Delaware
|
0610345787
|
(State
or other jurisdiction of
incorporation
or organization)
|
(I.R.S.
Employer
Identification
Number)
|
Large
accelerated filer
|
Accelerated
filer
|
Non-accelerated
filer
|
Smaller
reporting company x
|
Page No.
|
||
PART
I - FINANCIAL INFORMATION
|
||
Item
1. Financial Statements
|
F-1
|
|
Condensed
Consolidated Balance Sheets - March 31, 2010 (Unaudited) and December 31,
2009
|
F-1
|
|
Condensed
Consolidated Statements of Operations (Unaudited) -
|
||
Three
Months Ended March 31, 2010 and 2009
|
F-2
|
|
Condensed
Consolidated Statements of Cash Flows (Unaudited) -
|
||
Three
Months Ended March 31, 2010 and 2009
|
F-3
|
|
Notes
to Condensed Consolidated Financial Statements
|
F-4
|
|
Item
2. Management’s Discussion and Analysis of Financial Condition and Results
of Operations
|
4
|
|
Item
3. Quantitative and Qualitative Disclosures About Market
Risk
|
7
|
|
Item
4T. Controls and Procedures
|
7
|
|
PART
II - OTHER INFORMATION
|
||
Item
1. Legal Proceedings
|
8
|
|
Item
2. Unregistered Sales of Equity Securities and Use of
Proceeds
|
8
|
|
Item
3. Defaults Upon Senior Securities
|
8
|
|
Item
5. Other Information
|
9
|
|
Item
6. Exhibits
|
9
|
|
SIGNATURES
|
10
|
(Unaudited)
|
||||||||
March
31,
|
December
31,
|
|||||||
2010
|
2009
|
|||||||
ASSETS
|
||||||||
Current
Assets
|
||||||||
Cash
|
$ | 7,205 | $ | 157,633 | ||||
Accounts
receivable
|
132,088 | 71,120 | ||||||
Loan
receivable from employees
|
63,050 | - | ||||||
Inventories
|
301,066 | 284,339 | ||||||
Costs
and estimated earnings in excess of billings on uncompleted
contracts
|
15,132 | 5,725 | ||||||
Deferred
financing costs, current portion
|
93,392 | 150,251 | ||||||
Prepaid
expenses and other current assets
|
341,087 | 7,738 | ||||||
Total
current assets
|
953,020 | 676,806 | ||||||
Property
and equipment, net
|
1,103,776 | 716,864 | ||||||
Goodwill
|
2,401,342 | 2,359,121 | ||||||
Other
intangible assets, net
|
1,392,857 | 1,446,429 | ||||||
Deferred
financing costs, long-term portion
|
87,943 | 92,338 | ||||||
Other
assets
|
151,790 | 151,790 | ||||||
Total
Assets
|
$ | 6,090,728 | $ | 5,443,348 | ||||
LIABILITIES
AND STOCKHOLDERS' DEFICIT
|
||||||||
Current
Liabilities
|
||||||||
Bank
overdraft
|
$ | 9,195 | $ | 7,515 | ||||
Accounts
payable and accrued liabilities
|
4,205,828 | 3,856,316 | ||||||
Derivative
liability
|
- | 48,378 | ||||||
Dividends
payable
|
204,600 | 204,600 | ||||||
Billings
in excess of costs and estimated earnings on uncompleted
contracts
|
157,953 | 149,849 | ||||||
Capital
lease obligations
|
953,843 | 752,957 | ||||||
Loan
payable and accrued interest, net of discount of $0 at March 31,
2010
|
164,566 | 145,563 | ||||||
and
$10,003 at December 31, 2009
|
||||||||
Notes
payable and accrued interest
|
87,148 | 115,544 | ||||||
Notes
payable to related parties and accrued interest
|
594,743 | 545,356 | ||||||
Convertible
notes payable and accrued interest , net of discounts of $1,056,786
at
|
||||||||
March
31, 2010 and $1,350,164 at December 31, 2009
|
5,156,754 | 4,341,613 | ||||||
Total
Liabilities
|
11,534,630 | 10,167,691 | ||||||
Commitments
and Contingencies
|
||||||||
Stockholders'
Deficit
|
||||||||
Cumulative,
convertible, Series B preferred stock, $1 par value,
|
||||||||
15,000,000
shares authorized, no shares issued and outstanding
|
||||||||
(liquidation
preference of $25 per share)
|
- | - | ||||||
Cumulative,
convertible, Series C preferred stock, $1 par value,
|
||||||||
75,000
shares authorized, 26,880 shares issued and outstanding
|
||||||||
(liquidation
preference of $672,000 at March 31, 2010 and December 31,
2009)
|
26,880 | 26,880 | ||||||
Cumulative,
convertible, Series D preferred stock, $25 par value,
|
||||||||
75,000
shares authorized, 11,640 shares issued and outstanding
|
||||||||
(liquidation
preference of $495,600 at March 31, 2010 and December 31,
2009)
|
291,000 | 291,000 | ||||||
Common
stock, $0.10 par value, 250,000,000 shares authorized;
|
||||||||
23,991,640 shares
issued and outstanding
|
||||||||
at
March 31, 2010 and 22,430,211 at December 31, 2009
|
2,399,165 | 2,243,022 | ||||||
Deferred
equity compensation
|
(11,669 | ) | (29,169 | ) | ||||
Notes
receivable from stockholders
|
(584,691 | ) | (584,691 | ) | ||||
Additional
paid-in capital
|
21,068,514 | 20,167,283 | ||||||
Accumulated
deficit
|
(28,633,101 | ) | (26,838,668 | ) | ||||
Total
Stockholders' Deficit
|
(5,443,902 | ) | (4,724,343 | ) | ||||
Total
Liabilities and Stockholders' Deficit
|
$ | 6,090,728 | $ | 5,443,348 |
For the Three Months Ended March 31,
|
||||||||
2010
|
2009
|
|||||||
Net
revenues
|
$ | 557,690 | $ | 1,054,702 | ||||
Cost
of sales
|
692,648 | 818,893 | ||||||
Gross
(loss) profit
|
(134,958 | ) | 235,809 | |||||
Operating
expenses:
|
||||||||
Consulting
and other compensation
|
198,348 | 62,615 | ||||||
Salaries
and related
|
274,016 | 153,087 | ||||||
Selling,
general and administrative
|
398,738 | 232,021 | ||||||
Total
operating expenses
|
871,102 | 447,723 | ||||||
Operating
loss
|
(1,006,060 | ) | (211,914 | ) | ||||
Other
income (expenses), net:
|
||||||||
Gain
on write-off of accounts payable
|
5,332 | 5,681 | ||||||
Gain
on disposal of assets
|
190,754 | - | ||||||
Loss
on valuation of derivative liabilities
|
(11,253 | ) | (1,800,978 | ) | ||||
Interest
expense
|
(973,206 | ) | (668,395 | ) | ||||
Total
other expenses, net
|
(788,373 | ) | (2,463,692 | ) | ||||
Net
loss
|
$ | (1,794,433 | ) | $ | (2,675,606 | ) | ||
Basic
and diluted net loss per common share
|
$ | (0.08 | ) | $ | (0.17 | ) | ||
Basic
and diluted weighted average common shares outstanding
|
23,536,005 | 15,344,654 |
For the Three Months Ended March 31,
|
||||||||
2010
|
2009
|
|||||||
Cash
flows from operating activities:
|
||||||||
Net
loss
|
$ | (1,794,433 | ) | $ | (2,675,606 | ) | ||
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
||||||||
Depreciation
and amortization
|
146,148 | 14,030 | ||||||
Gain
on write-off of accounts payable
|
(5,332 | ) | (5,681 | ) | ||||
Gain
on disposal of assets
|
(190,754 | ) | - | |||||
Amortization
of deferred financing costs
|
61,254 | 116,271 | ||||||
Amortization
of stock-based consulting fees
|
104,999 | 20,000 | ||||||
Amortization
of debt discount
|
708,381 | 508,044 | ||||||
Estmated
fair value of common stock issued for services
|
147,143 | - | ||||||
Loss on
valuation of derivative liabilities
|
11,253 | 1,800,978 | ||||||
Changes
in operating assets and liabilities:
|
||||||||
Accounts
receivable
|
(60,968 | ) | (96,604 | ) | ||||
Loan
receivable from employees
|
(63,050 | ) | - | |||||
Inventories
|
(16,727 | ) | 151,133 | |||||
Costs
and estimated earnings in excess of billings on uncompleted
contracts
|
(9,407 | ) | 314,636 | |||||
Prepaid
expenses and other current assets
|
(848 | ) | 2,735 | |||||
Accounts
payable, accrued liabilities and accrued interest
|
550,653 | 157,388 | ||||||
Billings
in excess of costs and estimated earnings on uncompleted
contracts
|
8,104 | (781,287 | ) | |||||
Net
cash used in operating activities
|
(403,584 | ) | (473,963 | ) | ||||
Cash
flows from financing activities:
|
||||||||
Bank
overdraft
|
1,680 | 16,823 | ||||||
Proceeds
from issuance of convertible notes payable, net
|
350,000 | 700,000 | ||||||
Principal
payments on notes payable to related parties
|
(1,000 | ) | - | |||||
Proceeds
from issuance of notes payable to related parties
|
44,138 | - | ||||||
Principal
payments on notes payable and capital leases
|
(141,662 | ) | (6,654 | ) | ||||
Net
cash provided by financing activities
|
253,156 | 710,169 | ||||||
Net
(decrease) increase in cash
|
(150,428 | ) | 236,206 | |||||
Cash
at beginning of period
|
157,633 | 31,889 | ||||||
Cash
at end of period
|
$ | 7,205 | $ | 268,095 | ||||
Supplemental
schedule of cash flow information:
|
||||||||
Interest
paid
|
$ | 14,915 | $ | - | ||||
Supplemental
disclosure of non-cash financing and investing activities:
|
||||||||
Debt
discount recorded on convertible notes payable
|
$ | 405,000 | $ | 479,752 | ||||
Conversion
of convertible notes payable
|
$ | 25,600 | $ | - | ||||
Purchase
of property and equipment through capital lease
|
$ | 479,488 | $ | - | ||||
Payment
of accounts payable with proceeds from convertible notes
payable
|
$ | 55,000 | $ | - | ||||
Estimated
fair value of warrants issued in connection with consulting service
agreement
|
$ | 420,000 | $ | - | ||||
Reclassification
of the estimated fair value of warrants from derivative liabilities
to additional paid-in capital
|
$ | 59,631 | $ | - | ||||
Addition
to goodwill for adjustment in net liabilities assumed in
acquisition
|
$ | 42,221 | $ | - |
·
|
continued its aggressive program
for selling its products;
|
·
|
continued to implement plans to
further reduce operating costs;
and
|
·
|
is seeking investment capital
through the public and private
markets.
|
|
|
|
|
|
|
Weighted
|
|
|
|
|||||||
|
|
|
|
Weighted
|
|
|
Average
|
|
|
|
||||||
|
|
|
|
Average
|
|
|
Remaining
|
|
|
Aggregate
|
|
|||||
|
|
Number of
|
|
|
Exercise
|
|
|
Contractual
|
|
|
Intrinsic
|
|
||||
|
|
Shares
|
|
|
Price
|
|
|
Term in Years
|
|
|
Value (1)
|
|
||||
Vested
|
7,400,000
|
$
|
0.12
|
1.82
|
$
|
134,000
|
(1)
|
Represents
the approximate difference between the exercise price and the closing
market price of the Company's common stock at the end of the reporting
period (as of March 31, 2010 the market price of the Company's common
stock was $0.12).
|
Derivative
liability – December 31, 2009
|
$
|
48,378
|
||
Derivative
liability reduced for reclassification of warrants to
equity
|
(59,631
|
)
|
||
Change
in fair value of derivative liability
|
11,253
|
|||
Total
derivative liability – March 31, 2010
|
$
|
-
|
(Unaudited)
|
||||||||
March 31, 2010
|
December 31, 2009
|
|||||||
Cumulative
costs to date
|
$
|
573,000
|
$
|
3,166,000
|
||||
Cumulative
gross profit to date
|
279,000
|
2,611,000
|
||||||
Cumulative
revenue earned
|
852,000
|
5,777,000
|
||||||
Less
progress billings to date
|
(995,000
|
)
|
(5,921,000
|
)
|
||||
Net
over billings
|
$
|
(143,000
|
)
|
$
|
(144,000
|
)
|
(Unaudited)
|
||||||||
March 31, 2010
|
December 31, 2009
|
|||||||
Costs
and estimated earnings in excess of billings on uncompleted
contracts
|
$
|
15,000
|
$
|
6,000
|
||||
Billings
in excess of costs and estimated earnings on uncompleted
contracts
|
(158,000
|
)
|
(150,000
|
)
|
||||
Net
over billings
|
$
|
(143,000
|
)
|
$
|
(144,000
|
)
|
|
|
Three Months
Ended
|
||
|
March 31, 2009
|
|||
Net
revenues
|
|
$
|
1,188,097
|
|
Net
loss
|
|
$
|
(2,981,071
|
)
|
Weighted
average common share outstanding:
|
|
|||
Basic
and diluted
|
|
20,344,654
|
||
Loss
per share:
|
|
|||
Basic
and diluted
|
|
$
|
(0.15
|
)
|
Balance,
December 31, 2009
|
$
|
2,359,121
|
||
Addition
of goodwill for adjustment to net liabilities assumed in
acquisition
|
42,221
|
|||
Balance,
March 31, 2010
|
$
|
2,401,342
|
|
Estimated
Useful Life (Years)
|
Gross Carrying
Amount
|
Accumulated
Amortization
|
Net Carrying
Amount
|
||||||||||
Customer
relationships
|
Seven
|
$
|
1,500,000
|
$
|
(107,143
|
)
|
$
|
1,392,857
|
Estimated
Useful Life (Years)
|
Gross Carrying
Amount
|
Accumulated
Amortization
|
Net Carrying
Amount
|
|||||||||||
Customer
relationships
|
Seven
|
$
|
1,500,000
|
$
|
(53,571
|
)
|
$
|
1,446,429
|
(Unaudited)
|
||||||||||||||||
|
|
March 31, 2010
|
|
|
December 31, 2009
|
|
||||||||||
CONV NOTES
|
|
CAMOFI
|
|
|
CAMHZN
|
|
|
CAMOFI
|
|
|
CAMHZN
|
|
||||
Principal
|
$
|
4,337,401
|
$
|
1,124,280
|
$
|
4,033,881
|
$
|
1,048,400
|
||||||||
Discount
– warrants
|
(101,951
|
)
|
(30,830
|
)
|
(38,814
|
)
|
(16,160
|
)
|
||||||||
Discount
– conversion options
|
(757,568
|
)
|
(154,209)
|
(1,068,542
|
)
|
(204,850)
|
||||||||||
Discount
– stock issued with notes
|
(12,228
|
)
|
-
|
(21,798
|
)
|
-
|
||||||||||
Notes
presented net of debt discounts
|
$
|
3,465,654
|
$
|
939,241
|
$
|
2,904,727
|
$
|
827,390
|
Mercedes-Benz
Financial, secured with an auto, entered into in February
2007, bearing interest at 9.5% per annum, payable in principal and
interest monthly installments of $1,839, maturing in January 2012,
includes accrued interest of $4,814. The Company is in default on the
note and the balance is due on demand.
|
$
|
42,138
|
||
GE
Money Bank, secured with equipment, entered into in July 2007,
bearing interest at 17.9% per annum, payable in monthly principal and
interest installments of $1,156, maturing in June 2012, includes
accrued interest of $5,807. The Company is in default on the note and
the balance is due on demand.
|
28,054
|
|||
Capital
One Finance, secured with an auto, entered into in April 2008,
bearing interest at 7.9% per annum, payable in monthly principal and
interest installments of $530, maturing in March 2013, includes
accrued interest of $678. The Company is in default on the note and
the balance is due on demand.
|
16,956
|
|||
87,148
|
||||
Less
current portion
|
(87,148
|
)
|
||
$
|
-
|
|
Outstanding Warrants
|
|||||||||||
|
Number of
Shares
|
Weighted
Average
Exercise
Price
|
Aggregate
Intrinsic
Value (1)
|
|||||||||
Outstanding
at January 1, 2010
|
12,497,538
|
$
|
0.12
|
$
|
-
|
|||||||
Grants
(2)
|
4,220,000
|
$
|
0.000001
|
$
|
-
|
|||||||
Exercise
|
-
|
$
|
-
|
$
|
-
|
|||||||
Cancelled
|
-
|
$
|
-
|
$
|
-
|
|||||||
Outstanding
at March 31, 2010 (3)
|
16,717,538
|
$
|
0.09
|
$
|
1,216,000
|
|||||||
Exercisable
at March 31, 2010 (3)
|
13,717,538
|
$
|
0.09
|
$
|
1,156,000
|
(1)
|
Represents the approximate added
value as difference between the exercise price and the closing market
price of the Company's common stock at the end of the reporting period (as
of March 31, 2010, the market price of the Company's common stock was
$0.12).
|
(2)
|
All of the warrants issued are
exercisable at March 31,
2010.
|
(3)
|
The warrants outstanding and
exercisable at March 31, 2010 have a weighted-average contractual
remaining life of 4.54 years and 5.53 years, respectively. The 3,000,000
warrants not exercisable at March 31, 2010 were issued in connection with
the acquisition of PAI in 2009. See Note 3 for a description of
the vesting terms of the
warrant.
|
(a)
|
CNC
machine tool remanufacturing and
|
(b)
|
Multiaxis
structural aircraft components.
|
Three
Months Ended/
As of
March 31,
2010
|
Three
Months
Ended
March 31,
2009
|
|||||||
Net
revenue from external customers:
|
||||||||
CNC
machine tool remanufacturing
|
$
|
160,047
|
$
|
1,054,702
|
||||
Multiaxis
structural aircraft components
|
397,643
|
-
|
||||||
Total
net revenue from external customers:
|
557,690
|
1,054,702
|
||||||
Operating
loss:
|
||||||||
CNC
machine tool remanufacturing
|
(812,706
|
)
|
(211,914
|
)
|
||||
Multiaxis
structural aircraft components
|
(193,354
|
)
|
-
|
|||||
Total
operating loss:
|
(1,006,060
|
)
|
(211,914
|
)
|
||||
Depreciation
and amortization from operations:
|
||||||||
CNC
machine tool remanufacturing
|
20,652
|
14,030
|
||||||
Multiaxis
structural aircraft components
|
125,496
|
-
|
||||||
Total
depreciation and amortization expense:
|
146,148
|
14,030
|
||||||
Interest
expense:
|
||||||||
CNC
machine tool remanufacturing
|
937,958
|
668,395
|
||||||
Multiaxis
structural aircraft components
|
35,248
|
-
|
||||||
Total
interest expense:
|
973,206
|
668,395
|
||||||
Net
loss:
|
||||||||
CNC
machine tool remanufacturing
|
(1,757,005
|
)
|
(2,675,606)
|
|||||
Multiaxis
structural aircraft components
|
(37,428)
|
-
|
||||||
Total
loss from continuing operations:
|
(1,794,433
|
)
|
(2,675,606)
|
|||||
Identifiable
assets:
|
||||||||
CNC
machine tool remanufacturing
|
1,080,829
|
|||||||
Multiaxis
structural aircraft components
|
5,009,899
|
|||||||
Total
identifiable assets:
|
6,090,728
|
Increase
%
|
||||
Consulting
and other compensation
|
217
|
|||
Salaries
and related
|
79
|
|||
Selling,
general and administrative
|
72
|
·
|
continued its aggressive program
for selling its products;
|
·
|
continued to implement plans to
further reduce operating costs;
and
|
·
|
is seeking investment capital
through the public and private
markets.
|
|
·
|
The controls identified in the
process documentation were not designed effectively and had no evidence of
operating effectiveness for testing
purposes.
|
|
·
|
The controls identified in the
process documentation did not cover all the risks for the specific
process.
|
|
·
|
The controls identified in the
process documentation did not cover all applicable assertions for the
significant accounts.
|
U.S.
Aerospace, Inc.
|
||
|
||
May
24, 2010
|
By:
|
/s/
David Duquette
|
Name:
David Duquette
|
||
Title:
Chief Executive
Officer
|