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
|
||||||||
Assets
|
||||||||
Cash
|
$ | 32,959 | $ | 32,508 | ||||
Accounts
Receivable - Net
|
3,263,739 | 3,117,490 | ||||||
Inventory
|
239,048 | 414,515 | ||||||
Prepaid
Expenses
|
40,450 | 63,887 | ||||||
Equipment
- Net
|
68,219 | 84,293 | ||||||
Total
Current Assets
|
3,644,417 | 3,712,693 | ||||||
Liabilities
and Stockholders' Equity (Deficit)
|
||||||||
Liabilities
|
||||||||
Accounts
Payable
|
$ | 211,617 | $ | 341,612 | ||||
Taxes
Payable
|
12,075 | 4,679 | ||||||
Line
of Credit
|
9,269,555 | 7,458,412 | ||||||
Accrued
Payroll
|
58,673 | 50,604 | ||||||
Other
Loans
|
19,205 | 129,440 | ||||||
Total
Liabilities
|
9,571,126 | 7,984,748 | ||||||
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
|
$ | 9,853 | $ | 9,853 | ||||
Paid
in Capital
|
4,649,920 | 4,649,920 | ||||||
Retained
Earnings/(Deficit)
|
(10,558,983 | ) | (8,919,328 | ) | ||||
(5,899,210 | ) | (4,259,555 | ) | |||||
Less:
treasury stock, 400,000 at as of June 30, 2008
|
(27,499 | ) | (12,500 | ) | ||||
Total
Stockholder's Equity (Deficit)
|
(5,926,709 | ) | (4,272,055 | ) | ||||
Total
Liabilities and Stockholder's Equity (Deficit)
|
$ | 3,644,417 | $ | 3,712,693 |
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 |
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 Receivable
|
(14,999 | ) | (14,999 | ) | ||||||||||||||||||||
Net
Loss
|
(1,639,655 | ) | (1,639,655 | ) | ||||||||||||||||||||
Balance
March 31, 2009
|
9,843,046 | $ | 9,853 | $ | 4,649,920 | $ | (27,499 | ) | $ | (10,558,983 | ) | $ | (5,926,709 | ) |
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
|
||||||||
Non-cash
Transactions
|
||||||||
Depreciation
Expense
|
7,233 | 8,044 | ||||||
Loss
on sale of fixed assets
|
39,933 | 0 | ||||||
Interest
expense capitalized into priniciple
|
656,600 | 490,573 | ||||||
Provision
for uncollectible receivables
|
68,289 | (103,970 | ) | |||||
Changes
in assets and liabilities
|
||||||||
Investment
in sales-type leases
|
(398,080 | ) | (426,280 | ) | ||||
Inventory
|
373,280 | (165,563 | ) | |||||
Prepaid
Expenses
|
23,437 | 21,952 | ||||||
Accounts
Payable
|
(126,192 | ) | 62,267 | |||||
Other
Liabilities
|
(106,845 | ) | 735,875 | |||||
Net
Cash Provided by Operating Activities
|
537,655 | 622,898 | ||||||
Net
cash used in operating activities
|
(1,101,999 | ) | (524,468 | ) | ||||
Investing
Activities
|
||||||||
Purchase
of property and equipment
|
(31,092 | ) | (5,490 | ) | ||||
Net
Cash provided by (used in) Investing Activities
|
(31,092 | ) | (5,490 | ) | ||||
Financing
Activities
|
||||||||
Proceeds
from issuance of debt
|
3,105,490 | 3,174,517 | ||||||
Principle
payments on line of credit
|
(1,950,949 | ) | (2,554,369 | ) | ||||
Commitment
|
0 | (112,359 | ) | |||||
Treasury
Stock
|
(20,999 | ) | 0 | |||||
Net
cash provided by Financing Activities
|
1,133,542 | 507,789 | ||||||
Net
Increase/(Decrease) in Cash
|
451 | (22,169 | ) | |||||
Cash,
Beginning of Period
|
32,508 | 37,454 | ||||||
Cash,
End of Period
|
$ | 32,959 | $ | 15,285 | ||||
Supplemental
Information:
|
||||||||
Period
interest
|
$ | $ | ||||||
Income
Taxes paid
|
$ | $ |
Furniture,
fixtures and equipment
|
3
to 7 years
|
Leasehold
improvements
|
5
to 15 years
|
March
31,
|
June
30,
|
|||||||
2009
|
2008
|
|||||||
Total
Minimum Lease Payments to be Received
|
5,744,497 | 4,998,325 | ||||||
Residual
Value
|
225,200 | 131,400 | ||||||
Lease
Carrying Value
|
5,969,697 | 5,129,725 | ||||||
Less:
Allowance for Uncollectible Amounts
|
(1,182,786 | ) | (1,302,209 | ) | ||||
Less:
Unearned Income
|
(1,523,173 | ) | (1,085,449 | ) | ||||
Net
Investment is Sales-Type Leases
|
3,263,739 | 2,742,067 |
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 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)
|
3,263,739 | 3,117,490 | ||||||
Inventory
|
239,048 | 414,515 | ||||||
Equipment
|
40,450 | 84,293 | ||||||
Accounts
Payable
|
211,617 | 341,612 | ||||||
Taxes
Payable
|
12,075 | 4,679 | ||||||
Line
of Credit
|
9,269,555 | 7,458,412 |
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
|