(Unaudited)
|
||
September
30,
|
March
31,
|
|
ASSETS:
|
2006
|
2006
|
Current
Assets:
|
||
Inventory
|
362,121
|
169,827
|
Prepaid
Expenses
|
110,000
|
140,000
|
Accounts
Receivable - Net
|
1,376,433
|
1,654,394
|
Total
Current Assets
|
1,848,554
|
1,964,221
|
Fixed
Assets - Net
|
253,566
|
308,669
|
Other
Assets:
|
||
Cash
Exchange
|
-
|
6,500
|
Deposits
|
11,800
|
11,800
|
Total
Other Assets
|
11,800
|
18,300
|
Total
Assets
|
2,113,920
|
2,291,190
|
LIABILITIES
& STOCKHOLDERS' EQUITY
|
||
Current
Liabilities:
|
||
Bank
Overdraft
|
36,607
|
211,915
|
Accounts
Payable and Accrued Expenses
|
813,866
|
1,518,979
|
Factoring
Line of Credit
|
1,076,170
|
1,406,645
|
Exchange
Note
|
-
|
240,000
|
Notes
Payable Brooks Provisions
|
51,757
|
107,303
|
Capital
Lease Obligation
|
10,182
|
9,958
|
Total
Current Liabilities
|
1,988,582
|
3,494,800
|
Non-current
Liabilities:
|
||
Capital
Lease Obligation
|
13,052
|
18,228
|
Shareholder
Loans
|
1,651,000
|
971,000
|
Interest
Payable
|
86,417
|
58,925
|
Total
Long Term Liabilities
|
1,750,469
|
1,048,153
|
TOTAL
LIABILITIES
|
3,739,051
|
4,542,953
|
STOCKHOLDERS'
EQUITY (DEFICIT)
|
||
Preferred
Stock, par value $.0001, 20,000,000 shares
|
||
Authorized,
0 shares issued at Sept 30 and March 31, 2006
|
-
|
-
|
Common
Stock, par value $.0001, 500,000,000 shares
|
||
Authorized,
63,646,150 and 57,696,150 shares issued at
|
||
Sept
30 and March 31, 2006
|
6,365
|
5,769
|
Additional
Paid-In Capital
|
1,697,039
|
1,116,634
|
Subordinated
Debt
|
408,779
|
492,100
|
Retained
Earnings (Deficit)
|
(3,737,314)
|
(3,866,266)
|
Total
Stockholders' Deficit
|
(1,625,131)
|
(2,251,763)
|
Total
Liabilities and Stockholders' Deficit
|
2,113,920
|
2,291,190
|
|
For
the three months ended
|
For
the six months ended
|
|||
Sept.
30
|
Sept.
30
|
||||
2006
|
2005
|
2006
|
2005
|
||
Revenues
|
2,889,508
|
3,228,745
|
5,636,955
|
6,787,101
|
|
Cost
of Goods Sold
|
2,266,294
|
2,701,388
|
4,405,476
|
5,762,620
|
|
Gross
Profit
|
623,214
|
527,357
|
1,231,479
|
1,024,481
|
|
Expenses:
|
|||||
Payroll
|
217,280
|
265,540
|
375,100
|
549,965
|
|
Factoring
Fee
|
85,296
|
86,492
|
163,800
|
161,840
|
|
Rent
Expense
|
65,693
|
45,144
|
123,007
|
96,587
|
|
Depreciation
& Amort.
|
22,918
|
21,901
|
42,918
|
43,802
|
|
General
& Admin.
|
128,111
|
133,496
|
222,986
|
285,351
|
|
Sales
Commission
|
65,235
|
83,226
|
|
137,786
|
158,484
|
Total
Expenses
|
584,533
|
635,799
|
1,065,597
|
1,296,029
|
|
Operating
Income (Loss)
|
38,681
|
(108,442)
|
165,882
|
(271,548)
|
|
Interest
Expense
|
(18,409)
|
(12,672)
|
|
(36,910)
|
(27,686)
|
Net
Income (Loss)
|
20,272
|
(121,114)
|
|
128,972
|
(299,234)
|
Basic
& diluted loss per share
|
-
|
-
|
|
-
|
(0.01)
|
Weighted
Avg. Shares Outstanding
|
59,430,765
|
56,689,300
|
|
59,138,456
|
56,691,617
|
For
the six months ended September 30
|
||
2006
|
2005
|
|
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||
Net
Profit (Loss)
|
$128,972
|
($299,234)
|
Adjustments
to reconcile net loss to net cash
|
||
Provided
by operating activities
|
||
Depreciation
and Amortization
|
42,918
|
43,802
|
Stock
issued
|
12,750
|
|
(Increase)
Decrease in Inventory
|
(192,294)
|
(17,116)
|
(Increase)
Decrease in Accounts Receivable
|
277,961
|
(409,775)
|
(Increase)
Decrease in Deposits and Prepaids
|
36,500
|
-
|
(Decrease)
Increase in Accounts Payable and Accrued Expenses
|
(880,421)
|
28,895
|
(Decrease)
Increase in Interest Payable
|
27,492
|
18,069
|
Net
Cash Used in Operating Activities
|
(558,872)
|
(624,589)
|
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||
Purchase
of Equipment/Sale
|
12,167
|
(5,568)
|
Net
Cash Used in Investing Activities
|
12,167
|
(5,568)
|
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||
Payments
on Capital Lease Obligation
|
(4,953)
|
(4,407)
|
Factoring
Payable
|
(330,475)
|
160,044
|
Shareholder
and Related Party Loans
|
680,000
|
470,500
|
Payments
on Notes Payable
|
(378,867)
|
-
|
Stock
Issued in Exchange for Cash
|
581,000
|
-
|
Bank
Overdraft
|
-
|
4,020
|
Net
Cash Provided by Financing Activities
|
546,705
|
630,157
|
Net
(Decrease) Increase in Cash and Cash Equivalents
|
-
|
-
|
Cash
and Cash Equivalents at Beginning of Period
|
-
|
-
|
Cash
and Cash Equivalents at End of Period
|
$ -
|
$ -
|
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION:
|
||
Cash
paid during the year for:
|
||
Interest
|
$
9,418
|
$
-
|
SUPPLEMENTAL
DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:
|
||
Stock
issued in asset acquisition agreement
|
$
-
|
$ -
|
Stock
issued for services
|
$
-
|
$
-
|
Accumulated
|
|||||
Cost
|
Method
|
Life
|
Depreciation
|
Net
|
|
Leasehold
Improvements
|
$269,906
|
Strait
Line
|
10
Years
|
$110,766
|
$159,140
|
Equipment
|
303,176
|
Strait
Line
|
3-5
Years
|
208,750
|
94,426
|
$573,082
|
$319,516
|
$253,566
|
2006
|
|
Net
Operating Losses
|
110,000
|
Depreciation
|
42,918
|
Valuation
Allowance
|
-152,918
|
0
|
Provision
(Benefit) at US
Statutory Rate
|
(240,000)
|
Depreciation
|
(38,000)
|
Increase
(Decrease) in Valuation Allowance
|
278,000
|
-
|
Year
|
Lease
Payment
|
|
2006
|
$4,980
|
|
2007
|
10,881
|
|
2008
|
7,346
|
|
2009
|
-
|
|
2010
|
-
|
|
|
Total |
$23,401
|
Assets:
|
$
-
|
Liabilities:
|
$
-
|
Equity:
|
|
Common
Stock
|
2,569
|
Paid-In
Capital
|
5,333
|
Retained
Deficit
|
-
|
Total
Stockholders Equity
|
$
-
|
Total
Liabilities and Equity
|
$
-
|