NEVADA
20-1389815
(State or other jurisdiction
of
(I.R.S. Employer Identification No.)
Incorporation or organization)
|
(Unaudited)
December
31,
March 31,
ASSETS:
2006
2006
--------------- ---------------
Current
Assets:
Inventory $
239,497
$ 169,827
Prepaid
Expenses
245,588
140,000
Accounts
Receivable -
Net
1,823,229
1,654,394
Total
Current
Assets
2,308,314
1,964,221
Fixed
Assets -
Net
230,648
308,669
Other
Assets:
Cash
Exchange 3,484
6,500
Deposits 11,800
11,800
Total
Other
Assets 15,284 18,300
Total
Assets
$
2,554,246
$ 2,291,190
========
========
LIABILITIES
& STOCKHOLDERS' EQUITY:
Current
Liabilities:
Bank
Overdraft $
205,937 $
211,915
Accounts
Payable and Accrued
Expenses
832,729
1,518,979
Factoring
Line of
Credit
1,269,345
1,406,645
Exchange
Note
-
240,000
Notes
Payable Brooks
Provisions
25,752
107,303
Capital
Lease
Obligation
10,182
9,958
Total
Current
Liabilities 2,343,945
3,494,800
Non-current
Liabilities:
Capital
Lease
Obligation
10,506
18,228
Shareholder
Loans
1,651,000
971,000
Interest
Payable
107,680
58,925
Total
Long Term
Liabilities 1,769,186 1,048,153
TOTAL
LIABILITIES
4,113,131 4,542,953
STOCKHOLDERS'
EQUITY (DEFICIT):
Preferred
Stock, par value $.0001, 20,000,000 shares
Authorized,
0 shares issued at Dec 31 and March 31,
2006
- -
Common
Stock, par value $.0001, 500,000,000 shares
Authorized,
68,646,150 and 57,696,150 shares issued at
Dec
31 and March 31,
2006
6,865
5,769
Additional
Paid-In
Capital
2,106,539
1,116,634
Subordinated
Debt
356,404
492,100
Retained
Earnings
(Deficit)
(4,028,693)
(3,866,266)
Total
Stockholders'
Deficit
(1,558,885)
(2,251,763)
Total
Liabilities and Stockholders'
Deficit
$
2,554,246
$ 2,291,190
=========
========
|
For the three Months
Ended
For the nine months ended
Dec
31,
Dec 31,
2006
2005
2006
2005
Revenues
$ 3,925,441
$ 3,196,133
$ 9,562,396
$ 9,983,434
Cost
of Goods
Sold
3,279,188
2,674,809
7,684,664 8,437,429
---------
--------- --------- ---------
Gross
Profit 646,253
521,524
1,877,732
1,546,005
Expenses:
Payroll
252,714
243,124
627,814
793,089
Factoring
Fee
85,983
82,065 249,783
243,905
Rent
Expense
50,473 43,355
173,480 139,942
Depreciation
&
Amort.
22,918 23,063
65,836
66,865
General
&
Admin. 377,478
184,567
600,461
469,917
Sales
Commission
122,415
90,411
260,201
248,895
Total
Expenses
911,981 665,422
1,977,577 1,962,614
Operating
Income
(Loss)
(265,728)
(143,898)
( 99,845) (416,609)
Interest
Expense
(25,506) (
27,622)
(62,416) (
54,146)
Net
Income
(Loss)
(291,234) (171,520)
(162,261) (470,754)
===================
===================
Basic
& diluted loss per
shr.
0.00 (0.00)
0.00
(0.01)
Weighted
Avg.Sh
65,330,993 56,691,617
61,825,241 56,691,617
|
For the nine months ended
Dec 31,
2006
2005
CASH
FLOWS FROM OPERATING ACTIVITIES:
Net
Profit
(Loss) $
(162,261) $
(470,754)
Adjustments to reconcile net loss to net cash
Provided by operating activities
Depreciation and
Amortization
65,836
66,865
Stock
issued
160,000
12,750
(Increase) Decrease in
Inventory
(
69,670)
(32,116)
(Increase) Decrease in Accounts
Receivable
(168,835) (418,584)
(Increase) Decrease in Deposits and
Prepaids
(102
572)
10,000
(Decrease) Increase in Accounts Payable and Accrued
Expenses
(692,228)
224,135
(Decrease) Increase in Interest
Payable
48,755
34,937
Net
Cash Used in Operating
Activities (
920,975)
(572,767)
CASH
FLOWS FROM INVESTING ACTIVITIES:
Purchase
of
Equipment/Sale
12,020 (31,703)
Net
Cash Used in Investing
Activities
12,020 (31,703)
CASH
FLOWS FROM FINANCING ACTIVITIES:
Payments
on Capital Lease
Obligation
(7,498)
(6,611)
Factoring
Payable (137,300)
164,058
Shareholder
and Related Party
Loans
680,000
510,400
Payments
on Notes
Payable (457,247)
-
Stock
Issued in Exchange for
Cash
831,000
-
Bank
Overdraft - (63,377)
Net
Cash Provided by Financing
Activities 908,955
604,470
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
$
13,661
$
-
SUPPLEMENTAL
DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:
Stock
issued in exchange for
debt
$
-
$ 12,750
Stock
issued for
services
$
9,412
$
-
|
Accumulated
Cost
Method
Life
Depreciation
Net
Leasehold
Improvements
$269,906
Strait Line 10
Years
$117,514
$152,392
Equipment
303,176
Strait Line 3-5
Years
224,920
78,256
$573,082
$342,434
$230,648
====== ======
=======
|
(a)
All business combinations initiated after June 30, 2001 must use
the purchase method of accounting. The pooling of interests
method of accounting is prohibited except for
transactions
initiated before July 1, 2001.
(b)
Intangible assets acquired in a business combination must be recorded
separately from goodwill if they arise from contractual
or other legal rights or are separable from the
acquired
entity and can be sold, transferred, licensed, rented or
exchanged, either individually or as part of a related contract,
asset or liability.
(c)
Goodwill, as well as intangible assets with indefinite lives, acquired
after June 30, 2001, will not be amortized.
(d)
Effective January 1, 2002, all previously recognized goodwill and
intangible assets with indefinite lives will no longer be subject
to amortization.
(e)
Effective January 1, 2002, goodwill and intangible assets with
indefinite
lives will be tested for impairment annually and whenever
there is an impairment indicator.
(f)
Effective January 1, 2002, the useful life of intangible assets
with finite lives will be evaluated each reporting period
to determine whether events and circumstances warrant a
revision
to the remaining period of amortization.
(g)
All acquired goodwill must be assigned to reporting units for purposes
of impairment testing and segment
reporting.
|
2006
Net
Operating
Losses
$ 96,425
Depreciation
65,836
Valuation
Allowance
( 162,261)
-
========
|
2006
Provision
(Benefit) at US Statutory
Rate
(240,000)
Depreciation
(38,000)
Increase
(Decrease) in Valuation
Allowance
278,000
-
========
|
Year
Lease Payment
2006 $
-
2007
12,065
2008
8,623
2009
-
2010
-
Total
$ 20,688
=======
|
May 1, 2004
Assets:
$
-
=========
Liabilities: $
-
Equity:
Common
Stock
2,569
Paid-In
Capital
5,333
Retained
Deficit
-
Total
Stockholders
Equity
-
Total
Liabilities and
Equity
$
-
=========
|
31
Certification Pursuant to Section 302 of the Sarbanes-Oxley Act
of
2002.
32
Certification Pursuant to Section 906 of the Sarbanes-Oxley Act
of
2002.
|