36









<PAGE>

      SALE OF ACCOUNTS RECEIVABLE - The Company incurred loss on sale of
accounts receivable of $2,442,562 and $2,315,997, for the three months ended
December 31, 2006 and 2005, respectively, and $7,412,414 and $8,470,053 for the
nine months ended December 31, 2006 and 2005, respectively. See "Overview -
Accounts Purchase Agreement" above in this Item 2.

      PROVISION FOR DOUBTFUL ACCOUNTS - The Company sells substantially all of
its billed accounts receivable to a financing company (see Note 2). The Company
provides for accounts receivable that could become uncollectible by establishing
an allowance to reduce the carrying value of such receivables to their estimated
net realizable value. The allowance for doubtful accounts for accounts not sold
as of December 31, 2006, March 31, 2006 and December 31, 2005 was $3,323,209,
$2,432,084 and $3,148,276, respectively. The Hospitals estimate this allowance
based on the aging of their accounts receivable, historical collections
experience for each type of payer and other relevant factors. There are various
factors that can impact the collection trends, such as changes in the economy,
which in turn have an impact on unemployment rates and the number of uninsured
and underinsured patients, volume of patients through the emergency department,
the increased burden of co-payments to be made by patients with insurance and
business practices related to collection efforts. These factors continuously
change and can have an impact on collection trends and the estimation process.

      The Company's policy is to attempt to collect amounts due from patients,
including co-payments and deductibles due from patients with insurance, at the
time of service while complying with all federal and state laws and regulations,
including, but not limited to, the Emergency Medical Treatment and Labor Act
(EMTALA). Generally, as required by EMTALA, patients may not be denied emergency
treatment due to inability to pay. Therefore, until the legally required medical
screening examination is complete and stabilization of the patient has begun,
services are performed prior to the verification of the patient's insurance, if
any. In non-emergency circumstances or for elective procedures and services, it
is the Hospitals' policy, when appropriate, to verify insurance prior to a
patient being treated. The Company recorded provisions for doubtful accounts,
net of bad debt recoveries, of $9,392,116 and $7,288,483 for the three months
ended December 31, 2006 and 2005, respectively, and $28,437,439 and $34,207,578
for the nine months ended December 31, 2006 and 2005, respectively.

      MEDICAL CLAIMS INCURRED BUT NOT REPORTED - The Company is contracted with
CalOptima, which is a county sponsored entity that operates similarly to an HMO,
to provide health care services to indigent patients at a fixed amount per
enrolled member per month. The Company receives payments from CalOptima based on
a fixed fee multiplied by the number of enrolled members at the Hospitals
("Capitation Fee"). The Company recognizes these Capitation Fees as revenues on
a monthly basis for providing comprehensive health care services for the period.

      In certain circumstances, members will receive health care services from
hospitals not owned by the Company. In these cases, the Company records
estimates of patient member claims incurred but not reported (IBNR) for services
provided by other health care institutions. Claims incurred but not reported are
estimated using historical claims patterns, current enrollment trends, hospital
pre-authorizations, member utilization patterns, timeliness of claims
submissions, and other factors. There can, however, be no assurance that the
ultimate liability will not exceed estimates. Adjustments to the estimated IBNRs
recorded in the Company's results of operations in the periods when such amounts
are determined. Per guidance under Statement of Financial Accounting Standards
("SFAS") No. 5, "Accounting for Contingencies," the Company accrues for IBNR
claims when it is probable that expected future health care costs and
maintenance costs under an existing contract have been incurred and the amount
can be reasonably estimable. The Company records a charge related to these IBNR
claims against its net operating revenues. During the nine months ended December
31, 2006 and 2005 the Company recorded net revenues from CalOptima capitation of
approximately $1.2 million and $3.2 million, net of third party claims and
estimates of IBNR. During the three months ended December 31, 2006 and 2005 the
Company received net revenues from CalOptima of $$0.7 million and $0.6 million
respectively. IBNR claims accruals at December 31, 2006, March 31, 2006 and
December 31, 2005 were $4.2 million, $5.5 million and $5.0 million respectively.
The Company's direct cost of providing services to patient members is included
in the Company's normal operating expenses.

                                       37









<PAGE>

      COMMON STOCK WARRANTS - Based upon valuations obtained by the Company from
an independent valuation firm, the Company recognized a loss of $6,133,304 and
$1,029,248 in change in fair value of derivative for the three and nine months
ended December 31, 2006, respectively. During each of the three and nine months
ended December 31, 2005, the Company recognized warrant expense of $389,292 and
a loss of $3,460,377 related to the change in the fair value of derivative. The
related warrant liability as of December 31, 2006, March 31, 2006 and December
31, 2005 was $13,881,944, $12,846,650 and $21,064,669, respectively. The warrant
liability has been classified as a current liability in the accompanying balance
sheet as of December 31, 2006 and March 31, 2006 because the warrants will be
exercisable within one year. See "Overview - Common Stock Warrants" above in
this Item 2.

      INSURANCE - The Company accrues for estimated general and professional
liability claims, to the extent not covered by insurance, when they are probable
and reasonably estimable. The Company has purchased as primary coverage a
claims-made form insurance policy for general and professional liability risks.
The policy limits are $1,000,000 per individual claim and $5,000,000 in the
aggregate. For the policy year ended March 8, 2006, retentions by the Company
were $500,000 per claim up to a maximum of $3,000,000 for claims covered during
that policy year. As of March 8, 2006, those retentions changed to $2,000,000
per claim up to a maximum of $8,000,000 for the policy year. Estimated losses
within general and professional liability retentions from claims incurred and
reported, along with incurred but not reported (IBNR) claims, are accrued based
upon actuarially determined projections and are discounted to their net present
value using a weighted average risk-free discount rate of 5%. To the extent that
subsequent claims information varies from our estimates, the liability is
adjusted in the period such information becomes available. As of December 31,
2006, March 31, 2006 and December 31, 2005, the Company had accrued
approximately $5.4 million, $2.9 million and $2.3 million, respectively,
comprised of approximately $1.3 million, $0.6 million and $0.6 million,
respectively, in incurred and reported claims, along with approximately $4.1
million, $2.3 million and $1.7 million, respectively, in estimated IBNR.

      The Company has also purchased as primary coverage occurrence from
insurance policies to help fund its obligations under its workers' compensation
program for which the Company is responsible to reimburse the insurance carrier
for losses within a deductible of $500,000 per claim, to a maximum aggregate
deductible of $9,000,000. The company accrues for estimated workers'
compensation claims, to the extent not covered by insurance, when they are
probable and reasonably estimable. The ultimate costs related to this program
include expenses for deductible amounts associated with claims incurred and
reported in addition to an accrual for the estimated expenses incurred in
connection with IBNR claims. Claims are accrued based upon actuarially
determined projections and are discounted to their net present value using a
weighted average risk-free discount rate of 5%. To the extent that subsequent
claims information varies from estimates, the liability is adjusted in the
period such information becomes available. As of December 31, 2006, March 31,
2006 and December 31, 2005, the Company had accrued approximately $1.0 million,
$1.7 million and $1.3 million, respectively, comprised of approximately $0.2
million, $0.4 million and $0.3 million, respectively, in incurred and reported
claims, along with $0.8 million, $1.3 million and $1.0 million, respectively, in
IBNR.

      The Company has also purchased all risk umbrella liability policies with
aggregate limits of $19,000,000. The umbrella policies provide coverage in
excess of the primary layer and applicable retentions for all of its insured
liability risks, including general and professional liability and the workers'
compensation program.

RECENT ACCOUNTING STANDARDS

      In February 2006, the FASB issued SFAS No. 155, "Accounting for Certain
Hybrid Financial Instruments - an amendment of FASB Statements No. 133 and 140."
SFAS 155, among other things: permits the fair value re-measurement of any
hybrid financial instrument that contains an embedded derivative that otherwise
would require bifurcation and establishes a requirement to evaluate interests in
securitized financial assets to identify interests that are freestanding
derivatives or that are hybrid financial instruments that contain an embedded
derivative requiring bifurcation. SFAS 155 is effective for all financial
instruments acquired or issued in fiscal years beginning after September 15,
2006. The Company has evaluated the effect of adopting this statement and
concluded that it will not have a material effect on the Company's financial
position and results of operations.

                                       38










<PAGE>

      In March 2006, the FASB issued SFAS No. 156, "Accounting for Servicing of
Financial Assets - an amendment of FASB Statement No. 140," with respect to the
accounting for separately recognized servicing assets and servicing liabilities.
SFAS 156 permits the choice of the amortization method or the fair value
measurement method, with changes in fair value recorded in income, for the
subsequent measurement for each class of separately recognized servicing assets
and servicing liabilities. The statement is effective for years beginning after
September 15, 2006, with earlier adoption permitted. The Company is currently
evaluating the effect that adopting this statement will have on the Company's
financial position and results of operations.

      In June 2006, the FASB issued FASB Interpretation No. 48, "Accounting for
Uncertainty in Income Taxes, an interpretation of FASB Statement No. 109". FIN
48 clarifies the circumstances in which a tax benefit may be recorded with
respect to uncertain tax positions. The Interpretation provides guidance for
determining whether tax benefits may be recognized with respect to uncertain tax
positions and, if recognized, the amount of such tax benefits that may be
recorded. Under the provisions of FIN 48, tax benefits associated with a tax
position may be recorded only if it is more likely than not that the claimed tax
position will be sustained upon audit. The statement is effective for years
beginning after December 15, 2006. The Company is currently evaluating the
effect that adopting this statement will have on the Company's financial
position and results of operations.

      In September 2006, the FASB issued FASB Statement No. 157, "Fair Value
Measurements". This Statement establishes a single authoritative definition of
fair value, sets out a framework for measuring fair value, and requires
additional disclosures about fair value measurements. FASB 157 applies only to
fair value measurements that are already required or permitted by other
accounting standards. The statement is effective for financial statements for
fiscal years beginning after November 15, 2007, with earlier adoption permitted.
The Company is currently evaluating the effect that adopting this statement will
have on the Company's financial position and results of operations.

      In September, 2006, the Securities and Exchange Commission released Staff
Accounting Bulletin 108. SAB 108 provides interpretative guidance on how the
effects of the carryover or reversal of prior year misstatements should be
considered in quantifying a current year misstatement. SAB 108 is effective for
fiscal years ending after November 15, 2006. The Company adopted SAB 108 during
the interim quarterly period ended September 30, 2006. The effect of adopting
this statement was considered in evaluating the impact of an error that was
identified during October, 2006 in the overstatement of net operating revenues
and accounts receivable by $616,791 that existed at December 31, 2005. The error
was the result of an incorrect account reconciliation, not a matter of
estimation. The overstatement of accounts receivable, net operating revenues,
income before minority interest and provision for income taxes and net income
and understatement of accumulated deficit and stockholders' deficiency by
$616,791 was determined by management to be immaterial to the financial
statements as of and for the year ended December 31, 2005 in accordance with
Staff Accounting Bulletin No. 108 ("SAB 108"). However, in accordance with the
dual approach outlined in SAB 108 management determined that the impact of the
$616,791 error was material to the unaudited condensed consolidated financial
statements as of and for the three months ended March 31, 2006. Based on
management's evaluation of the error, SAB 108 requires the Company to correct
the December 31, 2005 financial statements for the immaterial error and make
such correction in the filing of the next annual report on Form 10-K.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

      At December 31, 2006, we did not have any investment in market rate
sensitive instruments. We do have two liabilities whose interest rate is linked
to the Prime Rate (see Note 4). We do not enter into hedging instrument
arrangements. On December 12, 2005 we entered into a derivative financial
instrument solely for the purpose of securing a related loan. This is discussed
more fully in the Notes 5 and 7 to the consolidated financial statements. We
have no off-balance sheet arrangements.

                                       39









<PAGE>

ITEM 4. CONTROLS AND PROCEDURES.

      The Company maintains disclosure controls and procedures that are designed
to ensure that information required to be disclosed in the Company's Exchange
Act reports is recorded, processed, summarized and reported within the time
periods specified in the SEC's rules and forms, and that such information is
accumulated and communicated to the Company's management, including its Chief
Executive Officer and Chief Financial Officer, as appropriate, to allow timely
decisions regarding required disclosure based closely on the definition of
"disclosure controls and procedures" in Rule 15d-15(e). The Company's disclosure
controls and procedures are designed to provide a reasonable level of assurance
of reaching the Company's desired disclosure control objectives. In designing
and evaluating the disclosure controls and procedures, management recognized
that any controls and procedures, no matter how well designed and operated, can
provide only reasonable assurance of achieving the desired control objectives,
and management necessarily was required to apply its judgment in evaluating the
cost-benefit relationship of possible controls and procedures.

      In the Company's Form 10-Q for the quarter ended September 30, 2006,
management concluded that the Company's disclosure controls and procedures were
not effective at such date at a reasonable level to ensure that the Company is
able to collect, process and disclose the information it is required to disclose
in the reports it files with the SEC within the required time periods. Since
September 30, 2006, management has taken certain steps to remediate these
issues. Management implemented improvements to controls and processes that
included: (i) new procedures to segregate certain responsibilities among staff;
(ii) new procedures regarding the manner in which patient accounts receivable
for services provided under capitated contracts should be recorded, (iii) new
procedures to monitor the timely, accurate preparation and review of accounts
reconciliations and (iv) new procedures to improve the education and
understanding by the Company's staff in accounting for capitation agreements.

      As of December 31, 2006, the end of the period of this report, the Company
carried out an evaluation, under the supervision and with the participation of
the Company's management, including the Company's Chief Executive Officer and
the Company's Chief Financial Officer, of the effectiveness of the design and
operation of the Company's disclosure controls and procedures. Based on the
foregoing, the Company's Chief Executive Officer and Chief Financial Officer
concluded that the Company's disclosure controls and procedures were effective.

      Other than as described above, during the quarter ended December 31, 2006,
there were no changes in the Company's internal control over financial reporting
that have materially affected, or are reasonably likely to materially affect,
the Company's internal control over financial reporting.

                                       40






<PAGE>

PART II - OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS

      We and our subsidiaries are involved in various legal proceedings most of
which relate to routine matters incidental to our business. We do not believe
that the outcome of these matters is likely to have a material adverse effect on
the Company.

ITEM 1A. RISK FACTORS

      There are no material changes from the risk factors previously disclosed
in our Annual Report on Form 10-K for the fiscal year ended December 31, 2005.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

      Our 2006 Annual Meeting of Stockholders was held on November 29, 2006. Of
the 87,557,430  shares eligible to vote, 70,839,630 appeared by proxy and
established a quorum for the meeting. The matters listed in the table below were
approved by the stockholders at the meeting.

<TABLE>
<S>     <C>
  ELECTION OF DIRECTORS         VOTES FOR    VOTES AGAINST    VOTES WITHHELD   NOT VOTED
  ---------------------         ---------    -------------    --------------   ---------
Maurice J. DeWald               70,703,430         0             136,200       16,717,800
Bruce Mogel                     70,703,430         0             136,200       16,717,800
Ajay Meka, M.D.                 70,703,430         0             136,200       16,717,800
Syed Salman J. Naqvi, M.D.      70,703,430         0             136,200       16,717,800
J. Fernando Niebla              70,703,430         0             136,200       16,717,800
Anil V. Shah, M.D.              65,327,430         0            5,512,200      16,717,800


  APPROVAL OF 2006
  STOCK INCENTIVE PLAN          VOTES FOR    VOTES AGAINST    VOTES WITHHELD   NOT VOTED
  ---------------------         ---------    -------------    --------------   ---------
                                70,745,130      94,500              0          16,717,800
</TABLE>

ITEM 6.  EXHIBITS


Exhibit
Number       Description
------       -----------

10.1         Amendment No. 1 to Credit Agreement, dated as of December 18, 2006,
             by and among Integrated Healthcare Holdings, Inc., WMC-SA, Inc.,
             WMC-A, Inc., Chapman Medical Center, Inc., Coastal Communities
             Hospital, Inc., Pacific Coast Holdings Investment, LLC, Orange
             County Physicians Investment Network, LLC, Ganesha Realty, LLC,
             West Coast Holdings, LLC, and Medical Provider Financial
             Corporation II (incorporated by reference to Exhibit 99.1 to the
             Registrant's Report on Form 8-K filed on December 26, 2006).
10.2         Agreement to Forbear, dated as of December 18, 2006, by and among
             Integrated Healthcare Holdings, Inc., WMC-SA, Inc., WMC-A, Inc.,
             Chapman Medical Center, Inc., Coastal Communities Hospital, Inc.,
             Pacific Coast Holdings Investment, LLC, Orange County Physicians
             Investment Network, LLC, Ganesha Realty, LLC, West Coast Holdings,
             LLC, Medical Provider Financial Corporation II, and Healthcare
             Financial Management & Acquisitions, Inc (incorporated by reference
             to Exhibit 99.2 to the Registrant's Report on Form 8-K filed on
             December 26, 2006).
31.1         Certification of Chief Executive Officer Pursuant to Section 302 of
             the Sarbanes-Oxley Act of 2002
31.2         Certification of Chief Financial Officer Pursuant to Section 302 of
             the Sarbanes-Oxley Act of 2002
32.1         Certification of Chief Executive Officer Pursuant to Section 906 of
             the Sarbanes-Oxley Act of 2002
32.2         Certification of Chief Financial Officer Pursuant to Section 906 of
             the Sarbanes-Oxley Act of 2002


                                       41





<PAGE>

                                   SIGNATURES

      In accordance with the requirements of the Securities Exchange Act of
1934, the registrant caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.


                                        INTEGRATED HEALTHCARE HOLDINGS, INC.

Dated: February 20, 2007                By:  /s/ Steven R. Blake
                                             ------------------------------
                                             Steven R. Blake
                                             Chief Financial Officer
                                             (Principal Financial Officer)


                                       42