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 September 30, 2006 and March 31, 2006, respectively
(Unaudited)
|
3
|
Consolidated
Statement of Operations for the Three Months Ended September 30,
2006 and
2005, respectively,
and Six Months Ended September 30, 2006 and 2005, respectively (Unaudited) |
4
|
Consolidated
Statements of Cash Flows for the Nine Months Ended September 30,
2006 and
2005, respectively (Unaudited)
|
5
|
Notes
to Consolidated Financial Statements (Unaudited)
|
6
|
September
30,
|
March
31,
|
||||||
2006
|
2006
|
||||||
(Unaudited)
|
|||||||
CURRENT
ASSETS
|
|||||||
Cash
|
$
|
13,942
|
$
|
78,145
|
|||
Accounts
receivable, net
|
194,451
|
507,065
|
|||||
Inventory
|
599,115
|
324,492
|
|||||
Prepaid
expenses and other
|
8,536
|
9,142
|
|||||
Total
Current Assets
|
816,044
|
918,844
|
|||||
OTHER
ASSETS
|
|||||||
Property,
plant and equipment, net
|
2,703,501
|
2,945,682
|
|||||
Trademark
|
1,426
|
1,426
|
|||||
$
|
3,520,971
|
$
|
3,865,952
|
||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
|||||||
CURRENT
LIABILITIES
|
|||||||
Due
to factoring agent
|
—
|
99,595
|
|||||
Loans
from principal shareholders
|
1,257,663
|
1,259,863
|
|||||
Accounts
payable
|
228,796
|
299,004
|
|||||
Accrued
expenses
|
228,568
|
220,967
|
|||||
Accrued
payroll taxes
|
719
|
25,926
|
|||||
Total
Current Liabilities
|
1,715,746
|
1,905,355
|
|||||
STOCKHOLDERS’
EQUITY
|
|||||||
Common
stock authorized 150,000,000 Shares; $0.00001 par value; issued and
outstanding 86,323,880 shares
|
868
|
868
|
|||||
Additional
contributed capital
|
7,829,536
|
7,829,536
|
|||||
Accumulated
deficit
|
(6,346,709
|
)
|
(6,184,014
|
)
|
|||
Accumulated
other comprehensive income
|
321,530314,207
|
||||||
Total
Stockholders’ Equity
|
1,805,225
|
1,960,597
|
|||||
|
$
|
3,520,971
|
$
|
3,865,952
|
Three
Months Ended September 30,
|
Six
Months Ended September 30
|
||||||||||||
2006
|
2005
|
2006
|
2005
|
||||||||||
NET
SALES
|
$
|
44,640
|
$
|
237,058
|
$
|
100,599
|
$
|
331,360
|
|||||
COST
AND EXPENSES
|
|||||||||||||
Cost
of goods sold
|
37,685
|
167,115
|
51,505
|
278,140
|
|||||||||
Selling,
general and administrative
|
124,627
|
495,785
|
169,812
|
914,780
|
|||||||||
Depreciation
and amortization
|
24,779
|
16,599
|
50,865
|
35,388
|
|||||||||
Total
Costs and Expenses
|
187,091
|
679,499
|
272,182
|
1,228,308
|
|||||||||
OTHER
INCOME (EXPENSE)
|
|||||||||||||
Insurance
claims
|
310
|
9,505
|
|||||||||||
Interest
expense
|
(617
|
)
|
(617
|
)
|
|||||||||
Total
Other Income (Expense)
|
(307
|
)
|
8,888
|
||||||||||
NET
LOSS
|
$
|
(142,758
|
)
|
$
|
(442,441
|
)
|
$
|
(162,695
|
)
|
$
|
(896,948
|
)
|
|
NET
LOSS PER SHARE
|
|||||||||||||
(basic
and fully diluted)
|
$
|
(0.01
|
)
|
$
|
(0.01
|
)
|
$
|
(0.01
|
)
|
$
|
(0.01
|
)
|
|
WEIGHTED
AVERAGE SHARES OUTSTANDING
|
86,323,880
|
84,838,077
|
86,323,880
|
84,838,077
|
For
the Nine Months Ended
|
|||||||
September
30,
|
|||||||
2006
|
2005
|
||||||
(Unaudited)
|
(Unaudited)
|
||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
|||||||
Net
loss for period
|
$
|
(162,695
|
)
|
$
|
(896,948
|
)
|
|
Non-cash
item included in net loss:
|
|||||||
Depreciation
and amortization
|
50,865
|
35,388
|
|||||
Provision
for doubtful accounts
|
75,600
|
||||||
Changes
in operating assets and liabilities:
|
|||||||
Accounts
receivable
|
237,014
|
12,890
|
|||||
Inventory
|
(274,623
|
)
|
1,394,227
|
||||
Receivable
from officer
|
43,221
|
||||||
Interest
Receivable
|
(79,139
|
)
|
|||||
Prepaid
expense and other
|
606
|
43,690
|
|||||
Overdraft
|
1,044
|
||||||
Accounts
payable
|
(70,208
|
)
|
432,408
|
||||
Accrued
expenses
|
7,601
|
(113,752
|
)
|
||||
Accrued
payroll taxes
|
(25,207
|
)
|
(65,181
|
)
|
|||
Net
Cash Used In Operating Activities
|
(161,047
|
)
|
807,848
|
||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
|||||||
Net
capital contribution
|
|
6,441
|
|||||
Loans
from shareholders
|
(2,200
|
)
|
|||||
Due
to factoring agent
|
(99,595
|
)
|
|||||
Due
to Dominion
|
—
|
(344,381
|
)
|
||||
Net
Cash Used In Financing Activities
|
(101,795
|
)
|
(337,940
|
)
|
|||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
|||||||
Disposal
of fixed assets
|
191,316
|
104,431
|
|||||
Net
Cash Provided by (Used in) Investing Activities
|
191,316
|
104,431
|
|||||
EFFECT
OF EXCHANGE RATE CHANGES ON CASH
|
7,323
|
(561,292
|
)
|
||||
NET
INCREASE/ DECREASE IN CASH
|
(64,203
|
)
|
13,047
|
||||
CASH
AND CASH EQUIVALENTS AT BEGINNING OF PERIOD
|
78,145
|
97,487
|
|||||
CASH
AT END OF PERIOD
|
$
|
13,942
|
$
|
110,534
|