Nevada
|
86-0931332
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification No.)
|
Consolidated
Balance Sheets
|
F-1
|
Consolidated
Statements of Operations
|
F-2
|
Consolidated
Statements of Cash Flows
|
F-3
|
Notes
to Consolidated Financial Statements
|
F-4
|
ASSETS
|
||||||||
September
30,
|
December
31,
|
|||||||
2007
|
2006
|
|||||||
(Unaudited)
|
||||||||
CURRENT
ASSETS
|
||||||||
Cash
|
$ |
8,737
|
$ |
4,894
|
||||
Accounts
receivable, net
|
454,590
|
1,493,473
|
||||||
Inventory
|
5,406
|
740,384
|
||||||
Prepaid
expenses and other
|
122,535
|
33,121
|
||||||
Total
Current Assets
|
591,268
|
2,271,872
|
||||||
PROPERTY,
PLANT AND EQUIPMENT, net of accumulated
|
||||||||
depreciation
of $4,086,769 and $3,189,690 at September 30, 2007
and
|
||||||||
December
31, 2006, respectively
|
19,768,012
|
17,929,297
|
||||||
OTHER
ASSETS
|
||||||||
Long-term
timber supply contract, net of amortization of $176,531
and
|
||||||||
$124,345
at September 30, 2007 and December 31, 2006, respectively
|
798,899
|
742,307
|
||||||
Total
Assets
|
$ |
21,158,179
|
$ |
20,943,476
|
LIABILITIES AND STOCKHOLDERS’ DEFICIT | ||||||||
CURRENT
LIABILITIES
|
||||||||
Bank
overdraft
|
$ |
3,256,759
|
$ |
1,899,238
|
||||
Due
to National Australia Bank
|
5,863,242
|
5,209,380
|
||||||
Accounts
payable
|
7,736,845
|
5,311,101
|
||||||
Current
portion of capitalized lease obligations
|
5,537,021
|
1,977,755
|
||||||
Due
to Timberman shareholders
|
7,454,632
|
6,593,951
|
||||||
Related
party payable
|
721,459
|
641,003
|
||||||
Accrued
payroll, related taxes and benefits
|
1,006,996
|
1,213,106
|
||||||
Total
Current Liabilities
|
31,576,954
|
22,845,534
|
||||||
OTHER
LIABILITIES
|
||||||||
Capitalized
lease obligations
|
817,563
|
3,410,322
|
||||||
Deferred
capital gain
|
1,598,318
|
1,521,804
|
||||||
Total
Liabilities
|
33,992,835
|
27,777,660
|
||||||
STOCKHOLDERS’
EQUITY
|
||||||||
Preferred
stock, par value $0.001, 5,000,000 shares
|
||||||||
authorized,
none issued and outstanding
|
||||||||
Common
stock, par value $0.001, 300,000,000 shares
|
||||||||
authorized,
257,600,680 issued and outstanding
|
||||||||
in
2007 and 2006, respectively
|
257,600
|
257,600
|
||||||
Additional
paid-in capital
|
4,573,217
|
4,573,217
|
||||||
Accumulated
other comprehensive income
|
(967,462 | ) |
302,278
|
|||||
Accumulated
deficit
|
(16,698,011 | ) | (11,967,279 | ) | ||||
Total
Stockholders’ Deficit
|
(12,834,656 | ) | (6,834,184 | ) | ||||
Total
Liabilities and Stockholders’ Deficit
|
$ |
21,158,179
|
$ |
20,943,476
|
For
the Three Months Ended
|
For
the Nine Months Ended
|
|||||||||||||||
September
30,
|
September
30,
|
|||||||||||||||
2007
|
2006
|
2007
|
2006
|
|||||||||||||
REVENUE
– SALES
|
$ |
477,244
|
$ |
4,008,572
|
$ |
2,511,403
|
$ |
11,350,633
|
||||||||
COSTS
AND EXPENSES
|
||||||||||||||||
Cost
of goods sold
|
164,358
|
2,414,890
|
775,946
|
6,525,037
|
||||||||||||
Selling,
general and administrative
|
585,236
|
2,706,697
|
4,792,956
|
6,737,478
|
||||||||||||
Provision
for doubtful accounts
|
1,372
|
134,154
|
86,251
|
266,649
|
||||||||||||
Interest
expense
|
190,268
|
254,564
|
1,176,953
|
647,648
|
||||||||||||
Depreciation
and amortization
|
169,642
|
149,162
|
493,234
|
436,287
|
||||||||||||
Total
Costs and Expenses
|
1,110,876
|
5,659,467
|
7,325,340
|
14,613,099
|
||||||||||||
OPERATING
LOSS
|
(633,632 | ) | (1,650,895 | ) | (4,813,937 | ) | (3,262,466 | ) | ||||||||
NON-OPERATING
INCOME
|
||||||||||||||||
Other
income
|
21,538
|
12,037
|
42,401
|
145,325
|
||||||||||||
Interest
income
|
83,555
|
247,586
|
||||||||||||||
Gain
on disposal of assets
|
14,034
|
648
|
40,804
|
104,203
|
||||||||||||
Total
Non-Operating Income
|
35,572
|
96,240
|
83,205
|
497,114
|
||||||||||||
NET
LOSS
|
$ | (598,060 | ) | (1,554,655 | ) | $ | (4,730,732 | ) | $ | (2,765,352 | ) | |||||
NET
LOSS PER SHARE
|
||||||||||||||||
(BASIC
AND DILUTED)
|
$ |
0.01
|
$ |
0.01
|
$ | (0.02 | ) | $ | (0.01 | ) | ||||||
WEIGHTED
AVERAGE SHARES
|
||||||||||||||||
OUTSTANDING
|
257,600,680
|
257,400,680
|
257,600,680
|
257,400,680
|
For
the Nine Months Ended
|
||||||||
September
30,
|
||||||||
2007
|
2006
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
||||||||
Net
loss
|
$ | (4,730,732 | ) | $ | (2,765,352 | ) | ||
Adjustments
to reconcile net loss to cash flows from
|
||||||||
operating
activities:
|
||||||||
Depreciation
and amortization
|
493,234
|
407,419
|
||||||
Stock
based compensation
|
70,000
|
|||||||
Amortization
of leaseback gain
|
(40,804 | ) | (252,150 | ) | ||||
Changes
in operating assets and liabilities:
|
||||||||
(Increase) decrease
in prepaid expenses
|
(89,414 | ) |
53,046
|
|||||
(Increase)
decrease in inventories
|
734,978
|
(562,603 | ) | |||||
(Increase)
decrease in receivables
|
1,038,883
|
(1,044,880 | ) | |||||
(Increase)
decrease in Timber contract
|
52,187
|
66,662
|
||||||
Increase
(decrease) in accounts payable and other liabilities
|
2,425,744
|
1,990,795
|
||||||
Increase
(decrease) in bank overdraft
|
1,357,521
|
1,989,217
|
||||||
Increase
(decrease) in related party payable
|
13,643
|
|||||||
Increase
(decrease) in accrued payroll
|
(206,109 | ) |
299,350
|
|||||
Increase
(decrease) in taxes payable
|
69,437
|
|||||||
Net
Cash Provided by (Used in) Operating Activities
|
1,035,488
|
334,584
|
||||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||||
Capital
additions
|
(85,016 | ) | (3,833,830 | ) | ||||
Net
Cash Used in Investing Activities
|
(85,016 | ) | (3,833,830 | ) | ||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||
Loans
from shareholders
|
33,032
|
2,777,287
|
||||||
Capital
leases
|
202,559
|
554,609
|
||||||
National
Australian Bank loan
|
110,880
|
|||||||
Sale
leaseback deferred credit
|
76,514
|
37,083
|
||||||
Net
Cash Provided By (Used In) Financing Activities
|
312,105
|
3,479,859
|
||||||
EFFECT
OF EXCHANGE RATES ON CASH
|
(1,258,734 | ) | (107,627 | ) | ||||
INCREASE
(DECREASE) IN CASH
|
3,843
|
(127,014 | ) | |||||
CASH
AT BEGINNING OF PERIOD
|
4,894
|
127,014
|
||||||
CASH
AT END OF PERIOD
|
$ |
8,737
|
$ |
|
NOTE
A - BASIS OF PRESENTATION
|