Exhibit No. 99.3
eHomeCredit Corp.
Item 1. | Financial Statements | |
| | |
| Balance Sheet -- As of June 30, 2006 and June 30, 2005 (unaudited) | F-1 |
| | |
| Statements of Operations -- For the Six Months Ended June 30, 2006 and June 30, 2005 (unaudited) | F-2 |
| | |
| Statements of Cash Flows -- For the Six Months Ended June 30, 2006 and June 30, 2005 (unaudited) | F-3 |
PART I - FINANCIAL INFORMATION
Item 1. Financial Statements
eHOMECREDIT CORP.
BALANCE SHEETS
| | June 30, | | June 30, | |
| | 2006 | | 2005 | |
| | (unaudited) | | (unaudited) | |
Assets | | | | | |
Current assets: | | | | | |
Cash and cash equivalents | | $ | 576,482 | | $ | 801,465 | |
Mortgage loans held for sale | | | 4,994,271 | | | 18,900,399 | |
Loans receivable | | | 39,750 | | | -- | |
Accounts receivable and receivables from loans sold, net | | | 812,764 | | | 164,123 | |
Prepaid and other current assets | | | 239,497 | | | 387,075 | |
Total current assets | | | 6,663,058 | | | 19,451,597 | |
Property and equipment, net | | | 267,178 | | | 1,048,313 | |
| | | | | | | |
Total assets | | $ | 6,930,236 | | $ | 21,301,375 | |
| | | | | | | |
Liabilities and Stockholders' Deficit | | | | | | | |
Current liabilities: | | | | | | | |
Accounts payable and accrued expenses | | $ | 1,350,654 | | $ | 1,555,136 | |
Notes payable | | | 181,000 | | | 181,000 | |
Line of credit | | | 4,923,253 | | | 18,956,618 | |
Total current liabilities | | | 6,454,907 | | | 20,332,753 | |
Total liabilities | | | 6,454,907 | | | 20,332,753 | |
| | | | | | | |
Stockholders' equity (deficit): | | | | | | | |
| | | | | | | |
Common stock, 200 shares authorized, no par value | | | | | | | |
134 shares issued and outstanding | | | 600,200 | | | 600,200 | |
Treasury stock - at cost | | | (521,380 | ) | | (521,380 | ) |
Capital in excess of par | | | 9,266,655 | | | 5,768,087 | |
Accumulated deficit | | | (8,870,145 | ) | | (4,878,285 | ) |
Total stockholders' equity | | | 475,329 | | | 968,622 | |
Total liabilities and stockholders' equity | | $ | 6,930,236 | | $ | 21,301,375 | |
EHOME CREDIT CORPORATION.
FOR THE SIX MONTHS ENDED JUNE 30, 2006 AND JUNE 30, 2005
(unaudited)
| | June 30, | | June 30, | |
| | 2006 | | 2005 | |
Revenues | | | | | |
Loan origination and sale of mortgage loans | | $ | 5,996,353 | | $ | 5,473,618 | |
Other income | | | 41,884 | | | 785,871 | |
Total revenues | | | 6,038,236 | | | 6,259,489 | |
| | | | | | | |
Cost of sales | | | 2,745,820 | | | 458,033 | |
| | | | | | | |
Gross profit | | | 3,292,417 | | | 5,801,455 | |
| | | | | | | |
Expenses | | | | | | | |
Salary, wages and payroll taxes | | | 1,535,946 | | | 2,951,243 | |
Selling, general and administrative | | | 2,131,067 | | | 4,586,928 | |
Professional fees | | | 879,861 | | | 467,482 | |
Total expenses | | | 4,546,873 | | | 8,005,653 | |
| | | | | | | |
Loss from operations | | | (1,254,457 | ) | | (2,204,198 | ) |
| | | | | | | |
Other (expense) income | | | | | | | |
Interest expense | | | (28,586 | ) | | (13,352 | ) |
Other income | | | 46,757 | | | 32,941 | |
Total other income | | | 18,171 | | | 19,589 | |
| | | | | | | |
Net loss | | $ | (1,236,285 | ) | $ | (2,184,609 | ) |
EHOME CREDIT CORPORATION
STATEMENTS OF CASH FLOWS
FOR THE SIX MONTHS ENDED JUNE 30, 2006 AND 2005
Unaudited
| | Six Months Ended | | Six Months Ended | |
| | June 30, 2006 | | June 30, 2005 | |
| | | | | |
Cash flows from operating activities: | | | | | |
Net (loss) | | $ | (1,236,285 | ) | $ | (2,184,609 | ) |
| | | | | | | |
| | | | | | | |
Changes in operating assets and liabilities: | | | | | | | |
(Increase) decrease in accounts receivable | | | 655,669 | | | 39,796 | |
(Increase) decrease in mortgage loans held for sale | | | 4,369,939 | | | (11,604,442 | ) |
(Increase) decrease in prepaid expenses | | | 173,335 | | | 399,825 | |
(Increase) decrease in loan receivable | | | (39,750 | ) | | -- | |
(Increase) decrease in other assets | | | 53,920 | | | -- | |
Increase (decrease) in accrued interest payable | | | (69,158 | ) | | -- | |
Increase (decrease) in accounts payable and accrued expenses | | | (506,593 | ) | | 145,127 | |
| | | | | | | |
Net cash provided by (used in) operating activities | | | 3,401,077 | | | (12,682,267 | ) |
| | | | | | | |
Cash flows from investing activities | | | | | | | |
| | | | | | | |
Purchase of fixed assets | | | (64,889 | ) | | (663,833 | ) |
| | | | | | | |
Net cash used in investing activities | | | (64,889 | ) | | (663,833 | ) |
Cash flows from financing activities: | | | | | | | |
Net (repayments) borrowings on lines of credit | | | (4,441,097 | ) | | 10,780,437 | |
Payments of notes payable | | | (30,000 | ) | | -- | |
Increase in additional paid in capital | | | 915,425 | | | 693,950 | |
Net cash (used for) provided by financing activities | | | (3,555,672 | ) | | 11,474,387 | |
Net increase (decrease) in cash and cash equivalents | | | (219,484 | ) | | (1,871,713 | ) |
Cash and cash equivalents, beginning of period | | | 796,261 | | | 2,673,178 | |
Cash and cash equivalents, end of period | | $ | 576,777 | | $ | 801,465 | |
Supplemental disclosure of cash flow information | | | | | | | |
Interest paid | | | -- | | | -- | |