|
FLORIDA
|
0-28331
|
84-1047159
|
|
(State of Incorporation or
|
(Commission File Number)
|
(I.R.S. Employer
|
|
Organization)
|
Identification No.)
|

|
Company:
Jill Mohler
Corporate Secretary
Phone: (954) 252-3440, ext 313
|
Investor Relations:
Deborah K. Pawlowski, Kei Advisors LLC
Phone: (716) 843-3908
Email: dpawlowski@keiadvisors.com
|
|
·
|
Record Revenue of $4.7 million in the 2012 third quarter.
|
|
·
|
Increased domestic inventory to $844 thousand to support increased domestic business and in anticipation of a strong holiday season
|
|
CAPSTONE COMPANIES INC. AND SUBSIDIARIES
|
||||||||||||||||
|
CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||||||||||
|
(Unaudited)
|
||||||||||||||||
|
For the Three Months Ended
|
For the Nine Months Ended
|
|||||||||||||||
|
Sept 30,
|
Sept 30,
|
|||||||||||||||
|
2012
|
2011
|
2012
|
2011
|
|||||||||||||
|
Revenue
|
$
|
4,663,259
|
$
|
4,631,930
|
$
|
5,850,919
|
$
|
8,149,171
|
||||||||
|
Cost of Sales
|
(3,632,232
|
)
|
(3,579,048
|
)
|
(4,524,893
|
)
|
(6,195,735
|
)
|
||||||||
|
Gross Profit
|
1,031,027
|
1,052,882
|
1,326,026
|
1,953,436
|
||||||||||||
|
Operating Expenses:
|
||||||||||||||||
|
Sales and marketing
|
97,270
|
44,449
|
217,043
|
117,057
|
||||||||||||
|
Compensation
|
226,635
|
208,887
|
671,137
|
585,630
|
||||||||||||
|
Professional fees
|
73,970
|
22,041
|
174,848
|
66,268
|
||||||||||||
|
Product Development
|
100,173
|
57,714
|
192,054
|
140,473
|
||||||||||||
|
Other general and administrative
|
102,215
|
98,107
|
259,944
|
253,140
|
||||||||||||
|
Total Operating Expenses
|
600,263
|
431,198
|
1,515,026
|
1,162,568
|
||||||||||||
|
Net Operating Income (Loss)
|
430,764
|
621,684
|
(189,000
|
)
|
790,868
|
|||||||||||
|
Other Income (Expense):
|
||||||||||||||||
|
Interest expense
|
(93,461
|
)
|
(87,872
|
)
|
(182,450
|
)
|
(242,342
|
)
|
||||||||
|
Total Other Income (Expense)
|
(93,461
|
)
|
(87,872
|
)
|
(182,450
|
)
|
(242,342
|
)
|
||||||||
|
Net Income (Loss)
|
$
|
337,303
|
$
|
533,812
|
$
|
(371,450
|
)
|
$
|
548,526
|
|||||||
|
Income (Loss) per Common Share
|
||||||||||||||||
|
Basic
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||
|
Diluted
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||
|
Weighted Average Shares Outstanding
|
||||||||||||||||
|
Basic
|
650,847,489
|
649,510,532
|
649,847,815
|
649,510,532
|
||||||||||||
|
Diluted
|
810,944,066
|
806,932,109
|
809,944,095
|
806,932,109
|
||||||||||||
|
CAPSTONE COMPANIES INC. AND SUBSIDIARIES
|
||||||||
|
CONSOLIDATED BALANCE SHEETS
|
||||||||
|
(Unaudited)
|
||||||||
|
Sept 30,
|
December 31,
|
|||||||
|
2012
|
2011
|
|||||||
|
Assets:
|
||||||||
|
Current Assets:
|
||||||||
|
Cash
|
$ | 77,692 | $ | 164,610 | ||||
|
Accounts receivable - net
|
4,218,096 | 1,477,279 | ||||||
|
Inventory
|
843,623 | 58,717 | ||||||
|
Prepaid expense
|
395,367 | 417,743 | ||||||
|
Total Current Assets
|
5,534,778 | 2,118,349 | ||||||
|
Fixed Assets:
|
||||||||
|
Computer equipment & software
|
66,448 | 64,047 | ||||||
|
Machinery and equipment
|
642,562 | 546,919 | ||||||
|
Furniture and fixtures
|
5,665 | 5,665 | ||||||
|
Less: Accumulated depreciation
|
(580,345 | ) | (546,193 | ) | ||||
|
Total Fixed Assets
|
134,330 | 70,438 | ||||||
|
Other Non-current Assets:
|
||||||||
|
Product development costs - net
|
20,194 | 13,624 | ||||||
|
Goodwill
|
1,936,020 | 1,936,020 | ||||||
|
Total Other Non-current Assets
|
1,956,214 | 1,949,644 | ||||||
|
Total Assets
|
$ | 7,625,322 | $ | 4,138,431 | ||||
|
Liabilities and Stockholders’ Equity:
|
||||||||
|
Current Liabilities:
|
||||||||
|
Accounts payable and accrued expenses
|
$ | 763,291 | $ | 526,936 | ||||
|
Note payable - Sterling National Bank
|
2,555,059 | 441,607 | ||||||
|
Notes and loans payable to related parties - current maturities
|
2,982,750 | 0 | ||||||
|
Total Current Liabilities
|
6,301,100 | 968,543 | ||||||
|
Long Term Liabilities
|
||||||||
|
Notes and loans payable to related parties - Long Term
|
- | 1,531,215 | ||||||
|
Total Liabilities
|
6,301,100 | 2,499,758 | ||||||
|
Stockholders' Equity:
|
||||||||
|
Preferred Stock, Series A, par value $.001 per share, authorized 100,000,000 shares, issued -0- shares
|
- | - | ||||||
|
Preferred Stock, Series B, par value $.10 per share, authorized 100,000,000 shares, issued -0- shares
|
- | - | ||||||
|
Preferred Stock, Series B-1, par value $.0001 per share, authorized 50,000,000 shares, issued -0- shares
|
- | - | ||||||
|
Preferred Stock, Series C, par value $1.00 per share, authorized 1,000 shares, issued 1,000 shares
|
1,000 | 1,000 | ||||||
|
Common Stock, par value $.0001 per share, authorized 850,000,000 shares, 652,510,532 & 649,510,532 shares issued at Sept 30th, 2012 and December 31, 2011
|
65,251 | 64,951 | ||||||
|
Additional paid-in capital
|
7,098,558 | 7,041,858 | ||||||
|
Accumulated deficit
|
(5,840,587 | ) | (5,469,136 | ) | ||||
|
Total Stockholders' Equity
|
1,324,222 | 1,638,673 | ||||||
|
Total Liabilities and Stockholders’ Equity
|
$ | 7,625,322 | $ | 4,138,431 | ||||
|
CAPSTONE COMPANIES INC. AND SUBSIDIARIES
|
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
(Unaudited)
|
|
For the Nine Months Ended
|
||||||||
|
Sept 30,
|
||||||||
|
2012
|
2011
|
|||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
|
Continuing operations:
|
||||||||
|
Net Income (Loss)
|
$
|
(371,450
|
)
|
$
|
548,526
|
|||
|
Adjustments necessary to reconcile net loss to net cash used in operating activities:
|
||||||||
|
Depreciation and amortization
|
48,202
|
57,385
|
||||||
|
Compensation expense from stock options
|
27,000
|
56,951
|
||||||
|
Stock issued for services
|
30,000
|
-
|
||||||
|
(Increase) decrease in accounts receivable
|
(2,740,817
|
)
|
(2,562,349
|
)
|
||||
|
(Increase) decrease in inventory
|
(784,906
|
)
|
296,881
|
|||||
|
(Increase) decrease in prepaid expenses
|
22,377
|
20,756
|
||||||
|
(Increase) decrease in deposits
|
-
|
-
|
||||||
|
(Increase) decrease in other assets
|
(20,620
|
)
|
11,181
|
|||||
|
Increase (decrease) in accounts payable and accrued expenses
|
236,352
|
552,035
|
||||||
|
Increase (decrease) in accrued interest on notes payable
|
126,535
|
(12,377
|
)
|
|||||
|
Net cash provided by (used in) operating activities
|
(3,427,327
|
)
|
(1,031,011
|
)
|
||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
|
Purchase of property and equipment
|
(98,043
|
)
|
(45,996
|
)
|
||||
|
Net cash provided by (used in) investing activities
|
(98,043
|
)
|
(45,996
|
)
|
||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
|
Proceeds from notes payable
|
4,968,000
|
6,096,612
|
||||||
|
Repayments of notes payable
|
(2,854,548
|
)
|
(4,507,000
|
)
|
||||
|
Proceeds from notes and loans payable to related parties
|
2,343,000
|
2,400,000
|
||||||
|
Repayments of notes and loans payable to related parties
|
(1,018,000
|
)
|
(2,961,380
|
)
|
||||
|
Net cash provided by financing activities
|
3,438,452
|
1,028,232
|
||||||
|
Net (Decrease) Increase in Cash and Cash Equivalents
|
(86,918
|
)
|
(48,775
|
)
|
||||
|
Cash and Cash Equivalents at Beginning of Period
|
164,610
|
115,239
|
||||||
|
Cash and Cash Equivalents at End of Period
|
$
|
77,692
|
$
|
66,464
|
||||
|
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
|
||||||||
|
Cash paid during the period for:
|
||||||||
|
Interest
|
$
|
55,916
|
$
|
184,415
|
||||
|
Franchise and income taxes
|
$
|
-
|
$
|
-
|
||||
|
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:
|
$
|
-
|
$
|
-
|
||||
|
Related Party Receivable applied against Related Party Payable
|
$
|
-
|
$
|
40,441
|
||||
M-8T+4]/UG1]0C$UI?6%RES;72'HR2(2K+[@D5^E?1N!Z"N)_:!^*!^#?PZ37%L%U(MJ^E:7Y!F\D?Z;J-M9;]V
MUON?:-^,?-LQD9R`#IK2[:SMHX4M+MDB4("\J.Q`&,EF