|
x
|
QUARTERLY
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
|
DELAWARE
|
95-3795478
|
|
(State
of Incorporation)
|
(IRS
Employer I.D. No.)
|
CLASS
|
NUMBER
OF SHARES OUTSTANDING
|
|
Common
Stock, $0.01 par value
|
37,585,794
as of August 13, 2010
|
Page No.
|
|||
Item
1.
|
Financial Statements | ||
Consolidated
Balance Sheets – June 30, 2010(Unaudited) and
|
|||
March
31, 2010
|
3
|
||
Consolidated
Statements of Operations - Three
|
|||
months
ended June 30, 2010 and 2009(Unaudited)
|
4
|
||
Consolidated
Statements of Cash Flows - Three months
|
|||
ended
June 30, 2010 and 2009 (Unaudited)
|
5
|
||
Notes
to Consolidated Financial Statements-
|
|||
June
30, 2010 (Unaudited)
|
6-12
|
||
Item
2.
|
Management's
Discussion and Analysis of Financial Condition and Results of
Operations
|
12-16
|
|
Item
4T.
|
Controls and Procedures |
16
|
|
PART
II. OTHER INFORMATION
|
|||
Item
1.
|
Legal
Proceedings
|
16
|
|
Item
1A.
|
Risk
Factors
|
16
|
|
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
16
|
|
Item
3.
|
Defaults
Upon Senior Securities
|
17
|
|
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
17
|
|
Item
5.
|
Other
Information
|
17
|
|
Item
6.
|
Exhibits
|
17
|
|
SIGNATURES
|
18
|
June 30, 2010
|
March 31, 2010
|
|||||||
(Unaudited)
|
(Audited)
|
|||||||
Assets
|
||||||||
Current
Assets
|
||||||||
Cash
and cash equivalents
|
$ | 282,060 | $ | 865,777 | ||||
Accounts
receivable, net of allowances of $207,557 and $185,407,
respectively
|
1,444,981 | 983,791 | ||||||
Due
from factor
|
147,427 | 14,987 | ||||||
Inventories,net
|
2,824,212 | 2,804,848 | ||||||
Prepaid
expenses and other current assets
|
98,677 | 118,465 | ||||||
Total
Current Assets
|
4,797,357 | 4,787,868 | ||||||
Property and
Equipment, net
|
614,915 | 736,966 | ||||||
Other
Non-Current Assets
|
164,644 | 164,644 | ||||||
Total
Assets
|
$ | 5,576,916 | $ | 5,689,478 | ||||
Liabilities and Shareholders'
Deficit
|
||||||||
Current
Liabilities
|
||||||||
Accounts
payable
|
$ | 1,663,443 | $ | 895,713 | ||||
Due
to related parties - net
|
3,523,895 | 3,033,801 | ||||||
Accrued
expenses
|
192,239 | 227,257 | ||||||
Short-term
loan - bank
|
280,533 | 1,091,828 | ||||||
Current
portion of long-term financing obligation
|
18,186 | 18,186 | ||||||
Customer
credits on account
|
703,353 | 742,009 | ||||||
Deferred
gross profit on estimated returns
|
120,412 | 123,708 | ||||||
Total
Current Liabilities
|
6,502,061 | 6,132,502 | ||||||
Long-term
financing obligation, less current portion
|
1,516 | 4,547 | ||||||
Total
Liabilities
|
6,503,577 | 6,137,049 | ||||||
Shareholders' Deficit
|
||||||||
Preferred
stock, $1.00 par value; 1,000,000 shares authorized, no shares issued and
outstanding
|
- | - | ||||||
Common
stock, Class A, $.01 par value; 100,000 shares authorized; no
shares issued and outstanding
|
- | - | ||||||
Common
stock, $0.01 par value; 100,000,000 shares authorized;
37,585,794 and 37,585,794 shares issued and outstanding
|
375,857 | 375,857 | ||||||
Additional
paid-in capital
|
19,099,096 | 19,098,726 | ||||||
Accumulated
deficit
|
(20,401,614 | ) | (19,922,154 | ) | ||||
Total
Shareholders' Deficit
|
(926,661 | ) | (447,571 | ) | ||||
Total
Liabilities and Shareholders' Deficit
|
$ | 5,576,916 | $ | 5,689,478 |
For Three Months Ended
|
||||||||
June 30, 2010
|
June 30, 2009
|
|||||||
Net
Sales
|
$ | 2,091,627 | $ | 814,008 | ||||
Cost
of Goods Sold
|
1,515,734 | 1,099,630 | ||||||
Gross
(Loss) Profit
|
575,893 | (285,622 | ) | |||||
Operating
Expenses
|
||||||||
Selling
expenses
|
249,089 | 304,141 | ||||||
General
and administrative expenses
|
675,576 | 860,254 | ||||||
Depreciation
and amortization
|
122,052 | 99,752 | ||||||
Total
Operating Expenses
|
1,046,717 | 1,264,147 | ||||||
Loss from
Operations
|
(470,824 | ) | (1,549,769 | ) | ||||
Other
Expenses
|
||||||||
Interest
expense
|
(8,636 | ) | (3,268 | ) | ||||
Net
Loss
|
$ | (479,460 | ) | $ | (1,553,037 | ) | ||
Loss
per Common Share
|
||||||||
Basic and
Diluted
|
$ | (0.01 | ) | $ | (0.04 | ) | ||
Weighted
Average Common and Common
|
||||||||
Equivalent
Shares:
|
||||||||
Basic
and Diluted
|
37,585,794 | 37,449,432 |
For Three Months Ended
|
||||||||
June 30, 2010
|
June 30, 2009
|
|||||||
Cash
flows from operating activities
|
||||||||
Net
Loss
|
$ | (479,460 | ) | $ | (1,553,037 | ) | ||
Adjustments
to reconcile net loss to net cash and cash equivalents provided by (used
in) operating activities:
|
||||||||
Depreciation
and amortization
|
122,052 | 99,751 | ||||||
Change
in allowance for bad debts
|
22,150 | 65,313 | ||||||
Change
due to lower of cost or market write-off
|
- | (181,142 | ) | |||||
Stock
compensation
|
370 | 3,939 | ||||||
Deferred
gross profit on estimated sales returns
|
(3,296 | ) | (214,914 | ) | ||||
Changes
in assets and liabilities:
|
||||||||
(Increase)
Decrease in:
|
||||||||
Accounts
receivable
|
50,590 | 950,861 | ||||||
Inventories
|
(19,364 | ) | 698,890 | |||||
Prepaid
expenses and other current assets
|
19,788 | 105,739 | ||||||
Increase
(Decrease) in:
|
||||||||
Accounts
payable
|
767,730 | (1,236,244 | ) | |||||
Accounts
payable - related party
|
264,341 | (878,822 | ) | |||||
Accrued
expenses
|
(35,019 | ) | (74,028 | ) | ||||
Customer
credits on account
|
(38,656 | ) | 735,545 | |||||
Net
cash provided by (used in) operating activities
|
671,226 | (1,478,149 | ) | |||||
Cash
flows from investing activities
|
||||||||
Purchase
of property and equipment
|
- | (35,377 | ) | |||||
Net
cash used in investing activities
|
- | (35,377 | ) | |||||
Cash
flows from financing activities
|
||||||||
(Retention
by)borrowings from factor, net
|
(132,440 | ) | 69,850 | |||||
Net
payments pursuant to factoring facility
|
(533,929 | ) | (635,731 | ) | ||||
Net
(repayment of) proceeds from short-term bank loan
|
(811,295 | ) | 1,742,140 | |||||
Payments
on long-term financing obligation
|
(3,031 | ) | (3,031 | ) | ||||
Net
loan proceeds from related parties
|
225,752 | - | ||||||
Net
cash (used in) provided by financing activities
|
(1,254,943 | ) | 1,173,228 | |||||
Change
in cash and cash equivalents
|
(583,717 | ) | (340,298 | ) | ||||
Cash
and cash equivalents at beginning of period
|
865,777 | 957,163 | ||||||
Cash
and cash equivalents at end of period
|
$ | 282,060 | $ | 616,865 | ||||
Supplemental
Disclosures of Cash Flow Information:
|
||||||||
Cash
paid for Interest
|
$ | 8,636 | $ | 3,268 |
|
·
|
For
the three months ended June 30, 2010: expected dividend yield 0%,
risk-free interest rate of 0.41%, volatility 268.4% and expected term of
three years.
|
|
·
|
For
the three months ended June 30, 2009: expected dividend yield 0%,
risk-free interest rate of 0.57% to 1.41%, volatility 70.22% and 80.07%
and expected term of three years.
|
|
·
|
The
period after the balance sheet date during which management of a reporting
entity should evaluate events or transactions that may occur for potential
recognition or disclosure in the financial
statements
|
|
·
|
The
circumstances under which an entity should recognize events or
transactions occurring after the balance sheet date in its financial
statements
|
|
·
|
The
disclosures that an entity should make about events or transactions that
occurred after the balance sheet
date.
|
June
30,
|
March
31,
|
|||||||
2010
|
2010
|
|||||||
(unaudited)
|
||||||||
Finished
Goods
|
$ | 2,704,902 | $ | 3,153,917 | ||||
Inventory
in Transit
|
468,379 | - | ||||||
Less:
Inventory Reserve
|
(349,069 | ) | (349,069 | ) | ||||
Net
Inventories
|
$ | 2,824,212 | $ | 2,804,848 |
USEFUL
|
June 30
|
March 31,
|
||||||||
LIFE
|
2010
|
2010
|
||||||||
(unaudited)
|
||||||||||
Computer
and office equipment
|
5
years
|
$ | 660,948 | $ | 660,948 | |||||
Furniture
and fixtures
|
5-7
years
|
217,875 | 217,875 | |||||||
Leasehold
improvements
|
* | 151,503 | 151,503 | |||||||
Warehouse
equipment
|
7
years
|
101,521 | 101,521 | |||||||
Molds
and tooling
|
3-5
years
|
1,820,106 | 1,820,106 | |||||||
2,951,953 | 2,951,953 | |||||||||
Less:
Accumulated depreciation
|
(2,337,038 | ) | (2,214,987 | ) | ||||||
$ | 614,915 | $ | 736,966 |
Amount
|
Due Date
|
Interest Rate
|
|||||
$
|
232,225
|
24-Jun-10
|
2.60 | % | |||
$
|
48,308
|
2-Aug-10
|
2.60 | % | |||
$
|
280,533
|
|
|
·
|
The
Internal Revenue Service’s asserted position that the Company is not the
taxpayer.
|
|
·
|
The
1120- F tax liability was recorded under the taxpayer identification
number belonging to ISMC (HK) and not the Company’s taxpayer
identification number
|
|
·
|
The
IRS would be barred from recovery since it failed to assess or issue a
notice of levy within the three year statute of
limitations
|
Property
Leases
|
Equipment
Leases
|
|||||||
For
period ending
|
||||||||
June
30,
|
||||||||
2011
|
$ | 555,326 | $ | 4,075 | ||||
2012
|
675,460 | - | ||||||
2013
|
671,044 | - | ||||||
2014
|
57,384 | - | ||||||
$ | 1,959,214 | $ | 4,075 |
For three months ended
|
||||||||
June 30, 2010
|
June 30, 2009
|
|||||||
Net
Sales
|
100.0 | % | 100.0 | % | ||||
Cost
of Goods Sold
|
72.5 | % | 135.1 | % | ||||
Gross
Profit
|
27.5 | % | -35.1 | % | ||||
Operating
Expenses
|
||||||||
Selling
expenses
|
11.9 | % | 37.4 | % | ||||
General
and administrative expenses
|
32.3 | % | 105.7 | % | ||||
Depreciation
and amortization
|
5.8 | % | 12.3 | % | ||||
Total
Operating Expenses
|
50.0 | % | 155.3 | % | ||||
Income
from Operations
|
-22.6 | % | -190.4 | % | ||||
Other
Income (Expenses)
|
||||||||
Interest
expense
|
-0.4 | % | -0.4 | % | ||||
Net
Other Expenses (Income)
|
-0.4 | % | -0.4 | % | ||||
Net
Income
|
-22.9 | % | -190.8 | % |
|
·
|
Raising
additional working capital;
|
|
·
|
Collecting
our existing accounts receivable;
|
|
·
|
Selling
existing inventory;
|
|
·
|
Vendor
financing;
|
|
·
|
Borrowing
from factoring bank;
|
|
·
|
Short
term loans from our majority
shareholder;
|
|
·
|
Fees
for fulfillment, delivery and returns services from related
parties.
|
Date: August
23, 2010
|
|||
By:
|
/s/ Gary Atkinson
|
||
Gary
Atkinson
|
|||
Interim
Chief Executive Officer
|
|||
/s/ Carol Lau
|
|||
Carol
Lau
|
|||
Interim
Chief Financial Officer
|