Page
No.
|
||
PART
I.
|
FINANCIAL
INFORMATION
|
|
|
||
Item
1.
|
Financial
Statements
|
4
|
|
||
Condensed
Consolidated Statements of Income
|
|
|
Condensed
Consolidated Balance Sheets
|
4
|
|
Condensed
Consolidated Statements of Comprehensive Income
|
|
|
Condensed
Consolidated Statements of Cash Flows
|
6
|
|
Notes
to Condensed Consolidated Financial Statements
|
7
|
|
|
||
Item
2.
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
20
|
|
||
Item
3.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
24
|
|
||
Item
4.
|
Controls
and Procedures
|
24
|
|
||
|
||
|
||
PART
II.
|
OTHER
INFORMATION
|
|
|
||
Item
1.
|
Legal
Proceedings
|
25
|
|
||
Item
1A.
|
Risk
Factors
|
25
|
|
||
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
25
|
|
||
Item
3.
|
Defaults
Upon Senior Securities
|
25
|
|
||
Item
4.
|
(Removed
and Reserved)
|
25
|
|
||
Item
5.
|
Other
Information
|
25
|
|
||
Item
6.
|
Exhibits
|
25
|
|
||
SIGNATURES
|
26
|
SSGI,
INC. AND SUBSIDIARIES
|
||||||||
CONSOLIDATED
BALANCE SHEETS
|
||||||||
ASSETS
|
||||||||
June
30,
|
December
31,
|
|||||||
2010
|
2009
|
|||||||
CURRENT
ASSETS:
|
(unaudited)
|
(audited)
|
||||||
Cash
and cash equivalents
|
$ | 104,236 | $ | 121,970 | ||||
Restricted
cash deposits
|
237,918 | 507,028 | ||||||
Contracts
receivable, net
|
1,720,253 | 1,091,343 | ||||||
Costs
and estimated earnings in excess of billings
|
||||||||
on
uncompleted contracts
|
704,060 | 57,411 | ||||||
Prepaid
expenses and other current assets
|
38,785 | 89,591 | ||||||
TOTAL
CURRENT ASSETS
|
2,805,252 | 1,867,343 | ||||||
PROPERTY
AND EQUIPMENT, NET
|
546,370 | 347,874 | ||||||
GOODWILL
|
5,062,144 | - | ||||||
CASH
SURRENDER VALUE OF INSURANCE AND OTHER ASSETS
|
785,897 | 15,538 | ||||||
TOTAL
ASSETS
|
$ | 9,199,663 | $ | 2,230,755 | ||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||||
CURRENT
LIABILITIES:
|
||||||||
Accounts
payable and accrued expenses
|
$ | 2,723,811 | $ | 1,951,881 | ||||
Billings
in excess of costs and estimated earnings
|
||||||||
on
uncompleted contracts
|
747,123 | 251,797 | ||||||
Current
portion of long term debt
|
491,984 | 111,891 | ||||||
Promissory
note payable
|
893,160 | 353,691 | ||||||
Current
portion of due to stockholders
|
450,000 | 11,395 | ||||||
Term
note payable, related party
|
707,116 | 965,458 | ||||||
TOTAL
CURRENT LIABILITIES:
|
6,013,194 | 3,646,113 | ||||||
LONG
TERM LIABILITIES
|
||||||||
Due
to stockholders, net of current portion
|
125,000 | 1,185,091 | ||||||
Long
term debt, net of current portion
|
1,576,249 | 133,540 | ||||||
TOTAL
LIABILITIES
|
7,714,443 | 4,964,744 | ||||||
STOCKHOLDERS'
EQUITY (DEFICIT)
|
||||||||
Common
stock - $.001 Par Value, 100,000,000 shares authorized
|
||||||||
34,187,952
and 34,687,630 issued and outstanding, respectively
|
34,187 | 34,688 | ||||||
Additional
paid in capital
|
8,464,836 | 3,138,628 | ||||||
Accumulated
deficit
|
(6,965,436 | ) | (5,907,305 | ) | ||||
Total
|
1,533,587 | (2,733,989 | ) | |||||
Non-controlling
interest in subsidiary
|
(48,367 | ) | - | |||||
TOTAL
STOCKHOLDERS' EQUITY (DEFICIT)
|
1,485,220 | (2,733,989 | ) | |||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
|
$ | 9,199,663 | $ | 2,230,755 |
SSGI,
INC. AND SUBSIDIARIES
|
|
CONSOLIDATED
STATEMENTS OF OPERATIONS
(Unaudited)
|
Three
Months Ended June 30,
|
Six
Months Ended June 30,
|
||||||||||||||||
2010
|
2009
|
2010
|
2009
|
||||||||||||||
CONTRACT
REVENUES EARNED
|
$ | 2,925,691 | $ | 1,023,022 | $ | 3,664,428 | $ | 2,696,207 | |||||||||
COST
OF REVENUES EARNED
|
3,159,298 | 1,001,732 | 4,092,123 | 2,532,851 | |||||||||||||
GROSS
PROFIT (LOSS)
|
(233,607 | ) | 21,290 | (427,695 | ) | 163,356 | |||||||||||
GENERAL
AND ADMINISTRATIVE EXPENSES
|
|||||||||||||||||
Payroll
and related costs
|
698,949 | 277,190 | 806,441 | 466,128 | |||||||||||||
Insurance
|
52,331 | 42,671 | 124,281 | 96,527 | |||||||||||||
Marketing
and advertising
|
16,010 | 25,880 | 24,056 | 70,411 | |||||||||||||
Office
and technology expenses
|
116,853 | 61,738 | 176,215 | 97,325 | |||||||||||||
Professional
fees
|
194,415 | 61,989 | 301,503 | 114,571 | |||||||||||||
Travel
and entertainment
|
16,852 | 7,039 | 23,380 | 9,388 | |||||||||||||
Other
operating expenses
|
46,152 | 31,575 | 115,218 | 84,974 | |||||||||||||
TOTAL
GENERAL AND ADMINISTRATIVE EXPENSES
|
1,141,562 | 508,082 | 1,571,094 | 939,324 | |||||||||||||
LOSS
FROM OPERATIONS
|
(1,375,169 | ) | (486,792 | ) | (1,998,789 | ) | (775,968 | ) | |||||||||
OTHER
INCOME (EXPENSES):
|
|||||||||||||||||
Interest
income
|
- | - | 15 | 45 | |||||||||||||
Other
income
|
1,009,855 | 2,063 | 1,009,855 | 2,629 | |||||||||||||
Financing
costs
|
- | - | - | (181,201 | ) | ||||||||||||
Interest
expense
|
(30,482 | ) | (45,663 | ) | (68,927 | ) | (73,983 | ) | |||||||||
Loss
on asset disposition
|
- | - | (285 | ) | (2,305 | ) | |||||||||||
TOTAL
OTHER INCOME (EXPENSES):
|
979,373 | (43,600 | ) | 940,658 | (254,815 | ) | |||||||||||
NET
LOSS BEFORE TAXES
|
(395,796 | ) | (530,392 | ) | (1,058,131 | ) | (1,030,783 | ) | |||||||||
PROVISION
FOR TAXES
|
- | - | - | - | |||||||||||||
LOSS
BEFORE NON-CONTROLLING INTEREST IN
|
|||||||||||||||||
NET
LOSS OF SUBSIDIARY
|
(395,796 | ) | (530,392 | ) | (1,058,131 | ) | (1,030,783 | ) | |||||||||
NON-CONTROLLING
INTEREST IN NET LOSS
|
|||||||||||||||||
OF
SUBSIDIARY
|
48,367 | - | 48,367 | - | |||||||||||||
NET
LOSS
|
$ | (347,429 | ) | $ | (530,392 | ) | $ | (1,009,764 | ) | $ | (1,030,783 | ) | |||||
Earnings
per share:
|
|||||||||||||||||
Basic
and Diluted
|
$ | (2,133.329 | ) | $ | (2,015.216 | ) | |||||||||||
Weighted
Average Outstanding Shares:
|
|||||||||||||||||
Basic
and Diluted
|
496 | 512 | |||||||||||||||
Net
loss per share:
|
|||||||||||||||||
Basic
and Diluted
|
$ | (0.010 | ) | $ | (0.015 | ) | $ | (0.029 | ) | $ | (0.030 | ) | |||||
Weighted
Average Outstanding Shares:
|
|||||||||||||||||
Basic
and Diluted
|
34,144,861 | 34,679,140 | 34,476,757 | 34,679,669 | |||||||||||||
SSGI,
INC. AND SUBSIDIARIES
|
||||||||
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
||||||||
(Unaudited)
|
||||||||
Six
Months Ended June 30,
|
||||||||
2010
|
2009
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net
loss
|
$ | (1,009,764 | ) | $ | (1,030,783 | ) | ||
Non-controlling
interest in net loss of subsidiaries
|
(48,367 | ) | - | |||||
Loss
before non-controlling interest in net loss of
subsidiaries
|
(1,030,783 | ) | ||||||
Adjustments
to reconcile net loss to net cash and cash
|
||||||||
equivalents
used in operating activities:
|
||||||||
Depreciation
and amortization
|
70,352 | 62,330 | ||||||
Gain
on asset disposition
|
285 | - | ||||||
Provision
for bad debts
|
11,586 | - | ||||||
Warrants
issued for compensation
|
89,731 | 166,086 | ||||||
Warrants
issued as financing costs
|
- | 181,201 | ||||||
Estimated
losses on contracts
|
- | (59,354 | ) | |||||
Loan
forgiveness from stockholder loans
|
(866,055 | ) | - | |||||
Changes
in operating assets and liabilities:
|
||||||||
(Increase)
decrease in assets:
|
||||||||
Contracts
receivable
|
796,585 | (166,106 | ) | |||||
Costs
and estimated earnings in excess of billings
|
||||||||
on
uncompleted contracts
|
(13,698 | ) | (52,128 | ) | ||||
Prepaid
expenses and other current assets
|
178,739 | 44,508 | ||||||
Cash
surrender value of insurance and other assets
|
12,607 | 812 | ||||||
Increase
(decrease) in liabilities:
|
||||||||
Accounts
payable and accrued expenses
|
(334,645 | ) | (152,929 | ) | ||||
Billings
in excess of costs and estimated earnings
|
||||||||
on
uncompleted contracts
|
309,889 | 83,371 | ||||||
Net
cash used in operating activities
|
(802,755 | ) | (922,992 | ) | ||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Proceeds
from sale of equipment
|
6,200 | 34,924 | ||||||
Release
(deposits of) restricted cash
|
269,110 | (367,036 | ) | |||||
Purchase
of subsidiary
|
(550,000 | ) | - | |||||
Purchase
of equipment
|
(10,114 | ) | (20,354 | ) | ||||
Net
cash used in investing activities
|
(284,804 | ) | (352,466 | ) | ||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Borrowings
under term note payable, related party and promissory note
|
925,000 | |||||||
Issuance
of common stock
|
851,000 | - | ||||||
Payments
for term note payable, related party and promissory note
|
(322,825 | ) | ||||||
Advances
from stockholders
|
- | 696,007 | ||||||
Net
cash provided by financing activities
|
1,069,825 | 1,298,182 | ||||||
CHANGE
IN CASH AND CASH EQUIVALENTS
|
(17,734 | ) | 22,724 | |||||
Cash
and cash equivalents at beginning of the period
|
121,970 | 64,988 | ||||||
Cash
and cash equivalents at end of period
|
$ | 104,236 | $ | 87,712 | ||||
SUPPLEMENTAL
CASH FLOW INFORMATION
|
||||||||
Interest
paid during the period
|
$ | 68,927 | $ | 73,983 | ||||
CHANGES
IN NON-CASH FINANCING ACTIVITIES:
|
||||||||
Common
stock issued for acquisition of subsidiary
|
$ | 3,974,773 | $ | - | ||||
Promissory
note issued for acquisition of subsidiary
|
$ | 1,173,473 | $ | - | ||||
Warrants
issued for acquisition of subsidiary
|
$ | 171,592 | $ | - | ||||
Note
payable issued for acquisition of subsidiary
|
$ | 700,000 | $ | - | ||||
Warrants
issued for loan forgiveness
|
$ | 244,898 | $ | - | ||||
June
30, 2010
|
December
31, 2009
|
|||||||
Contract
billings
|
$ | 1,813,478 | $ | 1,272,788 | ||||
Allowance
for doubtful accounts
|
(93,225 | ) | (181,445 | ) | ||||
Total
|
$ | 1,720,253 | $ | 1,091,343 |
June
30, 2010
|
December
31, 2009
|
|||||||
Costs
incurred on uncompleted contracts
|
$ | 4,846,097 | $ | 1,072,453 | ||||
Estimated
earnings
|
490,320 | 269,282 | ||||||
5,336,417 | 1,341,735 | |||||||
Less
billings to date
|
5,379,480 | 1,536,121 | ||||||
Total
|
$ | (43,063 | ) | $ | (194,386 | ) |
June
30, 2010
|
December
31, 2009
|
|||||||
Costs
and estimated earnings in excess of
|
||||||||
billings
on uncompleted contracts
|
$ | 704,060 | $ | 57,411 | ||||
Billings
in excess of costs and estimated
|
||||||||
earnings
on uncompleted contracts
|
(747,123 | ) | (251,797 | ) | ||||
Total
|
$ | (43,063 | ) | $ | (194,386 | ) |
Current
Assets
|
$ | 2,221,217 | ||
Property
and Equipment
|
265,209 | |||
Other
Assets
|
785,798 | |||
Goodwill
|
5,062,144 | |||
Liabilities
Assumed
|
(2,314,540 | ) | ||
$ | 6,019,838 |
Warrants
|
$ | 171,592 | ||
Stock
|
3,674,773 | |||
Cash
|
1,000,000 | |||
Note
Payable
|
1,173,473 | |||
$ | 6,019,838 |
June
30, 2010
|
December
31, 2009
|
|||||||
5.00%
note payable to a former stockholder,
$9,317
principal and interest payments monthly,
through
June 2015
|
$ | 491,748 | $ | - | ||||
5.00%
note payable to a former stockholder,
$2,097
principal and interest payments monthly,
through
June 2015
|
111,125 | - | ||||||
3.25%
note payable to a former stockholder,
|
||||||||
$2,357
principal and interest payments monthly,
|
||||||||
through
January 2016.
|
144,600 | - | ||||||
4.00%
note payable to a former stockholder,
$26,496
principal and interest payable monthly,
through
May 2014.
|
1,150,889 | - | ||||||
7.99% note
payable to Chrysler Financial
collateralized
by vehicle and guaranteed
by
founding stockholders. Due in monthly
installments
of $293 including interest
through
May 2012.
|
6,240 | 15,435 | ||||||
8.75%
to 8.99% notes payable to Ford Credit
collateralized
by vehicles and guaranteed
by
founding stockholders. Due in monthly
installments
of $2,918 including interest
through
2013.
|
38,931 | 47,002 | ||||||
6.50%
to 7.15% notes payable to Wachovia Bank
collateralized
by vehicles and guaranteed by
founding
stockholders. Due in monthly
installments
of $5,654 including interest
through
2012.
|
86,509 | 113,170 | ||||||
7.50%
note payable to Wells Fargo collateralized by
a
vehicle and equipment. Due in monthly
installments
of $967 including interest
through
2012.
|
22,320 | 28,759 | ||||||
5.40%
note payable to Premium Financing
Specialists.
Due in monthly installments of $11,952
including
interest through 2010 paid in June.
|
- | 23,743 | ||||||
7.65%
note payable to SunTrust Bank collateralized
by
a vehicle. Due in monthly installments of
$349
including interest through 2014.
|
15,871 | 17,322 | ||||||
2,068,233 | 245,431 | |||||||
Less
current portion
|
491,984 | 111,891 | ||||||
Total
|
$ | 1,576,249 | $ | 133,540 |
2011
|
$ | 491,984 | ||
2012
|
494,199 | |||
2013
|
457,274 | |||
2014
|
446,134 | |||
2015
and thereafter
|
178,642 | |||
$ | 2,068,233 |
Weighted
Average
|
||||||||||||
Number
of
|
Remaining
|
|||||||||||
Warrants
|
Weighted
Average
|
Contractual
Life
|
||||||||||
Outstanding
|
Exercise
Price
|
(Years)
|
||||||||||
Balance,
December 31, 2009
|
3,525,053 | $ | 0.60 | 4.47 | ||||||||
Warrants
Issued
|
1,295,000 | $ | 0.63 | 4.88 | ||||||||
Balance,
June 30, 2010
|
4,820,053 | $ | 0.61 | 4.39 |
Number
of
|
Remaining
|
|||||||||
Warrants
|
Contractual
Life
|
|||||||||
Outstanding
|
Exercise Price
|
(Years)
|
||||||||
4,820,053 | $ | 0.61 | 1.0 – 9.0 |
June
30,
|
December31,
|
|||||||
2010
|
2009
|
|||||||
Risk
free interest rate
|
1.12% - 1.63 | % | .5% - 1.8 | % | ||||
Expected
volatility
|
231% - 297 | % | 20% - 86 | % | ||||
Expected
term of stock warrant in years
|
2.5 - 3.5 | 1.5 – 5.0 | ||||||
Expected
dividend yield
|
0 | % | 0 | % | ||||
Average
value per option
|
.02 - .69 | .13 - .73 |
2010
|
2009
|
|||||||
Tax
benefit at U.S. statutory rate
|
34.00
|
%
|
34.00
|
%
|
||||
State
taxes, net of federal benefit
|
3.63
|
3.63
|
||||||
Change
in valuation allowance
|
(37.63
|
)
|
(37.63
|
)
|
||||
-
|
%
|
-
|
%
|
June
30,
|
December
31,
|
|||||||
Deferred
Tax Assets
|
2010
|
2009
|
||||||
Net
Operating Loss Carryforward
|
$
|
2,365,000
|
$
|
1,958,000
|
||||
Other
|
88,000
|
173,000
|
||||||
Total
Deferred Tax Assets
|
2,453,000
|
2,131,000
|
||||||
Deferred
Tax Liabilities
|
(
313,000
|
)
|
(278,000
|
)
|
||||
Net
Deferred Tax Assets
|
2,140,000
|
1,853,000
|
||||||
Valuation
Allowance
|
(2,140,000
|
)
|
(1,853,000
|
)
|
||||
Total
Net Deferred Tax Assets
|
$
|
-
|
$
|
-
|
|
For the six months ended June 30,
|
|||||||
|
2010
|
2009
|
||||||
Net
cash used in operating activities
|
$ | ( 802 | ) | $ | ( 923 | ) | ||
Net
cash used in investing activities
|
( 284 | ) | ( 352 | ) | ||||
Net
cash provided by financing activities
|
1,069 | 1,298 | ||||||
Net
increase (decrease) in cash
|
$ | ( 17 | ) | $ | 23 |
31.1
|
Rule
13a-14(a)/15d-14(a) Certification of Principal Executive
Officer.
|
|
31.2
|
Rule
13a-14(a)/15d-14(a) Certification of Principal Financial
Officer.
|
|
32.1
|
Section
1350 Certification of Principal Executive Officer.
|
|
32.2
|
Section
1350 Certification of Principal Financial
Officer.
|
SSGI, Inc. | |
August
24, 2010
|
By:
______________________________
|
Larry
M. Glasscock, Jr.,
|
|
Chief
Executive Officer
|
|
August
24, 2010
|
By:
______________________________
|
Evan
Finch,
|
|
Principal
Financial Officer
|