Nevada
|
333-140396
|
20-3061959
|
||
(State or other jurisdiction of incorporation)
|
(Commission File Number)
|
(IRS Employer Identification No.)
|
7669 Kimbal Street
Mississauga, Ontario
Canda
|
L5S 1A7
|
|
(Address of principal executive offices)
|
(Zip Code)
|
x
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
x
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
o
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
o
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
·
|
Unbundler, Weld seam station with Roland Seamfinder, CNC bending stations with barcode readers,
|
·
|
Transfers, Reject Station, Vertical 4- post press module with tooling change options
|
·
|
Material Handling Robots, Exit racks and Safety Fences.
|
·
|
IP Tube System: Instrument Panel Tube machine makes the bent tube form that holds your steering wheel, gauges etc. All of these components are held on a tube form.
|
·
|
IP Beam System: Instrument Panel Beam process line: the machine that produces the beams – which are made from larger diameter tubes for the front and car doors
|
·
|
Integrated Bend-Weld System is a system that will transfer the formed tube to a welding station to be welded to the bottom of the seat frame.
|
·
|
Operating results are highly dependent on the volume and timing of orders received during the quarter, which are difficult to forecast. Customers generally order on an as-needed basis and the Corporation typically does not obtain firm, long-term purchase commitments from its customers. As a result, the Corporation’s revenues in any quarter depend primarily on orders shipped in that quarter.
|
·
|
The Corporation must incur a large portion of its costs in advance of sales orders because it must plan research and production, order components and enter into development, sales and marketing, and other operating commitments prior to obtaining firm commitments from its customers. This makes it difficult for the Corporation to adjust its costs in response to a revenue shortfall, which could adversely affect its operating results.
|
·
|
If demand for the Corporation’s products is below its forecasts, the Corporation could produce excess personnel or have excess manufacturing capacity. Excess personnel could negatively impact the Corporation’s cash flows and could result in higher design costs. Excess manufacturing capacity could result in higher production costs per unit and lower margins.
|
·
|
If demand for the Corporation’s products exceeds its forecasts, the Corporation could have to rapidly ramp up production. The Corporation depends on suppliers and manufacturers to provide components and sub-assemblies. As a result, the Corporation may not be able to increase its production levels to meet unexpected demand and could lose sales in the short term while the Corporation tries to increase production. If customers turn to competitive sources of supply to meet their needs, the Corporation’s revenues could be adversely affected.
|
·
|
Rapidly increasing the Corporation’s production levels to meet unanticipated customer demand could result in higher costs for components and sub-assemblies, increased expenditures for freight to expedite delivery of materials or finished goods, and higher overtime costs and other expenses. These higher expenditures could result in lower gross margins.
|
·
|
New product launch. With the growth of its product portfolio, the Corporation will experience increased complexity in coordinating product development, manufacturing and commissioning. As this complexity increases, it places a strain on its ability to accurately coordinate the commercial launch of its products with adequate support to meeting anticipated customer demand. If the Corporation is unable to scale and improve its product launch coordination, the Corporation could frustrate its customers and lose earned space and product sales.
|
·
|
Forecasting, planning and supply chain logistics. With the growth of its product portfolio, the Corporation will also experience increased complexity in forecasting customer demand and in planning for production and transportation and logistics management. If the Corporation is unable to scale and improve its forecasting, planning and logistics management, it could frustrate its customers, lose product sales or accumulate excess inventory.
|
o
|
limited “public float” in the hands of a small number of persons whose sales or lack of sales could result in positive or negative pricing pressure on the market price for our common stock
|
o
|
technological innovations or new products and services by us or our competitors;
|
o
|
intellectual property disputes;
|
o
|
additions or departures of key personnel;
|
o
|
the depth and liquidity of the market for the shares;
|
o
|
quarter-to-quarter variations in our operating results;
|
o
|
announcements about our performance as well as the announcements of our competitors about the performance of their businesses;
|
o
|
changes in earnings estimates by, or failure to meet the expectations of, securities analysts;
|
o
|
our dividend policy; and
|
o
|
general economic and market conditions.
|
o
|
may significantly dilute the equity interest of its existing stockholders; and
|
o
|
may adversely affect prevailing market prices for its common stock.
|
o
|
a description of the nature and level of risk in the market for penny stocks in both public offerings and secondary trading;
|
|
o
|
a description of the broker’s or dealer’s duties to the customer and of the rights and remedies available to the customer with respect to violation of such duties or other requirements of securities laws;
|
o
|
a brief, clear, narrative description of a dealer market, including “bid” and “ask” prices for penny stocks and the significance of the spread between the “bid” and “ask” price;
|
o
|
A toll-free telephone number for inquiries on disciplinary actions;
|
o
|
definitions of significant terms in the disclosure document or in the conduct of trading in penny stocks; and
|
o
|
such other information and is in such form (including language, type, size and format), as the Securities and Exchange Commission shall require by rule or regulation.
|
o
|
the bid and offer quotations for the penny stock;
|
o
|
the compensation of the broker-dealer in the transaction;
|
o
|
the number of shares to which such bid and ask prices apply, or other comparable information relating to the depth and liquidity of the market for such stock; and
|
o
|
monthly account statements showing the market value of each penny stock held in the customer’s account.
|
Fiscal Years Ended December 31,
2011 and 2010
|
||||||||
$ | 2011 | $ | 2010 | |||||
Revenues
|
3,620,878 | 2,097,570 | ||||||
Cost of Goods Sold
|
2,350,570 | 1,933,827 | ||||||
Gross Profit
|
1,270,308 | 163,743 | ||||||
Expenses
|
||||||||
Compensation
|
374,612 | 405,029 | ||||||
Occupancy costs
|
85,149 | 132,503 | ||||||
Travel
|
114,098 | 57,054 | ||||||
Professional fees
|
39,310 | 22,996 | ||||||
Communication
|
30,330 | 23,420 | ||||||
Office and general
|
83,101 | 109,416 | ||||||
Tota Operating Expenses
|
726,600 | 750,418 | ||||||
Net Income (Loss) before income tax
|
543,708 | (586,675 | ) | |||||
Income tax (expense) benefit
|
(78,742 | ) | 75,535 | |||||
Net Income (Loss)
|
464,966 | (511,140 | ) | |||||
Other comprehensive loss
|
||||||||
Foreign exchange adjustment
|
(4,425 | ) | 138 | |||||
Comprehensive income (loss)
|
461,541 | (511,002 | ) |
·
|
Prototype Parts – $99,000 increase. Revenue consisted of a charge per part and set up fees on the Corporation's tube bender in the plant. (JCI $141,000 in prototype parts; Toyota Boshoku $7,000 in prototype parts for the 420A.
|
·
|
Service Revenue - $85,000 increase.
|
·
|
Spare Parts - $65,000 increase. Parts required by JCI, Camaco, Lear to replace worn parts on their tube benders.
|
·
|
Retrofit on Systems - $320,000 increase. The Corporation assesses old machines and recommends that specified work needs to be done on it. This includes all mechanical , electrical, hydraulic and pneumatics as required. The Corporation then replaces worn parts on old benders – overhauled benders for JCI, MIG, and moves machines for customers, install additional tooling units on existing benders.
|
·
|
Seat Frame Systems - $954,000 increase. The Corporation sold two machines to JCI as compared to one machine sold during 2010.
|
Name and Address of Beneficial Owner
(1)
|
Amount and
Nature of
Beneficial Ownership
(1)
|
Percentage of Beneficial Ownership
|
||||||
Directors and Officers:
|
||||||||
Berardino Paolucci
7669 Kimbal Street
Mississauga, Ontario
Canada L5S 1A7
|
44,840,000 | (2) | 31.95 | % | ||||
Drasko Karanovic
7669 Kimbal Street
Mississauga, Ontario
Canada L5S 1A7
|
30,680,000 | (3) | 15.97 | % | ||||
Velijko Pjevac
7669 Kimbal Street
Mississauga, Ontario
Canada L5S 1A7
|
-0- | 0 | % | |||||
All executive officers and directors as a group (3 person)
|
75,440,000 | (4) | 47.93 | % | ||||
Beneficial Shareholders Greater than 10%
|
||||||||
D Mecatronics Inc.
7669 Kimbal Street
Mississauga, Ontario
Canada L5S 1A7
|
16,520,000 | (5) | 18.63 | % |
*
|
Less than one percent.
|
(1)
|
Under Rule 13d-3, a beneficial owner of a security includes any person who, directly or indirectly, through any contract, arrangement, understanding, relationship, or otherwise has or shares: (i) voting power, which includes the power to vote, or to direct the voting of shares; and (ii) investment power, which includes the power to dispose or direct the disposition of shares. Certain shares may be deemed to be beneficially owned by more than one person (if, for example, persons share the power to vote or the power to dispose of the shares). In addition, shares are deemed to be beneficially owned by a person if the person has the right to acquire the shares (for example, upon exercise of an option) within 60 days of the date as of which the information is provided. In computing the percentage ownership of any person, the amount of shares outstanding is deemed to include the amount of shares beneficially owned by such person (and only such person) by reason of these acquisition rights. As a result, the percentage of outstanding shares of any person as shown in this table does not necessarily reflect the person’s actual ownership or voting power with respect to the number of shares of common stock actually outstanding as of the date of this Current Report. As of the date of this Current Report, there are 88,650,000 shares issued and outstanding.
|
(2) | Of the 44,840,000 shares of common stock, 28,320,000 shares are held directly of record by Mr. Paolucci and 16,520,000 shares are held indirectly based upon Mr. Paolucci's voting and dispositive power in D Mecatronics, which holds of record an aggregate 16,520,000 shares as reflected below. |
(3) | Of the 44,840,000 shares of common stock, 14,160,000 shares are held directly of record by Mr. Karanovic and 16,520,000 shares are held indirectly based upon Mr. Karanovic's voting and dispositive power in D Mecatronics, which holds of record an aggregate 16,520,000 shares as reflected below |
(4) | Of the 75,440,000 shares of common stock, 42480,000 shares are held directly of record by the officers and directors as a group and 16,520 shares are held indirectly and included in both equity holdings of Messrs. Paolucci and Karanovic. |
(5)
|
The individuals who exercise the voting and dispositive power on behalf of D Mecatronics are Beradino Paolucci, and Drasko Karanovic, who are also members of the Board of Directors of the Corporation, and Dino Paolucci Jr., who is the son of Beradino Paolucci.
|
Name
|
Position
|
Age
|
||
Berardino Paolucci
|
President/Chief Executive Officer, Secretary, Treasurer/Chief Financial Officer and a Director
|
62
|
||
Velijko Pjevac
|
Director
|
61
|
||
Drasko Karanovic
|
Director
|
45
|
Name and Principal Position
|
Fiscal |
Annual Salary
|
Bonus
|
Stock Awards
|
Option Awards
|
Total
|
|||||||||||||||
|
Year |
($)
|
($)
|
($)
|
($)
|
($)
|
|||||||||||||||
Berardino Paolucci President/Chief
Executive Officer
|
2011
|
$ | 104,000 | $ | 0 | $ | 0 | $ | 0 | $ | 104,000 |
●
|
88,650,000 shares of common stock; approximately 66.56% of which shares are held by the D&R shareholders issued either pursuant to the Share Exchange Agreement;
|
●
|
No shares of preferred stock;
|
●
|
No options to purchase any capital stock or securities convertible into capital stock; and
|
●
|
No warrants to purchase any capital stock or securities convertible into capital stock.
|
2011
Financial Year
|
High Bid
|
Low Bid
|
||||||
Fourth Quarter: 03/1/12-05/31/12
|
$
|
0.15
|
$
|
0.10
|
||||
Third Quarter:12/1/11-2/28/12
|
$
|
1.35
|
$
|
0.27
|
||||
Second Quarter: 09/1/11-11/30/11
|
$
|
1.30
|
$
|
0.30
|
||||
First Quarter: 06/01/11-08/31/11
|
$
|
1.30
|
$
|
0.22
|
2010
Financial Year
|
High Bid
|
Low Bid
|
||||||
Fourth Quarter: 03/1/11-05/31/11
|
$
|
1.30
|
$
|
.21
|
||||
Third Quarter:12/1/10-02/28/11
|
$
|
1.30
|
$
|
0.22
|
||||
Second Quarter: 09/1/10-11/30/10
|
$
|
0.30
|
$
|
0.30
|
||||
First Quarter: 07/12/10-08/31/10
|
$
|
0.02
|
$
|
0.02
|
Limitation of Liability for Officers and Directors.
|
A director of the Corporation shall not be personally liable to the Corporation or its stockholders for monetary damages for breach of fiduciary duty as a director if he (i) is not liable under NRS 78.138; or (ii) acted in good faith and in a manner which he reasonably believed to be in or not opposed to the best interests of the Corporation, and with respect to any criminal action or proceeding, had no reasonable cause to be believe his conduct was unlawful. If the NRS, or any other applicable law, is amended to authorize corporation action further eliminating or limiting the personal liability of directors, then the liability of a director of the Corporation shall be eliminated or limited to the fullest extent permitted by the NRS, or any other applicable law, as so amended. Any repeal or modification of this Section (a) by the stockholders of the Corporation shall not adversely affect any right or protection of a director of the Corporation existing at the time of such repeal or modification.
|
Each person who has or is made a party or is threatened to be made a party to or is involved in any action, suit or proceeding, whether civil, criminal, administrative or investigative (herein a “proceeding”), by reason of the fact that he or she or a person of whom he or she is the legal representative is or was a director or officer of the Corporation or is or was serving at the request of the Corporation as a director, officer or employee or agent of another corporation or of a partnership, joint venture, trust or other enterprise, including service with respect to employee benefit plans, whether the basis of such proceeding is an alleged action in an official capacity as a director, officer, employee or agent, shall be indemnified and held harmless by the Corporation to the fullest extent authorized by the NRS, or any other applicable law, as the same exists or may hereafter be amended (but, in the case of any such amendment, only to the extent that such amendment permits the Corporation to provide broader indemnification rights than said law permitted the Corporation to provide prior to such amendment), against all expenses, liability and loss (including attorneys’ fees, judgments, fines, ERISA excise taxes or penalties and amounts paid or to be paid in settlement) reasonably incurred or suffered by such person in connection therewith and such indemnification shall continue as to a person who has ceased to be a director, officer, employee or agent and shall inure to the benefit of his or her heirs, executors and administrators; provided, however, that except as provided in paragraph (2) of this section (b) with respect to proceedings seeking to enforce rights to indemnification, the Corporation shall indemnify any such person seeking indemnification in connection with a proceeding (or part thereof) initiated by such person only if such proceeding (or part thereof) was authorized by the Board of Directors of the Corporation. The right to indemnification conferred in this Section (b) shall be a contract right and shall include the right to be paid by the Corporation the expenses incurred in defending any such proceeding in advance of its final disposition; provided, however, that if the NRS, or any other applicable law, requires, the payment of such expenses incurred by a director or officer in his or her capacity as a director of officer (and not in any other capacity in which service was or is rendered by such person while a director or officer, including, without limitation, service to an employee benefit plan) in advance of the final disposition of a proceeding shall be made only upon delivery to the Corporation of an undertaking by or on behalf of such director or officer to repay all amounts so advanced if it shall ultimately be determined that such director or officer is not entitled to be indemnified under this Section (b) or otherwise.
|
If a claim under Paragraph (1) of this Section (b) is not paid in full by the Corporation within thirty days after a written claim has been received by the Corporation, the claimant, may at any time thereafter bring suit against the Corporation to recover the unpaid amount of the claim and, if successful in whole or in part, the claimant shall be entitled to be paid also the expense of prosecuting such claim. It shall be a defense to such any such action (other than an action brought to enforce a claim for expenses incurred in defending any proceeding in advance of its final disposition where the required undertaking, if any is required, has been tendered to the Corporation) that the claimant has not met the standard of conduct that makes it permissible under the NRS, or any other applicable law, for the Corporation to indemnify the claimant for the amount claimed, but the burden of providing such defense shall be on the Corporation. Neither the failure of the Corporation (including its Board of Directors, stockholders or independent legal counsel) to have made a determination prior to the commencement of such action that indemnification of the claimant is proper in the circumstance because he or she has met the applicable standard of conduct set forth in the NRS, or any other applicable law, nor an actual determination by the Corporation (including the Board of Directors, stockholders or independent legal counsel) that the claimant has not met such applicable standard of conduct shall be a defense to the action or create a presumption that the claimant has not met the applicable standard of conduct.
|
The right to indemnification and the payment of expenses incurred in defending a proceeding in advance of its final disposition conferred in this Section (b) shall not be exclusive of any other right which any person may have or hereafter acquire under any statute, provision of these Articles of Incorporation, Bylaw, agreement, vote of stockholders or disinterested directors or otherwise.
|
The Corporation may maintain insurance, at its expense, to protect itself and any director, officer, employee or agent of the Corporation or another corporation, partnership, joint venture, trust or other enterprise against any expense, liability or loss, whether or not the Corporation would have the power to indemnify such person against such expense, liability or loss under the NRS, or any other applicable law.
|
The Corporation may, to the extent authorized from time to time by the Board of Directors, grant rights to indemnification, and rights to be paid by the Corporation the expenses incurred in defending any proceeding in advance of its final disposition, to any employee or agent of the Corporation to the fullest extent of the provisions of this Section (b) with respect to the indemnification and advancement of expenses of directors and officers of the Corporation.
|
Any repeal or modification of this Section (b) by the stockholders of the Corporation shall not adversely affect any right or protection of a director, officer, employee or agent of the Corporation existing at the time of such repeal or modification.
|
·
|
the last day of the first fiscal year during which the Corporation has annual gross revenues of $1,000,000,000 or more;
|
·
|
the last day of the first fiscal year following the fifth anniversary of the Corporation's initial public offering ("IPO");
|
·
|
the date on which the Corporation has, during the previous three year period, issued more than $1,000,000,000 in non-convertible debt; or
|
·
|
the date on which the Corporation is deemed to be a large accelerated filer.
|
·
|
Section 14A(a) and (b) of the Exchange Act implemented by Section 951 of the Dodd-Frank Act, which requires companies to hold shareholder advisory votes on executive compensation and golden parachute compensation;
|
·
|
Section 14(i) of the Exchange Act, which will require companies to disclose the relationship between executive compensation actually paid and the financial performance of the company;
|
·
|
Section 953(b)(1) of the Dodd-Frank Act, which will require companies to disclose the ratio between the annual total compensation of the chief executive officer and the median on the annual totalcompensation of all employees of the respective company;
|
·
|
The requirement to provide certain other executive compensation disclosure under Item 402 of Regulation S-K, of which an emerging growth company will be reuqired to comply only with the more limited provisions of Item 402 applicable to smaller reporting companies.
|
·
|
An emerging growth company will not be required to provide an auditor's attestation report on internal financial reporting controls under Section 404(b) of the Sarbanes-Oxley Act of 2002;
|
·
|
An emerging growth company will not have to comply with any new or revised financial accounting standards not applicable to private companies; and
|
·
|
An emerging growth company will not have to comply with any rules that the Public Company Accounting Oversight Board might adopt requiring audit firm rotation or auditor discussion and analysis of the issuer's financial statements.
|
Exhibit
Number
|
Description
|
|
3. 1
|
Articles of Incorporation of Ecoland International Inc. incorporated herewith as filed with the Securities and Exchange Commission as an Exhibit to the Registration Statement on Form SB-2 on February 1, 2007
|
|
3.2
|
Bylaws of Ecoland International Inc. incorporated herewith as filed with the Securities and Exchange Commission as an Exhibit to the Registration Statement on Form SB-2 on February 1, 2007
|
|
10.1
|
Share Exchange Agreement between Ecoland International Inc. and D&R Technologies Inc. as filed with the Securities and Exchange Commission as an Exhbit to the Current Report on Form 8-K on February 3, 2012.
|
|
10.2 | Lease Agreement between STENVI STEEL CO. LTD. (The Landlord) and D & R TECHNOLOGY INC. (The Tenant). | |
99.1
|
Audited financial statements of D&R Technoloiges Inc.
|
|
99.2
|
Unaudited pro forma combined financial statements of D&R and Ecoland International Inc.
|
NOVUS ROBOTICS INC.
|
|||
DATE: August 20, 2012
|
/s/ Berardino Paolucci
|
||
Berardino Paolucci
|
|||
President/Chief Executive Officer
|
Report of Independent Registered Public Accounting Firm
|
F-1 | |||
Consolidated Balance Sheets as of December 31, 2011 and 2010
|
F-2 | |||
Consolidated Statements of Operations for the Year Ended December 31, 2011 and 2010
|
F-3 | |||
Consolidated Statement of Stockholders’ Equity
|
F-4 | |||
Consolidated Statements of Cash Flows | F-5 | |||
Notes to the Consolidated Financial Statements
|
F-6 |
2580 Anthem Village Dr., Henderson, NV 89052
Telephone (702) 563-1600 ● Facsimile (702) 920-8049
|
Member Firm with
Russell Bedford International
|
|||
D&R TECHNOLOGIES, INC.
|
||||||
Consolidated Balance Sheets
|
December 31, |
2011
|
2010
|
||||||
ASSETS
|
||||||||
Current assets
|
||||||||
Cash
|
$ | 969,502 | $ | 646,380 | ||||
Accounts receivable
|
367,136 | 174,084 | ||||||
Inventory
|
798,066 | 1,326,748 | ||||||
Taxes recoverable
|
39,063 | 127,642 | ||||||
Deferred tax asset
|
- | 78,267 | ||||||
Prepaid expense
|
2,870 | 3,937 | ||||||
Total current assets
|
2,176,637 | 2,357,058 | ||||||
Security deposits
|
14,450 | 14,774 | ||||||
Fixed Assets
|
||||||||
Fixed assets, net of depreciation
|
147,380 | 187,636 | ||||||
Total assets
|
$ | 2,338,467 | $ | 2,559,468 | ||||
LIABILITIES
|
||||||||
Current liabilities
|
||||||||
Accounts payable and accrued expenses
|
$ | 254,799 | $ | 711,752 | ||||
Due to related party
|
6,254 | - | ||||||
Deferred revenue
|
1,277,005 | 1,328,987 | ||||||
Warranty provision
|
49,165 | 12,819 | ||||||
Due to officers/shareholders
|
- | 110,537 | ||||||
Total current liabilities
|
1,587,223 | 2,164,095 | ||||||
Total liabilities
|
1,587,223 | 2,164,095 | ||||||
STOCKHOLDERS’ EQUITY
|
||||||||
Authorized:
|
||||||||
Unlimited common voting stock with a par value of $0.0001 per share
|
||||||||
Issued and oustanding:
|
||||||||
100 common shares (December 31, 2010 – 100 common shares)
|
- | - | ||||||
Additional paid-in capital
|
- | 84,653 | ||||||
Accumulated other comprehensive income
|
81,677 | 86,102 | ||||||
Retained earnings
|
669,567 | 224,618 | ||||||
Total stockholders’ equity
|
751,244 | 395,373 | ||||||
Total liabilities and stockholders’ equity
|
$ | 2,338,467 | $ | 2,559,468 |
D&R TECHNOLOGIES, INC.
|
|
Consolidated Statements of Operations and Comprehensive Income (Loss)
|
For the years ended December 31,
|
2011 | 2010 | ||||||
Revenue
|
$ | 3,620,878 | $ | 2,097,570 | ||||
Cost of goods sold
|
2,350,570 | 1,933,827 | ||||||
Gross profit
|
1,270,308 | 163,743 | ||||||
Expenses
|
||||||||
Compensation
|
374,612 | 405,029 | ||||||
Occupancy costs
|
85,149 | 132,503 | ||||||
Travel
|
114,098 | 57,054 | ||||||
Professional fees
|
39,310 | 22,996 | ||||||
Communication
|
30,330 | 23,420 | ||||||
Office and general
|
83,101 | 109,416 | ||||||
Total operating expenses
|
726,600 | 750,418 | ||||||
Net income (loss) before income tax
|
543,708 | (586,675 | ) | |||||
Income tax (expense) benefit
|
(78,742 | ) | 75,535 | |||||
Net income (loss)
|
$ | 464,966 | $ | (511,140 | ) | |||
Other comprehensive loss
|
||||||||
Foreign exchange adjustment
|
(4,425 | ) | 138 | |||||
Comprehensive income (loss)
|
$ | 460,541 | $ | (511,002 | ) | |||
Basic and diluted income (loss) per share
|
$ | 4,650 | $ | (5,111 | ) | |||
Weighted average number of shares outstanding – basic and diluted
|
100 | 100 |
D&R TECHNOLOGIES, INC.
|
||
Consolidated Statement of Stockholders’ Equity
|
||
For the years ended December 31, 2011 and 2010
|
Accumulated
|
||||||||||||||||||||||||
Common Shares |
Other
|
|||||||||||||||||||||||
Additional
|
Retained
|
Comprehensive
|
||||||||||||||||||||||
Shares
|
Amount
|
Paid-In Capital
|
Earnings
|
Income (Loss)
|
Total
|
|||||||||||||||||||
$ | $ | $ | $ | $ | ||||||||||||||||||||
Balance, December 31, 2009
|
100 | - | 171,170 | 735,758 | 85,965 | 992,893 | ||||||||||||||||||
Return of capital
|
- | - | (86,517 | ) | - | - | (86,517 | ) | ||||||||||||||||
Effect of foreign exchange rates
|
- | - | - | - | 137 | 137 | ||||||||||||||||||
Net loss
|
- | - | - | (511,140 | ) | - | (511,140 | ) | ||||||||||||||||
Balance, December 31, 2010
|
100 | - | 84,653 | 224,618 | 86,102 | 395,373 | ||||||||||||||||||
Return of capital
|
- | - | (84,653 | ) | (20,017 | ) | - | (104,670 | ) | |||||||||||||||
Effect of foreign exchange rates
|
- | - | - | - | (4,425 | ) | (4,424 | ) | ||||||||||||||||
Net income
|
- | - | - | 464,966 | - | 464,966 | ||||||||||||||||||
Balance, December 31, 2011
|
100 | - | - | 669,567 | 81,677 | 751,244 |
D&R TECHNOLOGIES, INC.
|
|
Consolidated Statements of Cash Flows |
For the years ended December 31,
|
2011 | 2010 | ||||||
Cash flow from operating activities
|
||||||||
Net income (loss)
|
$ | 464,966 | $ | (511,140 | ) | |||
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
||||||||
Depreciation
|
37,171 | 35,400 | ||||||
Changes in operating assets and liabilities
|
||||||||
Accounts receivable
|
(200,263 | ) | 87,208 | |||||
Inventory
|
513,844 | (533,935 | ) | |||||
Prepaid expense
|
1,007 | 217 | ||||||
Accounts payable and accrued expense
|
(455,472 | ) | 494,917 | |||||
Deferred tax asset
|
78,742 | (75,535 | ) | |||||
Deferred revenue
|
(23,422 | ) | 893,897 | |||||
Warranty provision
|
37,678 | (11,886 | ) | |||||
Taxes recoverable
|
88,233 | (117,066 | ) | |||||
Net cash provided by operating activities
|
542,484 | 262,077 | ||||||
Cash flow from financing activities
|
||||||||
Repayment of debt
|
- | (4,405 | ) | |||||
Due to related party
|
6,657 | - | ||||||
Return of capital
|
(104,670 | ) | (86,517 | ) | ||||
Repayments to officers/shareholders
|
(115,078 | ) | (58,036 | ) | ||||
Net cash used in financing activities
|
(213,091 | ) | (148,958 | ) | ||||
Effect of foreign exchange rate changes on cash
|
(6,271 | ) | 11,847 | |||||
Increase in cash
|
323,122 | 124,966 | ||||||
Cash, beginning of year
|
646,380 | 521,414 | ||||||
Cash, end of year
|
$ | 969,502 | $ | 646,380 |
1.
|
NATURE OF OPERATIONS
|
2.
|
SIGNIFICANT ACCOUNTING POLICIES
|
2.
|
SIGNIFICANT
ACCOUNTING POLICIES - continued
|
Estimated
Useful Life
|
||||
Office equipment | 5 | |||
Computer equipment | 5 | |||
Shop and Machinery equipment | 7-10 |
2.
|
SIGNIFICANT
ACCOUNTING POLICIES - continued
|
1.
|
Spare parts – Revenues and expenses are recognized at the time of sale.
|
2.
|
Service- Revenues and expenses are recognized at the time services are performed and accepted by customer via sign off.
|
3.
|
Seat systems and tooling - progress invoicing to the customer are recorded as deferred revenue. When the projects are installed and accepted by the customer the final invoice is issued and all deferred revenue recognized along with the related work in process costs for the project. Systems generally take 20-28 weeks to design, manufacture, assemble and then ship and install to our various customers.
|
3.
|
DUE TO OFFICERS/SHAREHOLDERS
|
4.
|
FIXED ASSETS
|
Fixed Assets
|
2011
|
2010
|
||||||
Office equipment
|
2950 | 3016 | ||||||
Shop machinery and equipment
|
380233 | 388779 | ||||||
Computer equipment and software
|
316667 | 323785 | ||||||
Accumulated depreciation
|
(552470 | ) | (527944 | ) | ||||
Total fixed assets
|
147,380 | 187,636 |
5.
|
STOCKHOLDERS’ EQUITY
|
6.
|
INCOME TAXES
|
December 31,
2011
|
December 31,
2010
|
|||||||
Net earnings (loss) before income taxes
|
$ | 543,708 | $ | (586,675 | ) | |||
Adjustments:
|
||||||||
Permanent differences:
|
||||||||
Non deductible meals
|
8,166 | 3,207 | ||||||
Timing differences:
|
||||||||
Depreciation
|
36,201 | 35,400 | ||||||
Capital cost allowance (CCA)
|
(15,837 | ) | (24,442 | ) | ||||
Warranty reserve
|
(50,600 | ) | (12,128 | ) | ||||
Taxable income
|
521,638 | (584,638 | ) | |||||
Estimated effective tax rate
|
15.5 | % | 16 | % | ||||
Income tax provision (benefit)
|
$ | 80,854 | $ | (93,542 | ) | |||
Income tax provision (benefit) net of deferred tax effect and foreign exchange adjustment
|
$ | 78,742 | $ | (75,535 | ) | |||
Deferred tax assets and (liabilities)
|
||||||||
Deferred tax liability- CCA, NBV Assets
|
(9,765 | ) | $ | (15,275 | ) | |||
Deferred tax assets - NOL
|
9,765 | 93,542 | ||||||
Total deferred tax asset (liability)
|
- | 78,267 | ||||||
Valuation allowance on deferred tax asset
|
- | - | ||||||
Net of deferred tax asset
|
$ | - | $ | 78,267 |
7.
|
CONCENTRATIONS
|
8.
|
LEASES AND OTHER COMMITMENTS
|
2012
|
$
|
144,000
|
||
2013
|
84,000
|
|||
Total
|
$
|
228,000
|
9.
|
SUBSEQUENT EVENTS
|
Pro Forma Condensed Consolidated Balance Sheet as of December 31, 2011
|
J-1 | |||
Pro Forma Condensed Consolidated Statement of Operations for the Year Ended December 31, 2011
|
J-2 | |||
Notes to Pro Forma Financial Information
|
J-3 |
Ecoland
|
D&R
|
|||||||||||||||
International Inc.
|
Technologies, Inc.
|
Pro-Forma
|
Pro-Forma
|
|||||||||||||
(Nevada Corp.)
|
(Canada Corp)
|
Adjustments
|
Consolidated
|
|||||||||||||
ASSETS | ||||||||||||||||
Current assets:
|
||||||||||||||||
Cash
|
$ | 2,849 | $ | 969,502 | $ | - | $ | 972,351 | ||||||||
Accounts receivable
|
12 | 367,136 | - | 367,148 | ||||||||||||
Inventory
|
194 | 798,066 | - | 798,260 | ||||||||||||
Due from related party
|
6,254 | - | ( 6,254 | ) (1) | - | |||||||||||
Taxes recoverable
|
- | 39,063 | - | 39,063 | ||||||||||||
Prepaid expense
|
- | 2,870 | - | 2,870 | ||||||||||||
Security deposits
|
- | 14,450 | - | 14,450 | ||||||||||||
Fixed assets, net of depreciation
|
- | 147,380 | - | 147,380 | ||||||||||||
Total assets
|
$ | 9,309 | $ | 2,338,467 | $ | (6,254 | ) | $ | 2,341,522 | |||||||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||||||||||
Current liabilities:
|
||||||||||||||||
Accounts payable
|
$ | 29,610 | $ | 254,799 | $ | - | $ | 284,409 | ||||||||
Due to related party
|
- | 6,254 | (6,254 | ) (1) | - | |||||||||||
Notes payable
|
251,661 | - | - | 251,661 | ||||||||||||
Notes payable - related
|
361,740 | - | (361,740 | ) (2) | - | |||||||||||
Deferred revenue
|
- | 1,277,005 | - | 1,277,005 | ||||||||||||
Warranty provision
|
- | 49,165 | - | 49,165 | ||||||||||||
Total liabilities
|
643,011 | 1,587,223 | (367,994 | ) | 1,862,240 | |||||||||||
Stockholders' equity:
|
||||||||||||||||
Common stock
|
88,650 | - | - | 88,650 | ||||||||||||
Additional paid in capital
|
316,849 | - | (316,849 | ) (3) | - | |||||||||||
Accumulated other comprehensive income
|
17,160 | 81,677 | (17,160 | ) (4) | 81,677 | |||||||||||
Retained earnings (deficit)
|
(1,056,361 | ) | 669,567 | 695,749 | (5) | 308,955 | ||||||||||
Total stockholders' equity (deficit)
|
(633,702 | ) | 751,244 | 361,740 | 479,282 | |||||||||||
Total liabilities and stockholders' equity
|
$ | 9,309 | $ | 2,338,467 | $ | 6,254 | $ | 2,341,522 |
Ecoland
International Inc.
|
D&R
Technologies, Inc.
|
Pro-Forma
Adjustments
(6)
|
Pro-Forma
Consolidated
|
|||||||||||||
Revenue
|
$ | 4,115 | $ | 3,620,878 | $ | (4,115 | ) | $ | 3,620,878 | |||||||
Cost of Sales
|
2,495 | 2,350,570 | (2,495 | ) | 2,350,570 | |||||||||||
Gross Profit
|
1,620 | 1,270,308 | (1,620 | ) | 1,270,308 | |||||||||||
General and administrative
|
116,166 | 687,290 | (116,166 | ) | 687,290 | |||||||||||
Professional fees
|
18,754 | 39,310 | (18,754 | ) | 39,310 | |||||||||||
Net income (loss) from operations
|
(133,299 | ) | 543,708 | 133,299 | 543,708 | |||||||||||
Other (income) expense:
|
||||||||||||||||
Interest
|
46,634 | - | (46,634 | ) | - | |||||||||||
Forgiveness of debt
|
(359,477 | ) | - | 359,477 | - | |||||||||||
(312,843 | ) | - | 312,843 | - | ||||||||||||
Net income before income taxes
|
179,544 | 543,708 | (179,544 | ) | 543,708 | |||||||||||
Income tax expense
|
- | (78,742 | ) | - | (78,742 | ) | ||||||||||
Net income
|
$ | 179,544 | $ | 464,966 | $ | (179,544 | ) | $ | 464,966 | |||||||
Basic and diluted earnings per share
|
$ | 0.00 | $ | 0.00 | (7 | ) | $ | 0.00 | ||||||||
Weighted average number of shares outstanding
|
88,650,000 | 59,000,000 | 88,650,000 |
1.
|
The net effect of the elimination of all related party balances between Ecoland and D&R.
|
2.
|
In accordance with the terms and provisions of the Termination Agreement, the entry is to eliminate amounts due and owing under the employment agreement and the Note Payable to Wallace which were waived by Wallace, former CEO.
|
3.
|
The net of the retroactive effect of the reverse merger, fully eliminating additional paid in capital of Ecoland as D&R had a zero balance.
|
4.
|
Elimination of accumulated other comprehensive income history of Ecoland
|
5.
|
The net effect of the retroactive effect of the reverse merger and the elimination of the operational history of Ecoland to retained earnings.
|
6.
|
Elimination of operating history of Ecoland due to recapitalization treatment of the reverse merger of Ecoland and D&R.
|
7.
|
The Company is to issue 59,000,000 shares of common stock to the owner of D&R and cancel 59,000,000 shares of common stock held by the former owners of Ecoland pursuant to the reverse merger transactions. The 29,650,000 shares of common stock that remain outstanding after the cancelled shares are treated as if they were issued by D&R the acquiring Company
|