Back to GetFilings.com



Table of Contents

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(MARK ONE)

     
x   Quarterly REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the fiscal quarter ended June 30, 2003

Commission file number

CONSUMER DIRECT OF AMERICA INC., INC.

(Exact name of Registrant as Specified in its Charter)
     
Nevada    
(State or Other Jurisdiction of Incorporation or Organization)   (I.R.S. Employer Identification Number)

3901 Meadows Lane
Las Vegas, Nevada 89107

(Address of Principal Executive Offices including Zip Code)

(702) 259-1700
(Registrant’s Telephone Number, Including Area Code)

Securities registered pursuant to Section 12(b) of the Act: None

Securities registered pursuant to Section 12(g) of the Act:

COMMON STOCK, $0.001 PAR VALUE
(Title of Class)

     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 x                      No

     Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of Registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-Q, or any amendment to this Form 10-Q

 


Table of Contents

     Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Act). Yes                      No x

     Aggregate market value of Common Stock held by shareholders based on the closing price of the registrant’s Common Stock on the OTC:BB on June 30, 2003: $14,617,800.

DOCUMENTS INCORPORATED BY REFERENCE

     Certain portions of the registrant’s Proxy Statement for its Annual Meeting of Stockholders to be held on September 6, 2003 are incorporated by reference hereof.

 


TABLE OF CONTENTS

ITEM 1. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
ITEM 1. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
ITEM 2. PROPERTIES
ITEM 3. LEGAL PROCEEDINGS
ITEM 4. FACTORS AFFECTING FUTURE OPERATING RESULTS
ITEM 5. EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 10-QSB
EXHIBIT INDEX
EXHIBIT 31.1
EXHIBIT 31.2
EXHIBIT 32.1
EXHIBIT 32.2


Table of Contents

(CDA LOGO)

CONSUMER DIRECT OF AMERICA INC., INC.
REPORT for the FISCAL QUARTER ENDING JUNE 30, 2003
ON FORM 10-Q
TABLE OF CONTENTS

                 
            Page
           
Part I.
 
 
       
Item 1.
 
Management’s Discussion and Analysis of Financial Condition and Results of Operations
    1  
       
 
       
Item 2.
 
Properties
    5  
       
 
       
Item 3.
 
Legal Proceedings
    5  
       
 
       
Item 4.
 
Quantitative and Qualitative Disclosures About Market Risks
    5  
       
 
       
Item 5.
 
Financial Statements and Supplementary Data
    8  
       
 
       
Signatures  
 
       

 


Table of Contents

ITEM 1. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following discussion of the financial condition and results of operations of the Company should be read in conjunction with the financial statements and the related notes thereto included elsewhere in this document. This discussion contains, in addition to historical information, forward-looking statements that involve risks and uncertainties. The Company’s actual results could differ materially from the results discussed in the forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, those discussed below, as well as those discussed below under Factors Affecting Future Operating Results. The Company disclaims any obligation to update information contained in any forward- looking statement.

OVERVIEW

The Company is a direct-to-consumer mortgage broker whose revenues are derived primarily from the origination commissions earned on the closing of mortgage and home equity loans that it sells. The Company also earns income from third parties who hire our Direct Marketing Group to sell products for them. During the second quarter of 2003, the Company completed an internally funded expansion program in order to increase the capacity of its direct to consumer marketing capacity. The Company doubled the size of its call center facility to 13,000 sq. ft. from 6,800 sq. ft. and upgraded its I3 telephony software to provide for extended capacity. The total costs to do this were in excess of $1 million dollars which the Company invested during the second half of 2002 and the first quarter of 2003.

During the second quarter of 2003, the Company improved in virtually all operating categories. Net income was once again positive as the Company completed its transition of its loan officers from a 100% commission program to a split based schedule. Branch offices were consolidated from eleven to six and overhead costs were reduced. Loan volume production increased and the number of real estate transactions closed by our real estate division increased over the same period last year. Management installed the “LoanMaker” System which is its name for the “hot Lead Transfer” system we employ to generate leads for our loan officers. This added to the overall productivity of each loan officer and thus contributed additional margin to the Company. The Company continued its strategy to generate a higher percentage of its loan production from purchase based transactions and continue to reduce its dependence on the volatile refinance market. We expect to have a blended mix of purchase to refinance business of 60% -40% by the end of the third quarter. The current mix is 50% - -50%.

Within our Direct Marketing Group, we continue to be a leader in the direct sales of business to business telephone sales. Our volume of product sales for our clients has increased and the campaigns we operate from our marketing center have created overall profitability within the Group. As the Company continues to add mortgage branches by acquisition, the marketing center will increase its operations related to “hot loan leads” and has expanded the physical plant to accommodate the planned expansion. All operating units within the Company are profitable.

1


Table of Contents

COMPARISON OF FINANCIAL RESULTS QUARTER ENDING 6/30/02 and 6/30/03

The selected financial data below should be read in conjunction with “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and is qualified by reference to the Financial Statements and Notes thereto appearing elsewhere in this document. The balance sheet data as of June 30, 2003 and the income statement data for the same period ended June 30, 2002 are derived from, and are qualified by reference to, the audited financial statements of the Company included elsewhere in this document.

                                     
        UNAUDITED
       
        Three months ended   Six months ended
       
 
        6/30/2003   6/30/2002   6/30/2003   6/30/2002
       
 
 
 
REVENUES:
                               
 
Marketing revenues and commissions
  $ 300,707     $ 399,406     $ 442,839     $ 649,741  
 
Licensing agreements
    378,878       95,050       378,878       555,350  
 
Loan origination
    2,320,158       774,080       4,864,311       774,080  
 
Rental income
    (4,153 )     9,875       20,080       9,875  
 
   
     
     
     
 
   
Total revenues
    2,995,590       1,278,411       5,706,108       1,989,046  
EXPENSES:
                               
 
Selling, general and administrative
    2,677,952       1,722,008       5,793,141       2,499,341  
 
Depreciation expense
    151,884       133,170       298,673       263,072  
 
   
     
     
     
 
   
Total expenses
    2,829,836       1,855,178       6,091,814       2,762,413  
 
   
     
     
     
 
OPERATING INCOME (LOSS)
    165,754       (576,767 )     (385,706 )     (773,367 )
 
   
     
     
     
 
OTHER INCOME/(EXPENSES):
                               
 
Interest expense
    (793 )     (257,049 )     (36,385 )     (409,953 )
 
   
     
     
     
 
   
Total other income/(expenses)
    (793 )     (257,049 )     (36,385 )     (409,953 )
 
   
     
     
     
 
NET ORDINARY INCOME (LOSS)
  $ 164,961     $ (833,816 )   $ (422,091 )   $ (1,183,320 )
 
   
     
     
     
 
Accumulated Deficit, beginning of period
    (2,952,601 )     (1,349,810 )     (2,365,549 )     (1,000,306 )
Accumulated Deficit, end of period
  $ (2,787,640 )   $ (2,183,626 )   $ (2,787,640 )   $ (2,183,626 )
 
   
     
     
     
 
Basic and diluted weighted average number of common shares outstanding
    48,726,090       24,039,983       41,623,304       21,691,905  
 
   
     
     
     
 
Basic and diluted Net Income (Loss) per Share
    0.003       (0.03 )     (0.01 )     (0.05 )
 
   
     
     
     
 

2


Table of Contents

                       
          UNAUDITED
         
          6/30/2003   6/30/2002
         
 
ASSETS
ASSETS:
               
 
Current assets:
               
   
Cash
  $ 316,802     $ 48,918  
   
Accounts receivable
    40,285       76,021  
   
Employee advances
    20,000       9,259  
   
Due from affiliates
    507,867       467,769  
   
Prepaid expenses
    39,643       4,463  
 
   
     
 
     
Total current assets
    924,597       606,430  
 
   
     
 
 
Fixed assets:
               
   
Property and equipment, net
    1,539,729       1,845,204  
 
   
     
 
     
Total fixed assets
    1,539,729       1,845,204  
 
   
     
 
 
Other assets:
               
   
Deposits
             
   
Other assets
    1,183,763       30,229  
   
Goodwill
    1,517,266       1,351,597  
   
Deferred income tax asset
           
 
   
     
 
     
Total other assets
    2,701,029       1,381,826  
 
   
     
 
TOTAL ASSETS
  $ 5,165,355     $ 3,833,460  
 
   
     
 

3


Table of Contents

                       
LIABILITIES AND STOCKHOLDERS’ EQUITY
LIABILITIES:
               
 
Current liabilities:
               
   
Accounts payable & accrued expenses
  $ 1,071,352     $ 538,012  
   
Notes payable, net of deferred interest
    193,230       1,217,764  
   
Accrued interest payable
    12,134       61,096  
   
Payroll liabilities
             
   
Deferred revenue
          41,500  
   
Current portion of long-term debt
            4,936  
 
   
     
 
     
Total current liabilities
    1,276,716       1,863,308  
 
   
     
 
 
Capital lease obligation, less current portion
          464  
 
Long-term portion of amounts due under acquisition agreement, net of deferred interest
          23,633  
 
   
     
 
TOTAL LIABILITIES
    1,276,716       1,887,405  
 
   
     
 
Stockholders’ equity:
               
 
Convertible preferred stock, $0.001 par value 15,000,000 shares authorized, no shares issued and outstanding at
             
 
Common stock, $0.001 par value, 60,000,000 shares authorized, 48,909,500 and 25,507,000 shares issued and outstanding, respectively
    47,910       25,507  
 
Additional paid-in capital — Common stock
    6,628,369       4,104,174  
 
Accumulated (deficit) during development stage
    (2,787,640 )     (2,183,626 )
 
   
     
 
     
Total stockholders’ equity
    3,888,639       1,946,055  
 
   
     
 
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
  $ 5,165,355     $ 3,833,460  
 
   
     
 

REVENUES

Revenues for the quarter ended June 30, 2003 increased to $2.95 million from $1.29 million for the quarter ended June 30, 2002. This represents a 234% increase in revenue over the same period one year before. This increase resulted primarily from the growth in the fee revenue generated per closed loan due to our LoanMaker tm “hot lead” transfer system and the expansion of our Irvine, California office and the addition of new employees to the company. Revenue from our Direct Marketing Group decreased slightly during the period from $399 thousand to 300 thousand, however profitability for this group was maintained.

OPERATING EXPENSES

Total operating expenses increased to $2.83 million for the quarter ended June 30, 2003 from $1.85 million for quarter ended June 30, 2002. The increase is primarily due to increased commissions associated with the pay out of commissions to our loan officers from an increase in volume of funded loans over the quarter of a year ago.

Depreciation. Depreciation expense increased from $133 thousand in 2002 to $155 thousand in 2003. The primary increase was the addition of the call center hardware and systems software.

Operating Income The Company posted a net ordinary income profit of $165 thousand dollars for the period ending June 30, 2003. This represented an increase in profitability over the same period in 2002 of $743 thousand dollars. The increase represents a 450% improvement in earnings over the 2002 period. This is due to the internal structural changes made by management including creating greater margins in the loan commission program from our loan officers and increased margins in our Direct Marketing segment.

Income per Share. The basic diluted net income per share rose over 400% to 0.003 per share as the Company returned to profitability in the period.

4


Table of Contents

LIQUIDITY AND CAPITAL RESOURCES

The Company’s sources of cash flow include cash commissions from the brokerage of mortgages, borrowings under institutional credit facilities, marketing fees, and interest income. The Company’s uses of cash include operating expenses, payment of interest, and capital expenditures primarily comprised of facility expansion, furniture, fixtures, computer equipment, software and leasehold improvements.

Net cash used in operating activities was $845,491 for the three months ended June 30, 2003. Net cash used in operating activities during the three months ended June 30, 2002, was (244,747). The Company posted Net Cash at the end of the period of $316,802, an increase of $267,884 over the same period in 2002. This represents a 547% increase over the prior period.

The Company believes that its existing cash and cash equivalents as of June 30, 2003 will be sufficient to fund its operating activities, capital expenditures and other obligations for the next twelve months. However, if during that period or thereafter the Company is not successful in generating sufficient cash flow from operations, or in raising additional funds when required in sufficient amounts and on terms acceptable to the Company, it could have a material adverse effect on the Company’s business, results of operations and financial condition. If additional funds are raised through the issuance of equity securities, the percentage ownership of its then-current stockholders would be reduced.

ITEM 2. PROPERTIES

The Company leases the premises in Irvine, California. The lease provides for monthly payments of $5,048 with the company responsible for insurance, property taxes and utility costs associated with the property. The term of the lease is sixty (60) months ending in March 2004.

The Company leases the premises at Sandhill Road in Las Vegas, Nevada. The lease provides for monthly payments of $14,838 with the company responsible for insurance, property taxes and utility costs associated with the property. The term of the lease is thirty six (36) months ending in July 2005. The Company also leases the premises at Meadows Lane in Las Vegas, Nevada. The lease provides for monthly payments of $8,910 on a month to month basis with the company responsible for insurance, property taxes and utility costs associated with the property.

The Company leases the premises in Lakewood, Colorado. The lease provides for monthly payments of $3,444 for 2003 and thereafter, and $3,336 for 2002, with the company responsible for insurance, property taxes and utility costs associated with the property. The term of the lease is thirty six and one-half (36.5) months ending in February 2004.

The rent expense for all facilities for the year ended December 31, 2002 and 2001 is $277,406.

ITEM 3. LEGAL PROCEEDINGS

The company has filed an action against a former employee and director to rescind the acquisition of Lending Services Corp. The litigation also states the basis of the case is for fraud, breach of agreement, and for recovery of assets converted by the former employee. A criminal action associated with this case has also been filed by the Company with the Las Vegas Metro Police Department and the District Attorney of Clark County, Nevada.

ITEM 4. FACTORS AFFECTING FUTURE OPERATING RESULTS

The following important factors, among others, could cause actual results to differ materially from those contained in forward-looking statements made in this report or presented elsewhere by management from time to time.

While We Achieved a Profitable Quarter During Fiscal 2003, We Have a History of Losses, and We May Not Be Able to Maintain Profitability

While we achieved a profitable quarter as of June 30, 2002, we have an accumulated deficit of $2.78 million. Because we expect our operating costs will increase to accommodate expected growth in loan applications, we will need to generate significant revenues to maintain profitability. We may not sustain or increase profitability on a quarterly or annual basis in the future. If revenues grow more slowly than we anticipate, or if operating expenses exceed our expectations or cannot be adjusted accordingly, our business, results of operations and financial condition will be adversely affected.

We Have a Limited Operating History and Consequently Face Significant Risks and Challenges in Building Our Business

We cannot assure you that we will be able to operate successfully if a downturn in the mortgage business occurs. As a result of

5


Table of Contents

our limited operating history, our recent growth and our reporting responsibilities as a public company, we may need to expand operational, financial and administrative systems and control procedures to enable us to further train and manage our employees and coordinate the efforts of our underwriting, accounting, finance, marketing, and operations departments.

Our Quarterly Financial Results Are Vulnerable to Significant Fluctuations and Seasonality, Which Could Adversely Affect Our Stock Price

Our revenues and operating results may vary significantly from quarter to quarter due to a number of factors. Certain months or quarters have historically experienced a greater volume of purchase money mortgage and auto loan applications and funded loans. As a result, we believe that quarter-to-quarter comparisons of our operating results are not a good indication of our future performance. It is possible that in some future periods our operating results may be below the expectations of public market analysts and investors. In this event, the price of our common stock may fall.

Interest Rate Fluctuations Could Significantly Reduce Customers’ Incentive to Refinance Existing Mortgage Loans

A significant percentage of our mortgage customers use our services to refinance existing mortgages and they are motivated to do so primarily when interest rates fall below the rates of their existing mortgages. In the event interest rates significantly increase, consumers’ incentive to refinance will be greatly reduced and the number of loans that we originate could significantly decline.

Uncertainty With Respect to the Time It Takes to Close Mortgage Loans Can Lead to Unpredictable Revenue and Profitability

The time between the date an application for a mortgage loan is received from a customer and the date the loan closes can be lengthy and unpredictable. The loan application and approval process is often delayed due to factors over which we have little or no control, including the timing of the customer’s decision to commit to an available interest rate, the close of escrow date for purchase loans, the timeliness of appraisals and the adequacy of the customer’s own disclosure documentation. Purchase mortgage loans generally take longer to close than refinance loans as they are tied to the close of the property sale escrow date. This uncertain timetable can have a direct impact on our revenue and profitability for any given period. We may expend substantial funds and management resources supporting the loan completion process and never generate revenue from closed loans. Therefore, our results of operations for a particular period may be adversely affected if the mortgage loans applied for during that period do not close in a timely manner or at all.

We Have Recently Experienced Significant Growth in Our Business, and If We Are Unable to Manage this Growth, Our Business Will Be Adversely Affected

Over the past two years we have experienced significant growth, which has placed a strain on our resources and will continue to do so in the future. Our failure to manage this growth effectively could adversely affect our business. We may not be successful in managing or expanding our operations or maintaining adequate management, financial and operating systems and controls. Our headcount has grown substantially. At December 31, 2001 and 2002, we had 36 and 347 full-time employees, respectively.

The Termination of One or More of Our Mortgage Funding Sources Would Adversely Affect Our Business

Under our agreements with each of our lenders, we make extensive representations, warranties and various operating and financial covenants. A material breach of these representations, warranties or covenants could result in the termination of our agreements.

Our Business Will be Adversely Affected if We Are Unable to Safeguard the Security and Privacy of Our Customers’ Financial Data

We retain on our premises personal financial documents that we receive from prospective borrowers in connection with their loan applications. These documents are highly sensitive and if a third party were to misappropriate our customers’ personal information, customers could possibly bring legal claims against us. We cannot assure you that our privacy policy will be deemed sufficient by our prospective customers or compliant with any federal or state laws governing privacy, which may be adopted in the future.

CONTROLS AND PROCEDURES

Within 90 days prior to the date of this report, the Company carried out an evaluation, under the supervision and with the participation of the Company’s management, including the Company’s Chief Executive Officer and Chief Financial Officer, of

6


Table of Contents

the effectiveness of the design and operation of the Company’s disclosure controls and procedures pursuant to Exchange Act Rule 13a-14. Based upon that evaluation, the Company’s Chief Executive Officer and Chief Financial Officer concluded that the Company’s disclosure controls and procedures are effective in timely alerting them to material information relating to the Company that is required to be included in the Company’s periodic filings with the Securities and Exchange Commission. There have been no significant changes in the Company’s internal controls or, to the Company’s knowledge, in other factors that could significantly affect those internal controls subsequent to the date the Company carried out its evaluation, and there have been no corrective actions with respect to significant deficiencies and material weaknesses.

The Company’s management, including the Chief Executive Officer and Chief Financial Officer, does not expect that our disclosure controls or our internal controls will prevent all error and all fraud. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Further, the design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within the Company have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty, and that breakdowns can occur because of simple error or mistake. Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people, or by management override of the control. The design of any system of controls also is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions; over time, control may become inadequate because of changes in conditions, or the degree of compliance with the policies or procedures may deteriorate. Because of the inherent limitations in a cost- effective control system, misstatements due to error or fraud may occur and not be detected.

7


Table of Contents

ITEM 5. EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 10-QSB

(a)  1. The following financial statements of CONSUMER DIRECT OF AMERICA INC., Inc. and its subsidiaries are found in this Annual Report on Form 10-Q for the quarter ended June 30, 2003:

CONSUMER DIRECT OF AMERICA INC., INC.
INDEX TO FINANCIAL STATEMENTS

         
FINANCIAL STATEMENTS   Page

 
Report of Independent Accountants
    F-2  
 
   
 
Balance Sheets
    F-3  
 
   
 
Statements of Operations
    F-4  
 
   
 
Statements of Stockholders’ Equity
    F-5  
 
   
 
Statements of Cash Flows
    F-6  
 
   
 
Notes to the Financial Statements
    F-7  
 
   
 

8


Table of Contents

Pursuant to the requirements of the Securities and Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.

         
Signature   Title   Date

 
 
/s/ Michael A. Barron
Michael A. Barron
  Chief Executive Officer, President, and Chairman of the Board of Directors   August 13, 2003
         
/s/ Wayne K. Bailey
Wayne K. Bailey
  Chief Financial Officer, Chief Operating Officer and Director (Principal Financial and Accounting Officer)   August 13, 2003
         

Lee Shorey
  Secretary   August 13, 2003
         
Paul Grady
Paul Grady
  Director   August 13, 2003
         
Terry Vickery
Terry Vickery
  Director   August 13, 2003

9


Table of Contents

CONTENTS

         
INDEPENDENT ACCOUNTANTS’ REVIEW REPORT
    F-2  
FINANCIAL STATEMENTS:
       
Balance Sheets
    F-3  
Statements of Operations and Accumulated Deficit
    F-4  
Statements of Cash Flows
    F-5 – F-6  
NOTES TO FINANCIAL STATEMENTS
    F-7– F-8  

F-1


Table of Contents

INDEPENDENT ACCOUNTANTS’ REVIEW REPORT

To the Stockholders of
Consumer Direct of America
Las Vegas, Nevada

We have reviewed the accompanying balance sheets of Consumer Direct of America (a Nevada Corporation), as of June 30, 2003 and 2002, and the related statements of income and accumulated deficit, and statements of cash flows for the three and six months then ended, in accordance with Statements on Standards for Accounting and Review Services issued by the American Institute of Certified Public Accountants. All of the information included in these financial statements is the representation of the management of Consumer Direct of America. The financial statements of Consumer Direct of America as of June 30, 2002 were reviewed by other accountants, whose report stated that they were not aware of any material modifications that should be made to those statements in order for them to be in conformity with generally accepted accounting principles in the United States of America.

A review consists principally of inquiries of Company personnel and analytical procedures applied to financial data. It is substantially less in scope than an audit in accordance with generally accepted auditing standards in the United States of America, the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.

Based on our review, we are not aware of any material modifications that should be made to the accompanying financial statements in order for them to be in conformity with generally accepted accounting principles in the United States of America.

  Chavez & Koch, CPA’s

August 12, 2003
Henderson, Nevada

F-2


Table of Contents

CONSUMER DIRECT OF AMERICA
BALANCE SHEETS
AS OF JUNE 30, 2003 AND 2002

                       
          UNAUDITED
         
          6/30/2003   6/30/2002
         
 
ASSETS
ASSETS:
               
 
Current assets:
               
   
Cash
  $ 316,802     $ 48,918  
   
Accounts receivable
    40,285       76,021  
   
Employee advances
    20,000       9,259  
   
Due from affiliates
    507,867       467,769  
   
Prepaid expenses
    39,643       4,463  
 
   
     
 
     
Total current assets
    924,597       606,430  
 
   
     
 
 
Fixed assets:
               
   
Property and equipment, net
    1,539,729       1,845,204  
 
   
     
 
     
Total fixed assets
    1,539,729       1,845,204  
 
   
     
 
 
Other assets:
               
   
Deposits
             
   
Other assets
    1,183,763       30,229  
   
Goodwill
    1,517,266       1,351,597  
   
Deferred income tax asset
           
 
   
     
 
     
Total other assets
    2,701,029       1,381,826  
 
   
     
 
TOTAL ASSETS
  $ 5,165,355     $ 3,833,460  
 
   
     
 
LIABILITIES AND STOCKHOLDERS’ EQUITY
LIABILITIES:
               
 
Current liabilities:
               
   
Accounts payable & accrued expenses
  $ 1,071,352     $ 538,012  
   
Notes payable, net of deferred interest
    193,230       1,217,764  
   
Accrued interest payable
    12,134       61,096  
   
Payroll liabilities
             
   
Deferred revenue
          41,500  
   
Current portion of long-term debt
            4,936  
 
   
     
 
     
Total current liabilities
    1,276,716       1,863,308  
 
   
     
 
 
Capital lease obligation, less current portion
          464  
 
Long-term portion of amounts due under acquisition agreement, net of deferred interest
          23,633  
 
   
     
 
TOTAL LIABILITIES
    1,276,716       1,887,405  
 
   
     
 
Stockholders’ equity:
               
 
Convertible preferred stock, $0.001 par value 15,000,000 shares authorized, no shares issued and outstanding at
             
 
Common stock, $0.001 par value, 60,000,000 shares authorized, 48,909,500 and 25,507,000 shares
               
     
issued and outstanding, respectively
    47,910       25,507  
 
Additional paid-in capital — Common stock
    6,628,369       4,104,174  
 
Accumulated (deficit) during development stage
    (2,787,640 )     (2,183,626 )
 
   
     
 
     
Total stockholders’ equity
    3,888,639       1,946,055  
 
   
     
 
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
  $ 5,165,355     $ 3,833,460  
 
   
     
 

The accompanying independent accountants’ review report and notes to financial statements should be
read in conjunction with these Balance Sheets.

F-3


Table of Contents

CONSUMER DIRECT OF AMERICA
STATEMENTS OF OPERATIONS AND ACCUMULATED DEFICIT
FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2003 AND 2002

                                     
        UNAUDITED
       
        Three months ended   Six months ended
       
 
        6/30/2003   6/30/2002   6/30/2003   6/30/2002
       
 
 
 
REVENUES:
                               
 
Marketing revenues and commissions
  $ 300,707     $ 399,406     $ 442,839     $ 649,741  
 
Licensing agreements
    378,878       95,050       378,878       555,350  
 
Loan origination
    2,320,158       774,080       4,864,311       774,080  
 
Rental income
    (4,153 )     9,875       20,080       9,875  
 
   
     
     
     
 
   
Total revenues
    2,995,590       1,278,411       5,706,108       1,989,046  
EXPENSES:
                               
 
Selling, general and administrative
    2,677,952       1,722,008       5,793,141       2,499,341  
 
Depreciation expense
    151,884       133,170       298,673       263,072  
 
   
     
     
     
 
   
Total expenses
    2,829,836       1,855,178       6,091,814       2,762,413  
 
   
     
     
     
 
OPERATING INCOME (LOSS)
    165,754       (576,767 )     (385,706 )     (773,367 )
 
   
     
     
     
 
OTHER INCOME/(EXPENSES):
                               
 
Interest expense
    (793 )     (257,049 )     (36,385 )     (409,953 )
 
   
     
     
     
 
   
Total other income/(expenses)
    (793 )     (257,049 )     (36,385 )     (409,953 )
 
   
     
     
     
 
NET ORDINARY INCOME (LOSS)
  $ 164,961     $ (833,816 )   $ (422,091 )   $ (1,183,320 )
 
   
     
     
     
 
Accumulated Deficit, beginning of period
    (2,952,601 )     (1,349,810 )     (2,365,549 )     (1,000,306 )
Accumulated Deficit, end of period
  $ (2,787,640 )   $ (2,183,626 )   $ (2,787,640 )   $ (2,183,626 )
 
   
     
     
     
 
Basic and diluted weighted average number of common shares outstanding
    48,726,090       24,039,983       41,623,304       21,691,905  
 
   
     
     
     
 
Basic and diluted Net Income (Loss) per Share
    0.003       (0.03 )     (0.01 )     (0.05 )
 
   
     
     
     
 

The accompanying independent accountants’ review report and notes to financial statements should be
read in conjunction with these Statements of Operations and Accumulated Deficit.

F-4


Table of Contents

CONSUMER DIRECT OF AMERICA
STATEMENTS OF CASH FLOWS
FOR THE THREE MONTHS ENDED JUNE 30, 2003 AND 2002

                   
      UNAUDITED
     
      Three months ended
     
      6/30/2003   6/30/2002
     
 
CASH FLOWS FROM OPERATING ACTIVITIES:
               
 
Net (loss)
  $ 164,961     $ (830,835 )
 
Depreciation
    151,884       133,170  
 
Stock issued for services
           
 
Stock issued for cancellation of license agreement
           
 
Deferred interest
          264,320  
Adjustments to reconcile net (loss) to net cash (used) by operations:
               
 
(Increase) decrease in accounts receivable
    499,553       (58,092 )
 
(Increase) decrease in prepaid expenses
    (39,643 )     (1,801 )
 
(Increase) decrease in deposits
          107  
 
(Increase) decrease in employee advances
    (17,500 )     (524 )
 
(Increase) decrease in other assets
    26,649        
 
Increase (decrease) in A/P and accrued expenses
    47,453       306,337  
 
Increase (decrease) in deferred revenue
          (41,500 )
 
Increase (decrease) in accrued interest
    12,134       (15,929 )
 
Increase (decrease) in payroll liabilities
           
 
   
     
 
Net cash (used) by operating activities
    845,491       (244,747 )
 
   
     
 
CASH FLOWS FROM INVESTING ACTIVITIES:
               
 
Purchase of fixed assets
    (18,762 )     (42,574 )
 
Loan from affiliates
          (4,250 )
 
Cash paid in business acquisition
          (100,000 )
 
Licensing notes receivable
          (146,989 )
 
Note receivable
    (507,867 )      
 
   
     
 
Net cash used by investing activities
    (526,629 )     (293,813 )
 
   
     
 
CASH FLOWS FROM FINANCING ACTIVITIES:
               
 
Net repayments of line of credit
           
 
Decrease in capitalized lease obligations
          (1,069 )
 
Increase in notes payable
    99,688       534,866  
 
Repayments of long-term debt
    (286,718 )      
 
Common stock
           
 
Additional paid in capital
           
 
   
     
 
Net cash provided by financing activities
    (187,030 )     533,797  
 
   
     
 
NET INCREASE (DECREASE) IN CASH
    131,832       (4,763 )
CASH, BEGINNING OF PERIOD
    184,970       53,681  
 
   
     
 
CASH, END OF PERIOD
  $ 316,802     $ 48,918  
 
   
     
 
SUPPLEMENTARY INFORMATION:
               
 
Interest paid
  $ 793     $ 257,049  
 
   
     
 
 
Income taxes paid
  $     $  
 
   
     
 

The accompanying independent accountants’ review report and notes to financial statements should be
read in conjunction with these Statements of Cash Flows.

F-5


Table of Contents

CONSUMER DIRECT OF AMERICA
STATEMENTS OF CASH FLOWS
FOR THE SIX MONTHS ENDED JUNE 30, 2003 AND 2002

                   
      UNAUDITED
     
      Six months ended
     
      6/30/2003   6/30/2002
     
 
CASH FLOWS FROM OPERATING ACTIVITIES:
               
 
Net (loss)
  $ (422,091 )   $ (1,180,339 )
 
Depreciation
    298,673       263,072  
 
Stock issued for services
          1,673  
 
Stock issued for cancellation of license agreement
          46,200  
 
Deferred interest
          324,068  
Adjustments to reconcile net (loss) to net cash (used) by operations:
               
 
(Increase) decrease in accounts receivable
    343,633       (44,279 )
 
(Increase) decrease in prepaid expenses
    (30,871 )     (3,225 )
 
(Increase) decrease in deposits
          (128 )
 
(Increase) decrease in employee advances
    (20,000 )     (2,459 )
 
(Increase) decrease in other assets
    18,157          
 
Increase (decrease) in A/P and accrued expenses
    (57,425 )     401,101  
 
Increase (decrease) in deferred revenue
          (151,500 )
 
Increase (decrease) in accrued interest
    (160 )     2,262  
 
Increase (decrease) in payroll liabilities
    (70,465 )      
 
   
     
 
Net cash (used) by operating activities
    59,451       (343,554 )
 
   
     
 
CASH FLOWS FROM INVESTING ACTIVITIES:
               
 
Purchase of fixed assets
    (116,931 )     (44,277 )
 
Loan from affiliates
          (49,262 )
 
Cash paid in business acquisition
          (100,000 )
 
Licensing notes receivable
          (281,989 )
 
Note receivable
    (476,992 )      
 
   
     
 
Net cash used by investing activities
    (593,923 )     (475,528 )
 
   
     
 
CASH FLOWS FROM FINANCING ACTIVITIES:
               
 
Net repayments of line of credit
    (29,669 )      
 
Decrease in capitalized lease obligations
          (2,078 )
 
Repayments of long-term debt
    (286,718 )      
 
Increase in notes payable
    91,130       869,834  
 
Common stock
    13,795        
 
Additional paid in capital
    903,252        
 
   
     
 
Net cash provided by financing activities
    691,790       867,756  
 
   
     
 
NET INCREASE (DECREASE) IN CASH
    157,318       48,674  
CASH, BEGINNING OF PERIOD
    159,484       244  
 
   
     
 
CASH, END OF PERIOD
  $ 316,802     $ 48,918  
 
   
     
 
SUPPLEMENTARY INFORMATION:
               
 
Interest paid
  $ 36,385     $ 409,953  
 
   
     
 
 
Income taxes paid
  $     $  
 
   
     
 

The accompanying independent accountants’ review report and notes to financial statements should be
read in conjunction with these Statements of Cash Flows.

F-6


Table of Contents

CONSUMER DIRECT OF AMERICA
NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2003

BASIS OF PRESENTATION

The unaudited financial statements as of June 30, 2003 included herein have been prepared without audit pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and footnote disclosures normally included in financial statements prepared in accordance with United States generally accepted accounting principles have been condensed or omitted pursuant to such rules and regulations. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. It is suggested that these financial statements be read in conjunction with the December 31, 2002 audited financial statements and notes thereto.

NOTE 1 – STOCKHOLDERS’ EQUITY

On May 1, 2003, the Company issued 500,000 shares of its $0.001 par value common stock as consideration in an asset purchase and liability transfer agreement valued at $159,350. Of the total amount received, $500 is considered common stock and $149,500 is considered additional paid-in capital. As a result of the asset purchase agreement, fixed assets increased by $25,000 and Goodwill increased by $134,350.

NOTE 2 – CONSULTING AGREEMENT

On April 21, 2003 the Company entered a two-year consulting agreement with Caitlin Enterprises, Inc. The agreement requires the Company to pay $240,000 per year for two full time consultants working for Caitlin Enterprises, Inc. and under the supervision of the Company’s management.

NOTE 3 – GOING CONCERN

The accompanying financial statements have been prepared assuming that the Company will continue as a going concern. As shown in the accompanying financial statements, the Company recorded a net income before income taxes of $164,961 during the quarter ended June 30, 2003. Although a substantial portion of the Company’s cumulative net loss is attributable to non-cash operating expenses, management believes that it will need additional equity or debt financing to be able to sustain its operations until it can achieve profitability, if ever. In addition, the Company has liabilities from underpayment of payroll taxes and related penalties. These matters raise substantial doubt about the Company’s ability to continue as a going concern.

Management is attempting to raise additional equity and debt financing to sustain operations until it can market its services, expand its customer base, and achieve profitability. The successful outcome of future activities cannot be determined at this time and there are no assurances that if achieved, the Company will have sufficient funds to execute its intended business plan or generate positive operating results. The accompanying financial statements do not include any adjustments related to the recoverability and classification of assets or the amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.

F-7


Table of Contents

CONSUMER DIRECT OF AMERICA
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
JUNE 30, 2003

NOTE 4 – LITIGATION

On May 8, 2002, a lawsuit was filed in the Superior Court of the State of California, Santa Ana, California, Case Number 02CC06670 against the Company, its chief executive officer and others. Plaintiffs sued for breach of fiduciary duty, fraudulent diversion of corporate funds, equitable execution on defendants’ property, conspiracy to convert corporate assets, defraud creditors, and use of corporate funds to benefit officers’ own business. The Company, its chief executive officer, and others have subsequently responded and brought forth a cross-complaint for wrongful termination, breach of agreement and conversion of interests.

On July 15, 2003 the case was dismissed without prejudice by the Superior Court of the State of California for the County of Orange.

F-8


Table of Contents

EXHIBIT INDEX

     
31.1   Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 of Chief Executive Officer
     
31.2   Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 of Chief Financial Officer
     
32.1   Certification Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. Sec 1350 of Chief Executive Officer
     
32.2   Certification Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. Sec 1350 of Chief Financial Officer