[X]
|
QUARTERLY
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
For
the quarterly period ended March 31, 2005
|
|
[
]
|
TRANSITION
REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE ACT
|
For
the transition period from ________________ to
_________________
Commission
file number 000-50742
|
SIGN
MEDIA SYSTEMS, INC.
(Exact
name of small business issuer as specified in its
charter)
|
|
FLORIDA
(State
or other jurisdiction of incorporation or organization)
|
02-0555904
(IRS
Employer Identification No.)
|
2100
19th
Street, Sarasota FL 34234
(Address
of principal executive offices)
|
|
(941)
330-0336
(Issuer's
telephone number)
|
|
__________________________________________
(Former
name, former address and former fiscal year, if changed since last
report)
|
Condensed
Consolidated Balance Sheet (Unaudited) as of March 31,
2005
|
F-1
|
|
|
Condensed
Consolidated Statements of Income (Operations) for the
Three
Months Ended March 31, 2005 and 2004 (Unaudited)
|
F-2
|
|
|
Condensed
Consolidated Statements of Cash Flows for the Three Months
Ended
March 31, 2005 and 2004 (Unaudited)
|
F-3
|
|
|
Notes
to Condensed Consolidated Financial Statements
|
F-4-11
|
ASSETS
|
||||
(restated)
|
||||
CURRENT
ASSETS
|
||||
Cash
and cash equivalents
|
$
|
10,873
|
||
Accounts
receivable
|
543,238
|
|||
Inventory
|
85,572
|
|||
Total
current assets
|
639,683
|
|||
Property
and equipment, net
|
130,124
|
|||
Other
assets
|
4,000
|
|||
|
||||
TOTAL
ASSETS
|
$
|
773,807
|
||
LIABILITIES
AND STOCKHOLDERS' EQUITY (DEFICIT)
|
||||
CURRENT
LIABILITIES
|
||||
Current
portion of long-term debt
|
$
|
13,815
|
||
Accounts
payable and accrued expenses
|
260,700
|
|||
Due
to related parties
|
109,761
|
|||
Liability
for stock to be issued
|
224,900
|
|||
Total
current liabilities
|
609,176
|
|||
Long-term
debt, net of current portion
|
51,184
|
|||
Due
to related parties
|
169,236
|
|||
TOTAL
LIABILITIES
|
829,596
|
|||
STOCKHOLDERS'
EQUITY
|
||||
Common
stock, no par value, 100,000,000 shares authorized and
|
||||
8,460,000
shares issued and outstanding at March 31, 2005
|
5,000
|
|||
Additional
paid-in capital
|
671,700
|
|||
Accumulated
deficit
|
(732,489
|
)
|
||
Total
stockholders' equity (deficit)
|
(55,789
|
)
|
||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
|
$
|
773,807
|
2005
|
2004
|
||||||
(restated)
|
|||||||
REVENUE
- net of discounts
|
$
|
22,271
|
$
|
282,600
|
|||
COST
OF GOODS SOLD
|
2,507
|
55,144
|
|||||
GROSS
PROFIT
|
19,764
|
227,456
|
|||||
OPERATING
EXPENSES
|
|||||||
Professional
fees
|
20,610
|
21,357
|
|||||
General
and administrative expenses
|
157,263
|
154,169
|
|||||
Depreciation
|
11,892
|
4,500
|
|||||
Total
operating expenses
|
189,765
|
180,026
|
|||||
NET
INCOME (LOSS) BEFORE OTHER INCOME (EXPENSE)
|
(170,001
|
)
|
47,430
|
||||
OTHER
INCOME (EXPENSE)
|
|||||||
Interest
income
|
2
|
-
|
|||||
Interest
expense
|
(303
|
)
|
(92
|
)
|
|||
Total
Other Income (Expense)
|
(301
|
)
|
(92
|
)
|
|||
NET
INCOME (LOSS) BEFORE PROVISION FOR INCOME TAXES
|
(170,302
|
)
|
47,338
|
||||
Provision
for income taxes
|
-
|
-
|
|||||
NET
INCOME (LOSS) APPLICABLE TO COMMON SHARES
|
$
|
(170,302
|
)
|
$
|
47,338
|
||
NET
INCOME (LOSS) PER BASIC AND DILUTED SHARES
|
$
|
(0.020
|
)
|
$
|
0.006
|
||
WEIGHTED
AVERAGE NUMBER OF COMMON
|
|||||||
SHARES
OUTSTANDING
|
8,460,000
|
8,222,222
|
2005
|
2004
|
||||||
(restated)
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
|||||||
Net
income (loss)
|
$
|
(170,302
|
)
|
$
|
47,338
|
||
Adjustments
to reconcile net income (loss) to net cash provided by
|
|||||||
(used
in) operating activities
|
|||||||
Depreciation
|
11,892
|
4,500
|
|||||
Changes
in assets and liabilities:
|
|||||||
(Increase)/decrease
in accounts receivable
|
7,340
|
24,949
|
|||||
(Increase)
in inventory
|
-
|
(8,283
|
)
|
||||
Decrease
in prepaid expenses and other current assets
|
-
|
55,144
|
|||||
Increase
in accounts payable and accrued expenses
|
90,711
|
15,380
|
|||||
Total
adjustments
|
109,943
|
91,690
|
|||||
Net
cash provided by (used in) operating activities
|
(60,359
|
)
|
139,028
|
||||
|
|||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
|||||||
Acquisition
of property and equipment
|
(17,461
|
)
|
(12,687
|
)
|
|||
Net
cash (used in) investing activities
|
(17,461
|
)
|
(12,687
|
)
|
|||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
|||||||
Proceeds
(payments) from long-term debt
|
(4,605
|
)
|
(49,402
|
)
|
|||
Liability
for stock to be issued
|
24,900
|
-
|
|||||
Proceeds
(payments) to related parties - net
|
62,046
|
25,552
|
|||||
Net
cash provided by (used in) financing activities
|
82,341
|
(23,850
|
)
|
||||
NET
INCREASE IN CASH AND CASH EQUIVALENTS
|
4,521
|
102,491
|
|||||
|
|||||||
CASH
AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
6,352
|
47,068
|
|||||
|
|||||||
CASH
AND CASH EQUIVALENTS - END OF PERIOD
|
$
|
10,873
|
$
|
149,559
|
|||
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION:
|
|||||||
Cash
paid during the period for interest.
|
$
|
-
|
$
|
92
|
Accounts
receivable
|
$
|
30,668
|
||
Fixed
assets, net of depreciation
|
112,214
|
|||
Other
assets
|
85,264
|
|||
Accounts
payable
|
(29,242
|
)
|
||
Notes
payable
|
(27,338
|
)
|
||
Other
payables
|
(115,864
|
)
|
||
Total
|
$
|
55,702
|
(1) |
The
sale and installation of their mounting
system
|
(2) |
The
printing of advertising images to be inserted on trucks utilizing
the
Company’s mounting systems.
|
(3) |
Third
party advertising
|
Furniture
and fixtures
|
5
years
|
Equipment
|
5
years
|
Trucks
|
5
years
|
March
31,
|
|||||||
2005
|
2004
|
||||||
(restated)
|
|||||||
Net
income (loss)
|
$
|
(170,302
|
)
|
$
|
47,338
|
||
Weighted-average
common shares outstanding
|
|||||||
Basic
|
8,460,000
|
8,222,222
|
|||||
Weighted-average
common stock equivalents
|
|||||||
Stock
options
|
-
|
-
|
|||||
Warrants
|
-
|
-
|
|||||
Weighted-average
common shares outstanding
|
|||||||
Diluted
|
8,460,000
|
8,222,222
|
2005
|
2004
|
||||||
Equipment
|
$
|
88,923
|
$
|
39,217
|
|||
Furniture
and Fixtures
|
57,882
|
35,947
|
|||||
Transportation
Equipment
|
54,620
|
54,621
|
|||||
201,425
|
129,785
|
||||||
Less:
accumulated depreciation
|
71,301
|
18,534
|
|||||
Net
Book Value
|
$
|
130,124
|
$
|
111,251
|
2005
|
$
|
30,000
|
||
2006
|
30,000
|
|||
2007
|
27,500
|
|||
$
|
87,500
|
Deferred
tax assets
|
$
|
299,575
|
||
Deferred
tax valuation allowance
|
(299,575
|
)
|
||
|
$ | - |
2005
|
2004
(restated)
|
||||||
Revenue
|
$
|
22,271
|
$
|
282,600
|
|||
Cost
of Revenue
|
2,507
|
55,144
|
|||||
Gross
profit
|
19,764
|
227,456
|
|||||
Operating
and
Other
Expenses
|
190,066
|
180,118
|
|||||
Net
income (loss)
|
$
|
(170,302
|
)
|
$
|
47,338
|
||
Gross
profit margin
|
89
|
%
|
80
|
%
|
|||
Earnings
per share
of
common stock
|
$
|
(0.020
|
)
|
$
|
0.006
|
Exhibit
Number
|
Description
of Exhibit
|
31.1
|
|
31.2
|
|
32.1
|
SIGN
MEDIA SYSTEMS, INC.
(Registrant)
|
|
Date
October
13, 2005
|
/s/Antonio
F. Uccello,
III
Antonio
F. Uccello, III
Chief
Executive Officer
Chairman of the Board
|