þ
|
QUARTERLY
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
o
|
TRANSITION
REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE
ACT
|
Illinois
|
36-3442829
|
|
(State
or other jurisdiction of incorporation or organization)
|
(IRS
Employer Identification No.)
|
PART I — FINANCIAL
INFORMATION
|
3
|
|||
ITEM 1. FINANCIAL
STATEMENTS
|
3
|
|||
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OR
PLAN OF OPERATION
|
19
|
|||
ITEM 3. CONTROLS AND
PROCEDURES
|
21
|
|||
|
||||
PART II — OTHER INFORMATION
|
21
|
|||
ITEM 1. LEGAL PROCEEDINGS
|
21
|
|||
ITEM 6. EXHIBITS
|
21
|
|||
SIGNATURE
|
22
|
|||
(Unaudited)
|
||||||||||||
March
31,
|
December
31,
|
|||||||||||
2008
|
2007
|
2007
|
||||||||||
ASSETS
|
||||||||||||
Current
assets
|
||||||||||||
Cash
and cash equivalents
|
$ | 392,790 | $ | 1,013,345 | $ | 595,885 | ||||||
Marketable
securities
|
6,790,850 | 8,560,756 | 6,989,474 | |||||||||
Inventories
|
3,669,990 | 2,883,455 | 3,506,554 | |||||||||
Accounts
receivable, net of allowance for doubtful accounts
|
||||||||||||
of
$39,460 and $39,460 at March 31, 2008 and 2007 and
|
||||||||||||
$39,460
at December 31, 2007
|
4,926,058 | 4,587,966 | 4,209,662 | |||||||||
Prepaid
expenses and other current assets
|
9,087 | 9,992 | 21,253 | |||||||||
Other
receivables
|
134,298 | 50,425 | 43,111 | |||||||||
Deferred
income taxes
|
467,695 | - | 311,960 | |||||||||
Refundable
income taxes
|
— | 158,553 | 240,880 | |||||||||
Total
current assets
|
16,390,768 | 17,264,492 | 15,918,779 | |||||||||
Property
and equipment, net
|
9,854,945 | 8,554,799 | 9,678,948 | |||||||||
Intangible
assets
|
||||||||||||
Goodwill
|
5,414,858 | 3,952,425 | 5,414,858 | |||||||||
Other
intangible assets, net of accumulated amortization
|
||||||||||||
of
$681,837 and $358,985 at March 31, 2008 and 2007 and
|
||||||||||||
$601,976
at December 31, 2007
|
3,175,801 | 3,498,653 | 3,255,662 | |||||||||
Total
intangible assets
|
8,590,659 | 7,451,078 | 8,670,520 | |||||||||
Other
assets
|
500,000 | — | 500,000 | |||||||||
Total
assets
|
$ | 35,336,372 | $ | 33,270,369 | $ | 34,268,247 | ||||||
LIABILITIES AND
STOCKHOLDERS’
EQUITY
|
||||||||||||
Current
liabilities
|
||||||||||||
Current
maturities of notes payable
|
$ | 1,131,725 | 1,129,004 | $ | 1,136,126 | |||||||
Accounts
payable
|
1,966,926 | 1,239,046 | 1,594,330 | |||||||||
Accrued
expenses
|
392,384 | 341,189 | 414,039 | |||||||||
Accrued
income taxes
|
203,529 | --- | --- | |||||||||
Total
current liabilities
|
3,694,564 | 2,709,239 | 3,144,495 | |||||||||
Notes
payable
|
3,813,825 | 5,201,873 | 4,096,797 | |||||||||
Deferred
income taxes
|
1,679,859 | 485,244 | 1,712,795 | |||||||||
Stockholders’
equity
|
||||||||||||
Common
stock, no par value; 20,000,000 shares authorized;17,273,776 shares
issued; 16,792,826 shares outstanding at March 31, 2008; 17,273,776 shares
issued; 16,889,237 shares outstanding at March 31, 2007; and 17,273,776
shares issues; 16,897,726 shares outstanding at December 31,
2007
|
6,509,267 | 6,509,267 | 6,509,267 | |||||||||
Paid-in-capital
|
1,137,709 | 1,080,911 | 1,120,669 | |||||||||
Treasury
stock, at cost
|
(2,437,517 | ) | (1,411,195 | ) | (2,078,165 | ) | ||||||
Retained
earnings
|
21,360,037 | 18,454,103 | 20,471,432 | |||||||||
Accumulated
other comprehensive income (loss), net of taxes
|
(421,372 | ) | 240,927 | (209,043 | ) | |||||||
Total
stockholders’ equity
|
26,148,124 | 24,874,013 | 25,814,160 | |||||||||
Total
liabilities and stockholders’ equity
|
$ | 35,336,372 | $ | 33,270,369 | $ | 34,768,247 |
(Unaudited)
|
||||||||||||
Three
Months Ended
|
Year
Ended
|
|||||||||||
March
31,
|
December
31,
|
|||||||||||
2008
|
2007
|
2007
|
||||||||||
Sales
|
$ | 11,122,238 | $ | 9,022,244 | $ | 38,729,156 | ||||||
Cost
of goods sold
|
7,442,083 | 5,284,532 | 25,582,981 | |||||||||
Depreciation
expense
|
189,424 | 165,293 | 726,647 | |||||||||
Total
cost of goods sold
|
7,631,507 | 5,449,825 | 26,309,628 | |||||||||
Gross
profit
|
3,490,731 | 3,572,419 | 12,419,528 | |||||||||
Selling
Expenses
|
1,059,166 | 770,081 | 3,744,388 | |||||||||
General
and Administrative
|
985,046 | 920,573 | 3,914,825 | |||||||||
Amortization
expense
|
79,861 | 80,275 | 323,266 | |||||||||
Total
Operating Expenses
|
2,124,073 | 1,770,929 | 7,982,479 | |||||||||
Income
from operations
|
1,366,658 | 1,801,490 | 4,437,049 | |||||||||
Other
income (expense):
|
||||||||||||
Interest
and dividend income
|
103,133 | 65,799 | 350,286 | |||||||||
Rental
Income
|
11,647 | 8,600 | 48,305 | |||||||||
Interest
expense
|
(85,956 | ) | (109,529 | ) | (410,180 | ) | ||||||
Gain
(loss) on sale of marketable
|
||||||||||||
securities,
net
|
51,029 | 14,745 | 539,739 | |||||||||
Total
other income (Expense)
|
79,853 | (20,385 | ) | 528,150 | ||||||||
Income
before provision for
|
||||||||||||
income
taxes
|
1,446,511 | 1,781,105 | 4,965,199 | |||||||||
Provision
for income taxes
|
557,906 | 645,774 | 1,812,539 | |||||||||
Net
income
|
$ | 888,605 | $ | 1,135,331 | $ | 3,152,660 | ||||||
Basic
and diluted earnings per
|
||||||||||||
common
share
|
0.05 | 0.07 | 0.19 | |||||||||
Weighted
average number of
|
||||||||||||
shares
outstanding
|
16,814,740 | 16,895,351 | 16,855,611 | |||||||||
COMPREHENSIVE
INCOME
|
||||||||||||
Net
income
|
$ | 888,605 | $ | 1,135,331 | $ | 3,152,660 | ||||||
Other
comprehensive income (loss),
|
||||||||||||
net
of tax:
|
||||||||||||
Unrealized
gains (losses) on
|
||||||||||||
marketable
securities
|
||||||||||||
(net
of tax benefits)
|
(182,376 | ) | 95,783 | (47,091 | ) | |||||||
Less
reclassification adjustment
|
||||||||||||
for
(gains) losses
|
||||||||||||
included
in net income (net of taxes)
|
(29,954 | ) | (8,626 | ) | (315,721 | ) | ||||||
Comprehensive
income
|
$ | 676,275 | $ | 1,222,488 | $ | 2,789,848 |
Common
Stock, No Par Value
20,000,000
Shares
|
#
of Shares
|
Accumulated Other |
||||||||||||||||||||||||||||||||||
Authorized
|
of
|
Comprehensive
|
||||||||||||||||||||||||||||||||||
#
of Shares
|
#
of Shares
|
Treasury
|
Common
|
Paid
In
|
Treasury
|
Retained
|
Income
(Loss),
|
|||||||||||||||||||||||||||||
Issued
|
Outstanding
|
Stock
|
Stock
|
Capital
|
Stock
|
Earnings
|
Net
of Tax
|
Total
|
||||||||||||||||||||||||||||
Balances
at December 31, 2006
|
17,273,776 | 16,897,826 | 375,950 | 6,509,267 | 1,080,911 | (1,334,313 | ) | 17,318,772 | 153,770 | 23,728,407 | ||||||||||||||||||||||||||
Redemption
of stock
|
— | ( 75,000 | ) | 75,000 | — | — | ( 752,603 | ) | — | — | (752,603 | ) | ||||||||||||||||||||||||
Issuance
of treasury stock for compensation
|
— | 4,900 | ( 4,900 | ) | — | 39,758 | 8,751 | — | — | 48,509 | ||||||||||||||||||||||||||
Other
comprehensive income (loss):
|
||||||||||||||||||||||||||||||||||||
Unrealized
losses on securities, net of taxes and reclassification
adjustment
|
— | — | — | — | — | — | — | ( 362,813 | ) | (362,813 | ) | |||||||||||||||||||||||||
Net
income for the year
|
||||||||||||||||||||||||||||||||||||
ended
December 31, 2007
|
— | — | — | — | — | — | 3,152,660 | — | 3,152,660 | |||||||||||||||||||||||||||
Balances
at December 31, 2007
|
17,273,776 | 16,827,726 | 446,050 | 6,509,267 | 1,120,669 | (2,078,165 | ) | 20,471,432 | (209,043 | ) | 25,814,160 | |||||||||||||||||||||||||
Redemption
of stock
|
— | ( 37,000 | ) | 37,000 | — | — | ( 363,102 | ) | — | — | (363,102 | ) | ||||||||||||||||||||||||
Issuance
of treasury stock for compensation
|
— | 2,100 | ( 2,100 | ) | — | 17,040 | 3,750 | — | — | 20,790 | ||||||||||||||||||||||||||
Other
comprehensive income (loss):
|
||||||||||||||||||||||||||||||||||||
Unrealized
gains on securities, net of taxes and reclassification
adjustment
|
— | — | — | — | — | — | — | ( 212,329 | ) | (212,329 | ) | |||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
Net
income for the three months ended March 31,
2008
|
— | — | — | — | — | — | 888,605 | — | 888,605 | |||||||||||||||||||||||||||
Balances
at March 31, 2008
|
17,273,776 | 16,792,826 | 480,950 | $ | 6,509,267 | $ | 1,137,709 | $ | (2,437,517 | ) | $ | 21,360,037 | $ | (421,372 | ) | $ | 26,148,124 | |||||||||||||||||||
March
31,
|
December
31,
|
|||||||||||
2008
|
2007
|
2007
|
||||||||||
Cash flows from
operating activities:
|
||||||||||||
Net
income
|
$ | 888,605 | $ | 1,135,331 | $ | 3,152,660 | ||||||
Adjustments
to reconcile net income to net
|
||||||||||||
cash
flows from operating activities, net of acquisition:
|
||||||||||||
Depreciation
and amortization
|
269,285 | 245,568 | 1,049,913 | |||||||||
(Gain)Loss
on sale of marketable securities, net
|
(51,029 | ) | (14,745 | ) | (539,739 | ) | ||||||
Deferred
income taxes
|
(39,280 | ) | 6,536 | (223,717 | ) | |||||||
Treasury
stock issued for compensation
|
20,790 | --- | 48,509 | |||||||||
Increase
(decrease) in allowance for doubtful accounts
|
--- | (40,540 | ) | (40,540 | ) | |||||||
(Increase)
decrease in operating assets:
|
||||||||||||
Accounts
receivable
|
(716,396 | ) | (604,709 | ) | (226,405 | ) | ||||||
Other
receivables
|
(91,187 | ) | 20,625 | 27,939 | ||||||||
Inventories
|
(163,436 | ) | (361,259 | ) | (984,358 | ) | ||||||
Refundable
income taxes
|
240,880 | 109,218 | 26,891 | |||||||||
Prepaid
expenses and other current assets
|
12,166 | 1,991 | (9,270 | ) | ||||||||
Increase
(decrease) in operating liabilities:
|
||||||||||||
Accounts
payable
|
372,596 | (223,968 | ) | 131,316 | ||||||||
Accrued
expenses
|
(21,655 | ) | (138,912 | ) | (66,062 | ) | ||||||
Accrued
income taxes
|
203,529 | --- | ||||||||||
Net
cash provided by operating activities
|
924,868 | 135,136 | 2,347,137 | |||||||||
Cash flows from
investing activities:
|
||||||||||||
Investment
in cost method securities
|
--- | --- | (500,000 | ) | ||||||||
Purchases
of marketable securities
|
(1,976,684 | ) | (802,587 | ) | (5,744,697 | ) | ||||||
Sale
of marketable securities
|
1,864,617 | 896,419 | 7,168,246 | |||||||||
Purchases
of property and equipment
|
(365,421 | ) | (139,376 | ) | (1,824,879 | ) | ||||||
Net
cash used in investing activities
|
(477,488 | ) | (45,544 | ) | (901,330 | ) | ||||||
Cash flows from
financing activities:
|
||||||||||||
Proceeds
of note payable
|
--- | --- | 300,000 | |||||||||
Purchases
of treasury stock, net
|
(363,102 | ) | (76,882 | ) | (752,603 | ) | ||||||
Repayment
of notes payable
|
(287,373 | ) | (547,177 | ) | (1,945,131 | ) | ||||||
Net
cash used in financing activities
|
(650,475 | ) | (624,059 | ) | (2,397,734 | ) | ||||||
Net
decrease in cash and cash equivalents
|
(203,095 | ) | (534,467 | ) | (951,927 | ) | ||||||
Cash
and cash equivalents at the beginning of the period
|
595,885 | 1,547,812 | 1,547,812 | |||||||||
Cash
and cash equivalents at the end of the period
|
$ | 392,790 | $ | 1,013,345 | $ | 595,885 | ||||||
March
31,
|
December
31,
|
|||||||||||
2008
|
2007
|
2007
|
||||||||||
Amounts
insured
|
$ | 280,180 | $ | 244,029 | $ | 576,563 | ||||||
Uninsured
and uncollateralized amounts
|
762,102 | 1,045,160 | 523,295 | |||||||||
Total
bank balances
|
$ | 1,042,282 | $ | 1,289,189 | $ | 1,099,858 |
Category
|
Years
|
|
Buildings
and improvements
|
31
and 39
|
|
Machinery
and equipment
|
5 –
12
|
|
Office
equipment
|
5 –
7
|
|
Vehicles
|
5
|
Category
|
Years
|
|
Recipes
|
4
|
|
Customer
lists and other
customer
related intangibles
|
15
|
|
Lease
agreement
|
7
|
|
Trade
names
|
15
|
|
Formula
|
10
|
|
Customer
relationships
|
12
|
March
31, 2008
|
March
31, 2007
|
December
31, 2007
|
||||||||||||||||||||||
Cost
|
Accumulated
Amortization
|
Cost
|
Accumulated
Amortization
|
Cost
|
Accumulated
Amortization
|
|||||||||||||||||||
Recipes
|
$ | 43,600 | $ | 38,831 | $ | 43,600 | $ | 29,067 | $ | 43,600 | $ | 37,242 | ||||||||||||
Customer
lists and other customer related intangibles
|
305,200 | 151,873 | 305,200 | 110,453 | 305,200 | 141,518 | ||||||||||||||||||
Lease
acquisition
|
87,200 | 45,676 | 87,200 | 33,219 | 87,200 | 42,562 | ||||||||||||||||||
Other
|
6,638 | 3,651 | 6,638 | 2,323 | 6,638 | 3,319 | ||||||||||||||||||
Customer
relationship
|
985,000 | 136,806 | 985,000 | 54,723 | 985,000 | 116,285 | ||||||||||||||||||
Contractual
backlog
|
12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | ||||||||||||||||||
Trade
names
|
1,980,000 | 220,000 | 1,980,000 | 88,000 | 1,980,000 | 187,000 | ||||||||||||||||||
Formula
|
438,000 | 73,000 | 438,000 | 29,200 | 438,000 | 62,050 | ||||||||||||||||||
$ | 3,857,638 | $ | 681,837 | $ | 3,857,638 | $ | 358,985 | $ | 3,857,638 | $ | 601,976 |
2009
|
$ |
317,857
|
|||
2010
|
307,275
|
||||
2011
|
303,372
|
||||
2012
|
294,735
|
||||
2013
|
268,783
|
||||
Thereafter
|
1,683,779
|
||||
$ |
3,175,801
|
MARCH 31,
2008
|
Cost
|
Unrealized
Gains
|
Unrealized
Losses
|
Fair
Value
|
||||||||||||
Equities
|
$ | 3,074,223 | $ | 114,067 | $ | ( 481,142 | ) | $ | 2,707,148 | |||||||
Mutual
Funds
|
927,055 | 3,744 | ( 144,622 | ) | 786,177 | |||||||||||
Preferred
Securities
|
1,655,421 | 7,680 | ( 167,259 | ) | 1,495,842 | |||||||||||
Corporate
Bonds
|
1,249,426 | 1,586 | ( 55,070 | ) | 1,195,942 | |||||||||||
Municipal
Bonds
|
4,586 | 330 | — | 4,916 | ||||||||||||
Government
agency
Obligations
|
597,978 | 2,955 | ( 108 | ) | 600,825 | |||||||||||
Total
|
$ | 7,508,689 | $ | 130,362 | $ | ( 848,201 | ) | $ | 6,790,850 |
MARCH 31,
2007
|
Cost
|
Unrealized
Gains
|
Unrealized
Losses
|
Fair
Value
|
||||||||||||
Equities
|
$ | 2,810,733 | $ | 507,649 | $ | ( 92,378 | ) | $ | 3,226,004 | |||||||
Mutual
Funds
|
595,823 | 7,064 | ( 9,323 | ) | 593,564 | |||||||||||
Preferred
Securities
|
1,637,458 | 5,865 | ( 15,833 | ) | 1,627,490 | |||||||||||
Private
Investment LP
|
600,000 | 94,507 | — | 694,507 | ||||||||||||
Certificates
of Deposit
|
75,000 | — | ( 2,392 | ) | 72,608 | |||||||||||
Corporate
Bonds
|
2,137,085 | 2,906 | ( 90,985 | ) | 2,049,006 | |||||||||||
Municipal
Bonds
|
160,757 | 3,776 | ( 417 | ) | 164,116 | |||||||||||
Government
agency
|
134,776 | — | ( 1,315 | ) | 133,461 | |||||||||||
Total
|
$ | 8,151,632 | $ | 621,767 | $ | ( 212,643 | ) | $ | 8,560,756 |
DECEMBER 31,
2007
|
Cost
|
Unrealized
Gains
|
Unrealized
Losses
|
Fair
Value
|
||||||||||||
Equities
|
$ | 3,037,507 | $ | 331,776 | $ | ( 309,014 | ) | $ | 3,060,269 | |||||||
Mutual
Funds
|
946,357 | 4,978 | ( 104,529 | ) | 846,806 | |||||||||||
Preferred
Securities
|
1,776,750 | 40,020 | ( 241,726 | ) | 1,575,044 | |||||||||||
Corporate
Bonds
|
1,480,433 | 1,556 | ( 79,433 | ) | 1,402,556 | |||||||||||
Municipal
Bonds
|
4,586 | 253 | — | 4,839 | ||||||||||||
Government
agency
Obligations
|
100,000 | — | ( 40 | ) | 99,960 | |||||||||||
Total
|
$ | 7,345,633 | $ | 378,583 | $ | ( 734,742 | ) | $ | 6,989,474 |
Less
Than 12 Months
|
12
Months or Greater
|
Total
|
||||||||||||||||||||||
Description
of Securities
|
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
||||||||||||||||||
Equities
|
$ | 1,844,460 | $ | ( 400,927 | ) | $ | 205,483 | $ | ( 80,215 | ) | $ | 2,049,943 | $ | ( 481,142 | ) | |||||||||
Mutual
Funds
|
566,022 | ( 133,645 | ) | 118,911 | ( 10,977 | ) | 684,933 | ( 144,622 | ) | |||||||||||||||
Preferred
Securities
|
518,106 | ( 40,162 | ) | 870,085 | ( 127,097 | ) | 1,388,191 | ( 167,259 | ) | |||||||||||||||
Corporate
Bonds
|
229,348 | ( 4,349 | ) | 678,252 | ( 50,721 | ) | 907,600 | ( 55,070 | ) | |||||||||||||||
Government
Agency
Obligations
|
33,846 | ( 108 | ) | — | — | 33,846 | ( 108 | ) | ||||||||||||||||
$ | 3,191,782 | $ | ( 579,191 | ) | $ | 1,872,731 | $ | ( 269,010 | ) | $ | 5,064,513 | $ | ( 848,201 | ) |
March
31,
|
December
31,
|
|||||||||||
2008
|
2007
|
2007
|
||||||||||
Finished
goods
|
$ | 1,201,472 | $ | 1,084,748 | $ | 1,296,985 | ||||||
Production
supplies
|
1,357,834 | 1,134,987 | 1,383,384 | |||||||||
Raw
materials
|
1,110,684 | 663,720 | 826,185 | |||||||||
Total
inventories
|
$ | 3,669,990 | $ | 2,883,455 | $ | 3,506,554 |
March
31,
|
December
31
|
|||||||||||
2008
|
2007
|
2007
|
||||||||||
Land
|
$ | 969,232 | $ | 969,232 | $ | 969,232 | ||||||
Buildings
and improvements
|
6,772,762 | 6,713,743 | 6,743,647 | |||||||||
Machinery
and equipment
|
8,166,465 | 7,274,990 | 8,159,199 | |||||||||
Vehicles
|
581,458 | 534,365 | 581,458 | |||||||||
Office
equipment
|
102,830 | 97,115 | 101,583 | |||||||||
Construction
in process
|
1,047,623 | 719,830 | ||||||||||
17,640,370 | $ | 15,589,445 | 17,274,949 | |||||||||
Less
accumulated depreciation
|
7,785,425 | 7,034,646 | 7,596,001 | |||||||||
Total
property and equipment
|
$ | 9,854,945 | $ | 8,554,799 | $ | 9,678,948 |
March
31,
|
December
31,
|
|||||||||||
2008
|
2007
|
2007
|
||||||||||
Accrued
payroll and payroll taxes
|
$ | 101,670 | $ | 93,727 | $ | 58,395 | ||||||
Accrued
property tax
|
220,253 | 206,000 | 285,279 | |||||||||
Other
|
70,461 | 41,458 | 70,365 | |||||||||
$ | 392,384 | $ | 341,185 | $ | 414,039 |
March
31,
|
December
31,
|
|||||||||||
2008
|
2007
|
2007
|
||||||||||
Mortgage
note payable to a bank, payable in monthly installments of $3,273
including interest at 7%, with a balloon payment of $416,825 due September
25, 2011. Collateralized by real estate.
|
$ | 444,499 | $ | 451,542 | $ | 446,450 | ||||||
Mortgage
note payable to a bank, payable in monthly installments of $19,513
including interest at 5.6%, with a balloon payment of $2,652,143 due July
14, 2010. Collateralized by real estate.
|
2,816,481 | 2,888,051 | 2,834,970 | |||||||||
Note
payable to Amani Holding LLC, payable in quarterly installments of
$262,500 plus interest at the floating prime rate per annum (7.25% at
December 31, 2007) due September 1, 2010 secured by letter of
credit
|
1,684,570 | 2,991,284 | 1,951,503 | |||||||||
Total
notes payable
|
4,945,550 | 6,330,877 | 5,232,923 | |||||||||
Less
current maturities
|
1,131,725 | 1,129,004 | 1,136,126 | |||||||||
Total
long-term portion
|
$ | 3,813,825 | $ | 5,201,873 | $ | 4,096,797 |
For
the Year Ended March 31,
|
|||||
2009
|
$ | 1,131,725 | |||
2010
|
708,435 | ||||
2011
|
2,684,815 | ||||
2012
|
420,575 | ||||
Total
|
$ | 4,945,550 |
For
the
|
||||||||||||
For
the Three Months Ended
|
Year
Ended
|
|||||||||||
March
31,
|
December
31,
|
|||||||||||
2008
|
2007
|
2007
|
||||||||||
Current:
|
||||||||||||
Federal
|
$ | 488,599 | $ | 537,138 | $ | 1,699,408 | ||||||
State
and local
|
108,587 | 102,100 | 336,848 | |||||||||
Total
current
|
597,186 | 639,238 | 2,036,256 | |||||||||
Deferred
|
(39,280 | ) | 6,536 | (223,717 | ) | |||||||
Provision
for income taxes
|
$ | 557,906 | $ | 645,774 | $ | 1,812,539 |
For
the
|
||||||||||||
For
the Three Months Ended
|
Year
Ended
|
|||||||||||
March
31,
|
December
31,
|
|||||||||||
2008
|
2007
|
2007
|
||||||||||
Federal
income tax expense
computed
at the statutory rate
|
$ | 491,814 | $ | 605,576 | $ | 1,688,168 | ||||||
State
and local tax expense, net
|
69,433 | 85,493 | 238,330 | |||||||||
Permanent
differences
|
(3,341 | ) | (45,295 | ) | (113,959 | ) | ||||||
Provision
for income taxes
|
$ | 557,906 | $ | 645,774 | $ | 1,812,539 |
March
31,
|
December
|
|||||||||||
2008
|
2007
|
2007
|
||||||||||
Non-current
deferred tax liabilities
arising
from:
Temporary
differences -
|
||||||||||||
accumulated
depreciation and amortization
|
$ | (1,679,859 | ) | $ | (454,212 | ) | $ | (1,712,795 | ) | |||
Current
deferred tax assets (liabilities) arising from:
|
||||||||||||
Unrealized
losses (gains) on marketable securities
|
296,468 | (169,511 | ) | 147,077 | ||||||||
Inventory
|
154,930 | 122,183 | 148,586 | |||||||||
Allowance
for doubtful accounts
|
16,297 | 16,296 | 16,297 | |||||||||
Total
current deferred tax assets
(liabilities)
|
467,695 | (31,032 | ) | 311,960 | ||||||||
Net
deferred tax liability
|
$ | (1,212,164 | ) | $ | (485,244 | ) | $ | (1,400,835 | ) |
For
the
|
||||||||||||
For
the Years Ended
|
Year
Ended
|
|||||||||||
March
31,
|
December
31,
|
|||||||||||
2008
|
2007
|
2007
|
||||||||||
Interest
|
$ | 85,956 | $ | 96,908 | $ | 430,098 | ||||||
Income
taxes
|
$ | 133,250 | $ | 551,386 | $ | 2,026,031 |
Quoted
Prices in
Active
Markets
for
Identical
Assets
(Level 1)
|
Significant
Other Observable Inputs
(Level
2)
|
Significant
Unobservable
Inputs
(Level 3)
|
Balance
at
March
31, 2008
|
|||||||||||||
Assets
|
||||||||||||||||
Investment
securities- available - for - sale
|
$ | 6,790,850 | $ | — | $ | — | $ | 6,790,850 |
·
|
Changes
in economic conditions, commodity
prices;
|
·
|
Shortages
of and price increase for fuel, labor strikes or work stoppages, market
acceptance of the Company’s new
products;
|
·
|
Significant
changes in the competitive
environment;
|
·
|
Changes
in laws, regulations, and tax rates;
and
|
·
|
Management’s
ability to achieve reductions in cost and employment levels, to realize
production efficiencies and to implement capital expenditures, all at of
the levels and times planned by
management.
|
Exhibit
|
||
Number
|
Description
|
|
3.4
|
Amended
and Restated By-laws (incorporated by reference to
Exhibit No. 3.5 of Lifeway’s Current Report on Form 8-K
dated and filed on December 10, 2002). (File
No. 000-17363)
|
|
3.5
|
Articles
of Incorporation, as amended and currently in effect (incorporated by
reference to Exhibit 3.5 of Lifeway’s Quarterly Report on
Form 10-QSB for the quarter ended June 30, 2000 and filed on
August 8, 2000). (File No. 000-17363)
|
|
31.1
|
Rule 13a-14(a)/15d-14(a)
Certification of Julie Smolyansky.
|
|
31.2
|
Rule 13a-14(a)/15d-14(a)
Certification of Edward P. Smolyansky.
|
|
32.1
|
Section 1350
Certification of Julie Smolyansky.
|
|
32.2
|
Section 1350
Certification of Edward P. Smolyansky.
|
|
LIFEWAY
FOODS, INC.
|
||||
/s/
Julie Smolyansky
|
||||
Julie
Smolyansky
|
||||
Chief
Executive Officer, President, and Director
|
||||
/s/
Edward P. Smolyansky
|
||||
Chief
Financial and Accounting Officer
|
||||
and
Treasurer
|
Exhibit
Number
|
Description | |
31.1
|
Rule 13a-14(a)/15d-14(a)
Certification of Julie Smolyansky.
|
|
31.2
|
Rule 13a-14(a)/15d-14(a)
Certification of Edward P. Smolyansky.
|
|
32.1
|
Section 1350
Certification of Julie Smolyansky.
|
|
32.2
|
Section 1350
Certification of Edward P. Smolyansky.
|
|