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 June 30, 2005 and December 31, 2004
|
3
|
|
Statements
of Operations for the three and six months ended June 30, 2005 and
June
30, 2004
|
4
|
|
Statements
of Cash Flows for the six months ended June 30, 2005 and June 30,
2004
|
5
|
|
Consolidated
Condensed Statements of Shareholders Equity as of June 30, 2005 and
June
30, 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
|
13
|
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
13
|
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
|
14
|
Signatures
|
15
|
Innovative
Food Holdings, Inc. and Subsidiary
|
|||||
Consolidated
Balance Sheets
|
|
(Unaudited)
|
(Audited)
|
|
||||
ASSETS
|
June
30, 2005
|
Dec.
31, 2004
|
|||||
Current
Assets
|
|||||||
Cash
|
$
|
119,833
|
$
|
28,011
|
|||
Accounts
receivable
|
318,299
|
325,498
|
|||||
Inventory
|
-
|
4,664
|
|||||
Prepaid
Expenses
|
84,564
|
-
|
|||||
Total
Current Assets
|
522,696
|
358,173
|
|||||
Property
and equipment - at cost, net of
|
|||||||
accumulated
depreciation and amortization
|
63,270
|
119,706
|
|||||
$
|
585,966
|
$
|
477,879
|
||||
LIABILITIES
AND STOCKHOLDERS' DEFICIENCY
|
|||||||
Current
Liabilities
|
|||||||
Accounts
payable
|
$
|
521,754
|
$
|
593,765
|
|||
Accrued
taxes and expenses
|
68,248
|
40,026
|
|||||
Notes
and loans payable
|
-
|
46,521
|
|||||
Convertible
notes payable-current maturities
|
865,000
|
515,000
|
|||||
Total
Current Liabilities
|
1,455,002
|
1,195,312
|
|||||
Convertible
notes payable
|
215,000
|
113,000
|
|||||
Loans
payable stockholders
|
7,448
|
19,000
|
|||||
Stockholders'
Deficiency
|
|||||||
Common
stock authorized 500,000,000 shares;
|
|||||||
81,542,037
issued and outstanding at June 30, 2005
|
8,154
|
7,299
|
|||||
Preferred
stock authorized 10,000,000
|
-
|
-
|
|||||
Additional
paid-in capital
|
1,838,048
|
1,830,578
|
|||||
Accumulated
deficit
|
(2,937,687
|
)
|
(2,687,310
|
)
|
|||
(1,091,484
|
)
|
(849,433
|
)
|
||||
$
|
585,966
|
$
|
477,879
|
Consolidated
Statements of Operations
|
|||||||||
(Unaudited)
|
|
For
the 3 Months
Ended June 30 |
For
the 6 Months
Ended June 30 |
|||||||||||
2005
|
2004
|
2005
|
2004
|
||||||||||
Revenues
|
|||||||||||||
Sales
|
$
|
1,281,850
|
$
|
1,076,001
|
$
|
2,385,647
|
$
|
1,946,468
|
|||||
Other
income
|
43,964
|
45,549
|
110,542
|
119,502
|
|||||||||
1,325,814
|
1,121,550
|
2,496,189
|
2,065,970
|
||||||||||
Costs
and expenses
|
|||||||||||||
Cost
of goods sold
|
1,034,733
|
971,799
|
1,961,455
|
1,824,261
|
|||||||||
Selling
expenses
|
202,675
|
292,786
|
393,962
|
533,685
|
|||||||||
General
and administrative expenses
|
210,467
|
287,249
|
355,492
|
561,571
|
|||||||||
1,447,875
|
1,551,834
|
2,710,909
|
2,919,517
|
||||||||||
Loss
before other expense and
|
|||||||||||||
income
tax expense
|
(122,061
|
)
|
(430,284
|
)
|
(214,720
|
)
|
(853,547
|
)
|
|||||
Other
expense:
|
|||||||||||||
Interest
expense
|
(19,748
|
)
|
(16,756
|
)
|
(35,657
|
)
|
(17,262
|
)
|
|||||
Loss
before income tax expense
|
(141,809
|
)
|
(447,040
|
)
|
(250,377
|
)
|
(870,809
|
)
|
|||||
Income
tax expense
|
-
|
-
|
-
|
-
|
|||||||||
NET
LOSS
|
$
|
(141,809
|
)
|
$
|
(447,040
|
)
|
$
|
(250,377
|
)
|
$
|
(870,809
|
)
|
|
NET
LOSS PER SHARE - BASIC AND DILUTED
|
$
|
(0.0018
|
)
|
$
|
(0.0107
|
)
|
$
|
(0.0031
|
)
|
$
|
(0.0208
|
)
|
|
See
notes to the consolidated financial
statements.
|
Innovative
Food Holdings, Inc. and Subsidiary
|
||||||
Consolidated
Statements of Cash Flows
|
||||||
(Unaudited)
|
|
For
the Six Months
Ended June 30, |
||||||
2005
|
2004
|
||||||
Cash
flows from operating activities
|
|||||||
Net
loss
|
$
|
(250,377
|
)
|
$
|
(870,809
|
)
|
|
Adjustments
to reconcile net loss to net cash
|
|||||||
used
in operating activities
|
|||||||
Depreciation
|
25,642
|
28,023
|
|||||
Stock
issued during merger
|
-
|
150,015
|
|||||
Stock
issued to acquire subsidiary
|
-
|
244,158
|
|||||
Stock
issued for services
|
-
|
165,000
|
|||||
Changes
in assets and liabilities
|
|||||||
Accounts
receivable
|
7,199
|
72,865
|
|||||
Inventory
|
4,664
|
(2,430
|
)
|
||||
Prepaid
Expenses
|
(84,564
|
)
|
|||||
Accounts
payable
|
(72,011
|
)
|
(78,662
|
)
|
|||
Accrued
taxes and expenses
|
28,223
|
(32,789
|
)
|
||||
Notes
and loans payable
|
(46,521
|
)
|
-
|
||||
Net
cash used in operating activities
|
(387,746
|
)
|
(324,629
|
)
|
|||
Cash
flows from investing activities
|
-
|
-
|
|||||
Acquisition
of property and equipment
|
30,795
|
(116,284
|
)
|
||||
Net
cash used in investing activities
|
30,795
|
(116,284
|
)
|
||||
Cash
flows from financing activities
|
|||||||
Proceeds
from issuance of long-term-debt
|
452,000
|
573,597
|
|||||
Payment
of loans from stockholders
|
(3,227
|
)
|
(170,707
|
)
|
|||
Net
cash provided by financing activities
|
448,773
|
402,890
|
|||||
NET
DECREASE IN CASH AND CASH
|
|||||||
EQUIVALENTS
|
91,822
|
(38,022
|
)
|
||||
Cash
and cash equivalents at beginning of period
|
28,011
|
44,131
|
|||||
Cash
and cash equivalents at end of period
|
$
|
119,833
|
$
|
6,109
|
|||
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
Equity
|
Common
Stock
|
Additional
Paid
In
|
Accumulated
|
Total
Shareholders
|
||||||||||||||||||
Shares
|
Amount
|
Capital
|
Deficit
|
Equity
|
|||||||||||||||||
Balance-December
31, 2004 (Audited)
|
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 (Unaudited)
|
78,742,037
|
7,874
|
1,835,628
|
(2,795,878)
|
(952,376
|
)
|
|||||||||||||||
Issuance
of stock options and warrants
|
2,800,000
|
280
|
2,420
|
2,700
|
|||||||||||||||||
Net
loss
|
(141,809)
|
(141,808
|
)
|
||||||||||||||||||
Balance-June
30, 2005 (Unaudited)
|
81,542,037
|
$
|
8,154
|
$
|
1,838,048
|
$(2,937,687)
|
$
|
(1,091,484
|
)
|
For
the Six Months Ended
|
|||||||
June
30,
|
|||||||
Numerator:
|
2005
|
2004
|
|||||
Net
Loss
|
$
|
(250,377
|
)
|
$
|
(870,809
|
)
|
|
Denominator:
|
|||||||
Weighted-average
common shares outstanding
|
80,668,960
|
41,849,345
|
|||||
Dilutive
effect of:
|
|||||||
Stock
options and warrants
|
|||||||
Weighted-average
common shares outstanding, assuming dilution
|
500,000,000
|
95,449,345
|
|||||
Basic
and Diluted Per Share Information:
|
|||||||
Net
loss per share - basic and diluted
|
$
|
(0.0031
|
)
|
$
|
(0.0208
|
)
|
|
Three
Months Ended June 30,
|
Six
Months Ended June 30,
|
|||
2005
|
2004
|
2005
|
2004
|
|
Net
Revenue
|
100%
|
100%
|
100%
|
100%
|
Cost
of Goods Sold
|
78%
|
87%
|
79%
|
88%
|
Gross
Margin
|
22%
|
13%
|
21%
|
12%
|
Selling,
general and administrative expenses
|
31%
|
52%
|
30%
|
53%
|
Interest
expense
|
1%
|
1%
|
1%
|
1%
|
Net
Loss
|
(10%)
|
(40%)
|
(10%)
|
(42%)
|
(a)
|
2,500,000
shares and convertible notes in the aggregate principal amount of
$35,000
were exempt pursuant to the provisions of Rule 506 of Regulation
D since
all the purchasers were accredited
investors;
|
(b)
|
300,000
shares which were bonuses to our Chef Advisory Board were exempt
pursuant
to Section 4(2) of the Securities Act inasmuch as it did not involve
a
public offering.
|
SIGNATURE
|
TITLE
|
DATE
|
Jonathan
D. Steckler
/s/
Jonathan D. Steckler
|
President
|
November
18, 2005
|
Carol
Houston
/s/
Carol Houston
|
Principal
Financial Officer
|
November
18, 2005
|