Item 1. Financial Statements.
STERLING CONSOLIDATED CORP AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
|
|
June 30,
|
|
|
December 31,
|
|
|
|
2018
|
|
|
2017
|
|
|
|
(Unaudited)
|
|
|
(Revised)
|
|
ASSETS
|
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
30,082
|
|
|
$
|
36,888
|
|
Account receivable, net
|
|
|
853,299
|
|
|
|
756,914
|
|
Inventory, net
|
|
|
2,203,824
|
|
|
|
2,505,175
|
|
Notes receivable and other current assets
|
|
|
20,380
|
|
|
|
37,861
|
|
Derivative asset
|
|
|
632
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
3,108,217
|
|
|
|
3,336,838
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
1,668,213
|
|
|
|
1,751,216
|
|
Intangible assets, net
|
|
|
77,379
|
|
|
|
86,007
|
|
Deferred tax asset
|
|
|
585,375
|
|
|
|
533,581
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
5,439,184
|
|
|
$
|
5,707,642
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
Accounts payable and accrued expenses
|
|
$
|
1,179,567
|
|
|
$
|
1,272,926
|
|
Bank line of credit
|
|
|
828,858
|
|
|
|
828,858
|
|
Other liabilities
|
|
|
20,661
|
|
|
|
62,393
|
|
Derivative liability
|
|
|
-
|
|
|
|
2,176
|
|
Current portion of long-term notes payable, related parties
|
|
|
52,702
|
|
|
|
52,702
|
|
Current portion of long-term notes payable
|
|
|
1,075,950
|
|
|
|
1,089,578
|
|
Total current liabilities
|
|
|
3,157,738
|
|
|
|
3,308,633
|
|
|
|
|
|
|
|
|
|
|
Other liabilities
|
|
|
|
|
|
|
|
|
Long-term notes payable, related parties
|
|
|
1,536,313
|
|
|
|
1,628,579
|
|
Long-term notes payable
|
|
|
13,632
|
|
|
|
15,577
|
|
Total other liabilities
|
|
|
1,549,945
|
|
|
|
1,644,156
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
4,707,683
|
|
|
|
4,952,789
|
|
|
|
|
|
|
|
|
|
|
Stockholders' equity
|
|
|
|
|
|
|
|
|
Preferred stock, $0.001 par value; 10,000,000 shares authorized, no shares
issued
|
|
|
-
|
|
|
|
-
|
|
Common stock, $0.001 par value; 200,000,000 shares authorized, 41,465,540 and 40,715,540 shares issued and outstanding
as of June 30, 2018 and December 31, 2017, respectively
|
|
|
41,466
|
|
|
|
40,716
|
|
Additional paid-in capital
|
|
|
2,060,068
|
|
|
|
1,963,318
|
|
Accumulated deficit
|
|
|
(1,370,033
|
)
|
|
|
(1,249,181
|
)
|
Total stockholders' equity
|
|
|
731,501
|
|
|
|
754,853
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders' equity
|
|
$
|
5,439,184
|
|
|
$
|
5,707,642
|
|
See accompanying notes to consolidated financial
statements
STERLING CONSOLIDATED CORP AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
|
|
For the Three Months Ended
June 30
|
|
|
For the Six Months Ended
June 30
|
|
|
|
2018
|
|
|
2017
|
|
|
2018
|
|
|
2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
O-rings and rubber product sales
|
|
$
|
1,480,441
|
|
|
|
1,513,824
|
|
|
$
|
3,234,797
|
|
|
|
3,257,283
|
|
Freight services
|
|
|
40,922
|
|
|
|
55,878
|
|
|
|
84,022
|
|
|
|
95,763
|
|
Total revenues
|
|
|
1,521,363
|
|
|
$
|
1,569,702
|
|
|
|
3,318,819
|
|
|
$
|
3,353,046
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of goods
|
|
|
1,115,133
|
|
|
|
1,115,889
|
|
|
|
2,375,164
|
|
|
|
2,275,733
|
|
Cost of services
|
|
|
40,767
|
|
|
|
69,497
|
|
|
|
110,991
|
|
|
|
129,640
|
|
Total cost of sales
|
|
|
1,155,900
|
|
|
|
1,185,386
|
|
|
|
2,486,155
|
|
|
|
2,405,373
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
365,463
|
|
|
|
384,316
|
|
|
|
832,664
|
|
|
|
947,673
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
|
60,460
|
|
|
|
59,772
|
|
|
|
150,637
|
|
|
|
108,814
|
|
General and administrative
|
|
|
305,834
|
|
|
|
314,038
|
|
|
|
663,862
|
|
|
|
658,419
|
|
Research and development
|
|
|
-
|
|
|
|
-
|
|
|
|
112,500
|
|
|
|
-
|
|
Total operating expenses
|
|
|
366,294
|
|
|
|
373,810
|
|
|
|
926,999
|
|
|
|
767,233
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
|
|
(831
|
)
|
|
|
10,506
|
|
|
|
(94,335
|
)
|
|
|
180,440
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income
|
|
|
1,404
|
|
|
|
5,108
|
|
|
|
4,516
|
|
|
|
14,494
|
|
Loss on sale of vehicle
|
|
|
|
|
|
|
(2,502
|
)
|
|
|
|
|
|
|
2,502
|
|
Gain on interest rate swap
|
|
|
436
|
|
|
|
2,390
|
|
|
|
2,809
|
|
|
|
7,429
|
|
Loss on disposal of software
|
|
|
-
|
|
|
|
-
|
|
|
|
(20,498
|
)
|
|
|
-
|
|
Interest expense
|
|
|
(32,921
|
)
|
|
|
(39,161
|
)
|
|
|
(65,138
|
)
|
|
|
(
75,256
|
)
|
Total other expense
|
|
|
(31,081
|
)
|
|
|
(34,165
|
)
|
|
|
(78,311
|
)
|
|
|
(55,835
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before provision for income taxes
|
|
|
(31,912
|
)
|
|
|
(23,659
|
)
|
|
|
(172,646
|
)
|
|
|
124,605
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision (benefit) for income taxes
|
|
|
(10,762
|
)
|
|
|
(9,201
|
)
|
|
|
(51,794
|
)
|
|
|
50,104
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
(21,150
|
)
|
|
$
|
(14,458
|
)
|
|
$
|
(120,852
|
)
|
|
$
|
74,501
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share of common stock:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
$
|
(0.00
|
)
|
|
$
|
(0.00
|
)
|
|
$
|
0.00
|
|
|
$
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
|
41,465,540
|
|
|
|
40,715,540
|
|
|
|
41,216,921
|
|
|
|
40,715,540
|
|
See accompanying notes to consolidated financial
statements
STERLING CONSOLIDATED CORP AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
|
|
For the Six Months Ended
June 30
|
|
|
|
2018
|
|
|
2017
|
|
Cash flows from operating activities
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
(120,852
|
)
|
|
$
|
74,501
|
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
71,133
|
|
|
|
60,288
|
|
Loss on disposal of software
|
|
|
20,498
|
|
|
|
-
|
|
Loss on sale of vehicle
|
|
|
-
|
|
|
|
2,502
|
|
Gain on swap
|
|
|
(2,808
|
)
|
|
|
(7,429
|
)
|
Stock for services
|
|
|
97,500
|
|
|
|
-
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
(96,385
|
)
|
|
|
(234,409
|
)
|
Inventory
|
|
|
301,351
|
|
|
|
(104,323
|
)
|
Prepaids and other current assets
|
|
|
17,481
|
|
|
|
-
|
|
Deferred tax asset
|
|
|
(51,794
|
)
|
|
|
50,104
|
|
Other assets
|
|
|
-
|
|
|
|
(53,474
|
)
|
Accounts payable and accrued interest payable
|
|
|
(93,359
|
)
|
|
|
285,536
|
|
Other liabilities
|
|
|
(41,732
|
)
|
|
|
702
|
|
Net cash provided by operating activities
|
|
|
101,033
|
|
|
|
73,998
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
|
|
|
Purchase of fixed and intangible assets
|
|
|
-
|
|
|
|
(19,840
|
)
|
Net cash used in investing activities
|
|
|
-
|
|
|
|
(19,840
|
)
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
|
|
|
|
|
Net borrowing of bank line of credit
|
|
|
-
|
|
|
|
30,000
|
|
Payments on notes payable
|
|
|
(15,573
|
)
|
|
|
(57,322
|
)
|
Net payments on related party note
|
|
|
(92,266
|
)
|
|
|
(11,302
|
)
|
|
|
|
|
|
|
|
|
|
Net cash used in financing activities
|
|
|
(107,839
|
)
|
|
|
(38,624
|
)
|
|
|
|
|
|
|
|
|
|
Net change in cash and cash equivalents
|
|
|
(6,806
|
)
|
|
|
15,534
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at the beginning of period
|
|
|
36,888
|
|
|
|
6,814
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at the end of period
|
|
$
|
30,082
|
|
|
$
|
22,348
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosures of cash flow information:
|
|
|
|
|
|
|
|
|
Cash paid for interest
|
|
$
|
65,138
|
|
|
|
72,929
|
|
Cash paid for taxes
|
|
$
|
750
|
|
|
$
|
750
|
|
See accompanying notes to consolidated financial
statements
STERLING CONSOLIDATED CORP AND AFFILIATES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2018
NOTE 1 – BASIS OF PRESENTATION
The accompanying interim financial statements
have been prepared by the Company without audit. In the opinion of management, all adjustments (which include only normal
recurring adjustments) necessary to present fairly the financial position, results of operations, and cash flows as of and for
the period ended, and for all periods presented herein, have been made.
Certain information and footnote disclosures
normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States
of America have been condensed or omitted. It is suggested that these condensed financial statements be read in conjunction
with the financial statements and notes thereto included in the Company’s December 31, 2017 audited financial statements.
The results of operations for the periods ended June 30, 2018 and June 30, 2017 are not necessarily indicative of the operating
results for the full years.
NOTE 2 – SIGNIFICANT ACCOUNTING POLICIES
The accounting policies applied by the Company
in these condensed interim financial statements are the same as those applied by the Company in its audited consolidated financial
statements as at and for the year ended December 31, 2017.
On January 1, 2018, we adopted the new accounting
standard ASC 606,
Revenue from Contracts with Customers
, and all of the related amendments (“new revenue standard”).
Under this method, we are required to recognize the cumulative effect of initially applying the new revenue standard as an adjustment
to the opening balance of retained earnings. The adjustment was not material, and therefore was not made. This results in no restatement
of prior periods, which continue to be reported under the accounting standards in effect for those periods. We expect the impact
of the adoption of the new revenue standard to continue to be immaterial on an ongoing basis.
The impact of recording this change as of January
1, 2018 resulted in no change to deferred revenue at that date and no corresponding change in retained earnings,. The impact of
adopting the new revenue standard in 2018 did not create a material impact on our financial statements.
Use of Estimates
The preparation of consolidated financial statements
in conformity with GAAP requires us to make estimates and assumptions that affect the amounts reported and disclosed in the financial
statements and the accompanying notes. Actual results could differ materially from these estimates. On an ongoing basis, we evaluate
our estimates, including those related to the accounts receivable and sales allowances, fair values of financial instruments, useful
lives of intangible assets and property and equipment, inventory valuations, income taxes, and contingent liabilities, among others.
We base our estimates on historical experience and on various other assumptions that are believed to be reasonable, the results
of which form the basis for making judgments about the carrying values of assets and liabilities.
Inventories
Inventories, which are entirely comprised of
finished goods, are stated at the lower of cost (based on the first in, first out method) or market. Cost does not include shipping
and handling fees, which are charged directly to income. The Company provides for estimated losses from obsolete or slow-moving
inventories, which is approximately 20% of the total inventory, and writes down the cost of inventory at the time such determinations
are made. Reserves are estimated based upon inventory on hand, historical sales activity, industry trends, the business environment,
and the expected net realizable value. The net realizable value is determined based upon current awareness of market prices.
Inventory Type
|
|
June 30, 2018
|
|
|
Dec. 31, 2017
|
|
Finished goods
|
|
$
|
2,789,588
|
|
|
$
|
3,090,939
|
|
Raw materials
|
|
|
-
|
|
|
|
-
|
|
Work-in-progress
|
|
|
-
|
|
|
|
-
|
|
Inventory Reserve
|
|
|
(585,764
|
)
|
|
|
(585,764)
|
|
Net Inventory
|
|
$
|
2,203,824
|
|
|
$
|
2,505,175
|
|
Stock-based Transactions
The Company records stock-based compensation
at fair value of the stock provided for services. The 10,800,000 of the stock options outstanding as of June 30, 2018 were fully
vested and therefore, no compensation expense was recorded in the quarter ended June 30, 2018.
Revenue Recognition
The Company recognizes
revenue based on Account Standards Codification
(“ASC”)
606,
Revenue from Contracts with Customers
,
and all of the related amendments (“new revenue standard”). For provision of third-party freight services
provided by Integrity, revenue is recognized on a gross basis in accordance with ASC 606. Revenue is generally recognized when
the contracted goods arrive at their destination point. When revenues and expenses straddle a period end due to the time between
shipment and delivery, Integrity allocates revenue between reporting periods based on relative transit time in each period with
expenses recognized as incurred. Cost of goods is comprised of sale of o-rings and related rubber products. Freight services is
comprised of freight forwarding and related services earned by Integrity and rental services is comprised of revenue from rental
of commercial space to third parties.
Research and Development
The Company currently
is engaged in the research and development of the DiMO marketplace and its own cryptocurrency, also called, “DiMO”.
The DiMO marketplace is being planned by the Company to serve the o-ring industry and intends to utilize blockchain technology.
The DiMO currency will be the currency used in this marketplace once the marketplace is built out.
Currently, the
Company is expensing all technical costs related to the development of DiMO and the DiMO marketplace to research and development.
The Company has recognized $112,500 and $0 in these research and development costs and for the 6 months ended June 30, 2018 and
June 30, 2017, respectively.
Basic and Diluted Earnings per Share
The Company has adopted
ASC Update 2017-11
, Earnings Per Share (Topic 260),
(the “new pronouncement”) for the period ended June
30, 2018. This new pronouncement calls for a change in the accounting for “down round” feature equity linked instruments
such as option, warrants and convertible notes. “Down round” features are features that result in the strike price
being reduced on the basis of the pricing of future equity offerings. Previous accounting guidance required a fair value measurement
each accounting period on an ongoing basis and treatment of the instrument as a derivative liability with the change in the value
of the liability recognized on the income statement. The new pronouncement requires that the effect of the down round feature is
treated as a dividend and as a reduction of income available to commons shareholders in basic EPS. While the Company has 10,800,000
options currently outstanding as of June 30, 2018, all of these options are at a fixed price and were fully vested upon issuance
on December 27, 2017. Consequently, they do not have “down round” features and the earnings per share calculations
are unaffected by the new pronouncement.
The computation of
basic earnings (loss) per share of common stock is based on the weighted average number of shares outstanding during the periods
presented. The computation of fully diluted earnings (loss) per share includes common stock equivalents outstanding at the balance
sheet date unless anti-dilutive. The Company had 10,800,000 and zero common stock equivalents from stock options and warrants that
were considered anti-dilutive and were therefore excluded in the computation of fully diluted earnings (loss) per share as of June
30, 2018 and 2017, respectively.
NOTE 3 – STOCK TRANSACTIONS
On January 29,
2018, the Company signed a stock for services agreement for services completed February 14, 2018, authorizing the issuance
of 750,000 shares of stock to a consultant at a valuation of $.13/share related to its development of DiMO, the Company’s
proprietary cryptocurrency. $97,500 was expensed to research and development for the 3 months ended March 31, 2018
and zero was expensed in the second quarter of 2018. In the second quarter of 2018, these 750,000 shares authorized and subscribed
in the first quarter of 2018, were issued.
Regulation A Offering and Property Dividend
On February 14, 2018,
the Company declared a property dividend of its internally developed cryptocurrency, DiMO. The dividend called for 950 DiMO per
share of common stock to be distributed to shareholders of record as of October 26, 2018 with a payment date of December 14, 2018.
Additional Cryptocurrency Dividend Metrics
Forfeiture of Dividend by Company Executives:
In order to not skew the metrics of the crypto
dividend distribution, Angelo and Darren DeRosa, the Company’s Chairman of the Board and Chief Executive Officer and
Director, respectively, have agreed to forego the rights to receive the dividend on all but 4,100,000 shares each of their common
stock.
Company Holdbacks
The Company plans to retain 9,858,851,528 DiMO
tokens as an initial reserve to be used for working capital and general business purposes. Additionally, the Company plans to retain
a number of DiMO tokens equal to 25% of the total DiMO tokens distributed on the planned dividend payment date of December 14,
2018.
Since it still has not been distributed, the
Company has assigned a zero value to the internally developed cryptocurrency and therefore has $0 recorded for Dividend Payable
and has recorded a $0 gain/loss on the dividend from declaration date of February 14 to June 30, 2018. Consequently, the cryptodividend
payable is not currently creating any adjustment to net income available for common shareholders or the calculated EPS.
On February 14, 2018, the Company
filed a registration statement under Regulation A to offer up to 55,555,555 shares of common stock at an offering price of $0.90/share.
The Company has received 15 comments on this offering from the SEC which it is currently addressing. Until such time
as the offering is approved by the SEC, no Regulation A stock will be sold.
NOTE 4
– NOTES PAYABLE
The mortgage on the Company’s headquarters in Neptune, NJ
matures in October of 2018 at which time the Company would require a full refinance of the principal balance due. As of June 30,
2018 the principal balance due was $1,075,950. The Company has been served a notice of default in August 2018 prior to the re-finance
due to failing to meet its net income financial covenant. The Company is currently working with the noteholder to re-finance the
mortgage.
NOTE 5 –
REVISION
OF PRIOR YEAR FINANCIAL STATEMENTS:
The Company’s reclassification of its
mortgage from non-current to current as of the year ended December 31, 2017 based on the fact that it requires a mandatory re-finance
in October 2018, resulted in no change of net income.
In accordance with the guidance provided by
the SEC’s Staff Accounting Bulletin 99,
Materiality
and Staff Accounting Bulletin No. 108,
Considering the Effects
of Prior Year Misstatements when Quantifying Misstatements in Current Year Financial Statements
the Company has determined
that the impact of adjustments relating to the correction of this accounting error are not material to previously issued annual
audited consolidated financial statements. Accordingly, these changes are disclosed herein and will be disclosed prospectively.
As a result of the aforementioned correction
of accounting reclassifications, the relevant annual financial statements have been revised as follows:
Effects on financials for the year ended December
31, 2017:
|
|
December 31, 2017
|
|
|
|
As
Previously
Reported
|
|
|
Adjustment
|
|
|
As Revised
|
|
Balance Sheet
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
Current portion of long-term notes payable, related parties
|
|
$
|
-
|
|
|
$
|
52,702
|
|
|
$
|
52.702
|
|
Current portion of long-term notes payable
|
|
|
31,183
|
|
|
|
1,058,395
|
|
|
|
1,089,578
|
|
Total Current Liabilities
|
|
|
2,197,536
|
|
|
|
1,111,097
|
|
|
|
3,308,633
|
|
Other Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term notes payable, related parties
|
|
|
1,681,281
|
|
|
|
(52,702)
|
|
|
|
1,628,579
|
|
Long-term notes payable
|
|
|
1,073,972
|
|
|
|
(1,058,395
|
)
|
|
|
15,577
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities
|
|
$
|
4,952,789
|
|
|
$
|
-
|
|
|
$
|
4,952,789
|
|
NOTE 6
– SUBSEQUENT EVENTS
The Company reviewed any significant transactions
that would qualify for subsequent event reporting up through August 20, 2018. None were noted.
Item 2. Management’s Discussion and Analysis
of Financial Condition and Results of Operations.
Cautionary Notice Regarding Forward Looking
Statements
The information contained in Item 2 contains
forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the
Securities Exchange Act of 1934, as amended. Actual results may materially differ from those projected in the forward-looking statements
as a result of certain risks and uncertainties set forth in this report. Although management believes that the assumptions made
and expectations reflected in the forward-looking statements are reasonable, there is no assurance that the underlying assumptions
will, in fact, prove to be correct or that actual results will not be different from expectations expressed in this report.
This filing contains a number of forward-looking
statements which reflect management’s current views and expectations with respect to our business, strategies, products,
future results and events, and financial performance. All statements made in this filing other than statements of historical fact,
including statements addressing operating performance, events, or developments which management expects or anticipates will or
may occur in the future, including statements related to distributor channels, volume growth, revenues, profitability, new products,
adequacy of funds from operations, statements expressing general optimism about future operating results, and non-historical information,
are forward looking statements. In particular, the words “believe,” “expect,” “intend,” “anticipate,”
“estimate,” “may,” variations of such words, and similar expressions identify forward-looking statements,
but are not the exclusive means of identifying such statements, and their absence does not mean that the statement is not forward-looking.
These forward-looking statements are subject to certain risks and uncertainties, including those discussed below. Our actual results,
performance or achievements could differ materially from historical results as well as those expressed in, anticipated, or implied
by these forward-looking statements. We do not undertake any obligation to revise these forward-looking statements to reflect any
future events or circumstances.
Readers should not place undue reliance on
these forward-looking statements, which are based on management’s current expectations and projections about future events,
are not guarantees of future performance, are subject to risks, uncertainties and assumptions (including those described below),
and apply only as of the date of this filing. Our actual results, performance or achievements could differ materially from the
results expressed in, or implied by, these forward-looking statements. We undertake no obligation to publicly update or revise
any forward-looking statements, whether as a result of new information, future events, or otherwise.
Overview
We were incorporated in the State of Nevada
as Oceanview Acquisition Corp. on January 31, 2011. On May 18, 2012, we amended our Articles of Incorporation to change our name
to Sterling Consolidated Corp.
Our largest subsidiary is Sterling Seal &
Supply, Inc. (“Sterling Seal”), a New Jersey corporation which was incorporated in 1997. Its predecessor was Sterling
Plastic & Rubber Products, Inc., incorporated in New Jersey and was founded in 1970. Sterling Seal engages primarily in the
distribution and sale of O-rings, rubber seals, oil seals, custom molded rubber parts, custom Teflon parts, Teflon rods, O-ring
cord, bonded seals, O-ring kits, and stuffing box sealant.
We also own real property through our subsidiaries
ADDR Properties, LLC (“ADDR”) and Q5 Ventures, LLC (“Q5”). ADDR owns a 28,000 square foot facility in Neptune,
New Jersey, that is primarily used by Sterling Seal for its operations.
In addition, our subsidiary Integrity Cargo
Freight Corporation (“Integrity”) is a freight forwarding business. Integrity shares a facility with Sterling Seal
and manages the importation of Sterling Seal’s products and exports products on behalf of Sterling Seal to various countries.
Currently eighty percent (80%) of Sterling Seal’s imports come from Asia, and ten percent (10%) of the Company’s sales
are exported to various countries. However, all payables are billed and collected in USD, so Sterling does not bear any foreign
exchange risk on open payables.
Results of Operations
Comparison for the three months ended
June 30, 2018 and 2017
Net Revenue
Net revenue decreased by approximately $48,339
or approximately 3.08 %, from $1,569,702 for the three months ended June 30, 2017 to $1,521,363 for the three months ended June
30, 2018. This decrease was due primarily to decreased product demand across the o-ring sector.
Total Cost of Sales
Cost of sales decreased by approximately $29,486
or approximately 2.49 %, from $1,185,386 for the three months ended June 30, 2017 to $1,155,900 for the three months ended June
30, 2018. This decrease was due primarily to a decrease of $28,730 in freight costs attributed to Integrity Cargo’s reduced
sales.
Gross profit
Gross profit decreased by approximately
$18,853 or approximately 4.91 %, from $384,316 for the three months ended June 30, 2017 to $365,463 for the three months ended
June 30, 2018. This decrease was due primarily to the above described decreases in sales, and corresponding decrease in cost of
goods sold. Gross margin remained constant at approximately 24%.
Net Loss
As a result of the above factors, the Company
showed a net loss of $21,150 for the three months ended June 30, 2018, as compared to a net loss of $14,458 for the three months
ended June 30, 2017. This increase of $6,692 or approximately 46.29 % is attributed the factors described above.
Comparison for the six months ended June
30, 2018 and 2017
Revenue
Revenue decreased by approximately $34,227
or approximately 1.02%, from $3,353,046 for the six months ended June 30, 2017 to $3,318,819 for the six months ended June 30,
2018. This decrease is due to a relatively flat demand for o-rings across the industrial sector.
Total Cost of Sales
Cost of sales increased by $80,782 or approximately
3.36 %, from $2,405,373 for the six months ended June 30, 2017 to $2,486,155 for the six months ended June 30, 2018. The increase
in cost of sales was attributed to an increase in warehouse head count and general price increases in rubber.
Gross profit
Gross profit decreased approximately $115,009
or approximately 12.14 %, from $947,673 for the six months ended June 30, 2017 to $832,664 for the six months ended June 30, 2018.
This decrease can be attributed to the above described changes in revenue and cost of sales. Additionally, it can be noted that gross margin decreased from approximately 28% to 25% primarily due
to increased headcount in warehouse staff.
Net Loss
As a result of the above described changes
in revenue and cost of sales, our net loss was $ 120,852 for the six months ended June 30, 2018, as compared to a net income of
$74,501 for the six months ended June 30, 2017. This was a decrease of $195,353 or approximately 262.22%. This decrease can be
explained by decreased sales coupled with increased cost of goods sold, research and development expense of $112,500 and loss on
disposal of software of $20,498 incurred in the first quarter.
Liquidity and Capital Resources
Cash requirements for, but not limited to,
working capital, capital expenditures, and debt repayments have been funded from cash balances on hand, revolver borrowings, loans
from officers, notes payable and cash generated from operations.
On June 30, 2018, we had cash and cash equivalents
of approximately $30,082 as compared to approximately $36,888 as of December 31, 2017, representing a decrease of $6,806. This
decrease can be explained by net cash provided by operating activities of $101,033 primarily attributed to a decrease in inventory
of $301,351 offset by increases in accounts receivable of $96,385 and a decrease in accounts payable of $93,359; and net cash used
in financing activities of $107,839 primarily attributed to paydown of loans to related party in the amount of $92,266. On June
30, 2018, our working capital was approximately $49,521.
The cash flow provided by operating activities
increased from $73,998 for the six months ended June 30, 2017 to net cash provided of $101,033 for the six months ended June 30,
2018. This increase of $27,035 is primarily attributed to a reduction of inventory due to decreased purchases offset by a corresponding
increase in accounts receivable and a decrease in accounts payable.
The cash flow from investing activities increased
from cash used of $19,840 for the six months ended June 30, 2017 to net cash used of $0 for the six months ended June 30, 2018.
This increase is attributed to the fact that in the six months ended 2017, the Company purchased $19,840 in fixed assets and did
not make any fixed asset purchases in the six months ended 2018.
The cash flow from financing activities increased
from net cash used of $38,624 for the six months ended June 30, 2017 to net cash used of $107,839for the six months ended June
30, 2018. This increase is primarily attributed to a paydown on the related party loan in the amount of $92,266.
Bank Loans
The Company refinanced its debt in
2013 with a New York commercial bank and there are currently a $828,858 line of credit and a $1,072,098
mortgage outstanding. The Company is currently prohibited from drawing down on this line any further. The line of credit
calls for a variable interest rate of the Wall St. Journal published prime rate plus 1% and requires an annual review. The
mortgage has a variable rate of LIBOR plus 4.25% and is for a 5-year term expiring in October of 2018. The Company is
currently in violation of one of its financial covenants and has been served a notice of default for the mortgage. The Company
expects to refinance the mortgage and line of credit by its due refinance date of October of 2018.
Critical Accounting Policies and Estimates
The preparation of our Consolidated Financial
Statements, in accordance with accounting principles generally accepted in the United States, requires us to make estimates and
judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosures pertaining to
contingent assets and liabilities. Note 2, “Significant Accounting Policies,” to the Consolidated Financial Statements
describes the significant accounting policies used to prepare the Consolidated Financial Statements. On an ongoing basis we evaluate
our estimates, including, but not limited to, those related to bad debts, inventories, income taxes, and contingencies. We base
our estimates on historical experience and on various other assumptions we believe to be reasonable under the circumstances. Actual
results may differ from our estimates.
We believe the following accounting policies
and estimates are the most critical. Some of them involve significant judgments and uncertainties and could potentially result
in materially different results under different assumptions and conditions.
Revenue recognition
The Company recognizes revenue based on Account
Standards Codification
(“ASC”)
606,
Revenue from Contracts with Customers
, and all of
the related amendments (“new revenue standard”). The new revenue standard does not materially change this calculation
method. For provision of third-party freight services provided by Integrity, revenue is recognized on a gross basis in accordance
with ASC 606. Revenue is generally recognized when the contracted goods arrive at their destination point. When revenues and
expenses straddle a period end due to the time between shipment and delivery, Integrity allocates revenue between reporting periods
based on relative transit time in each period with expenses recognized as incurred. Cost of goods is comprised of sale of o-rings
and related rubber products. Freight services is comprised of freight forwarding and related services earned by Integrity and rental
services is comprised of revenue from rental of commercial space to third parties.
Income taxes
Under the asset and liability method prescribed
under
ASC 740, Income Taxes
, the Company uses the liability method of accounting for income taxes. The liability
method measures deferred income taxes by applying enacted statutory rates in effect at the balance sheet date
to the differences between the tax basis of assets and liabilities and their reported amounts on the financial
statements. The resulting deferred tax assets or liabilities have been adjusted to reflect changes in tax laws as they
occur. A valuation allowance is provided when it is more likely than not that a deferred tax asset will not be realized.
The Company recognizes the financial statement
benefit of an uncertain tax position only after considering the probability that a tax authority would sustain the position in
an examination. For tax positions meeting a "more-likely-than-not" threshold, the amount to be recognized in the financial
statements will be the benefit expected to be realized upon settlement with the tax authority. For tax positions not meeting the
threshold, no financial statement benefit is recognized. As of December 31, 2017, the Company had no uncertain tax positions.
Fair values of financial instruments
In January 2010, the FASB ASC Topic 825,
Financial
Instruments
, requires
disclosures about fair value of financial instruments in quarterly reports as well as in
annual reports. For the Company, this statement applies to certain investments and long-term debt. Also,
the FASB ASC Topic 820,
Fair Value Measurements and Disclosures,
clarifies the definition of fair value for financial
reporting, establishes a framework for measuring fair value and requires additional disclosures about the use of fair value measurements.
Various inputs are considered when determining
the value of the Company’s investments and long-term debt. The inputs or methodologies used for valuing securities
are not necessarily an indication of the risk associated with investing in these securities. These inputs are summarized
in the three broad levels listed below.
|
·
|
Level 1 – observable
market inputs that are unadjusted quoted prices for identical assets or liabilities in active markets.
|
|
·
|
Level 2 – other
significant observable inputs (including quoted prices for similar securities, interest rates, credit risk, etc…).
|
|
·
|
Level 3 – significant
unobservable inputs (including the Company’s own assumptions in determining the fair value of investments).
|
The Company’s adoption of FASB ASC Topic
825, effectively at the beginning of the second quarter in FY 2010, did not have a material impact on the company’s financial
statements.
The carrying value of financial assets and
liabilities recorded at fair value is measured on a recurring or nonrecurring basis. Financial assets and liabilities measured
on a non-recurring basis are those that are adjusted to fair value when a significant event occurs. The Company had no financial
assets or liabilities carried and measured on a nonrecurring basis during the reporting periods. Financial assets and liabilities
measured on a recurring basis are those that are adjusted to fair value each time a financial statement is prepared.
Stock-based compensation
The Company records stock-based compensation
at fair value of the stock provided for services. The 10,800,000 of the stock options outstanding as of June 30, 2018 were fully
vested and therefore, no compensation expense was recorded in the quarter ended June 30, 2018.
Recent Accounting Pronouncements
The Company’s management has considered
all recent accounting pronouncements. Management believes that these recent pronouncements will not have a material effect on the
Company’s financial statements.
Off-Balance Sheet Arrangements
We have no off-balance sheet arrangements.