PART
I. FINANCIAL INFORMATION
|
|
Item
1. Financial Statements
|
|
Balance
Sheets as of September 30, 2009 and December 31, 2008
|
F-1
|
Statements
of Operations for the three and nine month periods ended September 30,
2009 and 2008
|
F-2
|
Statements
of Cash Flows for the nine month periods ended September 30, 2009 and
2008
|
F-3
|
Notes
to Financial Statements
|
F-5
|
Item
2. Management Discussion and Analysis of Financial
Condition and Results of Operations
|
2
|
Item
3. Quantitative and Qualitative Disclosures about Market
Risk
|
5
|
Item
4. Controls and Procedures
|
5
|
PART
II. OTHER INFORMATION
|
|
Item
1. Legal Proceedings
|
6
|
Item
1A Risk Factors
|
6
|
Item
2. Unregistered Sales of Equity Securities and Use of
Proceeds
|
7
|
Item
3. Defaults Upon Senior Securities
|
7
|
Item
4. Submission of Matters to a Vote of Security
Holders
|
7
|
Item
5. Other Information
|
7
|
Item
6. Exhibits and Reports on Form 8-K
|
7
|
Signatures
|
7
|
Exhibit
Index
|
8
|
September
30, 2009
|
December
31, 2008
|
||||
(Unaudited)
|
(Audited)
|
||||
ASSETS
|
|||||
Current
assets
|
|||||
Cash
and cash equivalents
|
$
|
347,926
|
$
|
472,280
|
|
Accounts
receivable, net of $75,000 allowance for doubtful accounts
|
1,735,076
|
1,402,819
|
|||
Inventory
|
581,785
|
646,033
|
|||
Prepaid
expenses
|
35,678
|
10,427
|
|||
Total
current assets
|
2,700,465
|
2,531,559
|
|||
Property
and equipment net of accumulated depreciation of
$1,552,848
and $1,427,759
|
739,228
|
848,790
|
|||
Other
assets
|
612
|
11,230
|
|||
TOTAL
ASSETS
|
$
|
3,440,305
|
$
|
3,391,579
|
|
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
|||||
Current
liabilities:
|
|||||
Accounts
payable and accrued expenses
|
$
|
787,734
|
$
|
120,345
|
|
Taxes
payable
|
634
|
1,468
|
|||
Line
of credit
|
1,068,446
|
840,000
|
|||
Loan
payable
|
11,417
|
--
|
|||
Total
current liabilities
|
1,868,231
|
961,813
|
|||
Long-term
liabilities
|
--
|
--
|
|||
TOTAL
LIABILITIES
|
$
|
1,868,231
|
$
|
961,813
|
|
Shareholders’
equity
|
|||||
Preferred
stock, par value $0.001, 1,000,000 shares authorized, no
shares
issued
|
$
|
--
|
$
|
--
|
|
Common
stock, par value $0.001, 50,000,000 shares
authorized
and
34,366,600 shares issued and outstanding
|
3.436
|
3,436
|
|||
Additional
paid-in capital
|
5,174,707
|
5,174,707
|
|||
Retained
earnings (deficit)
|
(3,606,069)
|
(2,748,377)
|
|||
TOTAL
SHAREHOLDERS’ EQUITY
|
$
|
1,572,074
|
$
|
2,429,766
|
|
TOTAL
LIABILITIES AND CAPITAL
|
$
|
3,440,305
|
$
|
3,391,579
|
For
the three months ended
|
For
the nine months ended
|
|||||||
September
30,
|
September
30
|
|||||||
2009 2008
|
2009 2008
|
|||||||
INCOME
|
||||||||
Sales
|
$
|
2,386,219
|
$
|
3,499,340
|
$
|
6,114,898
|
$
|
10,251,355
|
Cost
of sales
|
1,721,240
|
3,127,389
|
4,971,838
|
8,950,132
|
||||
GROSS
MARGIN
|
664,979
|
371,951
|
1,143,060
|
1,301,223
|
||||
EXPENSES
|
||||||||
General
and administrative:
|
645,398
|
925,866
|
1,973,693
|
3,005,735
|
||||
INCOME
(LOSS) FROM OPERATIONS
|
$
|
19,581
|
$
|
(553,915)
|
$
|
(830,633)
|
$
|
(1,704,512)
|
Other
income and expenses:
|
||||||||
Other
income, net
|
122
|
3
|
2,103
|
3
|
||||
Interest
income (expenses) net
|
(11,895)
|
(18,661)
|
(29,162)
|
(805)
|
||||
Total
other income and expenses
|
(11,773)
|
(18,658)
|
27,060
|
(802)
|
||||
NET
INCOME (LOSS) BEFORE INCOME TAX
|
$
|
7,808
|
$
|
(572,573)
|
$
|
(857,692)
|
$
|
(1,705,314)
|
Provision
for income tax
|
--
|
--
|
--
|
(131,067)
|
||||
NET
INCOME (LOSS)
|
$
|
7,808
|
$
|
(572,573)
|
$
|
(857,692)
|
$
|
(1,574,247)
|
Net
income (loss) per share- basic and diluted
|
$
|
0.00
|
$
|
(0.02)
|
$
|
(0.02)
|
$
|
(0.05)
|
Weighted
average common shares outstanding
|
||||||||
Basic
|
34,366,600
|
34,366,600
|
34,366,600
|
34,316,782
|
||||
Diluted
|
34,366,600
|
34,366,600
|
34,366,600
|
34,316,782
|
For
The
|
For
The
|
|
9
Months Ended
|
9
months Ended
|
|
September
30,
|
September
30,
|
|
2009
|
2008
|
CASH
FLOWS FROM OPERATING ACTIVITIES
|
||||
Net
Loss
|
$
|
(857,692)
|
$
|
(1,574,247)
|
Depreciation
and amortization
|
125,089
|
134,029
|
||
Adjustments
to reconcile net loss to net cash used by operations:
|
||||
Stock
issued for services
|
--
|
4,000
|
||
Stock
issued for accrued compensation
|
--
|
2,916
|
||
Changes
in assets and liabilities:
|
||||
(Increase)
decrease in:
|
||||
Accounts
receivable
|
(332,257)
|
(364,431)
|
||
Inventory
|
64,248
|
(1,520,469)
|
||
Prepaid
expenses and other assets
|
(25,251)
|
69,414
|
||
Deferred
tax asset
|
--
|
(131,067)
|
||
Taxes
payable
|
||||
Increase
(decrease) in:
|
(834)
|
--
|
||
Accounts
payable and accrued expenses
|
667,389
|
494,836
|
||
Other
assets
|
10,618
|
--
|
||
NET
CASH USED BY OPERATING ACTIVITIES
|
(348,690)
|
(2,885,019)
|
||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||
Acquisition of
property and equipment
|
(15,527)
|
(13,102)
|
||
NET
CASH USED BY INVESTING ACTIVITIES
|
(15,527)
|
(13,102)
|
||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||
Increase in
loans payable
|
11,417
|
2,261,062
|
||
Increase
in line of credit
|
228,446
|
(185,085)
|
||
NET
CASH FROM FINANCING ACTIVITIES
|
239,863
|
2,075,977
|
||
NET
CASH INCREASE (DECREASE) FOR PERIOD
|
$
|
(124,354)
|
$
|
(822,144)
|
CASH
AND CASH EQUIVALENTS AT BEGINNING OF PERIOD
|
$
|
472,280
|
$
|
1,206,064
|
CASH
AND CASH EQUIVALENTS AT END OF PERIOD
|
$
|
347,926
|
$
|
383,920
|
SUPPLEMENTAL
DISCLOSURES:
|
||||
Interest
paid
|
$
|
32,715
|
$
|
21,799
|
Income
taxes paid
|
$
|
--
|
$
|
--
|
September 30, 2009
|
December 31, 2008
|
|||
Accounts
receivable
|
$
|
1,810,076
|
$
|
1,477,819
|
Allowance
for doubtful accounts
|
(75,000)
|
(75,000)
|
||
Net
amount
|
$
|
1,735,076
|
$
|
1,402,819
|
September
30, 2009
|
December
31, 2008
|
|||
Net
operating loss
|
$
|
3,606,069
|
$
|
2,748,377
|
Future
tax benefit at 34%
|
1,226,063
|
934,448
|
||
Less:
Valuation allowance
|
(1,226,063)
|
(934,448)
|
||
Net
deferred tax asset
|
$
|
--
|
$
|
--
|
a)
|
Evaluation
of Disclosure Controls and
Procedures.
|
31.2
|
Certification
of Principal Financial and Accounting Officer Pursuant to Section 302 of
the Sarbanes-Oxley Act.
|
32.1
|
Certification
of Chief Executive Officer Pursuant to Section 906 of the Sarbanes-Oxley
Act.
|
32.1
|
Certification
of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley
Act.
|