SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-KSB/A
AMENDMENT NO. 1
[X] ANNUAL REPORT UNDER SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT
OF 1934 FOR THE FISCAL YEAR ENDED: MAY 31, 1999
[ ] TRANSITION REPORT UNDER SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT
OF 1934 FOR THE TRANSITION PERIOD FROM ________ TO ________.
COMMISSION FILE NUMBER: 000-17058
PHOENIX INTERNATIONAL INDUSTRIES, INC.
(EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)
FLORIDA 59-2564162
(STATE OR OTHER JURISDICTION (I.R.S. EMPLOYER
OF INCORPORATION OR ORGANIZATION) IDENTIFICATION NO.)
1750 OSCEOLA DIRVE
WEST PALM BEACH, FLORIDA 33409
(561) 688-0440
(ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER,
INCLUDING AREA CODE, OF REGISTRANT'S PRINCIPAL
EXECUTIVE OFFICES)
SECURITIES REGISTERED PURSUANT TO SECTION 12(B) OF THE ACT:
NONE
SECURITIES REGISTERED PURSUANT TO SECTION 12(G) OF THE ACT:
COMMON STOCK, PAR VALUE $0.01 PER SHARE
(TITLE OF CLASS)
Check whether the Registrant (1) filed all reports required to be filed
by Section 13 or 15(d) of the Exchange Act during the past 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: [ ]
The number of shares of Common Stock, par value $0.01 per share,
outstanding as of May 31 , 1999, was 12,138,694.
Transactional Small Business Disclosure Format: Yes:[ ] No: [X]
<PAGE>
EXPLANATORY NOTE OF THE TWO AMENDMENTS INCLUDED IN THIS FILING (NUMBERS 1 & 2)
Amendment, No. 1, on this Form 10-KSB/A, amends Item 7 (the Financial
Statements) on Form 10-KSB filed on January 14, 2000 (the "Original Form
10-KSB") on behalf of Phoenix International Industries, Inc., to include the
letter of consent from the previous independent accounting firm, and to correct
errors contained in the previous financial statements.
Amendment No. 2, on this Form 10-KSB/A to the same filing as above,
amends Item 13, Exhibit No. 27 to reflect the corrections made to Item 7 of the
"Original Form 10-KSB".
Item 7 of the "Original Form 10-KSB" is amended to read in its entirety as
follows:
<PAGE>
PHOENIX INTERNATIONAL INDUSTRIES, INC.
INDEX
FINANCIAL INFORMATION
FINANCIAL STATEMENTS:
INDEPENDENT AUDITORS' REPORT - MAY 31, 1999 1
INDEPENDENT AUDITORS' REPORT - MAY 31, 1998 2
CONSENT OF INDEPENDENT AUDITOR 2b
CONSOLIDATED BALANCE SHEET AS OF MAY 31, 1999 3
CONSOLIDATED STATEMENTS OF OPERATIONS FOR
THE YEARS ENDED MAY 31, 1999 AND 1998 5
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' DEFICIT
FOR THE YEARS ENDED MAY 31, 1999 AND 1998 6
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR
THE YEARS ENDED MAY 31, 1999 AND 1998 7
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS 9
<PAGE>
WIESENECK, ANDRES & COMPANY, P.A.
CERTIFIED PUBLIC ACCOUNTANTS
772 U.S. HIGHWAY 1, SUITE 200
NORTH PALM BEACH, FLORIDA 33408
(561) 626-0400
Thomas B. Andres, C.P.A.*, C.V.A. FAX: (561) 626-3453
Paul M. Wieseneck, C.P.A.
*Regulated by the State of Florida
INDEPENDENT AUDITORS' REPORT
To the Board of Directors
Phoenix International Industries, Inc.
West Palm Beach, Florida
We have audited the accompanying consolidated balance sheet of Phoenix
International Industries, Inc. and subsidiaries as of May 31, 1999 and the
related consolidated statements of operations, stockholders' deficit, and cash
flows for the year then ended. These consolidated financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these financial statements based on our audit.
We conducted our audit in accordance with generally accepted auditing standards.
Those standards require that we plan and perform the audit to obtain reasonable
assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of the Company and
subsidiaries as of May 31, 1999, and the results of its operations and its cash
flows for the year then ended in conformity with generally accepted accounting
principles.
The accompanying financial statements have been prepared assuming that the
Company will continue as a going concern. As discussed in Note 12 to the
consolidated financial statements, the Company has accumulated losses of
approximately $6,200,000 as of May 31, 1999, has insufficient working capital
and, in connection with its proposed acquisition (Note 13), will continue to
incur selling, general and administrative expenses. Realization of certain
assets is dependent upon the Company's ability to meet its future financing
requirements, the success of future operations and the continued funding of the
parent Company's operations by its chief executive officer and sale of common
stock. The conditions raise substantial doubt about the Company's ability to
continue as a going concern. Management's plans regarding those matters are
described in Note 12. The consolidated financial statements do not include any
adjustments that might result from the outcome of this uncertainty.
WIESENECK, ANDRES & COMPANY, P.A.
January 5, 2000
Page 1 of 16
<PAGE>
INDEPENDENT AUDITORS' REPORT
To the Board of Directors of
Phoenix International Industries, Inc.
West Palm Beach, Florida
We have audited the accompanying consolidated balance sheet of Phoenix
International Industries, Inc. and subsidiaries as of May 31, 1998 and the
related consolidated statements of operations, stockholders' deficiency, and
cash flows for the year then ended. These consolidated financial statements are
the responsibility of the Company's management. Our responsibility is to express
an opinion on these financial statements based on our audit.
We conducted our audit in accordance with generally accepted auditing standards.
Those standards require that we plan and perform the audit to obtain reasonable
assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of the Company and
subsidiaries as of May 31, 1998, and the results of its operations and its cash
flows for the year then ended in conformity with generally accepted accounting
principles.
The accompanying financial statements have been prepared assuming that the
Company will continue as a going concern. As discussed in Note 11 to the
consolidated financial statements, the Company has accumulated losses of
approximately $5,114,000 as of May 31, 1998, has insufficient working capital
and, in connection with its proposed acquisition (Note 12), will continue to
incur selling, general and administrative expenses. Realization of certain
assets is dependent upon the Company's ability to meet its future financial
requirements, the success of future operations and the continued funding of the
parent Company's operations by its chief executive officer. These conditions
raise substantial doubt about the Company's ability to continue as a going
concern. Management's plans regarding those matters are described in Note 11.
The consolidated financial statements do not include any adjustments that might
result from the outcome of this uncertainty.
The financial statements for 1997 have been examined by other Certified Public
Accountants.
KANE, HOFFMAN & DANNER, P.A.
Certified Public Accountants
December 23, 1998
Page 2 of 16
<PAGE>
CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANT
We hereby consent to the incorporation in the amended annual report on Form
10K-SB-A of Phoenix International Industries, Inc. and subsidiaries for the year
ended May 31, 1999, our report dated December 23, 1998 relating to the financial
statements of Phoenix International Industries, Inc. and subsidiaries for the
year ended May 31, 1998.
KANE, HOFFMAN & DANNER, P.A.
Certified Public Accountants
Miami, Florida
April 10, 2000
Page 2b
<PAGE>
PHOENIX INTERNATIONAL INDUSTRIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
May 31, 1999 and 1998
ASSETS
CURRENT ASSETS
Cash $127,776
Refundable deposit 200,000
Loans receivable 20,526
Other current assets 8,000
--------
TOTAL CURRENT ASSETS 356,302
--------
PROPERTY AND EQUIPMENT
Property and equipment, net of $5,906
accumulated depreciation 13,345
--------
OTHER ASSETS
Goodwill, net of $60,195 accumulated amortization 84,141
Other assets 2,376
--------
TOTAL OTHER ASSETS 86,517
--------
TOTAL ASSETS $456,164
========
The accompanying notes are an integral part of these consolidated financial
statements.
Page 3 of 16
<PAGE>
PHOENIX INTERNATIONAL INDUSTRIES, INC.
CONSOLIDATED BALANCE SHEET
May 31, 1999
LIABILITIES AND STOCKHOLDERS' DEFICIT
CURRENT LIABILITIES
Accounts payable $ 110,119
Accrued expenses 7,500
Loan payable, related party 536,292
-----------
TOTAL CURRENT LIABILITIES 653,911
COMMITMENTS AND CONTINGENCIES --
STOCKHOLDERS' DEFICIT
Preferred stock, $.001 par value: 5,000
shares authorized: no shares outstanding --
Common stock, $.001 par value: 20,000,000 shares
authorized, 12,138,694 issued and outstanding 12,139
Additional paid-in-capital 5,996,046
Accumulated deficit (6,205,932)
-----------
TOTAL STOCKHOLDERS' DEFICIT (197,747)
-----------
TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT $ 456,164
===========
The accompanying notes are an integral part of these consolidated financial
statements.
Page 4 of 16
<PAGE>
PHOENIX INTERNATIONAL INDUSTRIES, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
For the years ended May 31, 1999 and 1998
1999 1998
------------ ------------
REVENUES $ 30 $ 175,673
------------ ------------
DIRECT COSTS -- 1,829
------------ ------------
GROSS PROFIT 30 173,844
------------ ------------
OPERATING EXPENSES
Selling, general and administrative 1,093,048 724,282
Depreciation and amortization 44,429 63,815
Impairment of goodwill, HDX 30,000 --
------------ ------------
TOTAL OPERATING EXPENSES 1,167,477 788,097
------------ ------------
OPERATING LOSS (1,167,447) (614,253)
------------ ------------
OTHER INCOME AND EXPENSE
Interest income 2,044 --
Interest expense -- 96
------------ ------------
LOSS BEFORE INCOME TAXES (1,165,403) (614,349)
PROVISION FOR INCOME TAXES -- --
------------ ------------
LOSS FROM CONTINUING OPERATIONS (1,165,403) (614,349)
DISCONTINUED OPERATIONS
Income (loss) from discontinued operations 73,417 (419,583)
------------ ------------
NET LOSS $ (1,091,986) $ (1,033,932)
============ ============
LOSS PER SHARE
Loss from continuing operations $ (0.11) $ (0.08)
============ ============
Net loss $ (0.11) $ (0.13)
============ ============
Weighted average common shares 10,209,834 8,138,702
============ ============
The accompanying notes are an integral part of these consolidated financial
statements.
Page 5 of 16
<PAGE>
PHOENIX INTERNATIONAL INDUSTRIES, INC.
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' DEFICIT
For the years ended May 31, 1999 and 1998
<TABLE>
<CAPTION>
COMMON STOCK
---------------------------- ADDITIONAL TOTAL
NUMBER OF PAID IN ACCUMULATED STOCKHOLDERS'
SHARES PAR VALUE CAPITAL DEFICIT DEFICIENCY
----------- ----------- ----------- ----------- -----------
<S> <C> <C> <C> <C> <C>
BALANCE, MAY 31, 1997 4,960,028 $ 4,960 $ 3,670,000 $(4,080,014) $ (405,054)
Acquisition of ITC 1,500,000 1,500 320,375 -- 321,875
Acquisition of HDX 500,000 500 151,286 -- 151,786
Acquisition of Mic Mac 250,000 250 54,983 -- 55,233
Issuance of stock for
consulting services 692,000 692 137,121 -- 137,813
Issuance of stock as a
reduction of loan
payable to chief
executive officer (CEO) 720,000 720 71,280 -- 72,000
Capitalization of accrued
wages to CEO -- -- 583,000 -- 583,000
Net Loss -- -- -- (1,033,932) (1,033,932)
----------- ----------- ----------- ----------- -----------
BALANCE, MAY 31, 1998 8,622,028 8,622 4,988,045 (5,113,946) (117,279)
Cancellation of ITC (1,413,000) (1,413) (301,789) -- (303,202)
Rescission of restricted
stock (230,334) (230) 92 -- (138)
Issuance of stock for
services rendered 60,000 60 33,191 -- 33,251
Issuance of stock to CEO
in lieu of compensation 2,400,000 2,400 297,600 -- 300,000
Issuance of stock to
officer in lieu of
compensation 250,000 250 31,000 -- 31,250
Sale of stock 2,400,000 2,400 947,957 -- 950,357
Issuance of stock to TCCF 50,000 50 (50) -- --
Net Loss -- -- -- (1,091,986) (1,091,986)
----------- ----------- ----------- ----------- -----------
BALANCE, MAY 31, 1999 12,138,694 $ 12,139 $ 5,996,046 $(6,205,932) $ (197,747)
=========== =========== =========== =========== ===========
</TABLE>
The accompanying notes are an integral part of these consolidated financial
statements.
Page 6 of 16
<PAGE>
PHOENIX INTERNATIONAL INDUSTRIES, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
For the years ended May 31, 1999 and 1998
<TABLE>
<CAPTION>
1999 1998
------------ ------------
<S> <C> <C>
CASH FLOWS FROM OPERATING ACTIVITIES
NET LOSS $(1,091,986) $(1,033,932)
Adjustments to reconcile net loss to net cash used
in operating activities
Add items not requiring outlay of cash:
Depreciation and amortization 44,429 63,815
Loss from partial impairment of goodwill, HDX 30,000 --
Expenses paid by issuing common stock 364,501 137,813
Retirement of assets 4,087 --
Provision for bad debts -- 32,000
Charge for stock issued and not returned -- 21,460
Other (2,510) (18,470)
Cash was provided by
Decrease in accounts receivable - net 44,251 --
Decrease in notes receivable -- 6,500
Increase in accounts payable 41,255 63,465
Increase in other accrued liabilities 2,612 255,888
Cash was used in
Increase in accounts receivable - net -- (56,251)
Increase in refundable deposit (200,000) --
Increase in other current assets (4,697) --
Increase in other assets (2,376) (3,303)
Increase in loans receivable (20,526) --
Net current liabilities of acquired companies -- (3,168)
------------ ------------
NET CASH USED IN OPERATING ACTIVITIES (790,960) (534,183)
------------ ------------
CASH FLOWS FROM INVESTING ACTIVITIES
Disposition of property and equipment -- --
------------ ------------
CASH FLOWS FROM FINANCING ACTIVITIES
Repayment of loans from related party (34,663) --
Proceeds from loan payable - related party -- 536,646
Proceeds from sale of common stock 950,357 --
------------ ------------
NET CASH PROVIDED BY FINANCING ACTIVITIES 915,694 536,646
------------ ------------
NET INCREASE IN CASH 124,734 2,463
CASH AT BEGINNING OF YEAR 3,042 579
------------ ------------
CASH AT END OF YEAR $ 127,776 $ 3,042
============ ============
</TABLE>
The accompanying notes are an integral part of these consolidated financial
statements.
Page 7 of 16
<PAGE>
PHOENIX INTERNATIONAL INDUSTRIES, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
For the years ended May 31, 1999 and 1998
<TABLE>
<CAPTION>
1999 1998
--------- ---------
<S> <C> <C>
SUPPLEMENTAL DISCLOSURES
NONCASH TRANSACTION
Issuance of common stock for consulting services $ 32,001 $ 137,817
Issuance of common stock for professional services rendered 1,250 --
Issuance of common stock in lieu of officers compensation 331,250 --
Rescind issuance of common stock for the purchase of ITC (303,202) --
Issuance of common stock of TCCF 1 --
Accrued liabilities converted to equity -- 583,000
Loan payable converted to equity -- 72,000
Stock issued to acquire assets -- 526,647
CASH RECEIVED AND PAID DURING THE YEAR FOR:
Interest income 2,044 --
Interest expense -- 96
Income taxes -- --
</TABLE>
The accompanying notes are an integral part of these consolidated financial
statements.
Page 8 of 16
<PAGE>
PHOENIX INTERNATIONAL INDUSTRIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
May 31, 1999 and 1998
NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND GENERAL MATTERS
ORGANIZATION
During the years ended May 31, 1999 and 1998, Phoenix International Industries,
Inc. and subsidiaries (the Company) provided computer consulting, investment and
certain telecommunication services through its wholly-owned subsidiaries HDX
9000, Inc. (HDX), Mic Mac Investments, Inc. (Mic Mac), and Intuitive Technology
Consultants, Inc. (ITC) to entities located primarily in the southeastern United
States. HDX, Mic Mac and ITC were acquired during the year ended May 31, 1998.
On June 1, 1998, the Company disposed of ITC in a transaction accounted for as a
rescission of the business combination ( see Note 2). During 1999, the Company
discontinued its investment and telecommunication services of Mic Mac (see Note
2) and also discontinued substantially all of its computer consulting operations
of HDX (see Note 3).
The Company acquired 100% of the outstanding stock of Cambridge Holdings, LLC.
(Cambridge) and Merrimac Shipping Limited (Merrimac) on December 26, 1998.
Cambridge and Merrimac collectively owned 100% of the stock of Cambridge Gas and
Transport Company (CGTC). CGTC was formed in 1997 for the purpose of building
and operating a fleet of five state-of-the-art 22,000 cubic meter
semi-refrigerated ethylene-capable gas carriers. This transaction was rescinded
in the current period (see Note 4).
CONSOLIDATION
The accompanying consolidated financial statements include the accounts of the
Company and its wholly owned subsidiaries. All intercompany transactions and
balances have been eliminated in consolidation.
USE OF ESTIMATES
The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the reported amount 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.
REVENUE RECOGNITION
Revenue is generally recognized when services are performed.
GOODWILL
Goodwill represents the excess of the purchase price over the fair values of the
net assets and liabilities acquired resulting from business combinations and is
being amortized on a straight-line basis over five to ten years. The Company
periodically reviews the value of its goodwill to determine if an impairment has
occurred. The Company measures the potential impairment of recorded goodwill by
the undiscounted cash flows method.
PROPERTY AND EQUIPMENT
Property and equipment are stated at cost. The Company provides for depreciation
over the estimated useful lives of the related assets, which range from three to
seven years, primarily using the straight-line method.
LOANS RECEIVABLE
The loans receivable at May 31, 1999 are noncollateralized, noninterest bearing
and are due on demand. Included is a $15,000 loan to an officer.
Page 9 of 16
<PAGE>
PHOENIX INTERNATIONAL INDUSTRIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
May 31, 1999 and 1998
NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND GENERAL MATTERS
(CONTINUED)
INCOME TAXES
The Company accounts for income taxes under the asset and liability method,
whereby deferred tax assets and liabilities are recognized for the future tax
consequences attributable to differences between financial statement carrying
amounts of existing assets and liabilities and their respective tax basis.
Deferred tax assets and liabilities are measured using tax rates expected to
apply to taxable income in the years in which those temporary differences are
expected to be recovered or settled. The effect on deferred tax assets and
liabilities of a change in tax rates is recognized in income in the period that
includes the enactment date. The realizability of deferred tax assets is
assessed throughout the year and a valuation allowance is established
accordingly.
EARNINGS (LOSS) PER SHARE
In March 1997, the FASB issued SFAS No. 128, "Earnings per Share." This
Statement was effective for interim and fiscal periods ending after December 15,
1997. This Statement requires the presentation of (1) diluted earnings per
share, whose calculations includes not only average outstanding common share but
also the impact of dilutive potential common shares such as outstanding common
stock options; and (2) basic earnings per share which includes the effect of
outstanding common shares but excludes dilutive potential common shares. There
are no outstanding stock options.
The weighted average common shares outstanding during the years ended May 31,
1999 and 1998 were 10,209,834 and 8,138,702, respectively.
FAIR VALUE OF FINANCIAL INSTRUMENTS
The carrying amount of accounts receivable, accounts payable, accrued expenses
and loan payable to related party approximate fair value because of the short
maturity of these items.
CONCENTRATIONS OF CREDIT RISK
The Company has concentrated its credit risk for cash by maintaining deposits in
one bank in excess of FDIC insured amounts of approximately $29,000.
Financial instruments, which potentially subject the Company to concentrations
of credit risk, consist principally of accounts receivable and refundable
deposits. Management performs regular evaluations concerning the ability of its
customers to satisfy their obligations and records a provision for doubtful
accounts based upon these evaluations.
NOTE 2 - DISCONTINUED OPERATIONS
ITC
On June 2, 1997, the Company acquired 100% of the outstanding stock of ITC by
issuing 1,500,000 shares of restricted common stock valued at approximately
$320,000. The Company determined the fair value of the net assets and
liabilities acquired in connection with the acquisitions of ITC, using an 80%
discount from the quoted market value. The acquisition has been accounted for
using the purchase method of accounting, and accordingly the purchase price has
been allocated to the assets purchased and liabilities assumed based on their
fair values at the date of acquisition. The excess of the purchase price over
the values of net assets acquired was approximately $329,000 and has been
recorded as goodwill, which is being amortized on a straight-line basis over ten
years. The operating results of ITC have been included in the accompanying
financial statements from the date of acquisition as described below.
Page 10 of 16
<PAGE>
PHOENIX INTERNATIONAL INDUSTRIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
May 31, 1999 and 1998
NOTE 2 - DISCONTINUED OPERATIONS (CONTINUED)
In the fourth quarter of the fiscal year ended May 31, 1998, the Company and the
former owners of ITC agreed to rescind the transaction, effective June 1, 1998.
Accordingly, for the year ended May 31, 1998, the Company has treated ITC's
losses from operations as a loss from discontinued operations. Under the
rescission agreement, the Company will receive approximately 1,400,000 shares of
its stock in exchange for 100% of the stock of ITC and $350,000 as reimbursement
for losses incurred by ITC and funding by the Company during fiscal 1998. At May
31, 1998 the investment and net liabilities of ITC are included in the balance
sheet as "Net investment in subsidiary under contract for sale." This
transaction is being accounted for in accordance with Accounting Principles
Board Opinion No. 29, ACCOUNTING FOR NONMONETARY TRANSACTIONS. ITC had a loss of
approximately $668,000 for the year ended May 31, 1998, however in connection
with the rescission, the amount of loss recorded in the accompanying financial
statements was limited to the Company's cash investment, $390,000, and the
approximate value of 100,000 shares of the Company's stock not returned by ITC.
On June 1, 1998, the investment and net liabilities of ITC was charged against
equity and the 1,400,000 common shares will be retired. The $350,000 will be
recorded in the period received as income from discontinued operations. As of
December 15, 1999, $60,000 has been collected and the common shares have been
received. The remaining 100,000 shares of the Company's stock issued at the time
of the acquisition were retained by an employee of ITC and their value has been
included in loss from discontinued operations for the year ended May 31, 1998.
Assets and Liabilities of ITC include (in thousands):
ASSETS LIABILITIES
- ------ -----------
Accounts receivable $ 318 Bank overdraft $ 21
Other current assets 44 Accounts payable 64
Property and equipment, net 199 Accrued expenses 613
----- Notes payable 537
------
$ 561
=====
$1,235
======
Revenues for the year ended May 31, 1998 (in thousands): $1,600
Included in accrued expenses of ITC is approximately $541,000 due to the
Internal Revenue Service for unpaid and delinquent payroll taxes, including
interest and penalties. Management does not believe that the Company will be
liable for payment of these taxes because the Company has been indemnified by
ITC for any such liability.
MIC MAC
The Company acquired 100% of the outstanding stock of Mic Mac on April 9, 1998
by issuing 250,000 shares of restricted common stock valued at $55,000. The
Company determined the fair value of the net assets and liabilities acquired in
connection with the acquisitions of Mic Mac using an 80% discount from the
quoted market value. The acquisition has been accounted for using the purchase
method of accounting, and accordingly the purchase price has been allocated to
the assets purchased and liabilities assumed based on their fair values at the
date of acquisition. The excess purchase price over the value of net assets
acquired was $54,000 and has been recorded as goodwill, which is being amortized
on a straight-line basis over five years. The Company ceased operating in the
third quarter of 1999 and had a net loss from operations of approximately $2,000
and income from disposal of assets and discontinued operations of approximately
$15,500. Mic Mac had no remaining assets or liabilities at May 31, 1999.
Page 11 of 16
<PAGE>
PHOENIX INTERNATIONAL INDUSTRIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
May 31, 1999 and 1998
NOTE 3 - BUSINESS COMBINATIONS
The Company acquired 100% of the outstanding stock of HDX on July 21, 1997, by
issuing 500,000 shares of restricted common stock valued at approximately
$152,000. The Company determined the fair value of the net assets and
liabilities acquired in connection with the acquisitions of HDX using an 80%
discount from the quoted market value. The acquisition has been accounted for
using the purchase method of accounting and accordingly the purchase price has
been allocated to the assets purchased and liabilities assumed based on their
fair market value at the date of acquisition. The excess of the purchase price
over the values of net assets acquired was approximately $164,000 and has been
recorded as goodwill, which is being amortized on a straight-line basis over
five years. HDX is a system design company specializing in analyzing the effect
of the year 2000 on a company's computer system. The operating results of HDX
for the year ended May 31, 1999 and from the date of acquisition to May 31,
1998, which approximates a full year, have been included in the accompanying
financial statements. HDX had no income and an operating loss of approximately
$33,500 in the year ended May 31, 1999.
NOTE 4 - RESCISSION OF BUSINESS COMBINATION
In December, 1998 the Company signed an agreement to acquire 100% of the
outstanding common stock of Cambridge Holdings, LLC., a Delaware limited
liability company (Cambridge), and Merrimac Shipping Limited, a Liberian
corporation (Merrimac) for two million shares of Phoenix and five million
dollars. Cambridge and Merrimac owned 43.85% and 56.15% respectively, of
Cambridge Gas and Transport Company (CGTC). The Company paid Cambridge and
Merrimac $200,000 at closing. The exchange of stock between Cambridge and
Merrimac and the Company did not take place, but the respective shares of all
companies were held in trust by their respective attorneys. During the Company's
fourth quarter and subsequent to the year-end, unspecified problems arose
regarding the purchase of Cambridge and Merrimac. An agreement in principle to
rescind the acquisition between Cambridge and Merrimac and the Company has been
written. Cambridge and Merrimac subsequently sold 100% of their ownership
interest in CGTC to another purchaser in August 1999. The Company is negotiating
for the repayment of the $200,000 deposit paid at the closing. The $200,000 is
reflected as a refundable deposit in the accompanying financial statements.
NOTE 5 - IMPAIRED LONG-LIVED ASSETS
The goodwill acquired from the purchase of HDX in 1998 was determined to be
impaired in the current fiscal year. HDX has failed to generate the revenues
that management had expected prior to their purchase and the opportunity to
capitalize on computer consulting services relating to year 2000 have passed.
Therefore, management has determined that approximately 25% ($30,000) of the
remaining value of goodwill be charged to expense in the current period.
NOTE 6 - PROPERTY AND EQUIPMENT
Property and equipment consists of the following at May 31, 1999 and 1998:
1999 1998
------- -------
Furniture, fixtures and equipment $24,085 $40,664
Less accumulated depreciation 10,740 20,754
------- -------
Total $13,345 $19,910
======= =======
Page 12 of 16
<PAGE>
PHOENIX INTERNATIONAL INDUSTRIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
May 31, 1999 and 1998
NOTE 7 - LOAN PAYABLE - RELATED PARTY
Loan payable to related parties consisted of the following:
1999 1998
--------- --------
Notes payable to shareholder
and Chief Executive Officer,
non interest bearing, noncollateralized
and due on demand $ 536,292 $570,955
========= ========
In June 1997, 720,000 shares of the Company's stock were issued to non-related
persons as a reduction of the loan payable to chief executive officer.
NOTE 8 - ACCRUED COMPENSATION
During 1999, the Company issued 2,650,000 shares of restricted common stock with
a fair value of $331,250 to the officers of the corporation as compensation for
their services. The Company used a 75% discount from quoted market value of the
Company's stock to determine the fair value for compensation to officers and for
consulting and professional services rendered. Such amounts have been credited
to additional paid in capital at May 31, 1999.
During 1998, the Company accrued approximately $250,000 for compensation to the
chief executive officer (CEO). At May 31, 1998, the CEO waived his rights to
receive the 1998 accrued compensation plus $333,000 of compensation from prior
to 1998. Such amounts have been credited to additional paid in capital at May
31, 1998.
NOTE 9 - INCOME TAXES
Deferred income taxes are provided for temporary differences between the
financial reporting and income tax basis of the Company's assets and
liabilities. Temporary differences, net operating loss carry forwards and
valuation allowances comprising the net deferred taxes on the balance sheets are
as follows:
May 31, 1999 May 31, 1998
------- -------
(000) (000)
Loss carry forward for tax purposes $ 2,320 $ 1,560
======= =======
Deferred tax asset (34%) $ 789 $ 530
Valuation allowance (789) (530)
------- -------
Net deferred tax asset $ -- $ --
======= =======
At May 31, 1999, the Company had federal income tax net operating loss carry
forward of approximately $2,320,000, which will expire through the year 2019.
Page 13 of 16
<PAGE>
PHOENIX INTERNATIONAL INDUSTRIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
May 31, 1999 and 1998
NOTE 9 - INCOME TAXES (CONTINUED)
Year of Expiration Amount
------------------ --------
2009 $ 43,000
2010 308,000
2011 166,000
2012 193,000
2013 850,000
2019 760,000
In addition, the Company is reviewing its ability to utilize certain net
operating losses prior to the Company's emergence from bankruptcy in 1994. These
losses have not been reflected in arriving at the net operating loss carry
forwards in the calculation of the deferred tax assets.
As disclosed in Note 8 the Company has incurred compensation to its chief
executive and chief operating officers. Generally, until the restricted common
stock issued in lieu of compensation becomes substantially vested in the
employee, the company cannot claim a compensation deduction. Such compensation
aggregating for 1999 is $331,250 and for 1998 is $543,000.
NOTE 10 - BUSINESS SEGMENTS
The Company's reportable segments are strategic business units that offer
different products or services. The Company has three reportable segments:
computer consulting, investment and telecommunications services, and acquisition
services. The accounting of the segments is the same as those described in the
summary of significant accounting policies. There have been no intersegment
sales or transfers.
The following is a summary of segment activity:
<TABLE>
<CAPTION>
INVESTMENT
COMPUTER SERVICES ACQUISTION
CONSULTING (DISCONTINUED) SERVICES TOTALS
----------- ----------- ----------- -----------
<S> <C> <C> <C> <C>
MAY 31, 1999
Revenues $ 30 $ 54,109 $ -- $ 54,139
Interest income -- -- 2,044 2,044
Interest expense -- 92 -- 92
Depreciation and amortization -- -- 74,429 74,429
Segment profit (loss), and (33,546) -- (1,131,857)
income from discontinued operations -- 13,417 60,000 (1,091,986)
Segment assets 4,434 -- 451,730 456,164
MAY 31, 1998
Revenues 160,039 15,634 -- 175,673
Interest expense -- 96 -- 96
Depreciation and amortization -- -- 63,815 63,815
Segment profit (loss), and 27,383 (14,770) (626,962)
loss from discontinued operations -- -- (419,583) (1,033,932)
Segment assets 46,128 16,085 465,215 527,428
</TABLE>
Page 14 of 16
<PAGE>
PHOENIX INTERNATIONAL INDUSTRIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
May 31, 1999 and 1998
NOTE 11 - COMMITMENTS AND CONTINGENCIES
The Company leases its principal business location from a related party, the
spouse of the chief executive officer. The lease, which provides for annual
rental of approximately $40,000, expires in September, 2001. HDX shares the
space. No rent is being charged to HDX. Rent expense for the years ended May 31,
1999 and 1998 was $42,400 and $41,320, respectively.
The Company is obligated for the lease of an automobile for 36 months with
monthly payments of $508. The lease expires in December 2001.
A suit has been filed against the Company for nonpayment of occupancy lease
payments for a facility that was vacated by the Company in November 1995. The
outcome of the litigation is not determinable at this time.
NOTE 12 - GOING CONCERN
The financial statements are presented on the basis that the Company is a going
concern. Going concern contemplates the realization of assets and satisfaction
of liabilities in the normal course of business over a reasonable length of
time. The Company has incurred losses in the last two years aggregating
approximately $2,100,000 and, as of May 31, 1999, has a deficit of approximately
$6,200,000 and insufficient working capital. During these two years, the Company
has made several acquisitions, two of which have been rescinded. In connection
therewith, it has incurred significant selling, general and administrative
expenses which have been funded by loans from the Company's chief executive
officer and selling of common stock in the United States and in foreign markets.
Theses conditions raise substantial doubt about the Company's ability to
continue as a going concern.
The Company believes that these acquisitions will become profitable in the
future and that, with its prospective acquisition described in Note 13, it will
generate future cash flows and return to profitability, there can be no
assurance that this will occur. Also, the Company believes it will be able to
raise the funds necessary to complete the aforementioned acquisition in the
foreign equity markets. In addition, the Company's chief executive officer has
committed to continue to provide working capital to fund the selling, general
and administrative expenses of the parent company.
NOTE 13 - SUBSEQUENT EVENTS
The Company acquired the common stock of the Telephone Company of Central
Florida, Inc. (TCCF), a reorganized debtor, in June 1999. TCCF was incorporated
in the State of Florida in December 1995 for the purpose of purchasing wholesale
long distance and local telecommunication services and to resell these services
throughout the United States. TCCF is also a provider of telecommunication
services to the debit card (prepaid telephone card) industry. TCCF filed a
petition for relief under Chapter 11 of the Bankruptcy code on May 26, 1998. On
December 17, 1998, the Company issued a letter of intent to TCCF setting forth
the terms and conditions under which it is willing to acquire 100% of the issued
and outstanding common voting stock of TCCF as a reorganized debtor. The terms
and conditions of the purchase and reorganization plan are as follows:
1. All administrative claims and expenses, not to exceed
$570,000, will be paid in full within ten days of the
effective date.
2. Priority claims and taxes, not to exceed $300,000. will be
paid in $25,000 installments starting within ten days of the
effective date over a period of six years with interest
payable at 8%.
3. A deposit of $500,000 will be made into a creditor trust fund.
The initial deposit of $100,000 to the trust fund will be made
at the Confirmation Order and the balance will be deposited in
four consecutive semi-annual installments of $100,000.
Page 15 of 16
<PAGE>
PHOENIX INTERNATIONAL INDUSTRIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
May 31, 1999 and 1998
NOTE 13 - SUBSEQUENT EVENTS (CONTINUED)
The effective date of the closing is ten days after the Order of Confirmation is
issued by the Bankruptcy court. The Order of Confirmation was issued on June 9,
1999 and TCCF began operating as a reorganized debtor on that date. The Company
acquired TCCF within ten days of the Confirmation Order.
The following is a condensed balance sheet of TCCF at May 31, 1999, a condensed
proforma balance sheet of TCCF at June 9, 1999 assuming fresh-start accounting
and a condensed consolidated proforma balance sheet of Phoenix and TCCF at June
9, 1999 assuming fresh-start accounting. The $695,000 increase in cash
represents the initial deposit of cash by Phoenix in accordance with the terms
of the purchase agreement described in numbers 1, 2 and 3 above. The remaining
amounts due from Phoenix to TCCF in the form of a stock subscription receivable,
$675,000, are reflected at net in stockholders' equity. Intercompany receivable,
payables and investment in subsidiary have been eliminated in the condensed
consolidated proforma balance sheet.
<TABLE>
<CAPTION>
PROFORMA
---------------------------
TCCF CONSOLIDATED
FRESH-START PHOENIX
TCCF REPORTING AND TCCF
MAY 31, 1999 (UNAUDITED) (UNAUITED)
----------- ----------- -----------
<S> <C> <C> <C>
Cash $ 250 $ 695,250 $ 822,967
Receivables 479,237 479,237 718,536
Property and equipment, net 334,527 600,000 610,334
Other assets 104,648 104,648 115,024
Goodwill, net -- -- 51,350
Reorganization value in excess of
amounts allocable to identifiable assets -- 447,223 447,223
----------- ----------- -----------
Total Assets $ 918,662 $ 2,326,358 $ 2,765,434
=========== =========== ===========
Accounts payable $ 790,776 $ 790,776 $ 1,388,395
Other liabilities 340,582 340,582 340,582
Notes payable stockholder -- -- 533,312
Liabilities subject to compromise 1,338,668 500,000 --
----------- ----------- -----------
Total Liabilities 2,470,026 1,631,358 2,262,289
=========== =========== ===========
Common stock -- -- 12,139
Paid in capital -- 695,000 8,185,884
Retained deficit (1,551,364) -- (7,694,878)
----------- ----------- -----------
Total Liabilities and Stockholder's Deficiet $ 918,662 $ 2,326,358 $ 2,765,434
=========== =========== ===========
</TABLE>
The Company issued 50,000 shares of common stock to TCCF as a good faith
deposit.
NOTE 14 - SIGNIFICANT FOURTH QUARTER ADJUSTMENTS
During the fourth quarter of the year ended May 31, 1999, the Company recorded
an adjustment to record the compensation element of $364,501 relating to stock
issued for services.
During the fourth quarter of the year ended May 31, 1998, the Company recorded
an adjustment to record the compensation element of $137,000 relating to stock
issued for services.
Page 16 of 16
<PAGE>
SIGNATURES
In accordance with 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, in the City of West Palm Beach,
Florida on April 12, 2000.
PHOENIX INTERNATIONAL INDUSTRIES, INC.
By:
ss. Gerard Haryman
- -------------------------------------
Gerard Haryman President and CEO
In accordance with the requirements of the Securities 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
- --------- ----- ----
SS. GERARD HARYMAN
- -----------------------
Gerard Haryman President, CEO, acting CFO
and Chairman of the Board April 12, 2000
SS. THOMAS DONALDSON
- -----------------------
Thomas Donaldson Vice President, Secretary April 12, 2000
and Director
<PAGE>
EXHIBIT INDEX
EXHIBIT DESCRIPTION
- ------- -----------
27 Financial Data Schedule
<TABLE> <S> <C>
<ARTICLE> 5
<S> <C>
<PERIOD-TYPE> 12-MOS
<FISCAL-YEAR-END> MAY-31-1998
<PERIOD-START> JUN-1-1998
<PERIOD-END> MAY-31-1999
<CASH> 127,776
<SECURITIES> 0
<RECEIVABLES> 220,256
<ALLOWANCES> 0
<INVENTORY> 0
<CURRENT-ASSETS> 8,000
<PP&E> 19,251
<DEPRECIATION> 5,906
<TOTAL-ASSETS> 456,164
<CURRENT-LIABILITIES> 653,911
<BONDS> 0
0
0
<COMMON> 12,139
<OTHER-SE> (209,886)
<TOTAL-LIABILITY-AND-EQUITY> 456,164
<SALES> 30
<TOTAL-REVENUES> 30
<CGS> 0
<TOTAL-COSTS> 1,165,403
<OTHER-EXPENSES> 0
<LOSS-PROVISION> 0
<INTEREST-EXPENSE> 0
<INCOME-PRETAX> (1,165,403)
<INCOME-TAX> 0
<INCOME-CONTINUING> (1,165,403)
<DISCONTINUED> 73,417
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> (1,091,986)
<EPS-BASIC> (.11)
<EPS-DILUTED> 0
</TABLE>
