| |
| Execute Sports, Inc. engages in the design, manufacture, and distribution of high performance water sports products in North America, Europe, Mexico, Australia, South Africa, the Middle East, and Asia. Its water sports products include wetsuits, life vests, rash guards, wakeskates, spray tops, dry tops, and an assortment of accessories primarily to the wakeboard, wake skate, water ski, and PWC markets. The company markets its water sports products under the name Execute brand to the wake and ski market; and under the Rapids brand to paddle sports, as well as under various other original equipment manufacturers brand names. Its markets its Execute branded product line through a network of independent dealers in the United States; and through distributors internationally. It also sells its products through various online retailers, as well as through sporting goods stores and outlets, marine dealers, and independently owned pro shops. The company also engages in the design, manufacture, and marketing of Sugar Sand line of jet boats through dealers, distributors, and independent and factory sales agents to retailers across various markets. The company, formerly known as Padova International USA, Inc., was founded in 2002 and is headquartered in Torrance, California with additional offices in Redondo Beach and Burbank, California. | | History: INCORPORATED in Nevada Jan. 30, 2002, as Padova International U.S.A.; name changed to Execute Sports, Inc. Mar. 15, 2005.
In early September 2007, purchased the Sugar Sand jet boat line from IMAR, Inc., a wholly owned subsidiary of Challenger Powerboats, Inc., for $5 million in cash. | | | | Subsidiaries: |
|---|
Pacific Sports Group, Inc.
| | | | | | Capital Expenditures, thousand. US Dollars |
|---|
| Year | Amount | | 2007 | 1 |
| | | | | | | |
|
|
|
| |
| Annual Report |
|---|
| | | Income Statement | |
| 2007 | 2006 |
|---|
| Net watersport sales | $1,467,039 | $2,018,468 | | Net sugar sand sales | 364,972 | - | | Total net sales | 1,832,011 | 2,018,468 | | Watersport cost of sales | 784,916 | - | | Sugar sand cost of sales | 346,723 | 1,822,503 | | Total cost of sales | 1,131,639 | 1,822,503 | | Gross profit | 700,372 | 195,965 | | EXPENSES |
|
| | General and administrative expenses | 1,250,594 | 2,858,223 | | Selling and advertising | 109,406 | 456,939 | | Depreciation expense | 85,120 | 6,947 | | Total expense | 1,445,120 | 3,322,109 | | Income (loss) from operations | (744,748) | (3,126,144) | | OTHER INCOME AND EXPENSES |
|
| | Interest income | 4 | 6,740 | | Other income | 5,095 | 6,705 | | Interest expense | (685,621) | (196,422) | | Loss due to loan reserve | - | (250,000) | | Loss due to discount on conversion to stock | (54,250) | (32,822) | | Amortization of beneficial conversion feature of convertible debenture | (1,072,281) | (435,577) | | Amortization of warrant discount related to convertible debenture | (272,780) | (205,788) | | Amortization of deferred financing costs | (123,954) | (87,025) | | Gain on exchange of stock for cancellation of debt | 49,287 | - | | Impairment of goodwill | - | (1,288,577) | | Total other income and expenses | (2,154,500) | (2,482,766) | | Net loss before discontinued operations | (2,899,248) | (5,608,910) | | Income (loss) from discontinued operations | (1,421) | - | | Gain (loss) on disposal of discontinued operations | 229,259 | - | | Total discontinued operations | 227,838 | - | | NET INCOME (LOSS) | $(2,671,410) | $(5,608,910) | | Net (loss) per common share Basic and diluted from continuing operations | $(0.046) | $(0.244) | | Net (loss) per common share basic and diluted after discontinued operations | $(0.042) | $(0.244) | | Weighted average common shares outstanding basic and diluted | 62,901,822 | 22,973,747 | | The average shares listed below were not included in the computation |
|
| | per share because to do so would have been antidilutive for the periods presented: |
|
| | Stock options | 110,959 | 900,000 | | Warrants | 9,738,516 | 2,222,158 | | Debt collateralized with common stock | 500,492,667 | 8,402,389 | | SEE NOTES TO FINANCIAL STATEMENTS |
|
| | Operating Income As Calculated |
|
| | Depr. and Amort. |
|
| | Fixed Charges Coverage: |
|
| | Available for Fixed Charges |
|
| | Gross Fixed Charges |
|
| | Fixed Charges Times Earnings |
|
| | Fixed Charges Coverages and Preferred Dividends Times Earnings |
|
| | Capital Expenditures |
|
| | Research & Development Expenditures |
|
|
| | | | Balance Sheet | |
| 2007 |
|---|
| ASSETS |
| | CURRENT ASSETS |
| | Cash | $399,255 | | Accounts receivable, net (Note A) | 27,123 | | Inventory | 65,617 | | Deferred financing costs (Note G) | 60,377 | | Other current assets | 5,441 | | TOTAL CURRENT ASSETS | 557,813 | | Fixed assets, net (Note B) | 1,038,514 | | Deferred financing costs (Note G) | 227,145 | | Intangible assets, net (Note C) | 3,975,000 | | Loans receivable, net (Note D) | 146,128 | | TOTAL ASSETS | $5,944,600 | | LIABILITIES AND STOCKHOLDERS' EQUITY |
| | CURRENT LIABILITIES |
| | Current portion of convertible debentures (Note E) | $1,708,409 | | Short term borrowings (Note F) | 502,160 | | Related party notes payable (Note F) | 79,290 | | Accounts payable and accrued expenses | 72,918 | | Interest accrued on convertible debentures (Note E) | 314,490 | | TOTAL CURRENT LIABILITIES | 2,677,267 | | Non-current portion of convertible debentures (Note E) | 4,358,483 | | TOTAL LIABILITIES | 7,035,750 | | Commitment | - | | STOCKHOLDERS' EQUITY (Note G) |
| | Common stock, par value $.001, 100,000,000 shares authorized |
| | authorized; issued and outstanding 87,456,541 at December 31, 2007 | 87,452 | | Additional paid-in capital | 11,647,807 | | Deficit accumulated Retained earnings <deficit> | (12,826,409) | | TOTAL STOCKHOLDERS' EQUITY | (1,091,150) | | TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY | $5,944,600 | | Net Working Capital |
| | Equity per Share |
| | Depr. and Amort. Reserve |
| | Preferred Shares Issued |
| | Common Shares Issued |
| | Treasury Shares - Preferred |
| | Treasury Shares - Common |
|
| | | |
|
|
|
| |
| Quarterly Report Information
|
|---|
| | | Quarterly Revenue, US$ |
|---|
| Year | Quarter | Revenue | | 2008 |
1 | 1,800,000 | | 2008 |
2 | 1,770,000 | | 2007 |
1 | 550,000 | | 2007 |
2 | 800,000 | | 2007 |
3 | 90,000 | | 2007 |
4 | 390,000 | | 2007 |
Full Year
| 1,830,000 | | 2006 |
1 | 600,000 | | 2006 |
2 | 510,000 | | 2006 |
3 | 530,000 | | 2006 |
4 | 380,000 | | 2006 |
Full Year
| 2,020,000 | | 2005 |
3 | 100,000 | | 2005 |
Full Year
| 1,390,000 |
| | | | | | Quarterly Net Income, US$ |
|---|
| Year | Quarter | Revenue | | 2008 |
1 | N/A | | 2008 |
2 | N/A | | 2007 |
1 | N/A | | 2007 |
2 | N/A | | 2007 |
3 | N/A | | 2007 |
4 | N/A | | 2007 |
Full Year
| (2,900,000) | | 2006 |
1 | (820,000) | | 2006 |
2 | (1,040,000) | | 2006 |
3 | (1,070,000) | | 2006 |
4 | (2,680,000) | | 2006 |
Full Year
| (5,610,000) | | 2005 |
3 | (340,000) | | 2005 |
Full Year
| (3,567,000) | | 2004 |
Full Year
| (520,000) | | 2003 |
Full Year
| (290,000) |
| | | | | | Quarterly EPS, US$ |
|---|
| Year | Quarter | Revenue | | 2008 |
1 | (.01) | | 2008 |
2 | (.06) | | 2007 |
1 | (.02) | | 2007 |
2 | (.01) | | 2007 |
3 | (.02) | | 2007 |
4 | (.01) | | 2007 |
Full Year
| (.05) | | 2006 |
1 | (.04) | | 2006 |
2 | (.05) | | 2006 |
3 | (.05) | | 2006 |
4 | (.10) | | 2006 |
Full Year
| (.24) | | 2005 |
3 | (.02) | | 2005 |
Full Year
| (.30) | | 2004 |
Full Year
| N/A |
| | | |
|
|
|