Nevada
|
86-0931332
|
|
(State
or other jurisdiction of
incorporation
or organization)
|
(I.R.S.
Employer
Identification
No.)
|
CONTENTS | ||||
Consolidated
Balance Sheets
|
3
|
|||
Consolidated
Statements of Operations
|
4
|
|||
Consolidated
Statements of Cash Flows
|
5
|
|||
Notes
to Consolidated Financial Statements
|
6
|
March
31,
|
December
31,
|
||||||
2007
|
2006
|
||||||
(Unaudited)
|
|||||||
|
|||||||
ASSETS
|
|||||||
CURRENT
ASSETS
|
|||||||
Cash
|
$
|
5,009
|
$
|
4,894
|
|||
Accounts
receivable
|
526,660
|
1,493,473
|
|||||
Inventory
|
304,165
|
740,384
|
|||||
Prepaid
expenses and other
|
116,491
|
33,121
|
|||||
Total
Current Assets
|
952,325
|
2,271,872
|
|||||
PROPERTY,
PLANT AND EQUIPMENT, net of accumulated
|
|||||||
depreciation
of $3,415,770 at March 31, 2007 and December 31, 2006
|
|||||||
respectively
|
18,254,776
|
17,929,297
|
|||||
OTHER
ASSETS
|
|||||||
Long-term
timber supply contract, net of amortization of $138,377
and
|
|||||||
$144,345
at March 31, 2007 and December 31, 2006, respectively
|
748,785
|
742,307
|
|||||
Total
Assets
|
$
|
19,955,886
|
$
|
20,943,476
|
|||
LIABILITIES
AND STOCKHOLDERS’ DEFICIT
|
|||||||
CURRENT
LIABILITIES
|
|||||||
Bank
overdraft
|
$
|
329,008
|
$
|
1,899,238
|
|||
Due
to National Australia Bank
|
5,332,668
|
5,209,380
|
|||||
Accounts
payable
|
6,266,876
|
5,311,101
|
|||||
Current
portion of capitalized lease obligations
|
4,174,161
|
1,977,755
|
|||||
Due
to Timberman shareholders
|
6,688,892
|
6,593,951
|
|||||
Related
party payable
|
641,003
|
||||||
Accrued
payroll, related taxes and benefits
|
1,463,571
|
1,213,106
|
|||||
Total
Current Liabilities
|
24,255,176
|
22,845,534
|
|||||
OTHER
LIABILITIES
|
|||||||
Capitalized
lease obligations
|
3,610,442
|
3,410,322
|
|||||
Deferred
capital gain
|
1,460,489
|
1,521,804
|
|||||
Total
Liabilities
|
5,070,931
|
4,932,126
|
|||||
STOCKHOLDERS’
EQUITY
|
|||||||
Preferred
stock, par value $0.001, 5,000,000 shares authorized,
none issued and outstanding
|
|||||||
Common
stock, par value $0.001, 300,000,000 shares authorized,
257,400,680 and 257,400,680 issued and outstanding
|
|||||||
in
2007 and 2006, respectively
|
|||||||
257,600
|
257,600
|
||||||
Additional
paid-in capital
|
4,573,217
|
4,573,217
|
|||||
Accumulated
other comprehensive income
|
71,046
|
302,278
|
|||||
Accumulated
deficit
|
(14,272,084
|
)
|
(11,967,279
|
)
|
|||
(9,370,221
|
)
|
(6,834,184
|
)
|
||||
Total
Liabilities and Stockholders’ Deficit
|
$
|
19,955,886
|
$
|
20,943,476
|
For
the Three Months Ended
December
31,
|
|||||||
2007
|
2006
|
||||||
REVENUE
- SALES
|
$
|
655,364
|
$
|
3,449,112
|
|||
COSTS
AND EXPENSES
|
|||||||
Cost
of goods sold
|
494,015
|
1,794,836
|
|||||
Selling,
general and administrative
|
1,822,643
|
2,060,123
|
|||||
Provision
for doubtful accounts
|
131,864
|
||||||
Interest
expense
|
499,229
|
201,098
|
|||||
Depreciation
and amortization
|
157,295
|
140,007
|
|||||
Total
Costs and Expenses
|
2,973,182
|
4,327,928
|
|||||
OPERATING
LOSS
|
(2,317,818
|
)
|
(878,816
|
)
|
|||
NON-OPERATING
INCOME
|
|||||||
Other
income
|
92,500
|
||||||
Interest
income
|
81,625
|
||||||
Gain
on disposal of assets
|
13,013
|
103,062
|
|||||
Total
Non-Operating Income
|
13,013
|
277,187
|
|||||
NET
LOSS
|
$
|
(2,304,805
|
)
|
$
|
(601,629
|
)
|
|
Net
Loss per share (basic and diluted)
|
$
|
(0.01
|
)
|
$
|
(0.01
|
)
|
|
Weighted
average shares outstanding
|
257,600,480
|
257,400,680
|
For
the Three Months Ended
March
31,
|
|||||||
2007
|
2006
|
||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
|||||||
Net
loss
|
$
|
(2,304,805
|
)
|
$
|
(601,629
|
)
|
|
Adjustments
to reconcile net income to cash flows used
|
|||||||
in
operating activities:
|
|||||||
Depreciation
and amortization expense
|
157,295
|
140,007
|
|||||
Amortization
of leaseback gain
|
(61,315
|
)
|
81,625
|
||||
Gain/loss
on sale of equipment
|
(13,013
|
)
|
|||||
Changes
in operating assets and liabilities:
|
|||||||
(Increase)
decrease in prepaid expenses
|
(83,370
|
)
|
5,555
|
||||
(Increase)
decrease in inventories
|
436,219
|
(245,664
|
)
|
||||
(Increase)
decrease in receivables
|
966,813
|
(1,160,228
|
)
|
||||
Increase
(decrease) in accounts payable and other liabilities
|
1,206,240
|
1,160,523
|
|||||
Increase
(decrease) in bank overdraft
|
(1,570,230
|
)
|
300,734
|
||||
Increase
in related party payable
|
(641,003
|
)
|
(4,199
|
)
|
|||
Net
Cash Provided by (Used in) Operating Activities
|
(1,907,169
|
)
|
(323,276
|
)
|
|||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
|||||||
Capital
additions
|
(476,239
|
)
|
(2,321,592
|
)
|
|||
Net
Cash Used in Investing Activities
|
(476,239
|
)
|
(2,321,592
|
)
|
|||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
|||||||
Loans
from shareholders
|
94,941
|
1,733,819
|
|||||
Capital
leases
|
2,396,526
|
979,550
|
|||||
National
Australian Bank loan
|
123,288
|
(125,400
|
)
|
||||
Net
Cash Provided by (Used In) Financing Activities
|
2,614,755
|
2,587,969
|
|||||
EFFECT
OF EXCHANGE RATES ON CASH
|
(231,232
|
)
|
(14,142
|
)
|
|||
INCREASE
(DECREASE) IN CASH
|
115
|
(71,041
|
)
|
||||
CASH
AT BEGINNING OF PERIOD
|
4,894
|
127,014
|
|||||
CASH
AT END OF PERIOD
|
$
|
5,009
|
$
|
55,973
|
/s/
Michael Timms
|
|||
Name:
Michael Timms
Title:
CEO, President and Chairman of the Board
Date:
May 21, 2007
|
|||
/s/
Colin Baird
|
|||
Name:
Colin Baird
Title:
Chief Financial Officer
Date:
May 21, 2007
|
|||