Florida
|
1540
|
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
|
7,239,446
|
$
|
0.48
|
$
|
3,474,934
|
$
|
193.90
|
|||||||||
$0.001
par value per share
|
(1)
|
Based
upon the last sales price as of October 12, 2009 on the Pink Sheets
electronic quotation system pursuant to Rule
457(c).
|
|
|
(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.
|
PAGE | ||
Prospectus
Summary
|
4
|
|
Forward-Looking
Statements
|
8
|
|
Risk
Factors
|
9
|
|
Use
of Proceeds
|
14
|
|
Dilution
|
14
|
|
Selling
Shareholders
|
15
|
|
Plan
of Distribution
|
19
|
|
Description
of Securities
|
20
|
|
Transfer
Agent
|
21
|
|
Interests
of Named Experts and Counsel
|
21
|
|
Description
of Business
|
21
|
|
Legal
Proceedings
|
27
|
|
Market
for Common Equity and Related Shareholder Matters
|
27
|
|
Management’s
Discussion and Analysis of Financial Condition and Plan of
Operations
|
28
|
|
Changes
in and Disagreements with Accountants on Accounting and Financial
Disclosure
|
38
|
|
Directors,
Officers, Promoters and Control Persons
|
39
|
|
Security
Ownership of Beneficial Owners and Management
|
40
|
|
Certain
Relationships and Related Transactions
|
41
|
|
Executive
Compensation
|
42
|
|
Disclosure
of Commission Position of Indemnification for Securities
Act
|
43
|
|
Organization
Within Last Five Years
|
44
|
|
Index
to Financial Statements
|
F-1
|
|
·
|
Insurance
restoration
|
|
·
|
Petroleum
contracting
|
|
·
|
Commercial
construction
|
Six
|
||||||||||||
Months Ended
|
Year Ended
|
Year Ended
|
||||||||||
June 30,
|
December 31,
|
December 31,
|
||||||||||
2009
|
2008
|
2007
|
||||||||||
(Unaudited)
|
(restated)
|
(restated)
|
||||||||||
Revenues
|
$
|
2,696,207
|
$
|
6,802,107
|
$
|
1,821,735
|
||||||
Cost
of Revenues & General & Administrative
Expenses
|
$
|
3,472,175
|
$
|
9,161,595
|
$
|
3,408,308
|
||||||
Other
Income (Expenses)
|
$
|
(254,815
|
)
|
$
|
(78,042
|
)
|
$
|
(46,957
|
)
|
|||
Net
Loss
|
$
|
(1,030,783
|
)
|
$
|
(2,437,530
|
)
|
$
|
(1,633,530
|
)
|
|||
Net
Loss Per Common Share, Basic and Diluted
|
$
|
(0.030
|
)
|
$
|
(0.072
|
)
|
$
|
(0.067
|
)
|
|||
June 30,
|
December
31,
|
|||||||||||
2009
|
2008
|
2007
|
||||||||||
(restated)
|
(restated)
|
|||||||||||
Total
Assets
|
$
|
1,554,900
|
$
|
1,069,126
|
$
|
429,309
|
||||||
Total
Stockholders’ Deficiency
|
$
|
(2,165,639
|
)
|
$
|
(1,482,143
|
)
|
$
|
(392,180
|
)
|
|||
Retained
Earnings (Accumulated Deficit)
|
$
|
(5,268,093
|
)
|
$
|
(4,237,310
|
)
|
$
|
(1,799,780
|
)
|
|
·
|
Managing the sub-contractor
bidding process and subsequent
contracting
|
|
·
|
Constructions permit processing
and buildings code
compliance
|
|
·
|
Design structure and
plans
|
|
·
|
Erection of building, landscaping
and final inspection with local
authorities
|
Price
per share offered
|
$ | 0.48 | ||
Securities
offered by selling shareholders
|
7,239,446
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
|
|
|
as
a result, comparing our operating results on a period-to-period basis may
not be meaningful, and you should not rely on past results as an
indication of our future
performance.
|
|
·
|
decreased
demand for our products and
services;
|
|
·
|
injury
to our reputation;
|
|
·
|
costs
to defend the related
litigation;
|
|
·
|
substantial
monetary awards; and
|
|
·
|
loss
of revenue.
|
|
·
|
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.
|
High
|
Low
|
|||||||
1 st
Quarter 2008
|
$ | 1.87 | $ | 0.525 | ||||
2
nd
Quarter 2008
|
$ | 1.55 | $ | 1.05 | ||||
3
rd
Quarter 2008
|
$ | 1.40 | $ | 1.05 | ||||
4
th
Quarter 2008
|
$ | 1.20 | $ | 0.44 | ||||
1
st
Quarter 2009
|
$ | 0.80 | $ | 0.36 | ||||
2
nd
Quarter 2009
|
$ | 0.80 | $ | 0.35 |
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 | 15,000 | 5,000 | 0.014501 | % | |||||||||||
John
Allen
|
658,000 | 493,500 | 164,500 | 0.477092 | % | |||||||||||
William
C. Armor
|
116,000 | 87,000 | 29,000 | 0.084107 | % | |||||||||||
Ryan
D. Aubert
|
50,000 | 37,500 | 12,500 | 0.036253 | % | |||||||||||
Victor
P. Bannon
|
10,000 | 7,500 | 2,500 | 0.007251 | % | |||||||||||
Lee
Palmer Bearsch
|
200,000 | 150,000 | 50,000 | 0.145013 | % | |||||||||||
Cindy
Bell
|
6,000 | 4,500 | 1,500 | 0.004350 | % | |||||||||||
BFS
Services (9)
|
20,000 | 15,000 | 5,000 | 0.014501 | % |
Brad
Brooks
|
273,000
|
204,750
|
68,250
|
0.197943
|
%
|
|||||||||||
Cede
and Co. (9)
|
190,517
|
142,888
|
47,629
|
0.138137
|
%
|
|||||||||||
Agatha
Gabriela Cailide
|
30,000
|
22,500
|
7,500
|
0.021752
|
%
|
|||||||||||
Philip
L. Cook
|
40,000
|
30,000
|
10,000
|
0.029003
|
%
|
|||||||||||
M.
G. Crain
|
12,500
|
9,375
|
3,125
|
0.009063
|
%
|
|||||||||||
H.
Dodd Crutcher
|
100,000
|
75,000
|
25,000
|
0.072506
|
%
|
|||||||||||
Chris
Dollar
|
15,000
|
11,250
|
3,750
|
0.010876
|
%
|
|||||||||||
Daniel
S. Dykes
|
100,000
|
75,000
|
25,000
|
0.072506
|
%
|
|||||||||||
Jack
Edmonds
|
16,000
|
12,000
|
4,000
|
0.011601
|
%
|
|||||||||||
William
Esping (1)
|
1,466,666
|
146,667
|
1,319,999
|
3.828337
|
%
|
|||||||||||
FCC
C/F Sharon Laminack
|
30,000
|
22,500
|
7,500
|
0.021752
|
%
|
|||||||||||
Michael
T. Ferris
|
20,000
|
15,000
|
5,000
|
0.014501
|
%
|
|||||||||||
Brian
Flanagan
|
50,000
|
37,500
|
12,500
|
0.036253
|
%
|
|||||||||||
Gerry
Geddes
|
50,000
|
37,500
|
12,500
|
0.036253
|
%
|
|||||||||||
Telese
Gray
|
20,000
|
15,000
|
5,000
|
0.014501
|
%
|
|||||||||||
Bradley
Hickman
|
733,334
|
550,000
|
183,334
|
0.531714
|
%
|
|||||||||||
IRA
Plus Southwest FBO Ella Oliver (10)
|
18,000
|
13,500
|
4,500
|
0.013051
|
%
|
|||||||||||
IRA
Plus Southwest FBO Walter Parker (10)
|
20,000
|
15,000
|
5,000
|
0.014501
|
%
|
|||||||||||
Harvey
Kaye
|
12,500
|
9,375
|
3,125
|
0.009063
|
%
|
|||||||||||
Helen
Kaye
|
12,500
|
9,375
|
3,125
|
0.009063
|
%
|
|||||||||||
Andrew
Konen
|
50,000
|
37,500
|
12,500
|
0.036253
|
%
|
|||||||||||
Brenda
Kostohryz
|
333,334
|
250,000
|
83,334
|
0.241689
|
%
|
|||||||||||
Joel
Lebovitz
|
83,334
|
62,501
|
20,833
|
0.060422
|
%
|
|||||||||||
Earnest
Kent Lindsey
|
50,000
|
37,500
|
12,500
|
0.036253
|
%
|
|||||||||||
Laurie
Michele Markum
|
10,000
|
7,500
|
2,500
|
0.007251
|
%
|
|||||||||||
Ralph
E. Mayo
|
50,000
|
37,500
|
12,500
|
0.036253
|
%
|
|||||||||||
Mark
McConnell
|
20,000
|
15,000
|
5,000
|
0.014501
|
%
|
|||||||||||
Erik
Menegay
|
10,000
|
7,500
|
2,500
|
0.007251
|
%
|
|||||||||||
John
Miller
|
187,500
|
140,625
|
46,875
|
0.135950
|
%
|
|||||||||||
Robert
Miller
|
18,520
|
13,890
|
4,630
|
0.013428
|
%
|
|||||||||||
Oppenheimer
& Co. Federico Pier IRA (2) (8)
|
80,000
|
60,000
|
20,000
|
0.058005
|
%
|
|||||||||||
H.
Winfield Padgett Jr.
|
280,000
|
210,000
|
70,000
|
0.203018
|
%
|
Charles
Pero
|
200,000
|
150,000
|
50,000
|
0.145013
|
%
|
|||||||||||
Pershing
LLC c/f Camilla M. Bannon IRA (8)
|
4,000
|
3,000
|
1,000
|
0.002900
|
%
|
|||||||||||
Pershing
LLC c/f James E. Kennedy (8)
|
80,000
|
60,000
|
20,000
|
0.058005
|
%
|
|||||||||||
Pershing
LLC c/f James Foitek SEP (8)
|
20,000
|
15,000
|
5,000
|
0.014501
|
%
|
|||||||||||
Pershing
LLC c/f Julie Geddes IRA (8)
|
33,334
|
25,000
|
8,334
|
0.024169
|
%
|
|||||||||||
Pershing
LLC c/f Lee J. Morrison IRA (8)
|
100,000
|
75,000
|
25,000
|
0.072506
|
%
|
|||||||||||
Pershing
LLC c/f Randy Wicker IRA (8)
|
20,000
|
15,000
|
5,000
|
0.014501
|
%
|
|||||||||||
Pershing
LLC c/f Rusty T. McDowell IRA (8)
|
33,334
|
25,000
|
8,334
|
0.024169
|
%
|
|||||||||||
Pershing
LLC c/f Samuel A. Rodgers IRA (8)
|
50,000
|
37,500
|
12,500
|
0.036253
|
%
|
|||||||||||
Pershing
LLC c/f Victor Bannon IRA (8)
|
66,000
|
49,500
|
16,500
|
0.047854
|
%
|
|||||||||||
Pershing
LLC c/f William P. Adams IRA (8)
|
20,000
|
15,000
|
5,000
|
0.014501
|
%
|
|||||||||||
Federico
Pier (2)
|
145,000
|
14,500
|
130,500
|
0.378483
|
%
|
|||||||||||
Sam
Rodgers
|
6,667
|
5,000
|
1,667
|
0.004834
|
%
|
|||||||||||
Ricardo
Sabha (3)
|
1,485,000
|
148,500
|
1,336,500
|
3.876193
|
%
|
|||||||||||
Ryan
Seddon (4)
|
17,215,000
|
1,721,500
|
15,493,500
|
44.935130
|
%
|
|||||||||||
Donald
P. Simek
|
100,000
|
75,000
|
25,000
|
0.072506
|
%
|
|||||||||||
Richard
& Rhonda Sinz
|
20,000
|
15,000
|
5,000
|
0.014501
|
%
|
|||||||||||
Andrew
B. Small IV
|
100,000
|
75,000
|
25,000
|
0.072506
|
%
|
|||||||||||
Marilyn
M. Smith
|
100,000
|
75,000
|
25,000
|
0.072506
|
%
|
|||||||||||
Wade
C. Smith
|
100,000
|
75,000
|
25,000
|
0.072506
|
%
|
|||||||||||
Henry
LaVaugh Stoll
|
25,000
|
18,750
|
6,250
|
0.018127
|
%
|
|||||||||||
Barbara
Taylor TTEE Barbara Taylor (10)
|
10,000
|
7,500
|
2,500
|
0.007251
|
%
|
|||||||||||
Carol
Touchstone
|
100,000
|
75,000
|
25,000
|
0.072506
|
%
|
|||||||||||
Gifford
Touchstone
|
100,000
|
75,000
|
25,000
|
0.072506
|
%
|
|||||||||||
Underground
Tank Partners (5)
|
6,000,000
|
600,000
|
5,400,000
|
15.661386
|
%
|
|||||||||||
Dan
Vannest
|
16,667
|
12,500
|
4,167
|
0.012085
|
%
|
|||||||||||
Eric
Vatterott
|
30,000
|
22,500
|
7,500
|
0.021752
|
%
|
|||||||||||
Keith
& Laura Webb Jt. Ten
|
114,000
|
85,500
|
28,500
|
0.082657
|
%
|
|||||||||||
Stephen
K. Westervelt
|
20,000
|
15,000
|
5,000
|
0.014501
|
%
|
|||||||||||
Steven
Williams
|
25,000
|
18,750
|
6,250
|
0.018127
|
%
|
Peter
Wilson (6)
|
1,500,000
|
150,000
|
1,350,000
|
3.915346
|
%
|
|||||||||||
Michael
Yurkowsky (7)
|
795,000
|
79,500
|
715,500
|
2.075134
|
%
|
|||||||||||
William
Yurkowsky, Jr. TTEE Wm. Yurkowsky Trust (7) (10)
|
40,000
|
4,000
|
36,000
|
0.104409
|
%
|
|||||||||||
Gary
Zimpelman
|
93,000
|
69,750
|
23,250
|
0.067431
|
%
|
|||||||||||
John
Zogg
|
250,000
|
187,500
|
62,500
|
|
0.181266
|
%
|
||||||||||
34,479,707
|
7,239,446
|
27,240,261
|
0.7900375
|
(1)
|
Mr.
Esping is a partner with one of our directors, Robert Grammen, in Alpina
Lending, LP, a lender to the Company. Alpina Lending, LP,
leases office space to Trenchant Asset Manager, which is co-owned by Peter
Wilson and Michael Yurkowsky, a director of the Company. Mr.
Esping is an affiliate of the
Company.
|
(2)
|
Mr.
Pier is a director of the
Company.
|
(3)
|
Mr.
Sabha is an employee of the Company, and a former officer and director of
the Company.
|
(4)
|
Mr.
Seddon is the Chairman of the Board, Chief Executive Officer and President
of the Company. Mr. Seddon is an affiliate of the
Company.
|
(5)
|
Mr.
Esping has sole voting and investment control over the securities held by
Underground Tank Partners. In addition, Mr. Grammen, one of our
directors, owns 16.67% of Underground Tank
Partners.
|
(6)
|
Mr.
Wilson is a co-owner of Trenchant Asset Manager, which is also co-owned by
Mr. Yurkowsky, a director of the Company. Mr. Wilson is an
affiliate of the Company. Mr. Wilson is also a registered
broker with Titan Securities, a broker-dealer located in Dallas,
Texas.
|
(7)
|
Mr.
Yurkowsky is a director and affiliate of the Company, and a co-owner of
Trenchant Asset
Manager.
|
(8)
|
The
named account beneficiary of the individual retirement account (IRA) has
sole voting and investment control over the securities held by the third
party record owner of the
account.
|
(9)
|
Shares
are held in the name of the brokerage firm for the benefit of
one or more beneficial
owners.
|
(10)
|
The
trustee has sole voting and investment control over the securities held in
trust for the
beneficiary.
|
·
|
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
(provided, however, that no sales pursuant to Rule 144 will be available
until one year following the Company’s initial filing of the
registration statement of which this prospectus is a part, which was made
on July 17, 2009);
|
·
|
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.
|
Fiscal
2007
|
High
|
Low
|
||||||
Fourth
Quarter
|
$
|
1.33
|
$
|
0.60
|
||||
Fiscal
2008
|
||||||||
First
Quarter
|
$
|
1.87
|
$
|
0.53
|
||||
Second
Quarter
|
$
|
1.55
|
$
|
1.05
|
||||
Third
Quarter
|
$
|
1.40
|
$
|
1.05
|
||||
Fourth
Quarter
|
$
|
1.20
|
$
|
0.44
|
||||
Fiscal
2009
|
||||||||
First
Quarter
|
$
|
0.80
|
$
|
0.36
|
||||
Second
Quarter
|
$
|
0.80
|
$
|
0.35
|
Six
|
||||||||||||
Months Ended
|
Year Ended
|
Year Ended
|
||||||||||
June 30,
|
December 31,
|
December 31,
|
||||||||||
2009
|
2008
|
2007
|
||||||||||
(unaudited)
|
(restated)
|
(restated)
|
||||||||||
Revenues
|
$
|
2,696,207
|
$
|
6,802,107
|
$
|
1,821,735
|
||||||
Cost
of Revenues & General & Administrative
Expenses
|
$
|
3,472,175
|
$
|
9,161,595
|
$
|
3,408,308
|
||||||
Other
Income (Expenses)
|
$
|
(254,815
|
)
|
$
|
(78,042
|
)
|
$
|
(46,957
|
)
|
|||
Net
Loss
|
$
|
(1,030,783
|
)
|
$
|
(2,437,530
|
)
|
$
|
(1,633,530
|
)
|
|||
Net
Loss Per Common Share, Basic and Diluted
|
$
|
(0.030
|
)
|
$
|
(0.072
|
)
|
$
|
(0.067
|
)
|
June 30,
|
December 31,
|
|||||||||||
2009
|
2008
|
2007
|
||||||||||
(restated)
|
(restated)
|
|||||||||||
Total
Assets
|
$
|
1,554,900
|
$
|
1,069,126
|
$
|
429,309
|
||||||
Total
Stockholders’ Deficiency
|
$
|
(2,165,639
|
)
|
$
|
(1,482,143
|
)
|
$
|
(392,180
|
)
|
|||
Retained
Earnings (Accumulated Deficit)
|
$
|
(5,268,093
|
)
|
$
|
(4,237,310
|
)
|
$
|
(1,799,780
|
)
|
Six Months Ended
|
Six Months Ended
|
|||||||
June 30, 2009
|
June 30, 2008
|
|||||||
Net
cash used in operating activities
|
$
|
(923
|
)
|
$
|
(899
|
)
|
||
Net
cash (used) in investing activities
|
(352
|
)
|
(69
|
)
|
||||
Net
cash provided by financing activities
|
1,298
|
1,002
|
||||||
Net
increase in cash
|
23
|
34
|
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.
|
$
|
18,274
|
||
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.
|
54,717
|
|||
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.
|
142,722
|
|||
7.50%
note payable to Wells Fargo collateralized by a vehicle and
equipment. Due in monthly installments of $967 including
interest through 2012.
|
31,860
|
|||
247,573
|
||||
Less
current portion of long term debt
|
87,333
|
|||
$
|
160,240
|
Facility
|
Monthly
Lease
Payment
|
Term
|
|||
Warehouse,
West Palm Beach
|
$
|
3,696
|
Through
July 2010
|
||
Headquarters,
West Palm Beach
|
$
|
3,156
|
Through
July 2010
|
Year
|
Amount
|
|||
2009
|
$
|
21,900
|
||
2010
|
53,340
|
|||
2011
|
896
|
|||
Thereafter
|
-
|
|||
TOTAL
|
$
|
76,136
|
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
|
48.9532
|
%
|
|||||||
Common
Stock
|
Rodger
Rees (2)
8120
Belvedere Road, Suite 4
West
Palm Beach, Florida 33411
|
Chief Financial
Officer
|
50,000
|
0.1399
|
%
|
|||||||
Common
Stock
|
Mark
S. Feldmesser (3)
641 University
Boulevard, Suite 210
Jupiter,
Florida 33458
|
Director
|
12,000
|
0.0336
|
%
|
|||||||
Common
Stock
|
Michael
W. Yurkowsky (4)
2828 Routh
Street, Suite 500
Dallas,
Texas 75201
|
Director
|
857,000
|
2.3972
|
%
|
|||||||
Common
Stock
|
Robert
P. Grammen (5)
9180
Galleria Court #600
Naples,
Florida 34109
|
Director
|
1,063,120
|
2.9737
|
%
|
|||||||
Common
Stock
|
Federico
Pier
13455
Noel Road, Suite 1200
Dallas,
Texas 75240
|
Director
|
225,000
|
0.6305
|
%
|
|||||||
Directors
and Officers as a Group
|
19,922,120
|
54.7694
|
%
|
(1)
|
Includes
warrants to purchase 500,000 shares. 9,990,000 shares are
pledged to secure payment of a note due to Ricardo Sabha,
a former officer and director and current employee of the
Company.
|
|
(2)
|
Includes
warrants to purchase 50,000 shares.
|
|
(3)
|
Includes
warrants to purchase 12,000 shares.
|
|
(4)
|
Includes
warrants to purchase 62,000 shares.
|
|
(5)
|
Includes
warrants to purchase 62,920
shares.
|
Fees
|
||||||||||||||||||
Earned
or
|
Non-equity
Incentive
|
Non-qualified
Deferred
|
All
|
|||||||||||||||
Paid in
|
Stock
|
Option
|
Plan
|
Compensation
|
Other
|
|||||||||||||
Name
|
Cash
|
Awards
|
Awards
|
Compensation
|
Earnings
|
Compensation
|
Total
|
|||||||||||
Ryan
Seddon
|
||||||||||||||||||
Mark
S. Feldmesser
|
$
|
4,000
|
$
|
5511
|
$
|
9511
|
||||||||||||
Michael
W. Yurkowsky
|
700
|
5511
|
6211
|
|||||||||||||||
Robert
P. Grammen
|
||||||||||||||||||
Federico
Pier
|
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
|
$
|
16,803
|
$
|
228,403
|
||||||||||||||||
Chairman, Chief
|
2007
|
193,800
|
14,907
|
208,707
|
|||||||||||||||||||
Executive Officer
|
2006
|
120,000
|
15,049
|
135,049
|
|||||||||||||||||||
Director
|
|||||||||||||||||||||||
Vaughn
Stoll
|
2008
|
112,642
|
112,642
|
||||||||||||||||||||
Former Chief
|
2007
|
34,112
|
34,112
|
||||||||||||||||||||
Financial Officer
|
NAME
|
NUMBER OF
SECURITIES
UNDERLYING
UNEXERCISED
WARRANTS (#)
EXERCISABLE
|
NUMBER OF
SECURITIES
UNDERLYING
UNEXERCISED
WARRANTS (#)
UNEXERCISABLE
|
EQUITY
INCENTIVE
PLAN
AWARDS:
NUMBER OF
SECURITIES
UNDERLYING
UNEXERCISED
UNEARNED
WARRANTS
|
WARRANTS
EXERCISE
PRICE
|
WARRANTS
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-
|
|
·
|
Insurance
restoration
|
|
·
|
Petroleum
contracting
|
|
·
|
Commercial
construction
|
SEC
Registration Fee
|
$ | 194.00 | ||
Printing
registration statement and other documents*.
|
7,000.00 | |||
Legal
fees and expenses*
|
10,000.00 | |||
Accounting
fees and expenses*
|
22,000.00 | |||
Miscellaneous
expenses*
|
1,200.00 | |||
Total
expenses*
|
$ | 40,394.00 |
Names/Identities to whom
Securities Issued
|
Code
|
Type of
Securities
|
Number of
Shares
|
Issue
Date
|
Aggregate
Proceeds
From
Issuance
|
|||||||||
Thomas
W. Adams
|
1 |
Common
Stock
|
20,000 |
March-08
|
$ | 10,000 | ||||||||
John
Allen (A)
|
1 |
Common
Stock
|
658,000 |
March-08
|
$ | 329,000 | ||||||||
William
C. Armor
|
1 |
Common
Stock
|
10,000 |
March-08
|
$ | 5,000 | ||||||||
William
C. Armor
|
1 |
Common
Stock
|
116,000 |
March-08
|
$ | 58,000 | ||||||||
Ryan
D. Aubert
|
1 |
Common
Stock
|
200,000 |
March-08
|
$ | 100,000 | ||||||||
Victor
P. Bannon
|
1 |
Common
Stock
|
6,000 |
March-08
|
$ | 3,000 | ||||||||
Lee
Palmer Bearsch
|
1 |
Common
Stock
|
20,000 |
March-08
|
$ | 10,000 | ||||||||
Cindy
Bell
|
1 |
Common
Stock
|
273,000 |
March-08
|
$ | 136,500 | ||||||||
BFS
Services
|
1 |
Common
Stock
|
190,517 |
March-08
|
$ | 95,259 | ||||||||
Brad
Brooks
|
4 |
Common
Stock
|
30,000 |
March-08
|
$ | - | ||||||||
CEDE
and Company
|
1 |
Common
Stock
|
40,000 |
March-08
|
$ | 20,000 | ||||||||
Agatha
Gabriela Cailide
|
1 |
Common
Stock
|
12,500 |
March-08
|
$ | 6,250 | ||||||||
Philip
L. Cook
|
1 |
Common
Stock
|
100,000 |
March-08
|
$ | 50,000 | ||||||||
M.
G. Crain
|
2 |
Common
Stock
|
15,000 |
January-09
|
$ | 7,500 | ||||||||
H.
Dodd Crutcher
|
1 |
Common
Stock
|
100,000 |
March-08
|
$ | 50,000 | ||||||||
Chris
Dollar (B)
|
2 |
Common
Stock
|
15,000 |
January-09
|
$ | 7,500 | ||||||||
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 |
October-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 (D)
|
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
|
5 |
Common
Stock
|
12,500 |
March-08
|
$ | 6,250 | ||||||||
Helen
Kaye
|
5 |
Common
Stock
|
12,500 |
March-08
|
$ | 6,250 | ||||||||
Andrew
Konen
|
1 |
Common
Stock
|
50,000 |
March-08
|
$ | 25,000 | ||||||||
Brenda
Kostohryz (D)
|
1 |
Common
Stock
|
333,334 |
March-08
|
$ | 166,667 | ||||||||
Joel
Lebovitz (E)
|
1 |
Common
Stock
|
83,334 |
May-08
|
$ | 41,667 | ||||||||
Earnest
Kent Lindsey
|
1 |
Common
Stock
|
50,000 |
March-08
|
$ | 25,000 | ||||||||
Laurie
Michele Markum
|
4 |
Common
Stock
|
10,000 |
March-08
|
$ | 5,000 | ||||||||
Ralph
E. Mayo
|
1 |
Common
Stock
|
50,000 |
March-08
|
$ | 25,000 | ||||||||
Mark
McConnell (E)
|
1 |
Common
Stock
|
20,000 |
July-08
|
$ | 10,000 | ||||||||
Erik
Menegay
|
2 |
Common
Stock
|
10,000 |
May-08
|
$ | - | ||||||||
John
Miller
|
5 |
Common
Stock
|
187,500 |
March-08
|
$ | 93,750 | ||||||||
Robert
Miller
|
1 |
Common
Stock
|
18,520 |
March-08
|
$ | 9,260 | ||||||||
Oppenheimer
& Co. Federico Pier IRA (F)
|
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 (E)
|
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 (E)
|
1 |
Common
Stock
|
33,334 |
March-08
|
$ | 16,667 | ||||||||
Pershing
LLC c/f Samuel A. Rodgers IRA (G)
|
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 (F)
|
1 |
Common
Stock
|
145,000 |
March-08
|
$ | 72,500 | ||||||||
Sam
Rodgers (G)
|
1 |
Common
Stock
|
6,667 |
May-08
|
$ | 3,334 | ||||||||
Ricardo
Sabha
|
3 |
Common
Stock
|
1,485,000 |
April-08
|
$ | - | ||||||||
Ryan
Seddon (H)
|
3 |
Common
Stock
|
17,215,000 |
April-08
|
$ | - | ||||||||
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 (I)
|
2 |
Common
Stock
|
25,000 |
April-08
|
$ | - | ||||||||
Barbara
Taylor TTEE Barbara Taylor (10)
|
1 |
Common
Stock
|
10,000 |
March-08
|
$ | 5,000 | ||||||||
Carol
Touchstone
|
1 |
Common
Stock
|
100,000 |
March-08
|
$ | 50,000 | ||||||||
Gifford
Touchstone
|
1 |
Common
Stock
|
100,000 |
March-08
|
$ | 50,000 | ||||||||
Underground
Tank Partners
|
5 |
Common
Stock
|
6,000,000 |
July-08
|
$ | 900,000 | ||||||||
Dan
Vannest (J)
|
2 |
Common
Stock
|
16,667 |
July-08
|
$ | - | ||||||||
Eric
Vatterott
|
2 |
Common
Stock
|
30,000 |
July-08
|
$ | - | ||||||||
Keith
& Laura Webb Jt. Ten (K)
|
1 |
Common
Stock
|
114,000 |
March-08
|
$ | 57,000 | ||||||||
Stephen
K. Westervelt
|
1 |
Common
Stock
|
20,000 |
March-08
|
$ | 10,000 | ||||||||
Steven
Williams
|
5 |
Common
Stock
|
25,000 |
March-08
|
$ | 12,500 | ||||||||
Peter
Wilson (L)
|
4 |
Common
Stock
|
1,500,000 |
March-08
|
$ | - | ||||||||
Michael
Yurkowsky (M)
|
4 |
Common
Stock
|
795,000 |
March-08
|
$ | - | ||||||||
William
Yurkowsky, Jr. TTEE Wm. Yurkowsky Trust
|
4 |
Common
Stock
|
40,000 |
March-08
|
$ | 20,000 | ||||||||
Gary
Zimpelman (N)
|
4 |
Common
Stock
|
93,000 |
March-08
|
$ | 46,500 | ||||||||
John
Zogg
|
1 |
Common
Stock
|
250,000 |
March-08
|
$ | 125,000 |
(A)
|
Owner
84,000 warrants to purchase common stock at $0.95 per
share
|
(B)
|
Owner
30,000 warrants to purchase common stock at $0.50 per
share
|
(C)
|
Owner
666,667 warrants to purchase common stock at $0.95 per share and 314,594
warrants to purchase common stock at $0.25 per share.
|
(D)
|
Owner
133,334 warrants to purchase common stock at $0.95 per
share.
|
(E)
|
Owner
33,334 warrants to purchase common stock at $0.95 per
share.
|
(F)
|
Member of
the Company’s Board of Directors and will be entitled to 12,000
warrants in the future.
|
(G)
|
Owner
6,667 warrants to purchase common stock at $0.95 per
share.
|
(H)
|
Owner
500,000 warrants to purchase common stock at $0.63 per
share.
|
(I)
|
Owner
250,000 warrants to purchase common stock at $0.25 per
share.
|
(J)
|
Owner
20,000 warrants to purchase common stock @ $1.00 per share and 50,000
warrants at $0.50
|
(K)
|
Owner
50,000 warrants to purchase common stock @ $0.95 per
share.
|
(L)
|
Owner
184,500 warrants to purchase common stock @ $0.25 per
share.
|
(M)
|
Owner
12,000 warrants to purchase common stock at $0.68 per share and 50,000
warrants at $0.25
|
(N)
|
Owner
67,750 warrants to purchase common stock at $0.25 per
share.
|
Exhibit
|
|||
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 Block & Garden, LLP
|
||
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
|
|
10.7
|
*
|
Contractual
Alliance between Registrant and Tank Tech, Inc. dated December 9,
2008
|
|
10.8
|
*
|
Share
Exchange Agreement between registrant and Surge, Ryan Seddon, Michael
Yurkowsky and Peter Wilson dated December 18, 2007
|
|
10.9
|
+
|
Key
Man Life Insurance Policy-Ryan Seddon
|
|
10.10
|
+
|
Employee
Leasing Agreement
|
|
10.11
|
+
|
Seddon
Note to Shareholder-Stock Purchase
|
|
10.12
|
+
|
Nevada
Limited Partnership Term Note
|
|
10.13
|
+
|
Nevada
Limited Partnership Warrant
|
|
10.14
|
+
|
Agreement
with Jeb Bush and Associates
|
|
10.15
|
+
|
Agreement
with the Horne Group
|
|
10.16
|
+
|
Sample
of Registrant’s standard Work
Authorization/Contract
|
|
23.1
|
Consent
of Independent Auditor
|
||
*
|
Previously
filed (incorporated by reference to the Company’s Registration Statement
on Form S-1 filed with the Securities and Exchange Commission on July 17,
2009).
|
+
|
Previously
filed (incorporated by reference to the Company’s Registration Statement
on Form S-1/A filed with the Securities and Exchange Commission on
September 29, 2009).
|
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 - June 30, 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-43
|
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 administrative 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 |
June 30,
|
December 31,
|
|||||||
2009
|
2008
|
|||||||
(unaudited)
|
(audited)
|
|||||||
ASSETS
|
||||||||
CURRENT
ASSETS:
|
||||||||
Cash
and cash equivalents
|
$ | 87,712 | $ | 64,988 | ||||
Restricted
cash deposits
|
367,036 | - | ||||||
Contracts
receivable, net
|
506,034 | 339,914 | ||||||
Prepaid
expenses
|
34,949 | 79,457 | ||||||
Costs
and estimated earnings in excess of billings on uncompleted contracts
|
187,710 | 135,582 | ||||||
Total
current assets
|
1,183,441 | 619,941 | ||||||
PROPERTY
AND EQUIPMENT, NET
|
351,250 | 428,164 | ||||||
OTHER
ASSETS
|
20,209 | 21,021 | ||||||
$ | 1,554,900 | $ | 1,069,126 | |||||
LIABILITIES
AND STOCKHOLDERS’ DEFICIT
|
||||||||
CURRENT
LIABILITIES:
|
||||||||
Accounts
payable and accrued expenses
|
$ | 581,184 | $ | 734,113 | ||||
Estimated
losses on uncompleted contracts
|
- | 59,354 | ||||||
Current
portion of notes payable
|
87,333 | 100,292 | ||||||
Promissory
note payable
|
551,164 | 745,000 | ||||||
Term
note payable, related party
|
925,000 | - | ||||||
Current
portion of due to stockholders
|
10,949 | 10,521 | ||||||
Billings
in excess of costs and estimated earnings on uncompleted contracts
|
570,942 | 487,571 | ||||||
Total
current liabilities
|
2,726,572 | 2,136,851 | ||||||
OTHER
LIABILITIES:
|
||||||||
Due
to stockholders, net of current portion
|
833,727 | 143,259 | ||||||
Notes
payable, net of current portion
|
160,240 | 271,159 | ||||||
Total
liabilities
|
3,720,539 | 2,551,269 | ||||||
STOCKHOLDERS’
DEFICIT:
|
||||||||
Common
stock - $.0010 Par value, 100,000,000 shares authorized, 34,687,630 and
34,672,630 shares issued and outstanding in 2009 and 2008, respectively.
|
34,688 | 34,673 | ||||||
Additional
paid in capital
|
3,067,766 | 2,720,494 | ||||||
Accumulated
deficit
|
(5,268,093 | ) | (4,237,310 | ) | ||||
Total
stockholders’ deficit
|
(2,165,639 | ) | (1,482,143 | ) | ||||
$ | 1,554,900 | $ | 1,069,126 |
Six Months Ended June 30,
|
||||||||
2009
|
2008
|
|||||||
(restated)
|
||||||||
CONTRACT
REVENUES EARNED
|
$ | 2,696,207 | $ | 2,515,043 | ||||
COST
OF REVENUES EARNED
|
2,532,851 | 2,404,090 | ||||||
Gross
profit
|
163,356 | 110,953 | ||||||
GENERAL
AND ADMINISTRATIVE EXPENSES
|
||||||||
Payroll
and related costs
|
466,128 | 674,474 | ||||||
Insurance
|
96,527 | 76,356 | ||||||
Marketing
and advertising
|
70,411 | 93,797 | ||||||
Office
and technology expenses
|
97,325 | 123,709 | ||||||
Professional
fees
|
114,571 | 49,029 | ||||||
Auto
and truck expense
|
44,292 | 77,235 | ||||||
Travel
and entertainment
|
9,388 | 32,220 | ||||||
Depreciation
and amortization
|
29,442 | 31,287 | ||||||
Other
operating expenses
|
11,240 | 11,679 | ||||||
Total
general and administrative
expenses
|
939,324 | 1,169,786 | ||||||
Loss
from operations
|
(775,968 | ) | (1,058,833 | ) | ||||
OTHER
INCOME (EXPENSES):
|
||||||||
Interest
expense
|
(73,983 | ) | (26,735 | ) | ||||
Interest
income
|
45 | 92 | ||||||
Financing
costs
|
(181,201 | ) | - | |||||
Gain
(loss) on asset disposition, net
|
(2,305 | ) | (3,909 | ) | ||||
Other
income
|
2,629 | 1,085 | ||||||
Total
other expenses
|
(254,815 | ) | (29,467 | ) | ||||
NET
LOSS
|
$ | (1,030,783 | ) | $ | (1,088,300 | ) | ||
Loss
per share
|
||||||||
Basic
and diluted
|
$ | (0.030 | ) | $ | (0.032 | ) | ||
Weighted
Average Outstanding Shares
|
||||||||
Basic
and diluted
|
34,679,669 | 33,896,205 |
Common
|
Additional
|
Accumulated
|
||||||||||||||
Stock
|
Paid In Capital
|
Deficit
|
Total
|
|||||||||||||
BALANCE
AT DECEMBER
31, 2008
|
$ | 34,673 | $ | 2,720,494 | $ | (4,237,310 | ) | $ | (1,482,143 | ) | ||||||
Net
loss
|
- | - | (1,030,783 | ) | (1,030,783 | ) | ||||||||||
Stock
and warrants issued as compensation
|
15 | 166,071 | - | 166,086 | ||||||||||||
Warrants
issued as financing costs
|
- | 181,201 | - | 181,201 | ||||||||||||
BALANCE
AT JUNE 30, 2009
|
$ | 34,688 | $ | 3,067,766 | $ | (5,268,093 | ) | $ | (2,165,639 | ) |
For the Six Months Ended June 30,
|
||||||||
2009
|
2008
|
|||||||
(restated)
|
||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net
loss
|
$ | (1,030,783 | ) | $ | (1,088,300 | ) | ||
Adjustments
to reconcile net loss to net cash and cash equivalents used in operating
activities:
|
||||||||
Depreciation
and amortization
|
62,330 | 56,785 | ||||||
Warrants
issued for compensation
|
166,086 | 79,500 | ||||||
Warrants
issued as financing costs
|
181,201 | - | ||||||
Estimated
losses on contracts
|
(59,354 | ) | - | |||||
(Increase)
decrease in:
|
||||||||
Contracts
receivable
|
(166,106 | ) | (339,553 | ) | ||||
Prepaid
expenses
|
44,508 | (21,893 | ) | |||||
Costs
and estimated earnings in excess of billings on uncompleted
contracts
|
(52,128 | ) | (91,074 | ) | ||||
Other
assets
|
812 | (6,159 | ) | |||||
Increase
(decrease) in:
|
||||||||
Accounts
payable and accrued expenses
|
(152,929 | ) | 434,354 | |||||
Billings
in excess of costs and estimated earnings on uncompleted
contracts
|
83,371 | 77,359 | ||||||
Net
cash (used in) operating activities
|
(922,992 | ) | (898,981 | ) | ||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Disposition
of equipment, net of loss
|
34,924 | - | ||||||
Deposits
of restricted cash
|
(367,036 | ) | - | |||||
Purchase
of equipment, net
|
(20,354 | ) | (69,086 | ) | ||||
Net
cash (used) in investing activities
|
(352,466 | ) | (69,086 | ) | ||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Borrowings
under term note payable, related party and promissory note
|
925,000 | 195,000 | ||||||
Payments
on debt, net
|
(322,825 | ) | (55,062 | ) | ||||
Advances
from stockholders
|
696,007 | 43,262 | ||||||
Proceeds
from issuance of stock
|
- | 818,865 | ||||||
Net
cash provided by financing activities
|
1,298,182 | 1,002,065 | ||||||
CHANGE
IN CASH AND CASH EQUIVALENTS
|
22,724 | 33,998 | ||||||
Cash
and cash equivalents at beginning of the period
|
64,988 | 56,736 | ||||||
Cash
and cash equivalents at end of the period
|
$ | 87,712 | $ | 90,734 | ||||
SUPPLEMENTAL
CASH FLOW INFORMATION
|
||||||||
Interest
paid during the period
|
$ | 28,320 | $ | 26,735 | ||||
SUPPLEMENTAL
DISCLOSURE OF NONCASH INVESTING AND FINANCING ACTIVITIES
|
||||||||
Purchase
of vehicles with long-term debt
|
$ | - | $ | 187,424 |
NOTE
1 –
|
NATURE
OF OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES
|
NOTE
1 –
|
NATURE
OF OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES (continued)
|
|
Use of
estimates
|
|
Revenue and cost
recognition
|
|
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 are 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
1 –
|
NATURE
OF OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES (continued)
|
NOTE
2 –
|
RESTATEMENT
OF PREVIOUSLY ISSUED FINANCIAL
STATEMENTS
|
|
The
accompanying 2008 interim 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 its short-term contracts 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 use only the percentage of completion
method due to its preferred usage and the Company’s ability to make
reasonably dependable estimates. This Restatement by the Company does not
affect ultimate cash flows from operations and profits to be recognized,
only the timing of the recognition.
|
|
Set
forth below are the effect of the restatement to the various financial
statement captions:
|
NOTE
2 –
|
RESTATEMENT
OF PREVIOUSLY ISSUED FINANCIAL STATEMENTS,
continued
|
For
the Six
|
||||
Months
ended
|
||||
Statement
of Operations
|
June
30, 2008
|
|||
Revenue
as reported
|
$ | 2,439,264 | ||
Net
change in reported revenue
|
75,779 | |||
Revenue
as restated
|
$ | 2,515,043 | ||
Cost
of revenues earned as reported
|
$ | 2,355,204 | ||
Net
change in reported cost of revenues earned
|
48,886 | |||
Cost
of revenues earned as restated
|
$ | 2,404,090 | ||
Gross
profit as reported
|
$ | 84,060 | ||
Net
change in gross profit
|
26,893 | |||
Gross
profit as restated
|
$ | 110,953 | ||
Net
loss as reported
|
$ | (1,115,193 | ) | |
Net
(increase) decrease in net loss
|
26,893 | |||
Net
loss as restated
|
$ | (1,088,300 | ) | |
Basic
and diluted loss per share as reported
|
$ | (0.033 | ) | |
Net
change in basic and diluted loss per share
|
0.001 | |||
Basic
and diluted loss per share as restated
|
$ | (0.032 | ) |
NOTE
2 –
|
RESTATEMENT
OF PREVIOUSLY ISSUED FINANCIAL STATEMENTS,
continued
|
Statement
of Cash Flows
|
||||
Net
loss as reported
|
$ | (1,115,193 | ) | |
Net
change in net loss
|
26,893 | |||
Net
loss as restated
|
$ | (1,088,300 | ) | |
Contracts
receivable as reported
|
$ | (324,553 | ) | |
Net
change in contacts receivable
|
(15,000 | ) | ||
Contacts
receivable as restated
|
$ | (339,553 | ) |
Costs
and estimated earnings in excess of billings on uncompleted contracts as
reported
|
$ | (89,065 | ) | |
Net
change
|
(2,009 | ) | ||
Costs
and estimated earnings in excess of billings on uncompleted contracts as
restated
|
$ | (91,074 | ) | |
Accounts
payable and accrued expenses as reported
|
$ | 419,629 | ||
Net
change in accounts payable and accrued expenses
|
14,725 | |||
Accounts
payable and accrued expenses as restated
|
$ | 434,354 | ||
Billings
in excess of costs on uncompleted contracts as reported
|
$ | 21,173 | ||
Net
change
|
(21,173 | ) | ||
Billings
in excess of costs on uncompleted contracts as restated
|
$ | - | ||
Billings
in excess of costs and estimated earnings on uncompleted contracts as
reported
|
$ | 80,795 | ||
Net
change
|
(3,436 | ) | ||
Billings
in excess of costs and estimated earnings on uncompleted contracts as
restated
|
$ | 77,359 |
NOTE
3 –
|
RESTRICTED
CASH DEPOSITS
|
NOTE
3 –
|
RESTRICTED
CASH DEPOSITS, continued
|
NOTE
4 –
|
CONTRACTS
RECEIVABLE
|
June 30,
|
December 31,
|
|||||||
2009
|
2008
|
|||||||
Completed
contracts
|
$ | 174,970 | $ | 144,255 | ||||
Contracts
in progress
|
349,405 | 206,172 | ||||||
Allowance
for doubtful accounts
|
( 18,341 | ) | (10,513 | ) | ||||
$ | 506,034 | $ | 339,914 |
NOTE
5 –
|
COST
AND ESTIMATED EARNINGS ON UNCOMPLETED CONTRACTS UNDER
THE PERCENTAGE OF COMPLETION
METHOD
|
June 30,
2009
|
December 31,
2008
|
|||||||
(restated)
|
||||||||
Costs
incurred on uncompleted contracts
|
$ | 547,745 | 2,438,797 | |||||
Estimated
earnings
|
124,860 | 62,605 | ||||||
Less:
Billings to date
|
(1,055,837 | ) | (2,853,391 | ) | ||||
$ | (383,232 | ) | (351,989 | ) |
Costs
and estimated earnings in excess of billings on uncompleted
contracts
|
$ | 187,710 | 135,582 | |||||
Billings
and excess of costs and estimated earnings on uncompleted
contracts
|
(570,942 | ) | (487,571 | ) | ||||
$ | (383,232 | ) | (351,989 | ) |
NOTE
6 –
|
PROMISSORY
NOTE PAYABLE
|
NOTE
7 –
|
TERM
NOTE PAYABLE, RELATED PARTY
|
NOTE
8 –
|
INCOME
TAXES
|
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 | ) | ||||
- | % | - | % |
Deferred Tax Assets
|
June 30,
2009
|
December 31,
2008
|
||||||
Net
Operating Loss Carryforward
|
$ | 1,800,000 | $ | 1,400,000 | ||||
Other
|
225,463 | 202,971 | ||||||
Total
Deferred Tax Assets
|
2,025,463 | 1,602,971 | ||||||
Deferred
Tax Liabilities
|
(190,846 | ) | (57,215 | ) | ||||
Net
Deferred Tax Assets
|
1,834,617 | 1,545,756 | ||||||
Valuation
Allowance
|
(1,834,617 | ) | (1,545,756 | ) | ||||
Total
Net Deferred Tax Assets
|
$ | - | $ | - |
NOTE
9 –
|
COMMON
STOCK PURCHASE WARRANTS
|
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
|
1,473,499 | 0.44 | 6.89 | |||||||||
Warrants
exercised
|
- | - | - | |||||||||
Warrants
cancelled
|
(752,500 | ) | 0.25 | 4.51 | ||||||||
Balance,
June 30, 2009
|
3,455,053 | $ | 0.60 | 5.19 |
NOTE
9 –
|
COMMON
STOCK PURCHASE WARRANTS,
(continued)
|
Number of Warrants
Outstanding
|
Exercise Price
|
Remaining Contractual
Life (Years)
|
||||||
3,455,053
|
$ | 0.60 |
5.19
|
June
30,
2009
|
December 31,
2008
|
|||||||
Risk
free interest rate
|
.83%
-1.87%
|
.5%
- 1.5%
|
||||||
Expected
volatility
|
163%
- 177%
|
20%
- 86%
|
||||||
Expected
term of stock warrant in years
|
1.96–10.07
|
2.5
- 4.75
|
||||||
Expected
dividend yield
|
0%
|
0%
|
||||||
Average
value per warrant
|
.18
- .52
|
.13
- .57
|
NOTE
10 –
|
RELATED
PARTY TRANSACTIONS
|
NOTE
10 –
|
RELATED
PARTY TRANSACTIONS, continued
|
NOTE
11 –
|
SUBSEQUENT
EVENTS
|
NOTE
12 –
|
LEGAL
MATTERS
|
/s/
Ryan Seddon
|
Ryan
Seddon
Principle
Executive Officer
|
/s/
Rodger Rees
|
Rodger
Rees
Principle
Accounting
Officer
|
Signature
|
Title
|
|
/s/
Ryan Seddon
|
||
Chairman
of the Board and President (principle executive
officer)
|
||
/s/
Rodger Rees
|
||
Rodger
Rees
|
Chief
Financial Officer (principal accounting officer)
|
|
/s/
Michael Yurkowsky
|
||
Michael
Yurkowsky
|
Director
|
|
/s/
Mark Feldmesser
|
||
Mark
Feldmesser
|
Director
|
|
/s/
Robert Grammen
|
||
Bob
Grammen
|
Director
|
|
/s/
Federico Pier
|
||
Federico
Pier
|
Director
|