UNITED
STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 10-KSB
[x] ANNUAL REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the fiscal year ended December 31, 2002
[ ] TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from _______________________ to _____________
Commission file number 000-32711
Universal Ice Blast, Inc.
(Name of small business issuer in its charter)
|
Nevada |
|
88-0360067 |
|
(State or other jurisdiction of incorporation or organization) |
|
(I.R.S. Employer Identification No.) |
|
533 6th Street South, Kirkland, WA |
|
98033 |
|
(Address of principal executive offices) |
|
(Zip Code) |
|
Issuer's telephone number (425) 893-8424 |
|
None(Title of Class) |
|
Common Stock $0.001 par value(Title of Class) |
Check whether the issuer (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. [X] Yes [ ] No
Check if there is no disclosure of delinquent filers in response to Item 405 of Regulation S-B is not contained in this form, and no disclosure will be contained, to the best of registrant's knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-KSB or any amendment to this Form 10-KSB. [ ]
Revenues for the issuer’s most recent fiscal year were $697,178.
The approximate market value of the voting stock held by nonaffiliates of the registrant as of March 6, 2003 was $4,409,444.
Common Stock outstanding as of March 6, 2003 was 49,050,688 shares
Transitional Small Business Disclosure Format (Check one):
Yes ____; No X
UNIVERSAL ICE BLAST, INC.
FORM 10-KSB
INDEX
PART I
ITEM 1. Description of business................................................................................................................................. 3
ITEM 2. Description of Property.................................................................................................................................. 8
ITEM 3. Legal Proceedings........................................................................................................................................... 8
ITEM 4. Submission of Matters to a Vote of Security Holders............................................................................... 8
PART II
ITEM 5. Market for Common Equity and Related Stockholder Matters................................................................ 8
ITEM 6. Management's Discussion and Analysis or Plan of Operation............................................................... 10
ITEM 7. Financial Statements....................................................................................................................................... 15
ITEM 8. Changes In and Disagreements with Accountants on Accounting
and Financial Disclosure............................................................................................................................... 35
PART III
ITEM 9. Directors, Executive Officers, Promoters and Control Persons;
Compliance With Section 16(a) of the Exchange Act................................................................................ 35
ITEM 10. Executive Compensation............................................................................................................................... 36
ITEM 11. Security Ownership of Certain Beneficial Owners and Management
and Related Stockholder Matters................................................................................................................. 37
ITEM 12. Certain Relationships and Related Transactions...................................................................................... 38
ITEM 13. Exhibits and Reports on Form 8K................................................................................................................ 39
ITEM 14. Controls and Procedures................................................................................................................................ 40
SIGNATURES..................................................................................................................................................................... 41
CERTIFICATION................................................................................................................................................................ 42
PART I
Item 1. Description of
Business.
Universal Ice Blast, Inc., (“UIBI” or the "Company") is a Nevada corporation organized in 1995 for the purpose of developing and marketing ice-blasting equipment for which it holds patents. The Company's office and warehouse facility is in Kirkland, Washington, a suburb of Seattle. The Company designs, assembles and sells its equipment as well as providing ice blasting services and equipment rental. The Company creates environmentally friendly solutions to industrial cleaning needs.
The Company was initially engaged in technology and market research and development. Since 1998, the Company has worked with clients to develop tailored products, applications and cleaning systems to fulfill customers' needs.
Ice Blast Technology
Ice blasting is a simple process that uses compressed air and ice crystals. Shot through a hose and directed with a nozzle, a fine, powerful mist is blasted onto a surface, acting like a chisel to remove debris. Ice blasting is a non-abrasive, cleaning process that uses ordinary tap water, compressed air and electricity to create an environmentally friendly, cost effective method to address a variety of cleaning needs. Ice blasting technology has advantages over other cleaning processes important to its markets, including:
Superior cleanliness;
Reliable, consistent operation;
Low operating costs;
Minimal waste;
Non-abrasive; and
Does not generate dust.
An ice blast machine is ready for work within seconds of pushing the start button. Ice particles are produced continuously at a rate of 200 pounds per hour. Using a two hose system, ice particles are transported through a low pressure hose to the blasting nozzle where a second higher pressure hose delivers up to 200 psi ("pounds per square inch") pressure to accelerate the ice particles towards the target surface. The solid ice particles displace surface contaminants through the energy from the impact and through the lateral deformation of the ice particles.
At the heart of the ice blast technology is the scrub and flush cleaning that takes place when the ice crystals impact onto a surface. Ice crystals deform to scrub on impact, and after impact melt into water to flush away debris. Thus, ice blasting has a scrubbing component that water blasting lacks and it uses significantly less water than water blasting, which results in less waste to be contained. Ice blasting creates no dust and utilizes no abrasives in the process, and is accordingly more gentle and cleaner than sand blasting. Known competitive disadvantages of ice blasting over other methods are that it is less abrasive than sand blasting, steel shot, walnut shells, and corn. Ice blasting will not remove deep rust or hard metal burrs. Because it is less abrasive, ice blasting is slower than some of the aforementioned processes.
Using the ice blasting cleaning process reduces waste as compared to other cleaning processes. Typical water blasting operations use from 1 to 6 gallons per minute or 60 to 360 gallons per hour. Ice blasting uses not more than 20 gallons per hour. Further, upon impact, the ice particles explode, turning approximately half of its solid mass into vapor and the other half into liquid, thus resulting in even less wastewater to contain.
UIBI holds three patents (#5,913,711, #6,001,000, and #6,270,394) two of which were issued in 1999 and one was issued in 2001. These patents cover the method and equipment for manufacturing, transport, and continuous delivery of ice particles to a nozzle to do continuous ice blast cleaning work on various surfaces. The Company has also received notice that a fourth patent, #6,536,220, was formally issued on March 25, 2003. The Company also has four patent applications pending which cover various improvements to the methods and apparatus related to ice blast technology. Future patent applications are anticipated.
Products and Services
The Company's cleaning products are designed to operate continuously, three shifts a day, seven days a week. The Company produces equipment models of a stationary design for use in manufacturing systems. Base sales prices for stationary models range from approximately $69,000 to $90,000. Prices for integrated cleaning systems and stations could sell for up to $700,000 depending on, among other things, the number of required blast nozzles and sophistication of the application. The Company also produces equipment models of a more portable design for use on job sites. Base sales prices for stand-alone, portable models approximate $70,000.
The Company builds and assembles all of its ice blasting equipment. While some components have been purchased from primarily one source, MAJA Food Technology, most other parts and accessories used in assembly are available from multiple sources. Management of the Company believes that sufficient quantities of raw materials, parts and components utilized in making ice blasting equipment will continue to be available. No vendor of the Company is considered as the primary vendor and all components used in the equipment that the Company assembles can be either acquired from alternative sources or produced in-house.
In addition to selling its ice blasting equipment, the Company rents its equipment and also provides cleaning services when requested by customers. The Company intends to increase the rental income portion of the business. The Company has provided ice blasting cleaning services, primarily through its wholly-owned subsidiary, Midwest Ice Blast, Inc. ("Midwest"). Typically, cleaning contracts are of short duration and the Company sometimes uses subcontracted labor to perform the work. The primary focus of the Company is not to provide ice blast cleaning services, but to develop market niches and sales channel partners into and through which it can rent, lease or sell equipment.
The Company has primarily marketed its products and services directly to its customers, and has also developed indirect sales channels through sales agents and distributors and with other businesses involved in providing industrial and environmental cleaning services. The Company has a reciprocal marketing agreement with a company providing environmentally friendly chemical solutions for coating removal and cleaning to customers in architectural, industrial, automotive and marine markets, and agreements with distributors in Holland and Australia. The following table provides a listing of both domestic and foreign organizations with whom the Company has entered into distributorship and/or exclusive territory agreements:
|
Organization |
Nature of Agreement |
Date |
Term |
|
Heydaal B.V. dba Ice Blast Benelux The Netherlands |
Distributorship covering The Netherlands, Belgium and Luxemburg |
8/1/2000 |
5 years |
|
|
|
|
|
|
Napier Environmental Technologies, Inc. Delta, BC Canada |
Reciprocal Marketing Agreement allowing for cross promotion of products |
2/23/2001 |
Unlimited |
The distributorship agreement requires minimum purchases of ice blast equipment from the Company, which if not met will put the distributor in default of the agreement and allows the Company to seek other parties to distribute its products in those areas for which the distributor initially had exclusivity. However, no new distributor agreements were signed in 2002. The Napier agreement is subject to cancellation by either party upon 30 days written notice.
The agreement with Heydaal, B.V., generated revenues of $70,000 in 2000. The agreement with Napier Environmental Technologies, Inc. has yet to generate revenue for the Company.
The Company is the sole worldwide provider of crystalline ice blasting equipment. Management is unaware of any other companies who are engaged in, developing, or marketing similar technology.
Markets
The Company directs the current sales efforts for its cleaning equipment and services in the three markets of Precision Cleaning, Industrial Cleaning and Environmental Cleaning.
Precision Cleaning is cleaning to a defined tolerance, typically in a repetitive production setting where quality controls are closely measured and monitored. It usually involves removing surface contaminants from cast or machined mechanical parts, electronic components, or highly purified materials. It can also involve light "deburring" (removal of "burrs" created by cutting tools on machined soft metal - aluminum - parts). Ice blast technology is currently being used to clean and deburr electric motor armatures, transmission components and gears, engine and other cast parts for Japanese and American auto manufacturers.
During 2001 the Company designed, assembled, and delivered a precision gear cleaning ice blast system under the terms of a purchase order from Ford Motor Company (“Ford”). The purchase order was for a price of approximately $341,000 with commitments for additional similar systems. The machine was installed in January 2002 and became operational in March 2002. In June 2002, Ford notified the Company that Ford has accepted and approved the gear-cleaning system as Implementation Ready. Ford paid all amounts due to the Company under the terms of the initial purchase order. As a result of Ford’s acceptance of the gear cleaning system, UIBI recognized approximately $341,000 in revenue during the year ended December 31, 2002. Costs associated with the system, also recognized during the year ended December 31, 2002, were approximately $344,000 resulting in a loss of approximately $3,000. Because of the initial design costs associated with this project, the foregoing results were in line with management’s expectations. However, the Company expects that future systems will provide UIBI with margins that will secure the profitability of the Company in the long term.
In July 2002 the Company was informed that Ford’s Sharonville, Ohio plant would buy two additional gear-cleaning systems in 2002. The Company is currently in discussions with Ford on the status of these purchase orders. In the third quarter of 2002, the gear cleaning system was required to undergo further operational efficiency testing before additional equipment would be purchased from the Company. The tests were conducted as a part of Ford’s Six Sigma quality control process. UIBI was able to obtain the necessary data to take corrective actions on its equipment in December 2002 and January 2003. As of February 2003, these tests produced results that substantially surpassed Ford’s tolerance requirements.
Industrial Cleaning includes, among other applications, manufacturing equipment cleaning, maintenance and refurbishing, glass and fiberglass plant cleaning, and plastic mold and dunnage cleaning. In addition to the advantages of reduced waste, superior cleaning, and dustless and chemical-free processes, ice blasting can reduce or eliminate the use of volatile organic compounds.
Industrial cleaning applications are not always confined to manufacturing plants. The Company has also demonstrated the effectiveness of ice blast equipment for the cleaning of locks and pump stations in the waterways of Holland, which resulted in an equipment sale to its Netherlands distributor during 2000. In the second quarter of 2002, the Company shipped an ice blast machine from its rental fleet to its Netherlands distributor to assist in the development of the European rental market. In February 2003, an additional four rental machines were shipped to Holland to support a large asbestos abatement job for Dow Chemical. The Company sees this as an important investment required in order to satisfy European rental demand.
In March 2002, the Company was recognized for its technology innovation by the Construction Innovation Forum and was a finalist for the Forum’s prestigious NOVA Award.
Environmental Cleaning projects utilizing ice blasting have included lead-based paint abatement and removal, and asbestos abatement and removal. The Company has invested three years in technology validation efforts to position its ice blast technology as a new, cost-effective and environmentally superior process. The Company has proven that the technology is effective for the removal of lead-based paint from cement and brick buildings, steel structures inside buildings and from steel overpass bridges.
As a result of work performed on a lead-based paint abatement pilot project, the Company's ice blast technology was nominated by the New York State Department of Transportation (NY DOT) for the 2000 Civil Engineering Research Foundation Award for Innovation. The pilot project consisted of demonstrating the effectiveness of ice blast in removing lead-based paint on two New York State bridges. The Company has been informed that the ice blast technology has still been specified for nine bridges which the Company understands will be bid upon in 2003. The Company's only involvement will consist of renting ice blast equipment to the winning bidder at $2.00 per square foot and resulting revenue will be dependent upon the bridges selected and the square feet involved.
As a result of the Residential Lead-Based Paint Hazard Reduction Act of 1992, lead-based paint abatement is considered to be a potentially significant market opportunity for the Company. According to the feature article in the August 1998 issue of the Journal of Protective Coatings and Linings, during the years 1993 through 1996, approximately $1 billion was spent on lead-based paint abatement of various U.S. Department of Transportation ("DOT") bridges, at an average cost of $250,000 per bridge, and future DOT spending for lead-based paint abatement is projected to be over $40 billion. Additional opportunities exist for wall and ceiling surface cleaning in HUD Housing for removal of lead-based paint contamination. Other lead-based paint markets such as commercial and industrial buildings, schools and universities, municipal and state buildings also exist and represent other potential sale and rental opportunities.
Nuclear decontamination is a segment of the environmental industry that is taking on added importance for UIBI. The Company built and delivered two special purpose ice blast machines in the last half of 2002 to customers with nuclear decontamination operations, Bruce Power LP and Ontario Power Generation, Inc. Management considers this to be a significant and growing market.
While the Environmental Cleaning market continues to be considered important, the Company has focused most of its recent efforts in the Precision Cleaning market.
The following table reflects revenues derived from each of the three market segments described above including the percentage of the total for the years ending December 31, 2002, and 2001.
|
|
|
2002 |
|
|
|
2001 |
|
|
|
Market Segment |
|
Revenues |
|
Percentage |
|
Revenues |
|
Percentage |
|
Precision Cleaning |
|
$ 392,943 |
|
56% |
|
$ 105,396 |
|
36% |
|
Industrial Cleaning |
|
81,927 |
|
12% |
|
107,488 |
|
37% |
|
Environmental Cleaning |
|
222,308 |
|
32% |
|
77,931 |
|
27% |
|
|
|
$ 697,178 |
|
100% |
|
$ 290,815 |
|
100% |
|
|
|
|
|
|
|
|
|
|
The revenues and percentage mix reflected above should not be considered representative of future revenues and may vary dramatically dependent upon future contracts for ice blasting machines, rentals and services.
The following table is a listing of customers who have accounted for 10% or more of total revenues during 2002 and 2001:
|
Customer |
|
2002 |
|
2001 |
|
Ford Motor Company |
|
$ 355,070 |
|
$ 54,700 |
|
Bruce Power L.P. |
|
$ 89,350 |
|
$ - |
|
Ontario Power Generation, Inc. |
|
$ 87,985 |
|
$ - |
|
Ice Blast California, Inc. |
|
$ 34,400 |
|
$
44,500 |
|
Yadzani Enterprises, Inc. |
|
$ - |
|
$
33,900 |
Competition
Competition for the Company's products and services comes from high-pressure water blast, dry ice blast, soda blast, sand, glass bead and other abrasive blasting, manual labor and chemicals. The Company's ice blast technology has advantages over other blasting techniques in that no special blasting material must be purchased and cleaned up. Primary competitive advantages are waste minimization as compared to other techniques, low airborne contaminants, improved environmental and worker health compliance, continuous operation reliability and simple field implementation. Known competitive disadvantages of ice blasting over other methods are that it is less abrasive than sand blasting, steel shot, walnut shells, and corn. Ice blasting will not remove deep rust or hard metal burrs. Because it is less abrasive, ice blasting is slower than some of the aforementioned processes.
Many or most of the Company's competitors are larger, more established businesses, which have, in many cases, long-standing relationships with their customers, substantial name recognition and greater financial resources. Further, as with most new technology, ice blasting has an early adopter hurdle to overcome as there is an inherent resistance to change that provide older methodologies a competitive advantage.
Government Regulation
While marketing opportunities are created as a result of numerous governmental and environmental regulations, the Company has determined that it complies with all such regulations, as a manufacturer, including OSHA requirements. Where the Company either sells or leases equipment to contractors in the lead based paint or asbestos abatement market, such sales or leases of equipment are not subject to the many regulations that are applicable to the contractors.
Further, the Company is not aware of any proposed governmental regulations which would impact or limit the Company's continued sale or lease of its equipment within the hazardous abatement industry nor are there any known costs and effects of compliance with existing environmental laws.
Research and Development Expenditures
The Company has expended approximately $224,000 and $300,000 for research and development activities during the years ended December 31, 2002 and 2001, respectively. Costs incurred consist primarily of salaries and related costs, and parts, materials and supplies directly involved in the research and development of new technology and are expensed as incurred. There are no material research and development activities that are borne directly by the Company's customers.
Employees
As of March 6, 2003, the Company had nine employees, all of whom are full-time. None of the employees have employment agreements and none are represented by a collective bargaining agreement.
Item 2. Description
of Property.
The Company leases its facilities and does not own any real property. Since January 2000, the Company has leased its offices and warehouse facility, which together approximate 5,000 square feet, in Kirkland, Washington. The facilities were sub-leased through April 2001 and are now subject to a five-year lease agreement directly with the property owner providing for monthly rentals of approximately $4,400 and for the Company to pay operating costs, taxes, insurance and utilities estimated to be approximately $1,100 per month. The Company leases no other facilities. Company management believes these leased facilities are adequate for its reasonable foreseeable needs.
Item 3. Legal
Proceedings.
On October 21, 2002, a lawsuit was brought against Universal Ice Blast, Inc. by Systems Interface, Inc. (“Systems Interface”) one of its vendors, in the King County, Washington Superior Court. Systems Interface sought judgment for amounts payable by the Company for goods and services the plaintiff provided to the Company in 2001. A judgment was entered against the Company in the amount of $75,454. UIBI has entered into an agreement with the plaintiff under which the judgment is to be paid in monthly installments. So long as the Company makes payments on the obligation as agreed, Systems Interface has agreed not to undertake efforts to enforce the judgment.
Certain other vendors of the Company have threatened to bring legal action for payment of overdue amounts. Two suits have been filed, both of which were settled subsequent to December 31, 2002 for the amount of the liability recorded by the Company at December 31, 2002. The Company is working to resolve all other issues. All reasonable amounts relating to these past due and disputed liabilities have been accrued in the Company’s December 31, 2002 financial statements.
Item 4. Submission of
Matters to a Vote of Security Holders.
No matters were submitted during the fourth quarter of 2002 to a vote of the Company’s shareholders.
PART II
Item 5. Market for
Common Equity and Related Stockholder Matters.
(a) Market information. The Company's Common Stock (ticker symbol "UIBI") were reported by the NASD Over-the-Counter Bulletin Board ("OTC/BB") from January 1998 until May 2000, when its shares were no longer reported due to the Company not being in compliance with the NASD's new eligibility rule. The new rule, as amended, requires companies to maintain full-reporting status with the Securities and Exchange Commission. From May 2000 to September 2001, the Company's Common Stock was reported on the National Quotation Bureau's electronic pink sheets. Since September 2001 the Company’s Common Stock has once again been listed on the OTC/BB.
The following table presents the high and low sales information of the Company's Common Stock as reported on the electronic pink sheets prior to September 2001 and on the electronic bulletin board thereafter.
|
Quarter ended
|
High |
Low |
|
March 31, 2001............................................................................................ . |
$0.23 |
$0.07 |
|
June 30, 2001................................................................................................ . |
$0.26 |
$0.18 |
|
September 30, 2001..................................................................................... . |
$0.51 |
$0.13 |
|
December 31, 2001...................................................................................... . |
$0.45 |
$0.19 |
|
March 31, 2002............................................................................................ . |
$0.35 |
$0.14 |
|
June 30, 2002................................................................................................ . |
$0.25 |
$0.14 |
|
September 30, 2002..................................................................................... . |
$0.28 |
$0.09 |
|
December 31, 2002...................................................................................... . |
$0.23 |
$0.11 |
(b) Holders. At December 31, 2002, there were approximately 270 holders of record of the Company's Common Stock.
(c) Dividends. The Company has never paid dividends on its Common Stock in the past and currently does not anticipate paying any dividends on its Common Stock in the foreseeable future, but rather, intends to reinvest earnings, if any, in its business.
(d) Recent Sales of Unregistered Securities
2000 Transactions--
Pursuant to Regulation S, Rule 901 of the Securities Act, the Company issued 2,357,750 shares of its Common Stock for a total of $388,163 in cash to 30 investors, all of whom were non-US citizens residing outside of the US.
Under Section 4(2) of the Securities Act, the Company issued 664,000 shares of its Common Stock for a total of $99,600 in cash to 12 investors, all of whom were accredited investors and/or prior shareholders of the Company.
Under Section 4(2) of the Securities Act, the Company issued 509,160 shares of its Common Stock for services rendered and having a fair market value in the amount of $74,135 to 12 investors. These services consisted of assisting with investor relations, raising the Corporate profile, Advisory Board consultation, employee severance packages, inducement for equipment leasing, and manufacturing work performed for European clients.
Under Section 4(2) of the Securities Act, the Company issued 293,334 shares of its Common Stock in retirement of indebtedness having a fair market value in the aggregate amount of $42,000 to 3 investors. The retired indebtedness originally arose in the ordinary course of business.
2001 Transactions--
Pursuant to Regulation S, Rule 901 of the Securities Act, the Company issued 1,399,666 shares of its Common Stock for a total of $219,000 in cash to four investors, all of whom were non-US citizens residing outside of the US.
Under Section 4(2) of the Securities Act, the Company issued 2,771,835 shares of its Common Stock for a total of $436,950 in cash to 28 investors, all of whom were accredited investors and/or prior shareholders of the Company.
Under Section 4(2) of the Securities Act, the Company issued 7,850,000 shares of its Common Stock to officers and employees in exchange for cash of $950, reduction of advances from officers of $6,900 and full recourse, collateralized loans of $1,169,650. The loans bear interest at the rate of 6.5% and are collateralized by a pledge of the shares of the Company’s Common Stock issued to the officers and employees.
Under Section 4(2) of the Securities Act, the Company issued 246,260 shares of its Common Stock for services rendered and having a fair market value in the amount of $44,280 to 3 investors. These services consisted of technical consulting, assistance with investor relations and manufacturing work.
2002 Transactions--
Pursuant to Regulation S, Rule 901 of the Securities Act, the Company issued 2,580,500 shares of its Common Stock for a total of $265,701 in cash to 35 investors, all of whom were non-US citizens residing outside of the US.
Under Section 4(2) of the Securities Act, the Company issued 2,110,666 shares of its Common Stock for a total of $246,994 in cash to 20 investors, all of whom were accredited investors and/or prior shareholders of the Company.
Under Section 4(2) of the Securities Act, the Company issued 6,160,437 shares of its Common Stock for services rendered and having a fair market value in the amount of $892,914 to 28 investors. These services consisted of technical consulting, assistance with investor relations and manufacturing work.
Under Section 4(2) of the Securities Act, the Company issued 344,381 shares of its Common Stock to two lenders in exchange for conversion of notes payable of $35,000 and accrued interest of $2,771.
(e) Securities Authorized For Issuance Under Equity Compensation Plans The table containing the Equity Compensation Plan Information is included in Item 11 of this Form 10-KSB.
Item 6. Management’s
Discussion and Analysis or Plan of Operation.
Cautionary Statement--Certain forward-looking statements contained herein regarding the Company's business and prospects are based upon numerous assumptions about future conditions, which may ultimately prove to be inaccurate and actual events, and results may materially differ from anticipated results described in such statements. The Company's ability to achieve such results is subject to certain risks and uncertainties, such as the impact of competition and pricing, changing market conditions, general economic conditions, the Company’s history of losses and need for additional capital and other risks. Forward-looking statements are identified by words such as "believe", "anticipate", "expect", "intend", "plan", "will", "may", "confident" and other similar expressions. Any forward-looking statements contained herein represent the Company's judgment as of the date hereof. The Company disclaims, however, any intent or obligation to update such forward-looking statements. As a result, the reader is cautioned not to place undue reliance on any forward-looking statements contained herein.
Overview
The Company reports its revenues as sales of machines and accessories, or product sales, and as services and rental income. Services and rental income includes primarily cleaning services and income from the renting of equipment to customers who have not yet purchased Company equipment. Typically, the Company performs services at customer locations and receives rental income for equipment use and fees for time incurred. As the cost of monthly rental is significantly less than the purchase price of a machine, rentals have a much lower customer pricing hurdle to overcome and accordingly may be closed with a relatively higher frequency. Further, follow-on rentals are similarly more common and provide the basis for expectation of future revenues from the same customers. The Company has customers in industries including precision cleaning (automotive deburring applications), environmental cleaning (lead paint or asbestos removal), and industrial cleaning (marine cleaning), which are located in various locations throughout the United States (including New York, Ohio, Hawaii and Washington) and the world (including Canada, Holland, Japan and Australia).
The Company reports its costs and expenses as cost of revenues, research and development, selling and marketing, and general and administrative. Research and development costs consist primarily of compensation and related costs of personnel engaged in product design and enhancements and patent related costs. Selling and marketing costs relate to product sales and promotion and costs associated with responding to requests for proposals, including on-site demonstrations. General and administrative costs are comprised primarily of compensation and related expenses, occupancy and professional, legal, and accounting fees.
During 2001 the Company designed, assembled, and delivered a precision gear cleaning ice blast system under the terms of a purchase order from Ford Motor Company (“Ford”). The purchase order was for a price of approximately $341,000 with commitments for additional similar systems. The machine was installed in January 2002 and became operational in March 2002. In June 2002, Ford notified the Company that Ford has accepted and approved the gear-cleaning system as Implementation Ready. Ford paid all amounts due to the Company under the terms of the initial purchase order. As a result of Ford’s acceptance of the gear cleaning system, UIBI recognized approximately $341,000 in revenue during the yeas ended December 31, 2002. Costs associated with the system, also recognized during the year ended December 31, 2002, were approximately $344,000 resulting in a loss of approximately $3,000. Because of the initial design costs associated with this project, the foregoing results were in line with management’s expectations. However, the Company expects that future systems will provide UIBI with margins that will secure the profitability of the Company in the long term.
In July 2002 the Company was informed that Ford’s Sharonville, Ohio plant would buy two additional gear-cleaning systems in 2002. The Company is currently in discussions with Ford on the status of these purchase orders. In the third quarter of 2002, the gear cleaning system was required to undergo further operational efficiency testing before additional equipment would be purchased from the Company. The tests were conducted as a part of Ford’s Six Sigma quality control process. UIBI was able to obtain the necessary data to take corrective actions on its equipment in December 2002 and January 2003. As of February 2003, these tests produced results that substantially surpassed Ford’s tolerance requirements.
Results of Operations
Year
ended December 31, 2002 compared to year ended December 31, 2001
During the year ended December 31, 2002, revenues increased by 140% to $697,000 as compared to the year ended December 31, 2001. Sales of machines and accessories during the year ended December 31, 2002 increased to $558,000 from $59,000 during 2001. Service and rental income decreased 40% to $139,000 during the year ended December 31, 2002 from $231,000 during the comparable period of 2001. The increase in machine sales is due to the recognition of revenue on the Ford gear cleaning system project. Machine revenue also includes $13,000 in amortization of deferred gains on sale/leaseback transactions originating in 1999. In addition, during the year ended December 31, 2002, orders were received and assembly completed on three machines for customers other than Ford. The Company has recognized revenue of approximately $171,000 on these orders. The decrease in service and rental income is attributable to fewer service jobs performed during 2002 as well as the Company's focus on installation and support of the Ford system during 2002 at the expense of potential rental opportunities.
Gross profit increased to $151,000 during the year ended December 31, 2002 as compared to $134,000 during the prior year. As a percent of sales, gross profit decreased to 22% during the year ended December 31, 2002 as compared to 46% during 2001. Gross profits from sales of machines and accessories increased $95,000 to $130,000 during the year ended December 31, 2002 compared to 2001. Gross profits in 2002 include the sale of three machines to customers in Canada and Japan offset by a $3,000 loss on the Ford gear cleaning system. Gross profits for the comparable 2001 period relate primarily to the sale of one ice blast machine along with the sale of miscellaneous parts and accessories. Gross profits from services and rental income decreased to $21,000 during the year ended December 31, 2002 as compared to $99,000 for the comparable period of 2001. The $78,000 decrease in service and rental gross profit is the result of decreased volumes, lower rental and service rates obtained on 2002 work and approximately $76,000 in depreciation expense that the Company incurs regardless of whether or not any sales are made.
For the year ended December 31, 2002, general and administrative expense increased 150% to approximately $1.8 million from $714,000 during the comparable period of 2001. The Company issued approximately 6.2 million shares and warrants to consultants with a fair value of approximately $931,000 during the year ended December 31, 2002. The shares and warrants were issued in exchange for advertising, media relations and publicity services provided by the consultants. Payroll costs increased approximately $140,000 due, in part, to the appointment of a Chief Engineer and a Production Engineer and the accrual of officer and employee bonuses. The Company approved the payment of employee and officer bonuses of approximately $73,000 during the year ended December 31, 2002. These bonuses were approved in order to allow the employees and officers to settle amounts due to Universal Ice Blast for interest on shareholder notes payable to the Company for the year ended December 31, 2002. Travel costs increased approximately $46,000, while legal fees increased approximately $35,000 due primarily to the costs associated with the formation of the Company’s inactive Dutch subsidiary.
Research and development expenses decreased 25% to $224,000 during the year ended December 31, 2002 as compared to $300,000 during the comparable period of 2001. The $76,000 decrease in research and development expenses is the result of less management and consultant time spent on the Ford project, as well as reduced patent expenses.
Selling and marketing expenses increased $90,000 to $142,000 during the year ended December 31, 2002 as compared to $52,000 for the comparable prior year period. The increase in selling and marketing expenses reflects the Company’s recent commitment to broadening its marketing focus and is attributable to the hiring of a Vice President of Sales & Marketing in early 2002 as well as the additional sales commissions incurred in order to settle a dispute with a former sales representative.
The Company’s operating losses increased by $1,067,000 to $1,998,000 for the year ended December 31, 2002 from $931,000 for the comparable 2001 period. The $1,070,000 increase in general and administrative costs and the $90,000 increase in selling and marketing expenses represent the majority of the increased losses.
During the year ended December 31, 2002, the Company recorded interest income in the amount of $76,000 in connection with shareholder notes receivable in the aggregate amount of approximately $1,170,000. The shareholder notes receivable resulted from the Company's issuance of common stock to officers and employees during the year ended December 31, 2001. The Company reported approximately $20,000 in interest income during the year ended December 31, 2001, essentially all of which related to interest on shareholder notes.
Interest expense increased by $29,000 to $81,000 during the year ended December 31, 2002 as compared to $52,000 for the prior year. This increase is the result of interest on new long-term debt and notes payable that the Company incurred in late 2001 and in 2002. As a result of the Company's working capital deficit of $845,000, interim financing necessary to settle operating liabilities arising from the assembly and installation of the Ford gear cleaning system as well as to cover other operating expenses is anticipated to be expensive if adequate equity capital cannot be raised. Should the Company be required to finance anticipated future operations with debt as opposed to equity, future interest expense can be expected to increase significantly.
The Company continues to record a valuation allowance for the full amount of its deferred income tax asset, which would otherwise be recorded for tax benefits relating to operating losses, as realization of tax deferred assets cannot be determined to be more likely than not.
Year
ended December 31, 2001 compared to year ended December 31, 2000
Revenues decreased $148,000, or 34%, to $291,000 during the year ended December 31, 2001 as compared to $439,000 for the prior year. Sales of machines and accessories decreased 78% to $59,000 in 2001 from $268,000 in 2000, while revenues from services and rental income increased 36% to $231,000 in 2001 from $171,000 in 2000. The Company sold one machine in 2001 as compared to four in 2000. The sales decline relates primarily to the concentration of resources on the Ford Motor Company cleaning system. Revenue from this project was deferred until final approval from the customer was obtained. As a result, no revenue has been included in 2001 apart from $55,000 in engineering fees, which is included in service and rental income. Revenue from machine sales includes $13,000 from the amortization of deferred gains on sale and leaseback transactions. Service revenues were $108,000 during 2001 compared to $27,000 during 2000, and rental revenue was $123,000 during 2001 compared to $144,000 during 2000. The increase in service revenue relates principally to the $55,000 in engineering fees from the Ford contract discussed above.
Gross profit decreased less than 1% to $134,000 during the year ended December 31, 2001 as compared to $135,000 during the prior year. As a percent of sales, gross profit increased to 46% during 2001 from 31% in 2000. Gross profits from sales of machines and accessories decreased to $35,000 or 59% of related sales during 2001 from $103,000 in 2000 or 38% of sales. Concentration on the Ford project reduced sales of machines and accessories which had the effect of reducing lower margin sales. Gross profits from services and rental income increased to $99,000 in 2001, or 42% of related sales, from $32,000 in 2000, or 19% of sales primarily as a result of the Ford engineering fees and a new rental contract entered into in early 2001.
General and administrative expenses increased 19% to $714,000 during the year ended December 31, 2001 as compared to $598,000 during 2000. Employee wages increased $34,000, however this was offset by a reduction in officers’ deferred compensation expense of $18,000. Recruiting costs declined $12,000 and expenses associated with the Company’s advisory board decreased $27,000. The costs of SEC filing and reporting increased $21,000 while stock promotion expenses increased $22,000. Compensation expense on stock options granted to non-employees increased $85,000 in 2001.
Research and development expenses increased 107% to $300,000 during the year ended December 31, 2001 as compared to $145,000 during 2000, primarily due to increased engineering consulting expenses associated with the development and design of Ford Motor Company projects.
Selling and marketing expenses declined 30% to $52,000 during the year ended December 31, 2001 as compared to $75,000 in the prior year due primarily to decreases in commissions paid, publicity costs, and general marketing expenses.
Operating losses were $931,000 during the year ended December 31, 2001 as compared to $682,000 during the prior year. With gross profit remaining relatively constant, the majority of the $249,000 increase in losses relates to the increase of $155,000 in research and development costs, which were primarily related to the Ford project, and the increase of $85,000 in compensation expense on stock options granted to non-employees.
Other expense decreased to $32,000 of net expense during the year ended December 31, 2001 from net expense of $41,000 during 2000. Additions to long-term debt increased interest expense by approximately $12,000, however, this was more than offset by approximately $20,000 in interest income from loans made by the Company to officers and employees to assist them in purchasing the Company's Common Stock.
Financial Condition,
Liquidity and Capital Resources
As of December 31, 2002, the
Company had cash and cash equivalents of $4,000. During the year ended December
31, 2002, operating activities used cash of $463,000 as compared to $676,000
during 2001. Cash used by operating activities resulted primarily from the
Company's net loss reduced by working capital movements, particularly
liquidation of balances related to the Ford contract, as well as depreciation,
amortization and other non-cash charges, such as the issuance of stock in
exchange for goods and services. The
Company used cash of $600 for capital expenditures during the year ended December
31, 2002 as compared to $112,000 for 2001. The Company has no significant
commitments for future purchases of capital assets.
Financing activities provided cash of $413,000 during the year ended December 31, 2002 as compared to $777,000 during 2001. Cash has been provided primarily from sale of Company Common Stock and the issuance of notes payable to lenders. Sales of Common Stock provided $513,000 and $656,000 during 2002 and 2001, respectively. Proceeds from the issuance of notes payable were $148,000 in 2002 and $123,000 during the comparable 2001 period. The Company received no financing through long term debt during 2002 as compared to $137,000 in 2001 Repayments on notes payable were $109,000 in 2002. Payments on capital lease obligations used cash of $64,000 in both 2002 and 2001. Long-term debt repayments were $38,000 in 2002 as compared to $21,000 in 2001. The Company borrows and repays, on a revolving basis, cash advances from its two founders and officers. Repayment of such advances totaled $49,000 and $200,000 in 2002 and 2001, respectively.
The Company had a working capital deficit of $845,000 and a stockholders’ deficit of $1,039,000 at December 31, 2002. Management's plans for continued existence include a greater focus towards rental and sale of ice blast machines and less emphasis on service revenues. The Company is actively pursuing marketing arrangements for their products in the precision, environmental and industrial cleaning markets. These efforts include the arrangement with Ford Motor Company as more fully described previously.
In order to preserve
liquidity, the Company’s two founders and officers have been paid no cash
compensation during the year ended December 31, 2002. Instead, during 2002, as in prior periods, these officers have sold
portions of their personal holdings of the Company’s Common Stock. During the year ended December 31, 2002,
such sales collectively totaled 598,800 shares for the two officers.
The Company is aware of the
consequences of continuing negative cash flows and the impact this has on its
ability to raise cash in the capital market. On November 13, 2002, UIBI entered
into a Common Stock Purchase Agreement with Fusion Capital Fund II, LLC,
pursuant to which Fusion Capital has agreed to purchase, on each trading day,
$10,000 of the Company’s Common Stock up to an aggregate, under certain
conditions, of $6.0 million. The agreement requires that the Company file a
registration covering the shares to be sold before UIBI is able to receive
funds from the sale to Fusion Capital of its Common Stock. In addition, the Company has traditionally
raised equity from its shareholders and is continuing to do so. Notwithstanding
these financing strategies, the Company is aware that it may be unable to
fulfill certain conditions required by financing agreements, and management is
aware that there are challenging market conditions that could deteriorate in
the near term, including the prospect that Ford may not fulfill its obligation
on the previously discussed purchase orders.
The current expansion of the
Company's business demands that significant financial resources be raised to
fund capital expenditures, working capital needs, debt service and the cash
flow deficits expected to be generated by operating losses. In the event that the Company is not able to
raise funds as described above, current cash balances and the realization of
accounts receivable will not be sufficient to fund the Company's current
business plan beyond the next two months. As stated in the foregoing paragraph,
there can be no assurance that the Company will be able to raise additional
capital on satisfactory terms or at all. In the event that the Company is
unable to obtain such additional capital or to obtain it on acceptable terms or
in sufficient amounts, the impact thereof would have a material adverse effect
on the Company’s business, operating results and financial condition as well as
its ability to service debt requirements. The Company’s consolidated financial
statements do not include any adjustments that might result from the outcome of
this uncertainty.
As disclosed in an explanatory
paragraph in the Report of Independent Accountants on the Company's December
31, 2002 consolidated financial statements, the foregoing liquidity and
financial conditions raise substantial doubt about the Company's ability to
continue as a going concern.
The Company’s cash balance as
of December 31, 2002 of $4,000 is not sufficient to fund its current
liabilities and planned expenditures for operations through 2003. Consequently,
the Company’s ability to execute its plans for 2003, is dependent on its
ability to obtain funding other than from operations.
Management of the Company
expects that it could require up to $3.5 million in equity and short term
working capital loans over the next three years to fully implement its business
plan, which includes significant marketing efforts, the continued development
of the technologies, expansion of management resources, support of day-to-day
operations and the pursuit of commercialization efforts. The Company believes that the ice blast
technology has achieved a critical economic valuation that allows market
segments to be served through licensing arrangements. This license strategy has the objective of reducing the working
capital requirements of marketing, distribution and manufacture, and providing
the Company with regular ongoing cash flows from licensing revenues.
In the past, the Company has been successful raising money to fund
its operations through the sale of equity securities. However, the Company
cannot provide assurances that the additional capital it may need to finance
its future operations will be available on acceptable terms, if at all. If the
Company is unable to secure financing on acceptable terms, it may be forced to
modify its business plan. In addition, the Company cannot provide assurances
that it will be able to realize revenues from its technologies or that it will
achieve profitability.
INDEX TO FINANCIAL STATEMENTS
|
Independent Auditor’s Report........................................................................................................................... . |
16 |
|
|
|
|
|
|
|
Consolidated Balance Sheets at December 31, 2002 and 2001...................................................................... . |
17 |
|
|
|
|
|
|
|
Consolidated Statements of Operations for the years ended December 31, 2002 and 2001..................... . |
18 |
|
|
|
|
|
|
|
Consolidated Statement of Stockholders’ Deficit for the years ended December 31, 2002 and 2001...... . |
19 |
|
|
|
|
|
|
|
Consolidated Statements of Cash Flows for the years ended December 31, 2002 and 2001.................... . |
20-21 |
|
|
|
|
|
|
|
Notes to Consolidated Financial Statements................................................................................................... . |
22-34 |
Board of Directors
Universal Ice Blast, Inc.
Kirkland, Washington
We have audited the accompanying balance sheets of Universal Ice Blast, Inc. as of December 31, 2002 and 2001, and the related statements of operations, stockholders’ deficit and cash flows for the years then ended. These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these financial statements based on our audits.
We conducted our audits in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Universal Ice Blast, Inc. as of December 31, 2002 and 2001, and the results of its operations, stockholders deficit and its cash flows for the years then ended in conformity with accounting principles generally accepted in the United States of America.
As discussed in Note 2, the Company’s continued viability is dependent upon the Company’s ability to meet its future financing requirements and the success of future operations. These factors raise substantial doubt about the Company’s ability to continue as a going concern. Management’s plans regarding those matters are described in Note 2. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.
/s/ Williams & Webster, P.S.
Spokane, Washington
February 28, 2003
|
UNIVERSAL ICE BLAST, INC. |
|||
|
CONSOLIDATED BALANCE SHEETS |
|||
|
|
|
|
|
|
|
December 31, |
||
|
|
2002 |
|
2001 |
|
ASSETS |
|||
|
CURRENT ASSETS |
|
|
|
|
Cash and cash equivalents |
$ 3,677 |
|
$ 54,455 |
|
Accounts receivable - trade |
22,743 |
|
347,147 |
|
Interest receivable on shareholder notes |
2,905 |
|
- |
|
Inventory |
20,262 |
|
322,090 |
|
Prepaid expenses and other |
5,062 |
|
- |
|
Advances to officers |
45,062 |
|
10,420 |
|
Total current assets |
99,711 |
|
734,112 |
|
EQUIPMENT, net |
139,289 |
|
230,166 |
|
OTHER ASSETS |
10,525 |
|
10,525 |
|
|
$ 249,525 |
|
$ 974,803 |
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' DEFICIT |
|||
|
CURRENT LIABILITIES |
|
|
|
|
Accounts payable |
$ 390,055 |
|
$ 467,982 |
|
Notes payable |
224,438 |
|
123,000 |
|
Accrued liabilities |
148,910 |
|
40,087 |
|
Customer deposits |
12,700 |
|
- |
|
Advances from officers |
71,015 |
|
72,507 |
|
Deferred revenue |
6,700 |
|
341,327 |
|
Current portion of capital lease obligations and long-term debt |
90,920 |
|
108,335 |
|
Total current liabilities |
944,738 |
|
1,153,238 |
|
LONG-TERM LIABILITIES |
|
|
|
|
Capital lease obligations, net of current portion |
9,894 |
|
57,109 |
|
Long-term debt, net of current portion |
104,224 |
|
141,964 |
|
Deferred gains from sale/leasebacks |
16,163 |
|
28,895 |
|
Deferred officers' compensation |
213,147 |
|
116,262 |
|
Total long-term liabilities |
343,428 |
|
344,230 |
|
STOCKHOLDERS' DEFICIT |
|
|
|
|
Preferred stock, $0.001 par value, 5,000,000 shares authorized, none issued. |
- |
|
- |
|
Common stock, $0.001 par value, 100,000,000 shares authorized, 44,305,638 |
|
|
|
|
and 33,109,654 shares issued and outstanding in 2002 and 2001, |
|
|
|
|
respectively |
44,305 |
|
33,109 |
|
Additional paid-in capital |
5,517,554 |
|
4,085,370 |
|
Shareholder notes receivable |
(1,169,650) |
|
(1,169,650) |
|
Stock options and warrants |
126,014 |
|
84,738 |
|
Accumulated deficit |
(5,556,864) |
|
(3,556,232) |
|
Total stockholders' deficit |
(1,038,641) |
|
(522,665) |
|
|
$ 249,525 |
|
$ 974,803 |
|
UNIVERSAL ICE BLAST, INC. |
|||
|
CONSOLIDATED STATEMENTS OF OPERATIONS |
|||
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, |
||
|
|
2002 |
|
2001 |
|
|
|
|
|
|
REVENUE |
|
|
|
|
Sales of machines and accessories |
$ 557,972 |
|
$ 59,316 |
|
Service and rental income |
139,206 |
|
231,499 |
|
TOTAL REVENUE |
697,178 |
|
290,815 |
|
|
|
|
|
|
COST OF REVENUE |
|
|
|
|
Machines and accessories |
427,534 |
|
24,145 |
|
Service and rental |
118,309 |
|
132,486 |
|
|
545,843 |
|
156,631 |
|
|
|
|
|
|
GROSS PROFIT |
151,335 |
|
134,184 |
|
|
|
|
|
|
OPERATING EXPENSES |
|
|
|
|
General and administrative |
1,784,289 |
|
713,860 |
|
Research and development |
223,609 |
|
299,748 |
|
Selling and marketing |
141,785 |
|
52,129 |
|
TOTAL EXPENSES |
2,149,683 |
|
1,065,737 |
|
|
|
|
|
|
LOSS FROM OPERATIONS |
(1,998,348) |
|
(931,553) |
|
|
|
|
|
|
OTHER INCOME (EXPENSE) |
|
|
|
|
Interest income |
79,040 |
|
20,116 |
|
Interest expense |
(81,324) |
|
(52,073) |
|
TOTAL OTHER INCOME (EXPENSE) |
(2,284) |
|
(31,957) |
|
|
|
|
|
|
LOSS BEFORE PROVISION FOR INCOME TAXES |
(2,000,632) |
|
(963,510) |
|
|
|
|
|
|
PROVISION FOR INCOME TAXES |
- |
|
- |
|
|
|
|
|
|
NET LOSS |
$(2,000,632) |
|
$ (963,510) |
|
|
|
|
|
|
BASIC AND DILUTED |
|
|
|
|
NET LOSS PER SHARE |
$ (0.06) |
|
$ (0.04) |
|
|
|
|
|
|
WEIGHTED AVERAGE SHARES |
|
|
|
|
OUTSTANDING USED IN BASIC AND |
|
|
|
|
DILUTED PER-SHARE CALCULATION |
35,825,664 |
|
24,064,191 |
|
UNIVERSAL ICE BLAST, INC. |
|||||||||||||||||
|
CONSOLIDATED STATEMENT OF STOCKHOLDERS' DEFICIT |
|||||||||||||||||
|
Years Ended December 31, 2002 and 2001 |
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock |
|
|
|
|
|
|
|
|
|
|
|
|
Additional |
|
Shareholder |
|
Deferred |
|
Options |
|
|
|
|
|
|
|
|
Common Stock |
|
Paid-in |
|
Notes |
|
Stock-Based |
|
and |
|
Accumulated |
|
|
||
|
|
|
|
Shares |
|
Amount |
|
Capital |
|
Receivable |
|
Compensation |
|
Warrants |
|
Deficit |
|
Total |
|
BALANCE,
December 31, 2000 |
|
20,841,893 |
|
$20,842 |
|
$ 2,219,907 |
|
$ - |
|
$ (4,489) |
|
$ - |
|
$(2,592,722) |
|
$ (356,462) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common
stock issued for cash |
|
4,171,501 |
|
4,171 |
|
651,779 |
|
- |
|
- |
|
- |
|
- |
|
655,950 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares
issued to consultants providing services to the Company |
|
246,260 |
|
246 |
|
44,034 |
|
- |
|
- |
|
- |
|
- |
|
44,280 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares
issued to officers and employees in exchange for cash and notes receivable |
|
7,850,000 |
|
7,850 |
|
1,169,650 |
|
(1,169,650) |
|
- |
|
- |
|
- |
|
7,850 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization
of deferred stock-based compensation |
|
- |
|
- |
|
- |
|
- |
|
4,489 |
|
- |
|
- |
|
4,489 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock
options issued as compensation |
|
- |
|
- |
|
- |
|
- |
|
- |
|
84,738 |
|
- |
|
84,738 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
loss |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
(963,510) |
|
(963,510) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE,
December 31, 2001 |
|
33,109,654 |
|
33,109 |
|
4,085,370 |
|
(1,169,650) |
|
- |
|
84,738 |
|
(3,556,232) |
|
(522,665) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common
stock issued for cash |
|
4,691,166 |
|
4,691 |
|
508,004 |
|
- |
|
- |
|
- |
|
- |
|
512,695 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares
and warrants issued to consultants providing services to the Company |
|
6,160,437 |
|
6,161 |
|
886,753 |
|
- |
|
- |
|
38,276 |
|
- |
|
931,190 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares issued in exchange for conversion of notes
payable and accrued interest |
|
344,381 |
|
344 |
|
37,427 |
|
- |
|
- |
|
- |
|
- |
|
37,771 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock
options issued as compensation |
|
- |
|
- |
|
- |
|
- |
|
- |
|
3,000 |
|
- |
|
3,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
loss |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
(2,000,632) |
|
(2,000,632) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE,
December 31, 2002 |
|
44,305,638 |
|
$44,305 |
|
$ 5,517,554 |
|
$(1,169,650) |
|
$ - |
|
$126,014 |
|
$(5,556,864) |
|
$(1,038,641) |
|
|
UNIVERSAL ICE BLAST, INC. |
|||
|
CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||
|
|
Year Ended December 31, |
||
|
|
2002 |
|
2001 |
|
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
Net loss |
$ (2,000,632) |
|
$ (963,510) |
|
Adjustments to reconcile net loss to net cash used by operating activities: |
|
|
|
|
Depreciation and amortization |
91,466 |
|
93,965 |
|
Common stock and warrants issued for goods and services |
931,190 |
|
44,280 |
|
Stock options issued as compensation |
3,000 |
|
84,738 |
|
Amortization of deferred stock-based compensation |
- |
|
4,489 |
|
Amortization of deferred gain on sale/leaseback transactions |
(12,732) |
|
(12,732) |
|
Changes in operating assets and liabilities: |
|
|
|
|
Accounts receivable - trade |
324,404 |
|
(307,682) |
|
Accounts receivable - related parties |
- |
|
28,492 |
|
Interest receivable on shareholder notes |
(2,905) |
|
- |
|
Inventory |
301,828 |
|
(311,147) |
|
Prepaid expenses and other |
(5,062) |
|
(3,300) |
|
Accounts payable |
20,123 |
|
354,066 |
|
Accrued liabilities |
111,594 |
|
(13,862) |
|
Due to related parties |
- |
|
(15,658) |
|
Deferred revenue |
(334,627) |
|
341,327 |
|
Deferred officers' compensation |
96,885 |
|
- |
|
Customer deposits |
12,700 |
|
- |
|
Net cash used by operating activities |
(462,768) |
|
(676,534) |
|
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
Purchases of equipment |
(589) |
|
(112,190) |
|
Net cash used in investing activities |
(589) |
|
(112,190) |
|
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
Payments on capital lease obligations |
(63,922) |
|
(63,555) |
|
Proceeds from long term debt borrowing |
- |
|
137,246 |
|
Proceeds from borrowings on notes payable |
147,885 |
|
123,000 |
|
Proceeds from issuance of common stock |
512,695 |
|
655,950 |
|
Advances from officers |
13,000 |
|
137,275 |
|
Payments on advances from officers |
(49,134) |
|
(199,789) |
|
Payments on long-term debt |
(38,448) |
|
(21,211) |
|
Payments of notes payable |
(109,497) |
|
- |
|
Common stock issued to officers and employees |
- |
|
7,850 |
|
Net cash provided by financing activities |
412,579 |
|
776,766 |
|
DECREASE IN CASH AND CASH EQUIVALENTS |
(50,778) |
|
(11,958) |
|
CASH AND CASH EQUIVALENTS |
|
|
|
|
Beginning of period |
54,455 |
|
66,413 |
|
End of period |
$ 3,677 |
|
$ 54,455 |
|
UNIVERSAL ICE BLAST, INC. |
|||
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
(continued) |
|||
|
|
|||
|
|
Year Ended December 31, |
||
|
|
2002 |
|
2001 |
|
SUPPLEMENTAL CASH FLOW DISCLOSURE: |
|
|
|
|
Interest paid |
$ 62,927 |
|
$ 51,479 |
|
|
|
|
|
|
Income taxes paid |
$ - |
|
$ - |
|
|
|
|
|
|
NON-CASH INVESTING AND FINANCING TRANSACTIONS |
|
|
|
|
Full recourse notes issued to officers and employees upon |
|
|
|
|
exercise of vested stock options |
$ - |
|
$ 1,169,650 |
|
Acquisition of equipment from related party in exchange for assumption |
|
|
|
|
of capital lease obligation and settlement of indebtedness |
$ - |
|
$ 48,522 |
|
Conversion of accounts payable to notes payable |
$ 96,956 |
|
$ - |
|
Common stock issued in exchange for conversion of notes payable |
|
|
|
|
and accrued interest |
$ 37,771 |
|
$ - |
|
Stock options issued as compensation |
$ 3,000 |
|
$ 84,738 |
|
Common stock and warrants issued for goods and services |
$ 931,190 |
|
$ - |
UNIVERSAL ICE BLAST, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2002 and 2001
NOTE 1 – ORGANIZATION
AND DESCRIPTION OF BUSINESS
Universal Ice Blast, Inc. (“the Company"), a Nevada corporation, was incorporated on December 28, 1995. The Company's office is located in Kirkland, Washington.
The Company has developed a
line of machines that utilize ice (plain H\\2\\O) as a blast cleaning/stripping
medium. The Company's patented Ice Blast technology has a wide range of
potential applications in precision cleaning, industrial cleaning and
environmental cleaning.
The Company rents ice-blasting equipment and performs ice-blasting services for customers throughout the United States. The Company markets and sells ice-blasting equipment throughout Asia, Australia, Europe and North America.
NOTE 2 - SUMMARY OF
SIGNIFICANT ACCOUNTING POLICIES
This summary of significant accounting policies of the Company is presented to assist in understanding the Company’s financial statements. The financial statements and notes are representations of the Company’s management, which is responsible for their integrity and objectivity. These accounting policies conform to accounting principles generally accepted in the United States of America and have been consistently applied in the preparation of the financial statements. Critical accounting policies include revenue recognition, accounting for research and development costs, and accounting for stock compensation expense, as well as preparation of the financial statements on a going concern basis.
Principles of Consolidation
The consolidated financial statements include the accounts of the Company and its wholly owned subsidiary Midwest Ice Blast, Inc. All significant intercompany transactions and balances have been eliminated.
Use of Estimates
The preparation of the financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Actual results could differ from those estimates.
Revenue Recognition
Revenue from the sale of stand alone Ice Blast machines and accessories to end users and distributors is recognized at the time goods are shipped or when title passes. Where customers require installation services and operational acceptance, shipment is FOB destination and revenue is recognized upon acceptance by the customer. Revenue from services is recognized as the services are provided. Revenue from the rental of Ice Blast machines is recognized over the rental period based on the terms of the rental agreements.
Accounts Receivable
Management provides for an allowance for uncollectible accounts. At December 31, 2002 and 2001, all accounts were fully collectible and therefore no allowance was considered necessary.
Inventory
The Company values its raw materials, work-in-process and finished goods inventories at the lower of cost or market, on a first in first out basis.
UNIVERSAL ICE BLAST, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2002 and 2001
NOTE 2 - SUMMARY OF
SIGNIFICANT ACCOUNTING POLICIES (continued)
Fair Value of Financial
Instruments
The Company's financial instruments, including cash, cash equivalents, and accounts and notes payable are carried at cost, which approximates their fair value because of the short-term maturity of these instruments. Long-term obligations are carried at cost, which approximates fair value due to the proximity of the implicit rates of these financial instruments and the prevailing market rates for similar instruments. Fair value of advances to/from officers and deferred compensation cannot be reasonably estimated.
Equipment
Equipment is stated at cost. The Company provides depreciation on the cost of its equipment using straight-line methods over estimated useful lives of three to five years. Expenditures for repairs and maintenance are charged to expense as incurred.
Research and Development Costs
Research and development costs are charged to expense as incurred. These costs primarily consist of salaries, development materials, consultant fees, supplies and related costs of personnel directly involved in the research and development of new technology.
Cash and Cash Equivalents
The Company considers all highly liquid investments purchased with an original maturity of three months or less to be cash equivalents.
Advertising
The Company expenses advertising costs as incurred. Advertising expense charged to operations was $2,371 and $3,533 for the years ended December 31, 2002 and 2001, respectively.
Stock-Based Compensation
The Company applies Accounting Principles Board Opinion No. 25, “Accounting for Stock Options Issued to Employees,” and related interpretations including Financial Accounting Standards Board Interpretation No. 44, “Accounting for Certain Transactions Involving Stock Compensation.” The Company accounts for stock-based compensation to employees using the intrinsic value method, whereby compensation cost is recognized when the exercise price at the date of grant is less than the fair market value of the Company's common stock. The Company discloses the proforma effect of compensation cost based on the fair value method for determining compensation cost. The value of stock-based compensation awarded to non-employees is determined using the fair value method. Compensation cost is recognized over the service or vesting period.
Risk Concentrations
Financial instruments that potentially subject the Company to a concentration of credit risk consist of accounts receivable and cash in excess of federally insured limits. The Company maintains cash with a major financial institution and is considered subject to minimal risk. The Company's sales and service revenues are derived from customers throughout the world. The Company performs ongoing credit evaluations of its customers and generally does not require collateral. Historically, the Company has not incurred any significant credit related losses.
As further discussed in Note 3, a significant portion of the Company’s recent operations have involved the design, manufacture and installation of a precision gear cleaning system for the Ford Motor Company (“Ford”). Approximately 51% and 19% of the Company’s 2002 and 2001 revenues, respectively, related to work performed for Ford.
UNIVERSAL ICE BLAST, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2002 and 2001
NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
Computation of Net Loss per
Share
Basic earnings per share is computed by dividing the net earnings available to common stockholders for the period by the weighted average number of common shares outstanding during the period. Diluted earnings per share is computed by dividing the net earnings for the period by the weighted average number of common and common equivalent shares outstanding during the period.
Common equivalent shares consist of the incremental common shares issuable upon the exercise of stock options, and warrants and have been excluded from the diluted net loss per share calculations, as their effect is anti-dilutive.
Shares omitted from the computation of net loss per share due to their anti-dilutive effect approximated 1,663,000 and 1,021,000 for the years ended December 31, 2002 and 2001, respectively.
A summary of the shares used to compute net loss per share is as follows:
|
|
Year Ended December
31, |
||
|
|
2002 |
|
2001 |
|
Weighted average common shares used to compute |
|
|
|
|
Basic net loss per share |
35,825,664 |
|
24,064,191 |
|
|
|
|
|
|
Effect of dilutive securities |
- |
|
- |
|
Weighted average common shares used to compute |
|
|
|
|
diluted net loss per share |
35,825,664 |
|
24,064,191 |
Segment Information
Statement of Financial Accounting Standards (SFAS) No. 131, "Disclosure about Segments of an Enterprise and Related Information," establishes annual and interim reporting standards for an enterprise’s operating segments and related disclosures about its products, services, geographic areas and major customers. The Company has determined that it operates in one segment.
The Company attributes sales to customers in individual foreign countries based on the location where the product was shipped. Net sales by geographic area for the years ended December 31, were as follows:
|
|
2002 |
|
2001 |
|
Net sales |
|
|
|
|
United States |
$
484,633 |
|
$
283,891 |
|
Canada |
177,335 |
|
- |
|
Japan |
35,210 |
|
1,402 |
|
Australia |
- |
|
5,522 |
|
|
$
697,178 |
|
$
290,815 |
Impairment of Long-lived
Assets
The Company evaluates its long-lived assets for financial impairment and continues to evaluate them as events or changes in circumstances indicate that the carrying value of such assets may not be fully recoverable. The carrying value of long-lived assets is considered impaired when the anticipated undiscounted cash flows from an asset are less than its carrying value. In that event, a loss is recognized for the amount by which the carrying value exceeds the fair value of the long-lived asset. The Company has not recognized any impairment losses.
UNIVERSAL ICE BLAST, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2002 and 2001
NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
Financing Costs
Direct costs associated with obtaining capital stock are recorded as a reduction of proceeds. Direct costs associated with obtaining debt financing are deferred and charged to interest expense using the effective interest rate method over the debt term. Direct costs of obtaining commitments for financing are deferred and charged to expense over the commitment term.
Accounting Pronouncements
In August, 2001, the Financial Accounting
Standards Board issued Statement of Financial Accounting Standards No. 143
(SFAS 143) "Accounting for Asset Retirement Obligations" which
requires entities to record the fair value of a liability for an asset
retirement obligation in the period in which it is incurred and a corresponding
increase in the carrying amount of the related long-lived asset. Statement No. 143 is effective for fiscal
years beginning after June 15, 2002.
The Company does not expect SFAS 143 to have a material impact on its
financial condition and results of operations.
In August 2001, the FASB issued Statement No.
144, "Accounting for the Impairment or Disposal of Long-Lived
Assets" (SFAS 144). SFAS 144 supersedes Statement 121, "Accounting
for the Impairment of Long-Lived assets and Long-Lived Assets to Be Disposed
Of" and the accounting and reporting provisions of Accounting Principals
Board Opinion No. 30, "Reporting the Results of Operations-Reporting the
Effects of Disposal of a Segment of a Business, and Extraordinary, Unusual and
Infrequently Occurring Events and Transactions" for the disposal of a
segment of a business. Goodwill is
excluded from the scope of Statement No. 144.
Additionally, Statement No. 144 utilizes a probability-weighted cash
flow estimation approach and establishes a "primary-asset" approach
to determine the cash flow estimation period for a group of assets. Statement No. 144 is effective for fiscal
years beginning after December 15, 2001.
The Company does not expect SFAS 144 to have a material impact on its
financial condition and results of operations.
In April 2002, the FASB issued Statement of Financial Accounting Standards No. 145, "Rescission of FASB Statements No. 4, 44, and 64, Amendment of FASB Statement No. 13, and Technical Corrections" (SFAS 145). This Statement rescinds FASB Statement No. 4, Reporting Gains and Losses from Extinguishment of Debt, and an amendment of that Statement, FASB Statement No. 64, Extinguishments of Debt Made to Satisfy Sinking-Fund Requirements. This Statement also rescinds FASB Statement No. 44, Accounting for Intangible Assets of Motor Carriers. This Statement amends FASB Statement No. 13, Accounting for Leases, to eliminate an inconsistency between the required accounting for sale-leaseback transactions and the required accounting for certain lease modifications that have economic effects that are