ý
|
|
QUARTERLY
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
OF
1934
|
|
|
|
For
the quarterly period ended August 31, 2005
|
||
|
|
|
o
|
|
TRANSITION
REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE
ACT
|
|
|
|
For
the transition period from
to
|
||
|
|
|
Commission
file number: 33-98682
|
Delaware
|
|
05-0460102
|
(State
or other jurisdiction of incorporation or organization)
|
|
(IRS
Employer Identification No.)
|
|
|
|
1400
Chamber Dr., Bartow, Florida 33830
|
||
(Address
of principal executive offices)
|
||
|
|
|
(863)
533-0326
|
||
(Issuer’s
telephone number)
|
||
|
|
|
N/A
|
||
(Former
name, former address and former fiscal year, if changed since last
report)
|
Part
I - Financial Information
|
||
|
|
|
|
Item
1.
|
Consolidated
Financial Statements
|
|
|
|
|
Item
2.
|
Management’s
Discussion & Analysis
|
|
|
|
|
Item
3.
|
Controls
and Procedures
|
|
|
|
Part
II - Other Information
|
||
|
|
|
|
Item
1.
|
Legal
Proceedings
|
|
|
|
|
Item
2.
|
Changes
in Securities
|
|
|
|
|
Item
3.
|
Defaults
Upon Senior Securities
|
|
|
|
|
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
|
|
|
|
Item
5.
|
Other
Information
|
|
|
|
|
Item
6.
|
Exhibits
and Reports on Form 8-K
|
|
|
|
Signatures
|
Consolidated
Financial Statements:
|
|
|
|
|
Consolidated
Balance Sheet
|
|
Consolidated
Statements of Operations
|
|
Consolidated
Statements of Cash Flows
|
|
Notes
to Consolidated Financial
Statements
|
Assets
|
|
|
|
|
Current
assets:
|
|
|
|
|
Cash
|
|
$
|
37,903
|
|
Accounts
receivable, net of allowance of $19,212
|
|
60,460
|
|
|
Accounts
receivable, factored
|
54,283
|
|||
Inventory
|
|
144,011
|
|
|
Other
receivables
|
|
118,042
|
|
|
Other
current assets
|
|
122,656
|
|
|
Total
current assets
|
|
537,355
|
|
|
|
|
|
|
|
Property
and equipment, net of accumulated depreciation of
$1,726,100
|
|
5,357,841
|
|
|
|
|
|
|
|
Other
assets:
|
|
|
|
|
Prepaid
loan costs
|
|
2,912
|
|
|
Intangible
assets, net of accumulated amortization
|
118,222
|
|||
Real
property held for resale
|
|
243,150
|
|
|
Total
other assets
|
|
364,284
|
|
|
|
|
$
|
6,259,480
|
|
|
|
|
|
|
Liabilities
and Stockholders’ Equity
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
Checks
drawn in excess of bank balance
|
$
|
$
|
15,282
|
|
Current
portion of notes payable
|
1,360,890
|
|||
Current
portion of notes payable, related parties
|
156,525
|
|||
Accounts
payable
|
232,697
|
|
||
Accrued
expenses
|
|
159,843
|
|
|
Accrued
interest
|
|
142,343
|
|
|
Due
to stockholders
|
|
487,110
|
|
|
Deferred
revenue
|
|
19,247
|
|
|
Total
current liabilities
|
|
2,573,937
|
|
|
|
|
|
|
|
Notes
payable, related parties, net of current portion
|
|
16,847
|
|
|
|
|
|
|
|
Stockholders’
equity:
|
|
|
|
|
Preferred
stock, total authorized 5,000,000 shares:
|
|
|
|
|
Series
A; cumulative and convertible; $.001 par value;
600
shares authorized; 102 shares issued and outstanding;
liquidating
preference
$376,125
|
|
|
|
|
Series
B; cumulative and convertible; $.001 par value;
3,950
shares authorized; 3,944 shares issued and outstanding;
liquidating
preference $3,944,617
|
|
3
|
|
|
Common
stock; $.002 par value; 350,000,000 shares authorized; 224,922,415
shares
issued;
224,400,415
shares outstanding
|
|
449,846
|
|
|
Additional
paid-in capital
|
|
18,790,396
|
|
|
Stock
subscription receivable
|
|
(10,000)
|
||
Treasury
stock, at cost
|
|
(265,526)
|
||
Accumulated
deficit
|
|
(15,268,874)
|
||
Loan
costs from issuance of common stock
|
|
(27,149)
|
||
Total
stockholders’ equity
|
|
3,668,696
|
|
|
|
|
$
|
6,259,480
|
|
|
|
Three
Months Ended
August
31,
|
|
Six
Months Ended
August
31,
|
|
|||||||||||||||||
|
|
2005
|
|
2004
|
|
2005
|
|
2004
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net
sales
|
|
$
|
665,450
|
|
$
|
756,705
|
|
$
|
1,320,349
|
|
$
|
1,409,051
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Cost
of goods sold
|
|
433,656
|
|
522,302
|
|
892,877
|
|
944,754
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Gross
profit
|
|
231,794
|
|
234,403
|
|
427,472
|
|
464,297
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Selling,
general and administrative expenses
|
|
625,137
|
|
556,390
|
|
1,168,708
|
|
1,111,222
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Loss
from operations
|
|
(393,343
|
)
|
(321,987
|
)
|
(741,236
|
)
|
(646,925
|
)
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Other
income (expense)
|
|
280,448
|
|
(28,030)
|
296,643
|
|
(9,048)
|
|
||||||||||||||
Gain
on forgiveness of debt
|
20,020
|
98,310
|
||||||||||||||||||||
Interest
expense
|
|
(43,914
|
)
|
(41,560)
|
(80,641
|
)
|
(77,114
|
)
|
||||||||||||||
Total
other income (expense)
|
|
256,544
|
(69,590
|
)
|
314,312
|
(86,162
|
)
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net
loss
|
|
$
|
(136,789
|
)
|
$
|
(391,577
|
)
|
$
(426,924
|
)
|
$
|
(733,087
|
)
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net
loss per common share
|
|
$
|
(.00
|
)
|
$
|
(.00
|
)
|
$
|
(.00
|
)
|
$
|
(.00
|
)
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Weighted
average number of common shares outstanding
|
|
_222,737,372
|
|
150,687,683
|
|
212,811,259
|
|
148,288,362
|
|
|||||||||||||
|
|
Six
Months Ended
August
31,
|
|
||||
|
|
2005
|
|
2004
|
|
||
Operating
activities:
|
|
|
|
|
|
||
Net
loss
|
|
$
|
(426,924
|
)
|
$
|
(733,087
|
)
|
Adjustments
to reconcile net loss to net cash (used) by operating
activities:
|
|
|
|
|
|
||
Depreciation
and amortization
|
|
219,199
|
|
205,002
|
|
||
Stock
issued for services
|
|
27,000
|
|
|
|||
Options
issued to consultants and employees
|
|
21,000
|
|
38,442
|
|
||
Gain
on forgiveness of debt
|
(98,310)
|
||||||
Gain
on write down of debt
|
(15,000)
|
||||||
Loss
on involuntary conversion of assets
|
|
32,898
|
|
||||
Increase
in allowance for doubtful accounts
|
|
12,621
|
|
3,786
|
|
||
Decrease
(increase) in:
|
|
|
|
|
|
||
Accounts
receivables
|
|
9,778
|
|
58,321
|
|
||
Inventory
|
|
(2,704
|
)
|
(17,365
|
)
|
||
Other
receivables and other assets
|
|
226,835
|
(154,435
|
)
|
|||
Increase
(decrease) in:
|
|
|
|
|
|
||
Accounts
payable and accrued expenses
|
|
(106,773)
|
|
278,477
|
|
||
Deferred
income
|
|
1,628
|
19,671
|
|
|||
Total
adjustments
|
|
295,274
|
|
464,797
|
|
||
Net
cash (used) by operating activities
|
|
(131,650)
|
|
(268,290)
|
|||
|
|
|
|
|
|
||
Investing
activities:
|
|
|
|
|
|
||
Decrease
in other receivables
|
|
83,225
|
|
||||
Acquisition
of property and equipment
|
|
(40,937
|
)
|
(56,241
|
)
|
||
Net
cash (used) provided by investing activities
|
|
(40,937)
|
26,984
|
|
|||
|
|
|
|
|
|
||
Financing
activities:
|
|
|
|
|
|
||
(Decrease)
increase in bank overdraft
|
|
15,282
|
|
||||
Increase
in due from factor
|
(21,332)
|
(6,788)
|
|||||
Proceeds
from notes payable and long-term debt
|
|
57,741
|
|
56,190
|
|
||
Principal
payments on notes payable and capital leases
|
|
(106,394
|
)
|
(133,553
|
)
|
||
Proceeds
from advances from stockholders
|
|
165,400
|
|
12,300
|
|
||
Proceeds
from issuance of common stock
|
|
|
39,860
|
|
|||
Exercise
of stock options and warrants
|
|
36,287
|
|
249,782
|
|
||
Net
cash provided by financing activities
|
|
146,984
|
217,791
|
|
|||
|
|
|
|
|
|||
Net
decrease in cash
|
|
(25,603
|
)
|
(23,515)
|
|
||
|
|
|
|
|
|
||
Cash,
beginning of period
|
|
63,506
|
|
79,363
|
|
||
|
|
|
|
|
|
||
Cash,
end of period
|
|
$
|
37,903
|
|
$
|
55,848
|
|
|
|
|
|
|
|
||
Supplemental
disclosures of cash flow information and noncash investing and
financing
activities:
|
|
|
|
|
|
||
Cash
paid during the period for interest
|
|
$
|
158,860
|
|
$
|
51,446
|
|
|
|
Three
Months Ended
|
|
Six
Months Ended
|
|
||||||||
|
|
August
31,
2005
|
|
August
31,
2004
|
|
August
31,
2005
|
|
August
31,
2004
|
|
||||
Net
loss, as reported
|
|
$
|
(136,789
|
)
|
$
|
(391,577
|
)
|
$
|
(426,924
|
)
|
$
|
(733,087
|
)
|
|
|
|
|
|
|
|
|
|
|
||||
Deduct:
Additional stock based employee compensation expense determined
under fair value based methods for all awards, net of
taxes
|
|
(0
|
)
|
(0
|
)
|
(0
|
)
|
(0
|
)
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Pro
forma net loss
|
|
$
|
(136,789
|
)
|
$
|
(391,577
|
)
|
$
|
(426,924
|
)
|
$
|
(733,087
|
)
|
|
|
|
|
|
|
|
|
|
|
||||
Net
loss per share:
|
|
|
|
|
|
|
|
|
|
||||
As
reported
|
|
$
|
(.00
|
)
|
$
|
(.00
|
)
|
$
|
(.00
|
)
|
$
|
(.01
|
)
|
Pro
forma
|
|
$
|
(.00
|
)
|
$
|
(.00
|
)
|
$
|
(.00
|
)
|
$
|
(.01
|
)
|
Manufacturing
|
Fiberglass
|
Other
|
Total
|
|||||||||||||
|
|
|||||||||||||||
Revenue
|
$
|
619,119
|
$
|
46,331
|
$
|
665,450
|
||||||||||
|
|
|||||||||||||||
Interest
expense, net
|
$
|
32,184
|
$
|
4,486
|
$
|
7,244
|
$
|
43,914
|
||||||||
|
|
|||||||||||||||
Depreciation
and amortization
|
$
|
74,779
|
$
|
26,006
|
$
|
172
|
$
|
100,957
|
||||||||
|
|
|||||||||||||||
Net
Income (loss)
|
$
|
252,632
|
$
|
(69,924
|
)
|
$
|
(319,497
|
)
|
$
|
(136,789
|
)
|
|||||
|
|
|
|
Manufacturing
|
|
Fiberglass
|
|
Other
|
|
Total
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Revenue
|
|
$
|
640,577
|
|
$
|
116,128
|
|
0
|
|
$
|
756,705
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest
expense
|
|
$
|
25,887
|
|
$
|
0
|
|
$
|
15,673
|
|
$
|
41,560
|
|
|
|
|
|
|
|
|
|
|
|
||||
Depreciation
and amortization
|
|
$
|
81,478
|
|
$
|
27,559
|
|
$
|
172
|
|
$
|
109,209
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net
(loss)
|
|
$
|
(92,204)
|
$
|
(85,785)
|
$
|
(213,588)
|
$
|
(391,577)
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
Manufacturing
|
|
Fiberglass
|
|
Other
|
|
Total
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|||||||
Revenue
|
|
$
|
1,176,053
|
|
$
|
144,296
|
|
|
|
$
|
1,320,349
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest
expense
|
|
$
|
59,234
|
|
$
|
4,486
|
|
$
|
16,921
|
|
$
|
80,641
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
||||||
Depreciation
and amortization
|
|
$
|
148,781
|
|
$
|
51,073
|
|
$
|
345
|
|
$
|
200,199
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
||||||
Net
(loss)
|
|
$
|
190,072
|
$
|
(142,444)
|
$
|
(474,552)
|
$
|
(426,924)
|
|||||||
|
|
|
|
|
|
|
|
|
|
|||||||
Property
and equipment, net of accumulated depreciation
|
|
$
|
4,500,515
|
|
$
|
855,199
|
$
|
2,127
|
|
$
|
5,357,841
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
||||||
Segment
assets
|
|
$
|
5,043,974
|
|
$
|
1,023,645
|
$
|
191,861
|
|
$
|
6,259,480
|
|
|
|
Manufacturing
|
|
Fiberglass
|
|
Other
|
|
Total
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Revenue
|
|
$
|
1,176,141
|
|
$
|
232,910
|
|
0
|
|
$
|
1,409,051
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest
expense
|
|
$
|
50,881
|
|
$
|
0
|
|
$
|
26,233
|
|
$
|
77,114
|
|
|
|
|
|
|
|
|
|
|
|
||||
Depreciation
and amortization
|
|
$
|
163,107
|
|
$
|
41,550
|
|
$
|
345
|
|
$
|
205,002
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net
(loss)
|
|
$
|
(156,163)
|
$
|
(127,196)
|
$
|
(449,728)
|
$
|
(733,087)
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Property
and equipment, net of accumulated depreciation
|
|
$
|
4,760,511
|
|
$
|
924,778
|
|
$
|
2,818
|
|
$
|
5,688,107
|
|
|
|
|
|
|
|
|
|
|
|
||||
Segment
assets
|
|
$
|
5,417,947
|
|
$
|
1,124,367
|
|
$
|
125,302
|
|
$
|
6,667,616
|
|
31.1
|
Certification
of the Chief Financial Officer dated October 14,
2005
|