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
|
o
|
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.)
|
1509
Rapids Drive
Racine,
WI
|
53404
|
(Address
of Principal Executive Offices)
|
(Zip
Code)
|
Large
accelerated filer o
|
Accelerated
filer o
|
Non-accelerated
filer o
|
Smaller
reporting company x
|
Class
of Securities
|
Shares
Outstanding
|
|
Common
Stock, $0.001 par value
|
40,236,182
|
Page
|
||
PART I FINANCIAL
INFORMATION
|
||
Item
1.
|
3
|
|
3
|
||
4
|
||
5
|
||
7
|
||
Item
2.
|
16
|
|
Item
3.
|
21
|
|
Item
4.
|
22
|
|
PART II OTHER
INFORMATION
|
||
ITEM
1.
|
22
|
|
ITEM
2.
|
22
|
|
ITEM
3.
|
22
|
|
ITEM
4.
|
22
|
|
ITEM
5.
|
23
|
|
ITEM
6.
|
23
|
|
23
|
||
BALANCE
SHEETS
|
||||||||
DECEMBER
31, 2008 AND JUNE 30, 2008
|
||||||||
ASSETS
|
||||||||
December
31,
2008
|
June
30,
2008
|
|||||||
Current
assets:
|
(Unaudited)
|
|||||||
Cash
and cash equivalents
|
$ | - | $ | 7,487 | ||||
Trade
receivables, net of allowances for doubtful accounts of
$13,602
|
207,775 | 256,427 | ||||||
Inventories
|
134,188 | 135,282 | ||||||
Prepaid
expenses
|
- | 948 | ||||||
Other
current assets
|
12,104 | 2,268 | ||||||
Total
Current Assets
|
354,067 | 402,412 | ||||||
Property
and equipment, net
|
68,372 | 78,311 | ||||||
Other
assets:
|
||||||||
Security
deposits
|
5,341 | 816 | ||||||
Goodwill
|
877,854 | 861,862 | ||||||
883,195 | 862,678 | |||||||
Total
Assets
|
$ | 1,305,634 | $ | 1,343,401 | ||||
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
||||||||
Current
liabilities:
|
||||||||
Accounts
payable
|
$ | 332,914 | $ | 331,824 | ||||
Current
maturities of capital lease obligations
|
17,449 | 21,598 | ||||||
Accrued
expenses
|
230,557 | 154,469 | ||||||
Deferred
compensation
|
139,732 | 139,732 | ||||||
Current
portion of notes payable
|
505,106 | 361,221 | ||||||
Total
Current Liabilities
|
1,225,758 | 1,008,844 | ||||||
Capital
leases, less current portion
|
27,212 | 33,215 | ||||||
Notes
payable - net of discount of $39,702 and $61,942, less current
portion
|
392,139 | 522,558 | ||||||
Total
Liabilities
|
1,645,109 | 1,564,617 | ||||||
Stockholders'
deficit
|
||||||||
Common
stock (50,000,000 shares authorized, 46,845,369 and
45,308,958 shares issued and 40,236,182 and 38,699,771 shares
outstanding)
|
46,846 | 45,309 | ||||||
Additional
paid in capital
|
4,024,519 | 3,898,363 | ||||||
Treasury
stock, at cost
|
(132,030 | ) | (132,030 | ) | ||||
Accumulated
deficit
|
(4,278,810 | ) | (4,032,858 | ) | ||||
Total
Stockholders' Deficit
|
(339,475 | ) | (221,216 | ) | ||||
Total
Liabilities and Stockholders' Deficit
|
$ | 1,305,634 | $ | 1,343,401 |
STATEMENTS
OF OPERATIONS
|
||||||||||||||||
FOR
THE THREE AND SIX MONTHS ENDED DECEMBER 31, 2008 AND 2007
|
||||||||||||||||
(UNAUDITED)
|
||||||||||||||||
Three
months ended
|
Six
months ended
|
|||||||||||||||
December
31,
|
December
31,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
Net
sales
|
$ | 176,999 | $ | 153,234 | $ | 529,805 | $ | 333,041 | ||||||||
Cost
of sales
|
120,411 | 68,580 | 282,361 | 131,443 | ||||||||||||
Gross
profit
|
56,588 | 84,654 | 247,444 | 201,598 | ||||||||||||
Selling
and administrative expenses
|
216,105 | 241,955 | 455,785 | 409,761 | ||||||||||||
Loss
from operations
|
(159,517 | ) | (157,301 | ) | (208,341 | ) | (208,163 | ) | ||||||||
Other
expense
|
||||||||||||||||
Interest
expense
|
(21,522 | ) | (5,910 | ) | (37,610 | ) | (8,878 | ) | ||||||||
Other
income
|
- | 5,000 | - | 5,000 | ||||||||||||
Loss
before income taxes
|
(181,039 | ) | (158,211 | ) | (245,951 | ) | (212,041 | ) | ||||||||
Income
taxes
|
- | - | - | - | ||||||||||||
Net
loss
|
$ | (181,039 | ) | $ | (158,211 | ) | $ | (245,951 | ) | $ | (212,041 | ) | ||||
Basic
and diluted net loss per share
|
$ | (0.005 | ) | $ | (0.005 | ) | $ | (0.006 | ) | $ | (0.006 | ) | ||||
Basic
and diluted weighted average shares outstanding
|
40,117,486 | 34,830,931 | 39,673,500 | 34,606,286 |
STATEMENTS
OF CASH FLOWS
|
||||||||
FOR
THE SIX MONTHS ENDED DECEMBER 31, 2008 AND 2007
|
||||||||
(UNAUDITED)
|
||||||||
2008
|
2007
|
|||||||
Cash
flows from operating activities
|
||||||||
Net
loss
|
$ | (245,951 | ) | $ | (212,041 | ) | ||
Adjustments
to reconcile net loss to net cash used in operating
activities -
|
||||||||
Depreciation
and amortization
|
13,085 | 7,080 | ||||||
Amortization
of debt discount
|
23,755 | - | ||||||
Common
shares issued for services and compensation
|
18,350 | 51,275 | ||||||
Changes
in assets and liabilities -
|
||||||||
Trade
accounts receivable
|
36,661 | (57,479 | ) | |||||
Inventories
|
1,094 | 22,131 | ||||||
Prepaid
expenses
|
948 | 4,608 | ||||||
Other
assets
|
(9,836 | ) | 4,145 | |||||
Accounts
payable and other current liabilities
|
73,300 | 43,829 | ||||||
Net
Cash Used in Operating Activities
|
(88,594 | ) | (136,452 | ) | ||||
Cash
flows from investing activities
|
||||||||
Purchases
of equipment
|
(3,146 | ) | - | |||||
Increase
in security deposits
|
(4,525 | ) | - | |||||
Net
Cash Used in Investing Activities
|
(7,671 | ) | - | |||||
Cash
flows from financing activities
|
||||||||
Proceeds
from common stock issued
|
41,169 | 67,000 | ||||||
Proceeds
from notes payable
|
135,201 | 119,826 | ||||||
Repayment
of notes payable and long term obligations
|
(87,592 | ) | (48,846 | ) | ||||
Deferred
compensation payments
|
- | (12,799 | ) | |||||
Net
Cash Provided by Financing Activities
|
88,778 | 125,181 | ||||||
Net
decrease in cash and cash equivalents
|
(7,487 | ) | (11,271 | ) | ||||
Cash
and cash equivalents:
|
||||||||
Beginning
of period
|
7,487 | 13,969 | ||||||
End
of period
|
$ | - | $ | 2,698 |
PACIFIC
SANDS, INC.
|
||||||||
STATEMENTS
OF CASH FLOWS
|
||||||||
FOR
THE SIX MONTHS ENDED DECEMBER 31, 2008 AND 2007
|
||||||||
(UNAUDITED)
|
||||||||
Supplemental
disclosures of cash flow information:
|
||||||||
2008
|
2007
|
|||||||
Cash
paid during the period for:
|
||||||||
Interest
|
$ | 8,242 | $ | 2,630 | ||||
Income
taxes
|
$ | - | $ | - | ||||
Supplemental
disclosure of non cash financing and
investing activities
|
||||||||
Conversion
of debt to equity
|
$ | 50,000 | $ | - | ||||
Deposit on
acquisition utilizing common stock
|
|
$ | - | $ | 50,000 | |||
Convertible
notes discount with corresponding increase to paid in capital for value of
the beneficial conversion feature
|
$ |
18,174
|
$ | - |
DECEMBER
31, 2008
|
|
PACIFIC
SANDS, INC
|
|
NOTES
TO FINANCIAL STATEMENTS
|
FORM
10-Q
|
DECEMBER
31, 2008
|
PACIFIC
SANDS, INC
|
|
NOTES
TO FINANCIAL STATEMENTS
|
FORM
10-Q
|
DECEMBER
31, 2008
|
PACIFIC
SANDS, INC
|
|
NOTES
TO FINANCIAL STATEMENTS
|
FORM
10-Q
|
DECEMBER
31, 2008
|
PACIFIC
SANDS, INC
|
|
NOTES
TO FINANCIAL STATEMENTS
|
FORM
10-Q
|
DECEMBER
31, 2008
|
PACIFIC
SANDS, INC
|
|
NOTES
TO FINANCIAL STATEMENTS
|
December
31,
2008
|
June
30,
2008
|
|||||||
Raw
materials
|
$ | 109,660 | $ | 106,862 | ||||
Finished
goods
|
24,528 | 28,420 | ||||||
Total
|
$ | 134,188 | $ | 135,282 |
December
31,
2008
|
June
30,
2008
|
|||||||
Furniture
and office equipment
|
$ | 33,596 | $ | 30,450 | ||||
Manufacturing
equipment
|
61,604 | 61,604 | ||||||
Leasehold
improvements
|
3,035 | 3,035 | ||||||
Computer
software
|
15,277 | 15,277 | ||||||
113,512 | 110,366 | |||||||
Less
accumulated depreciation and amortization
|
(45,140 | ) | (32,055 | ) | ||||
Property
and equipment, net
|
$ | 68,372 | $ | 78,311 |
FORM
10-Q
|
DECEMBER
31, 2008
|
PACIFIC
SANDS, INC
|
|
NOTES
TO FINANCIAL STATEMENTS
|
December
31,
2008
|
June
30,
2008
|
|||||||
Accrued
compensation
|
$ | 146,616 | $ | 71,484 | ||||
Accrued
payroll withholding taxes
|
45,286 | 33,497 | ||||||
Accrued
professional fees
|
31,500 | 38,964 | ||||||
Accrued
other
|
7,155 | 10,524 | ||||||
Total
|
$ | 230,557 | $ | 154,469 |
December
31,
2008
|
June
30,
2008
|
|||||||
Dell
Financial Services – line of credit
|
$ | 14,039 | $ | 10,632 | ||||
J.P.
Morgan Chase – business line of credit
|
99,842 | 99,589 | ||||||
Notes
payable stockholders and directors
|
45,225 | 25,000 | ||||||
Notes
payable – settlement obligation
|
62,500 | 80,500 | ||||||
Notes
payable – acquisition, net of discount
|
610,298 | 668,058 | ||||||
Notes
payable – investors, net of discount
|
65,341 | -- | ||||||
897,245 | 883,779 | |||||||
Less
current maturities
|
505,106 | 361,221 | ||||||
$ | 392,139 | $ | 522,558 |
2009
|
$ | 522,555 | ||
2010
|
379,196 | |||
2011
|
93,411 | |||
2012
|
3,105 |
FORM
10-Q
|
DECEMBER
31, 2008
|
PACIFIC
SANDS, INC
|
|
NOTES
TO FINANCIAL STATEMENTS
|
2009
|
$ | 45,000 | ||
2010
|
11,250 |
FORM
10-Q
|
DECEMBER
31, 2008
|
PACIFIC
SANDS, INC
|
|
NOTES
TO FINANCIAL STATEMENTS
|
Three
Months Ended
|
Six
Months Ended
|
|||||||||||||||
December 31,
2008
|
December 31,
2007
|
December 31,
2008
|
December 31,
2007
|
|||||||||||||
Numerator
|
||||||||||||||||
Basic
and diluted loss
|
$ | (181,039 | ) | $ | (158,211 | ) | $ | (245,951 | ) | $ | (212,041 | ) | ||||
Denominator
|
||||||||||||||||
Basic
and diluted earnings per share- weighted average shares
outstanding
|
40,117,486 | 34,830,931 | 39,673,500 | 34,606,286 | ||||||||||||
Basic
and diluted loss per
common
share
|
$ | (0.005 | ) | $ | (0.005 | ) | $ | (0.006 | ) | $ | (0.006 | ) |
|
Outstanding
stock options were not included in the computation of diluted earnings per
common share for the six month periods ended December 31, 2008 and 2007
since it would have resulted in an antidilutive
effect.
|
|
Anti-dilutive
securities not included in the net loss per share
calculation:
|
December
31, 2008
|
December
31, 2007
|
|
Stock
options
|
3,000,000
|
3,000,000
|
FORM
10-Q
|
DECEMBER
31, 2008
|
PACIFIC
SANDS, INC
|
|
NOTES
TO FINANCIAL STATEMENTS
|
December
31,
2008
|
June
30,
2008
|
|||||||
Net
operating loss carryforwards
|
$ | 1,345,000 | $ | 1,242,000 | ||||
Deferred
compensation
|
85,000 | 92,000 | ||||||
Accounts
receivable allowance
|
6,000 | 6,000 | ||||||
Valuation
allowance
|
(1,436,000 | ) | (1,340,000 | ) | ||||
Net
deferred tax asset
|
$ | -- | $ | -- |
|
(a)
|
Exhibit
Index
|
Exhibit | Description of the Exhibit | |
|
|
|
|
PACIFIC
SANDS, INC.
|
||
Dated:
February 17, 2009
|
By:
|
/s/ Michael
Wynhoff
|
Michael
Wynhoff
|
||
Chief
Executive Officer
|
||
Dated:
February 17, 2009
|
By:
|
/s/ Michael
Michie
|
Michael
Michie
|
||
Chief
Financial Officer
|