(Mark One) | ||
x
|
QUARTERLY
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
|
For the quarterly period ended June 30, 2009 | ||
r
|
TRANSITION
REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE ACT
|
|
For the transition period from __________________ to ______________ |
Texas
|
75-2095676
|
(State
or other jurisdiction of incorporation or organization)
|
(IRS
Employer Identification No.)
|
3512 E. Silver Springs Blvd. -
#243 Ocala, FL
|
34470
|
(Address
of principal executive
offices)
|
(Zip
Code)
|
June
30,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
|
(Unaudited) | (Audited) | ||||||
ASSETS
|
||||||||
CURRENT
ASSETS
|
||||||||
Cash
|
$ | 27,919 | $ | 5,586 | ||||
Certificate
of Deposit (Restricted)
|
150,724 | 157,255 | ||||||
Accounts
receivable
|
219,599 | 236,524 | ||||||
Employee
receivables
|
9,938 | |||||||
Deposits
and prepaid expenses
|
1,800 | 3,481 | ||||||
Total
Current Assets
|
409,980 | 402,846 | ||||||
PROPERTY
AND EQUIPMENT, net of accumulated depreciation of $69,637 and $52,103 in
2009 and 2008, respectively
|
208,484 | 172,346 | ||||||
OTHER
ASSETS
|
||||||||
Goodwill
|
427,929 | 427,929 | ||||||
Customer
list and Non-Compete Agreement, net of amortization of $341,134 and
$255,850 respectively
|
300,000 | 385,284 | ||||||
Total
Other Assets
|
727,929 | 813,213 | ||||||
TOTAL
ASSETS
|
$ | 1,346,393 | $ | 1,388,405 | ||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||||
CURRENT
LIABILITIES
|
||||||||
Cash
overdraft
|
$ | - | $ | 42,893 | ||||
Accounts
payable
|
215,299 | 277,561 | ||||||
Accrued
liabilities
|
419,422 | 404,374 | ||||||
Line
of credit
|
270,000 | 275,000 | ||||||
Capital
lease obligations, current portion
|
18,853 | 14,619 | ||||||
Total
Current Liabilities
|
923,574 | 1,014,447 | ||||||
NONCURRENT
LIABILTIES
|
||||||||
Capital
lease obligations, less current portion
|
63,484 | 16,900 | ||||||
TOTAL
LIABILITIES
|
987,058 | 1,031,347 | ||||||
STOCKHOLDERS'
EQUITY
|
||||||||
Common
stock, $0.001 par value, 150,000,000 shares authorized;
|
||||||||
12,062,524
shares issued and outstanding.
|
12,062 | 12,062 | ||||||
Additional
paid-in capital
|
11,127,535 | 11,095,181 | ||||||
Retained
deficit
|
(10,780,262 | ) | (10,750,185 | ) | ||||
TOTAL
STOCKHOLDERS' EQUITY
|
359,335 | 357,058 | ||||||
TOTAL
STOCKHOLDERS' EQUITY AND LIABILITES
|
$ | 1,346,393 | $ | 1,388,405 |
Three
Months Ended
June
30,
|
Six
Months Ended
June
30,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
REVENUES
|
$
|
476,366
|
$
|
307,137
|
$
|
798,016
|
$
|
522,057
|
||||||||
OPERATING
EXPENSES
|
||||||||||||||||
Cost of fees earned
|
127,265
|
113,047
|
208,616
|
148,551
|
||||||||||||
Employee Compensation
|
90,035
|
484,890
|
193,276
|
952,455
|
||||||||||||
General and administrative expenses
|
188,337
|
239,795
|
302,361
|
441,336
|
||||||||||||
Depreciation
|
55,607
|
56,706
|
109,783
|
112,470
|
||||||||||||
Beneficial
Conversion of Preferred Stock
|
-
|
-
|
-
|
-
|
||||||||||||
Operating
Income (Loss)
|
15,122
|
(587,301
|
)
|
(16,020
|
)
|
(1,132,755
|
)
|
|||||||||
Interest
Income
|
775
|
827
|
1,219
|
2,848
|
||||||||||||
Interest
Expense
|
(5,781
|
)
|
(4,124
|
)
|
(11,766
|
)
|
(6,050
|
) | ||||||||
Loss
on disposal of asset
|
(2,749
|
)
|
(14,583
|
)
|
(3,510
|
)
|
(14,583
|
)
|
||||||||
Net
Income (Loss) Before Income Taxes
|
7,367
|
(605,181
|
)
|
(30,077
|
)
|
(1,150,540
|
)
|
|||||||||
Income
Tax Expense
|
-
|
-
|
-
|
-
|
||||||||||||
NET
INCOME (LOSS)
|
$
|
7,367
|
$
|
(605,181
|
)
|
$
|
(30,077
|
)
|
$
|
(1,150,540
|
)
|
|||||
BASIC
AND FULLY DILUTED
|
||||||||||||||||
LOSS
PER SHARE
|
||||||||||||||||
Income
(Loss) Per Share
|
$
|
0.00
|
$
|
(0.04
|
)
|
$
|
0.00
|
$
|
(0.10
|
)
|
||||||
Weighted
Average Number of Common
Shares Outstanding
|
12,017,524
|
11,997,524
|
12,017,524
|
11,997,524
|
2009
|
2008
|
|||||||
(Unaudited) | (Audited) | |||||||
Cash
Flow From Operating Activities
|
||||||||
Net
Loss
|
$
|
(30,077
|
)
|
$
|
(1,150,540
|
)
|
||
Adjustment
to reconcile net loss to net cash used in operating
activities
|
||||||||
Depreciation
|
109,783
|
112,470
|
||||||
Loss
on disposal of asset
|
3,510
|
14,583
|
||||||
Write-down
of software
|
-
|
(25,000
|
)
|
|||||
Common
stock issued for services
|
-
|
-
|
||||||
Stock
options and warrants issued for services
|
32,354
|
642,876
|
||||||
Beneficial
Conversion
|
-
|
-
|
||||||
Changes
in Operating Assets and Liabilities
|
||||||||
Inventory
|
-
|
(16,735
|
)
|
|||||
Accounts
Receivable
|
16,925
|
(46,351
|
)
|
|||||
Accounts
Payable
|
(62,262
|
)
|
342,279
|
|||||
Accrued
Liabilities
|
(27,845
|
)
|
129,514
|
|||||
Due
to (from) Stockholder
|
(9,938
|
)
|
(15,316
|
)
|
||||
Prepaid
Expense
|
1,681
|
21,032
|
||||||
Net Cash Flow Provided by Operating Activities
|
34,131
|
8,812
|
||||||
Cash
Flow Provided by (Used from) Investing Activities
|
||||||||
Restricted
CD interest earned (withdrawn)
|
6,530
|
|||||||
Proceeds
from sale of equipment
|
9,640
|
27,261
|
||||||
Purchase
of Equipment
|
(73,787
|
)
|
-
|
|||||
Net
Cash Flow Provided by (Used in) Investing Activities
|
(57,617
|
)
|
27,261
|
|||||
Cash
Flow Provided (Used) by Financing Activities
|
||||||||
Borrowings
and repayments on line of credit
|
(5,000
|
)
|
(135,000
|
)
|
||||
Capital
lease borrowings (payments)
|
50,819
|
-
|
||||||
Sale
of Common Stock
|
-
|
130,000
|
||||||
Net Cash Flow Provided (Used by) Financing Activities
|
45,819
|
(5,000
|
)
|
|||||
Change
in Cash
|
22,333
|
31,073
|
||||||
Cash
at Beginning of Period
|
5,586
|
203,077
|
||||||
Cash
at End of Period
|
$
|
27,919
|
$
|
234,150
|
2009
|
||||
Units
Entered vs. Q2 2008
|
+60.5 | % | ||
Units
Sold vs. Q2 2008
|
+34.0 | % | ||
Conversion
Rate Q2 2008
|
59.90 | % | ||
Conversion
Rate Q2 2009
|
50.10 | % | ||
Change
in Buy/Sell Fee Revenues vs. Q2 2008
|
+33.6 | % |
2009
|
||||
Units
Entered vs. Six Months 2008
|
+42.9 | % | ||
Units
Sold vs. Six Months 2008
|
+26.7 | % | ||
Conversion
Rate Six Months 2008
|
57.52 | % | ||
Conversion
Rate Six Months 2009
|
51.00 | % | ||
Change
in Buy/Sell Fee Revenues vs. Six Months 2008
|
+52.7 | % |
Acacia
Automotive, Inc.
|
|||
Dated:
November 16, 2009
|
By:
|
/s/ Steven L.
Sample
|
|
Steven
L. Sample
|
|||
Chief
Executive Officer and Principal Financial Officer
|
|||