For
the fiscal quarter ended:
|
Commission
file number:
|
March
31, 2009
|
000-50709
|
Nevada
|
77-0594821
|
|
(State
or other jurisdiction
|
(I.R.S.
Employer
|
|
of
incorporation)
|
Identification
No.)
|
Title of Each Class
|
Outstanding at March 31,
2009
|
|
Common
Stock, par value $0.001 per share
|
9,843,046
|
March 31,
|
June 30,
|
|||||||
2009
|
2008
|
|||||||
(Unaudited)
|
(Audited)
|
|||||||
Assets
|
||||||||
Current
Assets
|
||||||||
Cash
|
$ | 32,959 | $ | 32,508 | ||||
Accounts
Receivable - Net
|
3,332,923 | 2,742,067 | ||||||
Inventory
|
292,608 | 665,338 | ||||||
Prepaid
Expenses
|
20,635 | 44,071 | ||||||
Total
Current Assets
|
3,679,124 | 3,483,984 | ||||||
Long
Term Notes Receivable
|
3,996,589 | 3,375,008 | ||||||
Equipment
- Net
|
68,219 | 84,293 | ||||||
Goodwill
|
716,179 | 716,179 | ||||||
Total
Assets
|
$ | 8,460,111 | $ | 7,659,464 | ||||
Liabilities
and Stockholders' Equity (Deficit)
|
||||||||
Current
Liabilities
|
||||||||
Accounts
Payable
|
$ | 297,267 | $ | 431,307 | ||||
Taxes
Payable
|
457,517 | 8,877 | ||||||
Line
of Credit
|
2,494,609 | 2,102,490 | ||||||
Accrued
Payroll
|
58,673 | 50,604 | ||||||
Deferred
Revenue
|
1,523,173 | 1,085,449 | ||||||
Other
Loans
|
19,205 | 129,440 | ||||||
Total
Current Liabilities
|
4,850,444 | 3,808,168 | ||||||
Long
Term Notes Payable
|
6,774,947 | 5,355,922 | ||||||
Commitment
|
0 | 0 | ||||||
Total
Liabilities
|
11,625,390 | 9,164,090 | ||||||
Stockholders'
Deficit
|
||||||||
Common
Stock, authorized 1,000,000,000 shares $0.001 par value; Issued and
Outstanding
|
||||||||
March
31, 2009 - 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
|
(27,499 | ) | (6,500 | ) | ||||
Paid
in Capital
|
4,565,631 | 4,565,631 | ||||||
Retained
Earnings/(Deficit)
|
(7,713,254 | ) | (6,073,599 | ) | ||||
Total
Stockholder's Deficit
|
(3,165,280 | ) | (1,504,626 | ) | ||||
Total
Liabilities and Stockholder's Deficit
|
$ | 8,460,111 | $ | 7,659,464 |
3 Months
|
3 Months
|
9 months
|
9 months
|
|||||||||||||
Ended
|
Ended
|
Ended
|
Ended
|
|||||||||||||
March 31,
|
March 31,
|
March 31,
|
March 31,
|
|||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
|||||||||||||
Income
|
||||||||||||||||
Vehicle
& Finance Income
|
$ | 1,338,673 | $ | 1,300,443 | $ | 3,806,549 | $ | 3,450,631 | ||||||||
Cost
of Goods Sold
|
712,262 | 720,797 | 2,283,520 | 1,791,826 | ||||||||||||
Gross
Profit/Loss
|
626,411 | 579,645 | 1,523,029 | 1,658,805 | ||||||||||||
Gross
Margin
|
46.8 | % | 44.6 | % | 40.0 | % | 48.1 | % | ||||||||
Expenses
|
||||||||||||||||
Selling
and Financing Costs
|
645,281 | 451,817 | 1,642,963 | 1,400,762 | ||||||||||||
General
and Administrative
|
270,074 | 252,185 | 863,020 | 740,127 | ||||||||||||
Loss
before Interest and Tax
|
(288,945 | ) | (124,357 | ) | (982,955 | ) | (482,084 | ) | ||||||||
Interest
|
212,670 | 220,125 | 656,699 | 665,264 | ||||||||||||
Provision
for Income Tax
|
0 | 0 | 0 | 0 | ||||||||||||
Net
Loss
|
$ | (501,616 | ) | $ | (344,482 | ) | $ | (1,639,655 | ) | $ | (1,147,348 | ) | ||||
Earnings
Per Share
|
(0.05 | ) | (0.03 | ) | (0.17 | ) | (0.12 | ) | ||||||||
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
|
(20,999 | ) | (20,999 | ) | ||||||||||||||||||||
Net
Loss
|
(1,639,655 | ) | (1,639,655 | ) | ||||||||||||||||||||
Balance
March 31, 2009
|
9,843,046 | $ | 9,842 | $ | 4,565,631 | $ | (27,499 | ) | $ | (7,713,254 | ) | $ | (4,170,780 | ) |
9 Months
|
9 Months
|
|||||||
Ended
|
Ended
|
|||||||
March 31,
|
March 31,
|
|||||||
2009
|
2008
|
|||||||
(Unaudited)
|
(Unaudited)
|
|||||||
Operating
Activities
|
||||||||
Net
Income (Loss)
|
$ | (1,639,654 | ) | $ | (1,147,366 | ) | ||
Adjustments
to reconcile Net Loss to Net Cash used in Operating
Activities
|
||||||||
Depreciation/Amortization
Expense
|
7,233 | 8,044 | ||||||
(Increase)/Decrease
in Receivables
|
(579,365 | ) | (264,459 | ) | ||||
(Increase)/Decrease
in Inventory
|
372,464 | (165,563 | ) | |||||
(Increase)/Decrease
in Other Current Assets
|
24,579 | 21,952 | ||||||
(Decrease)/Increase
in Accounts Payable
|
(248,527 | ) | 62,267 | |||||
(Decrease)/Increase
in Other Liabilities
|
448,640 | 735,875 | ||||||
Net
Cash Provided by Operating Activities
|
25,024 | 398,116 | ||||||
Net
cash used in operating activities
|
(1,614,629 | ) | (749,250 | ) | ||||
Investing
Activities
|
||||||||
(Increase)/Decrease
in Purchase of Fixed Assets
|
0 | (5,490 | ) | |||||
(Increase)/Decrease
in Long Term Notes Receivable
|
(621,581 | ) | (265,791 | ) | ||||
Disposal
of Assets
|
8,841 | 0 | ||||||
Net
Cash provided by (used in) Investing Activities
|
(612,740 | ) | (271,281 | ) | ||||
Financing
Activities
|
||||||||
(Decrease)/Increase
in Line of Credit
|
392,118 | 0 | ||||||
Proceeds
from issuance of debt
|
1,856,748 | 1,110,721 | ||||||
(Decrease)/Increase
in Commitment
|
0 | (112,359 | ) | |||||
(Decrease)/Increase
in Treasury Stock
|
(20,999 | ) | 0 | |||||
Net
cash provided by Financing Activities
|
2,227,868 | 998,362 | ||||||
Net
Increase/(Decrease) in Cash
|
498 | (22,169 | ) | |||||
Cash,
Beginning of Period
|
32,461 | 37,454 | ||||||
Cash,
End of Period
|
$ | 32,959 | $ | 15,285 | ||||
Supplemental
Information:
|
||||||||
Period
interest
|
$ | 212,670 | $ | 220,125 | ||||
Income
Taxes paid
|
$ | 0 | $ | 0 |
Furniture,
fixtures and equipment
|
3
to 7 years
|
Leasehold
improvements
|
5
to 15 years
|
March
31,
|
June
30,
|
|||||||
2009
|
2008
|
|||||||
Financed
Contracts Receivable
|
$ | 6,612,041 | $ | 5,267,915 | ||||
Allowance
for doubtful accounts
|
(101,780 | ) | (33,491 | ) | ||||
Financed
Contracts-net
|
$ | 6,510,261 | $ | 5,234,424 |
March
31,
|
June
30,
|
|||||||
2009
|
2008
|
|||||||
Furniture,
fixtures and Equipment
|
$ | 31,739 | $ | 41,622 | ||||
Leasehold
improvements
|
26,693 | 58,235 | ||||||
Computers
& Software
|
44,427 | 18,100 | ||||||
Less
accumulated depreciation
|
(34,640 | ) | (33,664 | ) | ||||
Net
Equipment
|
$ | 68,219 | $ | 84,293 |
Quarter Ending March 31,
|
2009
|
2008
|
||||||
|
$ | 716,179 | $ | 716,179 |
Quarter ended March 31,
|
2009
|
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 |
2009
|
$ | 147,750 | ||
2010
|
$ | 154,897 | ||
2011
|
$ | 154,897 | ||
2012
|
$ | 154,897 | ||
2013
|
$ | 154.897 |
March 2009
|
June 2008
|
|||||||
Accounts
Receivable (net)
|
6,510,261 | 6,117,075 | ||||||
Inventory
|
292,608 | 665,338 | ||||||
Equipment
|
68,219 | 84,293 | ||||||
Goodwill
|
716,179 | 716,179 | ||||||
Accounts
Payable
|
297,267 | 431,307 | ||||||
Taxes
Payable (see Note 3)
|
457,517 | 0 | ||||||
Deferred
Revenue
|
1,523,173 | 1,085,449 |
NOW
AUTO GROUP, INC.
|
||
Date:
|
By:
|
/s/ Scott
Miller,
|
Scott
Miller,
|
||
Chief
Executive Officer
|
||
NOW
AUTO GROUP, INC.
|
||
Date:
|
By:
|
/s/ Faith
Forbis
|
Faith
Forbis
|
||
Chief
Financial Officer, Principle Accounting
Officer
|