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
|
68-6077093
|
|
(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
|
Smaller
reporting company
|
x
|
PART
I – FINANCIAL INFORMATION.
|
|
ITEM
1. FINANCIAL STATEMENTS.
|
3
|
ITEM
2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS.
|
20
|
ITEM
3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET
RISK.
|
22
|
ITEM
4. CONTROLS AND PROCEDURES.
|
23
|
PART
II – OTHER INFORMATION.
|
|
ITEM
1. LEGAL PROCEEDINGS.
|
23
|
ITEM
2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF
PROCEEDS.
|
23
|
ITEM
3. DEFAULTS UPON SENIOR SECURITIES.
|
23
|
ITEM
4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY
HOLDERS.
|
23
|
ITEM
5. OTHER INFORMATION.
|
23
|
ITEM
6. EXHIBITS.
|
24
|
June
30, 2009
|
March
31, 2009
|
|||||||
(unaudited)
(restated)
|
(audited)
|
|||||||
(see
note 5)
|
(see
note 5)
|
|||||||
Assets
|
||||||||
Current
Assets
|
||||||||
Cash
|
$ | 117,641 | $ | 72,232 | ||||
Accounts
receivable
|
313,337 | 397,560 | ||||||
Inventory
|
24,936 | 64,276 | ||||||
455,914 | 534,068 | |||||||
Plant
and equipment
|
533,497 | 517,338 | ||||||
Intangible
assets
|
21,395 | 20,785 | ||||||
Non-current
assets
|
12,369 | 16,176 | ||||||
$ | 1,023,175 | $ | 1,088,367 | |||||
Liabilities
|
||||||||
Current
Liabilities
|
||||||||
Accounts
payable and accrued liabilities
|
$ | 256,265 | $ | 400,016 | ||||
Income
taxes payable
|
159,421 | 84,601 | ||||||
Current
portion of term loan (note 6)
|
19,520 | 17,785 | ||||||
435,206 | 502,402 | |||||||
Deferred
rent
|
42,644 | 42,334 | ||||||
Related
party loans payable (note 7)
|
558,437 | 445,508 | ||||||
Term
loan (note 6)
|
187,912 | 177,928 | ||||||
1,224,199 | 1,168,172 | |||||||
Shareholders’
equity (deficiency)
|
||||||||
Share
capital (note 8)
|
9,157 | 9,157 | ||||||
Contributed
surplus
|
383,105 | 340,684 | ||||||
Accumulated
other comprehensive income
|
31,972 | 39,049 | ||||||
Accumulated
deficit
|
(846,455 | ) | (669,816 | ) | ||||
(422,221 | ) | (280,926 | ) | |||||
Noncontrolling
interest
|
221,197 | 201,121 | ||||||
Total
shareholders’ equity (deficiency)
|
(201,024 | ) | (79,805 | ) | ||||
$ | 1,023,175 | $ | 1,088,367 | |||||
Going
concern (note 2)
Commitment
(note 9)
|
||||||||
The
accompanying notes are an integral part of these consolidated financial
statements.
|
2009
|
2008
|
|||||||
(restated)
|
(restated)
|
|||||||
(see
note 5)
|
(see
note 5)
|
|||||||
Container
service revenue
|
$ | 259,029 | $ | 622,031 | ||||
Composite
product revenue
|
294,013 | - | ||||||
553,042 | 622,031 | |||||||
Cost
of services
|
111,904 | 325,700 | ||||||
Cost
of product revenue
|
336,480 | - | ||||||
448,384 | 325,700 | |||||||
Gross
profit
|
104,658 | 296,331 | ||||||
Expenses
|
||||||||
General
and administrative
|
155,137 | 308,648 | ||||||
Research
and development
|
- | 14,286 | ||||||
Interest
on term loan
|
2,840 | - | ||||||
Interest
and bank charges
|
992 | 129 | ||||||
Stock
based compensation (note 8)
|
30,330 | - | ||||||
Amortization
of plant and equipment
|
28,685 | 6,264 | ||||||
Amortization
of intangible assets
|
1,122 | - | ||||||
Loss
on foreign exchange
|
8,713 | - | ||||||
218,019 | 329,327 | |||||||
Loss
before non-operating item
|
(123,161 | ) | (32,996 | ) | ||||
Interest
on related party loans payable (note 7)
|
10,406 | 6,848 | ||||||
Loss
before income tax
|
(133,567 | ) | (39,844 | ) | ||||
Income
tax expense
|
22,996 | 17,326 | ||||||
Net
loss
|
(156,563 | ) | (57,170 | ) | ||||
Noncontrolling
interest
|
20,076 | 14,136 | ||||||
Net
loss attributable to Conforce International, Inc.
|
(176,639 | ) | (71,306 | ) | ||||
Other
Comprehensive income (loss):
|
||||||||
Translation
adjustment on foreign exchange
|
(7,077 | ) | 1,755 | |||||
Total
comprehensive loss
|
$ | (183,716 | ) | $ | (69,551 | ) | ||
Loss
per share - basic and diluted
|
$ | (0.00 | ) | $ | (0.00 | ) | ||
Weighted
average number of shares outstanding
|
120,001,000 | 120,001,000 | ||||||
The
accompanying notes are an integral part of these consolidated financial
statements.
|
2009
|
2008
|
|||||||
(restated)
|
(restated)
|
|||||||
(see
note 5)
|
(see
note 5)
|
|||||||
Operating
activities
|
||||||||
Net
loss attributable to Conforce International, Inc.
|
$ | (176,639 | ) | $ | (71,306 | ) | ||
Items
not affecting cash
|
||||||||
Amortization
of plant and equipment
|
28,685 | 6,264 | ||||||
Amortization
of intangible assets
|
1,122 | - | ||||||
Imputed
interest on related party loans payable
|
10,406 | 6,848 | ||||||
Stock
based compensation
|
30,330 | - | ||||||
Noncontrolling
interest
|
20,076 | 14,136 | ||||||
(86,020 | ) | (44,060 | ) | |||||
Changes
in non-cash working capital (note 12)
|
49,326 | (78,909 | ) | |||||
Net
cash used in operating activities
|
(36,694 | ) | (122,969 | ) | ||||
Investing
activities
|
||||||||
Purchase
of plant and equipment
|
(1,704 | ) | - | |||||
Non-current
assets
|
5,140 | - | ||||||
Net
cash provided by investing activities
|
3,436 | - | ||||||
Financing
activities
|
||||||||
Repayment
of term loan
|
(4,620 | ) | - | |||||
Advances
from related parties
|
77,109 | 64,852 | ||||||
Net
cash provided by financing activities
|
72,489 | 64,852 | ||||||
Effect
of foreign exchange on cash
|
6,178 | 1,152 | ||||||
Increase
(decrease) in cash during the period
|
45,409 | (56,965 | ) | |||||
Cash,
beginning of the period
|
72,232 | 84,652 | ||||||
Cash,
end of the period
|
$ | 117,641 | $ | 27,687 | ||||
Supplemental
cash flow information
|
||||||||
Cash paid for
interest
|
$ | 2,840 | $ | - |
Common
Stock
|
Contributed
|
Noncontrolling
|
Accumulated
|
Accumulated
Other
Comprehensive
|
Total
|
|||||||||||||||||||||||
Shares
|
Amount
|
Surplus
|
interest
|
Deficit
|
Income
|
|||||||||||||||||||||||
Balance
as at March 31, 2009
(audited)
|
120,001,000 | $ | 9,157 | $ | 340,684 | $ | 201,121 | $ | (669,816 | ) | $ | 39,049 | $ | (79,805 | ) | |||||||||||||
Stock
based compensation
|
- | 30,330 | - | - | 30,330 | |||||||||||||||||||||||
Gain
on imputed interest
|
- | 12,091 | - | - | 12,091 | |||||||||||||||||||||||
Noncontrolling
interest
|
20,076 | 20,076 | ||||||||||||||||||||||||||
Net
loss
|
- | - | (176,639 | ) | - | (176,639 | ) | |||||||||||||||||||||
Translation
adjustment
|
- | - | - | (7,077 | ) | (7,077 | ) | |||||||||||||||||||||
Balance
as at June 30, 2009
(unaudited)
(restated)
|
120,001,000 | $ | 9,157 | $ | 383,105 | $ | 221,197 | $ | (846,455 | ) | $ | 31,972 | $ | (201,024 | ) |
|
1.
|
DESCRIPTION
OF BUSINESS
|
|
2.
|
GOING
CONCERN
|
|
3.
|
BASIS
OF PREPARATION
|
|
4.
|
NEW
ACCOUNTING STANDARDS
|
|
5.
|
RESTATEMENT
OF PREVIOUSLY REPORTED FINANCIAL
STATEMENT
|
June
30, 2009
|
||||||||
As
previously
reported
|
As
restated
|
|||||||
Current
assets
|
||||||||
Cash
|
$
|
(17,225
|
)
|
$
|
117,641
|
|||
Accounts
receivable
|
242,023
|
313,337
|
||||||
Inventory
|
-
|
24,936
|
||||||
Total
current assets
|
224,798
|
455,914
|
||||||
Plant
and equipment
|
553,766
|
533,497
|
||||||
Intangible
assets
|
-
|
21,395
|
||||||
Non-current
assets
|
76,624
|
12,369
|
||||||
Total
Assets
|
$
|
855,189
|
$
|
1,023,175
|
||||
Current
liabilities
|
||||||||
Accounts
payable and accrued liabilities
|
$
|
87,557
|
$
|
256,265
|
||||
Bank
indebtedness
|
207,470
|
-
|
||||||
Shareholders’
loans
|
729,529
|
-
|
||||||
Income
taxes payable
|
-
|
159,421
|
||||||
Current
portion term loan
|
-
|
19,520
|
||||||
Total
current liabilities
|
1,024,557
|
435,206
|
||||||
Deferred
rent
|
-
|
42,644
|
||||||
Related
party loans payable
|
-
|
558,437
|
||||||
Term
loan
|
-
|
187,912
|
||||||
Shareholders’
equity
|
||||||||
Share
capital
|
9,157
|
9,157
|
||||||
Contributed
surplus
|
-
|
383,105
|
||||||
Accumulated
other comprehensive loss
|
-
|
31,972
|
||||||
Accumulated
deficit
|
(178,525
|
)
|
(846,455
|
)
|
||||
(169,368)
|
(422,221
|
)
|
||||||
Noncontrolling
interest
|
-
|
221,197
|
||||||
Total
shareholders’ equity
|
(169,368
|
)
|
(201,024
|
)
|
||||
Total
liabilities and shareholders’ equity
|
$
|
855,189
|
$
|
1,023,175
|
|
a)
|
Cash
was restated as a result of the recording of duplicate cheques issued in
error for the period ended June 30,
2009.
|
|
b)
|
Accounts
receivable was restated as a result of an error in not recording the
foreign exchange associated with holding receivables denominated in a
foreign currency and the correct accounting for refundable goods and
service taxes resulting from the correction to purchases and
payments.
|
|
c)
|
Inventory
was restated as a result of an error in expensing raw materials that
remained unused at June 30, 2009.
|
|
d)
|
Plant
and equipment was restated as a result of using the incorrect exchange
rate in translating the balances at year
end.
|
|
e)
|
Intangibles
assets were restated as a result of incorrectly expensing the items during
the prior period.
|
|
f)
|
Other
assets were restated as a result of cumulative errors from prior year and
some amounts were expensed when
incurred.
|
|
g)
|
Accounts
payable were restated as a result of correcting the timing of the
recognition of certain expenses that were recorded in subsequent
periods.
|
|
h)
|
Income
taxes payable were not calculated in the current period or prior
years.
|
|
i)
|
The
current portion of term loan payable was not previously
calculated.
|
|
j)
|
Deferred
rent was not calculated in prior
years.
|
|
k)
|
Related
party loans payable were reclassified into long term liabilities and
restated due to the cumulative effect of prior year’s errors and
calculation of fair value with the associated imputed interest for related
party loans entered into during the
year.
|
|
l)
|
The
long term portion of the term loan was reclassified from bank
indebtedness.
|
|
m)
|
Noncontrolling
interest was restated as a result of the correction of prior period errors
and adjustments reflecting errors noted in the current year statement of
operations for the consolidated
subsidiary.
|
|
n)
|
Contributed
surplus was restated to reflect the correct stock based compensation
expense incurred in the current and prior periods and to account for the
fair valuing of related party loans
payable.
|
|
o)
|
Accumulated
other comprehensive loss was restated to reflect the correct accounting
for the translation of the financial statements from the functional
Canadian currency to the US reporting
currency.
|
|
p)
|
Accumulated
deficit was restated as a result of the cumulative errors in the revenue
and expenses and as a result of errors identified that related to prior
years.
|
Three
months ended June 30, 2009
|
||||||||
As
previously
reported
|
As
restated
|
|||||||
Revenues
|
$ | 446,786 | $ | 553,042 | ||||
Costs
of sales
|
373,333 | 448,384 | ||||||
Gross
profit
|
73,453 | 104,658 | ||||||
Expenses
|
||||||||
General
and administrative
|
10,755 | 155,137 | ||||||
Research
and development
|
135,198 | - | ||||||
Interest
on term loans
|
- | 2,840 | ||||||
Interest
and bank charges
|
- | 992 | ||||||
Stock
based compensation
|
- | 30,330 | ||||||
Amortization
of plant and equipment
|
- | 28,685 | ||||||
Amortization
of intangible asset
|
- | 1,122 | ||||||
Loss
on foreign exchange
|
54,986 | 8,713 | ||||||
200,939 | 227,819 | |||||||
Loss
before non-operating items
|
(127,486 | ) | (123,161 | ) | ||||
Interest
on related party loans payable
|
- | 10,406 | ||||||
(127,486 | ) | (133,567 | ) | |||||
Income
tax expense
|
- | 22,996 | ||||||
Net
loss
|
(127,486 | ) | (156,563 | ) | ||||
Noncontrolling
interest
|
(65,615 | ) | 20,076 | |||||
Net
loss attributable to Conforce International, Inc.
|
$ | (63,870 | ) | $ | (176,639 | ) | ||
Other
Comprehensive loss
|
||||||||
Translation
adjustment on foreign exchange
|
- | (7,077 | ) | |||||
Total
comprehensive loss
|
$ | (63,870 | ) | $ | (183,716 | ) |
|
a)
|
Revenues
were restated as a result of the errors caused by the incorrect timing of
the recognition of invoices and by recording foreign currency transaction
in the nominal functional currency.
|
|
b)
|
Cost
of sales were restated as a result of errors caused by the incorrect
timing of the recognition of expenses and the misclassification of
expenses.
|
|
c)
|
General
and administrative expenses were restated as a result of errors in
recording expenses in the correct accounting period, or misclassification
of expenses into the incorrect
category.
|
|
d)
|
Research
and development costs were adjusted as a result of the errors in
classification of the expenses.
|
|
e)
|
Interest
on term loan was reclassified as a separate item, where it had been
incorrectly classified as General and administrative
costs.
|
|
f)
|
Amortization
of plant and equipment was not previously
calculated.
|
|
g)
|
Amortization
of intangible assets was not previously
calculated.
|
|
h)
|
Loss
on foreign exchange was restated as a result of an error in the treatment
of the translation of the financial statements from the functional
Canadian currency into a US reporting
currency.
|
|
i)
|
Interest
on related party loans payable was restated as a result of the calculation
of the imputed interest applicable to discounting the loan to fair value
using an estimated interest rate of between 6.25% and
10%.
|
|
j)
|
Interest
and bank charges was restated as a result of the mis-classification of the
expense in General and administrative
expenses.
|
|
k)
|
Income
tax expense was restated to reflect the tax provision applicable after the
adjustments noted above were made and the applicable tax rate applied on
an entity-by-entity basis.
|
|
l)
|
Noncontrolling
interest was restated as a result of the impact of the above restatements
on the statement of operations of the consolidated
subsidiary.
|
|
m)
|
Translation
adjustment to comprehensive income was restated to reflect the correct
accounting for the translation of the consolidated financial statements
from the functional Canadian currency to the US reporting
currency.
|
For
the three months ended June 30, 2009
|
||||||||
As
previously
reported
|
As
restated
|
|||||||
Operating
Activities
|
||||||||
Net
loss attributable to Conforce International Inc.
|
$
|
(63,870
|
) |
$
|
(176,639
|
) | ||
Items
not affecting cash
|
||||||||
Amortization
of plant and equipment
|
-
|
28,685
|
||||||
Amortization
of intangible assets
|
-
|
1,122
|
||||||
Imputed
interest on related party loans payable
|
-
|
10,406
|
||||||
Stock
based compensation
|
-
|
30,330
|
||||||
Noncontrolling
interest
|
(63,615
|
) |
20,076
|
|||||
Changes
in non-cash working capital
|
361,566
|
49,326
|
||||||
Net
cash provided by operating activities
|
234,080
|
(36,694
|
) | |||||
Investing
activities
|
||||||||
Purchase
of plant and equipment
|
(599,892
|
)
|
(1,704
|
) | ||||
Non-
current assets
|
-
|
5,140
|
||||||
Net
cash used in investing activities
|
(599,892
|
)
|
3,436
|
|||||
Financing
activities
|
||||||||
Repayment
of term loan
|
-
|
(4,620
|
) | |||||
Advances
from related parties
|
-
|
77,109
|
||||||
Net
cash provided by financing activities
|
-
|
72,489
|
||||||
Effect
of exchange rate on cash
|
47,149
|
6,178
|
||||||
Net
increase (decrease) in cash
|
(318,663
|
)
|
45,409
|
|||||
Cash,
beginning of period
|
34,801
|
72,232
|
||||||
Cash,
end of period
|
$
|
(283,862
|
)
|
117,641
|
||||
|
a)
|
Net
loss was restated to reflect the change in the Statement of Operations
resulting from the errors noted
above.
|
|
b)
|
Items
not affecting cash were restated as a result of the errors noted
above.
|
|
c)
|
Changes
in the non-cash working capital were restated, primarily as a result of
the errors noted in the timing of the recording or revenues and
expenses.
|
|
d)
|
Purchase
of plant and equipment was restated to reflect the actual purchases during
the period.
|
|
e)
|
Repayment
of term loans was restated to disclose the payment made on the term
loan.
|
|
f)
|
Advances
from related parties restated to disclose the receipt of
cash.
|
|
g)
|
The
effect of the foreign exchange on cash was restated to recognize the use
of an average foreign exchange rate for the preparation of the Statement
of Cash flows and the balance sheet foreign exchange rate for the Balance
sheet translation.
|
|
h)
|
Cash
at the beginning and the end of the period was restated to reflect the
disclosed balance in cash as disclosed on the balance
sheet.
|
For
the three months ended June 30, 2008
|
||||||||
As
previously
reported
|
As
restated
|
|||||||
Revenues
|
$ | 712,306 | $ | 622,031 | ||||
Costs
of sales
|
461,539 | 325,700 | ||||||
Gross
profit
|
250,767 | 296,331 | ||||||
Expenses
|
||||||||
General
and administrative
|
224,315 | 308,648 | ||||||
Research
and development
|
41,016 | 14,286 | ||||||
Interest
and bank charges
|
- | 129 | ||||||
Amortization
of plant and equipment
|
9,933 | 6,264 | ||||||
275,264 | 329,327 | |||||||
Loss
before non-operating item
|
(24,497 | ) | (32,996 | ) | ||||
Interest
on shareholder loans
|
- | 6,848 | ||||||
Loss
from operations
|
(24,497 | ) | (39,844 | ) | ||||
Income
tax expense
|
- | 17,326 | ||||||
Net
loss before noncontrolling interest
|
(24,497 | ) | (57,170 | ) | ||||
Noncontrolling
interest
|
12,273 | 14,136 | ||||||
Net
loss
|
$ | (12,224 | ) | $ | (71,306 | ) | ||
Other
Comprehensive loss
|
||||||||
Translation
adjustment on foreign exchange
|
- | 1,755 | ||||||
Total
comprehensive loss
|
$ | (12,224 | ) | $ | (69,551 | ) |
|
a)
|
Revenues
were restated to reflect errors in the timing of the recognition of
invoices for services rendered during the three month period ended June
30, 2008.
|
|
b)
|
Cost
of sales was restated as a result of errors in the timing of the recording
of expenses for services received during the three months ended June 30,
2008.
|
|
c)
|
General
and administrative expenses were restated as a result of errors in
recording expenses in the correct accounting period and the
reclassification of expenses between
categories.
|
|
d)
|
Research
and development costs were adjusted as a result of the errors in recording
invoices in the correct accounting period and the reclassification of
expenses between categories or capitalization of
expenses.
|
|
e)
|
Interest
on shareholder loans was restated as a result of the calculation of the
imputed interest applicable to discounting the shareholder loan to fair
value using an estimated interest rate of between 8.25% and
10%.
|
|
f)
|
Amortization
of plant and equipment was restated to reflect the average exchange rate
for the three months ended June 30, 2008 instead of the historical
interest rate applied at the time the assets were
acquired.
|
|
g)
|
Income
tax expense was restated to reflect that tax provision applicable after
the adjustments noted above were made and the applicable tax rate applied
on an entity-by-entity basis.
|
|
h)
|
Noncontrolling
interest was restated as a result of the impact of the above restatements
on the statement of operations of the consolidated
subsidiary.
|
|
i)
|
Translation
adjustment to comprehensive income was restated to reflect the accounting
for the translation of the Consolidated financial statements from the
Canadian functional currency to the US reporting
currency.
|
For
the three months ended June 30, 2008
|
||||||||
As
previously
reported
|
As
restated
|
|||||||
Operating
Activities
|
||||||||
Net
income (loss )
|
$
|
190,914
|
$
|
(71,306
|
)
|
|||
Items
not affecting cash
|
||||||||
Amortization
of plant and equipment
|
93,010
|
6,264
|
||||||
Imputed
interest on shareholder loan
|
-
|
6,848
|
||||||
Noncontrolling
interest
|
-
|
14,136
|
||||||
Changes
in non-cash working capital
|
(229,366
|
)
|
(78,909
|
)
|
||||
Net
cash provided by (used in) operating activities
|
54,558
|
(122,969
|
)
|
|||||
Investing
activities
|
||||||||
Purchase
of plant and equipment
|
(39,972
|
)
|
-
|
|||||
Net
cash provided by (used-in) investing activities
|
(39,972
|
)
|
-
|
|||||
Advances
from related parties
|
-
|
64,852
|
||||||
Net
cash provided by financing activities
|
-
|
64,852
|
||||||
Effect
of exchange rate on cash
|
37,475
|
1,152
|
||||||
Net
increase in cash
|
52,061
|
(56,965
|
)
|
|||||
Cash
and cash equivalents at beginning of year
|
74,832
|
84,652
|
||||||
Cash
and cash equivalents at end of year
|
$
|
126,893
|
$
|
27,687
|
||||
|
a)
|
Net
loss was restated to reflect the change in the Statement of operations
resulting from the errors noted
above.
|
|
b)
|
Items
not affecting cash were restated as a result of the errors noted
above.
|
|
c)
|
Changes
in the non-cash working capital were restated, primarily as a result of
the errors noted in the timing of the recording or revenues and
expenses.
|
|
d)
|
Purchase
of plant and equipment was restated to reflect the errors in recording of
acquisitions.
|
|
e)
|
Increase
in loans from related parties is restated to reflect the cash
received.
|
|
f)
|
The
effect of the foreign exchange on cash was restated to recognize the use
of an average foreign exchange rate for the preparation of the Statement
of Cash flows and the balance sheet foreign exchange rate for the Balance
sheet translation.
|
|
6.
|
TERM
LOAN
|
2010
|
$ | 19,520 | ||
2011
|
20,570 | |||
2012
|
21,676 | |||
2013
|
22,842 | |||
2014
|
24,071 | |||
Thereafter
|
98,753 | |||
Total
amount payable
|
207,432 | |||
Less
Current portion
|
19,520 | |||
$ | 187,912 |
|
7.
|
RELATED
PARTY LOAN PAYABLE AND RELATED PARTY
TRANSACTIONS
|
June
30 , 2009
|
March
31, 2009
|
|||||||
Due
to shareholder
|
$ | 572,083 | $ | 527,957 | ||||
Due
to related party
|
120,379 | 39,676 | ||||||
|
692,462 | 567,633 | ||||||
Less:
discount to fair value
|
(134,025 | ) | (122,125 | ) | ||||
$ | 558,437 | $ | 445,508 |
|
8.
|
SHARE
CAPITAL
|
|
9.
|
COMMITMENTS
|
2010
|
$
|
238,164
|
||
2011
|
318,827
|
|||
2012
|
166,458
|
|||
2013
|
9,557
|
|||
$
|
733,006
|
|
10.
|
FINANCIAL
INSTRUMENTS
|
|
11.
|
BUSINESS
SEGMENTS
|
Container | ||||||||||||
Terminals
|
EKO-FLOR
|
Consolidated
|
||||||||||
Revenues
|
$ | 259,029 | $ | 294,013 | $ | 553,042 | ||||||
Costs
of services and product revenue
|
111,904 | 336,480 | 448,384 | |||||||||
Interest
expense and bank charges
|
7,378 | 6,860 | 14,238 | |||||||||
Amortization
of long lived assets
|
4,506 | 25,301 | 29,807 | |||||||||
Income
tax expense
|
22,996 | - | 22,996 | |||||||||
Other
expenses
|
72,012 | 122,168 | 194,180 | |||||||||
Noncontrolling
interest
|
20,076 | 20,076 | ||||||||||
Net
loss
|
$ | 20,157 | $ | (196,796 | ) | $ | (176,639 | ) |
Container
Terminals
|
$
|
397,175
|
||
EKO-FLOR
|
626,000
|
|||
|
||||
Consolidated
Total Assets
|
$
|
1,023,175
|
Container
|
||||||||||||
Terminals |
EKO-FLOR
|
Consolidated
|
||||||||||
Revenues
|
$ | 622,031 | $ | - | $ | 622,031 | ||||||
Costs
of services and product revenue
|
325,700 | - | 325,700 | |||||||||
Interest
expense and bank charges
|
6,977 | - | 6,977 | |||||||||
Amortization
of long lived assets
|
6,264 | - | 6,264 | |||||||||
Income
tax expense
|
17,326 | - | 17,326 | |||||||||
Other
expenses
|
237,434 | 85,500 | 322,934 | |||||||||
Noncontrolling
interest
|
14,136 | - | 14,136 | |||||||||
Net
loss
|
$ | 14,194 | $ | (85,500 | ) | $ | (71,306 | ) |
Container
Terminals
|
$
|
871,608
|
||
EKO-FLOR
|
-
|
|||
|
||||
Consolidated
Total
Assets
|
$
|
871,608
|
|
12.
|
CHANGES IN NON-CASH WORKING
CAPITAL
|
2009
|
2008
|
|||||||
(restated)
|
(restated)
|
|||||||
Accounts
receivable
|
$ | 117,031 | $ | 1,828 | ||||
Inventory
|
44,552 | - | ||||||
Accounts
payable and accrued liabilities
|
(176,548 | ) | (133,955 | ) | ||||
Income
taxes payable
|
67,507 | 53,996 | ||||||
Deferred
Rent
|
(3,216 | ) | (778 | ) | ||||
$ | 49,326 | $ | (78,909 | ) |
|
13.
|
COMPARATIVE
STATEMENTS
|
|
·
|
General
and administrative expenses for the three months ended June 30, 2009 were
$155,137 compared with $308,648 for the same period in
2008. The decline of $153,511 is attributable to the reduced
labour costs resulting from the reduction of business volume through the
container terminal.
|
|
·
|
Research
and development for the three months ended June 30, 2009 was nil compared
with $14,286 for the same period in 2008. Attention was focused
on the production of shelving for the EKO-FLOR product line and
consequently no additional research and development expenditures were
made. It is expected that additional investments in research
and development will be made in subsequent periods throughout fiscal 2010
and 2011.
|
|
·
|
Stock
based compensation for the three months ended June 30, 2009 was $30,330
compared with nil for the same period in 2008. The increase in
stock based compensation is primarily attributable to the employment of a
Vice-president Business Development for the EKO-FLOR segment who was
compensated by the issuance of Conforce common shares in lieu of cash
during the first quarter. This arrangement will continue
throughout the second quarter and the Company will negotiate a salary for
the periods subsequent to the second
quarter.
|
|
·
|
Amortization
of plant and equipment for the three months ended June 30, 2009 was
$28,685 compared with $6,264 for the same period in 2008. The
increase is attributable to the amortization of production equipment
acquired during the last three quarters of fiscal 2009 for use in the
EKO-FLOR division.
|
Exhibit No.
|
Description
|
2.0
|
Acquisition
Agreement and Plan of Merger dated May 24, 2005 (1)
|
3.1
|
Certificate
of Incorporation for Conforce International, Inc.
(1)
|
3.1.1
|
Certificate
of Incorporation for Conforce Container Corporation (1)
|
3.1.2
|
Certificate
of Incorporation for Conforce 1 Container Terminals, Inc.
(1)
|
3.2
|
Bylaws
(1)
|
10.1
|
Canada
Small Business Financial Loan dated November 26, 2008
(2)
|
10.2
|
Sea
Box, Inc. Purchase Order dated November 25, 2009
(3)
|
10.3
|
Letter
of Agreement in Connection with the Strategic Partnership Between Conforce
International, Inc. and Bayer MaterialScience, LLC. dated February 2,
2009 (3)
|
10.4
|
Advisory
Agreement between WorldWide Associates, Inc. and Conforce International,
Inc. dated April 2, 2007 (3)
|
10.5
|
Employment
Renewal Proposal for Joseph DeRose dated October 31, 2008
(4)
|
31.1
|
Certification
pursuant to section 302 of the Sarbanes - Oxley Act of
2002.
|
31.2
|
Certification
pursuant to section 302 of the Sarbanes - Oxley Act of
2002.
|
32.1
|
Certification
of Officer pursuant to section 906 of the Sarbanes - Oxley Act of
2002.
|
32.2
|
Certification
of Officer pursuant to section 906 of the Sarbanes - Oxley Act of
2002.
|
Conforce
International, Inc.
|
|||
April
30, 2010
|
By:
|
/s/ Marino
Kulas
|
|
Marino
Kulas
|
|||
President
& CEO
|