EX-99.1 2 g25409exv99w1.htm EX-99.1 exv99w1
Exhibit 99.1
INDEX TO FINANCIAL STATEMENTS
     
Accountant’s Letter dated November 23, 2010
   
 
   
Unaudited Consolidated Balance Sheets for the six months ended June 30, 2010 and December 31, 2009
   
 
   
Unaudited Condensed Consolidated Statements of Operations for the three and six months ended June 30, 2010 and 2009
   
 
   
Unaudited Condensed Consolidated Statements of Stockholders’ Equity for the six months ended June 30, 2010
   
 
   
Unaudited Condensed Interim Consolidated Statements of Cash Flows for the six months ended June 30, 2010
   


 

 
S. BARRIE GODOWN
 
Certified Public Accountant, P.A.


November 23, 2010
The Board of Directors
Consulier Engineering, Inc.
Jupiter, FL 33477
We have compiled the accompanying Consolidated Balance Sheets at June 30, 2010 and December 31, 2009, the Condensed Consolidated Statements of Operations for the three and six months ended June 30, 2010 and 2009, the Condensed Consolidated Statement of Stockholders’ Equity for the six months ended June 30, 2010, and the Condensed Consolidated Statements of Cash Flows for the six months ended June 30, 2010 and 2009, 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 accompanying Financial Statements and, accordingly, do not express an opinion or any other form of assurance on them.
Management has elected to omit substantially all of the disclosures ordinarily included in Financial Statements prepared on the income tax basis of accounting. If the omitted disclosures were included in the Financial Statements, they might influence the user’s conclusions about the company’s assets, liabilities, equity, revenues and expenses. Accordingly, these Financial Statements are not designed for those who are not informed about such matters.
We are not independent with respect to Consulier Engineering, Inc.
/s/ S. Barrie Godown                 
S. Barrie Godown, C.P.A., P.A.
1061 E. INDIANTOWN ROAD / SUITE 104 / JUPITER, FLORIDA 33477 / 561-746-0999


 

CONSULIER ENGINEERING, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(UNAUDITED)
                 
    June 30,     December 31,  
    2010     2009  
ASSETS
               
CURRENT ASSETS
               
Cash and Cash Equivalents
  $ 711,985     $ 406,950  
Receivables
    1,403,714       1,385,140  
Inventories
    100,209       83,490  
Deferred Implementation Costs
    2,832,045       2,635,871  
Other Current Assets
    201,569       465,091  
Deferred Income Taxes
    269,253       291,281  
 
           
Total Current Assets
    5,518,775       5,267,823  
PROPERTY AND EQUIPMENT, Net
    1,042,353       1,043,435  
CAPITALIZED SOFTWARE DEVELOPMENT COSTS
           
PARTNERSHIP AND LIMITED LIABILITY COMPANIES — INVESTMENTS
    3,000,820       2,615,519  
DEFERRED INCOME TAXES
    273,957       417,917  
INTANGIBLE ASSETS
           
OTHER ASSETS
    50,898       50,898  
 
           
TOTAL ASSETS
  $ 9,886,803     $ 9,395,592  
 
           
 
               
LIABILITIES AND STOCKHOLDERS’ EQUITY
               
CURRENT LIABILITIES
               
Accounts Payable and Accrued Liabilities
  $ 1,696,315       1,540,183  
Unearned Revenue
    1,744,706       1,408,446  
 
           
Total Current Liabilities
    3,441,021       2,948,629  
 
               
NOTES PAYABLE — RELATED PARTY
    813,252       774,065  
COMMITMENTS AND CONTINGENCIES
               
STOCKHOLDERS’ EQUITY:
               
Common Stock $.01 Par Value:
               
Authorized 25,000,000 Shares; Issued 5,485,122 Shares
    54,851       54,851  
Additional Paid-in Capital
    4,117,221       4,117,221  
Accumulated Deficit
    (1,288,478 )     (970,918 )
 
           
 
    2,883,594       3,201,154  
Less:
               
Treasury Stock, Cost - 190,374 and 190374 Shares in 2010 and 2009, respectively
    (589,027 )     (589,027 )
Notes Receivable for Common Stock
    (6,651 )     (6,651 )
 
           
Total Stockholders’ Equity
    2,287,916       2,605,476  
 
           
 
               
 
           
Noncontrolling intereest
    3,344,614       3,067,422  
 
           
 
               
 
           
TOTAL LIABILITIES & STOCKHOLDERS’ EQUITY
  $ 9,886,803     $ 9,395,592  
 
           
See Accountant’s Compilation Letter


 

CONSULIER ENGINEERING, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
                                 
    THREE MONTHS ENDED     SIX MONTHS ENDED  
    JUNE 30,     JUNE 30,  
    2010     2009     2010     2009  
Revenue:
                               
Software Licensing Fees
  $ 946,265     $ 915,881     $ 1,557,405     $ 2,048,740  
Other Revenue
    1,698       7,601       3,396       9,879  
 
                       
Total Revenue
    947,963       923,482       1,560,801       2,058,619  
 
                       
 
                               
Operating Costs and Expenses:
                               
Cost of Revenue
    87,911       89,263       152,689       338,678  
Payroll and Related Expense
    1,301,051       1,201,523       2,444,733       1,995,762  
Selling, General and Administrative
    312,197       737,789       1,016,817       1,332,914  
Professional Services
    163,508       134,176       375,595       273,213  
Depreciation and Amortization
    29,124       164,255       58,248       332,792  
 
                       
Total Operating Costs and Expenses
    1,893,791       2,327,006       4,048,082       4,273,359  
 
                       
Operating Loss
    (945,828 )     (1,403,524 )     (2,487,281 )     (2,214,740 )
 
                       
Other Income (Expense):
                               
Investment Income — Related Parties
    53,441       183,962       62,655       646,473  
Interest Expense
    (19,585 )     (18,474 )     (38,739 )     (38,322 )
Net Undistributed Income of Equity Investees
    203,155       286,663       358,089       312,945  
Other Income
    24,175       48,272       46,446       85,410  
 
                       
Total Other Income (Expense)
    261,186       500,423       428,451       1,006,506  
 
                       
 
                               
Loss Before Income Taxes
    (684,642 )     (903,101 )     (2,058,830 )     (1,208,234 )
 
                               
Benefit from (provision for) Income Taxes
    (176,330 )     (81,434 )     (237,038 )     9,563  
 
                       
Net Loss
    (860,972 )     (984,535 )     (2,295,868 )     (1,198,671 )
 
                               
Less: Net (loss) attributable to noncontrolling interest
    (461,803 )     (1,208,032 )     (1,978,308 )     (1,268,871 )
 
                       
 
                               
Net Income (Loss) attributed to Consulier Engineering, Inc.
  $ (399,169 )   $ 223,497     $ (317,560 )   $ 70,200  
 
                       
 
                               
Earnings (Loss) Per Share — Basic and Diluted
  $ (0.07 )   $ 0.04     $ (0.06 )   $ 0.01  
 
                       
See Accountant’s Compilation Letter

 


 

CONSULIER ENGINEERING, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS’ EQUITY
SIX MONTHS ENDED JUNE 30, 2010
(UNAUDITED)
                                                                 
                                                    Notes        
                                            Retained     Receivable        
                                    Additional     Earnings     for     Total  
    Common Stock     Treasury Stock     Paid-in     (Accumulated     Common     Stockholders’  
    Shares     Amount     Shares     Amount     Capital     Deficit)     Stock     Equity  
Balance, December 31, 2009
    5,485,122     $ 54,851       190,374     $ (589,027 )   $ 4,117,221     $ (970,918 )   $ (6,651 )   $ 2,605,476  
 
                                                               
Net Income attributed to Consulier Engineering, Inc.
                                            (317,560 )             (317,560 )
 
                                                               
 
                                               
Balance June 30, 2010
    5,485,122     $ 54,851       190,374     $ (589,027 )   $ 4,117,221     $ (1,288,478 )   $ (6,651 )   $ 2,287,916  
 
                                               
See Accountant’s Compilation Letter

 


 

CONSULIER ENGINEERING, INC. AND SUBSIDIARIES
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
                 
    SIX MONTHS ENDED  
    JUNE 30,  
    2010     2009  
 
Cash Flow (Used in) Operating Activities
  $ 143,863     $ (2,487,675 )
 
           
 
               
Investing Activities:
               
Distributions from Partnership Interest
    62,655       1,228,598  
Net Acquisition of Property and Equipment
    59,330          
 
           
 
               
Net Cash Provided by Investing Activities
    121,985       1,228,598  
 
           
 
               
Financing Activities:
               
 
               
Proceeds from Noncontrolling Interest in ST, LLC
            1,546,000  
(Decrease) Increase in Related Party Payables
    39,187       (201,992 )
Repayment of Notes Payable Related Party
            (232,182 )
 
           
 
               
Net Cash Provided by (Used in) Financing Activities
    39,187       1,111,826  
 
           
 
               
Increase (Decrease) in Cash and Cash Equivalents
    305,035       (147,251 )
 
               
Cash and Cash Equivalents — Beginning of Period
    406,950       270,192  
 
           
 
               
Cash and Cash Equivalents — End of Period
  $ 711,985     $ 122,941  
 
           
 
               
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
               
Cash Paid for Interest
  $     $ 63,440  
 
           
See Accountant’s Compilation Letter