UNITED STATES SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

 

FORM 10-Q

 

x

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the Quarterly Period Ended December 31, 2008

 

o

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the Transition Period From ________ to _________

 

Commission File Number 333-119234

 

PROFIRE ENERGY, INC.

(Exact name of registrant as specified in its charter)

 

Nevada

 

20-0019425

(State or other jurisdiction of

 

(I.R.S. Employer

incorporation or organization)

 

Identification No.)

 

 

 

1245 Brickyard Road, Suite 590

 

 

Salt Lake City, Utah

 

84106

(Address of principal executive offices)

 

(Zip Code)

 

(801) 433-2000

(Registrant’s telephone number, including area code)

 

The Flooring Zone, Inc.

(Former name, if changed since last report)

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports) and (2) has been subject to such filing requirements for the past 90 days.             Yes x No o

 

Indicate by check mark whether the registrant is a large accelerated filed, an accelerated filer, a non-accelerated filer or a smaller public company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):

 

 

Large accelerated filer o

Accelerated filer o

 

Non-accelerated filer o

Smaller reporting company x

(Do not check if a smaller reporting company)

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act.) Yes o No x

 

As of February 4, 2009, the registrant had 45,000,000 shares of common stock, par value $0.001, issued and outstanding.

 


PROFIRE ENERGY, INC.

(FKA THE FLOORING ZONE, INC.)

FORM 10-Q

TABLE OF CONTENTS

 

PART I — FINANCIAL INFORMATION

 

Item 1. Financial Statements

 

 

 

 

 

Condensed Consolidated Balance Sheets as of

December 31, 2008 (Unaudited) and March 31, 2008

 

3

 

 

 

 

Condensed Consolidated Statements of Operations and Other

Comprehensive Income (Loss) (Unaudited) for the three month

and nine month periods ended December 31, 2008 and 2007

 

 

5

 

 

 

 

Condensed Consolidated Statements of Cash Flows (Unaudited) for the

nine month periods ended December 31, 2008 and 2007

 

6

 

 

 

 

Notes to Condensed Consolidated Financial Statements (Unaudited)

7

 

 

Item 2. Management’s Discussion and Analysis of Financial Condition

and Results of Operations

 

11

 

 

Item 3. Quantitative and Qualitative Disclosure about Market Risk

18

 

 

Item 4. Controls and Procedures

18

 

 

PART II — OTHER INFORMATION

 

 

 

Item 1A. Risk Factors

20

 

 

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

20

 

 

Item 4. Results of Votes of Securities Holders

20

 

 

Item 6. Exhibits

20

 

 

Signatures

21

 

 

2

 


PART I. FINANCIAL INFORMATION

 

Item 1. Financial Information

 

 

PROFIRE ENERGY, INC. AND SUBSIDIARY

(FKA THE FLOORING ZONE, INC. AND SUBSIDIARY)

Condensed Consolidated Balance Sheets

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

March 31,

 

 

 

 

 

2008

 

2008

 

 

 

 

 

(unaudited)

 

 

CURRENT ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

27,275

 

$

33,097

 

Accounts receivable, net

 

 

1,561,711

 

 

1,313,638

 

Marketable securities-available for sale

 

11,342

 

 

13,450

 

Inventory

 

 

 

662,156

 

 

438,985

 

Prepaid expenses

 

 

338

 

 

403

 

 

 

 

 

 

 

 

 

 

 

 

Total Current Assets

 

 

2,262,822

 

 

1,799,573

 

 

 

 

 

 

 

 

 

 

PROPERTY AND EQUIPMENT, net

 

338,915

 

 

427,679

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

2,601,737

 

$

2,227,252

 

 

 

 

 

 

 

 

 

 

 

 

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

 

3

 

 


PROFIRE ENERGY, INC. AND SUBSIDIARY

 

(FKA THE FLOORING ZONE, INC. AND SUBSIDIARY)

 

Condensed Consolidated Balance Sheets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

March 31,

 

 

 

 

 

 

2008

 

2008

 

 

 

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

495,970 

 

$

530,548 

 

 

Accrued liabilities

 

 

54,878 

 

 

307,243 

 

 

Bank overdraft

 

 

 

 

 

 

 

Income taxes payable

 

 

308,163 

 

 

60,667 

 

 

Revolving credit line

 

 

114,010 

 

 

 

 

Short-term debt, related party

 

136,489 

 

 

194,571 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Current Liabilities

 

1,109,510 

 

 

1,093,029 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES

 

1,109,510 

 

 

1,093,029 

 

 

 

 

 

 

 

 

 

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred shares: $0.001 par value,

 

 

 

 

 

 

 

10,000,000 shares authorized: no shares

 

 

 

 

 

 

 

issued and outstanding

 

 

 

 

-

 

 

Common shares: $0.001 par value,

 

 

 

 

 

 

 

100,000,000 shares authorized: 45,000,000 and 35,000,000

 

 

 

 

 

 

shares issued and outstanding, respectively

 

45,000 

 

 

35,000 

 

 

Additional paid-in capital

 

 

(121,027)

 

 

(34,827)

 

 

Accumulated other comprehensive income (loss)

 

(171,367)

 

 

95,723 

 

 

Retained earnings

 

 

1,739,621 

 

 

1,038,327 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Stockholders' Equity

 

1,492,227 

 

 

1,134,223 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

$

2,601,737 

 

$

2,227,252 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

 

4

 

 

 


 

PROFIRE ENERGY, INC. AND SUBSIDIARY

(FKA THE FLOORING ZONE, INC. AND SUBSIDIARY)

Condensed Consolidated Statements of Operations and Other Comprehensive Income (Loss)

(unaudited)

 

 

 

For the Three Months Ended

 

For the Nine Months Ended

 

 

 

December 31,

 

December 31,

 

 

 

2008

 

2007

 

2008

 

2007

REVENUES

 

 

 

 

 

 

 

 

 

 

 

 

Sales of goods, net

$

1,355,482 

 

$

1,248,745 

 

$

4,235,396 

 

$

2,342,517 

 

Sales of services, net

 

233,548 

 

 

253,445 

 

 

664,144 

 

 

596,587 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Revenues

 

1,589,030 

 

 

1,502,190 

 

 

4,899,540 

 

 

2,939,104 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

COST OF SALES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of goods sold

 

624,441 

 

 

762,253 

 

 

2,113,328 

 

 

1,434,465 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GROSS PROFIT

 

964,589 

 

 

739,937 

 

 

2,786,212 

 

 

1,504,639 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative expenses

 

459,033 

 

 

110,294 

 

 

1,293,688 

 

 

808,662 

 

Payroll expenses

 

154,884 

 

 

138,482 

 

 

389,394 

 

 

338,770 

 

Depreciation expense

 

9,158 

 

 

13,461 

 

 

31,273 

 

 

37,452 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Operating Expenses

 

623,075 

 

 

262,237 

 

 

1,714,355 

 

 

1,184,884 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME FROM OPERATIONS

 

341,514 

 

 

477,700 

 

 

1,071,857 

 

 

319,755 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME (EXPENSE)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain (loss) on sale of fixed assets

 

(20)

 

 

 

 

346 

 

 

 

Interest expense

 

(4,209)

 

 

(5,759)

 

 

(5,016)

 

 

(8,265)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Other Income (Expense)

 

(4,229)

 

 

(5,758)

 

 

(4,670)

 

 

(8,264)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME BEFORE INCOME TAXES

 

337,285 

 

 

471,942 

 

 

1,067,187 

 

 

311,491 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME TAX EXPENSE

 

151,216 

 

 

62,298 

 

 

365,893 

 

 

62,298 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME

$

186,069 

 

$

409,644 

 

$

701,294 

 

$

249,193 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FOREIGN CURRENCY TRANSLATION GAIN (LOSS)

$

(218,174)

 

$

74,050 

 

$

(267,090)

 

$

138,730 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL COMPREHENSIVE INCOME (LOSS)

$

(32,105)

 

$

483,694 

 

$

434,204 

 

$

387,923 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BASIC EARNINGS PER SHARE

$

0.00 

 

$

0.01 

 

$

0.01 

 

$

0.01 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FULLY DILUTED INCOME PER SHARE

$

0.00 

 

$

0.01 

 

$

0.01 

 

$

0.01 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BASIC WEIGHTED AVERAGE NUMBER

 

 

 

 

 

 

 

 

 

 

 

OF SHARES OUTSTANDING

 

45,000,000 

 

 

37,547,945 

 

 

45,000,000 

 

 

37,547,945 

FULLY DILUTED WEIGHTED AVERAGE NUMBER

 

 

 

 

 

 

 

 

 

 

 

OF SHARES OUTSTANDING

 

45,000,000 

 

 

37,547,945 

 

 

450,000,000 

 

 

37,547,945 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

 

5

 

 


 

PROFIRE ENERGY, INC. AND SUBSIDIARY

(FKA THE FLOORING ZONE, INC. AND SUBSIDIARY)

Condensed Consolidated Statements of Cash Flows

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Nine Months Ended

 

 

 

 

 

December 31,

 

 

 

 

 

2008

 

2007

CASH FLOWS FROM

 

 

 

 

 

 

OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

701,294 

 

$

249,193 

 

Adjustments to reconcile net income to

 

 

 

 

 

 

net cash used by operating activities:

 

 

 

 

 

 

 

Depreciation expense

 

 

31,273 

 

 

37,452 

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

Bank overdraft

 

 

 

 

(17,309)

 

 

Changes in accounts receivable

 

(515,991)

 

 

(684,405)

 

 

Changes in inventory

 

 

(330,279)

 

 

(103,520)

 

 

Changes in prepaid expenses

 

(52)

 

 

(269)

 

 

Changes in marketable securities

 

 

 

(35,470)

 

 

Changes in income taxes payable

 

346,778 

 

 

19,604 

 

 

Changes in accounts payable and accrued liabilities

 

(261,919)

 

 

258,717 

 

 

 

 

 

 

 

 

 

 

 

 

Net Cash Provided by (Used in) Operating Activities

 

(28,896)

 

 

(276,007)

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM

 

 

 

 

 

 

INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase of fixed assets

 

 

(8,078)

 

 

(49,305)

 

 

 

 

 

 

 

 

 

 

 

 

Net Cash Used in Investing Activities

 

(8,078)

 

 

(49,305)

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM

 

 

 

 

 

 

FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from related party payables

 

 

 

202,409 

 

Repayment of related party payables

 

(91,937)

 

 

 

Proceeds from revolving credit line

 

128,296 

 

 

58,917 

 

 

 

 

 

 

 

 

 

 

 

 

Net Cash Provided by Financing Activities

 

36,359 

 

 

261,326 

 

 

 

 

 

 

 

 

 

 

 

Effect of exchange rate changes on cash

 

(5,207)

 

 

97,418 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCREASE (DECREASE) IN CASH

 

(5,822)

 

 

33,432 

 

 

CASH AT BEGINNING OF PERIOD

 

33,097 

 

 

82 

 

 

 

 

 

 

 

 

 

 

 

 

CASH AT END OF PERIOD

$

27,275 

 

$

33,514 

 

 

 

 

 

 

 

 

 

 

 

SUPPLEMENTAL DISCLOSURES OF

 

 

 

 

 

 

CASH FLOW INFORMATION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CASH PAID FOR:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

$

5,016 

 

$

8,265 

 

 

Income Taxes

 

$

118,397 

 

$

 

 

 

 

 

 

 

 

 

 

 

NON CASH FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Related party payables assumed in merger

$

46,288 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

 

6

 


PROFIRE ENERGY, INC. AND SUBSIDIARY

(FKA THE FLOORING ZONE, INC. AND SUBSIDIARY)

Notes to the Condensed Consolidated Financial Statements

 

NOTE 1 - CONDENSED FINANCIAL STATEMENTS

 

The accompanying 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 at December 31, 2008 and for all periods presented 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 March 31, 2008 audited financial statements. The results of operations for the periods ended December 31, 2008 and 2007 are not necessarily indicative of the operating results for the full years.

 

NOTE 2 - EQUITY TRANSACTIONS

 

On September 30, 2008 the Company entered into an Acquisition Agreement with Profire Combustion, Inc. and the Shareholders of Profire Combustion, Inc. (“Profire”), subject to customary closing conditions. All conditions for closing were satisfied or waived by, and the transaction closed on October 9, 2008.

 

Pursuant to the terms and conditions of the Acquisition Agreement, 35,000,000 shares of restricted common stock of the Company were issued to the three shareholders of Profire Combustion, Inc., (the “Profire Shareholders”) in exchange for all of the issued and outstanding shares of Profire. As a result of the transaction, Profire became a wholly-owned subsidiary of the Company. For accounting purposes, Profire is considered the accounting acquirer.

 

In connection with the acquisition of Profire, the Company changed its fiscal year end to March 31 to coincide with Profire’s fiscal year end. During the quarter the Company changed its name to Profire Energy, Inc.

 

NOTE 3 – SIGNIFICANT ACCOUNTING POLICIES

 

Use of Estimates

The preparation of 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 at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates.

 

7

 

 


PROFIRE ENERGY, INC. AND SUBSIDIARY

(FKA THE FLOORING ZONE, INC. AND SUBSIDIARY)

Notes to the Condensed Consolidated Financial Statements

 

NOTE 3 – SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

 

Inventory  

In accordance with ARB No. 43 “Inventory Pricing,” the Company’s inventory is valued at the lower of cost (the purchase price, including additional fees) or market based on using the entire value of inventory.  Inventories are determined based on the first-in first-out (FIFO) basis.

 

As of December 31, 2008 inventory consisted of the following:

 

Raw materials

$

-

Finished goods

 

648,913

Work in process

 

13,243

Total

$

662,156

 

Foreign Currency and Comprehensive Income

The Company’s functional currency is the Canadian dollar (CAD). The financial statements of the Company were translated to United States Dollar (USD) using year-end exchange rates for the balance sheet, and average exchange rates for the statements of operations. Equity transactions were translated using historical rates. The period-end exchange rates of 1.224 and 0.9881 were used to convert the Company’s December 31, 2008 and March 31, 2008 balance sheets, respectively, and the statements of operations used weighted average rates of 1.087706 and 1.030019 for the nine months ended December 31, 2008 and 2007, respectively. All amounts in the financial statements and footnotes are presumed to be stated in USD, unless otherwise identified. Foreign currency translation gains or losses as a result of fluctuations in the exchange rates are reflected in the Statement of Operations and Other Comprehensive Income.

 

Recent Accounting Pronouncements

In May of 2008, the Financial Accounting Standards Board (FASB) issued Statement of Financial Accounting Standards (SFAS) No. 163, “Accounting for Financial Guarantee Insurance – an interpretation of FASB Statement No. 60, Accounting and Reporting by Insurance Enterprises”. This statement requires that an insurance enterprise recognize a claim liability prior to an event of default (insured event) when there is evidence that credit deterioration has occurred in an insured financial obligation. This statement also clarifies how Statement 60 applies to financial guarantee insurance contracts. This statement is effective for fiscal years beginning after December 15, 2008. This statement has no effect on the Company’s financial reporting at this time.

 

8

 


PROFIRE ENERGY, INC. AND SUBSIDIARY

(FKA THE FLOORING ZONE, INC. AND SUBSIDIARY)

Notes to the Condensed Consolidated Financial Statements

 

NOTE 3 – SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

 

In May of 2008, the FASB issued Statement No. 162, “The Hierarchy of Generally Accepted Accounting Principles.” This statement identifies literature established by the FASB as the source for accounting principles to be applied by entities which prepare financial statements presented in conformity with generally accepted accounting principles (GAAP) in the United States. This statement is effective 60 days following approval by the SEC of the Public Company Accounting Oversight Board amendments to AU Section 411, “The Meaning of Present Fairly in Conformity With Generally Accepted Accounting Principles.” This statement will require no changes in the Company’s financial reporting practices.

 

Income Taxes

The Company is subject to Canadian income taxes on its world-wide income with a credit provided for foreign taxes paid. The Company is a Canadian-controlled private corporation and receives a small business deduction that applies to the first $400,000 of income. The effective rates of income tax are 44.5% and 17.1% for the periods ended December 31, 2008 and March 31, 2008, respectively.

 

Through September 30, 2008, the Company was subject to Canadian income taxes on its world-wide income with a credit provided for foreign taxes paid. The Company was a Canadian-controlled private corporation. Effective October 1, 2008, as a result of the merger, the company anticipates filing a consolidated U.S. income tax return on its worldwide income and expect to receive a credit for any foreign taxes paid, Canadian or otherwise. The Company has adopted the liability method under FAS 109 account for deferred to income taxes. As of December 31, 2008, deferred income taxes were nominal since differences in the bases of assets and liabilities for income tax purposes versus financial reporting purposes are immaterial.

 

NOTE 4 – RELATED PARTY PAYABLES

 

In 2008, two of the stockholders lent funds of $200,000 Canadian Dollars (the Company’s functional currency) by way of an unsecured promissory note, which is non-interest bearing and is due March 30, 2009. The Company repaid $100,000 Canadian during the nine months ended December 31, 2008. The $100,000 balance was converted at a rate of 1.224 to $81,699 US Dollars for balance sheet reporting as of December 31, 2008.

 

As of December 31, 2008, the Company also owes a shareholder $54,790 for cash advances. The advances are non interest bearing, unsecured and due upon demand. Imputed interest was calculated on the shareholder loans as of the dates of the balance sheets using the prime rate in effect as of the date of the note and was determined by management to have an immaterial impact on the financial statements.

 

9

 


 

PROFIRE ENERGY, INC. AND SUBSIDIARY

(FKA THE FLOORING ZONE, INC. AND SUBSIDIARY)

Notes to the Condensed Consolidated Financial Statements

 

NOTE 5 – REVOLVING LINE OF CREDIT

 

In 2008, the Company obtained a revolving line of credit for working capital purposes. The Company owes $139,548 Canadian Dollars (the Company’s functional currency) which is secured by the Company’s assets and bears interest at the market rate of approximately 6%. The $139,548 balance was converted at a rate of 1.224 to $114,010 US Dollars for balance sheet reporting as of December 31, 2008.

 

10

 


Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations

 

This discussion summarizes the significant factors affecting our consolidated operating results, financial condition, liquidity and capital resources during the three and nine months ended December 31, 2008 and 2007. For a complete understanding, this Management’s Discussion and Analysis of Financial Condition and Results of Operations should be read in conjunction with the Financial Statements and Notes to the Financial Statements contained in this Quarterly Report on Form 10-Q and our Current Report on Form 8-K filed on October 14, 2008, as amended on October 21, 2008.

 

Forward-Looking Statements

 

This quarterly report contains forward-looking statements as that term is defined in Section 27A of the United States Securities Act of 1933 and Section 21E of the Securities and Exchange Act of 1934. These statements relate to future events or our future financial performance. In some cases, you can identify forward-looking statements by terminology such as “may”, “should”, “expects”, “plans”, “anticipates”, “believes”, “estimates”, “predicts”, “potential” or “continue” or the negative of these terms or other comparable terminology. Such statements are based on currently available financial and competitive information and are subject to various risks and uncertainties that could cause actual results to differ materially from our historical experience and our present expectations. Undue reliance should not be placed on such forward-looking statements as such statements speak only as of the date on which they are made. These statements are only predictions and involve known and unknown risks, uncertainties and other factors that may cause our or our industry's actual results, levels of activity, performance or achievements to be materially different from any future results, levels of activity, performance or achievements expressed or implied by these forward-looking statements.

 

Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, performance or achievements. Except as required by applicable law, including the securities laws of the United States, we do not intend to update any of the forward-looking statements to conform these statements to actual results.

 

General

 

On September 30, 2008 the Company entered into an Acquisition Agreement with Profire Combustion, Inc., an Alberta, Canada corporation, under which the Company acquired 100% of the outstanding common shares of Profire Combustion, Inc. in exchange for the issuance of 35,000,000 common shares.

 

11

 


Following the closing of the Acquisition Agreement, the three Profire Combustion, Inc. shareholders held 78% of the Company’s common stock outstanding after the transaction. As a result, Profire Combustion, Inc. is considered the acquirer for financial reporting purposes. Accordingly, the accompanying financial statements are the financial statements of Profire Combustion, Inc. for all periods presented.

 

Results of Operations

 

Comparison of the three months ended December 31, 2008 and 2007.

 

 

Total Revenues

 

Our total revenues during the quarter ended December 31, 2008 increased nearly 6% compared quarter ended December 31, 2007. We have worked to expand our operations during the past year. This 6% increase is significantly lower than we have experienced in recent quarters. We believe the smaller increase in revenue compared to the prior quarters of the current fiscal year is primarily attributable to current economic conditions and reaction to the steep declines in oil price. We believe some customers are delaying projects as they wait to see what will happen with oil prices and demand before committing to new capital expenditures. During the quarter ended December 31, 2007, product sales accounted for 83% of total revenues and service sales accounted for 17% of total revenue. During the quarter ended December 31, 2008 the mix of product and service sales were nearly unchanged, with product sales at 85% of total revenues and service sales accounting for 15% of total revenue. We believe the decrease in services revenues as a percentage of total revenues is related to a shift in our business model to focus our efforts to establishing ourselves as a product manufacturer and retailer. This shift, was somewhat offset by the seasonal nature of our product sales, coupled with the effects of the economic slowdown, which has some clients are delaying product purchases. We expect total revenues will grow as we continue to expand our operations, however, with the drop in oil prices and the general economic slowdown, we expect revenue growth to be more modest in the upcoming year, as a percentage, than it was in the prior year.

 

 

Cost of Goods Sold

 

Cost of goods sold during the three months ended December 31, 2008 was $624,441 compared to $762,253 during the three months ended December 31, 2007. This 18% decrease is the result of pricing volume discounts from certain suppliers that offered incentives to buy inventory in greater quantity during the period and more efficiency relating to assembly of components before sale and installation. During the three months ended December 31, 2008, cost of goods sold as a percentage of total revenues was 39% of total revenue compared to 51% during the three months ended December 31, 2007. We anticipate as product sales increase cost of goods sold will also increase, although we expect, as a percentage of total revenues, cost of goods sold will remain fairly consistent.

 

12

 

 

 


 

General and Administrative Expenses

 

General and administrative expenses for the three months ended December 31, 2008 were $459,033, a $348,739 or 316% increase compared to the same three month period ended December 31, 2007. This increase in general and administrative expense was largely the result of non-recurring charges associated with the acquisition of Profire Combustion, Inc., the purchase of a new accounting system and losses realized on currency exchanges between the Canadian and US dollars. We expect general and administrative expenses will increase at more normalized rates as a function of sales growth as we continue our efforts to expand our business.

 

 

Payroll Expense

 

Payroll expense during the three months ended December 31, 2008 increased less than 12% to $154,884 compared to the three months ended December 31, 2007. We anticipate payroll expense will continue to be somewhat higher through the remainder of the current fiscal year as compared to our prior fiscal year.

 

Net Income (Loss) Before Income Tax

 

The nearly 6% increase in total revenue and 18% decrease in cost of goods sold were insufficient to offset the 138% increase in total operating expenses. As a result net income before income taxes decreased 29% to $337,285 during the three months ended December 31, 2008.

 

 

Income Tax Expense

 

Income tax expense increased $88,918 to $151,216 during the quarter ended December 31, 2008. This increase in income tax expense is the result of the proportional decrease in direct and indirect expenses coupled with the increase in revenue. We anticipate that as revenues increase, income tax expense will also be higher.

 

 

Foreign Currency Translation Gain (Loss)

 

The consolidated financial statements are presented in U.S. dollars. Our functional currency is Canadian dollars. The financial statements of the Company were translated to U.S. dollars using year-end exchange rates for the balance sheet and weighted average exchange rates for the statements of operations. Equity transactions were translated using historical rates. Foreign currency translation gains or losses as a result of fluctuations in the exchange rates are reflected in the statement of operations and comprehensive income.

 

13

 


Therefore, the translation adjustment in the consolidated financial statements represents the translation differences from translation of our financial statements. As a result, the translation adjustment is commonly, but not always, positive if the average exchange rates are lower than exchange rates on the date of the financial statements and negative if the average exchange rates are higher than exchange rates on the date of the financial statements.

 

During the nine months ended December 31, 2008, we recognized a foreign currency translation loss $218,174 compared to foreign currency translation gain of $74,050 during the nine months ended December 31, 2007.

 

 

Total Comprehensive Income (Loss)

 

For the foregoing reasons, we realized a total comprehensive loss was $32,105 during the three months ended December 31, 2008 compared to total comprehensive income of $483,694 during the three months ended December 31, 2007.

 

Comparison of the nine months ended December 31, 2008 and 2007.

 

 

Total Revenues

 

During the nine months December 31, 2008 total revenues were $4,899,540 compared to $2,939,104 during the nine months ended December 31, 2007. The increase in total revenues is primarily attributable to a 67% increase in sales of goods during the nine month period ended December 31, 2008. This significant increase in sales was the result of our hiring additional sales staff and our efforts to expand our geographical sales area. During the nine months ended December 31, 2007, product sales accounted for 79% of total revenues. By comparison, during the nine months ended December 31, 2008, product sales accounted for 86% of total revenues. While service revenue increased 11% from 2007 to 2008, it accounted for only 14% of total revenue, compared to 21% during 2007. The decrease in services revenues as a percentage of total revenues is directly related to a shift in our business model to focus our efforts to establishing ourselves as a product manufacturer and retailer. We expect total revenues will continue to grow as we continue to expand our operations.

 

 

Cost of Goods Sold

 

Cost of goods sold during the nine months ended December 31, 2008 was $2,113,328 compared to $1,434,465 during the nine months ended December 31, 2007. This 47% increase is the result of increased sales of certain systems needing assembly, certain specialized components, storage and factory space and the associated labor to perform these functions. During the nine month period ended December 31, 2008, cost of goods sold as a percentage of total revenues was 43% compared to 49% during the three months ended December 31, 2007. We anticipate as product sales increase cost of goods sold will also increase, although we expect as a percentage of total revenues cost of goods sold will remain fairly consistent.

 

14


 

 

General and Administrative Expenses

 

General and administrative expenses for the nine months ended December 31, 2008 were $1,293,688 a $485,026 or 60% increase compared to the same nine month period ended December 31, 2007. This increase in general and administrative expense was largely the result of a general increase in operational activity, including increasing service personnel labor costs, increasing transportation, shipping and fuel expenses and the expansion of our distribution territory. We also had expenses associated with our acquisition of Profire Combustion, Inc., a new computerized accounting system and currency conversion losses. We expect general and administrative expenses will continue to increase at the same or higher rates as we continue to expand our business.

 

 

Payroll Expense

 

Payroll expense during the nine months ended December 31, 2008 was $389,394 or 15% higher than during the nine months ended December 31, 2007. This increase in payroll expense was the result of both the hiring of additional employees and wage increases for existing employees. We anticipate payroll expense will remain higher during the remainder of the current fiscal year.

 

Net Income (Loss) Before Income Tax

 

As a result of the 67% increase in total revenue, which was only partially offset by the 47% increase in cost of goods sold and the 45% increase in total operating expenses, net income before income taxes increased $755,696 during the nine months ended December 31, 2008 compared to the nine months ended December 31, 2007.

 

 

Income Tax Expense

 

Income tax expense during the nine months ended December 31, 2008 was $365,893 compared to $62,298 during the nine months ended December 31, 2007. We anticipate income taxes will continue to be higher as compared to last year as a result of increased net income and because we have used up tax credit carryovers from prior years.

 

 

Foreign Currency Translation Gain (Loss)

 

The consolidated financial statements are presented in U.S. dollars. Our functional currency is Canadian dollars. The financial statements of the Company were translated to U.S. dollars using year-end exchange rates for the balance sheet and weighted average exchange rates for the statements of operations. Equity transactions were translated using historical rates. Foreign currency translation gains or losses as a result of fluctuations in the exchange rates are reflected in the statement of operations and comprehensive income.

 

15


Therefore, the translation adjustment in the consolidated financial statements represents the translation differences from translation of our financial statements. As a result, the translation adjustment is commonly, but not always, positive if the average exchange rates are lower than exchange rates on the date of the financial statements and negative if the average exchange rates are higher than exchange rates on the date of the financial statements.

 

During the nine months ended December 31, 2008, we recognized a foreign currency translation loss of $267,090 compared to foreign currency translation gain of $138,730 during the nine months ended December 31, 2007.

 

 

Total Comprehensive Income (Loss)

 

For the foregoing reasons, we realized a $46, 281 increase in total comprehensive income to $434,204 during the nine months ended December 31, 2008 compared to a total comprehensive income of $387,923 during the nine months ended December 31, 2007.

 

 

Liquidity and Capital Resources

 

Since inception, the operations of the Company have been financed primarily from cash flows from operations and loans from Company executives. We have a $400,000 revolving credit line with a local banking institution that we also use from time to time to satisfy short-term fluctuations in cash flows. At December 31, 2008 we had $114,010 outstanding on our line of credit.

 

As of December 31, 2008 we had current assets of $2,262,822 and total assets of $2,601,737 including cash and cash equivalents of $27,275. At December 31, 2008 total liabilities were $1,109,510, all of which were current liabilities.

 

During the nine months ended December 31, 2008 and 2007 cash was primarily used to fund operations. See below for additional discussion and analysis of cash flow.

 

 

Nine months ended December 31, 2008

 

Nine months ended December 31, 2007

 

 

 

 

Net cash (used in) operating activities

$

(28,896)

 

$

(276,007)

Net cash (used in) investing activities

$

(8,078)

 

$

(49,305)

Net cash provided by financing activities

$

36,359 

 

$

261,326 

Effect of exchange rate changes on cash

$

(5,207)

 

$

97,418 

 

 

 

 

NET INCREASE (DECREASE) IN CASH

$

(5,822)

 

$

33,432 

 

 

16

 


Net cash used in our operating activities decreased 90%. As discussed above, during the nine months ended December 31, 2008 we realized a significant increase in net income which was offset by decreases in accounts payable and accrued liabilities and increases in inventory and accounts receivables. As noted above, from time to time we may also draw down on our revolving credit line to meet short-term cash needs. Accounts receivable continue to increase year to year and these could be factored if needed to provide cash flow but to date have not been needed. We have no current capital commitments outside of general operations and do not anticipate any in the near future.

 

Our accounts receivables are higher over the nine month period as several of our customers have taken additional time to pay. Inventory may fluctuate as we have opportunities to stock at favorable rates as we buy in scale. This may ebb and flow from quarter to quarter. Accrued liabilities will fluctuate with our paydown schedule and as liabilities accrue.

 

During the nine months ended December 31, 2008 we realized net cash of $36,359 as we increased the drawdown on our revolving credit line to $114,010 and reduced related party debt by $58,082.

 

 

Summary of Material Contractual Commitments

 

 

The following table lists our significant commitments as of December 31, 2008.

 

Contractual Commitments

 

Total

Payments Due by Fiscal Year

Less than
1 year

1-3
years

3-5 years

More than
5 years

 

 

 

 

 

 

Revolving credit line

$ 114,010

$ 114,010

$ -

$ -

$ -

Short term debt-related parties

$ 136,489

$ 136,489

$ -

$ -

$ -

Total

$ 250,499

$ 250,499

$ -

$ -

$ -

 

 

Inflation

 

We believe that inflation has not had a significant impact on our operations since inception.

 

 

Seasonality

 

Activity of our customers will sometimes be affected by weather and season. As the majority of our operations currently are in western Canada, sales may slow due to winter conditions that may hamper the ability of our customers to build out new locations or maintain and access current locations. We typically have our strongest revenue growth cycles in the non winter months.

 

17

 


 

Off-Balance Sheet Arrangements

 

 

As of December 31, 2008 and 2007 we had no off-balance sheet arrangements.

 

 

Recently Issued Financial Accounting Standards

 

In May of 2008 the Financial Accounting Standards Board (FASB) issued Statement of Financial Accounting Standards (SFAS) No. 163, “Accounting for Financial Guarantee Insurance – an interpretation of FASB Statement No. 60, Accounting and Reporting by Insurance Enterprises”. This statement requires that an insurance enterprise recognize a claim liability prior to an event of default (insured event) when there is evidence that credit deterioration has occurred in an insured financial obligation. This statement also clarifies how Statement 60 applies to financial guarantee insurance contracts. This statement is effective for fiscal years beginning after December 15, 2008. This statement has no effect on the Company’s financial reporting at this time.

 

In May of 2008, the FASB issued Statement No. 162, “The Hierarchy of Generally Accepted Accounting Principles.” This statement identifies literature established by the FASB as the source for accounting principles to be applied by entities which prepare financial statements presented in conformity with generally accepted accounting principles (GAAP) in the United States. This statement is effective 60 days following approval by the SEC of the Public Company Accounting Oversight Board amendments to AU Section 411, “The Meaning of Present Fairly in Conformity With Generally Accepted Accounting Principles.” This statement will require no changes in the Company’s financial reporting practices.

 

None of the above new pronouncements has current application to the Company, but may be applicable to our future financial reporting.

 

Item 3. Quantitative and Qualitative Disclosure about Market Risk

 

We are a smaller reporting company, as defined in Rule 12b-2 promulgated under the Securities Exchange Act of 1934, and accordingly we are not required to provide the information required by this Item.

 

Item 4. Controls and Procedures

 

Management is responsible for establishing and maintaining adequate internal control over financial reporting as defined in Rules 13a-15(f) and 15d-15(f) under the Securities Exchange Act of 1934, as amended. Our internal control over financial reporting is designed to ensure that information required to be disclosed in reports filed under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the Securities and Exchange Commission, and that such information is accumulated and communicated to management, including our Chief Executive Officer

 

18

 


and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure and to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with U.S. generally accepted accounting principles.

 

As of December 31, 2008 we conducted an evaluation, under the supervision and with the participation of our principal executive officer and principal financial officer, of the effectiveness of our internal control over financial reporting based on the criteria for effective internal control over financial reporting established in “Internal Control — Integrated Framework,” issued by the Committee of Sponsoring Organizations (COSO) of the Treadway Commission. Based upon this assessment, we determined that there are material weaknesses affecting our internal control over financial reporting.

 

The matters involving internal controls and procedures that our management considers to be material weaknesses under COSO and SEC rules are: (1) lack of a functioning audit committee and lack of independent directors on the Company’s board of directors, resulting in ineffective oversight in the establishment and monitoring of required internal controls and procedures; (2) inadequate segregation of duties consistent with control objectives; (3) insufficient written policies and procedures for accounting and financial reporting with respect to the requirements and application of US GAAP and SEC disclosure requirements; and (4) ineffective controls over period end financial disclosure and reporting processes. The aforementioned potential material weaknesses were identified by our interim Chief Financial Officer in connection with the preparation of our financial statements as of December 31, 2008 who communicated the matters to our management and board of directors.

 

Management believes that the material weaknesses set forth in items (2), (3) and (4) above did not have an affect on our financial results. However, the lack of a functioning audit committee and lack of a majority of independent directors on our board of directors, resulting in ineffective oversight in the establishment and monitoring of required internal controls and procedures, can impact our financial statements for the future years.

 

Management’s Remediation Initiatives  

 

Although we are unable to meet the standards under COSO because of the limited funds available to a company of our size, we are committed to improving our financial organization. As funds become available, we will undertake to: (1) create a position to segregate duties consistent with control objectives, (2) increase our personnel resources and technical accounting expertise within the accounting function (3) appoint one or more outside directors to our board of directors who shall be appointed to the audit committee of the Company resulting in a fully functioning audit committee who will undertake the oversight in the establishment and monitoring of required internal controls and procedures; and (4) prepare and implement sufficient written policies and checklists which will set forth procedures for accounting and financial reporting with respect to the requirements and application of US GAAP and SEC disclosure requirements.  

 

19

 


We will continue to monitor and evaluate the effectiveness of our internal controls and procedures and our internal control over financial reporting on an ongoing basis and are committed to taking further action and implementing additional enhancements or improvements, as necessary and as funds allow.  However, because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that misstatements due to error or fraud will not occur or that all control issues and instances of fraud, if any, within the Company have been detected.  These inherent limitations include the realities that judgments in decision making can be faulty and that breakdowns can occur because of simple error or mistake. The design of any system of controls is based in part on certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions.  Projections of any evaluation of controls effectiveness to future periods are subject to risks.  

 

PART II - OTHER INFORMATION

 

Item 1A. Risk Factors

 

In addition to the other information set forth in this Quarterly Report, you should carefully consider the risks discussed in our Quarterly Report on Form 10-Q for the quarter ended September 30, 2008, including under the heading “Item 1A. Risk Factors” of Part II, which risks could materially affect our business, financial condition or future results. These risks are not the only risks facing our Company. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition or future results.

 

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

 

On October 9, 2008, we issued 35,000,000 shares to acquire all of the outstanding capital stock of Profire Combustion, Inc. from its three shareholders. These shares were issued without registration under the Securities Act of 1933 to one U.S. person in reliance upon Section 4(2) of the Securities Act of 1933 and to two non U.S. persons in reliance on Regulation S of rules and regulations promulgated under the Securities Act of 1933.

 

Item 4. Results of Votes of Security Holders

 

On October 31, 2008 stockholders holding approximately 82% of our outstanding common stock executed written consents approving an amendment to our Articles of Incorporation to change the name of the Company from “The Flooring Zone, Inc.” to “Profire Energy, Inc.” or such other similar name as the board of directors may deem appropriate. The consents constitute the only approval required under Nevada corporate law and our existing Articles of Incorporation and Bylaws to effect the name change. Pursuant to Rule 14c-2 of the rules and regulations promulgated under the Securities Exchange Act of 1934, as amended, (the “Exchange Act”). The amendment to our Articles of Incorporation was filed with the State of Nevada on December 17, 2008. NASDAQ QMX gave effect to the name and symbol change on January 20, 2009. The trading symbol for the Company’s common stock on the OTCBB changed from “FZON” to “PFIE” on January 20, 2009.

 

20

 


 

Item 6. Exhibits

 

 

Exhibits. The following exhibits are included as part of this report:

 

 

Exhibit 3.1

 

Articles of Amendment to Articles of Incorporation of The Flooring Zone, Inc.

 

 

 

 

 

Exhibit 31.1

 

Certification of Principal Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

 

 

 

 

 

Exhibit 31.2

 

Certification of Principal Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

 

 

 

 

 

Exhibit 32.1

 

Certification of Principal Executive Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

 

 

 

 

 

Exhibit 32.2

 

Certification of Principal Executive Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

 

 

SIGNATURES

 

In accordance with Section 12 of the Securities Exchange Act of 1934, the registrant caused this report to be signed on its behalf, thereunto duly authorized.

 

PROFIRE ENERGY, INC.

 

 

Date:

February 13, 2009

 

By:

/s/ Brenton W. Hatch

 

 

 

 

 

Brenton W. Hatch

 

 

 

 

 

Chief Executive Officer

 

 

 

 

Date:

February 13, 2009

 

By:

/s/ Andrew Limpert

 

 

 

 

 

Andrew Limpert

 

 

 

 

 

Chief Financial Officer

 

 

 

21