Attached files

file filename
8-K - FORM 8-K - CONSULIER ENGINEERING INCg25590e8vk.htm
INDEX TO FINANCIAL STATEMENTS
Accountant’s Letter dated December 14, 2010
Unaudited Consolidated Balance Sheets for the nine months ended September 30, 2010 and December 31, 2009
Unaudited Condensed Consolidated Statements of Operations for the three and nine months ended September 30, 2010 and 2009
Unaudited Condensed Consolidated Statements of Stockholders’ Equity for the nine months ended September 30, 2010
Unaudited Condensed Consolidated Statements of Cash Flows for the nine months ended September 30, 2010

 


 

S. BARRIE GODOWN
Certified Public Accountant, P.A.          
December 14, 2010
The Board of Directors
Consulier Engineering, Inc.
Jupiter, FL 33477
We have compiled the accompanying Consolidated Balance Sheets at September 30, 2010 and December 31, 2009, the Condensed Consolidated Statements of Operations for the three and nine months ended September 30, 2010 and 2009, the Condensed Consolidated Statement of Stockholders’ Equity for the nine months ended September 30, 2010, and the Condensed Consolidated Statements of Cash Flows for the nine months ended September 30, 2010 and 2009, in accordance with Statements on Standards for Accounting and Review Services issued by the American Institute of Certified Public Accountants.
A compilation is limited to presenting in the form of Financial Statements information that is the representation of management. We have not audited or reviewed the accompanying Financial Statements and, accordingly, do not express an opinion or any other form of assurance on them.
Management has elected to omit substantially all of the disclosures ordinarily included in Financial Statements prepared on the income tax basis of accounting. If the omitted disclosures were included in the Financial Statements, they might influence the user’s conclusions about the company’s assets, liabilities, equity, revenues and expenses. Accordingly, these Financial Statements are not designed for those who are not informed about such matters.
We are not independent with respect to Consulier Engineering, Inc.
         
/s/ S. Barrie Godown      
S. Barrie Godown, C.P.A., P.A.     
     
1061 E. INDIANTOWN ROAD / SUITE 104 / JUPITER, FLORIDA 33477 / 561-746-0999

 


 

CONSULIER ENGINEERING, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(UNAUDITED)
                 
    September 30,     December 31,  
    2010     2009  
ASSETS
               
CURRENT ASSETS
               
Cash and Cash Equivalents
  $ 859,575     $ 406,950  
Receivables
    3,099,415       1,385,140  
Inventories
    100,209       83,490  
Deferred Implementation Costs
    2,964,592       2,635,871  
Other Current Assets
    218,200       465,091  
Deferred Income Taxes
    268,884       291,281  
 
           
Total Current Assets
    7,510,875       5,267,823  
PROPERTY AND EQUIPMENT, Net
    1,016,550       1,043,435  
RELATED PARTY NOTE RECEIVABLE
    1,303,011        
PARTNERSHIP AND LIMITED LIABILITY COMPANIES — INVESTMENTS
    1,709,621       2,615,519  
DEFERRED INCOME TAXES
    259,546       417,917  
INTANGIBLE ASSETS
             
OTHER ASSETS
    50,898       50,898  
 
           
TOTAL ASSETS
  $ 11,850,501     $ 9,395,592  
 
           
LIABILITIES AND STOCKHOLDERS’ EQUITY
               
CURRENT LIABILITIES
               
Accounts Payable and Accrued Liabilities
  $ 2,230,697       1,540,183  
Unearned Revenue
    3,646,592       1,408,446  
 
           
Total Current Liabilities
    5,877,289       2,948,629  
 
NOTES PAYABLE — RELATED PARTY
    833,583       774,065  
COMMITMENTS AND CONTINGENCIES
               
STOCKHOLDERS’ EQUITY:
               
Common Stock $.01 Par Value:
               
Authorized 25,000,000 Shares; Issued 5,485,122 Shares
    54,851       54,851  
Additional Paid-in Capital
    4,117,221       4,117,221  
Accumulated Deficit
    (729,977 )     (970,918 )
 
           
 
    3,442,095       3,201,154  
Less:
               
Treasury Stock, Cost — 190,374 and 190,374 Shares in 2010 and 2009, respectively
    (589,027 )     (589,027 )
Notes Receivable for Common Stock
    (6,651 )     (6,651 )
 
           
Total Stockholders’ Equity
    2,846,417       2,605,476  
 
           
 
Noncontrolling interest
    2,293,212       3,067,422  
 
           
 
TOTAL LIABILITIES & STOCKHOLDERS’ EQUITY
  $ 11,850,501     $ 9,395,592  
 
           
See Accountant’s Compilation Letter

 


 

CONSULIER ENGINEERING, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
                                 
    THREE MONTHS ENDED     NINE MONTHS ENDED  
    SEPTEMBER 30,     SEPTEMBER 30,  
    2010     2009     2010     2009  
Revenue:
                               
Software Licensing Fees
  $ 1,575,829     $ 436,445     $ 3,133,234     $ 2,485,185  
Other Revenue
    1,698       7,787       5,094       17,666  
 
                       
Total Revenue
    1,577,527       444,232       3,138,328       2,502,851  
 
                       
 
Operating Costs and Expenses:
                               
Cost of Revenue
    795,246       563,447       947,935       902,125  
Payroll and Related Expense
    1,306,778       874,643       3,751,511       2,870,405  
Selling, General and Administrative
    544,832       340,703       1,561,649       1,673,617  
Professional Services
    185,776       168,488       561,371       441,701  
Depreciation and Amortization
    25,924       157,846       84,172       490,638  
 
                       
Total Operating Costs and Expenses
    2,858,556       2,105,127       6,906,638       6,378,486  
 
                       
Operating Loss
    (1,281,029 )     (1,660,895 )     (3,768,310 )     (3,875,635 )
 
                       
Other Income (Expense):
                               
Investment Income — Related Parties
    16,876       56,883       79,531       703,356  
Interest Expense
    (19,882 )     (17,915 )     (58,621 )     (56,237 )
Net Undistributed Income of Equity Investees
    126,517       241,034       484,606       553,979  
Other Income
    32,897       41,486       79,343       126,896  
 
                       
Total Other Income (Expense)
    156,408       321,488       584,859       1,327,994  
 
                       
 
Loss Before Income Taxes
    (1,124,621 )     (1,339,407 )     (3,183,451 )     (2,547,641 )
 
Benefit from (provision for) Income Taxes
    (14,780 )     (203,918 )     (251,818 )     (194,355 )
 
                       
Net Loss
    (1,139,401 )     (1,543,325 )     (3,435,269 )     (2,741,996 )
 
Less: Net (loss) attributable to noncontrolling interest
    (1,697,902 )     (1,455,050 )     (3,676,210 )     (2,723,921 )
 
                       
 
Net Income (Loss) attributed to Consulier Engineering, Inc.
  $ 558,501     $ (88,275 )   $ 240,941     $ (18,075 )
 
                       
 
Earnings (Loss) Per Share — Basic and Diluted
  $ 0.11     $ (0.02 )   $ 0.05     $ 0.00  
 
                       
See Accountant’s Compilation Letter

 


 

CONSULIER ENGINEERING, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS’ EQUITY
NINE MONTHS ENDED SEPTEMBER 30, 2010
(UNAUDITED)
                                                                 
                                                    Notes        
                                            Retained     Receivable        
                                    Additional     Earnings     for     Total  
    Common Stock     Treasury Stock     Paid-in     (Accumulated     Common     Stockholders’  
    Shares     Amount     Shares     Amount     Capital     Deficit)     Stock     Equity  
Balance, December 31, 2009
    5,485,122     $ 54,851       190,374     $ (589,027 )   $ 4,117,221     $ (970,918 )   $ (6,651 )   $ 2,605,476  
Net Income attributed to Consulier Engineering, Inc.
                                            240,941               240,941  
 
                                               
Balance June 30, 2010
    5,485,122     $ 54,851       190,374     $ (589,027 )   $ 4,117,221     $ (729,977 )   $ (6,651 )   $ 2,846,417  
 
                                               
See Accountant’s Compilation Letter

 


 

CONSULIER ENGINEERING, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
                 
    NINE MONTHS ENDED  
    SEPTEMBER 30,  
    2010     2009  
 
               
Cash Flow (Used in) Operating Activities
  $ 362,901     $ (3,185,309 )
 
           
 
               
Investing Activities:
               
 
               
Distributions from Partnership Interest
    79,531       703,356  
Disposition of Partnership interest
    1,310,973          
Net Acquisition of Property and Equipment
    (57,287 )     (5,043 )
 
           
 
               
Net Cash Provided by Investing Activities
    1,333,217       698,313  
 
           
 
               
Financing Activities:
               
 
               
Proceeds from Noncontrolling Interest in ST, LLC
            2,750,288  
Increase (Decrease) in Related Party Payables
    59,518       (415,755 )
Increase (Decrease) in Related Party Note Receivable
    (1,303,011 )        
 
           
 
               
Net Cash Provided by (Used in) Financing Activities
    (1,243,493 )     2,334,533  
 
           
 
               
Increase (Decrease) in Cash and Cash Equivalents
    452,625       (152,463 )
 
               
Cash and Cash Equivalents — Beginning of Period
    406,950       270,192  
 
           
 
               
Cash and Cash Equivalents — End of Period
  $ 859,575     $ 117,729  
 
           
 
               
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
               
Cash Paid for Interest
  $     $ 56,237  
 
           
Cash Paid for Income Taxes
  $ 21,018       20,000  
 
           
See Accountant’s Compilation Letter