For
the fiscal quarter ended:
|
Commission
file number:
|
September
30, 2008
|
000-50709
|
Nevada
|
77-0594821
|
(State
or other jurisdiction
|
(I.R.S.
Employer
|
of
incorporation)
|
Identification
No.)
|
Title
of Each Class
|
Outstanding
at September 30, 2008
|
Common
Stock, par value $0.001 per share
|
9,843,046
|
NowAuto Group,
Inc
|
||||||||
Consolidated Balance
Sheets
|
||||||||
Assets
|
||||||||
September
30,
|
June 30,
|
|||||||
2008
|
2008
|
|||||||
Unaudited
|
||||||||
Restated
|
||||||||
Current
Assets
|
||||||||
Cash
|
$ | 28,675 | $ | 32,508 | ||||
Accounts Receivable -
Net
|
|
3,113,578 | 3,117,490 | |||||
Inventory
|
247,676 | 414,515 | ||||||
Prepaid
Expenses
|
25,159 | 63,887 | ||||||
Equipment -
Net
|
106,938 | 84,293 | ||||||
Total
Assets
|
$ | 3,522,026 | $ | 3,712,693 | ||||
Liabilities and Stockholders'
Equity (Deficit)
|
||||||||
Current
Liabilities
|
||||||||
Accounts
Payable
|
$ | 197,559 | $ | 341,612 | ||||
Taxes
Payable
|
5,146 | 4,679 | ||||||
Line of
Credit
|
|
8,051,865 | 7,458,412 | |||||
Accrued
Payroll
|
28,874 | 50,604 | ||||||
Other Loans
|
101,462 | 129,440 | ||||||
Total
Liabilities
|
$ | 8,384,906 | $ | 7,984,747 | ||||
Stockholders'
Equity
|
||||||||
Common Stock,
authorized
|
||||||||
100,000,000 shares, $0.001 par
value;
|
||||||||
Issued and
outstanding
|
||||||||
June 30, 2008 - 9,843,046
shares;
|
||||||||
less 400,000
Treasury stock
|
||||||||
June 30, 2007 - 9,843,046
shares;
|
$ | 9,853 | $ | 9,853 | ||||
Paid in
Capital
|
4,649,920 | 4,649,920 | ||||||
Retained
Earnings/(Deficit)
|
(9,510,154 | ) | (8,919,328 | ) | ||||
(4,850,381 | ) | (4,259,555 | ) | |||||
Less: treasury stock, 400,000 at
as of
|
||||||||
June 30,
2008
|
(12,500 | ) | (12,500 | ) | ||||
Total Stockholder's Equity
(Deficit)
|
(4,862,881 | ) | (4,272,055 | ) | ||||
Total Liabilities and
Stockholder's Equity (Deficit)
|
$ | 3,522,025 | $ | 3,712,693 |
3
Months
|
3
Months
|
||||||
Ended
|
Ended
|
||||||
Sept
30,
|
Sept
30,
|
||||||
2008
|
2007
|
||||||
Unaudited
|
Unaudited
|
||||||
Income
|
|||||||
Vehicle
& Finance Income
|
$ |
1,106,226
|
1,086,539
|
||||
Cost
of Goods Sold
|
724,253
|
583,500
|
|||||
Gross
Profit/Loss
|
381,973
|
503,039
|
|||||
Gross
Margin
|
34.5
|
%
|
46.3
|
%
|
|||
Expenses
|
|||||||
Selling
and Financing Costs
|
471,892
|
536,210
|
|||||
General
and Administrative
|
500,905
|
458,266
|
|||||
Profit/Loss
before Income Taxes
|
(590,826
|
)
|
(491,439
|
)
|
|||
Provision
for Income Tax
|
|||||||
NOL
Carry Forward
|
|||||||
Net
Income (Loss)
|
$ |
(590,826
|
)
|
(491,439
|
)
|
||
Earnings
Per Share
|
$ |
(0.06
|
)
|
(0.05
|
)
|
||
Weighted
Average Number of
|
|||||||
Common
Shares Outstanding
|
9,843,046
|
9,843,046
|
Additional
|
||||||||||||||||||||||||
Paid in
|
Treasury
|
Accumulated
|
Total
|
|||||||||||||||||||||
Shares
|
Amount
|
Capital
|
Stock
|
Deficit
|
Equity
|
|||||||||||||||||||
Balance June 30,
2007
|
9,843,046 | $ | 9,842 | $ | 4,565,631 | $ | 0 | $ | (4,356,721 | ) | $ | 218,752 | ||||||||||||
Restatement
|
11 | 84,289 | (2,459,973 | ) | (2,375,673 | ) | ||||||||||||||||||
Balance June 30,
2007
|
9,843,046 | 9,853 | 4,649,920 | 0 | (6,816,694 | ) | (2,156,921 | ) | ||||||||||||||||
Treasury Stock
Receivable
|
(12,500 | ) | (12,500 | ) | ||||||||||||||||||||
Net Income
(Loss)
|
(2,102,634 | ) | (2,102,634 | ) | ||||||||||||||||||||
Balance June 30,
2008
|
9,843,046 | 9,853 | 4,649,920 | (12,500 | ) | (8,919,328 | ) | (4,272,055 | ) | |||||||||||||||
Net Income
(Loss)
|
(590,826 | ) | ||||||||||||||||||||||
9,843,046 | $ | 9,853 | $ | 4,649,920 | $ | (12,500 | ) | $ | (9,510,154 | ) | $ | (6,374,689 | ) |
3 Months
|
3 Months
|
|||||||
Ended
|
Ended
|
|||||||
September
30,
|
September
30,
|
|||||||
2008
|
2007
|
|||||||
Unaudited
|
Unaudited
|
|||||||
Operating
Activities
|
||||||||
Net Income
(Loss)
|
$ | (590,824 | ) | (491,439 | ) | |||
Adjustments to reconcile Net
Income(Loss) to Net Cash
|
||||||||
used in
Operating Activities
|
||||||||
Significant Non-Cash
Transactions
|
||||||||
Depreciation/Amortization
Expense
|
2,681 | 2,681 | ||||||
Loss on disposal of fixed
assets
|
0 | 0 | ||||||
Interest expense capitalized into
principle
|
222,677 | 216,071 | ||||||
Changes in assets and
liabilities
|
||||||||
Investment in sales-type
leases
|
41,993 | 12,528 | ||||||
Inventory
|
141,579 | (122,465 | ) | |||||
Prepaid
Expenses
|
12,450 | 8,166 | ||||||
Accounts
Payable
|
(133,718 | ) | (11,037 | ) | ||||
Other
Liabilities
|
(46,120 | ) | 147,936 | |||||
Net Cash (Used) by Operating
Activities
|
(349,282 | ) | (237,559 | ) | ||||
Investing
Activities
|
||||||||
Purchase of property and
equipment
|
(25,326 | ) | (1,945 | ) | ||||
Net Cash provided by (used in)
Investing Activities
|
(25,326 | ) | (1,945 | ) | ||||
Financing
Activities
|
||||||||
Proceeds from line of
credit
|
956,493 | 955,000 | ||||||
Prinipal payments on line of
credit
|
(585,718 | ) | (723,629 | ) | ||||
Net cash provided by Financing
Activities
|
370,775 | 231,371 | ||||||
Net Increase/(Decrease) in
Cash
|
(3,833 | ) | (8,132 | ) | ||||
Cash, Beginning of
Period
|
32,508 | 37,454 | ||||||
Cash, End of
Period
|
$ | 28,675 | 29,322 | |||||
Supplemental
Information:
|
||||||||
Period
interest
|
$ | $ | ||||||
Income Taxes
paid
|
$ | $ |
Furniture,
fixtures and equipment
|
3
to 7 years
|
Leasehold
improvements
|
5
to 15 years
|
|
September
30,
|
June 30,
|
||||||
2008
|
2008
|
|||||||
Total Minimum Lease Payments to be
Received
|
5,208,312 | 5,373,748 | ||||||
Residual
Value
|
147,850 | 131,400 | ||||||
Lease Carrying
Value
|
5,356,162 | 5,505,148 | ||||||
Less: Allowance for Uncollectible
Amounts
|
(1,114,497 | ) | (1,302,209 | ) | ||||
Less: Unearned
Income
|
(1,128,087 | ) | (1,085,449 | ) | ||||
Net Investment is Sales-Type
Leases
|
3,113,578 | 3,117,490 |
June
30,
|
|
September
30,
|
|
||||
|
|
2008
|
|
2008
|
|||
Furniture,
fixtures and Equipment
|
$
|
41,622
|
$
|
41,622
|
|||
Leasehold
improvements
|
58,235
|
61,451
|
|||||
Computers
& Software
|
18,100
|
40,210
|
|||||
Less
accumulated depreciation
|
(33,664
|
)
|
(36,345
|
)
|
|||
Net
Equipment
|
$
|
84,293
|
$
|
106,938
|
Quarter ended
September 30,
|
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
|
139,463
|
2010
|
138,612
|
2011
|
138,612
|
2012
|
138,612
|
September
2008
|
June 2008
|
|||||||
Accounts Receivable
(net)
|
3,113,578 | 3,117,490 | ||||||
Inventory
|
247,676 | 414,515 | ||||||
Equipment
|
106,938 | 84,293 | ||||||
Accounts
Payable
|
197,559 | 341,612 | ||||||
Taxes
Payable
|
5,146 | 4,679 | ||||||
Line of
Credit
|
8,051,865 | 7,458,412 |
Item 1. |
Legal
Proceedings
|
Item 6. |
Exhibits
|
31.1 |
Rule
13a-14(a) certification
|
31.2 |
Rule
13a-14(a) certification
|
32.1 |
Rule
Section 1350 certification
|
31.1. |
Rule
13a-14(a) certification
|
31.2. |
Rule
13a-14(a) certification
|
32.1. |
Rule
Section 1350 certification
|
NOW
AUTO GROUP, INC.
|
||||
Date:
|
By:
|
/s/ Scott
Miller,
|
||
5/6/10
|
Scott
Miller,
|
|||
Chief
Executive Officer
|
NOW
AUTO GROUP, INC.
|
||||
Date:
|
By:
|
/s/ Faith
Forbis
|
||
5/6/10
|
Faith
Forbis
|
|||
Chief
Financial Officer, Principle Accounting Officer
|