x
|
ANNUAL
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
For
the fiscal year ended March 31,
2010
|
¨
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
For
the transition period from ________ to
_________
|
Nevada
|
20-0019425
|
|||
(State
or other jurisdiction of
|
(I.R.S.
Employer
|
|||
incorporation
or organization)
|
Identification
No.)
|
|||
321
South 1250 West, # 3
|
||||
Lindon, Utah
|
84042
|
|||
(Address
of principal executive offices)
|
(Zip
code)
|
|||
(801) 796-5127
|
||||
(Registrant’s
telephone number, including area code)
|
||||
Securities registered pursuant to section 12(b) of the Exchange Act: | ||||
None | ||||
Securities registered pursuant to section 12(g) of the Exchange Act: | ||||
Common, $0.001 par value |
Indicate
by check mark if the registrant is a well-known seasoned issuer, as
defined in Rule 405 of
the Securities Act.
|
Yes o
No x
|
Indicate
by check mark if the registrant is not required to file reports pursuant
to Section 13 or 15(d)
of the Exchange Act.
|
Yes
o
No x
|
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 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
x
No o
|
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 (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files.) |
Yes o No
o
|
Indicate
by check mark if disclosure of delinquent filers pursuant to Item 405 of
Regulation S-K (§229.405 of this chapter) is not contained
herein, and will not be contained, to the best of registrant’s knowledge,
in definitive proxy or information statements incorporated by reference in
Part III of this Form 10-K or any amendment to this Form
10-K.
|
x
|
Indicate
by check mark whether the registrant is a large accelerated filed, an
accelerated filer, a non-accelerated filer or a smaller reporting company.
See the definitions of “large accelerated
filer,” “accelerated filer” and
“smaller reporting
company” in Rule 12b-2 of the Exchange
Act.
|
Large
accelerated filer o
|
Accelerated
filer o
|
Non-accelerated
filer o
|
Smaller
reporting company x
|
(Do
not check if smaller reporting company)
|
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
aggregate market value of the voting and non-voting common equity held by
non-affiliates computed by reference to the price at which the common
equity was last sold as of the last business day of the registrant’s most
recently completed second fiscal quarter was
$9,959,455.
|
|
As
of June 16, 2010, the registrant had 45,000,000 shares of common stock,
par value $0.001, issued and outstanding.
|
|
Documents
Incorporated by
Reference: None
|
Page
|
||
PART
I
|
||
Item
1.
|
Business
|
5
|
Item
1A.
|
Risk
Factors
|
9
|
Item
1B.
|
Unresolved
Staff Comments
|
12
|
Item
2.
|
Properties
|
12
|
Item
3.
|
Legal
Proceedings
|
12
|
Item
4.
|
[Removed
and Reserved]
|
12
|
PART
II
|
||
Item
5.
|
Market
for Registrant’s Common Equity, Related Stockholder Matters and Issuer
Purchases of Equity Securities
|
12
|
Item
6.
|
Selected
Financial Data
|
13
|
Item
7.
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
14
|
Item
7A.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
18
|
Item
8.
|
Financial
Statements and Supplementary Data
|
18
|
Item
9.
|
Changes
in and Disagreements with Accountants on Accounting and Financial
Disclosure
|
18
|
Item
9A(T).
|
Controls
and Procedures
|
18
|
Item
9B.
|
Other
Information
|
20
|
PART
III
|
||
Item
10.
|
Directors,
Executive Officers and Corporate Governance
|
20
|
Item
11.
|
Executive
Compensation
|
25
|
Item
12.
|
Security
Ownership of Certain Beneficial Owners and Management and Related
Stockholder Matters
|
29
|
Item
13.
|
Certain
Relationships and Related Transactions, and Director
Independence
|
31
|
Item
14.
|
Principal
Accounting Fees and Services
|
31
|
PART
IV
|
||
Item
15.
|
Exhibits,
Financial Statement Schedules
|
32
|
SIGNATURES
|
34
|
Year
ended March 31,
|
||||||
Customer
|
2010
|
2009
|
2008
|
|||
Grit
Industries/A-Fire Holdings Ltd.
|
26%
|
26%
|
32%
|
|||
Heating
Solutions International Inc.
|
19%
|
32%
|
12%
|
|||
Guest
Controls
|
23%
|
*
|
*
|
|||
* Less than 10%. |
● |
our
ability to hire, train and assimilate new employees;
|
|
● |
the
adequacy of our financial resources; and
|
|
● |
our
ability to correctly identify and exploit new geographical markets and to
successfully compete in those
markets
|
Item
5.
Market for Common Equity, Related Stockholder Matters and Issuer Purchases
of Equity Securities
|
BID
PRICES
|
||||
HIGH
|
LOW
|
|||
Fiscal
year ended March 31, 2010
|
||||
Fourth
Quarter
|
.31
|
.18
|
||
Third
Quarter
|
.27
|
.10
|
||
Second
Quarter
|
.27
|
.25
|
||
First
Quarter
|
.25
|
.20
|
||
Fiscal
year ended March 31, 2009
|
||||
Fourth
Quarter
|
.25
|
.20
|
||
Third
Quarter
|
.45
|
.15
|
||
Second
Quarter
|
.30
|
.25
|
||
First
Quarter
|
.35
|
.30
|
||
Year
ended
March
31, 2010
|
Year
ended
March
31, 2009
|
||||
Net
cash provided by (used in) operating activities
|
$
|
1,713,279
|
$
|
477,175
|
|
Net
cash (used in) investing activities
|
$
|
(172,120)
|
$
|
(50,772)
|
|
Net
cash provided by (used in) financing activities
|
$
|
-
|
$
|
(205,972)
|
|
Effect
of exchange rate changes on cash
|
$
|
164,039
|
$
|
(26,969)
|
|
NET
INCREASE IN CASH
|
$
|
1,705,198
|
$
|
193,462
|
Contractual Commitments
|
Total
|
Payments
Due by Fiscal Year
|
|||
Less
than 1 year |
1-3
years
|
3-5
years
|
More
than
5 years
|
||
Revolving
credit line
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
Short
term debt-related parties
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
Total
|
$ -
|
$ - |
$ -
|
$ -
|
$ -
|
·
|
pertain
to the maintenance of records that, in reasonable detail, accurately and
fairly reflect the transactions and dispositions of the assets of the
company;
|
·
|
provide
reasonable assurance that transactions are recorded as necessary to permit
preparation of financial statements in accordance with generally accepted
accounting principles, and that receipts and expenditures of the company
are being made only in accordance with authorizations of management and
directors of the company; and
|
·
|
provide
reasonable assurance regarding prevention or timely detection of
unauthorized acquisition, use or disposition of the company’s assets that
could have a material effect on the financial
statements.
|
Name
of Director or
Executive
Officer
|
Age
|
Positions
with
the
Company
|
Director
Since
|
Officer
Since
|
||||
Brenton
W. Hatch
|
59
|
Chief
Executive Officer, President and Director
|
November
2008
|
October
2008
|
||||
Harold
Albert
|
47
|
Chief
Operating Officer and Director
|
November
2008
|
October
2008
|
||||
Andrew
Limpert
|
40
|
Chief
Financial Officer and Director
|
November
2007
|
November
2007
|
||||
(i) Acting
as a futures commission merchant, introducing broker, commodity trading
advisor, commodity poll operator, floor broker, leverage transaction
merchant, and other person regulated by the Commodity Futures Trading
Commission (“CFTC”), or an associated person of any of the foregoing, or
as an investment adviser, underwriter, broker or dealer in securities, or
as an affiliate person, director or employee of any investment company,
bank savings and loan association or insurance company, or engaging in or
continuing any conduct or practice in connection with such
activity;
|
|
(ii) Engaging
in any type of business practice; or
|
|
(iii)
Engaging in any activity in connection with the purchase or sale of any
security or commodity or in connection with any violation of Federal or
State securities laws or Federal commodities
laws.
|
(i) Any
Federal or State securities or commodities law or regulations;
or
|
|
(ii)
Any law or regulation respecting financial institutions or insurance
companies including, but not limited to, a temporary or permanent
injunction, order of disgorgement or restitution, civil money penalty or
temporary or permanent cease-and-desist order, or removal or prohibition
order; or
|
|
(iii)
Any law or regulation prohibiting mail or wire fraud or fraud in
connection with any business entity;
or
|
Name
and
Principal
Position
|
Year
|
Salary
($)
|
Bonus
($)
|
Stock
Awards
($)
|
Option
Awards
($)
|
All
Other
Compensation
($)
|
Total
($)
|
Brenton
W. Hatch
|
2010
|
206,600
|
5,000
|
-0-
|
-0-
|
19,400(1)
|
231,000
|
CEO
|
2009
|
125,418
|
-0-
|
-0-
|
-0-
|
-0-
|
125,418
|
2008
|
86,500
|
200,113
|
-0-
|
-0-
|
11,784
|
298,397
|
|
Andrew
Limpert
|
2010
|
120,000
|
5,000
|
-0-
|
-0-
|
16,800(2)
|
141,800
|
CFO
and Former CEO
|
2009
|
21,400
|
-0-
|
-0-
|
-0-
|
-0-
|
21,400
|
2008
|
-0-
|
-0-
|
-0-
|
-0-
|
-0-
|
-0-
|
|
Harold
Albert
|
2010
|
211,846
|
5,000
|
-0-
|
-0-
|
20,874(3)
|
237,720
|
COO
|
2009
|
202,783
|
-0-
|
-0-
|
-0-
|
-0-
|
202,783
|
2008
|
86,500
|
200,005
|
-0-
|
-0-
|
11,320
|
297,825
|
(1) | Includes $6,500 in fuel, maintenance and other vehicle related costs, $3,300 in cell phone usage and $9,600 for medical insurance premiums. | |
(2) |
Includes
$9,600 in automobile allowance and $7,200 for medical insurance
premiums.
|
|
(3) |
Includes
$8,115 in fuel, maintenance and other vehicle related costs, $4,420 in
cell phone usage and $8,339 for medical insurance
premiums.
|
●
|
The
individual may be terminated without cause by the Company upon 90 days
prior written notice. If terminated without cause, the individual shall be
entitled to six months salary and health and other
benefits.
|
●
|
For
cause upon prior written notice. If terminated for cause the individual
shall be entitled to his salary and any employee rights or compensation
which would vest in the month of termination pro-rated through the date of
termination.
|
●
|
By
resignation. If the individual resigns, he shall be entitled to receive
his current monthly salary and other compensation. In the event of a
resignation, employment shall terminate on the earlier of, 30 days
following its tender and the date the resignation is accepted by the
Company.
|
●
|
For
disability or death. The Company shall have the option to terminate the
agreement should the individual no longer be able to perform his essential
functions. In the event of termination for death or disability the
individual shall be entitled to the same compensation and benefits as if
the agreement had been terminated without
cause.
|
Type of Security
|
Name and Address
|
Amount & Nature of Beneficial
Ownership
|
% of Class
|
|
Common
|
Brenton
W. Hatch(1)
|
15,750,000
|
35%
|
|
321
South 1250 West, #3
|
||||
Lindon,
Utah 84042
|
||||
Common
|
Harold
Albert(1)
|
15,750,000
|
35%
|
|
Bay
12, 55 Alberta Ave.
|
||||
Spruce
Grove, Alberta, Canada T7X 3A6
|
||||
Common
|
Andrew
Limpert(1)
|
4,655,150
|
10%
|
|
321
South 1250 West, #3
|
||||
Lindon,
Utah 84042
|
||||
Common
|
Shelly
Nichol & Timothy Paul Nichol
|
3,500,000
|
8%
|
|
Bay
12, 55 Alberta Ave.
|
||||
Spruce
Grove, Alberta, Canada T7X 3A6
|
||||
All
executive officers and directors as a group (3 persons)
|
36,155,150
|
80%
|
||
TOTAL
|
39,655,150
|
88%
|
|
(1) Mr.
Hatch, Mr. Albert and Mr. Limpert are executive officers and directors of
the Company.
|
Plan
category
|
Number
of securities
to
be issued upon
exercise
of
outstanding
options,
warrants
and rights
(a)
|
Weighted-average
exercise
price of
outstanding
options,
warrants
and
rights
(b)
|
Number
of securities
remaining
available for future issuance under equity
compensation
plans
(excluding
securities reflected in columns (a))
(c)
|
Equity
compensation plans approved by security holders
|
410,000
|
$0.40
|
45,000
|
Equity
compensation plans not approved by security holders
|
-0-
|
$0.00
|
-0-
|
Total
|
410,000
|
$0.40
|
45,000
|
Fiscal
2010
|
Fiscal
2009
|
||||
Audit
|
$
|
48,597
|
$
|
$63,070
|
|
Audit
related
|
-0-
|
-0-
|
|||
Tax
|
-0-
|
-0-
|
|||
All
other
|
-0-
|
-0-
|
|||
Total
|
$
|
$48,597
|
$
|
$63,070
|
(a)
|
The following documents are filed
as part of this report:
|
The
following financial statements of the registrant are included in response
to Item 8 of this annual report:
|
|
Report
of Independent Registered Public Accounting Firm.
|
|
Consolidated
Balance Sheets at March 31, 2010 and 2009.
|
|
Consolidated
Statements of Operations and Other Comprehensive Income (Loss) for the
years ended March 31, 2010 and 2009.
|
|
Consolidated
Statements of Changes in Stockholders’ Equity for the years ended March
31, 2010 and 2009.
|
|
Consolidated
Statements of Cash Flows for the years ended March 31, 2010 and
2009.
|
|
Notes
to Consolidated Financial
Statements.
|
Exhibit
No.
|
Exhibit
Description
|
|
2.1
|
Acquisition
Agreement among The Flooring Zone, Inc. and Profire Combustion, Inc. and
the Shareholders of Profire Combustion, Inc.(1)
|
|
3.1
|
Articles
of Incorporation(2)
|
|
3.2
|
Articles
of Amendment to the Articles of Incorporation(3)
|
|
3.3
|
Bylaws
of The Flooring Zone, Inc.(2)
|
|
3.4
|
Bylaws
of The Flooring Zone, Inc. (as amended through October 8, 2008)(1)
|
|
4.1
|
2003
Stock Incentive Plan(2)
|
|
4.2
|
Profire
Energy, Inc. 2010 Equity Incentive Plan(9)
|
|
10.1
|
Promissory
Note dated October 1, 2001(4)
|
|
10.2
|
Exchange
Agreement between The Flooring Zone, Inc. and Michael Carroll dated June
30, 2008(5)
|
|
10.3
|
Employment
Agreement of Brenton Hatch(6)
|
|
10.4
|
Employment
Agreement of Harold Albert(6)
|
|
10.5
|
Employment
Agreement of Andrew Limpert(7)
|
|
14.1
|
Code
of Ethics(8)
|
|
21.1
|
Subsidiaries*
|
|
31.1
|
Certification
of Principal Executive Officer Pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002*
|
|
31.2
|
Certification
of Principal Financial Officer Pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002*
|
|
32.1
|
Certification
of Principal Executive Officer Pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002*
|
|
32.2
|
Certification
of Principal Financial Officer Pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002*
|
PROFIRE
ENERGY, INC.
|
|||
Date: June
29, 2010
|
By:
|
/s/ Brenton W. Hatch | |
Brenton
W. Hatch
|
|||
Chief
Executive Officer
|
|||
(Duly
Authorized Representative)
|
Signatures
|
Title
|
Date
|
||
/s/ Brent W. Hatch |
Chief
Executive Officer and
|
June
29, 2010
|
||
Brenton
W. Hatch
|
Chairman
of the Board of Directors
|
|||
/s/ Andrew Limpert |
Chief
Financial Officer and Director
|
June
29, 2010
|
||
Andrew
Limpert
|
||||
/s/ Harold Albert |
Director
|
June
29, 2010
|
||
Harold
Albert
|
||||
|
CONSOLIDATED
FINANCIAL STATEMENTS
|
|
FOR
THE YEARS ENDED MARCH 31, 2010 AND
2009
|
Page
|
|
Report
of Independent Registered Public Accounting Firm – Child, Van
Wagoner & Bradshaw, PLLC
|
F-1
|
Consolidated
Balance Sheets as of March 31, 2010 and 2009
|
F-2
|
Consolidated
Statements of Operations and Other Comprehensive Income for the years
ended March 31, 2010 and 2009
|
F-4
|
Consolidated
Statements of Stockholders’ Equity for the years ended March 31, 2010 and
2009
|
F-5
|
Consolidated
Statements of Cash Flows for the years ended March 31, 2010 and
2009
|
F-6
|
Notes
to the Consolidated Financial Statements for the years ended March 31,
2010 and 2009
|
F-7
|
ASSETS
|
||||||||
March
31,
|
March
31,
|
|||||||
2010
|
2009
|
|||||||
|
|
|||||||
CURRENT
ASSETS
|
||||||||
Cash
and cash equivalents
|
$
|
1,931,757
|
$
|
226,559
|
||||
Accounts
receivable, net
|
1,092,037
|
989,313
|
||||||
Marketable
securities-available for sale
|
7,154
|
3,110
|
||||||
Inventories
|
624,679
|
691,900
|
||||||
Prepaid
expenses
|
999
|
812
|
||||||
Total
Current Assets
|
3,656,626
|
1,911,694
|
||||||
PROPERTY
AND EQUIPMENT, net
|
559,326
|
357,613
|
||||||
TOTAL
ASSETS
|
$
|
4,215,952
|
$
|
2,269,307
|
||||
LIABILITIES AND STOCKHOLDERS'
EQUITY
|
||||||||
CURRENT
LIABILITIES
|
||||||||
Accounts
payable
|
$
|
216,904
|
$
|
147,552
|
||||
Accrued
liabilities
|
25,454
|
26,926
|
||||||
Income
taxes payable
|
494,321
|
413,862
|
||||||
Total
Current Liabilities
|
736,679
|
588,340
|
||||||
TOTAL
LIABILITIES
|
736,679
|
588,340
|
||||||
STOCKHOLDERS'
EQUITY
|
||||||||
Preferred
shares: $0.001 par value,
|
||||||||
10,000,000
shares authorized: no shares
|
||||||||
issues
and outstanding
|
-
|
-
|
||||||
Common
shares: $0.001 par value,
|
||||||||
100,000,000
shares authorized: 45,000,000
|
||||||||
shares
issues and outstanding
|
45,000
|
45,000
|
||||||
Additional
paid-in capital
|
(51,449)
|
(73,237)
|
||||||
Accumulated
other comprehensive income
|
272,416
|
(224,828)
|
||||||
Retained
earnings
|
3,213,306
|
1,934,032
|
||||||
Total
Stockholders' Equity
|
3,479,273
|
1,680,967
|
||||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
4,215,952
|
$
|
2,269,307
|
For
the Year Ended
|
|||||||
March
31,
|
|||||||
2010
|
2009
|
||||||
REVENUES
|
|||||||
Sales
of goods, net
|
$
|
5,264,686
|
$
|
5,403,848
|
|||
Sales
of services, net
|
647,664
|
853,421
|
|||||
Total
Revenues
|
5,912,350
|
6,257,269
|
|||||
COST
OF SALES
|
|||||||
Cost
of goods sold
|
2,289,414
|
3,277,877
|
|||||
GROSS
PROFIT
|
3,622,936
|
2,979,392
|
|||||
OPERATING
EXPENSES
|
|||||||
General
and administrative expenses
|
1,005,846
|
1,058,574
|
|||||
Payroll
expenses
|
827,418
|
539,159
|
|||||
Depreciation
expense
|
60,496
|
40,655
|
|||||
Total
Operating Expenses
|
1,893,760
|
1,638,388
|
|||||
INCOME
FROM OPERATIONS
|
1,729,176
|
1,341,004
|
|||||
OTHER
INCOME (EXPENSE)
|
|||||||
(Loss)
gain on sale of fixed assets
|
-
|
(950)
|
|||||
Interest
expense
|
(6,281)
|
(6,034)
|
|||||
Interest
income
|
571
|
32
|
|||||
|
|
Total
Other Income (Expense)
|
(5,710)
|
(6,952)
|
|||
NET
INCOME BEFORE INCOME TAXES
|
1,723,466
|
1,334,052
|
|||||
INCOME
TAX EXPENSE
|
444,191
|
458,907
|
|||||
NET
INCOME
|
$
|
1,279,274
|
$
|
875,145
|
|||
UNREALIZED
HOLDING LOSS
|
|||||||
ON
AVAILABLE FOR SALE SECURITIES
|
$
|
8,440
|
$
|
(11,245)
|
|||
FOREIGN
CURRENCY TRANSLATION GAIN (LOSS)
|
488,804
|
(288,746)
|
|||||
TOTAL
COMPREHENSIVE INCOME
|
$
|
1,776,519
|
$
|
575,154
|
|||
BASIC
EARNINGS PER SHARE
|
$
|
0.03
|
$
|
0.02
|
|||
FULLY
DILUTED EARNINGS PER SHARE
|
$
|
0.03
|
$
|
0.02
|
|||
|
|||||||
BASIC
WEIGHTED AVERAGE NUMBER
|
|||||||
OF
SHARES OUTSTANDING
|
45,000,000
|
40,013,699
|
|||||
FULLY
DILUTED WEIGHTED AVERAGE NUMBER
|
|||||||
OF
SHARES OUTSTANDING
|
45,116,800
|
40,013,699
|
Additional
|
Other
|
Total
|
|||||||||||||||
Common
Stock
|
Paid-In
|
Comprehensive
|
Retained
|
Stockholders'
|
|||||||||||||
Shares
|
Amount
|
Capital
|
Income
(Loss)
|
Earnings
|
Equity
|
||||||||||||
Balance,
March 31, 2008
|
35,000,000
|
$
|
35,000
|
$
|
(34,827)
|
$
|
75,163
|
$
|
1,058,887
|
$
|
1,134,223
|
||||||
Recapitalization
|
10,000,000
|
10,000
|
(38,410)
|
-
|
-
|
(28,410)
|
|||||||||||
Unrealized
holding gains (losses) on
|
-
|
-
|
-
|
(11,245)
|
-
|
(11,245)
|
|||||||||||
available
for sale securities
|
|||||||||||||||||
Foreign
currency translation
|
-
|
-
|
-
|
(288,746)
|
-
|
(288,746)
|
|||||||||||
Net
income for the year
|
|||||||||||||||||
ended
March 31, 2009
|
-
|
-
|
-
|
-
|
875,145
|
875,145
|
|||||||||||
|
|||||||||||||||||
Balance,
March 31, 2009
|
45,000,000
|
45,000
|
(73,237)
|
(224,828)
|
1,934,032
|
1,680,967
|
|||||||||||
Unrealized
holding gains (losses) on
|
-
|
-
|
-
|
8,440
|
-
|
8,440
|
|||||||||||
available
for sale securities
|
|||||||||||||||||
Foreign
currency translation
|
-
|
-
|
-
|
488,804
|
-
|
488,804
|
|||||||||||
Fair
value of options vested
|
-
|
-
|
21,788
|
-
|
-
|
21,788
|
|||||||||||
Net
income for the year
|
|||||||||||||||||
ended
March 31, 2010
|
-
|
-
|
-
|
-
|
1,279,274
|
1,279,274
|
|||||||||||
|
|||||||||||||||||
Balance,
March 31, 2010
|
45,000,000
|
$
|
45,000
|
$
|
(51,449)
|
$
|
273,183
|
$
|
3,213,306
|
$
|
3,479,273
|
For
the Year Ended
|
|||||||
March
31,
|
|||||||
2010
|
2009
|
||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
|||||||
Net
income
|
$
|
1,279,274
|
$
|
875,145
|
|||
Adjustments
to reconcile net income to
|
|||||||
net
cash provided by operating activities:
|
|||||||
Depreciation
expense
|
60,496
|
40,655
|
|||||
Loss
(gain) on sale of equipment
|
-
|
749
|
|||||
Bad
debt expense
|
4,869
|
1,953
|
|||||
Stock
options issued for services
|
21,788
|
-
|
|||||
Changes
in operating assets and liabilities:
|
|||||||
Changes
in accounts receivable
|
112,482
|
95,640
|
|||||
Changes
in inventories
|
212,233
|
(369,545)
|
|||||
Changes
in prepaid expenses
|
-
|
(536)
|
|||||
Changes
in income taxes payable
|
(13,898)
|
405,306
|
|||||
Changes
in accounts payable and accrued liabilities
|
36,035
|
(572,192)
|
|||||
Net
Cash Provided by (Used in) Operating Activities
|
1,713,279
|
477,175
|
|||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
|||||||
Proceeds
from sale of equipment
|
-
|
4,261
|
|||||
Purchase
of available for sale securities
|
-
|
(1,598)
|
|||||
Disposals
of property and equipment
|
-
|
9,169
|
|||||
Purchase
of fixed assets
|
(172,120)
|
(62,604)
|
|||||
Net
Cash Used in Investing Activities
|
(172,120)
|
(50,772)
|
|||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
|||||||
|
|||||||
Business
acquisition
|
-
|
(28,410)
|
|||||
Repayment
of related party payables
|
-
|
(177,562)
|
|||||
Net
Cash Provided by Financing Activities
|
-
|
(205,972)
|
|||||
Effect
of exchange rate changes on cash
|
164,039
|
(26,969)
|
|||||
NET
INCREASE (DECREASE) IN CASH
|
1,705,198
|
193,462
|
|||||
CASH
AT BEGINNING OF YEAR
|
226,559
|
33,097
|
|||||
CASH
AT END OF YEAR
|
$
|
1,931,757
|
$
|
226,559
|
|||
SUPPLEMENTAL
DISCLOSURES OF CASH
FLOW INFORMATION
|
|||||||
CASH
PAID FOR:
|
|||||||
Interest
|
$
|
3,749
|
$
|
6,001
|
|||
Income
taxes
|
$
|
454,163
|
$
|
84,304
|
Years
ended March 31,
|
|||||
2010
|
2009
|
||||
Net
income applicable to common shareholders
|
$
|
1,292,167
|
$
|
875,145
|
|
Weighted
average shares outstanding
|
45,000,000
|
40,013,699
|
|||
Basic
earnings per share
|
$
|
0.03
|
$
|
0.02
|
|
Fully
diluted earnings per share
|
$
|
0.03
|
$
|
0.02
|
2010
|
2009
|
||||
Raw
materials
|
$
|
612,599
|
$
|
342,934
|
|
Finished
goods
|
53,527
|
5,168
|
|||
Work
in process
|
5,432
|
386,868
|
|||
Subtotal
|
671,558
|
734,970
|
|||
Reserve
for Obsolescence
|
(46,879)
|
(43,070)
|
|||
Total
|
$
|
624,679
|
$
|
691,900
|
Assets | Estimated useful life |
Furniture and fixtures | 5 Years |
Machinery and equipment | 5 Years |
Buildings | 25 Years |
2010
|
2009
|
||||
Office
Furniture & Equipment
|
$
|
79,926
|
$
|
56,188
|
|
Service
and Shop Equipment
|
184,034
|
110,625
|
|||
Autos
|
123,097
|
100,033
|
|||
Land
and Buildings
|
439,288
|
255,232
|
|||
Total
Property and Equipment
|
826,345
|
522,078
|
|||
Accumulated
Depreciation
|
(267,019)
|
(164,465)
|
|||
Net
Property and Equipment
|
$
|
559,326
|
$
|
357,613
|
Depreciation Expense | |||||
Years
ended March 31,
|
|||||
2010
|
2009
|
||||
Cost
of goods sold
|
$
|
6,050
|
$
|
4,684
|
|
General
& administrative
|
54,446
|
41,408
|
|||
Total
|
$
|
60,496
|
$
|
46,092
|
|
March
31, 2010
|
March
31, 2009
|
||
United
States statutory income tax rate
|
35.0%
|
35.0%
|
||
Increase
in valuation allowance
|
1.8
|
(0.0)
|
||
Decrease
in rate on income subject to Canadian income tax rates
|
(6.3)
|
(5.8)
|
||
Increase
(decrease) in rate resulting from non-deductible expenses and deductible
adjustments
|
(4.7)
|
5.2
|
||
(9.2) |
(0.6)
|
|||
Effective
income tax rate
|
25.8%
|
34.4%
|
Components
of Income Tax Expense
|
March
31, 2010
|
March
31, 2009
|
|
Federal
U.S. Income Taxes
|
|||
-Current
|
$ -
|
$ -
|
|
-Deferred
|
-
|
-
|
|
Foreign
(Canadian and Provincial) Income Taxes
|
444,191
|
458,907
|
|
State
Income Taxes
|
|||
-Current
|
-
|
-
|
|
-Deferred
|
-
|
-
|
|
Total
Income Tax Expense
|
$ 444,191
|
$ 458,907
|
Company
name
|
Symbol
|
Shares
|
Market
value (USD) as of 3/31/10
|
Fair
market value (USD)
|
Copper
King Mining Corporation
|
CPRK
|
50,000
|
$ 0.003
|
$ 147
|
Deep
Blue Marine Inc.
|
DPBE
|
1,200,000
|
0.006
|
7,040
|
Total
value of trading securities
|
$ 7,154
|
Company
name
|
Symbol
|
Shares
|
Market
value (USD) as of 3/31/09
|
Fair
market value (USD)
|
Copper
King Mining Corporation
|
CPRK
|
50,000
|
$ 0.019
|
$ 950
|
Deep
Blue Marine Inc.
|
DPBE
|
1,200,000
|
0.002
|
2,160
|
Total
value of trading securities
|
$ 3,110
|