Back to GetFilings.com










U.S. SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-Q


[X] QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934

For the Quarterly Period Ended June 30, 2004

[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES
EXCHANGE ACT OF 1934

For the transition period from to
------ ------

Commission File No. 0-31235

CONX CAPITAL CORPORATION
----------------------
(Exact name of registrant as specified in its charter)

DELAWARE 62-1736894
-------- ----------
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification Number)

502 N. DIVISION STREET, CARSON CITY, NV 89703
--------------------------------------- -----
(Address of principal executive offices) (Zip Code)

(702) 886-0713
-------------
(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 X NO
--- ---

As of June 30, 2004, the Registrant had 6,605,445 shares of
Common Stock, $.01 par value per share, outstanding.








PART I - FINANCIAL INFORMATION


ITEM 1. Financial Statements

This quarterly report on Form 10-Q contains forward-looking
statements as defined by the Private Securities Litigation Reform
Act of 1995. Such forward-looking statements should be read in
conjunction with the cautionary statements and other important
factors included in this Form 10-Q as well as in other filings
made by the Company with the Securities and Exchange Commission
("SEC") . These forward-looking statements are subject to a
number of risks and uncertainties, which could cause the
Company's actual results to differ materially from those
anticipated in such statements and include statements concerning
plans, objectives, goals, strategies, future events or
performance and underlying assumptions and other statements which
are other than statements of historical facts. Factors which
could cause such results to differ include the Company's limited
operating history, the Company's dependence on the operations of
an affiliated party, reliance upon third party financing, the
need for additional financing and other factors discussed in the
Company's filings with the SEC, including the Risk Factors set
forth in the Company's Form 10 dated January 16, 2001. Such
forward-looking statements may be identified, without limitation,
by the use of the words "anticipates," "believes," "estimates,"
"expects," "intends," "plans," "predicts," "projects," and
similar such expressions.

The Company's expectations, beliefs and projections are
expressed in good faith and are believed by the Company to have a
reasonable basis, including without limitation, management's
examination of the historical operating trends, data contained in
the Company's records and other data available from third
parties. There can be no assurance, however, that the Company's
expectations, beliefs or projections will be achieved or
accomplished.




-1-











CONX Capital Corporation

Accountants' Report and Financial Statements

June 30, 2004 and December 31, 2003





























-2-











CONX Capital Corporation
June 30, 2004 and December 31, 2003


Contents


Report of Independent Registered Public Accounting Firm...... 4


Financial Statements

Balance Sheets............................................. 5

Statements of Income....................................... 6

Statements of Stockholders' Equity......................... 7

Statements of Cash Flows................................... 8

Notes to Financial Statements.............................. 9

















-3-




Report of Independent Registered Public Accounting Firm




Audit Committee, Board of Directors
and Stockholders
CONX Capital Corporation
Little Rock, Arkansas


We have reviewed the accompanying balance sheet of CONX Capital
Corporation as of June 30, 2004, and the related statements of
income for the three-month and six-month periods ended June 30,
2004 and 2003, and stockholders' equity and cash flows for the
six-month periods ended June 30, 2004 and 2003. These interim
financial statements are the responsibility of the Company's
management.


We conducted our reviews in accordance with standards of the
Public Company Accounting Oversight Board (United States). A
review of interim financial information consists principally of
applying analytical procedures to financial data and making
inquiries of persons responsible for financial and accounting
matters. It is substantially less in scope than an audit
conducted in accordance with standards of the Public Company
Accounting Oversight Board, 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 reviews, we are not aware of any material
modifications that should be made to the financial statements
referred to above for them to be in conformity with accounting
principles generally accepted in the United States of America.


We have previously audited, in accordance with the standards of
the Public Company Accounting Oversight Board (United States),
the balance sheet as of December 31, 2003, and the related
statements of income, stockholders' equity and cash flows for the
year then ended (not presented herein), and in our report dated
April 26, 2004, we expressed an unqualified opinion on those
financial statements. In our opinion, the information set forth
in the accompanying balance sheet as of December 31, 2003, is
fairly stated, in all material respects, in relation to the
balance sheet from which it has been derived.


/s/ BKD, LLP



Little Rock, Arkansas
August 2, 2004

-4-



CONX Capital Corporation
Balance Sheets
June 30, 2004 and December 31, 2003



Assets
June 30,
2004 December 31,
(Unaudited) 2003
--------- ----------


Cash $ 50,626 $ 90,465
Accounts receivable - other 93,404 93,404
Accounts receivable - affiliated companies 814,746 236,735
Notes receivable - affiliated companies 2,925,253 3,233,815
Equipment, at cost, net of accumulated
depreciation 4,123,500 5,193,799
---------- ----------

$ 8,007,529 $ 8,848,218
========== ==========


Liabilities and Stockholders' Equity

Liabilities
Accrued expenses - affiliated companies $ 127,644 $ 37,719
Income taxes payable 481,055 296,563
Long-term debt 2,815,467 3,690,649
Deferred income taxes 908,856 1,253,750
---------- -----------
Total liabilities $ 4,333,022 $ 5,278,681
---------- ----------


Stockholders' Equity

Common stock, $.01 par value, 7,000,000
shares authorized and issued 70,000 70,000
Retained earnings 3,682,297 3,517,537
Treasury stock, at cost
Common -2003 - 394,555, 2002 - 350,000
shares (77,790) (18,000)
---------- ----------

3,674,507 3,569,537
---------- ----------

$ 8,007,529 $ 8,848,218
========== ==========

See Notes to Financial Statements
-5-





CONX Capital Corporation
Statements of Income
Three Months and Six Months Ended June 30, 2004 and 2003



Three Months Ended Six Months Ended
June 30, June 30,
2004 2003 2004 2003
(Unaudited) (Unaudited)
---------------------------------------------


Lease Income $ 474,900 $ 811,974 $ 1,047,300 $ 1,680,074


Gain on Sale of
Equipment 158,655 -- 222,959 16,075
--------- --------- --------- ---------

633,555 811,974 1,270,259 1,696,149
--------- --------- --------- ---------

Operating Expenses

Management fees 30,000 15,000 50,000 30,000
Depreciation 422,782 558,457 875,159 1,113,611
Professional fees 7,200 7,200 14,400 14,400
Directors fees 5,000 5,000 10,000 10,000
Rent 1,500 1,500 3,000 3,000
Taxes and licenses 4,065 1,160 11,988 10,325
Interest 39,812 89,463 96,004 177,680
Other 122 20 122 20
--------- --------- ---------- ----------

510,481 677,800 1,060,673 1,359,036
--------- --------- ---------- ----------

Operating Income 123,074 134,174 209,586 337,113

Other Income
Interest 30,110 45,224 61,405 56,450
--------- --------- ---------- ----------

Income Before Income
Taxes 153,184 179,398 270,991 393,563

Provision for Income
Taxes 52,083 3,524 106,231 64,928
--------- --------- ---------- ---------


Net Income $ 101,101 $ 175,874 $ 164,760 $ 328,635
--------- --------- ---------- ---------


Earnings Per Share
Net income $ 101,101 $ 175,874 $ 164,760 $ 328,635
Weighted average shares
of common stock 6,650,000 6,650,000 6,650,000 6,650,000
--------- --------- --------- ---------

Basic earnings per
share $ .0152 $ .0264 $ .0248 $ .0494
========== ========== =========== ==========


See Notes to Financial Statements
-6-





CONX Capital Corporation
Statements of Stockholders' Equity
Six Months Ended June 30, 2004 and 2003




Common Retained Treasury
Stock Earnings Stock Total
----------------------------------------------


Balance, January 1, 2003 $ 70,000 $ 3,032,346 $ (18,000) $ 3,084,346


Net income (unaudited) -- 328,635 -- 328,635
------- --------- -------- ---------

Balance, June 30, 2003
(Unaudited) 70,000 3,360,981 (18,000) 3,412,981


Net income (unaudited) -- 156,556 -- 156,556
------- --------- -------- ---------


Balance, December 31, 2003 70,000 3,517,537 (18,000) 3,569,537



Stock purchase 44,555
shares (unaudited) -- -- (59,790) (59,790)


Net income (unaudited) -- 164,760 -- 164,760
------- --------- -------- --------

Balance, June 30, 2004
(Unaudited) $ 70,000 $ 3,682,297 $ (77,790) $ 3,674,507
======== ========== ========= ==========


See Notes to Financial Statements
-7-








CONX Capital Corporation
Statements of Cash Flows
Six Months Ended June 30, 2004 and 2003



June 30, June 30,
2004 2003
(Unaudited) (Unaudited)
------------------------

Operating Activities

Net income $ 164,760 $ 328,635
Items not requiring cash
Depreciation 875,159 1,113,611
Gain on sale of equipment (222,959) (16,075)
Deferred income taxes (344,894) (51,371)

Changes in
Accounts receivable (578,011) (70,472)
Accounts payable and accrued expenses 30,135 (3,198)
Income tax payable 184,492 102,205
--------- ---------

Net cash provided by operating activities 108,682 1,403,335
--------- ---------

Investing Activities

Proceeds from sale of equipment 418,099 112,675
Decrease (Increase) in notes receivable 308,562 (311,435)
--------- ---------

Net cash provided by (used in) investing
activities 726,661 (198,760)
--------- ---------


Financing Activities
Payments on long-term debt (875,182) (1,098,280)
--------- ---------


Net cash used in financing activities (875,182) (1,098,280)
--------- ---------



Increase in Cash 39,839 106,295

Cash, Beginning of Period 90,465 56,487
--------- ---------

Cash, End of Period $ 50,626 $ 162,782
========= =========

Supplemental Cash Flow Information

Interest paid $ 96,004 $ 177,680

Accounts payable related to stock
repurchase $ 59,790 $ --


See Notes to Financial Statements
-8-




CONX Capital Corporation
Notes to Financial Statements
June 30, 2004 and December 31, 2003



Note 1: Nature of Operations and Summary of Significant
Accounting Policies


Nature of Operations


CONX Capital Corporation, a Delaware Corporation, is a
specialty commercial finance company engaged in the business
of originating and securing loans and equipment leases to
smaller businesses, with a primary initial focus on regional
trucking companies. The Company was organized in April 1998
with its headquarters located in Carson City, Nevada. The
Company originates loans and leases through marketing offices
located in Carson City, Nevada and Little Rock, Arkansas.
For the six months ended June 30, 2004 and the year December
31, 2003, all lease income was derived from one affiliated
company. The results of operations for the six months ended
June 30, 2004, are not necessarily indicative of the results
to be expected for the full year.


Accounting Policies


All adjustments made to the unaudited financial statements
were of a normal recurring nature. In the opinion of
management, all adjustments necessary for a fair presentation
of the results of interim periods have been made. The
results of operations for the period are not necessarily
indicative of the results to be expected for the full year.

These financial statements should be read in conjunction with
the financial statements and notes thereto included in the
Company's Form 10 filed with the Securities and Exchange
Commission.





Use of Estimates


The preparation of financial statements in conformity with
accounting principles generally accepted in the United States
of America requires management to make estimates and
assumptions that affect the reported amounts of assets and
liabilities and disclosure of contingent assets and
liabilities at the date of the financial statements and the
reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those
estimates.


Accounts Receivable


Accounts receivable are stated at the amount billed to
customers. The Company provides an allowance for doubtful
accounts, which is based upon a review of outstanding
receivables, historical collection information and existing
economic conditions. Delinquent receivables are written off
based on individual credit evaluation and specific
circumstances of the customer.


Equipment


Equipment is depreciated over the estimated useful life of
each asset. Annual depreciation is computed using
accelerated methods.

-9-




CONX Capital Corporation
Notes to Financial Statements
June 30, 2004 and December 31, 2003



Income Taxes


Deferred tax liabilities and assets are recognized for the
tax effects of differences between the financial statement
and tax bases of assets and liabilities. A valuation
allowance is established to reduce deferred tax assets if it
is more likely than not that a deferred tax asset will not be
realized.


Revenue Recognition


The Company recognizes operating lease income on the straight-
line basis over the life of the operating leases. These
operating leases contain provisions for service charges on
late payments equal to 2% of the lease payment or, if less,
the highest rate allowed by Nevada law. The leases also
contain excess mileage charges in the amount of five cents
per mile for miles in excess of 150,000 miles determined on
an annual basis. Initial direct costs are expensed over the
life of the corresponding lease in proportion to the
recognition of lease income.

At June 30, 2004, the approximate future minimum lease income
under these operating leases are as follows:

(Unaudited)
---------

2004 $ 592,800
2005 1,185,600
2006 1,026,000
----------

$ 2,804,400

==========

Earnings Per Share


Earnings per share have been computed based upon the weighted-
average common shares outstanding during each period. There
are no dilutive or potentially dilutive shares.


Operating Leases


The Company leases equipment under noncancelable operating
leases. These leases expire in various years through 2006
and convert to a month to month basis if the Company does not
receive notice of termination. These leases require the
lessee to pay all executory costs (property taxes,
maintenance and insurance). Rental income under these
operating leases was $1,047,300 and $1,680,074 for the six
months ended June 30, 2004 and 2003, respectively.


-10-






CONX Capital Corporation
Notes to Financial Statements
June 30, 2004 and December 31, 2003



Equipment under operating leases consists of the following at
June 30, 2004 and December 31, 2003:



2004 2003
(Unaudited)
---------------------


Tractors $ 6,979,825 $ 8,461,527
Trailers 2,412,661 2,412,661
---------- ----------
9,392,486 10,874,188
Less accumulated depreciation 5,268,986 5,680,389
---------- ----------

$ 4,123,500 $ 5,193,799
========== ==========



Note 2: Long-term Debt

2004
(Unaudited) 2003
------------------------

Note payable - Navistar Financial
Corporation (A) $ 2,493,787 $ 3,261,922

Note payable - GE Capital Corporation (B) 321,680 428,727
--------- ---------

$ 2,815,467 $ 3,690,649
========== ==========



Aggregate annual maturities of long-term
debt at June 30, 2004:

2004 $ 615,838
2005 1,249,742
2006 949,887
---------

$ 2,815,467
=========


(A) Due in monthly installments through 2006 ranging from $2,253
to $53,693 with total monthly payments of approximately $160,000;
including interest from 6.0% to 7.4%; secured by tractors and
trailers. Notes are guaranteed by Continental Express SD, Inc.
(see Note 5)

(B) Due December 1, 2005; payable $39,854 monthly, including
variable rates 3.19% at June 30, 2004; secured by tractors. Note
is guaranteed by Continental Express SD, Inc. (see Note 5)


-11-




CONX Capital Corporation
Notes to Financial Statements
June 30, 2004 and December 31, 2003





NOTE 3: Income Taxes


The provision for income taxes includes these components:


Six Months Ended
June 30, June 30,
2004 2003
(Unaudited) (Unaudited)
--------------------------


Taxes currently payable $ 451,125 $ 116,299
Deferred income taxes (344,894) (51,371)
--------- ---------

$ 106,231 $ 64,298
========= =========


A reconciliation of income tax expense at the statutory rate
to the Company's actual income tax expense is shown below:



Six Months Ended
June 30, June 30,
2004 2003
(Unaudited) (Unaudited)
------------------------

Computed at the statutory rate
(34%) $ 92,137 $ 215,182

Increase (decrease) resulting
from other 14,094 (2,534)
-------- ---------

Actual tax provision $ 106,231 $ 212,648
========= =========


The tax effects of temporary differences related to deferred
taxes shown on the balance sheets were:


2004
(Unaudited) 2003
------------------------

Net deferred tax liability
Accumulated depreciation $ (908,856) $ (1,253,750)
========= ===========

-12-




CONX Capital Corporation
Notes to Financial Statements
June 30, 2004 and December 31, 2003




Note 4: Equipment


Equipment consists of the following at June 30, 2004 and
December 31, 2003:


2004
(Unaudited) 2003
---------------------------

Tractors $ 6,979,825 $ 8,461,527
Trailers 2,412,661 2,412,661
--------- ---------
9,392,486 10,874,188
Less accumulated depreciation 5,268,986 5,680,389
--------- ---------

$ 4,123,500 $ 5,193,799
========= =========



Note 5: Related Party Transactions


The Company leases all of its equipment to Continental
Express SD, Inc., an affiliated company, which has common
ownership with the Company. The lessor is required to pay
all executory costs (maintenance and insurance). The Company
uses the management and office supplies of Harvey
Manufacturing Corporation, an affiliated Company, which is
owned by the Company's principal stockholder. The Company
paid Harvey Manufacturing Corporation $50,000 and $30,000
during the six months ended June 30, 2004 and 2003,
respectively.

At June 30, 2004 and December 31, 2003, the Company had a
note receivable including interest due from Harvey
Manufacturing Corporation in the amounts of $882,911 and
$854,197, respectively.

At June 30, 2004 and December 31, 2003, the Company had a note
receivable including interest due from Continental Express
SD, Inc., in the amounts of $2,042,342 and $2,319,059,
respectively.

At December 31, 2003, the Company had a note receivable
including interest due from Great Western, LLC, an affiliated
Company, which is owned by a stockholder, in the amount of
$60,559.





At June 30, 2004 and December 31, 2003, the Company also had
accounts receivable from Continental Express SD, Inc. of
$784,746 and $206,735, respectively.

At June 30, 2004 and December 31, 2003, the Company also had
accounts receivable from Great Western, LLC of $30,000.

Continental Express SD, Inc., Harvey Manufacturing, LLC and
Great Western, LLC have received a commitment from the
individual who is the principal stockholder or member of each
of these entities and the Company. The commitment indicates
that, should any of these entities not have sufficient
resources to repay the amounts due to the Company or the rest
of these entities, the principal stockholder/partner will
provide that entity with resources to enable it to satisfy
these obligations in full. Notes receivable from these
entities are generally due on demand and bear interest at
rates of 3.35% to 8.25%. Interest is computed monthly on the
average balance outstanding and added to the note principal.


-13-







CONX Capital Corporation
Notes to Financial Statements
June 30, 2004 and December 31, 2003




Note 6: Disclosures About Fair Value of Financial Instruments


The following methods were used to estimate the fair value of
financial instruments.

The fair values of certain of these instruments were
calculated by discounting expected cash flows, which method
involves significant judgments by management and
uncertainties. Fair value is the estimated amount at which
financial assets or liabilities could be exchanged in a
current transaction between willing parties, other than in a
forced or liquidation sale. Because no market exists for
certain of these financial instruments and because management
does not intend to sell these financial instruments, the
Company does not know whether the fair values shown below
represent values at which the respective financial
instruments could be sold individually or in the aggregate.


Long-term Receivables and Payables with Related Parties

It was not practical to estimate the fair value of long-term
receivables and payables with related parties. The terms of
the amounts reflected in the balance sheets at June 30, 2004
(Unaudited) and December 31, 2003 are more fully discussed in
Note 5.


Long-term Debt

Fair value is estimated based on the borrowing rates
currently available to the Company for loans with similar
terms and maturities. The estimated fair value and carrying
amount of long-term debt were $2,952,862 and $2,815,467 at
June 30, 2004 (Unaudited), respectively, and $3,870,967 and
$3,690,649 at December 31, 2003, respectively.





-14-







ITEM 2. Management's Discussion and Analysis of Financial
Condition and Results of Operation

The following discussion and analysis should be read in
conjunction with the financial statements, including the notes
thereto, appearing elsewhere in this Quarterly Report on Form 10-
Q. To date, the Company's only activities and sources of
operating revenue have been leases of tractor and trailer truck
equipment to one affiliated company, Continental Express SD, Inc.


Results of Operations

Three Month Period ended June 30, 2004

Lease income was $474,900 for the quarter ended June 30,
2004, as compared to $811,974 for the same period in 2003, a
decrease of $337,074 or 41.5%. Operating expenses (consisting
primarily of interest and depreciation) for the three month
period ended June 30,2004 were $510,481. For the same
period in 2003, operating expenses were $677,800, a decrease
of $167,319 or 24.7%. Operating expenses as a percentage
of lease income for the second quarter of 2003 were 83.5%.
Operating expenses as a percentage of lease income for the second
quarter of 2004 were 107.5%.

Operating Income for the quarter ended June 30, 2004 was
$123,074, as compared to $134,174 for the second
quarter of 2003, resulting in a decrease of $11,100 or
8.3% in 2004 when compared to 2003. Other income for the three
month period ended June 30, 2004 was $30,110, as compared to
$45,224 for the second quarter of 2003. Income before income
taxes for the quarter ended June 30, 2004 was $153,184,
with a provision for income taxes of $52,083, resulting in net
income for the three month period ended June 30, 2004 of
$101,101. For the quarter ending June 30, 2003, income
before income taxes was $179,398, with a provision for income
taxes of $3,524 resulting in net income for the period of
$175,874. As a result, income before income taxes decreased
$26,214 or 14.6% and net income decreased $74,773 or 42.5%
for the second quarter of 2004 from the same period in 2003. This
decrease in net income is primarily attributable to a decrease
in lease income for the quarter. The decrease in lease income
was primarily attributable to certain maturing leases not being
renewed, and a reduction in income generated from contingent
rental agreements based on trailer milage. In addition, the
Company's operating expenses, including depreciation and interest
expense, decreased at a slower pace than did lease income.






Six Month Period Ended June 30, 2004

Lease income was $1,047,300 for the six months ended June 30,
2004, as compared to $1,680,074 for the same period in 2003, a
decrease of $632,774 or 37.7%. Operating expenses (consisting
primarily of interest and depreciation) for the six month period
ended June 30, 2004 were $1,060,673. For the same period in 2003,
operating expenses were $1,359,036, a decrease of $298,363 or
21.2%. Operating expenses as a percentage of lease income were
80.9% for the first six months of 2003, and 101.3% for the first
six months of 2004.

Income from operations for the six months ended June 30, 2004
was $209,586 as compared to $337,113 for the first six months
of 2003, resulting in a decrease of $127,527, or 37.8% in 2004
from 2003. Other income for the six-month period ended June 30,
2004 was $61,405 as compared to $56,450 for the first six months
of 2003. Income before income taxes for the first six months of
2004 was $270,991, with a provision for income taxes of $106,231.
Net income for the six months ending June 30, 2004, was $164,760
for the six months ending June 30, 2003, income before income
taxes was $393,563, with a provision for income taxes of $64,928,
resulting in net income for the period of $328,635. As a result,
income before income taxes decreased $122,572 or 31.1% and net
income decreased $163,875 or 49.9% for the first six months of
2004 from the same period in 2003. This decrease in net income
is attributable to a decrease in lease income for the six month
period ending June 30, 2004, offset by a decrease in operating
expenses.





Liquidity and Capital Resources

The Company's current assets and working capital are
sufficient to meet its needs for the next twelve months of
operation as the Company is currently operating. However, the
Company has an ongoing need to finance its lending activities.
This need is expected to fluctuate as the volume of the Company's
loan and lease originations increase and decrease over the next
twelve months. The Company's primary cash requirements include
the funding of (i) loans to affiliated entities entering into
equipment leases, (ii) interest, fees, and expenses associated
with the Company's credit facilities with certain financial
institutions, (iii) federal income tax payments, and (iv)
ongoing administrative and other operating expenses.

-15-





To date, the Company currently has funded these cash
requirements by credit facilities granted by Navistar Financial
Corporation, Banc One Leasing Corporation, GE Capital Corporation
and Fleet Capital Leasing and guaranteed by the Company's
affiliate, Continental Express SD, Inc.



Inflation

The impact of inflation is reflected in the increased cost
of the Company's operating expenses, excluding depreciation and
interest expense. Changes in interest rates generally have a
greater impact on the Company's performance than do the
effects of general levels of inflation. Inflation affects
the Company primarily through its effect on interest rates,
since interest rates normally increase during periods of high
inflation and decrease during periods of low inflation. The
Company intends to manage its exposure to inflationary
interest rate risks by closely monitoring the difference or
spread between the effective rate of interest received by the
Company and the rates payable by the Company.



ITEM 3. Quantitative and Qualitative Disclosures About Market
Risk


Market risk represents the potential loss resulting from
adverse changes in the value of financial instruments, either
derivative or non-derivative, caused by fluctuations in interest
rates, foreign exchange rates, commodity prices, and equity
security prices. The Company handles market risks in accordance
with its established policies; however, the Company does not
enter into derivatives or other financial instruments for trading
or speculative purposes. The Company does not have financial
instruments to manage and reduce the impact of changes in
interest rates at June 30, 2004. The Company held various
financial instruments at June 30, 2004, consisting of financial
assets and liabilities reported in the Company's Balance Sheets.
(For additional information regarding these financial
instruments, refer to Note 2 to the Company's financial
statements.)





Interest Rate Risk - The Company is subject to interest rate
risk by financing operations through the issuance of certain
long-term Notes issued to various lenders. The fair market value
of long-term, fixed-interest rate debt is subject to interest
rate risk. Generally, the fair value of fixed-interest rate debt
will increase as interest rates fall and will decrease as
interest rates rise.

Foreign-Exchange Rate Risk - The Company currently has no
exposure to foreign-exchange rate risk because all of its
financial instruments are denominated in U.S. dollars.

Commodity Price Risk - The Company has no financial
instruments subject to commodity price risk.

Equity Security Price Risk - The Company has no financial
instruments subject to equity security price risk.



ITEM 4. Control and Procedures.


The Company maintains disclosure controls and procedures
that are designed to ensure that information required to be
disclosed in the Company's reports pursuant to the Securities
Exchange Act of 1934, as amended, is recorded, processed,
summarized and reported within the time periods specified in the
SEC's rules and forms, and that such information is accumulated
and communicated to the Company's management, including its Chief
Executive Officer and its Chief Financial Officer, as
appropriate, to allow timely decisions regarding required
disclosures. In designing and evaluating the disclosure controls
and procedures, management recognized that any controls and
procedures, no matter how well designed and operated, can
provide only reasonable assurances of achieving the desired
control objectives, and management necessarily was required to
apply its judgment in evaluating the cost-benefit relationship of
possible 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 Chief Executive Officer and Chief
Financial Officer, of the effectiveness of the design and
operation of the Company's disclosure controls and procedures, as
that term is defined in Rule 13a-14(c) under the Securities
Exchange Act of 1934, as amended. Based on this evaluation, the
Chief Executive Officer and Chief Financial Officer have
concluded that the Company's disclosure controls and procedures
are effective in timely alerting the Company's Chief Executive
Officer and Chief Financial Officer to material information
required to be disclosed in the periodic reports filed with the
SEC.

In addition, the Company's Chief Executive Officer and Chief
Financial Officer have reviewed the Company's internal controls,
and there have been no significant changes in the Company's
internal controls or in other factors that could significantly
affect those controls subsequent to the date of the last
evaluation.



-16-





PART II -- OTHER INFORMATION



ITEM 1. Legal Proceedings

There are no legal proceedings involving the Company as a party
or involving any of the Company's assets or leased properties.


ITEM 2. Changes in Securities

None of the rights of the holders of any of the Company's
securities were materially modified during the period covered by
this report. In addition, no class of securities of the Company
was issued or modified which materially limited or qualified any
class of its registered securities.


ITEM 3. Defaults Upon Senior Securities

During the period covered by this report there was no material
default in the payment of any principal, interest, sinking or
purchase fund installment, or any other material default not
cured within 30 days with respect to any indebtedness of the
Company.


ITEM 4. Submission of Matters to a Vote of Security Holders

There were no matters submitted to a vote of security holders.


ITEM 5. Other Information

None


ITEM 6. (a) Exhibits and Reports on Form 10-Q


Exhibit Number Description of Exhibit
-------------- ----------------------

99.1 Certificate of Chief Executive
Officer of CONX Captial Corporation
pursuant to 18 U.S.C. Section 1350.


99.2 Certificate of Chief Financial
Officer of CONX Captial Corporation
pursuant to 18 U.S.C. Section 1350.




(b) Reports on Form 8-K

No reports were filed for the period covered by this report.


-17-




SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the
Securities Exchange Act of 1934, the registrant has duly caused
this report to be signed on its behalf by the undersigned,
thereunto duly authorized.

CONX Capital Corporation


By: /s/ Edward M. Harvey
------------------------------------
Edward M. Harvey, Chairman, Director
and President (Principal Executive
Officer)

Dated: August 15, 2004

By: /s/ Todd W. Tiefel
------------------------------------
Todd W. Tiefel, Secretary, Treasurer
and Director (Principal Financial and
Accounting Officer)

Dated: August 15, 2004








Certifications
--------------


I, Edward M. Harvey, certify that:

1. I have reviewed this quarterly report on Form 10-Q of CONX
Capital Corporation;

2. Based on my knowledge, this quarterly report does not contain
any untrue statement of a material fact or omit to state a
material fact necessary to make the statements made, in light
of the circumstances under which such statements were made,
not misleading with respect to the period covered by this
quarterly report;

3. Based on my knowledge, the financial statements, and other
financial information included in this quarterly report,
fairly present in all material respects the financial condition,
results of operations and cash flows of the registrant as of,
and for, the periods presented in this quarterly report;


4. The registrant's other certifying officers and I are responsible
for establishing and maintaining disclosure controls and
procedures (as defined in Exchange Act Rules 13a-14 and 15d-14)
for the registrant and we have:

a) designed such disclosure controls and procedures to
ensure that material information relating to the
registrant, including its consolidated subsidiaries,
is made known to us by others within those entities,
particularly during the period in which this quarterly
report is being prepared;

b) evaluated the effectiveness of the registrant's
disclosure controls and procedures as of a date within
90 days prior to the filing date of this quarterly
report (the "Evaluation Date"); and

c) presented in this quarterly report our conclusions about
the effectiveness of the disclosure controls and
procedures based on our evaluation as of the Evaluation
Date;




5. The registrant's other certifying officers and I have disclosed,
based on our most recent evaluation, to the registrant's auditors
and the audit committee of registrant's board of directors (or
persons performing the equivalent function):

a) all significant deficiencies in the design or operation
of internal controls which could adversely affect the
registrant's ability to record, process, summarize and
report financial data and have identified for the
registrant's auditors any material weaknesses in internal
controls; and

b) any fraud, whether or not material, that involves
management or other employees who have a significant role
in the registrant's internal controls; and

6. The registrant's other certifying officers and I have indicated
in this quarterly report whether or not there were significant
changes in internal controls or in other factors that could
significantly affect internal controls subsequent to the date of
our most recent evaluation, including any corrective actions with
regard to significant deficiencies and material weaknesses.


Date: August 15, 2004

/s/ Edward M. Harvey
---------------------------
Principal Executive Officer




-18-









I, Todd W. Tiefel, certify that:

1. I have reviewed this quarterly report on Form 10-Q of CONX
Capital Corporation;

2. Based on my knowledge, this quarterly report does not contain
any untrue statement of a material fact or omit to state a
material fact necessary to make the statements made, in light
of the circumstances under which such statements were made,
not misleading with respect to the period covered by this
quarterly report;

3. Based on my knowledge, the financial statements, and other
financial information included in this quarterly report,
fairly present in all material respects the financial condition,
results of operations and cash flows of the registrant as of,
and for, the periods presented in this quarterly report;


4. The registrant's other certifying officers and I are responsible
for establishing and maintaining disclosure controls and
procedures (as defined in Exchange Act Rules 13a-14 and 15d-14)
for the registrant and we have:

a) designed such disclosure controls and procedures to
ensure that material information relating to the
registrant, including its consolidated subsidiaries,
is made known to us by others within those entities,
particularly during the period in which this quarterly
report is being prepared;

b) evaluated the effectiveness of the registrant's
disclosure controls and procedures as of a date within
90 days prior to the filing date of this quarterly
report (the "Evaluation Date"); and

c) presented in this quarterly report our conclusions about
the effectiveness of the disclosure controls and
procedures based on our evaluation as of the Evaluation
Date;




5. The registrant's other certifying officers and I have disclosed,
based on our most recent evaluation, to the registrant's auditors
and the audit committee of registrant's board of directors (or
persons performing the equivalent function):

a) all significant deficiencies in the design or operation
of internal controls which could adversely affect the
registrant's ability to record, process, summarize and
report financial data and have identified for the
registrant's auditors any material weaknesses in internal
controls; and

b) any fraud, whether or not material, that involves
management or other employees who have a significant role
in the registrant's internal controls; and

6. The registrant's other certifying officers and I have indicated
in this quarterly report whether or not there were significant
changes in internal controls or in other factors that could
significantly affect internal controls subsequent to the date of
our most recent evaluation, including any corrective actions with
regard to significant deficiencies and material weaknesses.


Date: August 15, 2004

/s/ Todd W. Tiefel
-----------------------
Chief Financial Officer


-19-








Exhibit 99.1




CERTIFICATION OF CHIEF EXECUTIVE OFFICER
OF CONX CAPTIAL CORPORATION
PURSUANT TO 18 U.S.C. SECTION 1350



In connection with the accompanying report on Form 10-Q for
the period ending June 30, 2004 and filed with the Securities
and Exchange Commission on the date hereof (the "Report"), I, Edward
M. Harvey, Chief Executive Officer of CONX Capital Corporation,
hereby certify, pursuant to 18 U.S.C. Section 1350, as adopted
pursuant to Section 906 of the Sarbanes - Oxley Act of 2002, that:


1. The report fully complies with the requirements
of Section 13 (a) or 15 (d) of the Secutities
Exchange act of 1934; and

2. The information contained in the Report fairly
presents, in all material respects, the financial
condition and results of operations of the company.



/s/ Edward M. Harvey
---------------------------
Edward M. Harvey
Chief Executive Officer



-20-





Exhibit 99.2




CERTIFICATION OF CHIEF FINANCIAL OFFICER
OF CONX CAPTIAL CORPORATION
PURSUANT TO 18 U.S.C. SECTION 1350



In connection with the accompanying report on Form 10-Q for
the period ending June 30, 2004 and filed with the Securities
and Exchange Commission on the date hereof (the "Report"), I, Todd W.
Tiefel, Chief Financial Officer of CONX Capital Corporation, hereby
certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant
to Section 906 of the Sarbanes - Oxley Act of 2002, that:


1. The report fully complies with the requirements
of Section 13 (a) or 15 (d) of the Secutities
Exchange act of 1934; and

2. The information contained in the Report fairly
presents, in all material respects, the financial
condition and results of operations of the company.



/s/ Todd W. Tiefel
----------------------------
Todd W. Tiefel
Chief Financial Officer




-21-