Florida
|
65-110237
|
|
(State
or other jurisdiction of
|
(I.R.S.
Employer
|
|
incorporation
or organization)
|
Identification
No.)
|
Description
|
Page
No.
|
FINANCIAL
INFORMATION:
|
|
Financial
Statements
|
|
Consolidated
Balance Sheets at December 31, 2006
(Unaudited)
|
3
|
Consolidated
Statement of Operations for the Three Months Ended December 31, 2006
and
2005, and the Nine Months Ended December 31, 2006 and 2005,
respectively
(Unaudited)
|
4
|
Consolidated
Statements of Cash Flows for the Nine Months Ended December 31, 2006
and
2005, respectively (Unaudited)
|
5
|
Notes
to Consolidated Financial Statements (Unaudited)
|
6
|
CURRENT
ASSETS
|
||||
Cash
|
$
|
13,942
|
||
Accounts
receivable
|
194,451
|
|||
Inventory
|
8,536
|
|||
Prepaid
expenses and other
|
599,115
|
|||
Total
Current Assets
|
816,044
|
|||
OTHER
ASSETS
|
||||
Property,
plant and equipment, net
|
2,678,722
|
|||
Trademarks,
net
|
1,426
|
|||
|
$
|
3,496,192
|
||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||
CURRENT
LIABILITIES
|
||||
Loans
from principal shareholders
|
1,257,663
|
|||
Accounts
payable
|
297,285
|
|||
Accrued
expenses
|
321,837
|
|||
Accrued
payroll taxes
|
719
|
|||
Total
Current Liabilities
|
1,877,504
|
|||
STOCKHOLDERS'
EQUITY
|
||||
Common
stock authorized 150,000,000
|
||||
shares;
$0.00001 par value; issued
|
||||
and
outstanding 86,323,880 shares
|
868
|
|||
Additional
contributed capital
|
7,829,536
|
|||
Accumulated
other comprehensive income
|
321,530
|
|||
Accumulated
deficit
|
(6,533,246
|
)
|
||
Total
Stockholders' Equity
|
1,618,688
|
|||
|
$
|
3,496,192
|
Three
Months Ended
|
Nine
Months Ended
|
||||||||||||
December
31,
|
December
31,
|
||||||||||||
2006
|
2005
|
2006
|
2005
|
||||||||||
NET
SALES
|
$
|
20,577
|
$
|
468,723
|
$
|
121,176
|
$
|
1,071,152
|
|||||
COSTS
AND EXPENSES
|
|||||||||||||
Cost
of goods sold
|
27,816
|
531,866
|
79,321
|
1,060,006
|
|||||||||
Selling,
general and administrative
|
148,980
|
603,924
|
318,792
|
1,513,569
|
|||||||||
Depreciation
and amortization
|
24,779
|
58,581
|
75,644
|
93,969
|
|||||||||
Total
Costs and Expenses
|
201,575
|
1,194,371
|
473,757
|
2,667,544
|
|||||||||
OTHER
EXPENSES
|
|||||||||||||
Insurance
claims
|
|
|
(9,505
|
)
|
|||||||||
Interest
expense
|
5,539
|
256
|
6,156
|
5,391
|
|||||||||
Total
Other Expenses
|
5,539
|
256
|
(3,349
|
)
|
5,391
|
||||||||
NET
LOSS
|
$
|
(186,537
|
)
|
$
|
(725,904
|
)
|
$
|
(349,232
|
)
|
$
|
(1,601,783
|
)
|
|
NET
LOSS PER SHARE, basic and diluted
|
(0.01
|
)
|
(0.01
|
)
|
(0.01
|
)
|
(0.02
|
)
|
|||||
Weighted
average number of common shares outstanding
|
86,323,880
|
84,838,077
|
86,323,880
|
84,838,077
|
For
the Nine Months Ended
|
|||||||
December
31,
|
|||||||
2006
|
2005
|
||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
|||||||
Net
loss for period
|
$
|
(349,232
|
)
|
$
|
(1,601,783
|
)
|
|
Non-cash
item included in net loss:
|
|||||||
Depreciation
and amortization
|
75,644
|
93,969
|
|||||
Provision
for doubtful accounts
|
75,600
|
||||||
Changes
in operating assets and liabilities:
|
|||||||
Accounts
receivable
|
237,014
|
(570,623
|
)
|
||||
Inventory
|
(274,623
|
)
|
1,142,800
|
||||
Receivable
from officer
|
48,761
|
||||||
Prepaid
and other
|
606
|
43,960
|
|||||
Accounts
payable
|
23,060
|
110,071
|
|||||
Accrued
expenses
|
76,091
|
(113,752
|
)
|
||||
Accrued
payroll taxes
|
(25,207
|
)
|
(65,181
|
)
|
|||
Net
Cash Used In Operating Activities
|
(161,047
|
)
|
(911,778
|
)
|
|||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
|||||||
Purchase
of property, plant and equipment
|
|
87,831
|
|||||
Net
Cash Provided by (Used in) Investing Activities
|
|
87,831
|
|||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
|||||||
Disposal
of fixed assets
|
191,316
|
||||||
Due
from factoring agent
|
(99,595
|
)
|
267,221
|
||||
Loans
from shareholders
|
(2,200
|
)
|
|||||
Net
capital contribution
|
|
505,228
|
|||||
Due
from Dominion
|
|
|
(344,381
|
)
|
|||
Net
Cash Provided by Financing Activities
|
89,521
|
428,068
|
|||||
EFFECT
OF RATE CHANGE ON CASH
|
7,323
|
324,214
|
|||||
NET
DECREASE IN CASH
|
(64,203
|
)
|
(71,665
|
)
|
|||
CASH
AND CASH EQUIVALENTS AT
|
|||||||
BEGINNING
OF PERIOD
|
78,145
|
97,487
|
|||||
CASH
AT END OF PERIOD
|
$
|
13,942
|
$
|
25,822
|