SECURITIES AND EXCHANGE COMMISSION
Washington, D.C.
20549
FORM
8-K/A
(Amendment No.
1)
CURRENT
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES
EXCHANGE ACT OF 1934
COMMISSION
FILE NO.: 0-52356
Date of
Report:
June 1, 2008
SEAWAY
VALLEY CAPITAL CORPORATION
(Exact
name of registrant as specified in its charter)
Delaware
|
20-
5996486
|
(State
of other jurisdiction of incorporation or organization)
|
(IRS
Employer Identification No.)
|
10-18
Park Street, 2d
Floor
,
Gouverneur,NY
|
13642
|
(Address
of principal executive offices)
|
(Zip
Code)
|
(315)
287
-1122
(Registrant's
telephone number including area code)
Check the
appropriate box below if the Form 8-K filing is intended to simultaneously
satisfy the filing obligation of the registrant under any of the following
provisions:
□ Written
communications pursuant to Rule 425 under the Securities Act (17 CFR
230.425)
□ Soliciting
material pursuant to Rule 14a-12 under the Exchange Act (17 CFR
240.14a-12)
□ Pre-commencement
communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR
240.14d-2(b))
□ Pre-commencement
communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR
240.13e-4(c))
Amendment
No. 1
This
amendment is being filed in order to include the financial statements of Harbor
Acquisitions, LLC.
ITEM 2.01
|
COMPLETION
OF ACQUISITION OF ASSETS
|
ITEM
5.02
|
ELECTION
OF DIRECTOR; APPOINTMENT OF CERTAIN OFFICERS; COMPENSATORY ARRANGEMENTS OF
CERTAIN OFFICERS
|
On June
1, 2008 Seaway Valley Capital Corporation acquired all of the assets of North
Country Hospitality, Inc. (“NCHI”) by merging Harbor Acquisitions, LLC, a
wholly-owned subsidiary of NCHI, into a wholly-owned subsidiary of Seaway Valley
Capital Corporation. The new subsidiary, which will operate under the
tradename “North Country Hospitality,” is a holding company with several
subsidiaries involved in the operation of hotels, restaurants and other
businesses in northern New York State. The acquisition was completed
under the terms of an Amended and Restated Merger Agreement, which modified the
Merger Agreement described in the Current Report dated April 17,
2008.
In
exchange for the assets of NCHI, Seaway Valley Capital Corporation issued to
NCHI 1,050,000 shares of a newly designated Series D Preferred Stock issued by
Seaway Valley Capital Corporation. Each Series D Preferred share has
a liquidation preference of $5.00 (i.e. $5,250,000 in total). The
holder of Series D Preferred shares will be entitled to convert them into Seaway
Valley Capital Corporation common stock. The number of common shares
to be issued on conversion of a share of Series D Preferred Stock will equal the
$5.00 liquidation preference divided by 85% of the average closing bid price for
the common stock for the five days preceding conversion.
Seaway
Valley Capital Corporation also agreed that it will indemnify NCHI against
liability for any of the debts of Harbor Acquisitions, LLC, which included all
of the debts of NCHI as of the closing date.
At the
time of the closing, Tom Scozzafava, who had been the sole member of the Board
of Directors of Seaway Valley Capital Corporation, elected Christopher Swartz to
serve as an additional member of the Board of Directors. Seaway
Valley Capital Corporation also entered into an employment and non-competition
agreement with Mr. Swartz, under which he will be employed as Vice President and
Chief Operating Officer of Seaway Valley Capital Corporation. He will
be paid a salary of $125,000 cash and $50,000 stock each year. The
term of the contract is one year with automatic renewals unless
terminated. If, however, Mr. Swartz’s employment is terminated prior
to the third anniversary of the closing and he remains liable on his guarantees
of any of NCHI’s debts, Seaway Valley Capital Corporation will be required to
continue his salary until the guarantees are relieved or the three year period
passes. Prior to the closing, and for over five years previous, Mr.
Swartz had been employed as the Chief Executive Officer of NCHI.
ITEM
9.01 FINANCIAL STATEMENTS AND EXHIBITS
Financial
Statements - following signature.
Audited
financial statements of Harbor Acquisitions, LLC for the years ended October 31,
2007 and 2006.
Unaudited
financial statements of Harbor Acquisitions, LLC for the three months ended
January 31, 2008 and 2007.
Seaway
Valley Capital Corporation - Pro Forma Consolidated Financial Statements showing
the pro forma effect of the acquisition of Harbor Acquisitions,
LLC.
Exhibits
3-a
|
Certificate
of Designation of Series D Preferred
Stock.
|
10-a
|
Amended
and Restated Merger Agreement dated June 1, 2008 among Seaway Valley
Capital Corporation, North Country Hospitality, Inc. and Christopher
Swartz.
|
10-b
|
Employment
Agreement dated June 1, 2008 between Seaway Valley Capital Corporation,
North Country Hospitality, Inc. and Christopher
Swartz.
|
SIGNATURES
Pursuant
to the requirements of the Securities Exchange Act of 1934, the registrant has
duly caused this report to be signed on its behalf by the undersigned hereunto
duly authorized.
Dated: August
14, 2008
|
|
SEAWAY
VALLEY CAPITAL CORPORATION
|
|
|
|
|
By:
|
/s/ Thomas Scozzafava
|
|
|
Thomas Scozzafava
|
|
|
Chief Executive Officer
|
For
the Years Ending October 31, 2007 and October 31, 2006
Independent
Auditor’s Report
|
1
|
Financial
Statements:
|
|
|
|
Balance
Sheets
|
2
|
|
|
Statements
of Operations
|
3
|
|
|
Statement
of Retained Earnings
|
4
|
|
|
Statements
of Cash Flows
|
5
|
|
|
Notes
to Financial Statements
|
6 -
13
|
Gary
E. Rowe Certified Public Accountant
22534
Wayside Drive
Watertown,
N.Y. 13601
Independent
Auditor’s Report
To the
Board of Directors and Stockholders
Harbor
Acquisitions, LLC 24685 NYS Route #37
Watertown,
NY 13601
I have
audited the accompanying consolidated balance sheet of Harbor Acquisitions, LLC
as of October 31, 2007 and October 31, 2006 and the related consolidated
statements of operations, retained earnings, and cash flows for the years then
ended. These financial statements are the responsibility of the Company
’s management. My
responsibility is to express an opinion on these
financial statements based
on my audit.
I
conducted my audit in accordance with generally accepted auditing standards.
Those standards require that I 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 consolidated 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. I believe that my audit provides a reasonable basis for my
opinion.
In my
opinion, the consolidated financial statements referred to above present fairly,
in all material respects, the financial position of Harbor Acquisitions, LLC as
of October 31, 2007 and October 31, 2006 and the results of their operations and
their cash flows for the years then ended in conformity with generally accepted
accounting principles.
As
of October 31, 2007 and October 31, 2006
|
|
October
31, 2007
|
|
|
October
31, 2006
|
|
Assets
|
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
|
Cash
|
|
$
|
127,796
|
|
|
$
|
192,750
|
|
Accounts
receivable
|
|
|
169,085
|
|
|
|
154,675
|
|
Inventory
|
|
|
50,914
|
|
|
|
40,963
|
|
Prepaid
expenses
|
|
|
37,517
|
|
|
|
3,100
|
|
Total
current assets
|
|
|
385,312
|
|
|
|
391,488
|
|
Property
and equipment, net
|
|
|
7,589,215
|
|
|
|
4,877,410
|
|
|
|
|
|
|
|
|
|
|
Other
assets:
|
|
|
|
|
|
|
|
|
Capitalized
cost, net
|
|
|
347,796
|
|
|
|
368,540
|
|
Equity
investment in related parties
|
|
|
765,000
|
|
|
|
765,000
|
|
Goodwill
|
|
|
3,763,538
|
|
|
|
3,619,438
|
|
Total
other assets
|
|
|
4,876,334
|
|
|
|
4,752,978
|
|
|
|
|
|
|
|
|
|
|
Total
assets
|
|
|
12,850,861
|
|
|
|
10,021,876
|
|
|
|
|
|
|
|
|
|
|
Liabilities
and Member’s Equity
|
|
|
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
|
|
|
Accounts
payable
|
|
|
302,851
|
|
|
|
376,048
|
|
Accrued
expenses
|
|
|
82,014
|
|
|
|
51,557
|
|
Lines
of credit
|
|
|
122,106
|
|
|
|
122,109
|
|
Current
portion of long term debt
|
|
|
3,235,163
|
|
|
|
442,018
|
|
Total
current liabilities
|
|
|
3,742,134
|
|
|
|
991,732
|
|
Long-term
debt, less current portion
|
|
|
3,426,277
|
|
|
|
3,307,863
|
|
Total
liabilities
|
|
|
7,168,411
|
|
|
|
4,299,595
|
|
|
|
|
|
|
|
|
|
|
Member’s
Equity:
|
|
|
5,682,450
|
|
|
|
5,722,281
|
|
|
|
|
|
|
|
|
|
|
Total
liabilities and stockholder’s equity
|
|
$
|
12,850,861
|
|
|
$
|
10,021,876
|
|
The
accompanying notes are an integral part of the financial
statements.
For
the Years Ending October 31, 2007 and October 31, 2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
5,221,052
|
|
|
$
|
4,577,733
|
|
Professional
management and accounting fees
|
|
|
675,000
|
|
|
|
450,000
|
|
|
|
|
68,725
|
|
|
|
76,270
|
|
|
|
|
5,964,777
|
|
|
|
5,104,003
|
|
|
|
|
1,867,354
|
|
|
|
1,722,217
|
|
|
|
|
4,097,423
|
|
|
|
3,381,786
|
|
Operating,
General, and Administrative Expenses
|
|
|
|
|
|
|
|
|
|
|
|
2,179,456
|
|
|
|
1,758,789
|
|
General
and administrative expenses
|
|
|
1,596,764
|
|
|
|
1,088,973
|
|
|
|
|
353,719
|
|
|
|
311,957
|
|
Total
operating, general, and administrative expenses
|
|
|
4,129,939
|
|
|
|
3,159,719
|
|
|
|
|
(32,516
|
)
|
|
|
222,067
|
|
|
|
|
(509,138
|
)
|
|
|
(223,952
|
)
|
|
|
$
|
($541,654
|
)
|
|
$
|
($1,885
|
)
|
The
accompanying notes are an integral part of the financial
statements.
Statement
of Retained Earnings
For
the Year Ending October 31, 2007
|
|
October
31, 2007
|
Beginning
member’s equity
|
|
$5,722,281
|
Member
contribution
|
|
501,823
|
Operating
loss
|
|
(541,654)
|
Ending
member’s equity
|
|
$5,682,450
|
The
accompanying notes are an integral part of the financial
statements.
For
the Years Ending October 31, 2007 and October 31, 2006
|
|
October
31, 2007
|
|
|
October
31, 2006
|
|
|
|
|
|
|
|
|
Operating
activities:
|
|
|
|
|
|
|
Net
loss
|
|
$
|
(541,654
|
)
|
|
$
|
(1,885
|
)
|
Adjustments
to reconcile net income to net cash provided
(used)
by operating activities:
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
353,719
|
|
|
|
311,957
|
|
Increase
in:
|
|
|
|
|
|
|
|
|
Current
assets
|
|
|
(61,878
|
)
|
|
|
(9,560
|
)
|
Decrease
in:
|
|
|
|
|
|
|
|
|
Current
liabilities
|
|
|
(42,740
|
)
|
|
|
(47,633
|
)
|
Net
cash provided (used) by operating activities
|
|
|
(292,553
|
)
|
|
|
252,879
|
|
Investing
activities:
|
|
|
|
|
|
|
|
|
Capitalized
costs
|
|
|
0
|
|
|
|
(77,255
|
)
|
Investments
in related parties
|
|
|
0
|
|
|
|
(765,000
|
)
|
Purchase
of property and equipment
|
|
|
(3,188,880
|
)
|
|
|
(1,091,592
|
)
|
Net
cash used by investing activities
|
|
|
(3,188,880
|
)
|
|
|
(1,933,847
|
)
|
Financing
activities:
|
|
|
|
|
|
|
|
|
Net
proceeds from notes payable
|
|
|
2,529,432
|
|
|
|
1,132,032
|
|
Investment
by stockholders
|
|
|
887,047
|
|
|
|
586,783
|
|
Net
cash provided by financing activities
|
|
|
3,416,479
|
|
|
|
1,718,815
|
|
Net
decrease in cash
|
|
|
(64,954
|
)
|
|
|
37,847
|
|
Cash,
beginning of year
|
|
|
192,750
|
|
|
|
154,903
|
|
Cash,
end of year
|
|
$
|
127,796
|
|
|
$
|
192,750
|
|
SUPPLEMENTAL
DISCLOSURES OF CASH FLOW INFORMATION
Cash
payments for interest
|
|
$
|
509,138
|
|
|
$
|
223,952
|
|
The
accompanying notes are an integral part of the financial
statements.
Notes
to Financial Statements
For
the Years Ending October 31, 2007 and October 31, 2006
NOTE A -
ORGANIZATION AND NATURE OF BUSINESS
Harbor
Acquisition, LLC (the “Company”) was organized in the State of Florida on
November 2, 2002 and is headquartered in Watertown, NY. The Company was also
registered as a foreign business corporation in the State of New York on April
1, 2005. As a foreign business corporation, the Company will be able to conduct
operations in New York State. Through an exchange of stock, the Company was
acquired by North Country Hospitality, Inc. Since November 1, 2004, through a
series of purchase agreements, Harbor Acquisition, Inc. had acquired the assets
of the following entities:
·
|
CFB
Enterprises, a bakery doing business as PPPI, Inc., that provides rolls to
Jreck Sub franchisees along with other assorted breads and pastries to
regional grocery stores.
|
·
|
Sackets
Cantina, Inc. a restaurant located in Sackets Harbor, NY that specializes
in Mexican cuisine.
|
·
|
Sackets
Harbor Brewing Co., Inc. and Sackets Harbor Distribution Co., a fine
dining restaurant and micro-brewery located in
Sackets Harbor, NY and ERS Group, LLC which owns the real property that
houses the operations of Sackets Harbor Brewing Co., Inc. and Sackets
Harbor Distribution Co.
|
·
|
Red
Hawk, Inc. and LLW Purchase, Inc. franchisees of Jreck Subs, a regional
Submarine Fast Food Shop. Red Hawk has one location located on Washington
St., Watertown, NY. LLW Purchase, Inc. also has one location
located on Broad St., Cape Vincent, NY.
|
·
|
M.G.I.,
LLC dba Goodfello’s, a restaurant located in Sackets Harbor, NY
specializing in gourmet pizza.
|
·
|
NC
of Liverpool, Inc., a Jreck Subs and Arthur Treacher’s
franchisee.
|
·
|
NC
of Clayton, Inc. a Jreck Subs
franchisee.
|
On
January 8, 2007 the Company purchased the former Harbor Master Restaurant from
Christopher Swartz for $800,000 by assuming a $500,000 mortgage with Leo Coleman
and $300,000 work of stock. On July 15, 2007, the Company purchased the assets
of Alteri’s Bakery from Christopher Swartz for assumption of debt in the amount
of $802,837 plus $448,000 of stock. The Company consolidated its bakery on Route
37 in Watertown, NY with the Alteri’s Bakery and ceased bakery operations at the
Route 37 facility.. The Company’s corporate offices remain at this Route 37
location.
Notes
to Financial Statements
For
the Years Ending October 31, 2007 and October 31, 2006
NOTE B -
SUMMARY OF SIGNFICANT ACCOUNTING POLICIES
The
significant accounting policies of the Company are as follows:
These
financial statements are prepared in accordance with the accrual method of
accounting, which recognizes income when earned and expenses when incurred. For
presentation purposes some accounts have been reclassed.
The
Company considers accounts receivable to be fully collectible; accordingly, no
allowance for doubtful accounts is required. If amounts should become
uncollectible, they will be charged to operations when that determination is
made.
Inventory
Inventories
are valued at the lower of cost or market with cost being computed on the
First-In First-Out Method (FIFO).
Property
and equipment are recorded at cost. Maintenance and repairs are charged to
operations as incurred. Betterments and renewals are capitalized. When property
and equipment are sold or otherwise disposed of, the asset account and the
related accumulated depreciation accounts are relieved, and any gain or
loss is included in operations. Depreciation is calculated by the straight-line
method over the estimated useful lives of the assets, generally ranging from 5
to 40 years. For income tax purposes, the Company uses accelerated methods of
depreciation for certain assets. For the years ending October 31, 2007 and
October 31, 2006, depreciation expense amounted to $353,719 and $311,957
respectively. Property and equipment is evaluated annually for impairment in
value. As of October 31, 2007 and 2006, no property or equipment was determined
to have an impaired value.
Revenue
Recognition
Revenues
from bakery products are recognized upon the sale of the products. The Company
extends credit to its various customers based on the customer’s ability to pay.
Revenues from the restaurants and the Jreck Subs Franchisee are recognized when
the customer pays the guest check with the cashier.
Related Party
Transactions
Christopher
Swartz is a major stockholder and CEO of Harbor Acquisition, LLC and also a
stockholder and CEO of Ultimate Franchise Systems, Inc., Obee’s Franchise
Systems, Inc., All American Coffee & Beverage, Inc. and President of Jreck
Subs. Harbor Acquisition, LLC is a
franchisee
of Jreck Subs and Ultimate Franchise Systems, Inc. is a significant shareholder
of Harbor Acquisition, LLC Harbor Acquisition, LLC has purchased Alteri’s Bakery
and the real estate in Sackets Harbor, NY that housed the former Harbor Master
Restaurant from Christopher Swartz.
Notes
to Financial Statements
For
the Years Ending October 31, 2007 and October 31, 2006
The
company has no income tax expense for 2007 and 2006. When the company becomes
profitable income tax expense will include federal and state taxes currently
payable and deferred taxes arising from temporary differences between income for
financial reporting purposes and income tax purposes. These differences
consist primarily of the excess of deprecation for tax purposes over the amount
for financial reporting purposes.
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
period. Actual results could differ from those
estimates.
Goodwill
represents the excess of cost over fair market value of net assets acquired and
is being regularly examined for impairment using the discounted future cash
flows method. Upon its inception, the Company adopted Statement of Financial
Accounting Standard (“SFAS”) No. 142, “Goodwill and Other Intangible Assets.”
Under SFAS No. 142 goodwill and intangible assets with indefinite lives are not
to be amortized but are tested for impairment at least annually. Intangible
assets with definite useful lives are to be amortized over the respective
estimated useful lives or anticipated future cash flow streams when
appropriate. At least annually the Company tests for possible
impairment of all intangible assets and more often whenever events or changes in
circumstances, such as a reduction in operating cash flow or a dramatic change
in the manner that the asset is intended to be used indicate that the carrying
amount of the asset is not recoverable. If indicators exist, the Company
compares the discounted cash flows related to the asset to the carrying value of
the asset. If the carrying value is greater than the discounted cash flow
amount, an impairment charge is recorded in the operating expense section in the
statement of operations for amounts necessary to reduce the carrying value of
the asset to fair market value. The Company has chosen the fourth quarter of its
fiscal year to conduct its annual impairment test. If any such impairment
exists, the related assets are written down to fair market value. Management has
determined that there is no such impairment for the years ending October 31,
2007 and October 31, 2006.
Notes
to Financial Statements
For
the Years Ending October 31, 2007 and October 31, 2006
NOTE C -
PROPERTY AND EQUIPMENT
Property
and equipment are comprised of the following at October 31,
2007 and October 31, 2006:
|
|
2007
|
|
|
2006
|
|
Buildings/Building
Improvements
|
|
$
|
7,337,523
|
|
|
$
|
4,383,080
|
|
Vehicles&equipment
|
|
|
1,065,713
|
|
|
|
975,376
|
|
|
|
|
8,403,236
|
|
|
|
5,358,456
|
|
Less
accumulated depreciation
|
|
|
(814,021
|
)
|
|
|
(481,046
|
)
|
Net
property and equipment
|
|
$
|
7,589,215
|
|
|
$
|
4,877,410
|
|
Notes and
mortgages payable consist of the following at October 31, 2007 and October 31,
2006:
|
|
2007
|
|
|
2006
|
|
Note
payable to various individuals with various interest rates and April 2008
and November 2008 maturity dates. Interest payments are required until
matured.
|
|
$
|
3,052,485
|
|
|
$
|
2,150,000
|
|
As
part of its purchases, the Company has assumed twelve notes and seven
mortgages with Watertown Savings Bank consisting of various terms and
interest rates. The notes and mortgages are personally guaranteed by
Christopher Swartz.
|
|
|
1,742,053
|
|
|
|
755,534
|
|
Mortgage
payable to Leo Coleman; interest of 10% with a monthly payment of
$4,100.00 and maturity date of June 1, 2010. The note is secured by real
estate located at 213 W. Main St., Sackets Harbor, NY and is personally
guaranteed by Christopher Swartz.
|
|
|
496,899
|
|
|
|
0
|
|
Mortgage
payable to Ronald A. Cornell and Eugene Scorzelli; interest of 9% being
amortized as if it was a 30 year loan with a monthly payment of $3,379.41
and maturity date of March 1, 2020. The note is personally guaranteed by
Christopher Swartz.
|
|
|
370,713
|
|
|
|
377,563
|
|
Mortgage
payable to Haley Enterprises, Inc.; interest of 8% with a monthly payment
of $2,315.45 and maturity date of June 5, 2022 and collateralized by real
property located on Washington St., Watertown, NY. The note is personally
guaranteed by Christopher Swartz.
|
|
|
239,460
|
|
|
|
247,727
|
|
As
part of its purchase of Alteri’s Bakery, the Company has entered into
three notes with Ida, Mark and Christine Alteri of various terms and an
interest rate of 8.25%. The mortgages are personally guaranteed by
Christopher Swartz.
|
|
|
198,605
|
|
|
|
0
|
|
Notes
to Financial Statements
For
the Years Ending October 31, 2007 and October 31, 2006
|
|
2007
|
|
|
2006
|
|
Note
payable to various individuals with various interest rates and April 2008
and November 2008 maturity dates. Interest payments are required until
matured.
|
|
$
|
3,052,485
|
|
|
$
|
2,150,000
|
|
As
part of its purchases, the Company has assumed twelve notes and seven
mortgages with Watertown Savings Bank consisting of various terms and
interest rates. The notes and mortgages are personally guaranteed by
Christopher Swartz.
|
|
|
1,742,053
|
|
|
|
755,534
|
|
Mortgage
payable to Leo Coleman; interest of 10% with a monthly payment of
$4,100.00 and maturity date of June 1, 2010. The note is secured by real
estate located at 213 W. Main St., Sackets Harbor, NY and is personally
guaranteed by Christopher Swartz.
|
|
|
496,899
|
|
|
|
0
|
|
Mortgage
payable to Ronald A. Cornell and Eugene Scorzelli; interest of 9% being
amortized as if it was a 30 year loan with a monthly payment of $3,379.41
and maturity date of March 1, 2020. The note is personally guaranteed by
Christopher Swartz.
|
|
|
370,713
|
|
|
|
377,563
|
|
Mortgage
payable to Haley Enterprises, Inc.; interest of 8% with a monthly payment
of $2,315.45 and maturity date of June 5, 2022 and collateralized by real
property located on Washington St., Watertown, NY. The note is personally
guaranteed by Christopher Swartz.
|
|
|
239,460
|
|
|
|
247,727
|
|
As
part of its purchase of Alteri’s Bakery, the Company has entered into
three notes with Ida, Mark and Christine Alteri of various terms and an
interest rate of 8.25%. The mortgages are personally guaranteed by
Christopher Swartz.
|
|
|
198,605
|
|
|
|
0
|
|
Note
payable to Allan and Susan Richmond; interest on this note is 7%. Interest
accrues until the first anniversary of the note at which time a lump sum
payment of $50,000 shall be made of which $12,250 represents interest and
$37,750 is principal.
|
|
|
175,000
|
|
|
|
175,000
|
|
Note
payable to Heathrow Equity Partners bearing an interest rate of 10%; due
November 2007.
|
|
|
100,000
|
|
|
|
0
|
|
Mortgage
payable to Jefferson County IDA; interest of 5% with a monthly payment of
$1,429.57 and maturity date of November 1, 2014 and collateralized by real
property located on Waterman Drive, Watertown, NY. The note is personally
guaranteed by Christopher Swartz.
|
|
|
91,660
|
|
|
|
0
|
|
Mortgage
payable to North Country Alliance; interest of 5% with a monthly payment
of $1,331.00 and maturity date of October 1, 2009 and collateralized by
real property located on Waterman Drive, Watertown, NY. The note is
personally guaranteed by Christopher Swartz.
|
|
|
87,077
|
|
|
|
0
|
|
Mortgage
payable to Watertown Local Development Corp.; interest of 5% with a
monthly payment of $790.79 and maturity date of November 1, 2019 and
collateralized by real property located on Waterman Drive, Watertown, NY.
The note is personally guaranteed by Christopher Swartz.
|
|
|
85,501
|
|
|
|
0
|
|
Note
payable to Ford Motor Co. Credit; interest rate of 8.81% with a monthly
payment of $624 and collateralized by a 2006 Ford Van.
|
|
|
21,692
|
|
|
|
27,079
|
|
Note
payable to General Electric Capital bearing an interest rate of 18.3%. The
loan is payable in monthly installments of $639 and is collateralized by a
Walk-In Freezer.
|
|
|
295
|
|
|
|
7,726
|
|
GMAC
|
|
|
0
|
|
|
|
9,252
|
|
Total
notes and mortgages payable
|
|
$
|
6,661,440
|
|
|
|
3,749,881
|
|
Less
current portion
|
|
|
3,235,163
|
|
|
|
442,018
|
|
Total
long term notes and mortgages payable
|
|
$
|
3,426,277
|
|
|
$
|
3,307,863
|
|
Notes
to Financial Statements
For
the Years Ending October 31, 2007 and October 31, 2006
The annual maturities of long-term
debt for the five years subsequent to October 31, 2007 are as
follows:
2008
|
|
$
|
3,235,163
|
|
2009
|
|
|
214,198
|
|
2010
|
|
|
197,196
|
|
2011
|
|
|
184,782
|
|
2012
|
|
|
171,579
|
|
Thereafter
|
|
|
2,658,522
|
|
|
|
$
|
6,661,440
|
|
NOTE E
-NEW ACCOUNTING PRONOUNCEMENTS
In
February 2006, the FASB issued Statement No. 155,
“
Accounting for Certain Hybrid
Financial Instruments”
(“SFAS No. 155”), which
amends FASB Statements No. 133 and 140. This Statement permits fair value
remeasurement for any hybrid financial instrument containing an embedded
derivative that would otherwise require bifurcation, and broadens a Qualified
Special Purpose Entity’s (“QSPE”) permitted holdings to include passive
derivative financial instruments that pertain to other derivative financial
instruments. This Statement is effective for all financial instruments acquired,
issued or subject to a remeasurement event occurring after the beginning of an
entity’s first fiscal year beginning after September 15, 2006. This Statement
has no current applicability to the Company’s financial statements. It is
anticipated that the adoption of this Statement will not have a material impact
on the Company’s financial position, results of operations, or cash
flows.
In June
2006, the FASB issued Interpretation 48,
“
Accounting for Uncertainty in Income
Taxes”
(“FIN 48”), an
interpretation of FASB Statement No. 109,
“
Accounting for Income
Taxes.”
FIN
48 clarifies the accounting and reporting for income taxes where interpretation
of the law is uncertain. FIN 48 prescribes a comprehensive model for the
financial statement recognition, measurement, presentation and disclosure of
income tax uncertainties with respect to positions taken or expected to be taken
in income tax returns. FIN 48 is effective for fiscal years beginning after
December 15, 2007. This Statement has no current applicability to the Company’s
financial statements. Management plans to adopt this Statement on November 1,
2008 and it is anticipated that the initial adoption of FIN 48 will not have a
material impact on the Company’s financial position, results of operations, or
cash flows.
In
September 2006, the FASB issued Statement No. 157,
“
Fair Value Measurements”
(“SFAS No. 157”). SFAS
No. 157 addresses how companies should measure fair value when they are required
to use a fair value measure for recognition or disclosure purposes under GAAP.
SFAS No. 157 defines fair value, establishes a framework for measuring fair
value and expands disclosures about fair value measurements. SFAS No. 157 is
effective for fiscal years beginning after November 15, 2007, with earlier
adoption permitted. Management is assessing the impact of the adoption of this
Statement.
Notes
to Financial Statements
For
the Years Ending October 31, 2007 and October 31, 2006
In
September 2006, the FASB issued Statement No. 158,
“
Employers
’
Accounting for Defined
Benefit Pension and Other
Postretirement Plans”
(“SFAS No. 158”), an
amendment of FASB Statements No. 87, 88, 106 and 132(R). SFAS No. 158 requires
(a) recognition of the funded status (measured as the difference between the
fair value of the plan assets and the benefit obligation) of a benefit plan as
an asset or liability in the employer’s statement of financial position, (b)
measurement of the funded status as of the employer’s fiscal year-end with
limited exceptions, and (c) recognition of changes in the funded status in the
year in which the changes occur through comprehensive income. The requirement to
recognize the funded status of a benefit plan and the disclosure requirements
are effective as of the end of the fiscal year ending after December 15, 2006.
The requirement to measure the plan assets and benefit obligations as of the
date of the employer’s fiscal year-end statement of financial position is
effective for fiscal years ending after December 15, 2008. This Statement has no
current applicability to the Company’s financial statements. Management plans to
adopt this Statement on December 31, 2007 and it is anticipated the adoption of
SFAS No. 158 will not have a material impact to the Company’s financial
position, results of operations, or cash flows.
In
February 2007, the FASB issued Statement No. 159 “
The Fair Value Option for Financial
Assets and
Financial
Liabilities”
(SFAS 159). This
statement permits companies to choose to measure many financial assets and
liabilities at fair value. Unrealized gains and losses on items for which the
fair value option has been elected are reported in earnings. SFAS 159 is
effective for fiscal years beginning after November 15, 2007. The Company is
currently assessing the impact of SFAS 159 on its financial
statements.
In
December 2007, the FASB issued SFAS No. 160, “
Non-controlling Interests in
Consolidated Financial Statements
–
an amendment of AR
B No. 5
.” This Statement
changes the accounting and reporting for non-controlling interests in
consolidated financial statements. A non-controlling interest, sometimes
referred to as a minority interest, is the portion of equity in a subsidiary not
attributable, directly or indirectly, to a parent. Specifically, SFAS No. 160
establishes accounting and reporting standards that require (i) the ownership
interests in subsidiaries held by parties other than the parent be clearly
identified, labeled, and presented in the consolidated balance sheet within
equity, but separate from the parent’s equity; (ii) the equity amount of
consolidated net income attributable to the parent and to the non-controlling
interest be clearly identified and presented on the face of the consolidated
income statement (consolidated net income and comprehensive income will be
determined without deducting minority interest, however, earnings-per-share
information will continue to be calculated on the basis of the net income
attributable to the parent’s shareholders); and (iii) changes in a parent’s
ownership interest while the parent retains its controlling financial interest
in its subsidiary be accounted for consistently and similarly—as equity
transactions. This Statement is effective for fiscal years, and interim period
within those fiscal years, beginning on or after December 15, 2008. Early
adoption is not permitted. SFAS No. 160 shall be applied prospectively as of the
beginning of the fiscal year in which it is initially applied, except for its
presentation and disclosure requirements, which shall be applied retrospectively
for all periods presented.
In December 2007, the FASB issued SFAS No. 141R, “
Business Combinations”
, which is a revision of SFAS No.
141, “Business Combinations.” SFAS No. 141R will apply to all business
combinations and will require most identifiable assets, liabilities,
non-controlling interests, and goodwill acquired in a business combination to be
recorded at “full fair value” At the acquisition date, SFAS No 141R will also
require transaction-related costs to be expensed in the period incurred, rather
than capitalizing these costs as a component of the respective purchase price.
SFAS No. 141R is effective for acquisitions completed after January 1, 2009
and early adoption is prohibited. The adoption will have a significant impact on
the accounting treatment for acquisitions occurring after the effective
date.
Notes
to Financial Statements
For
the Years Ending October 31, 2007 and October 31, 2006
In March
2008, the FASB issued Statement No. 161, “
Disclosures about Derivative
Instruments and Hedging Activities”
(SFAS 161). This
Statement will require enhanced disclosures about derivative instruments and
hedging activities to enable investors to better understand their effects on an
entity's financial position, financial performance, and cash flows. It is
effective for financial statements issued for fiscal years and interim periods
beginning after November 15, 2008, with early application
encouraged. Statement No. 161 has no impact on the
Company.
For
the Three Months ending January 31, 2008 and January 31, 2007
For
the Three Months ending January 31, 2008 and January 31, 2007
Balance
Sheets
|
2
|
Statements
of Operations
|
3
|
Statements
of Member’s Equity
|
4
|
Statements
of Cash Flows
|
5
|
Notes
to Financial Statements
|
6-
12
|
For
the Three Months ending January 31, 2008 and January 31, 2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
|
|
|
$
|
35,048
|
|
|
$
|
(68,437
|
)
|
|
|
|
143,497
|
|
|
|
154,675
|
|
|
|
|
48,289
|
|
|
|
40,963
|
|
|
|
|
226,834
|
|
|
|
127,201
|
|
Property
and equipment, net
|
|
|
7,500,784
|
|
|
|
4,790,310
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
368,540
|
|
|
|
368,540
|
|
Equity
investment in related parties
|
|
|
765,000
|
|
|
|
765,000
|
|
|
|
|
3,619,438
|
|
|
|
3,619,438
|
|
|
|
|
4,752,978
|
|
|
|
4,752,978
|
|
|
|
$
|
12,480,596
|
|
|
$
|
9,670,489
|
|
|
|
|
|
|
|
|
|
|
Liabilities
and Stockholder’s Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
188,271
|
|
|
$
|
366,414
|
|
|
|
|
182,208
|
|
|
|
141,191
|
|
|
|
|
60,690
|
|
|
|
60,690
|
|
Current
portion of long term debt
|
|
|
3,256,863
|
|
|
|
442,018
|
|
Total
current liabilities
|
|
|
3,688,032
|
|
|
|
1,010,313
|
|
Long-term
debt, less current portion
|
|
|
1,941,537
|
|
|
|
3,308,863
|
|
|
|
|
5,629,569
|
|
|
|
4,319,176
|
|
|
|
|
6,851,027
|
|
|
|
5,351,313
|
|
Total
liabilities and member’s equity
|
|
$
|
12,480,596
|
|
|
$
|
9,670,489
|
|
The
accompanying notes are an integral part of the financial
statements.
For
the Three Months ending January 31, 2008 and January 31, 2007
|
|
|
|
|
Three
Months January 31, 2007
|
|
|
|
|
|
|
|
|
|
|
$
|
1,214,978
|
|
|
$
|
803,257
|
|
|
|
|
1,214,978
|
|
|
|
803,257
|
|
|
|
|
|
|
|
|
|
|
|
|
|
549,019
|
|
|
|
326,498
|
|
|
|
|
665,959
|
|
|
|
476,759
|
|
Operating,
General, and Administrative Expenses
|
|
|
|
|
|
|
|
|
|
|
|
342,041
|
|
|
|
326,918
|
|
General
and administrative expenses
|
|
|
491,604
|
|
|
|
284,771
|
|
|
|
|
134,079
|
|
|
|
77,989
|
|
Total operating, general, and
administrative expenses
|
|
|
967,724
|
|
|
|
689,678
|
|
|
|
|
(301,765
|
)
|
|
|
(212,919
|
)
|
|
|
|
43,990
|
|
|
|
28,522
|
|
|
|
$
|
(345,755
|
)
|
|
$
|
(241,441
|
)
|
The
accompanying notes are an integral part of the financial
statements.
Statement
of Member’s Equity (Unaudited)
Three
months ended January 31, 2007
|
|
|
|
Beginning
member’s equity
|
|
$
|
5,592,754
|
|
|
|
|
(241,441
|
)
|
|
|
$
|
5,351,313
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three
months ended January 31, 2008
|
|
|
|
|
Beginning
member’s equity
|
|
$
|
7,196,782
|
|
|
|
|
(345,755
|
)
|
|
|
$
|
6,851,027
|
|
The
accompanying notes are an integral part of the financial
statements.
For
the Three Months ending January 31, 2008 and January 31, 2007
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(345,755
|
)
|
|
$
|
(241,441
|
)
|
Adjustments
to reconcile net income to net cash provided (used) by operating
activities:
|
|
|
|
|
|
|
|
|
Depreciation
and amortization
|
|
|
134,079
|
|
|
|
77,989
|
|
|
|
|
|
|
|
|
|
|
|
|
|
65,730
|
|
|
|
3,100
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(75,802
|
)
|
|
|
81,000
|
|
Net
cash used by operating activities
|
|
|
(221,748
|
)
|
|
|
(79,352
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
(20,744
|
)
|
|
|
0
|
|
Purchase
of property and equipment
|
|
|
(144,100
|
)
|
|
|
(165,089
|
)
|
Net
cash used by investing activities
|
|
|
(164,844
|
)
|
|
|
(165,089
|
)
|
|
|
|
|
|
|
|
|
|
Net
proceeds from notes payable
|
|
|
52,145
|
|
|
|
112,781
|
|
Net
investment by stockholders
|
|
|
241,699
|
|
|
|
(129,527
|
)
|
Net
cash provided by financing activities
|
|
|
293,844
|
|
|
|
(16,746
|
)
|
|
|
|
(92,748
|
)
|
|
|
(261,187
|
)
|
|
|
|
127,796
|
|
|
|
192,750
|
|
|
|
$
|
35,048
|
|
|
$
|
(68,437
|
)
|
SUPPLEMENTAL
DISCLOSURES OF CASH FLOW INFORMATION
|
|
|
|
|
|
|
Cash
payments for interest
|
|
$
|
43,990
|
|
|
$
|
28,522
|
|
The
accompanying notes are an integral part of the financial
statements.
Notes
to Financial Statements
For
the Three Months ending January 31, 2008 and January 31, 2007
(Unaudited)
NOTE A -
ORGANIZATION AND NATURE OF BUSINESS
Harbor
Acquisition, LLC (the “Company”) was organized in the State of Florida on
November 2, 2002 and is headquartered in Watertown, NY. The Company was also
registered as a foreign business corporation in the State of New York on April
1, 2005. As a foreign business corporation, the Company will be able to conduct
operations in New York State. Through an exchange of stock, the Company was
acquired by North Country Hospitality, Inc. Since November 1, 2004, through a
series of purchase agreements, Harbor Acquisition, Inc. had acquired the assets
of the following entities:
·
|
CFB Enterprises, a bakery doing business as PPPI, Inc., that provides rolls
to Jreck Sub franchisees along with other assorted breads and pastries to
regional grocery stores.
|
·
|
Sackets
Cantina, Inc. a restaurant located in Sackets Harbor, NY that specializes
in Mexican cuisine.
|
·
|
Sackets
Harbor Brewing Co., Inc, Sackets Harbor Distribution Co., a fine dining
restaurant and micro-brewery located in Sackets Harbor, NY and ERS Group,
LLC which owns the real property that houses the operations of Sackets
Harbor Brewing Co., Inc. and Sackets Harbor Distribution
Co.
|
·
|
Red
Hawk, Inc. and LLW Purchase, Inc. franchisees of Jreck Subs, a regional
Submarine Fast Food Shop. Red Hawk has one location located on Washington
St., Watertown, NY. LLW Purchase, Inc. also has one location located
on Broad St., Cape Vincent, NY.
|
·
|
M.G.I.,
LLC dba Goodfello’s, a restaurant located in Sackets Harbor, NY
specializing in gourmet pizza.
|
·
|
NC
of Liverpool, Inc., a Jreck Subs and Arthur Treacher’s
franchisee.
|
·
|
NC
of Clayton, Inc. a Jreck Subs
franchisee.
|
On
January 8, 2007 the Company purchased the former Harbor Master Restaurant from
Christopher Swartz for $800,000 by assuming a $500,000 mortgage with Leo Coleman
and $300,000 worth of stock. On July 15, 2007, the Company purchased the assets
of Alteri’s Bakery from Christopher Swartz for assumption of debt in the amount
of $802,837 plus $448,000 of stock. The Company consolidated its bakery on Route
37 in Watertown, NY with the Alteri’s Bakery and ceased bakery operations at the
Route 37 facility. The Company’s corporate offices remain at this Route 37
location.
NOTE B -
SUMMARY OF SIGNFICANT ACCOUNTING POLICIES
The
significant accounting policies of the Company are as
follows:
These
financial statements are prepared in accordance with the accrual method of
accounting, which recognizes income when earned and expenses when incurred. For
presentation purposes some accounts have been reclassed.
Notes
to Financial Statements
For
the Three Months ending January 31, 2008 and January 31, 2007
(Unaudited)
The
Company considers accounts receivable to be fully collectible; accordingly, no
allowance for doubtful accounts is required. If amounts should become
uncollectible, they will be charged to operations when that determination is
made.
Inventories
are valued at the lower of cost or market with cost being computed on the
First-In First-Out Method (FIFO).
Property
and equipment are recorded at cost. Maintenance and repairs are charged to
operations as incurred. Betterments and renewals are capitalized. When property
and equipment are sold or otherwise disposed of, the asset account and the
related accumulated depreciation accounts are relieved, and any gain or loss is
included in operations. Depreciation is calculated by the straight-line method
over the estimated useful lives of the assets, generally ranging from 5 to 40
years. For income tax purposes, the Company uses accelerated methods of
depreciation for certain assets. For the three months ending January 31, 2008
and January 31, 2007, depreciation expense amounted to $134,079 and $77,989
respectively. Property and equipment is evaluated annually for impairment in
value. As of January 31, 2008 and 2007, no property or equipment was determined
to have an impaired value.
Revenues
from bakery products are recognized upon the sale of the products. The Company
extends credit to its various customers based on the customer’s ability to pay.
Revenues from the restaurants and the Jreck Subs Franchisee are recognized when
the customer pays the guest check with the cashier.
Related Party
Transactions
Christopher
Swartz is a major stockholder and CEO of North Country Hospitality, Inc. and
also a stockholder and CEO of Ultimate Franchise Systems, Inc., Obee’s Franchise
Systems, Inc., All American Coffee & Beverage, Inc. and President of Jreck
Subs. North Country Hospitality is a franchisee of Jreck Subs and Ultimate
Franchise Systems, Inc. is a significant shareholder of North Country
Hospitality, Inc. North Country Hospitality, Inc. has purchased Alteri’s Bakery
and the real estate in Sackets Harbor, NY that housed the former Harbor Master
Restaurant from Christopher Swartz.
The
company has no income tax expense for 2008 and 2007. When the company becomes
profitable income tax expense will include federal and state taxes currently
payable and deferred taxes arising
from temporary differences between income
for financial reporting purposes and income
tax purposes.
Notes
to Financial Statements
For
the Three Months ending January 31, 2008 and January 31, 2007
(Unaudited)
These
differences consist primarily of the excess of deprecation for tax purposes over
the amount for financial reporting purposes.
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
period. Actual results could differ from those
estimates.
Goodwill
represents the excess of cost over fair market value of net assets acquired and
is being regularly examined for impairment using the discounted future cash
flows method. Upon its inception, the Company adopted Statement of Financial
Accounting Standard (“SFAS”) No. 142, “Goodwill and Other Intangible Assets.”
Under SFAS No. 142 goodwill and intangible assets with indefinite lives are not
to be amortized but are tested for impairment at least annually. Intangible
assets with definite useful lives are to be amortized over the respective
estimated useful lives or anticipated future cash flow streams when
appropriate. At least annually the Company tests for possible
impairment of all intangible assets and more often whenever events or changes in
circumstances, such as a reduction in operating cash flow or a dramatic change
in the manner that the asset is intended to be used indicate that the carrying
amount of the asset is not recoverable. If indicators exist, the Company
compares the discounted cash flows related to the asset to the carrying value of
the asset. If the carrying value is greater than the discounted cash flow
amount, an impairment charge is recorded in the operating expense section in the
statement of operations for amounts necessary to reduce the carrying value of
the asset to fair market value. The Company has chosen the fourth quarter of its
fiscal year to conduct its annual impairment test. If any such impairment
exists, the related assets are written down to fair market value. Management has
determined that there is no such impairment for the three months ending January
31, 2008 and January 31, 2007.
NOTE C -
PROPERTY AND EQUIPMENT
Property
and equipment are comprised of the following at January 31, 2008 and January 31,
2007:
|
|
|
|
|
|
|
Buildings/Building
Improvements
|
|
$
|
7,337,523
|
|
|
$
|
4,383,080
|
|
|
|
|
1,065,713
|
|
|
|
966,265
|
|
|
|
|
8,403,236
|
|
|
|
5,349,345
|
|
Less
accumulated depreciation
|
|
|
(902,452
|
)
|
|
|
(559,035
|
)
|
Net
property and equipment
|
|
$
|
7,500,784
|
|
|
$
|
4,790,310
|
|
Notes
to Financial Statements
For
the Three Months ending January 31, 2008 and January 31, 2007
(Unaudited)
Notes and
mortgages payable consist of the following at January 31, 2008 and January 31,
2007:
|
|
|
|
|
|
|
Note
payable to various individuals with various interest rates and April 2008
and November 2008 maturity dates. Interest payments are required until
matured.
|
|
$
|
1,832,278
|
|
|
$
|
1,557,769
|
|
As
part of its purchases, the Company has assumed three notes and seven
mortgages with Watertown Savings Bank consisting of various terms and
interest rates. The notes and mortgages are personally
guaranteed by Christopher Swartz.
|
|
|
1,731,705
|
|
|
|
1,506,326
|
|
Mortgage
payable to Leo Coleman; interest of 10% with a
monthly
payment of $4,100.00 and maturity date of June 1, 2010. The note is
secured by real estate located at 213 W. Main St., Sackets Harbor, NY and
is personally guaranteed by Christopher Swartz.
|
|
|
496,542
|
|
|
|
0
|
|
Mortgage
payable to Ronald A. Cornell and Eugene Scorzelli;
interest
of 9% being amortized as if it was a 30 year loan with a monthly payment
of $3,379.41 and maturity date of March 1, 2020. The note is personally
guaranteed by Christopher Swartz.
|
|
|
411,446
|
|
|
|
414,265
|
|
Mortgage
payable to Haley Enterprises, Inc.; interest of 8% with a monthly payment
of $2,315.45 and maturity date of June 5, 2022 and collateralized by real
property located on Washington St., Watertown, NY. The note is personally
guaranteed by Christopher Swartz.
|
|
|
235,000
|
|
|
|
247,727
|
|
As
part of its purchase of Alteri’s Bakery, the Company has entered into
three notes with Ida, Mark and Christine Alteri of various terms and an
interest rate of 8.25%. The mortgages are personally guaranteed by
Christopher Swartz.
|
|
|
198,605
|
|
|
|
0
|
|
Mortgage
payable to Jefferson County IDA; interest of 5% with a monthly
payment of $1,429.57 and maturity date of November 1, 2014 and
collateralized by real property located on Waterman Drive, Watertown, NY.
The note is personally guaranteed by Christopher
Swartz.
|
|
|
88,943
|
|
|
|
0
|
|
Mortgage
payable to North Country Alliance; interest of 5% with a monthly payment
of $1,331.00 and maturity date of October 1, 2009 and collateralized by
real property located on Waterman Drive, Watertown, NY. The note is
personally guaranteed by Christopher Swartz.
|
|
|
84,518
|
|
|
|
0
|
|
Mortgage
payable to Watertown Local Development Corp.; interest of 5% with a
monthly payment of $790.79 and maturity date of November 1, 2019 and
collateralized by real property located on Waterman Drive, Watertown, NY.
The note is personally guaranteed by Christopher
Swartz.
|
|
|
84,631
|
|
|
|
0
|
|
Notes
to Financial Statements
For
the Three Months ending January 31, 2008 and January 31, 2007
(Unaudited)
|
|
|
|
|
|
|
Note
payable to Ford Motor Co. Credit; interest rate of 8.81% with a monthly
payment of $624 and collateralized by a 2006 Ford
Van.
|
|
|
17,794
|
|
|
|
0
|
|
Note
payable to General Electric Capital bearing an interest rate of 18.3%. The
loan is payable in monthly installments of $639 and is collateralized by a
Walk-In Freezer.
|
|
|
16,938
|
|
|
|
24,794
|
|
Total
notes and mortgages payable
|
|
$
|
5,198,400
|
|
|
$
|
3,750,881
|
|
|
|
|
3,256,863
|
|
|
|
442,018
|
|
Total
long term notes and mortgages payable
|
|
$
|
1,941,537
|
|
|
$
|
3,308,863
|
|
NOTE E-
NEW ACCOUNTING PRONOUNCEMENTS
In
February 2006, the FASB issued Statement No. 155,
“
Account
ing for Certain Hybrid Financial
Instruments”
(“SFAS No. 155”), which
amends FASB Statements No. 133 and 140. This Statement permits fair value
remeasurement for any hybrid financial instrument containing an embedded
derivative that would otherwise require bifurcation, and broadens a Qualified
Special Purpose Entity’s (“QSPE”) permitted holdings to include passive
derivative financial instruments that pertain to other derivative financial
instruments. This Statement is effective for all financial instruments acquired,
issued or subject to a remeasurement event occurring after the beginning of an
entity’s first fiscal year beginning after September 15, 2006. This Statement
has no current applicability to the Company’s financial statements. Management
plans to adopt this Statement on January 1, 2007 and it is anticipated that the
initial adoption of this Statement will not have a material impact on the
Company’s financial position, results of operations, or cash
flows.
In June
2006, the FASB issued Interpretation 48,
“
Accounting for Uncertainty in Income
Taxes”
(“FIN 48”), an
interpretation of FASB Statement No. 109,
and “
Accounting for Income
Taxes.”
FIN
48 clarifies the accounting and reporting for income taxes where interpretation
of the law is uncertain. FIN 48 prescribes a comprehensive model for the
financial statement recognition, measurement, presentation and disclosure of
income tax uncertainties with respect to positions taken or expected to be taken
in income tax returns. FIN 48 is effective for fiscal years beginning after
December 15, 2007. This Statement has no current applicability to the Company’s
financial statements. Management plans to adopt this Statement on November 1,
2008 and it is anticipated that the initial adoption of FIN 48 will not have a
material impact on the Company’s financial position, results of operations, or
cash flows.
In
September 2006, the FASB issued Statement No. 157,
“
Fair Value Measurements”
(“SFAS No. 157”). SFAS
No. 157 addresses how companies should measure fair value when they are required
to use a fair value measure for recognition or disclosure purposes under GAAP.
SFAS No. 157 defines fair value, establishes a framework for measuring fair
value and expands disclosures about fair value measurements. SFAS No. 157 is
effective for fiscal years beginning after November 15, 2007, with earlier
adoption permitted. Management is assessing the impact of the adoption of this
Statement.
North
Country Hospitality, Inc.
Notes
to Financial Statements
For
the Three Months ending January 31, 2008 and January 31, 2007
(Unaudited)
In
September 2006, the FASB issued Statement No. 158,
“
Employers
’
Accounting for Defined Benefit
Pension and Other Postretirement Plans”
(“SFAS No. 158”), an
amendment of FASB Statements No. 87, 88, 106 and 132(R). SFAS No. 158 requires
(a) recognition of the funded status (measured as the difference between the
fair value of the plan assets and the benefit obligation) of a benefit plan as
an asset or liability in the employer’s statement of financial position, (b)
measurement of the funded status as of the employer’s fiscal year-end with
limited exceptions, and (c) recognition of changes in the funded status in the
year in which the changes occur through comprehensive income. The requirement to
recognize the funded status of a benefit plan and the disclosure requirements
are effective as of the end of the fiscal year ending after December 15, 2006.
The requirement to measure the plan assets and benefit obligations as of the
date of the employer’s fiscal year-end statement of financial position is
effective for fiscal years ending after December 15, 2008. This Statement has no
current applicability to the Company’s financial statements. Management plans to
adopt this Statement on December 31, 2007 and it is anticipated the adoption of
SFAS No. 158 will not have a material impact to the Company’s financial
position, results of operations, or cash flows.
In
February 2007, the FASB issued Statement No. 159 “
The Fair Value Option for Financial
Assets and
Financial
Liabilities”
(SFAS 159). This
statement permits companies to choose to measure many financial assets and
liabilities at fair value. Unrealized gains and losses on items for which the
fair value option has been elected are reported in earnings. SFAS 159 is
effective for fiscal years beginning after November 15, 2007. The Company is
currently assessing the impact of SFAS 159 on its financial
statements.
In
December 2007, the FASB issued SFAS No. 160, “
Non-controlling Interests in
Consolidated Financial State
ments
–
an amendment of ARB No. 5
.”
This Statement changes the accounting and reporting for non-controlling
interests in consolidated financial statements. A non-controlling interest,
sometimes referred to as a minority interest, is the portion of equity in a
subsidiary not attributable, directly or indirectly, to a parent. Specifically,
SFAS No. 160 establishes accounting and reporting standards that require (i) the
ownership interests in subsidiaries held by parties other than the parent be
clearly identified, labeled, and presented in the consolidated balance sheet
within equity, but separate from the parent’s equity; (ii) the equity amount of
consolidated net income attributable to the parent and to the non-controlling
interest be clearly identified and presented on the face of the consolidated
income statement (consolidated net income and comprehensive income will be
determined without deducting minority interest, however, earnings-per-share
information will continue to be calculated on the basis of the net income
attributable to the parent’s shareholders); and (iii) changes in a parent’s
ownership interest while the parent retains its controlling financial interest
in its subsidiary be accounted for consistently and similarly—as equity
transactions. This Statement is effective for fiscal years, and interim period
within those fiscal years, beginning on or after December 15, 2008. Early
adoption is not permitted. SFAS No. 160 shall be applied prospectively as of the
beginning of the fiscal year in which it is initially applied, except for
its presentation and disclosure requirements, which shall be applied
retrospectively for all periods presented.
North
Country Hospitality, Inc.
Notes
to Financial Statements
For
the Three Months ending January 31, 2008 and January 31, 2007
(Unaudited)
In
December 2007, the FASB issued SFAS No. 141R, “
Business Combinations”
, which
is a revision of SFAS No. 141, “Business Combinations.” SFAS No. 141R will apply
to all business combinations and will require most identifiable assets,
liabilities, non-controlling interests, and goodwill acquired in a business
combination to be recorded at “full fair value” At the acquisition date, SFAS No
141R will also require transaction-related costs to be expensed in the period
incurred, rather than capitalizing these costs as a component of the respective
purchase price. SFAS No. 141R is effective for acquisitions completed after
January 1, 2009 and early adoption is prohibited. The adoption will have a
significant impact on the accounting treatment for acquisitions occurring after
the effective date.
In March
2008, the FASB issued Statement No. 161, “
Disclosures about Derivative
Instruments and Hedging Activities”
(SFAS 161). This
Statement will require enhanced disclosures about derivative instruments and
hedging activities to enable investors to better understand their effects on an
entity's financial position, financial performance, and cash flows. It is
effective for financial statements issued for fiscal years and interim periods
beginning after November 15, 2008, with early application
encouraged. Statement No. 161 has no impact on the
Company.
SEAWAY
VALLEY CAPITAL CORPORATION
PRO-FORMA
CONSOLIDATED FINANCIAL STATEMENTS
AS
OF AND FOR THE THREE MONTHS ENDED MARCH 31, 2008,
AND
FOR THE FISCAL YEAR ENDED DECEMBER 31, 2007
The
pro-forma financial statements presented are based on the historical financial
statements of Seaway Valley Capital Corporation as of March 31, 2008, and
for the three months ended March 31, 2008, and for the fiscal year ended
December 31, 2007 after giving effect to the acquisition of Harbor
Acquisition LLC from North Country Hospitality Inc., and reflect the pro-forma
effects of the acquisition (the “Acquisition”) as described in the
accompanying notes.
The
pro-forma adjustments are based on available information and certain assumptions
described in the notes to the pro-forma consolidated financial statements that
Seaway Valley Capital Corporation’s management believes are reasonable in the
circumstances. The pro-forma consolidated statements of operations assume that
the Acquisition occurred on January 1, 2007. The pro-forma
consolidated balance sheet as of March 31, 2008, assumes the Acquisition
occurred on March 31, 2008.
The
pro-forma financial statements and accompanying notes should be read in
conjunction with the historical financial statements of Seaway Valley Capital
Corporation and Harbor Acquisition LLC. The pro-forma consolidated financial
statements presented are not necessarily indicative of that which would have
been attained had the transaction occurred at an earlier date.
On June
1, 2008, in exchange for ownership of the assets and assumption of liabilities
of Harbor Acquisition LLC, Seaway Valley Capital Corporation issued to North
Country Hospitality Inc. 1,050,000 shares of a newly designated Series D
Preferred Stock issued by Seaway Valley Capital Corporation. Each Series D
Preferred share will have a liquidation preference of $5.00 (i.e. $5,250,000 in
total). The holder of Series D Preferred shares will be entitled to
convert them into Seaway Valley Capital Corporation common stock. The number of
common shares to be issued on conversion of a share of Series D Preferred Stock
will equal the $5.00 liquidation preference divided by 85% of the average
closing bid price for the common stock for the five days preceding
conversion. The shares had an estimated fair value of approximately
$1,213,000 based on the fair value of Seaway Valley Capital Corporation had the
shares been converted at the date of the acquisition.
The
Acquisition will be accounted for under the Acquisition Method of Accounting.
The total purchase cost of the acquisition will be allocated to the tangible and
intangible assets and liabilities of Harbor Acquisitions, LLC. based upon their
respective fair values. Such allocation will be made based upon
valuations and other studies that have not been finalized. Accordingly, the
allocations of the purchase cost included in the pro-forma statements are
preliminary. The final values will differ from those set forth in the historical
financial statements of Harbor Acquisition LLC.
SEAWAY
VALLEY CAPITAL CORPORATION
PRO-FORMA
CONSOLIDATED BALANCE SHEETS
AS
OF MARCH 31, 2008
(UNAUDITED)
|
|
Seaway
Valley Capital Corp.
|
|
|
Harbor
Acquisition LLC
|
|
|
Pro-forma
Adjustments
|
|
|
|
Pro-Forma
Seaway Valley Capital Corp.
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
|
|
$
|
988,165
|
|
|
$
|
35,048
|
|
|
$
|
-
|
|
|
|
$
|
1,023,213
|
|
Accounts
receivable
|
|
|
212,583
|
|
|
|
143,497
|
|
|
|
-
|
|
|
|
|
356,080
|
|
Inventories
|
|
|
5,540,752
|
|
|
|
48,289
|
|
|
|
-
|
|
|
|
|
5,589,041
|
|
Notes
receivable
|
|
|
2,200,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
2,200,000
|
|
Marketable
securities, trading
|
|
|
210,787
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
210,787
|
|
Prepaid
expenses and other assets
|
|
|
56,765
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
56,765
|
|
Refundable
income taxes
|
|
|
226,026
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
226,026
|
|
Total
current assets
|
|
|
9,435,078
|
|
|
|
226,834
|
|
|
|
-
|
|
|
|
|
9,661,912
|
|
Property
and equipment, net
|
|
|
3,721,462
|
|
|
|
6,458,332
|
|
|
|
(973,903
|
)
|
(d)
|
|
|
9,205,891
|
|
Other
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
Deferred
financing fees
|
|
|
556,805
|
|
|
|
368,540
|
|
|
|
-
|
|
|
|
|
925,345
|
|
Other
assets
|
|
|
399,237
|
|
|
|
765,000
|
|
|
|
-
|
|
|
|
|
1,164,237
|
|
Excess
purchase price
|
|
|
8,988,102
|
|
|
|
3,619,438
|
|
|
|
(3,619,438
|
)
|
(c)
|
|
|
8,988,102
|
|
Security
deposits
|
|
|
32,300
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
32,300
|
|
Total
other assets
|
|
|
9,352,192
|
|
|
|
4,752,978
|
|
|
|
(3,619,438
|
)
|
|
|
|
10,109,984
|
|
TOTAL
ASSETS
|
|
$
|
22,132,984
|
|
|
$
|
11,438,144
|
|
|
$
|
(4,593,341
|
)
|
|
|
$
|
29,977,787
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES
AND STOCKHOLDER'S EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Line
of credit
|
|
$
|
2,442,169
|
|
|
$
|
60,690
|
|
|
$
|
-
|
|
|
|
$
|
2,502,859
|
|
Accounts
payable
|
|
|
1,675,955
|
|
|
|
188,270
|
|
|
|
-
|
|
|
|
|
1,864,225
|
|
Accrued
expenses
|
|
|
830,424
|
|
|
|
182,208
|
|
|
|
-
|
|
|
|
|
1,012,632
|
|
Current
portion of long term debt
|
|
|
3,166,303
|
|
|
|
3,235,163
|
|
|
|
-
|
|
|
|
|
6,401,466
|
|
Convertible
debentures
|
|
|
1,529,622
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
1,529,622
|
|
Derivative
liability - convertible debentures
|
|
|
3,291,906
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
3,291,906
|
|
Total
current liabilities
|
|
|
12,936,379
|
|
|
|
3,666,331
|
|
|
|
-
|
|
|
|
|
16,602,710
|
|
Long
term debt, net of current
|
|
|
3,141,429
|
|
|
|
1,963,237
|
|
|
|
-
|
|
|
|
|
5,104,666
|
|
Convertible
debentures, net of current
|
|
|
2,117,887
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
2,117,887
|
|
Due
to related party
|
|
|
12,500
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
12,500
|
|
Total
liabilities
|
|
|
18,208,195
|
|
|
|
5,629,568
|
|
|
|
-
|
|
|
|
|
23,837,763
|
|
STOCKHOLDERS'
EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Series
A preferred stock
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
Series
B preferred stock
|
|
|
10
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
10
|
|
Series
C preferred stock
|
|
|
146
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
146
|
|
Series
D preferred stock
|
|
|
-
|
|
|
|
-
|
|
|
|
105
|
|
(a)
|
|
|
105
|
|
Common
stock
|
|
|
103,062
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
103,062
|
|
Additional
paid-in capital
|
|
|
12,759,859
|
|
|
|
-
|
|
|
|
1,215,130
|
|
(a)
(b) (c) (d)
|
|
|
13,974,989
|
|
Accumulated
deficit
|
|
|
(7,938,285
|
)
|
|
|
5,808,576
|
|
|
|
(5,808,576
|
)
|
(b)
|
|
|
(7,938,285
|
)
|
Total
stockholders' equity
|
|
|
4,924,792
|
|
|
|
5,808,576
|
|
|
|
(3,619,438
|
)
|
|
|
|
7,463,578
|
|
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
$
|
23,132,987
|
|
|
$
|
11,438,144
|
|
|
$
|
(3,619,438
|
)
|
|
|
$
|
29,977,790
|
|
SEAWAY
VALLEY CAPITAL CORPORATION
NOTES
TO PRO-FORMA CONSOLIDATED BALANCE SHEET
AS
OF MARCH 31, 2008
(UNAUDITED)
1.
|
The
adjustments to reflect the acquisition of Seaway Valley Capital
Corporation and North Country Hospitality Inc. consists of the issuance of
Class D Convertible Preferred Shares by Seaway Valley Capital Corporation
for 100% of Harbor Acquisition, LLC. The shares were valued at an
estimated fair value of $1,213,235 based on the market value of Seaway
Valley Capital Corporation common stock had the shares been converted at
the date of the acquisition.
|
The
purchase price, historical book value and adjustments to book value, which serve
as a basis for the pro-forma adjustments, are summarized as
follows:
Purchase
price:
|
|
|
|
|
|
|
|
Estimated fair value of Series D preferred stock had the shares
been converted to common stock at the acquisition
date
|
|
$
|
1,213,235
|
|
|
|
|
|
|
Net
assets acquired:
|
|
|
|
|
Historical book value at March 31,
2008
|
|
|
2,189,138
|
|
|
|
|
|
|
Adjustments
to book value to reflect estimated fair values:
|
|
|
|
|
Adjustment of property and equipment
|
|
|
(975,903
|
)
|
|
|
|
|
|
|
|
$
|
1,213,235
|
|
2.
|
The
following assumptions were made in the above pro-forma consolidated
balance sheet and pro-forma preliminary
allocations:
|
(a)
|
Represents
the exchange of Class D Preferred Stock for 100% ownership of Harbor
Acquisition, LLC.
|
(b)
|
Represents
the elimination of the equity of Harbor Acquisition,
LLC.
|
(c)
|
Represents
the elimination of goodwill acquired in the acquisition in accordance with
SFAS 141,
“Business
Combinations.”
|
(d)
|
Adjustment
property and equipment to reflect fair
value
|
SEAWAY
VALLEY CAPITAL CORPORATION
PRO-FORMA
CONSOLIDATED STATEMENT OF OPERATIONS
FOR
THE YEAR ENDED DECEMBER 31, 2007
(UNAUDITED)
|
|
Seaway
Valley Capital Corp.
|
|
|
Harbor
Acquisition LLC
|
|
|
Pro-forma
Adjustments
|
|
|
|
Pro-Forma
Seaway Valley Capital Corp.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
and third party income
|
|
$
|
4,197,633
|
|
|
$
|
5,964,777
|
|
|
$
|
|
|
|
|
$
|
10,162,410
|
|
Cost
of revenue
|
|
|
2,529,195
|
|
|
|
1,867,354
|
|
|
|
|
|
|
|
|
4,396,549
|
|
Gross
profit
|
|
|
1,668,438
|
|
|
|
4,097,423
|
|
|
|
|
|
|
|
|
5,765,861
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain
on sale of securities, net
|
|
|
999,745
|
|
|
|
-
|
|
|
|
|
|
|
|
|
999,745
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling,
general and administrative expenses
|
|
|
3,991,717
|
|
|
|
4,129,939
|
|
|
|
(48,695
|
)
|
(a)
|
|
|
8,072,961
|
|
Total
operating expenses
|
|
|
3,991,717
|
|
|
|
4,129,939
|
|
|
|
(48,695
|
)
|
|
|
|
8,072,961
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
loss
|
|
|
(1,323,534
|
)
|
|
|
(32,516
|
)
|
|
|
48,695
|
|
|
|
|
(1,307,355
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized
gain on derivative instruments
|
|
|
1,270,146
|
|
|
|
-
|
|
|
|
|
|
|
|
|
1,270,146
|
|
Interest
expense
|
|
|
(1,172,112
|
)
|
|
|
(509,138
|
)
|
|
|
|
|
|
|
|
(1,681,250
|
)
|
Interest
income
|
|
|
11,716
|
|
|
|
-
|
|
|
|
|
|
|
|
|
11,716
|
|
Other
income
|
|
|
25,533
|
|
|
|
-
|
|
|
|
|
|
|
|
|
25,533
|
|
Total
other income (expense)
|
|
|
135,283
|
|
|
|
(509,138
|
)
|
|
|
|
|
|
|
|
(373,855
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss
from continuing operations
|
|
|
(1,188,251
|
)
|
|
|
(541,654
|
)
|
|
|
48,695
|
|
|
|
|
(1,681,210
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision
for income taxes
|
|
|
1,551,291
|
|
|
|
-
|
|
|
|
|
|
|
|
|
1,551,291
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
Loss
|
|
$
|
(2,739,542
|
)
|
|
$
|
(541,654
|
)
|
|
$
|
48,695
|
|
|
|
$
|
(3,232,501
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income
(loss) per share – basic and diluted
|
|
$
|
(0.01
|
)
|
|
|
|
|
|
|
|
|
|
|
$
|
(0.01
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
average shares of common stock outstanding – basic
|
|
|
474,237,553
|
|
|
|
|
|
|
|
|
|
|
|
|
474,237,553
|
|
SEAWAY
VALLEY CAPITAL CORPORATION
NOTES
TO PRO-FORMA CONSOLIDATED STATEMENT OF OPERATIONS
FOR
THE YEAR ENDED DECEMBER 31, 2007
(UNAUDITED)
1.
|
The
historical and pro-forma net income (loss) per share is based upon the
weighted average shares outstanding. The stock to be issued
upon conversion of the debenture and the common shares issued upon the
conversion of the convertible Series D preferred stock are included in the
computation of weighted shares outstanding for purposes of computing
diluted net income (loss) per share.
|
|
|
2.
|
The
following assumptions were made in the above pro-forma consolidated
balance statement of operations:
|
|
|
|
a. Adjustment
to depreciation expense for property and equipment reflected at fair
value
|
SEAWAY
VALLEY CAPITAL CORPORATION
PRO-FORMA
CONSOLIDATED STATEMENT OF OPERATIONS
FOR
THE THREE MONTHS ENDED MARCH 31, 2008
(UNAUDITED)
|
|
Seaway
Valley Capital Corp.
|
|
|
Harbor
Acquisition LLC
|
|
|
Pro-forma
Adjustments
|
|
|
|
Pro-Forma
Seaway Valley Capital Corp.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
and third party income
|
|
$
|
3,136,212
|
|
|
$
|
1,214,978
|
|
|
|
-
|
|
|
|
$
|
4,351,190
|
|
Cost
of revenue
|
|
|
2,397,841
|
|
|
|
549,019
|
|
|
|
-
|
|
|
|
|
2,946,860
|
|
Gross
profit
|
|
|
738,371
|
|
|
|
665,961
|
|
|
|
-
|
|
|
|
|
1,404,332
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain
on sale of securities, net
|
|
|
52,932
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
52,932
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling,
general and administrative expenses
|
|
|
2,282,462
|
|
|
|
967,724
|
|
|
|
(12,174
|
)
|
(a)
|
|
|
3,238,012
|
|
Total
operating expenses
|
|
|
2,282,462
|
|
|
|
967,724
|
|
|
|
(12,174
|
)
|
|
|
|
3,238,012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
loss
|
|
|
(1,491,159
|
)
|
|
|
(301,763
|
)
|
|
|
12,174
|
|
|
|
|
(1,780,748
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized
gain on derivative instruments
|
|
|
(932,069
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
|
(932,069
|
)
|
Interest
expense
|
|
|
(497,919
|
)
|
|
|
(43,990
|
)
|
|
|
-
|
|
|
|
|
(541,909
|
)
|
Interest
income
|
|
|
37,392
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
37,392
|
|
Other
income
|
|
|
(46,601
|
)
|
|
|
-
|
|
|
|
|
|
|
|
|
(108,688
|
)
|
Total
other income (expense)
|
|
|
(1,439,197
|
)
|
|
|
(43,990
|
)
|
|
|
-
|
|
|
|
|
(1,483,187
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss
from continuing operations
|
|
|
(2,930,356
|
)
|
|
|
(345,755
|
)
|
|
|
12,174
|
|
|
|
|
(3,263,937
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision
for income taxes
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
Loss
|
|
$
|
(2,930,356
|
)
|
|
$
|
(345,755
|
)
|
|
$
|
12,174
|
|
|
|
$
|
(2,263,937
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income
(loss) per share from continuing operations – basic and
diluted
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
$
|
-
|
|
Income
(loss) per share from discontinued operations – basic and
diluted
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
Income
(loss) per share – basic and diluted
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
average shares of common stock outstanding – basic
|
|
|
951,098,332
|
|
|
|
|
|
|
|
|
|
|
|
|
951,098,332
|
|
SEAWAY
VALLEY CAPITAL CORPORATION
NOTES
TO PRO-FORMA CONSOLIDATED STATEMENT OF OPERATIONS
FOR
THE THREE MONTHS ENDED MARCH 31, 2008
(UNAUDITED)
1.
|
The
historical and pro-forma net income (loss) per share is based upon the
weighted average shares outstanding. The stock to be issued
upon conversion of the debenture and the common shares issued upon the
conversion of the convertible Series D preferred stock are included in the
computation of weighted shares outstanding for purposes of computing
diluted net income (loss) per share.
|
|
|
2.
|
The
following assumptions were made in the above pro-forma consolidated
balance statement of operations:
|
|
|
|
a. Adjustment
to depreciation expense for property and equipment reflected at fair
value
|