MONTANA
|
82-0369233
|
|
(State or other jurisdiction of
incorporation)
|
(IRS Employer Identification
Number)
|
|
2500 City West
Boulevard, Suite 300, Houston,
Texas
|
77042
|
|
(Address of principal executive
offices)
|
(Zip
Code)
|
|
Large accelerated
filer
|
o |
Accelerated
filer
|
o |
Non-accelerated
filer
|
o |
Smaller reporting
company
|
x |
(Do not check if smaller reporting
company
|
|||
Page
No.
|
||
Item
1.
|
Financial
Statements
|
|
Consolidated
Balance Sheets – March 31, 2009 (Unaudited) and December 31,
2008
|
3
|
|
Unaudited
Consolidated Statements of Operations-Three Months Ended March 31, 2009
and 2008
|
4
|
|
Unaudited
Consolidated Statement of Changes in Stockholders’ Deficit – Three Months
Ended March 31, 2009
|
5
|
|
Unaudited
Consolidated Statements of Cash Flows-Three Months Ended March 31, 2009
and 2008
|
6
|
|
Notes
to Unaudited Consolidated Financial Statements
|
7
|
|
Item
2.
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
10
|
Item
3.
|
Quantitative
and Qualitative Disclosures About Market Risks
|
12
|
Item
4T.
|
Controls
and Procedures
|
12
|
PART
II OTHER INFORMATION
|
||
Item
1.
|
Legal
Proceedings
|
12
|
Item
2.
|
U
Unregistered Sales of Equity Securities and Use of
Proceeds
|
12
|
Item
3.
|
D
Defaults Upon Senior Securities
|
12
|
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
12
|
Item
5.
|
Other
Information
|
12
|
Item
6.
|
Exhibits
|
13
|
Signatures
|
13
|
March 31,
2009
|
December 31,
2008
|
|||||||
ASSETS
|
||||||||
Cash in
bank
|
$ | 106,847 | $ | 30,228 | ||||
Accounts
receivable
|
23,780 | 81,472 | ||||||
Note receivable – current
portion
|
60,697 | 60,094 | ||||||
Prepaid
assets
|
2,675 | 5,702 | ||||||
Total current
assets
|
193,999 | 177,496 | ||||||
Fixed assets, net of accumulated
depreciation of $31,090
and
$26,758, respectively
|
68,725 | 62,793 | ||||||
Goodwill
|
1,559,240 | 1,559,240 | ||||||
Notes receivable – long
term
|
844,287 | 847,096 | ||||||
Other
assets
|
375,208 | 375,208 | ||||||
Total non-current
assets
|
2,847,460 | 2,844,337 | ||||||
TOTAL
ASSETS
|
$ | 3,041,459 | $ | 3,021,833 | ||||
LIABILITIES AND STOCKHOLDERS’
DEFICIT
|
||||||||
Accounts
payable
|
$ | 638,999 | $ | 702,753 | ||||
Accrued
liabilities
|
146,980 | 133,521 | ||||||
Accrued liabilities – related
party
|
810,114 | 766,214 | ||||||
Notes payable – current
portion
|
298,236 | 397,751 | ||||||
Interest
payable
|
397,500 | 360,000 | ||||||
Deferred gain - current
portion
|
391,278 | 391,278 | ||||||
Total current
liabilities
|
2,683,107 | 2,751,517 | ||||||
Deferred gain – long
term
|
1,369,475 | 1,467,295 | ||||||
Notes payable – long
term
|
1,550,990 | 1,554,813 | ||||||
TOTAL
LIABILITIES
|
5,603,572 | 5,773,625 | ||||||
STOCKHOLDERS’
DEFICIT
|
||||||||
Preferred stock, $0.001 par value,
20,000,000 shares authorized,
no
shares outstanding
|
- | - | ||||||
Capital stock, $0.001 par value,
500,000,000 shares authorized,
87,760,579
and 83,260,579 shares issued and outstanding at
March
31, 2009 and December 31, 2008,
respectively
|
87,760 | 83,260 | ||||||
Stock
payable
|
137,500 | - | ||||||
Additional paid in
capital
|
13,383,042 | 13,306,247 | ||||||
Retained
deficit
|
(16,170,415 | ) | (16,141,299 | ) | ||||
Total stockholders’
deficit
|
(2,562,113 | ) | (2,751,792 | ) | ||||
TOTAL LIABILITIES AND
STOCKHOLDERS’ DEFICIT
|
$ | 3,041,459 | $ | 3,021,833 |
Three
Months Ended March 31,
|
||||||||
2009
|
2008
|
|||||||
(Restated)
|
||||||||
REVENUE
|
||||||||
Revenue
|
$ | 487,361 | $ | 444,203 | ||||
OPERATING
EXPENSES
|
||||||||
Cost of product
sales
(net
of depreciation shown separately below)
|
124,095 | 91,264 | ||||||
Terminal
management
|
102,000 | 105,000 | ||||||
General
and administrative
|
128,932 | 35,702 | ||||||
Legal
and professional
|
44,445 | 69,499 | ||||||
Consulting
fees
|
191,383 | 104,891 | ||||||
Repairs
|
183 | 4,979 | ||||||
Depreciation
expense
|
4,332 | 59,739 | ||||||
Operating
supplies
|
1,801 | 1,208 | ||||||
Total
operating expenses
|
597,171 | 472,282 | ||||||
OPERATING
LOSS
|
(109,810 | ) | (28,079 | ) | ||||
OTHER
INCOME AND EXPENSES
|
||||||||
Interest
income
|
15,873 | 18,975 | ||||||
Interest
expense
|
(40,895 | ) | (150,239 | ) | ||||
Gain
from stock valuation
|
- | 322,710 | ||||||
Gain
from lawsuit
|
105,716 | 24,673 | ||||||
Total
other income and expenses
|
80,694 | 216,119 | ||||||
NET
INCOME (LOSS)
|
$ | ( 29,116 | ) | $ | 188,040 | |||
Net
income (loss) per share, basic and fully
diluted
|
$ | 0.00 | $ | 0.00 | ||||
Weighted
average shares outstanding
|
84,899,468 | 49,544,226 | ||||||
Shares
|
Amount
|
Additional
Paid in
Capital
|
Stock
Payable
|
Retained
Deficit
|
Total
|
|||||||||||||||||||
Balance December 31,
2008
|
83,260,579 | $ | 83,260 | $ | 13,306,247 | $ | - - | $ | (16,141,299 | ) | $ | (2,751,792 | ) | |||||||||||
Options
issued for services
|
- | - | 9,795 | - | - | 9,795 | ||||||||||||||||||
Shares
issued for services - officers
|
3,500,000 | 3,500 | 49,000 | - | - | 52,500 | ||||||||||||||||||
Shares
issued for services
|
1,000,000 | 1,000 | 18,000 | - | - | 19,000 | ||||||||||||||||||
Shares
to be issued in lawsuit settlement
|
- | - | - | 137,500 | - | 137,500 | ||||||||||||||||||
Net
loss
|
- | - | - | - | (29,116 | ) | (29,116 | ) | ||||||||||||||||
Balance
March 31, 2009
|
87,760,579 | $ | 87,760 | $ | 13,383,042 | $ | 137,500 | $ | (16,170,415 | ) | $ | (2,562,113 | ) |
Three Months
Ended
March 31,
2009
|
Three Months
Ended
March 31, 2008
(Restated)
|
|||||||
CASH FLOWS FROM OPERATING
ACTIVITIES:
|
||||||||
Net income
(loss)
|
$ | (29,116 | ) | $ | 188,040 | |||
Adjustments to reconcile net
income (loss) to net cash provided by (used in)
operating
activities:
|
||||||||
Depreciation and
amortization
|
4,332 | 59,738 | ||||||
Options issued for
services
|
9,795 | 7,391 | ||||||
Stock based
compensation
|
52,500 | (322,710 | ) | |||||
Shares issued for
services
|
19,000 | - | ||||||
Amortization of debt
discount
|
- | 62,633 | ||||||
Amortization of note receivable
discount
|
(12,593 | ) | - | |||||
Gain from lawsuit / lease
settlement
|
(105,716 | ) | (24,672 | ) | ||||
Change in operating assets and
liabilities:
|
||||||||
Accounts
receivable
|
57,692 | 40,514 | ||||||
Inventory
|
- | (29,746 | ) | |||||
Other
assets
|
3,027 | (17,687 | ) | |||||
Accounts payable and accrued
liabilities
|
76,501 | 15,146 | ||||||
Net cash provided by (used in)
operating activities
|
75,422 | (21,353 | ) | |||||
CASH FLOWS FROM INVESTING
ACTIVITIES:
|
||||||||
Principal payments on note
receivable
|
14,799 | - | ||||||
Purchase of
equipment
|
(10,264 | ) | - | |||||
Net cash provided by investing
activities
|
4,535 | - | ||||||
CASH FLOWS FROM FINANCING
ACTIVITIES:
|
||||||||
Borrowings on note payable –
related party
|
- | 22,500 | ||||||
Principal payments on note
payable
|
(3,338 | ) | - | |||||
Principal payments on note payable
– related party
|
- | (18,142 | ) | |||||
Net cash provided by (used in)
financing activities
|
$ | (3,338 | ) | $ | 4,358 | |||
Net change in cash and cash
equivalents
|
76,619 | (16,995 | ) | |||||
Cash and cash equivalents,
beginning of period
|
30,228 | 91,264 | ||||||
Cash and cash equivalents, end of
period
|
$ | 106,847 | $ | 74,269 | ||||
Cash paid
for:
|
||||||||
Interest
|
$ | - | $ | - | ||||
Income
taxes
|
$ | - | $ | - |
March 31,
2009
|
December 31,
2008
|
|||||||
Sundlun, net of unamortized
discount
|
$ | 593,812 | $ | 581,219 | ||||
Fuel
Streamers
|
$ | 311,172 | $ | 325,971 | ||||
Total notes
receivable
|
$ | 904,984 | $ | 907,190 | ||||
Less: current
portion
|
(60,697 | ) | (60,094 | ) | ||||
Total long-term notes
receivable
|
$ | 844,287 | $ | 847,096 |
March
31,2009
|
December 31,
2008
|
|||||||
Accrued accounting and legal
fees
|
128,862 | 126,362 | ||||||
Deferred lease
liability
|
18,118 | 7,159 | ||||||
Total accrued
liabilities
|
$ | 146,980 | $ | 133,521 | ||||
Accrued salaries-related
party
|
$ | 810,114 | $ | 766,214 | ||||
Three
Months Ended
March
31, 2009
|
%
|
Three
Months Ended
March
31, 2008
|
%
|
|||||||||||||
Customer
A
|
$ | 53,550 | 11 | $ | 70,080 | 18 | ||||||||||
Customer
B
|
$ | 131,181 | 27 | $ | 5,801 | 2 | ||||||||||
Customer
C
|
$ | 153,090 | 31 | $ | 150,904 | 39 | ||||||||||
Customer
D
|
$ | 115,786 | 24 | $ | 145,513 | 38 |
3.1
|
Articles
of Incorporation (incorporated by reference to our Form 10-K filed on
March 18, 2009)
|
3.2
|
By-Laws
of Golden Maple Mining and Leaching Company, Inc. (now Adino Energy
Corporation) (incorporated by reference to our Form 10-K filed on March
18, 2009)
|
10.1
|
Contract
with Metropolitan Transit Authority of Harris County, Texas (incorporated
by reference to our Form 10-K filed on March 18,
2009)
|
10.2
|
Lease
with Lone Star Fuel Storage and Transfer, LLC (incorporated by reference
to our Form 10-K filed on March 18,
2009)
|
10.3
|
Terminal
Management Agreement with Summit Terminaling
LLC
|
10.4
|
Resolution
of the Board of Directors of February 20,
2009*
|
10.5
|
Resolution
of the Board of Directors of March 26,
2009*
|
14
|
Code
of Business Conduct and Ethics (incorporated by reference to our Form 10-K
filed on March 18, 2009)
|
31.1
|
Certification of Chief Executive Officer pursuant to Rule
15d-14(a) of the Exchange Act
|
31.2
|
Certification
of Chief Financial Officer pursuant to Rule 15d-14(a) of the Exchange
Act
|
32.1
|
Certification
of Chief Executive Officer pursuant to 18 U.S.C. Section 1350 as adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of
2002
|
32.2
|
Certification
of Chief Financial Officer pursuant to 18 U.S.C. Section 1350 as adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of
2002
|