(Mark One)
|
|
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended March 31, 2009 | |
OR | |
r
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934
|
Florida
|
59-3404233
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification No.)
|
Large
accelerated filer r
|
Accelerated
filer r
|
Non-accelerated
filer r
(Do not check if a smaller reporting company)
|
Smaller
reporting company x
|
MARCH
31
|
DECEMBER
31
|
|||||||
2009
|
2008
|
|||||||
ASSETS
|
||||||||
Current
|
||||||||
Cash
and cash equivalents
|
$ | 364,947 | $ | 223,592 | ||||
Accounts
receivable – trade, net of allowance
|
634,321 | 545,740 | ||||||
Employee
receivable
|
278,072 | 248,072 | ||||||
Mortgages
and loans receivable
|
2,315,968 | 2,294,745 | ||||||
Inventory
|
486,077 | 666,138 | ||||||
Prepaid
expenses
|
55,665 | 63,841 | ||||||
4,135,050 | 4,042,128 | |||||||
Deposits
|
309,802 | 320,558 | ||||||
Property
and Equipment
|
2,198,172 | 2,312,187 | ||||||
Property
Held for Development
|
9,536,629 | 8,520,055 | ||||||
Investment
in Joint Venture
|
1,181,138 | 1,223,728 | ||||||
Investment
in Surrey City Central
|
1,676,123 | 1,671,638 | ||||||
$ | 19,036,914 | $ | 18,090,294 | |||||
LIABILITIES
|
||||||||
Current
|
||||||||
Accounts
payable and accrued liabilities
|
$ | 265,995 | $ | 519,043 | ||||
Due
to related party
|
1,363,765 | 1,363,765 | ||||||
Bank
loan
|
8,069,889 | 6,367,756 | ||||||
9,699,649 | 8,250,564 | |||||||
STOCKHOLDERS’
EQUITY
|
||||||||
Capital
Stock
|
||||||||
Authorized:
|
||||||||
100,000,000
common shares with a par value of $0.001
|
||||||||
Issued
and outstanding:
|
||||||||
5,907,281
common shares at March 31, 2009
|
||||||||
5,906,957
common shares at December 31, 2008
|
5,907 | 5,907 | ||||||
Additional
paid-in capital
|
37,903,221 | 37,903,221 | ||||||
Deficit
|
(28,320,471 | ) | (28,152,681 | ) | ||||
Accumulated
Other Comprehensive Income (Loss)
|
||||||||
Treasury
Stock, at cost
|
(224,471 | ) | 83,283 | |||||
(26,921 | ) | - | ||||||
9,337,265 | 9,839,730 | |||||||
$ | 19,036,914 | $ | 18,090,294 |
THREE
MONTHS ENDED
|
||||||||
MARCH
31
|
||||||||
2009
|
2008
|
|||||||
Net
Revenues
|
||||||||
Sales
and commissions
|
$ | 641,347 | $ | 797,888 | ||||
Cost
Of Revenues
|
406,678 | 414,510 | ||||||
Gross
Profit
|
234,669 | 383,378 | ||||||
Investment
Income
|
81,024 | 35,002 | ||||||
315,693 | 418,380 | |||||||
Expenses
|
||||||||
Operating
expenses
|
468,002 | 507,701 | ||||||
Depreciation
and amortization
|
16,408 | 45,358 | ||||||
484,410 | 553,059 | |||||||
Loss
from Operations
|
(168,717 | ) | (134,679 | ) | ||||
Other
Items
|
||||||||
Share
of net income (loss) of joint venture
|
(587 | ) | 712 | |||||
Provision
for legal claim
|
- | (65,035 | ) | |||||
Foreign
exchange gain
|
1,514 | 4,951 | ||||||
927 | (59,372 | ) | ||||||
Loss
for the Period
|
(167,790 | ) | $ | (194,051 | ) | |||
Basic
Loss per Share
|
$ | (0.03 | ) | $ | (0.04 | ) | ||
Diluted
Loss per Share
|
$ | (0.03 | ) | $ | (0.04 | ) | ||
Weighted
Average Number of Shares Outstanding:
|
||||||||
Basic
|
5,852,673 | 5,072,026 | ||||||
Diluted
|
5,852,673 | 5,072,026 |
THREE
MONTHS ENDED
MARCH 31 |
||||||||
2009
|
2009
|
|||||||
Loss
for the Period
|
$ | (167,790 | ) | $ | (194,051 | ) | ||
Other Comprehensive
Loss, net of tax
|
||||||||
Foreign
currency translation adjustments
|
(307,754 | ) | (410,664 | ) | ||||
Consolidated
Comprehensive Loss
|
$ | (475,544 | ) | $ | (604,715 | ) | ||
Basic
and Diluted Comprehensive Loss per Share
|
$ | (0.08 | ) | $ | (0.12 | ) |
THREE
MONTHS ENDED MARCH
31 |
||||||||
2009
|
2008
|
|||||||
Cash
Flows From Operating Activities
|
||||||||
Loss
for the year from continuing operations
|
$ | (167,790 | ) | $ | (194,051 | ) | ||
Non-cash
items included in net income (loss):
|
||||||||
Depreciation
and amortization
|
16,408 | 45,358 | ||||||
Stock-based
compensation
|
- | 8,000 | ||||||
Joint
Venture Share of Income
|
587 | (712 | ) | |||||
(150,795 | ) | (141,405 | ) | |||||
Changes
in operating working capital items:
|
||||||||
(Increase)
Decrease in accounts receivable
|
(99,432 | ) | 63,914 | |||||
(Increase)
Decrease in inventory
|
179,116 | (147,142 | ) | |||||
(Increase)
Decrease in prepaid expenses
|
7,870 | 17,977 | ||||||
(Increase)
Decrease in employee receivable
|
(30,000 | ) | (30,389 | ) | ||||
Increase
(Decrease) accounts payable and accrued liabilities
|
(250,442 | ) | (113,546 | ) | ||||
Increase
in deferred revenue
|
- | (6,630 | ) | |||||
Net
cash used in operating activities
|
(343,683 | ) | (357,221 | ) | ||||
Cash
Flows From Investing Activities
|
||||||||
Purchase
of property and equipment, net
|
- | (19,058 | ) | |||||
Purchase
of property held for development
|
(1,363,474 | ) | (122,071 | ) | ||||
Loan
advances
|
(100,000 | ) | (450,775 | ) | ||||
Investment
in surrey city Central
|
(4,485 | ) | - | |||||
Other
receivables
|
- | 94,013 | ||||||
Deposits | - | (4,001 | ) | |||||
Net
cash from (used in) investing activities
|
(1,467,959 | ) | (501,892 | ) | ||||
Cash
Flows From Financing Activities
|
||||||||
Advances
from Bank Loan
|
1,989,018 | - | ||||||
Repayment
of Bank Loan
|
- | - | ||||||
Purchase
of treasury stock
|
(26,921 | ) | (224,678 | ) | ||||
Net
cash (used in) from financing activities
|
1,962,097 | (224,678 | ) | |||||
Effect
Of Exchange Rates On Cash
|
(9,100 | ) | (25,485 | ) | ||||
Change
in Cash and Cash Equivalents For The Period
|
150,455 | (1,083,791 | ) | |||||
Cash
And Cash Equivalents, Beginning Of Period
|
223,592 | 1,594,657 | ||||||
Cash
And Cash Equivalents, End Of Period
|
$ | 364,947 | $ | 485,381 |
March
31,
2009 |
December
31,
2008
|
|||||||
i)
Loan advanced originally in the amount of $115,000 CAD and increased to
$125,000 CAD, bears interest at 10.9% per annum (receivable at $1,064
($1,135 CAD) per month), with the principal due for repayment on January
31, 2009, and secured by a mortgage on the property of the
borrower. The loan has been extended month-to-month pending
renewal.
|
99,104 | 102,627 | ||||||
ii)
Loan advanced in the amount of $230,000 CAD, bears interest at 10% per
annum (receivable at $1,797 ($1,917 CAD) per month), with the principal
due for repayment on April 4, 2007. The loan was subsequently
renewed under the same terms and is due for repayment on February 9,
2010. The loan is secured by a mortgage on the property of the
borrower and a General Security Agreement.
|
182,351 | 188,834 | ||||||
iii)
Loan advanced to an employee in the amount of $55,000 CAD, bears interest
at 10% per annum (receivable at $429 ($458 CAD) per month), with the
principal due for repayment on February 9, 2009, and secured by a mortgage
on the property of the borrower and a personal guarantee of the
borrower. The loan has been extended month-to-month pending
renewal.
|
43,606 | 45,156 | ||||||
iv)
Loan advanced in the amount of $140,000 CAD, bears interest at 15% per
annum (receivable at $1,640 ($1,750 CAD) per month), with the principal
due for repayment on March 31, 2008, and secured by a mortgage on the
property of the borrower. The loan is in default and is
currently under negotiation.
|
110,997 | 114,943 | ||||||
v)
Loan advanced on August 7, 2007 in the amount of $45,000 CAD, bears
interest at 9.75% per annum (receivable at $312 ($333 CAD) per month),
with the principal due for repayment on August 8, 2008, and secured by a
mortgage on the property of the borrower and personal
guarantees. The loan is extended month-to-month pending
renewal.
|
35,678 | 36,946 | ||||||
vi)
Loan advanced in the amount of $450,000 CAD, bears interest at 9.5% per
annum (receivable at $3,685 ($3,932 CAD) per month), with the principal
due for repayment on January 27, 2009, and secured by a mortgage on the
property of the borrower. The loan has been extended
month-to-month pending renewal.
|
356,775 | 369,458 | ||||||
vii)
Loan advanced in the amount of $1,750,000 CAD, bears interest at 12% per
annum (receivable at $16,400 ($17,500 CAD) per month), with the principal
due for repayment on July 17, 2009, and secured by a mortgage on the
property of the borrower.
|
1,387,457 | 1,436,781 | ||||||
viii)
Loan advanced in the amount of $100,000 pursuant to the Bridge Investment
Agreement entered with other investors as of March 5, 2009, to provide
bridge financing in connection with an acquisition by a US public
company. The loan is repayable upon closing of the acquisition
transaction, and the Company will receive shares of the public company
equal to 0.75% of the total shares of common stock outstanding after the
acquisition transaction.
|
100,000 | - | ||||||
$ | 2,315,968 | $ | 2,294,745 |
a)
|
During
the three month period ended March 31, 2009, the Company incurred $39,000
(2008: $39,000) in management fees to a director of the
Company.
|
b)
|
At
March 31, 2009, a balance of $278,072 (December 31, 2008: $248,072) is
owing from employees to the Company as a result of overpayments in
commissions, which will be offset by commissions to be paid in the
following quarters.
|
c)
|
During
the periods ended March 31, 2009 and 2008, the Company marketed
condominium units being developed in Surrey using the brand name “Overture
LivingTM”. The
mark, “Overture Living™” belongs to Abdul Ladha, the Company’s
President. Mr. Ladha did not receive compensation for the use
of this mark.
|
d)
|
On
August 19, 2008, the president entered into an Agreement to Convert Debt
with the Company. Pursuant to the Agreement, the president
agreed to accept units consisting of 1 share of the common stock and a
warrant to purchase 1.5 shares of the common stock as partial payment of
loans made to the Company. Pursuant to the Agreement, the
president accepted units consisting of 400,000 shares of common stock and
warrants for the purchase of 600,000 shares of common stock as full
payment of $384,000 in principal amount of the loans. The number of units
to be issued was computed by using the last sale price of the Company’s
common stock on August 19, 2008, which was $0.96. The warrant
exercise price is $1.08 and the warrant term is 5 years. The
agreement was subject to the approval of the NYSE Amex (formerly the
American Stock Exchange), which was received on October 2,
2008. On October 6, 2008, the shares were issued and all the
warrants were exercised by the president, resulting in the issuance of
1,000,000 common shares.
|
e)
|
As
described in Note 9, the Company acquired a 50% interest in Surrey Central
City Holdings Ltd. (referred to as “Surrey”), resulting in a balance of
$1,363,765 owing to the director as of March 31,
2009.
|
a)
|
On
July 14, 2006 Axion Investment Corp. (“Axion”), a wholly-owned subsidiary
of the Company, entered into a Joint Venture Agreement (the “Agreement”)
with two unrelated parties, Canitalia Industries (“Canitalia”) and 449991
B.C. Ltd. (“449991”), to form a joint venture for the purpose of
purchasing two vacant lots located in Langley, B.C. for development (the
“Project”). On July 28, 2006, Axion entered into a supplemental
agreement with these two parties in respect to an arrangement for a bank
loan to fund the purchase price and pay expenses related to acquiring the
properties.
|
b)
|
Pursuant
to the Agreement, a new company, Township Holdings Ltd. (“THL”),
has
|
c)
|
On
March 13, 2007, Axion authorized Envision Credit Union (“ECU”)
to make a demand loan to THL in the amount of $1.30 million ($1.4 million
CAD) for the benefit of the other two parties, Canitalia and 449991 (the
“Loan”). The parties have acknowledged that the Loan is for the
sole benefit of 449991 and Canitalia and have agreed that none of THL,
Axion or Abdul Ladha, the Company’s president, will have responsibility
for payments of the Loan (see the discussion below) and that THL, Axion
and the president will be fully indemnified for any expenses or payments
they become liable for thereunder.
|
d)
|
The
Company has originally estimated a value of $40,535 for the above
guarantee, and has provided a provision of $40,535 for the guarantee
liability, which is included in accounts payable and accrued liabilities
at March 31, 2009. The Company decided to leave the guarantee
at its original amount until expiration of the guarantee in the year 2012,
as the change in value is not significant. The maximum
potential amount of future payments under this guarantee as of March 31,
2009 is $367,367.
|
e)
|
The
Company considered the limited exception contained in FIN 46R exempting
from consideration as a Variable Interest Entity a joint venture that is a
business, under certain conditions. In the Company’s view, this
joint venture meets these
conditions.
|
f)
|
Summarized
financial statements for the joint venture
investment:
|
March
31, 2009
|
Dec
31, 2008
|
|||||||
Balance
Sheet
|
||||||||
Assets
|
$ | 2,750,824 | $ | 2,850,416 | ||||
Liabilities
|
- | - | ||||||
Equity
|
2,750,824 | 2,850,416 |
Three months
ended
March 31, 2009 |
Three months
ended March 31, 2008
|
|||||||
Statement
of Operations
|
||||||||
Revenue
|
$ | - | $ | 2,191 | ||||
Expenses
|
1,761 | 55 | ||||||
Net
Income (loss)
|
(1,761 | ) | 2,136 |
Bank
Loan #1 (Note 4)
|
$ | 6,527,829 | ||
Bank Loan #2
|
1,542,060 | |||
Total
Bank Loan
|
8,069,889 |
Real Property
&
Property Development
|
Mortgages
&
Loans
|
Auction,
Liquidation
& Technology Businesses
|
Other
|
Total
|
||||||||||||||||
External
revenue by market
|
||||||||||||||||||||
US
|
- | - | 503,523 | - | 503,523 | |||||||||||||||
Canada
|
31,894 | - | 102,380 | - | 134,274 | |||||||||||||||
Other
|
- | - | 3,550 | - | 3,550 | |||||||||||||||
Total
Revenue From External Customer
|
31,894 | - | 609,453 | - | 641,347 | |||||||||||||||
Investment
income
|
- | 81,024 | - | - | 81,024 | |||||||||||||||
Interest
expense
|
16,010 | 47,391 | - | - | 63,401 | |||||||||||||||
Depreciation
and amortization
|
7,948 | - | 8,460 | - | 16,408 | |||||||||||||||
Segment
profit
|
(26,891 | ) | 6,249 | (55,221 | ) | (91,927 | ) | (167,790 | ) | |||||||||||
Segment
assets
|
15,147,012 | 931,295 | 1,402,385 | 1,556,222 | 19,036,914 | |||||||||||||||
Expenditures
on long-lived assets
|
1,363,474 | - | - | 1,363,474 | ||||||||||||||||
Investment
in joint venture
|
1,181,138 | 1,181,138 | ||||||||||||||||||
Investment
in Surrey City Central
|
1,676,123 | - | - | - | 1,676,123 |
Real Property
&
Property Development
|
Mortgages
&
Loans
|
Auction,
Liquidation
& Technology Businesses
|
Other
|
Total
|
||||||||||||||||
External
revenue by market
|
||||||||||||||||||||
US
|
- | - | 605,026 | - | 605,026 | |||||||||||||||
Canada
|
39,574 | - | 143,189 | - | 182,763 | |||||||||||||||
Other
|
- | - | 10,099 | - | 10,099 | |||||||||||||||
Total
Revenue From External Customer
|
39,574 | - | 758,314 | - | 797,888 | |||||||||||||||
Investment
income
|
- | 35,002 | - | - | 35,002 | |||||||||||||||
Interest
expense
|
- | - | - | - | - | |||||||||||||||
Depreciation
and amortization
|
10,269 | - | 35,089 | - | 45,358 | |||||||||||||||
Segment
profit
|
33,828 | 36,368 | (127,622 | ) | (136,625 | ) | (194,051 | ) | ||||||||||||
Segment
assets
|
8,681,360 | 1,809,157 | 2,900,451 | 83,407 | 13,474,375 | |||||||||||||||
Expenditures
on long-lived assets
|
122,071 | - | 19,058 | - | 141,129 | |||||||||||||||
Investment
in joint venture
|
1,456,408 | - | - | - | 1,456,408 |
THREE
MONTHS ENDED
MARCH 31 |
||||||||
2009
|
2008
|
|||||||
Operating
Expenses
|
||||||||
Accounting
and legal
|
$ | 5,197 | $ | 1,866 | ||||
Advertising
and promotion
|
4,999 | 6,586 | ||||||
Automobile
|
7,684 | 3,028 | ||||||
Commission
|
- | 40,413 | ||||||
Interest
|
63,401 | - | ||||||
Insurance
|
6,476 | 7,412 | ||||||
Investor
relations and shareholder information
|
30,447 | 23,670 | ||||||
Management
fees
|
39,000 | 39,000 | ||||||
Office
and administration
|
44,376 | 10,428 | ||||||
Rent
and utilities
|
19,542 | 15,801 | ||||||
Repairs
and maintenance
|
4,097 | 3,640 | ||||||
Salaries
and benefits
|
205,679 | 317,321 | ||||||
Telephone
|
11,785 | 7,779 | ||||||
Travel
|
7,944 | 14,610 | ||||||
Website
maintenance
|
17,375 | 16,147 | ||||||
Total
Operating Expenses
|
$ | 468,002 | $ | 507,701 |
13.
|
RECENT
ACCOUNTING PRONOUNCEMENTS
|
(i)
|
In
April 2009, the FASB issued FSP FAS 157-4, “Determining Fair Value
When Volume and Level of Activity for the Asset or Liability Have
Significantly Decreased and Identifying Transactions That Are Not Orderly”
(FSP 157-4). FSP 157-4 provides guidance on how to determine the fair
value of assets and liabilities when the volume and level of activity for
the asset/liability has significantly decreased. FSP 157-4 also provides
guidance on identifying circumstances that indicate a transaction is not
orderly. In addition, FSP 157-4 requires disclosure in interim and annual
periods of the inputs and valuation techniques used to measure fair value
and a discussion of changes in valuation techniques. FSP 157-4 is
effective for us beginning in the second quarter of fiscal year 2009. The
adoption of FSP 157-4 is not expected to have a significant impact on our
consolidated financial statements.
|
(ii)
|
In
April 2009, the FASB issued FSP FAS 115-2 and FAS 124-2, “Recognition
and Presentation of Other-Than-Temporary Impairment” (FSP 115-2/124-2).
FSP 115-2/124-2 amends the requirements for the recognition and
measurement of other-than-temporary impairments for debt securities by
modifying the pre-existing “intent and ability” indicator. Under FSP
115-2/124-2, an other-than-temporary impairment is triggered when there is
an intent to sell the security, it is more likely than not that the
security will be required to be sold before recovery, or the security is
not expected to recover the entire amortized cost basis of the security.
Additionally, FSP 115-2/124-2 changes the presentation of an
other-than-temporary impairment in the income statement for those
impairments involving credit losses. The credit loss component will be
recognized in earnings and the remainder of the impairment will be
recorded in other comprehensive income. FSP 115-2/124-2 is effective for
us beginning in the second quarter of fiscal year 2009. Upon
implementation at the beginning of the second quarter of 2009, FSP
115-2/124-2 is not expected to have a significant impact on our
consolidated financial statements.
|
(iii)
|
In
April 2009, the FASB issued FSP FAS 107-1 and APB 28-1, “Interim
Disclosure about Fair Value of Financial Instruments” (FSP 107-1/APB
28-1). FSP 107-1/APB 28-1 requires interim disclosures regarding the fair
values of financial instruments that are within the scope of FAS 107,
“Disclosures about the Fair Value of Financial Instruments.” Additionally,
FSP 107-1/APB 28-1 requires disclosure of the methods and significant
assumptions used to estimate the fair value of financial instruments on an
interim basis as well as changes of the methods and significant
assumptions from prior periods. FSP 107-1/APB 28-1 does not change the
accounting treatment for these financial instruments and is effective for
us beginning in the second quarter of fiscal year
2009.
|
Investment
|
Amount
|
|||
Loans
|
$ | 2,315,968 | ||
Real
Property
|
$ | 2,088,379 | ||
Real
Property held for development
|
$ | 9,536,629 | ||
Investment in joint venture | $ | 1,181,138 | ||
Investment
in Surrey City Central Holdings Ltd.
|
$ | 1,676,123 |
Project
costs of work completed to date:
|
$ | 13,828,313 | ||
Project
costs of remaining work:
|
$ | 6,668,905 | ||
Estimated
total project costs:
|
$ | 21,257,869 | ||
Current
outstanding principal balance of loan from the Royal Bank of
Canada:
|
$ | 9,752,095 |
Type
|
Carrying
Amount
|
%
of Total Assets
|
||||||
Cash
& Current Assets
|
$ | 1,819,082 | 10 | % | ||||
Other
Assets
|
$ | 419,595 | 2 | % | ||||
Real
Estate (head office)
|
$ | 2,088,379 | 11 | % | ||||
Real
Estate (development)
|
$ | 9,536,629 | 50 | % | ||||
Real
Estate (Joint Venture)
|
$ | 1,181,138 | 6 | % | ||||
Real
Estate (Surrey City Central)
|
$ | 1,676,123 | 9 | % | ||||
Loans
|
$ | 2,315,968 | 12 | % | ||||
Total
|
$ | 19,036,914 | 100 | % |
Contractual
Obligations
|
Payments
Due By Period
|
||||||||||||||||
Total
|
Less
than 1 year
|
1
to 3 Years
|
3
to 5 Years
|
Over
5 Years
|
|||||||||||||
Operating
lease obligations
|
$ | 49,451 | $ | 23,756 | $ | 25,695 | - |
Month
|
Total
Number of Shares Purchased
|
Average
Price Paid per Share
|
Total
Number of Shares Purchased as Part of a Publicly Announced Plan or
Program
|
Maximum
Number (or Approximate Dollar Value) of Shares that may yet Be Purchased
Under the Plan or Program
|
|||||||||
January
|
54,770 | $ | 0.233 | 54,770 | |||||||||
February
|
23,506 | $ | 0.260 | 23,506 | |||||||||
March
|
34,110 | $ | 0.236 | 34,110 | |||||||||
Total
|
112,386 | 112,386 |
As
determined by the board of
directors
|