x
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
¨
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
SMF
ENERGY CORPORATION
|
(Exact
name of registrant as specified in its
charter)
|
Delaware
|
65-0707824
|
|
(State
of Incorporation)
|
(IRS
Employer Identification
Number)
|
200
West Cypress Creek Road, Suite 400, Fort Lauderdale,
Florida
|
33309
|
|
(Address
of principal executive offices)
|
(Zip
Code)
|
(Registrant’s
telephone number, including area code)
|
Large
accelerated filer ¨
|
Accelerated
filer ¨
|
Non-accelerated
filer ¨ (do
not check if a smaller reporting company)
|
Smaller
reporting company x
|
Part
I
|
Financial
Information:
|
||
Item
1.
|
Condensed
Unaudited Consolidated Financial Statements
|
||
Condensed
Consolidated Balance Sheets as of March 31, 2010 (unaudited) and June 30,
2009
|
3
|
||
Condensed
Consolidated Statements of Operations (unaudited) for the three and
nine-months ended March 31, 2010 and 2009
|
4
|
||
Condensed
Consolidated Statements of Cash Flows (unaudited) for the nine-months
ended March 31, 2010 and 2009
|
5
|
||
Notes
to Condensed Consolidated Financial Statements (unaudited)
|
7
|
||
Item
2.
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
16
|
|
Item
3.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
32
|
|
Item
4.
|
Controls
and Procedures
|
33
|
|
Part
II
|
Other
Information:
|
||
Item
1.
|
Legal
Proceedings
|
34
|
|
Item
1A.
|
Risk
Factors
|
34
|
|
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
34
|
|
Item
3.
|
Defaults
Upon Senior Securities
|
34
|
|
Item
4.
|
Removed
and Reserved
|
34
|
|
Item
5.
|
Other
Information
|
34
|
|
Item
6.
|
Exhibits
|
34
|
|
Signatures
|
35
|
||
Certifications
|
37-39
|
March 31, 2010
|
June 30, 2009
|
|||||||
|
(Unaudited)
|
|||||||
ASSETS
|
||||||||
Current
assets:
|
||||||||
Cash
and cash equivalents
|
$ | 265 | $ | 123 | ||||
Accounts
receivable, net of allowances of $808 and $1,038
|
16,966 | 15,878 | ||||||
Inventories,
net of reserves of $96 and $82
|
1,926 | 1,959 | ||||||
Prepaid
expenses and other current assets
|
523 | 772 | ||||||
Total
current assets
|
19,680 | 18,732 | ||||||
Property
and equipment, net of accumulated depreciation of $16,513 and
$15,280
|
7,541 | 8,569 | ||||||
Identifiable
intangible assets, net of accumulated amortization of $1,701 and
$1,433
|
1,751 | 2,019 | ||||||
Goodwill
|
228 | 228 | ||||||
Deferred
debt costs, net of accumulated amortization of $658 and
$530
|
396 | 503 | ||||||
Other
assets
|
76 | 67 | ||||||
Total
assets
|
$ | 29,672 | $ | 30,118 | ||||
LIABILITIES
AND SHAREHOLDERS’ EQUITY
|
||||||||
Current
liabilities:
|
||||||||
Line
of credit payable
|
$ | 7,448 | $ | 7,845 | ||||
Current
portion of term loan
|
1,000 | 917 | ||||||
Accounts
payable
|
7,009 | 5,807 | ||||||
Accrued
expenses and other liabilities
|
3,158 | 3,767 | ||||||
Total
current liabilities
|
18,615 | 18,336 | ||||||
Long-term
liabilities:
|
||||||||
Term
loan, net of current portion
|
3,333 | 4,083 | ||||||
Promissory
notes
|
800 | 800 | ||||||
Other
long-term liabilities
|
286 | 370 | ||||||
Total
liabilities
|
23,034 | 23,589 | ||||||
Contingencies
|
||||||||
Shareholders’
equity:
|
||||||||
Preferred
stock, $0.01 par value; 5,000 Series D shares authorized, 598 and
3,228 issued and outstanding, respectively
|
- | - | ||||||
Common
stock, $0.01 par value; 50,000,000 shares
authorized; 8,557,314 and 7,963,302 issued and outstanding,
respectively
|
86 | 80 | ||||||
Additional
paid-in capital
|
36,658 | 36,601 | ||||||
Accumulated
deficit
|
(30,106 | ) | (30,152 | ) | ||||
Total
shareholders’ equity
|
6,638 | 6,529 | ||||||
Total
liabilities and shareholders’ equity
|
$ | 29,672 | $ | 30,118 |
For the Three Months
|
For the Nine Months
|
|||||||||||||||
Ended March 31,
|
Ended March 31,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
Petroleum
product sales and service revenues
|
$ | 43,181 | $ | 29,746 | $ | 121,764 | $ | 142,584 | ||||||||
Petroleum
product taxes
|
5,971 | 5,236 | 17,379 | 16,781 | ||||||||||||
Total
revenues
|
49,152 | 34,982 | 139,143 | 159,365 | ||||||||||||
Cost
of petroleum product sales and service
|
39,783 | 25,956 | 110,888 | 129,683 | ||||||||||||
Petroleum
product taxes
|
5,971 | 5,236 | 17,379 | 16,781 | ||||||||||||
Total
cost of sales
|
45,754 | 31,192 | 128,267 | 146,464 | ||||||||||||
Gross
profit
|
3,398 | 3,790 | 10,876 | 12,901 | ||||||||||||
Selling,
general and administrative expenses
|
3,555 | 3,455 | 10,067 | 11,354 | ||||||||||||
Operating
income (loss)
|
(157 | ) | 335 | 809 | 1,547 | |||||||||||
Interest
expense
|
(260 | ) | (575 | ) | (751 | ) | (1,938 | ) | ||||||||
Interest
and other income
|
6 | 5 | 12 | 24 | ||||||||||||
Income
(loss) before income taxes
|
(411 | ) | (235 | ) | 70 | (367 | ) | |||||||||
Income
tax expense
|
(8 | ) | (8 | ) | (24 | ) | (24 | ) | ||||||||
Net
income (loss)
|
$ | (419 | ) | $ | (243 | ) | $ | 46 | $ | (391 | ) | |||||
Basic
and diluted net income (loss) per share computation:
|
||||||||||||||||
Net
income (loss)
|
$ | (419 | ) | $ | (243 | ) | $ | 46 | $ | (391 | ) | |||||
Less: Preferred
stock dividends
|
- | (124 | ) | - | (452 | ) | ||||||||||
Net
income (loss) attributable to common shareholders
|
$ | (419 | ) | $ | (367 | ) | $ | 46 | $ | (843 | ) | |||||
Net
income (loss) per share attributable to common
shareholders:
|
||||||||||||||||
Basic
|
$ | (0.05 | ) | $ | (0.11 | ) | $ | 0.01 | $ | (0.25 | ) | |||||
Diluted
|
$ | (0.05 | ) | $ | (0.11 | ) | $ | 0.01 | $ | (0.25 | ) | |||||
Weighted
average common shares outstanding:
|
||||||||||||||||
Basic
|
8,557 | 3,364 | 8,455 | 3,312 | ||||||||||||
Diluted
|
8,557 | 3,364 | 8,693 | 3,312 |
For the Nine Months Ended March 31,
|
||||||||
2010
|
2009
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net
income (loss)
|
$ | 46 | $ | (391 | ) | |||
Adjustments
to reconcile net income (loss) to net cash provided by operating
activities:
|
||||||||
Depreciation
and amortization within:
|
||||||||
Cost
of sales
|
682 | 823 | ||||||
Selling,
general and administrative
|
952 | 1,017 | ||||||
Amortization
of deferred debt costs
|
128 | 227 | ||||||
Amortization
of debt discount
|
- | 31 | ||||||
Amortization
of stock-based compensation
|
179 | 243 | ||||||
Write-off
of unamortized acquisition costs
|
187 | - | ||||||
Gain
from sale of assets
|
(3 | ) | (4 | ) | ||||
Inventory
reserve provision
|
14 | (14 | ) | |||||
Provision
for doubtful accounts
|
88 | 490 | ||||||
Non-cash
interest expense deferral fee
|
- | 48 | ||||||
Changes
in operating assets and liabilities:
|
||||||||
(Increase)
decrease in accounts receivable
|
(1,176 | ) | 16,394 | |||||
Decrease
in inventories, prepaid expenses and other assets
|
71 | 717 | ||||||
Increase
(decrease) in accounts payable, accrued expenses, and other
liabilities
|
514 | (5,832 | ) | |||||
Net
cash provided by operating activities
|
1,682 | 13,749 | ||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Purchases
of property and equipment, net of disposals
|
(296 | ) | (273 | ) | ||||
Proceeds
from sale of equipment
|
3 | 91 | ||||||
Decrease
in restricted cash
|
- | 45 | ||||||
Net
cash used in investing activities
|
(293 | ) | (137 | ) | ||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Proceeds
from line of credit
|
144,430 | 169,687 | ||||||
Repayments
of line of credit
|
(144,827 | ) | (183,623 | ) | ||||
Principal
payments on term loan
|
(667 | ) | - | |||||
Proceeds
from issuance of promissory notes
|
- | 725 | ||||||
Proceeds
from issuance of preferred stock
|
- | 149 | ||||||
Payment
of dividends
|
- | (390 | ) | |||||
Debt
issuance costs
|
(20 | ) | (70 | ) | ||||
Common
stock, preferred stock, and warrants issuance costs
|
(116 | ) | (39 | ) | ||||
Capital
lease payments
|
(47 | ) | (40 | ) | ||||
Net
cash used in financing activities
|
(1,247 | ) | (13,601 | ) | ||||
NET
INCREASE IN CASH AND CASH EQUIVALENTS
|
142 | 11 | ||||||
CASH
AND CASH EQUIVALENTS, beginning of period
|
123 | 48 | ||||||
CASH
AND CASH EQUIVALENTS, end of period
|
$ | 265 | $ | 59 |
(Continued)
|
For the Nine Months Ended March 31,
|
|||||||
2010
|
2009
|
|||||||
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION:
|
||||||||
Cash
paid for interest
|
$ | 590 | $ | 1,322 | ||||
SUPPLEMENTAL
DISCLOSURE OF NON-CASH ACTIVITIES:
|
||||||||
Capital
leases
|
$ | 43 | $ | 47 | ||||
Accrued
dividends related to preferred stock
|
$ | - | $ | 256 | ||||
Conversion
of preferred shares to common shares
|
$ | - | $ | 260 | ||||
Issuance
of common stock for the deferral fee related to the August 2007 Notes and
September 2008 Notes, January 1, 2009 and March 1, 2009 interest payments,
respectively, which were deferred until April 15, 2009
|
$ | - | $ | 47 |
1.
|
NATURE
OF OPERATIONS
|
2.
|
CONDENSED
SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES
|
3.
|
CASH
AND CASH EQUIVALENTS
|
4.
|
NET
INCOME (LOSS) PER SHARE
|
For the Nine Months
|
||||
ended March 31, 2010
|
||||
Incremental
shares due to stock options awarded to employees and
directors
|
2 | |||
Incremental
shares due to preferred stock conversion rights
|
236 | |||
Total
dilutive shares
|
238 |
For the Three Months
|
For the Nine Months
|
|||||||||||||||
ended March 31,
|
ended March 31,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
Stock
options
|
418 | 429 | 416 | 429 | ||||||||||||
Common
stock warrants
|
141 | 158 | 141 | 158 | ||||||||||||
Promissory
note conversion rights
|
89 | 922 | 89 | 922 | ||||||||||||
Preferred
stock conversion rights
|
133 | 1,406 | - | 1,406 | ||||||||||||
Total
common stock equivalents outstanding
|
781 | 2,915 | 646 | 2,915 |
For the Three Months Ended,
|
||||||||||||||||||
March 31, 2010
|
March 31, 2009
|
|||||||||||||||||
Weighted
|
Weighted
|
|||||||||||||||||
Average
|
Average
|
|||||||||||||||||
Common
|
Per Share
|
Common
|
Per Share
|
|||||||||||||||
Earnings
|
Shares
|
Amount
|
Earnings
|
Shares
|
Amount
|
|||||||||||||
Net
loss
|
$ | (419 | ) | $ | (243 | ) | ||||||||||||
Less: Preferred
stock dividends
|
- | (124 | ) | |||||||||||||||
Basic
and dilutive net loss per share attributable to common
shareholders
|
$ | (419 | ) |
8,557
|
$ | (0.05 | ) | $ | (367 | ) |
3,364
|
$ | (0.11 | ) |
For the Nine Months Ended,
|
||||||||||||||||||||||||
March 31, 2010
|
March 31, 2009
|
|||||||||||||||||||||||
Weighted
|
Weighted
|
|||||||||||||||||||||||
Average
|
Average
|
|||||||||||||||||||||||
Common
|
Per Share
|
Common
|
Per Share
|
|||||||||||||||||||||
Earnings
|
Shares
|
Amount
|
Earnings
|
Shares
|
Amount
|
|||||||||||||||||||
Net
income (loss)
|
$ | 46 | $ | (391 | ) | |||||||||||||||||||
Less: Preferred
stock dividends
|
- | (452 | ) | |||||||||||||||||||||
Basic
net income (loss) per share attributable to common
shareholders
|
$ | 46 | 8,455 | $ | 0.01 | $ | (843 | ) | 3,312 | $ | (0.25 | ) | ||||||||||||
Effect
of dilutive securities:
|
||||||||||||||||||||||||
Stock
options
|
- | 2 | - | - | ||||||||||||||||||||
Preferred
stock conversion rights
|
- | 236 | - | - | ||||||||||||||||||||
Diluted
net income (loss) per share attributable to common
shareholders
|
$ | 46 | 8,693 | $ | 0.01 | $ | (843 | ) | 3,312 | $ | (0.25 | ) |
5.
|
LINE OF CREDIT
PAYABLE
|
6.
|
LONG-TERM
DEBT (INCLUDES TERM LOAN AND PROMISSORY
NOTES)
|
As of
|
||||||||
March 31, 2010
|
June 30, 2009
|
|||||||
June
2009 term loan (the “Term Loan”), fully amortized, 60 monthly principal
payments of approximately $83,000 commencing on August 1, 2009; variable
interest due monthly, 4.75% at March 31, 2010; secured by substantially
all Company assets. For additional details, see
below.
|
$ | 4,333 | $ | 5,000 | ||||
June
2009 unsecured convertible subordinated promissory note (the “New
Unsecured Note”) (5.5% interest due semi-annually, January 15 and July 15,
beginning January 15, 2011; interest accrued for first 13 months deferred
and due on or about August 15, 2010); matures July 1, 2014 in its
entirety. For additional details, see below.
|
800 | 800 | ||||||
Total
long-term debt
|
5,133 | 5,800 | ||||||
Less:
current portion
|
(1,000 | ) | (917 | ) | ||||
Long-term
debt, net
|
$ | 4,133 | $ | 4,883 |
7.
|
SHAREHOLDERS’
EQUITY
|
Preferred Stock
|
Additional
|
|||||||||||||||||||||||||||
Series D
|
Common Stock
|
Paid-in
|
Accumulated
|
|||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Deficit
|
Total
|
||||||||||||||||||||||
Balance
at June 30, 2009
|
3,228 | $ | - | 7,963,302 | $ | 80 | $ | 36,601 | $ | (30,152 | ) | $ | 6,529 | |||||||||||||||
Net
income
|
- | - | - | - | - | 46 | 46 | |||||||||||||||||||||
Conversion
of Series D Preferred Stock to common stock
|
(2,630 | ) | - | 594,012 | 6 | (6 | ) | - | - | |||||||||||||||||||
Recapitalization
costs
|
- | - | - | - | (116 | ) | - | (116 | ) | |||||||||||||||||||
Stock-based
compensation amortization expense
|
- | - | - | - | 179 | - | 179 | |||||||||||||||||||||
Balance
at March 31, 2010
|
598 | $ | - | 8,557,314 | $ | 86 | $ | 36,658 | $ | (30,106 | ) | $ | 6,638 |
8.
|
CONTINGENCIES
|
9.
|
RECENT
ACCOUNTING PRONOUNCEMENTS
|
|
·
|
The
avoidance of unanticipated net
losses;
|
|
·
|
The
avoidance of significant provisions for bad debt reserves on our accounts
receivable;
|
|
·
|
The
continuing demand for our products and services at competitive prices and
acceptable margins;
|
|
·
|
The
avoidance of negative customer reactions to new or existing marketing
strategies;
|
|
·
|
The
avoidance of significant inventory reserves for slow moving
products;
|
|
·
|
Our
continuing ability to acquire sufficient trade credit from fuel and
lubricants suppliers and other
vendors;
|
|
·
|
The
successful execution of our acquisition and diversification strategy,
including the availability of sufficient capital to acquire additional
businesses and to support the infrastructure requirements of a larger
combined company;
|
|
·
|
Our
success in responding to competition from other providers of similar
services; and
|
|
·
|
Our
continuing success in minimizing of the negative impact on our operations,
revenues and profitability from current and future unfavorable economic
and market conditions.
|
For the Three Months Ended,
|
||||||||||||||||||||||||||||
March 31,
|
December 31,
|
September 30,
|
June 30,
|
March 31,
|
December 31,
|
September 30,
|
||||||||||||||||||||||
2010
|
2009
|
2009
|
2009
|
2009
|
2008
|
2008
|
||||||||||||||||||||||
Revenues
|
$ | 49,152 | $ | 46,305 | $ | 43,686 | $ | 39,884 | $ | 34,982 | $ | 45,112 | $ | 79,271 | ||||||||||||||
Gross
profit
|
$ | 3,398 | $ | 3,381 | $ | 4,097 | $ | 3,539 | $ | 3,790 | $ | 3,292 | $ | 5,819 | ||||||||||||||
Selling,
general and administrative
|
$ | 3,555 | $ | 2,673 | $ | 3,839 | $ | 3,401 | $ | 3,455 | $ | 3,267 | $ | 4,632 | ||||||||||||||
Operating
income (loss)
|
$ | (157 | ) | $ | 708 | $ | 258 | $ | 138 | $ | 335 | $ | 25 | $ | 1,187 | |||||||||||||
Interest
expense and other income, net
|
$ | (254 | ) | $ | (255 | ) | $ | (230 | ) | $ | (454 | ) | $ | (570 | ) | $ | (677 | ) | $ | (667 | ) | |||||||
Non-cash ASC 470-20 (formerly FAS No. 84)
inducement on extinguishment 3
|
$ | - | $ | - | $ | - | $ | (1,651 | ) | $ | - | $ | - | $ | - | |||||||||||||
Gain
on extinguishment of promissory notes
|
$ | - | $ | - | $ | - | $ | 27 | $ | - | $ | - | $ | - | ||||||||||||||
Net
income (loss)
|
$ | (419 | ) | $ | 445 | $ | 20 | $ | (1,948 | ) | $ | (243 | ) | $ | (660 | ) | $ | 512 | ||||||||||
Less: Non-cash
write-off of unamortized acquisition costs
|
$ | - | $ | - | $ | 187 | $ | - | $ | - | $ | - | $ | - | ||||||||||||||
Less: Non-cash
stock options repricing costs
|
$ | - | $ | - | $ | 93 | $ | - | $ | - | $ | - | $ | - | ||||||||||||||
Less: Non-cash ASC 470-20 (formerly
FAS No. 84) inducement on extinguishment 3
|
$ | - | $ | - | $ | - | $ | 1,651 | $ | - | $ | - | $ | - | ||||||||||||||
Adjusted net income (loss) before
non-cash, non-recurring charges 4
|
$ | (419 | ) | $ | 445 | $ | 300 | $ | (297 | ) | $ | (243 | ) | $ | (660 | ) | $ | 512 | ||||||||||
EBITDA 1
|
$ | 398 | $ | 1,289 | $ | 1,134 | $ | 876 | $ | 974 | $ | 690 | $ | 1,990 | ||||||||||||||
Net
margin
|
$ | 3,616 | $ | 3,609 | $ | 4,333 | $ | 3,795 | $ | 4,027 | $ | 3,534 | $ | 6,161 | ||||||||||||||
Net margin per gallon 2
|
$ | 0.21 | $ | 0.21 | $ | 0.26 | $ | 0.23 | $ | 0.25 | $ | 0.21 | $ | 0.33 | ||||||||||||||
Gallons
sold
|
17,382 | 16,956 | 16,945 | 16,709 | 16,041 | 16,602 | 18,550 |
For the Three Months Ended,
|
||||||||||||||||||||||||||||
March 31,
|
December 31,
|
September 30,
|
June 30,
|
March 31,
|
December 31,
|
September 30,
|
||||||||||||||||||||||
2010
|
2009
|
2009
|
2009
|
2009
|
2008
|
2008
|
||||||||||||||||||||||
Net
income (loss)
|
$ | (419 | ) | $ | 445 | $ | 20 | $ | (1,948 | ) | $ | (243 | ) | $ | (660 | ) | $ | 512 | ||||||||||
Less: Non-cash
write off of unamortized acquisition costs
|
- | - | 187 | - | - | - | - | |||||||||||||||||||||
Less: Non-cash
stock options repricing costs
|
- | - | 93 | - | - | - | - | |||||||||||||||||||||
Less: Non-cash
ASC 470-20 (formerly FAS No. 84) inducement on
extinguishment
|
- | - | - | 1,651 | - | - | - | |||||||||||||||||||||
Adjusted net income (loss) before non-cash,
non-recurring charges 1
|
$ | (419 | ) | $ | 445 | $ | 300 | $ | (297 | ) | $ | (243 | ) | $ | (660 | ) | $ | 512 |
For the Three Months Ended,
|
||||||||||||||||||||||||||||
March 31,
|
December 31,
|
September 30,
|
June 30,
|
March 31,
|
December 31,
|
September 30,
|
||||||||||||||||||||||
2010
|
2009
|
2009
|
2009
|
2009
|
2008
|
2008
|
||||||||||||||||||||||
Net
income (loss)
|
$ | (419 | ) | $ | 445 | $ | 20 | $ | (1,948 | ) | $ | (243 | ) | $ | (660 | ) | $ | 512 | ||||||||||
Add
back:
|
||||||||||||||||||||||||||||
Interest
expense
|
260 | 261 | 230 | 545 | 575 | 680 | 683 | |||||||||||||||||||||
Income
tax expense
|
8 | 8 | 8 | 8 | 8 | 8 | 8 | |||||||||||||||||||||
Depreciation
and amortization expense within:
|
||||||||||||||||||||||||||||
Cost
of sales
|
218 | 228 | 236 | 254 | 239 | 242 | 342 | |||||||||||||||||||||
Selling,
general and administrative expenses
|
316 | 316 | 320 | 344 | 334 | 342 | 341 | |||||||||||||||||||||
Stock-based
compensation expense
|
15 | 31 | 133 | 49 | 61 | 78 | 104 | |||||||||||||||||||||
Write-off
of unamortized acquisition costs
|
- | - | 187 | - | - | - | - | |||||||||||||||||||||
Non-cash
ASC 470-20 (formerly FAS No. 84) inducement on
extinguishment
|
- | - | - | 1,651 | - | - | - | |||||||||||||||||||||
Gain
on extinguishment of promissory notes
|
- | - | - | (27 | ) | - | - | - | ||||||||||||||||||||
EBITDA
|
$ | 398 | $ | 1,289 | $ | 1,134 | $ | 876 | $ | 974 | $ | 690 | $ | 1,990 |
|
·
|
We
have now reported positive EBITDA for seven consecutive
quarters. This improvement is attributable to a number of new
efficiencies in our operation, as well as to our early recognition of, and
response to, the national economic crisis by permanently eliminating
certain personnel costs in the first half of fiscal
2009.
|
|
·
|
The
$419,000 net loss during the three months ended March 31, 2010, included
$638,000 in non-cash charges, such as depreciation and amortization of
assets, amortized debt costs, stock-based compensation, provision for
doubtful accounts, and slow moving inventory reserve. The net
loss also included stated interest expense associated with servicing of
our debt of $260,000, and public company costs of
$176,000.
|
|
·
|
The
net margin in the third quarter of fiscals 2010 and 2009 was $3.6 million
and $4.0 million, respectively, on 17.4 million and 16.0 million gallons
sold during those periods. The net margin per gallon in the
third quarter of fiscal 2010 and 2009 were 20.8 cents and 25.1 cents,
respectively.
|
|
·
|
In
the third quarter of fiscal 2010, we achieved EBITDA of $398,000 compared
to $974,000 in the same period a year ago, a decrease of approximately
$576,000, most of which is attributable to a decrease of $392,000 in gross
profit and an increase of $100,000 in SG&A. Our twelve
month cumulative fixed coverage ratio as of March 31, 2010 (as that term
is defined by our bank) was of 1.56, well above the 1.1 required by our
bank covenants.
|
|
·
|
As
a result of our June 29, 2009 recapitalization (the “Recapitalization”),
our interest expense was substantially lower in the third quarter of
fiscal 2010 compared to the same period the prior year. We
incurred interest expense of $260,000 this quarter compared to $575,000 in
the same quarter in the prior year, a decrease of $315,000, or 55%, of
which $260,000 is related to lower debt and lower costs to service our
existing debt.
|
|
·
|
We
incurred a net loss of $419,000 during the third quarter of fiscal 2010
compared to net income of $445,000 during the recent second quarter of
fiscal 2010. This change of $864,000 was primarily related to a
$882,000 increase in SG&A, as the second quarter reflected a one-time
benefit from our settlement of a lawsuit, in which we recovered a
substantial portion of our expensed legal and professional fees, lowering
our second quarter SG&A costs during the quarter by approximately
$748,000. Additionally, we incurred in the third quarter
$101,000 of SOX 404 compliance costs and $49,000 higher selling expenses
associated with higher credit card fees and increased collections
activities which were partially offset by lower other professional
fees.
|
For the Three Months Ended March 31,
|
||||||||
2010
|
2009
|
|||||||
Stated
Rate Interest Expense:
|
||||||||
Line
of credit
|
$ | 112 | $ | 96 | ||||
Long-term
debt
|
64 | 324 | ||||||
Other
|
43 | 75 | ||||||
Total
stated rate interest expense
|
219 | 495 | ||||||
Non-Cash
Interest Amortization:
|
||||||||
Amortization
of deferred debt costs
|
41 | 69 | ||||||
Amortization
of debt discount
|
- | 11 | ||||||
Total
non-cash interest amortization
|
41 | 80 | ||||||
Total
interest expense
|
$ | 260 | $ | 575 |
For the Three Months Ended March 31,
|
||||||||
2010
|
2009
|
|||||||
Net
loss
|
$ | (419 | ) | $ | (243 | ) | ||
Add
back:
|
||||||||
Interest
expense
|
260 | 575 | ||||||
Income
tax expense
|
8 | 8 | ||||||
Depreciation
and amortization expense within:
|
||||||||
Cost
of sales
|
218 | 239 | ||||||
Selling,
general and administrative expenses
|
316 | 334 | ||||||
Stock-based
compensation amortization expense
|
15 | 61 | ||||||
EBITDA
|
$ | 398 | $ | 974 |
For the Nine Months Ended March 31,
|
||||||||
2010
|
2009
|
|||||||
Stated
Rate Interest Expense:
|
||||||||
Line
of credit
|
$ | 336 | $ | 685 | ||||
Long-term
debt
|
200 | 874 | ||||||
Other
|
87 | 121 | ||||||
Total
stated rate interest expense
|
623 | 1,680 | ||||||
Non-Cash
Interest Amortization:
|
||||||||
Amortization
of deferred debt costs
|
128 | 227 | ||||||
Amortization
of debt discount
|
- | 31 | ||||||
Total
non-cash interest amortization
|
128 | 258 | ||||||
Total
interest expense
|
$ | 751 | $ | 1,938 |
For the Nine Months Ended March 31,
|
||||||||
2010
|
2009
|
|||||||
Net
income (loss)
|
$ | 46 | $ | (391 | ) | |||
Add
back:
|
||||||||
Interest
expense
|
751 | 1,938 | ||||||
Income
tax expense
|
24 | 24 | ||||||
Depreciation
and amortization expense within:
|
||||||||
Cost
of sales
|
682 | 823 | ||||||
Selling,
general and administrative expenses
|
952 | 1,017 | ||||||
Stock-based
compensation amortization expense
|
179 | 243 | ||||||
Write-off
of unamortized acquisition costs
|
187 | - | ||||||
EBITDA
|
$ | 2,821 | $ | 3,654 |
For the Nine Months Ended March 31,
|
||||||||
2010
|
2009
|
|||||||
Cash
provided by operating activities
|
$ | 1,682 | $ | 13,749 | ||||
Proceeds
from sales of equipment
|
3 | 91 | ||||||
Proceeds
from issuance of promissory notes
|
- | 725 | ||||||
Proceeds
from issuance of preferred stock
|
- | 149 | ||||||
Decrease
in restricted cash
|
- | 45 | ||||||
Total
of generated cash
|
$ | 1,685 | $ | 14,759 |
For the Nine Months Ended March 31,
|
||||||||
2010
|
2009
|
|||||||
Net
payments on line of credit payable
|
$ | 397 | $ | 13,936 | ||||
Principal
payments on term loan
|
667 | - | ||||||
Purchases
of property and equipment, net of proceeds
|
296 | 273 | ||||||
Payments
of debt and equity issuance costs
|
136 | 109 | ||||||
Capital
lease payments
|
47 | 40 | ||||||
Payment
of dividends
|
- | 390 | ||||||
Total
of used cash
|
$ | 1,543 | $ | 14,748 | ||||
Net
change in cash and cash equivalents
|
$ | 142 | $ | 11 |
Exhibit No.
|
Description
|
|
31.1
|
Certification
of Principal Executive Officer pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002
|
|
31.2
|
Certification
of Principal Financial Officer pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002
|
|
32.1
|
|
Certification
of Principal Executive Officer and Principal Financial Officer pursuant to
Section 906 of the Sarbanes-Oxley Act of
2002
|
SMF
ENERGY CORPORATION
|
||
May
17, 2010
|
By:
|
/s/ Richard E. Gathright
|
Richard
E. Gathright
|
||
Chairman
of the Board, Chief Executive Officer and
|
||
President
(Principal Executive Officer)
|
||
By:
|
/s/ Michael S. Shore
|
|
Michael
S. Shore
|
||
Chief
Financial Officer, Treasurer and Senior Vice
|
||
President
(Principal Financial
Officer)
|
31.1
|
Certification
of Principal Executive Officer pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002
|
|
31.2
|
Certification
of Principal Financial Officer pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002
|
|
32.1
|
|
Certification
of Principal Executive Officer and Principal Financial Officer pursuant to
Section 906 of the Sarbanes-Oxley Act of
2002
|