|
|
|
þ
|
|
QUARTERLY
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
|
|
|
o
|
|
TRANSITION
REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE
ACT
|
Nevada
|
|
33-0215295
|
(State
or other jurisdiction of
incorporation
or organization)
|
|
(I.R.S.
Employer
Identification
No.)
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
Consolidated
Statements of Operations (unaudited) for the three and six months
ended
May 31, 2006 and 2005
|
|
|
|
|
|
|
|
Consolidated
Balance Sheets at May 31, 2006 (unaudited) and November 30,
2005
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
Management's
Discussion and Analysis or Plan of Operation
|
|
||
|
|
|
|
|
|||
|
|||
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
|
||
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
Exhibits
|
|
||
|
|
|
|
|
|
||
|
|
|
|
Certifications
|
|
|
|
|
Three
Months Ended
|
|
Six
Months Ended
|
|||||||||
|
|
|
May
31, 2006
|
|
|
May
31, 2005
|
|
|
May
31, 2006
|
|
|
May
31, 2005
|
|
Net
sales
|
|
$
|
2,526,034
|
|
$
|
2,056,863
|
|
$
|
4,901,371
|
|
$
|
4,023,929
|
|
Cost
of sales
|
|
|
1,806,347
|
|
1,615,073
|
|
3,507,133
|
|
3,235,525
|
|
|||
Gross
profit
|
|
|
719,687
|
|
|
441,790
|
|
1,394,238
|
|
|
788,404
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling,
general and administrative
|
|
|
456,950
|
|
439,069
|
|
|
921,676
|
|
|
915,366
|
|
|
Depreciation
and amortization
|
|
20,296
|
|
50,298
|
|
|
47,065
|
|
|
100,442
|
|
||
Total
operating expenses
|
|
|
477,246
|
|
|
489,367
|
|
|
968,741
|
|
|
1,015,808
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income
(loss) from operations
|
|
|
242,441
|
|
|
(47,577
|
)
|
425,497
|
|
|
(227,404
|
)
|
|
Other
income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
expense
|
|
|
(37,068
|
)
|
|
(39,468
|
)
|
|
(78,952
|
)
|
|
(73,489
|
)
|
Other,
net
|
|
|
(339
|
)
|
|
34,303
|
|
|
11,183
|
|
|
38,676
|
|
Total
other expenses, net
|
|
|
(37,407
|
)
|
|
(5,165
|
)
|
|
(67,769
|
)
|
|
(34,813
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
income (loss)
|
|
$
|
205,034
|
|
$
|
(52,742
|
)
|
$
|
357,728
|
|
$
|
(262,217
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
and diluted earnings (loss) per common share
|
|
$
|
0.02
|
|
$
|
(0.01
|
)
|
$
|
0.03
|
|
$
|
(0.02
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
Average Common Shares Outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
12,116,026
|
|
|
10,516,026
|
|
|
12,116,026
|
|
|
10,516,026
|
|
Diluted
|
|
|
12,151,626
|
|
|
10,516,026
|
|
|
12,146,217
|
|
|
10,516,026
|
|
|
|
May
31, 2006 (unaudited)
|
|
November 30,
2005
|
|
||
|
|
|
|
|
|
||
ASSETS
|
|
|
|
|
|
||
Current
assets:
|
|
|
|
|
|
||
Cash
and cash equivalents
|
|
$
|
362,919
|
|
$
|
407,039
|
|
Accounts
receivable, net
|
|
1,235,721
|
|
1,470,805
|
|
||
Inventories,
net
|
|
1,025,596
|
|
1,085,057
|
|
||
Prepaid
expenses and other
|
|
38,274
|
|
218,242
|
|
||
Total
current assets
|
|
2,662,510
|
|
3,181,143
|
|
||
|
|
|
|
|
|
||
Property
and equipment, net
|
|
437,794
|
|
519,888
|
|
||
Other
assets
|
|
78,862
|
|
80,964
|
|
||
Total
assets
|
|
$
|
3,179,166
|
|
$
|
3,781,995
|
|
|
|
|
|
|
|
||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
||
Current
liabilities:
|
|
|
|
|
|
||
Accounts
payable
|
|
$
|
412,679
|
|
$
|
849,715
|
|
Accrued
liabilities
|
|
66,811
|
|
233,287
|
|
||
Notes
payable - related parties
|
|
73,294
|
|
99,418
|
|
||
Line
of credit
|
|
918,229
|
|
1,168,879
|
|
||
Current
portion of term loan
|
|
77,500
|
|
90,000
|
|
||
Current
portion of capital lease obligations
|
|
7,964
|
|
31,886
|
|
||
Total
current liabilities
|
|
1,556,477
|
|
2,473,185
|
|
||
|
|
|
|
|
|
||
Capital
lease obligations, net of current portion
|
|
46,817
|
|
54,781
|
|
||
Term
loan, net of current portion
|
|
--
|
|
35,885
|
|
||
Total
liabilities
|
|
1,603,294
|
|
2,563,851
|
|
||
|
|
|
|
|
|
||
Commitments
and contingencies
|
|
--
|
|
--
|
|
||
|
|
|
|
|
|
||
Stockholders'
equity:
|
|
|
|
|
|
||
Preferred
stock-$.001 par value; 5,000,000 shares authorized; no shares issued
and
outstanding
|
|
--
|
|
--
|
|
||
Common
stock-$.001 par value; 25,000,000 shares authorized; 12,116,026 shares
issued and outstanding at May 31, 2006 and November 30,
2005
|
|
12,116
|
|
12,116
|
|
||
Additional
paid-in capital
|
|
8,355,497
|
|
8,355,497
|
|
||
Accumulated
deficit
|
|
(6,791,741
|
)
|
(7,149,469
|
)
|
||
Total
stockholders' equity
|
|
1,575,872
|
|
1,218,144
|
|
||
Total
liabilities and stockholders' equity
|
|
$
|
3,179,166
|
|
$
|
3,781,995
|
|
|
|
Six
Months Ended
|
|
||||
|
|
May
31, 2006
|
|
May
31, 2005
|
|
||
Cash
flows from operating activities:
|
|
|
|
|
|
||
Net
income (loss)
|
|
$
|
357,728
|
|
$
|
(262,217
|
)
|
Adjustments
to reconcile net income (loss) to net cash provided by operating
activities
|
|
|
|
|
|
||
Depreciation
and amortization
|
|
119,241
|
|
216,433
|
|
||
Changes
in operating assets and liabilities:
|
|
|
|
|
|
||
Accounts
receivable
|
|
235,084
|
|
93,257
|
|
||
Inventories
|
|
59,461
|
|
(110,500
|
)
|
||
Prepaid
expenses and other
|
|
182,070
|
|
40,291
|
|
||
Accounts
payable and accrued liabilities
|
|
(603,512
|
)
|
94,005
|
|
||
Restructuring
reserve
|
|
--
|
|
(12,656
|
)
|
||
Net
cash provided by operating activities
|
|
350,072
|
|
58,613
|
|
||
|
|
|
|
|
|
||
Cash
flows from investing activities:
|
|
|
|
|
|
||
Purchases
of property and equipment
|
|
(37,147
|
)
|
(7,408
|
)
|
||
Net
cash used in investing activities
|
|
(37,147
|
)
|
(7,408
|
)
|
||
|
|
|
|
|
|
||
Cash
flows from financing activities:
|
|
|
|
|
|
||
Net
borrowings (repayments) under line of credit
|
|
(250,650
|
)
|
154,264
|
|
||
Repayments
under term loan
|
|
(48,385
|
)
|
(55,000
|
)
|
||
Repayments
of other long-term obligations
|
|
(58,010
|
)
|
(19,170
|
)
|
||
Net
cash provided by (used in) financing activities
|
|
(357,045
|
)
|
80,094
|
|
||
Net
change in cash and cash equivalents
|
|
(44,120
|
)
|
131,299
|
|
||
|
|
|
|
|
|
||
Cash
and cash equivalents, beginning of period
|
|
407,039
|
|
55,289
|
|
||
Cash
and cash equivalents, end of period
|
|
$
|
362,919
|
|
$
|
186,588
|
|
|
|
|
|
|
|
||
Supplemental
disclosures of cash flow information
|
|
|
|
|
|
||
Cash
paid during the period for:
|
|
|
|
|
|
||
Interest
|
|
$
|
78,952
|
|
$
|
73,489
|
|
Income
taxes
|
|
$
|
--
|
|
$
|
--
|
|
|
Three
Months Ended
|
|
Six
Months Ended
|
|
|||||||||
|
|
|
May
31, 2006
|
|
|
May
31, 2005
|
|
|
May
31, 2006
|
|
|
May
31, 2005
|
|
Net
income (loss) available to common stockholders
|
|
$
|
205,034
|
|
$
|
(52,742
|
)
|
$
|
357,728
|
|
$
|
(262,217
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Plus:
Stock-based employee compensation included in reported net income
(loss)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Less:
Total stock-based employee compensation determined using fair value
based
method
|
|
|
(4,750
|
)
|
|
(9,378
|
)
|
|
(9,500
|
)
|
|
(18,755
|
)
|
Pro
forma net income (loss) available to common stockholders
|
|
|
200,284
|
|
|
(62,120
|
)
|
|
348,228
|
|
|
(280,972
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
income (loss) per common share - as reported:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
0.02
|
|
|
(0.01
|
)
|
|
0.03
|
|
|
(0.02
|
)
|
Diluted
|
|
|
0.02
|
|
|
(0.01
|
)
|
|
0.03
|
|
|
(0.02
|
)
|
Net
income (loss) per common share - pro forma:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
0.02
|
|
|
(0.01
|
)
|
|
0.03
|
|
|
(0.03
|
)
|
Diluted
|
|
|
0.02
|
|
|
(0.01
|
)
|
|
0.03
|
|
|
(0.03
|
)
|
|
|
May
31, 2006
|
|
November 30,
2005
|
|
||
|
|
(unaudited)
|
|
|
|
||
|
|
|
|
|
|
||
Raw
Materials
|
|
$
|
557,635
|
|
$
|
479,206
|
|
Work-in-process
|
|
127,615
|
|
150,763
|
|
||
Finished
Goods
|
|
375,246
|
|
489,988
|
|
||
|
|
|
|
|
|
||
Less
allowance for obsolete inventory
|
|
(34,900
|
)
|
(34,900
|
)
|
||
|
|
$
|
1,025,596
|
|
$
|
1,085,057
|
|
•
|
The
Company's, its customer's or its competitor's announcement of new
or
discontinued products,
|
•
|
Quarterly
increases or decreases in earnings,
|
•
|
Changes
in revenue or earnings estimates by the investment community,
and
|
•
|
Speculation
in the press or investment community.
|
Exhibit
No.
|
|
Description
|
|
|
|
|
|
31.1
31.2
|
|
Certifications
Required by Rule 13a-14(a) of the Securities Exchange Act of 1934,
as
amended, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act
of 2002
|
|
|
|
|
|
32.1
32.2
|
|
Certification
of Chief Executive Officer and Chief Financial Officer Pursuant to
18 U.S.C. Section 1350, as Adopted Pursuant to Section 906
of the Sarbanes-Oxley Act of 2002
|
|
Dated:
September 5, 2006
|
ADVANCED
MATERIALS GROUP, INC.
|
||
|
|
|
|
|
|
|
|
|
By:
|
/s/
William G. Mortensen
|
|
|
|
William
G. Mortensen
|
|
|
|
President
and Chief Financial Officer
|