Florida
|
1542
|
91-1930691
|
||
(State
or jurisdiction of
|
(Primary
Standard
|
(I.R.S.
Employer
|
||
incorporation
or
|
Industrial
Classification
|
Identification
Number)
|
||
organization)
|
Code
Number)
|
Title
of Each
|
Proposed Maximum
|
Proposed
|
||||||||||||||
Class of Securities
|
Amount
|
Offering Price
|
Maximum Aggregate
|
Amount of Registration
|
||||||||||||
To Be Registered
|
To Be Registered
|
Per Share(1)
|
Offering Price
|
Fee(2)
|
||||||||||||
Common
Stock
|
5,724,160
|
$ |
0.51
|
$ |
2,919,321.6
|
$ | 162.90 | |||||||||
$0.001
par value per share
|
(1)
|
Based
on the last sale price.
|
(2)
|
Estimated
solely for the purpose of calculating the registration fee in accordance
with Rule 457 of the Securities
Act.
|
The information in this prospectus
is not complete and may be changed. We may not sell these securities until
the registration statement filed with the Securities and Exchange
Commission is effective. This prospectus is not an offer to sell these
securities and it is not soliciting an offer to buy these securities in
any state where the offer or sale is not permitted.
|
Prospectus
Summary
|
4
|
|
Forward-Looking
Statements
|
7
|
|
Risk
Factors
|
7
|
|
Use
of Proceeds
|
12
|
|
Dilution
|
12
|
|
Selling
Shareholders
|
13
|
|
Plan
of Distribution
|
16
|
|
Description
of Securities
|
18
|
|
Transfer
Agent
|
18
|
|
Interests
of Named Experts and Counsel
|
19
|
|
Description
of Business
|
19
|
|
Legal
Proceedings
|
25
|
|
Market
for Common Equity and Related Shareholder Matters
|
25
|
|
Management’s
Discussion and Analysis of Financial Condition and Plan
of Operations
|
26
|
|
Changes
in and Disagreements with Accountants on Accounting and
Financial Disclosure
|
34
|
|
Directors,
Officers, Promoters and Control Persons
|
35
|
|
Security
Ownership of Beneficial Owners and Management
|
36
|
|
Certain
Relationships and Related Transactions
|
37
|
|
Executive
Compensation
|
39
|
|
Disclosure
of Commission Position of Indemnification for Securities
Act
|
40
|
|
Organization
Within Last Five Years
|
40
|
|
Index
to Financial Statements
|
F-1
|
Three
|
||||||||||||
Months Ended
|
Year Ended
|
Year Ended
|
||||||||||
March 31,
|
December 31,
|
December 31,
|
||||||||||
2009
|
2008
|
2007
|
||||||||||
(restated)
|
(restated)
|
|||||||||||
Revenues
|
$ | 1,673,185 | $ | 6,802,107 | $ | 1,821,735 | ||||||
Cost
of Revenues & General & Administrative Expenses
|
$ | 1,962,361 | $ | 9,161,595 | $ | 3,408,308 | ||||||
Other
Income (Expenses)
|
$ | (27,754 | ) | $ | (78,042 | ) | $ | (46,957 | ) | |||
Net
Loss
|
$ | (316,930 | ) | $ | (2,437,530 | ) | $ | (1,633,530 | ) | |||
Net
Loss Per Common Share, Basic and Diluted
|
$ | (0.009 | ) | $ | (0.072 | ) | $ | (0.067 | ) | |||
March 31,
|
December 31,
|
|||||||||||
2009
|
2008
|
2007
|
||||||||||
(restated)
|
(restated)
|
|||||||||||
Total
Assets
|
$ | 1,296,105 | $ | 1,069,126 | $ | 429,309 | ||||||
Total
Stockholders' Deficiency
|
$ | (1,785,246 | ) | $ | (1,482,143 | ) | $ | (392,180 | ) | |||
Retained
Earnings (Accumulated Deficit)
|
$ | (4,554,240 | ) | $ | (4,237,310 | ) | $ | (1,799,780 | ) |
Price
per share offered
|
$ | ________ | ||
Securities
offered by selling shareholders
|
5,724,160 shares | |||
Common
stock outstanding before the offering
|
34,687,630 shares | |||
Common
stock to be outstanding after the offering
|
34,687,630 shares |
|
·
|
our
ability to successfully market our
services;
|
|
·
|
the
timing of entry into new business
areas;
|
|
·
|
competition
and pricing in our industry;
|
|
·
|
reduction
in demand for our services;
|
|
·
|
our
ability to attract and retain strategic
partners;
|
|
·
|
the
degree and rate of growth of the markets in which we compete and the
accompanying demand for our
services;
|
|
·
|
our
ability to expand our internal and external sales
forces;
|
|
·
|
our
ability to attract and retain key
personnel;
|
|
·
|
general
economic conditions; and
|
|
·
|
change
in government regulations
|
|
·
|
our
quarterly operating results and
performance;
|
|
·
|
litigation
and government proceedings;
|
|
·
|
adverse
legislation;
|
|
·
|
changes
in government regulations;
|
|
·
|
economic
and other external factors; and
|
|
·
|
general
market conditions.
|
Shares of
Common
Stock
Owned
|
Shares of
Common
Stock to
be
Registered
|
Shares of
Common
Stock
Owned
Following
the
Offering
Assuming
all the
Shares
being
Registered
are Sold
|
Percent of
Common
Stock
Owned
Following
the offering
Assuming all
the Shares
being
Registered
are Sold
|
|||||||||||||
Thomas
W. Adams
|
20,000 | 5,000 | 15,000 | 0.0435038 | % | |||||||||||
John
Allen
|
658,000 | 164,500 | 493,500 | 1.4312767 | % | |||||||||||
William
C. Armor
|
116,000 | 29,000 | 87,000 | 0.2523223 | % | |||||||||||
Auron
2000, Inc.
|
6,645 | 1,661 | 4,984 | 0.0144542 | % | |||||||||||
Ryan
D. Aubert
|
50,000 | 12,500 | 37,500 | 0.1087596 | % | |||||||||||
Victor
P. Bannon
|
10,000 | 2,500 | 7,500 | 0.0217519 | % | |||||||||||
Lee
Palmer Bearsch
|
200,000 | 50,000 | 150,000 | 0.4350385 | % | |||||||||||
Cindy
Bell
|
6,000 | 1,500 | 4,500 | 0.0130512 | % | |||||||||||
BFS
Services
|
20,036 | 5,009 | 15,027 | 0.0435822 | % | |||||||||||
Brad
Brooks (1)
|
273,000 | 40,950 | 232,050 | 0.6730046 | % |
CEDE
and Company
|
193,743 | 48,436 | 145,307 | 0.4214283 | % | |||||||||||
Agatha
Gabriela Cailide
|
30,000 | 7,500 | 22,500 | 0.0652558 | % | |||||||||||
Philip
L. Cook
|
40,000 | 10,000 | 30,000 | 0.0870077 | % | |||||||||||
M.
G. Crain
|
12,500 | 3,125 | 9,375 | 0.0271899 | % | |||||||||||
H.
Dodd Crutcher
|
100,000 | 25,000 | 75,000 | 0.2175192 | % | |||||||||||
Chris
Dollar (2)
|
15,000 | 2,250 | 12,750 | 0.0369783 | % | |||||||||||
Daniel
S. Dykes
|
100,000 | 25,000 | 75,000 | 0.2175192 | % | |||||||||||
Jack
Edmonds
|
16,000 | 4,000 | 12,000 | 0.0348031 | % | |||||||||||
William
Esping (3)
|
1,466,666 | 220,000 | 1,246,666 | 3.6156517 | % | |||||||||||
FCC
C/F Sharon Laminack
|
30,000 | 7,500 | 22,500 | 0.0652558 | % | |||||||||||
Michael
T. Ferris
|
20,000 | 5,000 | 15,000 | 0.0435038 | % | |||||||||||
Brian
Flanagan
|
50,000 | 12,500 | 37,500 | 0.1087596 | % | |||||||||||
Gerry
Geddes
|
50,000 | 12,500 | 37,500 | 0.1087596 | % | |||||||||||
Telese
Gray
|
20,000 | 5,000 | 15,000 | 0.0435038 | % | |||||||||||
Bradley
Hickman
|
733,334 | 183,334 | 550,001 | 1.5951426 | % | |||||||||||
IRA
Plus Southwest FBO Ella Oliver
|
18,000 | 4,500 | 13,500 | 0.0391535 | % | |||||||||||
IRA
Plus Southwest FBO Walter Parker
|
20,000 | 5,000 | 15,000 | 0.0435038 | % | |||||||||||
Harvey
Kaye
|
12,500 | 3,125 | 9,375 | 0.0271899 | % | |||||||||||
Helen
Kaye
|
12,500 | 3,125 | 9,375 | 0.0271899 | % | |||||||||||
Andrew
Konen
|
50,000 | 12,500 | 37,500 | 0.1087596 | % | |||||||||||
Brenda
Kostohryz
|
333,334 | 83,334 | 250,001 | 0.7250656 | % | |||||||||||
Joel
Lebovitz
|
83,334 | 20,834 | 62,501 | 0.1812675 | % | |||||||||||
Earnest
Kent Lindsey
|
50,000 | 12,500 | 37,500 | 0.1087596 | % | |||||||||||
Laurie
Michele Markum (4)
|
10,000 | 1,500 | 8,500 | 0.0246522 | % | |||||||||||
Ralph
E. Mayo
|
50,000 | 12,500 | 37,500 | 0.1087596 | % | |||||||||||
Mark
McConnell
|
20,000 | 5,000 | 15,000 | 0.0435038 | % | |||||||||||
Erik
Menegay (5)
|
10,000 | 1,500 | 8,500 | 0.0246522 | % | |||||||||||
John
Miller
|
187,500 | 46,875 | 140,625 | 0.4078486 | % | |||||||||||
Robert
Miller
|
8,613 | 2,153 | 6,460 | 0.0187349 | % | |||||||||||
Oppenheimer
& Co. Federico Pier IRA
|
80,000 | 20,000 | 60,000 | 0.1740154 | % |
H.
Winfield Padgett Jr.
|
280,000 | 70,000 | 210,000 | 0.6090539 | % | |||||||||||
Charles
Pero
|
200,000 | 50,000 | 150,000 | 0.4350385 | % | |||||||||||
Pershing
LLC c/f Camilla M. Bannon IRA
|
4,000 | 1,000 | 3,000 | 0.0087008 | % | |||||||||||
Pershing
LLC c/f James E. Kennedy
|
80,000 | 20,000 | 60,000 | 0.1740154 | % | |||||||||||
Pershing
LLC c/f James Foitek SEP
|
20,000 | 5,000 | 15,000 | 0.0435038 | % | |||||||||||
Pershing
LLC c/f Julie Geddes IRA
|
33,334 | 8,334 | 25,001 | 0.0725079 | % | |||||||||||
Pershing
LLC c/f Lee J. Morrison IRA
|
100,000 | 25,000 | 75,000 | 0.2175192 | % | |||||||||||
Pershing
LLC c/f Randy Wicker IRA
|
20,000 | 5,000 | 15,000 | 0.0435038 | % | |||||||||||
Pershing
LLC c/f Rusty T. McDowell IRA
|
33,334 | 8,334 | 25,001 | 0.0725079 | % | |||||||||||
Pershing
LLC c/f Samuel A. Rodgers IRA
|
50,000 | 12,500 | 37,500 | 0.1087596 | % | |||||||||||
Pershing
LLC c/f Victor Bannon IRA
|
66,000 | 16,500 | 49,500 | 0.1435627 | % | |||||||||||
Pershing
LLC c/f William P. Adams IRA
|
20,000 | 5,000 | 15,000 | 0.0435038 | % | |||||||||||
Federico
Pier
|
145,000 | 36,250 | 108,750 | 0.3154029 | % | |||||||||||
Sam
Rodgers
|
6,667 | 1,667 | 5,000 | 0.0145020 | % | |||||||||||
Ricardo
Sabha (6)
|
1,485,000 | 222,750 | 1,262,250 | 3.6608490 | % | |||||||||||
Ryan
Seddon (7)
|
17,215,000 | 2,582,250 | 14,632,750 | 42.4387307 | % | |||||||||||
Donald
P. Simek
|
100,000 | 25,000 | 75,000 | 0.2175192 | % | |||||||||||
Richard
& Rhonda Sinz
|
20,000 | 5,000 | 15,000 | 0.0435038 | % | |||||||||||
Andrew
B. Small IV
|
100,000 | 25,000 | 75,000 | 0.2175192 | % | |||||||||||
Marilyn
M. Smith
|
100,000 | 25,000 | 75,000 | 0.2175192 | % | |||||||||||
Wade
C. Smith
|
100,000 | 25,000 | 75,000 | 0.2175192 | % | |||||||||||
Henry
LaVaugh Stoll (8)
|
25,000 | 3,750 | 21,250 | 0.0616305 | % | |||||||||||
Barbara
Taylor TTEE Barbara Taylor
|
10,000 | 2,500 | 7,500 | 0.0217519 | % | |||||||||||
Carol
Touchstone
|
100,000 | 25,000 | 75,000 | 0.2175192 | % | |||||||||||
Gifford
Touchstone
|
100,000 | 25,000 | 75,000 | 0.2175192 | % | |||||||||||
Underground
Tank Partners (9)
|
6,000,000 | 900,000 | 5,100,000 | 14.7913090 | % | |||||||||||
Dan
Vannest
|
16,667 | 4,167 | 12,500 | 0.0362539 | % | |||||||||||
Eric
Vatterott (10)
|
30,000 | 4,500 | 25,500 | 0.0739565 | % | |||||||||||
Keith
& Laura Webb Jt. Ten
|
114,000 | 28,500 | 85,500 | 0.2479719 | % | |||||||||||
Stephen
K. Westervelt
|
20,000 | 5,000 | 15,000 | 0.0435038 | % |
Steven
Williams
|
25,000 | 6,250 | 18,750 | 0.0543798 | % | |||||||||||
Peter
Wilson (11)
|
1,500,000 | 225,000 | 1,275,000 | 3.6978272 | % | |||||||||||
Michael
Yurkowski (12)
|
835,000 | 125,250 | 709,750 | 2.0584572 | % | |||||||||||
Gary
Zimpelman (13)
|
93,000 | 13,950 | 79,050 | 0.2292653 | % | |||||||||||
John
Zogg
|
250,000 | 62,500 | 187,500 | 0.5437981 | % | |||||||||||
34,479,707 | 5,724,160 | 28,755,547 | 83.3984664 | % |
(1)
|
Brad
Brooks is an owner of JTA Securities Management d/b/a as Titan Securities
and is an affiliate.
|
(2)
|
Chris
Dollar is an employee of the Company and is an
affiliate.
|
(3)
|
Bill
Esping is a partner with one of our directors in Alpina Lending, LP, a
debt holder of the Company, a lessor of office space for Trenchant Asset
Manager which is co-owned by another director of our Company, a
significant stockholder and is considered an
affiliate.
|
(4)
|
Laurie
Michele Markum is a former employee of JTA Securities Management and is an
affiliate.
|
(5)
|
Eric
Menegay is an employee of the Company and is an
affiliate.
|
(6)
|
Ricardo
Sabha is an employee of our Company and former director and considered an
affiliate.
|
(7)
|
Ryan
Seddon is the Chairman of the Board, Chief Executive Officer and president
and an affiliate of the Company.
|
(8)
|
Henry
LaVaughn Stoll is a former officer of the Company and an
affiliate.
|
(9)
|
Underground
Tank Partners has common ownership with a director of our
Company.
|
(10)
|
Eric
Vatterott is a former employee of the Company and is an
affiliate.
|
(11)
|
Peter
Wilson is a co-owner of Trenchant Asset Manager and is an affiliate of the
Company.
|
(12)
|
Michael
Yurkowski is a director of our Company, co-owner of Trenchant Asset
Manager and an affiliate.
|
(13)
|
Gary
Zimpelman is an employee of JTA Securities Management and an affiliate of
the Company.
|
·
|
on any national securities
exchange or quotation service on which the securities may be listed or
quoted at the time of sale;
|
·
|
in the over-the-counter
market;
|
·
|
in transactions otherwise than on
these exchanges or systems or in the over-the-counter
market;
|
·
|
through the writing of options,
whether such options are listed on an options exchange or
otherwise;
|
·
|
in ordinary brokerage
transactions and transactions in which the broker-dealer solicits
purchasers;
|
·
|
in block trades in which the
broker-dealer will attempt to sell the shares as agent but may position
and resell a portion of the block as principal to facilitate the
transaction;
|
·
|
through purchases by a
broker-dealer as principal and resale by the broker-dealer for its
account;
|
·
|
an exchange distribution in
accordance with the rules of the applicable
exchange;
|
·
|
privately negotiated
transactions;
|
·
|
short
sales;
|
·
|
sales pursuant to Rule
144;
|
·
|
broker-dealers may agree with the
selling shareholder to sell a specified number of such shares at a
stipulated price per share;
|
·
|
a combination of any such methods
of sale; and
|
·
|
any other method permitted
pursuant to applicable law.
|
|
·
|
Most
work crews are “in-house” employees which gives Surge ultimate control of
scheduling, job completion and quality of
work.
|
|
·
|
Less
use of subcontractors allows Surge to control costs and offer competitive
pricing.
|
|
·
|
Surge
has the ability to cover the entire State of Florida. This is a
considerable advantage to owners with multiple locations spread over a
large geographical area.
|
|
·
|
Surge
also has the ability to offer “in-service tank upgrade”, a secondary
containment system that can be more cost effective than traditional
removal and replacement. This system is much less invasive to the
site and allows clients to continue to run their convenience store/site
operations business with minimal interruptions during the upgrade
process. Finally the “in service tank upgrade” can be completed in
as little as ¼ of the time that it takes to perform the traditional
removal and replacement process without the added process of testing and
or removal of potentially contaminated
soil.
|
Fiscal
2007
|
High
|
Low
|
||||||
Fourth
Quarter
|
$ | 1.37 | $ | 0.60 | ||||
Fiscal
2008
|
||||||||
First
Quarter
|
$ | 1.45 | $ | 0.53 | ||||
Second
Quarter
|
$ | 1.55 | $ | 1.05 | ||||
Third
Quarter
|
$ | 1.40 | $ | 1.05 | ||||
Fourth
Quarter
|
$ | 1.20 | $ | 0.37 | ||||
Fiscal
2009
|
||||||||
First
Quarter
|
$ | 0.80 | $ | 0.35 |
Three
|
||||||||||||
Months Ended
|
Year Ended
|
Year Ended
|
||||||||||
March 31,
|
December 31,
|
December 31,
|
||||||||||
2009
|
2008
|
2007
|
||||||||||
(restated)
|
(restated)
|
|||||||||||
Revenues
|
$ | 1,673,185 | $ | 6,802,107 | $ | 1,821,735 | ||||||
Cost
of Revenues & General & Administrative
Expenses
|
$ | 1,962,361 | $ | 9,161,595 | $ | 3,408,308 | ||||||
Other
Income (Expenses)
|
$ | (27,754 | ) | $ | (78,042 | ) | $ | (46,957 | ) | |||
Net
Loss
|
$ | (316,930 | ) | $ | (2,437,530 | ) | $ | (1,633,530 | ) | |||
Net
Loss Per Common Share, Basic and Diluted
|
$ | (0.009 | ) | $ | (0.072 | ) | $ | (0.067 | ) |
March 31,
|
December 31,
|
|||||||||||
2009
|
2008
|
2007
|
||||||||||
(restated)
|
(restated)
|
|||||||||||
Total
Assets
|
$ | 1,296,105 | $ | 1,069,126 | $ | 429,309 | ||||||
Total
Stockholders' Deficiency
|
$ | (1,785,246 | ) | $ | (1,482,143 | ) | $ | (392,180 | ) | |||
Retained
Earnings (Accumulated Deficit)
|
$ | (4,554,240 | ) | $ | (4,237,310 | ) | $ | (1,799,780 | ) |
Three Months Ended
|
Three Months Ended
|
|||||||
March 31, 2009
|
March 31, 2008
|
|||||||
Net
cash used in operating activities
|
$ | (441 | ) | $ | (481 | ) | ||
Net
cash used in investing activities
|
(19 | ) | ( 50 | ) | ||||
Net
cash provided by financing activities
|
525 | 482 | ||||||
Net
increase (decrease) in cash
|
65 | (49 | ) |
For the Year Ended
|
For the Year Ended
|
|||||||
December 31, 2008
|
December 31, 2007
|
|||||||
Net
cash used in operating activities
|
$ | (1,596 | ) | $ | (1,507 | ) | ||
Net
cash used in investing activities
|
(11 | ) | (34 | ) | ||||
Net
cash provided by financing activities
|
1,615 | 1,591 | ||||||
Net
increase in cash
|
8 |
50
|
7.99%
notes payable to Chrysler Financial collateralized by vehicles and
guaranteed by stockholders. Due in monthly installments of $881 including
interest through 2012.
|
$ | 29,490 | ||
8.75%
to 8.99% notes payable to Ford Credit collateralized by vehicles and
guaranteed by founding stockholders. Due in monthly installments of $2,918
including interest through 2013.
|
78,061 | |||
6.50%
to 7.15% notes payable to Wachovia Bank collateralized by vehicles and
guaranteed by founding stockholders. Due in monthly installments of $5,654
including interest through 2012.
|
157,130 | |||
7.50%
note payable to Wells Fargo collateralized by a vehicle and
equipment. Due in monthly installments of $967 including
interest through 2012.
|
34,135 | |||
298,816 | ||||
Less
current portion of long term debt
|
97,516 | |||
$ | 201,300 |
Facility
|
Monthly Lease
Payment
|
Term
|
|||
Warehouse,
West Palm Beach
|
$ | 3,696 |
Through July
2010
|
||
Headquarters, West Palm
Beach
|
$ | 3,156 |
Through July
2010
|
||
Satellite Office, Ormond
Beach
|
$ | 1,370 |
Through May
2009
|
Year
|
Amount
|
|||
2009
|
$ | 68,440 | ||
2010
|
53,340 | |||
2011
|
- | |||
Thereafter
|
- | |||
TOTAL
|
$ | 121,780 |
NAME
|
AGE
|
OFFICES HELD
|
||
Ryan
Seddon
|
32
|
Chairman
of the Board, Chief Executive Officer and President
|
||
Rodger
Rees
|
54
|
Chief
Financial Officer
|
||
Mark
S. Feldmesser
|
67
|
Director
|
||
Michael
Yurkowsky
|
37
|
Director
|
||
Robert
Grammen
|
55
|
Director
|
||
Frederico
Pier
|
|
41
|
|
Director
|
Title of Class
|
Name and Business Address of
Owner
|
Title
|
Amount
Owned Before
Offering
|
Percentage of Issued
Common Stock
|
||||||||
Common
Stock
|
Ryan
Seddon(1)
8120
Belvedere Road, Suite 4, West Palm Beach, Florida 33411
|
Chief
Executive Officer, President and Chairman of the Board of
Directors
|
17,715,000 | 50.09677 | % | |||||||
Common
Stock
|
Henry
LaVaughn Stoll
8120
Belvedere Road, Suite 4, West Palm Beach, Florida 33411
|
Former
officer
|
25,000 | 0.0707 | % | |||||||
Common
Stock
|
Mark
S. Feldmesser(2)
641 University
Blvd. Suite 210
Jupiter,
FL 33458
|
Director
|
12,000 | 0.0339 | % | |||||||
Common
Stock
|
Michael
W. Yurkowsky(3)
1505
Elm Street #1504
Dallas,
TX 75201
|
Director
|
947,000 | 2.6780 | % | |||||||
Common
Stock
|
Robert
P. Grammen(4)
9180
Galleria Court #600
Naples,
Florida 34109
|
Director
|
2,080,000 | 5.8821 | % | |||||||
Common
Stock
|
Federico
Pier
13455
Noel Road, Suite 1200
Dallas,
TX 75240
|
Director
|
225,000 | 0.6363 | % | |||||||
Directors
and Officers as a Group
|
21,004,000 | 59.3977 | % |
|
(1)
|
Includes
500,000 warrants
|
|
(2)
|
No
stock ownership, 12,000 warrants
|
|
(3)
|
Includes
62,000 warrants
|
|
(4)
|
Includes
100,000 warrants
|
Non-equity
|
Non-Qualified
|
|||||||||||||||||||||||||||||||||
Name
and
|
Incentive
|
Deferred
|
||||||||||||||||||||||||||||||||
Principal
|
Stock
|
Option
|
Plan
|
Compensation
|
All
Other
|
|||||||||||||||||||||||||||||
Position
|
Year
|
Salary
|
Bonus
|
Awards
|
Awards
|
Compensation
|
Earnings
|
Compensation
|
Total
|
|||||||||||||||||||||||||
Ryan
Seddon
|
2008
|
$ | 211,600 | $ | 211,600 | |||||||||||||||||||||||||||||
Chairman, Chief
|
2007
|
193,800 | 193,800 | |||||||||||||||||||||||||||||||
Executive Officer
|
2006
|
120,000 | 120,000 | |||||||||||||||||||||||||||||||
Director
|
||||||||||||||||||||||||||||||||||
Vaughn
Stoll
|
2008
|
112,642 | 112,642 | |||||||||||||||||||||||||||||||
Former Chief
|
2007
|
34,112 | 34,112 | |||||||||||||||||||||||||||||||
Financial Officer
|
NAME
|
NUMBER
OF
SECURITIES
UNDERLYING
UNEXERCISED
OPTIONS
(#)
EXERCISABLE
|
NUMBER
OF
SECURITIES
UNDERLYING
UNEXERCISED
OPTIONS
(#)
UNEXERCISABLE
|
EQUITY
INCENTIVE
PLAN
AWARDS:
NUMBER
OF
SECURITIES
UNDERLYING
UNEXERCISED
UNEARNED
OPTIONS
(#)
|
OPTION
EXERCISE
PRICE
|
OPTION
EXPIRATION
DATE
|
NUMBER
OF
SHARES
OR UNITS
OF
STOCK THAT
HAVE
NOT
VESTED
(#)
|
MARKET
VALUE
OF
SHARES OR
UNITS
OF STOCK
THAT
HAVE NOT
VESTED
|
EQUITY
INCENTIVE
PLAN
AWARDS:
NUMBER
OF
UNEARNED
SHARES,
UNITS
OR OTHER
RIGHTS
THAT HAVE
NOT
VESTED
|
EQUITY
INCENTIVE
PLAN
AWARDS:
MARKET
OR
PAYOUT
VALUE
OF
UNEARNED
SHARES,
UNITS
OR
OTHER
RIGHTS
THAT
HAVE
NOT
VESTED
|
||||||||||||||||||||||
Ryan Seddon
|
|||||||||||||||||||||||||||||||
Chairman,
Chief Executive Officer and President
|
500,000 |
$0.63
|
2014
|
||||||||||||||||||||||||||||
Rodger Rees
|
|||||||||||||||||||||||||||||||
Chief
Financial Officer
|
0 | 250,000 | -0- |
$0.25-$0.45
|
2014
|
250,000 | $ | 0.70 | -0- | -0- |
SEC
Registration Fee
|
||
Printing
registration statement and other documents*.
|
__,000.00
|
|
Legal
fees and expenses*
|
__,000.00
|
|
Accounting
fees and expenses*
|
__,000.00
|
|
Miscellaneous
expenses*
|
__,000.00
|
|
Total
expenses*
|
___,000.00
|
Aggregate
|
||||||||||||||
Names/Identities
to whom
|
Type
of
|
Number
of
|
Issue
|
Price
of
|
||||||||||
Securities
Issued
|
Securities
|
Shares
|
Date
|
Securities
|
||||||||||
Thomas
W. Adams
|
1
|
Common
Stock
|
20,000 |
March-08
|
10,000 | |||||||||
John
Allen
|
1
|
Common
Stock
|
658,000 |
March-08
|
329,000 | |||||||||
Victor
P. Bannon
|
1
|
Common
Stock
|
10,000 |
March-08
|
5,000 | |||||||||
Lee
Palmer Bearsch
|
1
|
Common
Stock
|
200,000 |
March-08
|
100,000 | |||||||||
Cindy
Bell
|
1
|
Common
Stock
|
6,000 |
March-08
|
3,000 | |||||||||
BFS
Services
|
1
|
Common
Stock
|
20,036 |
March-08
|
10,018 | |||||||||
Brad
Brooks
|
1
|
Common
Stock
|
273,000 |
March-08
|
136,500 | |||||||||
CEDE
and Company
|
1
|
Common
Stock
|
193,743 |
March-08
|
96,872 | |||||||||
Agatha
Gabriela Cailide
|
1
|
Common
Stock
|
30,000 |
March-08
|
15,000 | |||||||||
Philip
L. Cook
|
1
|
Common
Stock
|
40,000 |
March-08
|
20,000 | |||||||||
M.
G. Crain
|
1
|
Common
Stock
|
12,500 |
March-08
|
6,250 | |||||||||
H.
Dodd Crutcher
|
1
|
Common
Stock
|
100,000 |
March-08
|
50,000 | |||||||||
Chris
Dollar
|
2
|
Common
Stock
|
15,000 |
January-09
|
- | |||||||||
Daniel
S. Dykes
|
1
|
Common
Stock
|
100,000 |
March-08
|
50,000 | |||||||||
Jack
Edmonds
|
1
|
Common
Stock
|
16,000 |
March-08
|
8,000 | |||||||||
William
Esping
|
1
|
Common
Stock
|
1,466,666 |
May-08
|
733,333 | |||||||||
FCC
C/F Sharon Laminack
|
1
|
Common
Stock
|
30,000 |
March-08
|
15,000 | |||||||||
Michael
T. Ferris
|
1
|
Common
Stock
|
20,000 |
March-08
|
10,000 | |||||||||
Brian
Flanagan
|
1
|
Common
Stock
|
50,000 |
March-08
|
25,000 | |||||||||
Gerry
Geddes
|
1
|
Common
Stock
|
50,000 |
March-08
|
25,000 |
Telese
Gray
|
1
|
Common
Stock
|
20,000 |
March-08
|
10,000 | |||||||||
Bradley
Hickman
|
1
|
Common
Stock
|
733,334 |
March-08
|
366,667 | |||||||||
IRA
Plus Southwest FBO Ella Oliver
|
1
|
Common
Stock
|
18,000 |
March-08
|
9,000 | |||||||||
IRA
Plus Southwest FBO Walter Parker
|
1
|
Common
Stock
|
20,000 |
March-08
|
10,000 | |||||||||
Harvey
Kaye
|
1
|
Common
Stock
|
12,500 |
March-08
|
6,250 | |||||||||
Helen
Kaye
|
1
|
Common
Stock
|
12,500 |
March-08
|
6,250 | |||||||||
Andrew
Konen
|
1
|
Common
Stock
|
50,000 |
March-08
|
25,000 | |||||||||
Brenda
Kostohryz
|
1
|
Common
Stock
|
333,334 |
March-08
|
166,667 | |||||||||
Joel
Lebovitz
|
1
|
Common
Stock
|
83,334 |
May-08
|
41,667 | |||||||||
Earnest
Kent Lindsey
|
1
|
Common
Stock
|
50,000 |
March-08
|
25,000 | |||||||||
Laurie
Michele Markum
|
1
|
Common
Stock
|
10,000 |
March-08
|
5,000 | |||||||||
Ralph
E. Mayo
|
1
|
Common
Stock
|
50,000 |
March-08
|
25,000 | |||||||||
Mark
McConnell
|
1
|
Common
Stock
|
20,000 |
July-08
|
10,000 | |||||||||
Erik
Menegay
|
2
|
Common
Stock
|
10,000 |
May-08
|
- | |||||||||
John
Miller
|
1
|
Common
Stock
|
187,500 |
March-08
|
93,750 | |||||||||
Robert
Miller
|
1
|
Common
Stock
|
8,613 |
March-08
|
4,307 | |||||||||
Oppenheimer
& Co. Federico Pier IRA
|
1
|
Common
Stock
|
80,000 |
April-08
|
40,000 | |||||||||
H.
Winfield Padgett Jr.
|
1
|
Common
Stock
|
280,000 |
March-08
|
140,000 | |||||||||
Charles
Pero
|
1
|
Common
Stock
|
200,000 |
March-08
|
100,000 | |||||||||
Pershing
LLC c/f Camilla M. Bannon IRA
|
1
|
Common
Stock
|
4,000 |
March-08
|
2,000 | |||||||||
Pershing
LLC c/f James E. Kennedy
|
1
|
Common
Stock
|
80,000 |
March-08
|
40,000 | |||||||||
Pershing
LLC c/f James Foitek SEP
|
1
|
Common
Stock
|
20,000 |
March-08
|
10,000 | |||||||||
Pershing
LLC c/f Julie Geddes IRA
|
1
|
Common
Stock
|
33,334 |
May-08
|
16,667 | |||||||||
Pershing
LLC c/f Lee J. Morrison IRA
|
1
|
Common
Stock
|
100,000 |
March-08
|
50,000 | |||||||||
Pershing
LLC c/f Randy Wicker IRA
|
1
|
Common
Stock
|
20,000 |
March-08
|
10,000 | |||||||||
Pershing
LLC c/f Rusty T. McDowell IRA
|
1
|
Common
Stock
|
33,334 |
March-08
|
16,667 | |||||||||
Pershing
LLC c/f Samuel A. Rodgers IRA
|
1
|
Common
Stock
|
50,000 |
March-08
|
25,000 | |||||||||
Pershing
LLC c/f Victor Bannon IRA
|
1
|
Common
Stock
|
66,000 |
March-08
|
33,000 | |||||||||
Pershing
LLC c/f William P. Adams IRA
|
1
|
Common
Stock
|
20,000 |
March-08
|
10,000 | |||||||||
Federico
Pier
|
1
|
Common
Stock
|
145,000 |
March-08
|
72,500 |
Sam
Rodgers
|
1
|
Common
Stock
|
6,667 |
May-08
|
3,334 | |||||||||
Ricardo
Sabha
|
3
|
Common
Stock
|
1,485,000 |
April-08
|
742,500 | |||||||||
Ryan
Seddon
|
3
|
Common
Stock
|
17,215,000 |
April-08
|
8,607,500 | |||||||||
Donald
P. Simek
|
1
|
Common
Stock
|
100,000 |
March-08
|
50,000 | |||||||||
Richard
& Rhonda Sinz
|
1
|
Common
Stock
|
20,000 |
March-08
|
10,000 | |||||||||
Andrew
B. Small IV
|
1
|
Common
Stock
|
100,000 |
March-08
|
50,000 | |||||||||
Marilyn
M. Smith
|
1
|
Common
Stock
|
100,000 |
March-08
|
50,000 | |||||||||
Wade
C. Smith
|
1
|
Common
Stock
|
100,000 |
March-08
|
50,000 | |||||||||
Henry
LaVaugh Stoll
|
2
|
Common
Stock
|
25,000 |
April-08
|
12,500 | |||||||||
Carol
Touchstone
|
1
|
Common
Stock
|
100,000 |
March-08
|
50,000 | |||||||||
Gifford
Touchstone
|
1
|
Common
Stock
|
100,000 |
March-08
|
50,000 | |||||||||
Dan
Vannest
|
2
|
Common
Stock
|
16,667 |
July-08
|
8,334 | |||||||||
Eric
Vatterott
|
2
|
Common
Stock
|
30,000 |
July-08
|
15,000 | |||||||||
Keith
& Laura Webb Jt. Ten
|
1
|
Common
Stock
|
114,000 |
March-08
|
57,000 | |||||||||
Stephen
K. Westervelt
|
1
|
Common
Stock
|
20,000 |
March-08
|
10,000 | |||||||||
Steven
Williams
|
1
|
Common
Stock
|
25,000 |
March-08
|
12,500 | |||||||||
Peter
Wilson
|
4
|
Common
Stock
|
1,500,000 |
March-08
|
750,000 | |||||||||
Michael
Yurkowski
|
4
|
Common
Stock
|
835,000 |
March-08
|
417,500 | |||||||||
Gary
Zimpelman
|
4
|
Common
Stock
|
93,000 |
March-08
|
46,500 | |||||||||
John
Zogg
|
1
|
Common
Stock
|
250,000 |
March-08
|
125,000 |
1.
|
Stock
purchased via private placement
memorandum.
|
2.
|
Stock
issued as employee compensation.
|
3.
|
Stock
issued via exchange offer, original stockholders of the
Company.
|
4.
|
Stock
issued as compensation in private
placement.
|
Number
|
Description
of Exhibits
|
||
3.1
|
Amended
and Restated Articles of Incorporation
|
||
3.2
|
Amended
and Restated By-Laws
|
||
4.1
|
Specimen
common stock certificate
|
||
5.1
|
Opinion
of Cohen & Czarnik
|
||
10.1
|
Form
of Indemnification Agreement by and between the registrant and each
director and executive officer
|
||
10.2
|
Employment
Agreement between Registrant and Ryan Seddon dated April 1,
2007
|
||
10.3
|
Amendment
to Employment Agreement between Registrant and Ryan Seddon dated August 1,
2008
|
||
10.4
|
Employment
Agreement between Registrant and Rodger Rees dated May 18,
2009
|
||
10.5
|
Promissory
Note between Registrant and Wachovia Bank date June 3,
2009
|
||
10.6
|
Promissory
Notes between Registrant and Ricardo Sabha and Ryan Seddon dated February
17, 2009
|
||
Contractual
Alliance between Registrant and Tank Tech, Inc. dated December 9,
2008
|
|||
Share
Exchange Agreement between registrant and Surge, Ryan Seddon, Michael
Yurkowsky and Peter Wilson dated December 18, 2007
|
|||
23.1
|
Consent
of Independent Auditor
|
/s/
Ryan Seddon
|
Ryan
Seddon
Chairman
of the Board and President
|
/s/
Rodger Rees
|
Rodger
Rees
Chief
Financial Officer
|
Signature
|
Title
|
|
/s/
Ryan
Seddon
|
||
Ryan
Seddon
|
Chairman
of the Board and President
|
|
/s/
Rodger Rees
|
||
Rodger
Rees
|
Chief
Financial Officer
|
|
/s/
Michael
Yurkowsky
|
||
Michael
Yurkowsky
|
Director
|
|
/s/ Mark
Feldmesser
|
||
Mark
Feldmesser
|
Director
|
|
/s/
Bob
Grammen
|
||
Bob
Grammen
|
Director
|
Financial
Statements - December 31, 2008 and 2007
|
||
Report
of Independent Registered Public Accounting Firm
|
F-3
|
|
Balance
Sheets
|
F-4
|
|
Statements
of Operations
|
F-5
|
|
Statements
of Change in Stockholders’ Deficit
|
F-6
|
|
Statements
of Cash Flows
|
F-7
|
|
Notes
to Financial Statements
|
F-8
to F-24
|
|
Interim
Financial Statements - March 31, 2009
|
||
Balance
Sheets (unaudited)
|
F-26
|
|
Statements
of Operations (unaudited)
|
F-27
|
|
Statements
of Change in Stockholders’ Deficit (unaudited)
|
F-28
|
|
Statements
of Cash Flows (unaudited)
|
F-29
|
|
Notes
to Financial Statements (unaudited)
|
F-30 to
F-42
|
2008
|
2007
|
|||||||
(restated)
|
(restated)
|
|||||||
ASSETS
|
||||||||
CURRENT
ASSETS:
|
||||||||
Cash
and cash equivalents
|
$ | 64,988 | $ | 56,736 | ||||
Contracts
receivable, net
|
339,914 | 21,151 | ||||||
Prepaid
expenses
|
79,457 | 8,970 | ||||||
Costs
and estimated earnings in excess of billings on uncompleted
contracts
|
135,582 | 16,427 | ||||||
Total
current assets
|
619,941 | 103,284 | ||||||
PROPERTY
AND EQUIPMENT, NET
|
428,164 | 302,392 | ||||||
OTHER
ASSETS
|
21,021 | 23,633 | ||||||
$ | 1,069,126 | $ | 429,309 | |||||
LIABILITIES
AND STOCKHOLDERS' DEFICIT
|
||||||||
CURRENT
LIABILITIES:
|
||||||||
Accounts
payable and accrued expenses
|
$ | 734,113 | $ | 124,590 | ||||
Borrowings
under line of credit
|
- | 375,000 | ||||||
Estimated
losses on uncompleted contracts
|
59,354 | - | ||||||
Current
portion of long term debt
|
100,292 | 52,270 | ||||||
Term
loan payable
|
745,000 | - | ||||||
Current
portion of due to stockholders
|
10,521 | - | ||||||
Billings
in excess of costs and estimated earnings on uncompleted
contracts
|
487,571 | 107,908 | ||||||
Total
current liabilities
|
2,136,851 | 659,768 | ||||||
OTHER
LIABILITIES:
|
||||||||
Due
to stockholders, net of current portion
|
143,259 | - | ||||||
Long
term debt, net of current portion
|
271,159 | 161,721 | ||||||
Total
liabilities
|
2,551,269 | 821,489 | ||||||
STOCKHOLDERS'
DEFICIT:
|
||||||||
Common
stock - $.0010 Par value, 100,000,000 shares authorized, 34,672,630 issued
and outstanding in 2008 and 33,000,000 issued and outstanding in
2007
|
34,673 | 33,000 | ||||||
Additional
paid in capital
|
2,720,494 | 1,374,600 | ||||||
Accumulated
deficit
|
(4,237,310 | ) | (1,799,780 | ) | ||||
Total
stockholders' deficit
|
(1,482,143 | ) | (392,180 | ) | ||||
$ | 1,069,126 | $ | 429,309 |
2008
|
2007
|
|||||||
(restated)
|
(restated)
|
|||||||
CONTRACT
REVENUES EARNED
|
$ | 6,802,107 | $ | 1,821,735 | ||||
COST
OF REVENUES EARNED
|
6,942,944 | 1,843,825 | ||||||
Gross
loss
|
(140,837 | ) | (22,090 | ) | ||||
GENERAL
AND ADMINISTRATIVE EXPENSES
|
||||||||
Payroll
and related costs
|
1,202,430 | 849,649 | ||||||
Insurance
|
193,092 | 148,248 | ||||||
Marketing
and advertising
|
178,930 | 62,090 | ||||||
Office
and technology expenses
|
202,434 | 148,835 | ||||||
Professional
fees
|
140,000 | 174,374 | ||||||
Auto
and truck expense
|
133,987 | 87,165 | ||||||
Travel
and entertainment
|
48,592 | 33,242 | ||||||
Bad
debt expense
|
23,886 | - | ||||||
Depreciation
and amortization
|
68,499 | 40,748 | ||||||
Other
operating expenses
|
26,801 | 20,132 | ||||||
Total
general and admistrative expenses
|
2,218,651 | 1,564,483 | ||||||
Loss
from operations
|
(2,359,488 | ) | (1,586,573 | ) | ||||
OTHER
INCOME (EXPENSES):
|
||||||||
Interest
expense
|
(66,524 | ) | (38,484 | ) | ||||
Interest
income
|
143 | 4,086 | ||||||
Loss
on asset disposition
|
(13,136 | ) | (503 | ) | ||||
Other
income
|
1,475 | 10,600 | ||||||
Legal
settlement
|
- | (22,656 | ) | |||||
Total
other expenses
|
(78,042 | ) | (46,957 | ) | ||||
NET
LOSS
|
$ | (2,437,530 | ) | $ | (1,633,530 | ) | ||
Loss
per share:
|
||||||||
Basic
and Diluted
|
$ | (0.072 | ) | $ | (0.067 | ) | ||
Weighted
Average Outstanding Shares:
|
||||||||
Basic
and Diluted
|
34,020,307 | 24,225,317 |
Common
Stock
|
Additional
Paid
In Capital
|
Retained
earnings
(accumulated
deficit)
|
Receivables
from
Stockholders
|
Total
|
||||||||||||||||
(restated)
|
(restated)
|
|||||||||||||||||||
BALANCE
AT JANUARY
1, 2007
|
$ | 100 | $ | — | $ | 103,395 | $ | (304,777 | ) | $ | (201,282 | ) | ||||||||
Net
loss
|
— | — | (1,633,530 | ) | — | (1,633,530 | ) | |||||||||||||
Issuance
of stock net of related expenses of $105,000
|
32,900 | 1,374,600 | — | — | 1,407,500 | |||||||||||||||
Distributions
|
— | — | (269,645 | ) | — | (269,645 | ) | |||||||||||||
Collections
on stockholders' loans
|
— | — | — | 304,777 | 304,777 | |||||||||||||||
BALANCE
AT DECEMBER 31,
2007
|
33,000 | 1,374,600 | (1,799,780 | ) | — | (392,180 | ) | |||||||||||||
Net
loss
|
— | — | (2,437,530 | ) | — | (2,437,530 | ) | |||||||||||||
Issuance
of stock net of related expenses of $89,635
|
1,656 | 1,189,209 | — | — | 1,190,865 | |||||||||||||||
Stocks
and warrants issued as compensation
|
17 | 156,685 | — | — | 156,702 | |||||||||||||||
BALANCE
AT DECEMBER
31, 2008
|
$ | 34,673 | $ | 2,720,494 | $ | (4,237,310 | ) | $ | — | $ | (1,482,143 | ) |
2008
|
2007
|
|||||||
(restated)
|
(restated)
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net
loss
|
$ | (2,437,530 | ) | $ | (1,633,530 | ) | ||
Adjustments
to reconcile net loss to net cash and cash equivalents used in operating
activities:
|
||||||||
Depreciation
and amortization
|
129,256 | 74,101 | ||||||
Stock
and warrants issued as compensation
|
156,702 | - | ||||||
Loss
on disposal of assets
|
13,136 | - | ||||||
Estimated
losses on contracts
|
59,354 | - | ||||||
(Increase)
decrease in:
|
||||||||
Contracts
receivable
|
(318,767 | ) | 23,992 | |||||
Prepaid
expenses
|
(70,487 | ) | (8,090 | ) | ||||
Costs
and estimated earnings in excess of billings on uncompleted
contracts
|
(119,150 | ) | (16,426 | ) | ||||
Other
assets
|
2,612 | (22,021 | ) | |||||
Increase
(decrease) in:
|
||||||||
Accounts
payable and accrued expenses
|
609,523 | 3,423 | ||||||
Billings
in excess of costs and estimated earnings on uncompleted
contracts
|
379,662 | 71,991 | ||||||
Net
cash used in operating activities
|
(1,595,689 | ) | (1,506,560 | ) | ||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Proceeds
from sale of equipment
|
106,229 | - | ||||||
Purchase
of equipment, net
|
(116,820 | ) | (34,440 | ) | ||||
Net
cash used in investing activities
|
(10,591 | ) | (34,440 | ) | ||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Borrowings
under line of credit/term loan payable
|
370,000 | 205,000 | ||||||
Due
to stockholders
|
153,780 | 304,778 | ||||||
Payments
on debt, net
|
(100,113 | ) | (56,345 | ) | ||||
Distributions
to stockholders
|
- | (269,645 | ) | |||||
Proceeds
from issuance of stock
|
1,190,865 | 1,407,500 | ||||||
Net
cash provided by financing activities
|
1,614,532 | 1,591,288 | ||||||
CHANGE
IN CASH AND CASH EQUIVALENTS
|
8,252 | 50,288 | ||||||
Cash
and cash equivalents at beginning of the year
|
56,736 | 6,448 | ||||||
Cash
and cash equivalents at end of year
|
$ | 64,988 | $ | 56,736 | ||||
SUPPLEMENTAL
CASH FLOW INFORMATION
|
||||||||
Interest
paid during the year
|
$ | 66,524 | $ | 38,484 | ||||
SUPPLEMENTAL
DISCLOSURE OF NONCASH INVESTING AND FINANCING ACTIVITIES
|
||||||||
Purchase
of vehicles with long-term debt
|
$ | 257,573 | $ | 152,104 |
NOTE
1 –
|
NATURE
OF OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES
|
NOTE
1 –
|
NATURE
OF OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(continued)
|
|
For
the purpose of reporting cash flows, the Company has defined cash
equivalents as those highly liquid investments purchased with an original
maturity of three months or less.
|
|
Contract
costs include all direct material, subcontractors and direct labor and
those indirect costs related to contract performance, such as indirect
labor and supplies. Selling, general, and administrative
expenses are charged to operations as
incurred.
|
|
Prior
to the restatement disclosed in Note 2, the Company used the
completed-contract method of accounting for short-term contracts less than
three months in duration. Accordingly, revenue and costs of individual
short-term contracts were included in operations in the period during
which they were completed. Losses expected to be incurred on contracts in
progress were charged to operations in the period such losses were
determined. The aggregate of costs on uncompleted contracts in excess of
related billings was shown as a current asset while the aggregate of
billings on uncompleted contracts in excess of related costs was shown as
a current liability.
|
NOTE
1 –
|
NATURE
OF OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(continued)
|
NOTE
1 –
|
NATURE
OF OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(continued)
|
NOTE
1 –
|
NATURE
OF OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(continued)
|
NOTE
2 –
|
RESTATEMENT
OF PREVIOUSLY ISSUED FINANCIAL
STATEMENTS
|
|
The
accompanying 2008 and 2007 financial statements have been restated to
reflect a change in the Company’s revenue recognition policy for its short
term contracts. The Company had previously used the completed
contract method of accounting for short-term contracts less than three
months in duration and the percentage of completion method for all other
contracts. Under the completed contract method, revenues and costs of
individual short-term contracts were included in operations in the year
during which they were completed. Although using both methods
simultaneously is an accepted accounting practice, the Company now desires
to only use the percentage of completion method to allow for a more
consistent presentation of revenue, cost of revenue and gross profit. This
restatement does not affect the ultimate gross profit and cash flows on
the contracts, but only the timing of the gross profit
recognition.
|
NOTE
2 –
|
RESTATEMENT
OF PREVIOUSLY ISSUED FINANCIAL STATEMENTS
(continued)
|
For
the Years Ended
|
||||||||
December
31,
|
||||||||
Balance
sheets
|
2008
|
2007
|
||||||
Contracts
receivable as reported
|
$ | 339,914 | $ | 36,151 | ||||
Restatement
|
- | (15,000 | ) | |||||
Contracts
receivable as restated
|
$ | 339,914 | $ | 21,151 | ||||
Costs
and estimated earnings in excess of billings on uncompleted contracts as
reported
|
$ | 127,826 | $ | 11,028 | ||||
Restatement
|
7,756 | 5,399 | ||||||
Costs
and estimated earnings in excess of billings on uncompleted contracts as
restated
|
$ | 135,582 | $ | 16,427 | ||||
Accounts
payable and accrued expenses as reported
|
$ | 734,113 | $ | 139,315 | ||||
Restatement
|
- | (14,725 | ) | |||||
Accounts
payable and accrued expenses as restated
|
$ | 734,113 | $ | 124,590 | ||||
Billings
in excess of costs on uncompleted contracts as reported
|
$ | 60,222 | $ | 18,651 | ||||
Restatement
|
(60,222 | ) | (18,651 | ) | ||||
Billings
in excess of costs on uncompleted contract as restated
|
$ | - | $ | - |
NOTE
2 –
|
RESTATEMENT
OF PREVIOUSLY ISSUED FINANCIAL STATEMENTS
(continued)
|
For
the Years Ended
|
||||||||
December
31,
|
||||||||
2008
|
2007
|
|||||||
Billings
in excess of costs and estimated earnings on on uncompleted contracts
as reported
|
$ | 426,253 | $ | 69,314 | ||||
Restatement
|
61,318 | 38,594 | ||||||
Billings
in excess of costs and estimated earnings on uncompleted contracts as
restated
|
$ | 487,571 | $ | 107,908 | ||||
Accumulated
deficit as reported
|
$ | (4,243,970 | ) | $ | (1,784,961 | ) | ||
Restatement
|
6,660 | (14,819 | ) | |||||
Accumulated
deficit as restated
|
$ | (4,237,310 | ) | $ | (1,799,780 | ) | ||
Stockholders'
deficit as reported
|
$ | (1,488,803 | ) | $ | (377,361 | ) | ||
Restatement
|
6,660 | (14,819 | ) | |||||
Stockholders'
deficit as restated
|
$ | (1,482,143 | ) | $ | (392,180 | ) | ||
Statements
of Operations
|
||||||||
Revenue
as reported
|
$ | 6,721,256 | $ | 1,900,808 | ||||
Restatement
|
80,851 | (79,073 | ) | |||||
Revenue
as restated
|
$ | 6,802,107 | $ | 1,821,735 | ||||
Cost
of revenues earned as reported
|
$ | 6,883,572 | $ | 1,864,599 | ||||
Restatement
|
59,372 | (20,774 | ) | |||||
Cost
of revenues earned as restated
|
$ | 6,942,944 | $ | 1,843,825 | ||||
Gross
(loss)profit as reported
|
$ | (162,316 | ) | $ | 36,209 | |||
Restatement
|
21,479 | (58,299 | ) | |||||
Gross
loss as restated
|
$ | (140,837 | ) | $ | (22,090 | ) |
NOTE
2 –
|
RESTATEMENT
OF PREVIOUSLY ISSUED FINANCIAL STATEMENTS
(continued)
|
For
the Years Ended
|
||||||||
December
31,
|
||||||||
2008
|
2007
|
|||||||
Net
loss as reported
|
$ | (2,459,009 | ) | $ | (1,575,231 | ) | ||
Restatement
|
21,479 | (58,299 | ) | |||||
Net
loss as restated
|
$ | (2,437,530 | ) | $ | (1,633,530 | ) | ||
Basic
and diluted loss per share as reported
|
$ | (0.072 | ) | $ | (0.065 | ) | ||
Restatement
|
- | (0.002 | ) | |||||
Basic
and diluted loss per share as restated
|
$ | (0.072 | ) | $ | (0.067 | ) | ||
Statements
of Cash Flows
|
||||||||
Net
loss as reported
|
$ | (2,459,009 | ) | $ | (1,575,231 | ) | ||
Restatement
|
21,479 | (58,299 | ) | |||||
Net
loss as restated
|
$ | (2,437,530 | ) | $ | (1,633,530 | ) | ||
(Increase)
Decrease in contracts receivable as reported
|
$ | (303,763 | ) | $ | 8,992 | |||
Restatement
|
(15,004 | ) | 15,000 | |||||
(Increase)
Decrease in contracts receivable as restated
|
$ | (318,767 | ) | $ | 23,992 | |||
Increase in
costs and estimated earnings in excess of billings on uncompleted
contracts as reported
|
$ | (116,798 | ) | $ | (11,028 | ) | ||
Restatement
|
(2,352 | ) | (5,398 | ) | ||||
Increase in
costs and estimated earnings in excess of billings on uncompleted
contracts as restated
|
$ | (119,150 | ) | $ | (16,426 | ) |
NOTE
2 –
|
RESTATEMENT
OF PREVIOUSLY ISSUED FINANCIAL STATEMENTS
(continued)
|
For
the Years Ended
|
||||||||
December
31,
|
||||||||
2008
|
2007
|
|||||||
Increase
in accounts payable and accrued expenses as reported
|
$ | 594,798 | $ | 18,148 | ||||
Restatement
|
14,725 | (14,725 | ) | |||||
Increase
in accounts payable and accrued expenses as restated
|
$ | 609,523 | $ | 3,423 | ||||
Increase
in billings in excess of costs on uncompleted contracts as
reported
|
$ | 41,571 | $ | (60,744 | ) | |||
Restatement
|
(41,571 | ) | 60,744 | |||||
Increase
in billings in excess of costs on uncompleted contracts as
restated
|
$ | - | $ | - | ||||
Increase
in billings in excess of costs and estimated earnings on uncompleted
contracts as reported
|
$ | 356,939 | $ | 69,314 | ||||
Restatement
|
22,723 | 2,677 | ||||||
Increase
in billings in excess of costs and estimated earnings on uncompleted
contracts as restated
|
$ | 379,662 | $ | 71,991 |
NOTE
3 –
|
LINE
OF CREDIT AND TERM LOAN PAYABLE
|
NOTE
4 –
|
CONTRACTS
RECEIVABLE
|
2008
|
2007
|
|||||||
(restated)
|
(restated)
|
|||||||
Completed
contracts
|
$ | 144,255 | $ | 21,151 | ||||
Contracts
in progress
|
206,172 | - | ||||||
Allowance
for doubtful accounts
|
(10,513 | ) | - | |||||
$ | 339,914 | $ | 21,151 |
NOTE
5 –
|
COST
AND ESTIMATED EARNINGS ON UNCOMPLETED CONTRACTS UNDER THE PERCENTAGE OF
COMPLETION METHOD
|
2008
|
2007
|
|||||||
(restated)
|
(restated)
|
|||||||
Costs
incurred on uncompleted contracts
|
$ | 2,438,797 | $ | 546,834 | ||||
Estimated
earnings
|
62,605 | 19,994 | ||||||
Less:
Billings to date
|
(2,853,391 | ) | (658,309 | ) | ||||
$ | (351,989 | ) | $ | (91,481 | ) |
2008
|
2007
|
|||||||
(restated)
|
(restated)
|
|||||||
Included
in accompanying balance sheets under the following
captions:
|
||||||||
Costs
and estimated earnings in excess of billings on uncompleted
contracts
|
$ | 135,582 | $ | 16,427 | ||||
Billings
and excess of costs and estimated earnings on uncompleted
contracts
|
(487,571 | ) | (107,908 | ) | ||||
$ | (351,989 | ) | $ | (91,481 | ) |
NOTE
6 –
|
INCOME
TAXES
|
2008
|
2007
|
|||||||
Tax
benefit at U.S. statutory rate
|
34.00 | % | 34.00 | % | ||||
State
taxes, net of federal benefit
|
3.63 | 3.63 | ||||||
Change
in valuation allowance
|
(37.63 | ) | (37.63 | ) | ||||
- | % | - | % |
NOTE
6 –
|
INCOME
TAXES (continued)
|
Deferred Tax Assets
|
2008
|
2007
|
||||||
(restated)
|
(restated)
|
|||||||
Net
Operating Loss Carryforward
|
$ | 1,400,000 | $ | 474,000 | ||||
Other
|
202,971 | 100,325 | ||||||
Total
Deferred Tax Assets
|
1,602,971 | 574,325 | ||||||
Deferred
Tax Liabilities
|
(57,215 | ) | - | |||||
Net
Deferred Tax Assets
|
1,545,756 | 574,325 | ||||||
Valuation
Allowance
|
(1,545,756 | ) | (574,325 | ) | ||||
Total
Net Deferred Tax Assets
|
$ | - | $ | - |
NOTE
7 –
|
PROPERTY
AND EQUIPMENT, NET
|
Category
|
Estimated
Useful
Lives
|
2008
|
2007
|
|||||||
Tools
and equipment
|
7
Years
|
$ | 98,070 | $ | 21,634 | |||||
Leasehold
Improvements
|
2
Years
|
28,801 | 4,934 | |||||||
Vehicles
|
5
Years
|
431,714 | 343,497 | |||||||
Office
equipment
|
5-7 Years
|
50,574 | 61,441 | |||||||
609,159 | 431,506 | |||||||||
Less:
accumulated depreciation and amortization
|
180,995 | 129,114 | ||||||||
$ | 428,164 | $ | 302,392 |
NOTE
8 –
|
RETIREMENT
PLAN
|
NOTE
9 –
|
COMMON
STOCK PURCHASE WARRANTS
|
NOTE
9 –
|
COMMON
STOCK PURCHASE WARRANTS (continued)
|
Number of
Warrants
Outstanding
|
Weighted
Average
Exercise
Price
|
Weighted Average
Remaining
Contractual Life
(Years)
|
||||||||||
Balance,
December 31, 2007
|
- | - | - | |||||||||
Warrants
issued
|
2,734,054 | $ | 0.59 | 4.58 | ||||||||
Warrants
exercised
|
- | - | - | |||||||||
Warrants
expired
|
- | - | - | |||||||||
Balance,
December 31, 2008
|
2,734,054 | $ | 0.59 | 4.58 |
Number of Warrants
Outstanding
|
Exercise
Price
|
Remaining Contractual
Life (Years)
|
||||||
2,734,054
|
$ | 0.59 | 2.5 - 5.0 |
Years Ended December 31,
|
|||||
2008
|
2007
|
||||
Risk
free interest rate
|
.5%
- 1.5%
|
Not
applicable
|
|||
Expected
volatility
|
20% - 86%
|
|
Not
applicable
|
||
Expected
term of stock warrant in years
|
2.5
- 4.75
|
Not
applicable
|
|||
Expected
dividend yield
|
0%
|
Not
applicable
|
|||
Average
value per option
|
.13 - .57
|
Not
applicable
|
NOTE
9 –
|
COMMON
STOCK PURCHASE WARRANTS (continued)
|
Facility
|
Monthly Lease
Payment
|
Term
|
|||
Warehouse,
West Palm Beach, Florida
|
$ | 3,000 |
Through July 2010
|
||
Headquarters,
West Palm Beach, Florida
|
$ | 2,550 |
Through
July 2010
|
||
Satellite
Office, Ormond Beach, Florida
|
$ | 1,370 |
Through May 2009
|
Year
|
Amount
|
|||
2009
|
$ | 78,826 | ||
2010
|
44,226 | |||
Thereafter
|
- | |||
TOTAL
|
$ | 123,052 |
2008
|
2007
|
|||||||
7.99%
notes payable to Chrysler Financial collateralized by vehicles and
guaranteed by founding stockholders. Due in monthly installments of $881
including interest through 2012.
|
$ | 32,389 | $ | 57,789 | ||||
8.75%
to 8.99% notes payable to Ford Credit collateralized by vehicles and
guaranteed by founding stockholders. Due in monthly installments of $2,918
including interest through 2013.
|
108,381 | 97,239 | ||||||
|
||||||||
6.50%
to 7.15% notes payable to Wachovia Bank collateralized by vehicles and
guaranteed by founding stockholders. Due in monthly installments of $5,654
including interest through 2012.
|
195,052 | 19,000 | ||||||
7.50%
note payable to Wells Fargo collateralized by a vehicle and
equipment. Due in monthly installments of $967 including
interest through 2012.
|
35,629 | - | ||||||
5.84%
note payable to Pentagon Federal Credit Union collateralized by a vehicle
and guaranteed by founding stockholders. Note settled in
2008.
|
- | 18,565 | ||||||
6.65%
to 6.79% notes payable to Riverside Federal Credit Union collateralized by
vehicles and guaranteed by founding stockholders. Note settled in
2008.
|
- | 21,398 | ||||||
371,451 | 213,991 | |||||||
Less
current portion of long term debt
|
100,292 | 52,270 | ||||||
$ | 271,159 | $ | 161,721 |
Year
|
Amount
|
|||
2009
|
$ | 100,292 | ||
2010
|
108,089 | |||
2011
|
112,154 | |||
2012
|
43,740 | |||
2013
|
7,176 | |||
TOTAL
|
$ | 371,451 |
March
31,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
(unaudited)
|
(audited)
|
|||||||
ASSETS
|
||||||||
CURRENT
ASSETS:
|
||||||||
Cash
and cash equivalents
|
$ | 130,271 | $ | 64,988 | ||||
Contracts
receivable, net
|
593,033 | 339,914 | ||||||
Prepaid
expenses
|
74,871 | 79,457 | ||||||
Costs
and estimated earnings in excess of billings on uncompleted
contracts
|
55,973 | 135,582 | ||||||
Total
current assets
|
854,148 | 619,941 | ||||||
PROPERTY
AND EQUIPMENT, NET
|
415,218 | 428,164 | ||||||
OTHER
ASSETS
|
26,739 | 21,021 | ||||||
$ | 1,296,105 | $ | 1,069,126 | |||||
LIABILITIES
AND STOCKHOLDERS' DEFICIT
|
||||||||
CURRENT
LIABILITIES:
|
||||||||
Accounts
payable and accrued expenses
|
$ | 782,177 | $ | 734,113 | ||||
Estimated
losses on uncompleted contracts
|
- | 59,354 | ||||||
Current
portion of notes payable
|
97,516 | 100,292 | ||||||
Term
loan payable
|
648,683 | 745,000 | ||||||
Current
portion of due to stockholders
|
10,733 | 10,521 | ||||||
Billings
in excess of costs and estimated earnings on uncompleted
contracts
|
504,395 | 487,571 | ||||||
Total
current liabilities
|
2,043,504 | 2,136,851 | ||||||
OTHER
LIABILITIES:
|
||||||||
Due
to stockholders, net of current portion
|
836,547 | 143,259 | ||||||
Notes
payable, net of current portion
|
201,300 | 271,159 | ||||||
Total
liabilities
|
3,081,351 | 2,551,269 | ||||||
STOCKHOLDERS'
DEFICIT:
|
||||||||
Common
stock - $.0010 Par value, 100,000,000 shares authorized, 34,687,631 and
34,672,631shares issued and outstanding in in 2009 and 2008,
respectively.
|
34,688 | 34,673 | ||||||
Additional
paid in capital
|
2,734,306 | 2,720,494 | ||||||
Accumulated
deficit
|
(4,554,240 | ) | (4,237,310 | ) | ||||
Total
stockholders' deficit
|
(1,785,246 | ) | (1,482,143 | ) | ||||
$ | 1,296,105 | $ | 1,069,126 |
Three
Months Ended March 31,
|
||||||||
2009
|
2008
|
|||||||
(restated)
|
||||||||
CONTRACT
REVENUES EARNED
|
$ | 1,673,185 | $ | 841,218 | ||||
COST
OF REVENUES EARNED
|
1,531,119 | 878,775 | ||||||
Gross
profit (loss)
|
142,066 | (37,557 | ) | |||||
GENERAL
AND ADMINISTRATIVE EXPENSES
|
||||||||
Payroll
and related costs
|
188,938 | 307,833 | ||||||
Insurance
|
53,856 | 49,504 | ||||||
Marketing
and advertising
|
44,531 | 69,667 | ||||||
Office
and technology expenses
|
35,587 | 70,540 | ||||||
Professional
fees
|
52,582 | 53,593 | ||||||
Auto
and truck expense
|
24,791 | 31,459 | ||||||
Travel
and entertainment
|
2,349 | 5,112 | ||||||
Bad
debt expense
|
7,829 | - | ||||||
Depreciation
and amortization
|
16,986 | 15,076 | ||||||
Other
operating expenses
|
3,793 | 535 | ||||||
Total
general and admistrative expenses
|
431,242 | 603,319 | ||||||
Loss
from operations
|
(289,176 | ) | (640,876 | ) | ||||
OTHER
INCOME (EXPENSES):
|
||||||||
Interest
expense
|
(28,320 | ) | (12,747 | ) | ||||
Interest
income
|
- | 76 | ||||||
Gain
on asset disposition, net
|
- | 1,377 | ||||||
Other
income
|
566 | 75 | ||||||
Total
other expenses
|
(27,754 | ) | (11,219 | ) | ||||
NET
LOSS
|
$ | (316,930 | ) | $ | (652,095 | ) | ||
Loss
per share
|
||||||||
Basic
and diluted
|
$ | (0.009 | ) | $ | (0.019 | ) | ||
Weighted
Average Outstanding Shares
|
||||||||
Basic
and diluted
|
34,679,140 | 33,875,962 |
Common
|
Additional
|
Accumulated
|
||||||||||||||
Stock
|
Paid In Capital
|
Deficit
|
Total
|
|||||||||||||
(restated)
|
(restated)
|
|||||||||||||||
BALANCE
AT JANUARY 1, 2009
|
$ | 34,673 | $ | 2,720,494 | $ | (4,237,310 | ) | $ | (1,482,143 | ) | ||||||
Net
loss
|
- | - | (316,930 | ) | (316,930 | ) | ||||||||||
Stock
and warrants issued as compensation
|
15 | 13,812 | - | 13,827 | ||||||||||||
BALANCE
AT MARCH 31, 2009
|
$ | 34,688 | $ | 2,734,306 | $ | (4,554,240 | ) | $ | (1,785,246 | ) |
Three
Months Ended March 31,
|
||||||||
2009
|
2008
|
|||||||
(restated)
|
||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net
loss
|
$ | (316,930 | ) | $ | (652,094 | ) | ||
Adjustments
to reconcile net loss to net cash and cash equivalents used in operating
activities:
|
||||||||
Depreciation
and amortization
|
32,838 | 27,258 | ||||||
Stock
and warrants issued for compensation
|
13,827 | 51,000 | ||||||
Estimated
losses on contracts
|
(59,354 | ) | - | |||||
(Increase)
decrease in:
|
||||||||
Contracts
receivable
|
(253,115 | ) | (98,200 | ) | ||||
Prepaid
expenses
|
4,586 | (17,515 | ) | |||||
Costs
and estimated earnings in excess of billings on uncompleted
contracts
|
79,609 | (78,057 | ) | |||||
Other
assets
|
(6,851 | ) | (6,946 | ) | ||||
Increase
(decrease) in:
|
||||||||
Accounts
payable and accrued expenses
|
48,061 | 266,059 | ||||||
Billings
in excess of costs and estimated earnings on uncompleted
contracts
|
16,824 | 27,443 | ||||||
Net
cash used in operating activities
|
(440,505 | ) | (481,052 | ) | ||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Purchase
of equipment, net
|
(18,759 | ) | (50,550 | ) | ||||
Net
cash used in investing activities
|
(18,759 | ) | (50,550 | ) | ||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Borrowings
under line of credit/term loan payable
|
- | 200,000 | ||||||
Payments
on debt, net
|
(168,953 | ) | (37,128 | ) | ||||
Advances
from stockholders
|
693,500 | 16,572 | ||||||
Proceeds
from issuance of stock
|
- | 302,715 | ||||||
Net
cash provided by financing activities
|
524,547 | 482,159 | ||||||
CHANGE
IN CASH AND CASH EQUIVALENTS
|
65,283 | (49,443 | ) | |||||
Cash
and cash equivalents at beginning of the period
|
64,988 | 56,736 | ||||||
Cash
and cash equivalents at end of the period
|
$ | 130,271 | $ | 7,293 | ||||
SUPPLEMENTAL
CASH FLOW INFORMATION
|
||||||||
Interest
paid during the period
|
$ | 28,320 | $ | 12,747 | ||||
SUPPLEMENTAL
DISCLOSURE OF NONCASH INVESTING AND FINANCING ACTIVITIES
|
||||||||
Purchase
of vehicles with long-term debt
|
$ | - | $ | 112,653 |
NOTE 1
–
|
NATURE
OF OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(continued)
|
|
Use of
estimates
|
NOTE 1 –
|
NATURE
OF OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(continued)
|
NOTE 1
–
|
NATURE
OF OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(continued)
|
NOTE 1 –
|
NATURE
OF OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(continued)
|
For
the three
|
||||
Months
Ended
|
||||
Statement
of Operations
|
March
31, 2008
|
|||
Revenue
as reported
|
$ | 662,570 | ||
Restatement
|
178,648 | |||
Revenue
as restated
|
$ | 841,218 | ||
Cost
of revenues earned as reported
|
$ | 736,207 | ||
Restatement
|
142,568 | |||
Cost
of revenues earned as restated
|
$ | 878,775 | ||
Gross loss
as reported
|
$ | (73,637 | ) | |
Restatement
|
36,080 | |||
Gross loss
as restated
|
$ | (37,557 | ) |
For
the three
|
||||
Months
Ended
|
||||
March
31, 2008
|
||||
Net
loss as reported
|
$ | (688,175 | ) | |
Restatement
|
36,080 | |||
Net
increase in loss as restated
|
$ | (652,095 | ) | |
Basic
and diluted loss per share as reported
|
$ | (0.020 | ) | |
Restatement
|
0.001 | |||
Basic
and diluted loss per share as restated
|
$ | (0.019 | ) | |
Statement
of Cash Flows
|
||||
Net
loss as reported
|
$ | (688,175 | ) | |
Restatement
|
36,080 | |||
Net
loss as restated
|
$ | (652,095 | ) | |
Increase
in contracts receivable as reported
|
$ | (83,201 | ) | |
Restatement
|
(14,999 | ) | ||
Increase
in contacts receivable as restated
|
$ | (98,200 | ) | |
Increase
in costs and estimated earnings in excess of billings on uncompleted
contracts as reported
|
$ | (72,624 | ) | |
Restatement
|
(5,433 | ) | ||
Increase
in costs and estimated earnings in excess of billings on uncompleted
contracts as restated
|
$ | (78,057 | ) | |
Increase
in accounts payable and accrued expenses as reported
|
$ | 251,334 | ||
Restatement
|
14,725 | |||
Increase
in accounts payable and accrued expenses as restated
|
$ | 266,059 |
For
the three
|
||||
Months
Ended
|
||||
March
31, 2008
|
||||
Increase
in billings in excess of costs on uncompleted contracts as
reported
|
$ | 121,599 | ||
Restatement
|
(121,599 | ) | ||
Increase
in billings in excess of costs on uncompleted contracts as
restated
|
$ | - | ||
Decrease
in billings in excess of costs and estimated earnings on uncompleted
contracts as reported
|
$ | (63,782 | ) | |
Restatement
|
91,225 | |||
Increase
in billings in excess of costs and estimated earnings on uncompleted
contracts as restated
|
$ | 27,443 |
March
31,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
|
||||||||
Completed
contracts
|
$ | 58,045 | $ | 144,255 | ||||
Contracts
in progress
|
553,329 | 206,172 | ||||||
Allowance
for doubtful accounts
|
(18,341 | ) | (10,513 | ) | ||||
$ | 593,033 | $ | 339,914 |
NOTE 4
–
|
COST
AND ESTIMATED EARNINGS ON UNCOMPLETED CONTRACTS UNDER THE PERCENTAGE OF
COMPLETION METHOD
|
March
31,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
|
||||||||
Costs
incurred on uncompleted contracts
|
$ | 1,171,845 | 2,438,797 | |||||
Estimated
earnings
|
290,815 | 62,605 | ||||||
Less:
Billings to date
|
(1,911,082 | ) | (2,853,391 | ) | ||||
$ | (448,422 | ) | (351,989 | ) | ||||
Included in the accompanying balance sheets under the following captions: | ||||||||
Costs
and estimated earnings in excess of billings on uncompleted
contracts
|
$ | 55,973 | 135,582 | |||||
Billings
and excess of costs and estimated earnings on uncompleted
contracts
|
(504,395 | ) | (487,571 | ) | ||||
$ | (448,422 | ) | (351,989 | ) |
2009
|
2008
|
|||||||
Tax
benefit at U.S. statutory rate
|
34.00 | % | 34.00 | % | ||||
State
taxes, net of federal benefit
|
3.63 | 3.63 | ||||||
Change
in valuation allowance
|
(37.63 | ) | (37.63 | ) | ||||
- | % | - | % |
March
31,
|
December
31,
|
|||||||
Deferred
Tax Assets
|
2009
|
2008
|
||||||
|
|
|||||||
Net
Operating Loss Carryforward
|
$ | 1,500,000 | $ | 1,400,000 | ||||
Other
|
208,741 | 202,971 | ||||||
Total
Deferred Tax Assets
|
1,708,741 | 1,602,971 | ||||||
Deferred
Tax Liabilities
|
(62,542 | ) | (57,215 | ) | ||||
Net
Deferred Tax Assets
|
1,646,199 | 1,545,756 | ||||||
Valuation
Allowance
|
(1,646,199 | ) | (1,545,756 | ) | ||||
Total
Net Deferred Tax Assets
|
$ | - | $ | - |
Number
of
Warrants
Outstanding
|
Weighted
Average
Exercise
Price
|
Weighted
Average
Remaining
Contractual
Life
(Years)
|
||||||||||
Balance,
December 31, 2008
|
2,734,054 | $ | 0.59 | 4.58 | ||||||||
Warrants
issued
|
65,000 | 0.54 | 3.46 | |||||||||
Warrants
exercised
|
- | - | - | |||||||||
Warrants
expired
|
- | - | - | |||||||||
Balance, March
31, 2009
|
2,799,054 | $ | 0.59 | 4.32 |
Number
of Warrants
Outstanding
|
Exercise
Price
|
Remaining
Contractual
Life
(Years)
|
||||||
2,799,054
|
$ | 0.59 | 2.5 – 4.8 |
March
31,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
Risk
free interest rate
|
.5%
- 1.5%
|
.5%
- 1.5%
|
||||||
Expected
volatility
|
20%
- 151%
|
20%
- 86%
|
||||||
Expected
term of stock warrant in years
|
2.21
- 4.76
|
2.5
- 4.75
|
||||||
Expected
dividend yield
|
0%
|
0%
|
||||||
Average
value per option
|
.13
- .70
|
.13
- .57
|