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)
|
|
|
|
|
|
|
|
|
PART
I. FINANCIAL INFORMATION
|
|
3
|
|
ITEM
1. FINANCIAL STATEMENTS
|
|
3
|
|
ITEM
2. MANAGEMENT’S DISCUSSION AND ANALYSIS OR PLAN OF
OPERATION
|
|
17
|
|
ITEM
3. CONTROLS AND PROCEDURES
|
|
25
|
|
PART
II. OTHER INFORMATION
|
|
25
|
|
ITEM
1. - LEGAL PROCEEDINGS
|
|
25
|
|
ITEM
2. - CHANGES IN SECURITIES AND USE OF PROCEEDS
|
|
25
|
|
ITEM
3. - DEFAULTS UPON SENIOR SECURITIES
|
|
25
|
|
ITEM
4. - SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
|
|
26
|
|
ITEM
5. - OTHER INFORMATION
|
|
26
|
|
ITEM
6. - EXHIBITS
|
|
26
|
|
SIGNATURES
|
|
26
|
|
CURRENT
ASSETS
|
||||
Cash
|
$ |
263,363
|
||
Accounts
receivable, net of
allowance for doubtful accounts of $197,525
|
3,876,648
|
|||
Cost and estimated earnings in excess of billings on uncompleted
contracts
|
211,872
|
|||
Inventory
|
1,104,485
|
|||
Prepaid
expenses and
other
|
1,620
|
|||
Total
current
assets
|
5,457,988
|
|||
PROPERTY,
PLANT AND EQUIPMENT, net
|
894,815
|
|||
OTHER
ASSETS
|
23,465
|
|||
Total
assets
|
$ |
6,376,268
|
CURRENT
LIABILITIES
|
||||
Accounts
payable
|
$ |
1,931,500
|
||
Convertible
promissory notes
payable
|
53,450
|
|||
Current
portion of notes
payable
|
41,203
|
|||
Current
portion of notes payable
to related parties
|
88,835
|
|||
Obligations
to related
parties
|
12,008
|
|||
Accrued
payroll and related
taxes
|
528,694
|
|||
Accrued
interest
|
122,306
|
|||
Accrued
expenses
|
266,547
|
|||
Billings in excess of costs and estimated earnings on uncompleted
contracts
|
1,035,995
|
|||
Total
current
liabilities
|
4,080,538
|
|||
LONG-TERM
OBLIGATIONS
|
||||
Notes
payable, less current
portion
|
396,687
|
|||
Notes
payable to related parties,
less current portion
|
421,579
|
|||
Total
long term
liabilities
|
818,266
|
|||
STOCKHOLDERS’
EQUITY
|
||||
Preferred stock $0.001 par value 5,000,000 shares Authorized
2,330,000 shares issued and outstanding
|
2,330
|
|||
Additional
paid-in capital –
preferred stock
|
703,607
|
|||
Common stock, $0.001 par value 100,000,000 shares authorized;
36,237,105 shares issued and outstanding
|
36,237
|
|||
Additional
paid-in capital –
common stock
|
16,058,914
|
|||
Accumulated
deficit
|
(14,923,785 | ) | ||
Deferred
compensation
|
(399,839 | ) | ||
Total
stockholders’
equity
|
1,477,464
|
|||
Total
Liabilities and
Stockholders’ Equity
|
$ |
6,376,268
|
Three
months ended September 30,
|
Nine
months ended September 30,
|
|||||||||||||||
2007
|
2006
|
2007
|
2006
|
|||||||||||||
REVENUE
- SALES
|
$ |
3,168,965
|
$ |
2,619,088
|
$ |
9,656,306
|
$ |
7,671,149
|
||||||||
COSTS
AND EXPENSES
|
||||||||||||||||
Cost
of goods sold
|
2,920,674
|
2,276,285
|
8,613,137
|
6,387,341
|
||||||||||||
Selling,
general and administrative expenses
|
288,173
|
2,013,543
|
1,946,307
|
2,962,819
|
||||||||||||
Depreciation
and amortization
|
15,256
|
14,425
|
52,026
|
41,802
|
||||||||||||
Total
costs and
expenses
|
3,224,103
|
4,304,253
|
10,611,470
|
9,391,962
|
||||||||||||
NET
OPERATING LOSS
|
(55,138 | ) | (1,685,165 | ) | (955,164 | ) | (1,720,813 | ) | ||||||||
OTHER
INCOME (EXPENSE)
|
||||||||||||||||
Other
income
|
6,652
|
25,248
|
23,735
|
90,309
|
||||||||||||
Loss
on disposal of property,
plant and equipment
|
--
|
--
|
(19,432 | ) |
--
|
|||||||||||
Interest
expense
|
(12,587 | ) | (2,864 | ) | (104,583 | ) | (196,834 | ) | ||||||||
Total
other income
(expense)
|
(5,935 | ) |
22,384
|
(100,280 | ) | (106,525 | ) | |||||||||
LOSS
FROM CONTINUING OPERATIONS
|
||||||||||||||||
BEFORE INCOME
TAXES
|
(61,073 | ) | (1,662,781 | ) | (1,055,444 | ) | (1,827,338 | ) | ||||||||
FEDERAL
AND STATE INCOME TAX
|
--
|
--
|
--
|
--
|
||||||||||||
LOSS
FROM CONTINUING OPERATIONS
|
(61,073 | ) | (1,662,781 | ) | (1,055,444 | ) | (1,827,338 | ) | ||||||||
DISCONTINUED
OPERATIONS:
|
||||||||||||||||
Income (loss) from discontinued operations (net of income tax
expenses of $0)
|
--
|
9,363
|
82,196
|
(35,019 | ) | |||||||||||
Gain on disposal of discontinued operations (net of income tax
expenses of $0)
|
131,525
|
--
|
131,525
|
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
|
||||||||||||
Income
from discontinued
operations
|
131,525
|
9,363
|
213,721
|
6,851,086
|
||||||||||||
NET
INCOME (LOSS)
|
$ |
70,452
|
$ | (1,653,418 | ) | $ | (841,723 | ) | $ |
5,023,748
|
||||||
LESS: Preferred
dividends
|
(14,934 | ) |
--
|
(161,752 | ) |
--
|
||||||||||
Net
income (loss) available to common stockholders
|
$ |
55,518
|
$ | (1,653,418 | ) | $ | (1,003,475 | ) | $ |
5,023,748
|
2007
|
2006
|
2007
|
2006
|
|||||||||||||
EARNINGS
(LOSS) PER COMMON SHARE
|
||||||||||||||||
Continuing
operations
|
||||||||||||||||
Basic
and
diluted
|
$ |
--
|
$ | (.06 | ) | $ | (.04 | ) | $ | (.07 | ) | |||||
Discontinued
operations
|
||||||||||||||||
Basis
|
$ |
--
|
$ |
--
|
$ |
.01
|
$ |
.27
|
||||||||
Net
income (loss)
|
||||||||||||||||
Basic
and
diluted
|
$ |
--
|
$ | (.06 | ) | $ | (.03 | ) | $ |
.20
|
||||||
WEIGHTED
AVERAGE COMMON SHARES OUTSTANDING
|
||||||||||||||||
Basic
and
diluted
|
36,237,105
|
25,990,530
|
34,842,160
|
25,110,513
|
Nine
months ened September 30,
|
||||||||
2007
|
2006
|
|||||||
(Unaudited)
|
(Unaudited)
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
||||||||
Continuing
operations:
|
||||||||
Loss
from continuing
operations
|
$ | (1,055,444 | ) | $ | (1,827,338 | ) | ||
Adjustments
to reconcile net loss
to cash flows used in
operating activities
|
||||||||
Stock
issued for services and
settlement
|
614,790
|
2,091,790
|
||||||
Preferred stock issued for services rendered | 30,000 | -- | ||||||
Net
loss on disposal of
property, plant and equipment
|
19,432
|
--
|
||||||
Depreciation
and
amortization
|
52,026
|
39,693
|
||||||
Stock
-based
compensation
|
21,044
|
--
|
||||||
Changes
in assets and
liabilities
|
||||||||
(Increase)
decrease
in:
|
||||||||
Accounts
receivable
|
(973,797 | ) | (466,269 | ) | ||||
Costs
and estimated earnings in
excess of billings on uncompleted contract
|
341,705
|
22,351
|
||||||
Inventory
|
(246,294 | ) | (186,940 | ) | ||||
Prepaid
expenses and
other
|
(620 | ) | (126,975 | ) | ||||
Other
assets
|
(19,316 | ) |
16,876
|
|||||
Increase
(decrease)
in:
|
||||||||
Accounts
payable
|
(61,478 | ) |
132,987
|
|||||
Obligations
to related
parties
|
12,008
|
--
|
||||||
Accrued
payroll
taxes
|
(229,379 | ) | (241,323 | ) | ||||
Accrued
interest
|
(266,472 | ) |
63,439
|
|||||
Accrued
expenses
|
97,645
|
(88,406 | ) | |||||
Billings
in excess of costs and
estimated earnings on uncompleted contract
|
782,498
|
155,517
|
||||||
Cash
used in continuing
operations
|
(881,652 | ) | (414,598 | ) | ||||
Discontinued
operations:
|
||||||||
Income
from discontinued
operations
|
213,721
|
6,851,086
|
||||||
Decrease
in net assets
(liabilities) of entities discontinued
|
123,779
|
(519,856 | ) | |||||
Gain
on rescission of
acquisitions
|
--
|
(6,335,000 | ) | |||||
Cash
provided by (used in)
discontinued operations
|
337,500
|
(3,770 | ) | |||||
NET
CASH USED IN OPERATING
ACTIVITIES
|
(544,152 | ) | (418,368 | ) | ||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||||
Payments
for property, plant and
equipment
|
(46,618 | ) | (8,562 | ) | ||||
NET
CASH USED IN INVESTING
ACTIVITIES
|
(46,618 | ) | (8,562 | ) |
Nine
months ended September 30,
|
||||||||
2007
|
2006
|
|||||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||
Payments
on notes payable
|
(30,082 | ) | (31,712 | ) | ||||
Proceeds
from notes payable
|
--
|
77,643
|
||||||
Payments
on notes payable to related parties
|
(52,494 | ) |
--
|
|||||
Proceeds
from issuance of convertible promissory notes
|
--
|
165,850
|
||||||
Payments
on convertible promissory notes payable
|
(10,000 | ) |
--
|
|||||
Proceeds
from issuance of common stock
|
145,000
|
243,283
|
||||||
Proceeds
from issuance of preferred stock
|
552,500
|
--
|
||||||
NET
CASH PROVIDED BY FINANING
ACTIVITIES
|
604,924
|
455,064
|
||||||
INCREASE
IN CASH
|
14,154
|
28,134
|
||||||
CASH,
BEGINNING OF PERIOD
|
249,209
|
87,460
|
||||||
CASH,
END OF PERIOD
|
$ |
263,363
|
$ |
115,594
|
||||
SUPPLEMENTAL
DISCLOSURES OF CASH FLOW INFORMATION
|
||||||||
Interest
paid
|
$ |
33,554
|
$ |
196,835
|
||||
NON
CASH INVESTING AND FINANCING ACTIVITIES
|
||||||||
Issuance
of common stock for
services and settlements
|
$ |
614,790
|
$ |
2,091,790
|
||||
Issuance
of preferred stock for
services
|
$ |
30,000
|
$ |
--
|
||||
Issuance
of common stock in
payment of convertible promissory
|
||||||||
notes
payable and accrued
interest
|
$ |
--
|
$ |
1,196,844
|
||||
Issuance
of common stock for
payment of obligations to
|
||||||||
related
parties
|
$ |
50,000
|
$ |
--
|
||||
Preferred
stock dividend from
imbedded beneficial conversion feature
|
$ |
123,437
|
$ |
--
|
||||
Issuance
of common stock and
options for executive compensation
|
$ |
420,883
|
$ |
--
|
||||
NOTE
A
|
BASIS
OF PRESENTATION
|
NOTE
B
|
ACCOUNTING
POLICIES
|
NOTE
C
|
GOING
CONCERN
|
NOTE
D
|
STOCKHOLDERS
EQUITY
|
NOTE
D
|
STOCKHOLDERS
EQUITY (Continued)
|
NOTE
D
|
STOCKHOLDERS
EQUITY (Continued)
|
NOTE
E
|
INVENTORY
|
|
$1,104,485
|
NOTE
F
|
DISCONTINUED
OPERATIONS
|
NOTE
F
|
DISCONTINUED
OPERATIONS (Continued)
|
NOTE
G
|
EMPLOYEMENT
AGREEMENT
|
NOTE
H
|
LETTER
OF INTENT
|
·
|
All
equipment, supply contracts and other assets of
Harris;
|
·
|
Three
convenience store sites of DHS located in Cookeville, TN, Hartsville,
TN
and Sparta, TN;
|
·
|
30
year supply contracts on remaining DHS locations with a right of
first
refusal for purchase;
|
·
|
10
year purchase option on remaining DHS locations if no bona fide
third
party offer has been received at an agreed upon appraised
value;
|
·
|
The
letter of intent calls for the completion of definitive documentation,
completion of due diligence, and the completion of a US GAAP audit
of the
sellers’ companies prior to December 31,
2007.
|
NOTE
I
|
SUBSEQUENT
EVENTS
|
|
*
|
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.
|
·
|
all
equipment, supply contracts and other assets of Harris;
|
·
|
three
convenience store sites of DHS located in Cookeville, TN, Hartsville,
TN
and Sparta, TN;
|
·
|
30
year supply contracts on remaining DHS locations with a right of
first
refusal for purchase; and
|
·
|
10
year purchase option on remaining DHS locations if no bona fid third
party
offer has been received at an agreed upon appraised
value.
|
|
-
Trading activities in non-exchange traded contracts; or
|
|
-
Transactions with persons or entities that benefit from their
non-independent relationship with the
Company.
|
·
|
all
equipment, supply contracts and other assets of Harris;
|
·
|
three
convenience store sites of DHS located in Cookeville, TN, Hartsville,
TN
and Sparta, TN;
|
·
|
30
year supply contracts on remaining DHS locations with a right of
first
refusal for purchase; and
|
·
|
10
year purchase option on remaining DHS locations if no bona fid third
party
offer has been received at an agreed upon appraised
value.
|
|
|
|
|
|
HEARTLAND,
INC.
|
|
|
(Registrant)
|
|
|
|
|
|
|
Date:
November 16, 2007
|
|
By:
/s/ TERRY LEE
|
|
|
Terry
Lee
|
|
|
Chief
Executive Officer and
|
|
|
Chairman
of the Board
|
|
|
(Duly
Authorized Officer)
|
|
|
|
|
|
|
Date:
November 16, 2007
|
|
By:
/s/ Mitchell L. Cox
|
|
|
Mitchell
L. Cox
|
|
|
Chief
Financial Officer
|
|
|
(Principal
Financial
|
|
|
and
Accounting Officer)
|
|
|
|