Exhibit 99.2
Lee-Var, Inc. dba Palmer of Texas
FINANCIAL STATEMENTS
FOR THE NINE MONTHS ENDED JUNE 30, 2012 AND 2011 (UNAUDITED)
Lee-Var, Inc. dba Palmer of Texas
CONTENTS
|
Page
|
Balance Sheets
|
1
|
Statements of Income
|
2
|
Statements Cash Flows
|
3
|
Statements of Shareholders’ Equity
|
4
|
Notes to Financial Statements
|
5
|
|
|
Lee-Var, Inc. dba Palmer of Texas
|
|
Balance Sheets
|
|
June 30, 2012 and September 30, 2011
|
|
|
|
|
|
|
|
|
|
|
2012
|
|
|
2011
|
|
ASSETS
|
|
(Unaudited )
|
|
|
(Audited)
|
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$ |
95,929 |
|
|
$ |
817,573 |
|
Accounts receivable, net of allowance for doubtful accounts
|
|
|
|
|
|
|
|
|
of $721,000 in 2012 and $138,130 in 2011
|
|
|
6,592,414 |
|
|
|
4,794,864 |
|
Inventory
|
|
|
4,673,081 |
|
|
|
4,846,856 |
|
Deferred tax asset
|
|
|
119,680 |
|
|
|
330,233 |
|
Prepaid expenses
|
|
|
99,131 |
|
|
|
86,120 |
|
Total current assets
|
|
|
11,580,235 |
|
|
|
10,875,646 |
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment,net
|
|
|
4,754,907 |
|
|
|
3,866,315 |
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$ |
16,335,142 |
|
|
$ |
14,741,961 |
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$ |
1,839,602 |
|
|
$ |
1,711,963 |
|
Current portion of long-term debt
|
|
|
600,434 |
|
|
|
457,276 |
|
Accrued liabilities
|
|
|
280,714 |
|
|
|
1,363,428 |
|
Federal income tax payable
|
|
|
699,531 |
|
|
|
764,125 |
|
Accrued sales and use tax payable
|
|
|
1,303,977 |
|
|
|
955,961 |
|
Customer deposits
|
|
|
582,189 |
|
|
|
507,967 |
|
Other liabilities
|
|
|
57,480 |
|
|
|
93,167 |
|
Total current liabilities
|
|
|
5,363,927 |
|
|
|
5,853,887 |
|
|
|
|
|
|
|
|
|
|
Long-term liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred tax liability
|
|
|
1,113,415 |
|
|
|
805,816 |
|
Long-term debt, less current portion
|
|
|
2,600,807 |
|
|
|
2,218,307 |
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
9,078,149 |
|
|
|
8,878,010 |
|
|
|
|
|
|
|
|
|
|
Shareholders' equity
|
|
|
|
|
|
|
|
|
Preferred Stock, Series A: $1 par value; 500,000 shares
|
|
|
|
|
|
|
|
|
authorized, 0 shares issued and outstanding at
|
|
|
- |
|
|
|
- |
|
June 30, 2012 and September 30, 2011
|
|
|
|
|
|
|
|
|
Preferred Stock, Series B: $1 par value; 500,000 shares
|
|
|
|
|
|
|
|
|
authorized, 0 shares issued and outstanding at
|
|
|
- |
|
|
|
- |
|
June 30, 2012 and September 30, 2011
|
|
|
|
|
|
|
|
|
Common stock, $1 par value: 500,000 shares authorized;
|
|
|
|
|
|
|
|
|
150,000 shares issued and outstanding
|
|
|
|
|
|
|
|
|
in 2012 and 2011, respectively
|
|
|
150,000 |
|
|
|
150,000 |
|
Capital surplus
|
|
|
84,500 |
|
|
|
84,500 |
|
Retained earnings
|
|
|
7,022,493 |
|
|
|
5,629,451 |
|
Total shareholders' equity
|
|
|
7,256,993 |
|
|
|
5,863,951 |
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders' equity
|
|
$ |
16,335,142 |
|
|
$ |
14,741,961 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these financial statements.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lee-Var, Inc. dba Palmer of Texas
|
|
Statements of Income
|
|
Nine Months Ended June 30, 2012 and 2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2012
|
|
|
2011
|
|
|
|
(Unaudited )
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
Net sales
|
|
$ |
25,350,091 |
|
|
$ |
19,612,019 |
|
|
|
|
|
|
|
|
|
|
Cost of sales
|
|
|
21,000,382 |
|
|
|
14,742,791 |
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
4,349,709 |
|
|
|
4,869,228 |
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses
|
|
|
2,145,731 |
|
|
|
1,850,957 |
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
2,203,978 |
|
|
|
3,018,271 |
|
|
|
|
|
|
|
|
|
|
Other income (expense)
|
|
|
|
|
|
|
|
|
Other income
|
|
|
89,930 |
|
|
|
2,027 |
|
Interest income
|
|
|
- |
|
|
|
138 |
|
Interest expense
|
|
|
(106,399 |
) |
|
|
(111,385 |
) |
Total other expense
|
|
|
(16,469 |
) |
|
|
(109,220 |
) |
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
2,187,509 |
|
|
|
2,909,051 |
|
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
|
|
794,467 |
|
|
|
1,026,931 |
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$ |
1,393,042 |
|
|
$ |
1,882,120 |
|
The accompanying notes are an integral part of these financial statements.
|
|
|
|
|
|
|
|
|
Lee-Var, Inc. dba Palmer of Texas
|
|
Statements of Cash Flows
|
|
Nine Months Ended June 30, 2012 and 2011
|
|
|
|
|
|
|
|
|
|
|
2012
|
|
|
2011
|
|
|
|
(Unaudited )
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
Cash flows from operating activities
|
|
|
|
|
|
|
Net income from operations
|
|
$ |
1,393,042 |
|
|
$ |
1,882,120 |
|
Adjustments to reconcile net income
|
|
|
|
|
|
|
|
|
to cash provided by operating activities:
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
567,298 |
|
|
|
423,734 |
|
Provision for bad debts
|
|
|
582,870 |
|
|
|
425,000 |
|
Deferred taxes
|
|
|
518,152 |
|
|
|
221,193 |
|
Loss (Gain) on sale of property, plant and equipment
|
|
|
75,088 |
|
|
|
(32,603 |
) |
Net change in:
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
(2,380,420 |
) |
|
|
(1,885,404 |
) |
Inventory
|
|
|
173,775 |
|
|
|
(1,904,473 |
) |
Prepaid expenses
|
|
|
(13,011 |
) |
|
|
(40,567 |
) |
Accounts payable
|
|
|
127,639 |
|
|
|
402,446 |
|
Accrued liabilities
|
|
|
(1,082,714 |
) |
|
|
(435,870 |
) |
Federal income tax payable
|
|
|
(64,594 |
) |
|
|
554,269 |
|
Accrued sales and use tax payable
|
|
|
348,016 |
|
|
|
307,904 |
|
Customer deposits
|
|
|
74,222 |
|
|
|
444,872 |
|
Other liabilities
|
|
|
(35,687 |
) |
|
|
5,918 |
|
Cash provided by operating activities
|
|
|
283,676 |
|
|
|
368,539 |
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
|
|
|
Purchases of property, plant and equipment
|
|
|
(1,530,978 |
) |
|
|
(1,217,258 |
) |
Proceeds from sale of equipment
|
|
|
- |
|
|
|
56,500 |
|
Cash used in investing activities
|
|
|
(1,530,978 |
) |
|
|
(1,160,758 |
) |
|
|
|
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
|
|
|
|
|
Proceeds from long-term debt
|
|
|
1,050,889 |
|
|
|
832,526 |
|
Payments to reduce long-term debt
|
|
|
(525,231 |
) |
|
|
(637,879 |
) |
Cash provided by financing activities
|
|
|
525,658 |
|
|
|
194,647 |
|
|
|
|
|
|
|
|
|
|
Net change in cash and cash equivalents
|
|
|
(721,644 |
) |
|
|
(597,572 |
) |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at beginning of period
|
|
|
817,573 |
|
|
|
701,843 |
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period
|
|
$ |
95,929 |
|
|
$ |
104,271 |
|
The accompanying notes are an integral part of these financial statements.
|
|
|
|
|
|
|
|
|
Lee-Var, Inc. dba Palmer of Texas
|
|
Statements of Shareholders' Equity (Unaudited)
|
|
Nine Months Ended June 30, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred
|
|
|
Preferred
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
Stock
|
|
|
Stock
|
|
|
Common
|
|
|
Capital
|
|
|
Retained
|
|
|
Shareholders'
|
|
|
|
Series A
|
|
|
Series B
|
|
|
Stock
|
|
|
Surplus
|
|
|
Earnings
|
|
|
Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at September 30, 2011
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
150,000 |
|
|
$ |
84,500 |
|
|
$ |
5,629,451 |
|
|
$ |
5,863,951 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,393,042 |
|
|
|
1,393,042 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at June 30, 2012
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
150,000 |
|
|
$ |
84,500 |
|
|
$ |
7,022,493 |
|
|
$ |
7,256,993 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The acccompanying notes are an integral part of these financial statements.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LEE-VAR, Inc., dba PALMER OF TEXAS
Notes to Financial Statements
June 30, 2012 (Unaudited)
NOTE 1: Summary of Significant Accounting Policies
Nature of Operations
Lee-Var, Inc., doing business as Palmer of Texas (the Company), founded in 1989 from the purchase of the assets of a predecessor company, Andrews Fiberglass, is a manufacturer of fiberglass and steel tanks for the oil and gas, waste water treatment and municipal water industries. The Company is based in Andrews, Texas. Additionally, in early 2011, the company opened a second, smaller production facility in Orange, Texas to produce specialized fiberglass tanks to meet a specific customer’s needs.
Basis of Presentation
The accompanying unaudited condensed financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and with the instructions in Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and notes required by accounting principles generally accepted in the United States of America for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included as required by Regulation S-X, Rule 10-01. Operating results for the nine-month period ended June 30, 2012, are not necessarily indicative of the results that may be expected for the year ending September 30, 2012. For further information, refer to the Company's annual financial statements and notes thereto for the period ended September 30, 2011.
Basis of Accounting
The accounting and reporting policies of the Company conform with U.S. generally accepted accounting principles. Accounting principles followed by the Company and the methods of applying those principles, which materially affect the determination of financial position, results of operations and cash flows are summarized below.
Use of Estimates
The preparation of the financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the balance sheet and reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for bad debts and inventory reserves. Actual results could differ from those estimates.
Significant Group Concentrations of Credit Risk
The Company's activities are with customers located primarily in Texas and New Mexico. All transactions are denominated in United States dollars. The Company’s operations are primarily dependent on the level of activity in the petroleum industry in the West Texas region. As such, local economic cycles may have an impact on the collectability of customer accounts. The Company considers this contingency when evaluating the allowance for doubtful accounts.
The Company places its cash and cash equivalents with quality financial institutions, which at times may exceed federally insured limits. The Company has not experienced any losses on such accounts.
As of June 30, 2012 four customers accounted for 64.6% of the Company’s accounts receivable. As of September 30, 2011, four customers accounted for approximately 50.6% of the Company’s accounts receivable. During the nine months ended June 30, 2012 one customer accounted for 13.5% of the Company’s sales. During the nine months ended June 30, 2011, four customers accounted for approximately 51.0% of the Company’s sales.
LEE-VAR, Inc., dba PALMER OF TEXAS
Notes to Financial Statements
June 30, 2012 (Unaudited)
NOTE 1: Summary of Significant Accounting Policies – continued
Cash and Cash Equivalents
The Company considers all highly liquid investments with an original maturity of three months or less when purchased to be cash equivalents. The Company maintains cash balances at financial institutions with strong credit ratings.
Accounts Receivable and Related Allowances
Accounts receivable from the sale of products are recorded at net realizable value and the Company generally grants credit to customers on an unsecured basis. Substantially all of the Company’s accounts receivables are due from companies located throughout the United States. The Company provides an allowance for doubtful collections and for disputed claims and quality issues. The allowance is based upon a review of outstanding receivables, historical collection information and existing economic conditions. The Company performs periodic credit evaluations of its customers’ financial condition and generally does not require a pledge of collateral. Receivables are usually due within 30 to 45 days. Delinquent receivables are written off based on individual credit evaluations and specific circumstances of the customer.
Activity in the allowance for doubtful accounts was as follows:
|
|
June 30, 2012
|
|
|
September 30, 2011
|
|
|
|
(Unaudited)
|
|
|
(Audited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at beginning of period
|
|
$ |
138,130 |
|
|
$ |
131,000 |
|
Provision for bad debts, net
|
|
|
582,870 |
|
|
|
7,130 |
|
|
|
|
|
|
|
|
|
|
Balance at end of period
|
|
$ |
721,000 |
|
|
$ |
138,130 |
|
|
|
|
|
|
|
|
|
|
Inventory
Inventory is stated at the lower of cost or market value less allowance for inventory obsolescence, using the first-in, first-out (FIFO) method. The Company writes down its inventory for estimated obsolescence or unmarketable inventory equal to the difference between cost of inventory and the estimated market value based upon assumptions about future demand and current market conditions. As of June 30, 2012 and September 30, 2011, inventory adjustments for obsolescence and market reserves were insignificant.
LEE-VAR, Inc., dba PALMER OF TEXAS
Notes to Financial Statements
June 30, 2012 (Unaudited)
NOTE 1: Summary of Significant Accounting Policies – continued
Property, Plant and Equipment
Property, plant and equipment are stated at cost and depreciated using the straight-line method over their estimated useful lives. Land improvements and buildings are depreciated over a range of 15 to 40 years, and machinery, fixtures and equipment are depreciated over a range of three to seven years.
Revenue Recognition
Revenues are recognized when the following conditions are met: persuasive evidence of an arrangement exists, delivery has occurred or services have been rendered, the price is fixed or determinable, and collectability is reasonably assured. Generally, these criteria are met at the time product is delivered to their destination or services are complete. Provisions are made upon sale for estimated product returns. Revenue recognition criteria are the same for all product lines.
Cost of Sales
Cost of sales includes the cost of inventory sold during the period, including costs for manufacturing, inbound freight, receiving, inspection, warehousing, and internal transfers less vendor rebates. Costs associated with shipping and handling products are included in cost of sales. Purchasing costs are included in cost of sales.
Advertising
Advertising costs are expensed as incurred. Advertising expenses for the nine months ended June 30, 2012 and 2011 amounted to $17,187 and $26,324, respectively. Advertising costs are included in selling, general and administrative expenses.
Fair Value of Financial Instruments
The carrying amounts of financial instruments including cash, accounts receivable, and accounts payable, approximated fair value as of June 30, 2012 and September 30, 2011.
Preferred stock
The Company has authorized 500,000 shares each of Preferred Series A stock and Preferred Series B stock, both with a par value of $1.00, each preferred share is convertible into .1656 common shares, are not entitled to voting rights and there are none outstanding.
Common Stock
The Company has authorized 500,000 shares of common stock with a par value of $1.00 for which there are 150,000 shares outstanding as of June 30, 2012 and September 30, 2011.
LEE-VAR, Inc., dba PALMER OF TEXAS
Notes to Financial Statements
June 30, 2012 (Unaudited)
NOTE 1: Summary of Significant Accounting Policies – continued
Income Taxes
On January 1, 2009, the Company adopted the recent accounting guidance related to accounting for uncertainty in income taxes, which sets out a consistent framework to determine the appropriate level of tax reserves to maintain for uncertain tax positions.
The Company’s income tax expense consists of the following components: current and deferred. Current income tax expense reflects taxes to be paid or refunded for the current period by applying the provisions of the enacted tax law to the taxable income or excess of deductions over revenues. The Company determines deferred income taxes using the liability (or balance sheet) method. Under this method, the net deferred tax asset or liability is based on the tax effects of the differences between the book and tax bases of assets and liabilities, and enacted changes in tax rate and laws are recognized in the period in which they occur.
Deferred income tax expense results from changes in deferred tax assets and liabilities between periods. Deferred tax assets are recognized if it is more-likely-than-not, based on the technical merits, that the tax position will be realized or sustained upon examination. The term more likely than not means a likelihood of more than 50 percent; the terms examined and upon examination also include resolution of the related appeals or litigation processes, if any.
A tax position that meets the more-likely-than-not recognition threshold is initially and subsequently measured as the largest amount of tax benefit that has a greater than 50 percent likelihood of being realized upon settlement with a taxing authority that has full knowledge of all relevant information. The determination of whether or not a tax position has met the more-likely-than-not recognition threshold considers the facts, circumstances, and information available at the reporting date and is subject to management’s judgment.
Deferred tax assets are reduced by a valuation allowance if, based on the weight of evidence available, it is more likely than not some portion or all of a deferred tax asset will not be realized.
Deferred tax assets are reduced by a valuation allowance if, based on the weight of evidence available, it is more likely than not some portion or all of a deferred tax asset will not be realized.
The Company recognizes interest accrued on and penalties related to unrecognized tax benefits in tax expense. During the nine months ended June 30, 2012 the Company recognized no interest and penalties. The Company has no unrecognized tax benefits at June 30, 2012 and September 30, 2011.
The Company files income tax returns in the U.S. federal jurisdiction. With few exceptions, the Company is no longer subject to U.S. federal or state income tax examinations by tax authorities for years before 2007.
In May of 2006, the State of Texas implemented a new tax on taxable margin, effective for years ended after December 31, 2006. For the Company, taxable margin is revenue less cost of goods sold. The margin tax was insignificant for the nine months ended June 30, 2012 and for the nine months ended June 30, 2011.
LEE-VAR, Inc., dba PALMER OF TEXAS
Notes to Financial Statements
June 30, 2012 (Unaudited)
NOTE 1: Summary of Significant Accounting Policies – continued
Sales and Use Taxes
Sales and use taxes collected for various states are regulated as a liability to the respective state and not affect income or expense and are included in selling, general and administrative expenses. The liability as of June 30, 2012 and 2011 was $1,303,977 and $779,653, respectively.
Inventory consisted of the following:
|
|
June 30, 2012
|
|
|
September 30, 2011
|
|
|
|
(Unaudited)
|
|
|
(Audited)
|
|
|
|
|
|
|
|
|
Raw materials
|
|
$ |
835,218 |
|
|
$ |
1,125,629 |
|
Work-in-process
|
|
|
1,375,006 |
|
|
|
849,539 |
|
Finished goods
|
|
|
2,462,857 |
|
|
|
2,871,688 |
|
|
|
|
|
|
|
|
|
|
Total
|
|
$ |
4,673,081 |
|
|
$ |
4,846,856 |
|
|
|
|
|
|
|
|
|
|
NOTE 3:
|
Accrued Liabilities
|
Accrued liabilities consist of the following:
|
|
June 30, 2012
|
|
|
September 30, 2011
|
|
|
|
(Unaudited)
|
|
|
(Audited)
|
|
|
|
|
|
|
|
|
Interest
|
|
$ |
3,086 |
|
|
$ |
3,618 |
|
Payroll
|
|
|
232,628 |
|
|
|
109,915 |
|
Bonuses
|
|
|
- |
|
|
|
1,190,200 |
|
Other taxes
|
|
|
45,000 |
|
|
|
59,695 |
|
|
|
|
|
|
|
|
|
|
Total
|
|
$ |
280,714 |
|
|
$ |
1,363,428 |
|
|
|
|
|
|
|
|
|
|
LEE-VAR, Inc., dba PALMER OF TEXAS
Notes to Financial Statements
June 30, 2012 (Unaudited)
NOTE 4: Property, Plant and Equipment
Property, plant and equipment consist of the following:
|
|
June 30, 2012
|
|
|
September 30, 2011
|
|
|
|
(Unaudited)
|
|
|
(Audited)
|
|
|
|
|
|
|
|
|
Land
|
|
$ |
31,116 |
|
|
$ |
31,116 |
|
Buildings
|
|
|
2,454,226 |
|
|
|
2,111,599 |
|
Machinery and equipment
|
|
|
4,688,271 |
|
|
|
4,849,903 |
|
Construction in progress
|
|
|
1,103,510 |
|
|
|
- |
|
|
|
|
8,277,123 |
|
|
|
6,992,618 |
|
Less accumulated depreciation
|
|
|
(3,522,216 |
) |
|
|
(3,126,303 |
) |
|
|
|
|
|
|
|
|
|
|
|
$ |
4,754,907 |
|
|
$ |
3,866,315 |
|
|
|
|
|
|
|
|
|
|
Depreciation expense for the nine months ended June 30, 2012 and 2011 was $567,298 and $423,734, respectively.
NOTE 5:
|
Related Party Transactions
|
During 2010, the Company entered into business transactions with Vessel Components which distributes a variety of products utilized by the tank and vessel industry. Vessel Components is owned by a relative of a shareholder of the Company. Purchases from Vessel Components for the nine months ended June 30, 2012 and 2011 totaled approximately $121,490 and $40,881, respectively.
Palmer Manufacturing and Tank Company (Palmer Mfg.) is a manufacturer of fiberglass and steel tanks and is located in Garden City, Kansas. Palmer Mfg. is owned by a relative of a shareholder of the Company. The Company primarily sells tanks to and purchases tanks from Palmer Mfg. Tank sales to Palmer Mfg. totaled approximately $1,054,050 and $206,245 for the nine months ended June 30, 2012 and 2011, respectively. Purchases from Palmer Mfg. totaled approximately $79,550 and $315,870 for the nine months ended June 30, 2012 and 2011, respectively. As of June 30, 2012 and September 30, 2011, the Company owed Palmer Mfg. $35,404 and $22,740, respectively, for purchases made during the respective years.
NOTE 6: Commitments and Contingent Liabilities
Litigation and Claims
Various legal claims also arise from time to time in the normal course of business which, in the opinion of management, will have no material effect on the Company’s financial statements.
LEE-VAR, Inc., dba PALMER OF TEXAS
Notes to Financial Statements
June 30, 2012 (Unaudited)
NOTE 6: Commitments and Contingent Liabilities – continued
Product Performance
Estimated warranty costs and additional service actions are accrued for at the time the product is sold to the customer. Included in the warranty cost accruals are costs for basic warranty coverage on products sold. Estimates for warranty costs are made based primarily on historical warranty claim experience. The required product warranty reserve amount was insignificant as of June 30, 2012 and September 30, 2011.
Other Off-Balance-Sheet Arrangements
The Company has no other off-balance-sheet arrangements not disclosed in the financial statements or transactions with unconsolidated special purpose entities that would expose the Company to liability that is not reflected on the face of the financial statements.
State Taxes
The Company has determined it may be liable for state income tax and state use and sales tax in jurisdictions outside of the State of Texas. The financial statements include an estimated liability for state income taxes as of June 30, 2012 and September 30, 2011 of $45,000 and $44,620, included in the caption “Accrued liabilities”.
In addition, the financial statements include an estimated liability for state sales and use tax as of June 30, 2012 of $1,170,273 and as of September 30, 2011 of $840,273, included in the caption “State use and sales tax payable”.
Commitments under Operating Leases
During 2011, the Company entered into various operating leases for certain machinery and equipment. Rental expense for the nine months ended June 30, 2012 and 2011 amounted to $80,955 and $53,970, respectively. Future minimum lease commitments under noncancelable lease agreements are:
2013
|
|
$ |
107,940 |
|
2014
|
|
|
107,940 |
|
2015
|
|
|
53,970 |
|
Thereafter
|
|
|
- |
|
|
|
$ |
269,850 |
|
|
|
|
|
|
LEE-VAR, Inc., dba PALMER OF TEXAS
Notes to Financial Statements
June 30, 2012 (Unaudited)
NOTE 7: Long-term Debt
Long-term notes payable at June 30, 2012 and September 30, 2011, consists of the following:
|
|
June 30, 2012
|
|
|
September 30, 2011
|
|
|
|
(Unaudited)
|
|
|
(Audited)
|
|
|
|
|
|
|
|
|
Note payable - bearing interest at 5.00%: monthly
|
|
|
|
|
|
|
principal and interest payments of $15,389 due on
|
|
|
|
|
|
|
demand or September 17, 2015; secured by inventory,
|
|
|
|
|
|
|
accounts receivable and property, plant and equipment
|
|
$ |
497,589 |
|
|
$ |
620,065 |
|
|
|
|
|
|
|
|
|
|
Note payable - bearing interest at 5.00%: monthly
|
|
|
|
|
|
|
|
|
principal and interest payments of $12,794 due on
|
|
|
|
|
|
|
|
|
demand or September 23, 2015; secured by real estate
|
|
|
1,398,896 |
|
|
|
1,478,978 |
|
|
|
|
|
|
|
|
|
|
Note payable - bearing interest at 5.00%: monthly
|
|
|
|
|
|
|
|
|
principal and interest payments of $4,900 due on
|
|
|
|
|
|
|
|
|
demand or November 22, 2015; secured by equipment
|
|
|
181,950 |
|
|
|
219,238 |
|
|
|
|
|
|
|
|
|
|
Note payable - bearing interest at 5.00%: monthly
|
|
|
|
|
|
|
|
|
principal and interest payments of $3,882 due on
|
|
|
|
|
|
|
|
|
demand or February 7, 2016; secured by equipment
|
|
|
153,635 |
|
|
|
183,162 |
|
|
|
|
|
|
|
|
|
|
Note payable - bearing interest at 6.79%: monthly
|
|
|
|
|
|
|
|
|
principal and interest payments of $1,039 through
|
|
|
|
|
|
|
|
|
August 23, 2013; secured by a vehicle
|
|
|
- |
|
|
|
10,946 |
|
|
|
|
|
|
|
|
|
|
Note payable - bearing interest at 6.59%: monthly
|
|
|
|
|
|
|
|
|
principal and interest payments of $892 through
|
|
|
|
|
|
|
|
|
November 11, 2013; secured by a vehicle
|
|
|
11,338 |
|
|
|
19,547 |
|
|
|
|
|
|
|
|
|
|
Note payable - bearing interest at 4.59%: monthly
|
|
|
|
|
|
|
|
|
principal and interest payments of $563 through
|
|
|
|
|
|
|
|
|
November 14, 2013; secured by a vehicle
|
|
|
8,679 |
|
|
|
13,355 |
|
|
|
|
|
|
|
|
|
|
Note payable - bearing interest at 4.54%: monthly
|
|
|
|
|
|
|
|
|
principal and interest payments of $1,242 through
|
|
|
|
|
|
|
|
|
August 19, 2014; secured by a vehicle
|
|
|
29,555 |
|
|
|
39,553 |
|
|
|
|
|
|
|
|
|
|
Note payable - bearing interest at 4.59%: monthly
|
|
|
|
|
|
|
|
|
principal and interest payments of $1,380 through
|
|
|
|
|
|
|
|
|
December 25, 2012; secured by a vehicle
|
|
|
- |
|
|
|
18,748 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LEE-VAR, Inc., dba PALMER OF TEXAS
Notes to Financial Statements
June 30, 2012 (Unaudited)
NOTE 7: Long-term Debt - continued
|
|
June 30, 2012
|
|
|
September 30, 2011
|
|
|
|
(Unaudited)
|
|
|
(Audited)
|
|
|
|
|
|
|
|
|
Note payable - bearing interest at 6.99%: monthly
|
|
|
|
|
|
|
principal and interest payments of $875 through
|
|
|
|
|
|
|
February 26, 2013; secured by a vehicle
|
|
$ |
2,896 |
|
|
$ |
11,498 |
|
|
|
|
|
|
|
|
|
|
Note payable - bearing interest at 0.90%: monthly
|
|
|
|
|
|
|
|
|
principal and interest payments of $1,914 through
|
|
|
|
|
|
|
|
|
June 9, 2014; secured by a vehicle
|
|
|
43,624 |
|
|
|
60,493 |
|
|
|
|
|
|
|
|
|
|
Note payable - bearing interest at 3.25%: monthly
|
|
|
|
|
|
|
|
|
principal and interest payments of $9,264 through
|
|
|
|
|
|
|
|
|
May 30, 2017; secured by equipment
|
|
|
497,671 |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
Note payable - bearing interest at 4.00%: monthly
|
|
|
|
|
|
|
|
|
principal and interest payments of $3,212 through
|
|
|
|
|
|
|
|
|
February 30, 2022; secured by real estate
|
|
|
306,989 |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
Note payable - bearing interest at 0.90%: monthly
|
|
|
|
|
|
|
|
|
principal and interest payments of $2,039 through
|
|
|
|
|
|
|
|
|
April 25, 2015; secured by a vehicle
|
|
|
68,419 |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
Line of credit - bearing interest at 3.25%: $1.0 mm
|
|
|
|
|
|
|
|
|
borrowing base; expires July 17, 2015
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
3,201,241 |
|
|
|
2,675,583 |
|
|
|
|
|
|
|
|
|
|
Less: current maturities
|
|
|
(600,434 |
) |
|
|
(457,276 |
) |
|
|
|
|
|
|
|
|
|
Long-term debt
|
|
$ |
2,600,807 |
|
|
$ |
2,218,307 |
|
|
|
|
|
|
|
|
|
|
At June 30, 2012, the schedule of maturities of notes payable is as follows:
|
2013
|
|
$ |
600,434 |
|
2014
|
|
|
547,224 |
|
2015
|
|
|
510,111 |
|
2016
|
|
|
285,699 |
|
2017
|
|
|
228,280 |
|
Thereafter
|
|
|
1,029,493 |
|
|
|
$ |
3,201,241 |
|
|
|
|
|
|
LEE-VAR, Inc., dba PALMER OF TEXAS
Notes to Financial Statements
June 30, 2012 (Unaudited)
NOTE 8:
|
Employee Benefit Plan
|
The Company has a 401(k) plan whereby employees with one year of service are offered a 50% matching contribution up to 6% (3% match) of the employee’s salary. Contributions to the plan during the nine months ended June 30, 2012 and 2011 amounted to $43,860 and $35,990, respectively.
The provision for federal income taxes consists of current and deferred taxes and differs from amounts that would be calculated by applying federal statutory rates to income before taxes due to the effect of the domestic production activity deduction and nondeductible items such as entertainment limitations, as well as the effect of the provision for state income taxes.
The provision for income taxes consists of the following:
|
|
Nine Months Ended
|
|
|
|
June 30,
|
|
|
|
|
|
|
|
|
|
|
2012
|
|
|
2011
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
Current
|
|
$ |
231,315 |
|
|
$ |
775,738 |
|
Deferred
|
|
|
518,152 |
|
|
|
221,193 |
|
State
|
|
|
45,000 |
|
|
|
30,000 |
|
|
|
|
|
|
|
|
|
|
Total provision
|
|
$ |
794,467 |
|
|
$ |
1,026,931 |
|
|
|
|
|
|
|
|
|
|
The following is a reconciliation of the effective income tax rate with the federal statutory income tax rate for the years ended:
|
|
Nine Months Ended
|
|
|
|
June 30,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2012
|
|
|
|
|
2011
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense at federal statutory rate
|
|
$ |
743,753 |
|
34 |
% |
|
$ |
989,077 |
|
34 |
% |
Impact of state taxes
|
|
|
45,000 |
|
2 |
% |
|
|
30,000 |
|
1 |
% |
Permanent differences including domestic production
|
|
|
|
|
|
|
|
|
|
|
|
|
activity deduction and nondeductible items
|
|
|
5,714 |
|
0 |
% |
|
|
7,854 |
|
0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
794,467 |
|
36 |
% |
|
$ |
1,026,931 |
|
35 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
LEE-VAR, Inc., dba PALMER OF TEXAS
Notes to Financial Statements
June 30, 2012 (Unaudited)
NOTE 9: Income Taxes – continued
|
Deferred income tax assets and liabilities have been recognized for the following temporary differences in tax and financial accounting for:
|
|
June 30, 2012
|
|
|
September 30, 2011
|
|
|
|
(Unaudited)
|
|
|
(Audited)
|
|
|
|
|
|
|
|
|
Current deferred tax assets:
|
|
|
|
|
|
|
Allowance for doubtful accounts
|
|
$ |
44,540 |
|
|
$ |
44,540 |
|
Accrued liabilities
|
|
|
75,140 |
|
|
|
285,693 |
|
Total current deferred tax assets
|
|
|
119,680 |
|
|
|
330,233 |
|
|
|
|
|
|
|
|
|
|
Noncurrent deferred tax liabilities:
|
|
|
|
|
|
|
|
|
Depreciable assets
|
|
|
1,113,415 |
|
|
|
805,816 |
|
Total noncurrent deferred tax liabilities
|
|
|
1,113,415 |
|
|
|
805,816 |
|
|
|
|
|
|
|
|
|
|
Net deferred tax liability
|
|
$ |
(993,735 |
) |
|
$ |
(475,583 |
) |
|
|
|
|
|
|
|
|
|
NOTE 10: Supplementary Cash Flow Information
|
The following is a summary of supplemental cash flow information:
|
|
Nine Months Ended
|
|
|
|
June 30,
|
|
|
|
|
|
|
|
|
|
|
2012
|
|
|
2011
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
Interest paid
|
|
$ |
106,931 |
|
|
$ |
145,994 |
|
Income taxes paid
|
|
|
871,945 |
|
|
|
524,044 |
|
|
|
|
|
|
|
|
|
|
NOTE 11: Subsequent Events
Synalloy Corporation (Synalloy) entered into a letter of intent (LOI) dated April 27, 2012 with the Company to acquire 100% of the outstanding stock of the Company for $25,575,000 in cash and subject to working capital and fixed assets adjustments at closing. The adjustments at closing increased the purchase price at closing to $28,054,467. The closing price is based on further adjustments after closing based on working capital, maintenance capital expenditures over the 18-month period following closing, and the actual cost of a production expansion capital project underway at the time of closing. On August 21, 2012, Synalloy completed the announced purchase of all of the outstanding shares of capital stock of the Company.
The Company has evaluated all subsequent events through November 5, 2012, the date the financial statements were available to be issued.