OAKRIDGE HOLDINGS, INC.
PART I - FINANCIAL INFORMATION FORM 10-Q
ASSETS
|
March 31, 2014
|
June 30, 2013
|
Current assets
|
||
Cash
|
$ 519,756
|
$ 35,796
|
Restricted cash
|
38,112
|
38,099
|
Trade accounts receivable, net
|
548,834
|
1,626,897
|
Inventories
|
2,754,128
|
2,862,176
|
Other current assets
|
62,319
|
42,370
|
Deferred income taxes
|
50,000
|
268,000
|
Current assets of discontinued operations
|
-
|
1,239,603
|
Total current assets
|
3,973,149
|
6,112,941
|
Property, plant & e
quipment
|
||
Property, plant & equipment at cost
|
3,103,525
|
3,089,391
|
Less accumulated depreciation
|
(1,935,594)
|
(1,860,694)
|
Total property, plant & equipment
|
1,167,931
|
1,228,697
|
Other assets
|
||
Deferred financing costs
|
63,558
|
74,329
|
Other noncurrent assets
|
8,762
|
7,634
|
Noncurrent assets of discontinued operations
|
-
|
8,614,852
|
Total other assets
|
72,320
|
8,696,815
|
Total
a
ssets
|
$ 5,213,400
|
$ 16,038,453
|
LIABILITIES & STOCKHOLDERS'
EQUITY (
DEFICIT
)
|
March 31, 2014
|
June 30, 2013
|
Current l
iabilities
|
||
Line of credit - bank
|
$ 614,175
|
$ 1,275,000
|
Short term notes payable - others
|
-
|
300,000
|
Trade accounts payable
|
557,391
|
864,847
|
Due to finance company
|
267,208
|
711,577
|
Accrued liabilities
|
289,488
|
719,501
|
Current maturities of long-term debt
|
270,093
|
315,361
|
Deferred revenue
|
2,340
|
343,350
|
Current liabilities of discontinued operations
|
-
|
1,925,677
|
Total current liabilities
|
2,000,695
|
6,455,313
|
Long-term liabilities
|
||
Long term debt less current portion
|
2,415,696
|
3,264,191
|
Noncurrent liabilities and non-controlling interest of discontinued operations
|
-
|
7,934,949
|
Total l
ong-term liabilities and non-controlling interest
|
2,415,696
|
11,199,140
|
Total liabilities
|
4,416,391
|
17,654,453
|
Stockholders'
equity (
deficit
)
|
||
Common Stock
|
143,151
|
143,151
|
Paid-in-capital
|
2,457,975
|
2,457,975
|
Accumulated deficit
|
(1,804,117)
|
(4,217,126)
|
Total stockholders'
equity (
deficit
)
|
797,009
|
(1,616,000)
|
Total liabilities and stockholders'
equity (
deficit
)
|
$ 5,213,400
|
$ 16,038,453
|
Three Months Ended
|
||
March 31, 2014
|
March 31, 2013
|
|
(Restated)
|
||
Net revenue
|
1,138,810
|
1,036,865
|
Operating expenses
|
||
Cost of sales
|
970,691
|
936,331
|
Sales & marketing
|
37,533
|
36,046
|
General & administrative
|
136,777
|
134,507
|
Total operating expenses
|
1,145,001
|
1,106,884
|
Operating loss
|
(6,191)
|
(70,019)
|
Other
income (
expense
)
|
||
Interest income
|
1,207
|
44
|
Interest expense
|
(40,454)
|
(82,127)
|
Total other
income (
expense
)
|
(39,247)
|
(82,083)
|
Net loss from continuing operations before income taxes
|
(45,438)
|
(152,102)
|
Income tax expense (benefit)
|
78,000
|
(60,000)
|
Net loss from continuing operations
|
(123,438)
|
(92,102)
|
Discontinued operations:
|
||
Net income from discontinued operations before taxes
|
-
|
156,115
|
Income tax expense
|
-
|
62,000
|
Net income from discontinued operations
|
-
|
94,115
|
Net income (loss)
|
$ (123,438)
|
$ 2,013
|
Basic
and diluted
net income
(loss)
per share (Continuing operations)
|
$ (0.09)
|
$ (0.06)
|
Basic
and diluted
net income
(loss)
per share (Discontinued operations)
|
$ -
|
$ 0.06
|
Basic
and diluted
net income
(loss)
per share
|
$ (0.09)
|
$ -
|
Weighted -average common shares used in the computation of earnings per share:
|
||
Basic
and diluted
|
1,431,503
|
1,431,503
|
PART I - FINANCIAL INFORMATION FORM 10-Q
ITEM 1 — FINANICAL STATEMENTS
Nine Months Ended
|
||
March 31, 2014
|
March 31, 2013
|
|
(Restated)
|
||
Net revenue
|
3,821,082
|
6,630,783
|
Operating expenses
|
||
Cost of sales
|
3,261,476
|
5,745,794
|
Sales & marketing
|
108,663
|
85,831
|
General & administrative
|
467,396
|
449,354
|
Total operating expenses
|
3,837,535
|
6,280,979
|
Operating income (loss)
|
(16,453)
|
349,804
|
Other
income
(
expense
)
|
||
Interest income
|
1,288
|
98
|
Interest expense
|
(171,116)
|
(300,838)
|
Debt forgiveness
|
440,000
|
-
|
Loss on extinguishment of debt
|
-
|
(224,000)
|
Total other
income
(
expense
)
|
270,172
|
(524,740)
|
Net income (loss) from continuing operations before income taxes
|
253,719
|
(174,936)
|
Income tax expense
|
(34,000)
|
(8,000)
|
Net income (loss) from continuing operations
|
219,719
|
(182,936)
|
Discontinued operations:
|
||
Net income from discontinued operations before taxes
|
236,619
|
356,019
|
Income tax expense
|
(103,106)
|
(142,000)
|
Gain
on disposal of
discontinued operations, net of income taxes of $114,964
|
2,059,777
|
-
|
Net income from discontinued operations
|
2,193,290
|
214,019
|
Net income
|
$
2,413,009
|
$
31,083
|
Basic net income (loss) per share (Continu
ing
operations)
|
$ 0.16
|
$ (0.13)
|
Basic net income per share (Discontinued operations)
|
$ 1.53
|
$ 0.15
|
Basic net income per share
|
$ 1.69
|
$ 0.02
|
Diluted
net income (loss) per share (Continu
ing
operations)
|
$ 0.10
|
$ (0.13)
|
Diluted
net income per share (Discontinued operations)
|
$ 0.89
|
$ 0.15
|
Diluted
net income per share
|
$ 0.99
|
$ 0.02
|
Weighted -average common shares used in the computation of earnings per share
|
||
Basic | 1,431,503 | 1431503 |
Diluted | 2,455,496 | 1431503 |
ITEM 1 — FINANICAL STATEMENTS
Nine Months Ended
|
||
March 31, 2014
|
March 31, 2013
|
|
(Restated)
|
||
Cash flows from operating activities:
|
||
Net income
|
2,413,009
|
31,083
|
Net income from discontinued operations
|
2,193,290
|
214,019
|
Net income (loss) from continuing operations
|
219,719
|
(182,936)
|
Adjustments to reconcile net income (loss) to
|
||
net cash flows from operating activities-continuing operations:
|
||
Depreciation and amortization
|
85,671
|
49,242
|
Debt forgiveness
|
(440,000)
|
-
|
Loss on extinguishment of debt
|
-
|
224,000
|
Deferred income taxes
|
218,000
|
157,000
|
Change in receivables
|
1,078,063
|
(84,395)
|
Change in inventories
|
108,048
|
1,523,426
|
Change in prepaids & other assets
|
(21,077)
|
(55,028)
|
Change in accounts payable and due to finance company
|
(751,825)
|
(1,254,177)
|
Change in deferred revenue
|
(341,010)
|
345,935
|
Change in accrued liabilities
|
9,987
|
(87,291)
|
Net cash flows from operating activities-continuing operations
|
165,576
|
635,776
|
Net cash flows from operating activities-discontinued operations
|
(33,028)
|
524,420
|
Net cash flows from operating activities
|
132,548
|
1,160,196
|
Cash flows from investing activities:
|
||
Purchases of property and equipment
|
(14,134)
|
(38,124)
|
Changes in restricted cash
|
(13)
|
48,821
|
Proceeds from sale of discontinued operations
|
1,500,000
|
-
|
Net cash flows from investing activities-continuing operations
|
1,485,853
|
10,697
|
Net cash flows from investing activities-discontinued operations
|
(162,177)
|
(506,688)
|
Net cash flows from investing activities
|
1,323,676
|
(495,991)
|
Cash flows from financing activities:
|
||
Net payments on lines of credit
|
(660,825)
|
(785,845)
|
Principal payments on short-term notes payable
|
(150,000)
|
-
|
Funds from discontinued operations
|
127,119
|
373,375
|
Principal payments on long-term debt
|
(483,763)
|
(233,249)
|
Net cash flows from financing activities-continuing operations
|
(1,167,469)
|
(645,719)
|
Net cash flows from financing activities-discontinued operations
|
(78,251)
|
101,854
|
Net cash flows from financing activities
|
(1,245,720)
|
(543,865)
|
Net change in cash
|
210,504
|
120,340
|
Less: Change in cash-discontinued operations
|
(273,456)
|
119,586
|
Net change in cash-continuing operations
|
483,960
|
754
|
Cash-continuing operations
|
||
Beginning of year
|
35,796
|
130,740
|
End of period
|
519,756
|
131,494
|
PART I - FINANCIAL INFORMATION FORM 10-Q
ITEM 1 — FINANICAL STATEMENTS
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENT
(Unaudited)
1. BASIS OF PRESENTATION
The accompanying Condensed Consolidated Financial Statements include the accounts of Oakridge Holdings, Inc. (the "Company") and its wholly owned subsidiaries. All significant intercompany transactions and balances have been eliminated. In the opinion of management, the accompanying unaudited condensed consolidated financial statements include all adjustments, consisting only of normal recurring adjustments, necessary to present such information fairly. Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted pursuant to Securities and Exchange Commission rules and regulations. These condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and related notes included in the Company's Annual Report on Form 10-K for the fiscal year ended June 30, 2013. Operating results for the nine-month period ended March 31, 2014 may not necessarily be indicative of the results to be expected for any other interim period or for the full year.
The preparation of financial statements in conformity with generally accepted accounting principles 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. The most significant estimates in the financial statements include but are not limited to accounts receivable and inventory reserves, investments, depreciation and accruals. Actual results could differ from those estimates.
On December 23, 2013, the Company sold Lain and Son, Inc. and its subsidiaries ("Lain") located in Chicago, Illinois. The condensed consolidated financial statements reflect Lain as discontinued operations in all periods presented (see Note 6).
2 . RESTATEMENTS OF PREVIOUSLY ISSUED FINANCIAL STATEMENTS
Consolidated Statement of Operations
|
|||||||||
Previously
|
|||||||||
Reported
|
Adjustments
|
Restated
|
|||||||
Three Months Ended March 31, 2013
|
|||||||||
Continuing operations:
|
|||||||||
Cost of sales
|
$
969,060
|
$ (
32,729
)
|
$
936,331
|
||||||
Operating loss
|
(
102,748
)
|
32,729
|
(
70,019
)
|
||||||
Loss before income taxes
|
(
184,831
)
|
32,729
|
(
152,102
)
|
||||||
Provision (benefit) for income taxes
|
(
71,000
)
|
11,000
|
(
60,000
)
|
||||||
Net loss
|
(
113,831
)
|
21,729
|
(
92,102
)
|
||||||
Net income (loss)
|
(
19,716
)
|
21,729
|
2,013
|
||||||
Basic and diluted loss per share - continuing operations
|
$
(0.08)
|
$
0.02
|
$
(0.06)
|
||||||
Basic and diluted loss per share
|
$
(0.01)
|
$
0.01
|
$
0
|
||||||
Consolidated Statement of Operations
|
|||||||||
Previously
|
|||||||||
Reported
|
Adjustments
|
Restated
|
|||||||
Nine Months Ended March 31, 2013
|
|||||||||
Continuing operations:
|
|||||||||
Cost of sales
|
$
5,998,602
|
$
(252,808)
|
$
5,745,794
|
||||||
Operating income
|
96,996
|
252,808
|
349,804
|
||||||
Loss before income taxes
|
(203,744)
|
28,808
|
(174,936)
|
||||||
Provision (benefit) for income taxes
|
(79,000)
|
87,000
|
8,000
|
||||||
Net loss
|
(124,744)
|
(58,192)
|
(182,936)
|
||||||
Net income
|
89,275
|
(58,192)
|
31,083
|
||||||
Basic and diluted loss per share - continuing operations
|
$
(0.09)
|
$
(0.04)
|
$
(0.13)
|
||||||
Basic and diluted income per share
|
$
0.06
|
$
(0.04)
|
$
0.02
|
||||||
Consolidated Statement of Cash Flows
|
|||||||||
Previously
|
|||||||||
Reported
|
Adjustments
|
Restated
|
|||||||
Nine Months Ended March 31, 2013
|
|||||||||
Continuing operations:
|
|||||||||
Cash flows from operating activities
|
$
651,063
|
$
(15,287)
|
$
635,776
|
||||||
Cash flows from investing activities
|
(4,590)
|
15,287
|
10,697
|
Three Months Ended
|
||||
March 31, 2014
|
March 31, 2013
|
|||
(Restated)
|
||||
Net income (loss) from continuing operations
|
$
(123,438)
|
$
(92,102)
|
||
Net Income from discontinued operations
|
0
|
94,115
|
||
Net income (loss)
|
$
(123,438)
|
|
$ 2,013
|
|
Weighted - average common shares used in the computation of basic earnings per share
|
1,431,503
|
1,431,503
|
||
Basic and diluted net income (loss) per share (Continuing operations)
|
$
(0.09)
|
$
(0.06)
|
||
Basic and diluted net income per share (Discontinued operations)
|
$
0
|
$
0.06
|
||
Basic and diluted net income (loss) per share
|
$
(0.09)
|
$
0
|
||
Nine Months Ended
|
||||
March 31, 2014
|
March 31, 2013
|
|||
(Restated)
|
||||
Net income (loss) from continuing operations
|
$
219,719
|
$
(182,936)
|
||
Net Income from discontinued operations
|
2,193,290
|
214,019
|
||
Net income
|
$
2,413,009
|
|
$
31,083
|
|
Weighted - average common shares used in the computation of basic earnings per share
|
1,431,503
|
1,431,503
|
||
Additional common shares to be issued assuming conversion of convertible debentures
|
1,023,993
|
|
||
Weighted - average common shares used in the computation of diluted earnings per share
|
2,455,496
|
1,431,503
|
||
Additional income from continuing operations, assuming conversion of convertible debentures at the beginning of the period, net of taxes
|
16,862
|
|
||
Basic net income (loss) per share (Continuing operations)
|
$
0.16
|
$
(0.13)
|
||
Basic net income per share (Discontinued operations)
|
$
1.53
|
$
0.15
|
||
Basic net income per share
|
$
1.69
|
$
0.02
|
||
Diluted net income (loss) per share (Continuing operations)
|
$
0.10
|
$
(0.13)
|
||
Diluted net income per share (Discontinued operations)
|
$
0.89
|
$
0.15
|
||
Diluted net income per share
|
$
0.99
|
$
0.02
|
||
As a result of the loss from continuing operations during the three months ended March 31, 2014 and 2013 and the nine months ended March 31, 2013, the effect of the convertible debentures on earnings per share would be anti-dilutive. As such, they were excluded from the diluted earnings per share calculation.
|
||||
4. COMPREHENSIVE INCOME
March 31,
2014
|
June 30,
2013
|
||
Raw Material
|
1,802,792
|
1,730,189
|
|
Work In Process
|
951,336
|
1,131,987
|
|
Inventory
|
2,754,128
|
2,862,176
|
June 30, 2013
|
||
Current assets of discontinued operations:
|
||
Cash
|
$
273,456
|
|
Accounts receivable
|
364,911
|
|
Inventory
|
570,679
|
|
Prepaids and other
|
30,557
|
|
1,239,603
|
||
Noncurrent assets of discontinued operations:
|
||
Property, plant & equipment, net
|
740,426
|
|
Trust investments
|
7,874,426
|
|
8,614,852
|
||
Total assets
|
9,854,455
|
|
Current liabilities of discontinued operations:
|
||
Accounts payable
|
144,214
|
|
Accrued expenses
|
198,912
|
|
Deferred revenue
|
1,564,823
|
|
Current maturities of long-term debt
|
17,728
|
|
1,925,677
|
||
Noncurrent liabilities and non-controlling interest of discontinued operations:
|
||
Non-controlling interest in trust investments
|
7,874,426
|
|
Long-term debt, less current maturities
|
60,523
|
|
7,934,949
|
||
Total liabilities
|
$
9,860,626
|
|
The following tables illustrate the reporting of the discontinued operations on the face of the condensed consolidated statements of operations for the three months ended March 31, 2013 and nine months periods ended March 31, 2014 and 2013:
|
||
Three months Ended
|
||
March 31, 2013
|
||
Revenue
|
$
881,918
|
|
Operating expenses:
|
||
Cost of sales
|
555,860
|
|
Sales & marketing
|
51,121
|
|
General & administrative
|
129,856
|
|
736,837
|
||
Other income
|
11,034
|
|
Income before income taxes
|
156,115
|
|
Income tax expense
|
62,000
|
|
Net income from discontinued operations
|
$
94,115
|
|
Nine months Ended
|
||
March 31, 2014
|
March 31, 2013
|
|
Revenue
|
$
1,730,948
|
$
2,557,314
|
Operating expenses:
|
||
Cost of sales
|
1,095,598
|
1,608,594
|
Sales & marketing
|
118,342
|
173,980
|
General & administrative
|
296,717
|
436,704
|
1,510,657
|
2,219,278
|
|
Other income
|
16,328
|
17,983
|
Income before income taxes
|
236,619
|
356,019
|
Income tax expense
|
103,106
|
142,000
|
Gain on disposal of discontinued operations, net of income taxes of $
114,964
|
2,059,777
|
0
|
Net income from discontinued operations
|
$
2,193,290
|
$
214,019
|
March 31, 2014
|
June 30, 2013
|
|
Note payable — bank, payable in monthly installments of $
6,672
including interest at
6.0
% with a balloon payment in January 2023. The note is secured by the first mortgage on property owned by the Company, continuing commercial guarantees from both the Company and the chief executive officer/key stockholder and by the assignment of a life insurance policy on the chief executive officer/key stockholder.
|
$
892,729
|
$
922,151
|
Note payable — SBA, payable in monthly installments of $
20,503
including interest at the prime rate (as published by the Wall Street Journal) plus
1
% adjusted every calendar quarter
(4.25
% at Mar
31
, 2014), maturing in May 2018. The note is secured by the assets of the Company and the unconditional guarantee of the chief executive officer/key stockholder.
|
938,033
|
1,089,303
|
Note payable — SBA, payable in monthly installments of $
5,107
, including interest and SBA fees for an interest rate of
4.1
% maturing March 2033. The note is secured by a second mortgage on property owned by the Company and an unconditional guarantee from both the Company and the chief executive officer/key stockholder.
|
723,247
|
753,876
|
Note payable — bank, payable in monthly installments of $
6,091
with interest at
2.75
% over the U.S Bancorp Prime Lending Rate
(6.0
% at Mar
31
, 2014) through February 2016. The note is secured by the assets of the Company, the unconditional guarantee of the chief executive officer/key stockholder, and by the assignment of a life insurance policy on the chief executive officer/key stockholder.
|
131,780
|
174,222
|
Long-term debt before debentures
|
2,685,789
|
2,939,552
|
Convertible subordinated debentures — unsecured with
9
% interest due quarterly, convertible into one common share for each $
0.40
of principal, maturing on July 1, 2014. In December 2013, $
410,000
of the debentures was applied to amounts owed to the Company in connection with the sales of Lain (see Note 6). The remaining $
230,000
debentures were settled in cash during the three month period ended March 31, 2014
|
0
|
640,000
|
|
|
|
Subtotal
|
2,685,789
|
3,579,552
|
Less current maturities
|
270,093
|
315,361
|
$
2,415,696
|
$
3,264,191
|
- Engaged a third party specialist for advice and consultation
- Provided training and education to different accounting functions
- Established review controls
- Provided training for calculating the cost of raw materials, work in progress, and finished goods
- Completed review of the Company's critical accounting and internal control policies with third party advisors that are knowledgeable regarding GAAP and internal controls
- Provided training and education relating to accounting for debt modifications and extinguishments
- Hired third party advisors to assist in preparing consolidated financial statements
- Provide ongoing training and education relating to GAAP around complex and non-routine transactions specifically identified through regular review of emerging issues and Company business activities.
- Completing our review with the assistance of a third party advisor of the Company's financial reporting controls and implementing recommended control procedures to strengthen the Company's control procedures in areas which involve significant judgements and estimates, which involve application of complex accounting methods under GAAP, or which could have a material impact on the accuracy of our financial statements.
Oakridge Holdings, Inc.
/s/ Robert C. Harvey
Robert C. Harvey
Chief Executive Officer, Principal
Accounting Officer,
and Chief Financial Officer
Date: October 27, 2015
INDEX TO EXHIBITS
3. Based on my knowledge, the financial statements, and other financial information included in this 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 report;
and Chairman of the Board of Directors
and Chairman of the Board of Directors