(Mark One) | ||
þ | QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
o | TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Florida | 59-2556878 | |
(State or other jurisdiction of 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 þ |
1
2
March 31, | December 31, | |||||||
2009 | 2008 | |||||||
ASSETS |
||||||||
CURRENT ASSETS |
||||||||
Cash and Cash Equivalents |
$ | 226,090 | $ | 270,192 | ||||
Receivables |
741,838 | 1,266,429 | ||||||
Inventories |
108,623 | 117,831 | ||||||
Deferred Implementation Costs |
2,293,511 | 2,293,464 | ||||||
Other Current Assets |
207,650 | 252,385 | ||||||
Deferred Income Taxes |
270,483 | 364,615 | ||||||
Total Current Assets |
3,848,195 | 4,564,916 | ||||||
PROPERTY AND EQUIPMENT, Net |
1,255,233 | 1,316,638 | ||||||
PARTNERSHIP AND LIMITED LIABILITY COMPANIES INVESTMENTS |
2,625,932 | 2,629,017 | ||||||
DEFERRED INCOME TAXES |
668,566 | 496,393 | ||||||
INTANGIBLE ASSETS |
257,516 | 367,838 | ||||||
OTHER ASSETS |
50,898 | 50,898 | ||||||
TOTAL ASSETS |
$ | 8,706,340 | $ | 9,425,700 | ||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||
CURRENT LIABILITIES |
||||||||
Accounts Payable and Accrued Liabilities |
$ | 1,606,112 | $ | 1,812,163 | ||||
Unearned Revenue |
1,116,223 | 1,102,902 | ||||||
Related Party Payable |
| 201,992 | ||||||
Total Current Liabilities |
2,722,335 | 3,117,057 | ||||||
NOTES PAYABLE RELATED PARTY |
718,796 | 968,948 | ||||||
COMMITMENTS AND CONTINGENCIES |
||||||||
STOCKHOLDERS EQUITY: |
||||||||
Common Stock $.01 Par Value: |
||||||||
Authorized 25,000,000 Shares; Issued 5,485,122
Shares |
54,851 | 54,851 | ||||||
Additional Paid-in Capital |
4,117,221 | 4,117,221 | ||||||
Accumulated Deficit |
(1,047,657 | ) | (894,360 | ) | ||||
3,124,415 | 3,277,712 | |||||||
Less: |
||||||||
Treasury Stock, Cost - 190,374 Shares in 2009 and 2008 |
(589,027 | ) | (589,027 | ) | ||||
Notes Receivable for Common Stock |
(6,651 | ) | (6,651 | ) | ||||
Total Stockholders Equity |
2,528,737 | 2,682,034 | ||||||
Noncontrolling interest |
2,736,472 | 2,657,661 | ||||||
Total Equity |
5,265,209 | 5,339,695 | ||||||
TOTAL LIABILITIES AND STOCKHOLDERS EQUITY |
$ | 8,706,340 | $ | 9,425,700 | ||||
3
THREE MONTHS ENDED | ||||||||
MARCH 31, | ||||||||
2009 | 2008 | |||||||
Revenue: |
||||||||
Software Licensing Fees |
$ | 1,132,859 | $ | 885,155 | ||||
Other Revenue |
2,278 | 3,717 | ||||||
Total Revenue |
1,135,137 | 888,872 | ||||||
Operating Costs and Expenses: |
||||||||
Cost of Revenue |
249,415 | 251,325 | ||||||
Payroll and Related Expense |
794,239 | 853,780 | ||||||
Selling, General and Administrative |
595,125 | 586,099 | ||||||
Professional Services |
139,037 | 373,827 | ||||||
Depreciation and Amortization |
168,537 | 279,852 | ||||||
Total Operating Costs and Expenses |
1,946,353 | 2,344,883 | ||||||
Operating Loss |
(811,216 | ) | (1,456,011 | ) | ||||
Other Income (Expense): |
||||||||
Investment Income Related Parties |
462,511 | 1,166,049 | ||||||
Interest Expense |
(19,848 | ) | (83,564 | ) | ||||
Net Undistributed Income of Equity Investees |
26,282 | (43,813 | ) | |||||
Other Income |
37,138 | 62,868 | ||||||
Total Other Income (Expense) |
506,083 | 1,101,540 | ||||||
Loss Before Income Taxes |
(305,133 | ) | (354,471 | ) | ||||
Benefit from Income Taxes |
90,997 | 28,163 | ||||||
Net Loss |
$ | (214,136 | ) | $ | (326,308 | ) | ||
Less: Net (loss) attributable to noncontrolling interest |
(60,839 | ) | (313,984 | ) | ||||
Net Loss attributed to Consulier Engineering, Inc. |
(153,297 | ) | (12,324 | ) | ||||
Loss Per Share Basic and Diluted |
$ | (0.03 | ) | $ | | |||
4
Notes | ||||||||||||||||||||||||||||||||
Retained | Receivable | |||||||||||||||||||||||||||||||
Additional | Earnings | for | Total | |||||||||||||||||||||||||||||
Common Stock | Treasury Stock | Paid-in | (Accumulated | Common | Stockholders | |||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | Capital | Deficit) | Stock | Equity | |||||||||||||||||||||||||
Balance, December 31, 2008 |
5,485,122 | $ | 54,851 | 190,374 | $ | (589,027 | ) | $ | 4,117,221 | $ | (894,360 | ) | $ | (6,651 | ) | $ | 2,682,034 | |||||||||||||||
Net Loss attributed to
Consulier Engineering, Inc. |
(153,297 | ) | (153,297 | ) | ||||||||||||||||||||||||||||
Balance March 31, 2009 |
5,485,122 | $ | 54,851 | 190,374 | $ | (589,027 | ) | $ | 4,117,221 | $ | (1,047,657 | ) | $ | (6,651 | ) | $ | 2,528,737 | |||||||||||||||
5
THREE MONTHS ENDED | ||||||||
MARCH 31, | ||||||||
2009 | 2008 | |||||||
Cash Flow (Used in) Operating Activities |
$ | (169,912 | ) | $ | (1,536,777 | ) | ||
Investing Activities: |
||||||||
Acquisition of Software Upgrades |
| (20,400 | ) | |||||
Distributions from Partnership Interest |
460,992 | 1,389,091 | ||||||
Net Acquisition of Property and Equipment |
(3,190 | ) | (23,703 | ) | ||||
Net Cash Provided by Investing Activities |
457,802 | 1,344,988 | ||||||
Financing Activities: |
||||||||
Proceeds from Noncontrolling Interest in ST, LLC |
140,000 | 375,000 | ||||||
Increase (Decrease) in Related Party Payables |
(201,992 | ) | 85,137 | |||||
Proceeds from Subscription Receivable |
| 22,496 | ||||||
Purchase of Treasury Stock |
| (126,425 | ) | |||||
Repayment of Notes Payable Related Party |
(270,000 | ) | | |||||
Net Cash Provided by (Used in) Financing
Activities |
(331,992 | ) | 356,208 | |||||
Increase (Decrease) in Cash and Cash Equivalents |
(44,102 | ) | 164,419 | |||||
Cash and Cash Equivalents Beginning of Period |
270,192 | 333,024 | ||||||
Cash and Cash Equivalents End of Period |
$ | 226,090 | $ | 497,443 | ||||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: |
||||||||
Cash Paid for Interest |
$ | 63,440 | $ | | ||||
Cash Paid for Income Taxes |
$ | 20,000 | $ | | ||||
6
7
8
9
10
11
12
13
14
15
Three Months Ended | ||||||||
March 31, | ||||||||
(In Thousands) | ||||||||
(Unaudited) | ||||||||
2009 | 2008 | |||||||
Revenues |
$ | 27,347 | $ | 43,413 | ||||
Cost & Expenses |
$ | 14,967 | $ | 22,727 | ||||
Net Income |
$ | 12,380 | $ | 20,686 | ||||
Consuliers Share of Earnings |
$ | 463 | $ | 1,166 | ||||
16
Three Months Ended | ||||||||
March 31, | ||||||||
(In Thousands) | ||||||||
(Unaudited) | ||||||||
2009 | 2008 | |||||||
Revenues |
$ | 1,419 | $ | 1,786 | ||||
Cost & Expenses |
$ | 1,351 | $ | 1,896 | ||||
Net Income |
$ | 68 | $ | (110 | ) | |||
Consuliers Share of Earnings |
$ | 26 | $ | (44 | ) | |||
17
Three Months Ended | ||||||||
March 31, | ||||||||
2009 | 2008 | |||||||
BASIC & DILUTED
EARNINGS PER SHARE
COMPUTATION: |
||||||||
NUMERATOR: |
||||||||
Net Loss attributed to
Consulier Engineering, Inc. |
$ | (153,297 | ) | $ | (12,324 | ) | ||
DENOMINATOR: |
||||||||
Common
Shares- Weighted Average Number of common share outstanding |
5,294,748 | 5,320,823 | ||||||
Earnings(Loss) per share weighted average shares
outstanding |
$ | (0.03 | ) | $ | 0.00 | |||
18
Three Months Ended March 31, 2009 | ||||||||||||||||||||
Income (loss) Derived | Medical | |||||||||||||||||||
Distribution | from Ownership of | Corporate | Software | |||||||||||||||||
Activities | Investments | Activities | Activites | Total | ||||||||||||||||
Revenue (b) |
$ | 2,278 | $ | | $ | | $ | 1,132,859 | $ | 1,135,137 | ||||||||||
Operating Income
(loss) |
(26,425 | ) | | (148,474 | ) | (636,317 | ) | (811,216 | ) | |||||||||||
Other Income
(loss)(a) |
| 488,793 | 17,290 | | 506,083 | |||||||||||||||
Noncontrolling
Interest |
| | | 60,839 | 60,839 | |||||||||||||||
Income Tax Benefit |
| | | | 0 | |||||||||||||||
(Expense) |
8,945 | (165,673 | ) | 44,603 | 203,122 | 90,997 | ||||||||||||||
Net Income (loss)(a) |
(17,480 | ) | 323,120 | (86,581 | ) | (372,356 | ) | (153,297 | ) | |||||||||||
Total Assets |
$ | 36,241 | $ | 2,625,932 | $ | 2,289,116 | $ | 3,755,051 | $ | 8,706,340 |
Three Months Ended March 31, 2008 | ||||||||||||||||||||
Income (loss) Derived | Medical | |||||||||||||||||||
Distribution | from Ownership of | Corporate | Software | |||||||||||||||||
Activities | Investments | Activities | Activites | Total | ||||||||||||||||
Revenue (b) |
$ | 3,717 | $ | | $ | | $ | 885,155 | $ | 888,872 | ||||||||||
Operating Income
(loss) |
(33,706 | ) | | (204,274 | ) | (1,218,031 | ) | (1,456,011 | ) | |||||||||||
Other Income
(loss)(a) |
| 1,122,236 | 64,491 | (85,187 | ) | 1,101,540 | ||||||||||||||
Noncontrolling
Interest |
| | | 313,984 | 313,984 | |||||||||||||||
Income Tax Benefit |
| |||||||||||||||||||
(Expense) |
11,096 | (401,756 | ) | 51,720 | 367,103 | 28,163 | ||||||||||||||
Net Income (loss)(a) |
(22,610 | ) | 720,480 | (88,063 | ) | (622,131 | ) | (12,324 | ) | |||||||||||
Total Assets |
$ | 50,272 | $ | 2,902,441 | $ | 2,602,286 | $ | 4,245,460 | $ | 9,800,459 |
(a) | All interest expense incurred by the Company was allocated to the Corporate Activities Segment. | |
(b) | There was no intersegment revenue during the period. |
19
For the Three Months | ||||||||
Ended March 31, | ||||||||
2009 | 2008 | |||||||
Current: |
||||||||
Federal |
$ | (12,956 | ) | $ | | |||
State |
$ | | ||||||
$ | (12,956 | ) | $ | | ||||
Deferred: |
||||||||
Federal |
$ | (64,741 | ) | $ | (25,477 | ) | ||
State |
$ | (13,300 | ) | $ | (2,686 | ) | ||
$ | (78,041 | ) | $ | (28,163 | ) | |||
Total Income Tax (Benefit) |
$ | (90,997 | ) | $ | (28,163 | ) | ||
For Three Months | ||||||||
Ended March 31, | ||||||||
2009 | 2008 | |||||||
Federal Tax Expense (Benefit)
at statutory Rate |
$ | (103,745 | ) | $ | (120,520 | ) | ||
State Income Tax Expense
(Benefit) net of Federal Tax
effect |
$ | (8,778 | ) | $ | (12,867 | ) | ||
Losses allocated to noncontrolling
interest of ST, LLC |
$ | 20,685 | $ | 103,072 | ||||
Meals and Entertainment |
$ | 841 | $ | 2,152 | ||||
Income Tax (Benefit) |
$ | (90,997 | ) | $ | (28,163 | ) | ||
20
March 31, | December 31, | |||||||
2009 | 2008 | |||||||
Depreciation and Amortization |
$ | 339,567 | $ | 310,974 | ||||
Tax loss carry forward |
328,999 | 185,419 | ||||||
Accrued Interest |
270,483 | 364,615 | ||||||
Total Net Deferred Tax Asset |
$ | 939,049 | $ | 861,008 | ||||
March 31, | December 31, | |||||||
2009 | 2008 | |||||||
Net Short-Term Deferred Tax Asset |
$ | 270,483 | $ | 364,615 | ||||
Net Long-Term Deferred Tax Asset |
668,566 | 496,393 | ||||||
Net Deferred Tax Assets |
$ | 939,049 | $ | 861,008 | ||||
21
22
ITEM 2. | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
23
24
ITEM 3. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK |
25
ITEM 1. | LEGAL PROCEEDINGS |
ITEM 2. | UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS |
ITEM 3. | DEFAULTS UPON SENIOR SECURITIES |
ITEM 4. | SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS |
ITEM 5. | OTHER INFORMATION |
26
ITEM 6. | EXHIBITS |
27
CONSULIER ENGINEERING, INC. (Registrant) |
||||
Date: May 18, 2009 | By: | /s/ Alan R Simon | ||
Alan R. Simon, Esq. | ||||
Secretary and Treasurer (Principal Financial and Accounting Officer) | ||||
Date: May 18, 2009 | By: | /s/ Warren B. Mosler | ||
Warren B. Mosler | ||||
Chairman of the Board, President & Chief Executive Officer (Principal Executive Officer) | ||||
28