FLORIDA
(State
of or Other Jurisdiction of
Incorporation
or Organization)
|
20-1167761
(IRS
Employer I.D. No.)
|
Page
|
||
PART
I.
|
FINANCIAL
INFORMATION
|
|
Item
1.
|
Consolidated
Financial Statements (unaudited)
|
|
Balance
Sheets as of March 31, 2005 and December 31, 2004
|
3
|
|
Statements
of Operations for the three months ended March 31, 2005 and
2004
|
4
|
|
Statements
of Cash Flows for the three months ended March 31, 2005 and
2004
|
5
|
|
Consolidated
Condensed Statements of Shareholders’ Equity as of March 31, 2005 and
March 31, 2004
|
6
|
|
Notes
to Financial Statements
|
7
|
|
Item
2.
|
Management's
Discussion and Analysis (including cautionary statement)
|
9
|
Item
3.
|
Controls
and Procedures
|
12
|
PART
II.
|
OTHER
INFORMATION
|
|
Item
1.
|
Legal
Proceedings
|
12
|
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
12
|
Item
3.
|
Defaults
Upon Senior Securities
|
13
|
Item
4.
|
Submission
of Matters to a Vote of Securities Holders
|
13
|
Item
5.
|
Other
Information
|
13
|
Item
6.
|
Exhibits
|
13
|
Signatures
|
14
|
Innovative
Food Holdings, Inc. and Subsidiary
|
|||||
Consolidated
Balance Sheets
|
UNAUDITED
|
AUDITED
|
||||||
ASSETS
|
March
31, 2005
|
Dec.
31, 2004
|
|||||
Current
Assets
|
|||||||
Cash
|
$
|
239,660
|
$
|
28,011
|
|||
Accounts
receivable
|
350,642
|
325,498
|
|||||
Inventory
|
35,028
|
4,664
|
|||||
Total
Current Assets
|
625,330
|
358,173
|
|||||
Property
and equipment - at cost, net of
|
|||||||
accumulated
depreciation and amortization
|
108,974
|
119,706
|
|||||
$
|
734,304
|
$
|
477,879
|
||||
LIABILITIES
AND STOCKHOLDERS' DEFICIENCY
|
|||||||
Current
Liabilities
|
|||||||
Accounts
payable
|
$
|
430,806
|
$
|
593,765
|
|||
Accrued
taxes and expenses
|
170,426
|
40,026
|
|||||
Notes
and loans payable
|
22,000
|
46,521
|
|||||
Convertible
notes payable-current maturities
|
865,000
|
515,000
|
|||||
Total
Current Liabilities
|
1,488,232
|
1,195,312
|
|||||
Convertible
notes payable
|
180,000
|
113,000
|
|||||
Loans
payable stockholders
|
18,448
|
19,000
|
|||||
Stockholders'
Deficiency
|
|||||||
Common
stock authorized 500,000,000 shares;
|
|||||||
78,742,037
issued and outstanding at March 31, 2005.
|
7874
|
7299
|
|||||
Preferred
stock authorized 10,000,000
|
-
|
-
|
|||||
Additional
paid-in capital
|
1,835,628
|
1,830,578
|
|||||
Accumulated
deficit
|
(2,795,878
|
)
|
(2,687,310
|
)
|
|||
(952,376
|
)
|
(849,433
|
)
|
||||
$
|
734,304
|
$
|
477,879
|
See
notes to the consolidated financial statements.
|
|||||||
Innovative
Food Holdings, Inc. and Subsidiary
|
|||||||
Consolidated
Statements of Operations
|
Three
months ended March 31,
|
|||||||
2005
|
2004
|
||||||
Revenues
|
|||||||
Sales
|
$
|
1,103,797
|
$
|
870,467
|
|||
Other
income
|
66,578
|
73,953
|
|||||
Total
Revenues
|
1,170,375
|
944,420
|
|||||
Costs
and expenses
|
|||||||
Cost
of goods sold
|
926,722
|
852,462
|
|||||
Selling
expenses
|
191,287
|
240,899
|
|||||
General
and administrative expenses
|
145,025
|
274,322
|
|||||
Total
Expenses
|
1,263,034
|
1,367,683
|
|||||
Loss
before other expense and
|
|||||||
income
tax expense
|
(92,659
|
)
|
(423,263
|
)
|
|||
Other
expense:
|
|||||||
Interest
expense
|
(15,909
|
)
|
(506
|
)
|
|||
Loss
before income tax expense
|
(108,568
|
)
|
(423,769
|
)
|
|||
Income
tax expense
|
-
|
-
|
|||||
NET
LOSS
|
$
|
(108,568
|
)
|
$
|
(423,769
|
)
|
|
NET
LOSS PER SHARE - BASIC AND DILUTED
|
$
|
(0.0014
|
)
|
$
|
(0.0072
|
)
|
|
See
notes to the consolidated financial statements.
|
|||||||
Innovative
Food Holdings, Inc. and Subsidiary
|
|||||||
Consolidated
Statements of Cash Flows
|
Three
months ended March 31,
|
|||||||
2005
|
2004
|
||||||
Cash
flows from operating activities
|
|||||||
Net
loss
|
$
|
(108,568
|
)
|
$
|
(423,769
|
)
|
|
Adjustments
to reconcile net loss to net cash
|
|||||||
used
in operating activities
|
|||||||
Depreciation
|
10,732
|
17,291
|
|||||
Stock
issued during merger
|
-
|
150,015
|
|||||
Stock
issued to acquire subsidiary
|
-
|
244,148
|
|||||
Stock
issued for services
|
-
|
165,000
|
|||||
Stock
issued as bonuses to employees and board members
|
5,625
|
-
|
|||||
Changes
in assets and liabilities
|
|||||||
Accounts
receivable
|
(25,144
|
)
|
(20,465
|
)
|
|||
Inventory
|
(30,364
|
)
|
(2,430
|
)
|
|||
Accounts
payable and accrued expenses
|
(32,559
|
)
|
105,536
|
||||
Notes
and loans payable
|
(25,073
|
)
|
-
|
||||
Net
cash (used in) provided by operating activities
|
(205,351
|
)
|
235,326
|
||||
Cash
flows from investing activities
|
|||||||
Acquisition
of property and equipment
|
-
|
(61,357
|
)
|
||||
Net
cash used in investing activities
|
-
|
(61,357
|
)
|
||||
Cash
flows from financing activities
|
|||||||
Proceeds
from issuance of long-term-debt
|
350,000
|
94,505
|
|||||
Proceeds
from sale of stock
|
67,000
|
-
|
|||||
Payment
of loans from stockholders
|
-
|
(170,707
|
)
|
||||
Net
cash provided by (used in) financing activities
|
417,000
|
(76,202
|
)
|
||||
NET
INCREASE IN CASH AND CASH
|
|||||||
EQUIVALENTS
|
211,649
|
97,767
|
|||||
Cash
and cash equivalents at beginning of quarter
|
28,011
|
44,130
|
|||||
Cash
and cash equivalents at end of quarter
|
$
|
239,660
|
$
|
141,897
|
|||
Supplemental
cash flow disclosures:
|
|||||||
Interest
paid
|
$
|
-
|
$
|
-
|
|||
Income
taxes paid
|
$
|
-
|
$
|
-
|
|||
See
notes to the consolidated financial statements.
|
|||||||
Innovative
Food Holdings, Inc. and Subsidiary
|
||||||||||||||||
Consolidated
Condensed Statement of Shareholders
Deficiency
|
Common
Stock
|
Additional
Paid In
|
Accumulated
|
Total
Shareholders
|
|||||||||||||
Shares
|
Amount
|
Capital
|
Deficit
|
Equity
|
||||||||||||
Balance-December 31, 2004 |
72,992,037
|
$
|
7,299
|
$
|
1,830,578
|
$ | (2,687,310 | ) |
$
|
(849,433
|
)
|
|||||
Issuance
of stock options and warrants
|
5,750,000
|
575
|
5,050
|
5,625
|
||||||||||||
Net
loss
|
(108,568
|
)
|
(108,568
|
)
|
||||||||||||
Balance-March
31, 2005
|
78,742,037
|
$
|
7,874
|
$
|
1,835,628
|
$
|
(2,795,878
|
)
|
$
|
(952,376
|
)
|
|||||
For
the Three Months Ended
|
|||||||
March
31,
|
|||||||
Numerator:
|
2005
|
2004
|
|||||
Net
Loss
|
$
|
(108,568
|
)
|
$
|
(423,769
|
)
|
|
Denominator:
|
|||||||
Weighted-average
common shares outstanding
|
74,905,926
|
5,668,148
|
|||||
Dilutive
effect of:
|
|||||||
Stock
options and warrants
|
|||||||
Weighted-average
common shares outstanding, assuming dilution
|
500,000,000
|
59,268,148
|
|||||
Basic per share information: | |||||||
Net
loss per share - basic and diluted
|
$
|
(0.0014
|
)
|
$
|
(0.0072
|
)
|
|
2005
|
2004
|
||||||
Net
Revenue
|
100.00
|
%
|
100.00
|
%
|
|||
Cost
of Goods Sold
|
(79.18
|
%)
|
(90.26
|
%)
|
|||
Gross
Margin
|
20.82
|
%
|
9.73
|
%
|
|||
Selling,
general and administrative expenses
|
(28.74
|
%)
|
(54.55
|
%)
|
|||
Interest
expense
|
(1.36
|
%)
|
(0.05
|
%)
|
|||
Net
Loss
|
(9.28
|
%)
|
(44.86
|
%)
|
(a)
|
18,400,000
shares, convertible notes in the aggregate principal amount of
$350,000
and warrants to purchase 132,000,000 shares, were exempt pursuant
to the
provisions of Rule 506 of Regulation D since all the purchasers
were
accredited investors, and
|
(b)
|
750,000
shares which were bonuses to employees were exempt because no sale
of
securities was involved.
|
SIGNATURE
|
TITLE
|
DATE
|
||
Jonathan
D. Steckler
/s/
Jonathan D. Steckler
|
President
|
November
15, 2005
|
||
Carol
Houston
/s/
Carol Houston
|
Principal
Financial Officer
|
November
15, 2005
|