For
the fiscal quarter ended:
|
Commission
file number:
|
December
31, 2008
|
000-50709
|
Nevada
|
77-0594821
|
|
(State
or other jurisdiction
|
(I.R.S.
Employer
|
|
of
incorporation)
|
Identification
No.)
|
Title
of Each Class
|
Outstanding
at December 31, 2008
|
|
Common
Stock, par value $0.001 per share
|
9,843,046
|
December 31,
|
June 30,
|
|||||||
2008
|
2008
|
|||||||
(Unaudited)
|
(Audited)
|
|||||||
(Restated)
|
||||||||
Assets
|
||||||||
Current
Assets
|
||||||||
Cash
|
$ | 47,353 | $ | 32,508 | ||||
Accounts
Receivable - Net
|
3,199,040 | 2,742,067 | ||||||
Inventory
|
384,832 | 665,338 | ||||||
Prepaid
Expenses
|
21,164 | 44,071 | ||||||
Total
Current Assets
|
3,652,389 | 3,483,984 | ||||||
Long
Term Notes Receivable
|
3,973,257 | 3,375,008 | ||||||
Equipment
- Net
|
68,382 | 84,293 | ||||||
Goodwill
|
716,179 | 716,179 | ||||||
Total
Assets
|
$ | 8,410,206 | $ | 7,659,464 | ||||
Liabilities
and Stockholders' Equity (Deficit)
|
||||||||
Current
Liabilities
|
||||||||
Accounts
Payable
|
$ | 330,137 | $ | 431,307 | ||||
Taxes
Payable
|
413,195 | 8,877 | ||||||
Line
of Credit
|
2,291,132 | 2,102,490 | ||||||
Accrued
Payroll
|
69,112 | 50,604 | ||||||
Deferred
Revenue
|
1,372,802 | 1,085,449 | ||||||
Other
Loans
|
66,579 | 129,440 | ||||||
Total
Current Liabilities
|
4,542,957 | 3,808,168 | ||||||
Long
Term Notes Payable
|
6,520,915 | 5,355,922 | ||||||
Commitment
|
0 | 0 | ||||||
Total
Liabilities
|
11,063,872 | 9,164,090 | ||||||
Stockholders'
Equity
|
||||||||
Common
Stock, authorized 1,000,000,000 shares
|
||||||||
$0.001
par value; Issued and Outstanding
|
||||||||
December
31, 2008 - 9,843,046 shares;
|
||||||||
less
400,000 Treasury stock
|
||||||||
June
30, 2008 - 9,843,046 shares;
|
||||||||
less
400,000 Treasury stock
|
9,842 | 9,842 | ||||||
Treasury
Stock
|
(17,500 | ) | (6,500 | ) | ||||
Paid
in Capital
|
4,565,631 | 4,565,631 | ||||||
Retained
Earnings/(Deficit)
|
(7,211,639 | ) | (6,073,599 | ) | ||||
Total
Stockholder's Equity (Deficit)
|
(2,653,666 | ) | (1,504,626 | ) | ||||
Total
Liabilities and Stockholder's Equity (Deficit)
|
$ | 8,410,206 | $ | 7,659,464 |
3 Months
|
3 Months
|
6 months
|
6 months
|
||||||||||||||
Ended
|
Ended
|
Ended
|
Ended
|
||||||||||||||
Dec 31,
|
Dec 31,
|
Dec 31,
|
Dec 31,
|
||||||||||||||
2008
|
2007
|
2008
|
2007
|
||||||||||||||
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
||||||||||||||
|
(Restated)
|
(Restated)
|
|||||||||||||||
Income
|
|||||||||||||||||
Vehicle
& Finance Income
|
$ | 1,361,650 | $ | 1,063,650 | $ | 2,467,876 | $ | 2,150,189 | |||||||||
Cost
of Goods Sold
|
847,005 | 487,529 | 1,571,258 | 1,071,029 | |||||||||||||
Gross
Profit/Loss
|
514,645 | 576,121 | 896,618 | 1,079,160 | |||||||||||||
Gross
Margin
|
37.8 | % | 54.2 | % | 36.3 | % | 50.2 | % | |||||||||
Expenses
|
|||||||||||||||||
Selling
and Financing Costs
|
525,790 | 412,734 | 997,682 | 948,945 | |||||||||||||
General
and Administrative
|
314,717 | 245,747 | 592,946 | 487,942 | |||||||||||||
Loss
before Interest and Tax
|
(325,863 | ) | (82,361 | ) | (694,011 | ) | (357,728 | ) | |||||||||
Interest
|
(221,352 | ) | (229,068 | ) | (444,029 | ) | (445,139 | ) | |||||||||
Provision
for Income Tax
|
0 | 0 | 0 | 0 | |||||||||||||
Net
Loss
|
$ | (547,215 | ) | $ | (311,429 | ) | $ | (1,138,040 | ) | $ | (802,867 | ) | |||||
Earnings
Per Share
|
(0.06 | ) | (0.03 | ) | (0.12 | ) | (0.08 | ) | |||||||||
Weighted
Average Number of
|
|||||||||||||||||
Common
Shares O/S
|
$ | 9,843,046 | $ | 9,843,046 | $ | 9,843,046 | $ | 9,843,046 |
Paid in
|
Treasury
|
Accumulated
|
Total
|
|||||||||||||||||||||
Shares
|
Amount
|
Capital
|
Stock
|
Deficit
|
Equity
|
|||||||||||||||||||
Balance
June 30, 2005
|
$ | 8,157,662 | $ | 8,157 | $ | 3,523,116 | $ | 0 | $ | (1,628,393 | ) | $ | 1,902,880 | |||||||||||
Stock
Subscribed
|
0 | |||||||||||||||||||||||
Purchase
of Global-E Investments
|
1,550,000 | 1,550 | (1,550 | ) | 0 | |||||||||||||||||||
Stock
for services
|
50,000 | 50 | 24,950 | 25,000 | ||||||||||||||||||||
Stock
for services
|
20,000 | 20 | 5,180 | 5,200 | ||||||||||||||||||||
Common
shares issued for cash
|
26,923 | 27 | 3,473 | 3,500 | ||||||||||||||||||||
Common
shares issued for cash
|
38,461 | 38 | 4,962 | 5,000 | ||||||||||||||||||||
Subscribtions
received
|
1,005,500 | |||||||||||||||||||||||
Net
(Loss)
|
(441,926 | ) | (441,926 | ) | ||||||||||||||||||||
Balance,
June 30, 2006
|
9,843,046 | 9,842 | 4,565,631 | 0 | (2,070,319 | ) | 1,499,654 | |||||||||||||||||
Net
Loss
|
(2,286,402 | ) | (2,286,402 | ) | ||||||||||||||||||||
Balance
June 30, 2007
|
9,843,046 | 9,842 | 4,565,631 | 0 | (4,356,721 | ) | (786,748 | ) | ||||||||||||||||
Treasury
Stock Receivable
|
(6,500 | ) | (6,500 | ) | ||||||||||||||||||||
Net
Loss
|
(1,716,878 | ) | (1,716,878 | ) | ||||||||||||||||||||
Balance
June 30, 2008
|
9,843,046 | 9,842 | 4,565,631 | (6,500 | ) | (6,073,599 | ) | (2,510,126 | ) | |||||||||||||||
Treasury
Stock Receivable
|
(11,000 | ) | (11,000 | ) | ||||||||||||||||||||
Net
Loss
|
(1,138,040 | ) | (1,138,040 | ) | ||||||||||||||||||||
Balance
December 31, 2008
|
$ | 9,843,046 | $ | 9,842 | $ | 4,565,631 | $ | (17,500 | ) | $ | (7,211,639 | ) | $ | (3,659,166 | ) |
6 Months
|
6 Months
|
|||||||
Ended
|
Ended
|
|||||||
December 31,
|
December 31,
|
|||||||
2008
|
2007
|
|||||||
(Unaudited)
|
(Unaudited)
|
|||||||
|
(Restated)
|
|||||||
Operating
Activities
|
||||||||
Net
Income (Loss)
|
$ | (1,138,040 | ) | $ | (804,367 | ) | ||
Adjustments
to reconcile Net Loss to Net Cash
|
||||||||
used
in Operating Activities
|
||||||||
Depreciation/Amortization
Expense
|
5,951 | 5,362 | ||||||
(Increase)/Decrease
in Receivables
|
(1,099,880 | ) | (74,717 | ) | ||||
(Increase)/Decrease
in Inventory
|
301,506 | (232,373 | ) | |||||
(Increase)/Decrease
in Other Current Assets
|
38,062 | 8,879 | ||||||
(Decrease)/Increase
in Accounts Payable
|
267,344 | 28,196 | ||||||
(Decrease)/Increase
in Other Liabilities
|
0 | 348,832 | ||||||
Net
Cash Provided by Operating Activities
|
(487,017 | ) | 84,179 | |||||
|
||||||||
Net
cash provided by operating activities
|
(1,625,057 | ) | (720,188 | ) | ||||
Investing
Activities
|
||||||||
(Increase)/Decrease
in Purchase of Fixed Assets
|
0 | (3,677 | ) | |||||
(Increase)/Decrease
in Long Term Notes Receivable
|
0 | 18,442 | ||||||
Disposal
of Assets
|
9,961 | 0 | ||||||
Net
Cash provided by (used in) Investing Activities
|
9,961 | 14,765 | ||||||
Financing
Activities
|
||||||||
(Decrease)/Increase
in Deferred Revenue
|
287,355 | 0 | ||||||
Proceeds
from issuance of debt
|
1,353,635 | 767,210 | ||||||
(Decrease)/Increase
in Commitment
|
0 | (86,859 | ) | |||||
(Decrease)/Increase
in Treasury Stock
|
(11,000 | ) | 0 | |||||
Net
cash provided by Financing Activities
|
1,629,990 | 680,351 | ||||||
|
||||||||
Net
Increase/(Decrease) in Cash
|
14,893 | (25,072 | ) | |||||
Cash,
Beginning of Period
|
32,461 | 66,786 | ||||||
Cash,
End of Period
|
$ | 47,354 | $ | 41,714 | ||||
Supplemental
Information:
|
||||||||
Period
interest
|
222,677 | 229,068 | ||||||
Income
Taxes paid
|
0 | 0 |
Furniture,
fixtures and equipment
|
3 to 7 years
|
|
Leasehold improvements
|
5 to 15 years
|
December
31,
|
September
30,
|
|||||||
2008
|
2008
|
|||||||
Financed
Contracts Receivable
|
$ | 6,398,813 | $ | 5,267,915 | ||||
Allowance
for doubtful accounts
|
(77,226 | ) | (33,491 | ) | ||||
Financed
Contracts-net
|
$ | 6,322,356 | $ | 5,234,424 |
December
31,
|
June
30,
|
|||||||
2008
|
2008
|
|||||||
Furniture,
fixtures and Equipment
|
$ | 30,620 | $ | 41,622 | ||||
Leasehold
improvements
|
26,693 | 58,235 | ||||||
Computers
& Software
|
44,427 | 18,100 | ||||||
Less
accumulated depreciation
|
(33,358 | ) | (33,664 | ) | ||||
Net
Equipment
|
$ | 68,382 | $ | 84,293 |
Quarter Ending December 31,
|
2008
|
2007
|
||||||
$ | 716,179 | $ | 716,179 |
Quarter ended December 31,
|
2007
|
2008
|
||||||
Provision
for income taxes:
|
||||||||
Current
taxes payable
|
$ | 0 | $ | 0 | ||||
Change
in the deferred tax asset
|
||||||||
(net
of the valuation account)
|
0 | 0 | ||||||
Total
|
$ | 0 | $ | 0 |
2008
|
$ | 182,741 | ||
2009
|
$ | 155,192 | ||
2010
|
$ | 155,192 | ||
2011
|
$ | 155,192 | ||
2012
|
$ | 155,192 |
December 2008
|
June 2008
|
|||||||
Accounts
Receivable (net)
|
6,322,356 | 6,117,075 | ||||||
Inventory
|
384,832 | 665,338 | ||||||
Equipment
|
68,382 | 84,293 | ||||||
Goodwill
|
716,179 | 716,179 | ||||||
Accounts
Payable
|
330,137 | 431,307 | ||||||
Taxes
Payable (see Note 3)
|
413,195 | 0 | ||||||
Deferred
Revenue
|
1,286,074 | 1,085,449 |
Ø
|
While
the Company does have skilled accounting staff, the number of staff is not
adequate to achieve division of duties as a
control.
|
Ø
|
We
have not assessed our control environment or entity-level controls. Due to
time and staff constraints, we did not perform an assessment of our
control environment or entity-level controls in accordance with COSO
standards.
|
Ø
|
We
have not tested the operating effectiveness of our controls over financial
reporting. During our review process we created and implemented new
controls and procedures. However due to time and staff constraints, we did
not test our controls over financial reporting in accordance with COSO
standards. Since we have not completely tested our controls, we have
determined that our controls over financial reporting were
ineffective.
|
NOW
AUTO GROUP, INC.
|
|||
Date:
|
By:
|
/s/ Scott
Miller,
|
|
12/17/09
|
Scott
Miller,
|
||
Chief
Executive Officer
|
|||
NOW
AUTO GROUP, INC.
|
|||
Date:
|
By:
|
/s/ Faith
Forbis
|
|
12/17/09
|
Faith
Forbis
|
||
Chief
Financial Officer, Principle Accounting
Officer
|