x
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934
FOR
THE QUARTERLY PERIOD ENDED February 28,
2009
|
o
|
TRANSITION
REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE ACT OF 1934
FOR
THE TRANSITION PERIOD FROM ______ TO
________
|
Oklahoma
|
75-2954680
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification No.)
|
Large accelerated
filer o
|
Accelerated
filer o
|
Non-accelerated
filer o
(Do not check if a
smaller reporting company)
|
Smaller reporting
company x
|
Item
1. Financial Statements
|
Page
|
Consolidated
Balance Sheets
|
|
as
of February 28, 2009 (Unaudited) and May 31, 2008
|
1
|
Consolidated
Statements of Operations (Unaudited)
|
|
For
the Nine Month Periods Ended February 28, 2009 and February 29,
2008
|
2
|
Consolidated
Statements of Operations (Unaudited)
|
|
For
the Three Month Periods Ended February 28, 2009 and February 29,
2008
|
3
|
Consolidated
Statements of Cash Flows (Unaudited)
|
|
For
the Nine Month Periods Ended February 28, 2009 and February 29,
2008
|
4
|
Notes
to Consolidated Financial Statements (Unaudited)
|
5
|
Item
2. Management’s Discussion and Analysis of Financial Condition
and Results of Operations
|
9
|
Item
4. Controls and Procedures
|
15
|
PART
II. OTHER INFORMATION
|
|
Item
1. Legal Proceedings
|
15
|
Item
6. Exhibits
|
16
|
SIGNATURE
|
17
|
February
28,
|
May
31,
|
|||||||
2009
|
2008
|
|||||||
Assets
|
(Unaudited)
|
|||||||
Current
Assets:
|
||||||||
Cash
|
$ | 300,978 | $ | 201,301 | ||||
Accounts
receivable
|
693,858 | 1,286,948 | ||||||
Inventory
|
1,089,091 | 899,485 | ||||||
Prepaid
expenses and other
|
57,357 | 61,114 | ||||||
Total
Current Assets
|
2,141,284 | 2,448,848 | ||||||
Property,
Plant and Equipment,
|
||||||||
net
of accumulated depreciation of $4,411,238 and $3,693,398
|
||||||||
at
February 28, 2009 and May 31, 2008, respectively
|
8,455,135 | 8,878,716 | ||||||
Other
Assets
|
106,843 | 118,440 | ||||||
Total
Assets
|
$ | 10,703,262 | $ | 11,446,004 | ||||
Liabilities and Stockholders’
Deficiency
|
||||||||
Current
Liabilities:
|
||||||||
Current
portion of long-term debt
|
$ | 3,127,217 | $ | 9,013,395 | ||||
Advances
payable - related party
|
1,100,228 | 1,231,499 | ||||||
Accounts
payable and accrued expenses
|
1,211,190 | 1,138,735 | ||||||
Accounts
payable and accrued expenses - related parties
|
2,064,403 | 2,490,080 | ||||||
Preferred
dividends payable
|
1,876,095 | 1,597,499 | ||||||
Total
Current Liabilities
|
9,379,133 | 15,471,208 | ||||||
Long-Term Debt, net of
current portion
|
9,869,228 | 4,465,291 | ||||||
Deferred
Income
|
32,000 | 80,000 | ||||||
Minority
Interest
|
767,955 | 708,872 | ||||||
Stockholders’
Deficiency:
|
||||||||
Preferred
stock, $0.0001 par value, 20,750,000 shares
|
||||||||
authorized,
50,000 shares issued and outstanding,
|
||||||||
liquidation
preference of $5,000,000
|
5 | 5 | ||||||
Common
stock, $0.0001 par value, 5,000,000,000 shares
|
||||||||
authorized,
26,111,201 issued and outstanding
|
2,611 | 2,611 | ||||||
Additional
paid-in capital
|
52,897,357 | 52,825,381 | ||||||
Accumulated
deficit
|
(62,245,027 | ) | (62,107,364 | ) | ||||
Total
Stockholders’ Deficiency
|
(9,345,054 | ) | (9,279,367 | ) | ||||
Total
Liabilities and Stockholders’ Deficiency
|
$ | 10,703,262 | $ | 11,446,004 |
Nine
Months Ended February 28/29,
|
||||||||
2009
|
2008
|
|||||||
Sales
|
$ | 12,118,476 | $ | 16,270,703 | ||||
Cost
of Sales
|
10,043,569 | 13,464,310 | ||||||
Gross
Profit
|
2,074,907 | 2,806,393 | ||||||
General,
Selling and Administration Expenses
|
1,328,565 | 1,184,601 | ||||||
Operating
Income
|
746,342 | 1,621,792 | ||||||
Other
Income (Expense):
|
||||||||
Other
income
|
181,015 | 110,576 | ||||||
Interest
expense
|
(746,623 | ) | (992,832 | ) | ||||
Total
Other Expense, net
|
(565,608 | ) | (882,256 | ) | ||||
Income
Attributable to Minority Interest
|
(39,801 | ) | (54,989 | ) | ||||
Net
Income
|
140,933 | 684,547 | ||||||
Preferred
Dividends
|
278,596 | 403,656 | ||||||
Net
Income (Loss) Available to Common Stockholders
|
$ | (137,663 | ) | $ | 280,891 | |||
Income
(Loss) Available to Common Stockholders
|
||||||||
Per
Share of Common Stock - Basic and Diluted
|
$ | (0.01 | ) | $ | 0.01 | |||
Weighted
Average Shares of Common Stock Outstanding
|
||||||||
Basic
|
26,111,000 | 26,061,000 | ||||||
Dilutive
effect of warrants outstanding
|
— | 100,000 | ||||||
Diluted
|
26,111,000 | 26,161,000 |
Three
Months Ended February 28/29,
|
||||||||
2009
|
2008
|
|||||||
Sales
|
$ | 3,924,502 | $ | 5,427,428 | ||||
Cost
of Sales
|
3,393,052 | 4,511,235 | ||||||
Gross
Profit
|
531,450 | 916,193 | ||||||
General,
Selling and Administration Expenses
|
451,431 | 404,243 | ||||||
Operating
Income
|
80,019 | 511,950 | ||||||
Other
Income (Expense):
|
||||||||
Other
income
|
16,000 | 42,425 | ||||||
Interest
expense
|
(205,111 | ) | (323,579 | ) | ||||
Total
Other Expense, net
|
(189,111 | ) | (281,154 | ) | ||||
Income
Attributable to Minority Interest
|
(19,891 | ) | (18,419 | ) | ||||
Net
Income (Loss)
|
(128,983 | ) | 212,377 | |||||
Preferred
Dividends
|
80,137 | 120,616 | ||||||
Net
Income (Loss) Available to Common Stockholders
|
$ | (209,120 | ) | $ | 91,761 | |||
Income
(Loss) Available to Common Stockholders
|
||||||||
Per
Share of Common Stock - Basic and Diluted
|
$ | (0.01 | ) | $ | 0.00 | |||
Weighted
Average Shares of Common Stock Outstanding
|
||||||||
Basic
|
26,111,000 | 26,061,000 | ||||||
Dilutive
effect of warrants outstanding
|
— | 106,000 | ||||||
Diluted
|
26,111,000 | 26,167,000 |
Nine
Months Ended February 28/29,
|
||||||||
2009
|
2008
|
|||||||
Cash
Flows from Operating Activities:
|
||||||||
Net
income
|
$ | 140,933 | $ | 684,547 | ||||
Adjustments
to reconcile net income to net cash
|
||||||||
provided
by operating activities
|
||||||||
Depreciation
and amortization
|
726,457 | 626,841 | ||||||
Stock
based compensation
|
71,976 | — | ||||||
Recognition
of deferred income
|
(48,000 | ) | (48,000 | ) | ||||
Change
in minority interest
|
59,083 | 54,989 | ||||||
Changes
in accounts receivable
|
593,090 | (533,832 | ) | |||||
Changes
in inventory
|
(189,606 | ) | (198,305 | ) | ||||
Changes
in prepaid expenses and other
|
6,737 | (10,638 | ) | |||||
Changes
in accounts payable and accrued expenses
|
(479,529 | ) | 304,059 | |||||
Net
cash provided by operating activities
|
881,141 | 879,661 | ||||||
Cash
Flows from Investing Activities:
|
||||||||
Purchase
of property and equipment
|
(294,259 | ) | (286,661 | ) | ||||
Cash
Flows from Financing Activities:
|
||||||||
Proceeds
from notes payable
|
376,092 | 70,050 | ||||||
Payments
on notes payable
|
(732,026 | ) | (645,287 | ) | ||||
Payments
on advances payable
|
(131,271 | ) | — | |||||
Net
cash used in financing activities
|
(487,205 | ) | (575,237 | ) | ||||
Net
Increase in Cash
|
99,677 | 17,763 | ||||||
Cash,
beginning of period
|
201,301 | 340,334 | ||||||
Cash,
end of period
|
$ | 300,978 | $ | 358,097 | ||||
Noncash
activities:
|
||||||||
Preferred
dividend accrual
|
$ | 278,596 | $ | 403,656 | ||||
Supplemental
Information:
|
||||||||
Interest
paid
|
$ | 609,602 | $ | 748,760 |
Nine
Months ended February 28/29,
|
||||||||
2009
|
2008
|
|||||||
(Unaudited)
|
(Unaudited)
|
|||||||
Basic:
|
||||||||
Weighted
average common shares outstanding
|
26,111,000 | 26,061,000 | ||||||
Dilutive effect:
|
||||||||
Assumed
exercise of warrants
|
— | 250,000 | ||||||
Application
of assumed proceeds toward
|
||||||||
repurchase
of treasury stock
|
— | (150,000 | ) | |||||
Net
additional shares issuable
|
— | 100,000 | ||||||
Adjusted
common shares outstanding for computing dilutive EPS
|
26,111,000 | 26,161,000 |
Three Months ended February
28/29,
|
||||||||
2009
|
2008
|
|||||||
(Unaudited)
|
(Unaudited)
|
|||||||
Basic:
|
||||||||
Weighted
average common shares outstanding
|
26,111,000 | 26,061,000 | ||||||
Dilutive effect:
|
||||||||
Assumed
exercise of warrants
|
— | 250,000 | ||||||
Application
of assumed proceeds toward
|
||||||||
repurchase
of treasury stock
|
— | (144,000 | ) | |||||
Net
additional shares issuable
|
— | 106,000 | ||||||
Adjusted
common shares outstanding for computing dilutive EPS
|
26,111,000 | 26,167,000 |
February
28,
|
May
31,
|
|||||||
2009
|
2008
|
|||||||
(Unaudited)
|
||||||||
Raw
materials
|
$ | 396,729 | $ | 341,937 | ||||
Finished
goods
|
692,362 | 557,548 | ||||||
Total
inventory
|
$ | 1,089,091 | $ | 899,485 |
As
Restated
|
As
Originally Filed
|
|||||||
Nine
Months Ended February 29, 2008:
|
||||||||
Sales
|
$ | 16,270,703 | $ | 16,270,703 | ||||
Cost
of sales
|
13,464,310 | 13,582,342 | ||||||
Gross
profit
|
2,806,393 | 2,688,361 | ||||||
Operating
income
|
1,621,792 | 1,503,760 | ||||||
Interest
expense
|
(992,832 | ) | (929,789 | ) | ||||
Total
other expense
|
(882,256 | ) | (819,213 | ) | ||||
Income
attributable to minority interest
|
(54,989 | ) | — | |||||
Net
income
|
684,547 | 684,547 | ||||||
Net
income available to common stockholders
|
$ | 280,891 | $ | 280,891 |
Three
Months Ended February 29, 2008:
|
||||||||
Sales
|
$ | 5,427,428 | $ | 5,427,428 | ||||
Cost
of sales
|
4,511,235 | 4,550,579 | ||||||
Gross
profit
|
916,193 | 876,849 | ||||||
Operating
income
|
511,950 | 472,606 | ||||||
Interest
expense
|
(323,579 | ) | (302,654 | ) | ||||
Total
other expense
|
(281,154 | ) | (260,229 | ) | ||||
Income
attributable to minority interest
|
(18,419 | ) | — | |||||
Net
income
|
212,377 | 212,377 | ||||||
Net
income attributable to common stockholders
|
$ | 91,761 | $ | 91,761 |
Cash
provided by operating activities
|
$ | 881,141 | ||
Cash
used in investing activities
|
(294,259 | ) | ||
Cash
used in financing activities
|
(487,205 | ) |
Total
|
Less
than
1 year
|
1-3 years
|
4-5 years
|
Over
5 years
|
||||||||||||||||
Long-term
debt
|
$ | 12,996,445 | $ | 3,127,217 | $ | 7,548,356 | $ | 560,233 | $ | 1,760,639 | ||||||||||
Lease obligations | 874,400 | 211,200 | 410,200 | 253,000 | — |
|
11.1
|
Computation
of Income per Share is in Note 3 in the Notes to the financial
statements.
|
|
31.1
|
Certification
of Chief Executive Officer pursuant to Rules 13a-14(a) and 15d-14(a)
promulgated under the Securities Exchange Act of 1934, as amended, and
Item 601(b)(31) of Regulation S-K, as adopted pursuant to Section 302 of
the Sarbanes-Oxley Act of 2002.
|
|
31.2
|
Certification
of Chief Financial Officer pursuant to Rules 13a-14(a) and 15d-14(a)
promulgated under the Securities Exchange Act of 1934, as amended, and
Item 601(b)(31) of Regulation S-K, as adopted pursuant to Section 302 of
the Sarbanes-Oxley Act of 2002.
|
|
32.1
|
Certification
of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.
|
32.1
|
Certification
of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.
|
GREYSTONE
LOGISTICS, INC.
(Registrant)
|
|||
Date:
April 20, 2009
|
By:
|
/s/ Warren F. Kruger | |
Warren
F. Kruger
|
|||
President
and Chief Executive Officer
|
|||