10-Q
|
|
ý
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
|
|
|
¨
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
|
|
Nevada
|
88-0326480
|
|
(State of Incorporation)
|
(I.R.S. Employer Identification No.)
|
|
|
|
|
601 Cien Street, Suite 235, Kemah, TX
|
77565-3077
|
|
(Address of Principal Executive Offices)
|
(ZIP Code)
|
|
Large accelerated filer
¨
|
Accelerated filer
¨
|
| Non-accelerated filer ¨ | Smaller reporting company x |
At November 14, 2011, the Registrant had 15,076,585 shares of common stock outstanding and 1,000 shares of preferred stock outstanding.
|
Item
|
Description
|
Page
|
|
PART I - FINANCIAL INFORMATION
|
||
|
|
||
|
ITEM 1.
|
3
|
|
|
ITEM 2.
|
24
|
|
|
ITEM 3.
|
28
|
|
|
ITEM 4.
|
28
|
|
|
|
||
|
PART II - OTHER INFORMATION
|
||
|
|
||
|
ITEM 1.
|
29
|
|
|
ITEM 1A.
|
29
|
|
|
ITEM 2.
|
29
|
|
|
ITEM 3.
|
29
|
|
|
ITEM 4.
|
29
|
|
|
ITEM 5.
|
29
|
|
|
ITEM 6.
|
30
|
|
Consolidated Financial Statements
|
|
|
4
|
|
|
6
|
|
|
7
|
|
|
9
|
|
|
Consolidated Balance Sheets
|
|
September 30, 2011
|
December 31, 2010
|
|||||||
|
Assets
|
||||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$
|
711,976 |
$
|
1,471,362
|
||||
|
Certificates of deposit
|
- |
777,119
|
||||||
|
Trading securities
|
223,436 |
1,790,444
|
||||||
|
Accounts receivable, less allowance for doubtful accounts
|
||||||||
|
of $74,851 and $78,187, respectively
|
5,468,771 |
4,060,621
|
||||||
| Receivable from related parties | 494 | - | ||||||
| Short-term notes receivable | 3,958,566 | 421,300 | ||||||
|
Current portion of notes receivable
|
30,338 |
38,892
|
||||||
|
Inventories, net
|
4,773,011 |
5,433,493
|
||||||
|
Real estate held for sale
|
6,120,703 |
5,600,321
|
||||||
|
Prepaid expenses and other current assets
|
365,658 |
253,534
|
||||||
| Assets held for sale | - | 237,997 | ||||||
|
Total current assets
|
21,652,953 |
20,085,083
|
||||||
|
|
||||||||
|
Long-term receivables, less current portion
|
1,443,138 |
1,004,564
|
||||||
| Real estate held for sale | - | 225,000 | ||||||
| Oil & gas properties - unproved | 16,800 | - | ||||||
|
Property and equipment, net of accumulated depreciation and
amortization
|
3,752,087 |
3,673,289
|
||||||
|
Goodwill
|
674,539
|
674,539
|
||||||
| Marketable securities - available for sale | 8,450 | 130,000 | ||||||
|
Other assets
|
47,881 |
97,003
|
||||||
| Assets held for sale | - | 1,383 | ||||||
|
Total assets
|
$
|
27,595,848 |
$
|
25,890,861
|
||||
|
Liabilities and Equity
|
||||||||
|
Current liabilities:
|
||||||||
|
Accounts payable and accrued expenses
|
$
|
3,759,720 |
$
|
3,571,269
|
||||
| Bank overdrafts | 44,621 | - | ||||||
| Accrued lawsuit settlement | - | 1,650,000 | ||||||
|
Short-term notes payable
|
361,609
|
91,183
|
||||||
|
Accounts and notes payable to related parties
|
8,251 |
20,552
|
||||||
|
Current installments of long-term debt
|
5,237,856 |
4,794,723
|
||||||
| Liabilities associated with assets held for sale | - | 228,554 | ||||||
|
Total current liabilities
|
9,412,057 |
10,356,281
|
||||||
|
Long-term debt, less current installments
|
1,657,739 |
1,807,931
|
||||||
|
Total liabilities
|
11,069,796 |
12,164,212
|
||||||
|
Commitments and contingencies
|
-
|
-
|
||||||
|
|
||||||||
|
September 30, 2011
|
December 31, 2010
|
|||||||
|
Equity:
|
||||||||
|
Preferred stock, $0.001 par value, 1,000,000 authorized, 1,000 and
0 shares issued and outstanding, respectively
|
1
|
-
|
||||||
|
Common stock, $0.001 par value, 50,000,000 authorized;
|
||||||||
|
15,499,142 and 10,971,325 shares issued, respectively
|
||||||||
|
15,089,085 and 10,604,868 shares outstanding, respectively
|
15,499 |
10,972
|
||||||
|
Additional paid-in capital
|
36,865,407 |
34,271,654
|
||||||
| Stock subscription receivable | (74,000 | ) | - | |||||
|
Accumulated deficit
|
(19,245,556
|
)
|
(19,806,883
|
)
|
||||
| Accumulated other comprehensive loss | (1,396,550 | ) | (1,275,000 | ) | ||||
|
Less treasury stock, at cost; 410,057 and 366,457 shares,
respectively
|
(577,216
|
)
|
(554,428
|
)
|
||||
|
Total American International Industries, Inc. equity
|
15,587,585 |
12,646,315
|
||||||
|
Noncontrolling interest
|
938,467 |
1,080,334
|
||||||
|
Total equity
|
16,526,052 |
13,726,649
|
||||||
|
Total liabilities and equity
|
$
|
27,595,848 |
$
|
25,890,861
|
||||
|
The accompanying notes are an integral part of these unaudited
consolidated financial statements.
|
||||||||
|
Consolidated Statements of Operations and Comprehensive
Income (Loss)
|
|
(Unaudited)
|
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
|
September 30,
2011
|
September 30,
2010
|
September 30, 2011
|
September 30, 2010
|
||||||||||||
|
Revenues
|
$ | 7,346,982 | $ | 9,458,245 | $ | 16,578,019 | $ | 17,944,055 | ||||||||
|
Costs and expenses:
|
||||||||||||||||
|
Cost of sales
|
4,461,083 | 6,860,318 | 9,688,864 | 12,212,272 | ||||||||||||
|
Selling, general and administrative
|
3,380,699 | 2,251,973 | 8,733,228 | 7,484,823 | ||||||||||||
|
Total
operating expenses
|
7,841,782 | 9,112,291 | 18,422,092 | 19,697,095 | ||||||||||||
| Gain (loss) on sale of assets | 3,513,824 | (20,662 | ) | 3,513,824 | 760,542 | |||||||||||
|
Operating income (loss)
|
3,019,024 | 325,292 | 1,669,751 | (992,498 | ) | |||||||||||
|
|
||||||||||||||||
|
Other income (expenses):
|
||||||||||||||||
|
Interest and dividend income
|
1,553 | 23,824 | 15,250 | 61,595 | ||||||||||||
| Delta lawsuit settlement | - | - | - | 700,000 | ||||||||||||
| Consulting service income | - | - | - | 1,370,000 | ||||||||||||
| Realized losses on the sale of trading securities | (534,320 | ) | (414,607 | ) | (793,410 | ) | (96,293 | ) | ||||||||
| Unrealized gains on trading securities | 289,425 | 360,937 | 205,957 | 158,881 | ||||||||||||
|
Interest expense
|
(105,767 | ) | (113,764 | ) | (350,120 | ) | (342,721 | ) | ||||||||
|
Other income (expense)
|
(55,200 | ) | 4,168 | (9,458 | ) | 100,166 | ||||||||||
|
Total other income (expense)
|
(404,309 | ) | (139,442 | ) | (931,781 | ) | 1,951,628 | |||||||||
|
|
||||||||||||||||
|
Income from continuing operations before income tax
|
2,614,715 | 185,850 | 737,970 | 959,130 | ||||||||||||
|
Income tax expense
|
133,348 | 1,123 | 149,595 | 51,354 | ||||||||||||
|
Net income from continuing operations
|
2,481,367 | 184,727 | 588,375 | 907,776 | ||||||||||||
| Loss on disposal of discontinued operations | - | - | (50,000 | ) | - | |||||||||||
|
Loss from discontinued operations, net of income taxes
|
- | (352,021 | ) | (4,410 | ) | (1,079,662 | ) | |||||||||
|
Net income (loss)
|
2,481,367 | (167,294 | ) | 533,965 | (171,886 | ) | ||||||||||
| Net loss (income) attributable to the noncontrolling interest | 4,861 | (2,555 | ) | 27,362 | 410,646 | |||||||||||
| Net income (loss) attributable to American International Industries, Inc. | $ | 2,486,228 | $ | (169,849 | ) | $ | 561,327 | $ | 238,760 | |||||||
| Net income (loss) per common share - basic and diluted: | ||||||||||||||||
| Continuing operations | $ | 0.17 | $ | 0.01 | $ | 0.04 | $ | 0.13 | ||||||||
| Discontinued operations |
0.00
|
(0.03 | ) | (0.00 | ) | (0.11 | ) | |||||||||
|
Total
|
$ | 0.17 | $ | (0.02 | ) | $ | 0.04 | $ | 0.02 | |||||||
|
|
||||||||||||||||
|
Weighted average common shares - basic and diluted
|
14,832,445 | 10,080,504 | 13,072,335 | 9,780,898 | ||||||||||||
| Comprehensive income (loss) | ||||||||||||||||
| Net income (loss) | $ | 2,481,367 | $ | (167,294 | ) | $ | 533,965 | $ | (171,886 | ) | ||||||
| Unrealized loss on marketable securities | (11,050 | ) | (500,000 | ) | (121,550 | ) | (320,000 | ) | ||||||||
| Total comprehensive income (loss) | 2,470,317 | (667,294 | ) | 412,415 | (491,886 | ) | ||||||||||
| Comprehensive loss (income) attributable to the noncontrolling interest | 4,861 | (2,555 | ) | 27,362 | 410,646 | |||||||||||
| Comprehensive income (loss) attributable to American International Industries, Inc. | $ | 2,475,178 | $ | (669,849 | ) | $ | 439,777 | $ | (81,240 | ) | ||||||
|
The accompanying notes are an integral part of these unaudited
consolidated financial statements.
|
||||||||||||||||
|
Consolidated Statements of Cash Flows
|
|
Nine Months Ended September 30,
|
||||||||
|
2011
|
2010
|
|||||||
|
Cash flows from operating activities:
|
||||||||
|
Net income (loss)
|
$
|
533,965 |
|
$
|
(171,886
|
)
|
||
| Loss from discontinued operations, net of income taxes | (54,410 | ) | (1,079,662 | ) | ||||
| Net income from continuing operations | 588,375 | 907,776 | ||||||
|
Adjustments to reconcile net income from continuing operations
to net cash used in operating activities from continuing
operations:
|
||||||||
|
Depreciation and amortization
|
351,163 | 349,273 | ||||||
|
Share-based compensation
|
1,284,627 |
1,174,803
|
||||||
| Amortization of guarantor fee | 12,032 | - | ||||||
| Shares received for consulting services | - | (1,370,000 | ) | |||||
| Gain on sale of assets | (3,513,824 | ) | (760,542 | ) | ||||
|
Realized losses on the sale of trading securities
|
793,410 |
|
96,293
|
|||||
|
Unrealized gains on trading securities
|
(205,957 | ) | (158,881 |
)
|
||||
|
Change in operating assets and liabilities:
|
||||||||
|
Accounts receivable
|
(1,306,092 | ) |
(5,979,278
|
) | ||||
|
Inventories
|
660,482 | 207,086 |
|
|||||
|
Prepaid expenses and other current assets
|
170,277 | 169,615 | ||||||
|
Other assets
|
1,068 |
-
|
||||||
|
Accounts payable and accrued expenses
|
(1,238,535 |
)
|
4,036,082 | |||||
|
Net cash used in operating activities from continuing
operations
|
(2,402,974 | ) |
(1,327,773
|
) | ||||
|
Cash flows from investing activities from continuing
operations:
|
||||||||
| Purchase of trading securities | (1,596,475 | ) | (649,207 | ) | ||||
| Proceeds from sale of trading securities | 2,576,030 | 792,013 | ||||||
|
Proceeds from sale of equity investment
|
- | 20,000 | ||||||
| Proceeds from sale of real estate held for sale | - | 943,500 | ||||||
| Proceeds from sale of property and equipment | 37,000 | 340,445 | ||||||
|
Purchase of property and equipment
|
(305,955 |
)
|
(131,777
|
)
|
||||
| Purchase of real estate held for resale | - | (29,557 | ) | |||||
|
Redemption of certificate of deposit
|
250,000 |
|
625,000
|
|
||||
| Investment in certificate of deposit | (5,381 | ) | (519,243 | ) | ||||
|
Proceeds from notes receivable
|
109,980 | 26,963 | ||||||
|
Loans from (to) related parties, net
|
(12,795 |
)
|
211,615
|
|
||||
|
Net cash provided by investing activities from continuing
operations
|
1,052,404 |
|
1,629,752 |
|
||||
|
|
||||||||
|
Cash flows from financing activities from continuing
operations:
|
||||||||
|
Proceeds from issuance of common stock
|
977,001 |
1,015,200
|
||||||
| Proceeds from issuance of common stock of subsidiary | - | 22,100 | ||||||
|
Net borrowings under lines of credit agreements and short-term
notes
|
595,963 |
|
541,620 | |||||
| Bank overdrafts | 44,621 | - | ||||||
| Payment of deemed dividends on VOMF settlement | (50,000 | ) | - | |||||
|
Principal payments on debt
|
(953,518 |
)
|
(1,718,337
|
)
|
||||
| Payments for acquisition of treasury stock of subsidiary | (95 | ) | - | |||||
|
Payments for acquisition of treasury stock
|
(22,788 |
)
|
(5,174
|
)
|
||||
|
Net cash provided by (used in) financing activities from
continuing operations
|
591,184 |
(144,591
|
)
|
|||||
|
Net increase (decrease) in cash and cash equivalents from
continuing operations
|
|
(759,386 | ) |
|
157,388 |
|
|
Cash and cash equivalents at beginning of period
|
1,471,362 | 1,692,340 | ||||||
|
Cash and cash equivalents at end of period
|
$ | 711,976 | $ | 1,849,728 | ||||
|
Nine Months Ended September 30,
|
||||||||
|
2011
|
2010
|
|||||||
| Discontinued operations - SET: | ||||||||
| Net cash provided by operations | $ | - | $ | 29,205 | ||||
| Net cash used in investing activities | - | (10,386 | ) | |||||
| Net cash used in financing activities | - | (18,819 | ) | |||||
| Net decrease in cash and cash equivalents from discontinued operations | - | - | ||||||
| Cash and cash equivalents at beginning of year from discontinued operations | - | - | ||||||
| Cash and cash equivalents at end of year from discontinued operations | $ | - | $ | - | ||||
| Supplemental schedule of cash flow information: | ||||||||
| Interest paid | $ | 348,741 | $ | 333,020 | ||||
| Taxes paid | $ | 73,751 | $ | 47,479 | ||||
| Non-cash investing and financing transactions: | ||||||||
| Receipt of common stock to convert promissory note due from Delta | $ | - | $ | 872,352 | ||||
| Note payable issued for lawsuit settlement | $ | 400,000 | $ | - | ||||
| Unrealized loss on available for sale securities | $ | 121,550 | $ | 320,000 | ||||
| Note receivable issued for common stock of DCP | $ | - | $ | 55,000 | ||||
| Real property received in foreclosure on note receivable | $ | - | $ | 66,304 | ||||
| Issuance of note receivable for interest receivable balance | $ | - | $ | 100,000 | ||||
| Financing of prepaid insurance | $ | 244,970 | $ | 250,753 | ||||
| Fixed assets placed in service reclassified from other assets | $ | 48,009 | $ | - | ||||
| Accounts payable and dividends payable assumed in Delta reverse merger transaction | $ | - | $ | 597,131 | ||||
| Adjustment to noncontrolling interest in Delta and BOG | $ | 29,935 | $ | 295,279 | ||||
| Delta dividends declared and unpaid | $ | 180,000 | $ | 180,000 | ||||
| Stock issued to related party for receivable | $ | 74,000 | $ | - | ||||
| Stock issued to related party for real estate | $ | 520,382 | $ | - | ||||
| Financing of fixed assets | $ | 75,952 | $ | - | ||||
| VOMF settlement recorded as deemed dividend for Delta | $ | 250,000 | $ | - | ||||
| SET receivable from foreclosure of certificate of deposit | $ | 532,500 | $ | - | ||||
| Issuance of BOG stock for oil & gas properties | $ | 8,400 | $ | - | ||||
| Contingent consideration for issuance of BOG stock for oil & gas properties | $ | 8,400 | $ | - | ||||
| Preferred stock issued to officer as guarantor fee | $ | 49,463 | $ | - | ||||
|
The accompanying notes are an integral part of these
unaudited consolidated financial statements.
|
||||||||
|
As of September 30, 2011
|
||||||||||||||||||||
|
Fair Value Measurements Using:
|
||||||||||||||||||||
|
Carrying
Amount
|
Total
Fair Value
|
Quoted Prices
in Active Markets
(Level 1)
|
Significant Other
Observable Inputs
(Level 2)
|
Significant
Unobservable Inputs
(Level 3)
|
||||||||||||||||
|
Financial Assets:
|
||||||||||||||||||||
|
Trading Securities
|
$
|
233,436 |
$
|
233,436
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||
| Marketable Securities - available for sale | $ | 8,450 | $ | 8,450 | $ | - | $ | - | $ | - | ||||||||||
|
As of December 31, 2010
|
||||||||||||||||||||
|
Fair Value Measurements Using:
|
||||||||||||||||||||
|
Carrying
Amount
|
Total
Fair Value
|
Quoted Prices
in Active Markets
(Level 1)
|
Significant Other
Observable Inputs
(Level 2)
|
Significant
Unobservable Inputs
(Level 3)
|
||||||||||||||||
|
Financial Assets:
|
||||||||||||||||||||
|
Trading Securities
|
$
|
1,790,444 |
$
|
1,790,444
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||
| Marketable Securities - available for sale | $ | 130,000 | $ | 130,000 | $ | - | $ | - | $ | - | ||||||||||
|
September 30, 2011
|
December 31, 2010
|
|||||||
|
Finished goods
|
$ | 4,779,013 | $ | 5,482,932 | ||||
|
Less reserve
|
(6,002 | ) | (49,439 | ) | ||||
| $ | 4,773,011 | $ | 5,433,493 | |||||
|
September 30, 2011
|
December 31, 2010
|
|||||||
| Note secured by a 1st lien on property, interest at the greater of prime plus 1% or 4.25% due monthly, principal due on or before September 30, 2012 (a) | $ | 3,599,766 | $ | - | ||||
| Unsecured note receivable, interest at 3% due in semi-annual payments, principal due on or before October 1, 2014 (b) |
596,300
|
601,300
|
||||||
| Unsecured note receivable, interest at 3%, principal and interest due on December 10, 2011 (c) | 62,500 | |||||||
| Unsecured note receivable, interest at 10% due monthly, principal due on or before December 31, 2011 (c) |
-
|
120,000
|
||||||
| 4,258,566 | 721,300 | |||||||
| Reserve due to uncertainty of collectability | (300,000 | ) | (300,000 | ) | ||||
|
Short-term notes receivable
|
$
|
3,958,566
|
$
|
421,300
|
||||
|
September 30, 2011
|
December 31, 2010
|
|||||||
|
Unsecured note receivable for sale of former subsidiary,
Marald, Inc., principal and interest due monthly through
September 5, 2012
|
$ | 30,338 | $ |
59,251
|
||||
| Unsecured note from former subsidiary, SET, interest at 4% due monthly beginning July 1, 2011, principal payment due on June 1, 2014 (a) | 629,205 | 629,205 | ||||||
| Unsecured receivable from former subsidiary, SET, no terms (a) | 513,933 | - | ||||||
|
Unsecured note receivable for sale of former subsidiary,
Marald, Inc., due in monthly payments of $3,074, including
interest at 4%, beginning April 1, 2011 through March 1,
2021 (b)
|
300,000
|
300,000
|
||||||
| Unsecured note receivable purchased from Texas Community Bank, interest at 8% due monthly, principal due January 2009 (c) |
300,000
|
300,000 | ||||||
|
Note secured by shares of DCP stock, interest due
quarterly at 5%, principal payment due on or before
September 23, 2012 (d)
|
- | 55,000 | ||||||
|
Notes receivable
|
1,773,476 |
1,343,456
|
||||||
| Reserve due to uncertainty of collectability | (300,000 | ) | (300,000 | ) | ||||
| 1,473,476 | 1,043,456 | |||||||
|
Less current portion
|
(30,338
|
) |
(38,892
|
) | ||||
|
Long-term notes receivable
|
$
|
1,443,138 |
$
|
1,004,564
|
||||
|
Years
|
September 30, 2011
|
December 31, 2010
|
|||||||
|
Land
|
$
|
1,663,020
|
$
|
1,663,020
|
|||||
|
Building and improvements
|
20
|
975,768
|
967,504
|
||||||
|
Machinery and equipment
|
7-15
|
3,791,805 |
3,449,237
|
||||||
|
Office equipment and furniture
|
7
|
279,128
|
278,871
|
||||||
|
Automobiles
|
5
|
759,131
|
724,013
|
||||||
| 7,468,852 |
7,082,645
|
||||||||
|
Less accumulated depreciation
|
(3,716,765
|
)
|
(3,409,356
|
)
|
|||||
|
Net property and equipment
|
$
|
3,752,087 |
$
|
3,673,289
|
|||||
|
September 30, 2011
|
December 31, 2010
|
|||||||
|
Insurance note payable with interest at 4.99%, principal
and interest due in monthly payments of $22,796 through
May 1, 2011
|
$
|
- |
$
|
91,183
|
||||
|
Insurance note payable with interest at 4.79%, principal
and interest due in monthly payments of $22,270 through
May 1, 2012
|
155,890 | - | ||||||
|
Note payable with interest at 0.00%, principal due in
monthly payments of $20,000 through April 20, 2012 (a)
|
140,000 | - | ||||||
| Note payable with interest at 5% due monthly, principal due in monthly payments of $20,000, with a final principal balance due on February 1, 2012, secured by trading securities | 65,719 | - | ||||||
|
$
|
361,609 |
$
|
91,183
|
|||||
Note 9 - Long-term Debt
|
September 30, 2011
|
December 31, 2010
|
|||||||
|
Revolving line of credit to a bank, which allows Delta to
borrow up to $2,700,000, due in monthly payments of
interest only, with interest at prime floating rate of
3.25%, with the principal balance due April 30, 2012,
secured by assets of Delta. (a) (b)
|
$ | 1,673,527 | $ |
1,658,527
|
||||
|
Note payable to a bank, due in monthly installments of
$11,549, including interest at 7.25% with a
principal balance due in November 2013, secured by real
property. (a)
|
1,420,035 | 1,444,875 | ||||||
|
Revolving line of credit to a bank, which allows NPI to
borrow up to $3,250,000, interest due monthly at 6.5%,
principal balance due December 31, 2010, secured by assets
of NPI.
|
-
|
1,239,000
|
||||||
|
Revolving line of credit to a bank, which allows NPI to
borrow up to $3,000,000, interest due monthly at the
greater of prime (3.25%) plus one or 5%, principal
balance due in April 2012, secured by assets of NPI. (a)
|
1,819,963 | - | ||||||
|
Note payable to a bank, due in quarterly payments of
interest only, with interest at 6%, with a principal
balance due in May 2012, secured by real property.
|
1,410,000
|
1,566,000
|
||||||
|
Note payable due in monthly payments of $19,373, including
interest at 6%, through March 2013, secured by assets of
Delta.
|
431,241 |
571,013
|
||||||
|
Note payable to a bank, due in monthly payments of $6,120,
including interest at 8.25%, through August 9, 2012,
secured by assets of Delta.
|
64,464 |
108,442
|
||||||
|
Other secured notes with various terms, secured by the
assets of Delta
|
76,365 |
14,797
|
||||||
|
6,895,595
|
6,602,654
|
|||||||
|
Less current portion
|
(5,237,856
|
)
|
(4,794,723
|
)
|
||||
|
$
|
1,657,739 |
$
|
1,807,931
|
|||||
|
2011
|
$
|
85,292 | ||
|
2012
|
5,221,771 | |||
| 2013 | 1,557,678 | |||
| 2014 | 18,988 | |||
|
2015
|
11,866 | |||
|
Total
|
$
|
6,895,595
|
|
September 24, 2011
|
||||
|
Dividend yield
|
0.00 | % | ||
|
Expected volatility
|
104.50 | % | ||
|
Risk free interest
|
0.75 | % | ||
|
Expected lives
|
2 years
|
|||
|
Shares
|
Weighted Average Exercise Price
|
Intrinsic Value | |||||||||
|
Outstanding and exercisable as of December 31, 2010
|
-
|
$
|
N/A
|
||||||||
| Granted | 100,000 | 0.60 | |||||||||
|
Exercised
|
- | N/A | |||||||||
|
Canceled / Expired
|
- | N/A | |||||||||
|
Outstanding and exercisable as of September 30, 2011
|
100,000
|
$
|
0.60
|
$ | - | ||||||
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
| 2011 | 2010 |
2011
|
2010
|
|||||||||||||
|
Common shares issued for services
|
$ | 513,319 | $ | 137,193 | $ | 1,238,068 | $ | 1,174,803 | ||||||||
|
Stock options issued for services
|
- | - | 46,559 | - | ||||||||||||
|
Stock-based compensation
|
$ | 513,319 | $ | 137,193 | $ | 1,284,627 | $ | 1,174,803 | ||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
| 2011 | 2010 |
2011
|
2010 | |||||||||||||
|
Current:
|
|
|
||||||||||||||
|
Federal
|
$
|
- | $ | - | $ | - | $ | - | ||||||||
|
State
|
133,348 | 1,123 | 149,595 | 51,354 | ||||||||||||
|
Total current
|
133,348 | 1,123 | 149,595 | 51,354 | ||||||||||||
| Deferred: |
|
|||||||||||||||
| Federal | - | - | - | - | ||||||||||||
| State | - | - | - | - | ||||||||||||
|
Total deferred
|
- | - | - | - | ||||||||||||
| Total income tax provision | $ | 133,348 | $ | 1,123 |
$
|
149,595 | $ | 51,354 | ||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
| 2011 |
2010
|
2011 |
2010
|
|||||||||||||
|
Income tax expense computed at statutory rate
|
$ | 918,126 | $ | 63,189 |
$
|
250,910 |
$
|
326,104
|
|
|||||||
|
Share-based compensation
|
154,128 | 46,646 | 436,773 |
399,433
|
||||||||||||
| Meals and entertainment | 6,142 | 3,079 | 17,692 | 19,472 | ||||||||||||
| Other | - | - | - | 227 | ||||||||||||
| Change in valuation allowance | (1,078,396 | ) | (112,914 | ) | (705,375 | ) | (745,236 | ) | ||||||||
|
Texas margin tax
|
133,348 | 1,123 | 149,595 |
51,354
|
||||||||||||
|
|
$ | 133,348 | $ | 1,123 |
$
|
149,595 |
|
$
|
51,354
|
|||||||
|
September 30, 2011
|
December 31, 2010
|
||||||
|
Deferred Tax Assets:
|
|
|
|||||
|
Net operating loss carryforward
|
$ | 5,891,498 | $ | 5,935,666 | |||
| Loss on discontinued operations | 18,499 | 119,000 | |||||
| Book depreciation in excess of tax | 522,524 | - | |||||
| Other | 4,388 | 49,168 | |||||
|
Total deferred tax assets
|
6,436,909 | 6,103,834 | |||||
| Deferred Tax Liabilities: |
|
||||||
| Tax depreciation in excess of books | - | (837,322 | ) | ||||
| Gain on exchange of property for note receivable | (1,182,120 | ) | - | ||||
| Unrealized gains on trading securities | (70,025 | ) | (562,898 | ) | |||
| Other | - | (13,764 | ) | ||||
|
Total deferred tax liabilities
|
(1,252,145 | ) | (1,413,984 | ) | |||
| Valuation allowance | (5,184,764 | ) | (4,689,850 | ) | |||
| Net deferred tax asset |
$
|
- | $ |
-
|
|||
|
Operating Losses
|
|||
|
Amount
|
Expires
|
||
|
$
|
1,388,093
|
2019
|
|
|
|
2,086,064
|
2020
|
|
| 860,006 | 2022 | ||
| 566,409 | 2023 | ||
| 1,028,302 | 2024 | ||
|
|
1,551,019
|
2025
|
|
| 73,187 | 2026 | ||
|
|
80,092
|
2027
|
|
| 3,413,803 |
2028
|
||
| 3,742,891 | 2029 | ||
| 3,420,762 | 2030 | ||
| $ | 18,210,628 | ||
|
Amount
|
||||
|
Year December 31, 2011
|
$
|
33,300
|
||
|
Year December 31, 2012
|
77,700 | |||
| Year December 31, 2013 | 11,100 | |||
| $ | 122,100 | |||
| · Northeastern Plastics ("NPI") - a wholly-owned subsidiary, is a supplier of automotive after-market products and consumer durable goods products to retailers and wholesalers in the automotive after-market and in the consumer durable electrical products markets; | |
| · Delta Seaboard International ("Delta") - a 46.4% owned subsidiary, is an onshore rig-based well-servicing contracting company providing services to the oil and gas industry; | |
| · American International Texas Properties, Inc. ("AITP") - a wholly-owned real estate subsidiary, with real estate holdings in Harris, Galveston, and Waller Counties in Texas. | |
| · Corporate overhead - American's investment holdings including financing current operations and expansion of its current holdings as well as evaluating the feasibility of entering into additional businesses. Corporate overhead also includes Brenham Oil & Gas ("BOG"), a division that owns an oil, gas and mineral royalty interest in Washington County, Texas, which is carried on American's balance sheet at $0. Through Brenham Oil & Gas, American is engaged in negotiations with financial institutions for the purpose of financing potential acquisitions of existing oil and gas properties and reserves. The Company is seeking to acquire a portfolio of oil and gas assets in North America and West Africa and large oil concessions in West Africa. American owns 58,680,074 shares of common stock, representing 49% of BOG’s total outstanding shares. |
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
| 2011 |
2010
|
2011
|
2010
|
|||||||||||||
|
Revenues:
|
||||||||||||||||
|
Northeastern Plastics
|
$ | 4,404,716 | $ | 7,032,493 |
$
|
8,425,385 |
$
|
11,234,563 | ||||||||
|
Delta Seaboard
|
2,941,919 | 2,424,500 | 8,151,616 | 6,708,240 | ||||||||||||
| Brenham Oil & Gas | 347 | 1,252 | 1,018 | 1,252 | ||||||||||||
|
Total revenues
|
$ | 7,346,982 | $ | 9,458,245 |
$
|
16,578,019 |
$
|
17,944,055 | ||||||||
|
Operating income (loss) from continuing operations:
|
||||||||||||||||
|
Northeastern Plastics
|
$ | 421,686 | $ | 685,634 |
$
|
393,032
|
$
|
794,542 |
|
|||||||
|
Delta Seaboard
|
52,508 | 66,871 | 98,945 | (1,438,313 | ) | |||||||||||
| AITP | - | - | (697 | ) | - | |||||||||||
|
Corporate
|
(968,994 | ) | (406,551 | ) | (2,335,353 | ) | (1,109,269 | ) | ||||||||
| Gain (loss) on sale of assets | 3,513,824 | (20,662 | ) | 3,513,824 | 760,542 | |||||||||||
|
Operating income (loss) from continuing operations
|
3,019,024 | 325,292 |
|
1,669,751
|
|
(992,498
|
)
|
|||||||||
|
Other income (expense) from continuing operations
|
(404,309 | ) | (139,442 | ) |
(931,781
|
) | 1,951,628 | |||||||||
|
Net income from continuing operations before income tax
|
$ | 2,614,715 | $ | 185,850 |
$
|
737,970
|
$
|
959,130 |
|
|||||||
|
Depreciation and amortization:
|
||||||||||||||||
|
Northeastern Plastics
|
$ | 14,543 | $ | 14,859 |
$
|
43,665 |
$
|
44,550 | ||||||||
|
Delta Seaboard
|
98,444 | 97,014 | 302,829 | 297,325 | ||||||||||||
|
Corporate
|
1,506 | 1,951 | 4,669 | 7,398 | ||||||||||||
|
Total depreciation and amortization
|
$ | 114,493 | $ | 113,824 |
$
|
351,163 |
$
|
349,273 | ||||||||
|
Interest expense:
|
||||||||||||||||
|
Northeastern Plastics
|
$ | 50,383 | $ | 31,440 |
$
|
153,176 |
$
|
82,343 | ||||||||
|
Delta Seaboard
|
38,802 | 31,726 | 114,336 | 116,991 | ||||||||||||
|
Corporate
|
16,582 | 50,598 | 82,608 | 143,387 | ||||||||||||
|
Total interest expense
|
$ | 105,767 | $ | 113,764 |
$
|
350,120 |
$
|
342,721 | ||||||||
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||
|
Capital expenditures:
|
||||||||||||||||
|
Northeastern Plastics
|
$ | 836 | $ | 433 | $ | 3,133 | $ | 1,559 | ||||||||
|
Delta Seaboard
|
85,078 | 37,036 | 302,822 | 130,218 | ||||||||||||
|
Total capital expenditures
|
$ | 85,914 | $ | 37,469 | $ | 305,955 | $ | 131,777 | ||||||||
|
Non-cash investing and financing transactions:
|
||||||||||||||||
|
Delta
|
|
|||||||||||||||
|
Accounts payable and dividends payable assumed in Delta
reverse merger transaction
|
$
|
-
|
$
|
597,131
|
||||||||||||
|
Delta dividends declared and unpaid
|
$
|
180,000
|
$
|
180,000
|
||||||||||||
| Financing of prepaid insurance | $ | 244,970 | $ | 250,753 | ||||||||||||
| Fixed assets placed in service reclassified from other assets | $ | 48,009 | $ | - | ||||||||||||
| Financing of fixed assets | $ | 75,952 | $ | - | ||||||||||||
| VOMF settlement recorded as deemed dividend for Delta | $ | 250,000 | $ | - | ||||||||||||
| BOG | ||||||||||||||||
| Issuance of BOG stock for oil & gas properties | $ | 8,400 | $ | - | ||||||||||||
| Contingent consideration for issuance of BOG stock for oil & gas properties | $ | 8,400 | $ | - | ||||||||||||
|
Corporate
|
||||||||||||||||
| Unrealized loss on available for sale securities | $ | 121,550 | $ | 320,000 | ||||||||||||
|
Receipt of common stock to convert promissory note due
from Delta
|
$
|
-
|
$
|
872,352
|
||||||||||||
|
Adjustment to noncontrolling interest in Delta and BOG
|
$
|
29,935
|
$
|
295,279
|
||||||||||||
| Note receivable issued for common stock of DCP | $ | - | $ | 55,000 | ||||||||||||
| Real property received in foreclosure on note receivable | $ | - | $ | 66,304 | ||||||||||||
| Issuance of note receivable for interest receivable balance | $ | - | $ | 100,000 | ||||||||||||
| Note payable issued for lawsuit settlement | $ | 400,000 | $ | - | ||||||||||||
| Stock issued to related party for receivable | $ | 74,000 | $ | - | ||||||||||||
| Stock issued to related party for real estate | $ | 520,382 | $ | - | ||||||||||||
| SET receivable from closure of certificate of deposit | $ | 532,500 | $ | - | ||||||||||||
|
September 30, 2011
|
December 31, 2010
|
|||||||
|
Identifiable assets:
|
||||||||
|
Northeastern Plastics
|
$
|
9,236,595 |
$
|
8,679,492
|
||||
|
Delta
|
6,370,771 |
6,112,938
|
||||||
| AITP | 9,733,845 | - | ||||||
|
Corporate
|
2,254,637 |
10,859,051
|
||||||
| Assets held for sale | - |
239,380
|
||||||
|
Total identifiable assets
|
$
|
27,595,848 |
$
|
25,890,861
|
||||
|
December 31, 2010
|
||||
|
Assets held for sale
|
||||
|
Current assets held for sale:
|
||||
|
Cash and cash equivalents
|
$
|
44,542 | ||
|
Accounts receivable
|
8,250 | |||
|
Accounts receivable from related parties
|
||||
|
Inventories
|
166,659 | |||
| Prepaid expenses and other current assets | 18,546 | |||
|
Total current assets held for sale
|
237,997 | |||
|
|
||||
| Other assets | 1,383 | |||
|
Total assets held for sale
|
$
|
239,380 | ||
| Liabilities associated with assets held for sale | ||||
|
Current liabilities associated with assets held for sale:
|
||||
|
Accounts payable and accrued expenses
|
$
|
228,554 | ||
|
Total current liabilities associated with assets held for
sale
|
228,554 | |||
| Long-term capital lease obligations, less current installments | ||||
|
Total liabilities associated with assets held for sale
|
$ |
228,554
|
||
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
|
|
2011 | 2010 | 2011 |
2010
|
||||||||||||
|
Revenues
|
||||||||||||||||
| DCP | $ | - | $ | 303,379 | $ | 246,131 | $ | 665,228 | ||||||||
| SET | - | 1,485,119 | - | 4,058,527 | ||||||||||||
|
Total revenues from discontinued operations
|
$ | - | $ | 1,788,498 | $ | 246,131 | $ | 4,723,755 | ||||||||
|
Net income (loss) before income tax
|
||||||||||||||||
| DCP | - | 23,037 | (4,410 | ) | 23,968 | |||||||||||
| SET | - | (375,058 | ) | - | (1,103,630 | ) | ||||||||||
|
Net loss before income tax
|
$ | - | $ | (352,021 | ) | $ | (4,410 | ) | $ | (1,079,662 | ) | |||||
| Loss on disposal of discontinued operations | $ | - | $ | - | $ | (50,000 | ) | $ | - | |||||||
| · Northeastern Plastics (NPI) - a wholly-owned subsidiary, is a supplier of automotive after-market products and consumer durable goods products to retailers and wholesalers in the automotive after-market and in the consumer durable electrical products markets; | |
| · Delta Seaboard International (Delta) - a 46.4% owned subsidiary, is an onshore rig-based well-servicing contracting company providing services to the oil and gas industry; | |
| · American International Texas Properties, Inc. ("AITP") - a wholly-owned real estate subsidiary, with real estate holdings in Harris, Galveston, and Waller Counties in Texas. | |
| · Corporate overhead - American's investment holdings including financing current operations and expansion of its current holdings as well as evaluating the feasibility of entering into additional businesses. Corporate overhead also includes Brenham Oil & Gas, a division that owns an oil, gas and mineral royalty interest in Washington County, Texas, which is carried on American's balance sheet at $0. Through Brenham Oil & Gas, American is engaged in negotiations with financial institutions for the purpose of financing potential acquisitions of existing oil and gas properties and reserves. The Company is seeking to acquire a portfolio of oil and gas assets in North America and West Africa and large oil concessions in West Africa. American owns 58,680,074 shares of common stock, representing 49% of BOG’s total outstanding shares. |
|
Exhibit No.
|
Description
|
|
31.1
|
Certification of CEO Pursuant to 18 U.S.C. Section 1350 as
adopted pursuant to the Sarbanes-Oxley Act of 2002
|
|
31.2
|
Certification of CFO Pursuant to 18 U.S.C. Section 1350 as
adopted pursuant to the Sarbanes-Oxley Act of 2002
|
|
32.1
|
Certification of CEO Pursuant to Section 906 of
Sarbanes-Oxley Act of 2002
|
|
32.2
|
Certification of CFO Pursuant to Section 906 of
Sarbanes-Oxley Act of 2002
|
| 101.INS | XBRL Instance Document |
| 101.SCH | XBRL Taxonomy Extension Schema |
| 101.CAL | XBRL Taxonomy Extension Calculation Linkbase |
| 101.LAB | XBRL Taxonomy Extension Label Linkbase |
| 101.PRE | XBRL Taxonomy Extension Presentation Linkbase |