|
þ
|
QUARTERLY
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
|
¨
|
TRANSITION
REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE
ACT
|
Delaware
|
98-0233941
|
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification No.)
|
Item
1.
|
Financial
Statements
|
June
30,
|
September
30,
|
|||||||
2007
|
2006
|
|||||||
(unaudited)
|
||||||||
ASSETS
|
||||||||
CURRENT
ASSETS
|
||||||||
Cash
and cash equivalents
|
$ |
5,932
|
$ |
18,955
|
||||
Accounts
receivable, less allowance for doubtful accounts of nil June 30,
2007 and
September 30, 2006
|
1,369,108
|
519,894
|
||||||
Inventories
|
1,009,366
|
530,530
|
||||||
Prepaid
expenses and other current assets
|
31,865
|
70,786
|
||||||
TOTAL
CURRENT ASSETS
|
2,416,271
|
1,140,165
|
||||||
PROPERTY
AND EQUIPMENT, NET
|
2,203,441
|
1,888,228
|
||||||
OTHER
ASSETS
|
||||||||
Intangibles
|
90,512
|
90,512
|
||||||
Deferred
tax assets
|
-
|
135,326
|
||||||
Other
|
11,404
|
10,034
|
||||||
101,916
|
235,872
|
|||||||
TOTAL
ASSETS
|
$ |
4,721,628
|
$ |
3,264,265
|
||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||
CURRENT
LIABILITIES
|
||||||||
Notes
payable, current portion
|
76,675
|
65,966
|
||||||
Notes
payable, officers, current portion
|
59,548
|
51,958
|
||||||
Accrued
officers’ salaries
|
365,302
|
309,398
|
||||||
Royalties
payable, related party
|
433,077
|
327,134
|
||||||
Current
tax payable
|
126,473
|
-
|
||||||
Accounts
payable and other current liabilities
|
846,207
|
539,495
|
||||||
TOTAL
CURRENT LIABILITIES
|
1,907,282
|
1,293,951
|
||||||
LONG-TERM
LIABILITIES
|
||||||||
Notes
payable, less current portion
|
218,402
|
216,759
|
||||||
Notes
payable, officers, less current portion
|
60,256
|
96,799
|
||||||
Employee
entitlement provisions
|
8,526
|
6,379
|
||||||
Loan
payable, related party
|
74,740
|
147,674
|
||||||
Deferred
tax liability
|
47,532
|
-
|
||||||
TOTAL
LONG-TERM LIABILITIES
|
409,456
|
467,611
|
||||||
COMMITMENTS
AND CONTINGENCIES
|
||||||||
STOCKHOLDERS’
EQUITY
|
||||||||
Preferred
Stock: $0.01 par value; authorized 3,000,000 shares; issued and
outstanding – none
|
||||||||
Common
Stock: $0.01 par value; authorized 50,000,000 shares; 16,950,000
issued
and outstanding
|
169,500
|
169,500
|
||||||
Additional
paid-in-capital
|
1,773,382
|
1,773,382
|
||||||
Accumulated
other comprehensive income
|
865,862
|
538,189
|
||||||
Accumulated
deficit
|
(403,854 | ) | (978,368 | ) | ||||
TOTAL
STOCKHOLDERS’ EQUITY
|
2,404,890
|
1,502,703
|
||||||
TOTAL
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$ |
4,721,628
|
$ |
3,264,265
|
Three
Months Ended
|
Nine
Months Ended
|
|||||||||||||||
June
30,
|
June
30,
|
|||||||||||||||
2007
|
2006
|
2007
|
2006
|
|||||||||||||
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
|||||||||||||
SALES
|
$ |
1,883,689
|
$ |
795,696
|
$ |
5,295,810
|
$ |
2,457,725
|
||||||||
COST
OF SALES
|
1,046,682
|
417,018
|
2,833,145
|
1,565,784
|
||||||||||||
GROSS
PROFIT
|
837,007
|
378,678
|
2,462,665
|
891,941
|
||||||||||||
OPERATING
EXPENSES
|
||||||||||||||||
Selling,
general and administrative Expenses
|
535,451
|
437,938
|
1,627,173
|
1,243,777
|
||||||||||||
INCOME
(LOSS) FROM OPERATIONS
|
301,556
|
(59,260 | ) |
835,492
|
(351,836 | ) | ||||||||||
OTHER
INCOME (EXPENSE)
|
||||||||||||||||
Interest
income
|
2,870
|
1,706
|
11,019
|
30,569
|
||||||||||||
Interest
expense
|
(5,892 | ) | (5,993 | ) | (20,134 | ) | (16,425 | ) | ||||||||
Insurance
recovery
|
12,669
|
(401 | ) |
14,862
|
8,830
|
|||||||||||
Profit
on disposal of equipment
|
-
|
5,949
|
-
|
5,949
|
||||||||||||
Other
income
|
6,043
|
1
|
10,808
|
44
|
||||||||||||
15,690
|
1,262
|
16,555
|
28,967
|
|||||||||||||
INCOME
(LOSS) BEFORE INCOME TAX (EXPENSE) BENEFIT
|
317,246
|
(57,998 | ) |
852,047
|
(322,869 | ) | ||||||||||
Income
tax expense (benefit)
|
(101,033 | ) |
-
|
(277,531 | ) |
-
|
||||||||||
NET
INCOME (LOSS)
|
$ |
216,213
|
$ | (57,998 | ) | $ |
574,516
|
$ | (322,869 | ) | ||||||
BASIC
INCOME (LOSS) AND DILUTED INCOME (LOSS) PER COMMON
SHARE
|
$ |
0.013
|
$ | (0.003 | ) | $ |
0.034
|
$ | (0.019 | ) | ||||||
WEIGHTED
AVERAGE COMMON SHARES OUTSTANDING
|
16,950,000
|
16,950,000
|
16,950,000
|
16,950,000
|
||||||||||||
COMPREHENSIVE
INCOME (LOSS)
|
||||||||||||||||
NET
INCOME (LOSS)
|
$ |
216,213
|
$ | (57,998 | ) | $ |
574,516
|
$ | (322,869 | ) | ||||||
OTHER
COMPREHENSIVE INCOME (LOSS)
|
||||||||||||||||
Foreign
currency translation adjustment
|
143,289
|
52,595
|
327,673
|
(84,725 | ) | |||||||||||
COMPREHENSIVE
INCOME (LOSS)
|
$ |
359,502
|
$ | (5,403 | ) | $ |
902,189
|
$ | (407,594 | ) |
Nine
Months Ended
|
||||||||
June
30,
|
||||||||
2007
|
2006
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
(unaudited)
|
(unaudited)
|
||||||
Net
income (loss)
|
$ |
574,516
|
$ | (322,869 | ) | |||
Adjustments
to reconcile net income (loss) to net cash provided by operating
activities:
|
||||||||
Depreciation
and amortization
|
123,136
|
127,058
|
||||||
Profit
on disposal of equipment
|
-
|
(5,949 | ) | |||||
Increase
(decrease) in cash and cash equivalents attributable to changes
in
operating assets and liabilities:
|
||||||||
Accounts
receivable
|
(729,467 | ) |
284,446
|
|||||
Inventories
|
(380,925 | ) |
72,684
|
|||||
Prepaid
expenses and other current assets
|
16,371
|
55,915
|
||||||
Income
taxes receivable
|
354,622
|
294,150
|
||||||
Accrued
officers’ salaries
|
55,904
|
64,650
|
||||||
Accounts
payable and other current liabilities
|
329,563
|
(416,064 | ) | |||||
NET
CASH PROVIDED BY OPERATING ACTIVITIES
|
343,720
|
154,021
|
||||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||||
Purchase
of property and equipment
|
(166,599 | ) | (85,355 | ) | ||||
Refund
of deposit on equipment
|
-
|
10,746
|
||||||
Proceeds
on disposal of equipment
|
-
|
6,544
|
||||||
NET
CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES
|
(166,599 | ) | (68,065 | ) | ||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||
Proceeds
from notes payable
|
-
|
41,474
|
||||||
Repayments
and notes and loans payable
|
(275,257 | ) | (265,742 | ) | ||||
NET
CASH USED IN FINANCING ACTIVITIES
|
(275,257 | ) | (224,268 | ) | ||||
EFFECT
OF FOREIGN EXCHANGE RATE CHANGES ON CASH AND CASH
EQUIVALENTS
|
85,113
|
139,035
|
||||||
NET
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
(13,023 | ) |
723
|
|||||
CASH
AND CASH EQUIVALENTS AT BEGINNING OF PERIOD
|
18,955
|
127,920
|
||||||
CASH
AND CASH EQUIVALENTS AT END OF PERIOD
|
$ |
5,932
|
$ |
128,643
|
||||
Supplemental
disclosure of cash flow information, cash paid for
interest
|
$ |
20,134
|
$ |
16,425
|
||||
Supplemental
disclosure of non cash information, equipment acquired under note
payable
|
$ |
28,865
|
$ |
240,610
|
June
30, 2007
|
Sept
30, 2006
|
|||||||
Raw
materials
|
$ |
660,499
|
$ |
284,814
|
||||
Work
in progress
|
36,704
|
49,990
|
||||||
Finished
goods
|
312,163
|
195,726
|
||||||
$ |
1,009,366
|
$ |
530,530
|
Item
3.
|
Controls
and Procedures
|
Item
6.
|
Exhibits
|
|
Certification
of the Chief Executive Officer required by Rule 13a-14(a) or Rule
15d-14(a).
|
|
Certification
of the Chief Financial Officer required by Rule 13a-14(a) or Rule
15d-14(a).
|
|
Certification
of the Chief Executive Officer required by Rule 13a-14(b) or Rule
15d-14(b) and 18 U.S.C. 1350.
|
|
Certification
of the Chief Financial Officer required by Rule 13a-14(b) or Rule
15d-14(b) and 18 U.S.C. 1350.
|
Date:
|
August
10, 2007
|
ALLOY STEEL INTNERATIONAL, INC. | |||
By:
|
/s/
Alan Winduss
|
||||
Alan
Winduss, Chief Financial Officer
|
|||||
(Principal
Financial Officer)
|