[
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, 2007 (unaudited) and June 30, 2006
(audited)
|
4
|
|
Condensed
Statements of Operations for the Three and Nine Months Ended
March 31,
2007 and 2006 (unaudited)
|
5
|
|
Condensed
Statements of Stockholders' Equity Nine Months
Ended March 31, 2007 and 2006 (unaudited)
|
6
|
|
Condensed
Statements of Cash Flows for the Nine Months
Ended March 31, 2007 and 2006 (unaudited)
|
7
|
|
Notes
to Condensed Financial Statements (unaudited)
|
8
|
|
Item
2.
|
Management's
Discussion and Analysis or Plan of Operation
|
16
|
Item
3.
|
Quantitative
and Qualitative Disclosers About Market Risk
|
19
|
Item 4. |
Controls
and Procedures
|
19
|
PART
II OTHER
INFORMATION
|
||
Item
1.
|
Legal
Proceedings
|
21
|
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
21
|
Item
3.
|
Defaults
Upon Senior Securities
|
21
|
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
21
|
Item
5.
|
Other
Information
|
21
|
Item
6.
|
Exhibits
|
21
|
Signatures
|
22
|
Item
1
|
Financial
Information
|
ASSETS
|
|||||||
March
31,
|
June
30,
|
||||||
2007
|
2006
|
||||||
(A
Review)
|
|
||||||
CURRENT
ASSETS
|
|||||||
Cash
and cash equivalents
|
$
|
16,080
|
$
|
4,977
|
|||
Trade
receivables, net of allowances for doubtful accounts
|
67,674
|
112,587
|
|||||
Due
from shareholder
|
500
|
||||||
Inventories
|
57,419
|
77,069
|
|||||
Prepaid
expenses
|
8,039
|
7,212
|
|||||
Total
Current Assets
|
149,712
|
201,845
|
|||||
PROPERTY
AND EQUIPMENT
|
|||||||
Furniture
and fixtures & office equipment
|
24,031
|
10,238
|
|||||
Manufacturing
equipment
|
12,204
|
12,204
|
|||||
Leasehold
improvements
|
3,035
|
3,035
|
|||||
Deposit
on software costs
|
15,277
|
20,269
|
|||||
|
54,547
|
45,746
|
|||||
Less
accumulated depreciation
|
13,273
|
6,940
|
|||||
Property
and Equipment, net
|
41,274
|
38,806
|
|||||
OTHER
ASSETS
|
|||||||
Accounts
receivable - other (net of allowance for doubtful accounts of $
235,718)
|
-
|
-
|
|||||
Note
Receivable
|
6,590
|
-
|
|||||
Security
deposits
|
841
|
841
|
|||||
Total
Other Assets
|
7,431
|
841
|
|||||
Total
Assets
|
$
|
198,417
|
$
|
241,492
|
|||
LIABILITIES
AND STOCKHOLDERS' DEFICIT
|
|||||||
CURRENT
LIABILITIES
|
|||||||
Accounts
payable
|
$
|
80,409
|
$
|
99,795
|
|||
Current
maturities of long-term debt
|
18,215
|
9,877
|
|||||
Accrued
expenses
|
98,767
|
59,691
|
|||||
Deferred
compensation
|
264,280
|
227,934
|
|||||
Notes
payable - other
|
51,329
|
61,177
|
|||||
Total
Current Liabilities
|
513,000
|
458,474
|
|||||
LONG
TERM LIABILITIES
|
|||||||
Capital
leases, less current portion
|
13,440
|
22,609
|
|||||
Total
Long Term Liabilities
|
13,440
|
22,609
|
|||||
STOCKHOLDERS'
EQUITY
|
|||||||
Common
stock
|
40,878
|
38,345
|
|||||
Additional
paid in capital
|
3,508,090
|
3,041,947
|
|||||
Treasury
stock, at cost
|
(132,030
|
)
|
(151,030
|
)
|
|||
Accumulated
deficit
|
(3,744,961
|
)
|
(3,168,853
|
)
|
|||
Total
Stockholders' Deficit
|
(328,023
|
)
|
(239,591
|
)
|
|||
Total
Liabilities and Stockholders' Deficit
|
$
|
198,417
|
$
|
241,492
|
Three
months ended
|
Nine
months ended
|
||||||||||||
March
31,
|
March
31,
|
||||||||||||
2007
|
2006
|
2007
|
2006
|
||||||||||
(A
Review)
|
(A
Review)
|
(A
Review)
|
(A
Review)
|
||||||||||
NET
SALES
|
$
|
151,486
|
$
|
136,805
|
$
|
377,612
|
$
|
267,387
|
|||||
COST
OF SALES
|
69,074
|
57,606
|
175,797
|
117,606
|
|||||||||
GROSS
PROFIT
|
82,412
|
79,199
|
201,815
|
149,781
|
|||||||||
OPERATING
EXPENSES
|
|||||||||||||
Selling
and administrative expenses
|
194,318
|
188,229
|
554,898
|
490,638
|
|||||||||
Stock
based compensation for board of directors
|
8,000
|
51,160
|
|||||||||||
Stock
based compensation related to options
|
-
|
134,211
|
-
|
||||||||||
Total
operating expenses
|
202,318
|
188,229
|
740,269
|
490,638
|
|||||||||
LOSS
FROM OPERATIONS
|
(119,906
|
)
|
(109,030
|
)
|
(538,454
|
)
|
(340,857
|
)
|
|||||
OTHER
INCOME (EXPENSES)
|
|||||||||||||
Interest
expense
|
(13,118
|
)
|
(2,434
|
)
|
(37,828
|
)
|
(5,138
|
)
|
|||||
Loss
on disposal of assets
|
-
|
-
|
(2,680
|
)
|
|||||||||
Miscellaneous
income
|
171
|
16
|
174
|
31
|
|||||||||
Total
Other Income (Expenses)
|
(12,947
|
)
|
(2,418
|
)
|
(37,654
|
)
|
(7,787
|
)
|
|||||
LOSS
BEFORE INCOME TAXES
|
(132,853
|
)
|
(111,448
|
)
|
(576,108
|
)
|
(348,644
|
)
|
|||||
INCOME
TAXES
|
-
|
-
|
-
|
-
|
|||||||||
NET
LOSS
|
$
|
(132,853
|
)
|
$
|
(111,448
|
)
|
$
|
(576,108
|
)
|
$
|
(348,644
|
)
|
|
BASIC
AND DILUTED NET LOSS PER SHARE
|
$
|
(0.003
|
)
|
$
|
(0.004
|
)
|
$
|
(0.015
|
)
|
$
|
(0.012
|
)
|
|
BASIC
AND DILUTED WEIGHTED AVERAGE SHARES
|
40,553,922
|
30,537,094
|
39,688,438
|
30,018,273
|
Common
Stock
|
||||||||||||||||||||||
Par
value - $.001
|
||||||||||||||||||||||
50,000,000
shares authorized
|
Treasury
Stock
|
|||||||||||||||||||||
Additional
Paid
|
Number
of
|
Accumulated
|
|
|||||||||||||||||||
Shares
|
Amount
|
In
Capital
|
Shares
|
Amount
|
Deficit
|
Total
|
||||||||||||||||
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
Options Exercised
|
-
|
-
|
-
|
-
|
||||||||||||||||||
For
Cancellation of Debt
|
-
|
|||||||||||||||||||||
For
Professional services
|
656,072
|
656
|
50,749
|
51,405
|
||||||||||||||||||
For
Salaries
|
60,000
|
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
|
)
|
||||||
Balance
at June 30, 2006
|
38,344,760
|
$
|
38,345
|
$
|
3,041,947
|
(7,559,187
|
)
|
$
|
(151,030
|
)
|
$
|
(3,168,853
|
)
|
$
|
(239,591
|
)
|
||||||
Issuance
of Common Stock:
|
||||||||||||||||||||||
For
Cash
|
550,000
|
550
|
55,350
|
55,900
|
||||||||||||||||||
For
Professional Services
|
785,141
|
885
|
90,987
|
91,872
|
||||||||||||||||||
In
Lieu of Interest Payment
|
187,098
|
187
|
14,523
|
14,710
|
||||||||||||||||||
For
Cancellation of Debt
|
375,200
|
375
|
38,432
|
38,807
|
||||||||||||||||||
For
Salaries
|
486,112
|
486
|
51,690
|
52,176
|
||||||||||||||||||
Issuance
of Treasury Stock:
|
||||||||||||||||||||||
For
Cash
|
68,000
|
850,000
|
17,000
|
85,000
|
||||||||||||||||||
Exercised
Stock options
|
50,000
|
50
|
12,950
|
100,000
|
2,000
|
15,000
|
||||||||||||||||
Stock
based compensation related to options
|
134,211
|
134,211
|
||||||||||||||||||||
Net
loss
|
(576,108
|
)
|
(576,108
|
)
|
||||||||||||||||||
Balance
at March 31, 2007
|
40,778,311
|
$
|
40,878
|
$
|
3,508,090
|
(6,609,187
|
)
|
$
|
(132,030
|
)
|
$
|
(3,744,961
|
)
|
$
|
(328,023
|
)
|
2007
|
2006
|
||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
|||||||
Net
loss
|
$
|
(576,108
|
)
|
$
|
(348,644
|
)
|
|
Adjustments
to reconcile net loss to net cash provided by (used in) operating
activities -
|
|||||||
Depreciation
|
6,333
|
4,726
|
|||||
Loss
on disposal of equipment
|
-
|
2,680
|
|||||
Deferred
compensation
|
36,346
|
79,488
|
|||||
Compensation
expense on stock options granted
|
134,211
|
-
|
|||||
Common
shares and rights issued for services and compensation
|
158,758
|
66,714
|
|||||
Due
from shareholder
|
(500
|
)
|
|||||
Changes
in assets and liabilities -
|
|||||||
Trade
accounts receivable
|
44,913
|
(30,781
|
)
|
||||
Inventories
|
19,650
|
(14,074
|
)
|
||||
Prepaid
expenses
|
(827
|
)
|
4,683
|
||||
Note
receivables
|
(6,590
|
)
|
59,496
|
||||
Accounts
payable and other current liabilities
|
19,690
|
87,990
|
|||||
Net
Cash Used in Operating Activities
|
(164,124
|
)
|
(87,722
|
)
|
|||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
|||||||
Purchases
of equipment
|
(8,801
|
)
|
(2,704
|
)
|
|||
Net
Cash Used in Investing Activities
|
(8,801
|
)
|
(2,704
|
)
|
|||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
|||||||
Issuance
of common stock
|
10,900
|
68,472
|
|||||
Issuance
of treasury stock
|
125,000
|
||||||
Issuance
of notes payable
|
71,809
|
75,341
|
|||||
Exercised
stock options
|
20,000
|
||||||
Repayment
of notes payable
|
(43,681
|
)
|
(49,586
|
)
|
|||
Net
Cash Provided by Financing Activities
|
184,028
|
94,227
|
|||||
NET
(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS
|
11,103
|
3,801
|
|||||
CASH
AND CASH EQUIVALENTS
|
|||||||
Beginning
of period
|
4,977
|
541
|
|||||
End
of period
|
$
|
16,080
|
$
|
4,342
|
|||
SUPPLEMENTAL
DISCLOSURES OF CASH FLOW INFORMATION
|
|||||||
Cash
paid during the period for
|
|||||||
Interest
|
$
|
24,710
|
$
|
8,769
|
|||
Income
taxes
|
$
|
-
|
$
|
-
|
|||
SUPPLEMENTAL
INFORMATION FROM NONCASH FINANCING ACTIVITIES
|
|||||||
Conversion
of debt to equity
|
$
|
38,807
|
|||||
Capital
Lease Obligations
|
$
|
6,368
|
$
|
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, 2007
|
June
30, 2006
|
||||||
Raw
materials
|
$
|
48,814
|
$
|
49,364
|
|||
Finished
goods
|
8,605
|
27,705
|
|||||
$
|
57,419
|
$
|
77,069
|
3.
|
LONG
TERM OBLIGATIONS
|
2008
|
$
|
18,215
|
||
2009
|
8,533
|
|||
2010
|
4,907
|
4.
|
NOTES
PAYABLE - OTHER
|
5.
|
STOCKHOLDERS'
EQUITY
|
6. |
STOCK-BASED
COMPENSATION
|
July
3, 2006
|
September
28, 2006
|
|||
Weighted
average volatility
|
116%
|
161%
|
||
Expected
dividends
|
0%
|
0%
|
||
Expected
term (in years)
|
1
|
2
|
||
Risk
free rate
|
5.260%
|
4.585%
|
Price
per share
|
||||||
Shares
|
Range
|
Weighted
Average
|
||||
Balance,
June 30, 2006
|
3,000,000
|
$.03
- $.10
|
$0.053
|
|||
Granted
/modified
|
6,000,000
|
$.03
- $1.00
|
$0.247
|
|||
Exercised
|
||||||
Cancelled
|
(3,000,000)
|
$.03
- $.10
|
$0.053
|
|||
Expired
|
(3,000,000)
|
$.03
- $.10
|
$0.053
|
|||
Outstanding
at March 31, 2007
|
3,000,000
|
$.16
- $1.00
|
$0.440
|
7.
|
LEASE
COMMITMENT
|
8.
|
BASIC
AND DILUTED LOSS PER SHARE
|
Nine
months ending
March
31,
|
|||||||
2007
|
2006
|
||||||
Basic
and diluted loss per share:
|
|||||||
Numerator:
|
|||||||
Net
loss
|
$
|
(576,108
|
)
|
$
|
(348,644
|
)
|
|
Denominator:
|
|||||||
Basic
and diluted weighted average number of common shares outstanding
during
the period
|
39,688,436
|
30,018,273
|
|||||
Basic
and diluted loss per share
|
$
|
0.015
|
|
$
|
(0.012
|
)
|
9.
|
INCOME
TAXES
|
Deferred
tax asset
|
||||
Net
operating loss carryforwards
|
$
|
850,000
|
||
Valuation
allowance
|
(850,000
|
)
|
||
Net
deferred tax asset
|
$
|
-
|
10.
|
RELATED
PARTY TRANSACTIONS AND FORGIVENESS OF
DEBT
|
11.
|
RECENT
PRONOUNCEMENTS
|
12.
|
DISPUTED
PAYABLES WRITTEN OFF
|
13.
|
CONTINGENCIES
|
14.
|
CONCENTRATIONS
|
15.
|
GOING
CONCERN
|
Item
2.
|
Management
Discussion and Analysis of Financial Condition and Results of
Operation
|
Item
3
|
Quantitative
and Qualitative Disclosers About Market
Risk
|
Item
4.
|
Controls
and Procedures
|
Item
1.
|
Legal
Proceedings
|
Item
2.
|
Unregistered
Sales of Equity Securities and Use of
Proceeds
|
Item
3.
|
Defaults
Upon Senior Securities
|
Item
4.
|
Submission
of Matters to a Vote of Security
Holders
|
Item
5.
|
Other
Information
|
Item
6.
|
Exhibits
|
31.1
|
CEO
Certification
|
31.2
|
CFO
Certification
|
32.1
|
CEO
906 Certification
|
32.2
|
CFO
906 Certification
|
|
PACIFIC
SANDS, INC.
|
|
|
|
|
Dated:
May 21, 2007
|
By:
|
/s/
Michael
Wynhoff
|
|
|
Michael
Wynhoff
|
|
|
Chief
Executive Officer
|
|
|
|
|
|
|
|
|
|
|
|
|
Dated:
May 21, 2007
|
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
|