10-Q 1 probeq22011.htm FORM 10-Q Form 10-Q

Table of Contents




UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549


FORM 10-Q


(Mark One)

R

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

 

 

  For the quarterly period ended June 30, 2011

 

 

or

 

 

£

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

 

      For the transition period from

 to


     Commission File Number: 333-125678 (1933 Act)


PROBE MANUFACTURING, INC.

(Exact name of registrant as specified in its charter)


Nevada

20-2675800

(State or other jurisdiction of incorporation or organization)

(I.R.S. Employer Identification No.)

 

 

17475 Gillette Avenue, Irvine CA

92614

(Address of principal executive offices)

(Zip Code)


(949) 273-4990

(Registrant’s telephone number, including area code)


N/A

(Former name, former address and former fiscal year, if changed since last report)


Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Sections 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 to such filing requirements for the past 90 days.      R  Yes £ No


Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).                                                R  Yes £ No


Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.  (check one)


Large accelerated filer

  

o

  

Accelerated filer

  

o

Non-accelerated filer

  

o (Do not check if a smaller reporting company)

  

Smaller reporting company

  

þ



Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).       

                              £ Yes R No


    As of August 15, 2011 there were 195,888,320 shares of common stock of Probe Manufacturing, Inc. outstanding.

 




Page 1 of 39


Table of Contents


PROBE MAUFACTURING, INC.

(A Nevada Corporation)


TABLE OF CONTENTS

 

 

PART I — FINANCIAL INFORMATION


 

 

Item 1. Financial Statements

3


Report of Independent Registered Public Accounting Firm

3


Balance Sheet as of June 30, 2011 (Unaudited) and December 31, 2010

4


Statement of Operations for the three and six months ended June 30, 2011 (Unaudited) and June 30, 2010 (Unaudited)

5


Statement of Cash Flows for the three and six months ended June 30, 2011 (Unaudited) and June 30, 2010 (Unaudited)

6


Notes to Condensed Financial Statements (Unaudited)

7

 

 

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

23

 

 

Item 3. Quantitative and Qualitative Disclosures About Market Risk

34

 

 

Item 4. Controls and Procedures

34

 

 

 

 

PART II — OTHER INFORMATION

 

 

 

Item 1. Legal Proceedings

35

 

 

Item 1A. Risk Factors

35

 

 

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

35

 

 

Item 3. Defaults Upon Senior Securities

35

 

 

Item 4. [Removed and Reserved.]

35

 

 

Item 5. Other Information

35

 

 

Item 6. Exhibits

35

 

 

Signatures

36


Exhibit 31.1

Exhibit 31.2

Exhibit 32.1

Exhibit 32.2

EX-101 INSTANCE DOCUMENT

EX-101 SCHEMA DOCUMENT

EX-101 CALCULATION LINKBASE DOCUMENT

EX-101 LABELS LINKBASE DOCUMENT

EX-101 PRESENTATION LINKBASE DOCUMENT

EX-101 DEFINITION LINKBASE DOCUMENT





Page 2 of 39


Table of Contents




REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM


To the Board of Directors:


Probe Manufacturing, Inc.

17475 Gillette Avenue

Irvine, CA  92614



We have reviewed the accompanying balance sheet of Probe Manufacturing, Inc. as of June 30, 2011 and the related statements of operations and cash flows for the six month period ended June 30, 2011. These financial statements are the responsibility of the Company’s management.


We conducted our review in accordance with the standards of the Public Company Accounting Oversight Board (United States). A review of interim financial information consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with standards of the Public Company Accounting Oversight Board (United States), the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.

Based on our review, we are not aware of any material modifications that should be made to the accompanying interim financial statements referred to above for them to be in conformity with accounting principles generally accepted in the United States of America.

The accompanying financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in Note 1, conditions exist which raise substantial doubt about the Company’s ability to continue as a going concern. The financial statements do not include any adjustments that might result from the outcome of the uncertainty.


/S/W.T. Uniack

W.T. UNIACK & CO, CPA’s, P.C.


August 15, 2011

Woodstock, Georgia




Page 3 of 39


Table of Contents


PART I - FINANCIAL INFORMATION

Item 1. Financial Statements


PROBE MANUFACTURING, INC.

Condensed Balance Sheet

 

 

Un-audited

 

 

 

June 30,

December 31,

 

 

2011

2010

Assets

 

 

Current Assets:

 

 

 

 Cash

 $                  29,990

 $                          

 

Accounts receivable - net

                   691,045

                   403,109

 

Inventory

                   555,245

                   447,133

 

Total Current Assets

    1,276,280

       850,242

 

 

 

 

Property And Equipment - Net

         96,967

       113,665

 

 

 

 

 

Notes receivable

                     11,000

                     11,000

 

Other Assets

         93,533

         20,057

Total Assets

 $ 1,477,780

 $    994,964

 

 

 

 

Liabilities And Stockholders Equity

 

 

Current Liabilities:

 

 

 

Bank overdraft

 $              

 $      47,502

 

Accounts payable - trade

                   347,634

                   383,989

 

Customer Deposits

                     23,139

                     13,737

 

Accrued Expenses

                   231,178

                   282,229

 

Notes Payable - Line of Credit

                   561,482

                             

 

Notes Payable - Related Party

                             

                     70,000

 

Notes Payable - Current

           9,332

           8,400

 

Total Current Liabilities

    1,172,765

       805,857

Long-Term Debt:

 

 

 

Notes Payable - Related Party

           9,332

         14,332

 

Less Current portion of Long Term Debt

          (9,332)

          (8,400)

 

Net Long-Term Debt

                 

           5,932

Total Liabilities

    1,172,765

       811,789

 

 

 

 

Stockholders Equity

 

 

 

Shares to be issued

                 

         21,250

 

Common stock, $.001 par value; 400,000,000 shares authorized; 195,888,320 and 184,638,320 shares issued and outstanding respectively

       195,888

       184,638

 

Additional paid-in capital

       381,609

       306,709

 

Accumulated deficit

      (272,482)

      (329,422)

 

Total Stockholders Equity

       305,015

       183,175

Total Liabilities And Stockholders Equity

 $ 1,477,780

 $    994,964



The accompanying notes are an integral part of these financial statements.



Page 4 of 39


Table of Contents



Probe Manufacturing, Inc.

Statement of Operations

for the three and six month periods ended

 June 30, 2011 and 2010 respectively

 

 

 

 

 

 

Un-audited

Un-audited

 

Three month period ended

Six month period ended

 

2011

2010

2011

2010

 

 

 

 

 

Sales

 $           1,164,312

 $              754,170

 $           2,070,625

 $           1,241,676

Cost Of Goods Sold

                 821,584

                 567,670

              1,487,083

                 903,820

Gross Profit

                 342,728

                 186,500

                 583,542

                 337,856

 

 

 

 

 

General And Administrative

                 266,948

                 156,939

                 466,657

                 281,839

Share Based Compensation

                   16,092

                     5,427

                   16,092

                   14,985

Net Profit / (Loss) From Operations

                   59,688

                   24,134

                 100,793

                   41,032

 

 

 

 

 

Other Income / (Expenses)

                     5,072

                 190,889

                     8,917

                 190,798

Interest Expense

                 (32,548)

                      (650)

                 (52,770)

                   (1,300)

Net Profit / (Loss) Before Income Taxes

                   32,212

                 214,373

                   56,940

                 230,530

Income Tax Expense

                            -

                            -

                            -

                            -

Net Profit / (Loss)

 $                32,212

 $              214,373

 $                56,940

 $              230,530

 

 

 

 

 

Per Share Information:

 

 

 

 

Basic weighted average number

 

 

 

 

of common shares outstanding

          189,179,529

          184,638,320

          186,921,469

          184,638,320

 

 

 

 

 

Net Profit / (Loss) per common share

 $                0.0002

 $                0.0012

 $                0.0003

 $                0.0012

 

 

 

 

 

Per Share Information:

 

 

 

 

Diluted, weighted average number

 

 

 

 

of common shares outstanding

          206,930,720

          199,989,511

          204,574,587

          199,989,511

 

 

 

 

 

Diluted, Net Profit / (Loss) per common share

 $            0.0002

 $            0.0011

 $            0.0003

 $            0.0012


The accompanying notes are an integral part of these financial statements.

 



Page 5 of 39


Table of Contents




PROBE MANUFACTURING, INC.

Consolidated Statements of Cash Flows

for the six months ended June 30,

 

 

 

 

 

 

 

 

Un-Audited

Un-Audited

 

 

 

2011

2010

Cash Flows from Operating Activities:

 

 

 

Net Income / ( Loss )

 $                  56,940

 $                230,530

 

Adjustments to reconcile net loss to net cash

 

 

 

 

used in operating activities:

 

 

 

 

Depreciation and amortization

                     16,698

                     15,426

 

 

Share based compensation

                     16,092

                     14,985

 

 

Gain on CIT Settlement

                               

                 (190,960)

 

 

Stock issued for Services

                            

                            

 

 

Changes in assets and liabilities:

 

 

 

 

(Increase) decrease in accounts receivable

                 (287,936)

                 (180,006)

 

 

(Increase) decrease in inventory

                 (108,112)

                   (67,961)

 

 

(Increase) decrease in other assets

                   (24,668)

                       6,750

 

 

(Decrease) increase in accounts payable

                   (36,355)

                   202,491

 

 

(Decrease) increase in customer deposits

                       9,402

                   (10,220)

 

 

(Decrease) increase in advances line of credit

                   561,482

                            

 

 

Other (Decrease) increase in accrued expenses

                   (51,051)

                     70,093

Net Cash provided / (Used) In Operating Activities

                   152,492

                     91,128

 

 

 

 

 

Cash Flows from Investing Activities

 

 

 

Disposed of Property and equipment

                            

                   (43,207)

Cash Flows Used In Investing Activities

                            

                   (43,207)

 

 

 

 

 

Cash Flows from Financing Activities

 

 

 

Bank Overdraft / (Repayment)

                   (47,502)

                   (47,921)

 

Payments on capital lease settlement obligations

                            -   

                   (70,000)

 

Proceeds / (Payments) on notes payable

                   (75,000)

                     70,000

Cash Flows Provided / (used)  By Financing Activities

                 (122,502)

                   (47,921)

 

 

 

 

 

Net (Decrease) Increase in Cash and Cash Equivalents

                     29,990

                            

 

 

 

 

 

Cash and Cash Equivalents at Beginning of Period

                            

                            

 

 

 

 

 

Cash and Cash Equivalents at End of Period

 $                  29,990

 $                         

 

 

 

 

 

Supplemental Information:

 

 

 

Interest Paid

 $                  52,169

 $                    1,567


The accompanying notes are an integral part of these financial statements.

 

 




Page 6 of 39


Table of Contents





PROBE MANUFACTURING, INC.


NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED)


The use of the words “we,” “us,” “our” or “the Company” refers to Probe Manufacturing, Inc. and its subsidiaries, except where the context otherwise requires.


1. Organization and Description of the Business.


Probe Manufacturing Industries, Inc. was incorporated on July 7, 1995. On April 21, 2005, the Company was re-domiciled from California to Nevada, and changed its name to Probe Manufacturing, Inc. We provide a range of engineering, manufacturing and business services to companies who design and market electronic products, original equipment manufacturers (OEMs). Our revenue is generated from sales of our services primarily to customers in the medical device, aerospace, automotive, industrial and instrumentation product manufacturers. We provide our domestic customers with low cost, flexible and high quality manufacturing services. We utilize global partnerships and manufacturing scale to secure the best cost and material availability providing both easy on shore access with local program management during product conceptualization and offshore volume manufacturing. The services that we provide are commonly referred to as electronics manufacturing services (EMS). Our EMS offerings include new product introduction, collaborative design, procurement and materials management, product manufacturing, product warranty repair, and end-of-life support. We offer our customers comprehensive and integrated design and manufacturing services, from initial product design to production and direct order fulfillment. Our engineering services include product design, printed circuit board layout, prototyping, and test development. Our supply chain management solutions include purchasing, management of materials, and order fulfillment. Our manufacturing services include surface mount and through-hole assembly, cable assembly, mechanical assembly and fully integrated box build systems for high complexity electronics.


On June 17, 2009, we entered into a stock purchase agreement with KB Development Group, LLC to sell 152,000,000 shares of our common stock for $120,000. Concurrently, we entered into settlement agreements with each of our note holders to settle the outstanding notes payable for $120,000 and the assumption of a $10,000 note by Solar Masters. Between July 13, 2009 and July 27, 2009 all of the notes were paid and settled, which resulted in a realized gain of $708,708 and a reduction in our notes payable of $840,203. Kambiz Mahdi, our Chairman and Chief Executive Officer, is the managing partner of KB Development Group, LLC.


Going Concern


The financial statements have been prepared on a going concern basis, which contemplates continuity of operations, realization of assets and liquidation of liabilities in the normal course of business. Although for the six months ended June 30, 2011, we had a net profit of $56,940, a working capital surplus of $103,515 and a shareholder surplus of $305,015; we had an accumulated deficit of $(272,482), our ability to operate as a going concern is still dependent upon our ability (1) to obtain sufficient debt and/or equity capital and/or (2) continue to generate positive cash flow from operations and maintain profitability.



Page 7 of 39


Table of Contents


PROBE MANUFACTURING, INC.


NOTES TO FINANCIAL STATEMENTS (UNAUDITED) – (Continued)


Plan of Operations


Management is taking the following steps to sustain profitability and growth: (i) utilization of global sourcing to secure cost savings and parts availability; (ii) customer centric program management teams through our local factory supporting multi-million dollar relationships; (iii) strategic partnerships with innovative technology start-ups, in return for manufacturing rights and equity;  (iv) new sales and expansion of service offerings into cable, plastics and sheet metal; and (v) mergers and acquisitions.


Our future success is likely dependent on our ability to sustain profitable growth and attain additional capital to support growth. There can be no assurance that we will be successful in obtaining any such financing, or that it will be able to generate sufficient positive cash flow from operations.  The successful outcome of these or any future activities cannot be determined at this time and there is no assurance that if achieved, we will have sufficient funds to execute our

 business plans. The financial statements do not include any adjustments relating to the recoverability and classification of asset carrying amounts or the amount and classification of liabilities that might result should we be unable to continue as a going concern.  


On February 18, 2011 we entered into an Accounts Receivable Purchasing Agreement (the “ARPA”) with DSCH Capital Partners, LLC d/b/a Far West Capital (“FWC”), an unaffiliated third party.  Pursuant to the ARPA, FWC may purchase, in its sole discretion, eligible accounts receivable of our company on a revolving basis up to a maximum of $750,000.  Under the terms of the ARPA, FWC may purchase eligible receivables from us with full recourse for the face amount of such eligible receivables less a discount of 1.0%.  In addition, we are required to pay FWC a monthly cost of funds fee equal to the net funds employed by FWC at a rate equal to the Wall Street Journal Prime Lending Rate plus 4.75%, with a floor of 7.00%.  FWC will retain 20% of the purchase price of the receivables as a reserve amount.

 

The ARPA also provides that FWC has the right to require us to repurchase any purchased accounts receivable: (a) if there is a dispute as to the validity of such receivable by the account debtor, (b) if certain covenants, warranties or representations made by us with respect to such receivables are breached, (c) upon and during the continuance of an event of default under the ARPA or upon the termination of the ARPA, or (d) if such receivable remains unpaid 90 days after the invoice date.  The ARPA has an initial term of one year with automatic renewals for successive one-year periods. Notwithstanding that, FWC may terminate the ARPA at any time upon 90 days prior written notice or without notice upon and during the continuance of an event of default.


Additionally, provided there does not exist an event of default under the ARPA or the rider thereto (the “Rider”), FWC may make advances to or for the benefit of the company in an aggregate amount up to and not to exceed $250,000.00 from time to time during the term of the Rider and upon our request which advances shall be subject to all of the terms and conditions of the ARPA and shall be revolving consisting of advances against our eligible inventory as defined in the Rider, as follows: (i) the advances against eligible inventory, at FWC’s discretion, will be in amounts up to the sum 50% of all eligible inventory; provided, however, the advances against eligible inventory shall at no time exceed 33% of the net outstanding purchased accounts under the ARPA plus the outstanding amount due, or net funds employed, from advances made on eligible inventory within conditions contained within the Rider. The balance cap percentage shall be 25% after 120 days from date of the Rider.  Eligible inventory will be valued at the lower of cost or market value.

 



Page 8 of 39


Table of Contents


PROBE MANUFACTURING, INC.


NOTES TO FINANCIAL STATEMENTS (UNAUDITED) – (Continued)


There can be no assurances that this financing will be sufficient to sustain profitable growth and attain additional capital to support growth. There can be no assurance that we will be successful in obtaining any such additional financing, or that we will be able to generate sufficient positive cash flow from operations.  The successful outcome of these or any future activities cannot be determined at this time and there is no assurance that if achieved, we will have sufficient funds to execute its business plans. The financial statements do not include any adjustments relating to the recoverability and classification of asset carrying amounts or the amount and classification of liabilities that might result should we be unable to continue as a going concern.  


2. Basis of Presentation and Summary of Significant Accounting Policies.


Our accompanying condensed financial statements have been prepared by us in accordance with generally accepted accounting principles in the United States of America, or GAAP, in conjunction with the rules and regulations of the U. S. Securities and Exchange Commission, or the SEC. Certain information and footnote disclosures required for annual financial statements have been condensed or excluded pursuant to SEC rules and regulations. Accordingly, our accompanying condensed financial statements do not include all of the information and footnotes required by GAAP for complete financial statements. Our accompanying condensed financial statements reflect all adjustments which are, in our view, of a normal recurring nature and necessary for a fair presentation of our financial position, results of operations and cash flows for the interim period. Interim results of operations are not necessarily indicative of the results to be expected for the full year; such full year results may be less favorable.


In preparing our accompanying financial statements, management has evaluated subsequent events through the financial statement issuance date. We believe that although the disclosures contained herein are adequate to prevent the information presented from being misleading, our accompanying financial statements should be read in conjunction with our audited financial statements and the notes thereto included in our 2010 Annual Report on Form 10-K, as filed with the SEC on March 31, 2011.


Cash and Cash Equivalents


We maintain the majority of its cash accounts at a commercial bank. The total cash balance is insured by the Federal Deposit Insurance Corporation (“FDIC”) up to $250,000 per commercial bank. For purposes of the statement of cash flows we consider all cash and highly liquid investments with initial maturities of one year or less to be cash equivalents.



Page 9 of 39


Table of Contents


PROBE MANUFACTURING, INC.


NOTES TO FINANCIAL STATEMENTS (UNAUDITED) – (Continued)


Estimates


The preparation of financial statements in conformity with GAAP 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 revenue and expenses during the reporting period. Such estimates may be materially different from actual financial results. Significant estimates include the recoverability of long-lived assets, the collection of accounts receivable and valuation of inventory and reserves.


Accounts Receivable


We grant credit to its customers located within the United States and do not require collateral. Our ability to collect receivables is affected by economic fluctuations in the geographic areas and industries served by us.


Reserves for un-collectable amounts are provided, based on past experience and a specific analysis of the accounts. Although we expect to collect amounts due, actual collections may differ from the estimated amounts. As of June 30, 2011, we had a reserve for potentially un-collectable accounts of $26,000.  Five customers accounted for approximately 63% of accounts receivable at June 30, 2011 and one customer accounted for 32% of the accounts receivable balance. Our trade accounts primarily represent unsecured receivables. Historically, our bad debt write-off related to these trade accounts has been insignificant.


Inventory


Inventories are valued at the lower of weighted average cost or market value. Our industry experiences changes in technology, changes in market value and availability of raw materials, as well as changing customer demand. We make provisions for estimated excess and obsolete inventories based on regular audits and cycle counts of our on-hand inventory levels and forecasted customer demands and at times additional provisions are made. Any inventory write offs are charged to the reserve account. As of June 30, 2011, we had a reserve for potentially obsolete inventory of $170,000.  


Property and Equipment


Property and equipment are stated at cost. Assets held under capital leases are recorded at lease inception at the lower of the present value of the minimum lease payments or the fair market value of the related assets.  We follow the practice of capitalizing property and equipment purchased over $5,000. The cost of ordinary maintenance and repairs is charged to operations. Depreciation and amortization are computed on the straight-line method over the following estimated useful lives of the related assets:


Furniture and fixtures

3 to 7 years

Equipment

7 to 10 years

Leasehold improvements

2 years (life of the lease)



Page 10 of 39


Table of Contents


PROBE MANUFACTURING, INC.


NOTES TO FINANCIAL STATEMENTS (UNAUDITED) – (Continued)



Long –Lived Assets


Our management assesses the recoverability of its long-lived assets by determining whether the depreciation and amortization of long lived assets over their remaining lives can be recovered through projected undiscounted future cash flows. The amount of long-lived asset impairment if any, is measured based on fair value and is charged to operations in the period in which long-lived assets impairment is determined by management. There can be no assurance however, that market conditions will not change or demand for our services will continue, which could result in impairment of long-lived assets in the future.


Revenue Recognition


Revenue from product and services are recognized at the time goods are shipped or services are provided to the customer, with an appropriate provision for returns and allowances. Terms are generally FOB origination with the right of inspection and acceptance. We have not experienced a material amount of rejected or damaged product.


Fair Value of Financial Instruments


The carrying amount of accounts payable and accrued expenses are considered to be representative of their respective fair values because of the short-term nature of these financial instruments.


Other Comprehensive Income


We have no material components of other comprehensive income (loss) and accordingly, net loss is equal to comprehensive loss in all periods.


Net Profit / (Loss) per Common Share      


Basic profit / (loss) per share is computed on the basis of the weighted average number of shares of our common Stock outstanding.  As of June 30, 2011, we had outstanding common stock shares of 195,888,320 used in the calculation of basic earnings per share. Basic Weighted average common stock shares and equivalents for the six months ended June 30, 2011, were 186,921,469. As of June 30, 2011, we had outstanding warrants to purchase 16,647,330 additional common stock shares and options to purchase 1,103,861 additional common stock shares, which may dilute future earnings per share. Fully diluted weighted average common stock shares and equivalents for the six months ended June 30, 2011, was 204,574,587.


Research and Development:


For the three and six months ended June 30, 2011 and 2010 respectively, we expensed zero for research and development.



Page 11 of 39


Table of Contents


PROBE MANUFACTURING, INC.


NOTES TO FINANCIAL STATEMENTS (UNAUDITED) – (Continued)


Segment Information      


We operate in one segment; our primary business of electronics contract manufacturing.


The North American Asset-Backed Securitization program and the accounts receivable factoring program were amended effective in the quarter ended July 2, 2010, such that sales of accounts receivable from these programs continue to be accounted for as sales of financial assets and are removed from the consolidated balance sheets. Cash received from the sale of accounts receivables under these programs, including amounts received for the beneficial interest that are paid upon collection of accounts receivables, are reported as cash provided by operating activities in the statement of cash flows (see Note 8).

 

Share Based Compensation   


The company has adopted the use of Statement of Financial Accounting Standards No. 123R, “Share-Based Payment” (SFAS No. 123R) (now contained in FASB Codification Topic 718, Compensation-Stock Compensation, or Topic 718), which supersedes APB Opinion No. 25, “Accounting for Stock Issued to Employees”, and its related implementation guidance and eliminates the alternative to use Opinion 25’s intrinsic value method of accounting that was provided in Statement 123 as originally issued. This Statement requires an entity to measure the cost of employee services received in exchange for an award of an equity instruments, which includes grants of stock options and stock warrants, based on the fair value of the award, measured at the grant date, (with limited exceptions). Under this standard, the fair value of each award is estimated on the grant date, using an option-pricing model that meets certain requirements. We use the Black- Scholes option-pricing model to estimate the fair value of our equity awards, including stock options and warrants. The Black-Scholes model meets the requirements of Topic 718; however the fair values generated may not reflect their actual fair values, as it does not consider certain factors, such as vesting requirements, employee attrition and transferability limitations. The Black-Scholes model valuation is affected by our stock price and a number of assumptions, including expected volatility, expected life, risk-free interest rate and expected dividends. We estimate the expected volatility and estimated life of our stock options at grant date based on historical volatility; however, due to the thinly traded nature of our stock, we have chosen to use an average of the annual volatility of like companies in our industry. For the “risk-free interest rate”, we use the Constant Maturity Treasury rate on 90 day government securities. The term is equal to the time until the option expires. The dividend yield is not applicable, as the company has not paid any dividends, nor do we anticipate paying them in the foreseeable future. The fair value of our restricted stock is based on the market value of our free trading common stock, on the grant date calculated using a 20 trading day average. At the time of grant, the share based-compensation expense is recognized in our financial statements based on awards that are ultimately expected to vest using historical employee attrition rates and the expense is reduced accordingly. It is also adjusted to account for the restricted and thinly traded nature of the shares. The expense is reviewed and adjusted in subsequent periods if actual attrition differs from those estimates.


We re-evaluate the assumptions used to value our share-based awards on a quarterly basis and if changes warrant different assumptions, the share-based compensation expense could vary significantly from the amount expensed in the past. We may be required to adjust any remaining share-based compensation expense, based on any additions, cancellations or adjustments to the share based awards. The expense is recognized over the period during which an employee is required to provide service in exchange for the award—the requisite service period (usually the vesting period). No compensation cost is recognized for equity instruments for which employees do not render the requisite service. For the  six months ended, June 30, 2011 and 2010, we recognized $0 and $2,058, respectively, in share based amortization expense, due to the issuance of our stock options. We also had $0 in non-vested expense as of June 30, 2011to be recognized over the next year. For the six months ended, June 30, 2011 we also recognized $9,492 in share based expense due to the issuance of common stock and $6,600 in share based expense due to the issuance of warrants.



Page 12 of 39


Table of Contents


PROBE MANUFACTURING, INC.


NOTES TO FINANCIAL STATEMENTS (UNAUDITED) – (Continued)


Income Taxes


The Company accounts for income taxes under SFAS No. 109 (now contained in FASB Codification Topic 740-10-25, Accounting for Uncertainty in Income Taxes), which requires the asset and liability approach to accounting for income taxes.  Under this method, deferred tax assets and liabilities are measured based on differences between financial reporting and tax bases of assets and liabilities measured using enacted tax rates and laws that are expected to be in effect when differences are expected to reverse. As of June 30,, 2011, we had a net operating loss carry forward of $(272,482) and a deferred tax asset of $92,586 using the statutory rate of 34%. The deferred tax asset may be recognized in future periods, not to exceed 20 years.  However, due to the uncertainty of future events we have booked valuation allowance of $92,586


 

As of June 30, 2011

Deferred Tax Asset

 $                 92,644

Valuation Allowance

                  (92,644)

Deferred Tax Asset (Net)

 $                         


3.  Inventory.


Inventories by major classification were comprised of the following as of:


 

June 30, 2011

December 31, 2010

Raw Material

                       611,088

$513,345

Work in Process

                       111,878

101,092

Finished Goods

                           2,279

2,697

Total

                       725,245

617,134

Less Reserve for excess or obsolete inventory

                     (170,000)

                     (170,000)

Total Inventory

                       555,245

 $                    447,134




4.  Property and Equipment


Property and equipment were comprised of the following as of:


 

June 30, 2011

December 31, 2010

Furniture and fixtures

 $                33,558

 $                33,558

Equipment

                   1,888,740

                   1,888,740

Leasehold improvements

                        36,686

                        36,686

Total

                   1,958,984

                   1,958,984

Accumulated Depreciation

                 (1,853,618)

                 (1,845,319)

Net Fixed Assets

 $              105,366

 $              113,665





Page 13 of 39


Table of Contents


PROBE MANUFACTURING, INC.


NOTES TO FINANCIAL STATEMENTS (UNAUDITED) – (Continued)


5.  Accrued Expenses


Accrued expenses were comprised of the following at:


 

June 30, 2011

December 30, 2010

 

 

 

Accrued Wages

 $                        138,655

 $                      195,936 

Accrued Interest

                             2,982

                             2,400 

Accrued Professional Fees

                                500

                             4,350 

Accrued Other

                             2,519

                             7,960 

Accrued Rent

                           58,190

                           59,190 

Accrued Vacation

                           28,332

                           12,393 

 Total Accrued Expenses

 $                      231,178

 $                      282,229 


6.  Capital Lease Obligations  


None.


7. Notes Payable


On February 18, 2011 we entered into an Accounts Receivable Purchasing Agreement (the “ARPA”) with DSCH Capital Partners, LLC d/b/a Far West Capital (“FWC”), an unaffiliated third party.  Pursuant to the ARPA, FWC may purchase, in its sole discretion, eligible accounts receivable of our company on a revolving basis up to a maximum of $750,000. Under the terms of the ARPA, FWC may purchase eligible receivables from us with full recourse for the face amount of such eligible receivables less a discount of 1.0%.  In addition, we are required to pay FWC a monthly cost of funds fee equal to the net funds employed by FWC at a rate equal to the Wall Street Journal Prime Lending Rate plus 4.75%, with a floor of 7.00%.  FWC will retain 20% of the purchase price of the receivables as a reserve amount.

 

The ARPA also provides that FWC has the right to require us to repurchase any purchased accounts receivable: (a) if there is a dispute as to the validity of such receivable by the account debtor, (b) if certain covenants, warranties or representations made by us with respect to such receivables are breached, (c) upon and during the continuance of an event of default under the ARPA or upon the termination of the ARPA, or (d) if such receivable remains unpaid 90 days after the invoice date.  The ARPA has an initial term of one year with automatic renewals for successive one-year periods. Notwithstanding that, FWC may terminate the ARPA at any time upon 90 days prior written notice or without notice upon and during the continuance of an event of default.



Page 14 of 39


Table of Contents


PROBE MANUFACTURING, INC.


NOTES TO FINANCIAL STATEMENTS (UNAUDITED) – (Continued)


Additionally, provided there does not exist an event of default under the ARPA or the rider thereto (the “Rider”), FWC may make advances to or for the benefit of the company  in an aggregate amount up to and not to exceed $250,000.00 from time to time during the term of the Rider and upon our request, which advances shall be subject to all of the terms and conditions of the ARPA and shall be revolving consisting of advances against our eligible inventory as defined in the Rider, as follows: (i) the advances against eligible inventory, at FWC’s discretion, will be in amounts up to the sum 50% of all eligible inventory; provided, however, the advances against eligible inventory shall at no time exceed 33% of the net outstanding purchased accounts under the ARPA plus the outstanding amount due, or net funds employed, from advances made on eligible inventory within conditions contained within the Rider. The balance cap percentage shall be 25% after 120 days from date of the Rider. Eligible inventory will be valued at the lower of cost or market value.


As of June 30, 2011 the outstanding balance due to FWC was $561,482.


Related Party – Notes payable


Note Payable – related party. This is a term note payable, unsecured, dated November 03, 2009 payable to Linwood Goddard, our Vice President of Operations, at a 12.00% interest rate per annum, with a 36-month amortization and monthly payments of $334.14. As of June 30, 2011 the outstanding balance with accrued interest was $5,992.  


Note Payable – related party. This is a term note payable, unsecured, dated December 24, 2009 payable to Linwood Goddard, our Vice President of Operations, at a 12.00% interest rate per annum, with a 36-month amortization and monthly payments of $334.14. As of June 30, 2011 the outstanding balance with accrued interest was $5,875.


Note Payable - On June 23, 2010 we entered short term $70,000 demand note to B&S Development Group, LLC. The term of this note is four month due on October 23, 2010 with an interest rate of 15.00% per annum. This note required the payment of a 12% due diligent fee to be amortized over the life of the note. Total payments for interest and due diligent fees are $3,000 per month. Bijan Israel the managing member of B&S Development Group, LLC and is also a managing member of KB Development Group, LLC. KB Development Group, LLC is the largest shareholder of the company, which owns 152,000,000 shares of our common stock. As of December 31, 2010 the outstanding balance was $70,000. On February 17, 2010 the balance of this note was paid in full.


8.  Commitments and Contingencies


Operating Rental Leases


On October 14, 2009 we entered into a 5 year lease with Bernard family trust, with a commencement date of December 31, 2009. The facility is approximately 19,701 square feet and located at 17475 Gillette, Irvine CA, 92614.  


Year

Monthly Rent

1

         $ 7,880

2

9,850

3

10,835

4

11,820

5

12,805




Page 15 of 39


Table of Contents


PROBE MANUFACTURING, INC.


NOTES TO FINANCIAL STATEMENTS (UNAUDITED) – (Continued)


Subsequently on March 28, 201,1 we signed an amendment to our facility lease with an increase of 1,600 square feet. The increase in the lease commenced on April 1, 2011 and continues through year five.  

The amended lease has the following payments:


 

Original Lease

Amended lease

Year

Monthly Rent

Monthly Rent

1

7,880

7,880

2

9,850

10,650

3

10,835

11,715

4

11,820

12,780

5

12,805

13,845



Litigation


We are not presently subject to any material litigation nor, to our knowledge, is any material litigation threatened against us, which if determined unfavorably to us, would have a material adverse effect on our financial position, results of operations or cash flows.


9.  Capital Stock Transactions


During the six months ended June 30, 2011 we had the following capital stock transactions:


On April 19, 2011 we issued 5,000,000 shares of common stock for consulting services


On June 9, 2011 we issued 1,000,000 shares of common stock for consulting services.


On June 26, 2011 we issued 500,000 shares of common stock for advisor to the Board of Director fees for April 2011 thru March 2012.


On June 26, 2011 we issued 1,250,000 shares of common stock for consulting services for 201, these shares were previously accrued and to be issued.


On June 26, 2011 we issued 1,000,000 shares of common stock for legal services for 2010, these shares were previously accrued and to be issued.


On June 26, 2011 we issued 1,000,000 shares of common stock to John Bennett our chief financial officer as additional compensation for 2010, these shares were previously accrued and to be issued.


On June 26, 2011 we issued 1,000,000 shares of common stock to Linwood Goddard our vice president of operations as additional compensation for 2010, these shares were previously accrued and to be issued.


On June 26, 2011 we issued 500,000 shares of common stock to Shervin Talich for Board of Director fees for April 2011 thru March 2012.




Page 16 of 39


Table of Contents


PROBE MANUFACTURING, INC.


NOTES TO FINANCIAL STATEMENTS (UNAUDITED) – (Continued)


Common Stock


Our Articles of Incorporation authorizes us to issue 400,000,000 shares of common stock, par value $0.001 per share. As of June 30, 2011 there were 195,888,320 shares of common stock issued and outstanding. All outstanding shares of common stock are, and the common stock to be issued will be, fully paid and non-assessable. Each share of our common stock has identical rights and privileges in every respect. The holders of our common stock are entitled to vote upon all matters submitted to a vote of our shareholders and are entitled to one vote for each share of common stock held. There are no cumulative voting rights.


The holders of our common stock are entitled to share equally in dividends and other distributions that our Board of Directors may declare from time to time out of funds legally available for that purpose, if any, after the satisfaction of any prior rights and preferences of any outstanding preferred stock. If we liquidate, dissolve or wind up, the holders of shares of common stock will be entitled to share ratably in the distribution of all of our assets remaining available for distribution after satisfaction of all our liabilities and our obligations to holders of our outstanding preferred stock.


Preferred Stock


Our Articles of Incorporation authorize us to issue 10,000,000 shares of preferred stock.  We authorized 440 shares of Series A Convertible Preferred Stock and 20,000 shares of Series B Convertible Preferred Stock. On May 25, 2006 the Articles of Incorporation were amended authorizing 15,000 shares Series C Convertible Preferred Stock. As of August 20, 2006 all preferred stock has been converted into common stock and there were no outstanding preferred shares as of September 30, 2010.


Warrants


Series A - Common Stock Warrants

We currently have 1,192,875 Series A Warrants issued and outstanding. Each warrant gives the holder the right to purchase 5 shares of common stock (5,964,375 total shares) at $0.33 per share. The Series A Warrants expire on November 15, 2011.


Series B - Common Stock Warrants

We currently have 1,192,875 Series B Warrants issued and outstanding.  Each warrant gives the holder the right to purchase 5 shares of common stock (5,964,375 total shares) at $0.50 per share. The Series B Warrants will expire on May 15, 2012.


Series C – Common Stock Warrants

We had 600,000 Series C Warrants issued and outstanding. Each warrant gave the holder the right to purchase 1 shares of common stock (600,000 total shares) at $0.267 per share. The Series C Warrants expired on November 5, 2010.


Series D – Common Stock warrants

We currently have 1,718,580 Series D Warrants issued and outstanding.  Each warrant gives the holder the right to purchase 1 share of common stock (1,718,580 total shares) at $0.133 per share. The Series D Warrants expire on November 5, 2012.


Series E – Common Stock warrants


On April 8, 2011, we issued 3,000,000 series E Warrants.  Each warrant gives the holder the right to purchase 1 share of common stock (3,000,000 total shares) at $0.05 per share. The Series E Warrants expire on April 8, 2016, as a result we recognized $6,600 in share based expense.




Page 17 of 39


Table of Contents




PROBE MANUFACTURING, INC.


NOTES TO FINANCIAL STATEMENTS (UNAUDITED) – (Continued)



Warrants Activity for the Period and Summary of Outstanding Warrants


On April 2, 2008, the following notes were converted and series D warrants were issued:


Note Payable – This Note was an operating line of credit, secured by the assets of the Company. Borrowings under this line of credit were at an interest rate of 15.00% per annum, payable to Hoa Mai.  This note was converted to a term note payable, with an effective date of December 31, 2006, un-secured, at 12.00% interest rate, with a 36 month amortization, monthly payments of $1,661 and a balloon payment of $27,505 on April 15, 2008. The note was extended by 18 months, with an interest rate of 13.00% per annum. The holder was also issued 3 series D Warrants for every $2.00 of outstanding note balance on that date. On July 13, 2009 this note was settled in full for $2,605 and recognized a gain of $7,002. As of June 30, 2011, the note had outstanding balance of zero.


Note Payable - dated March 10, 2006 – related party, special use, line of credit in the amount of $45,000, unsecured, 20.00% interest per annum (10.00% paid in cash and 10.00% paid in our common stock shares), Due May 10, 2007. This note was converted to a term note payable, with an effective date of December 31, 2006, un-secured, 12.00% interest rate, with a 36 month amortization, monthly payments of $1,001 and a balloon payment of $16,588 on April 15, 2008. This note is payable to Reza Zarif.  The note was extended by 18 months, with an interest rate of 13.00% per annum. The holder was also issued 3 series D Warrants for every $2.00 of outstanding note balance on that date. On July 27, 2009 this note was settled in full for $3,585 and recognized a gain of $9,636. As of June 30, 2011, the note had outstanding balance of zero.


Note Payable – related party. This note was an operating line of credit, secured by the assets of the Company. Borrowings under this line of credit were at an interest rate of 20.00% per annum (12.00% paid in cash and 8.00% paid in our common stock shares) per annum, payable to Rufina Paniego. This note was converted to a term note payable, with an effective date of December 31, 2006, un-secured, 12.00% interest rate, with a 36 month amortization, monthly payments of $2,491 and a balloon payment of $39,759 on April 15, 2008. The note was extended by 18 months, with an interest rate of 13.00% per annum. The holder was also issued 3 series D Warrants for every $2.00 of outstanding note balance on that date. On July 27, 2009 this note was settled in full for $10,563 and recognized a gain of $28,388. As of June 30, 2011, the note had outstanding balance of zero.


Note Payable – related party. This note was an operating line of credit, secured by the assets of the Company.  Borrowings under this line of credit were at an interest rate of 20.00% per annum (12.00% paid in cash and 8.00% paid in our common stock shares) per annum, payable to eFund Capital Partners, LLC.  This note was converted to a term note payable, with an effective date of December 31, 2006, un-secured, at 12.00% interest rate, with a 36 month amortization, monthly payments of $4,982 and a balloon payment of $82,516 on April 15, 2008.. The note was extended by 18 months, with an interest rate of 13.00% per annum.  The holder was also issued 3 series D Warrants for every $2.00 of outstanding note balance on that date. On July 27, 2009 this note was settled in full for $0 and recognized a gain of $81,879. As of June 30, 2011, the note had outstanding balance of zero.



Page 18 of 39


Table of Contents


PROBE MANUFACTURING, INC.


NOTES TO FINANCIAL STATEMENTS   – (Continued)


Note Payable – related party, unsecured, 20.00% interest per annum (10.00% paid in cash and 10.00% paid in our company stock shares) due on May 10, 2007, Payable to Reza Zarif. This note was converted to a term note payable, with an effective date of December 31, 2006, un-secured, at 12.00% interest rate, with a 36 month amortization, monthly payments of $7,871 and a balloon payment of $130,366 on April 15, 2008. The note was extended by 18 months, with an interest rate of 13.00% per annum. The holder was also issued 3 series D Warrants for every $2.00 of outstanding note balance on that date. On July 27, 2009 this note was settled in full for $34,583 and recognized a gain of $92,941. As of June 30, 2011, the note had outstanding balance of zero.


A summary of warrant activity for the periods is as follows:


 

 

 Warrants - Common Share Equivalents

Weighted Average Exercise price

 

 Warrants exercisable - Common Share Equivalents

Weighted Average Exercise price

Outstanding December 31, 2009

   14,247,330

                0.38

 

  14,247,330

          0.38

 

Granted

               

                   

 

 

Expired C - Warrants

       600,000

                0.27

 

       600,000

          0.27

 

Exercised

  

 

Outstanding December 31, 2010

   13,647,330

                0.38

 

  13,647,330

          0.38

 

Granted

     3,000,000

                0.05

 

    3,000,000

          0.05

 

Expired

  

  

 

 

Exercised

  

 

Outstanding June 30, 2011

   16,647,330

                0.32

 

  16,647,330

          0.32


 

Warrants Outstanding

 

 Warrants Exercisable

Range of Warrant Exercise Price

 Warrants - Common Share Equivalents

Weighted Average Exercise price

Weighted Average Remaining Contractual life in years

 

 Warrants - Common Share Equivalents

Weighted Average Exercise price

                      $0.33

     5,964,375

$0.33

0.37

 

    5,964,375

$0.33

                      $0.50

     5,964,375

$0.50

0.88

 

    5,964,375

$0.50

$0.13

     1,275,000

$0.13

1.35

 

    1,275,000

$0.13

                      $0.13

       443,580

$0.13

1.35

 

       443,580

$0.13

                      $0.05

     3,000,000

$0.05

4.77

 

    3,000,000

$0.05

Total

   16,647,330

$0.32

 

 

  16,647,330

$0.32



Note: The weighted average exercise price has been adjusted retroactively due to price decreases in the warrant strike prices.



Page 19 of 39


Table of Contents


 


Stock Options


On February 8, 2007 pursuant to our 2006 Qualified Incentive Option Plan which was adopted by our Board of Directors granted Company employees an incentive stock option to purchase up to 2 % of the outstanding common shares of the company.  616,514 options were granted at $.173 cents, the fair market value of the Company at the time of the grant. These options expire on February 8, 2017. As of June 30, 2010 we had a reduction in the outstanding stock options of 412,653 as a result of employee termination and forfeiture of the options.  As of June 30, 2011, there were 203,861 options outstanding and 3,713,905 options available for grant under this plan.


On February 8, 2007, we granted stock options to its key employees, to purchase up to 750,000 shares of our common stock, which was approved by our Board of Directors.  These options were granted at $.173 cents, the fair market value of the Company at the time of the grant.  These options expire on February 8, 2017.  As a result, we recognized share-based compensation expense in the amount of $5,313 for the year ended December 31, 2007, $2,657 for the year ended December 31, 2008, $2,657 for the year ended December 31, 2009 and $2,657 for the year ended December 31, 2010, with a balance to be expensed over the next year of $0. As of June 30, 2011 the balance of the outstanding options under this plan is 600,000. 300,000 were granted to John Bennett our Chief Financial Officer and 300,000 were granted to Linwood Goddard our Vice President of Quality.


On February 28, 2008 we granted stock options to John Bennett our Chief Financial Officer, to purchase up to 300,000 shares of our common stock, which was approved by our Board of Directors.  These options were granted at $.033 cents, the fair market value of the Company at the time of the grant.  These options expire on February 8, 2017.  As a result, we recognized share-based compensation expense in the amount of $5,574 for the year ended December 31, 2008, $5,576 for the year ended December 31, 2009 and $2,786 for the year ended December 31, 2010, with a balance to be expensed over the next year of $0.  As of June 30, 2011 the balance of the outstanding options under this plan is 300,000.


Probe Manufacturing, Inc. 2011 Omnibus Incentive Plan

As of June 30, 2011 we have not issued any options or shares pursuant to our 2011 Omnibus Incentive Plan.

On April 19, 2011 we issued 5,000,000 shares of common stock for consulting services


On June 26, 2011 we issued 1,000,000 shares of common stock for legal services for 2010, these shares were previously accrued and to be issued.


Stock to be issued under option and warrant plans


Any shares issued under the existing option or warrant plans will come from the company’s authorized but un-issued, un-registered shares.



Page 20 of 39


Table of Contents


PROBE MANUFACTURING, INC.


NOTES TO FINANCIAL STATEMENTS (UNAUDITED) – (Continued)


10.  Related Party Transactions


Note Payable - On June 23, 2010 we entered short term $70,000 demand note to B&S Development Group, LLC.  The term of this note is four month due on October 23, 2010 with an interest rate of 15.00% per annum. This note required the payment of a 12% due diligent fee to be amortized over the life of the note. Total payments for interest and due diligent fees are $3,000 per month. Bijan Israel the managing member of B&S Development Group, LLC and is also a managing member of KB Development Group, LLC. KB Development Group is the largest shareholder of the company at 152,000,000 shares. As of December 31, 2010 the outstanding balance was $70,000. On February 17, 2010 the balance of this note was paid in full.


Note Payable – related party. This is a term note payable, unsecured, dated November 03, 2009 payable to Linwood Goddard, our Vice President of Operations, at a 12.00% interest rate per annum, with a 36-month amortization and monthly payments of $334.14.  As of June 30, 2011 the outstanding balance with accrued interest was $5,992.  


Note Payable – related party. This is a term note payable, unsecured, dated December 24, 2009 payable to Linwood Goddard, our Vice President of Operations, at a 12.00% interest rate per annum, with a 36-month amortization and monthly payments of $334.14.  As of June 30, 2011 the outstanding balance with accrued interest was $5,875.


On March 18, 2011 John Bennett, our Chief Financial Officer, agreed to purchase 1,020,924 shares of our common stock from our former Chief Executive Officer, Barrett Evens, for $5,000. The shares were transferred on April 15, 2011.


On March 18, 2011 Linwood Goddard, our Vice President Quality, agreed to purchase 1,020,924 shares of our common stock from our former Chief Executive Officer, Barrett Evens for $5,000. The shares were transferred on April 15, 2011.


On February 8, 2007, we granted stock options to its key employees, to purchase up to 750,000 shares of our common stock, which was approved by our Board of Directors. These options were granted at $.173 cents, the fair market value of the Company at the time of the grant.  These options expire on February 8, 2017. As a result, we recognized share-based compensation expense in the amount of $5,313 for the year ended December 31, 2007, $2,657 for the year ended December 31, 2008, $2,657 for the year ended December 31, 2009 and $2,657 for the year ended December 31, 2010, with a balance to be expensed over the next year of $0. As of June 30, 2011 the balance of the outstanding options under this plan is 600,000. 300,000 were granted to John Bennett, our Chief Financial Officer, and 300,000 were granted to Linwood Goddard, our Vice President of Quality.


On February 28, 2008 we granted stock options to John Bennett, our Chief Financial Officer, to purchase up to 300,000 shares of our common stock, which was approved by our Board of Directors. These options were granted at $.033 cents, the fair market value of the Company at the time of the grant. These options expire on February 8, 2017. As a result, we recognized share-based compensation expense in the amount of $5,574 for the year ended December 31, 2008; $5,576 for the year ended December 31, 2009; and $2,786 for the year ended December 31, 2010, with a balance to be expensed over the next year of $0. As of June 30, 2011 the balance of the outstanding options under this plan is 300,000.



Page 21 of 39


Table of Contents


PROBE MANUFACTURING, INC.


NOTES TO FINANCIAL STATEMENTS (UNAUDITED) – (Continued)



Kambiz Mahdi, our Chief Executive Officer, owns Billet Electronics, which is an independent distributor of electronic components. From time to time we purchase parts from Billet Electronics. In addition, from time to time we provide assembly and value added services to Billet Electronics.


On June 26, 2011 we issued 1,000,000 shares of common stock to John Bennett, our Chief Financial Officer, as additional compensation for 2010, these shares were previously accrued and to be issued.


On June 26, 2011 we issued 1,000,000 shares of common stock to Linwood Goddard, our Vice President of Operations, as additional compensation for 2010, these shares were previously accrued and to be issued.


On June 26, 2011 we issued 500,000 shares of common stock to Shervin Talich for Board of Director fees for April 2011 through March 2012.


11.  Subsequent Events

None.















Page 22 of 39


Table of Contents


Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operation

 

Overview

Probe Manufacturing Industries, Inc. was incorporated on July 7, 1995. On April 21, 2005, the Company was re-domiciled from California to Nevada, and changed its name to Probe Manufacturing, Inc. We provide a range of engineering, manufacturing and business services to companies who design and market electronic products, original equipment manufacturers (OEMs). Our revenue is generated from sales of our services primarily to customers in the medical device, aerospace, automotive, industrial and instrumentation product manufacturers. We provide our domestic customers with low cost, low risk, agile, flexible and high quality manufacturing services. We utilize global partnerships and manufacturing scale to secure the best cost and material availability providing both easy on shore access with local program management during product conceptualization and offshore volume manufacturing. The services that we provide are commonly referred to as electronics manufacturing services (EMS). Our EMS offerings include new product introduction, collaborative design, procurement and materials management, product manufacturing, product warranty repair, and end-of-life support. We offer our customers comprehensive and integrated design and manufacturing services, from initial product design to production and direct order fulfillment. Our engineering services include product design, printed circuit board layout, prototyping, and test development. Our supply chain management solutions include purchasing, management of materials, and order fulfillment. Our manufacturing services include surface mount and through-hole assembly, cable assembly, mechanical assembly, and fully integrated box build systems for high complexity electronics.


On June 17, 2009, we entered into a stock purchase agreement with KB Development Group, LLC to sell 152,000,000 shares of our common stock for $120,000. Concurrently, we entered into settlement agreements with each of our note holders to settle the outstanding notes payable for $120,000 and the assumption of a $10,000 note by Solar Masters. Between July 13, 2009 and July 27, 2009 all of the notes were paid and settled, which resulted in a realized gain of $708,708 and a reduction in our notes payable of $840,203. Kambiz Mahdi, our Chairman and Chief Executive Officer, is a managing member of KB Development Group, LLC.


Going Concern


The financial statements have been prepared on a going concern basis, which contemplates continuity of operations, realization of assets and liquidation of liabilities in the normal course of business. Although for the six months ended June 30, 2011, we had a net profit of $56,940, a working capital surplus of $103,515 and a shareholder surplus of $305,015; we had an accumulated deficit of $(272,482) our ability to operate as a going concern is still dependent upon our ability (1) to obtain sufficient debt and/or equity capital and/or (2) continue to generate positive cash flow from operations and maintain profitability.  



Page 23 of 39


Table of Contents



Selected Financial Data


The following selected historical unaudited financial information of Probe Manufacturing, Inc. has been derived from the historical results and are not necessarily indicative of future results. The following table is qualified by reference to and should be read in conjunction with Item 2, “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and our accompanying financial statements and the notes thereto.


Probe Manufacturing, Inc.

Statement of Operations

for the three and six month periods ended

 June 30, 2011 and 2010 respectively

 

 

 

 

 

 

Un-audited

Un-audited

 

Three month period ended

Six month period ended

 

2011

2010

2011

2010

 

 

 

 

 

Sales

 $           1,164,312

 $              754,170

 $           2,070,625

 $           1,241,676

Cost Of Goods Sold

                 821,584

                 567,670

              1,487,083

                 903,820

Gross Profit

                 342,728

                 186,500

                 583,542

                 337,856

 

 

 

 

 

General And Administrative

                 266,948

                 156,939

                 466,657

                 281,839

Share Based Compensation

                   16,092

                     5,427

                   16,092

                   14,985

Net Profit / (Loss) From Operations

                   59,688

                   24,134

                 100,793

                   41,032

 

 

 

 

 

Other Income / (Expenses)

                     5,072

                 190,889

                     8,917

                 190,798

Interest Expense

                 (32,548)

                      (650)

                 (52,770)

                   (1,300)

Net Profit / (Loss) Before Income Taxes

                   32,212

                 214,373

                   56,940

                 230,530

Income Tax Expense

Net Profit / (Loss)

 $                32,212

 $              214,373

 $                56,940

 $              230,530



PROBE MANUFACTURING, INC.

Condensed consolidated Balance sheet

as of

 

Un-audited

 

 

June 30,

December 31,

 

2011

2010

 

 

 

Working Capital

 $         103,515

 $            44,385

Total Assets

          1,477,780

            994,964

Long term Debt

  

                5,932

Stockholder Equity

 $          305,015

 $          183,175




Page 24 of 39


Table of Contents


Plan of Operations


Management is taking the following steps to sustain profitability and growth: (i) utilization of global sourcing to secure best cost and availability; (ii) customer centric program management teams through our local factory supporting multi-million dollar relationships; (iii) strategic partnerships with technology innovators and start-ups, in return for manufacturing rights and equity;  (iv) new sales and expansion of service offerings into cable, plastics and sheet metal; and (v) mergers and acquisitions.


Our future success is likely dependent on our ability to sustain profitable growth and attain additional capital to support growth. There can be no assurance that we will be successful in obtaining any such financing, or that it will be able to generate sufficient positive cash flow from operations.  The successful outcome of these or any future activities cannot be determined at this time and there is no assurance that if achieved, we will have sufficient funds to execute its business plans. The financial statements do not include any adjustments relating to the recoverability and classification of asset carrying amounts or the amount and classification of liabilities that might result should we be unable to continue as a going concern.  


On February 18, 2011 we entered into an Accounts Receivable Purchasing Agreement (the “ARPA”) with DSCH Capital Partners, LLC d/b/a Far West Capital (“FWC”), an unaffiliated third party. Pursuant to the ARPA, FWC may purchase, in its sole discretion, eligible accounts receivable of our company on a revolving basis up to a maximum of $750,000. Under the terms of the ARPA, FWC may purchase eligible receivables from us with full recourse for the face amount of such eligible receivables less a discount of 1.0%.  In addition, we are required to pay FWC a monthly cost of funds fee equal to the net funds employed by FWC at a rate equal to the Wall Street Journal Prime Lending Rate plus 4.75%, with a floor of 7.00%.  FWC will retain 20% of the purchase price of the receivables as a reserve amount.

 

The ARPA also provides that FWC has the right to require us to repurchase any purchased accounts receivable: (a) if there is a dispute as to the validity of such receivable by the account debtor, (b) if certain covenants, warranties or representations made by us with respect to such receivables are breached, (c) upon and during the continuance of an event of default under the ARPA or upon the termination of the ARPA, or (d) if such receivable remains unpaid 90 days after the invoice date. The ARPA has an initial term of one year with automatic renewals for successive one-year periods. Notwithstanding that, FWC may terminate the ARPA at any time upon 90 days prior written notice or without notice upon and during the continuance of an event of default.


Additionally, provided there does not exist an event of default under the ARPA or the rider thereto (the “Rider”), FWC may make advances to or for the benefit of the company  in an aggregate amount up to and not to exceed  $250,000.00 from time to time during the term of the Rider and upon our request which advances shall be subject to all of the terms and conditions of the ARPA and shall be revolving consisting of advances against our  eligible inventory as defined in the Rider, as follows: (i) the advances against eligible inventory, at FWC’s discretion, will be in amounts up to the sum 50% of all eligible inventory; provided, however, the advances against eligible inventory shall at no time exceed 33% of the net outstanding purchased accounts under the ARPA plus the outstanding amount due, or net funds employed, from advances made on eligible inventory within conditions contained within the Rider. The balance cap percentage shall be 25% after 120 days from date of the Rider. Eligible inventory will be valued at the lower of cost or market value.

 



Page 25 of 39


Table of Contents



There can be no assurances that this financing will be sufficient to sustain profitable growth and attain additional capital to support growth. There can be no assurance that we will be successful in obtaining any such additional financing, or that we will be able to generate sufficient positive cash flow from operations.  The successful outcome of these or any future activities cannot be determined at this time and there is no assurance that if achieved, we will have sufficient funds to execute its business plans. The financial statements do not include any adjustments relating to the recoverability and classification of asset carrying amounts or the amount and classification of liabilities that might result should we be unable to continue as a going concern.  


Summary of Results:


For the three and six months ended June 30, 2011, we had a net profit of $56,940 compared to a net profit of $230,530 for the same period in 2010, however, included in the results for 2010 was a one time gain on the settlement of the CIT lease of 190,960.   

For the three and six months ended June 30, 2011, our revenue was $2,070,625 compared to $1,241,676 for the same period in 2010, due to increased orders within existing accounts and the addition of 6 new customers.

For the three and six months ended June 30, 2011, our administrative expense was $482,749 compared to $296,824 for the same period in 2010, mainly due to the fact that we had a large discount on our rent in the first quarter of 2010.

For the three and six months ended June 30, 2011, our operating income was $100,973 compared $41,032 for the same period in 2010.

Key performance indicators for the six months ended June 30:

 

 

 

 

2011

2010

Inventory Turns

5.42

4.14

Days Sales in Backlog

226

140

Days Receivables Outstanding

48

28

Days Payables Outstanding

50

65


Inventory turns: are calculated as the ratio of cost of material compared to the average inventory for the six months ended June 30, 2011. For the six months ended June 30, 2011, our inventory turns were 5.42 compared to 4.14 for the same period in 2010.


Days Sales in Backlog is calculated based on our back log divided by average daily sales during that period.  For the six months ended June 30, 2011, days sales in backlog was 226 days compared to 140 days for the same period in 2010.  


Days receivables outstanding is calculated as the ratio of average accounts receivable during that period compared to average daily sales for the same period.  For the six months ended June 30, 2011, days receivables outstanding was 48 days compared to 28 days for the same period in 2010.  


Days Payable outstanding is calculated as the ratio of average accounts payable during that period compared to average daily sales for the same period. For the six months ended June 30, 2011, days payable outstanding was 50 days compared to 65 days for the same period in 2010.  



Page 26 of 39


Table of Contents


Critical Accounting Policies and Basis of Presentation

Our accompanying condensed financial statements have been prepared by us in accordance with generally accepted accounting principles in the United States of America, or GAAP, in conjunction with the rules and regulations of the U. S. Securities and Exchange Commission, or the SEC. Certain information and footnote disclosures required for annual financial statements have been condensed or excluded pursuant to SEC rules and regulations. Accordingly, our accompanying condensed financial statements do not include all of the information and footnotes required by GAAP for complete financial statements. Our accompanying condensed financial statements reflect all adjustments which are, in our view, of a normal recurring nature and necessary for a fair presentation of our financial position, results of operations and cash flows for the interim period. Interim results of operations are not necessarily indicative of the results to be expected for the full year; such full year results may be less favorable.


In preparing our accompanying financial statements, management has evaluated subsequent events through the financial statement issuance date. We believe that although the disclosures contained herein are adequate to prevent the information presented from being misleading, our accompanying condensed financial statements should be read in conjunction with our audited consolidated financial statements and the notes thereto included in our 2010 Annual Report on Form 10-K, as filed with the SEC on June 30, 2011.


Cash and Cash Equivalents


We maintain the majority of its cash accounts at a commercial bank. The total cash balance is insured by the Federal Deposit Insurance Corporation (“FDIC”) up to $250,000 per commercial bank. For purposes of the statement of cash flows we consider all cash and highly liquid investments with initial maturities of one year or less to be cash equivalents.


Estimates


The preparation of financial statements in conformity with GAAP 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 revenue and expenses during the reporting period. Such estimates may be materially different from actual financial results. Significant estimates include the recoverability of long-lived assets, the collection of accounts receivable and valuation of inventory and reserves.


Accounts Receivable


We grant credit to its customers located within the United States; and do not require collateral. Our ability to collect receivables is affected by economic fluctuations in the geographic areas and industries served by us.


Reserves for un-collectable amounts are provided, based on past experience and a specific analysis of the accounts. Although we expect to collect amounts due, actual collections may differ from the estimated amounts. As of June 30, 2011, we had a reserve for potentially un-collectable accounts of $26,000. Five customers accounted for approximately 63% of accounts receivable at June 30, 2011 and no one customer accounted for 32% of the accounts receivable balance. Our trade accounts primarily represent unsecured receivables. Historically, our bad debt write-offs related to these trade accounts have been insignificant.




Page 27 of 39


Table of Contents



Inventory


Inventories are valued at the lower of weighted average cost or market value. Our industry experiences changes in technology, changes in market value and availability of raw materials, as well as changing customer demand. We make provisions for estimated excess and obsolete inventories based on regular audits and cycle counts of our on-hand inventory levels and forecasted customer demands and at times additional provisions are made. Any inventory write offs are charged to the reserve account. As of June 30, 2011, we had a reserve for potentially obsolete inventory of $170,000.  


Property and Equipment


Property and equipment are stated at cost. Assets held under capital leases are recorded at lease inception at the lower of the present value of the minimum lease payments or the fair market value of the related assets.  We follow the practice of capitalizing property and equipment purchased over $5,000. The cost of ordinary maintenance and repairs is charged to operations. Depreciation and amortization are computed on the straight-line method over the following estimated useful lives of the related assets:


Furniture and fixtures

3 to 7 years

Equipment

7 to 10 years

Leasehold improvements

2 years (life of the lease)


Long –Lived Assets


Our management assesses the recoverability of its long-lived assets by determining whether the depreciation and amortization of long lived assets over their remaining lives can be recovered through projected undiscounted future cash flows. The amount of long-lived asset impairment if any, is measured based on fair value and is charged to operations in the period in which long-lived assets impairment is determined by management. There can be no assurance however, that market conditions will not change or demand for our services will continue, which could result in impairment of long-lived assets in the future.


Revenue Recognition


Revenue from product and services are recognized at the time goods are shipped or services are provided to the customer, with an appropriate provision for returns and allowances. Terms are generally FOB origination with the right of inspection and acceptance. We have not experienced a material amount of rejected or damaged product.


Fair Value of Financial Instruments


The carrying amount of accounts payable and accrued expenses are considered to be representative of their respective fair values because of the short-term nature of these financial instruments.


Other Comprehensive Income


We have no material components of other comprehensive income (loss) and accordingly, net loss is equal to comprehensive loss in all periods.



Page 28 of 39


Table of Contents


Net Profit/(Loss) per Common Share    

  

Basic profit/(loss) per share is computed on the basis of the weighted average number of shares of our common Stock outstanding. As of June 30, 2011, we had outstanding common stock shares of 195,888,320 used in the calculation of basic earnings per share. Basic Weighted average common stock shares and equivalents for the six months ended June 30, 2011, were 186,921,469. As of June 30, 2011, we had outstanding warrants to purchase 16,647,330 additional common stock shares and options to purchase 1,103,861 additional common stock shares, which may dilute future earnings per share. Fully diluted weighted average common stock shares and equivalents for the six months ended June 30, 2011, was 204,574,587.


Research and Development:


For the three and six months ended June 30, 2011 and 2010 respectively, we expensed zero for research and development.


Segment Information      


We operate in one segment; our primary business of electronics contract manufacturing.


Share Based Compensation   

The company has adopted the use of Statement of Financial Accounting Standards No. 123R, “Share-Based Payment” (SFAS No. 123R) (now contained in FASB Codification Topic 718, Compensation-Stock Compensation, or Topic 718), which supersedes APB Opinion No. 25, “Accounting for Stock Issued to Employees”, and its related implementation guidance and eliminates the alternative to use Opinion 25’s intrinsic value method of accounting that was provided in Statement 123 as originally issued. This Statement requires an entity to measure the cost of employee services received in exchange for an award of an equity instruments, which includes grants of stock options and stock warrants, based on the fair value of the award, measured at the grant date, (with limited exceptions). Under this standard, the fair value of each award is estimated on the grant date, using an option-pricing model that meets certain requirements. We use the Black- Scholes option-pricing model to estimate the fair value of our equity awards, including stock options and warrants. The Black-Scholes model meets the requirements of Topic 718; however the fair values generated may not reflect their actual fair values, as it does not consider certain factors, such as vesting requirements, employee attrition and transferability limitations. The Black-Scholes model valuation is affected by our stock price and a number of assumptions, including expected volatility, expected life, risk-free interest rate and expected dividends. We estimate the expected volatility and estimated life of our stock options at grant date based on historical volatility; however, due to the thinly traded nature of our stock, we have chosen to use an average of the annual volatility of like companies in our industry. For the “risk-free interest rate”, we use the Constant Maturity Treasury rate on 90 day government securities. The term is equal to the time until the option expires. The dividend yield is not applicable, as the company has not paid any dividends, nor do we anticipate paying them in the foreseeable future. The fair value of our restricted stock is based on the market value of our free trading common stock, on the grant date calculated using a 20 trading day average. At the time of grant, the share based-compensation expense is recognized in our financial statements based on awards that are ultimately expected to vest using historical employee attrition rates and the expense is reduced accordingly. It is also adjusted to account for the restricted and thinly traded nature of the shares. The expense is reviewed and adjusted in subsequent periods if actual attrition differs from those estimates.



Page 29 of 39


Table of Contents



We re-evaluate the assumptions used to value our share-based awards on a quarterly basis and if changes warrant different assumptions, the share-based compensation expense could vary significantly from the amount expensed in the past. We may be required to adjust any remaining share-based compensation expense, based on any additions, cancellations or adjustments to the share based awards. The expense is recognized over the period during which an employee is required to provide service in exchange for the award—the requisite service period (usually the vesting period). No compensation cost is recognized for equity instruments for which employees do not render the requisite service. For the six months ended, June 30, 2011 and 2010, we recognized $0 and $2,058, respectively, in share based amortization expense, due to the issuance of our stock options. We also had $0 in non-vested expense as of June 30, 2011to be recognized over the next year.  For the six months ended, June 30,  we also recognized $9,492 in share based expense due to the issuance of common stock and $6,600 in share based expense due to the issuance of warrants.


Income Taxes


The Company accounts for income taxes under SFAS No. 109 (now contained in FASB Codification Topic 740-10-25, Accounting for Uncertainty in Income Taxes), which requires the asset and liability approach to accounting for income taxes.  Under this method, deferred tax assets and liabilities are measured based on differences between financial reporting and tax bases of assets and liabilities measured using enacted tax rates and laws that are expected to be in effect when differences are expected to reverse. As of June 30, 2011, we had a net operating loss carry forward of $(272,482) and a deferred tax asset of $92,586 using the statutory rate of 34%. The deferred tax asset may be recognized in future periods, not to exceed 20 years.  However, due to the uncertainty of future events we have booked valuation allowance of $92,586


 

 As of June 30, 2011

Deferred Tax Asset

 $                 92,644

Valuation Allowance

                  (92,644)

Deferred Tax Asset (Net)

 $                            



Recent Accounting Pronouncements

Information regarding recent accounting pronouncements is provided in Note 2, “Summary of Accounting Policies” of the notes to our accompanying financial statements.



Page 30 of 39


Table of Contents




Result of operations:


The following table summarizes certain items in the statements of operations as a percentage of net sales. The financial information and discussion below should be read in conjunction with the accompanying financial statements and notes thereto.


Probe Manufacturing, Inc.

Statement of Operations

for the three and six month periods ended

 June 30, 2011 and 2010 respectively

 

 

 

 

 

 

Un-audited

Un-audited

 

Three month period ended

Six month period ended

 

2011

2010

2011

2010

 

 

 

 

 

Sales

100%

100%

100%

100%

Cost Of Goods Sold

71%

75%

72%

73%

Gross Profit

29%

25%

28%

27%

 

 

 

 

 

General And Administrative

23%

21%

23%

23%

Share Based Compensation

1%

1%

1%

1%

Net Profit / (Loss) From Operations

5%

3%

5%

3%

 

 

 

 

 

Other Income / (Expenses)

0%

25%

0%

15%

Interest Expense

-3%

0%

-3%

0%

Net Profit / (Loss) Before Income Taxes

3%

28%

3%

19%

Income Tax Expense

0%

0%

0%

0%

Net Profit / (Loss)

3%

28%

3%

19%


Net Sales 


For the three month period ended June 30, 2011, our revenue was $1,164,312 compared to $754,170 for the same period in 2010.  

Major Customers


Our top five customers accounted for approximately 66% of our net sales for the three month period ended June 30, 2011, compared to 57%, for the same period in 2010. We believe that our ability to grow our core business depends on increasing sales to existing customers, and on successfully attracting new customers. Customer contracts can be canceled and volume levels can be changed or delayed based on our customer’s performance and the end users’ markets which we have no control over. The timely replacement of delayed, canceled or reduced orders with new business cannot be ensured. In addition, we cannot assume that any of our current customers will continue to utilize our services. Consequently, our results of operations may be materially adversely affected.



Page 31 of 39


Table of Contents



Gross Profit 


For the three month period ended June 30, 2011, our gross profits were 29% and 25% in the same period in 2010. This was caused primarily due to increased overtime in the first quarter of 2010 to meet the increased production demand.  


For the three month period ended June 30, 2011, our cost of goods sold was 71% compared to 75% for the same period in 2010, mainly due to the increase in direct labor and overtime as a percent of the sales.  


Selling, General and Administrative (SG&A) Expenses 


For the three month period ended June 30, 2011, our SG&A expense was 24% compared to 22% for the same period in 2010.  


Net Income/ (Loss) from operations


For the three month period ended June 30, 2011, our net income from operations was 5% compared to a 3% for the same period in 2010.


For the three month period ended June 30, 2011, our interest expense was ($32,548) compared to ($650) for the same period in 2010, this was to due to the interest generated from our accounts receivable financing line referenced in Note 7.


Liquidity and Capital Resources: 


PROBE MANUFACTURING, INC.

Condensed Statements of Cash Flows

for the six months ended June 30,

 

 

 

 

 

 

 

Un-audited

Un-audited

 

2011

2010

Net Cash provided / (Used) In Operating Activities

 $                152,492

 $                  91,128

Cash Flows Used In Investing Activities

  

                   (43,207)

Cash Flows Provided / (used)  By Financing Activities

                 (122,502)

                   (47,921)

Net (Decrease) Increase in Cash and Cash Equivalents

 $                  29,990

 $                         




Page 32 of 39


Table of Contents



On February 18, 2011 we entered into an Accounts Receivable Purchasing Agreement (the “ARPA”) with DSCH Capital Partners, LLC d/b/a Far West Capital (“FWC”), an unaffiliated third party. Pursuant to the ARPA, FWC may purchase, in its sole discretion, eligible accounts receivable of our company on a revolving basis up to a maximum of $750,000.  Under the terms of the ARPA, FWC may purchase eligible receivables from us with full recourse for the face amount of such eligible receivables less a discount of 1.0%. In addition, we are required to pay FWC a monthly cost of funds fee equal to the net funds employed by FWC at a rate equal to the Wall Street Journal Prime Lending Rate plus 4.75%, with a floor of 7.00%. FWC will retain 20% of the purchase price of the receivables as a reserve amount.

 

The ARPA also provides that FWC has the right to require us to repurchase any purchased accounts receivable: (a) if there is a dispute as to the validity of such receivable by the account debtor, (b) if certain covenants, warranties or representations made by us with respect to such receivables are breached, (c) upon and during the continuance of an event of default under the ARPA or upon the termination of the ARPA, or (d) if such receivable remains unpaid 90 days after the invoice date. The ARPA has an initial term of one year with automatic renewals for successive one-year periods. Notwithstanding that, FWC may terminate the ARPA at any time upon 90days prior written notice or without notice upon and during the continuance of an event of default.


Additionally, provided there does not exist an event of default under the ARPA or the rider thereto (the “Rider”), FWC may make advances to or for the benefit of the company in an aggregate amount up to and not to exceed $250,000.00 from time to time during the term of the Rider and upon our request, which advances shall be subject to all of the terms and conditions of the ARPA and shall be revolving consisting of advances against our  eligible inventory as defined in the Rider, as follows: (i) the advances against eligible inventory, at FWC’s discretion, will be in amounts up to the sum 50% of all eligible inventory; provided, however, the advances against eligible inventory shall at no time exceed 33% of the net outstanding purchased accounts under the ARPA plus the outstanding amount due, or net funds employed, from advances made on eligible inventory within conditions contained within the Rider. The balance cap percentage shall be 25% after 120 days from date of the Rider. Eligible inventory will be valued at the lower of cost or market value.



Capital Requirements for long-term Obligations


Capital Requirements for long-term Obligations

2011

2012

2013

Notes - Payable

 $10,000

$0

$    0

Total

$ 10,000

$0

$    0




Page 33 of 39


Table of Contents



Off-balance Sheet Arrangement


We currently have no off-balance sheet arrangements.


Item 3.  Quantitative and Qualitative Disclosure about Market Risk.


Not applicable to smaller reporting companies.


Item 4. Controls and Procedures.


(a)

Evaluation of disclosure controls and procedures. We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our reports under the Securities Exchange Act of 1934, as amended, or the Exchange Act, is recorded, processed, summarized and reported within the time periods specified in the rules and forms and that such information is accumulated and communicated to us, including our chief executive officer and our chief financial officer, as appropriate, to allow timely decisions regarding required disclosure.


As required by Rules 13a-15(b) and 15d-15(b) of the Exchange Act, an evaluation as of June 30, 2011 was conducted under the supervision and with the participation of our chief executive officer and our chief financial officer, of the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act). Based on this evaluation, our chief executive officer and chief financial officer concluded that our disclosure controls and procedures, as of June 30, 2011, were effective.


(b)

Changes in internal control over financial reporting. There were no changes in our internal control over financial reporting that occurred during the quarter ended June 30, 2011 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

 




Page 34 of 39


Table of Contents


PART II--OTHER INFORMATION


Item 1.

 Legal Proceedings


None.


Item 1A.  Risk Factors.


There are no material changes from the risk factors previously disclosed in our 2010 Annual Report on Form 10-K, as filed with the United States Securities and Exchange Commission on March 31, 2011, except as disclosed below.


RISKS ABOUT OUR BUSINESS


If we cannot obtain additional financing and/or reduce our operating costs sufficiently, and the effect of other unknown adverse factors could threaten our existence as a going concern.  Therefore, we may have to curtail operations and may ultimately cease to exist.  


The financial statements have been prepared on a going concern basis, which contemplates continuity of operations, realization of assets and liquidation of liabilities in the normal course of business. Although for the  six months ended June 30, 2011, we had a net profit of $56,940, a working capital surplus of $103,515 and a shareholder surplus of $305,015; we had an accumulated deficit of $(272,482) our ability to operate as a going concern is still dependent upon our ability (1) to obtain sufficient debt and/or equity capital and/or (2) continue to generate positive cash flow from operations and maintain profitability.


We have an accumulated deficit and may incur additional losses; therefore we may not be able to obtain the additional financing needed for working capital, capital expenditures and to meet our debt service obligations.


As of June 30, 2011, we had current liabilities of $1,172,765. Our debt could limit our ability to obtain additional financing for working capital, capital expenditures, debt service requirements, or other purposes in the future, as needed; to plan for, or react to, changes in technology and in our business and competition; and to react in the event of an economic downturn.


We may not be able to meet our debt service obligations. If we are unable to generate sufficient cash flow or obtain funds for required payments, or if we fail to comply with covenants in our revolving lines of credit, we will be in default.


Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds


None.


Item 3.

 Defaults upon Senior Securities


None.


Item 4.

 [Removed and Reserved.]


Item 5.

 Other Information


None.


Item 6.  Exhibits


The exhibit listed on the Exhibit Index (following the signatures section of this Quarterly Report on

Form 10-Q are included, or incorporated by reference, in this Quarterly Report on Form 10-Q.



Page 35 of 39


Table of Contents



SIGNATURES



Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the date indicated.


Signature                  

 Title                                

              

      Date


/s/ Kambiz Mahdi

Chief Executive Officer  

         

August 15, 2011

_______________________

(principal executive officer)

Kambiz Mahdi


/s/ John Bennett

Chief Financial Officer

August 15, 2011

_______________________

(principal financial and

John Bennett

account officer)





Page 36 of 39


Table of Contents



EXHIBIT INDEX


Pursuant to Item 601(a)(2) of Regulation S-K, this Exhibit Index immediately precedes the exhibits.


The following exhibits are included, or incorporated by reference, in this Quarterly Report on Form 10-Q for the period ended June 30, 2010 (are numbered in accordance with Item 601 of Regulation S-K).



EXHIBIT

NUMBER                                         DESCRIPTION


3.1 Articles of Incorporation (included as exhibit 3.1 to the Form SB-2/A filed on June 10, 2005 and incorporated herein by reference)


3.2 Bylaws (included as exhibit 3.2 to the Form SB-2/A filed on June 10, 2005 and incorporated herein by reference)

 

4.1 Certificate of Designation for Series A Convertible Preferred Stock, dated May 20, 2004 (included as exhibit 4.1 to the Form SB-2/A filed on June 10, 2005 and incorporated herein by reference)


4.2 Certificate of Designation for Series B Convertible Preferred Stock dated December 31, 2004 (included as exhibit 4.2 to the Form SB-2/A filed on June 10, 2005 and incorporated herein by reference)


4.3 Sample Series A Warrant Purchase Agreement (included as exhibit 4.3 to the Form SB-2/A filed on September 26, 2005 and incorporated herein by reference)


4.4 Sample Series B Warrant Purchase Agreement (included as exhibit 4.4 to the Form SB-2/A filed on September 26, 2005 and incorporated herein by reference)


4.5 Sample Amended Series A Warrant Purchase Agreement (included as exhibit 4.5 to the Form SB-2/A filed on November 25, 2005 and incorporated herein by reference)


4.6 Sample Amended Series B Warrant Purchase Agreement (included as exhibit 4.6 to the Form SB-2/A filed on November 25, 2005 and incorporated herein by reference)


4.7. Certificate of Designation of Series C Convertible Preferred Stock dated May 25, 2006 (included as exhibit 4.1 to the Form 8-K filed on June 14, 2006 and incorporated herein by reference)


4.8 Amended Certificate of Designation of Series C Convertible Preferred Stock dated May 25, 2006 (included as exhibit 4.1 to the Form 8-K filed on August 14, 2006 and incorporated herein by reference).


4.9 Sample Amended Series A Warrant Purchase Agreement (included as exhibit 10.1 to the Form 8-k filed on November 15, 2006 and incorporated herein by reference)


4.10 Sample Amended Series B Warrant Purchase Agreement (included as exhibit 10.2 to the Form 8-k filed on November 15, 2006 and incorporated herein by reference)


4.11 Amended Series A Warrant Purchase Agreement (included as exhibit 4.1 to Form 8-K filed on November 10, 2008 and incorporated herein by reference)


4.12 Amended Series B Warrant Purchase Agreement (included as exhibit 4.2 to Form 8-K filed on November 10, 2008 and incorporated herein by reference)



Page 37 of 39


Table of Contents




31.1* Certification of the Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of  2002.


31.2* Certification of the Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley  Act  of  2002.


32.1** Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant  to  Section  906  of  the  Sarbanes-Oxley  Act  of  2002.


32.2** Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant  to  Section  906  of  the  Sarbanes-Oxley  Act  of  2002.


101.INS**       XBRL Instance Document


101.SCH**      XBRL Taxonomy Extension Schema Document


101.CAL**      XBRL Taxonomy Extension Calculation Linkbase Document


101.LAB**      XBRL Taxonomy Extension Label Linkbase Document


101.PRE**      XBRL Taxonomy Extension Presentation Linkbase Document


101.DEF**      XBRL Taxonomy Extension Definition Linkbase Document

________________________


*Filed herewith.


**Furnished herewith.





Page 38 of 39