Nevada
|
86-0931332
|
(State
or other jurisdiction of
|
(I.R.S.
Employer
|
incorporation
or organization)
|
Identification
No.)
|
Consolidated
Balance Sheets
|
F-1
|
Consolidated
Statements of Operations
|
F-2
|
Consolidated
Statements of Cash Flows
|
F-3
|
Notes
to Consolidated Financial Statements
|
F-4
|
June
30,
|
December
31,
|
||||||
2007
|
2006
|
||||||
(Unaudited)
|
|||||||
ASSETS
|
|||||||
CURRENT
ASSETS
|
|||||||
Cash
|
$
|
5,263
|
$
|
4,894
|
|||
Accounts
receivable, net
|
383,858
|
1,493,473
|
|||||
Inventory
|
238,451
|
740,384
|
|||||
Prepaid
expenses and other
|
95,442
|
33,121
|
|||||
Total
Current Assets
|
723,014
|
2,271,872
|
|||||
PROPERTY,
PLANT AND EQUIPMENT, net of accumulated
|
|||||||
depreciation
of $3,746,580 at June 30, 2007 and December 31, 2006
|
|||||||
respectively
|
19,045,518
|
17,929,297
|
|||||
OTHER
ASSETS
|
|||||||
Long-term
timber supply contract, net of amortization of $157,026
and
|
|||||||
$124,345
at June 30, 2007 and December 31, 2006, respectively
|
774,973
|
742,307
|
|||||
Total
Assets
|
$
|
20,543,505
|
$
|
20,943,476
|
|||
LIABILITIES
AND STOCKHOLDERS’ DEFICIT
|
|||||||
CURRENT
LIABILITIES
|
|||||||
Bank
overdraft
|
$
|
98,879
|
$
|
1,899,238
|
|||
Due
to National Australia Bank
|
5,602,146
|
5,209,380
|
|||||
Accounts
payable
|
7,015,369
|
5,311,101
|
|||||
Current
portion of capitalized lease obligations
|
5,537,021
|
1,977,755
|
|||||
Due
to Timberman shareholders
|
7,046,707
|
6,593,951
|
|||||
Related
party payable
|
641,003
|
641,003
|
|||||
Accrued
payroll, related taxes and benefits
|
724,612
|
1,213,106
|
|||||
Total
Current Liabilities
|
26,665,737
|
22,845,534
|
|||||
OTHER
LIABILITIES
|
|||||||
Capitalized
lease obligations
|
4,050,858
|
3,410,322
|
|||||
Deferred
capital gain
|
1,531,380
|
1,521,804
|
|||||
Total
Liabilities
|
32,247,975
|
27,777,660
|
|||||
STOCKHOLDERS’
EQUITY
|
|||||||
Preferred
stock, par value $0.001, 5,000,000 shares
|
|||||||
authorized,
none issued and outstanding
|
|||||||
Common
stock, par value $0.001, 300,000,000 shares
|
|||||||
authorized,
257,600,680 issued and outstanding
|
|||||||
in
2007 and 2006, respectively
|
257,600
|
257,600
|
|||||
Additional
paid-in capital
|
4,573,217
|
4,573,217
|
|||||
Accumulated
other comprehensive income
|
(435,336
|
)
|
302,278
|
||||
Accumulated
deficit
|
(16,099,951
|
)
|
(11,967,279
|
)
|
|||
(11,704,470
|
)
|
(6,834,184
|
)
|
||||
Total
Liabilities and Stockholders’ Deficit
|
$
|
20,543,505
|
$
|
20,943,476
|
For
the Three Months Ended
|
For
the Six Months Ended
|
||||||||||||
June
30,
|
June
30,
|
||||||||||||
2007
|
2006
|
2007
|
2006
|
||||||||||
REVENUE
- SALES
|
$
|
1,378,795
|
$
|
3,892,949
|
$
|
2,034,159
|
$
|
7,342,061
|
|||||
COSTS
AND EXPENSES
|
|||||||||||||
Cost
of goods sold
|
117,573
|
2,315,311
|
611,588
|
4,110,147
|
|||||||||
Selling,
general and administrative
|
2,385,077
|
1,970,657
|
4,207,720
|
4,030,781
|
|||||||||
Provision
for doubtful accounts
|
84,879
|
631
|
84,879
|
132,495
|
|||||||||
Interest
expense
|
487,456
|
191,986
|
986,685
|
393,084
|
|||||||||
Depreciation
and amortization
|
166,297
|
147,119
|
323,592
|
287,125
|
|||||||||
Total
Costs and Expenses
|
3,241,282
|
4,625,704
|
6,214,464
|
8,953,632
|
|||||||||
OPERATING
LOSS
|
(1,862,487
|
)
|
(732,755
|
)
|
(4,180,305
|
)
|
(1,611,571
|
)
|
|||||
NON-OPERATING
INCOME
|
|||||||||||||
Other
income
|
20,863
|
40,788
|
20,863
|
133,288
|
|||||||||
Interest
income
|
82,406
|
164,031
|
|||||||||||
Gain
on disposal of assets
|
13,757
|
493
|
26,770
|
103,555
|
|||||||||
Total
Non-Operating Income
|
34,620
|
123,687
|
47,633
|
400,874
|
|||||||||
NET
LOSS
|
$
|
(1,827,867
|
)
|
$
|
(609,068
|
)
|
$
|
(4,132,672
|
)
|
$
|
(1,210,697
|
)
|
|
NET
LOSS PER SHARE
|
|||||||||||||
(BASIC
AND DILUTED)
|
$
|
0.01
|
$
|
0.01
|
$
|
(0.02
|
)
|
$
|
(0.01
|
)
|
|||
WEIGHTED
AVERAGE SHARES
|
|||||||||||||
OUTSTANDING
|
257,600,680
|
257,400,680
|
257,600,680
|
257,400,680
|
For
the Six Months Ended
|
|||||||
June
30,
|
|||||||
2007
|
2006
|
||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
|||||||
Net
loss
|
$
|
(4,132,672
|
)
|
$
|
(1,210,697
|
)
|
|
Adjustments
to reconcile net loss to cash flows from
|
|||||||
operating
activities:
|
|||||||
Depreciation
and amortization
|
323,592
|
173,495
|
|||||
Amortization
of leaseback gain
|
(26,770
|
)
|
(161,148
|
)
|
|||
Changes
in operating assets and liabilities:
|
|||||||
(Increase)
decrease in prepaid expenses
|
(62,321
|
)
|
(26,347
|
)
|
|||
(Increase)
decrease in inventories
|
501,933
|
(537,597
|
)
|
||||
(Increase)
decrease in receivables
|
1,109,615
|
(1,260,223
|
)
|
||||
(Increase)
decrease in Timber contract
|
(32,666
|
)
|
84,998
|
||||
Increase
(decrease) in accounts payable and other liabilities
|
1,704,268
|
1,091,253
|
|||||
Increase
(decrease) in bank overdraft
|
(1,800,359
|
)
|
1,499,674
|
||||
Increase
(decrease) in related party payable
|
81
|
||||||
Increase
(decrease) in accrued payroll
|
(488,,494
|
)
|
43,782
|
||||
Increase
(decrease) in taxes payable
|
69,437
|
||||||
Net
Cash Used in Operating Activities
|
(2,903,874
|
)
|
(233,292
|
)
|
|||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
|||||||
Disposal
costs
|
|||||||
Capital
additions
|
(80,826
|
)
|
(3,232,510
|
)
|
|||
Investment
in long-term timber supply contract
|
|||||||
Disposal
of capital assets
|
237,250
|
||||||
Net
Cash Used in Investing Activities
|
(80,826
|
)
|
(2,995,260
|
)
|
|||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
|||||||
Bank
overdraft
|
|||||||
Loans
from shareholders
|
452,756
|
2,488,382
|
|||||
Capital
leases
|
4,199,802
|
780,656
|
|||||
National
Australian Bank loan
|
392,766
|
660
|
|||||
Sale
leaseback deferred credit
|
9,576
|
221
|
|||||
Net
Cash Provided By (Used In) Financing Activities
|
5,054,900
|
3,269,919
|
|||||
EFFECT
OF EXCHANGE RATES ON CASH
|
(2,069,831
|
)
|
(168,381
|
)
|
|||
INCREASE
(DECREASE) IN CASH
|
369
|
(127,014
|
)
|
||||
4,894
|
127,014
|
||||||
CASH
AT END OF PERIOD
|
$
|
5,263
|
$
|
-
|
AUSTRALIAN FOREST INDUSTRIES | |||
/s/
Michael Timms
|
|||
Name:
Michael Timms
|
|||
Title:
CEO, President and Chairman of the Board
Date:
August 20, 2007
|
/s/
Colin Baird
|
|||
Name:
Colin Baird
|
|||
Title:
Chief Financial Officer
Date:
August 20, 2007
|