10-Q
UNITED STATES
|
|
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
|
|
Texas
|
88-0225318
|
|
(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
|
|
Item
|
Description
|
Page
|
||
|
PART I - FINANCIAL INFORMATION
|
||||
|
ITEM 1.
|
3
|
|||
|
ITEM 2.
|
14
|
|||
|
ITEM 3.
|
17
|
|||
|
ITEM 4T.
|
17
|
|||
|
PART II - OTHER INFORMATION
|
||||
|
ITEM 1.
|
17
|
|||
|
ITEM 1A.
|
17
|
|||
|
ITEM 2.
|
17
|
|||
|
ITEM 3.
|
17
|
|||
|
ITEM 4.
|
17
|
|||
|
ITEM 5.
|
17
|
|||
|
ITEM 6.
|
17
|
|||
|
Financial Statements
|
|
|
4
|
|
|
5
|
|
|
6
|
|
|
7
|
|
DELTA SEABOARD INTERNATIONAL, INC.
|
|
Consolidated Balance Sheets
(Unaudited)
|
|
September 30, 2011
|
December 31, 2010
|
|||||||
|
Assets
|
||||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$
|
53,286 |
$
|
24,672
|
||||
| Certificate of deposit | - | 250,000 | ||||||
|
Trading securities
|
114 |
6,772
|
||||||
|
Accounts receivable, less allowance for doubtful
accounts
|
||||||||
|
of $55,087
|
1,822,552 |
1,547,434
|
||||||
|
Inventories
|
2,529,487 |
2,443,720
|
||||||
|
Prepaid expenses and other current assets
|
246,575 |
202,012
|
||||||
|
Total current assets
|
4,652,014 |
4,474,610
|
||||||
|
|
||||||||
|
Property and equipment, net of accumulated depreciation
|
1,712,257 |
1,588,303
|
||||||
|
Other assets
|
6,500 |
50,025
|
||||||
|
Total assets
|
$
|
6,370,771 |
$
|
6,112,938
|
||||
|
Liabilities and Stockholders' Equity
|
||||||||
|
Current liabilities:
|
||||||||
|
Accounts payable and accrued expenses
|
$
|
990,634 |
$
|
803,897
|
||||
| Bank overdrafts | 32,133 | - | ||||||
| Dividends payable | 975,000 | 795,000 | ||||||
|
Short-term notes payable
|
295,890 |
91,183
|
||||||
|
Current installments of long-term debt
|
1,972,149 |
1,955,840
|
||||||
|
Total current liabilities
|
4,265,806 |
3,645,920
|
||||||
|
Long-term debt, less current installments
|
273,449 |
396,938
|
||||||
|
Total liabilities
|
4,539,255 |
4,042,858
|
||||||
|
Commitments and contingencies
|
-
|
-
|
||||||
|
Stockholders' equity:
|
||||||||
|
Preferred stock, $0.0001 par value, authorized 5,000,000
shares;
|
||||||||
|
3,769,626 shares issued and outstanding
|
|
377 |
|
377
|
||||
|
Common stock, $0.0001 par value, authorized
195,000,000 shares;
|
||||||||
|
70,892,250 and 68,342,250 shares issued and
outstanding, respectively
|
7,089 |
6,834
|
||||||
|
Additional paid-in capital
|
4,277,438 |
|
4,150,193
|
|||||
|
Accumulated deficit
|
(2,453,388
|
)
|
(2,087,324
|
)
|
||||
|
Total stockholders' equity
|
1,831,516 |
2,070,080
|
||||||
|
Total liabilities and stockholders' equity
|
$
|
6,370,771 |
$
|
6,112,938
|
||||
|
The accompanying notes are an integral part of these
unaudited consolidated financial statements.
|
||||||||
|
DELTA SEABOARD INTERNATIONAL, INC.
|
|
Consolidated Statements of Operations
(Unaudited)
|
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
|
|
2011
|
2010
|
2011
|
2010
|
||||||||||||
|
Revenues
|
$ | 2,941,919 | $ | 2,424,500 |
$
|
8,151,616 |
$
|
6,708,240 | ||||||||
|
Costs and expenses:
|
||||||||||||||||
|
Cost of sales
|
1,205,629 | 1,165,404 | 3,508,397 | 3,571,789 | ||||||||||||
|
Selling, general and administrative
|
1,683,782 | 1,192,225 | 4,544,274 | 4,574,764 | ||||||||||||
|
Total
operating expenses
|
2,889,411 | 2,357,629 | 8,052,671 | 8,146,553 | ||||||||||||
| Gain on sale of equipment | 37,000 | - | 37,000 | - | ||||||||||||
|
Operating income (loss)
|
89,508 | 66,871 | 135,945 | (1,438,313 | ) | |||||||||||
|
|
||||||||||||||||
|
Other income (expenses):
|
||||||||||||||||
| Interest and dividend income | - | 5,000 | - | 5,000 | ||||||||||||
|
Lawsuit settlement
|
- | - | - | 700,000 | ||||||||||||
| Bankruptcy settlement | - | - | - | 76,710 | ||||||||||||
| Unrealized losses on trading securities | (767 | ) | (1,503 | ) | (802 | ) | (7,520 | ) | ||||||||
| Realized losses on trading securities | - | - | (2,247 | ) | - | |||||||||||
|
Interest expense
|
(38,802 | ) | (31,726 | ) | (114,336 | ) | (116,991 | ) | ||||||||
|
Other income
|
14,492 | 5,137 | 66,636 | 32,879 | ||||||||||||
|
Total other income (expense)
|
(25,077 | ) | (23,092 | ) | (50,749 | ) | 690,078 | |||||||||
|
|
||||||||||||||||
|
Income (loss) before income tax
|
64,431 | 43,779 | 85,196 | (748,235 | ) | |||||||||||
|
Income tax expense
|
10,023 | 885 | 21,260 | 11,161 | ||||||||||||
|
Net income (loss)
|
$ | 54,408 | $ | 42,894 | $ | 63,936 | $ | (759,396 | ) | |||||||
|
Preferred dividends:
|
||||||||||||||||
| Deemed dividends | (250,000 | ) | - | (250,000 | ) | - | ||||||||||
|
Regular dividends
|
(60,000 | ) | (60,000 | ) | (180,000 | ) | (180,000 | ) | ||||||||
|
Net loss applicable to common shareholders
|
$ | (255,592 | ) | $ | (17,106 | ) | $ | (366,064 | ) | $ | (939,396 | ) | ||||
|
Net income (loss) per common share - basic and diluted
|
$ | (0.00 | ) | $ | (0.00 | ) | $ | (0.01 | ) | $ | (0.01 | ) | ||||
|
Weighted average common shares - basic and diluted
|
70,892,250 | 68,342,250 | 70,864,228 | 65,207,702 | ||||||||||||
|
The accompanying notes are an integral part of these
unaudited consolidated financial statements.
|
||||||||||||||||
|
DELTA SEABOARD INTERNATIONAL, INC.
|
||||||||
|
Consolidated Statements of Cash Flows
|
||||||||
| (Unaudited) | ||||||||
| Nine Months Ended September 30, | ||||||||
|
2011
|
2010
|
|||||||
|
Cash flows from operating activities:
|
||||||||
|
Net income (loss)
|
$
|
63,936 |
$
|
(759,396
|
)
|
|||
|
Adjustments to reconcile net income (loss) to net cash provided
by operating activities:
|
||||||||
|
Depreciation
|
302,829 |
297,325
|
||||||
| Share-based compensation | 127,500 | 858,750 | ||||||
| Realized losses on trading securities | 2,247 | - | ||||||
|
Unrealized losses on trading securities
|
802 |
7,520
|
||||||
| Gain on sale of assets | (37,000 | ) | - | |||||
|
Changes in operating assets and liabilities:
|
||||||||
|
Accounts receivable
|
(275,118 |
)
|
252,236
|
|||||
|
Inventories
|
(85,767 | ) |
287,872
|
|||||
|
Prepaid expenses and other current assets
|
200,407 |
|
198,368
|
|
||||
| Other assets | (4,484 | ) | - | |||||
|
Accounts payable and accrued expenses
|
186,737 |
19,126
|
|
|||||
|
Net cash provided by
operating activities
|
482,089 | 1,161,801 |
|
|||||
|
Cash flows from investing activities:
|
||||||||
| Proceeds from sale of trading securities | 3,609 | - | ||||||
| Purchase of trading securities | - | (975 | ) | |||||
| Redemption of certificate of deposit | 250,000 | 50,000 | ||||||
| Investment in certificate of deposit | - | (500,000 | ) | |||||
| Proceeds from the sale of property and equipment | 37,000 | - | ||||||
|
Purchase of property and equipment
|
(302,822 |
)
|
(130,218
|
)
|
||||
|
Net cash used in
investing activities
|
(12,213 | ) |
(581,193
|
)
|
||||
|
|
||||||||
|
Cash flows from financing activities:
|
||||||||
|
Advances repaid to officer
|
- |
(120,000
|
) | |||||
| Loans to related parties | - | (75,754 | ) | |||||
| Bank overdrafts | 32,133 | - | ||||||
|
Net borrowings under lines of credit agreements and short-term notes
|
15,000 |
|
63,620
|
|||||
| Payment of deemed dividends on VOMF settlement | (50,000 | ) | - | |||||
|
Principal payments on debt
|
(438,395 |
)
|
(398,010
|
)
|
||||
|
Net cash used in
financing activities
|
(441,262 |
)
|
(530,144 | ) | ||||
|
Net increase in cash and cash equivalents
|
|
28,614 |
|
50,464
|
|
|||
|
Cash and cash equivalents at beginning of period
|
24,672
|
|
27,086
|
|||||
|
Cash and cash equivalents at end of period
|
$
|
53,286 |
$
|
77,550
|
|
|||
|
Supplemental schedule of cash flow information:
|
||||||||
| Interest paid | $ | 114,336 | $ | 116,991 | ||||
| Taxes paid | $ | 36,000 | $ | 9,476 | ||||
| Non-cash investing and financing transactions: | ||||||||
| Dividends declared and unpaid | $ | 180,000 | $ | 180,000 | ||||
| Financing of prepaid insurance | $ | 244,970 | $ | 250,753 | ||||
| Financing of fixed assets | $ | 75,952 | $ | - | ||||
| VOMF settlement recorded as deemed dividend | $ | 250,000 | $ | - | ||||
| Fixed assets placed in service reclassified from other assets | $ | 48,009 | $ | - | ||||
| Issuance of common stock to convert promissory note due to American International Industries, Inc. | $ | - | $ | 872,352 | ||||
| Forgiveness of accounts payable to shareholder as contribution of capital | $ | - | $ | 42,131 | ||||
| Accounts payable and dividends payable assumed in reverse merger transaction | $ | - | $ | 709,552 | ||||
| Short-term debt assumed in reverse merger transaction | $ | - |
$
|
802,063 | ||||
|
The accompanying notes are an integral part of these unaudited
consolidated financial statements.
|
||||||||
|
Level 1
|
Observable inputs that reflect quoted prices (unadjusted) for
identical assets or liabilities in active markets.
|
|
|
Level 2
|
Inputs reflect quoted prices for identical assets or liabilities in
markets that are not active; quoted prices for similar assets or
liabilities in active markets; inputs other than quoted prices that
are observable for the asset or the liability; or inputs that are
derived principally from or corroborated by observable market data
by correlation or other means.
|
|
|
Level 3
|
Unobservable inputs reflecting Delta's own assumptions incorporated
in valuation techniques used to determine fair value. These
assumptions are required to be consistent with market participant
assumptions that are reasonably available.
|
|
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
|
$
|
114
|
$
|
114
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||
|
September 30, 2011
|
December 31, 2010
|
|||||||
|
Finished goods
|
$
|
2,529,487 |
$
|
2,443,720
|
||||
|
Less reserve
|
-
|
-
|
||||||
|
$
|
2,529,487 |
$
|
2,443,720
|
|||||
|
Years
|
September 30, 2011
|
December 31, 2010
|
|||||||
|
Building and improvements
|
20
|
$
|
52,823 |
$
|
44,558
|
||||
|
Machinery and equipment
|
7-15
|
3,678,814 |
3,336,247
|
||||||
|
Office equipment and furniture
|
7
|
137,696
|
137,696
|
||||||
|
Automobiles
|
5
|
759,131
|
724,013
|
||||||
| 4,628,464 |
4,242,514
|
||||||||
|
Less accumulated depreciation
|
(2,916,207
|
)
|
(2,654,211
|
)
|
|||||
|
Net property and equipment
|
$
|
1,712,257 |
$
|
1,588,303
|
|||||
|
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 | |||||||
|
$
|
295,890 |
$
|
91,183
|
|||||
|
September 30, 2011
|
December 31, 2010
|
|||||||
|
Note payable 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, with the principal balance
due April 30, 2012, secured by assets of Delta (a)
|
$
|
1,673,527 |
$
|
1,658,527
|
||||
| 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 assets of
Delta
|
76,366 |
14,796
|
||||||
| 2,245,598 |
2,352,778
|
|||||||
|
Less current portion
|
(1,972,149
|
)
|
(1,955,840
|
)
|
||||
|
$
|
273,449 |
$
|
396,938
|
|||||
|
2011
|
$
|
76,597 | |
|
2012
|
1,955,411 | ||
| 2013 | 182,735 | ||
| 2014 | 18,988 | ||
|
2015
|
11,867 | ||
|
Total
|
$
|
2,245,598 |
| Three Months ended September 30, | Nine Months ended September 30, | |||||||||||||||
|
2011
|
2010 |
2011
|
2010 | |||||||||||||
|
Current:
|
|
|
||||||||||||||
|
Federal
|
$ | - | $ | - | $ |
-
|
$ | - | ||||||||
|
State
|
10,023 | 885 | 21,260 | 11,161 | ||||||||||||
|
Total current
|
10,023 | 885 | 21,260 |
11,161
|
||||||||||||
| Deferred: |
|
|||||||||||||||
| Federal | - | - | - | - | ||||||||||||
| State | - | - | - | - | ||||||||||||
|
Total deferred
|
- | - | - | - | ||||||||||||
| Total income tax provision | $ | 10,023 | $ | 885 |
$
|
21,260 | $ |
11,161
|
||||||||
| Three Months ended September 30, | Nine Months ended September 30, | |||||||||||||||
|
2011
|
2010 |
2011
|
2010 | |||||||||||||
|
Income tax expense (benefit) computed at statutory rate
|
$ | 21,907 | $ |
14,885
|
$
|
28,967 |
$
|
(254,400 |
)
|
|||||||
|
Share-based compensation
|
- | - | 43,350 | 291,975 | ||||||||||||
| Meals and entertainment | 3,742 | 4,259 | 8,834 | 13,831 | ||||||||||||
| Other | - | - | - | 227 | ||||||||||||
| Change in valuation allowance | (25,649 | ) | (19,144 | ) | (81,151 | ) | (51,633 | ) | ||||||||
|
Texas margin tax
|
10,023 | 885 | 21,260 |
11,161
|
||||||||||||
|
|
$ | 10,023 | $ | 885 |
$
|
21,260 |
|
$
|
11,161
|
|||||||
|
September 30, 2011
|
December 31, 2010 | ||||||
|
Deferred Tax Assets:
|
|
|
|||||
|
Net operating loss carryforward
|
$ | 377,689 | $ | 478,916 | |||
| Book depreciation in excess of tax | 17,954 | 25,830 | |||||
| Other | 3,065 | 4,832 | |||||
|
Total deferred tax assets
|
398,708 | 509,578 | |||||
| Valuation allowance | (398,708 | ) | (509,578 | ) | |||
| Net deferred tax asset |
$
|
- | $ |
-
|
|||
|
Operating Losses
|
|||
|
Amount
|
Expires
|
||
| $ | 1,110,849 | 2029 | |
| 882,694 | 2030 | ||
| $ | 1,993,543 | ||
|
Amount
|
||||
|
Year December 31, 2011
|
$
|
33,300
|
||
| Year December 31, 2012 | 77,700 | |||
| Year December 31, 2013 | 11,100 | |||
| $ | 122,100 | |||
13
Liquidity and Capital Resources for Delta
|
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 |