Nevada
|
65-1000634
|
(State
or other jurisdiction of incorporation
or organization)
|
(I.R.S.
Employer Identification
No.)
|
1191
Center Point Dr., Henderson,
Nevada
|
89704
|
(Address
of principal executive office)
|
(Zip
Code)
|
PART
I - FINANCIAL
INFORMATION
|
|||
ITEM
1.
|
FINANCIAL
STATEMENTS
|
|
|
Consolidated
Balance Sheets for the periods ended
|
|||
June 30,
2007 and December 31, 2006
|
3
|
||
Consolidated
Statements of Operations for the Three Months and Six
Months
|
|||
ended
June 30, 2007 and 2006, and from inception of
development
|
|||
stage
January 1, 2005 to June 30, 2007
|
4
|
||
Consolidated
Statement of Stockholders' Equity
|
5
|
||
Consolidated
Unaudited Statement of Cash Flows for the Six Months
|
|||
ended
June 30, 2007 and 2006, and from inception of
development
|
|||
stage
January 1, 2005 to June 30, 2007
|
6
|
||
Notes
to Consolidated Financial Statements
|
7
|
||
ITEM
2.
|
MANAGEMENT'S
DISCUSSION & ANALYSIS OF FINANCIAL CONDITION AND
|
||
RESULTS
OF OPERATIONS
|
16
|
||
ITEM
3.
|
CONTROLS AND PROCEDURES |
20
|
|
PART
II - OTHER INFORMATION
|
|||
ITEM
6.
|
EXHIBITS
|
20
|
|
SIGNATURES
|
21
|
RHINO
OUTDOOR INTERNATIONAL, INC
|
||||||||
CONSOLIDATED
BALANCE SHEETS
|
||||||||
JUNE
30, 2007
|
||||||||
June
30
|
December
31
|
|||||||
2007
|
2006
|
|||||||
ASSETS
|
||||||||
CURRENT
ASSETS
|
||||||||
Cash
|
$ |
9,103
|
$ |
1,862
|
||||
Note
receivable
|
4,500
|
-
|
||||||
Loan
receivable
|
-
|
|||||||
Prepaid
expense
|
1,852
|
-
|
||||||
Inventory
|
113,490
|
123,490
|
||||||
Other
current assets
|
88,502
|
2,052
|
||||||
Total
Current Assets
|
217,447
|
127,404
|
||||||
PROPERTY
AND EQUIPMENT, NET
|
92,081
|
107,954
|
||||||
OTHER
ASSETS
|
||||||||
Investments
|
900
|
14,400
|
||||||
Goodwill
|
3,013,463
|
3,013,463
|
||||||
Total
Other Assets
|
3,014,363
|
3,027,863
|
||||||
TOTAL
ASSETS
|
$ |
3,323,891
|
$ |
3,263,221
|
||||
LIABILITIES
AND STOCKHOLDERS' EQUITY (DEFICIT)
|
||||||||
CURRENT
LIABILITIES
|
||||||||
Accounts
payable
|
$ |
1,281,163
|
$ |
1,300,032
|
||||
Accounts
payable- checks in excess of bank balance
|
-
|
21,534
|
||||||
Accrued
liabilities
|
1,638,798
|
1,332,860
|
||||||
Lines
of credit
|
292,995
|
299,896
|
||||||
Current
portion of long-term debt
|
36,141
|
40,485
|
||||||
Deferred
revenue and customer deposites
|
272,991
|
448,027
|
||||||
Notes
payable
|
459,172
|
294,192
|
||||||
Notes
payable - related party
|
477,614
|
573,814
|
||||||
Other
current liabilities
|
400,000
|
400,000
|
||||||
Total
Current Liabilities
|
4,858,874
|
4,710,840
|
||||||
LONG
TERM LIABILITIES
|
||||||||
Bank
indebtedness
|
29,155
|
37,682
|
||||||
Vehicle
loans, net current portion
|
15,663
|
22,047
|
||||||
Total
Long Term Liabilities
|
44,818
|
59,729
|
||||||
COMMITMENTS
AND CONTINGENCIES
|
-
|
-
|
||||||
STOCKHOLDERS'
EQUITY (DEFICIT)
|
||||||||
Preferred
stock, $.001 par value; 5,000,000 shares authorized,
|
||||||||
Series
A - 835,660 shares issued and outstanding
|
836
|
836
|
||||||
Series
B - 1,000,000 shares issued and outstanding
|
1,000
|
1,000
|
||||||
Series
C - 2,250,000 shares issued and outstanding
|
2,250
|
2,250
|
||||||
Common
stock, $.001 par value; 500,000,000 shares authorized,
|
||||||||
66,066,209
and 50,748,709 shares issued and oustanding,
|
||||||||
respectively
|
66,066
|
50,749
|
||||||
Additional
paid-in capital
|
36,595,323
|
35,502,478
|
||||||
Accumulated
deficit prior to curent development stage
|
(19,234,546 | ) | (19,234,546 | ) | ||||
Accumulated
deficit in development stage
|
(18,899,130 | ) | (17,394,515 | ) | ||||
Accumulated
comprehensive income (loss)
|
(111,600 | ) | (435,600 | ) | ||||
Total
Stockholders' Equity (Deficit)
|
(1,579,801 | ) | (1,507,348 | ) | ||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
|
$ |
3,323,891
|
$ |
3,263,221
|
RHINO
OUTDOOR INTERNATIONAL, INC
|
||||||||||||||||||||
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
||||||||||||||||||||
JUNE
30, 2007
|
||||||||||||||||||||
Inception
of
|
||||||||||||||||||||
Development
|
||||||||||||||||||||
Stage
|
||||||||||||||||||||
Three
Months Ended
|
Six
Months Ended
|
(January
1, 2005)
|
||||||||||||||||||
June
30
|
June
30
|
June
30
|
June
30
|
to
|
||||||||||||||||
2007
|
2006
|
2007
|
2006
|
June
30
|
||||||||||||||||
(unaudited)
|
(unaudited)
|
2007
|
||||||||||||||||||
REVENUES
|
$ |
218,340
|
$ |
29,750
|
$ |
417,385
|
$ |
29750
|
494,478
|
|||||||||||
-
|
||||||||||||||||||||
COST
OF GOODS SOLD
|
$ |
50,480
|
$ |
24,654
|
$ |
115,761
|
$ |
24654
|
216,001
|
|||||||||||
Gross
Profit
|
167,860
|
5,096
|
301,624
|
5,096
|
278,477
|
|||||||||||||||
OPERATING
EXPENSES
|
||||||||||||||||||||
Depreciation
|
9,142
|
851
|
18,373
|
851
|
36,657
|
|||||||||||||||
General
and administrative
|
161,105
|
74,257
|
261,480
|
141,350
|
1,763,170
|
|||||||||||||||
Marketing
expense
|
59,375
|
382,634
|
414,175
|
596,059
|
10,166,362
|
|||||||||||||||
Selling
expenses
|
-
|
18,000
|
359,300
|
164,856
|
5,511,840
|
|||||||||||||||
Management
fees
|
188,944
|
601,729
|
374,730
|
706,729
|
1,397,459
|
|||||||||||||||
TOTAL
OPERATING EXPENSES
|
418,566
|
1,077,471
|
1,428,058
|
1,609,845
|
18,875,488
|
|||||||||||||||
LOSS
FROM OPERATIONS
|
(250,706 | ) | (1,072,375 | ) | (1,126,434 | ) | (1,604,749 | ) | (18,597,011 | ) | ||||||||||
OTHER
INCOME (EXPENSES)
|
||||||||||||||||||||
Other
income
|
14,063
|
14,063
|
340,272
|
|||||||||||||||||
Interest
income
|
2,500
|
|||||||||||||||||||
Interest
expense
|
(14,483 | ) | (21,220 | ) | (24,706 | ) | (39,858 | ) | (188,078 | ) | ||||||||||
Acquisition
expense
|
-
|
(25,098 | ) | |||||||||||||||||
Gain
/loss on sale of investment
|
-
|
(328,377 | ) | |||||||||||||||||
Gain
on forgiveness of debt
|
(14,171 | ) | ||||||||||||||||||
TOTAL
OTHER INCOME (EXPENSES)
|
(14,483 | ) | (7,157 | ) | (378,181 | ) | (25,795 | ) | (199,749 | ) | ||||||||||
LOSS
BEFORE TAXES
|
(265,189 | ) | (1,079,532 | ) | (1,504,615 | ) | (1,630,544 | ) | (18,796,760 | ) | ||||||||||
INCOME
TAXES
|
-
|
-
|
-
|
-
|
||||||||||||||||
NET
LOSS
|
(265,189 | ) | (1,079,532 | ) | (1,504,615 | ) | (1,630,544 | ) | (18,796,760 | ) | ||||||||||
OTHER
COMPREHENSIVE INCOME
|
||||||||||||||||||||
Unrealized
gain on investments
|
90
|
540,000
|
(111,600 | ) |
540,000
|
(547,200 | ) | |||||||||||||
COMPREHENSIVE
LOSS
|
$ | (265,099 | ) | $ | (539,532 | ) | $ | (1,616,215 | ) | $ | (1,090,544 | ) | $ | (19,343,960 | ) | |||||
NET LOSS PER COMMON SHARE, | ||||||||||||||||||||
BASIC
AND DILUTED
|
$ | (0.00 | ) | $ | (0.01 | ) | (0.02 | ) | (0.01 | ) | ||||||||||
WEIGHTED AVERAGE NUMBER OF | ||||||||||||||||||||
COMMON
STOCK SHARES
|
||||||||||||||||||||
OUTSTANDING,
BASIC AND DILUTED
|
65,266,209
|
151,172,738
|
61,374,216
|
140,106,932
|
||||||||||||||||
RHINO
OUTDOOR INTERNATIONAL, INC
|
||||||||||||||||||||||||||||||||
CONSOLIDATED
STATEMENT OF STOCKHOLDERS' EQUITY (DEFICIT)
|
||||||||||||||||||||||||||||||||
JUNE
30, 2007
|
||||||||||||||||||||||||||||||||
Additional
|
Other
|
|||||||||||||||||||||||||||||||
Convertible
Preferred Stock
|
Common
Stock
|
Paid-in
|
Accumulated
|
Comprehensive
|
||||||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Deficit
|
Loss
|
Totals
|
|||||||||||||||||||||||||
Balance,
December 31, 2004
|
835,600
|
$ |
836
|
$ |
232,258
|
$ |
232
|
$ |
16,193,129
|
$ | (19,234,546 | ) | $ | (3,040,349 | ) | |||||||||||||||||
Shares
issued for consulting expense
|
996,260
|
996
|
6,945,396
|
6,946,392
|
||||||||||||||||||||||||||||
-
|
||||||||||||||||||||||||||||||||
Shares
issued for debt
|
5,000
|
5
|
57,495
|
57,500
|
||||||||||||||||||||||||||||
-
|
||||||||||||||||||||||||||||||||
Shares
issued for compensation
|
1,000,000
|
1,000
|
99,000
|
100,000
|
||||||||||||||||||||||||||||
-
|
||||||||||||||||||||||||||||||||
Net
loss for year ending December 31, 2005
|
(7,783,970 | ) | (7,783,970 | ) | ||||||||||||||||||||||||||||
Balance,
December 31, 2005
|
1,835,600
|
1,836
|
1,233,518
|
1,233
|
23,295,020
|
(27,018,516 | ) | (3,720,427 | ) | |||||||||||||||||||||||
Shares
issued for management and consulting fees
|
245,000
|
245
|
489,755
|
490,000
|
||||||||||||||||||||||||||||
-
|
||||||||||||||||||||||||||||||||
Shares
issued for accrued liabilities
|
205,000
|
205
|
409,795
|
410,000
|
||||||||||||||||||||||||||||
-
|
||||||||||||||||||||||||||||||||
Shares
issued for acquistion of subsidiary
|
1,650,000
|
1,650
|
1,648,350
|
1,650,000
|
||||||||||||||||||||||||||||
-
|
||||||||||||||||||||||||||||||||
Shares
issued for accrued management fees
|
600,000
|
600
|
599,400
|
600,000
|
||||||||||||||||||||||||||||
Shares
issued for related party payable
|
5,200,000
|
5,200
|
1,228,031
|
1,233,231
|
||||||||||||||||||||||||||||
-
|
||||||||||||||||||||||||||||||||
Shares
issued for marketing and selling expenses
|
43,865,191
|
43,866
|
7,832,127
|
7,875,993
|
||||||||||||||||||||||||||||
Net
loss for period ending December 31, 2006
|
(9,610,545 | ) | (9,610,545 | ) | ||||||||||||||||||||||||||||
-
|
||||||||||||||||||||||||||||||||
Unrealized
loss on investments
|
(435,600 | ) | (435,600 | ) | ||||||||||||||||||||||||||||
Balance,
December 31, 2006
|
4,085,600
|
4,086
|
50,748,709
|
50,749
|
35,502,478
|
(36,629,061 | ) | (435,600 | ) | (1,507,348 | ) | |||||||||||||||||||||
Common
stock issued for cash
|
5,268,000
|
5,267
|
259,420
|
264,687
|
||||||||||||||||||||||||||||
-
|
||||||||||||||||||||||||||||||||
Shares
issued for marketing, selling and financing costs
|
15,649,500
|
15,650
|
807,825
|
823,475
|
||||||||||||||||||||||||||||
-
|
||||||||||||||||||||||||||||||||
Shares
issued for related party notes payable
|
400,000
|
400
|
19,600
|
20,000
|
||||||||||||||||||||||||||||
-
|
||||||||||||||||||||||||||||||||
Cancelled
shares
|
(6,000,000 | ) | (6,000 | ) |
6,000
|
-
|
||||||||||||||||||||||||||
-
|
||||||||||||||||||||||||||||||||
Net
loss for period ending June 30, 2007
|
(1,504,615 | ) | (1,504,615 | ) | ||||||||||||||||||||||||||||
-
|
||||||||||||||||||||||||||||||||
Unrealized
loss on investments
|
324,000
|
324,000
|
||||||||||||||||||||||||||||||
Balance,
June 30, 2007 (unaudited)
|
4,085,600
|
4,086
|
66,066,209
|
66,066
|
36,595,323
|
(38,133,676 | ) | (111,600 | ) | (1,579,801 | ) | |||||||||||||||||||||
From
|
||||||||||||
inception
of
|
||||||||||||
development
|
||||||||||||
stage
|
||||||||||||
January
1, 2005
|
||||||||||||
Six
Months Ended
|
to
|
|||||||||||
June
30
|
June
30
|
June
30
|
||||||||||
|
2007
|
2006
|
2007
|
|||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||
Net
loss
|
$ | (1,504,615 | ) | $ | (1,630,544 | ) | (18,899,130 | ) | ||||
Unearned
revenue
|
-
|
|||||||||||
Provision
for doubtful accounts
|
-
|
|||||||||||
Stock
issued for accrued wages
|
450,000
|
510,000
|
||||||||||
Stock
issued for services
|
1,207,630
|
7,436,392
|
||||||||||
Reserve
for issuance of preferred stock
|
400,000
|
|||||||||||
Stock
issued for accrued management fees
|
600,000
|
600,000
|
||||||||||
Forgiveness
of debt
|
(2,500 | ) | ||||||||||
Bad
debt expense
|
20,000
|
|||||||||||
Loss
on abandonment of assets
|
14,171
|
|||||||||||
Amortization
of deferred revenues
|
(234,375 | ) | (562,500 | ) | ||||||||
Common
stock issued for marketing ans selling expenses
|
823,475
|
8,699,468
|
||||||||||
Loss
on sale of investment
|
328,377
|
417,544
|
||||||||||
Amortization
and depreciation
|
18,373
|
851
|
36,657
|
|||||||||
Adjustments
to reconcile net (loss) to net cash
|
-
|
|||||||||||
provided
(used) by operating activities:
|
-
|
|||||||||||
Decrease
(increase) in inventories
|
10,000
|
69,720
|
||||||||||
Decrease
(increase) in note receivable
|
(4,500 | ) | (4,500 | ) | ||||||||
Decrease
(increase) in accounts receivable
|
7,500
|
-
|
||||||||||
Decrease
(increase) in prepaids
|
-
|
|||||||||||
Decrease
(increase) in deposits
|
(88,302 | ) | (88,302 | ) | ||||||||
Decrease
(increase) in other current assets
|
||||||||||||
Increase
(decrease) in interest payable
|
-
|
|||||||||||
Increase
(decrease) in accounts payable-checks in excess
|
-
|
|||||||||||
Increase
(decrease) in accounts payable
|
(18,869 | ) |
116,143
|
298,345
|
||||||||
Increase
(decrease) in accrued payroll
|
-
|
|||||||||||
Increase
(decrease) in accrued liabilities
|
305,938
|
(784,459 | ) |
238,351
|
||||||||
Increase
(decrease) in deferred revenue and customer deposits
|
59,339
|
2,000
|
310,127
|
|||||||||
Increase
(decrease) in inventory
|
-
|
|||||||||||
Net
cash used by operating activities
|
(305,159 | ) | (30,879 | ) | (506,157 | ) | ||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||
Increase
in loan receivable
|
15,000
|
(7,500 | ) | |||||||||
Cash
acquired in acquistion
|
18,578
|
18,578
|
||||||||||
Purchase
of plant, property, and equipment
|
(2,500 | ) | ||||||||||
Cash
from sale of investments
|
9,123
|
32,456
|
||||||||||
Net
cash used by investing activities
|
6,623
|
33,578
|
43,534
|
|||||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||
Advances
from related parties
|
(96,200 | ) |
15,500
|
76,583
|
||||||||
Proceeds
from issuance of convertible debt
|
164,980
|
164,980
|
||||||||||
Decrease
in lines of credit
|
(6,901 | ) | (6,955 | ) | ||||||||
Decrease
in bank indebtedness
|
(12,870 | ) | (10,172 | ) | ||||||||
Decrease
in vehicle loans
|
(6,384 | ) | (13,373 | ) | ||||||||
Increase
in bank overdrafts
|
(1,535 | ) |
379
|
(1,524 | ) | |||||||
Proceeds
from notes payable
|
-
|
-
|
||||||||||
Payment
of notes payable
|
-
|
|||||||||||
Proceeds
from sale of common stock
|
264,687
|
264,687
|
||||||||||
Net
cash provided by financing activities
|
305,777
|
15,879
|
474,226
|
|||||||||
Change
in cash
|
7,241
|
18,578
|
11,603
|
|||||||||
Cash,
beginning of period
|
1,862
|
-
|
||||||||||
Cash,
end of period
|
$ |
9,103
|
$ |
18,578
|
11,603
|
|||||||
-
|
||||||||||||
SUPPLEMENTAL
CASH FLOW INFORMATION:
|
||||||||||||
Interest
paid
|
$ |
-
|
$ |
2,212
|
21,298
|
|||||||
Income
taxes paid
|
$ |
-
|
$ |
-
|
-
|
|||||||
NON-CASH
INVESTING AND FINANCING ACTIVITIES:
|
||||||||||||
Common
stock issued for debt
|
$ |
20,000
|
$ |
-
|
77,500
|
|||||||
Common
stock issued for accrued wages
|
450,000
|
45,000
|
||||||||||
Preferred
shares issued for subsidiary
|
$ |
-
|
$ |
1,650,000
|
16,500
|
|||||||
Shares
issued for related party payable
|
1,233,231
|
1,233,231
|
|
June
30,
|
June
30,
|
||||||
|
2007
|
2006
|
||||||
Raw
materials and work-in-process
|
$ |
47,954
|
$ |
152,107
|
||||
Finished
goods
|
65,537
|
$ |
81,103
|
|||||
Total
Inventory
|
$ |
113,491
|
$ |
233,210
|
Cash
|
|
$
|
18,578
|
|
Accounts
receivable
|
|
|
5,000
|
|
Investments
|
|
|
562,500
|
|
Inventories
|
|
|
183,210
|
|
Plant,
property & equipment, net
|
|
|
126,238
|
|
Other
assets
|
|
|
2,052
|
|
Total
Assets Acquired
|
|
|
897,578
|
|
Current
liabilities
|
|
|
(2,186,533
|
)
|
Other
liabilities
|
|
|
(74,508
|
)
|
Total
Liabilities Assumed
|
|
|
(2,261,041
|
)
|
Net
liabilities acquired in excess of assets
|
|
$
|
(1,363,463
|
)
|
|
June
30,
|
June
30,
|
||||||
|
2007
|
2006
|
||||||
|
|
|||||||
Plant
assets
|
$ |
118,061
|
$ | 177,149 | ||||
Office
furniture
|
9,532
|
13,984 |
Leasehold
improvements
|
1,145
|
1,604 | ||||||
|
128,738
|
192,737 | ||||||
Less
accumulated depreciation
|
(36,657 | ) | (66,498 | ) | ||||
Net,
property and equipment
|
$ |
92,081
|
$ | 126,239 |
|
2007
|
2006
|
||||||
The
Company has a $100,000 operating line of credit with
Nevada First Bank
that bears interest at a rate of 8.5% per annum, and
was completely drawn
down at September 30, 2006. This line of credit has
no security directly
associated with it. The Company has a second operating
line of $199,896
with Nevada First Bank that bears interest at 8.5%
per annum, and was
completely drawn down at September 30, 2006. This line
of credit is 100%
secured with a CD owned by related parties.
|
$ |
292,995
|
$ |
-299,950
|
||||
The
Company has a 5-year term loan with Nevada First Bank
which had an initial
value of $125,000. With 3 years left on the term, it
bears interest at an
annual rate of 7.5%, and is secured by all physical
assets of the
business. This loan is secured by a personal guarantee
by related
parties.
|
51,042
|
76,323
|
||||||
The
Company has two vehicles 5-year loans with lending
companies and pays
approximately $1,250 in payments at an average interest
rate of
approximately 2.5% on these vehicles. The loans mature
in
2009.
|
29,917
|
43,290
|
||||||
Note
payable was due in installments of $5,000 on January
15, 2004 and February
15, 2004 with final payment due March 15, 2004, plus
interest at 10% per
annum; secured by all of the Company's accounts receivable,
inventories,
and computer hardware and software and is personally
guaranteed by two
former officers of the Company. In default.
|
109,000
|
109,000
|
Note
payable to cellular phone service provider; due in
installments of $92,596
payable on January 2, 2005 and August 2, 2005, plus
interest at Libor
index. In default.
|
185,192
|
185,192
|
||||||
|
||||||||
Total
Lines of Credit and Loans Payable
|
$ |
668,146
|
$ |
713,755
|
Increase
|
||||||||||||||||
2007
|
2006
|
Amount
|
Percentage
|
|||||||||||||
Revenue | $ | 218,340 | $ | 29,750 | $ | 188,590 |
633%
|
Increase
|
||||||||||||||||
2007
|
2006
|
Amount
|
%
|
|||||||||||||
G&A Expenses | $ | 161,105 | $ | 74,257 | $ | 86,848 |
116%
|
Decrease
|
||||||||||||||||
2007
|
2006
|
Amount
|
%
|
|||||||||||||
Marketing Expenses | $ | 59,375 | $ | 382,634 | $ | 323,259 |
544%
|
Decrease
|
||||||||||||||||
2007
|
2006
|
Amount
|
%
|
|||||||||||||
Selling Expenses | $ | 0 | $ | 29,750 | $ | 29,750 |
100%
|
Decrease
|
||||||||||||||||
2007
|
2006
|
Amount
|
%
|
|||||||||||||
Management fees | $ | 188,944 | $ | 601,729 | $ | 412,785 |
218%
|
Decrease
|
||||||||||||||||
2007
|
2006
|
Amount
|
%
|
|||||||||||||
Interest Expense | $ | 14,483 | $ | 21,220 | $ | 6,737 |
46%
|
Exhibit
Number
|
Description
of Document
|
31.1
|
Rule
13a-14(a)/15d-14(a) Certification
|
31.2
|
Rule 13a-14(a)/15d-14(a) Certification |
32.1
|
Section
1350 Certification
|
32.2
|
Section 1350 Certification |
Rhino Outdoor International, Inc. | ||
|
|
|
Date: August 27, 2007 | By: | /s/ Howard Pearl |
Howard Pearl |
||
President and Chief Executive Officer |