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
|
Assets
|
|||||||||
December
31,
|
June 30,
|
||||||||
2008
|
2008
|
||||||||
(Unaudited)
|
(Audited)
|
||||||||
(Restated)
|
|||||||||
Assets
|
|||||||||
Cash
|
$ | 47,353 | $ | 32,508 | |||||
Accounts Receivable -
Net
|
3,394,073 | 3,117,490 | |||||||
Inventory
|
249,905 | 414,515 | |||||||
Prepaid
Expenses
|
16,133 | 63,887 | |||||||
Equipment -
Net
|
68,382 | 84,293 | |||||||
Total
Assets
|
3,775,846 | 3,712,693 | |||||||
Liabilities and Stockholders'
Equity (Deficit)
|
|||||||||
Liabilities
|
|||||||||
Accounts
Payable
|
$ | 243,025 | $ | 341,612 | |||||
Taxes
Payable
|
11,013 | 4,679 | |||||||
Line of
Credit
|
8,801,212 | 7,458,412 | |||||||
Accrued
Payroll
|
69,112 | 50,604 | |||||||
Other Loans
|
66,579 | 129,440 | |||||||
Total
Liabilities
|
9,190,940 | 7,984,748 | |||||||
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
|
$ | 9,853 | $ | 9,853 | |||||
Paid in
Capital
|
4,649,920 | 4,649,920 | |||||||
Retained
Earnings/(Deficit)
|
(10,057,367 | ) | (8,919,328 | ) | |||||
(5,397,594 | ) | (4,259,555 | ) | ||||||
Less: treasury stock, 400,000 at
as of
|
|||||||||
June 30,
2008
|
(17,500 | ) | (12,500 | ) | |||||
Total Stockholder's Equity
(Deficit)
|
(5,415,094 | ) | (4,272,055 | ) | |||||
Total Liabilities and
Stockholder's Equity (Deficit)
|
$ | 3,775,846 | $ | 3,712,693 |
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 |
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 | ) | |||||||||||||||
Treasury
Stock
|
(5,000 | ) | ||||||||||||||||||||||
Net Income
(Loss)
|
(1,138,039 | ) | ||||||||||||||||||||||
9,843,046 | $ | 9,853 | $ | 4,649,920 | $ | (17,500 | ) | $ | (10,057,367 | ) | $ | (6,374,689 | ) |
6
Months
|
6
Months
|
|||||||
Ended
|
Ended
|
|||||||
December
31,
|
December
31,
|
|||||||
2008
|
2007
|
|||||||
(Unaudited)
|
(Unaudited)
|
|||||||
Operating
Activities
|
(Restated)
|
|||||||
Net
Income (Loss)
|
$ | (1,138,039 | ) | $ | (804,367 | ) | ||
Adjustments
to reconcile Net Loss to Net Cash
|
||||||||
used
in Operating Activities
|
||||||||
Non-cash
Transactions
|
||||||||
Depreciation
Expense
|
5,951 | 5,362 | ||||||
Loss
on disposal of fixed assets
|
39,933 | 0 | ||||||
Interest
expense capitalized into principle
|
443,930 | 301,358 | ||||||
Provision
for uncollectible receivables
|
43,266 | 23,243 | ||||||
Changes
in assets and liabilities
|
||||||||
Investment
in sales-type leases
|
(479,752 | ) | (79,518 | ) | ||||
Inventory
|
302,322 | (232,373 | ) | |||||
Prepaid
Expenses
|
22,907 | 8,879 | ||||||
Accounts
Payable
|
(91,486 | ) | 28,196 | |||||
Other
Liabilities
|
(2,918 | ) | 348,832 | |||||
Net
Cash Provided by Operating Activities
|
284,153 | 403,979 | ||||||
Net
cash provided by operating activities
|
(853,886 | ) | (400,388 | ) | ||||
Investing
Activities
|
||||||||
Purchase
of property and equipment
|
(29,973 | ) | (3,677 | ) | ||||
Net
Cash provided by (used in) Investing Activities
|
(29,973 | ) | (3,677 | ) | ||||
Financing
Activities
|
||||||||
Principle
payments of notes payable
|
(1,143,586 | ) | (1,891,665 | ) | ||||
Proceeds
from issuance of debt
|
2,053,291 | 2,357,517 | ||||||
Commitment
|
0 | (86,859 | ) | |||||
Treasury
Stock
|
(11,000 | ) | 0 | |||||
Net
cash provided by Financing Activities
|
898,705 | 378,993 | ||||||
Net
Increase/(Decrease) in Cash
|
14,846 | (25,072 | ) | |||||
Cash,
Beginning of Period
|
32,508 | 66,786 | ||||||
Cash,
End of Period
|
$ | 47,354 | $ | 41,714 | ||||
Supplemental
Information:
|
||||||||
Period
interest
|
$ | $ | ||||||
Income
Taxes paid
|
Furniture,
fixtures and equipment
|
3 to 7 years
|
|
Leasehold improvements
|
5 to 15 years
|
December
31,
|
June 30,
|
|||||||
2008
|
2008
|
|||||||
Total Minimum Lease Payments to be
Received
|
5,741,339 | 4,998,325 | ||||||
Residual
Value
|
183,000 | 131,400 | ||||||
Lease Carrying
Value
|
5,924,339 | 5,129,725 | ||||||
Less: Allowance for Uncollectible
Amounts
|
(1,157,463 | ) | (1,302,209 | ) | ||||
Less: Unearned
Income
|
(1,372,802 | ) | (1,085,449 | ) | ||||
Net Investment is Sales-Type
Leases
|
3,394,073 | 2,742,067 |
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 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)
|
3,394,073 | 3,117,490 | ||||||
Inventory
|
249,905 | 414,515 | ||||||
Equipment
|
16,133 | 84,293 | ||||||
Accounts
Payable
|
243,025 | 341,612 | ||||||
Taxes
Payable
|
11,013 | 4,679 | ||||||
Line of
Credit
|
8,801,212 | 7,458,412 |
Ø
|
While
the Company does have skilled accounting staff, the number of staff is not
adequate to achieve division of duties as a
control.
|
NOW
AUTO GROUP, INC.
|
|||
Date:
|
By:
|
/s/ Scott
Miller,
|
|
05/06/10
|
Scott
Miller,
|
||
Chief
Executive Officer
|
|||
NOW
AUTO GROUP, INC.
|
|||
Date:
|
By:
|
/s/ Faith
Forbis
|
|
05/06/10
|
Faith
Forbis
|
||
Chief
Financial Officer, Principle Accounting
Officer
|