[ X ] |
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF
1934
|
[ ] |
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF
1934
|
Nevada
|
88-0322882
|
State
or other jurisdiction of incorporation or organization)
|
(IRS
Employer Identification No.)
|
PART
I FINANCIAL
INFORMATION
|
||
Item
1.
|
Financial
Statements
|
3
|
Report
of Independent Registered Public Accounting Firm
|
3
|
|
Condensed
Balance Sheets as of March 31, 2006 (unaudited) and June 30, 2005
(audited)
|
4
|
|
Condensed
Statements of Operations for the Three and Nine Months Ended March
31, 2006 and 2005 (unaudited)
|
5
|
|
Condensed
Statements of Stockholders' Equity Nine
Months Ended March 31, 2006 and 2005 (unaudited)
|
6
|
|
Condensed
Statements of Cash Flows for the Nine Months Ended March 31, 2006 and
2005 (unaudited)
|
7
|
|
Notes
to Condensed Financial Statements (unaudited)
|
8
|
|
Item
2.
|
Management’s
Discussion and Analysis or Plan of Operation
|
15
|
Item
3.
|
Controls
and Procedures
|
18
|
PART
II OTHER
INFORMATION
|
||
Item
1.
|
Legal
Proceedings
|
19
|
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
19
|
Item
3.
|
Defaults
Upon Senior Securities
|
20
|
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
20
|
Item
5.
|
Other
Information
|
20
|
Item
6.
|
Exhibits
|
20
|
Signatures
|
20
|
ASSETS
|
|||||||
March
31,
|
June
30,
|
||||||
2006
|
2005
|
||||||
(A
Review)
|
|||||||
CURRENT
ASSETS
|
|||||||
Cash
and cash equivalents
|
$
|
4,344
|
$
|
541
|
|||
Trade
receivables, net of allowances for the doubtful accounts
|
91,480
|
60,699
|
|||||
Inventories
|
45,369
|
31,295
|
|||||
Prepaid
expenses
|
10,527
|
15,210
|
|||||
Total
Current Assets
|
151,720
|
107,745
|
|||||
PROPERTY
AND EQUIPMENT
|
|||||||
Furniture
and fixtures & office equipment
|
12,090
|
8,618
|
|||||
Manufacturing
equipment
|
12,204
|
12,653
|
|||||
Leasehold
improvements
|
3,035
|
3,035
|
|||||
Deposit
on software costs
|
20,269
|
12,560
|
|||||
|
47,598
|
36,866
|
|||||
Less
accumulated depreciation
|
6,965
|
2,712
|
|||||
Property
and Equipment, net
|
40,633
|
34,154
|
|||||
OTHER
ASSETS
|
|||||||
Accounts
receivable - other (net of allowance for doubtful accounts of $
235,718)
|
-
|
59,496
|
|||||
Security
deposits
|
816
|
816
|
|||||
Total
Other Assets
|
816
|
60,312
|
|||||
Total
Assets
|
$
|
193,169
|
$
|
202,211
|
|||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
|||||||
CURRENT
LIABILITIES
|
|||||||
Accounts
payable
|
$
|
119,228
|
$
|
45,544
|
|||
Current
maturities of long-term obligations
|
9,528
|
4,751
|
|||||
Accrued
expenses
|
86,874
|
72,568
|
|||||
Deferred
compensation
|
200,873
|
121,385
|
|||||
Notes
payable - other
|
58,631
|
32,500
|
|||||
Total
Current Liabilities
|
475,134
|
276,748
|
|||||
LONG
TERM LIABILITIES
|
|||||||
Capital
leases, less current portion
|
25,149
|
19,121
|
|||||
Total
Long Term Liabilities
|
|
||||||
STOCKHOLDERS'
EQUITY
|
|||||||
Common
stock
|
38,197
|
36,844
|
|||||
Additional
paid in capital
|
3,013,005
|
2,879,170
|
|||||
Treasury
stock, at cost
|
(151,030
|
)
|
(151,030
|
)
|
|||
Accumulated
deficit
|
(3,207,286
|
)
|
(2,858,642
|
)
|
|||
Total
Stockholders' Equity
|
(307,114
|
)
|
(93,658
|
)
|
|||
Total
Liabilities and Stockholders' Equity
|
$
|
193,169
|
$
|
202,211
|
Three
months ended
|
Nine
months ended
|
||||||||||||
March
31,
|
March
31,
|
||||||||||||
2006
|
2005
|
2006
|
2005
|
||||||||||
|
|||||||||||||
NET
SALES
|
$
|
136,805
|
$
|
56,528
|
$
|
267,387
|
$
|
93,345
|
|||||
COST
OF SALES
|
57,606
|
30,796
|
117,606
|
46,067
|
|||||||||
GROSS
PROFIT
|
78,199
|
25,732
|
149,781
|
47,278
|
|||||||||
SELLING
AND ADMINISTRATIVE EXPENSES
|
188,229
|
109,660
|
490,638
|
312,787
|
|||||||||
LOSS
FROM OPERATIONS
|
(109,030
|
)
|
(83,928
|
)
|
(340,857
|
)
|
(265,509
|
)
|
|||||
OTHER
INCOME (EXPENSES)
|
|||||||||||||
Interest
expense
|
(2,434 | ) |
(400
|
)
|
(5,138 | ) |
(3,400
|
)
|
|||||
Loss
on Disposal of Assets
|
(2,680
|
)
|
|||||||||||
Gain
from restructuring of related party debt
|
15,791
|
15,791
|
|||||||||||
Miscellaneous
income
|
16
|
476
|
31
|
3,366
|
|||||||||
Total
Other Income(Expenses)
|
(2,418
|
) |
15,867
|
(7,787
|
)
|
15,757
|
|||||||
LOSS
BEFORE INCOME TAXES
|
(111,448
|
)
|
(68,061
|
)
|
(348,644
|
)
|
(249,752
|
)
|
|||||
INCOME
TAXES
|
|||||||||||||
NET
LOSS
|
$
|
(111,448
|
)
|
$
|
(68,061
|
)
|
$
|
(348,644
|
)
|
$
|
(249,752
|
)
|
|
BASIC
AND DILUTED NET LOSS PER SHARE
|
$
|
(0.004
|
)
|
$
|
(0.002
|
)
|
$
|
(0.012
|
)
|
$
|
(0.008
|
)
|
|
BASIC
AND DILUTED WEIGHTED AVERAGE SHARES
|
30,537,094
|
30,163,975
|
30,018,273
|
31,227,328
|
Common
Stock
|
|||||||||||||||||||||||||
Par
value - $.001
50,000,000
shares
|
Additional
|
Treasury
Stock
|
|||||||||||||||||||||||
authorized
|
Paid
|
Number
of
|
Accumulated
|
Shareholder
|
|||||||||||||||||||||
Shares
|
Amount
|
In
Capital
|
Shares
|
Amount
|
Deficit
|
Receivable
|
Total
|
||||||||||||||||||
Balance
at June 30, 2004
|
30,298,873
|
$
|
30,299
|
$
|
2,560,602
|
(9,000
|
)
|
$
|
(5,514
|
)
|
$
|
(2,558,212
|
)
|
$
|
(121,480
|
)
|
$
|
(94,305
|
)
|
||||||
Issuance
of Common Stock:
|
|||||||||||||||||||||||||
For
Cash
|
2,478,822
|
2,479
|
164,485
|
9,000
|
5,514
|
172,478
|
|||||||||||||||||||
For
Options Exercised
|
2,633,333
|
2,633
|
9,667
|
12,300
|
|||||||||||||||||||||
For
Cancellation of Debt
|
347,481
|
348
|
20,805
|
21,153
|
|||||||||||||||||||||
For
Professional services
|
400,000
|
400
|
15,100
|
15,500
|
|||||||||||||||||||||
|
|||||||||||||||||||||||||
Retirement
of common stock:
|
-
|
||||||||||||||||||||||||
For
cash
|
(2,700,000
|
)
|
(29,550
|
)
|
(29,550
|
)
|
|||||||||||||||||||
In
lieu of receivable
|
(4,859,187
|
)
|
(121,480
|
)
|
121,480
|
-
|
|||||||||||||||||||
Below
market rate stock options granted
|
66,700
|
66,700
|
|||||||||||||||||||||||
Net
loss
|
(249,752
|
)
|
(249,752
|
)
|
|||||||||||||||||||||
Balance
at March 31, 2005
|
36,158,509
|
$
|
36,159
|
$
|
2,837,359
|
(7,559,187
|
)
|
$
|
(151,030
|
)
|
$
|
(2,807,964
|
)
|
$
|
-
|
$
|
(85,476
|
)
|
|||||||
Balance
at June 30, 2005
|
36,844,298
|
$
|
36,844
|
$
|
2,879,170
|
(7,559,187
|
)
|
$
|
(151,030
|
)
|
$
|
(2,858,642
|
)
|
$
|
-
|
$
|
(93,658
|
)
|
|||||||
Issuance of Common Stock: | |||||||||||||||||||||||||
For
Cash
|
636,673
|
637
|
67,835
|
68,472
|
|||||||||||||||||||||
For
Professional Services
|
656,072
|
656
|
50,749
|
51,405
|
|||||||||||||||||||||
For
Salaries
|
70,000
|
60
|
15,251
|
15,311
|
|||||||||||||||||||||
Net
loss
|
(348,644
|
)
|
(348,644
|
)
|
|||||||||||||||||||||
Balance
at March 31, 2006
|
38,197,043
|
$
|
38,197
|
$
|
3,013,005
|
(7,559,187
|
)
|
$
|
(151,030
|
)
|
$
|
(3,207,286
|
)
|
$
|
-
|
$
|
(307,114
|
)
|
2006
|
2005
|
||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
|||||||
Net
loss
|
$
|
(348,644
|
)
|
$
|
(249,752
|
)
|
|
Adjustments
to reconcile net loss to net cash used in operating activities
-
|
|||||||
Depreciation
|
4,726
|
2,949
|
|||||
Loss
on disposal of equipment
|
2,680
|
||||||
Deferred
compensation
|
79,488
|
14,435
|
|||||
Compensation
of below market stock options granted
|
66,700
|
||||||
Common
shares and rights issued for services and compensation
|
66,714
|
15,500
|
|||||
Gain
from restructuring of related party debt
|
(15,791
|
)
|
|||||
Changes
in assets and liabilities -
|
|||||||
Trade
accounts receivable
|
(30,781
|
)
|
(18,400
|
)
|
|||
Inventories
|
(14,074
|
)
|
(20,616
|
)
|
|||
Prepaid
expenses
|
4,683
|
(4,359
|
)
|
||||
Other
assets
|
59,496
|
||||||
Accounts
payable and other current liabilities
|
87,990
|
35,257
|
|||||
Net
Cash Used in Operating Activities
|
(87,720
|
)
|
(174,077
|
)
|
|||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
|||||||
Purchases
of equipment
|
(2,704
|
)
|
(17,271
|
)
|
|||
Net
Cash Used in Investing Activities
|
(2,704
|
)
|
(17,271
|
)
|
|||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
|||||||
Issuance
of common stock
|
68,472
|
172,478
|
|||||
Issuance
of common stock - exercise of options
|
10,300
|
||||||
Purchase
of
treasury stock
|
(29,550 | ) | |||||
Issuance
of notes payable
|
75,341
|
15,000
|
|||||
Repayment
of note payable and long term obligation
|
(49,586
|
)
|
(2,501
|
)
|
|||
Net
Cash Provided by (Used in) Financing Activities
|
94,227
|
165,727
|
|||||
NET
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
3,803
|
(25,621
|
)
|
||||
CASH
AND CASH EQUIVALENTS
|
|||||||
Beginning
of period
|
541
|
44,098
|
|||||
End
of period
|
$
|
4,344
|
$
|
18,477
|
|||
SUPPLEMENTAL
DISCLOSURES OF CASH FLOW INFORMATION
|
|||||||
Cash
paid during the nine months for
|
|||||||
Interest
|
$
|
5,138
|
$
|
3,400
|
|||
Income
taxes
|
$ |
$
|
|
||||
SUPPLEMENTAL
INFORMATION FROM NONCASH FINANCING ACTIVITIES
|
|||||||
Conversion
of shareholder receivable to treasury stock
|
$
|
121,480
|
|||||
Conversion
of debt to equity
|
|
|
$
|
21,153
|
|||
Conversion
of debt to equity - options exercised
|
$
|
2,000
|
|||||
Capital
Lease Obligations
|
$
|
11,181
|
1. |
NATURE
OF OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES
|
1. |
NATURE
OF OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES -
CONTINUED
|
2. |
INVENTORIES
|
March
31, 2006
|
June
30, 2005
|
||||||
Raw
materials
|
$
|
31,245
|
$
|
25,118
|
|||
Finished
goods
|
14,124
|
6,177
|
|||||
$
|
45,369
|
$
|
31,295
|
3. |
LONG
TERM OBLIGATIONS
|
2007
|
9,528
|
||
2008
|
10,866
|
||
2009
|
11,329
|
||
2010 | 2,954 |
4. |
NOTES
PAYABLE - OTHER
|
5. |
STOCK-BASED
COMPENSATION
|
5. |
STOCK-BASED
COMPENSATION - CONTINUED
|
Nine
Months Ended March 31,
|
|||||||
2006
|
2005
|
||||||
Net
losses, as reported
|
($348,644
|
)
|
($249,752
|
)
|
|||
Add:
stock-based employee compensation expense determined under fair
value
based method for all awards, net of related tax effects.
|
66,700
|
||||||
Deduct:
total stock based employee compensation expense determined under
fair
value based method for all awards, net of related tax
effects.
|
(70,000
|
) | |||||
Pro
forma net losses
|
($348,644
|
)
|
($253,052
|
)
|
|||
Basic
and diluted loss per share:
|
|||||||
As
reported
|
($0.012
|
)
|
($0.008
|
)
|
|||
Pro
forma
|
($0.012
|
)
|
($0.008
|
)
|
Price
per share
|
||||||||||
Shares
|
Range
|
Weighted
Average
|
||||||||
Balance,
June 30, 2005
|
3,166,667
|
.03
- .10
|
0.052
|
|||||||
Granted
|
||||||||||
Exercised
|
||||||||||
Expired
|
166,667
|
0.03
|
0.03
|
|||||||
Balance,
March 31, 2006
|
3,000,000
|
.03
- .10
|
0.053
|
6. |
LEASE
COMMITMENT
|
7. |
BASIC
AND DILUTED LOSS PER SHARE
|
Nine
Months Ended March 31,
|
|||||||
2006
|
2005
|
||||||
Basic
and diluted loss per share:
|
|||||||
Numerator:
|
|||||||
Net
loss
|
$
|
(348,644
|
)
|
$
|
(249,752
|
)
|
|
Denominator:
|
|||||||
Basic
and diluted weighted average number of common shares outstanding
during
the period
|
30,018,273
|
31,227,328
|
|||||
Basic
and diluted loss per share
|
$
|
(0.012
|
)
|
$
|
(0.008
|
)
|
8. |
INCOME
TAXES
|
Deferred
tax asset
|
||||
Net
operating loss carryforwards
|
$
|
880,750
|
|
|
Valuation
allowance
|
(880,750
|
) | ||
|
||||
Net
deferred tax asset
|
$
|
-
|
9. |
RELATED
PARTY TRANSACTIONS AND FORGIVENESS OF
DEBT
|
10. |
CONTINGENCIES
|
11. |
CONCENTRATIONS
|
12. |
GOING
CONCERN
|
PACIFIC
SANDS, INC.
|
||
Dated:
October 18, 2006
|
By:
|
/s/
Michael
Wynhoff
|
Michael
Wynhoff
|
||
Chief
Executive Officer
|
||
|
||
Dated:
October 18, 2006
|
By:
|
/s/
Michael
Michie
|
Michael
Michie
|
||
Chief
Financial Officer
|
||
|
31.1
|
CEO Certification
|
31.2
|
CFO Certification
|
32.1
|
CEO 906 Certification
|
32.2
|
CFO 906 Certification
|