UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
FORM
10-QSB
|
x |
QUARTERLY
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934 |
For
the quarterly period ended December 31, 2004
|
o |
TRANSITION
REPORT UNDER SECTION 12 OR 15(d) OF THE EXCHANGE
ACT |
For
the transition period from ________ to
________ |
Commission
File Number 000-05391
METWOOD,
INC.
(Exact
name of registrant as specified in its charter)
|
NEVADA
(State
or other jurisdiction
of
incorporation) |
83-0210365
(IRS
Employer
Identification
No.) |
819
Naff Road, Boones Mill, VA 24065
(Address
of principal executive offices)
(540)
334-4294
(Issuer’s
telephone number)
Check
whether the issuer (1) filed all reports required to be filed by Section
13 or 15(d) of the Exchange Act during the past 12 months (or for such
shorter period that the registrant was required to file such reports), and
(2) has been subject to such filing requirements for the past 90 days.
Yes x No o
Number
of shares of common stock outstanding as of February 18, 2005:
12,167,499
Transitional
Small Business Disclosure Format (Check one) Yes o No x
|
METWOOD, INC. AND SUBSIDIARY
FORM
10-QSB
TABLE
OF CONTENTS |
Part
I. Financial Information |
|
Page
(s) |
|
|
|||
Item 1. Financial Statements |
|
||
|
|||
|
1-2 |
| |
|
|||
|
3 |
| |
|
|||
|
4 |
| |
|
|||
|
5-9 |
| |
|
|||
|
10-15 |
| |
|
|||
Item
3. Controls and Procedures |
|
15 |
|
|
|||
Part
II Other Information |
|
||
|
|||
Item
6. Exhibits and Reports on Form 8-K |
|
16 |
|
|
|||
|
16 |
| |
|
|||
|
17 |
| |
|
|||
Exhibits
|
|
18-22 |
|
See
accompanying notes to consolidated financial statements.
|
METWOOD, INC. AND SUBSIDIARY |
|||||||
Consolidated
Condensed Balance Sheet |
|||||||
December
31, 2004 |
|||||||
(unaudited) | |||||||
|
|||||||
ASSETS |
|||||||
2004 |
|||||||
CURRENT
ASSETS |
|||||||
Cash
and Cash Equivalents |
$ |
36,847 |
|||||
Accounts
Receivable, net of allowance of $10,262 |
479,715
|
||||||
Inventory |
679,807
|
||||||
Other
Current Assets |
18,910
|
||||||
TOTAL
CURRENT ASSETS |
1,215,279
|
||||||
PROPERTY
AND EQUIPMENT |
|||||||
Furniture,
fixtures and equipment |
44,022
|
||||||
Computer
hardware, software and peripherals |
98,353
|
||||||
Machinery
and shop equipment |
262,967
|
||||||
Vehicles |
252,469
|
||||||
Buildings
and improvements |
855,885
|
||||||
Land
and land improvement |
194,786
|
||||||
1,708,482
|
|||||||
Accumulated
Depreciation |
(400,405 |
) | |||||
Net
Property and Equipment |
1,308,077
|
||||||
OTHER
ASSETS |
|||||||
Goodwill |
253,088
|
||||||
Net
Other Assets |
253,088
|
||||||
TOTAL
ASSETS |
$ |
2,776,444 |
|||||
LIABILITIES
AND STOCKHOLDERS' EQUITY |
|||||||
LIABILITIES |
|||||||
Current
Liabilities: |
|||||||
Accounts
Payable |
$ |
118,769 |
|||||
Accrued
Expenses |
37,726
|
||||||
Customer
Deposits |
5,200
|
||||||
Current
Maturities of Long-term Debt |
365,024
|
||||||
Bank
Line of Credit |
34,000
|
||||||
Income
Taxes Payable |
135,827
|
||||||
TOTAL
CURRENT LIABILITIES |
696,546
|
||||||
Long-term
Debt, excluding current maturities |
81,800
|
||||||
Deferred
Income Taxes,net |
86,014
|
||||||
TOTAL
LONG-TERM LIABILITIES |
167,814
|
||||||
STOCKHOLDERS'
EQUITY |
|||||||
Common
Stock ($.001par value, 100,000,000 shares authorized: |
|||||||
11,877,499
shares issued and outstanding) |
11,877
|
||||||
Common
Stock Subscribed but not Issued ($.001 par, 2950 shares) |
3
|
||||||
Additional
Paid-in-Capital |
1,306,147
|
||||||
Retained
Earnings |
594,057
|
||||||
TOTAL
STOCKHOLDERS' EQUITY |
1,912,084
|
||||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY |
$ |
2,776,444 |
|||||
The
accompanying notes are an integral part of the consolidated financial
statements |
METWOOD, INC. AND SUBSIDIARY |
|||||||||||||
Consolidated
Income Statements |
|||||||||||||
For
the three and six months ended December 31, 2004 and
2003 |
|||||||||||||
(unaudited) |
|||||||||||||
|
|||||||||||||
Three
Months Ended December 31, |
Six
Months Ended December 31, |
||||||||||||
2004 |
2003 |
2004 |
2003 |
||||||||||
REVENUES |
|||||||||||||
Construction
Sales |
$ |
811,189 |
$ |
704,727 |
$ |
1,830,090 |
$ |
1,227,874 |
|||||
Engineering
sales |
86,186 |
70,691 |
182,105 |
143,102 |
|||||||||
Gross
Sales |
897,375 |
775,418 |
2,012,195 |
1,370,976 |
|||||||||
Cost
of construction sales |
350,344
|
357,230
|
907,427
|
658,404
|
|||||||||
Cost
of engineering sales |
75,509
|
45,485
|
124,448
|
82,963
|
|||||||||
Gross
cost of sales |
425,853
|
402,715
|
1,031,875
|
741,367
|
|||||||||
Gross
Profit |
471,522
|
372,703
|
980,320
|
629,609
|
|||||||||
ADMINISTRATIVE
EXPENSES: |
|||||||||||||
Advertising |
41,804
|
5,033
|
88,533
|
11,948
|
|||||||||
Construction/bidding
data |
6,558
|
-
|
11,340
|
-
|
|||||||||
Depreciation |
15,517
|
12,870
|
31,052
|
25,507
|
|||||||||
Dues
and publications |
4,554
|
-
|
10,942
|
-
|
|||||||||
Insurance |
20,895
|
11,219
|
33,997
|
19,900
|
|||||||||
Office
expenses |
12,616
|
-
|
18,790
|
218,642
|
|||||||||
Payroll
expenses |
148,568
|
111,941
|
270,980
|
22,247
|
|||||||||
Professional
fees |
7,973
|
12,893
|
36,515
|
18,194
|
|||||||||
Research
and development |
-
|
8,700
|
-
|
15,903
|
|||||||||
Telephone |
6,670
|
5,747
|
13,281
|
11,461
|
|||||||||
Travel |
6,351
|
-
|
9,776
|
-
|
|||||||||
Vehicle |
6,866
|
910
|
16,440
|
6,817
|
|||||||||
Property
taxes |
5,501
|
15,222
|
5,500
|
-
|
|||||||||
Other
|
13,732
|
49,020
|
35,445
|
77,261
|
|||||||||
Total
administrative expenses |
297,605
|
233,555
|
582,591
|
427,880
|
|||||||||
OPERATING
INCOME |
173,917
|
139,148
|
397,729
|
201,729
|
|||||||||
OTHER
INCOME: |
8,875
|
88
|
5,511
|
6,252
|
|||||||||
INCOME
BEFORE INCOME TAXES |
182,792
|
139,236
|
403,240
|
207,981
|
|||||||||
INCOME
TAXES |
55,000
|
51,082
|
137,000
|
75,919
|
|||||||||
NET
INCOME |
$ |
127,792 |
$ |
88,154 |
$ |
266,240 |
$ |
132,062 |
|||||
Basic
and diluted earnings per share |
$ |
0.01 |
**
|
$ |
0.02 |
$ |
0.01 |
||||||
Weighted
Average Common |
|||||||||||||
Shares
Outstanding |
11,877,499
|
12,057,549
|
11,874,874
|
12,055,396
|
|||||||||
**
Less than .01 |
|||||||||||||
The
accompanying notes are an integral part of the consolidated financial
statements |
METWOOD, INC. AND SUBSIDIARY |
||||||||||
Consolidated
Statements of Cash Flows |
||||||||||
For
the six months ended December 31, 2004 and 2003 |
||||||||||
(unaudited) | ||||||||||
|
||||||||||
2004 |
2003 |
|||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES: |
||||||||||
Net
Income |
$ |
266,240 |
$ |
132,062 |
||||||
Adjustments
to reconcile net income to net cash provided by |
||||||||||
operating
activities: |
||||||||||
Depreciation |
47,690
|
47,012
|
||||||||
Net
loss on sale of property and equipment |
2,948
|
-
|
||||||||
Common
stock issued for services |
-
|
3,500
|
||||||||
Provision
for deferred income taxes |
7,000
|
17,006
|
||||||||
(Increase)
decrease in operating assets: |
||||||||||
Accounts
receivable |
(100,511 |
) |
(44,511 |
) | ||||||
Inventory |
(46,582 |
) |
(38,884 |
) | ||||||
Prepaid
expenses |
21,964
|
(24,677 |
) | |||||||
Increase
(decrease) in operating liabilities: |
||||||||||
Accounts
payable, accrued expenses and customer deposits |
(173,057 |
) |
(15,702 |
) | ||||||
Current
income taxes payable |
76,000
|
58,913
|
||||||||
NET
CASH PROVIDED BY OPERATING ACTIVITIES |
101,692
|
134,719
|
||||||||
CASH
FLOWS FROM INVESTING ACTIVITIES: |
||||||||||
Purchases
of property and equipment |
(44,260 |
) |
(67,452 |
) | ||||||
NET
CASH (USED IN) INVESTING ACTIVITIES |
(44,260 |
) |
(67,452 |
) | ||||||
CASH
FLOWS FROM FINANCING ACTIVITIES: |
||||||||||
Borrowings
from (repayment of ) notes payable |
(9,220 |
) |
3,184
|
|||||||
Net
borrowings from (repayment of ) related party |
-
|
10,154
|
||||||||
Borrowings
(Repayments) under line-of-credit agreement |
(56,976 |
) |
8,000
|
|||||||
Common
stock issued for cash |
7,875
|
-
|
||||||||
NET
CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES |
(58,321 |
) |
21,338
|
|||||||
NET
INCREASE (DECREASE) IN CASH AND |
||||||||||
CASH
EQUIVALENTS |
(889 |
) |
88,605
|
|||||||
CASH
AND CASH EQUIVALENTS: |
||||||||||
Beginning
of period |
37,736
|
9,482
|
||||||||
End
of period |
36,847
|
98,087
|
||||||||
The
accompanying notes are an integral part of the consolidated financial
statements |
Accounts
receivable |
$ |
75,000 |
||
Fixed
assets |
45,000 |
|||
Goodwill |
230,000 |
|||
Total |
$ |
350,000 |
For the Three Months Ended
December
31, |
For
the Six Months Ended
December
31, |
||||||||||||
2004
|
2003
|
2004
|
2003
|
||||||||||
Net
income |
$ |
127,792 |
$ |
88,154 |
$ |
266,240 |
$ |
132,062 |
|||||
Income
per share - basic and fully diluted |
0.01 |
** |
0.02 |
0.01 |
|||||||||
Weighted
average number of shares |
11,877,499 |
12,057,549 |
11,874,874 |
12,055,396 |
For
the Three Months Ended
December
31,
|
For
the Six Months Ended
December
31,
|
||||||||||||
2004
|
2003
|
2004
|
2003
|
||||||||||
Cash
paid for income taxes |
$ |
-- |
$ |
-- |
$ |
-- |
$ |
-- |
|||||
Cash
paid for interest |
$ |
3,960 |
$ |
5,553 |
$ |
10,429 |
$ |
11,145 |
For
the Three Months Ended
December
31,
|
For
the Six Months Ended
December
31, | |||||||||||
2004
|
2003
|
2004 |
2003 | |||||||||
Construction: | ||||||||||||
Sales | $ |
811,189 |
$ |
704,727 |
$ |
1,830,090 |
$ |
1,227,874
| ||||
Cost of sales |
(350,344) |
(357,230) |
(907,427)
|
(658,644) | ||||||||
Corporate and other expenses |
(329,665) |
(266,411) |
(687,767) |
(453,343) | ||||||||
Segment income (loss) | $ |
131,180 |
$ |
81,086 |
$ |
234,896 |
$ |
115,887 | ||||
Engineering: | ||||||||||||
Sales | $ |
86,185 |
$ |
70,691 |
$ |
182,105 |
$ |
143,342 | ||||
Cost of sales |
(75,509) |
(45,485) |
(124,448) |
(82,963) | ||||||||
Corporate and other expenses |
(17,965)
|
(18,138) |
(26,313) |
(44,204) | ||||||||
Segment income (loss) | $ |
(3,387) |
$ |
7,068 |
$ |
31,344 |
$ |
16,175 |
Date:
February 18, 2005 |
/s/
Robert M. Callahan
Robert
M. Callahan
Chief
Executive Officer |
Date:
February 18, 2005 |
/s/
Shawn Callahan
Shawn
Callahan
Chief
Financial Officer | |
Index to Exhibits | ||
Number |
Description of
Exhibit |
3(i)*
|
Articles
of Incorporation |
3(ii)*
|
By-Laws
|
31.1
|
||
31.2
|
| |
32
|
|