<PAGE> 1
U. S. SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-SB/A
General Form for Registration of Securities of
Small Business Issuers
Under Section 12(b) or (g) of the Securities Exchange Act of 1934
CABLE LINK, INC.
- -------------------------------------------------------------------------------
(Name of Small Business Issuer in its Charter)
Ohio 31-1239657
- ------------------------------- --------------------
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification No.)
280 Cozzins Street 43215
- ---------------------------------------- -----------------
(Address of principal executive offices) (Zip Code)
Issuer's telephone number (614) 221-3131
---------------------------------------------
Securities to be registered pursuant to Section 12(g) of the Act:
Common Stock
- --------------------------------------------------------------------------------
(Title of Class)
<PAGE> 2
This Amendment No. 1 to Form 10-SB is being filed to add Management's
Discussion and Analysis to Part I, Item 2, and Registrant's financial
statements for the quarter ended September 30, 1997 to Part F/S as follows:
PART I
<PAGE> 3
Item 2. MANAGEMENT DISCUSSION AND ANALYSIS
Result of Operations
Net sales
Net sales for third quarter ending September 30, 1997 were $2,720,514 compared
to $1,822,359 for the third quarter ending September 30, 1996. This represents
an increase of 49% or $898,155 over the previous year. Sales for the nine
months ending September 30, 1997 were $7,574,049 versus $6,764,982 for
September 30, 1996. This represents an increase of 12% or $809,067 over the
previous year. The increase in sales is primarily due to an expanded customer
base and an increase in the company's repair and refurbishing business.
Cost of goods sold
The cost of goods sold decreased to 59.5% of sales in the third quarter of 1997
from 73.8% for the third quarter 1996. For the nine months ending September 30,
1997 the cost of goods sold decreased to 64% of sales compared to 65.6% of
sales for the nine months ending September 30,1996. The majority of the
reduction in cost of goods sold is production labor expenses. The production
labor costs declined in the third quarter as a percent of sales to 12.1% from
23.3% in comparison to last year's third quarter. The labor cost has decreased
to 13.9 percent of sales through the third quarter 1997 from 18.0 percent
through the same period in 1996. This decrease in labor cost is primarily the
result of a reduction in labor force as well as increased efficiencies and new
procedures that have led to improved productivity of employees.
Operating expenses
The operating expenses decreased to 24.4% of sales in the third quarter 1997
from 40.2% for third quarter 1996. In 1996 the operating expenses, as a percent
of sales were 33.3% for nine months ending September 30 and have decreased to
25.5% of sales for the nine months ending September 30,1997. The decrease was
due to a reduction in administrative personnel. Job procedures were implemented
which increased the efficiencies and reduced costs.
<PAGE> 4
Income from operations
Income from operations increased to $437,075 or 16.1% of sales for the third
quarter ending September 30,1997 compared to a loss of ($254,833) in the third
quarter 1996. The income from operations increased to $785,442 or 10.4% of
sales for the first nine months ending September 30,1997 as compared to $77,444
or 1.1% of sales through the same period in 1996. Net income for the third
quarter of 1997 was $288,214 or $.18 per share versus a loss of ($239,674) or
($.17) per share for the third quarter of 1996. Per share earnings for the
nine months ending September 30, 1997 were $.37 versus $.02 ending September
30, 1996.
The company's increased profitability over the past nine months ending
September 30, 1997 has exhausted all net operating loss carryforward that was
generated from prior years. Through the first nine months in 1997 the company
has expensed $135,000 for federal, state and local taxes. As a result of a 12%
increase in sales and improved gross profit margin, and reduced costs the
company has generated earnings of $603,247 or 8.0% of sales through the first
nine months in 1997 as compared to $20,982 or 0.3% of sales the nine months
ending September 30, 1996.
Liquidity and Capital Resources
The company finances its operations primarily through internally generated
funds and the bank line of credit. Bank borrowings decreased which resulted in
lower interest expense. As a result of the increase in sales, accounts
receivable increased $523,765 over the December 31, 1996 balance. Inventory
remained constant. As a result of improved cash flow, accounts payable
decreased $423,706. Accrued expenses increased $120,367 due to income taxes and
bonuses. Property and equipment purchases decreased in 1997 and are expected to
be below 1996 expenditures for the remainder of 1997.
The company declared a 10% stock dividend on August 1, 1997.
On January 8, 1997, the company entered into an agreement with another entity
(the Buyer) to purchase 165,000 shares of common stock and warrants to purchase
additional 165,000 shares of common stock for $200,000. As of September 30,
1997 the company has sold 165,000 shares and warrants to purchase 82,000 shares
were exercised for a total working capital of $325,000.
The company believes that its available financial resources are adequate to
meet its foreseeable working capital, debt service and capital expenditure
requirements.
<PAGE> 5
New Accounting Pronouncements
In March 1997, the Financial Accounting Standards Board issued Statements of
Financial Accounting Standard (SFAS) No: 128 "Earnings per Share." SFAS No. 128
establishes standards for computing and presenting earnings per share and
applies to entities with publicly held common stock. This statement is
effective for fiscal years ending after December 15, 1997 and early adoption is
not permitted. When adopted, the statement will require restatement of prior
years' earnings per share. The company will adopt this statement for the year
ending December 31, 1997. The effect of adopting this standard on earnings per
share is not expected to materially affect earnings per share.
<PAGE> 6
PART F/S
CABLE LINK, INC.
COMPARATIVE STATEMENTS OF INCOME (UNAUDITED)
<TABLE>
<CAPTION>
3 Months Ending September 30 9 Months Ending September 30
1997 1996 1997 1996
-------------- -------------- -------------- --------------
<S> <C> <C> <C> <C>
Net Sales $ 2,720,514 $ 1,822,359 $ 7,574,049 $ 6,764,982
Cost of Goods Sold 1,619,053 1,345,122 4,852,959 4,437,102
Operating Expenses 664,386 732,070 1,935,648 2,250,436
------------- ------------- ------------ ------------
Total Expenses 2,283,439 2,077,192 6,788,607 6,687,538
Income From Operations 437,075 ( 254,833) 785,442 77,444
Interest Expense ( 14,354) ( 21,052) ( 49,747) ( 63,114)
Other Income 493 7,711 2,552 23,052
Income (Loss) Before Taxes 423,214 ( 268,174) 738,247 37,382
Provision For Taxes 135,000 28,500 135,000 16,400
------------- ------------- ------------- --------------
Net Income (Loss) $ 288,214 $ (239,674) $ 603,247 $ 20,982
Weighted Average Common
Shares and Equivalents 1,632,302 1,384,802 1,632,302 1,384,802
Net Earnings (Loss) Per Share 0.18 (0.17) 0.37 0.02
</TABLE>
Note: Net earnings and number of Shares are restated to reflect a 3
for 2 stock split effective January 21, 1997 and a 10% stock
dividend effective August 1, 1997. The shares also reflect the
purchase of 165,000 (post split) shares by Axxess International
Group as well as 82,500 shares exercised by Axxess on July 11, 1997.
F-1
<PAGE> 7
CABLE LINK, INC.
COMPARATIVE BALANCE SHEETS
<TABLE>
<CAPTION>
1997 1996
SEPTEMBER 30 December 31
(UNAUDITED) (Audited)
----------- ---------
<S> <C> <C>
ASSETS
Current Assets
Cash $ 43,534 $ 115,796
Accounts Receivable 1,270,328 838,985
Inventories 1,178,601 1,176,309
Prepaid Expenses 164,847 129,609
----------- -------------
Total Current Assets 2,657,310 2,260,699
----------- ------------
Property and Equipment
Cost 1,442,946 1,323,440
Accumulated Depreciation ( 728,815) ( 604,311)
----------- -----------
Total Property and Equipment 714,131 719,129
----------- -----------
Total Assets $ 3,371,441 $ 2,979,828
=========== ===========
LIABILITIES
Current Liabilities
Accounts Payable, Trade $ 889,638 $ 1,313,344
Current Portion Notes Payable 27,321 101,703
Bank Revolving Credit Line 385,085 607,090
Accrued Expenses 355,470 185,103
----------- -----------
Total Current Liabilities 1,657,514 2,207,240
Long Term Debt 136,417 106,762
----------- -----------
Total Liabilities 1,793,931 2,314,002
----------- -----------
STOCKHOLDER'S EQUITY
Current Stockholder's Equity
Common Stock 1,538,235 1,229,798
Retained Earnings (deficit) 39,275 ( 563,972)
----------- -----------
Total Stockholder's Equity 1,577,510 665,826
----------- -----------
Total Liabilities and Equity $ 3,371,441 $ 2,979,828
=========== ===========
</TABLE>
F-2
<PAGE> 8
CABLE LINK, INC.
CASH FLOW STATEMENT
Nine Months Ended September 30,
<TABLE>
<CAPTION>
1997 1996
----------- --------
<S> <C> <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income $ 603,247 $ 20,982
Adjustments to reconcile net income to net
cash provided by (used in) operating activities:
Depreciation and amortization 124,504 83,233
(Increase) decrease in operating assets:
Accounts receivable (533,765) 24,121
Inventories ( 2,292) ( 32,702)
Prepaid expenses 67,184 69,355
Increase (decrease) in operating liabilities:
Accounts payable (423,706) ( 2,218)
Accrued expenses 170,367 (158,054)
---------- ----------
Net cash provided by operating activities 5,539 4,717
---------- ----------
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of property and equipment (119,506) (236,413)
---------- ----------
Net cash used in investing activities (119,506) (236,413)
---------- ----------
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from sales of common stock 308,437 61,600
Repayments on line of credit, net (222,005) ( 1,738)
Issuance of long-term debt 29,655 106,420
Principal payments on debt ( 74,382) ( 59,799)
---------- ----------
Net cash provided by financing activities 41,705 106,483
---------- ----------
Net decrease in cash ( 72,262) (125,213)
Cash - beginning of period 115,796 149,783
---------- ----------
Cash - end of period $ 43,534 $ 24,570
========== ==========
SUPPLEMENTAL DISCLOSURES OF
CASH FLOW INFORMATION:
Cash paid during the period for interest $ 49,747 $ 63,114
</TABLE>
F-3
<PAGE> 9
SIGNATURES
In accordance with Section 12 of the Securities Exchange Act of 1934,
the registrant caused this amendment to registration statement to be signed on
its behalf by the undersigned, thereunto duly authorized.
CABLE LINK, INC.
November 14, 1997 By /s/ BOB BINSKY
--------------------------
Chairman of the Board,
Chief Executive Officer
