[X] |
Quarterly
Report pursuant to Section 13 or 15(d) of the Securities Exchange Act of
1934 |
For
the quarterly period ended: March
31, 2005 | |
[
] |
Transition
Report pursuant to 13 or 15(d) of the Securities Exchange Act of
1934 |
For
the transition period ___________ to
__________ | |
Commission
File Number: 000-49698 |
Nevada |
98-0353007 | |
(State
or other jurisdiction of incorporation or organization) |
(IRS
Employer Identification No.) |
One
World Trade Center, 121 S.W. Salmon Street, Suite 1100, Portland, Oregon
97204 |
(Address
of principal executive offices) |
503-471-1348 |
(Issuer’s
telephone number) |
_______________________________________________________________ |
(Former
name, former address and former fiscal year, if changed since last
report) |
Page | ||
PART
I - FINANCIAL INFORMATION
| ||
Item
1: |
|
3 |
Item
2: |
|
4 |
Item
3: |
|
8 |
PART
II - OTHER INFORMATION
| ||
Item
1: |
|
9 |
Item
2: |
|
9 |
Item
3: |
|
9 |
Item
4: |
|
9 |
Item
5: |
|
9 |
Item
6: |
10 |
(a) |
Balance
Sheet as of March 31, 2005. |
(b) |
Statements
of Operations for the nine and three month periods ended March 31, 2005
and 2004 (unaudited with cumulative totals since Inception);
|
(c) |
Statements
of Cash Flow for the nine months ended March 31, 2005 and 2004 (unaudited
with cumulative totals since inception); |
(d) |
Notes
to Condensed Consolidated Financial
Statements. |
ASSETS |
||||
Cash
and cash equivalents |
$ |
33,394 |
||
Prepaid
expenses and other current assets |
22,670
|
|||
Total
Current Assets |
56,064
|
|||
Property
and equipment, net of depreciation |
20,581
|
|||
Intangible
assets, net of impairment and amortization |
3,050,000
|
|||
TOTAL
ASSETS |
$ |
3,126,645 |
||
LIABILITIES
AND STOCKHOLDERS' EQUITY (DEFICIT) |
||||
LIABILITIES |
||||
Current
Liabilities: |
||||
Accounts
payable and accrued expenses |
$ |
62,347 |
||
Current
portion of note payable |
995,000
|
|||
Due
to shareholders |
801,717
|
|||
Due
to related company |
311,339
|
|||
Total
Current Liabilities |
2,170,403
|
|||
Note
payable - net of current portion |
2,000,000
|
|||
Total
Liabilities |
4,170,403
|
|||
STOCKHOLDERS'
EQUITY (DEFICIT) |
||||
Preferred
stock, $.001 Par Value; 100,000,000 shares authorized |
||||
no
shares issued and outstanding |
||||
Common
stock, $.001 Par Value; 100,000,000 shares authorized |
||||
28,399,166
shares issued and outstanding |
28,399
|
|||
Additional
paid-in capital |
5,526,908
|
|||
Deficit
accumulated during the development stage |
(6,599,065 |
) | ||
Total
Stockholders' Equity (Deficit) |
(1,043,758 |
) | ||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) |
$ |
3,126,645 |
NINE
MONTHS ENDED |
THREE
MONTHS ENDED |
CUMULATIVE
TOTALS |
||||||||||||||
MARCH
31 |
MARCH
31 |
DECEMBER
30, 2002 through |
||||||||||||||
2005 |
2004 |
2005 |
2004 |
MARCH
31, 2005 |
||||||||||||
OPERATING
REVENUES |
||||||||||||||||
Sales |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
||||||
COST
OF SALES |
-
|
-
|
-
|
-
|
-
|
|||||||||||
GROSS
PROFIT |
-
|
-
|
-
|
-
|
-
|
|||||||||||
OPERATING
EXPENSES |
||||||||||||||||
Compensation
expense |
-
|
-
|
-
|
-
|
432,969
|
|||||||||||
Professional
and consulting fees |
259,064
|
3,487,745
|
85,014
|
3,364,860
|
3,923,540
|
|||||||||||
Advertising
and promotions |
16,584
|
-
|
16,584
|
-
|
61,475
|
|||||||||||
Rent |
-
|
-
|
-
|
-
|
42,783
|
|||||||||||
General
and administrative expenses |
72,734
|
520,623
|
32,222
|
251,405
|
187,727
|
|||||||||||
Depreciation
and amortization |
885
|
38,840
|
598
|
13,952
|
39,725
|
|||||||||||
Total
Operating Expenses |
349,267
|
4,047,208
|
134,418
|
3,630,217
|
4,688,219
|
|||||||||||
NET
LOSS BEFORE OTHER (EXPENSES) |
||||||||||||||||
AND
PROVISION FOR INCOME TAXES |
(349,267 |
) |
(4,047,208 |
) |
(134,418 |
) |
(3,630,217 |
) |
(4,688,219 |
) | ||||||
OTHE
(EXPENSES) |
||||||||||||||||
Interest
expense |
(5,387 |
) |
(10,940 |
) |
(2,036 |
) |
(5,440 |
) |
(22,517 |
) | ||||||
Impairment
of property and equipment |
-
|
-
|
-
|
(107,964 |
) | |||||||||||
Impairment
of goodwill and intangibles |
(812,500 |
) |
-
|
-
|
-
|
(1,513,847 |
) | |||||||||
Impairment
of inventory |
-
|
-
|
-
|
(266,519 |
) | |||||||||||
Total
Other Expenses |
(817,887 |
) |
(10,940 |
) |
(2,036 |
) |
(5,440 |
) |
(1,910,847 |
) | ||||||
NET
LOSS BEFORE PROVISION |
||||||||||||||||
FOR
INCOME TAXES |
(1,167,154 |
) |
(4,058,148 |
) |
(136,454 |
) |
(3,635,657 |
) |
(6,599,066 |
) | ||||||
Provision
for income taxes |
-
|
-
|
-
|
-
|
-
|
|||||||||||
NET
LOSS |
(1,167,154 |
) |
(4,058,148 |
) |
(136,454 |
) |
(3,635,657 |
) |
(6,599,066 |
) | ||||||
WEIGHTED
AVERAGE COMMON SHARES |
||||||||||||||||
OUTSTANDING |
22,496,919
|
51,285,831
|
28,394,722
|
53,896,021
|
||||||||||||
NET
LOSS PER COMMON SHARE OUTSTANDING |
$ |
(0.0519 |
) |
$ |
(0.0791 |
) |
$ |
(0.0048 |
) |
$ |
(0.0675 |
) |
Cumulative
Totals |
||||||||||
December
30, 2002 through |
||||||||||
2005 |
2004 |
March
31, 2005 |
||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES |
||||||||||
Net
loss |
$ |
(1,167,154 |
) |
$ |
(4,058,148 |
) |
$ |
(6,599,066 |
) | |
Adjustments
to reconcile net loss to net cash |
||||||||||
used
in operating activities |
||||||||||
Prior
period adjustment |
(137,283 |
) | ||||||||
Common
stock issued for services |
109,000
|
3,350,000
|
3,459,000
|
|||||||
Depreciation
and amortization |
885
|
38,840
|
39,725
|
|||||||
Impairment
of property and equipment |
-
|
-
|
107,964
|
|||||||
Impairment
of goodwill and intangibles |
812,500
|
-
|
1,513,847
|
|||||||
Impairment
of inventory |
-
|
-
|
266,519
|
|||||||
Changes
in assets and liabilities |
||||||||||
(Increase)
Decrease in inventory |
-
|
70
|
(266,519 |
) | ||||||
(Increase)
Decrease in prepaid expenses and |
||||||||||
other
current assets |
-
|
(10,088 |
) |
599
|
||||||
(Increase)
Decrease in deposits and other assets |
-
|
(5,150 |
) |
-
|
||||||
Increase
in accounts payable and accrued expenses |
5,387
|
23,817
|
522,455
|
|||||||
Total
adjustments |
927,772
|
3,397,489
|
5,506,307
|
|||||||
Net
cash (used in) operating activities |
(239,382 |
) |
(660,659 |
) |
(1,092,759 |
) | ||||
CASH
FLOWS FROM INVESTING ACTIVITIES |
||||||||||
Acquisition
of business |
-
|
-
|
(1,018,814 |
) | ||||||
Acquisitions
of fixed assets |
(3,021,465 |
) |
(26,767 |
) |
(3,048,232 |
) | ||||
Net
cash (used in) investing activities |
(3,021,465 |
) |
(26,767 |
) |
(4,067,046 |
) | ||||
CASH
FLOWS FROM FINANCING ACTIVITES |
||||||||||
Proceeds
from note payable, net |
2,995,000
|
-
|
4,079,843
|
|||||||
Advances
from shareholders, net |
301,941
|
406,584
|
801,717
|
|||||||
Proceeds
from issuance of common stock |
300
|
-
|
300
|
|||||||
Advances
from (Payments to) related company |
(3,000 |
) |
218,966
|
311,339
|
||||||
Net
cash provided by financing activities |
3,294,241
|
625,550
|
5,193,199
|
|||||||
NET
INCREASE (DECREASE) IN |
||||||||||
CASH
AND CASH EQUIVALENTS |
33,394
|
(61,876 |
) |
33,394
|
||||||
CASH
AND CASH EQUIVALENTS - |
||||||||||
BEGINNING
OF YEAR |
-
|
61,909
|
-
|
|||||||
CASH
AND CASH EQUIVALENTS - END OF YEAR |
$ |
33,394 |
$ |
33 |
$ |
33,394 |
||||
SUPPLEMENTAL
CASH FLOW INFORMATION |
||||||||||
Cash
paid during the year for interest |
$ |
- |
$ |
- |
$ |
190 |
||||
SUPPLEMENTAL
DISCLOSURE OF NONCASH INFORMATION |
||||||||||
Common
stock issued for services |
$ |
109,000 |
$ |
- |
$ |
3,459,000 |
||||
Impairment
of property and equipment |
$ |
- |
$ |
- |
$ |
107,964 |
||||
Impairment
of goodwill and intangibles |
$ |
812,500 |
$ |
- |
$ |
1,513,847 |
||||
Impairment
of inventory |
$ |
- |
$ |
- |
$ |
266,519 |
||||
Conversion
of payables to equity |
$ |
- |
$ |
- |
$ |
170,285 |
Exhibit
Number |
Description
of Exhibit |
10.1 |
|
10.2 |
|
31.1 |
|
31.2 |
|
32.1 |
AERO
MARINE ENGINE, INC. | |
Date:
|
May
23, 2005 |
By:/s/ Raymond
Brouzes
Dr.
Raymond Brouzes
Title: Chief
Executive Officer and Chief Financial Officer
|