Nevada
|
IRS#
33-6159915
|
----------------------------
|
--------------------------
|
(State
or other jurisdiction
|
(IRS
Employer File Number)
|
Of
incorporation)
|
|
33012
Calle Perfecto
|
|
San
Juan Capistrano, California
|
92675
|
----------------------------------------
|
----------
|
(Address
of principal executive offices)
|
(zip
code)
|
Item
|
Description
|
Page
|
Part
I
|
FINANCIAL
INFORMATION
|
|
Item
1.
|
Consolidated
Financial Statements
|
1
|
Consolidated
Balance Sheet at May 31, 2006 (unaudited)
|
1
|
|
|
Consolidated
Statements of Operations for the three months ended May 31, 2006
(unaudited) and 2005 (unaudited)
|
3
|
Consolidated
Statements of Cash Flows for the three months ended May 31, 2006
(unaudited) and 2005 (unaudited)
|
4
|
|
Notes
to Consolidated Financial Statements (unaudited)
|
6
|
|
Item
2.
|
Management's
Discussion and Analysis of Financial Condition and Results of
Operations
|
10
|
Item
3.
|
Controls
and Procedures
|
16
|
Part
II
|
OTHER
INFORMATION
|
17
|
Item
1.
|
Legal
Proceedings
|
17
|
Item
2.
|
Changes
in Securities
|
17
|
Item
3.
|
Defaults
Upon Senior Securities
|
18
|
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
18
|
Item
5.
|
Other
Information
|
18
|
Item
6.
|
Exhibits
|
18
|
Signatures
|
19
|
ASSETS
|
|
CURRENT
ASSETS
|
|
Cash
|
$
502,210
|
Trade
receivables, net of allowance for doubtful accounts
|
48,802
|
of
$-0- as of May 31, 2006
|
|
Inventories,
net
|
445,638
|
Prepaid
expenses
|
58,359
|
|
|
Total
current assets
|
1,055,009
|
|
|
PROPERTY
AND EQUIPMENT, NET
|
149,666
|
|
|
INTANGIBLE
ASSETS, NET
|
44,128
|
|
|
OTHER
ASSETS
|
6,742
|
|
|
Total
non-current assets
|
200,536
|
|
|
TOTAL
ASSETS
|
$
1,255,545
|
LIABILITIES
AND STOCKHOLDERS' DEFICIT
|
|
|
|
CURRENT
LIABILITIES
|
|
Accounts
payable
|
$
59,834
|
Accrued
expenses
|
224,968
|
Line
of credit
|
50,000
|
Accrued
interest due to related parties
|
177,597
|
Customer
deposits
|
2,816
|
Income
taxes payable
|
8,000
|
|
|
Total
current liabilities
|
523,215
|
|
|
NOTES
PAYABLE TO RELATED PARTIES
|
363,150
|
|
|
COMMITMENTS
AND CONTINGENCIES
|
|
|
|
STOCKHOLDERS'
EQUITY
|
|
Common
stock $.001 par value - 50,000,000 shares authorized;
22,722,900
issued and outstanding
|
22,722
|
Additional
paid-in capital
|
5,530,113
|
Estimated
value of warrants
|
448,000
|
Accumulated
deficit
|
(5,174,489)
|
Unearned
compensation
|
(169,413)
|
Unearned
interest
|
(287,753)
|
|
|
Total
stockholders' equity
|
369,180
|
|
|
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
1,255,545
|
|
2006
|
2005
|
|
|
|
SALES
|
$
169,875
|
$
237,987
|
COST
OF SALES
|
111,394
|
76,975
|
|
|
|
Gross
profit
|
58,481
|
161,012
|
|
|
|
OPERATING
EXPENSES
|
|
|
Selling
|
19,035
|
23,475
|
General
and administrative
|
149,394
|
132,295
|
Consulting
fees to related parties
|
35,000
|
30,000
|
|
|
|
Total
expenses
|
203,429
|
185,770
|
|
|
|
LOSS
FROM OPERATIONS
|
(144,948)
|
(24,758)
|
|
|
|
OTHER
INCOME (EXPENSES)
|
|
|
Interest
income
|
4,752
|
-
|
Interest
expense to related parties
|
(75,582)
|
(53,753)
|
Miscellaneous
income (expense)
|
823
|
(768)
|
|
|
|
Total
other income (expense)
|
(70,007)
|
(54,521)
|
|
|
|
Net
loss before provision for income taxes
|
(214,955)
|
(79,279)
|
Provision
for income taxes
|
(1,600)
|
(1,600)
|
Net
loss
|
$ (216,555)
|
$ (80,879)
|
BASIC
AND DILUTED (LOSS)
|
|
|
PER
SHARE
|
$
(0.01)
|
$
(0.00)
|
|
|
|
WEIGHTED
AVERAGE NUMBER OF
|
|
|
SHARES:
BASIC AND DILUTED
|
22,126,033
|
14,027,909
|
|
2006
|
2005
|
CASH
FLOWS FROM OPERATING ACTIVITIES
|
|
|
Net
loss
|
$
(216,555)
|
$
(80,879)
|
Adjustments
to reconcile net loss to net
|
|
|
cash
used in operating activities:
|
|
|
Depreciation
and amortization
|
7,124
|
7,005
|
Compensation
and interest expense on stock and warrants
|
100,770
|
53,708
|
Contributed
executive services
|
2,500
|
2,500
|
Provision
for doubtful accounts
|
-
|
(2,047)
|
Return
of shares due to failure to perform services
|
-
|
(32,500)
|
Changes
in operating assets and liabilities:
|
|
|
Trade
receivables
|
(15,200)
|
(56,255)
|
Inventory
|
(53,997)
|
(18,660)
|
Prepaid
expenses and other assets
|
(13,097)
|
(52,092)
|
Accounts
payable
|
(1,177)
|
2,857
|
Accrued
expenses
|
60,157
|
72,566
|
Accrued
interest due to related parties
|
8,282
|
9,946
|
Customer
deposits
|
(26,232)
|
25,574
|
Income
tax payable
|
1,600
|
(1,997)
|
|
|
|
Net
cash used in operating activities
|
(145,825)
|
(70,274)
|
|
|
|
CASH
FLOWS FROM INVESTING ACTIVITIES
|
|
|
Purchase
of tooling and equipment
|
(1,283)
|
(25,435)
|
|
|
|
Net
cash used investing activities
|
(1,283)
|
(25,435)
|
2006
|
2005
|
|
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||
Proceeds
from sale of common stock
|
$
11,250
|
$
537,745
|
Proceeds
from sale of equipment
|
2,500
|
-
|
Repayments
on related party notes payable
|
-
|
(25,000)
|
Net
cash provided by financing activities
|
13,750
|
512,745
|
NET
(DECREASE) INCREASE IN CASH
|
(133,358)
|
417,036
|
Cash,
beginning of period
|
635,569
|
23,782
|
Cash,
end of period
|
$
502,210
|
$
440,818
|
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION
|
||
Cash
paid during the year for:
|
||
Interest
|
$
-
|
$
-
|
Income
taxes
|
$
-
|
$
1,997
|
NON-CASH
INVESTING AND FINANCING ACTIVITIES
|
||
Stock
issued for settlement of debt
|
$
107,995
|
$
53,401
|
Stock
issued for intellectual property
|
$
26,800
|
$
-
|
Stock
issued for accrued interest
|
$
-
|
$
228,000
|
Return
of shares due to non-performance of services
|
$
-
|
$
32,500
|
Raw
materials
|
$
181,007
|
Work
in progress
|
33,464
|
Finished
goods
|
310,956
|
525,427
|
|
Reserve
for obsolete or
slow
moving inventory
|
(79,789)
|
Net
inventories
|
$
445,638
|
Tooling
|
$285,695
|
Equipment
|
36,652
|
Vehicles
|
10,000
|
Furniture
and fixtures
|
15,465
|
Computer
equipment
|
14,802
|
Leasehold
equipment
|
1,000
|
363,614
|
|
Less:
accumulated depreciation and amortization
|
213,948
|
$149,666
|
Redi
Chlor brand name and trademark
|
$
26,800
|
Hand
pump
|
8,000
|
Patents
|
17,622
|
52,422
|
|
Less:
Accumulated amortization
|
8,294
|
$44,128
|
Accrued
legal expenses
|
$129,398
|
Accrued
accounting expenses
|
48,082
|
Accrued
claim settlement
|
12,750
|
Accrued
commissions
|
10,905
|
Accrual
for stock purchase (Continental Technologies)
|
10,700
|
Accrued
credit card purchases
|
9,824
|
Other
accrued expenses
|
3,309
|
$224,968
|
Outstanding
warrants
|
Warrants
Outstanding
|
Exercise
Price
|
Balance,
February 28, 2006
|
4,000,000
|
$
0.225
|
Granted
|
0
|
0
|
Exercised
|
0
|
0
|
Canceled
|
0
|
0
|
Balance,
May 31, 2006
|
4,000,000
|
$
0.225
|
Selected
Financial Data
|
2005
|
2006
|
Year
Over Year
Change
|
%
|
Sales
|
$237,987
|
$169,875
|
($
68,112)
|
(29)
|
Cost
of sales
|
$
76,975
|
$111,394
|
$
34,419
|
44
|
Gross
profit
|
$161,012
|
$
58,481
|
($102,531)
|
(64)
|
General
& administrative expenses
|
$132,295
|
$149,394
|
($
15,401)
|
(9)
|
Consulting
fees to related parties
|
$
30,000
|
$
35,000
|
$
5,000
|
15
|
Interest
expense to related parties
|
$
53,753
|
$
75,582
|
$
21,829
|
41
|
Net
cash used in operating activities
|
($70,274)
|
($145,825)
|
(
$
75,551)
|
(107)
|
Net
cash used in investing activities
|
($25,435)
|
($1,283)
|
$
24,152
|
95
|
Net
cash provided financing activities
|
$
512,745
|
$
13,750
|
($498,995)
|
(97)
|
Date
Issued
|
Issue
to
|
Common
Shares
|
Stock
Estimated
value
|
March
16, 2006
|
B.
Clark
|
10,000
|
$
2,250
|
March
16, 2006
|
C.
Yris
|
10,000
|
$
2,250
|
March
16, 2006
|
J.
Condon
|
10,000
|
$
2,250
|
March
16, 2006
|
J.
Oppat
|
10,000
|
$
2,250
|
March
16, 2006
|
J.
Westwood
|
10,000
|
$
2,250
|
Date
Issued
|
Issue
to
|
Type
of Liability
|
Common
Shares
|
Stock
Estimated
value
|
March
29, 2006
|
Wong
Johnson & Associates, APC
|
Accrued
accounting fees
|
25,000
|
$
65,470
|
April
10, 2006
|
Phil
Englund
|
Accrued
legal fees
|
65,516
|
$
5,000
|
April
26, 2006
|
Horn
& Loomis
|
Accrued
legal fees
|
75,000
|
$
37,500
|
31.1
|
Certification
of the Chief Executive Officer pursuant to Rule 13a-14(a) (Section
302 of
the Sarbanes-Oxley Act of 2002)
|
31.2
|
Certification
of the Chief Financial Officer pursuant to Rule 13a-14(a) (Section
302 of
the Sarbanes-Oxley Act of 2002)
|
32.1
|
Certification
of the Chief Executive Officer and the Chief Financial Officer pursuant
to
18 U.S.C.ss.1350 Section 906 of the Sarbanes-Oxley Act of 2002)
|
32.2
|
Certification
of the Chief Financial Officer pursuant to 18 U.S.C.ss.1350 Section
906 of
the Sarbanes-Oxley Act of 2002)
|