UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-QSB
|
|
|
þ
|
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
For the quarterly period ended:
March 31, 2008
OR
|
|
|
o
|
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Commission File Number:
0-28351
KOLORFUSION INTERNATIONAL, INC.
(Exact name of registrant as specified in its charter)
|
|
|
COLORADO
|
|
84-1317836
|
|
|
|
(State or other jurisdiction of
|
|
(IRS Employer Identification Number)
|
incorporation or organization)
|
|
|
16075 E. 32
nd
Ave. Unit A, CO 80011
(Address and zip code of principal executive offices)
(303) 340-9994
(Registrants telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by
Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months, (or for
such shorter period that the registrant was required to file such reports), and (2) has been
subject of the filing requirements for at least the past 90 days.
Yes
þ
No
o
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the
Exchange Act). Yes
o
No
þ
24,309,540
Common Shares and
1,076,923
Preferred Shares were outstanding as of May
13, 2008
KOLORFUSION INTERNATIONAL, INC.
INDEX
KOLORFUSION INTERNATIONAL, INC.
PART I FINANCIAL INFORMATION
Item 1. FINANCIAL STATEMENTS
CONDENSED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
|
June 30,
|
|
|
|
2008
|
|
|
2007
|
|
|
|
(Unaudited)
|
|
|
(Audited)
|
|
ASSETS
|
|
|
|
|
|
|
|
|
CURRENT ASSETS:
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
12,289
|
|
|
$
|
1,617
|
|
Trade accounts receivable, less allowance for doubtful
accounts of $3,424 and $18,900, respectively
|
|
|
167,830
|
|
|
|
208,987
|
|
Inventories, net
|
|
|
148,949
|
|
|
|
150,763
|
|
Prepaid expenses
|
|
|
13,454
|
|
|
|
12,711
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
342,522
|
|
|
|
374,078
|
|
|
|
|
|
|
|
|
LEASEHOLD IMPROVEMENTS AND EQUIPMENT, NET
|
|
|
345,871
|
|
|
|
359,955
|
|
|
|
|
|
|
|
|
OTHER ASSETS:
|
|
|
|
|
|
|
|
|
Patents, less accumulated amortization of $3,507,913 and
$3,446,373, respectively
|
|
|
61,539
|
|
|
|
246,157
|
|
Other
|
|
|
27,600
|
|
|
|
27,600
|
|
|
|
|
|
|
|
|
Total Other Assets
|
|
|
89,139
|
|
|
|
273,757
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
777,532
|
|
|
$
|
1,007,790
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS DEFICIT
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES:
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
200,208
|
|
|
$
|
240,117
|
|
Deferred revenue
|
|
|
55,208
|
|
|
|
69,042
|
|
Line of credit
|
|
|
4,893
|
|
|
|
2,400
|
|
Short-term note payable
|
|
|
200,000
|
|
|
|
200,000
|
|
Current portion of long-term debt
|
|
|
156,505
|
|
|
|
150,293
|
|
Current portion of capital lease
|
|
|
66,448
|
|
|
|
52,543
|
|
Accrued expenses
|
|
|
49,524
|
|
|
|
13,433
|
|
Advances from stockholder
|
|
|
32,099
|
|
|
|
32,233
|
|
Accrued expenses due officer/stockholders
|
|
|
333,373
|
|
|
|
333,373
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
1,098,258
|
|
|
|
1,093,434
|
|
|
|
|
|
|
|
|
LONG-TERM DEBT, net of current portion
|
|
|
14,418
|
|
|
|
13,627
|
|
Capital leases, net of current portion
|
|
|
176,688
|
|
|
|
190,687
|
|
DEFERRED REVENUE
|
|
|
4,167
|
|
|
|
21,667
|
|
|
|
|
|
|
|
|
Total Liabilities
|
|
|
1,293,531
|
|
|
|
1,319,415
|
|
|
|
|
|
|
|
|
STOCKHOLDERS DEFICIT:
|
|
|
|
|
|
|
|
|
Preferred stock, $.001 par value, 10,000,000 shares
authorized, 1,076,923 shares issued and outstanding
|
|
|
1,077
|
|
|
|
1,077
|
|
Common stock, $.001 par value, 100,000,000 shares
authorized, 24,309,540 and 23,709,540 shares issued and
outstanding
|
|
|
24,310
|
|
|
|
23,710
|
|
Additional paid-in capital
|
|
|
11,094,400
|
|
|
|
10,968,349
|
|
Accumulated deficit
|
|
|
(11,635,786
|
)
|
|
|
(11,304,761
|
)
|
|
|
|
|
|
|
|
Total Stockholders deficit
|
|
|
(515,999
|
)
|
|
|
(311,625
|
)
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND STOCKHOLDERS DEFICIT
|
|
$
|
777,532
|
|
|
$
|
1,007,790
|
|
|
|
|
|
|
|
|
See Notes to Condensed Financial Statements.
1
KOLORFUSION INTERNATIONAL, INC.
CONDENSED STATEMENTS OF OPERATIONS
Three and Nine Months Ended March 31, 2008 and 2007
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Nine Months Ended
|
|
|
|
March 31
|
|
|
March 31
|
|
|
|
2008
|
|
|
2007
|
|
|
2008
|
|
|
2007
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales
|
|
$
|
384,308
|
|
|
$
|
268,472
|
|
|
$
|
1,100,242
|
|
|
$
|
967,745
|
|
Royalties
|
|
|
14,138
|
|
|
|
87,709
|
|
|
|
75,429
|
|
|
|
263,137
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenues
|
|
|
398,446
|
|
|
|
356,181
|
|
|
|
1,175,671
|
|
|
|
1,230,882
|
|
Cost of sales
|
|
|
273,488
|
|
|
|
152,379
|
|
|
|
730,514
|
|
|
|
619,678
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit
|
|
|
124,958
|
|
|
|
203,802
|
|
|
|
445,157
|
|
|
|
611,204
|
|
Selling, general and administrative expenses
|
|
|
256,535
|
|
|
|
222,410
|
|
|
|
722,525
|
|
|
|
733,993
|
|
Operating loss
|
|
|
(131,577
|
)
|
|
|
(18,608
|
)
|
|
|
(277,368
|
)
|
|
|
(122,789
|
)
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income
|
|
|
1,135
|
|
|
|
|
|
|
|
1,135
|
|
|
|
264
|
|
Interest Expense
|
|
|
(19,755
|
)
|
|
|
(8,830
|
)
|
|
|
(54,792
|
)
|
|
|
(20,658
|
)
|
Total Other (Expense)
|
|
|
(18,620
|
)
|
|
|
(8,830
|
)
|
|
|
(53,657
|
)
|
|
|
(20,394
|
)
|
Loss before income taxes
|
|
|
(150,197
|
)
|
|
|
(27,438
|
)
|
|
|
(331,025
|
)
|
|
|
(143,183
|
)
|
Income taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(150,197
|
)
|
|
$
|
(27,438
|
)
|
|
$
|
(331,025
|
)
|
|
$
|
(143,183
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per common share basic and diluted
|
|
$
|
(0.01
|
)
|
|
$
|
0.00
|
|
|
$
|
(0.01
|
)
|
|
$
|
(0.01
|
)
|
Weighted average outstanding shares basic and diluted
|
|
|
24,227,318
|
|
|
|
24,309,540
|
|
|
|
23,973,443
|
|
|
|
24,309,540
|
|
See Notes to Condensed Financial Statements.
2
KOLORFUSION INTERNATIONAL, INC.
CONDENSED STATEMENTS OF CASH FLOWS
Nine Months Ended March 31, 2008 and 2007
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
2008
|
|
|
2007
|
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Net Loss
|
|
$
|
(331,025
|
)
|
|
$
|
(143,183
|
)
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
|
|
|
|
|
|
|
|
Stock compensation
|
|
|
6,651
|
|
|
|
5,488
|
|
Depreciation and amortization
|
|
|
237,179
|
|
|
|
198,371
|
|
Loss on disposal of leasehold improvements & equipment
|
|
|
|
|
|
|
45,259
|
|
Change in Operating Assets and Liabilities:
|
|
|
|
|
|
|
|
|
(Increase) decrease in trade accounts receivable
|
|
|
41,157
|
|
|
|
(20,121
|
)
|
(Increase) in prepaid expenses
|
|
|
(743
|
)
|
|
|
(12,711
|
)
|
(Increase) decrease in inventories
|
|
|
1,814
|
|
|
|
(29,109
|
)
|
Decrease in other assets
|
|
|
|
|
|
|
1,907
|
|
(Decrease) in accounts payable
|
|
|
(39,909
|
)
|
|
|
(21,420
|
)
|
(Decrease) in deferred revenue
|
|
|
(31,334
|
)
|
|
|
(152,058
|
)
|
Increase in accrued expenses
|
|
|
36,091
|
|
|
|
7,190
|
|
|
|
|
|
|
|
|
Net cash used in operating activities
|
|
|
(80,119
|
)
|
|
|
(120,387
|
)
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Purchases of leasehold improvements and equipment
|
|
|
|
|
|
|
(39,173
|
)
|
|
|
|
|
|
|
|
Net cash used in investing activities
|
|
|
|
|
|
|
(39,173
|
)
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from short-term and long-term debt
|
|
|
70,682
|
|
|
|
85,000
|
|
|
|
|
|
|
|
|
|
|
Payments on long-term and short-term debt
|
|
|
(61,320
|
)
|
|
|
(42,271
|
)
|
Payments on capital leases
|
|
|
(38,571
|
)
|
|
|
(11,675
|
)
|
|
|
|
|
|
|
|
|
|
Net proceeds from issuance of stock
|
|
|
120,000
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by financing activities
|
|
|
90,791
|
|
|
|
31,054
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (decrease) in cash and cash equivalents
|
|
|
10,672
|
|
|
|
(128,506
|
)
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents:
|
|
|
|
|
|
|
|
|
Beginning of period
|
|
|
1,617
|
|
|
|
139,424
|
|
|
|
|
|
|
|
|
End of period
|
|
$
|
12,289
|
|
|
$
|
10,918
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash payments for interest
|
|
$
|
47,598
|
|
|
$
|
20,658
|
|
|
|
|
|
|
|
|
Equipment financed with capital lease obligations
|
|
$
|
38,477
|
|
|
$
|
81,200
|
|
|
|
|
|
|
|
|
See Notes to Condensed Financial Statements.
3
KOLORFUSION INTERNATIONAL, INC.
NOTES TO CONDENSED FINANCIAL STATEMENTS
(Unaudited)
Note 1. Condensed Financial Statements:
The condensed balance sheets as of March 31, 2008 and June 30, 2007, the condensed statements of
operations for the three and nine month periods ended March 31, 2008 and 2007, and the condensed
statements of cash flows for the nine month periods then ended have been prepared by the
Company, without audit. Operating results for the nine months ended March 31, 2008 are not
necessarily indicative of the results that may be expected for the fiscal year ending June 30,
2008. In the opinion of management, all adjustments (which include only normal recurring
adjustments) necessary to present fairly the financial position, results of operations and
changes in cash flows at March 31, 2008 and for all periods presented have been made.
Certain information and footnote disclosures normally included in financial statements prepared
in accordance with accounting principles generally accepted in the United States of America have
been condensed or omitted. It is suggested that these condensed financial statements be read in
conjunction with the financial statements and notes thereto included in the Companys June 30,
2007 audited financial statements. The results of operations for the period ended March 31, 2008
are not necessarily indicative of the operating results for the full year.
The presentation of financial statements in conformity with generally accepted accounting
principles requires management to make estimates and assumptions that affect the reported
amounts of assets, liabilities, and disclosure of contingent assets and liabilities at the
balance sheet date, and the reported amounts of revenues and expenses during the reporting
period. The estimates and assumptions used in the accompanying condensed financial statements
are based upon managements evaluation of the relevant facts and circumstances as of the time of
the financial statements. Actual results could differ from those estimates.
Note 2. Earnings (Loss) per share:
Basic earnings (loss) per common share is computed by dividing net income (loss) by the weighted
average number of common shares outstanding. Diluted earnings (loss) per common share includes
the effect of all dilutive potential common shares (primarily related to stock options &
preferred stock), unless the effect is anti-dilutive. Incremental shares attributable to the
assumed exercise of stock options and conversion of preferred stock for the nine months ended
March 31, 2008 and 2007 were excluded from the computation of diluted loss per share as their
effect would be anti-dilutive.
Note 3. Stock Based Compensation:
Effective July 1, 2006 the Company adopted FASB Statement No. 123 (R) Share-Based Payment
(SFAS 123 (R)), which requires an entity to reflect on its income statement, instead of pro
forma disclosures in its financial footnotes, the cost of employee services received in exchange
for an award of equity instruments based on the grant-date fair market value of the award.
Statement 123(R) supersedes the Companys previous accounting under Accounting Principles Board
Opinion No. 25, Accounting for Stock Issued to Employees for periods beginning in fiscal 2007.
The Company adopted SFAS 123 (R) using the modified prospective transition method, which
required the application of the accounting standard as of July 1, 2006, the first day of the
Companys fiscal year ending June 30, 2007. The Companys condensed financial statements as of
and for nine months ended March 31, 2008 and 2007 reflects the impact of SFAS 123 (R) in
accordance with the modified prospective transition method.
4
SFAS 123 (R) requires companies to estimate the fair value of share-based payment awards on the
date of grant using an option-pricing model. The value of the portion of the award that is
ultimately expected to vest is recognized as expense on a straight line basis over the requisite
service periods in the Companys Statements of Operations. The Company has recorded $6,651 and
$5,488 of related compensation expense for the nine month periods ended March 31, 2008 and 2007,
respectively. This expense is included in selling, general and administrative expense. There was
no tax benefit from recording this non-cash expense due to the Company having a full income tax
valuation. The compensation expense impacted both basic and diluted loss per share by $0.00 for
the nine months ended March 31, 2008 and 2007. As of March 31, 2008, $15,331 of total
unrecognized compensation expense related to non-vested awards is expected to be recognized over
a weighted average period of approximately 2.0 years.
The Company uses the Black Scholes-Merton (Black Scholes) option-pricing model as a method
for determining the estimated fair market value for employee stock awards. The adoption of SFAS
123(R) also requires certain changes to the accounting for income taxes and the method used in
determining diluted shares, as well as additional disclosure related to the cash flow effects
resulting from share-based compensation. The relevant interpretative guidance of Staff
Accounting Bulletin No. 107 was applied in connection with the implementation and adoption of
SFAS 123 (R).
Information regarding outstanding stock options for the nine months ended March 31, 2008 is as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average
|
|
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
remaining
|
|
|
|
|
|
|
|
average
|
|
|
Aggregate
|
|
|
contractual
|
|
|
|
Number
|
|
|
exercise
|
|
|
intrinsic
|
|
|
term
|
|
|
|
of options
|
|
|
price
|
|
|
value
|
|
|
(years)
|
|
Outstanding at June 30, 2007
|
|
|
3,000,000
|
|
|
$
|
0.71
|
|
|
|
|
|
|
|
|
|
Granted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercised
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forfeited or expired
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at March 31, 2008
|
|
|
3,000,000
|
|
|
$
|
0.71
|
|
|
$
|
|
|
|
|
4.55
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable at March 31, 2008
|
|
|
2,700,000
|
|
|
$
|
0.66
|
|
|
$
|
|
|
|
|
4.37
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table summarizes information about stock options outstanding as of March 31, 2008:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options Outstanding
|
|
|
Options Exercisable
|
|
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
|
|
|
|
Average
|
|
|
Weighted
|
|
|
|
|
|
Average
|
|
|
|
|
Exercise
|
|
Number
|
|
|
Remaining
|
|
|
Average
|
|
|
Number
|
|
|
Remaining
|
|
|
Weighted Average
|
|
Prices
|
|
Outstanding
|
|
|
Contractual Life
|
|
|
Exercise Price
|
|
|
Exercisable
|
|
|
Contractual Life
|
|
|
Exercise Price
|
|
$.38 - .50
|
|
|
1,325,000
|
|
|
|
3.30
|
|
|
$
|
.44
|
|
|
|
1,275,000
|
|
|
|
3.23
|
|
|
$
|
.43
|
|
$.75 - 1.00
|
|
|
1,575,000
|
|
|
|
5.44
|
|
|
$
|
.89
|
|
|
|
1,425,000
|
|
|
|
5.38
|
|
|
$
|
.88
|
|
$1.01-1.50
|
|
|
100,000
|
|
|
|
7.01
|
|
|
$
|
1.50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$.38 - 1.50
|
|
|
3,000,000
|
|
|
|
4.55
|
|
|
|
.71
|
|
|
|
2,700,000
|
|
|
|
4.37
|
|
|
$
|
.66
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The intrinsic value of a stock award is the amount by which the fair value of the underlying stock
exceeds the exercise price of the award. The total aggregate intrinsic value of outstanding and
exercisable options was $0.00 at March 31, 2008.
5
Note 4. Patents and Other Assets:
The Company purchased the patent rights for a patented system for transferring color patterns to
metal, wood, glass, and plastic products within Canada and the United States. The costs of the
patent rights are amortized using the straight-line method over fifteen years. Patent
amortization expense amounted to $61,542 for each of the quarters ended March 31, 2008 and 2007.
Patent rights will be fully amortized at the end of fiscal year ending June 30, 2008. The
primary patents of the Company expire in 2012 and 2018, yet the Company continues to enter
twenty (20) year License Agreements with its Licensees. Accordingly, no asset impairment charges
have been recorded upon these patent assets.
Note. 5 Debt
Revolving Notes Payable to Bank
The Company has a revolving note with a bank allowing borrowings of up to $200,000 at March 31,
2008, with interest at 5.5%. The maturity date for this note has been extended through June 8,
2008. There was $200,000 outstanding on this note at March 31, 2008 and June 30, 2007. The
note is secured by the general assets of the Company and by the personal guarantee of the
President of the Company.
Line of Credit Bank
The Company has a $5,000 line of credit associated with one of its checking accounts. The line
bears interest at an annual percentage rate of 17.25%. The outstanding balance on the line of
credit was $4,893 and $2,400 at March 31, 2008 and June 30, 2007, respectively.
Long-term Debt
|
|
|
|
|
|
|
|
|
|
|
March 31, 2008
|
|
|
June 30, 2007
|
|
|
|
|
|
|
|
|
|
|
Notes payable to related party, due
dates expired and extended on a
month-to-month, plus interest at 12%
|
|
$
|
103,297
|
|
|
$
|
98,597
|
|
|
|
|
|
|
|
|
|
|
Note payable bank in monthly
installments of principal and interest
of $558.46 at 9.75% interest through
September 2008, collateralized by
specific equipment and guaranteed by a
Company stockholder
|
|
|
3,256
|
|
|
|
7,848
|
|
|
|
|
|
|
|
|
|
|
Bank term note at prime rate plus 2%
due in full May 2009 with monthly
payments of $4,500
|
|
|
64,370
|
|
|
|
44,846
|
|
|
|
|
|
|
|
|
|
|
Equipment purchase note payable at
9.75% interest payable monthly and due
October 2007
|
|
|
|
|
|
|
12,629
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals
|
|
|
170,923
|
|
|
|
163,920
|
|
Less: Current portion
|
|
|
(156,505
|
)
|
|
|
(150,293
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt portion
|
|
$
|
14,418
|
|
|
$
|
13,627
|
|
|
|
|
|
|
|
|
Interest expense incurred to stockholder and related party of the Company totaled $9,065 and $
for the nine months ended March 31, 2008 and 2007, respectively.
6
Note 6. Capital Leases
The Company leases various equipment under agreements that are classified as a capital lease. The
equipment is leased under agreements which expire from June 2009 through May 2013 at various
interest rates.
The gross amount of equipment and related accumulated depreciation recorded under capital leases
was as follows at March 31, 2008 and June 30, 2007:
|
|
|
|
|
|
|
|
|
|
|
March 31, 2008
|
|
|
June 30, 2007
|
|
|
|
|
|
|
|
|
|
|
Equipment
|
|
$
|
303,283
|
|
|
$
|
264,806
|
|
|
|
|
|
|
|
|
|
|
Less: accumulated depreciation
|
|
|
(52,141
|
)
|
|
$
|
(11,356
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
251,142
|
|
|
$
|
253,540
|
|
|
|
|
|
|
|
|
Future minimum capital lease payments are as follows
:
|
|
|
|
|
Years ending March 31
|
|
|
|
|
|
|
|
|
|
2009
|
|
$
|
93,753
|
|
|
|
|
|
|
2010
|
|
|
76,105
|
|
|
|
|
|
|
2011
|
|
|
54,072
|
|
|
|
|
|
|
2012
|
|
|
52,236
|
|
|
|
|
|
|
2013
|
|
|
23,796
|
|
|
|
|
|
|
Thereafter
|
|
|
3,324
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
303,286
|
|
|
|
|
|
|
Less amount representing interest
|
|
|
(60,150
|
)
|
|
|
|
|
|
|
|
|
|
Net capital lease obligations
|
|
|
243,136
|
|
|
|
|
|
|
Less current portion
|
|
|
(66,448
|
)
|
|
|
|
|
|
|
|
|
|
Long-term portion
|
|
$
|
176,688
|
|
|
|
|
|
7
Note 7. Companys Continued Existence:
The accompanying financial statements have been prepared in conformity with accounting
principles generally accepted in the United States of America, which contemplate continuation of
the Company as a going concern. However, the Company has sustained substantial losses totaling
$11,635,786. At March 31, 2008, the Companys current liabilities exceeded current assets by
$755,736. Management believes with continued growth within its existing customer base and
additional known licensing negotiations in progress, the Company can achieve a positive
cash-flow. Management is also seeking an additional investment or line of credit to support its
plans for future growth and working capital needs. The Company, however, may not be able to
continue to grow sales or obtain financing on acceptable terms or at all. If the Company is
unable to obtain such financing, it will be required to significantly revise its business plans
and drastically reduce operating expenditures such that it may not be able to develop or enhance
is products, gain market share in the United States of America or respond to competitive
pressures or unanticipated requirements, which could seriously harm its business, financial
position and results of operations.
Note 8. Deferred Revenue:
The Company had various sales contracts that are amortized into revenue over the contract
period. The total amount of deferred revenue relating to these contracts was $59,375 and $90,709
as of March 31, 2008 and June 30, 2007, respectively.
Note 9. Stockholders Deficit
During the nine months ended March 31, 2008, the Company sold in a private placement 600,000
shares of its common stock at $.20 per share for a total of $120,000.
Note 10. Recently Issued Accounting Pronouncements
In June 2006, the Financial Accounting Standards Board (FASB) issued FASB Interpretation No.
48, Accounting for Uncertainty in Income Taxes"-an Interpretation of FASB Statement No. 109.
(FIN No. 48), which clarifies the accounting for uncertainty in income taxes by prescribing the
minimum recognition threshold a tax position is required to meet before being recognized in the
financial statements. Additionally, FIN 48 provides guidance on de-recognition, classification,
interest, penalties, accounting in interim periods and disclosure related to uncertain income
tax positions. FIN No. 48 is effective for fiscal years beginning after December 15, 2006. FIN
No. 48 became effective for the Company on July 1, 2007 and the Company determined that there
was no material effect on its financial position, results of operations or cash flows for the
nine months ended March 31, 2008.
In September 2006, the Financial Accounting Standards Board (FASB) issued Statement of Financial
Accounting Standards No. 157, Fair Value Measurements (SFAS No. 157). This standard clarifies
the principle that fair value should be based on the assumptions that market participants would
use when pricing an asset or liability. Additionally, it establishes a fair value hierarchy that
prioritizes the information used to develop those assumptions. This standard is effective for
financial statements issued for fiscal years beginning after November 15, 2007. The Company is
currently evaluating the impact of this statement. The Company believes the adoption of SFAS No.
157 will not have a material impact on the Companys financial position or results of
operations.
8
In February 2007, the FASB issued Statement of Financial Accounting Standards Statement No. 159,
The Fair Value Option for Financial Assets and Financial Liabilities Including an Amendment of
FASB Statement No. 115
(SFAS No. 159). This standard permits an entity to choose to measure
many financial instruments and certain other items at fair value. This standard is effective for
financial statements issued for fiscal years beginning after November 15, 2007. We believe the
adoption of SFAS No. 159 will not have a material impact on our consolidated financial position
or results of operations. In February 2008, the FASB issued FASB Staff Position FAS 157-2 (FSP
FAS 157-2) Effective Date of FASB Statement No. 157 which delays the effective date of
SFAS No. 157 for non-financial assets and non-financial liabilities that are recognized or
disclosed in the financial statements on a nonrecurring basis to fiscal years beginning after
November 15, 2008. These non-financial items include assets and liabilities such as reporting
units measured at fair value in a goodwill impairment test and non-financial assets acquired and
non-financial liabilities assumed in a business combination. The Company has not applied the
provisions of SFAS No. 157 to its non-financial assets and non-financial liabilities in
accordance with FSP FAS 157-2.
In December 2007, the FASB issued SFAS No. 141 (revised 2007), Business Combinations (SFAS
No. 141(R)). SFAS No. 141(R) retains the fundamental requirements in Statement 141 that the
acquisition method of accounting (which Statement 141 called the purchase method) be used for
all business combinations and for an acquirer to be identified for each business combination. In
general, the statement 1) broadens the guidance of SFAS No. 141, extending its applicability to
all events where one entity obtains control over one or more other businesses, 2) broadens the
use of fair value measurements used to recognize the assets acquired and liabilities assumed, 3)
changes the accounting for acquisition related fees and restructuring costs incurred in
connection with an acquisition, and 4) increases required disclosures. We are required to apply
SFAS No. 141(R) prospectively to business combinations for which the acquisition date is on or
after January 1, 2009. Earlier application is not permitted.
In December 2007, the FASB issued SFAS No. 160, Non-controlling Interests in Consolidated
Financial Statements an amendment of Accounting Research Bulletin No. 51 (SFAS No. 160).
SFAS No. 160 will change the accounting and reporting for minority interests, which will be
re-characterized as non-controlling interests and classified as a component of equity. This new
consolidation method will significantly change the accounting for transactions with minority
interest holders. SFAS No. 160 is effective for fiscal years beginning after December 15, 2008,
and will be adopted by us in the first quarter 2009. SFAS No. 160 is currently not expected to
have a material effect on the Companys results of operations, cash flows or financial position.
9
KOLORFUSION INTERNATIONAL, INC.
|
|
|
Item 2.
|
|
MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
Forward Looking Statements
Certain statements in this report constitute forward-looking statements within the meaning of
Section 27A of the Securities Act of 1933 and the Securities Exchange Act of 1934. These statements
may appear in a number of places in this report and can be identified by the use of terminology
such as anticipate, believe, estimate, intend, may, could, possible, plan,
forecast, and similar words or expressions. The Companys forward-looking statements generally
relate to, among other things: (i) the Companys financing plans; (ii) trends affecting the
Companys financial condition or results of operations; (iii) the Companys growth strategy and
operating strategy; and (iv) the declaration of any payment of dividends. Investors must carefully
consider forward-looking statements and understand that such statements involve a variety of risks
and uncertainties, known and unknown, and may be affected by inaccurate assumptions. Consequently,
no forward-looking statement can be guaranteed and actual results may vary materially. The Company
undertakes no obligation to update any forward-looking statement.
General
Kolorfusion International, Inc., a Colorado corporation (the Company) currently trades on the
Over-the-Counter Bulletin Board under the symbol KOLR.
The Company was created to develop and market a system for transferring color patterns to metal,
wood, glass and plastic products. Kolorfusion is a process that allows the transfer of colors and
patterns into coated metal, wood and glass and directly into a plastic surface that can be any
shape or size. The creation of a pattern to be a part of a products surface is designed to enhance
consumer appeal, create demand for mature products, achieve product differentiation and
customization and as a promotional vehicle. The Company currently has customers such as Polaris
all terrain vehicles, Sony-laptop lids, Alcoa-wheel rims, Leatherman hand tools, Commodore
Gaming- computer towers, Sunrise Medical wheelchairs, Excalibur cross-bows, Wahl-hair clippers,
and other customers. The Company is expanding its markets by the use of its new digital imaging
technology; wherein the customer can submit a new design and the Company can now create the design
for its process with no up-front cost to the customer. During fiscal year ended June 30, 2007 the
Company installed three new digital printers to accommodate the new digital demand. Other
applications are anticipated by management, as the Company is currently working with other
manufacturers in various markets.
Results of Operations
For the three-month period ended March 31, 2008 compared to three-month period ended March 31,
2007:
The Company had a net loss of $150,197 for the three-month period ended March 31, 2008 compared to
a net loss of $27,438 for the three-month period ended March 31, 2007. During the three-month
period ended March 31, 2008, the Company generated $398,446 in gross revenues compared to $356,181
in gross revenues during the three-month period ended March 31, 2007 an increase of $42,265. The
increase was primarily related to an increase in processing or general sales of $384,308 and
$268,472 for the three month period ended March 31, 2008 as compared to the three month period
ended March 31, 2007. During the three-month period ended March 31, 2008, the Company incurred
$530,023 in expenses and cost of goods sold (selling & general administrative expenses were
$256,535) as compared to the three-month period ended March 31, 2007 where the Company incurred
$374,789 in expenses and cost of goods (selling & general administrative expenses were $222,410) an
increase of $34,125. Gross profit margin decreased to 31.4% for the three months ended March 31,
2008 compared to 57.2% for the three months ended March 31, 2007. The decrease during the
comparable three month periods was primarily attributable to the reduction of royalty licensing
revenues which has no direct costs, and the fixed processing costs remaining unchanged.
10
The primary increase in selling, general and administrative expenses related to the Companys
additional personnel costs, tradeshow attendance and facility rent. Management of the Company
anticipates that the profit margin will increase as the Company acquires new customers and lowers
the cost of processing and materials.
For the nine-month period ended March 31, 2008 compared to nine-month period ended March 31, 2007:
The Company had a net loss of $331,025 for the nine-month period ended March 31, 2008 compared to a
net loss of $143,183 for the nine-month period ended March 31, 2007. During the nine-month period
ended March 31, 2008, the Company generated $1,175,671 in gross revenues compared to $1,230,882 in
gross revenues during the nine-month period ended March 31, 2007 a decrease of $55,211. The
decrease was related primarily to a reduction in royalty revenues of $187,708 for the nine month
period ended March 31, 2008 as compared to the nine months ended March 31, 2007. During the
nine-month period ended March 31, 2008, the Company incurred $1,453,039 in expenses and cost of
goods sold (selling & general administrative expenses were $722,525) as compared to the nine month
period ended March 31, 2007 where the Company incurred $1,353,671 in expenses and cost of goods
sold (selling & general administrative expenses were $733,993) an increase of $99,368. Gross profit
margin decreased to 37.9% for the nine months ended March 31, 2008 compared to 49.7% for the nine
months ended March 31, 2007. The decrease during the comparable nine month periods was attributable
to the reduction of royalty license revenues, which has no cost of sales effect on print media
sales or processing sales.
The primary decrease in selling, general and administrative expenses related to the Company
reducing personnel costs. The Company anticipates that the profit margin will increase as the
Company acquires new customers and lowers the cost of processing and materials.
Liquidity and Capital Resources
Nine Month Period Ended March 31, 2008
The Company has historically had more expenses than revenue in each year of its operations. The
accumulated deficit from inception to March 31, 2008 was $11,635,786 and current liabilities are in
excess of current assets in the amount of $755,736. The Company anticipates the further conversion
of existing note liabilities into stock, such amounts to include $533,373 which are due to the
Companys Board members either directly or indirectly through secured bank loans. The Company has
been able to maintain a positive cash position through operations and additional financing
activities. The Company finalized one transaction of equity financing of $120,000, this past nine
months and is seeking to finalize an additional equity placement or working capital line during the
next few months to support its plans for future growth and working capital needs.
The Company had a negative $80,119 in operating cash flow for the nine months ended March 31, 2008,
as compared to a negative operating cash flow of $120,387 during the nine months ended March 31,
2007. A reduction primarily due to the changes in deferred revenue, accounts receivables and
inventories. During the nine-month period ended March 31, 2008, net cash flows used in investing
activities was $0 compared to $39,173 for the nine months ended March 31, 2007. During the nine
month period ended March 31, 2008, net cash flow provided from financing activities was $90,791
compared to net cash provided of $31,054 for the nine months ended March 31, 2007. This change in
cash flow from financing activities was primarily due to the sale of 600,000 shares of common stock
for $120,000 at $.20/share. Additionally, one bank term loan was increased from $50,000 to $80,000
during the nine months ended March 31, 2008.
The Companys future success and viability are dependent on the Companys ability to develop,
provide and market its products and services, and the continuing ability to generate capital
financing. Management is optimistic that the Company will be successful in its business operations
and capital raising efforts; however, there can be no assurance that the Company will be successful
in generation of substantial revenue or raising additional capital. The failure to generate
substantial revenues or raise additional capital may have a material and adverse effect upon the
Company and its stockholders.
11
There are no known trends, events or uncertainties that are likely to have a material impact on the
short or long term liquidity, except perhaps declining sales and the maturity of debt. The primary
source of liquidity in the future will
be from increased sales accounts in many categories, including, electronics, sporting goods,
outdoor product manufacturers, household and building products. Additionally, existing accounts
should continue to expand the use of the Companys process resulting in higher revenues. In the
event that sales do not increase, the Company may have to seek additional funds through equity
sales or debt. Additional equity sales could have a dilutive effect. The debt financing, if any,
would most likely be convertible to common stock, which would also have a dilutive effect. There
can be no assurance that additional capital will be available on terms acceptable to the Company or
on any terms whatsoever. There are no material commitments for capital expenditures. There are no
known trends, events or uncertainties reasonably expected to have a material impact on the net
sales or revenues or income from continuing operations. There are no significant elements of income
or loss that do not arise from continuing operations. There are no seasonal aspects to the business
of Kolorfusion International, Inc.
Significant Accounting Policies
Financial Reporting Release No. 60 requires all companies to include a discussion of critical
accounting policies or methods used in the preparation of financial statements. The following is a
brief discussion of the more significant accounting policies and methods used by the Company. In
addition, Financial Reporting Release No. 61 requires all companies to include a discussion to
address, among other things, liquidity, off-balance sheet arrangements, contractual obligations and
commercial commitments.
Use of Estimates
The preparation of financial statements in conformity with accounting principles generally
accepted in the United States of America requires management to make estimates and assumptions
that affect the reported amounts of assets and liabilities and the disclosure of contingent assets
and liabilities at the dates of the financial statements and reported amounts of revenues and
expenses during the reporting periods. Actual amounts could differ from these estimates.
The debt restructuring completed during the fiscal year ended June 30, 2007 represents a
significant estimate made by management. It is at least reasonably possible that a change in the
estimate may occur in the near term.
Inventory Valuation
Inventories consist of raw materials, and are valued at the lower of cost or market (first-in,
first-out method).
Revenue Recognition and Deferred Revenue
License and royalty revenue is recognized upon completion of the earnings process. We recognize
sales when products are shipped; collection is probable and the fee is fixed or determined. In
addition, we have various contracts, which are amortized into revenues over the contract period
pursuant to Staff Accounting Bulletin No. 104, Revenue Recognition (SAB 104).
Patent Rights and Impairment of Long-Lived Assets
The cost of the patent rights is being amortized using the straight-line method over fifteen
years. In accordance with SFAS No. 144, the Company evaluates whether changes have occurred that
would require revision of the remaining estimated lives of recorded long-lived assets, or render
those assets not recoverable. If such circumstances arise, recoverability is determined by
comparing the undiscounted cash flows of long-lived assets to their respective carrying values.
The amount of impairment, if any, is measured on the projected cash flows using an appropriate
discount rate.
12
Item 3. CONTROLS & PROCEDURES
The Companys management, Stephen Nagel, our Chief Executive Officer/President and Financial
Officer, conducted an evaluation of the effectiveness of the Companys disclosure controls and
procedures, as defined in Exchange Act Rule 13a-15(e), as of March 31, 2008 (the Disclosure
Controls Evaluation). Based on that evaluation, the Companys chief executive officer concluded
that as of the end of the period covered by this report the Companys disclosure controls and
procedures were effective to provide a reasonable level of assurance that: (i) information required
to be disclosed by the Company in the reports the Company files or submits under the Exchange Act
is recorded, processed, summarized and reported within the specific time periods in the Securities
and Exchange Commissions rules and forms and (ii) information required to be disclosed in the
reports the Company files or submits under Exchange Act are accumulated and communicated to
management, including the Chief Executive Officer and Financial Officer, to allow timely decisions
regarding required disclosure, all in accordance with Exchange Act Rule 13a-15(e).
Since the Company does not have a formal audit committee, its Board of Directors oversees the
responsibilities of the audit committee. The Board is fully aware that there is lack of segregation
of duties due to the small number of employees dealing with general administrative and financial
matters. However, the Board has determined that considering the employees involved and the control
procedures in place, risks associated with such lack of segregation are insignificant and the
potential benefits of adding employees to clearly segregate duties does not justify the expenses
associated with such increases at this time.
There were no changes in the Companys internal control over financial reporting, as defined in
Exchange Act Rule 13a-15(f), during the nine months ended March 31, 2008, that have materially
affected, or are reasonably likely to materially affect, the Companys internal control over
financial reporting.
A control system, no matter how well conceived and operated, can provide only reasonable, not
absolute, assurance that the objectives of the control system are met. Further, the design of a
control system must reflect the fact that there are resource constraints, and the benefits of
controls must be considered relative to their costs. Because of the inherent limitations in all
control systems, no evaluation of controls can provide absolute assurance that all control issues
and instances of fraud, if any, within the Company have been detected. Because of the inherent
limitations in a cost-effective control system, misstatements due to error or fraud may occur and
not be detected.
13
PART II OTHER INFORMATION
Item 1. Legal Proceedings
The Company is aware of no legal proceeding which is pending or threatened to which the Company is
a party or of which its property is subject.
Item 2. Changes in Securities and Use of Proceeds
The Company sold 600,000 shares of common stock at $.20/share for a total of $120,000.
Item 3. Defaults Upon Senior Securities
None.
Item 4. Submission of Matters to a Vote of Security Holders
None.
Item 5. Other Information
None.
Item 6. Exhibits and Reports on Form 8-K
(a) Exhibits:
|
31.1
|
|
Certification of Chief Executive Officer pursuant to Securities
Exchange Act of 1934 Rule 13a-14(a) or 15d-14(a).*
|
|
|
32.1
|
|
Certification of Chief Executive Officer pursuant to Securities
Exchange Act of 1934 Rule 13a-14(a) or 15d-14(a) as adopted pursuant
to Section 906 of the Sarbanes-Oxley Act of 2002.*
|
(b) No reports on Form 8-K were filed during the three months ended March 31, 2008.
14
SIGNATURE
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 thereunto duly authorized.
|
|
|
|
|
|
KOLORFUSION INTERNATIONAL, INC.
|
|
Date: May 13, 2008
|
By:
|
/s/ Stephen Nagel
|
|
|
|
Director, President and Chief Financial Officer
|
|
|
|
|
|
|
15
EXHIBIT INDEX
|
|
|
|
|
Exhibit
|
|
|
No.
|
|
Description
|
|
|
|
|
|
|
31.1
|
|
|
Certification of Chief Executive Officer pursuant to Securities Exchange Act
of 1934 Rule 13a-14(a) or 15d-14(a).
|
|
|
|
|
|
|
32.1
|
|
|
Certification of Chief Executive Officer pursuant to Securities Exchange Act
of 1934 Rule 13a-14(a) or 15d-14(a) as adopted pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002.
|
16
Kolorfusion (CE) (USOTC:KOLR)
Historical Stock Chart
Von Dez 2024 bis Jan 2025
Kolorfusion (CE) (USOTC:KOLR)
Historical Stock Chart
Von Jan 2024 bis Jan 2025