Delaware
|
0610345787
|
(State
or other jurisdiction of
incorporation
or organization)
|
(I.R.S.
Employer
Identification
Number)
|
Large
accelerated filer
|
Accelerated
filer
|
Non-accelerated
filer
|
Smaller
reporting company x
|
Page No.
|
||
PART
I - FINANCIAL INFORMATION
|
|
|
Item
1. Financial Statements
|
4
|
|
Condensed
Consolidated Balance Sheets - June 30, 2010 (Unaudited) and December 31,
2009
|
4
|
|
Condensed
Consolidated Statements of Operations (Unaudited) -
|
||
Six Months
Ended June 30, 2010 and 2009
|
5
|
|
Condensed
Consolidated Statements of Cash Flows (Unaudited) -
|
||
Six Months
Ended June 30, 2010 and 2009
|
6
|
|
Notes
to Condensed Consolidated Financial Statements
|
7
|
|
Item
2. Management’s Discussion and Analysis of Financial Condition and Results
of Operations
|
25
|
|
Item
3. Quantitative and Qualitative Disclosures About Market
Risk
|
27
|
|
Item
4T. Controls and Procedures
|
27
|
|
PART
II - OTHER INFORMATION
|
||
Item
1. Legal Proceedings
|
29
|
|
Item
2. Unregistered Sales of Equity Securities and Use of
Proceeds
|
30
|
|
Item
3. Defaults Upon Senior Securities
|
30
|
|
Item
5. Other Information
|
30
|
|
Item
6. Exhibits
|
31
|
|
|
||
SIGNATURES
|
31
|
|
(Unaudited)
|
|||||||
|
June 30,
|
December 31,
|
||||||
|
2010
|
2009
|
||||||
ASSETS
|
||||||||
Current
Assets
|
||||||||
Cash
|
$
|
28,141
|
$
|
157,633
|
||||
Accounts
receivable, net of allowance for doubtful accounts of $30,000 at June 30,
2010
|
104,861
|
71,120
|
||||||
Loan
receivable from employees
|
33,278
|
-
|
||||||
Inventories
|
262,462
|
284,339
|
||||||
Costs
and estimated earnings in excess of billings on uncompleted
contracts
|
24,066
|
5,725
|
||||||
Deferred
financing costs, current portion
|
36,532
|
150,251
|
||||||
Prepaid
expenses and other current assets
|
239,196
|
7,738
|
||||||
Total
current assets
|
728,536
|
676,806
|
||||||
Property
and equipment, net
|
964,587
|
716,864
|
||||||
Goodwill
|
2,401,342
|
2,359,121
|
||||||
Other
intangible assets, net
|
1,339,285
|
1,446,429
|
||||||
Deferred
financing costs, long-term portion
|
83,550
|
92,338
|
||||||
Other
assets
|
151,790
|
151,790
|
||||||
Total
Assets
|
$
|
5,669,090
|
$
|
5,443,348
|
||||
LIABILITIES
AND STOCKHOLDERS' DEFICIT
|
||||||||
Current
Liabilities
|
||||||||
Bank
overdraft
|
$
|
20,831
|
$
|
7,515
|
||||
Accounts
payable and accrued liabilities
|
5,244,373
|
3,856,316
|
||||||
Derivative
liability
|
-
|
48,378
|
||||||
Dividends
payable
|
217,900
|
204,600
|
||||||
Billings
in excess of costs and estimated earnings on uncompleted
contracts
|
-
|
149,849
|
||||||
Capital
lease obligations
|
918,881
|
752,957
|
||||||
Loan
payable and accrued interest, net of discount of $0 at June 30,
2010
|
|
|
||||||
and
$10,003 at December 31, 2009
|
-
|
145,563
|
||||||
Notes
payable and accrued interest
|
27,095
|
115,544
|
||||||
Notes
payable to related parties and accrued interest
|
580,644
|
545,356
|
||||||
Convertible
notes payable and accrued interest , net of discounts of $391,593
at
|
||||||||
June
30, 2010 and $1,350,164 at December 31, 2009
|
5,367,867
|
4,341,613
|
||||||
Total
Liabilities
|
12,377,591
|
10,167,691
|
||||||
Commitments
and Contingencies
|
||||||||
Stockholders'
Deficit
|
||||||||
Cumulative,
convertible, Series B preferred stock, $1 par value,
|
||||||||
15,000,000
shares authorized, no shares issued and outstanding
|
||||||||
(liquidation
preference of $25 per share)
|
-
|
-
|
||||||
Cumulative,
convertible, Series C preferred stock, $1 par value,
|
||||||||
75,000
shares authorized, 26,880 shares issued and outstanding
|
||||||||
(liquidation
preference of $672,000 at June 30, 2010 and December 31,
2009)
|
26,880
|
26,880
|
||||||
Cumulative,
convertible, Series D preferred stock, $25 par value,
|
||||||||
75,000
shares authorized, 11,640 shares issued and outstanding
|
||||||||
(liquidation
preference of $495,600 at June 30, 2010 and December 31,
2009)
|
291,000
|
291,000
|
||||||
Common
stock, $0.10 par value, 250,000,000 shares authorized;
|
||||||||
24,977,640 shares
issued and outstanding
|
||||||||
at
June 30, 2010 and 22,430,211 at December 31, 2009
|
2,500,465
|
2,243,022
|
||||||
Deferred
equity compensation
|
)
|
(29,169
|
)
|
|||||
Notes
receivable from stockholders
|
(584,691
|
)
|
(584,691
|
)
|
||||
Additional
paid-in capital
|
21,399,194
|
20,167,283
|
||||||
Accumulated
deficit
|
(30,341,349
|
)
|
(26,838,668
|
)
|
||||
Total
Stockholders' Deficit
|
(6,708,501
|
)
|
(4,724,343
|
)
|
||||
Total
Liabilities and Stockholders' Deficit
|
$
|
5,669,090
|
$
|
5,443,348
|
For the Three Months Ended
June 30,
|
For the Six Months Ended
June 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
Net
revenues
|
$ | 694,315 | $ | 1,359,630 | $ | 1,252,005 | $ | 2,414,332 | ||||||||
Cost
of sales
|
592,864 | 1,193,730 | 1,285,512 | 2,012,623 | ||||||||||||
Gross
profit (loss)
|
101,451 | 165,900 | (33,507 | ) | 401,709 | |||||||||||
Operating
expenses:
|
||||||||||||||||
Consulting
and other compensation
|
258,217 | 77,158 | 456,565 | 139,773 | ||||||||||||
Salaries
and related
|
233,386 | 83,409 | 507,402 | 236,496 | ||||||||||||
Selling,
general and administrative
|
265,039 | 135,967 | 663,777 | 367,988 | ||||||||||||
Total
operating expenses
|
756,642 | 296,534 | 1,627,744 | 744,257 | ||||||||||||
Operating
loss
|
(655,191 | ) | (130,634 | ) | (1,661,251 | ) | (342,548 | ) | ||||||||
Other
income (expenses), net:
|
||||||||||||||||
Other
income
|
164,267 | 164,267 | ||||||||||||||
Gain
on write-off of accounts payable
|
5,681 | 5,332 | 5,681 | |||||||||||||
Gain
on disposal of assets
|
- | 190,754 | - | |||||||||||||
Gain
(loss) on valuation of derivative liabilities
|
225,075 | (11,253 | ) | (1,575,903 | ) | |||||||||||
Interest
expense
|
(1,204,023 | ) | (952,461 | ) | (2,177,229 | ) | (1,620,856 | ) | ||||||||
Total
other expenses, net
|
(1,039,756 | ) | (727,386 | ) | (1,828,129 | ) | (3,191,078 | ) | ||||||||
Net
loss
|
$ | (1,694,947 | ) | $ | (858,020 | ) | (3,489,380 | ) | $ | (3,533,626 | ) | |||||
Preferred
Stock Dividends
|
(13,300 | ) | (41,275 | ) | (13,300 | ) | (41,275 | ) | ||||||||
Net
loss applicable to common stockholders
|
(1,708,247 | ) | (899,295 | ) | (3,502,680 | ) | (3,574,901 | ) | ||||||||
Basic
and diluted net loss available to common stockholders per common
share
|
$ | (0.07 | ) | $ | (0.06 | ) | (0.15 | ) | $ | (0.23 | ) | |||||
Basic
and diluted weighted average common shares outstanding
|
24,237,214 | 15,344,654 | 24,117,622 | 15,344,654 |
For the Six Months Ended June 30,
|
||||||||
2010
|
2009
|
|||||||
Cash
flows from operating activities:
|
||||||||
Net
loss
|
$ | (3,489,380 | ) | $ | (3,533,626 | ) | ||
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
||||||||
Depreciation
and amortization
|
300,056 | 34,681 | ||||||
Gain
on write-off of accounts payable
|
(5,332 | ) | (5,681 | ) | ||||
Gain
on disposal of assets
|
(196,781 | ) | - | |||||
Amortization
of deferred financing costs
|
122,506 | 233,712 | ||||||
Amortization
of stock-based consulting fees
|
193,301 | 37,500 | ||||||
Amortization
of debt discount
|
1,672,548 | 1,136,035 | ||||||
Estmated
fair value of common stock issued for services
|
306,326 | 35,014 | ||||||
Loss (gain)
on valuation of derivative liabilities
|
11,253 | 1,575,903 | ||||||
Changes
in operating assets and liabilities:
|
||||||||
Accounts
receivable
|
(63,741 | ) | 225,881 | |||||
Loan
receivable from employees
|
(3,278 | ) | - | |||||
Inventories
|
21,877 | 141,166 | ||||||
Costs
and estimated earnings in excess of billings on uncompleted
contracts
|
(18,341 | ) | 355,874 | |||||
Prepaid
expenses and other current assets
|
101,,043 | 8,486 | ||||||
Accounts
payable, accrued liabilities and accrued interest
|
773,574 | 281,520 | ||||||
Billings
in excess of costs and estimated earnings on uncompleted
contracts
|
(149,849 | ) | (1,303,946 | ) | ||||
Net
cash used in operating activities
|
(424,218 | ) | (777,481 | ) | ||||
Cash
flows from financing activities:
|
||||||||
Bank
overdraft
|
13,317 | 29,224 | ||||||
Proceeds
from issuance of convertible notes payable, net
|
570,000 | 730,000 | ||||||
Principal
payments on notes payable to related parties
|
(6,105 | ) | - | |||||
Proceeds
from issuance of notes payable to related parties
|
44,138 | - | ||||||
Principal
payments on notes payable and capital leases
|
(326,624 | ) | (13,632 | ) | ||||
Net
cash provided by financing activities
|
294,726 | 745,592 | ||||||
Net
(decrease) increase in cash
|
(129,492 | ) | (31,889 | ) | ||||
Cash
at beginning of period
|
157,633 | 31,889 | ||||||
Cash
at end of period
|
$ | 28,141 | $ | - | ||||
Supplemental
schedule of cash flow information:
|
||||||||
Interest
paid
|
$ | 20,862 | $ | - | ||||
Supplemental
disclosure of non-cash financing and investing activities:
|
||||||||
Debt
discount recorded on convertible notes payable
|
$ | 625,000 | $ | 479,752 | ||||
Conversion
of convertible notes payable
|
$ | 25,600 | $ | - | ||||
Purchase
of property and equipment through capital lease
|
$ | 479,488 | $ | - | ||||
Payment
of accounts payable with proceeds from convertible notes
payable
|
$ | 55,000 | $ | - | ||||
Estimated
fair value of warrants issued in connection with consulting service
agreement
|
$ | 420,000 | $ | - | ||||
Reclassification
of the estimated fair value of warrants from derivative liabilities
to additional paid-in capital
|
$ | 59,631 | $ | - | ||||
Addition
to goodwill for adjustment in net liabilities assumed in
acquisition
|
$ | 42,221 | $ | - | ||||
Accrued
cumulative dividends on preferred stock
|
$ | 13,300 | $ | 41,275 |
|
·
|
continued its aggressive program
for selling its products;
|
|
·
|
continued to implement plans to
further reduce operating costs;
and
|
|
·
|
is seeking investment capital
through the public and private
markets.
|
Weighted
|
||||||||||||||||
Weighted
|
Average
|
|||||||||||||||
Average
|
Remaining
|
Aggregate
|
||||||||||||||
Number
of
|
Exercise
|
Contractual
|
Intrinsic
|
|||||||||||||
Shares
|
Price
|
Term
in Years
|
Value
(1)
|
|||||||||||||
Vested
|
6,200,000 | $ | 0.13 | 1.92 | $ | - |
(1)
|
Represents the approximate
difference between the exercise price and the closing market price of the
Company's common stock at the end of the reporting period (as of June 30,
2010 the market price of the Company's common stock was
$0.06).
|
Derivative
liability – December 31, 2009
|
$
|
48,378
|
||
Derivative
liability reduced for reclassification of warrants to
equity
|
(59,631
|
)
|
||
Change
in fair value of derivative liability
|
11,253
|
|||
Total
derivative liability – June 30, 2010
|
$
|
-
|
(Unaudited)
|
||||||||
June
30,2010
|
December
31, 2009
|
|||||||
Cumulative
costs to date
|
$
|
684,000
|
$
|
3,166,000
|
||||
Cumulative
gross profit to date
|
486,000
|
2,611,000
|
||||||
Cumulative
revenue earned
|
1,170,000
|
5,777,000
|
||||||
Less
progress billings to date
|
(1,146,000
|
)
|
(5,921,000
|
)
|
||||
Net
over billings
|
$
|
24,000
|
$
|
(144,000
|
)
|
(Unaudited)
|
||||||||
March
31, 2010
|
December
31, 2009
|
|||||||
Costs
and estimated earnings in excess of billings on uncompleted
contracts
|
$
|
24,000
|
$
|
6,000
|
||||
Billings
in excess of costs and estimated earnings on uncompleted
contracts
|
0
|
(150,000
|
)
|
|||||
Net
over billings
|
$
|
24,000
|
$
|
(144,000
|
)
|
Three
Months
Ended
June
|
Six
Months
Ended
|
|||||||
30,
2009
|
June
30, 2009
|
|||||||
Net
revenues
|
$ | 1,663,019 | $ | 2,851,116 | ||||
Net
loss
|
$ | (999,071 | ) | $ | (3,980,142 | ) | ||
Weighted
average common share outstanding:
|
||||||||
Basic
and diluted
|
20,344,654 | 20,344,654 | ||||||
Loss
per share:
|
||||||||
Basic
and diluted
|
$ | (0.05 | ) | $ | (0.20 | ) |
Balance,
December 31, 2009
|
$
|
2,359,121
|
||
Addition
of goodwill for adjustment to net liabilities assumed in
acquisition
|
42,221
|
|||
Balance,
June 30, 2010
|
$
|
2,401,342
|
Estimated
Useful
Life (Years)
|
Gross
Carrying
Amount
|
Accumulated
Amortization
|
Net
Carrying
Amount
|
|||||||||||
Customer
relationships
|
Seven
|
$
|
1,500,000
|
$
|
(160,715
|
)
|
$
|
1,339,285
|
Estimated
Useful
Life (Years)
|
Gross
Carrying
Amount
|
Accumulated
Amortization
|
Net
Carrying
Amount
|
|||||||||||
Customer
relationships
|
Seven
|
$
|
1,500,000
|
$
|
(53,571
|
)
|
$
|
1,446,429
|
(Unaudited)
|
||||||||||||||||
June
30, 2010
|
December
31, 2009
|
|||||||||||||||
CONV
NOTES
|
CAMOFI
|
CAMHZN
|
CAMOFI
|
CAMHZN
|
||||||||||||
Principal
|
$
|
4,513,401
|
$
|
1,168,280
|
$
|
4,033,881
|
$
|
1,048,400
|
||||||||
Discount
– warrants
|
(30,641
|
)
|
(7,690
|
)
|
(38,814
|
)
|
(16,160
|
)
|
||||||||
Discount
– conversion options
|
(210,435
|
)
|
(52,820)
|
(1,068,542
|
)
|
(204,850)
|
||||||||||
Discount
– stock issued with notes
|
(12,228
|
)
|
-
|
(21,798
|
)
|
-
|
||||||||||
Notes
presented net of debt discounts
|
$
|
4,260,097
|
$
|
1,107,770
|
$
|
2,904,727
|
$
|
827,390
|
|
Outstanding Warrants
|
|||||||||||
|
Number of
Shares
|
Weighted
Average
Exercise
Price
|
Aggregate
Intrinsic
Value (1)
|
|||||||||
Outstanding
at January 1, 2010
|
12,497,538
|
$
|
0.12
|
$
|
-
|
|||||||
Grants
(2)
|
4,754,515
|
$
|
0.000001
|
$
|
285,266
|
|||||||
Exercise
|
-
|
$
|
-
|
$
|
-
|
|||||||
Cancelled
|
(500,000)
|
$
|
0.20
|
$
|
-
|
|||||||
Outstanding
at June 30, 2010 (3)
|
16,752,053
|
$
|
0.09
|
$
|
357,765
|
|||||||
Exercisable
at June 30, 2010 (3)
|
13,752,053
|
$
|
0.09
|
$
|
357,765
|
(1)
|
Represents the approximate added
value as difference between the exercise price and the closing market
price of the Company's common stock at the end of the reporting period (as
of June 30, 2010, the market price of the Company's common stock was
$0.06).
|
(2)
|
All
of the warrants issued are exercisable at June 30,
2010.
|
(3)
|
The warrants outstanding and
exercisable at June 30, 2010 have a weighted-average contractual remaining
life of 4.36 years and 5.04 years, respectively. The 3,000,000 warrants
not exercisable at June 30, 2010 were issued in connection with the
acquisition of PAI in 2009. See Note 3 for a description of the
vesting terms of the
warrant.
|
|
(a)
|
CNC machine tool remanufacturing
and
|
|
(b)
|
Multiaxis structural aircraft
components.
|
Three
Months Ended/
As of
June 30,
2010
|
Three
Months Ended/
As of
June 30,
2009
|
Six
Months Ended/
As of
June
30,
2010
|
Six
Months
Ended
June
30,
2009
|
|||||||||||||
Net
revenue from external customers:
|
||||||||||||||||
CNC
machine tool remanufacturing
|
317,758 | 1,359,630 | $ | 477,805 | $ | 2,414,332 | ||||||||||
Multiaxis
structural aircraft components
|
376,557 | 774,200 | - | |||||||||||||
Total
net revenue from external customers:
|
694,315 | 1,359,630 | 1,252,005 | 2,414,332 | ||||||||||||
Operating
loss:
|
||||||||||||||||
CNC
machine tool remanufacturing
|
(517,012 | ) | (130,634 | ) | (1,318,270 | ) | (342,548 | ) | ||||||||
Multiaxis
structural aircraft components
|
(138,179 | ) | (342,981 | ) | - | |||||||||||
Total
operating loss:
|
(655,191 | ) | (130,634 | ) | (1,661,251 | ) | (342,548 | ) | ||||||||
Depreciation
and amortization from operations:
|
||||||||||||||||
CNC
machine tool remanufacturing
|
26,899 | 20,651 | 152,025 | 34,681 | ||||||||||||
Multiaxis
structural aircraft components
|
61,768 | 82,790 | - | |||||||||||||
Total
depreciation and amortization expense:
|
88,667 | 20,651 | 234,815 | 34,681 | ||||||||||||
Interest
expense:
|
||||||||||||||||
CNC
machine tool remanufacturing
|
1,190,518 | (952,461 | ) | 2,128,476 | 1,620,856 | |||||||||||
Multiaxis
structural aircraft components
|
13,505 | 48,753 | - | |||||||||||||
Total
interest expense:
|
1,204,023 | (952,461 | ) | 2,177,229 | 1,620,856 | |||||||||||
Net
loss:
|
||||||||||||||||
CNC
machine tool remanufacturing
|
(1,638,174 | ) | (858,020 | ) | (3,395,180 | ) | (3,533,626 | ) | ||||||||
Multiaxis
structural aircraft components
|
(56,773 | ) | (94,200 | ) | - | |||||||||||
Total
loss from continuing operations:
|
(1,694,947 | ) | (858,020 | ) | (3,489,380 | ) | (3,533,626 | ) | ||||||||
Identifiable
assets:
|
||||||||||||||||
CNC
machine tool remanufacturing
|
808,585 | 1,205,254 | 808,585 | 1,205,254 | ||||||||||||
Multiaxis
structural aircraft components
|
4,860,505 | 4,860,505 | ||||||||||||||
Total
identifiable assets:
|
5,669,090 | 1,205,254 | 5,669,090 | 1,205,254 |
·
|
Participation
in the KC-X Tanker Modernization Program for the U.S. Air
Force
|
|
|
·
|
Bidding
for projects to the U.S. Department of Defense, U.S. Air Force, and
licensed U.S. defense contractors
|
|
|
·
|
Sale
of Antonov aircraft, products and services in the United
States
|
Three
Months
Ended
June
30,
2010
Increase
%
|
Six
Months
Ended
June
30, 2010
Increase
%
|
|||||||
Consulting
and other compensation
|
235 | 227 | ||||||
Salaries
and related
|
180 | 115 | ||||||
Selling,
general and administrative
|
95 | 80 |
|
·
|
continued its aggressive program
for selling its products;
|
|
·
|
continued to implement plans to
further reduce operating costs;
and
|
|
·
|
is seeking investment capital
through the public and private
markets.
|
|
·
|
The controls identified in the
process documentation were not designed effectively and had no evidence of
operating effectiveness for testing
purposes.
|
|
·
|
The controls identified in the
process documentation did not cover all the risks for the specific
process.
|
|
·
|
The controls identified in the
process documentation did not cover all applicable assertions for the
significant accounts.
|
U.S.
Aerospace, Inc.
|
|||
|
|||
August
23, 2010
|
By:
|
/s/
Michael C. Cabral
|
|
Name:
Micahel C. Cabral
|
|||
Title:
President (Principal Executive Officer)
|
|||
By:
|
/s/
|
Rosa Rios
|
|
Name:
Rosa Rios
|
|||
Title:
Controller (Principal Financial and
|
|||
Accounting
Officer)
|