QUARTERLY REPORT FOR CYCLE COUNTRY ACCESSORIES CORP.
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q/A
(Amendment No. 2)
(Mark one)
x |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934. |
For the quarterly period ended December 31, 2008
OR
o |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE EXCHANGE ACT OF 1934. |
For the transition period from to
Commission file number: 001-31715
Cycle Country Accessories Corp.
(Exact name of registrant as specified in its charter)
Nevada
(State or other jurisdiction of incorporation or organization)
42-1523809
(IRS Employer Identification No.)
1701 38th Ave W, Spencer, Iowa 51301
(Address of principal executive offices)
P: (712) 262-4191
F: (712) 262-0248
www.cyclecountry.com
(Registrants telephone number, facsimile number, and Corporate Website)
Check whether the issuer (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act during the past 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes o No x
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (Section 232.405 of this chapter) during the preceding 12 months (or such shorter period that the registrant was required to submit and post such files). Yes x No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definition of large accelerated filer and accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.
(Check one):
Large accelerated filer o |
|
Accelerated filer o |
|
|
|
Non-accelerated filer o |
|
Smaller reporting company x |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No x
The number of shares of the registrants common stock, par value $0.0001 per share, outstanding as of December 31, 2008 was 6,072,307.
This amendment to our quarterly report on Form 10-Q/A (this Second Amendment) is being filed to amend our quarterly report on Form 10-Q for the quarter ended December 31, 2008, which was originally filed on February 18, 2009 (the Original Filing) and was amended in a filing on March 24, 2009 (the First Amendment). The condensed consolidated financial statements for the three months ended December 31, 2008 and related disclosures in this Amendment have been restated in accordance with the changes described below. The principal reason for the restatement is the correction and reclassification of information due to the previously discovered and disclosed misappropriation by the former Chairman of the Companys Board. In the process of completing the restatement, the Company has made some additional changes to correct certain small mathematical errors. All of the changes to the condensed consolidated financial statements as a result of this restatement are more fully reflected in the tables included at Note 2 to our condensed consolidated financial statements included in Part 1, Item 1 Unaudited Financial Statements of this Second Amendment.
The Company originally reported the acquisition by the Company of 747,250 shares of its own stock at an average cost of $.72 per share price for a total cost of $570,000 in cash (the Stock Buyback) during the fiscal quarter ending December 31, 2008 of fiscal 2009. In the process of completing the audit of its financial statements for the fiscal year ended September 30, 2009, the Company was unable to obtain satisfactory documentation confirming the Stock Buyback.
Mr. L.G. Hancher, Jr., the then-Chairman of the Companys Board of Directors and the Audit Committee, had recommended the Stock Buyback and had undertaken to complete it on the Companys behalf. Mr. Hancher had previously reported to the Company and its auditors that he had completed the Stock Buyback on the terms disclosed in the Companys filings.
In the process of investigating matters relating to the Stock Buyback, a number of irregularities surrounding the purported transactions surfaced. In response to ongoing inquiries from management for appropriate documentation on the use of $570,000 provided by the Company to complete the Stock Buyback, on January 6, 2010, the Company received a letter from Mr. Hancher that stated $400,000 of the funds advanced to him by the Company were not used to purchase shares of Company stock. The Company continues to work to recover all of the amounts misappropriated, but any such recoveries will impact subsequent periods and will be reported for in the periods in which such recoveries occur.
The funds reported as used for the Stock Buyback have been re-characterized as fraud expense in this Amendment. Also as a result of the misappropriation, the number of outstanding shares was incorrectly reported in each of the Companys quarterly reports on Form 10-Q for fiscal 2009, including the Original Filing and have been corrected in this Second Amendment.
With this Form 10-Q/A, we are amending the following items in the Original Filing:
· Part I, Item 1 Financial Statements (Unaudited);
· Part I, Item 2 Managements Discussion and Analysis of Financial Condition and Results of Operations;
· Part II, Item 6 Exhibits.
All of the adjustments made as a result of the restatement are more fully described in Note 2 to our condensed consolidated financial statements included in Part 1, Item 1 Unaudited Financial Statements of this Form 10 Q/A.
No attempt has been made in this Amendment to modify or update any other disclosures in the Original Filing. Except for the amended and restated information as discussed above, this Amendment continues to describe conditions as of the date of the Original Filing, and the disclosures contained herein have not been updated to reflect events, results or developments that have occurred after the Original Filing, or to modify or update those disclosures affected by subsequent events unless otherwise indicated in this Amendment. Among other things, forward-looking statements made in the Original Filing have not been revised to reflect events, results or developments that have occurred or facts that have become known to us after the date of the Original Filing, and such forward-looking statements should be read in their historical context. This Amendment should be read in conjunction with our filings made with the Securities and Exchange Commission subsequent to the Original Filing, including any amendments to those filings.
Cycle Country Accessories Corp.
Cycle Country Accessories Corp. and Subsidiaries
Condensed Consolidated Balance Sheet
December 31, 2008
|
|
December 31, |
|
September 30, |
|
||
|
|
2008 |
|
2008 |
|
||
|
|
(Unaudited) |
|
(Audited) |
|
||
|
|
|
|
|
|
||
Assets |
|
|
|
|
|
||
Current Assets: |
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
206,510 |
|
$ |
194,576 |
|
Accounts receivable, net |
|
2,524,378 |
|
2,935,647 |
|
||
Inventories |
|
4,739,925 |
|
5,110,499 |
|
||
Income taxes receivable |
|
20,741 |
|
14,780 |
|
||
Deferred income taxes |
|
627,886 |
|
345,920 |
|
||
Prepaid expenses and other |
|
106,679 |
|
209,617 |
|
||
Total current assets |
|
8,226,119 |
|
8,811,039 |
|
||
|
|
|
|
|
|
||
Property, plant, and equipment, net |
|
11,292,082 |
|
11,449,369 |
|
||
Intangible assets, net |
|
201,999 |
|
177,812 |
|
||
Goodwill |
|
4,890,146 |
|
4,890,146 |
|
||
Other assets |
|
26,500 |
|
48,363 |
|
||
Total assets |
|
$ |
24,636,846 |
|
$ |
25,376,729 |
|
|
|
|
|
|
|
||
Liabilities and Stockholders Equity |
|
|
|
|
|
||
Current Liabilities: |
|
|
|
|
|
||
Accounts payable |
|
$ |
180,030 |
|
$ |
577,278 |
|
Accrued interest payable |
|
2,567 |
|
3,871 |
|
||
Accrued expenses |
|
626,054 |
|
721,211 |
|
||
Bank line of credit |
|
750,000 |
|
1,000,000 |
|
||
Current portion of bank notes payable |
|
823,437 |
|
811,053 |
|
||
Current portion of deferred gain |
|
166,524 |
|
166,524 |
|
||
Total current liabilities |
|
2,548,612 |
|
3,279,937 |
|
||
Long-Term Liabilities: |
|
|
|
|
|
||
Bank notes payable, less current portion |
|
3,762,802 |
|
3,971,525 |
|
||
Deferred gain, less current portion |
|
152,647 |
|
194,278 |
|
||
Deferred income taxes |
|
2,558,002 |
|
2,360,812 |
|
||
Total long term liabilities |
|
6,473,451 |
|
6,526,615 |
|
||
|
|
|
|
|
|
||
Total liabilities |
|
9,022,063 |
|
9,806,552 |
|
||
Stockholders Equity: |
|
|
|
|
|
||
Common stock, $.0001 par value; 100,000,000 shares authorized; 6,072,307 and 6,022,307 shares issued and outstanding at December 31, 2008 and September 30, 2008 respectively net of treasury stock |
|
748 |
|
743 |
|
||
Additional paid-in capital |
|
14,767,833 |
|
14,729,338 |
|
||
Retained Earnings |
|
3,427,838 |
|
3,421,732 |
|
||
Treasury stock, at cost, 1,410,730 shares |
|
(2,581,636 |
) |
(2,581,636 |
) |
||
Total stockholders equity |
|
15,614,783 |
|
15,570,177 |
|
||
|
|
|
|
|
|
||
Total liabilities and stockholders equity |
|
$ |
24,636,846 |
|
$ |
25,376,729 |
|
See accompanying notes to the condensed consolidated financial statements.
Cycle Country Accessories Corp. and Subsidiaries
Condensed Consolidated Statements of Operations
|
|
Three Months Ended December 31, |
|
||||
|
|
2008 |
|
2007 |
|
||
|
|
(Unaudited) |
|
(Unaudited) |
|
||
Revenues: |
|
|
|
|
|
||
Net sales |
|
$ |
4,309,053 |
|
$ |
4,978,194 |
|
Freight income |
|
24,561 |
|
23,364 |
|
||
|
|
|
|
|
|
||
Total revenues |
|
4,333,614 |
|
5,001,558 |
|
||
|
|
|
|
|
|
||
Cost of goods sold |
|
(2,917,578 |
) |
(2,986,229 |
) |
||
|
|
|
|
|
|
||
Gross profit |
|
1,416,036 |
|
2,015,329 |
|
||
|
|
|
|
|
|
||
Selling, general, and administrative expenses |
|
(883,982 |
) |
(1,025,251 |
) |
||
Fraud expense |
|
(570,000 |
) |
|
|
||
|
|
|
|
|
|
||
Income from operations |
|
(37,946 |
) |
990,078 |
|
||
|
|
|
|
|
|
||
Other Income (Expense): |
|
|
|
|
|
||
Interest expense |
|
(85,560 |
) |
(89,283 |
) |
||
Interest income |
|
684 |
|
9,632 |
|
||
Gain on sale of assets |
|
38,216 |
|
238,432 |
|
||
Miscellaneous |
|
(25 |
) |
1,791 |
|
||
|
|
|
|
|
|
||
Total other income (expense) |
|
(46,685 |
) |
160,572 |
|
||
|
|
|
|
|
|
||
Income before provision for (benefit from) income taxes |
|
(84,631 |
) |
1,150,650 |
|
||
|
|
|
|
|
|
||
Provision for (benefit from) income taxes |
|
(90,737 |
) |
(416,092 |
) |
||
|
|
|
|
|
|
||
Net income (loss) |
|
$ |
6,106 |
|
$ |
734,558 |
|
|
|
|
|
|
|
||
Weighted average shares of common stock outstanding: |
|
|
|
|
|
||
Basic |
|
6,023,065 |
|
6,645,647 |
|
||
|
|
|
|
|
|
||
Diluted |
|
6,023,065 |
|
6,645,647 |
|
||
|
|
|
|
|
|
||
Earnings per common share: |
|
|
|
|
|
||
Basic |
|
$ |
|
|
$ |
0.11 |
|
|
|
|
|
|
|
||
Diluted |
|
$ |
|
|
$ |
0.11 |
|
See accompanying notes to the condensed consolidated financial statements.
Cycle Country Accessories Corp. and Subsidiaries
Condensed Consolidated Statements of Cash Flows
|
|
Three Months Ended December 31, |
|
||||
|
|
2008 |
|
2007 |
|
||
|
|
(Unaudited) |
|
(Unaudited) |
|
||
Cash Flows from Operating Activities: |
|
|
|
|
|
||
Net income (loss) |
|
$ |
6,106 |
|
$ |
734,558 |
|
|
|
|
|
|
|
||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
|
|
|
|
|
||
Depreciation |
|
205,235 |
|
192,416 |
|
||
Amortization |
|
1,475 |
|
1,431 |
|
||
Inventory reserve |
|
9,000 |
|
9,000 |
|
||
Share-based expense |
|
38,500 |
|
|
|
||
Provision for doubtful accounts |
|
|
|
5,000 |
|
||
Gain on sale of equipment |
|
(23,236 |
) |
(238,431 |
) |
||
Change in: |
|
|
|
|
|
||
Accounts receivable, net |
|
411,270 |
|
348,143 |
|
||
Inventories |
|
348,763 |
|
(304,121 |
) |
||
Taxes receivable |
|
(5,961 |
) |
(29,533 |
) |
||
Prepaid expenses and other |
|
116,241 |
|
74,111 |
|
||
Accounts payable |
|
(397,249 |
) |
286,432 |
|
||
Deferred income taxes |
|
(84,776 |
) |
|
|
||
Accrued expenses |
|
(95,154 |
) |
30,388 |
|
||
Income taxes payable |
|
|
|
416,092 |
|
||
Accrued interest payable |
|
(1,304 |
) |
(153 |
) |
||
|
|
|
|
|
|
||
Net cash provided by operating activities |
|
528,910 |
|
1,525,333 |
|
||
|
|
|
|
|
|
||
Cash Flows from Investing Activities: |
|
|
|
|
|
||
Purchase of equipment |
|
(59,343 |
) |
(68,573 |
) |
||
Purchase of intangible assets |
|
(4,295 |
) |
|
|
||
Proceeds from sale of equipment |
|
(7,000 |
) |
995 |
|
||
|
|
|
|
|
|
||
Net cash used in investing activities |
|
(70,638 |
) |
(67,578 |
) |
||
|
|
|
|
|
|
||
Cash Flows from Financing Activities: |
|
|
|
|
|
||
Payments on bank notes payable |
|
(196,338 |
) |
(149,057 |
) |
||
Bank Line of Credit, net |
|
(250,000 |
) |
|
|
||
|
|
|
|
|
|
||
Net cash used in financing activities |
|
(446,338 |
) |
(149,057 |
) |
||
|
|
|
|
|
|
||
Net change in cash and cash equivalents |
|
11,934 |
|
1,308,698 |
|
||
|
|
|
|
|
|
||
Cash and cash equivalents, beginning of period |
|
194,576 |
|
454,848 |
|
||
|
|
|
|
|
|
||
Cash and cash equivalents, end of period |
|
$ |
206,510 |
|
$ |
1,763,546 |
|
See accompanying notes to the condensed consolidated financial statements.
Cycle Country Accessories Corp. and Subsidiaries
Condensed Consolidated Statements of Cash Flows
|
|
Three Months Ended December 31, |
|
||||
|
|
2008 |
|
2007 |
|
||
|
|
(Unaudited) |
|
(Unaudited) |
|
||
|
|
|
|
|
|
||
Supplemental disclosures of cash flow information: |
|
|
|
|
|
||
|
|
|
|
|
|
||
Cash paid during the period for: |
|
|
|
|
|
||
|
|
|
|
|
|
||
Interest |
|
$ |
86,864 |
|
$ |
89,436 |
|
|
|
|
|
|
|
||
Supplemental schedule of non-cash investing and financing activities: |
|
|
|
|
|
||
|
|
|
|
|
|
||
Acquisition of common stock from sale of property, plant, and equipment |
|
$ |
|
|
$ |
2,581,636 |
|
|
|
|
|
|
|
||
Issuance of common stock for payment of CEO bonus |
|
$ |
|
|
$ |
25,000 |
|
|
|
|
|
|
|
||
Issuance of stock and Options for payment of CEO |
|
$ |
16,500 |
|
$ |
|
|
|
|
|
|
|
|
||
Issuance of common stock for payment of consultant fees |
|
$ |
22,500 |
|
$ |
91,500 |
|
|
|
|
|
|
|
||
Issuance of common stock for payment of director fees |
|
$ |
|
|
$ |
11,000 |
|
See accompanying notes to the condensed consolidated financial statements.
The accompanying unaudited condensed consolidated financial statements for the three months ended December 31, 2008 and 2007 have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and pursuant to the rules and regulations of the Securities and Exchange Commission for Form 10-Q. Accordingly, they do not include all the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements. In the opinion of management, the accompanying unaudited condensed consolidated financial statements contain all adjustments, consisting only of normal recurring accruals, considered necessary for a fair presentation of the Companys financial position, results of operations, and cash flows for the periods presented.
The results of operations for the interim periods ended December 31, 2008 and 2007 are not necessarily indicative of the results to be expected for the full year. These interim consolidated financial statements should be read in conjunction with the September 30, 2008 consolidated financial statements and related notes included in the Companys Annual Report on Forms 10-K and 10-K/A for the year ended September 30, 2008.
2. Restatement
In January 2010, the Company determined it would need to restate its condensed consolidated financial statements for the three months ended December 31, 2008. The Company originally reported the acquisition by the Company of 747,250 shares of its own stock at an average cost of $.72 per share price for a total cost of $570,000 in cash during the first fiscal quarter ending December 31, 2008 (the Stock Buyback) of fiscal 2009. In the process of completing the audit of its financial statements for the fiscal year ended September 30, 2009, the Company was unable to obtain satisfactory documentation confirming the Stock Buyback.
Mr. L.G. Hancher, Jr., the then-Chairman of the Companys Board of Directors and the Audit Committee, had recommended the Stock Buyback and had undertaken to complete it on the Companys behalf. Mr. Hancher had previously reported to the Company and its auditors that he had completed the Stock Buyback on the terms disclosed in the Companys filings.
In the process of investigating matters relating to the Stock Buyback, a number of irregularities surrounding the purported transactions surfaced. In response to ongoing inquiries from management for appropriate documentation on the use of $570,000 in cash provided by the Company to complete the Stock Buyback, on January 6, 2010, the Company received a letter from Mr. Hancher that stated $400,000 of the funds advanced to him by the Company were not used to purchase shares of Company stock. The Company continues to work to recover all of the amounts misappropriated, but any such recoveries will impact subsequent periods and will be reported for in the periods in which such recoveries occur.
The funds reported as used for the Stock Buyback have been re-characterized as fraud expense in this Amendment. Also as a result of the misappropriation, the number of outstanding shares was incorrectly reported in each of the Companys quarterly reports on Form 10-Q for fiscal 2009, including the Original Filing and have been corrected in this Second Amendment.
The following tables show the specific effects of the restatement on the consolidated financial statements as of and for the three month period ended December 31, 2008:
Cycle Country Accessories Corp. and Subsidiaries
Condensed Consolidated Balance Sheet
December 31, 2008
|
|
December 31, |
|
|
|
December 31, |
|
|||
|
|
2008 |
|
|
|
2008 |
|
|||
|
|
(Unaudited) |
|
|
|
(Unaudited) |
|
|||
|
|
ORIGINAL |
|
ADJUSTMENTS |
|
RESTATED |
|
|||
Assets |
|
|
|
|
|
|
|
|||
Current Assets: |
|
|
|
|
|
|
|
|||
Cash and cash equivalents |
|
$ |
206,510 |
|
|
|
$ |
206,510 |
|
|
Accounts receivable, net |
|
2,524,378 |
|
|
|
2,524,378 |
|
|||
Inventories |
|
4,739,925 |
|
|
|
4,739,925 |
|
|||
Income taxes receivable |
|
20,741 |
|
|
|
20,741 |
|
|||
Deferred income taxes |
|
433,886 |
|
194,000 |
|
627,886 |
|
|||
Prepaid expenses and other |
|
106,679 |
|
|
|
106,679 |
|
|||
Total current assets |
|
8,032,119 |
|
194,000 |
|
8,226,119 |
|
|||
|
|
|
|
|
|
|
|
|||
Property, plant, and equipment, net |
|
11,292,082 |
|
|
|
11,292,082 |
|
|||
Intangible assets, net |
|
201,999 |
|
|
|
201,999 |
|
|||
Goodwill |
|
4,890,146 |
|
|
|
4,890,146 |
|
|||
Other assets |
|
26,500 |
|
|
|
26,500 |
|
|||
Total assets |
|
$ |
24,442,846 |
|
$ |
194,000 |
|
$ |
24,636,846 |
|
|
|
|
|
|
|
|
|
|||
Liabilities and Stockholders Equity |
|
|
|
|
|
|
|
|||
Current Liabilities: |
|
|
|
|
|
|
|
|||
Accounts payable |
|
$ |
180,030 |
|
|
|
$ |
180,030 |
|
|
Accrued interest payable |
|
2,567 |
|
|
|
2,567 |
|
|||
Accrued expenses |
|
626,054 |
|
|
|
626,054 |
|
|||
Bank line of credit |
|
750,000 |
|
|
|
750,000 |
|
|||
Current portion of bank notes payable |
|
823,437 |
|
|
|
823,437 |
|
|||
Current portion of deferred gain |
|
166,524 |
|
|
|
166,524 |
|
|||
Total current liabilities |
|
2,548,612 |
|
|
|
2,548,612 |
|
|||
Long-Term Liabilities: |
|
|
|
|
|
|
|
|||
Bank notes payable, less current portion |
|
3,762,802 |
|
|
|
3,762,802 |
|
|||
Deferred gain, less current portion |
|
152,647 |
|
|
|
152,647 |
|
|||
Deferred income taxes |
|
2,558,002 |
|
|
|
2,558,002 |
|
|||
Total long term liabilities |
|
6,473,451 |
|
|
|
6,473,451 |
|
|||
|
|
|
|
|
|
|
|
|||
Total liabilities |
|
9,022,063 |
|
|
|
9,022,063 |
|
|||
Stockholders Equity: |
|
|
|
|
|
|
|
|||
Common stock, $.0001 par value; 100,000,000 shares authorized; 6,072,307 shares issued and outstanding, net of treasury stock |
|
748 |
|
|
|
748 |
|
|||
Additional paid-in capital |
|
14,767,833 |
|
|
|
14,767,833 |
|
|||
Retained Earnings |
|
3,803,838 |
|
(376,000 |
) |
3,427,838 |
|
|||
Treasury stock, at cost, 1,410,730 shares |
|
(3,151,636 |
) |
570,000 |
|
(2,581,636 |
) |
|||
Total stockholders equity |
|
15,420,783 |
|
194,000 |
|
15,614,783 |
|
|||
|
|
|
|
|
|
|
|
|||
Total liabilities and stockholders equity |
|
$ |
24,442,846 |
|
$ |
194,000 |
|
$ |
24,636,846 |
|
Cycle Country Accessories Corp. and Subsidiaries
Condensed Consolidated Statements of Operations
|
|
Three Months Ended December 31, |
|
|||||||
|
|
2008 |
|
|
|
2008 |
|
|||
|
|
(Unaudited) |
|
|
|
(Unaudited) |
|
|||
|
|
ORIGINAL |
|
ADJUSTMENTS |
|
RESTATED |
|
|||
Revenues: |
|
|
|
|
|
|
|
|||
Net sales |
|
$ |
4,309,053 |
|
$ |
|
|
$ |
4,309,053 |
|
Freight income |
|
24,561 |
|
|
|
24,561 |
|
|||
|
|
|
|
|
|
|
|
|||
Total revenues |
|
4,333,614 |
|
|
|
4,333,614 |
|
|||
|
|
|
|
|
|
|
|
|||
Cost of goods sold |
|
(2,917,578 |
) |
|
|
(2,917,578 |
) |
|||
Inventory adjustment |
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
Gross profit |
|
1,416,036 |
|
|
|
1,416,036 |
|
|||
|
|
|
|
|
|
|
|
|||
Selling, general, and administrative expenses |
|
(883,982 |
) |
|
|
(883,982 |
) |
|||
Goodwill impairment |
|
|
|
|
|
|
|
|||
Fraud expense |
|
|
|
(570,000 |
) |
(570,000 |
) |
|||
|
|
|
|
|
|
|
|
|||
Income from operations |
|
532,054 |
|
(570,000 |
) |
(37,946 |
) |
|||
|
|
|
|
|
|
|
|
|||
Other Income (Expense): |
|
|
|
|
|
|
|
|||
Interest expense |
|
(85,560 |
) |
|
|
(85,560 |
) |
|||
Interest income |
|
684 |
|
|
|
684 |
|
|||
Gain on sale of assets |
|
38,216 |
|
|
|
38,216 |
|
|||
Miscellaneous |
|
(25 |
) |
|
|
(25 |
) |
|||
|
|
|
|
|
|
|
|
|||
Total other income (expense) |
|
(46,685 |
) |
|
|
(46,685 |
) |
|||
|
|
|
|
|
|
|
|
|||
Income before provision for (benefit from) income taxes |
|
485,369 |
|
(570,000 |
) |
(84,631 |
) |
|||
|
|
|
|
|
|
|
|
|||
Provision for (benefit from) income taxes |
|
103,263 |
|
(194,000 |
) |
(90,737 |
) |
|||
|
|
|
|
|
|
|
|
|||
Net income (loss) |
|
$ |
382,106 |
|
$ |
(376,000 |
) |
$ |
6,106 |
|
|
|
|
|
|
|
|
|
|||
Weighted average shares of common stock outstanding: |
|
|
|
|
|
|
|
|||
Basic |
|
5,687,818 |
|
335,247 |
|
6,023,065 |
|
|||
|
|
|
|
|
|
|
|
|||
Diluted |
|
5,687,818 |
|
335,247 |
|
6,023,065 |
|
|||
|
|
|
|
|
|
|
|
|||
Earnings per common share: |
|
|
|
|
|
|
|
|||
Basic |
|
$ |
0.07 |
|
$ |
(0.07 |
) |
$ |
0.00 |
|
|
|
|
|
|
|
|
|
|||
Diluted |
|
$ |
0.07 |
|
$ |
(0.07 |
) |
$ |
0.00 |
|
Cycle Country Accessories Corp. and Subsidiaries
Condensed Consolidated Statements of Cash Flows
|
|
Three Months |
|
|
|
|
|
|||
|
|
2008 |
|
|
|
2008 |
|
|||
|
|
(Unaudited) |
|
|
|
(Unaudited) |
|
|||
|
|
ORIGINAL |
|
ADJUSTMENTS |
|
RESTATED |
|
|||
Cash Flows from Operating Activities: |
|
|
|
|
|
|
|
|||
Net income |
|
$ |
382,106 |
|
$ |
(376,000 |
) |
$ |
6,106 |
|
|
|
|
|
|
|
|
|
|||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
|
|
|
|
|
|
|
|||
Depreciation |
|
205,235 |
|
|
|
205,235 |
|
|||
Amortization |
|
1,475 |
|
|
|
1,475 |
|
|||
Inventory reserve |
|
9,000 |
|
|
|
9,000 |
|
|||
Share-based Expense |
|
38,500 |
|
|
|
38,500 |
|
|||
Gain on sale of equipment |
|
(23,236 |
) |
|
|
(23,236 |
) |
|||
Goodwill impairment |
|
|
|
|
|
|
|
|||
Change in: |
|
|
|
|
|
|
|
|||
Accounts receivable, net |
|
411,270 |
|
|
|
411,270 |
|
|||
Inventories |
|
348,763 |
|
|
|
348,763 |
|
|||
Taxes receivable |
|
(5,961 |
) |
|
|
(5,961 |
) |
|||
Prepaid expenses and other |
|
116,241 |
|
|
|
116,241 |
|
|||
Accounts payable |
|
(397,249 |
) |
|
|
(397,249 |
) |
|||
Deferred income taxes |
|
109,224 |
|
(194,000 |
) |
(84,776 |
) |
|||
Accrued expenses |
|
(95,154 |
) |
|
|
(95,154 |
) |
|||
Income taxes payable |
|
|
|
|
|
|
|
|||
Accrued interest payable |
|
(1,304 |
) |
|
|
(1,304 |
) |
|||
|
|
|
|
|
|
|
|
|||
Net cash provided by operating activities |
|
1,098,910 |
|
(570,000 |
) |
528,910 |
|
|||
|
|
|
|
|
|
|
|
|||
Cash Flows from Investing Activities: |
|
|
|
|
|
|
|
|||
Purchase of equipment |
|
(59,343 |
) |
|
|
(59,343 |
) |
|||
Purchase of intangible assets |
|
(4,295 |
) |
|
|
(4,295 |
) |
|||
Proceeds from sale of equipment |
|
(7,000 |
) |
|
|
(7,000 |
) |
|||
|
|
|
|
|
|
|
|
|||
Net cash used in investing activities |
|
(70,638 |
) |
|
|
(70,638 |
) |
|||
|
|
|
|
|
|
|
|
|||
Cash Flows from Financing Activities: |
|
|
|
|
|
|
|
|||
Payments on bank notes payable |
|
(196,338 |
) |
|
|
(196,338 |
) |
|||
Bank Line of Credit, net |
|
(250,000 |
) |
|
|
(250,000 |
) |
|||
Purchase of treasury stock |
|
(570,000 |
) |
570,000 |
|
|
|
|||
|
|
|
|
|
|
|
|
|||
Net cash used in financing activities |
|
(1,016,338 |
) |
570,000 |
|
(446,338 |
) |
|||
|
|
|
|
|
|
|
|
|||
Net change in cash and cash equivalents |
|
11,934 |
|
|
|
11,934 |
|
|||
|
|
|
|
|
|
|
|
|||
Cash and cash equivalents, beginning of period |
|
194,576 |
|
|
|
194,576 |
|
|||
|
|
|
|
|
|
|
|
|||
Cash and cash equivalents, end of period |
|
$ |
206,510 |
|
$ |
|
|
$ |
206,510 |
|
Cycle Country Accessories Corp. and Subsidiaries
Condensed Consolidated Statements of Cash Flows
|
|
Three Months Ended December 31, |
|
||||||
|
|
2008 |
|
|
|
2008 |
|
||
|
|
(Unaudited) |
|
|
|
(Unaudited) |
|
||
|
|
ORIGINAL |
|
ADJUSTMENTS |
|
RESTATED |
|
||
Supplemental disclosures of cash flow information: |
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
Cash paid during the period for: |
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
Interest |
|
$ |
86,864 |
|
|
|
$ |
86,864 |
|
|
|
|
|
|
|
|
|
||
Supplemental schedule of non-cash investing and financing activities: |
|
|
|
|
|
|
|
||
Issuance of stock and Options for payment of CEO |
|
$ |
16,500 |
|
|
|
$ |
16,500 |
|
|
|
|
|
|
|
|
|
||
Issuance of common stock for payment of consultant fees |
|
$ |
22,500 |
|
|
|
$ |
22,500 |
|
See accompanying notes to the condensed consolidated financial statements.
3. Inventories:
The major components of inventories at December 31, 2008 are as follows:
Raw materials |
|
$ |
2,284,037 |
|
Work in progress |
|
213,823 |
|
|
Finished goods |
|
2,242,065 |
|
|
|
|
|
|
|
Total inventories |
|
$ |
4,739,925 |
|
4. Earnings (Loss) Per Share:
Basic earnings per share (EPS) is calculated by dividing net income by the weighted-average number of common shares outstanding during the period. Diluted EPS is computed in a manner consistent with that of basic EPS while giving effect to the potential dilution that could occur if warrants to issue common stock were exercised. The following is a reconciliation of the numerators and denominators of the basic and diluted EPS computations for the three months and nine months ended December31, 2008 and 2007:
|
|
For the three months |
|
||||||
|
|
Income |
|
Shares |
|
Per-share |
|
||
|
|
(numerator) |
|
(denominator) |
|
amount |
|
||
|
|
|
|
|
|
|
|
||
Basic EPS |
|
|
|
|
|
|
|
||
Income available to common stockholders |
|
$ |
6,106 |
|
6,023,065 |
|
$ |
.00 |
|
|
|
|
|
|
|
|
|
||
Effect of Dilutive Securities Warrants |
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
Diluted EPS |
|
|
|
|
|
|
|
||
Income available to common stockholders |
|
$ |
6,106 |
|
6,023,065 |
|
$ |
.00 |
|
|
|
For the three months |
|
||||||
|
|
ended December 31, 2007 |
|
||||||
|
|
Income |
|
Shares |
|
Per-share |
|
||
|
|
(numerator) |
|
(denominator) |
|
amount |
|
||
|
|
|
|
|
|
|
|
||
Basic EPS |
|
|
|
|
|
|
|
||
Income available to common stockholders |
|
$ |
734,558 |
|
6,645,647 |
|
$ |
0.11 |
|
|
|
|
|
|
|
|
|
||
Effect of Dilutive Securities Warrants |
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
Diluted EPS |
|
|
|
|
|
|
|
||
Income available to common stockholders |
|
$ |
734,558 |
|
6,645,647 |
|
$ |
0.11 |
|
5. Segment Information:
Segment information has been presented on a basis consistent with how business activities are reported internally to management. Management solely evaluates operating profit by segment by direct costs of manufacturing its products without an allocation of indirect costs. In determining the total revenues by segment, freight income and sales discounts are not allocated to each of the segments for internal reporting purposes. The Company has four operating segments that assemble, manufacture, and sell a variety of products: ATV Accessories, Plastic Wheel Covers, Weekend Warrior, and Contract Manufacturing. ATV Accessories is engaged in the design, assembly, and sale of ATV accessories such as snowplow blades, lawnmowers, spreaders, sprayers, tillage equipment, winch mounts, utility boxes, and oil filters. Plastic Wheel Covers manufactures and sells injection-molded plastic wheel covers for vehicles such as golf cars, light-duty trailers, and lawn mowers. Weekend Warrior is engaged in the design, assembly, and sale of ATV and utility vehicle accessories that includes lawnmowers, spreaders, sprayers, tillage equipment, and a newly patented universal plow system. Contract Manufacturing is engaged in the design, manufacture and assembly of a wide array of parts, components, and other products for non-competing Original Equipment Manufacturers (OEM) and other businesses. The significant accounting policies of the operating segments are the same as those described in Note 1 to the Consolidated Financial Statements of the Companys Annual Report on Form 10-K and 10-K/A for the year ended September 30, 2008.
The following is a summary of certain financial information related to the four segments during the three months December 31, 2008 and 2007:
ATV ACCESSORIES - Three Months Ended December 31, 2008 and 2007
|
|
Three Months |
|
Three Months |
|
Increase |
|
Increase |
|
|||
Revenue |
|
$ |
4,094,462 |
|
$ |
4,224,679 |
|
$ |
(130,217 |
) |
(3.08 |
)% |
Cost of goods sold |
|
$ |
1,925,186 |
|
$ |
1,751,875 |
|
$ |
173,311 |
|
9.89 |
% |
Gross profit |
|
$ |
2,169,276 |
|
$ |
2,472,804 |
|
$ |
(303,527 |
) |
(12.27 |
)% |
Gross profit % |
|
53.0 |
% |
58.5 |
% |
|
|
(5.5 |
)% |
PLASTIC WHEEL COVERS - Three Months Ended Dec 31, 2008 and 2007
|
|
Three Months |
|
Three Months |
|
Increase |
|
Increase |
|
|||
Revenue |
|
$ |
109,117 |
|
$ |
420,687 |
|
$ |
(311,570 |
) |
(74.0 |
)% |
Cost of goods sold |
|
$ |
39,649 |
|
$ |
169,192 |
|
$ |
(129,543 |
) |
(76.5 |
)% |
Gross profit |
|
$ |
69,468 |
|
$ |
251,495 |
|
$ |
(182,027 |
) |
(72.3 |
)% |
Gross profit % |
|
63.7 |
% |
59.8 |
% |
|
|
3.9 |
% |
WEEKEND WARRIOR - Three Months Ended Dec 31, 2008 and 2007
|
|
Three Months |
|
Three Months |
|
Increase |
|
Increase |
|
|||
Revenue |
|
$ |
73,829 |
|
$ |
80,068 |
|
$ |
(6,239 |
) |
(7.79 |
)% |
Cost of goods sold |
|
$ |
60,388 |
|
$ |
41,797 |
|
$ |
18,591 |
|
44.5 |
% |
Gross profit |
|
$ |
13,441 |
|
$ |
38,271 |
|
$ |
(24,830 |
) |
(64.9 |
)% |
Gross profit % |
|
18.2 |
% |
47.8 |
% |
|
|
(29.6 |
)% |
CONTRACT MANUFACTURING - Three Months Ended Dec 31, 2008 and 2007
|
|
Three Months |
|
Three Months |
|
Increase |
|
Increase |
|
|||
Revenue |
|
$ |
296,599 |
|
$ |
455,893 |
|
$ |
(159,294 |
) |
(34.9 |
)% |
Cost of goods sold |
|
$ |
192,613 |
|
$ |
192,980 |
|
$ |
(367 |
) |
(.2 |
)% |
Gross profit |
|
$ |
103,986 |
|
$ |
262,913 |
|
$ |
(158,927 |
) |
(60.4 |
)% |
Gross profit % |
|
35.1 |
% |
57.7 |
% |
|
|
(22.6 |
)% |
The following is a summary of the Companys revenue in different geographic areas during the three months ended December 31, 2008 and 2007:
GEOGRAPHIC REVENUE - Three Months Ended Dec 31, 2008 and 2007
Country |
|
Three Months |
|
Three Months |
|
Increase |
|
Increase |
|
|||
|
|
|
|
|
|
|
|
|
|
|||
United States |
|
$ |
3,887,605 |
|
$ |
4,540,560 |
|
$ |
(652,955 |
) |
(14.3 |
)% |
All Other Countries |
|
$ |
446,009 |
|
$ |
460,998 |
|
$ |
(14,989 |
) |
(3.2 |
)% |
As of December 31, 2008, all of the Companys long-lived assets are located in the United States of America. ATV Accessories sales to major customers which exceeded 10% of net revenues, accounted for approximately 30.4% and 15.0% of net revenue for three months ending December 31, 2008 and approximately 23.8% and 10.0% of revenue for three months ending December 31, 2007. Plastic Wheel Covers, Weekend Warrior, and Contract Manufacturing did not have sales to any individual customer greater than 10% of net revenues during the three months ended December 31, 2008 or 2007
6. Stock Based Compensation:
During the quarter ended December 31, 2008, the Company adopted Statement on Financial Accounting Standards (SFAS) No. 123(R), Share-Based Payment, which requires share-based payment transactions to be accounted for using a fair value based method and the recognition of the related expense in the results of operations. SFAS No. 123(R) allows companies to choose one of two transition methods: the modified prospective transition method or the modified retrospective transition method.
The Company adopted SFAS No. 123(R) using the modified prospective method of transition which requires compensation expense related to share based payments to be recognized beginning on the adoption date over the requisite service period, generally the vesting period, and over the remaining service period for the unvested portion of awards granted prior.
The June 2008 Presidents Executive Employment Agreement provides for the grant of 50,000 shares of stock in the Company, vesting over a three year period. At the end of the first and second full year of employment, the President shall become vested in and receive 16,666 shares of stock each year. At the completion of the Presidents third full year of employment, he shall become vested in and receive the final 16,668 shares of stock. Total compensation expense recognized during the three month period ended December 31, 2008 as $6,875. As of December 31, 2008, there was $61,875 of total unrecognized compensation cost related to the non-vested share-based compensation arrangement under the plan. The cost is expected to be recognized over a three year period.
The President is further offered stock options to acquire an additional 500,000 shares of stock in the Corporation at the closing price on the date employment comenced, $1.68 per share, which option shall run for a period of 3 years. This option may be exercised by the President paying to the Corporation the exercise price multiplied by the number of shares he wishes to exercise at that time. At any time during the first 3 years of employment, this option may be exercised in full or in part. Any portion of this option which has not been exercised on the third anniversary of the commencement date of the Executive Employment Agreement will lapse and no longer be an obligation of the Corporation. Stock shall be restricted and contain the appropriate legend noting its restriction.
Under the provisions of SFAS No. 123(R), stock-based compensation cost is estimated at the grant date based on the fair value of the award and compensation cost is recognized as an expense over the requisite service period of the award. The fair value of non-vested stock awards was determined by reference to the fair market value of the Companys common stock on the date of the grant. Consistent with the valuation method the Company used for disclosure-only purposes under the provisions of SFAS No. 123(R), Accounting for Stock-Based Compensation, the Company uses the lattice valuation model to estimate the fair value of option awards. Determining the appropriate fair value model and related assumptions requires judgment, including estimating stock price volatility, forfeiture rates and expected terms.
The following assumptions were utilized to estimate the fair value of the Companys stock option awards during the three-month periods ended December 31, 2008 and 2007:
|
|
Three months ended |
|
||
|
|
2008 |
|
2007 |
|
Expected stock price volatility |
|
40 |
% |
|
|
Risk-free interest rate |
|
3 |
% |
|
|
Expected life of options |
|
3 yrs |
|
|
|
Expected annual dividends |
|
0 |
% |
|
|
The expected volatility rate was based on the historical volatility, for the last 3 years, of the Companys common stock. The expected life represents the average time options that vest are expected to be outstanding based on the vesting provisions and the Companys historical exercise, cancellation and expiration patterns.
The risk-free rate was based on U.S. Treasury zero-coupon issues with a maturity approximating the expected life as of the week of the grant date. There was no annual dividend rate assumed as a cash dividend is not expected to be declared and paid in the foreseeable future. The Company updates these assumptions at least on an annual basis and on an interim basis if significant changes to the assumptions are warranted.
With the adoption of SFAS No. 123(R), the Company recorded stock-based employee compensation expense related to stock options of approximately $6,200, net of a tax benefit in the amount of $2,900, and net of estimated forfeitures, for the three-month period ended December 31, 2008. The Company recognized the full amount of the stock- based employee compensation expense of its equity incentive plans in the consolidated statements of operations for the three-month period ended December 31, 2008 and did not capitalize any such costs in the condensed consolidated balance sheets other than in the general overhead pool for inventory costs. The weighted-average grant-date fair value per share of options granted during the three-month period ended December 31, 2008 was $0.219 per share. No options were granted for the three month period ended December 31, 2007.
The following table lists stock option activity for the three-month period ended December 31, 2008:
|
|
Options |
|
Price |
|
Extended |
|
||
Outstanding at September 30, 2008 |
|
|
|
|
|
|
|
||
Granted |
|
500,000 |
|
$ |
1.68 |
|
$ |
840,000 |
|
Exercised |
|
|
|
$ |
|
|
$ |
|
|
Canceled |
|
|
|
$ |
|
|
$ |
|
|
|
|
|
|
|
|
|
|
||
Outstanding at December 31, 2008 |
|
500,000 |
|
$ |
1.68 |
|
$ |
840,000 |
|
Options vested and exercisable at December 31, 2008 |
|
500,000 |
|
$ |
1.68 |
|
$ |
840,000 |
|
As of December 31, 2008, there was $47,125 of total compensation cost related to this stock option arrangement granted under the plan. The cost is expected to be recognized over a three year period. Prior to the adoption of SFAS No. 123(R), the company maintained an employment agreement with their former CEO which provides for $100,000 in restricted Company common stock with 25% issued upon the first day of employment and 25% issued each anniversary date for the next three years as an employment bonus.
The value of the entire restricted stock award was determined by the closing price, $2 per share, on the Presidents first day of employment. As of December 31, 2008, there were no remaining compensation costs to be recognized under the plan due to his leaving the company. There is however 12,500 shares to be issued on September 18, 2009.
Stock-based compensation expense related to stock options and restricted shares recorded in the Companys condensed consolidated statements of operations was allocated as follows:
|
|
Three months ended |
|
||||
|
|
2008 |
|
2007 |
|
||
|
|
|
|
|
|
||
Cost of Sales |
|
$ |
|
|
$ |
|
|
|
|
|
|
|
|
||
Selling, General and Administrative Expense |
|
$ |
16,000 |
|
$ |
|
|
|
|
|
|
|
|
||
Research and Development Expense |
|
$ |
|
|
$ |
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||
Stock-Based Compensation Expense before Income Tax |
|
$ |
16,000 |
|
$ |
|
|
|
|
|
|
|
|
||
Less:Income Tax Benefit |
|
$ |
5,760 |
|
$ |
|
|
|
|
|
|
|
|
||
Net Stock-Based Compensation Expense after Income Tax |
|
$ |
10,240 |
|
$ |
|
|
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations
This discussion relates to Cycle Country Accessories Corp. and its consolidated subsidiaries (the Company) and should be read in conjunction with our consolidated financial statements as of September 30, 2008, and the year then ended, and Managements Discussion and Analysis of Financial Condition and Results of Operations, both contained in our Annual Report on Form 10-K and 10-K/A for the year ended September 30, 2008.
We intend for this discussion to provide the reader with information that will assist in understanding our financial statements, the changes in certain key items in those financial statements from period to period, and the primary factors that accounted for those changes, as well as how certain accounting principles affect our financial statements. The discussion also provides information about the financial results of the various segments of our business to provide a better understanding of how those segments and their results affect the financial condition and results of operations of the Company as a whole. To the extent that our analysis contains statements that are not of a historical nature, these statements are forward-looking statements, which involve risks and uncertainties. See Special Note Regarding Forward-Looking Statements included elsewhere in this filing.
Critical Accounting Policies and Estimates
The Companys discussion and analysis of its financial condition and results of operations are based upon its Consolidated Financial Statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America. The preparation of these financial statements requires the Company to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. On an on-going basis, the Company evaluates the estimates including those related to bad debts and inventories. The Company bases its estimates on historical experiences and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying value of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates.
The Company believes the following critical accounting policies affect the more significant judgments and estimates used in the preparation of the Consolidated Financial Statements:
Accounts Receivable - Trade credit is generally extended to customers on a short-term basis. These receivables do not bear interest, although a finance charge may be applied to balances more than 30 days past due. Trade accounts receivable are carried on the books at their estimated collectible value. Individual trade accounts receivable are periodically evaluated for collectability based on past credit history and their current financial condition. Trade accounts receivable are charged against the allowance for doubtful accounts when such receivables are deemed to be uncollectible.
Allowance for Doubtful Accounts - The Company maintains an allowance for doubtful accounts for estimated losses resulting from the inability of its customers to make required payments. If the financial condition of the Companys customers were to deteriorate, resulting in an impairment of their ability to make payments, additional allowance may be required.
Inventories - Inventories are stated at the lower of cost or market, using the weighted average cost method. Cost includes materials, labor, and manufacturing overhead related to the purchase and production of inventories. Management regularly reviews inventory quantities on hand, future product demand and the estimated utility of our inventory. If the review indicates a reduction in utility below carrying value, management would reduce the Companys inventory to a new cost basis through a charge to cost of goods sold.
Reserve for Inventory - The Company records valuation reserves on its inventory for estimated excess and obsolete inventory equal to the difference between the cost of inventory and the estimated market value based upon assumptions about future product demand and market conditions. If future product demand or market conditions are less favorable than those projected by management, additional inventory reserves may be required.
Depreciation of Long-Lived Assets - The Company assigns useful lives for long-lived assets based on periodic studies of actual asset lives and the intended use for those assets. Any change in those assets lives would be reported in the statement of operations as soon as any change in estimate is determined.
Goodwill and Other Intangibles - Goodwill and other intangible assets are reviewed and assessed for impairment at least annually or when indicators of potential impairment exist, using a fair-value based approach. Intangible assets with estimable useful lives are amortized over their respective estimated useful lives.
In accordance with ASC 360, the Company evaluated its long-lived assets and other intangible assets, using an undiscounted cash flow analysis prior to evaluating goodwill. This analysis supported the carrying value of the long-lived assets and other intangible assets, but would only support a minimal amount of goodwill. Therefore, management determined that no impairment was necessary of the long-lived assets and other intangible assets.
In evaluating goodwill, the Company evaluated the market capitalization at December 31, 2008 and performed an evaluation based on multiples of earnings and discounted cash flow analysis as evidence of the fair value of the entity. It was determined that the fair value exceeded the carrying amount of goodwill, and accordingly, the Company did not take an impairment charge..
The Companys analysis uses significant estimates in the evaluation of long-lived assets, other intangibles, and goodwill, such as estimated cash flows from continuing operations, estimated future revenues, cost of goods sold and gross margin. It is reasonably possible that our estimates and assumptions could change in the near future, which could lead to further impairment of long-lived assets and other intangibles
Accrued Warranty Costs - The Company records a liability for the expected cost of warranty-related claims as its products are sold. The Company provides a one-year warranty on all of its products except the snowplow blade, which has a limited lifetime warranty. The amount of the warranty liability accrued reflects the Companys estimate of the expected future costs of honoring its obligations under the warranty plan. The estimate is based on historical experiences and known current events. If future estimates of expected costs were to be less favorable, an increase in the amount of the warranty liability accrued may be required.
Accounting for Income Taxes - The Company is required to estimate income taxes in each of the jurisdictions in which it operates. This process involves estimating actual current tax exposure for the Company together with assessing temporary differences resulting from differing treatment of items, such as property, plant and equipment depreciation, for tax and accounting purposes. Actual income taxes could vary from these estimates due to future changes in income tax law or results from final tax exam reviews. At December 31, 2008, the Company assessed the need for a valuation allowance on its deferred tax assets. A valuation allowance is provided when it is more likely than not that some portion or all of the deferred tax assets will not be realized. Based upon the historical operating profits and the near certainty regarding sufficient near term taxable income, management believes that there is no need to establish a valuation allowance. Should the Company determine that it would not be able to realize all or part of its net deferred tax assets in the future, a valuation allowance may be required.
In July 2006, the Financial Accounting Standards Board (FASB) issued FASB Interpretation No. 48 (FIN 48), Accounting for
Uncertainty in Income Taxes, an interpretation of FASB Statement No. 109. FIN 48 prescribes a comprehensive model for how companies should recognize, measure, present and disclose in their financial statements uncertain tax positions taken or expected to be taken on a tax return. Under FIN 48, tax positions are recognized in the Companys financial statements as the largest amount of tax benefit that has a greater than 50% likelihood of being realized upon ultimate settlement with tax authorities assuming full knowledge of the position and all relevant facts. These amounts are subsequently reevaluated and changes are recognized as adjustments to current period tax expense. FIN 48 also revised disclosure requirements to include an annual tabular roll forward of unrecognized tax benefits.
The Company adopted the provisions of FIN 48 on October 1, 2007. At December 31, 2008, no uncertain positions were identified. To the extent interest and penalties would be assessed by taxing authorities on any underpayment of income taxes, such amounts would be accrued and classified as a component of income tax expense on the condensed consolidated statement of income.
OVERALL RESULTS OF OPERATIONS - Three Months Ended December 31, 2008 and 2007
|
|
Three Months |
|
Three Months |
|
Increase |
|
Increase |
|
|||
Revenue |
|
$ |
4,333,614 |
|
$ |
5,001,559 |
|
$ |
(667,945 |
) |
(13.4 |
)% |
Cost of goods sold |
|
$ |
2,917,578 |
|
$ |
2,986,229 |
|
$ |
68,651 |
|
2.3 |
% |
Gross profit |
|
$ |
1,416,036 |
|
$ |
2,015,329 |
|
$ |
599,293 |
|
(29.7 |
)% |
Gross profit % |
|
32.7 |
% |
40.3 |
% |
|
|
(7.6 |
)% |
The decrease in revenues for the three months ended December 31, 2008 was mainly attributable to our ATV accessories business segment, which had a decrease in sales of approximately 13% this quarter compared to the same quarter last year, as well as a decline in our Plastic Wheel Cover segment. The decrease in gross profit as a percentage of revenue was mainly attributable to an increase in raw material costs. The company experienced significant increases in the costs of raw steel and metal purchased parts. While the company implemented a significant price increase of its own, the full increase was not able to be realized within our two business segments that utilize steel as a raw material, ATV accessories and Contract Manufacturing. To remain competitive and maintain, or grow market share, the company was not able to pass on the full price increase to its distributors and customers. As the company continues to implement its business plan, Cycle Country is starting to become known for more than just snowplow blades. Our business plan places major emphasis on aggressively developing new products, new markets, and product innovations to vigorously grow revenues and reduce our seasonality.
|
|
Three Months |
|
Three Months |
|
Increase |
|
Increase |
|
|||
Selling, general and administrative expenses |
|
$ |
883,982 |
|
$ |
1,025,251 |
|
$ |
(141,269 |
) |
(13.8 |
)% |
As a percentage of revenue, selling, general, and administrative expenses were 20.4% for the three months ended December 31, 2008 compared to 20.5% for the three months ended December 31, 2007.
In addition to the selling, general and administrative expenses, the Company recorded $570,000 in fraud expense for the three months ending December 31, 2008, due to the misappropriation of funds as discussed in Note 2 to the condensed consolidated financial statements.
The significant changes in operating expenses for the first quarter of fiscal 2009 as compared to the first quarter of fiscal 2008 were;
|
|
Increase |
|
Increase |
|
|
Advertising |
|
$ |
(84,480 |
) |
(84.2 |
)% |
Commissions |
|
$ |
(27,249 |
) |
(66.2 |
)% |
Warranty |
|
$ |
(3,874 |
) |
(17.9 |
)% |
Other professional fees |
|
$ |
22,308 |
|
265.9 |
% |
Lease expense |
|
$ |
21,239 |
|
88 |
% |
The decrease in commission expense was a result of the decrease in revenues during the first quarter of fiscal 2009 in the ATV Accessories business segment. Warranty expense increased for the three months ended December 31, 2008, as compared to the three months ended December 31, 2007. Other professional fees increased for the three months ended December 31, 2008, as compared to the three months ended December 31, 2007, due to additional consulting work related to the Companys Sarbanes-Oxley Act compliance initiatives. The increase in lease expense was due to the sale and subsequent leasing back of the Companys Milford
facility, as described elsewhere in this filing.
|
|
Three Months |
|
Three Months |
|
Increase |
|
Increase |
|
|||
Interest and miscellaneous income |
|
$ |
684 |
|
$ |
11,423 |
|
$ |
(10,793 |
) |
(94.0 |
)% |
Gain on sale of assets |
|
$ |
38,216 |
|
$ |
238,432 |
|
$ |
(200,216 |
) |
(83.9 |
)% |
Interest expense |
|
$ |
85,560 |
|
$ |
89,283 |
|
$ |
(3,723 |
) |
(4.2 |
)% |
The decrease in interest and miscellaneous income was primarily due to a decrease in interest income of approximately $8,900. The gain on sale of assets decrease of approximately $200,000 for the three months ended December 31, 2008 as compared to the three months ended December 31, 2007 was due to the Company having sold its Milford facility and certain other assets in the prior year. Interest expense decreased as the principal balance on the bank notes continues to decrease. Interest expense will decrease in the second quarter of fiscal 2009 as the principal balances continue to decrease under fixed rate notes going forward.
Looking ahead to the second quarter of fiscal 2009, we project growth in revenues as new products, new markets, and effective marketing initiatives continue to be the focus of management and the entire Company. The company anticipates gross profits will be within the range of 25% to 30% of revenue as profitability will continue to be impacted by raw steel and other metal parts. Management has, and will, continue to seek out and implement production efficiencies and cost reduction initiatives wherever possible and will pass as much of the net input costs increases on to its customers as possible. Remaining competitive in the markets we are in and maintaining our strong market shares within those markets may hinder managements ability to pass on the full amount of our net input costs increases. We project selling, general and administrative expenses during the remainder of fiscal 2009 to be 20-25% of total revenue as we continue our focus on cost reduction initiatives, launching new products and maximizing the efficiencies the recently implemented new accounting and manufacturing software provides us, all while maintaining a consistent level of administrative support.
BUSINESS SEGMENTS
As more fully described in Note 5 to the Condensed Consolidated Financial Statements included elsewhere in this filing, the Company operates four reportable business segments:
ATV Accessories, Plastic Wheel Covers, Weekend Warrior, and Contract Manufacturing. ATV accessories is vertically integrated and utilizes a two-step distribution method, we are vertically integrated in our Plastic Wheel Cover segment and utilize both direct and two-step distribution methods, Weekend Warrior utilizes a single-step distribution method, and our Contract Manufacturing segment deals directly with other OE manufacturers and businesses in various industries.
ATV ACCESSORIES - Three Months Ended December 31, 2008 and 2007
|
|
Three Months |
|
Three Months |
|
Increase |
|
Increase |
|
|||
Revenue |
|
$ |
4,094,462 |
|
$ |
4,224,679 |
|
$ |
(130,217 |
) |
(3.08 |
)% |
Cost of goods sold |
|
$ |
1,925,186 |
|
$ |
1,751,875 |
|
$ |
173,311 |
|
9.89 |
% |
Gross profit |
|
$ |
2,169,276 |
|
$ |
2,472,804 |
|
$ |
(303,527 |
) |
(12.27 |
)% |
Gross profit % |
|
53.0 |
% |
58.5 |
% |
|
|
(5.5 |
)% |
The decrease in ATV Accessories revenue for the first quarter of fiscal 2009 reflects the continued growth of our blade sales but with some decline in sales of our parts categories compared to the prior year. There was a minor decrease in gross profit as a percentage of revenue, which was mainly attributable to an increase in raw material costs. The company experienced significant increases in the costs of raw steel and metal purchased parts. While the company implemented a significant price increase of its own, the full increase was not able to be realized within this business segment due to existing market conditions. To remain competitive and to maintain, or grow market share, the company was not able to pass on the full price increase to its distributors. Management has, and will, continue to seek out and implement production efficiencies and cost reduction initiatives wherever possible and will pass as much of the net input costs increases on to its customers as possible going forward. Remaining competitive in the ATV Accessory market and maintaining our strong market share within this market may hinder managements ability to pass on the full amount of our net input costs increases.
PLASTIC WHEEL COVERS - Three Months Ended Dec 31, 2008 and 2007
|
|
Three Months |
|
Three Months |
|
Increase |
|
Increase |
|
|||
Revenue |
|
$ |
109,117 |
|
$ |
420,687 |
|
$ |
(311,570 |
) |
(74.0 |
)% |
Cost of goods sold |
|
$ |
39,649 |
|
$ |
169,192 |
|
$ |
(129,543 |
) |
(76.5 |
)% |
Gross profit |
|
$ |
69,468 |
|
$ |
251,495 |
|
$ |
(182,027 |
) |
(72.3 |
)% |
Gross profit % |
|
63.7 |
% |
59.8 |
% |
|
|
3.9 |
% |
The decrease in Wheel Cover revenues can be attributed to a decrease in sales to OEMs. Management is also pursuing and evaluating new markets that our plastics division can produce parts for to further broaden and grow this business segments revenue.
WEEKEND WARRIOR - Three Months Ended Dec 31, 2008 and 2007
|
|
Three
Months |
|
Three
Months |
|
Increase |
|
Increase |
|
|||
Revenue |
|
$ |
73,829 |
|
$ |
80,068 |
|
$ |
(6,239 |
) |
(7.79 |
)% |
Cost of goods sold |
|
$ |
60,388 |
|
$ |
41,797 |
|
$ |
18,591 |
|
44.5 |
% |
Gross profit |
|
$ |
13,441 |
|
$ |
38,271 |
|
$ |
(24,830 |
) |
(64.9 |
)% |
Gross profit % |
|
18.2 |
% |
47.8 |
% |
|
|
(29.6 |
)% |
The decrease in revenues was attributable to a decrease in sales to national retail customers. The decrease in gross profit is due to manufacturing variances generated by increased input costs and inventory adjustments. Management, under the direction of the new President, has totally revamped and revised the Weekend Warrior business model. Looking forward, management anticipates revenue to once again grow quarter over quarter as the revised business model is implemented during the next few fiscal quarters.
CONTRACT MANUFACTURING - Three Months Ended Dec 31, 2008 and 2007
|
|
Three
Months |
|
Three
Months |
|
Increase |
|
Increase |
|
|||
Revenue |
|
$ |
296,599 |
|
$ |
455,893 |
|
$ |
(159,294 |
) |
(34.9 |
)% |
Cost of goods sold |
|
$ |
192,613 |
|
$ |
192,980 |
|
$ |
(367 |
) |
(.2 |
)% |
Gross profit |
|
$ |
103,986 |
|
$ |
262,913 |
|
$ |
(158,927 |
) |
(60.4 |
)% |
Gross profit % |
|
35.1 |
% |
57.7 |
% |
|
|
(22.6 |
)% |
The decrease in revenue was due to a decrease in business with current customers. With ample production capacity and unique fabrication and painting capabilities, management believes that increasing the fabrication of parts and the manufacture of products to other OE manufacturers and businesses will provide the company with a significant source of revenue in quarters traditionally slow for our main ATV Accessories business segment. Gross margin decreased as a percentage of revenue as significant increases in the costs of raw steel impacted the cost of materials for the quarter ended December 31, 2008. Management chose to honor the prices quoted to its customers in the early part of the fiscal quarter and then moved to repricing parts as raw steel costs failed to plateau or fall. Adjusting pricing to pass on the steel cost increases will take time as managements long standing procedures provide for repricing parts to customers on 90 day cycles. During the second quarter, much of the repricing should occur to allow the company to improve the gross margins for this business segment. However, just as is the case for the ATV Accessories business segment, market conditions for the Contract Manufacturing segment may not allow the company to pass on the full input costs increases to its customers as maintaining market share and remaining competitive within the geographic region the company competes for work in is key to the long term success of this business segment.
GEOGRAPHIC REVENUE - Three Months Ended Dec 31, 2008 and 2007
Country |
|
Three Months |
|
Three Months |
|
Increase |
|
Increase |
|
|||
United States |
|
$ |
3,887,605 |
|
$ |
4,540,560 |
|
$ |
(652,955 |
) |
(14.3 |
)% |
All Other Countries |
|
$ |
446,009 |
|
$ |
460,998 |
|
$ |
(14,989 |
) |
(3.2 |
)% |
For the three months ended December 31, 2008, the Company experienced decreased revenue in both the U.S. markets, as well as internationally. The decrease in revenue in the U.S. was discussed above, and the decrease in other countries was due to a decrease of sales in Europe.
Liquidity and Capital Resources
Overview
Cash flows provided by operating activities of continuing operations, built-up cash balances, and borrowings under our bank line of credit provided us with a significant source of liquidity during the first three months of Fiscal 2009.
Cash and cash equivalents were $206,510 as of December 31, 2008, compared to $194,576 as of September 30, 2008. Until required for operations, our policy is to invest any excess cash reserves in bank deposits, money market funds, and certificates of deposit after first repaying any built up balance on our bank line of credit.
In the three months ended December 31, 2008, we made approximately $59,000 in capital expenditures, received approximately $7,000 from the sale of capital equipment, and paid approximately $196,000 of long-term debt principal. By the end of fiscal 2009 management expects total capital expenditures to approximate $200,000.
Working Capital
Net working capital was $5,677,507 at December 31, 2008, compared to $5,531,102 at September 30, 2008. The decrease in working capital was primarily due to the net change in sales and gross margins.
Liquidity and Capital Resources
|
|
Balance |
|
Balance |
|
Increase/ |
|
Percent |
|
|||
Cash and cash equivalents |
|
$ |
206,510 |
|
$ |
194,576 |
|
$ |
11,934 |
|
6.1 |
% |
Accounts receivable |
|
$ |
2,524,378 |
|
$ |
2,935,647 |
|
$ |
(411,269 |
) |
(14.0 |
)% |
Inventories |
|
$ |
4,739,925 |
|
$ |
5,110,499 |
|
$ |
(370,574 |
) |
(7.3 |
)% |
Prepaid expenses |
|
$ |
106,679 |
|
$ |
209,617 |
|
$ |
(102,938 |
) |
(19.1 |
)% |
Deferred income tax |
|
$ |
627,886 |
|
$ |
345,920 |
|
$ |
281,966 |
|
81.5 |
% |
Accounts payable |
|
$ |
180,030 |
|
$ |
577,278 |
|
$ |
(397,249 |
) |
(68.8 |
)% |
Accrued expenses |
|
$ |
626,053 |
|
$ |
721,211 |
|
$ |
(95,151 |
) |
(13.2 |
)% |
Bank line of credit |
|
$ |
750,000 |
|
$ |
1,000,000 |
|
$ |
(250,000 |
) |
(25.0 |
)% |
Current portion of Bank notes payable |
|
$ |
823,437 |
|
$ |
811,053 |
|
$ |
12,384 |
|
1.5 |
% |
Current portion of deferred gain |
|
$ |
166,524 |
|
$ |
166,524 |
|
$ |
|
|
0.0 |
% |
Long-Term Debt
On May 13, 2008, the Company and its commercial lender modified the original secured credit agreement dated August 21, 2001. Under the terms of the modification agreement to the secured credit agreement, Note One and Note Two were modified to change their fixed interest rates from 7.375% per annum to 6.125% per annum. Under the terms of the new amendment to the secured credit agreement, Note One and Note Two were amended. The Notes, going forward, are payable in monthly installments from May 2008 until April 2018, for Note One and until April 2011, for Note Two, which include principal and interest (6.125% as of December 31, 2008, and 7.375% as of December 31, 2007) for Note One and principal and interest (6.125% as of December 31, 2008, and 7.375% as of December 31, 2007) for Note Two, with a final payment upon maturity on April 25, 2017, for Note One and April 25, 2011 for Note Two. The interest rate is fixed for Note Two and is fixed for Note One until April 2011, after which the interest rate will be reset to prime + 0.50% every 60 months. However, the interest rate for Note One can never exceed 10.5% or be lower than 5.5%. The monthly payment is $33,449 and $42,049 for Note One and Note Two, respectively. At December 31, 2008 and 2007, $2,833,679 and $3,050,952, respectively, were outstanding for Note One and $1,089,800 and $1,517,447, respectively, were outstanding for Note Two. Additionally, any proceeds from the sale of stock received from the exercise of warrants are to be applied to any outstanding balance on the Notes or the Line of Credit described below.
On May 13, 2008, the Company and its commercial lender entered into a note payable agreement. Under the terms of the Note, the Note is payable in monthly installments from May 2008 until April 2013, which includes principal and interest (6.125% as of December 31, 2008), with a final payment upon maturity on April 25, 2013. The interest rate is fixed for the term of the Note. The monthly payment is $14,567. At December 31, 2008, $662,761 was outstanding. The Note is collateralized by the companys new 4000 watt laser cutting system asset.
Line of Credit
On April 28, 2006, the Company and its commercial lender amended the original secured credit agreement dated August 21, 2001. Under the terms of the amended secured credit agreement, the Company has a Line of Credit for the lesser of $1,000,000 or 80% of eligible accounts receivable and 35% of eligible inventory. The Line of Credit bears interest at prime plus 0.50% (5.5% at December 31, 2008) and is collateralized by all of the Companys assets. The variable interest rate can never exceed 10.5% or be lower than 5.5%. The Line of Credit matured on December 31, 2008. At December 31, 2008, $750,000 was outstanding on the Line of Credit and there was no balance outstanding on the Line of Credit as of December 31, 2007. The line was extended by agreement between the Company and the bank for a period of 60 days, which was subsequently extended to June 1, 2009.
The secured credit agreement contains conditions and covenants that prevent or restrict the Company from engaging in certain transactions without the consent of the commercial lender and require the Company to maintain certain financial ratios, including term debt coverage and maximum leverage. In addition, the Company is required to maintain a minimum working capital and shall not declare or pay any dividends or any other distributions.
Warrants
The Company has 40,000 previously issued warrants outstanding to purchase one share of the Companys common stock per warrant at $4.00 per share which do not expire until June 9, 2010. For the three months ended December 31, 2008, none of the 40,000 warrants were exercised. The proceeds, if exercised, are to be applied to the outstanding balance on the Notes.
Capital Resources
Consistent with normal practice, management believes that the Companys operations are not expected to require significant capital expenditures during fiscal year 2009. Management believes that existing cash balances, cash flow to be generated from operating activities and available borrowing capacity under its line of credit agreement will be sufficient to fund normal operations and capital expenditure requirements, non-inclusive of any major capital investment that may be considered, for at least the next six months. At this time management is not aware of any factors that would have a materially adverse impact on cash flow during this period.
Special Note Regarding Forward-Looking Statements
The Private Securities Litigation Reform Act of 1995 (the Reform Act) provides a safe harbor for forward-looking statements made by or on behalf of the Company. The Company and its representatives may, from time to time, make written or verbal forward-looking statements, including statements contained in the Companys filings with the Securities and Exchange Commission and in its reports to stockholders. Generally, the inclusion of the words believe, expect, intend, estimate, anticipate, will, and similar expressions identify statements that constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934 and that are intended to come within the safe harbor protection provided by those sections.
All statements addressing operating performance, events, or developments that the Company expects or anticipates will occur in the future, including statements relating to sales growth, earnings or earnings per share growth, and market share, as well as statements expressing optimism or pessimism about future operating results (in particular, statements under Part I, Item 2, Managements Discussion and Analysis of Financial Condition and Results of Operations), contain forward-looking statements within the meaning of the Reform Act. The forward-looking statements are and will be based upon managements then-current views and assumptions regarding future events and operating performance, and are applicable only as of the dates of such statements but there can be no assurance that the statement of expectation or belief will result or be achieved or accomplished. In addition, the Company undertakes no obligation to update or revise any forward-looking statements, whether as a result of new information, future events, or otherwise.
By their nature, all forward-looking statements involve risk and uncertainties. Actual results may differ materially from those contemplated by the forward-looking statements for a number of reasons, including but not limited: competitive price pressures at both the wholesale and retail levels, changes in market demand, changing interest rates, adverse weather conditions that reduce sales at distributors, the risk of assembly and manufacturing plant shutdowns due to storms or other factors, the impact of marketing and cost-management programs, and general economic, financial and business conditions.
(18) Letter on Change in Accounting Principle (Incorporated by reference to the original document filed with the Form 10-QSB for the three and six months ended March 31, 2008, filed on May 15, 2008.)
(31.1) Certification of Principal Executive Officer pursuant to Rule 13a-14 or 15d-14 of the Securities Exchange Act of 1934, as adopted pursuant to section 302 of the Sarbanes-Oxley Act of 2002.
(31.2) Certification of Chief Financial Officer pursuant to Rule 13a-14 or 15d-14 of the Securities Exchange Act of 1934, as adopted pursuant to section 302 of the Sarbanes-Oxley Act of 2002.
(32.1) Certification of Principal Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
(32.2) 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.
In accordance with Section 13 or 15(d) of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized, on May 17, 2010.
|
CYCLE COUNTRY ACCESSORIES CORP. |
|
||
|
|
|
|
|
|
|
By: |
/s/ Jeffrey M. Tetzlaff |
|
|
|
|
Jeffrey M. Tetzlaff |
|
|
|
|
President and Chief Executive Officer, and Director |
|
In accordance with the requirements of the Exchange Act, this report has been signed by the following persons on behalf of the registrant and in the capacities indicated.
Name and Signature |
|
Title |
|
Date |
|
|
|
|
|
/s/ Jeffrey M. Tetzlaff |
|
President, Chief Executive Officer and |
|
May 17 , 2010 |
Jeffrey M. Tetzlaff |
|
Director (principal executive officer) |
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Robert Davis |
|
Interim Chief Financial Officer, Treasurer, Secretary and |
|
May 17, 2010 |
Robert Davis |
|
Director (principal financial and accounting officer) |
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Paul DeShaw |
|
Director |
|
May 17, 2010 |
Paul DeShaw |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Daniel Thralow |
|
Director |
|
May 17, 2010 |
Daniel Thralow |
|
|
|
|