|
QUARTERLY
REPORT
|
|
UNDER
SECTION 13 OR 15(d)
|
|
OF
THE SECURITIES EXCHANGE ACT OF
1934
|
Maryland
--------------------------------
|
000-27045
--------------------------------
|
36-4286069
----------------------------------------------
|
(State
or other jurisdiction
of
incorporation or organization))
|
(Commission
File Number)
|
(I.R.S.
Employer Identification Number)
|
|
Number
of shares of the registrant’s common stock outstanding as of May 21, 2007
was: 36,450,095
|
|
Traditional
Small Business Disclosure Format: Yes
[ ] No
[X]
|
PART
I. FINANCIAL INFORMATION
|
3
|
||
ITEM
1. FINANCIAL STATEMENTS
|
3
|
||
ITEM
2. MANAGEMENT’S DISCUSSION AND ANALYSIS OR PLAN OF
OPERATION
|
12
|
||
ITEM
3. CONTROLS AND PROCEDURES
|
21
|
||
PART
II. OTHER INFORMATION
|
21
|
||
ITEM
1. - LEGAL PROCEEDINGS
|
21
|
||
ITEM
2. - CHANGES IN SECURITIES AND USE OF PROCEEDS
|
21
|
||
ITEM
3. - DEFAULTS UPON SENIOR SECURITIES
|
21
|
||
ITEM
4. - SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
|
22
|
||
ITEM
5. - OTHER INFORMATION
|
22
|
||
ITEM
6. - EXHIBITS AND REPORTS ON FORM 8-K
|
22
|
||
SIGNATURES
|
22
|
CURRENT
ASSETS
|
||||
Cash
|
$ |
644,552
|
||
Accounts
receivable,
net
|
2,885,823
|
|||
Cost
and estimated earnings in
excess of billings on uncompleted
contracts
|
738,982
|
|||
Inventory
|
857,413
|
|||
Prepaid
expenses and
other
|
47,378
|
|||
Total
current
assets
|
5,174,148
|
|||
PROPERTY,
PLANT AND EQUIPMENT, net
|
956,282
|
|||
OTHER
ASSETS
|
||||
Goodwill
|
1,291,390
|
|||
Other
intangible assets,
net
|
16,173
|
|||
Other
assets
|
62,239
|
|||
Total
other
assets
|
1,369,802
|
|||
Total
assets
|
$ |
7,500,232
|
CURRENT
LIABILITIES
|
||||
Convertible
promissory notes
payable
|
$ |
63,450
|
||
Current
portion of notes
payable
|
40,181
|
|||
Current
portion of notes payable
to related parties
|
89,010
|
|||
Accounts
payable
|
2,199,754
|
|||
Acquisition
notes payable to
related parties
|
1,350,000
|
|||
Obligations
to related
parties
|
19,008
|
|||
Accrued
payroll and related
taxes
|
727,218
|
|||
Accrued
interest
|
423,722
|
|||
Accrued
expenses
|
322,946
|
|||
Billings
in excess of costs and
estimated earnings on uncompleted
contracts
|
301,519
|
|||
Total
current
liabilities
|
5,536,808
|
|||
LONG-TERM
OBLIGATIONS
|
||||
Notes
payable, less current
portion
|
417,324
|
|||
Notes
payable to related parties,
less current portion
|
456,476
|
|||
Total
long term
liabilities
|
873,800
|
|||
STOCKHOLDERS’
EQUITY
|
||||
Preferred
stock $0.001 par value
5,000,000 shares
|
||||
authorized,
610,000 shares
issued and outstanding
|
610
|
|||
Additional
paid-in capital –
preferred stock
|
226,159
|
|||
Common
stock, $0.001 par value
100,000,000 shares
|
||||
authorized;
34,597,105 shares
issued and outstanding
|
34,597
|
|||
Additional
paid-in capital –
common stock
|
15,514,170
|
|||
Accumulated
deficit
|
(14,685,912 | ) | ||
Total
stockholders’
equity
|
1,089,624
|
|||
Total
Liabilities and
Stockholders’ Equity
|
$ |
7,500,232
|
Three
Months Ended March 31,
|
||||||||
2007
|
2006
|
|||||||
(Unaudited)
|
(Unaudited)
|
|||||||
REVENUE
- SALES
|
$ |
5,675,695
|
$ |
3,935,849
|
||||
COSTS
AND EXPENSES
|
||||||||
Cost
of goods sold
|
4,916,955
|
3,198,314
|
||||||
Selling,
general and administrative expenses
|
1,341,885
|
985,801
|
||||||
Depreciation
and amortization
|
19,299
|
21,632
|
||||||
Total
costs and
expenses
|
6,278,139
|
4,205,747
|
||||||
NET
OPERATING LOSS
|
(602,444 | ) | (269,898 | ) | ||||
OTHER
INCOME (EXPENSE)
|
||||||||
Other
income
|
14,634
|
36,842
|
||||||
Loss
on disposal of property,
plant and equipment
|
(19,432 | ) |
--
|
|||||
Interest
expense
|
(45,776 | ) | (123,855 | ) | ||||
Total
other income
(expense)
|
(50,574 | ) | (87,013 | ) | ||||
LOSS
FROM CONTINUIING OPERATIONS BEFORE INCOME TAXES
|
(653,018 | ) | (356,911 | ) | ||||
FEDERAL
AND STATE INCOME TAX
|
--
|
--
|
||||||
LOSS
FROM CONTINUING OPERATIONS
|
(653,018 | ) | (356,911 | ) | ||||
DISCONTINUED
OPERATIONS:
|
||||||||
Income from discontinued operations (net of income tax expenses of
$0)
|
--
|
792
|
||||||
Gain on disposal of discontinued operations (net of income tax
expenses of $0)
|
--
|
4,004,060
|
||||||
Loss from discontinued operations of VIEs (net of income tax
expenses of $0)
|
--
|
(12,692 | ) | |||||
Gain on disposal of discontinued operations of VIEs (net of income
tax expenses of $0)
|
--
|
2,894,737
|
||||||
Total
discontinued
operations
|
--
|
6,886,897
|
||||||
NET
INCOME (LOSS)
|
$ | (653,018 | ) | $ |
6,529,986
|
|||
Less: Preferred Dividends | (74,269 | ) | -- | |||||
Net income (loss) available to common stockholders | $ | (727,287 | ) | $ | 6,529,986 | |||
EARNINGS
(LOSS) PER COMMON SHARE
|
||||||||
Continuing
operations
|
||||||||
Basic
and
diluted
|
$ | (.02 | ) | $ | (.01 | ) | ||
Net
income (loss)
|
||||||||
Basic
and
diluted
|
$ | (.02 | ) | $ |
.27
|
|||
WEIGHTED
AVERAGE COMME SHARES OUTSTANDING
|
||||||||
Basic
and
diluted
|
33,517,327
|
23,870,178
|
Three
Month Ended March 31,
|
||||||||
2007
|
2006
|
|||||||
(Unaudited)
|
(Unaudited)
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
||||||||
Continuing
operations
|
$ | (653,018 | ) | $ | (356,911 | ) | ||
Loss
before income
taxes
|
||||||||
Adjustments
to reconcile net loss
to cash flows used in
operating activities
|
||||||||
Stock
issued for services and
settlement
|
499,290
|
212,500
|
||||||
Loss
on disposal of property,
plant and equipment
|
19,432
|
--
|
||||||
Depreciation
and
amortization
|
19,299
|
21,632
|
||||||
Changes
in assets and
liabilities
|
||||||||
Decrease
(increase) in accounts
receivable
|
715,654
|
(20,918 | ) | |||||
(Increase)
decrease in costs in
excess of billings on uncompleted contracts
|
(104,295 | ) |
208,443
|
|||||
Decrease
(increase) in
inventory
|
778
|
(56,102 | ) | |||||
Decrease
(increase) in prepaids
and other
|
(29,069 | ) |
32,861
|
|||||
Increase
in other
assets
|
--
|
(26,136 | ) | |||||
Increase
(decrease) in accounts
payable
|
(752,177 | ) | (376,855 | ) | ||||
Increase
in obligations to
related parties
|
19,008
|
--
|
||||||
(Decrease)
increase in accrued
payroll taxes
|
(47,699 | ) | (165,120 | ) | ||||
Increase
in accrued
interest
|
34,944
|
65,697
|
||||||
(Decrease)
in accrued
expenses
|
145,979
|
71,522
|
||||||
Increase (decrease) in billings in excess of costs on uncompleted
contracts
|
(74,853 | ) | (28,961 | ) | ||||
Cash
provided by (used in)
continuing operation before income taxes
|
(206,727 | ) | (418,348 | ) | ||||
Discontinued
operations
|
||||||||
Income
(loss) before income
taxes
|
--
|
6,886,897
|
||||||
(Decrease)
increase in net
liabilities of entities discontinued
|
--
|
(546,896 | ) | |||||
Gain
on rescission of
acquisitions
|
--
|
(6,335,000 | ) | |||||
Cash
provided by discontinued
operations
|
--
|
5,001
|
||||||
NET
CASH PROVIDED BY (USED IN)
OPERATING
|
||||||||
ACTIVITIES
|
(206,727 | ) | (413,347 | ) | ||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||||
Payments
for property, plant and
equipment
|
(49,940 | ) | (29,872 | ) | ||||
NET
CASH (USED IN) INVESTING
ACTIVITIES
|
(49,940 | ) |
(29,872
|
March
31,
|
||||||||
2007
|
2006
|
|||||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||
Payments
on notes payable
|
(10,467 | ) | (8,898 | ) | ||||
Payments
on notes payable to related parties
|
(17,422 | ) | (17,136 | ) | ||||
Proceeds
from issuance of common stock
|
135,000
|
243,283
|
||||||
Proceeds
from issuance of preferred stock
|
152,500
|
--
|
||||||
NET
CASH PROVIDED BY FINANING
ACTIVITIES
|
259,611
|
217,249
|
||||||
INCREASE
(DECREASE) IN CASH
|
2,944
|
(225,970 | ) | |||||
CASH,
BEGINNING OF PERIOD
|
641,608
|
232,902
|
||||||
CASH,
END OF PERIOD
|
$ |
644,552
|
$ |
6,932
|
||||
SUPPLEMENTAL
DISCLOSURES OF CASH FLOW INFORMATION
|
||||||||
Interest
paid
|
$ |
10,832
|
$ |
78,099
|
||||
Taxes
paid
|
$ |
--
|
$ |
--
|
||||
NON
CASH INVESTING AND FINANCING ACTIVITIES
|
||||||||
Issuance
of common stock for
services and settlement
|
$ |
499,290
|
$ |
212,500
|
||||
Issuance of common stock in payment of convertible promissory
notes
payable and accrued interest
|
$ |
--
|
$ |
1,088,640
|
||||
Issuance of common stock for payment of obligations to related
parties
|
$ |
50,000
|
$ |
--
|
||||
NOTE
A
|
BASIS
OF PRESENTATION
|
NOTE
B
|
ACCOUNTING
POLICIES
|
NOTE
C
|
GOING
CONCERN
|
NOTE
D
|
STOCKHOLDERS
EQUITY
|
NOTE
D
|
STOCKHOLDERS
EQUITY (Continued)
|
NOTE
E
|
INVENTORY
|
|
$857,413
|
NOTE
F
|
OPERATING
SEGMENTS
|
Parent
Company
|
Steel
Fabrication
|
Construction
|
Total
|
|||||||||||||
Revenue | $ |
--
|
$ |
3,401,070
|
$ |
2,274,625
|
$ |
5,675,695
|
||||||||
Net income (loss) | (890,532 | ) |
202,776
|
34,738
|
(653,018 | ) | ||||||||||
Total assets |
20,587
|
4,993,939
|
2,485,706
|
7,500,232
|
||||||||||||
Other significant items | ||||||||||||||||
Depreciation and amortization |
--
|
16,669
|
2,630
|
19,299
|
||||||||||||
Interest |
34,944
|
10,832
|
--
|
45,776
|
||||||||||||
Expenditures for assets |
--
|
40,760
|
9,180
|
49,940
|
Parent
Company
|
Steel
Fabrication
|
Construction
|
Total
|
|||||||||||||
Revenue | $ |
--
|
$ |
2,103,665
|
$ |
1,832,184
|
$ |
3,935,849
|
||||||||
Net income (loss) | (591,595 | ) |
312,369
|
(77,685 | ) | (356,911 | ) | |||||||||
Other significant items | ||||||||||||||||
Depreciation and amortization |
398
|
20,229
|
1,005
|
21,632
|
||||||||||||
Interest |
110,996
|
12,859
|
--
|
123,855
|
||||||||||||
Expenditures for assets |
--
|
26,862
|
3,010
|
29,872
|
NOTE
G
|
DISCONTINUED
OPERATIONS
|
2006 |
Evans
|
Monarch
|
PAR
|
Wyncrest
|
Mondus
|
|||||||||||||||
|
||||||||||||||||||||
Revenues
|
$ |
2,416,738
|
$ |
1,844,709
|
$ |
--
|
$ |
--
|
$ |
--
|
||||||||||
Pre
tax profit (loss)
|
792
|
--
|
(12,692
|
) |
--
|
--
|
||||||||||||||
Net
assets
(liabilities)
|
--
|
--
|
--
|
--
|
--
|
|
*
|
a promissory note of $1,900,000 payable on
or before
February 15, 2005 which, if not paid by that date, interest shall
be due
from then to actual payment at 8%, simple interest, compounded
annually,
and
|
|
*
|
six hundred sixty-seven thousand (667,000)
restricted
newly issued shares of the Company’s common stock provided at
closing.
|
|
-
Trading activities in non-exchange traded contracts;
or
|
|
-
Transactions with persons or entities that benefit from their
non-independent relationship with the
Company.
|
HEARTLAND,
INC.
|
||
(Registrant)
|
||
Date:
May 21, 2007
|
By:
/s/ TRENT SOMMERVILLE
|
|
Trent
Sommerville
|
||
Chief
Executive Officer and
|
||
Chairman
of the Board
|
||
(Duly
Authorized Officer)
|
||
Date:
May 21, 2007
|
By:
/s/ JERRY GRUENBAUM
|
|
Jerry
Gruenbaum
|
||
Chief
Financial Officer and Director
|
||
(Principal
Financial
|
||
and
Accounting Officer)
|
||