UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
|
|
|
þ
|
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
For the quarterly period ended March 31, 2010
OR
|
|
|
o
|
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
For the transition period from
to
Commission File No 001-32440
RMX HOLDINGS, INC.
(Exact name of registrant as specified in its charter)
|
|
|
Nevada
|
|
86-0830443
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
4602 East Thomas Road
Phoenix, Arizona 85018
(Address of principal executive offices)
(602) 249-5814
(Registrants telephone number, including area code)
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by
Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 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. Yes
þ
No
o
Indicate by checkmark whether the registrant has submitted electronically and posted on its
corporate web site, if any, every Interactive Data File required to be submitted and posted
pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months
(or for such shorter period that the registrant was required to submit and post such files). Yes
o
No
o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a
non-accelerated filer, or a smaller reporting company. See the definitions of large accelerated
filer, accelerated filer, and smaller reporting company in Rule 12b-2 of the Exchange Act.
(Check one):
|
|
|
|
|
|
|
Large accelerated filer
o
;
|
|
Accelerated filer
o
;
|
|
Non-accelerated filer
þ
;
|
|
Smaller reporting company
o
|
|
|
|
|
(Do
not check if a smaller reporting company)
|
|
|
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the
Exchange Act). Yes
o
No
þ
Number of shares outstanding of the registrants common stock as of May 14, 2010:
3,809,500 shares of Common Stock, $.001 par value per share
RMX HOLDINGS, INC.
INDEX
REPORT ON FORM 10-Q
FOR THE QUARTER ENDED MARCH 31, 2010
2
PART I FINANCIAL INFORMATION
|
|
|
Item 1.
|
|
Financial Statements
|
RMX HOLDINGS, INC.
CONDENSED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
|
December 31,
|
|
|
|
2010
|
|
|
2009
|
|
|
|
(Unaudited)
|
|
|
|
|
|
Assets:
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
330,741
|
|
|
$
|
1,045,667
|
|
Accounts receivable, net
|
|
|
2,261,157
|
|
|
|
3,047,204
|
|
Inventory
|
|
|
1,148,478
|
|
|
|
1,298,336
|
|
Prepaid expenses
|
|
|
520,357
|
|
|
|
770,763
|
|
Income tax receivable
|
|
|
2,236,771
|
|
|
|
1,876,341
|
|
Deferred tax asset
|
|
|
419,418
|
|
|
|
418,413
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
6,916,922
|
|
|
|
8,456,724
|
|
Property and equipment, net
|
|
|
10,217,334
|
|
|
|
12,536,014
|
|
Refundable deposits
|
|
|
45,552
|
|
|
|
79,037
|
|
Deferred tax assets
|
|
|
1,565,992
|
|
|
|
641,710
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
18,745,800
|
|
|
$
|
21,713,485
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders Equity:
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
1,996,834
|
|
|
$
|
1,556,215
|
|
Accrued liabilities
|
|
|
1,156,340
|
|
|
|
725,963
|
|
Notes payable
|
|
|
4,756,005
|
|
|
|
6,317,322
|
|
Due to affiliate
|
|
|
|
|
|
|
7,289
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
7,909,179
|
|
|
|
8,606,789
|
|
Notes payable, less current portion
|
|
|
|
|
|
|
|
|
Deferred tax liability
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
7,909,179
|
|
|
|
8,606,789
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
Stockholders equity:
|
|
|
|
|
|
|
|
|
Preferred stock $.001 par value; 5,000,000 shares authorized,
none issued and outstanding
|
|
|
|
|
|
|
|
|
Common stock $.001 par value; 15,000,000 shares authorized,
3,809,500 issued and outstanding
|
|
|
3,810
|
|
|
|
3,810
|
|
Additional paid-in capital
|
|
|
18,573,277
|
|
|
|
18,557,636
|
|
Accumulated deficit
|
|
|
(7,740,466
|
)
|
|
|
(5,454,750
|
)
|
|
|
|
|
|
|
|
Total stockholders equity
|
|
|
10,836,621
|
|
|
|
13,106,696
|
|
|
|
|
|
|
|
|
Total
liabilities and stockholders equity
|
|
$
|
18,745,800
|
|
|
$
|
21,713,485
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these condensed financial statements.
3
RMX HOLDINGS, INC.
CONDENSED STATEMENTS OF OPERATIONS AND
CHANGES IN STOCKHOLDERS EQUITY
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
|
|
March 31,
|
|
|
|
2010
|
|
|
2009
|
|
Revenue:
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
4,082,245
|
|
|
$
|
8,699,050
|
|
Revenue related parties
|
|
|
7,481
|
|
|
|
5,052
|
|
|
|
|
|
|
|
|
Total revenue
|
|
|
4,089,726
|
|
|
|
8,704,102
|
|
Cost of revenue
|
|
|
6,449,509
|
|
|
|
10,207,887
|
|
|
|
|
|
|
|
|
Gross loss
|
|
|
(2,359,783
|
)
|
|
|
(1,503,785
|
)
|
General and administrative expenses
|
|
|
(965,310
|
)
|
|
|
(942,377
|
)
|
Gain on sale of assets
|
|
|
404,943
|
|
|
|
30,963
|
|
Lease minimum expense
|
|
|
(696,654
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations
|
|
|
(3,616,804
|
)
|
|
|
(2,415,199
|
)
|
|
|
|
|
|
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
406
|
|
|
|
5,956
|
|
Interest expense
|
|
|
(23,531
|
)
|
|
|
(24,569
|
)
|
Other income
|
|
|
68,498
|
|
|
|
60,082
|
|
|
|
|
|
|
|
|
|
|
|
45,373
|
|
|
|
41,469
|
|
|
|
|
|
|
|
|
Loss before income taxes
|
|
|
(3,571,431
|
)
|
|
|
(2,373,730
|
)
|
Income tax benefit
|
|
|
1,285,715
|
|
|
|
854,518
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(2,285,716
|
)
|
|
$
|
(1,519,212
|
)
|
|
|
|
|
|
|
|
Basic net loss per common share
|
|
$
|
(0.60
|
)
|
|
$
|
(0.40
|
)
|
|
|
|
|
|
|
|
Diluted net loss per common share
|
|
$
|
(0.60
|
)
|
|
$
|
(0.40
|
)
|
|
|
|
|
|
|
|
Basic weighted average common
shares outstanding
|
|
|
3,809,500
|
|
|
|
3,809,500
|
|
|
|
|
|
|
|
|
Diluted weighted average common
shares outstanding
|
|
|
3,809,500
|
|
|
|
3,809,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock
|
|
|
|
|
|
|
|
|
|
Number of
|
|
|
|
|
|
|
Additional
|
|
|
|
|
|
|
Shares
|
|
|
|
|
|
|
Paid-in
|
|
|
Accumulated
|
|
|
|
Outstanding
|
|
|
Amount
|
|
|
Capital
|
|
|
Deficit
|
|
Balance at January 1, 2010
|
|
|
3,809,500
|
|
|
$
|
3,810
|
|
|
$
|
18,557,636
|
|
|
$
|
(5,454,750
|
)
|
Stock based compensation expense
|
|
|
|
|
|
|
|
|
|
|
15,641
|
|
|
|
|
|
Net loss for the three months
ended March 31, 2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,285,716
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at March 31, 2010
|
|
|
3,809,500
|
|
|
$
|
3,810
|
|
|
$
|
18,573,277
|
|
|
$
|
(7,740,466
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these condensed financial statements.
4
RMX HOLDINGS, INC.
CONDENSED STATEMENTS OF CASH FLOWS
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
|
|
March 31,
|
|
|
|
2010
|
|
|
2009
|
|
Increase (decrease) in cash and cash equivalents:
|
|
|
|
|
|
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
Cash received from customers
|
|
$
|
4,947,033
|
|
|
$
|
10,652,521
|
|
Cash paid to suppliers and employees
|
|
|
(6,123,601
|
)
|
|
|
(10,456,002
|
)
|
Taxes paid
|
|
|
|
|
|
|
(45
|
)
|
Interest received
|
|
|
406
|
|
|
|
5,956
|
|
Interest paid
|
|
|
(23,531
|
)
|
|
|
(24,569
|
)
|
|
|
|
|
|
|
|
Net cash provided by (used in) operating activities
|
|
|
(1,199,693
|
)
|
|
|
177,861
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
Purchase of property and equipment
|
|
|
|
|
|
|
(11,372
|
)
|
Cash received from sale of equipment
|
|
|
2,053,373
|
|
|
|
52,204
|
|
|
|
|
|
|
|
|
Net cash provided by investing activities
|
|
|
2,053,373
|
|
|
|
40,832
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
Repayment of due to affiliate
|
|
|
(7,289
|
)
|
|
|
(107,067
|
)
|
Repayment of notes payable
|
|
|
(1,561,317
|
)
|
|
|
(783,639
|
)
|
|
|
|
|
|
|
|
Net cash used in financing activities
|
|
|
(1,568,606
|
)
|
|
|
(890,706
|
)
|
|
|
|
|
|
|
|
Net decrease in cash and cash equivalents
|
|
|
(714,926
|
)
|
|
|
(672,013
|
)
|
Cash and cash equivalents at beginning of period
|
|
|
1,045,667
|
|
|
|
4,204,280
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period
|
|
$
|
330,741
|
|
|
$
|
3,532,267
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of net loss to net cash provided by
(used in) operating activities:
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(2,285,716
|
)
|
|
$
|
(1,519,212
|
)
|
Adjustments to reconcile net loss to net cash
provided by (used in) operating activities:
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
670,248
|
|
|
|
1,197,899
|
|
Gain on sale of equipment
|
|
|
(404,943
|
)
|
|
|
(30,963
|
)
|
Deferred taxes, net
|
|
|
(925,285
|
)
|
|
|
(11,988
|
)
|
Stock-based compensation expense
|
|
|
15,641
|
|
|
|
49,950
|
|
Provision for doubtful accounts
|
|
|
(2,762
|
)
|
|
|
(270,417
|
)
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
788,809
|
|
|
|
1,888,337
|
|
Prepaid expenses
|
|
|
250,406
|
|
|
|
(942,287
|
)
|
Inventory
|
|
|
149,858
|
|
|
|
(312,165
|
)
|
Income tax receivable
|
|
|
(360,430
|
)
|
|
|
(842,575
|
)
|
Refundable deposits
|
|
|
33,485
|
|
|
|
|
|
Accounts payable
|
|
|
440,619
|
|
|
|
(171,864
|
)
|
Accrued liabilities
|
|
|
430,377
|
|
|
|
1,143,146
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) operating activities
|
|
$
|
(1,199,693
|
)
|
|
$
|
177,861
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these condensed financial statements.
5
RMX HOLDINGS, INC.
NOTES TO CONDENSED FINANCIAL STATEMENTS
1. Summary of Significant Accounting Policies and Use of Estimates:
Presentation of Interim Information:
The condensed financial statements included herein have been prepared by RMX Holdings, Inc.,
f/k/a Ready Mix, Inc., (we, us, our or the Company) without audit, pursuant to the rules
and regulations of the United States Securities and Exchange Commission (SEC) and should be read
in conjunction with our December 31, 2009 annual report on Form 10-K. Certain information and
footnote disclosures normally included in financial statements prepared in accordance with
accounting principles generally accepted in the United States of America (GAAP) have been
condensed or omitted, as permitted by the SEC, although we believe the disclosures, that are made
are adequate to make the information presented not misleading. Further, the condensed financial
statements reflect, in the opinion of management, all normal recurring adjustments necessary to
present fairly our financial position at March 31, 2010, and the results of our operations and cash
flows for the periods presented. The December 31, 2009 balance sheet data was derived from audited
financial statements, but does not include all disclosures required by GAAP.
Seasonal Variations:
Interim results are subject to significant seasonal variations and the results of operations
for the three months ended March 31, 2010 are not necessarily indicative of the results to be
expected for the full year.
Nature of Corporation:
The Company was organized under the laws of the State of Nevada on June 21, 1996. The Company
began operations in March 1997 and is 69% owned by Meadow Valley Parent Corp (Parent). The
Company entered into an agreement to sell substantially all of its ready-mix concrete operations in
January 2010 and completed this sale on April 1, 2010.
Reclassifications
:
Certain balances in the accompanying financial statements were reclassified to conform to the
current years presentation.
Accounting Estimates:
The preparation of financial statements in conformity with GAAP requires management to make
estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure
of contingent assets and liabilities at the date of the financial statements and the reported
amounts of revenue and expenses during the reporting period. Actual results could materially
differ from those estimates.
Significant estimates are used when accounting for the allowance for doubtful accounts,
depreciation and amortization, accruals, taxes, contingencies and the valuation of stock options,
which are discussed in the respective notes to the condensed financial statements.
Revenue Recognition:
We recognize revenue on the sale of our concrete and aggregate products at the time of
delivery and acceptance and only when all of the following have occurred:
|
|
|
The contract has been evidenced by the customers signature on the delivery ticket;
|
|
|
|
|
A price per unit has been determined; and
|
|
|
|
|
Collectability has been reasonably assured either by credit authorization of the
customer or by COD terms.
|
Large orders requiring multiple deliveries and spanning more than one day are invoiced daily
for the deliveries on that day.
6
RMX HOLDINGS, INC.
NOTES TO CONDENSED FINANCIAL STATEMENTS
1. Summary of Significant Accounting Policies and Use of Estimates (Continued):
Loss per Share:
The loss per share accounting guidance provides for the calculation of basic and diluted loss
per share. Basic loss per share includes no dilution and is computed by dividing earnings or
losses available to common stockholders by the weighted average number of common shares outstanding
for the period. Diluted loss per share reflects the potential dilution of securities that could
share in the earnings or losses of an entity. Dilutive securities are not included in the weighted
average number of shares when inclusion would be anti-dilutive.
Stock-Based Compensation:
The Company accounts for stock-based compensation according to the fair value recognition
provisions of the stock-based compensation accounting guidance. The Company recognizes expected
tax benefits related to employee stock-based compensation as awards are granted and the incremental
tax benefit or liability when related awards are deductible. The Company recognizes these
compensation costs on a straight-line basis over the requisite service period of the award, which
is typically three years.
We estimate fair value using the Black-Scholes valuation model. Assumptions used to estimate
compensation expense are determined as follows:
|
|
|
Expected term is generally determined using an average of the contractual term and
vesting period of the award and in some cases the contractual term is used;
|
|
|
|
|
Expected volatility is measured using the average of historical daily changes in the
market price of the Companys common stock since the Companys initial public offering;
|
|
|
|
|
Risk-free interest rate is equivalent to the implied yield on zero-coupon U.S. Treasury
bonds with a remaining maturity equal to the expected term of the awards; and
|
|
|
|
|
Forfeitures are based on the history of cancellations of similar awards granted by the
Company and managements analysis of potential forfeitures.
|
Fair Value of Financial Instruments:
The carrying amounts of financial instruments including cash, certain current maturities of
long-term debt, accrued liabilities and long-term debt approximate fair value because of their
short maturities or for long term debt based on borrowing rates currently available to the Company
for loans with similar terms and maturities.
The balance of due to affiliate as of March 31, 2010 and December 31, 2009, was $0 and $7,289,
respectively. During the quarters ended March 31, 2010 and 2009, no interest was paid as the
balance due to or from affiliate was paid monthly. Each current month-end balance is repaid in the
following month for expenditures incurred by the affiliate on behalf of the Company or sales made
to the affiliate.
Recent Accounting Pronouncements
With the exceptions of those discussed below, there have been no recent accounting
pronouncements or changes in accounting pronouncements during the quarter ended March 31, 2010,
that are of significance, or potential significance, to us.
In June 2009, the FASB issued authoritative guidance surrounding accounting for transfers of
financial assets. This guidance removes the concept of a qualifying special-purpose entity arising
from existing guidance determining accounting for transfers and servicing of financial assets and
extinguishments of liabilities and removes the exception from additional existing guidance. This
guidance also clarifies the requirements for isolation and limitations on portions of financial
assets that are eligible for sale accounting. This guidance became effective for the Companys
fiscal year beginning January 1, 2010 and did not affect the Companys financial position and
results of operations.
7
RMX HOLDINGS, INC.
NOTES TO CONDENSED FINANCIAL STATEMENTS
1. Summary of Significant Accounting Policies and Use of Estimates (Continued):
Recent Accounting Pronouncements (Continued):
In June 2009, the FASB issued authoritative guidance changing how a reporting company
determines when an entity that is insufficiently capitalized or is not controlled through voting
should be consolidated. The guidance requires a number of new disclosures about a reporting
companys involvement with variable interest entities, any significant changes in risk exposure due
to that involvement and how that involvement affects the reporting companys financial statements.
This guidance became effective beginning January 1, 2010. As this guidance amends provisions
surrounding the consolidation of reporting companies financial statements, its adoption did not
affect the Companys financial position and results of operations.
In January 2010, the FASB issued authoritative guidance regarding assets and liabilities
measured at fair value using significant unobservable inputs (Level 3 fair value measurements).
This guidance requires separate disclosures about purchases, sales, issuances and settlements and
will be effective for the Company in 2011. The Company does not expect the adoption of this
guidance to have a material effect on its financial statements.
2. Unaudited Pro Forma Sale Transaction Information:
On April 1, 2010, the Company completed the sale of substantially all of its assets
constituting its ready-mix concrete business to Skanon Investments, Inc. and certain acquisition
entities designated by Skanon (together, Skanon) for a purchase price of $9.75 million in cash
(the Asset Sale), as contemplated by that certain Asset Purchase Agreement, dated as of January
29, 2010 between the Company and Skanon (the Purchase Agreement). Skanon also assumed certain of
the Companys liabilities specified in the Purchase Agreement.
In connection with the Asset Sale, the Company and Skanon entered into a letter agreement
dated April 1, 2010 (the Letter Agreement). Under the terms of the Letter Agreement the Company
and Skanon agreed to certain matters related to the Asset Sale including: (i) the procedures
pursuant to which the Company will, on behalf of Skanon, auction certain equipment located in
Moapa, Nevada as contemplated in Section 2.4 of the Purchase Agreement; (ii) the acquisition of the
Companys batch plant facility located near Las Vegas, Nevada by Skanon for $125,000 cash, paid to
the Company on April 1, 2010, in lieu of Skanons assumption of the Companys lease of this batch
plant as contemplated in Section 2.3 of the Purchase Agreement; (iii) that the value of the income
tax receivable referenced in Sections 2.1(f) and 2.2.9 of the Purchase Agreement payable to Buyer
will equal, but not exceed, $1,107,000; and (iv) the sublease of a specified equipment lease to
Skanon in lieu of an assignment of this equipment lease to Skanon as contemplated in Section 2.3 of
the Purchase Agreement.
The following unaudited pro forma condensed financial information of the Company is designed
to show how the Asset Sale might have affected its historical financial statements if such Asset
Sale had been contemplated at an earlier time. The following unaudited pro forma condensed
financial information was prepared based on the historical financial results of the Company. The
following should be read in conjunction with the Companys annual financial statements, which are
included in the Companys Annual Report on Form 10-K for the year ended December 31, 2009 and this
Quarterly Report on Form 10-Q for the three months ended March 31, 2010.
The unaudited pro forma condensed balance sheet data as of March 31, 2010 is presented as if
the Asset Sale occurred in its entirety as of that date. The unaudited pro forma condensed
statements of operations data for the three months ended March 31, 2010 is presented as if the
asset sale occurred in its entirety on January 1, 2010.
The unaudited pro forma condensed balance sheet data as of December 31, 2009 is presented as
if the Asset Sale occurred in its entirety as of that date. The unaudited pro forma condensed
statements of operations data for the year ended December 31, 2009 is presented as if the asset
sale occurred in its entirety on January 1, 2009.
8
RMX HOLDINGS, INC.
NOTES TO CONDENSED FINANCIAL STATEMENTS
2. Unaudited Pro Forma Sale Transaction Information (Continued):
Preparation of the unaudited pro forma condensed financial information is provided for
informational purposes only, and is based on assumptions considered appropriate by the Companys
management. The pro forma condensed financial information is unaudited and is not necessarily
indicative of results which would have occurred if the transactions described above had been
consummated as of the dates indicated, nor does it purport to represent the future financial
position or results of operations for future periods. In managements opinion, all adjustments
necessary to reflect the effects of the dates of the transactions listed above have been made.
RMX HOLDINGS, INC.
UNAUDITED PRO FORMA CONDENSED BALANCE SHEET
AS OF MARCH 31, 2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro Forma
|
|
|
|
|
|
|
Historical
|
|
|
Adjustments
|
|
|
Pro Forma
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
330,741
|
|
|
$
|
5,998,975
|
(1)
|
|
$
|
6,329,716
|
|
Accounts receivable, net
|
|
|
2,261,157
|
|
|
|
(2,087,213
|
) (2)
|
|
|
173,944
|
|
Inventory
|
|
|
1,148,478
|
|
|
|
(1,008,478
|
) (2)
|
|
|
140,000
|
|
Prepaid expenses
|
|
|
520,357
|
|
|
|
(454,514
|
) (2)
|
|
|
65,843
|
|
Income tax receivable
|
|
|
2,236,771
|
|
|
|
(1,107,000
|
) (2)
|
|
|
1,129,771
|
|
Deferred tax asset
|
|
|
419,418
|
|
|
|
|
|
|
|
419,418
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
6,916,922
|
|
|
|
1,341,770
|
|
|
|
8,258,692
|
|
Property and equipment, net
|
|
|
10,217,334
|
|
|
|
(8,117,524
|
) (2)
|
|
|
2,099,810
|
|
Refundable deposits
|
|
|
45,552
|
|
|
|
(5,500
|
) (2)
|
|
|
40,052
|
|
Deferred tax assets
|
|
|
1,565,992
|
|
|
|
|
|
|
|
1,565,992
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
18,745,800
|
|
|
$
|
(6,781,254
|
)
|
|
$
|
11,964,546
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders Equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
1,996,834
|
|
|
$
|
(1,996,834
|
) (2)
|
|
$
|
|
|
Accrued liabilities
|
|
|
1,156,340
|
|
|
|
(1,145,904
|
) (2)
|
|
|
10,436
|
|
Notes payable
|
|
|
4,756,005
|
|
|
|
(4,756,005
|
) (2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
7,909,179
|
|
|
|
(7,898,743
|
)
|
|
|
10,436
|
|
Notes payable, less current portion
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
7,909,179
|
|
|
|
(7,898,743
|
)
|
|
|
10,436
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock $.001 par value; 5,000,000 shares
authorized, none issued and outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock $.001 par value; 15,000,000 shares
authorized, 3,809,500 issued and outstanding
|
|
|
3,810
|
|
|
|
|
|
|
|
3,810
|
|
Additional paid-in capital
|
|
|
18,573,277
|
|
|
|
|
|
|
|
18,573,277
|
|
Accumulated deficit
|
|
|
(7,740,466
|
)
|
|
|
1,117,489
|
|
|
|
(6,622,977
|
)
|
|
|
|
|
|
|
|
|
|
|
Total stockholders equity
|
|
|
10,836,621
|
|
|
|
1,117,489
|
|
|
|
11,954,110
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and
stockholders equity
|
|
$
|
18,745,800
|
|
|
$
|
(6,781,254
|
)
|
|
$
|
11,964,546
|
|
|
|
|
|
|
|
|
|
|
|
9
RMX HOLDINGS, INC.
NOTES TO CONDENSED FINANCIAL STATEMENTS
2. Unaudited Pro Forma Sale Transaction Information (Continued):
RMX HOLDINGS, INC.
UNAUDITED PRO FORMA CONDENSED STATEMENT OF OPERATIONS
FOR THE THREE MONTHS ENDED MARCH 31, 2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro Forma
|
|
|
|
|
|
|
Historical
|
|
|
Adjustments
|
|
|
Pro Forma
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
4,082,245
|
|
|
$
|
(4,082,245
|
) (3)
|
|
$
|
|
|
Revenue related parties
|
|
|
7,481
|
|
|
|
(7,481
|
) (3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue
|
|
|
4,089,726
|
|
|
|
(4,089,726
|
)
|
|
|
|
|
Cost of revenue
|
|
|
6,449,509
|
|
|
|
(6,449,509
|
) (3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross loss
|
|
|
(2,359,783
|
)
|
|
|
2,359,783
|
|
|
|
|
|
General and administrative expenses
|
|
|
(965,310
|
)
|
|
|
777,930
|
(3)
|
|
|
(187,380
|
)
|
Gain (loss) on sale of assets
|
|
|
404,943
|
|
|
|
(844,943
|
) (3)
|
|
|
(440,000
|
)
|
Lease minimum expense
|
|
|
(696,654
|
)
|
|
|
149,100
|
|
|
|
(547,554
|
)
|
|
|
|
|
|
|
|
|
|
|
Loss from operations
|
|
|
(3,616,804
|
)
|
|
|
2,441,870
|
|
|
|
(1,174,934
|
)
|
|
|
|
|
|
|
|
|
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
406
|
|
|
|
14,594
|
(4)
|
|
|
15,000
|
|
Interest expense
|
|
|
(23,531
|
)
|
|
|
23,531
|
(4)
|
|
|
|
|
Other income
|
|
|
68,498
|
|
|
|
(14,498
|
) (3)
|
|
|
54,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
45,373
|
|
|
|
23,627
|
|
|
|
69,000
|
|
|
|
|
|
|
|
|
|
|
|
Loss before income taxes
|
|
|
(3,571,431
|
)
|
|
|
2,465,497
|
|
|
|
(1,105,934
|
)
|
Income tax benefit
|
|
|
1,285,715
|
|
|
|
(887,579
|
) (3)
|
|
|
398,136
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(2,285,716
|
)
|
|
$
|
1,577,918
|
|
|
$
|
(707,798
|
)
|
|
|
|
|
|
|
|
|
|
|
Basic net loss per common share
|
|
$
|
(0.60
|
)
|
|
|
|
|
|
$
|
(0.19
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Diluted net loss per common share
|
|
$
|
(0.60
|
)
|
|
|
|
|
|
$
|
(0.19
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Basic weighted average common
shares outstanding
|
|
|
3,809,500
|
|
|
|
|
|
|
|
3,809,500
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted average common
shares outstanding
|
|
|
3,809,500
|
|
|
|
|
|
|
|
3,809,500
|
|
|
|
|
|
|
|
|
|
|
|
|
10
RMX HOLDINGS, INC.
NOTES TO CONDENSED FINANCIAL STATEMENTS
2. Unaudited Pro Forma Sale Transaction Information (Continued):
RMX HOLDINGS, INC.
UNAUDITED PRO FORMA CONDENSED BALANCE SHEET
AS OF DECEMBER 31, 2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro Forma
|
|
|
|
|
|
|
Historical
|
|
|
Adjustments
|
|
|
Pro Forma
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
1,045,667
|
|
|
$
|
5,284,049
|
(5)
|
|
$
|
6,329,716
|
|
Accounts receivable, net
|
|
|
3,047,204
|
|
|
|
(2,873,260
|
) (6)
|
|
|
173,944
|
|
Inventory
|
|
|
1,298,336
|
|
|
|
(1,158,336
|
) (6)
|
|
|
140,000
|
|
Prepaid expenses
|
|
|
770,763
|
|
|
|
(693,170
|
) (6)
|
|
|
77,593
|
|
Income tax receivable
|
|
|
1,876,341
|
|
|
|
(746,570
|
) (6)
|
|
|
1,129,771
|
|
Deferred tax asset
|
|
|
418,413
|
|
|
|
|
|
|
|
418,413
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
8,456,724
|
|
|
|
(187,287
|
)
|
|
|
8,269,437
|
|
Property and equipment, net
|
|
|
12,536,014
|
|
|
|
(10,436,204
|
) (6)
|
|
|
2,099,810
|
|
Refundable deposits
|
|
|
79,037
|
|
|
|
(38,985
|
) (6)
|
|
|
40,052
|
|
Deferred tax assets
|
|
|
641,710
|
|
|
|
|
|
|
|
641,710
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
21,713,485
|
|
|
$
|
(10,662,476
|
)
|
|
$
|
11,051,009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders Equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
1,556,215
|
|
|
$
|
(1,556,215
|
) (6)
|
|
$
|
|
|
Accrued liabilities
|
|
|
725,963
|
|
|
|
(715,527
|
) (6)
|
|
|
10,436
|
|
Notes payable
|
|
|
6,317,322
|
|
|
|
(6,317,322
|
) (6)
|
|
|
|
|
Due to affiliate
|
|
|
7,289
|
|
|
|
(7,289
|
) (6)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
8,606,789
|
|
|
|
(8,596,353
|
)
|
|
|
10,436
|
|
Notes payable, less current portion
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred tax liability
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
8,606,789
|
|
|
|
(8,596,353
|
)
|
|
|
10,436
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock $.001 par value; 5,000,000 shares
authorized, none issued and outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock $.001 par value; 15,000,000 shares
authorized, 3,809,500 issued and outstanding
|
|
|
3,810
|
|
|
|
|
|
|
|
3,810
|
|
Additional paid-in capital
|
|
|
18,557,636
|
|
|
|
|
|
|
|
18,557,636
|
|
Accumulated deficit
|
|
|
(5,454,750
|
)
|
|
|
(2,066,123
|
)
|
|
|
(7,520,873
|
)
|
|
|
|
|
|
|
|
|
|
|
Total stockholders equity
|
|
|
13,106,696
|
|
|
|
(2,066,123
|
)
|
|
|
11,040,573
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and
stockholders equity
|
|
$
|
21,713,485
|
|
|
$
|
(10,662,476
|
)
|
|
$
|
11,051,009
|
|
|
|
|
|
|
|
|
|
|
|
11
RMX HOLDINGS, INC.
NOTES TO CONDENSED FINANCIAL STATEMENTS
2. Unaudited Pro Forma Sale Transaction Information (Continued):
RMX HOLDINGS, INC.
UNAUDITED PRO FORMA CONDENSED STATEMENT OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro Forma
|
|
|
|
|
|
|
Historical
|
|
|
Adjustments
|
|
|
Pro Forma
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
26,994,749
|
|
|
$
|
(26,994,749
|
) (7)
|
|
$
|
|
|
Revenue related parties
|
|
|
10,201
|
|
|
|
(10,201
|
) (7)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue
|
|
|
27,004,950
|
|
|
|
(27,004,950
|
)
|
|
|
|
|
Cost of revenue
|
|
|
34,309,472
|
|
|
|
(34,309,472
|
) (7)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross loss
|
|
|
(7,304,522
|
)
|
|
|
7,304,522
|
|
|
|
|
|
General and administrative expenses
|
|
|
(3,303,888
|
)
|
|
|
2,585,368
|
(7)
|
|
|
(718,520
|
)
|
Loss on sale of assets
|
|
|
(374,275
|
)
|
|
|
(65,725
|
) (8)
|
|
|
(440,000
|
)
|
Lease minimum expense
|
|
|
|
|
|
|
(44,506
|
) (8)
|
|
|
(44,506
|
)
|
Impairment of assets
|
|
|
(6,235,903
|
)
|
|
|
6,235,903
|
(7)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations
|
|
|
(17,218,588
|
)
|
|
|
16,015,562
|
|
|
|
(1,203,026
|
)
|
|
|
|
|
|
|
|
|
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
12,486
|
|
|
|
47,514
|
(9)
|
|
|
60,000
|
|
Interest expense
|
|
|
(101,891
|
)
|
|
|
101,891
|
(9)
|
|
|
|
|
Other income
|
|
|
322,773
|
|
|
|
(106,773
|
) (7)
|
|
|
216,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
233,368
|
|
|
|
42,632
|
|
|
|
276,000
|
|
|
|
|
|
|
|
|
|
|
|
Loss before income taxes
|
|
|
(16,985,220
|
)
|
|
|
16,058,194
|
|
|
|
(927,026
|
)
|
Income tax benefit
|
|
|
3,455,677
|
|
|
|
(3,121,948
|
) (7)
|
|
|
333,729
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(13,529,543
|
)
|
|
$
|
12,936,246
|
|
|
$
|
(593,297
|
)
|
|
|
|
|
|
|
|
|
|
|
Basic net loss per common share
|
|
$
|
(3.55
|
)
|
|
|
|
|
|
$
|
(0.16
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Diluted net loss per common share
|
|
$
|
(3.55
|
)
|
|
|
|
|
|
$
|
(0.16
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Basic weighted average common
shares outstanding
|
|
|
3,809,500
|
|
|
|
|
|
|
|
3,809,500
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted average common
shares outstanding
|
|
|
3,809,500
|
|
|
|
|
|
|
|
3,809,500
|
|
|
|
|
|
|
|
|
|
|
|
|
Managements Assumptions:
The Company assumes that the Company will be debt free and will have no operations.
Therefore, the Company will operate as a shell company until such time, if ever, a new business is
merged with or acquired by the Company. No assurance can be given that such a transaction will be
consummated or, if consummated, will be with terms favorable to the Company.
The following is a description of the unaudited pro forma adjustments to the Companys
historical condensed financial statements:
|
(1)
|
|
Reflects the cash proceeds received from the Asset Sale net of operating cash
balances at March 31, 2010, transaction costs, debt repayments and amounts paid related
to lease minimum expenses.
|
12
RMX HOLDINGS, INC.
NOTES TO CONDENSED FINANCIAL STATEMENTS
2. Unaudited Pro Forma Sale Transaction Information (Continued):
Managements Assumptions (Continued):
|
(2)
|
|
Reflects the removal of assets and liabilities sold or disposed with the sale
as if the sale was consummated on March 31, 2010.
|
|
(3)
|
|
Reflects the removal of the operations and related operational changes to the
Company as a result of the sale as if the transaction was consummated on January 1,
2010.
|
|
(4)
|
|
Reflects the removal of interest expense and related interest charges as if the
debt was assumed as of January 1, 2010 and reflects interest income earned, assuming a
1% yield, on cash balances received from the proceeds of the sale received on January
1, 2010.
|
|
(5)
|
|
Reflects the cash proceeds received from the Asset Sale net of operating cash
balances at December 31, 2009, transaction costs, debt repayments and amounts paid
related to lease minimum expenses.
|
|
(6)
|
|
Reflects the removal of assets and liabilities sold or disposed with the sale
as if the sale was consummated on December 31, 2009.
|
|
(7)
|
|
Reflects the removal of the operations and related operational changes to the
Company as a result of the sale as if the transaction was consummated on January 1,
2009.
|
|
(8)
|
|
Reflects nonrecurring costs associated with the sale but incurred after the
completion of the sale specifically related to the sale of certain equipment and the
payment of certain lease minimum requirements.
|
|
(9)
|
|
Reflects the removal of interest expense and related interest charges as if the
debt was assumed as of January 1, 2009 and reflects interest income earned, assuming a
1% yield, on cash balances received from the proceeds of the sale received on January
1, 2009.
|
This unaudited pro forma financial information includes certain nonrecurring immaterial
effects that include assumption (8) as well as costs incurred ($240,000) as it relates to operating
lease buyout amounts for 15 mixer trucks that were not assumed by Skanon. The buyout assumes that
the mixer trucks would be bought out and sold at auction concurrently after the sale.
The following table provides a reconciliation of the sales price of $9,750,000 to the
$6,329,716 pro forma cash balance amount.
|
|
|
|
|
Proceeds pursuant to Purchase Agreement
|
|
$
|
9,750,000
|
|
Sale of batch plant facility pursuant to Letter Agreement
|
|
|
125,000
|
|
Less:
|
|
|
|
|
Repayment of building mortgage in full
|
|
|
(1,260,478
|
)
|
Lease minimum costs
|
|
|
(992,494
|
)
|
Batch plant facility lease buy-out
|
|
|
(104,743
|
)
|
Transaction expenses
|
|
|
(1,187,569
|
)
|
|
|
|
|
|
|
$
|
6,329,716
|
|
|
|
|
|
The lease minimum costs listed above are amounts required by two of the Companys batch plant
facility
lessors. In one case, $355,494 was paid in order to meet the minimum lease obligation and cancel
the lease as the
lease was not assumed by Skanon. The remaining $637,000 was paid in order to meet the minimum
lease obligation
for the current lease year through April 1, 2010 and includes aggregate material that is
included as inventory of
$140,000. This second lease was assumed by Skanon.
13
RMX HOLDINGS, INC.
NOTES TO CONDENSED FINANCIAL STATEMENTS
3. Stock-Based Compensation:
The Company accounts for stock-based compensation utilizing the fair value recognition
provisions of stock-based compensation accounting guidance. The Company recognizes expected tax
benefits related to employee stock-based compensation as awards are granted and the incremental tax
benefit or liability when related awards are deductible.
As of March 31, 2010, the Company has the following stock-based compensation plan:
Equity Incentive Plan:
In 2005, the Company adopted the 2005 Equity Incentive Plan (the 2005 Plan). The 2005 Plan
permits the granting of up to 675,000 shares of the Companys common stock in any or all of the
following types of awards: (1) incentive and nonqualified stock options, (2) stock appreciation
rights, (3) stock awards, restricted stock and stock units, and (4) other stock or cash-based
awards. In connection with any award or any deferred award, payments may also be made representing
dividends or their equivalent.
As of March 31, 2010, the Company had reserved 673,000 shares of its common stock for issuance
under the 2005 Plan. Shares of common stock covered by an award granted under the 2005 Plan will
not be counted as used unless and until they are actually issued and delivered to a participant.
As of March 31, 2010, 325,250 shares were available for future grant under the 2005 Plan. The term
of the stock options granted under the 2005 Plan is five years and they typically may be exercised
after issuance as follows: 33.3% after one year of continuous service, 66.6% after two years of
continuous service and 100% after three years of continuous service. The exercise price of each
option is equal to the closing market price of the Companys common stock on the date of grant.
The board of directors has full discretion to modify these terms on a grant by grant basis.
The Company uses the Black Scholes option pricing model to estimate fair value of stock-based
awards with the following assumptions for the indicated periods:
|
|
|
|
|
|
|
Awards granted prior to
|
|
|
January 1, 2010
|
Dividend yield
|
|
|
0
|
%
|
Expected volatility
|
|
|
21.4% - 66.4
|
%
|
Weighted-average volatility
|
|
|
40.71
|
%
|
Risk-free interest rate
|
|
|
1.99% - 5.00
|
%
|
Expected life of options (in years)
|
|
|
3-5
|
|
Weighted-average grant-date fair value
|
|
$
|
2.02
|
|
During the three months ended March 31, 2010, no options to purchase shares of the Companys
common stock were granted. The following table summarizes additional stock option activity during
the three months ended March 31, 2010:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average
|
|
|
Remaining
|
|
|
Aggregate
|
|
|
Aggregate
|
|
|
|
|
|
|
|
Exercise Price
|
|
|
Contractual
|
|
|
Fair
|
|
|
Intrinsic
|
|
|
|
Shares
|
|
|
per Share
|
|
|
Term (1)
|
|
|
Value
|
|
|
Value (2)
|
|
Outstanding January 1, 2010
|
|
|
550,375
|
|
|
$
|
7.67
|
|
|
|
2.08
|
|
|
$
|
1,129,304
|
|
|
|
|
|
Granted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercised
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forfeited or expired
|
|
|
(202,625
|
)
|
|
|
11.00
|
|
|
|
|
|
|
|
(395,119
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding March 31, 2010
|
|
|
347,750
|
|
|
$
|
5.73
|
|
|
|
3.00
|
|
|
$
|
734,185
|
|
|
$
|
1,850
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable March 31, 2010
|
|
|
224,417
|
|
|
$
|
7.66
|
|
|
|
2.47
|
|
|
$
|
590,535
|
|
|
$
|
883
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
Remaining contractual term is presented in years.
|
|
(2)
|
|
The aggregate intrinsic value is calculated as the difference between the
exercise price of the underlying awards and the closing price of our common stock as of
March 31, 2010, for those awards that have an exercise price currently below the
closing price as of March 31, 2010. Awards with an exercise price above the closing
price as of March 31, 2010 are considered to have no intrinsic value.
|
14
RMX HOLDINGS, INC.
NOTES TO CONDENSED FINANCIAL STATEMENTS
3. Stock-Based Compensation (Continued):
A summary of the status of the Companys nonvested shares as of March 31, 2010 and changes
during the three months ended March 31, 2010 is presented below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average
|
|
|
|
|
|
|
|
Grant-Date
|
|
|
|
Shares
|
|
|
Fair Value
|
|
Nonvested stock options at January 1, 2010
|
|
|
167,500
|
|
|
$
|
1.15
|
|
Granted
|
|
|
|
|
|
|
|
|
Vested
|
|
|
(44,167
|
)
|
|
|
1.12
|
|
Forfeited
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonvested stock options at March 31, 2010
|
|
|
123,333
|
|
|
$
|
1.16
|
|
|
|
|
|
|
|
|
|
The following table summarizes various information regarding award grants, exercises and
vested options to purchase the Companys shares of common stock for the three months ended March
31, 2010 and 2009:
|
|
|
|
|
|
|
|
|
|
|
2010
|
|
|
2009
|
|
Number of options to purchase shares granted
|
|
|
|
|
|
|
180,000
|
|
Weighted-average grant-date fair value
|
|
$
|
|
|
|
$
|
1.12
|
|
|
|
|
|
|
|
|
|
|
Number of options to purchase shares exercised
|
|
|
|
|
|
|
|
|
Aggregate intrinsic value of options exercised
|
|
$
|
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
Number of options to purchase shares vested
|
|
|
44,167
|
|
|
|
20,000
|
|
Aggregate fair value of options vested
|
|
$
|
49,425
|
|
|
$
|
22,200
|
|
During the three months ended March 31, 2010 and 2009, the Company recognized
compensation expense of $15,641 and $49,950, respectively, and a tax benefit of $1,003 and $11,988,
respectively, related to grants of options to purchase shares of the Companys common stock. As of
March 31, 2010, there was $126,867 of total unrecognized compensation cost. That cost is expected
to be recognized over the weighted average period of 2.0 years. During the three months ended
March 31, 2010, options to purchase 202,625 shares of the Companys common stock were forfeited,
with a weighted average fair value per share of $1.95 at the date of grant, or a total fair value
of $395,119.
4. Statement of Cash Flows:
Non-Cash Investing and Financing Activities:
The Company recognized investing and financing activities that affected assets and
liabilities, but did not result in cash receipts or payments. These non-cash activities are as
follows:
During the three months ended March 31, 2010 and 2009, the Company incurred $15,641 and
$49,950, respectively, in stock-based compensation expense associated with stock option grants to
employees and directors.
15
RMX HOLDINGS, INC.
NOTES TO CONDENSED FINANCIAL STATEMENTS
5. Notes Payable:
Notes payable consists of the following:
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
|
December 31,
|
|
|
|
2010
|
|
|
2009
|
|
7.99% note payable, with monthly principal payments of
$14,362 plus interest, due March 25, 2011, collateralized
by equipment
|
|
$
|
|
|
|
$
|
272,876
|
|
|
|
|
|
|
|
|
|
|
8.14% note payable, with monthly principal payments of
$30,470 plus interest, due March 28, 2011, collateralized
by equipment
|
|
|
428,411
|
|
|
|
578,938
|
|
|
|
|
|
|
|
|
|
|
8.45% notes payable, with combined monthly principal
payments of $20,922 plus interest, due June 28, 2011,
collateralized by equipment
|
|
|
233,520
|
|
|
|
374,375
|
|
|
|
|
|
|
|
|
|
|
7.46% note payable, with a monthly payment of $13,867, due
May 26, 2021, collateralized by a building and land
|
|
|
1,256,190
|
|
|
|
1,274,491
|
|
|
|
|
|
|
|
|
|
|
7.90% note payable, with monthly principal payments of
$10,774 plus interest, due November 30, 2011,
collateralized by equipment
|
|
|
|
|
|
|
290,905
|
|
|
|
|
|
|
|
|
|
|
7.13% note payable, with monthly principal payments of
$34,966 plus interest, due February 28, 2013,
collateralized by equipment
|
|
|
1,379,827
|
|
|
|
1,468,591
|
|
|
|
|
|
|
|
|
|
|
7.13% note payable, with monthly principal payments of
$5,375 plus interest, due February 28, 2012, collateralized by equipment
|
|
|
136,118
|
|
|
|
161,260
|
|
|
|
|
|
|
|
|
|
|
7.35% note payable, with monthly principal payments of
$2,793 plus interest, due September 28, 2012,
collateralized by equipment
|
|
|
97,694
|
|
|
|
103,329
|
|
|
|
|
|
|
|
|
|
|
6.25% notes payable, with combined monthly principal
payments of $5,705 plus interest, due January 28, 2012,
collateralized by equipment
|
|
|
153,465
|
|
|
|
165,455
|
|
|
|
|
|
|
|
|
|
|
5.39% note payable, with monthly principal payments of
$2,695 plus interest, due March 21, 2012,
collateralized by equipment
|
|
|
75,463
|
|
|
|
83,549
|
|
|
|
|
|
|
|
|
|
|
5.65% note payable, with monthly principal payments of
$11,440 plus interest, due April 18, 2013,
collateralized by equipment
|
|
|
|
|
|
|
503,379
|
|
|
|
|
|
|
|
|
|
|
$
|
3,760,688
|
|
|
$
|
5,277,148
|
|
|
|
|
|
|
|
|
16
RMX HOLDINGS, INC.
NOTES TO CONDENSED FINANCIAL STATEMENTS
5. Notes Payable (Continued):
Notes payable consists of the following (Continued):
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
|
December 31,
|
|
|
|
2010
|
|
|
2009
|
|
Total from previous page
|
|
$
|
3,760,688
|
|
|
$
|
5,277,148
|
|
|
|
|
|
|
|
|
|
|
6.25% note payable, with monthly principal payments of
$5,448 plus interest, due June 26, 2011,
collateralized by equipment
|
|
|
108,954
|
|
|
|
119,849
|
|
|
|
|
|
|
|
|
|
|
6.80% notes payable, with combined monthly principal
payments of $9,782 plus interest, due June 26, 2013 and
June 26, 2014, collateralized by equipment
|
|
|
528,850
|
|
|
|
548,414
|
|
|
|
|
|
|
|
|
|
|
6.99% note payable, with monthly principal payments of
$2,420 plus interest, due November 30, 2013,
collateralized by equipment
|
|
|
118,589
|
|
|
|
123,430
|
|
|
|
|
|
|
|
|
|
|
6.99% notes payable, with combined monthly principal
payments of $4,778 plus interest, due December 29,
2013,
collateralized by equipment
|
|
|
238,924
|
|
|
|
248,481
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,756,005
|
|
|
|
6,317,322
|
|
Less: current portion
|
|
|
(4,756,005
|
)
|
|
|
(6,317,322
|
)
|
|
|
|
|
|
|
|
|
|
$
|
|
|
|
$
|
|
|
|
|
|
|
|
|
|
Following are maturities of long-term debt as of March 31, 2010 for each of the following
years:
|
|
|
|
|
2011
|
|
$
|
4,756,005
|
|
2012
|
|
|
|
|
2013
|
|
|
|
|
2014
|
|
|
|
|
2015
|
|
|
|
|
Subsequent to 2015
|
|
|
|
|
|
|
|
|
|
|
$
|
4,756,005
|
|
|
|
|
|
All of the Companys notes were re-paid in full in connection with the completion of the Asset
Sale on April 1, 2010. The Company was subject to certain covenant requirements in connection with
its credit agreements and its lease agreements. Covenants pertaining to the lease agreements
remain in force until the termination of those respective leases, however, the lessor under these
lease agreements has agreed to waive all of the Companys covenant requirements with its acceptance
of the Companys sublease to Skanon of the equipment secured under these lease agreements.
17
RMX HOLDINGS, INC.
NOTES TO CONDENSED FINANCIAL STATEMENTS
6. Commitments:
During the three months ended March 31, 2010, the Company extended its office lease in Las
Vegas, Nevada. The extended lease expires June 30, 2010 and the lease payment is $9,738.
The Company has agreed to indemnify its officers and directors for certain events or
occurrences that may arise as a result of the officer or director serving in such capacity. The
term of the indemnification period is for the officers or directors lifetime. The maximum
potential amount of future payments the Company could be required to make under these
indemnification agreements is unlimited. However, the Company has a directors and officers
liability insurance policy that enables it to recover a portion of any future amounts paid up to
$10 million. As a result of its insurance policy coverage and that there is no current or expected
litigation against its officers and directors, the Company believes the estimated fair value of
these indemnification agreements is minimal. Accordingly, the Company has no liabilities recorded
for these agreements as of March 31, 2010.
The Company enters into indemnification provisions under its agreements with other companies
in its ordinary course of business, typically with business partners, customers, landlords, lenders
and lessors. Under these provisions the Company generally indemnifies and holds harmless the
indemnified party for losses suffered or incurred by the indemnified party as a result of the
Companys activities or, in some cases, as a result of the indemnified partys activities under the
agreement. The maximum potential amount of future payments the Company could be required to make
under these indemnification provisions is unlimited. The Company has not incurred material costs
to defend lawsuits or settle claims related to these indemnification agreements. As a result, the
Company believes the estimated fair value of these agreements is minimal. Accordingly, the Company
has no liabilities recorded for these agreements as of March 31, 2010.
The Company is, from time to time, involved in legal proceedings arising in the normal course
of business. During the quarter ended March 31, 2010, the Company was not involved in any material
legal proceedings.
7. Loss per Share:
The loss per share accounting guidance provides for the calculation of basic and diluted
earnings loss per share. Basic loss per share includes no dilution and is computed by dividing
earnings or losses available to common stockholders by the weighted average number of common shares
outstanding for the period.
Diluted earnings or losses per share reflect the potential dilution of securities that could
share in the earnings or losses of an entity, as set forth below:
|
|
|
|
|
|
|
|
|
|
|
Three months ended March 31,
|
|
|
|
2010
|
|
|
2009
|
|
Weighted average common shares
outstanding
|
|
|
3,809,500
|
|
|
|
3,809,500
|
|
Dilutive effect of:
|
|
|
|
|
|
|
|
|
Stock options and warrants
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares
outstanding assuming dilution
|
|
|
3,809,500
|
|
|
|
3,809,500
|
|
|
|
|
|
|
|
|
All dilutive common stock equivalents are reflected in our loss per share calculations.
Anti-dilutive common stock equivalents are not included in our loss per share calculations. For
the three months ended March 31, 2010, the Company had a weighted average of outstanding options to
purchase 416,904 shares of common stock at a range of $1.99 to $12.85 per share, which were not
included in the loss per share calculation as they were anti-dilutive. In addition, the Company
did not include warrants to purchase 116,250 shares of common stock at a price of $13.20 per share
in the loss per share calculation as they were anti-dilutive.
18
RMX HOLDINGS, INC.
NOTES TO CONDENSED FINANCIAL STATEMENTS
7. Loss per Share (Continued):
For the three months ended March 31, 2009, the Company had outstanding options to purchase
213,875 shares of common stock at a per share exercise price of $11.00, outstanding options to
purchase 20,250 shares of common stock at a per share exercise price of $12.50, outstanding options
to purchase 100,000 shares of common stock at a per share exercise price of $10.35, outstanding
options to purchase 20,000 shares of common stock at a per share exercise price of $12.85,
outstanding options to purchase 20,000 shares of common stock at a per share exercise price of
$6.40, outstanding options to purchase 80,000 shares of common stock at a per share exercise price
of $2.07 and outstanding options to purchase 100,000 shares of common stock at a per share exercise
price of $1.99, in each case which were not included in the earnings per share calculation as they
were anti-dilutive. In addition, the Company did not include warrants to purchase 116,250 shares
of common stock at a price of $13.20 per share in the earnings per share calculation as they were
anti-dilutive.
8. Income Taxes:
The Companys effective tax rate is based on expected income, statutory tax rates and tax
planning opportunities available in the various jurisdictions in which it operates. In accordance
with the accounting guidance surrounding interim financial reporting, the Company estimates the
annual tax rate based on projected taxable income for the full year and records a quarterly income
tax provision in accordance with the anticipated annual rate. As the year progresses, the Company
refines the estimates of the years taxable income as new information becomes available, including
year-to-date financial results. This continual estimation process can result in a change to the
expected effective tax rate for the year. When this occurs, the Company adjusts the income tax
provision during the quarter in which the change in estimate occurs so that the year-to-date
provision reflects the expected annual tax rate. Significant judgment is required in determining
the Companys effective tax rate and in evaluating the Companys tax positions.
The effective income tax rate of approximately 36%, respectively, for the three months ended
March 31, 2010 and 2009, differed from the statutory rate, due primarily to state income taxes and
non-deductible stock-based compensation expense associated with employee incentive stock options.
9. Subsequent Events:
The Company has evaluated subsequent events through May 17, 2010, which is the date the
financial statements were issued.
As described in Note 2, on April 1, 2010, the Company completed the sale of substantially all
of its assets constituting its ready-mix concrete business to Skanon for a purchase price of $9.75
million in cash, as contemplated by the Purchase Agreement, dated as of January 29, 2010 between
the Company and Skanon. Skanon also assumed certain of the Companys liabilities specified in the
Purchase Agreement.
On April 26, 2010, the Company received a staff determination letter (the Staff
Determination) from NYSE Amex LLC (the Exchange) indicating that the Company no longer complies
with the requirements for continued listing set forth in NYSE Amex LLC Company Guide Section
1003(c)(i) as a result of the Asset Sale, as previously reported by the Company on a Form 8-K filed
on April 5, 2010, and that shares of the Companys common stock are, therefore, subject to being
delisted from the Exchange. The Company did not appeal the Staff Determination. The Exchange has
notified the Company that if the Company did not appeal the Staff Determination, it would become
final on April 30, 2010, and the Exchange will suspend trading of the Companys common stock and
submit an application to the Securities and Exchange Commission to strike the Companys common
stock from listing and registration on the Exchange in accordance with Section 12 of the Securities
and Exchange Act of 1934 and the rules promulgated thereunder.
19
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations
Forward-Looking Statement Disclosure
This Quarterly Report on Form 10-Q (Form 10-Q) and the documents we incorporate by reference
herein include forward-looking statements. All statements other than statements of historical
facts contained in this Form 10-Q and the documents we incorporate by reference, including
statements regarding our future financial position, business strategy and plans and objectives of
management for future operations, are forward-looking statements. The words believe, may,
estimate, continue, anticipate, intend, should, plan, could, target, potential,
is likely, will, expect and similar expressions, as they relate to us, are intended to
identify forward-looking statements within the meaning of the safe harbor provisions of Section
27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of
1934, as amended. We have based these forward-looking statements largely on our current
expectations and projections about future events and financial trends that we believe may affect
our financial condition, results of operations, business strategy and financial needs.
These forward-looking statements are subject to a number of risks, uncertainties and
assumptions described in Risk Factors in our Annual Report on Form 10-K for the fiscal year ended
December 31, 2009, and any changes thereto in Part II. Item 1A. Risk Factors of this Form 10-Q.
Except as otherwise required by applicable laws, we undertake no obligation to publicly update
or revise any forward-looking statements or the risk factors described in this Form 10-Q or in the
documents we incorporate by reference, whether as a result of new information, future events,
changed circumstances or any other reason after the date of this Form 10-Q. You should not rely
upon forward-looking statements as predictions of future events or performance. We cannot assure
you that the events and circumstances reflected in the forward-looking statements will be achieved
or occur. Although we believe that the expectations reflected in the forward-looking statements
are reasonable, we cannot guarantee future results, levels of activity, performance or
achievements.
General
The following is managements discussion and analysis of certain significant factors affecting
the Companys financial position and operating results during the periods included in the
accompanying condensed financial statements. Except for the historical information contained
herein, the matters set forth in this discussion and analysis are forward-looking statements.
Historically, we have been a producer of ready-mix concrete in the Las Vegas, Nevada and
Phoenix, Arizona metropolitan areas. On April 1, 2010, we sold substantially all of our operating
assets and liabilities as part of our efforts to maximize shareholder value. Our board of
directors is continuing to evaluate our strategic alternatives and our next steps. We expect to
make further public comment regarding next steps when our board of directors has approved a
specific course of action or otherwise deems disclosure of significant developments is appropriate.
Overview
As previously reported on a current report on Form 8-K filed on April 5, 2010, on April 1,
2010, we completed the sale of substantially all of our assets constituting our ready-mix concrete
business to Skanon Investments, Inc. and certain acquisition entities designated by Skanon
(together, Skanon) for a purchase price of $9.75 million in cash (the Asset Sale), as
contemplated by that certain Asset Purchase Agreement, dated as of January 29, 2010 between us and
Skanon (the Purchase Agreement). Skanon also assumed certain of the Companys liabilities
specified in the Purchase Agreement.
As previously reported on a current report on Form 8-K filed on April 5, 2010, in connection
with the Asset Sale, we and Skanon entered into a letter agreement dated April 1, 2010 (the Letter
Agreement). Under the terms of the Letter Agreement, we and Skanon agreed to certain matters
related to the Asset Sale including: (i) the procedures pursuant to which we will, on behalf of
Skanon, auction certain equipment located in Moapa, Nevada as contemplated in Section 2.4 of the
Purchase Agreement; (ii) the acquisition of our batch plant facility located near Las Vegas, Nevada
by Skanon for $125,000 cash, paid to us on April 1, 2010, in lieu of Skanons assumption of our
lease of this batch plant as contemplated in Section 2.3 of the Purchase Agreement; (iii) that the
value of the income
20
tax receivable referenced in Sections 2.1(f) and 2.2.9 of the Purchase
Agreement payable to Buyer will equal, but not exceed, $1,107,000; and (iv) the sublease of a
specified equipment lease to Skanon in lieu of an assignment of this equipment lease to Skanon as
contemplated in Section 2.3 of the Purchase Agreement.
Critical Accounting Policies, Estimates and Judgments
Significant accounting policies are described in the audited financial statements and notes
thereto included in our Annual Report on Form 10-K for the year ended December 31, 2009. We
believe our most critical accounting policies are the collectability of accounts receivable, the
valuation of property and equipment, estimating income taxes, classification of leases and the
valuation of stock-based compensation.
We are required to estimate the collectability of our accounts receivable. A considerable
amount of judgment is required in assessing the realization of these receivables, including the
current credit worthiness of each customer and the related aging of the past due balances. Our
provision for bad debt at March 31, 2010 and December 31, 2009 amounted to $704,180 and $706,942,
respectively. We determine our reserve by using percentages, derived from our collection history,
applied to certain types of revenue generated, as well as a review of the individual accounts
outstanding. Should our estimate for the provision of bad debt not be sufficient to allow for the
write off of future bad debt we will incur additional bad debt expense, thereby reducing net income
in a future period. If, on the other hand, we determine in the future that we have over estimated
our provision for bad debt we will reduce bad debt expense, thereby increasing net income in a
future period. Furthermore, if one or more major customers fail to pay us, it would significantly
affect our current results as well as future estimates. We pursue our lien rights to minimize our
exposure to delinquent accounts.
We are required to provide property and equipment, net of depreciation and amortization
expense. We expense depreciation and amortization utilizing the straight-line method over what we
believe to be the estimated useful lives of the assets. Leasehold improvements are amortized over
their estimated useful lives or the lease term, whichever is shorter. The life of any piece of
equipment can vary, even within the same category of equipment, due to the quality of the
maintenance, care provided by the operator and general environmental conditions, such as
temperature, weather severity and the terrain in which the equipment operates. We maintain,
service and repair a majority of our equipment through the use of our mechanics. If we inaccurately estimate the
life of any given piece of equipment or category of equipment we may be overstating or understating
earnings in any given period.
We also review our property and equipment, including land and water rights, for impairment
whenever events or changes in circumstances indicate that the carrying amount of an asset may not
be recoverable. Recoverability of assets to be held and used is measured by a comparison of the
carrying amount of an asset to future net cash flows expected to be generated by the asset. If
such assets are considered to be impaired, the impairment recognized is measured by the amount by
which the carrying amount of the assets exceeds the fair value of the assets. The impairments are
recognized in the period during which they are identified. Assets to be disposed of, if any, are
reported at the lower of the carrying amount or fair value less costs to sell.
The Company evaluated the recoverability of all of its long-lived assets during the fourth
quarter of 2009. Since the Company agreed to sell substantially all of its assets and liabilities
on January 29, 2010, the Company measured recoverability by comparing the carrying amount of the
assets to future undiscounted net cash flows expected to be generated by the closing of the
Purchase Agreement. The Company identified an impairment related to the property and equipment
included in the Purchase Agreement and recorded a charge of $6.2 million, which represents the
amount that the carrying value of these assets exceeded estimated fair value at December 31, 2009.
We are required to estimate our income taxes in each jurisdiction in which we operate. This
process requires us to estimate the actual current tax exposure together with assessing temporary
differences resulting from differing treatment of items for tax and financial reporting purposes.
These temporary differences result in deferred tax assets and liabilities on our balance sheets.
We must calculate the blended tax rate, combining all applicable tax jurisdictions, which can vary
over time as a result of the allocation of taxable income between the tax jurisdictions and the
changes in tax rates. We must also assess the likelihood that the deferred tax assets, if any,
will be recovered from future taxable income and, to the extent recovery is not likely, must
establish a valuation allowance. As of March 31, 2010, we had total deferred tax assets of $2.4
million with no valuation allowance and total deferred tax liabilities of $0.4 million. The
deferred tax asset does not contain a valuation allowance as we believe we will be able to utilize
the deferred tax asset through future taxable income.
21
Furthermore, we are subject to periodic review by domestic tax authorities for audit of our
income tax returns. These audits generally include questions regarding our tax filing positions,
including the amount and timing of deductions and the allocation of income among various tax
jurisdictions. In evaluating the exposures associated with our various tax filing positions,
including federal and state taxes, we believe we have complied with the rules of the service codes
and therefore have not recorded reserves for any possible exposure. Typically, the taxing
authorities can audit the previous three years of tax returns and in certain situations audit
additional years, therefore a significant amount of time may pass before an audit is conducted and
fully resolved. Although no audits are currently being conducted, if a taxing authority were to
require us to amend a prior years tax return, we would record the increase or decrease in our tax
obligation in the period in which it is more likely than not to be realized.
We follow the authoritative guidance issued by FASB as it relates to the classification of
leases. One factor when determining if a lease is an operating lease or a capital lease, is the
intention from the inception of the lease regarding the final ownership, or transfer of title, of
the asset to be leased. At the inception of our current operating lease agreements, we did not
intend to take title of those vehicles at the conclusion of the leases. Therefore, we did not
request transfer of ownership provisions at the conclusion of the leases such as bargain purchase
options or direct transfers of ownership. Since we do not intend to take ownership at the
conclusion of the leases and we do not meet the remaining criteria for capitalization, the leases
are classified as operating leases. If we had desired at the inception of the leases to have the
ownership transferred to us at the conclusion of the leases, we would have classified those leases
as capital leases and would have recorded the ready-mix trucks as assets on our balance sheet as
well as recording the liability as capital lease obligations. We believe that the lease expense
under the operating lease classification approximates the depreciation expense which would have
been incurred if the leases had been classified as capital leases.
We value share-based payment awards according to the fair value recognition provisions of the
stock-based compensation authoritative guidance. Under this guidance we recognize compensation
expense for all share-based payments granted. Accordingly, we use the Black-Scholes option
valuation model to value the share-based payment awards. Under fair value recognition provisions,
we recognize stock-based compensation net of an estimated forfeiture rate and only recognize
compensation cost for those shares expected to vest on a straight-line basis over the requisite
service period of the award.
Determining the appropriate fair value model and calculating the fair value of share-based
payment awards requires the input of highly subjective assumptions, including the expected life of
the share-based payment awards and stock price volatility. The assumptions used in calculating the
fair value of share-based payment awards represent managements best estimates, but these estimates
involve inherent uncertainties and the application of managements judgment. As a result, if
factors change and we use different assumptions, our stock-based compensation expense could be
materially different in the future. In addition, we are required to estimate the expected
forfeiture rate and only recognize expense for those shares expected to vest. If our actual
forfeiture rate is materially different from our estimate, the stock-based compensation expense
could be significantly different from what we have recorded in the current period. See Note 3
Stock-Based Compensation in the accompanying Notes to the Financial Statements for a further
discussion on stock-based compensation.
New Accounting Pronouncements
With the exceptions of those discussed below, there have been no recent accounting
pronouncements or changes in accounting pronouncements during the quarter ended March 31, 2010,
that are of significance, or potential significance, to us.
In June 2009, the FASB issued authoritative guidance surrounding accounting for transfers of
financial assets. This guidance removes the concept of a qualifying special-purpose entity arising
from existing guidance determining accounting for transfers and servicing of financial assets and
extinguishments of liabilities and removes the exception from additional existing guidance. This
guidance also clarifies the requirements for isolation and limitations on portions of financial
assets that are eligible for sale accounting. This guidance became effective for our fiscal year
beginning January 1, 2010 and did not affect our financial position and results of operations.
In June 2009, the FASB issued authoritative guidance changing how a reporting company
determines when an entity that is insufficiently capitalized or is not controlled through voting
should be consolidated. The guidance requires a number of new disclosures about a reporting
companys involvement with variable interest entities, any
22
significant changes in risk exposure due
to that involvement and how that involvement affects the reporting companys financial statements.
This guidance became effective beginning January 1, 2010. As this guidance amends provisions
surrounding the consolidation of reporting companies financial statements, its adoption did not
affect our financial position and results of operations.
In January 2010, the FASB issued authoritative guidance regarding assets and liabilities
measured at fair value using significant unobservable inputs (Level 3 fair value measurements).
This guidance requires separate disclosures about purchases, sales, issuances and settlements and
will be effective for us in 2011. We do not expect the adoption of this guidance to have a material
effect on our financial statements.
Results of Operations
The following table sets forth certain items derived from our Condensed Statements of
Operations for the periods indicated and the corresponding percentage of total revenue for each
item:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
|
|
March 31,
|
|
|
|
2010
|
|
|
2009
|
|
(dollars in thousands)
|
|
(Unaudited)
|
|
Revenue
|
|
$
|
4,082
|
|
|
|
99.8
|
%
|
|
$
|
8,699
|
|
|
|
99.9
|
%
|
Related party revenue
|
|
|
7
|
|
|
|
0.2
|
%
|
|
|
5
|
|
|
|
0.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue
|
|
|
4,089
|
|
|
|
100.0
|
%
|
|
|
8,704
|
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross loss
|
|
|
(2,360
|
)
|
|
|
-57.7
|
%
|
|
|
(1,504
|
)
|
|
|
-17.3
|
%
|
General and administrative expenses
|
|
|
965
|
|
|
|
23.6
|
%
|
|
|
942
|
|
|
|
10.8
|
%
|
Loss from operations
|
|
|
(3,617
|
)
|
|
|
-88.4
|
%
|
|
|
(2,415
|
)
|
|
|
-27.8
|
%
|
Interest income
|
|
|
|
|
|
|
0.0
|
%
|
|
|
6
|
|
|
|
0.1
|
%
|
Interest expense
|
|
|
(24
|
)
|
|
|
-0.6
|
%
|
|
|
(25
|
)
|
|
|
-0.3
|
%
|
Other income
|
|
|
69
|
|
|
|
1.7
|
%
|
|
|
60
|
|
|
|
1.0
|
%
|
Income tax benefit
|
|
|
1,286
|
|
|
|
31.4
|
%
|
|
|
855
|
|
|
|
9.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(2,286
|
)
|
|
|
-55.9
|
%
|
|
$
|
(1,519
|
)
|
|
|
-17.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
$
|
670
|
|
|
|
16.4
|
%
|
|
$
|
1,198
|
|
|
|
13.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended March 31, 2010 compared to three months ended March 31, 2009
Revenue
. Revenue decreased 53.0% to $4.1 million for the three months ended March 31, 2010,
which we refer to as Interim 2010, from $8.7 million for the three months ended March 31, 2009,
which we refer to as Interim 2009. The decreased revenue resulted primarily from a 46.3%
decrease in the sale of cubic yards of concrete, which we refer to as units, aggravated by a
13.8% decrease in the average unit sales price. The decreased volume in interim 2010 was due to
the continued decline in the housing market, which has negatively affected our residential concrete
customers and has created an overall slowdown in the construction sector of our market. The overall
demand for ready-mix concrete has decreased and the average number of ready-mix concrete providers
has remained relatively the same in our market. The result of this intense market competition has
been a decreased average unit sales price. We expect the intense level of competition in our
market to continue until the market recovers from the current economic downturn or there is a
decrease in the number of ready-mix providers in our market.
We provide ready-mix concrete to related parties. Revenue from related parties for Interim
2010 was $7.5 thousand or .2% of total revenue, compared to $5.0 thousand or .1% of total revenue
in Interim 2009. Location of the project, type of product needed and the availability of product
and personnel are factors that we consider when quoting prices to our customers, including related
parties. Based on that criteria, future sales to related parties could increase or decrease in any
given year, but are not currently anticipated to be material.
Gross Loss.
Gross loss increased to $2.4 million in Interim 2010 from $1.5 million in Interim
2009 and the gross loss margin decreased to (57.7%) from (17.3%) in the respective periods. The
decrease in the gross loss margin during Interim 2010 when compared to Interim 2009 was primarily
due to reduced sales volume and reduced
23
average selling price. Our fixed costs will continue to
impact our gross profit and margin until our volume reaches an adequate and consistent level.
Depreciation and Amortization.
Depreciation and amortization expense decreased from $1.2
million for Interim 2009 to $0.7 million for Interim 2010. The primary reason for the decrease is
that in connection with our impairment analysis in the fourth quarter of 2009, we reduced our
depreciable basis which reduced the calculated depreciation expense going forward.
General and Administrative Expenses.
General and administrative expenses increased slightly
to $.97 million for Interim 2010 from $.94 million for Interim 2009. The increase resulted
primarily from incurring transaction expenses related to our Asset Sale.
Interest Income and Expense.
Interest income decreased to less than $1.0 thousand for Interim
2010 from $6.0 thousand for Interim 2009. The decrease in interest income was primarily due to
declining interest rates earned and the decrease in the amount of our invested cash reserves.
Interest expense decreased in Interim 2010 to $23.5 thousand compared to $24.6 thousand for Interim
2009. Interest expense associated with assets used to generate revenue is included in cost of revenue. Interest expense included in the cost of revenue during
Interim 2010 was $.7 million compared to $.1 million for Interim 2009. The decrease in interest
expense was related to the payoff of debt associated with equipment sold at auction.
Income Taxes.
The increase in the income tax benefit for Interim 2010 to $1.3 million
compared to an income tax benefit of $.9 million for Interim 2009 was due to an increase in pre-tax
losses in Interim 2010 when compared to Interim 2009. The difference between the effective tax
rate and the statutory rate was due primarily to state income taxes and non-deductible stock-based
compensation expense associated with employee incentive stock options.
Net Loss.
The net loss was $2.3 million for Interim 2010 as compared to a net loss of $1.5
million for Interim 2009. The increase in net loss resulted from a decrease in our sales of units
and the decrease in the average unit sales price as discussed above.
Liquidity and Capital Resources
Historically, our primary need for capital has been to increase the number of mixer trucks in
our fleet, to increase the number of concrete batch plant locations, purchase support equipment at
each location, secure and equip aggregate sources to allow a long-term source and quality of the
aggregate products used to produce our concrete and provide working capital to support the
expansion of our operations.
Currently, with the completion of the Asset Sale, our immediate need for liquidity has been
met. As part of the terms of the Asset Sale, our headquarters building was not included in the
transaction. We paid off the mortgage loan as a part of the closing of the Asset Sale. Our parent
company, Meadow Valley Parent Corp., remains as a tenant in the building and pays us rent that we
anticipate will meet our liquidity needs to maintain the building over the next twelve months.
Additionally, operating leases related to 15 mixer trucks were not assumed by Skanon in the
Asset Sale. Currently, we are evaluating our options in the cancelation of these leases. We
believe that there could be a net cash outflow of up to approximately $.2 million in their
cancellation. There are also leases covering an additional 25 mixer trucks that were not assumed
directly by Skanon, however, we agreed along with Skanon and the original lessor to sublease them
to Skanon with substantially the same terms and conditions as the original leases. While we remain
responsible for these leases, we do not anticipate the need for additional liquidity in connection
with these leases during the next 12 months.
With the completion of the Asset Sale, our board is continuing to evaluate strategic
alternatives. The board is reviewing different options utilizing the proceeds generated from the
Asset Sale to maximize shareholder value.
24
The following table sets forth for the three months ended March 31, 2010 and 2009, certain
items from the condensed statements of cash flows.
|
|
|
|
|
|
|
|
|
|
|
Three months ended March 31,
|
|
|
2010
|
|
2009
|
(dollars in thousands)
|
|
(Unaudited)
|
Cash flows
provided by (used in) operating activities
|
|
$
|
(1,200
|
)
|
|
$
|
177
|
|
Cash flows provided by investing activities
|
|
|
2,053
|
|
|
|
41
|
|
Cash flows used in financing activities
|
|
|
(1,569
|
)
|
|
|
(891
|
)
|
Cash used in operating activities during Interim 2010 of $1.2 million represents a $1.4
million decrease from the amount provided by operating activities during Interim 2009. The
decrease was primarily due to the decrease in accounts receivable and the increase in accounts
payable. Net cash received from customers and cash paid to suppliers and employees decreased $1.4
million during Interim 2010 from Interim 2009.
Cash provided by investing activities during Interim 2010 of $2.1 million represents a $2.0
million increase in cash flow from the amount provided by investing activities during Interim 2009.
Increases in cash flows from investing activities during Interim 2010 were due to the proceeds
received from the sale of equipment.
Cash used in financing activities during Interim 2010 of $1.6 million represents a $.7 million
increase from the amount used in financing activities during Interim 2009. Financing activities
during Interim 2010 included the repayment of notes payable and amounts repaid to Meadow Valley
Contractors, Inc. of $1.6 million. Financing activities during Interim 2009 included the repayment
of notes payable and amounts repaid to Meadow Valley Contractors, Inc. of $.9 million.
Website Access
Our website address is www.rmxholdings.com. On our website we make available, free of charge,
our Annual Report on Form 10-K, our most recent quarterly reports on Form 10-Q, current reports on
Form 8-K, Forms 3, 4, and 5 related to beneficial ownership of securities, our code of ethics and
all amendments to those reports. We make such materials available as soon as reasonably
practicable after they are electronically filed with or furnished to the SEC. The information on
our website is not incorporated into, and is not part of, this Form 10-Q.
Item 3. Quantitative and Qualitative Disclosures About Market Risk
Market risk generally represents the risk that losses may occur in the values of financial
instruments as a result of movements in interest rates, foreign currency exchange rates and
commodity prices. We do not have foreign currency exchange rate and commodity price market risk.
Interest Rate RiskFrom time to time we temporarily invest our excess cash in
interest-bearing securities issued by high-quality issuers. We monitor risk exposure to monies
invested in securities in our financial institutions. Due to the short time the investments are
outstanding and their general liquidity, these instruments are classified as cash equivalents in
the condensed balance sheet and do not represent a material interest rate risk. Our primary market
risk exposure for changes in interest rates relates to our long-term debt obligations. We manage
our exposure to changing interest rates principally through the use of a combination of fixed and
floating rate debt.
Currently, we do not have any financial instruments with floating interest rates and
therefore, we do not believe that we have any exposure to interest rate risk.
Item 4. Controls and Procedures
(a) Evaluation of Disclosure Controls and Procedures
Our principal executive officer and principal financial officer, based on their
evaluation of our disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e)
and 15d-15(e)) as of the end of the period covered by this Form 10-Q, have concluded that: (i) our
disclosure controls and procedures are effective for
25
ensuring that information required to be
disclosed by us in the reports that we file or submit under the Securities Exchange Act of 1934 is
recorded, processed, summarized and reported within the time periods specified in the SECs rules
and forms and (ii) our disclosure controls and procedures include, without limitation, controls and
procedures designed to ensure that information required to be disclosed by us under the Securities
Exchange Act of 1934 is accumulated and communicated to our management, including our principal
executive and principal financial officers, or persons performing similar functions, as appropriate
to allow timely decisions regarding required disclosure.
(b) Changes in Internal Control over Financial Reporting
There were no changes in our internal control over financial reporting that occurred during
our last fiscal quarter that have materially affected, or are reasonably likely to materially
affect, our internal control over financial reporting.
PART II OTHER INFORMATION
Item 1. Legal Proceedings
None.
Item 1A. Risk Factors
In addition to the other information set forth in this Form 10-Q, you should carefully
consider the factors discussed in Part I, Item 1A. Risk Factors in our Annual Report on Form 10-K
for the year ended December 31, 2009, which could materially affect our business, financial
condition or future results. The risks described in our Annual Report on Form 10-K are not the only
risks we face. Additional risks and uncertainties not currently known to us or that we currently
deem to be immaterial also may materially adversely affect our business, financial condition and/or
operating results. In fact recent events have arisen that lead us to add the following risk
factor:
NYSE Amex LLC has notified the Company that it will suspend trading of the Companys common
stock and submit an application to the SEC to strike the Companys common stock from listing and
registration because the Company no longer complies with the requirements for continued listing.
On April 26, 2010, we received a staff determination letter (the Staff Determination) from
NYSE Amex LLC (the Exchange) indicating that we no longer complies with the requirements for
continued listing set forth in NYSE Amex LLC Company Guide Section 1003(c)(i) as a result of the
Asset Sale, as previously reported by the Company on a Form 8-K filed on April 5, 2010, and that
shares of the Companys common stock are, therefore, subject to being delisted from the Exchange.
We did not timely appeal the Staff Determination. The Exchange has notified the Company that if
the Company did not appeal the Staff Determination, it would become final on April 30, 2010, and
the Exchange will suspend trading of the Companys common stock and submit an application to the
Securities and Exchange Commission to strike the Companys common stock from listing and
registration on the Exchange in accordance with Section 12 of the Securities and Exchange Act of
1934 and the rules promulgated thereunder. When our common stock is delisted by the Exchange, the
trading market for our common stock would likely be adversely affected.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
None.
Item 3. Defaults Upon Senior Securities
As of March 31, 2010, we are not in compliance with our covenant requirements in our master
loan and security agreement with our lenders. However on April 1, 2010 our debt with our lenders
was re-paid in full in connection with the closing of the Asset Sale.
26
Item 4. (Removed and Reserved)
Item 5. Other Information
None.
Item 6. Exhibits
|
|
|
31.1
|
|
Certification of Chief Executive Officer Pursuant to Rules 13a-14 and 15d-14 of
the Securities Exchange Act of 1934
|
|
|
|
31.2
|
|
Certification of Chief Financial Officer Pursuant to Rules 13a-14 and 15d-14 of
the Securities Exchange Act of 1934
|
|
|
|
32
|
|
Certification of Chief Executive Officer and Chief Financial Officer Pursuant
to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act
of 2002
|
SIGNATURE
Pursuant to the requirements of the Securities and Exchange Act of 1934, the registrant has duly
caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
|
|
|
|
|
|
RMX HOLDINGS, INC.
(Registrant)
|
|
|
By
|
/s/ Bradley E. Larson
|
|
|
|
Bradley E. Larson
|
|
|
|
Chief Executive Officer
(Principal Executive Officer)
May 17, 2010
|
|
|
|
|
|
|
By
|
/s/ David D. Doty
|
|
|
|
David D. Doty
|
|
|
|
Chief Financial Officer, Secretary and Treasurer
(Principal Accounting Officer)
May 17, 2010
|
|
|
27
Ready Mix (AMEX:RMX)
過去 株価チャート
から 11 2024 まで 12 2024
Ready Mix (AMEX:RMX)
過去 株価チャート
から 12 2023 まで 12 2024