|
x
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
|
¨
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
Horne
International, Inc.
|
(Exact
name of registrant as specified in its
charter)
|
Delaware
|
90-0182158
|
|
(State
or other jurisdiction of
|
(I.R.S.
Employer
|
|
incorporation
or organization)
|
Identification
No.)
|
|
3975
University Drive, Suite 100,
|
||
Fairfax,
Virginia
|
22030
|
|
(Address
of principal executive offices)
|
(Zip
Code)
|
PART
I — FINANCIAL INFORMATION
|
||
Item
1. Financial Statements (Unaudited)
|
||
Consolidated
Balance Sheets as of September 26, 2010 (Unaudited) and December 27,
2009
|
2
|
|
Consolidated
Statements of Operations (Unaudited) for the three months and nine months
ended September 26, 2010, and September 27, 2009
|
3
|
|
Consolidated
Statement of Stockholders’ Deficit (Unaudited) for the nine months ended
September 26, 2010
|
4
|
|
Consolidated
Statements of Cash Flows (Unaudited) for the nine months ended September
26, 2010, and September 27, 2009
|
5
|
|
Notes
to (Unaudited) Consolidated Financial Statements
|
6
|
|
Item
2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
|
12
|
|
Item
3. Quantitative and Qualitative Disclosures about Market
Risk
|
14
|
|
Item
4. Controls and Procedures
|
14
|
|
PART
II - OTHER INFORMATION
|
||
Item
1. Legal Proceedings
|
15
|
|
Item
1A Risk Factors
|
15
|
|
Item
6. Exhibits
|
16
|
September
26,
|
December
27
|
|||||||
2010
|
2009
|
|||||||
ASSETS
|
||||||||
Current
assets:
|
||||||||
Cash
and cash equivalents
|
$ | 2 | $ | 15 | ||||
Receivables,
net
|
671 | 1,228 | ||||||
Prepaid
expenses and other current assets
|
36 | 30 | ||||||
Current
assets of discontinued operations
|
- | 2 | ||||||
Total
current assets
|
709 | 1,275 | ||||||
Property
and equipment, net
|
81 | 77 | ||||||
Other
assets
|
59 | 57 | ||||||
Other
assets of discontinued operations
|
- | 1,745 | ||||||
TOTAL
ASSETS
|
$ | 849 | $ | 3,154 | ||||
LIABILITIES
AND STOCKHOLDERS' DEFICIT
|
||||||||
Current
liabilities:
|
||||||||
Accounts
payable
|
$ | 195 | $ | 419 | ||||
Line
of credit
|
117 | - | ||||||
Accrued
expenses
|
543 | 601 | ||||||
Deferred
revenues
|
60 | 57 | ||||||
Current
portion of debt
|
505 | 495 | ||||||
Current
liabilities of discontinued operations
|
253 | 304 | ||||||
Total
current liabilities
|
1,673 | 1,876 | ||||||
Long-term
liabilities:
|
||||||||
Non-current
portion of debt
|
20 | - | ||||||
Non-current
liabilities of discontinued operations
|
- | 1,696 | ||||||
TOTAL
LIABILITIES
|
1,693 | 3,572 | ||||||
Commitments
and contingencies (Note 10)
|
||||||||
Stockholders'
deficit:
|
||||||||
Preferred
stock, $0.0001 par value; 20,000,000 shares authorized, none
issued
|
- | - | ||||||
Common
stock, $0.0001 par value; 80,000,000 shares authorized, 42,809,999 and
42,687,324 issued and outstanding
|
4 | 4 | ||||||
Additional
paid-in capital
|
79,558 | 79,029 | ||||||
Accumulated
deficit
|
(80,406 | ) | (79,451 | ) | ||||
Total
stockholders' deficit
|
(844 | ) | (418 | ) | ||||
TOTAL
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
$ | 849 | $ | 3,154 |
For
the Three Months Ended
|
For
the Nine Months Ended
|
|||||||||||||||
September
26,
|
September
27,
|
September
26,
|
September
27,
|
|||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
Revenues
|
$ | 769 | $ | 1,007 | $ | 2,612 | $ | 3,230 | ||||||||
Cost
of Revenue
|
569 | 714 | 1,941 | 2,245 | ||||||||||||
Gross
Profit
|
200 | 293 | 671 | 985 | ||||||||||||
Operating
Expense
|
292 | 358 | 1,462 | 1,194 | ||||||||||||
Net
Operating Loss
|
(92 | ) | (65 | ) | (791 | ) | (209 | ) | ||||||||
Non-operating
expense, net
|
(55 | ) | (3 | ) | (107 | ) | (66 | ) | ||||||||
Loss
before income taxes
|
(147 | ) | (68 | ) | (898 | ) | (275 | ) | ||||||||
Income
tax expense
|
- | - | (2 | ) | (4 | ) | ||||||||||
Loss
from continuing operations
|
(147 | ) | (68 | ) | (900 | ) | (279 | ) | ||||||||
Gain(Loss)
from discontinued operations
|
2 | (55 | ) | (55 | ) | (125 | ) | |||||||||
Net
and total comprehensive loss
|
$ | (145 | ) | $ | (123 | ) | $ | (955 | ) | $ | (404 | ) | ||||
Weighted
average common shares outstanding:
|
||||||||||||||||
Basic
and diluted
|
42,703,325 | 42,687,324 | 42,692,716 | 42,687,324 | ||||||||||||
Basic
and diluted loss per share
|
||||||||||||||||
Loss
from continuing operations
|
$ | (0.00 | ) | (0.00 | ) | (0.02 | ) | (0.01 | ) | |||||||
Gain(Loss)
from discontinued operations
|
0.00 | (0.00 | ) | (0.00 | ) | (0.00 | ) | |||||||||
Total
basic and diluted loss per share
|
$ | (0.00 | ) | $ | (0.00 | ) | (0.02 | ) | $ | (0.01 | ) |
Common Stock
|
Accumulated
|
|||||||||||||||||||
Shares
|
Amount
|
APIC
|
Deficit
|
Total
|
||||||||||||||||
Balance
as of December 27, 2009
|
42,687,324 | $ | 4 | $ | 79,029 | $ | (79,451 | ) | $ | (418 | ) | |||||||||
Stock-based
compensation
|
519 | 519 | ||||||||||||||||||
Stock
issuances
|
122,675 | - | 10 | 10 | ||||||||||||||||
Net
loss
|
(955 | ) | (955 | ) | ||||||||||||||||
Balance
as of September 26, 2010
|
42,809,999 | $ | 4 | $ | 79,558 | $ | (80,406 | ) | $ | (844 | ) |
September
26,
|
September
27,
|
|||||||
2010
|
2009
|
|||||||
Cash
flows from operating activities:
|
||||||||
Continuing
Operations
|
||||||||
Net
loss from continuing operations
|
$ | (900 | ) | $ | (279 | ) | ||
Adjustments
to reconcile net loss to net cash flows
|
||||||||
Cash
(used) provided in operating activities
|
||||||||
Stock-based
compensation
|
519 | 15 | ||||||
Issuance
of common stocks
|
10 | - | ||||||
Depreciation
and amortization
|
24 | 44 | ||||||
Writedown
of Weskem investments to fair value
|
- | (10 | ) | |||||
Loss
on disposal of equipment
|
2 | - | ||||||
Decrease
(increase) in balance sheet items
|
||||||||
Receivables,
net
|
557 | 658 | ||||||
Prepaid
expenses
|
(5 | ) | 11 | |||||
Accounts
payable
|
(224 | ) | (33 | ) | ||||
Accrued
expenses
|
(58 | ) | 38 | |||||
Deferred
revenue
|
3 | (41 | ) | |||||
Other
liabilities
|
30 | |||||||
Other
assets
|
(3 | ) | 2 | |||||
Net
cash (used in) provided by continuing operations
|
(45 | ) | 405 | |||||
Discontinued
Operations
|
||||||||
Net
loss from discontinued operations
|
(55 | ) | (125 | ) | ||||
Cash
provided by discontinued operations
|
0 | 256 | ||||||
Net
Cash (used in) provided by discontinued operations
|
(55 | ) | 131 | |||||
Net
cash (used in) provided by operations
|
(100 | ) | 536 | |||||
Cash
flows from investing activities:
|
||||||||
Cash
settlement of share price guarantee
|
- | (100 | ) | |||||
Proceeds
from joint ventures under the equity method
|
- | 71 | ||||||
Purchase
of property and equipment
|
(30 | ) | - | |||||
Net
cash used in investing activities
|
(30 | ) | (29 | ) | ||||
Cash
flows from financing activities:
|
||||||||
Net
cash borrowings (repayments)
|
117 | (421 | ) | |||||
Cash
flows provided by (used in) financing activities
|
117 | (421 | ) | |||||
Net
(decrease) increase in cash and cash equivalents
|
(13 | ) | 86 | |||||
Cash
and cash equivalents at beginning of period
|
15 | 22 | ||||||
Cash
and cash equivalents at end of period
|
$ | 2 | $ | 108 | ||||
Supplemental
disclosure of cash flow information:
|
||||||||
Cash
paid for interest
|
$ | 42 | $ | 96 | ||||
Cash
paid for taxes
|
$ | 2 | $ | 3 | ||||
Transfer
of property and satisfaction of Notes Payable
|
$ | 1,743 | $ | 0 |
September
26,
|
December
27,
|
|||||||
2010
|
2009
|
|||||||
Accounts
Receivable
|
||||||||
Billed
AR
|
$ | 570 | $ | 1,119 | ||||
Unbilled
AR
|
91 | 62 | ||||||
Holdbacks
|
11 | 48 | ||||||
Bad
Debt Reserve
|
(1 | ) | (1 | ) | ||||
Total
Accounts Receivable, Net
|
$ | 671 | $ | 1,228 |
September
26,
|
December
27,
|
|||||||
2010
|
2009
|
|||||||
Property
& Equipment
|
||||||||
Buildings
& Improvements
|
$ | 5 | $ | 5 | ||||
Furniture
& Fixtures
|
11 | 11 | ||||||
Office
Equipment
|
311 | 292 | ||||||
Vehicles
|
38 | 38 | ||||||
Total
|
$ | 365 | $ | 346 | ||||
Accumulated
Depreciation
|
(284 | ) | (259 | ) | ||||
Property
& Equipment, net
|
$ | 81 | $ | 87 |
Number of Shares
|
Option Price
|
Weighted Average Exercise
Price
|
||||||||||
Options
outstanding 12/27/2009
|
2,211,000 | |||||||||||
Granted
|
8,333,333 | $ | 0.09 | $ | 0.09 | |||||||
Exercised
|
- | |||||||||||
Cancelled
|
(76,000 | ) | $ | 0.40 | $ | 0.40 | ||||||
Options
outstanding 9/26/2010
|
10,468,333 |
Exercise
|
Shares
|
Shares
|
Weighted
Average
|
|||||||||||
Price
|
Outstanding
|
Exercisable
|
Remaining Life (yrs)
|
|||||||||||
$ | 0.09 | 8,333,333 | 4,166,667 | 6.8 | ||||||||||
0.10 | 2,000,000 | 2,000,000 | 2.3 | |||||||||||
0.35 | 60,000 | 60,000 | 1.9 | |||||||||||
0.50 | 75,000 | 75,000 | 6.0 | |||||||||||
10,468,333 | 6,301,667 | |||||||||||||
Total
options available to issue
|
32,000,000 | |||||||||||||
Less
total options outstanding or exercised
|
30,589,533 | |||||||||||||
Total
options remaining
|
1,410,467 |
2010
|
2011
|
2012
|
2013
|
2014+ | ||||||||||||||||
Capital
Leases
|
$ | 3 | $ | 12 | $ | 12 | $ | 3 | $ | - |
Three
months ended September,
|
||||||||||||||||
2010
|
2009
|
|||||||||||||||
Total
revenue
|
$ | 769 | 100.0 | % | $ | 1,007 | 100.0 | % | ||||||||
Gross
profit
|
200 | 26.0 | % | 293 | 29.1 | % | ||||||||||
Operating
loss
|
(92 | ) | -12.0 | % | (65 | ) | -6.5 | % |
Nine
months ended September,
|
||||||||||||||||
2010
|
2009
|
|||||||||||||||
Total
revenue
|
$ | 2,612 | 100.0 | % | 3,230 | 100.0 | % | |||||||||
Gross
profit
|
672 | 25.7 | % | 985 | 30.5 | % | ||||||||||
Operating
loss
|
(791 | ) | -30.3 | % | (209 | ) | -6.5 | % |
By:
|
/s/ Darryl K. Horne
|
Darryl K. Horne
|
|
President and Chief Executive Officer
|
|
By:
|
/s/ Paige E. Shannon
|
Paige E. Shannon
|
|
Interim Chief Financial Office
|