EX-99.2 3 deepdown_8k-flotationfs.htm REVIEWED FLOTATION MARCH 08 deepdown_8k-flotationfs.htm
Exhibit 99.2
 
 
FLOTATION TECHNOLOGIES, INC.

FINANCIAL STATEMENTS

March 31, 2008 – Three Month Interim Period
Balance Sheet * Statement of Operations * Stockholder Equity *Statement of Cash Flow

December 31, 2007 – Annual Period
Balance Sheet * Stockholder Equity

March 31, 2007 – Three Month Interim Period

Statement of Operations * Statement of Cash Flow


 Accountants’ Review Report-March 31, 2008 Financial Statements
Accountants’ Audited Information-December 31, 2007 Financial Statements
 Accountants’ Compilation Report-March 31, 2007 Financial Statements






 




Bruzgo & Kremer, LLC

 

BRUZGO & KREMER, LLC

225 Commercial Street, Suite 500
P.O. Box 4892
Portland, Maine  04112

Telephone (207)-874-7700
Fax (207)-874-7701
ACCOUNTANTS’ REVIEW REPORT

Stockholder
Flotation Technologies, Inc.

We have reviewed the balance sheet of Flotation Technologies, Inc., as of the three month Interim period ended March 31, 2008 and the related statement of operations, changes in stockholders’ equity, and cash flow for the three months ended March 31, 2008, in accordance with Statements on Standards for Accounting and Review Services issued by the American Institute of Certified Public Accountants. All information included in these financial statements is the representation of the management of Flotation Technologies, Inc.

A review consists principally of inquiries of Company personnel and analytical procedures applied to financial data. It is substantially less in scope than an audit in accordance with generally accepted auditing standards, 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 financial statements in order for them to be in conformity with generally accepted accounting principles.

The Company’s financial statements for the year ended December 31, 2007 were audited by us, and we expressed an unqualified opinion on them in our report dated April 20, 2008. We have not performed any auditing procedures on the financial statements since April 20, 2008.

The March 31, 2007 statement of operations and the statement of cash flow for the three month Interim period then ended were compiled by us in accordance with Statements on Standards for Accounting and Review Services issued by the American Institute of Certified Public Accountants. A compilation is limited to presenting in the form of financial statements information that is the representation of management. We have not audited or reviewed the March 31, 2007 financial statements presented and, accordingly, do not express an opinion or any other form of assurance on them.

The Company has elected not to present a March 31, 2007 balance sheet or related footnote disclosures. The Company has also elected not to present the December 31, 2007 statement of operations or cash flow previously audited by us, in this financial statement presentation.  Presentations of these statements and any related disclosures are required by generally accepted accounting principles. If the omitted financial statements or disclosures were included in this financial statement presentation, they might influence the user’s conclusions about the Company’s financial position, results of operations, and cash flows. Accordingly, the March 31, 2007 and December 31, 2007 partial financial statements presented here, for comparative purposes with the reviewed March 31, 2008 financial statements, are not designed for those who are not informed about such matters.


/s/ Bruzgo & Kremer, LLC

Portland, Maine
June 30, 2008




FINANCIAL STATEMENTS – CERTIFIED BUSINESS VALUATIONS – TAX AND ESTATE COMPLIANCE
 

FLOTATION TECHNOLOGIES, INC.
 
Balance Sheets

Interim Period Three Months Ended March 31, 2008 and Annual Period December 31, 2007

ASSETS

   
Reviewed
   
Audited
 
     
3-31-08
     
12-31-07
 
Current assets
               
Cash
  $ 852,444     $ 1,197,451  
Trade accounts receivable
    2,704,565       2,303,411  
Inventories
    807,551       1,278,212  
Prepaid expenses
    22,225       20,602  
                 
Total current assets
    4,386,785       4,799,676  
                 
Property, plant and equipment, at cost
               
Land, buildings, and improvements
    3,088,565       3,044,565  
Machinery and equipment
    1,471,608       1,430,433  
Office furniture and fixtures
    81,102       81,102  
      4,641,275       4,556,100  
Less accumulated depreciation
    (988,301 )     (877,722 )
                 
Net property, plant and equipment
    3,652,974       3,678,378  
Other assets
               
Intangible assets, net of amortization
    21,050       21,415  
                 
Total assets
  $ 8,060,809     $ 8,499,469  
 

See accompanying notes and accountants’ review report.
 
2

 

LIABILITIES AND STOCKHOLDERS’ EQUITY


   
Reviewed
   
Audited
 
     
3-31-08
     
12-31-07
 
Current liabilities
               
Bank lines of credit
  $ -     $ -  
Current portion of long-term debt
    52,700       66,000  
Accounts payable
    1,340,550       878,576  
Customer deposits
    63,593       1,530,959  
Accrued expenses
    111,104       312,937  
Due to stockholders
    631,719       651,446  
                 
Total current liabilities
    2,199,666       3,439,918  
                 
Long-term debt, excluding current portion
    1,697,763       1,697,497  
                 
Total liabilities
    3,897,429       5,137,415  
                 
Stockholders’ equity
               
Common stock, no par value; authorized 1,000 shares,
               
issued and outstanding 1,000 shares
    200       200  
Retained earnings
    4,163,180       3,361,854  
Total stockholders’ equity
    4,163,380       3,362,054  
                 
Total liabilities and stockholders' equity
  $ 8,060,809     $ 8,499,469  


See accompanying notes and accountants’ review report.
 

FLOTATION TECHNOLOGIES, INC.
 
Statement of Operations

Interim Periods - Three Months Ended March 31, 2008 and March 31, 2007


   
Reviewed
   
Unaudited
 
     
3-31-08
     
3-31-07
 
                 
Revenues
  $ 4,877,108     $ 1,021,611  
                 
Cost of goods sold
    3,377,955       649,929  
                 
Gross profit
    1,499,153       371,682  
                 
General and administrative expenses
    662,959       511,554  
                 
Income (loss) from operations
    836,194       (139,872 )
                 
Other income (expense)
               
Other income, interest & exchange rate
    2,119       7,336  
Interest expense
    (36,987 )     (9,227 )
                 
Net other income (expense)
    (34,868 )     (1,891 )
                 
Net income (loss)
  $ 801,326     $ (141,763 )


See accompanying notes and accountants’ review report.
 
 
3

FLOTATION TECHNOLOGIES, INC.
 
Statement of Changes in Stockholders’ Equity

Interim Period Three Months Ended March 31, 2008 and Annual Period December 31, 2007
 
   
Common
Stock
   
Retained
Earnings
   
Total
Stockholders'
Equity
 
                   
Balances, December 31, 2006
  $ 200     $ 1,269,747     $ 1,269,947  
                         
Net income for 2007
    -       4,057,832       4,057,832  
                         
Distributions
    -       (1,965,725 )     (1,965,725 )
                         
Balances, December 31, 2007
  $ 200     $ 3,361,854     $ 3,362,054  
                         
Net income for 2008, 1/1 to 3/31
    -       801,326       801,326  
                         
Distributions
    -       -       -  
                         
Balance, March 31, 2008, Interim
  $ 200     $ 4,163,180     $ 4,163,380  

See accompanying notes and accountants’ review report.
 
4

FLOTATION TECHNOLOGIES, INC.
Statements of Cash Flows

Interim Period - Three Months Ended March 31, 2008 and March 31, 2007
(Three Month Cash Flow From Prior Annual Year Ended December 31, 2007 and 2006)
 
   
Reviewed
   
Unaudited
 
     
3-31-08
     
3-31-07
 
Cash flows from operating activities
               
Net income (loss)
  $ 801,326     $ (141,763 )
                 
Adjustments to reconcile net income to net cash provided by operating activities:
               
Depreciation and amortization
    110,944       79,637  
Decrease (increase) in:
               
Accounts receivable
    (401,154 )     475,131  
Inventory
    470,661       (340,039 )
Prepaid expenses
    (1,623 )     (25,574 )
Increase (decrease) in:
               
Accounts payable
    461,974       129,517  
Accrued expenses and other
    (201,833 )     21,015  
Customer deposits
    (1,467,366 )     690,195  
Net cash provided (used) by operating activities
    (227,071 )     888,119  
                 
Cash flows from investing activities
               
Acquisition of equipment and plant improvements
    (85,176 )     (512,452 )
Other investing activities
    -       -  
                 
Net cash provided (used) by investing activities
    (85,176 )     (512,452 )
                 
Cash flows from financing activities
               
Net borrowings (repayments) on lines of credit
    -       -  
Borrowings, long term bank debt
    -       142,768  
Receipt (repayment) of stockholder advances
    (19,727 )     -  
Distributions to stockholders
    -       (45,000 )
Payments on long-term debt, bank and related party
    (13,033 )     (16,803 )
                 
Net cash provided (used) by financing activities
    (32,760 )     80,965  
                 
Net increase (decrease) in cash
    (345,007 )     456,632  
                 
Cash, beginning of period(01/01/08-01/01/07)
    1,197,451       747,744  
                 
Cash, end of period
  $ 852,444     $ 1,204,376  
Supplemental disclosure of cash flow information
               
Interest paid
  $ 36,987     $ 9,227  

See accompanying notes and accountants’ review report.
 

5

FLOTATION TECHNOLOGIES, INC.

Notes to Financial Statements

Interim Period Three Months Ended March 31, 2008 and Annual Period December 31, 2007

 
Nature of Business

Flotation Technologies, Inc. is a world leader in the engineering, design and manufacturing of deepwater buoyancy systems using high-strength FlotecTM syntactic foams and polyurethane elastomers. Focused on the offshore oil, oceanographic, seismic and government markets, Flotation Technologies delivers world-class buoyancy products for a host of marine applications such as: distributed buoyancy for flexible pipes and umbilicals, drilling riser buoyancy modules, ROV buoyancy, QuickLocTM cable floats, FLOTECTTM cable and pipeline protection, InflexTM polymer bend restrictors and installation buoyancy of any size and depth rating.

1.     Summary of Significant Accounting Policies

Use of Estimates

The preparation of financial statements in conformity with generally accepted accounting principles 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 revenues and expenses during the reporting period. Actual results could differ from those estimates.

Fair Value of Financial Instruments

Statement of Financial Accounting Standards No. 107, "Disclosures about Fair Value of Financial Instruments", requires the Company to disclose estimated fair values for its financial instruments. Fair value estimates, methods, and assumptions are set forth below for the Company's financial instruments:

The carrying amounts of cash, accounts receivables, other current assets, accounts payable, accrued liabilities and current portion and non-current portion of notes payable approximate fair value because of the short maturity of those instruments.

Cash

The Company maintains its cash in bank deposit accounts, which, at times, may exceed federally insured limits. The Company has never experienced any losses in such accounts and management believes the Company is not exposed to any significant risk on bank deposit accounts.


See accountants’ review report.
6

FLOTATION TECHNOLOGIES, INC.

Notes to Financial Statements

Interim Period Three Months Ended March 31, 2008 and Annual Period December 31, 2007



1.     Summary of Significant Accounting Policies (Continued)

Accounts Receivable - Recognition of Bad Debts

The Company considers all accounts to be fully collectible; accordingly, no allowance for doubtful accounts is provided. If any amount becomes uncollectible, it will be charged to operations when that determination is made.

Customer Credit Policy

Credit is extended to customers in the normal course of business after management performs appropriate credit evaluation.

Inventory

Inventories are stated at cost. Costs of raw materials and supplies are determined on a current cost basis. Cost of finished goods and work in process inventory is determined by accumulating raw material costs and adding supplies and labor costs using a standard burden rate.

Property, Plant and Equipment

Property, plant and equipment is recorded at cost and depreciated over estimated useful lives using both straight-line and accelerated methods. Small tools and certain computer equipment are expensed when purchased due to rapid wear and short estimated useful life.

Useful lives are estimated as follows:
 
 
Category
 
Years
 
 
Plants
 
25
 
 
Plant Improvements & Equipment
 
10
 
 
Office Fixtures & Equipment
 
3 to 7
 
 
Intangible Assets

Intangible assets consist of loan costs and are stated at cost and are amortized on the straight-line method over the life of the loan, which is the estimated useful life.


See accountants’ review report.
7

FLOTATION TECHNOLOGIES, INC.

Notes to Financial Statements

Interim Period Three Months Ended March 31, 2008 and Annual Period December 31, 2007



1.     Summary of Significant Accounting Policies (Concluded)

Income Taxes

The Company and the stockholders have elected to be taxed under the provisions of Subchapter “S” of the Internal Revenue Code. Income, losses, and other tax attributes are passed through to the stockholder and taxed at the personal level. Cash distributions are made to stockholders to pay for personal income tax liabilities, federal and state, incurred from the allocation of Company taxable income.


2.     Inventory       
 
     
Reviewed
   
Audited
 
Inventory consists of the following:
   
3-31-08
     
12-31-07
 
                   
 
Raw materials
  $ 341,621     $ 390,294  
 
Work in process
    321,691       827,554  
 
Finished goods
    144,239       60,364  
                   
      $ 807,551     $ 1,278,212  

3.      Intangibles 
 
     
Reviewed
   
Audited
 
The following is a summary of intagible assets:
   
3-31-08
     
12-31-07
 
                   
 
Loan costs
  $ 21,902     $ 21,902  
 
Less accumulated amortization
    (852     (487
                   
      $ 21,050     $ 21,415  
                   
 
Amortization expense
  365     2,087  


See accountants’ review report.
8

FLOTATION TECHNOLOGIES, INC.

Notes to Financial Statements

Interim Period Three Months Ended March 31, 2008 and Annual Period December 31, 2007


4.
Debt

The Company had a $750,000 working capital line of credit secured by substantially all the assets of the Company.  The Company had a $450,000 equipment line of credit secured by the equipment acquired. The interest rate for both credit lines approximated Wall Street Prime less 0.50%. The working capital line is up for renewal June 30, 2008. The equipment line can be termed out over a four year fixed period on June 30th of the fiscal year. There was no balance on the equipment line and none on the working capital line as of March 31, 2008. Both credit lines were guaranteed by the stockholders and secured by Company assets. The rate as of March 31, 2008 was 7.25%.

Long-term debt consists of the following:
 
   
Reviewed
   
Audited
 
             
Bank Debt
   
3-31-08
     
12-31-07
 
                 
Note payable to bank, monthly installments of $13,287,
               
interest at 7%.  Amortization on 20 year schedule.
               
Collateralized by substantially all assets
               
of the Company; guaranteed by stockholders.
  $ 1,667,831     $ 1,674,785  
                 
Related Party Debt
               
                 
Note payable to stockholder at fixed 7% rate, due in
               
monthly installments of $1,360, including interest;
               
final payment due January 2011; uncollateralized.
    40,155       43,900  
                 
Note payable to stockholder at fixed 7.5% rate, due in
               
monthly installments of $550, including interest;
               
final payment is due September 2011; uncollateralized.
    21,017       21,852  
                 
Note payable to stockholders’ relative, interest at prime
               
rate plus 1% per annum payable biannually; principal
               
due in monthly installments of $500; uncollateralized.
    21,460       22,960  
                 
Less current portion
    (52,700     (66,000
                 
Long-term debt, excluding current portion
  $ 1,697,763     $ 1,697,497  

 
See accountants’ review report.
9

FLOTATION TECHNOLOGIES, INC.

Notes to Financial Statements

Interim Period Three Months Ended March 31, 2008 and Annual Period December 31, 2007

 
4.     Debt-continued

All aforementioned long term debt, bank and related party, was paid off in full on June 5, 2008 due to the acquisition of Company Stock. See Footnote 9. Thus, there is no disclosure of the scheduled maturities for the next five years on the long term debt.

5.     Employee Retirement Plan

The Company has a salary deferral plan covering all employees who meet certain age and service requirements. The Company is required to contribute two percent (2%) of all eligible employee compensation under this plan. Company contributions for the interim period March 31, 2008 amounted to $8,863. Company contributions for the year ended December 31, 2007 amounted to $29,208.

6.     Advertising Costs

Costs relating to advertising are expensed as incurred.  Advertising costs for the interim period March 31, 2008 amounted to $40,613. Advertising costs for the year ended December 31, 2007 amounted to $61,356.

7.    Sale, Purchase and Rental of Building

On November 1, 2006 the Company executed an agreement to purchase a new facility located at20 Morin Street, Biddeford. The purchase price was $1,980,000 and the closing was August 23, 2007. On December 15, 2006, the Company executed an agreement to sell its current production facility at 432 Elm Street, Biddeford for $1,400,000. The closing date was April 24, 2007.  Proceeds from the sale were dedicated to the purchase and improvement of the new facility, pursuant to a real estate exchange contract.

The Company gained occupancy of the Morin Street facility on December 1, 2006 pursuant to a short term net lease arrangement which required monthly rent payments of $16,398. The lease expired upon the purchase on August 23, 2007.

8.     Joint Venture

In 2006, the Company became a 50% member in Lankhorst Flotec Offshore, LLC.  The LLC purpose is to share marketing costs in the promotion of joint products with another member.  Since inception of the venture no material assets or liabilities existed in the LLC and all costs were expensed and no investment in the LLC was recognized for financial statement purposes.


See accountants’ review report.
10

FLOTATION TECHNOLOGIES, INC.

Notes to Financial Statements

Interim Period Three Months Ended March 31, 2008 and Annual Period December 31, 2007



9.     Subsequent Events

Sale of Company:

On April 17, 2008, Deep Down Inc. announced it had executed a stock purchase agreement with the then Company shareholders to purchase all the outstanding stock of the Company. The purchase price approximated $23 million. The purchase was completed on June 5, 2008 and the Company is a wholly owned subsidiary of Deep Down, Inc. as of the date of this report. A portion of the sale proceeds received were used to pay off all Company long term debt, bank and related party, and any current liabilities due to stockholder at closing.

Liquidation of Joint Venture:

On February 28, 2008 the Company and its joint venture member cancelled and liquidated Lankhorst Flotec Offshore LLC. See Footnote 8.
 
 

 
See accountants’ review report.
 
 
11