UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM 10-Q
(Mark One)
þ | Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 | |
for the quarterly period ended September 30, 2009 |
o | Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 | |
For the transition period from _______________________ to ________________ |
Commission File Number 333-140257
Phoenix International Ventures, Inc.
(Exact name of registrant as specified in its charter)
Nevada | 20-8018146 | |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
61B Industrial PKWY
Carson City, NV 89706
(Address of principal executive offices)
(775) 882-9700
(Registrant’s telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.Yes þ No o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes o No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer,” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer o | Accelerated filer o |
Non-accelerated filer o (do not check if a smaller reporting company) | Smaller reporting company þ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act): Yes o No þ
The number of shares outstanding of the issuer’s common stock, as of November 16, 2009 was 8,057,307.
-1-
Phoenix International Ventures, Inc.
TABLE OF CONTENTS
Page | |
PART I FINANCIAL INFORMATION | |
3 | |
11 | |
15 | |
15 | |
PART II. OTHER INFORMATION | |
16 | |
16 | |
16 | |
16 | |
16 | |
16 | |
16 |
-2-
PART I FINANCIAL INFORMATION
Item 1. | Financial Statements |
Index to Financial Statements
Page | |
Condensed Consolidated Balance Sheets as of September 30, 2009 (Unaudited) and December 31, 2008 | 4 |
Condensed Consolidated Statements of Operations for the Three and Nine Months Ended September 30, 2009 and 2008 (Unaudited) | 5 |
Condensed Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2009 and 2008 (Unaudited) | 6 |
Notes to Condensed Consolidated Financial Statement (Unaudited) | 7 |
-3-
Phoenix International Ventures, Inc
Condensed Consolidated Balance Sheet as of
September 30, | December 31, | ||||||||
2009 | 2008 | ||||||||
Assets | (Unaudited) | ||||||||
Current assets | |||||||||
Cash | $ | 99,225 | $ | 225,767 | |||||
Accounts receivable | 245,968 | 367,074 | |||||||
Inventory | 189,933 | 186,516 | |||||||
Prepaid and other current assets | 26,296 | 17,650 | |||||||
Total current assets | 561,422 | 797,007 | |||||||
Property and equipment, net | 40,098 | 47,943 | |||||||
Other assets | 4,200 | - | |||||||
Total assets | $ | 605,720 | $ | 844,950 | |||||
Liabilities and Stockholders' (Deficit) | |||||||||
Current liabilities | |||||||||
Line of credit | $ | 47,200 | $ | 48,340 | |||||
Accounts payable | 504,833 | 379,693 | |||||||
Other accrued expenses | 203,952 | 236,060 | |||||||
Customer deposits | 235,671 | 447,202 | |||||||
Notes payable, current portion | 240,307 | 212,751 | |||||||
Legal settlement | 384,000 | 384,000 | |||||||
Due related party | 256,390 | 232,304 | |||||||
Officer loans | 39,461 | 39,461 | |||||||
Total current liabilities | 1,911,814 | 1,979,811 | |||||||
Long term liabilities | |||||||||
Notes payable | 18,143 | 24,811 | |||||||
Officer advances | 369,375 | 369,375 | |||||||
Total liabilities | 2,299,332 | 2,373,997 | |||||||
Commitments and Contingencies | - | - | |||||||
Stockholders' (deficit) | |||||||||
Preferred stock - $0.001 par value; 1,000,000 shares | |||||||||
authorized; zero shares issued and outstanding | |||||||||
at September 30, 2009 and December 31, 2008 | - | - | |||||||
Common stock - $0.001 par value; 50,000,000 shares | |||||||||
authorized; 8,057,307 and 8,046,718 shares issued and outstanding at September 30, 2009 and December 31, 2008 | 8,057 | 8,046 | |||||||
Additional paid in capital | 1,399,216 | 1,388,503 | |||||||
Accumulated deficit | (3,100,885 | ) | (2,925,596 | ) | |||||
(1,693,612 | ) | (1,529,047 | ) | ||||||
Total liabilities and stockholders' (deficit) | $ | 605,720 | $ | 844,950 | |||||
The accompanying notes are an integral part of the financial statements |
-4-
Phoenix International Ventures, Inc
Condensed Consolidated Statements of Operations
(Unaudited)
Three Months Ended | Nine Months Ended | |||||||||||||
September 30, | September 30, | |||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||
Sales | $ | 1,155,596 | $ | 746,137 | $ | 2,733,970 | $ | 1,678,843 | ||||||
Cost of sales | 801,674 | 461,202 | 1,900,603 | 1,014,418 | ||||||||||
Gross margin | 353,922 | 284,935 | 833,367 | 664,425 | ||||||||||
Operating expenses | ||||||||||||||
General and administrative expenses | 309,029 | 282,315 | 936,280 | 727,122 | ||||||||||
Total operating expenses | 309,029 | 282,315 | 936,280 | 727,122 | ||||||||||
Income (loss) from operations | 44,893 | 2,620 | (102,913 | ) | (62,697 | ) | ||||||||
Recovery of contingency | - | - | - | 566,154 | ||||||||||
Interest expense | (12,781 | ) | (28,434 | ) | (72,376 | ) | (41,768 | ) | ||||||
Income (loss) before taxes | 32,112 | (25,814 | ) | (175,289 | ) | 461,689 | ||||||||
Income taxes | - | - | - | - | ||||||||||
Net income (loss) | $ | 32,112 | $ | (25,814 | ) | $ | (175,289 | ) | $ | 461,689 | ||||
Net income (loss) per common share: | ||||||||||||||
Basic | $ | 0.00 | $ | 0.00 | $ | (0.02 | ) | $ | (0.06 | ) | ||||
Diluted | $ | 0.00 | $ | 0.00 | $ | (0.02 | ) | $ | (0.05 | ) | ||||
Weighted average shares outstanding: | ||||||||||||||
Basic | 8,054,844 | 8,035,618 | 8,049,457 | 7,749,439 | ||||||||||
Diluted | 9,625,866 | 8,035,618 | 8,049,457 | 9,861,346 | ||||||||||
The accompanying notes are an integral part of the financial statements |
-5-
Phoenix International Ventures, Inc.
Condensed Consolidated Statements of Cash Flows
for the Nine Months Ended September 30,
(Unaudited)
2009 | 2008 | |||||||
Cash flows from operating activities | ||||||||
Net income (loss) | $ | (175,289 | ) | $ | 461,689 | |||
Adjustments to reconcile net income (loss) to net cash used in operating activities | ||||||||
Depreciation | 15,765 | 10,228 | ||||||
Amortization of debt discount | 39,272 | 26,692 | ||||||
Accrued interest | 8,105 | - | ||||||
Change in accounts receivable | 121,106 | (251,057 | ) | |||||
Change in inventory | (3,417 | ) | (36,201 | ) | ||||
Changes in prepaid expenses | 4,294 | (770 | ) | |||||
Change in other assets | (4,200 | ) | - | |||||
Change in amounts due legal settlement | - | (566,154 | ) | |||||
Change in customer deposits | (211,531 | ) | (83,644 | ) | ||||
Change in accounts payable | 125,140 | 87,459 | ||||||
Change in accrued expenses | (45,048 | ) | - | |||||
Change in related party payable | 24,086 | 107,692 | ||||||
Net cash used in operating activities | (101,717 | ) | (244,066 | ) | ||||
Cash flows from investing activities | ||||||||
Purchase of property and equipment | (7,920 | ) | - | |||||
Net cash used in investing activities | (7,920 | ) | - | |||||
Cash flows from financing activities | ||||||||
Proceeds from subscription receivable | - | 63,020 | ||||||
Proceeds from notes payable | 131,284 | 236,536 | ||||||
Principal payments on notes payable | (147,049 | ) | (132,444 | ) | ||||
Issuance of common shares | - | 1,900 | ||||||
Proceeds of officer advances | - | 48,575 | ||||||
Proceeds from (payments on) line of credit | (1,140 | ) | 15,708 | |||||
Net cash provided by (used in) financing activities | (16,905 | ) | 233,295 | |||||
Decrease in cash | (126,542 | ) | (10,771 | ) | ||||
Cash, beginning of year | 225,767 | 70,314 | ||||||
Cash, end of period | $ | 99,225 | $ | 59,543 | ||||
Cash paid for | ||||||||
Interest | $ | 27,371 | $ | 6,828 | ||||
Income taxes | - | - | ||||||
Non cash investing and financing activities: | ||||||||
Issuance of 10,589 shares of common stock with promissory notes | 10,724 | - | ||||||
Issuance of 3,750 shares of common stock with promissory notes | - | 9,263 | ||||||
Issuance of 15,000 warrants with promissory notes | - | 21,150 | ||||||
Issuance of 274,000 shares of common stock in redemption of accrued expenses | - | 137,000 | ||||||
The accompanying notes are an integral part of the financial statements |
-6-
Phoenix International Ventures, Inc.
Notes to the Condensed Consolidated Financial Statements
(Unaudited)
Note 1 - Summary of Significant Accounting Policies
Nature of Activities
Phoenix International Ventures, Inc. (“PIV” or the “Company”) was organized August 7, 2006 as a Nevada corporation to develop business in the market of defense and aerospace. The Company’s primary business is manufacturing, re-manufacturing and upgrading of Ground Support Equipment (“GSE”) used in military and commercial aircraft.
Basis of Presentation
The accompanying unaudited consolidated financial statements of the Company are presented in accordance with the requirements for Form 10-Q and Article 8-03 of Regulation S-X. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America (“US GAAP’) have been condensed or omitted pursuant to such SEC rules and regulations. In the opinion of management, all adjustments (consisting of normal recurring adjustments) considered necessary for a fair presentation have been made. The results for these interim periods are not necessarily indicative of the results for the entire year. The accompanying consolidated financial statements should be read in conjunction with the December 31, 2008 financial statements and the notes thereto included in the Company’s Report on Form 10-K filed with the SEC on March 31, 2009.
The consolidated financial statements include the accounts of the Company and its wholly owned US subsidiary Phoenix Aerospace, Inc. (“PAI”) and an Israeli subsidiary, Phoenix Europe Ventures, Ltd. (“PEV). Significant inter-company accounts and transactions have been eliminated in consolidation.
Use of Estimates
The preparation of the consolidated financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect certain amounts reported and disclosed in our condensed consolidated financial statements and accompanying notes. Actual results could differ from those estimates.
Recent Accounting Pronouncements
In October 2009, an update was made to “Revenue Recognition – Multiple Deliverable Revenue Arrangements.” This update removes the objective-and-reliable-evidence-of-fair-value criterion from the separation criteria used to determine whether an arrangement involving multiple deliverables contains more than one unit of accounting, replaces references to “fair value” with “selling price” to distinguish from the fair value measurements required under the “Fair Value Measurements and Disclosures” guidance, provides a hierarchy that entities must use to estimate the selling price, eliminates the use of the residual method for allocation, and expands the ongoing disclosure requirements. This update is effective for the company beginning January 1, 2011 and can be applied prospectively or retrospectively. Management is currently evaluating the effect that adoption of this update will have, if any, on the company’s consolidated financial position and results of operations when it becomes effective in 2011.
-7-
Note 2 - Geographical Segments
Product revenues are attributed to regions based on the location of the customer. The following table summarizes the Company’s geographical customer concentration of total product revenue.
Nine months ended September 30, | ||||||||
Region | 2009 | 2008 | ||||||
United States | 86 | % | 64 | % | ||||
Europe | 14 | % | 36 | % | ||||
Total: | 100 | % | 100 | % |
Note 3 - Inventory
Inventory consists of used equipment that can be re-manufactured for re-sale and parts. At September 30, 2009 and December 31, 2008, inventory consisted of the following:
30-Sep-09 | 31-Dec-08 | |||||||
Raw Materials | $ | 135,409 | $ | 114,000 | ||||
Work in Progress | 54,524 | 72,516 | ||||||
Total: | $ | 189,933 | $ | 186,516 |
Note 4 – Long Term Contracts
The Company has certain long-term contracts to design and manufacture equipment with various customers. Costs and estimated earnings on these contracts for the nine months ended September 30, 2009 are as follows:
2009 | ||||
Costs incurred on contracts this period | $ | 857,141 | ||
Estimated contracts profit | 257,341 | |||
Less: billings to date | (1,101,542 | ) | ||
Contract costs and related estimated profits in excess of billings | $ | 12,940 |
The costs in excess of billings have been included in prepaid and other assets for balance sheet purposes.
-8-
Note 5 - Notes Payable and Lines of Credit
The Company has a revolving line of credit from a financial institution totaling $35,000. At September 30, 2009, the line of credit was fully extended and the Company is required to make monthly interest-only payments at a 9.75% annual percentage rate.
The Company has a revolving line of credit from a foreign financial institution totaling $12,200. At September 30, 2009, the line of credit bears a monthly interest ranging from 10%-13% based upon the amount extended.
In July and August 2009, two investors extended their promissory note arrangements that were entered into in the previous year in the aggregate principal amount of $89,474 for an additional one year bearing 15% interest per annum. These notes will now mature in the fiscal quarter ending September 30, 2010. These notes were discounted by the issuance of shares of the Company’s common stock equal to 5% of the principal amount of the notes. In total the Company issued an aggregate of 4,110 shares in connection with this discount.
In June and August 2009, the Company entered into three new promissory note agreements with related parties, an Israeli individual and two notes with Cyprus Corporation, in the aggregate amount of $125,000. These notes are to be paid in full at various dates between June 18, 2010 and August 23, 2010 and bear 15% interest per annum. In addition, these notes were discounted by the issuance of shares of the Company’s common stock equal to 5% of the principal amount of the note. In total the Company issued an aggregate of 6,479 shares in connection with this discount.
At September 30, 2009, notes payable consist of the following:
Total | ||||||
Amount | Current | |||||
Unsecured note payable to a financial institution in a foreign country; 12.4% per annum; | $ | 7,035 | $ | 7,035 | ||
Secured note payable to a financial institution; 10% interest per annum; monthly payments of $756 until 2012; collateralized by an automobile | 27,970 | 9,827 | ||||
Unsecured promissory note agreements, less unamortized discount $8,608 of in 2009; effective interest rates are approximately 15% | 211,026 | |||||
211,026 | ||||||
Unsecured note payable to an individual; interest at 7% | 12,419 | 12,419 | ||||
$ | 258,450 | $ | 240,307 |
-9-
Note 6 - Related Party Transactions
As of September 30, 2009, the Company owed an officer for his advances totaling $408,836, of which $39,461 is current. As of September 30, 2009 there was no arrangement to pay out this sum and the officer agreed to consider the Company’s cash reserves in collecting this advance. These advances are non-interest bearing and the officer has agreed not to demand payment of the long term portion during the next twelve months.
During the nine months ended September 30, 2009, the Company paid down $15,000 of accrued and deferred salaries owed to officers. As of September 30, 2009, the Company owed $178,617 of deferred and accrued salaries to its officers.
The former CFO’s employment contract expired in April 2009. The Company has solicited his consulting services for the months of May, June, July, August and September 2009 for $2,000 per month. For the nine months ended September 30, 2009, the Company has paid $8,000 of consulting fees to the former CFO.
On April 26, 2007, the Company entered into a consulting agreement with a related party to assist the Company with its business development. Consulting fees under the agreement require a minimum annual payment of $120,000. At September 30, 2009, the Company owed $77,773 to the related party.
In June 2009, the Company purchased parts from a related party in the total sum of $130,000. As of September 30, 2009, the Company owed the related party $20,000 for these parts. This liability is recorded in accounts payable.
Note 7 - Commitments and Contingencies
Leases
The Company leases a 10,300 square foot operating facility under a lease term which commenced on March 1, 2009 and expires on February 28, 2011. Minimum lease payments remaining for the facility total $70,040. Lease expense through September 30, 2009 was $54,080 and was $27,000 for the nine months ended September 30, 2008.
Legal Settlement
On May 26, 2006, the Company entered into a settlement agreement whereby it agreed to issue purchase credits in the amount of $500,000 and make cash payments of $150,000. At September 30, 2009, the remaining balance of the legal settlement was $384,000 in trade credits. These credits may be utilized by the counterparty at their discretion with no specific expiration date. The Company is obligated to provide the credits on terms similar to those of its traditional customers. In the event the purchase credits are not honored the counterparty reserved the right to pursue other forms of settlement of the remaining balance equal to the amount of trade credits.
-10-
Item 2. | Management’s Discussion and Analysis of Financial Condition and Results of Operations |
FORWARD-LOOKING STATEMENTS
The information set forth in Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) contains certain “forward-looking statements”, including, among others (i) expected changes in the Company’s revenues and profitability, (ii) prospective business opportunities and (iii) the Company’s strategy for financing its business. Forward-looking statements are statements other than historical information or statements of current condition. Some forward-looking statements may be identified by use of terms such as “believes,” “anticipates,” “intends” or “expects.” These forward-looking statements relate to the plans, objectives and expectations of the Company for future operations. Although the Company believes that its expectations with respect to the forward-looking statements are based upon reasonable assumptions within the bounds of its knowledge of its business and operations, in light of the risks and uncertainties inherent in all future projections, the inclusion of forward-looking statements in this report should not be regarded as a representation by the Company or any other person that the objectives or plans of the Company will be achieved.
You should read the following discussion and analysis in conjunction with the Financial Statements and Notes attached hereto, and the other financial data appearing elsewhere in this quarterly report.
The Company’s revenues and results of operations could differ materially from those projected in the forward-looking statements as a result of numerous factors, including, but not limited to, the following: the risk of significant natural disaster, the inability of the Company to insure against certain risks, inflationary and deflationary conditions and cycles, currency exchange rates, changing government regulations domestically and internationally affecting our products and businesses.
OVERVIEW
Phoenix International Ventures, Inc. (“PIV” or the “Company”) was incorporated on August 7, 2006. The financial statements are consolidated with the Company’s wholly owned subsidiaries, Phoenix Aerospace, Inc. and Phoenix Europe Ventures, Ltd.
We manufacture support equipment for military aircraft which is used for maintaining, operating or testing aircraft sub-systems. We also remanufacture existing support equipment in order to extend usefulness and eliminate original product defects. We are ISO 9001/2000 certified, which is due for renewal on April 26, 2010.
The main users of the equipment are the United States Air Force, US Navy and defense-aerospace companies.
Results of Operations
-11-
Financial Information - Percentage of Revenues
(Unaudited)
Nine Months ended | ||||||||
September 30, | ||||||||
2009 | 2008 | |||||||
Revenues | 100 | % | 100 | % | ||||
Cost of Goods Sold | -70 | % | -60 | % | ||||
Gross Profit | 30 | % | 40 | % | ||||
Operating Expenses: | ||||||||
General and Administrative | -34 | % | -43 | % | ||||
Total Operating Expenses | -34 | % | -43 | % | ||||
Other Income (Expenses) | -3 | % | 31 | % | ||||
Income (Loss) before Taxes | -6 | % | 28 | % | ||||
Net income (loss) | -6 | % | 28 | % |
Comparison of Nine Months Ended September 30, 2009 and September 30, 2008
Revenues. Revenues increased 63% to $2,733,970 for the nine months ended September 30, 2009 as compared to $1,678,843 for the nine months ended September 30, 2008.
For the nine months ended September 30, 2009, 38% of our revenues were from remanufacturing, 33% were manufacturing and design, 14% were parts trading, and 15% from study contracts. This compares to 11% of revenues from remanufacturing, 35% from manufacturing and design, 26% from parts trading and 28% from study contracts during the nine months ended September 30, 2008.
The increase in revenues was primarily driven by an increase in the execution of remanufacturing orders in the nine months ended September 30, 2009 as compared to the same period in 2008. The increase in the execution of remanufacturing orders is a result of increased demand for these items; in addition we believe that favorable relations with suppliers contributed to the increase in receipt and execution of such sales orders. We currently have orders for additional remanufactured goods which we expect to execute in the next twelve months. Management expects, although there can be no assurance, that remanufacturing will continue to be a significant portion of our sales, although the demand we have experienced for remanufacturing orders has tended to be erratic.
Manufacturing and design revenue increased as well, primarily due to costs incurred in the execution of a long term contract for the design and manufacturing of aircraft engine trailers which began at the end of 2008. We expect this contract to continue to generate significant revenues in the next twelve months. Management believes, although there can be no assurance, that manufacturing and design sales will continue to be a significant portion of our revenues.
Revenue from study contracts decreased during the nine months ended September 30, 2009 as compared to the same period in 2008. These contracts are reaching their life-end. We have not accumulated additional study contracts in the past twelve months and we expect this revenue stream to be depleted next year. However, management believes, although there can be no assurance, that marketing efforts may result in future study contracts.
-12-
The volume of revenue from parts trading remained consistent for the nine months ended September 30, 2009 as compared to the same period in 2008. Management believes, although there can be no assurance, that the volume of revenue from parts trading will remain relatively similar for the next twelve months.
For the nine months ended September 30, 2009, 86% of our revenues were derived from U.S. customers and 14% from European customers as compared to the nine months ended September 30, 2008 during which 64% of our revenues were derived from U.S. customers and 36% from European customers. Revenues from European customers consisted of only parts trading for the nine months ending September 30, 2009 as compared to the nine months ended September 30, 2008 in which significant portions of the sales from Europe were from remanufacturing activities. Management expects this trend to continue in the next twelve months.
Cost of Sales. Cost of sales consists primarily of subcontractors and raw materials used in manufacturing along with other related charges. Cost of sales increased 87% to $1,900,603 for the nine months ended September 30, 2009, compared to $1,014,418 for the nine months ended September 30, 2008, representing 70% and 60% of the total revenues for nine months ended September 30, 2009 and nine months ended September 30, 2008, respectively.
The increase in our cost of sales in the nine months ended September 30, 2009 as a percentage of revenue is primarily attributable to a decrease in the portion of study revenue out of the entire revenue in the nine months ended September 30, 2009. Study contracts require fewer acquisitions of materials and tend to have higher margins. In addition, during the nine months ending September 30, 2008 we had high margins in our manufacturing revenue stream which is not expected to reoccur. Management believes, although there can be no assurance, that approximatly70% cost of sales as a percentage of revenue is typical of the Company’s future aggregate revenue stream.
General and Administrative Expenses. General and administrative expenses increased by 29% to $936,280 for the nine months ended September 30, 2009 from $727,122 for the nine months ended September 30, 2008. The increases in general and administrative costs are primarily attributable to an increase of salaries, audit fees, travel, entertainment, rent and professional fees for the nine months ended September 30, 2009 as compared with the same period in 2008.
The 63% increase in revenue for the nine months ended September 30, 2009 demanded additional outlays and expenses to the Company. Management believes, although there can be no assurance, that continued increase in revenues may result in continued increase in general and administrative expenses, although at a lower growth rate.
As a percentage of revenues, general and administrative expenses decreased to 34% for the nine months ended September 30, 2009, as compared to 43% for the nine months ended September 30, 2008.
Net (loss) income. Net Loss for the nine months ended September 30, 2009 amounted to $175,289 as compared to a net income of $461,689 for the same period during 2008. The 2008 income was attributable to a one time recovery of contingent income in the amount of $556,154 in the nine months ended September 30, 2008.
Comparison of Three Months Ended September 30, 2009 and September 30, 2008
Revenues. Revenues increased 55% to $1,155,596 for the three months ended September 30, 2009 compared to $746,137 for three months ended September 30, 2008.
-13-
For the three months ended September 30, 2009, 36% of the revenues were derived from manufacturing and design, 10% were derived from study contracts and 36% were derived from remanufacturing orders, and 18% were derived from parts trading as compared with the three months ended September 30, 2008, during which 60% of revenues were derived from manufacturing and design, 16% were derived from study contracts, 22% were derived from parts trading and 2% were derived from remanufacturing.
The increase in sales was primarily driven by an increase in the execution of remanufacturing orders in the three months ended September 30, 2009 as compared to the same period in 2008. The increase in the execution of remanufacturing orders is a result of increased demand for these items; in addition we believe that favorable relations with a supplier contributed to the increase in receipt and execution of such sales orders. We currently have orders for additional remanufactured goods which we expect to execute in the next twelve months. Management expects, although there can be no assurance, that remanufacturing will continue to be a significant portion of our sales, although the demand we have experienced for remanufacturing orders has tended to be erratic.
For the three months ended September 30, 2009, 82% of our revenues were derived from U.S. customers and 18% from European customers as compared to 77% from U.S. customers and 23% from European customers for the same period in 2008. Revenues from European customers consisted of only parts trading for the three months ended September 30, 2009 and the three months ended September 30, 2008.
Cost of Sales. Cost of sales consists primarily of subcontractors and raw materials used in manufacturing along with other related charges. Cost of sales increased 74% to $801,674 for the three months ended September 30, 2009, compared to $461,202 for the three months ended September 30, 2008, representing 69% and 61% of the total revenues for three months ended September 30, 2009 and September 30, 2008, respectively.
The increase in our cost of sales in the three months ended September 30, 2009 as a percentage of revenue is primarily attributable to decreases in the portion of study revenue as a percentage of the entire revenue in the three months ended September 30, 2009. Study contracts require fewer acquisitions of materials and tend to have higher margins. In addition in the three months ending September 30, 2008 we had high margins in our manufacturing revenue stream which are not expected to reoccur. Management believes, although there can be no assurance, that approximately 70% cost of sales as a percentage of the revenues is typical of the Company’s future aggregate revenue streams.
General and Administrative Expenses. General and administrative expenses increased by 10% to $309,029 for the three months ended September 30, 2009 from $282,315 for the three months ended September 30, 2008.
As a percentage of revenues, general and administrative expenses decreased to 26% for the three months ended September 30, 2009, as compared to 38% for the three months ended September 30, 2008. This is a result of an increase in revenues for three months ended September 30, 2009 as compared to September 30, 2008.
LIQUIDITY AND CAPITAL RESOURCES
Cash as of September 30, 2009 amounted to $99,225, as compared with $225,767 as of December 31, 2008, a decrease of $126,542.
Accounts receivable decreased as of September 30, 2009 as compared to December 31, 2008 primarily due to a $234,000 account receivable that has been accumulating for a longer than usual period of time as of December 31, 2008. The longer payment period resulted from our Company being processed by our customer as a vendor in connection with that contract. Many times, payments for new programs or customers take longer to be paid.
-14-
Accounts payable increased as of September 30, 2009 as compared to December 31, 2008 primarily due costs related to the performance of one of the Company’s long term design contracts. In this contract we are at a point in which we have to spend significant outlays in order to complete a phase.
We lease a 10,300 square foot operating facility under a lease term that commenced March 1, 2009 and expires February 28, 2011. Minimum lease payments remaining for this facility total $70,040.
We will continue to finance our operations mainly from the cash provided from operating activities. Management believes that we will execute significant portions of our backlog in the next twelve months, and proceeds from those sales are expected to fund most of our operations. As of September 30, 2009, we had a backlog of approximately $6,993,504. In some of these orders, we collect revenues as we progress on the project and in some cases we can collect advances from our customers in order to pay for material and/or labor for those projects. In another contract, for $904,200 the Company has negotiated with the customer to provide an advance of 25% of the total billings in order to alleviate the working capital burden. Additionally, management is expecting, although there can be no assurance, that additional orders will be received.
We issued three new private capital notes and extended two of the original notes, due to mature in one year, payable between June and August 2010 with principal value of $214,474. We believe that we have sufficient funds to repay these note arrangements upon their maturity. In addition, we believe that if needed we will be able to extend some of those notes. Management is considering raising additional cash by issuing debt and/or equity securities.
Item 3. | Quantitative and Qualitative Disclosures about Market Risk |
Not applicable.
Item 4T. | Controls and Procedures |
(a) Evaluation of Disclosure Controls and Procedures: As of the end of the period covered by this report, we carried out an evaluation, under the supervision and with the participation of our Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures. Disclosure controls and procedures are designed to ensure that information required to be disclosed is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms, and is accumulated and communicated to management, including our Chief Executive Officer and Chief Financial Officer, to allow for timely decisions regarding required disclosure of material information required to be disclosed in the reports that we file or submit under the Securities Exchange Act of 1934 as amended (the “Exchange Act”). Our disclosure controls and procedures are designed to provide reasonable assurance of achieving these objectives. Based upon this evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that our disclosure controls and procedures are not effective.
(b) Changes in Internal Control over Financial Reporting: During the three months ended September 30, 2009, we have began a process of implementing new internal control procedures. Several new procedures, including procedures for relating accounting have already been implemented. Additional procedures, including procedures for cash disbursement, purchasing and entity level control are intended to be implemented at a later date. Although we believe that these new controls and procedures are reasonably expected to improve our internal control over financial reporting we have not yet sufficient reporting cycles to test these new controls, and so we cannot yet attest to their effectiveness.
-15-
PART II. OTHER INFORMATION
Item 1. | Legal Proceedings. |
Not applicable.
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds. |
In June, July and August 2009, the Company entered into promissory note agreements with related parties for the aggregate amount of $125,000. These notes are to be paid in full at various dates by the between June 2010 and August 2010 and bear 15% interest per annum. In addition, these notes were discounted by shares. In total the Company issued an aggregate of 6,479 shares.
In July and August 2009, the Company issued 4,110 shares of common stock in connection with an agreement to extend note arrangements which became effective in July and August 2009.
Item 3. | Default upon Senior Securities. |
Not applicable.
Item 4. | Submission of Matters to a Vote of Security Holders. |
On July 24, 2009, Phoenix International Ventures, Inc. (the “Company”) held its 2009 Annual Meeting of Stockholders in Carson City, Nevada to consider and vote upon two proposals: (i) to re-elect Zahir Teja and Neev Nissenson as the Company’s directors to serve until the next Annual Meeting of Stockholders and until their successors are duly elected and qualified, and (ii) to ratify the Company’s Board of Director’s selection of Mark Bailey & Company, Ltd. as the Company’s independent auditors for the fiscal year ended December 31, 2009. During the Annual Meeting, the Company’s stockholders approved both items.
Item 5. | Other Information. |
Item 6. | Exhibits |
No. | Exhibit |
4.1 | Form of uncollateralized promissory note (incorporated by reference to Exhibit 4.1 of the Company’s Quarterly Report on Form 10-Q filed with the SEC on August 11, 2009). |
4.2 | Form of uncollateralized promissory note extension (incorporated by reference to Exhibit 4.2 of the Company’s Quarterly Report on Form 10-Q filed with the SEC on August 11, 2009) |
-16-
SIGNATURES
In accordance with the requirements of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Phoenix International Ventures, Inc. | |||
(Registrant) | |||
November 16, 2009 | By: | /s/ Zahir Teja | |
Zahir Teja | |||
President and Chief Executive Officer | |||
November 16, 2009 | By: | /s/ Neev Nissenson | |
Neev Nissenson | |||
Chief Financial Officer (principal financial and accounting officer) | |||
-17-
INDEX TO EXHIBITS
No. | Exhibit |
4.1 | Form of uncollateralized promissory note (incorporated by reference to Exhibit 4.1 of the Company’s Quarterly Report on Form 10-Q filed with the SEC on August 11, 2009). |
4.2 | Form of uncollateralized promissory note extension (incorporated by reference to Exhibit 4.2 of the Company’s Quarterly Report on Form 10-Q filed with the SEC on August 11, 2009) |
-18-