NowAuto
Group, Inc
|
|||||||||
Condensed
Consolidated Balance Sheets
|
|||||||||
Assets
|
|||||||||
March
31,
|
June
30,
|
||||||||
2010
|
2009
|
||||||||
(unaudited)
|
(audited)
|
||||||||
Assets
|
|||||||||
Cash
and Cash Equivalents
|
$ | 58,126 | 40,610 | ||||||
Investment
in sales-type leases, net
|
4,434,804 | 3,578,326 | |||||||
Inventory
|
87,367 | 148,295 | |||||||
Prepaid
Expenses
|
57,802 | 20,763 | |||||||
Equipment
- net
|
44,641 | 69,882 | |||||||
Total
Assets
|
$ | 4,682,740 | 3,857,876 | ||||||
Liabilities
and Stockholders' Deficit
|
|||||||||
Liabilities
|
|||||||||
Accounts
Payable
|
$ | 421,109 | 267,787 | ||||||
Line
of Credit
|
12,040,071 | 9,996,319 | |||||||
Accrued
Payroll
|
91,570 | 84,370 | |||||||
Other
Liabilities
|
5,359 | 27,984 | |||||||
Total
Liabilities
|
12,558,109 | 10,376,460 | |||||||
Stockholders'
Deficit
|
|||||||||
Common
Stock, authorized 1,000,000,000 shares
|
|||||||||
$0.001
par value; Issued and Outstanding
|
|||||||||
March
31, 2010 and June 30, 2009 - 9,843,046 shares issued;
|
|||||||||
9,383,046
shares outstanding
|
9,843 | 9,843 | |||||||
Paid
in Capital
|
4,649,931 | 4,649,931 | |||||||
Accumulated
Deficit
|
(12,507,644 | ) | (11,150,859 | ) | |||||
Less:
treasury stock, 460,000 shares at cost as
|
|||||||||
of
March 31, 2010 and June 30, 2009
|
|||||||||
respectively
|
(27,499 | ) | (27,499 | ) | |||||
Total
Stockholders' Deficit
|
(7,875,369 | ) | (6,518,584 | ) | |||||
Total
Liabilities and Stockholders' Deficit
|
$ | 4,682,740 | 3,857,876 |
The
accompanying notes are an integral part of these condensed consolidated
financial statements.
|
NowAuto
Group, Inc
|
|||||||||||||||||
Condensed
Consolidated Statements of Operations
|
|||||||||||||||||
(unaudited)
|
|||||||||||||||||
3
Months
|
3
Months
|
9
Months
|
9
Months
|
||||||||||||||
Ended
|
Ended
|
Ended
|
Ended
|
||||||||||||||
March
31,
|
March
31,
|
March
31,
|
March
31,
|
||||||||||||||
2010
|
2009
|
2010
|
2009
|
||||||||||||||
As
Restated
|
As
Restated
|
||||||||||||||||
Income
|
|||||||||||||||||
Sales-type
leases and other
|
$ | 959,942 | $ | 1,094,550 | 3,291,954 | $ | 3,049,452 | ||||||||||
Finance
Income
|
301,272 | 244,123 | 877,428 | 757,097 | |||||||||||||
Total
revenue
|
1,261,214 | 1,338,673 | 4,169,382 | 3,806,549 | |||||||||||||
Cost
of Goods Sold
|
478,175 | 712,262 | 1,852,805 | 2,283,520 | |||||||||||||
Gross
Profit
|
783,039 | 626,411 | 2,316,577 | 1,523,029 | |||||||||||||
Gross
Margin
|
62.1 | % | 46.8 | % | 55.6 | % | 40.0 | % | |||||||||
Expenses
|
|||||||||||||||||
Selling
and Financing Costs
|
510,843 | 645,281 | 1,632,396 | 1,642,963 | |||||||||||||
General
and Administrative
|
400,408 | 270,074 | 1,269,076 | 863,020 | |||||||||||||
Loss
from Operations
|
(128,211 | ) | (288,944 | ) | (584,894 | ) | (982,954 | ) | |||||||||
Interest
Expense
|
263,204 | 212,670 | 771,891 | 656,699 | |||||||||||||
Net
Loss
|
$ | (391,415 | ) | $ | (501,615 | ) | (1,356,785 | ) | $ | (1,639,654 | ) | ||||||
Basic
and Diluted Loss per Share
|
$ | (0.04 | ) | $ | (0.05 | ) | $ | (0.14 | ) | $ | (0.17 | ) | |||||
Weighted
Average Number of
|
|||||||||||||||||
Common
Shares Outstanding
|
9,383,046 | 9,383,046 | 9,383,046 | 9,383,046 |
The
accompanying notes are an integral part of these condensed consolidated
financial statements.
|
NowAuto
Group, Inc
|
||||||||||||||||||||||||
Condensed
Consolidated Changes in Stockholders' Deficit
|
||||||||||||||||||||||||
Paid
in
|
Treasury
|
Accumulated
|
Total
|
|||||||||||||||||||||
Shares
|
Amount
|
Capital
|
Stock
|
Deficit
|
Deficit
|
|||||||||||||||||||
Balance
June 30, 2008
|
9,843,046 | $ | 9,843 | $ | 4,649,931 | $ | (12,500 | ) | $ | (8,919,328 | ) | $ | (4,272,054 | ) | ||||||||||
Stock
repurchase, 60,000 shares
|
(14,999 | ) | (14,999 | ) | ||||||||||||||||||||
Net
Loss
|
(2,231,531 | ) | (2,231,531 | ) | ||||||||||||||||||||
Balance
June 30, 2009
|
9,843,046 | 9,843 | 4,649,931 | (27,499 | ) | (11,150,859 | ) | (6,518,584 | ) | |||||||||||||||
Net
Loss (Unaudited)
|
(1,356,785 | ) | (1,356,785 | ) | ||||||||||||||||||||
Balance
March 31, 2010 (Unaudited)
|
9,843,046 | $ | 9,843 | $ | 4,649,931 | $ | (27,499 | ) | $ | (12,507,644 | ) | $ | (7,875,369 | ) | ||||||||||
The
accompanying notes are an integral part of these condensed consolidated
financial statements.
|
NowAuto
Group, Inc
|
||||||||
Condensed
Consolidated Statements of Cash Flows
|
||||||||
Unaudited
|
||||||||
9
Months
|
9
Months
|
|||||||
Ended
|
Ended
|
|||||||
March
31
|
March
31
|
|||||||
2010
|
2009
|
|||||||
(As
restated)
|
||||||||
Operating
Activities
|
||||||||
Net
Loss
|
$ | (1,356,785 | ) | $ | (1,639,654 | ) | ||
Adjustments
to reconcile Net Loss to Net Cash
|
||||||||
used
in Operating Activities
|
||||||||
Significant
Non-Cash Transactions
|
||||||||
Depreciation/Amortization
Expense
|
15,352 | 7,233 | ||||||
Loss
on disposal of fixed assets
|
14,691 | 39,933 | ||||||
Interest
expense capitalized into principal
|
771,891 | 656,600 | ||||||
Provision
for uncollectible receivables
|
(407,715 | ) | 68,289 | |||||
Changes
in assets and liabilities
|
||||||||
Investment
in sales-type leases
|
(448,763 | ) | (398,080 | ) | ||||
Inventory
|
60,928 | 373,280 | ||||||
Prepaid
expenses
|
(37,039 | ) | 23,437 | |||||
Accounts
payable
|
153,322 | (126,192 | ) | |||||
Other
liabilities
|
(15,425 | ) | (106,845 | ) | ||||
107,242 | 537,655 | |||||||
Net
cash used in operating activities
|
(1,249,543 | ) | (1,101,999 | ) | ||||
Investing
Activities
|
||||||||
Purchase
of Fixed Assets
|
(4,802 | ) | (31,092 | ) | ||||
Net
Cash provided by (used in) Investing Activities
|
(4,802 | ) | (31,092 | ) | ||||
Financing
Activities
|
||||||||
Proceeds
from line of credit
|
3,671,202 | 3,105,490 | ||||||
Principal
payments on line of credit
|
(2,399,341 | ) | (1,950,949 | ) | ||||
Purchase
of Treasury Stock
|
- | (20,999 | ) | |||||
Net
cash provided by Financing Activities
|
1,271,861 | 1,133,542 | ||||||
Net
Increase in Cash and Cash Equivalents
|
17,516 | 451 | ||||||
Cash,
Beginning of Period
|
40,610 | 32,508 | ||||||
Cash,
End of Period
|
$ | 58,126 | $ | 32,959 | ||||
Supplemental
Information:
|
||||||||
Period
interest
|
$ | - | $ | 99 | ||||
Income
Taxes paid
|
$ | - | $ | - |
The
accompanying notes are an integral part of these condensed consolidated
financial statements.
|
Furniture,
fixtures and equipment
|
3
to 7 years
|
Leasehold
improvements
|
Length
of the lease, typically 1 to 3
years
|
March
31
|
June
30,
|
|||||||
2010
|
2009
|
|||||||
(Unaudited)
|
||||||||
Total
Minimum Lease Payment to be Received
|
$ | 6,848,800 | $ | 6,447,089 | ||||
Residual
Value
|
405,355 | 260,050 | ||||||
Lease
Carrying Value
|
7,254,155 | 6,707,139 | ||||||
Less:
Allowance for Uncollectible Amounts
|
(1,080,186 | ) | (1,487,901 | ) | ||||
Less:
Unearned Income
|
(1,739,165 | ) | (1,640,912 | ) | ||||
Net
Investment in Sales-Type Leases
|
$ | 4,434,804 | $ | 3,578,326 |
Years
Ending
|
March
31,
2010
|
June
30, 2009
|
||||||
|
(Unaudited)
|
|
||||||
2011/2010
|
$ | 3,835,328 | $ | 3,610,370 | ||||
2012/2011
|
1,643,712 | 1,547,301 | ||||||
2013/2012
|
1,369,760 | 1,289,418 | ||||||
Total
|
6,848,800 | 6,447,089 |
March
31,
2010
|
June
30, 2009
|
|||||||
(Unaudited)
|
||||||||
Furniture,
fixtures and equipment
|
$ | 45,558 | $ | 31,740 | ||||
Leasehold
improvements
|
3,448 | 27,323 | ||||||
Computers
and miscellaneous
|
47,321 | 47,964 | ||||||
96,327 | 107,027 | |||||||
Less:
accumulated depreciation
|
(51,686 | ) | (37,145 | ) | ||||
$ | 44,641 | $ | 69,882 |
March
31,
|
June
30,
|
|||||||
2010
|
2009
|
|||||||
(Unaudited)
|
||||||||
Deferred
tax assets
|
||||||||
Net
operating losses carryforward
|
$ | 3,800,000 | $ | 3,257,000 | ||||
Less:
valuation allowance
|
(3,800,000 | ) | (3,257,000 | ) | ||||
Deferred
tax assets
|
$ | - | $ | - |
March
31,
|
June
30,
|
|||||||
2010
|
2009
|
|||||||
(Unaudited)
|
|
|||||||
Investments
in Sale-type leases, net
|
$ | 4,434,804 | $ | 3,578,326 | ||||
Inventory
|
87,367 | 148,295 | ||||||
Equipment
|
44,641 | 69,882 | ||||||
Accounts
Payable
|
421,109 | 267,787 | ||||||
Line
of Credit
|
12,040,071 | 9,996,319 |
(a)
|
EVALUATION OF DISCLOSURE CONTROLS
AND PROCEDURES
|
(b)
|
CHANGES IN INTERNAL CONTROL OVER FINANCIAL
REPORTING
|
NOW
AUTO GROUP, INC.
|
||||
Date:
|
By:
|
/s/ Scott
Miller,
|
||
5/17/10
|
Scott
Miller,
|
|||
Chief
Executive Officer
|
NOW
AUTO GROUP, INC.
|
||||
Date:
|
By:
|
/s/ Faith
Forbis
|
||
5/17/10
|
Faith
Forbis
|
|||
Chief
Financial Officer, Principle Accounting Officer
|