T
|
Annual
Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of
1934
|
o
|
Transition
Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of
1934
|
Florida
|
91-1930691
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification No.)
|
Title
of each class
|
Name
of each Exchange on which registered
|
Common
Stock par value $0.001 per share
|
OTC
(Pink Sheets) Market
|
Large
accelerated filer
o
|
Accelerated
filer
o
|
Non-accelerated
filer
o
|
Smaller
reporting company
x
|
Page
|
||
PART
I
|
||
Item
1. Business
|
4
|
|
Item
1A. Risk Factors
|
10
|
|
Item
1B. Unresolved Staff Comments
|
15
|
|
Item
2. Properties
|
15
|
|
Item
3. Legal Proceedings
|
15
|
|
Item
4. (Removed and Reserved)
|
16
|
|
PART
II
|
||
Item
5. Market for Registrant’s Common Equity, Related Stockholder Matters and
Issuer Purchases of Equity Securities
|
16
|
|
Item
6. Selected Financial Data
|
16
|
|
Item
7. Management’s Discussion and Analysis of Financial Condition and Results
of Operations
|
16
|
|
Item
7A. Quantitative and Qualitative Disclosures About Market
Risk
|
23
|
|
Item
8. Financial Statements and Supplementary Data
|
23
|
|
Item
9. Changes In and Disagreements With Accountants on Accounting and
Financial Disclosure
|
23
|
|
Item
9A. Controls and Procedures
|
23
|
|
Item
9A(T). Controls and Procedures
|
24
|
|
24
|
||
PART
III
|
||
Item
10. Directors, Executive Officers and Corporate Governance
|
24
|
|
Item
11. Executive Compensation
|
26
|
|
Item
12. Security Ownership of Certain Beneficial Owners and Management and
Related Stockholder Matters
|
27
|
|
Item
13. Certain Relationships and Related Transactions, and Director
Independence
|
28
|
|
Item
14. Principal Accounting Fees and Services
|
29
|
|
PART
IV
|
||
Item
15. Exhibits and Financial Statement Schedules
|
30
|
|
Signatures
|
32
|
|
FINANCIAL
STATEMENTS
|
||
Contents
|
F-1
|
|
Report
of Independent Registered Public Accounting Firm
|
F-2
|
|
Balance
Sheets
|
F-3
|
|
Statements
of Operations
|
F-4
|
|
Statements
of Changes in Stockholders’ Deficit
|
F-5
|
|
Statements
of Cash Flows
|
F-6
|
|
Notes
to Financial Statements
|
F-7
|
Item
1.
|
Business.
|
|
·
|
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
|
|
·
|
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
|
|
·
|
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.
|
Location
|
Owned/Leased
|
Description
|
Usage
|
|||
West Palm Beach, Florida
|
Leased
|
Industrial office and warehouse complex
|
Headquarters
|
|||
West Palm Beach, Florida
|
Leased
|
Industrial office and warehouse complex
|
Warehouse
|
|||
Deerfield Beach, Florida
|
Leased
|
Industrial office and warehouse complex
|
Warehouse and office
|
|||
Lakeland, Florida
|
Leased
|
Industrial office and warehouse complex
|
Warehouse and office
|
|||
Ball Ground, Georgia
|
Leased
|
Industrial office and warehouse complex
|
Warehouse and office
|
Common Stock Price Range
|
||||||||
High
|
Low
|
|||||||
Fiscal
Year 2009
|
||||||||
First
quarter ended March 31, 2009
|
$ | 0.80 | $ | 0.35 | ||||
Second
quarter ended June 30, 2009
|
0.80 | 0.25 | ||||||
Third
quarter ended September 30, 2009
|
0.51 | 0.43 | ||||||
Fourth
quarter ended December 31, 2009
|
2.00 | 0.30 | ||||||
Fiscal
Year 2008
|
||||||||
First
quarter ended March 31, 2008
|
$ | 1.87 | $ | 0.53 | ||||
Second
quarter ended June 30, 2008
|
1.55 | 1.05 | ||||||
Third
quarter ended September 30, 2008
|
1.40 | 1.05 | ||||||
Fourth
quarter ended December 31, 2008
|
1.20 | 0.37 |
For the Year Ended
|
For the Year Ended
|
|||||||
December 31, 2009
|
December 31, 2008
|
|||||||
Net
cash used in operating activities
|
$
|
(1,394
|
)
|
$
|
(1,596
|
)
|
||
Net
cash used in investing activities
|
(66
|
)
|
(11
|
)
|
||||
Net
cash provided by financing activities
|
1,517
|
1,615
|
||||||
Net
increase in cash
|
57
|
8
|
Facility
|
Monthly
Lease
Payment
|
Term
|
|||
Warehouse
– West Palm Beach, Florida
|
$ |
3,426
|
Through
July 2010
|
||
$ |
3,696
|
Through
July 2010
|
|||
Office
and Warehouse – Lakeland, Florida
|
$ |
3,500
|
Month
to month
|
||
Office
and Warehouse – Deerfield Beach, Florida
|
$ |
3,689
|
Month
to month
|
||
Office
and Warehouse – Ball Ground, Georgia
|
$ |
6,476
|
Month
to month
|
Year
|
Amount
|
|||
2010
|
55,230
|
|||
2011
|
896
|
|||
Thereafter
|
-
|
|||
TOTAL
|
$
|
56,126
|
NAME
|
AGE
|
OFFICES HELD
|
||
Larry
M. Glasscock, Jr.
|
53
|
Chief
Executive Officer and President
|
||
Rodger
Rees
|
55
|
Chief
Financial Officer
|
||
Ryan
Seddon
|
32
|
|
Director
|
|
Michael
W. Yurkowsky
|
37
|
Director
|
||
Robert
P. Grammen
|
55
|
Director
|
||
Frederico
Pier
|
|
42
|
Director
|
Name and Principal Position
|
Year
|
Salary
|
Option Awards
|
All Other Compensation (1)
|
Total
|
|||||||||||||
Ryan
Seddon
Former
Chairman of the Board, CEO and President
|
2009
|
$ | 190,000 | $ | 146,125 | $ | 4,600 | $ | 340,725 | |||||||||
2008
|
$ | 211,600 | $ | 16,803 | $ | 228,403 | ||||||||||||
Rodger
Rees
Chief
Financial Officer
|
2009
|
$ | 64,167 | $ | 22,266 | $ | 86,433 | |||||||||||
Vaughn
Stoll
Former
Chief Financial Officer
|
2009
|
$ | 33,856 | $ | 33,856 | |||||||||||||
2008
|
$ | 112,642 | $ | 112,642 |
|
(1)
|
Amounts
represent reimbursements to Mr. Seddon for home office
expenses.
|
Name
|
Number of Securities
Underlying
Unexercised Options
Exercisable
|
Number of Securities
Underlying Unexercised
Options
Unexercisable
|
Option Exercise Price
|
Option Expiration Date
|
||||||
Ryan
Seddon
|
500,000 | $ | 0.63 |
6/29/2014
|
||||||
Rodger
Rees
|
50,000 | $ | 0.25 |
5/17/2014
|
||||||
Rodger
Rees
|
100,000 | $ | 0.35 |
5/17/2014
|
||||||
Rodger
Rees
|
100,000
|
(1) | $ | 0.45 |
5/17/2014
|
|
(1)
|
These
options vest and become exercisable on May 18,
2011.
|
Name
|
Fees Earned or
Paid in Cash
|
Option Awards
|
Total
|
|||||||||
Mark
S. Feldmesser
|
$ | 4,000 | 5,511 | (1) | $ | 9,511 | ||||||
Michael
W. Yurkowsky
|
$ | 700 | 5,511 | (2) | $ | 6,211 |
|
(1)
|
The
aggregate number of option awards to Mr. Feldmesser outstanding at
December 31, 2009, was 12,000.
|
|
(2)
|
The
aggregate number of option awards to Mr. Yurkowsky outstanding at December
31, 2009, was 62,000.
|
Title of Class
|
Name and Address of
Beneficial
Owner
|
Amount
And
Nature of
Beneficial Ownership
|
Percent
of
Class
|
|||||||
Common
Stock
|
Ryan
Seddon (1)
8120
Belvedere Road, Suite 4
West
Palm Beach, Florida 33411
|
5,000,000 | 15.87 | % | ||||||
Common
Stock
|
Rodger
Rees (2)
8120
Belvedere Road, Suite 4
West
Palm Beach, Florida 33411
|
150,000 | 0.49 | % | ||||||
Common
Stock
|
Larry
M. Glasscock, Jr.
8120
Belvedere Road, Suite 4
West
Palm Beach, Florida 33411
|
0 | 0 | % | ||||||
Common
Stock
|
Michael
W. Yurkowsky (3)
2828 Routh
Street, Suite 500
Dallas,
Texas 75201
|
847,000 | 2.77 | % | ||||||
Common
Stock
|
Robert
P. Grammen (4)
9180
Galleria Court #600
Naples,
Florida 34109
|
1,063,120 | 3.48 | % | ||||||
Common
Stock
|
Frederico
Pier
13455
Noel Road, Suite 1200
Dallas,
Texas 75240
|
145,000 | 0.48 | % | ||||||
Common
Stock
|
William
P. Esping (5)
2828 Routh
Street, Suite 500
Dallas,
Texas 75201
|
8,448,927 | 26.84 | % | ||||||
Common
Stock
|
Bobby
L. Moore, Jr.
4215
S.B. Merrion Road
Lakeland,
Florida 33810
|
4,124,622 | 13.52 | % | ||||||
Directors
and Officers as a Group
|
7,205,120 | 22.68 | % |
|
(1)
|
Includes
warrants to purchase 1,000,000
shares.
|
|
(2)
|
Includes
warrants to purchase 150,000
shares.
|
|
(3)
|
Includes
warrants to purchase 62,000 shares. Also includes 200,000
shares owned by Trenchant Asset Management. Mr. Yurkowsky has
voting and investment control over the shares owned by Trenchant Asset
Management.
|
|
(4)
|
Includes
warrants to purchase 62,920 shares.
|
|
(5)
|
Includes
warrants to purchase 982,261 shares. Also includes 6,000,000
shares owned by Underground Tank Partners. Mr. Esping has sole
voting and investment control over the shares owned by Underground Tank
Partners.
|
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
|
|||
10.1
|
*
|
Form
of Indemnification Agreement between the registrant and each director and
executive officer
|
|||
10.2
|
*
|
Employment
Agreement between Surge Solutions Group, Inc. and Ryan Seddon dated April
1, 2007
|
|||
10.3
|
*
|
Amendment
to Employment Agreement between Surge Solutions Group, Inc. and Ryan
Seddon dated August 1, 2008
|
|||
10.4
|
*
|
Employment
Agreement between Surge Solutions Group, Inc. and Rodger Rees dated May
18, 2009
|
|||
10.5
|
*
|
Promissory
Note between the registrant and Wachovia Bank date June 3,
2009
|
|||
10.6
|
*
|
Promissory
Notes between the registrant and Ricardo Sabha and Ryan Seddon dated
February 17, 2009
|
|||
10.7
|
*
|
Contractual
Alliance between the registrant and Tank Tech, Inc. dated December 9,
2008
|
|||
10.8
|
*
|
Share
Exchange Agreement among the registrant, Surge Solutions Group, Inc., Ryan
Seddon, Michael W. 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 the registrant’s standard Work
Authorization/Contract
|
10.17
|
#
|
Stock
Purchase Agreement among the registrant, B&M Construction Co., Inc.,
and Bobby L. Moore, Jr., dated May 13, 2010
|
|
10.18
|
#
|
Promissory
Note, dated May 13, 2010, executed by the registrant and made payable to
Bobby L. Moore, Jr.
|
|
10.19
|
#
|
Pledge
Agreement between the registrant and Bobby L. Moore, Jr., dated May 13,
2010
|
|
10.20
|
#
|
Consulting
Agreement between the registrant and Bobby L. Moore, Jr., dated May 13,
2010
|
|
10.21
|
#
|
Non-Competition
and Non-Solicitation Agreement among the registrant, B&M Construction
Co., Inc., and Bobby L. Moore, Jr., dated May 13, 2010
|
|
10.22
|
#
|
Registration
Rights Agreement between the registrant and Bobby L. Moore, Jr., dated May
13, 2010
|
|
10.23
|
#
|
Indemnification
Agreement among the registrant, B&M Construction Co., Inc., and Bobby
L. Moore, Jr., dated May 13, 2010
|
|
10.24
|
#
|
Stock
Purchase Agreement among the registrant, Phillip A. Lee, William H.
Denmark and Evan D. Finch, dated May 13, 2010
|
|
10.25
|
#
|
Form
of Warrant for the Purchase of Shares of Common Stock issued by the
registrant to each of Phillip A. Lee, William H. Denmark and Evan D. Finch
on May 13, 2010
|
|
10.26
|
#
|
Form
of Employment Agreement between Surge Solutions Group, Inc., and each of
Phillip A. Lee, William H. Denmark and Evan D. Finch, dated May 13,
2010
|
|
10.27
|
Modification
Agreement among the registrant, Surge Solutions Group, Inc., and Ryan
Seddon, dated April 20, 2010
|
||
10.28
|
Consulting
Agreement between the registrant and Ryan Seddon, dated April 20,
2010
|
||
10.29
|
Promissory
Note, dated April 20, 2010, executed by the registrant and made payable to
Ryan Seddon
|
||
10.30
|
Warrant
for the Purchase of Shares of Common Stock issued by the registrant to
Ryan Seddon on April 20, 2010
|
||
21
|
Subsidiaries
of the registrant
|
||
23
|
Consent
of Independent Registered Public Accounting Firm
|
||
31.1
|
Certification
of the Chief Executive Officer pursuant to §302 of the Sarbanes-Oxley Act
of 2002
|
||
31.2
|
Certification
of the Chief Financial Officer pursuant to §302 of the Sarbanes-Oxley Act
of 2002
|
||
32
|
Certification
pursuant to §906 of the Sarbanes-Oxley Act of
2002
|
*
|
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).
|
|
#
|
Previously
filed (incorporated by reference to the Company’s Report on Form 8-K filed
with the Securities and Exchange Commission on May 18,
2010).
|
SSGI,
INC.
|
||
By:
|
/s/ Larry M. Glasscock,
Jr.
|
|
Larry
M. Glasscock, Jr.
|
||
President
and Chief Executive Officer
|
Signature
|
Title
|
|
/s/ Larry M. Glasscock, Jr.
|
President
and Chief Executive Officer
|
|
Larry M. Glasscock, Jr.
|
(Principal
Executive Officer)
|
|
/s/ Rodger Rees
|
Chief
Financial Officer
|
|
Rodger Rees
|
(Principal
Financial Officer)
|
|
/s/ Ryan Seddon
|
Director
|
|
Ryan Seddon
|
||
/s/ Robert P. Grammen
|
Director
|
|
Robert P. Grammen
|
||
/s/ Michael W. Yurkowsky
|
Director
|
|
Michael W. Yurkowsky
|
||
/s/ Frederico Pier
|
Director
|
|
Frederico Pier
|
Page
|
|
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
|
F-2
|
FINANCIAL
STATEMENTS:
|
|
Balance
Sheets
|
F-3
|
Statements
of Operations
|
F-4
|
Statements
of Changes in Stockholders’ Deficit
|
F-5
|
Statements
of Cash Flows
|
F-6
|
Notes
to Financial Statements
|
F-7
- F-22
|
2009
|
2008
|
|||||||
(restated)
|
||||||||
ASSETS
|
||||||||
CURRENT
ASSETS:
|
||||||||
Cash
and cash equivalents
|
$ | 121,970 | $ | 64,988 | ||||
Restricted
cash deposits
|
507,028 | - | ||||||
Contracts
receivable, net
|
1,091,343 | 339,914 | ||||||
Prepaid
expenses
|
89,591 | 79,457 | ||||||
Costs
and estimated earnings in excess of billings on ununcompleted
contracts
|
57,411 | 135,582 | ||||||
Total
current assets
|
1,867,343 | 619,941 | ||||||
PROPERTY
AND EQUIPMENT, NET
|
347,874 | 428,164 | ||||||
OTHER
ASSETS
|
15,538 | 21,021 | ||||||
$ | 2,230,755 | $ | 1,069,126 | |||||
LIABILITIES
AND STOCKHOLDERS’ DEFICIT
|
||||||||
CURRENT
LIABILITIES:
|
||||||||
Accounts
payable and accrued expenses
|
$ | 1,951,881 | $ | 734,113 | ||||
Estimated
losses on uncompleted contracts
|
- | 59,354 | ||||||
Current
portion of long term debt
|
111,891 | 100,292 | ||||||
Promissory
note payable
|
353,691 | 745,000 | ||||||
Term
note payable, related party
|
965,458 | - | ||||||
Current
portion of due to stockholders
|
11,395 | 10,521 | ||||||
Billings
in excess of costs and estimated earnings on uncompleted
contracts
|
251,797 | 487,571 | ||||||
Total
current liabilities
|
3,646,113 | 2,136,851 | ||||||
OTHER
LIABILITIES:
|
||||||||
Due
to stockholders, net of current portion
|
1,185,091 | 143,259 | ||||||
Long
term debt, net of current portion
|
133,540 | 271,159 | ||||||
Total
liabilities
|
4,964,744 | 2,551,269 | ||||||
STOCKHOLDERS’
DEFICIT:
|
||||||||
Common
stock - $.0010 Par value, 100,000,000 shares authorized,
|
||||||||
34,687,630
issued and outstanding in 2009 and
|
||||||||
34,672,630
issued and outstanding in 2008
|
34,688 | 34,673 | ||||||
Additional
paid in capital
|
3,138,628 | 2,720,494 | ||||||
Accumulated
deficit
|
(5,907,305 | ) | (4,237,310 | ) | ||||
Total
stockholders’ deficit
|
(2,733,989 | ) | (1,482,143 | ) | ||||
$ | 2,230,755 | $ | 1,069,126 |
2009
|
2008
|
|||||||
(restated)
|
||||||||
CONTRACT
REVENUES EARNED
|
$ | 7,784,942 | $ | 6,802,107 | ||||
COST
OF REVENUES EARNED
|
7,240,425 | 6,942,944 | ||||||
Gross
profit (loss)
|
544,517 | (140,837 | ) | |||||
GENERAL
AND ADMINISTRATIVE EXPENSES
|
||||||||
Payroll
and related costs
|
873,895 | 1,202,430 | ||||||
Insurance
|
204,360 | 193,092 | ||||||
Marketing
and advertising
|
54,629 | 178,930 | ||||||
Office
and technology expenses
|
179,209 | 202,434 | ||||||
Professional
fees
|
277,688 | 140,000 | ||||||
Auto
and truck expense
|
58,132 | 133,987 | ||||||
Travel
and entertainment
|
16,824 | 48,592 | ||||||
Bad
debt expense
|
185,657 | 23,886 | ||||||
Depreciation
and amortization
|
41,100 | 68,499 | ||||||
Other
operating expenses
|
6,751 | 26,801 | ||||||
Total
general and administrative expenses
|
1,898,245 | 2,218,651 | ||||||
Loss
from operations
|
(1,353,728 | ) | (2,359,488 | ) | ||||
OTHER
INCOME (EXPENSES):
|
||||||||
Interest
expense
|
(141,268 | ) | (66,524 | ) | ||||
Interest
income
|
1,878 | 143 | ||||||
Financing
costs
|
(181,201 | ) | - | |||||
Loss
on asset disposition
|
(2,305 | ) | (13,136 | ) | ||||
Other
income
|
6,629 | 1,475 | ||||||
Total
other income (expenses), net
|
(316,267 | ) | (78,042 | ) | ||||
LOSS
BEFORE INCOME TAXES
|
(1,669,995 | ) | (2,437,530 | ) | ||||
Income
taxes
|
- | - | ||||||
NET
LOSS
|
$ | (1,669,995 | ) | $ | (2,437,530 | ) | ||
Loss
per share:
|
||||||||
Basic
and Diluted
|
$ | (0.048 | ) | $ | (0.072 | ) | ||
Weighted
Average Outstanding Shares:
|
||||||||
Basic
and Diluted
|
34,679,909 | 34,020,307 |
Common
|
Common
|
Additional
|
Accumulated
|
|||||||||||||||||
Shares
|
Stock
|
Paid In Capital
|
Deficit
|
Total
|
||||||||||||||||
(restated)
|
(restated)
|
|||||||||||||||||||
BALANCE
AT DECEMBER 31, 2007
|
33,000,000 | $ | 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
|
1,655,630 | 1,656 | 1,189,209 | - | 1,190,865 | |||||||||||||||
Stock
and warrants issued as compensation
|
17,000 | 17 | 156,685 | - | 156,702 | |||||||||||||||
BALANCE
AT DECEMBER 31, 2008
|
34,672,630 | 34,673 | 2,720,494 | (4,237,310 | ) | (1,482,143 | ) | |||||||||||||
Net
loss
|
- | - | - | (1,669,995 | ) | (1,669,995 | ) | |||||||||||||
Stock
and warrants issued as compensation and fees
|
15,000 | 15 | 236,933 | - | 236,948 | |||||||||||||||
Warrants
issued as financing costs
|
- | - | 181,201 | - | 181,201 | |||||||||||||||
BALANCE
AT DECEMBER 31, 2009
|
34,687,630 | $ | 34,688 | $ | 3,138,628 | $ | (5,907,305 | ) | $ | (2,733,989 | ) |
2009
|
2008
|
|||||||
(restated)
|
||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net
loss
|
$ | (1,669,995 | ) | $ | (2,437,530 | ) | ||
Adjustments
to reconcile net loss to net cash and cash equivalents used in operating
activities:
|
||||||||
Depreciation
and amortization
|
122,084 | 129,256 | ||||||
Stock
and warrants issued as compensation
|
236,948 | 156,702 | ||||||
Warrants
issued as financing costs
|
181,201 | - | ||||||
Estimated
losses on contracts
|
(59,354 | ) | 59,354 | |||||
Loss
on disposal of assets
|
2,305 | 13,136 | ||||||
(Increase)
decrease in:
|
||||||||
Restricted
cash
|
(507,028 | ) | - | |||||
Contracts
receivable
|
(751,429 | ) | (318,767 | ) | ||||
Prepaid
expenses
|
(10,134 | ) | (70,487 | ) | ||||
Costs
and estimated earnings in excess of billings on uncompleted
contracts
|
78,171 | (119,150 | ) | |||||
Other
assets
|
741 | 2,612 | ||||||
Increase
(decrease) in:
|
||||||||
Accounts
payable and accrued expenses
|
1,217,767 | 609,523 | ||||||
Billings
in excess of costs and estimated earnings on uncompleted
contracts
|
(235,774 | ) | 379,662 | |||||
Net
cash used in operating activities
|
(1,394,497 | ) | (1,595,689 | ) | ||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Proceeds
from sale of equipment
|
9,400 | 106,229 | ||||||
Purchase
of equipment, net
|
(75,256 | ) | (116,820 | ) | ||||
Net
cash used in investing activities
|
(65,856 | ) | (10,591 | ) | ||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Borrowings
under term note payable, related party and promissory note
|
1,349,444 | 370,000 | ||||||
Payments
on term note payable, related parties and promissory note
|
(874,815 | ) | (100,113 | ) | ||||
Due
to stockholders
|
1,042,706 | 153,780 | ||||||
Proceeds
from issuance of stock
|
- | 1,190,865 | ||||||
Net
cash provided by financing activities
|
1,517,335 | 1,614,532 | ||||||
CHANGE
IN CASH AND CASH EQUIVALENTS
|
56,982 | 8,252 | ||||||
Cash
and cash equivalents at beginning of the year
|
64,988 | 56,736 | ||||||
Cash
and cash equivalents at end of year
|
$ | 121,970 | $ | 64,988 | ||||
SUPPLEMENTAL
CASH FLOW INFORMATION
|
||||||||
Interest
paid during the year
|
$ | 201,635 | $ | 66,524 | ||||
SUPPLEMENTAL
DISCLOSURE OF NONCASH INVESTING AND FINANCING ACTIVITIES
|
||||||||
Purchase
of vehicles with long-term debt
|
$ | 21,163 | $ | 257,573 | ||||
Financing
of insurance premiums with current debt
|
$ | 90,168 | $ | - |
Balance sheet
|
||||
Costs
and estimated earnings in excess of billings on uncompleted contracts
as reported
|
$ | 127,826 | ||
Restatement
|
7,756 | |||
As
restated
|
$ | 135,582 | ||
Billings
in excess of costs on uncompleted contracts as reported
|
$ | 60,222 | ||
Restatement
|
(60,222 | ) | ||
Billings
in excess of costs on uncompleted contract as restated
|
$ | - | ||
Billings
in excess of costs and estimated earnings on uncompleted contracts as
reported
|
$ | 426,253 | ||
Restatement
|
61,318 | |||
Billings
in excess of costs and estimated earnings on uncompleted contracts as
restated
|
$ | 487,571 | ||
Retained
earnings (accumulated deficit)
|
$ | (4,243,970 | ) | |
Restatement
|
6,660 | |||
Retained
earnings (accumulated deficit) as restated
|
$ | (4,237,310 | ) | |
Stockholders’
deficit as reported
|
$ | (1,488,803 | ) | |
Restatement
|
6,660 | |||
Stockholders’
deficit as restated
|
$ | (1,482,143 | ) |
Statement of Operations
|
||||
Revenue
as reported
|
$ | 6,721,256 | ||
Restatement
|
80,851 | |||
Revenue
as restated
|
$ | 6,802,107 | ||
Cost
of revenues earned as reported
|
$ | 6,883,572 | ||
Restatement
|
59,372 | |||
Cost
of revenues earned as restated
|
$ | 6,942,944 | ||
Gross
profit as reported
|
$ | (162,316 | ) | |
Restatement
|
21,479 | |||
Gross
profit as restated
|
$ | (140,837 | ) |
Net
loss as reported
|
$ | (2,459,009 | ) | |
Restatement
|
21,479 | |||
Net
increase in loss as restated
|
$ | (2,437,530 | ) | |
Statement of Cash Flows
|
||||
Net
loss as reported
|
$ | (2,459,009 | ) | |
Restatement
|
21,479 | |||
Net
loss as restated
|
$ | (2,437,530 | ) | |
Contracts
receivable as reported
|
$ | (303,763 | ) | |
Restatement
|
(15,004 | ) | ||
Contacts
receivable as restated
|
$ | (318,767 | ) |
Costs
and estimated earnings in excess of billings on uncompleted contracts
as reported
|
$ | (116,798 | ) | |
Restatement
|
(2,352 | ) | ||
Costs
and estimated earnings in excess of billings on uncompleted contracts
as restated
|
$ | (119,150 | ) | |
Accounts
payable and accrued expenses as reported
|
$ | 594,798 | ||
Restatement
|
14,725 | |||
Accounts
payable and accrued expenses as restated
|
$ | 609,523 | ||
Billings
in excess of costs on uncompleted contracts as reported
|
$ | 41,571 | ||
Restatement
|
(41,571 | ) | ||
Billings
in excess of costs on uncompleted contracts
as restated
|
$ | - | ||
Billings
in excess of costs and estimated earnings on uncompleted contracts as
reported
|
$ | 356,939 | ||
Restatement
|
22,723 | |||
Billings
in excess of costs and estimated earnings on uncompleted contracts as
restated
|
$ | 379,662 |
2009
|
2008
|
|||||||
(restated)
|
||||||||
Completed
contracts
|
$ | 528,504 | $ | 144,255 | ||||
Contracts
in progress
|
744,284 | 206,172 | ||||||
Allowance
for doubtful accounts
|
(181,445 | ) | (10,513 | ) | ||||
$ | 1,091,343 | $ | 339,914 |
2009
|
2008
|
|||||||
(restated)
|
||||||||
Costs
incurred on uncompleted contracts
|
$ | 1,072,453 | $ | 2,438,797 | ||||
Estimated
earnings
|
269,282 | 62,605 | ||||||
Less:
billings to date
|
(1,536,121 | ) | (2,853,391 | ) | ||||
$ | (194,386 | ) | (351,989 | ) |
2009
|
2008
|
|||||||
(restated)
|
||||||||
Costs
and estimated earnings in excess of billings on uncompleted
contracts
|
$ | 57,411 | $ | 135,582 | ||||
Billings
in excess of costs and estimated earnings on uncompleted
contracts
|
(251,797 | ) | (487,571 | ) | ||||
$ | (194,386 | ) | $ | (351,989 | ) |
Category
|
Estimated
Useful
Lives
|
2009
|
2008
|
|||||||
Tools
and equipment
|
7
Years
|
$ | 146,774 | $ | 98,070 | |||||
Leasehold
Improvements
|
2
Years
|
31,852 | 28,801 | |||||||
Vehicles
|
5
Years
|
375,411 | 431,714 | |||||||
Office
equipment
|
5-7 Years
|
51,912 | 50,574 | |||||||
605,949 | 609,159 | |||||||||
Less:
accumulated depreciation and amortization
|
258,075 | 180,995 | ||||||||
$ | 347,874 | $ | 428,164 |
2009
|
2008
|
|||||||
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.
|
$ | 15,435 | $ | 32,389 | ||||
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.
|
47,002 | 108,381 | ||||||
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.
|
113,170 | 195,052 | ||||||
7.50%
note payable to Wells Fargo collateralized by a vehicle and
equipment. Due in monthly installments of $967 including
interest through 2012.
|
28,759 | 35,629 |
5.40%
note payable to Premium Financing Specialists. Due in monthly installments
of $11,952 including interest through 2010
|
23,743 | - | ||||||
7.65%
note payable to SunTrust Bank collateralized by a vehicle. Due in monthly
installments of $349 including interest through 2014
|
17,322 | - | ||||||
245,431 | 371,451 | |||||||
Less
current portion of long term debt
|
111,891 | 100,292 | ||||||
$ | 133,540 | $ | 271,159 |
Year
|
Amount
|
|||||
2010
|
$ | 110,336 | ||||
2011
|
85,787 | |||||
2012
|
34,448 | |||||
2013
|
10,910 | |||||
2014
|
3,950 | |||||
$ | 245,431 |
Facility
|
Monthly Lease
Payment
|
Term
|
|||
Warehouse,
West Palm Beach, Florida
|
$ | 3,156 |
Through
July 2010
|
||
Headquarters,
West Palm Beach, Florida
|
$ | 3,649 |
Through
July
2010
|
Year
|
Amount
|
|||
2010
|
$ | 53,011 | ||
Thereafter
|
896 | |||
TOTAL
|
$ | 53,907 |
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
|
1,543,499 | $ | 0.45 | 6.33 | ||||||||
Warrants
exercised
|
- | - | - | |||||||||
Warrants
cancelled
|
752,500 | $ | 0.25 | 5.00 | ||||||||
Balance,
December 31, 2009
|
3,525,053 | $ | 0.70 | 5.36 |
|
Number of
Warrants
Outstanding
|
Exercise Price
|
Remaining
Contractual
Life (Years)
|
|||||||||
3,525,053 | $ | 0.70 | 1.5 – 9.6 |
Years Ended December 31,
|
||||
2009
|
2008
|
|||
Risk
free interest rate
|
.5%
- 1.8%
|
.5%
- 1.5%
|
||
Expected
volatility
|
20%
- 86%
|
20%
- 86%
|
||
Expected
term of stock warrant in years
|
1.5
– 5.0
|
2.5
– 4.75
|
||
Expected
dividend yield
|
0%
|
0%
|
||
Average
value per option
|
.13
- .73
|
.13
- .57
|
2009
|
2008
|
|||||||
Current
payable:
|
||||||||
Federal
and state
|
$ | - | $ | - | ||||
- | - | |||||||
Deferred:
|
||||||||
Federal
and state
|
(363,244 | ) | (988,432 | ) | ||||
Total
deferred
|
(363,244 | ) | (988,432 | ) | ||||
Less
increase in valuation allowance
|
363,224 | 988,432 | ||||||
Net
income tax provision
|
$ | - | $ | - |
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
|
2009
|
2008
|
||||||
(restated)
|
||||||||
Net
Operating Loss Carryforward
|
$ | 1,958,000 | $ | 1,400,000 | ||||
Other
|
173,000 | 202,971 | ||||||
Total
Deferred Tax Assets
|
2,131,000 | 1,602,971 | ||||||
Deferred
Tax Liabilities
|
( 222,000 | ) | (57,215 | ) | ||||
Net
Deferred Tax Assets
|
1,909,000 | 1,545,756 | ||||||
Valuation
Allowance
|
(1,909,000 | ) | (1,545,756 | ) | ||||
Total
Net Deferred Tax Assets
|
$ | - | $ | - |