NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2012 AND 2011
NOTE 1 – SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES
On June 8, 2012, in expectation of going
public, a share exchange was effected in which Sterling Consolidated Corp delivered 30,697,040 shares to shareholders of Sterling
Seal and Supply, Inc.; 1,500,000 shares to the shareholders of Integrity; 540,000 shares to the members of Q5 and 1,080,000 shares
to the members of ADDR. The existing shareholders of Sterling Consolidated Corp retained 2,880,000shares resulting in a total of
36,697,040 shares outstanding post-share exchange. The resultant structure is such that Sterling Consolidated Corp is effectively
a holding corp with wholly owned ownership of Sterling Seal and Supply, Inc., Integrity, Q5 and ADDR. The consolidated financials
presented herein are presented as if the share exchange had occurred at the beginning of the periods being reported on (Jan 1,
2011).
Organization, Nature of Business,Stock
Split, and Principles of Consolidation
Sterling Seal and Supply Inc.
Sterling Seal and Supply Inc. is a New
Jersey corporation founded in 1997 which distributes o-rings and other rubber products worldwide. Since 1980, Sterling and its
predecessor, Sterling Plastic and Rubber Products Inc. (founded in 1969), has been importing product from China for distribution.
Sterling focuses on quality and service by initially proving itself as a 2nd or 3rd source vendor.
Integrity Cargo Freight Corporation
On January 4, 2008, the principals of
Sterling founded Integrity Cargo Freight Corporation (“Integrity”) as a New Jersey Corporation. Integrity is a cargo
and freight company that currently manages the importation of Sterling’s product from Asia, and its exports of its sales
to various countries. In addition to providing the shipping for the Company, Integrity has third-party customers. Integrity targets
the Company’s customer base market but is able to acquire additional customers through the use of agents.
Freight forwarding revenues and expenses
are included in the operating income on the consolidated statement of operations presented herein.
ADDR Properties, LLC
ADDR Properties, LLC (“ADDR”)
is a New Jersey LLC formed on September 17, 2010 as a real estate holding company. The LLC owns a 28,000 square foot warehouse
facility in Neptune, NJ and is occupied 90% by Sterling to conduct its operations and 10% by the Children’s Center of Monmouth.
The current lease agreement with the Children’s Center is for 3 years.
The second property managed through ADDR
an investment property in Cliffwood Beach, NJ previously occupied by Sterling. The Company’s operations outgrew the facility
and four tenants currently occupy 65% of the available square footage. The remaining 35% is unoccupied office space and currently
marketed as individual office suites.
Rental revenues and expenses are included
in the operating income on the consolidated statement of operations presented herein.
Stock Split
On February 1, 2012, Sterling Seal and
Supply, Inc. enacted a forward stock split converting its 200 shares of common stock outstanding to 30 million shares outstanding.
STERLING CONSOLIDATED CORP AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2012 AND 2011
Principles of Consolidation
These consolidated financial statements
include the accounts of Sterling Consolidated Corp and its four wholly owned subsidiaries. The subsidiaries were acquired by Sterling
Consolidated Corp through a share exchange agreement effected on June 8, 2012. The consolidated financial statements presented
herein, are presented as if the business combination via share exchange and the stock split in Sterling Seal and Supply, Inc.
were effective at the beginning of the periods being reported on. ADDR, Integrity, Q5 and Sterling Seal and Supply Inc. were under
the control of Angelo DeRosa and/or Darren DeRosa for the periods being reported on. All significant intercompany transactions
have been eliminated. Hereafter the consolidated accounts of Sterling Consolidated Corp and its subsidiaries are referred to as
“the Company”.
Q5 Ventures, LLC
Q5 Ventures, LLC is a Florida LLC formed
on September 6, 2006. The LLC owns the commercial building in Florida from which the Florida division of Sterling operates. The
5,000 square foot facility was designed and built for the Company’s operations.
Basis of Presentation
Use of Estimates
The preparation of consolidated financial
statements in 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 and disclosure of contingent assets and liabilities at
the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. A change
in management’s estimates or assumptions could have a material impact on the Company’s financial condition and results
of operations during the period in which such changes occurred. Significant estimates include the estimated depreciable lives
of fixed assets, inventory reserves and allowance for doubtful accounts.
Actual results could differ from those
estimates. The Company’s consolidated financial statements reflect all adjustments that management believes are necessary
for the fair presentation of their financial condition and results of operations for the periods presented.
Cash and Cash Equivalents
For purposes of the statement of cash
flows, the Company considers all highly liquid debt instruments purchased with a maturity of three months or less to be cash equivalents.
At times, balances in a single bank account may exceed federally insured limits.
Accounts Receivable
Accounts receivable, if any, are carried
at the expected net realizable value. The allowance for doubtful accounts, when determined, will be based on management's assessment
of the collectability of specific customer accounts and the aging of the accounts receivables. If there were a deterioration of
a major customer's creditworthiness, or actual defaults were higher than historical experience, our estimates of the recoverability
of the amounts due to us could be overstated, which could have a negative impact on operations.
The Company’s accounts receivable
net of allowances of $121,830 and $197,846, were $871,132 and $1,004,095 on December 31, 2012 and 2011, respectively. The Company’s
allowance is approximately 3% of the sales per year plus amounts that are deemed uncollectible.
STERLING CONSOLIDATED CORP AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2012 AND 2011
Property, Plant and Equipment
Property and equipment are carried at
cost. Expenditures for maintenance and repairs are charged against operations. Renewals and betterments that materially extend
the life of the assets are capitalized. When assets are retired or otherwise disposed of, the cost and related accumulated depreciation
are removed from the accounts, and any resulting gain or loss is reflected in income for the period. The Company allocates 50%
of its depreciation and amortization expenses to Cost of Sales.
Depreciation is computed for financial
statement purposes on a straight-line basis over estimated useful lives of the related assets. The estimated useful lives of depreciable
assets are:
|
Estimated
|
|
Useful Lives
|
Building & Leasehold Improvements
|
10-40 years
|
Machinery and Equipment
|
5-10 years
|
Furniture and Fixtures
|
5-10 years
|
Vehicles
|
10 years
|
Software
|
3 years
|
For federal income tax purposes, depreciation
is computed under the modified accelerated cost recovery system. For financial statements purposes, depreciation is computed under
the straight-line method or double declining balance method.
|
|
2012
|
|
|
2011
|
|
Land, building & leasehold improvements
|
|
$
|
2,275,322
|
|
|
$
|
1,649,808
|
|
Machinery and equipment
|
|
|
820,143
|
|
|
|
766,572
|
|
Vehicles
|
|
|
197,943
|
|
|
|
187,702
|
|
Less: accumulated depreciation
|
|
|
609,109
|
|
|
|
521,002
|
|
Property and equipment, net
|
|
$
|
2,684,299
|
|
|
$
|
2,083,080
|
|
Depreciation expense included as a charge
to income was $111,192 and $109,868 for the year ended December 31, 2012 and 2011, respectively.
Inventories
Inventories, which are comprised of finished
goods, are stated at the lower of cost (based on the last-in, first-out method) or market. Cost does not include shipping and
handling fees, which are charged directly to income. The Company provides for estimated losses from obsolete or slow-moving inventories,
which is approximately 4% of the total inventory, and writes down the cost of inventory at the time such determinations are made.
Reserves are estimated based upon inventory on hand, historical sales activity, industry trends, the business environment, and
the expected net realizable value. The net realizable value is determined based upon current awareness of market prices. The Company
recorded an inventory reserve of $85,070 and $85,070 in 2012 and 2011, respectively.
During 2012 and 2011 there was neither
a reduction of inventories nor a consequent liquidation of LIFO inventories that resulted in a material effect on the Company's
operating income
Accounts Payable
The Company has accounts payable and accrued
expenses in the amount of $1,139,681and $1,223,488 as of December 31, 2012 and 2011, respectively. As of December 31, 2012, the
Company was exposed to the following concentration risk: three suppliers accounted for 43% (19,%, 13%% and 11%, respectively) of
accounts payable and accrued expenses. As of December 31, 2011, two suppliers accounted for 41% (27% and 14%) of accounts payable
and accrued expenses.
STERLING CONSOLIDATED CORP AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2012 AND 2011
Revenue Recognition
The Company recognizes revenue based on
Account Standards Codification
(“ASC”) 605 “Revenue Recognition”
which contains Securities and
Exchange Commission Staff Accounting Bulletin No. 101, “Revenue Recognition in Financial Statements’ and No. 104,
“Revenue Recognition”. In the case of Sterling, revenue is recognized only when the price is fixed or determinable,
persuasive evidence of an arrangement exists, shipment of the product has occurred, price is fixed or determinable and collectability
of the resulting receivable is reasonably assured. For provision of third-party freight services provided by Integrity,
revenue is recognized on a gross basis in accordance with ASC 605-45 " Revenue Recognition: Principal Agent Considerations
" since Integrity is the primary obligor in its shipping arrangements. Revenue is generally recognized when the contracted
goods arrive at their destination point. When revenues and expenses straddle a period end due to the time between shipment
and delivery, Integrity allocates revenue between reporting periods based on relative transit time in each period with expenses
recognized as incurred. Cost of goods is comprised of sale of o-rings and related rubber products. Freight services is comprised
of freight forwarding and related services earned by Integrity and Rental services is comprised of revenue from rental of commercial
space to third parties.
The Company had total sales of $5,859,638
and $6,692,833 for the year ended December 31, 2012 and 2011, respectively. No one customer comprised more than 10% of sales
for the years ended December 31, 2012 and 2011, respectively.
Expenses
Cost of goods includes inventory costs,
warehousing costs, direct labor and a depreciation allocation. Cost of inbound freight of $248,348 and $322,183, for the years
ended December 31, 2012 and December 31, 2011, respectively. is included in cost of goods on the Statements of Operations.
Costs of services include direct costs
for Freight services and Rental activities. The direct costs include agent fees, trucking, air and ocean freight and customs fees
for the Freight services and repairs and maintenance and property taxes for the rental activities. Additionally, Cost of services
includes direct labor for Freight services.
Sales and marketing includes direct labor
and direct sales and marketing expenses.
General and administrative expenses include
administrative and executive personnel, depreciation and other overhead expenses.
Advertising
Advertising expenses are recorded as sales
and marketing expenses when they are incurred. The Company did not incur such expenses during the years ended December 31, 2012
and 2011.
Research and Development
All research and development costs are
expensed as incurred. No cost was incurred for research and development for the years ended December 31, 2012 and 2011.
STERLING CONSOLIDATED CORP AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2012 AND 2011
Income Tax
Sterling and
Integrity's S-Corporation election terminated effective January 1, 2012 in connection with the expectation of the initial public
offering of the Company’s common stock in 2012. From Sterling and Integrity's inception in 1997 and 2008, respectively,
it neither was not subject to federal and state income taxes since they were operating under an S-Corporation election. As of January
1, 2012, the both Sterling and Integrity became subject to corporate federal and state income taxes. The consolidated financial
statements presented herein, are presented as if all consolidating entities were subject to C-corporation taxes for the periods
being reported on.
Under the asset and liability method prescribed
under
ASC 740, Income Taxes
, The Company uses the liability method of accounting for income taxes. The liability
method measures deferred income taxes by applying enacted statutory rates in effect at the balance sheet date
to the differences between the tax basis of assets and liabilities and their reported amounts on the financial
statements. The resulting deferred tax assets or liabilities have been adjusted to reflect changes in tax laws as they
occur. A valuation allowance is provided when it is more likely than not that a deferred tax asset will not be realized.
The Company recognizes the financial statement
benefit of an uncertain tax position only after considering the probability that a tax authority would sustain the position in
an examination. For tax positions meeting a "more-likely-than-not" threshold, the amount to be recognized in the financial
statements will be the benefit expected to be realized upon settlement with the tax authority. For tax positions not meeting the
threshold, no financial statement benefit is recognized. As of December 31, 2011, the Company had no uncertain tax positions.
The Company recognizes interest and penalties, if any, related to uncertain tax positions as general and administrative expenses.
The Company currently has no federal or state tax examinations nor has it had any federal or state examinations since its inception.
Tax years 2009, 2010,
2011, and 2012 are subject to federal
and state tax examination under the current statutes.
Segments
ASC 280-10 defines operating segments
as components of a company about which separate financial information is available that is evaluated regularly by the chief decision
maker in deciding how to allocate resources and in assessing performance. The Company
has one main segment: O-rings and
rubber products.
Additionally, it has activities in freight services and rental services however, these activities are
immaterial to the overall endeavor and
therefore, segment information is not presented.
Fair Value Measurements
In January 2010, the FASB ASC Topic 825,
Financial Instruments
, requires
disclosures about fair value of financial instruments in quarterly reports
as well as in annual reports. For the Company, this statement applies to certain investments and long-term debt. Also,
the FASB ASC Topic 820,
Fair Value Measurements and Disclosures,
clarifies the definition of fair value for financial reporting,
establishes a framework for measuring fair value and requires additional disclosures about the use of fair value measurements.
Various inputs are considered when determining
the value of the Company’s investments and long-term debt. The inputs or methodologies used for valuing securities
are not necessarily an indication of the risk associated with investing in these securities. These inputs are summarized
in the three broad levels listed below.
|
·
|
Level
1 – observable
market inputs that
are unadjusted
quoted prices for
identical assets
or liabilities
in active markets.
|
|
·
|
Level
2 – other
significant observable
inputs (including
quoted prices for
similar securities,
interest rates,
credit risk, etc…).
|
|
·
|
Level
3 – significant
unobservable inputs
(including the
Company’s
own assumptions
in determining
the fair value
of investments).
|
The Company’s adoption of FASB ASC
Topic 825, effectively at the beginning of the second quarter in FY 2010, did not have a material impact on the company’s
financial statements.
STERLING CONSOLIDATED CORP AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2012 AND 2011
The carrying value of financial assets
and liabilities recorded at fair value is measured on a recurring or nonrecurring basis. Financial assets and liabilities measured
on a non-recurring basis are those that are adjusted to fair value when a significant event occurs. The Company had no financial
assets or liabilities carried and measured on a nonrecurring basis during the reporting periods. Financial assets and liabilities
measured on a recurring basis are those that are adjusted to fair value each time a financial statement is prepared.
Interest Rate Swap Contract
The Company uses an interest rate swap
contract to manage risks related to interest rate movements. The Company recognizes its interest rate swap contract as a derivative,
which is recognized on the balance sheet at fair value at the end of each period. The interest rate swap contract is designated
as and met all of the criteria for a cash flow hedge. The Company documents its risk management strategy and hedge effectiveness
at the inception of and during the term of each hedge. Changes in the fair value of the derivative are recorded in accumulated
other comprehensive loss. The total unrealized gain or (loss) recorded in accumulated other comprehensive gain or loss amounted
to $47,112 and (11,567) at December 31, 2012 and 2011, respectively.
The availability of inputs observable
in the market varies from instrument to instrument and depends on a variety of factors including the type of instrument, whether
the instrument is actively traded, and other characteristics particular to the transaction. For many financial instruments, pricing
inputs are readily observable in the market, the valuation methodology used is widely accepted by market participants, and the
valuation does not require significant management discretion. For other financial instruments, pricing inputs are less observable
in the market and may require management judgment. As of December 31, 2012 and 2011, the Company has assets and liabilities in
cash, various receivables, investments, and various payables. Management believes that they are being presented at their fair
market value.
The following are the major categories
of assets and liabilities measured at fair value on a recurring basis as of December 31:
Year
|
|
Instrument
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
|
Total
|
|
2011
|
|
Interest rate swap
|
|
$
|
0
|
|
|
$
|
(48,836
|
)
|
|
$
|
0
|
|
|
$
|
(48,836
|
)
|
2012
|
|
Interest rate swap
|
|
$
|
0
|
|
|
$
|
(1,724
|
)
|
|
$
|
0
|
|
|
$
|
(1,724
|
)
|
2011
|
|
Cash and equivalents
|
|
$
|
29,676
|
|
|
$
|
0
|
|
|
$
|
0
|
|
|
$
|
29,676
|
|
2012
|
|
Cash and equivalents
|
|
$
|
115,489
|
|
|
$
|
0
|
|
|
$
|
0
|
|
|
$
|
115,489
|
|
The fair value of the interest rate swap
is determined using observable market inputs such as current interest rates, and considers nonperformance risk of the Company
and that of its counterparts.
Basic and diluted earnings per share
Basic earnings (loss) per share are computed
by dividing net income (loss) available to common shareholders (numerator) by the weighted average number of shares outstanding
(denominator) during the period. Diluted EPS gives effect to all dilutive potential common shares outstanding during the period
using the treasury stock method and convertible preferred stock using the if-converted method. In computing Diluted EPS, the average
stock price for the period is used in determining the number of shares assumed to be purchased from the exercise of stock options
or warrants. Diluted EPS excludes all dilutive potential shares if their effect is anti-dilutive. For the year ended December
31, 2012 and 2011, there were no outstanding common stock equivalents, thus fully diluted earnings per share and basic earnings
per share were the same figure.
STERLING CONSOLIDATED CORP AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2012 AND 2011
The following is a reconciliation of basic
and diluted earnings per share for 2012 and 2011:
|
|
Year Ended
December 31,
|
|
|
|
2012
|
|
|
2011
|
|
Numerator:
|
|
|
|
|
|
|
|
|
Net income available to common shareholders
|
|
$
|
59,800
|
|
|
$
|
247,313
|
|
Denominator:
|
|
|
|
|
|
|
|
|
Weighted average shares – basic
|
|
|
36,789,408
|
|
|
|
36,000,000
|
|
Net income (loss) per share – basic and diluted
|
|
$
|
0.01
|
|
|
$
|
0.00
|
|
Common Stock
The holders of the Company’s common
stock are entitled to receive dividends out of assets or funds legally available for the payment of dividends of such times and
in such amounts as the board from time to time may determine. Holders of common stock are entitled to one vote for
each share held on all matters submitted to a vote of shareholders. There is no cumulative voting of the election of
directors then standing for election. The common stock is not entitled to pre-emptive rights and is not subject to
conversion or redemption. Upon liquidation, dissolution or winding up of the company, the assets legally available
for distribution to stockholders are distributable ratably among the holders of the common stock after payment of liquidation
preferences, if any, on any outstanding payment of other claims of creditors.
As of December 31, 2012 and 2011, there
were 37,040,040 and 36,000,000 shares authorized, issued and outstanding, respectively.
Distribution to Shareholder
In 2011 Q5 Ventures LLC was taxed as a
pass-through entity for IRS purposes. As such, it made periodic distributions to one member, who is also an officer of Sterling
Seal & Supply Inc. These distributions totaled $45,000 in 2011.
NOTE 2 - RECENTLY ENACTED ACCOUNTING
STANDARDS
Recently issued accounting standards
In April 2011, the FASB issued ASU 2011-02,
“Receivables (Topic 310) A Creditor’s Determination of Whether a Restructuring Is a Troubled Debt Restructuring”.
The update clarifies the guidance on a creditor’s evaluation of whether it has granted a concession as well as clarifying
the guidance when a creditor’s evaluation of whether a debtor is experiencing financial difficulties. The guidance clarifies
when a Company should record impairment due to concessions or the financial difficulties of the debtor. The new standard is effective
for fiscal years and interim periods ending after June 15, 2011. The guidance should be applied retrospectively to restructurings
occurring on or after the beginning of the fiscal year of adoption. The adoption did not have a material effect on the Company’s
consolidated financial position or results of operations.
In April 2011, the FASB issued ASU 2011-03,
“Transfers and Servicing (Topic 860) Reconsideration of Effective Control for Repurchase Agreements”. ASU 2011-03
applies to transactions where the seller transfers financial assets that both entitle and obligate the transferor to repurchase
or redeem the financial assets before their maturity. The amendments in this guidance remove from the assessment of effective
control the criteria requiring the transferor to have the ability to repurchase or redeem the financial assets on substantially
the agreed terms even in the event of default by the transferee and the collateral maintenance guidance related to that criterion.
The new standard is effective for fiscal years and interim periods ending after December 15, 2011 and should be applied on a prospective
basis. The adoption does not have a material effect on the Company’s consolidated financial position or results of operations.
STERLING CONSOLIDATED CORP AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2012 AND 2011
In May 2011, the FASB issued ASU 2011-04,
“Fair Value Measurement (Topic 820), Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in
U.S. GAAP and IFRS”. The amendment results in a consistent definition of fair value and ensures the fair value measurement
and disclosure requirements are similar between GAAP and International Financial Reporting Standards (“IFRS”). This
amendment changes certain fair value measurement principles and enhances the disclosure requirements particularly for Level 3
fair value measurements. This amendment will be effective for the Company on January 1, 2012. Based on current operations, the
adoption is not expected to have a material effect on the Company’s consolidated financial position or results of operations.
In June 2011, the Financial Accounting
Standards Board (“FASB”) issued ASU 2011-05, “Comprehensive Income (Topic 220), and Presentation of Comprehensive
Income”. ASU 2011-05 amends the presentation of other comprehensive income and the Statement of Consolidated Operations.
Under this amendment, entities will be required to present the total of comprehensive income, the components of net income, and
the components of other comprehensive income either in a single continuous statement of comprehensive income or in two separate
but consecutive statements. Regardless of which reporting option is selected, the Company is required to present on the face of
the financial statements, reclassification adjustments for items that are reclassified from other comprehensive income to net
income in the statements where the components of net income and the components of other comprehensive income are presented. The
current option to report other comprehensive income and its components in the statement of changes in equity has been eliminated.
This amendment will be effective for the Company on January 1, 2012 and full retrospective application is required. The Company
does not anticipate that this amendment will have a material impact on its financial statements.
NOTE 3 – NOTES RECEIVABLE
Prior to 2010, the Company made an advance
to an employee in the amount of $21,018. This was repaid in 2011. In 2009, $6,450 was loaned to a customer which resulted in a
total note receivable of $9,400. In, 2012, the Company recorded 2 loans to non-officer employees in the net amount of $28,201
and 3,000. The loan for $28,201 bears interest at 5% over 3 years. The other notes haave no specific repayment terms and the borrowers
may repay these notes at any time, in whole or in part, without penalty or additional interest. The aggregate balance as
of December 31, 2012 and December 31, 2011 was $40,601 and $9,400 respectively.
NOTE 4 – LINE OF CREDIT
The Company has a line of credit from
PNC Bank in the amount of $900,000 which bears interest of LIBOR (London Interbank Offered Rate) plus 3.75%. The line was renewed
in September 2012 at the rate of LIBOR plus 3.00% for a term of 1 year expiring September 30, 2013. As of December 31, 2012 and
December 31, 2011 the Company had drawn down $839,591 and $839,591, respectively and was not in violation of any of its financial
covenants. In May of 2012, the Company went into default on the Line, but obtained a waiver until the line was renewed in September
of 2012. The line of credit is secured by the assets of the Company and guaranteed by the the CEO and Chairman of the Company.
A financial covenant requires that the Company does not have a "Debt Service Coverage Ratio" of less than 1.25 measured
annually at fiscal year end. "Debt Service Coverage Ratio is defined by the lender as: (Net Income + Depreciation Expense
+ Amortization Expense + Rent Expense + Other Non-Cash Items)/(Prior Year Current Portion of Long Term Debt + Interest Expense).
If the financial covenant is not met, the lender has the right to call the loan and/or not renew the line of credit. The Company
is currently in compliance with this financial covenant. Additionally, there is a cross default provision, whereby a default on
either the line of credit, mortgage or equipment note payable would enable the bank to call any or all of the three loans. The
bank has required that the company subordinate $1,200,000 of the loan outstanding to the Chairman, Angelo DeRosa until September
30, 2013.
For the year ended December 31, 2012,
the Company had accrued and paid $27,277 of interest on the line of credit.
STERLING CONSOLIDATED CORP AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2012 AND 2011
NOTE 5 – LONG-TERM DEBT
At December 31 long-term debt consists
of the following:
|
|
2012
|
|
|
2011
|
|
Mortgage payable to PNC Bank, due in monthly installments of principal and interest through April 22, 2014. Interest is charged at 5.5% per annum. The loan is secured by the assets of the Company and guaranteed by the officers of the Company. An interest rate swap agreement is used to hedge the interest rate risk. (See Note 1).
|
|
$
|
784,288
|
|
|
$
|
832,842
|
|
Equipment note payable maturing on November 1, 2014. Interest is charged at 5.5% and is secured by certain assets of the Company and guaranteed by the officers of the Company.
|
|
|
0
|
|
|
|
300,184
|
|
Equipment note payable maturing on September 28, 2015. Interest is charged at 3.9% and is secured by the assets of the Company and guaranteed by the officers of the Company.
|
|
|
201,960
|
|
|
|
0
|
|
Vehicle loan secured by the vehicle maturing on November 21,2017. Interest is charged at 3.9% .
|
|
|
45,418
|
|
|
|
0
|
|
Less current portion
|
|
|
130,905
|
|
|
|
146,110
|
|
Long-term debt
|
|
$
|
900,761
|
|
|
$
|
986,916
|
|
STERLING CONSOLIDATED CORP AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2012 AND 2011
Principal payments due in each of the
years subsequent to December 31, 2012 are as follows:
Year Ending December 31,
|
|
Amount
|
|
|
|
|
|
2013
|
|
|
130,905
|
|
2014
|
|
|
832,603
|
|
2015
|
|
|
66,489
|
|
2016
|
|
|
9,606
|
|
2017
|
|
|
9,157
|
|
Total
|
|
$
|
1,031,666
|
|
For the year ended December 31, 2012,
the Company accrued and paid $35,249 in interest expense on long-term debt.
NOTE 6 – LEASE COMMITMENTS:
The Company owns its offices and warehouse
facilities in New Jersey and Florida. The Company leased its office and warehouse space in Indiana under a non-cancelable agreement
which expires September 30, 2013 and requires various minimum annual rentals.
Future minimum lease payments in each
of the years subsequent to December 31, 2013 are as follows:
Year Ending December 31,
|
|
Amount
|
|
|
|
|
|
2013
|
|
|
9,390
|
|
Total
|
|
$
|
9,390
|
|
NOTE 7 – RETIREMENT PLAN
The Company maintains a defined contribution
retirement plan for the benefit of eligible employees. The Company has frozen the retirement plan indefinitely. No employer contributions
will be made until the plan is reactivated.
NOTE 8 – CAPITAL STOCK
The Company has authorized 200,000,000
shares of common stock with par value of $0.001. As of December 31, 2012 and 2011 the Company had 37,040,040 and 36,000,000 shares
of common stock issued and outstanding, respectively.
On June 8, 2012, in expectation of going
public, a share exchange was effected in which Sterling Consolidated Corp, delivered 30,697,040, shares to shareholders of Sterling
Seal and Supply, Inc.; 1,500,000 shares to the shareholders of Integrity; 540,000 shares to the members of Q5 and 1,080,000 shares
to the members of ADDR. The existing shareholders of Sterling Consolidated Corp retained 2,880,000 shares resulting in a total
of 36,697,040 shares outstanding post-share exchange. The resultant structure is such that Sterling Consolidated Corp is effectively
a holding corp with wholly owned ownership of Sterling Seal and Supply, Inc., Integrity, Q5 and ADDR. The consolidated financials
presented herein are presented as if the share exchange had occurred at the beginning of the periods being reported on (Jan 1,
2011).
STERLING CONSOLIDATED CORP AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2012 AND 2011
Authorization of Preferred Stock
On May 18, 2012, the Company authorized
the issuance of 10,000,000 shares of preferred stock with a par value of $0.001. No shares of preferred stock have been issued
as of the date of this filing.
NOTE 9 – INCOME TAX
For periods presented in the
financial statements, Sterling and Integrity were taxed as S-Corporations and therefore did not have material federal or state
tax liability. In March of 2012, Sterling and Integrity made timely elections to be treated as C-Corporations. The consolidated
financial statements, herein, have been presented as if all consolidated entities were taxed as C-Corporations for the periods
being reported on.
The Company’s deferred
tax assets and liabilities consist of the following:
|
|
December 31,
|
|
|
|
2012
|
|
|
2011
|
|
Current Assets and Liabilities:
|
|
|
|
|
|
|
|
|
Provision for doubtful accounts
|
|
$
|
50,054
|
|
|
$
|
80,280
|
|
Profit sharing plan contribution
|
|
|
(4,085
|
)
|
|
|
(2,043
|
)
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
45,969
|
|
|
|
78,777
|
|
Valuation Allowance
|
|
|
—
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
Current Deferred Tax Asset, Net
|
|
|
45,969
|
|
|
|
78,777
|
|
|
|
|
|
|
|
|
|
|
Noncurrent Assets and Liabilities:
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
(38,193
|
)
|
|
|
(58,139
|
)
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
(38,193
|
)
|
|
|
(58,139
|
)
|
Valuation Allowance
|
|
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noncurrent Deferred Tax (Liability) Asset, Net
|
|
|
(38,193
|
)
|
|
|
(58,139
|
)
|
|
|
|
|
|
|
|
|
|
Total Deferred Tax - Asset, Net
|
|
$
|
7,776
|
|
|
$
|
20,638
|
|
The provisions for income taxes
for the years ending December 31 consist of the following:
|
|
December 31,
|
|
|
|
2012
|
|
|
2011
|
|
Deferred tax (benefit)/expense
|
|
$
|
12,862
|
|
|
$
|
(32,487
|
)
|
Current provision
|
|
|
28,435
|
|
|
|
76,770
|
|
Total Provision for Income Taxes
|
|
$
|
41,297
|
|
|
$
|
44,283
|
|
In assessing the realization
of deferred tax assets, management considers whether it is more likely than not that some portion or all of the deferred tax assets
will not be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income
during the periods in which those temporary differences become deductible. Management considers the scheduled reversal of deferred
tax liabilities, projected future taxable income and tax strategies in making this assessment.
The Company accounts for uncertain
tax positions based upon authoritative guidance that prescribes a recognition and measurement process for financial statement
recognition and measurement of a tax position taken or expected to be taken in a tax return (ASC 740-10). The guidance also provides
direction on derecognition and classification of interest and penalties.
STERLING CONSOLIDATED CORP AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2012 AND 2011
Management has evaluated and
concluded that there are no material uncertain tax positions requiring recognition in the financial statements for the year ended
December 31, 2012. The Company’s policy is to classify assessments, if any, for tax related interest as interest
expense and penalties as selling, general and administrative expenses.
The items accounting for the
difference between income taxes computed at the federal statutory rate and the provision for income taxes as follows:
|
|
2012
|
|
|
2011
|
|
|
|
|
|
|
Impact
on
|
|
|
|
|
|
Impact
on
|
|
|
|
Amount
|
|
|
Rate
|
|
|
Amount
|
|
|
Rate
|
|
Income tax at federal rate
|
|
$
|
35,384
|
|
|
|
35.00
|
%
|
|
$
|
146,342
|
|
|
|
35.00
|
%
|
State tax, net of Federal effect
|
|
|
5,913
|
|
|
|
5.85
|
%
|
|
|
24,460
|
|
|
|
5.85
|
%
|
Permanent Differences:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
|
|
|
0.00
|
%
|
|
|
0
|
|
|
|
0.00
|
%
|
Total permanent differences
|
|
|
0
|
|
|
|
0.00
|
%
|
|
|
0
|
|
|
|
0.00
|
%
|
Impact of rate change on beginning deferred taxes
|
|
|
0
|
|
|
|
0.00
|
%
|
|
|
0
|
|
|
|
0.00
|
%
|
NOL deduction
|
|
|
0
|
|
|
|
0.00
|
%
|
|
|
0
|
|
|
|
0.00
|
%
|
Total tax credits
|
|
|
0
|
|
|
|
0.00
|
%
|
|
|
0
|
|
|
|
0.00
|
%
|
Valuation allowance
|
|
|
0
|
|
|
|
0.00
|
%
|
|
|
0
|
|
|
|
0.00
|
%
|
Total Provision
|
|
$
|
41,297
|
|
|
|
40.85
|
%
|
|
$
|
170,802
|
|
|
|
40.85
|
%
|
STERLING CONSOLIDATED CORP AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2012 AND 2011
NOTE 10 – COMMITMENTS AND CONTINGENCIES
The Company is party to various legal
actions arising in the ordinary course of business. Matters that are probable of unfavorable outcomes to the Company and which
can be reasonably estimated are accrued. Such accruals are based on information known about the matters, the Company’s estimates
of the outcomes of such matters and its experience in contesting, litigating and settling similar matters.
As of the date of this report, except
as described below, there are no material pending legal proceedings to which the Company is a party or of which any of its property
is the subject, nor are there any such proceedings known to be contemplated by governmental authorities.
NOTE 11 – RELATED PARTY TRANSACTIONS
Throughout the history of the Company,
the Chairman, Angelo DeRosa has periodically loaned the company money. As of December 31, 2012 this culminated in a total amount
due to Mr. DeRosa of $1,677,103. The loan has a twenty year term maturing on December 31, 2031 and calls for principal and simple
interest to be paid at various yearly intervals at the rate of 3%. For the year ended 2012, the Company accrued and paid $48,790
on the related party note.
NOTE 12 – SUBSEQUENT EVENTS
On February 7, 2013, the Company’s
S1 filing was approved by the SEC, effectively making the Company subject to the SEC Exchange Act of 1934.
NOTE 13 – RESTATEMENT OF FINANCIAL
STATEMENTS
The Company has restated the 2011 financial
statements as originally presented in its initial registration statement filed August 13, 2012. The changes and explanation of
such are as follows:
|
|
Year Ended December 31, 2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Orignally
|
|
|
Restatement
|
|
|
As
|
|
Balance Sheet Items:
|
|
Reported
|
|
|
Adjustment
|
|
|
Restated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
29,684
|
|
|
|
(8
|
)(a)
|
|
$
|
29,676
|
|
Deferred tax asset
|
|
|
-
|
|
|
|
20,638
|
(b)
|
|
|
20,638
|
|
Accounts payable and accrued expenses
|
|
|
1,230,210
|
|
|
|
(6,722
|
)(b)
|
|
|
1,223,488
|
|
Other liabilities
|
|
|
68,280
|
|
|
|
866
|
(b)
|
|
|
69,146
|
|
Subscription receivable
|
|
|
0
|
|
|
|
(672,715
|
)(c)
|
|
|
(672,715
|
)
|
Notes payable related party (current portion)
|
|
|
-
|
|
|
|
63,635
|
(f)
|
|
|
63,635
|
|
Notes payable related party
|
|
|
1,717,152
|
|
|
|
(63,635
|
)(c)
|
|
|
1,653,517
|
|
Common stock
|
|
|
708,490
|
|
|
|
(672,490
|
)(a)
|
|
|
36,000
|
|
Additional paid-In-capital
|
|
|
-
|
|
|
|
853,941
|
(a),(d)
|
|
|
853,941
|
|
Retained earnings (deficit)
|
|
|
144,785
|
|
|
|
(154,965
|
)(a),(d)
|
|
|
(10,180
|
)
|
Deferred tax asset
|
|
|
-
|
|
|
|
83,301
|
(b)
|
|
|
83,301
|
|
STERLING CONSOLIDATED CORP AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2012 AND 2011
Statements of Operations Items:
|
|
For the year
ended
December 31,
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
6,692,833
|
|
|
|
(6,692,833
|
)(e)
|
|
|
-
|
|
O-rings and rubber products sales
|
|
|
0
|
|
|
|
6,420,933
|
(e)
|
|
|
6,420,933
|
|
Freight services
|
|
|
0
|
|
|
|
288,815
|
(e)
|
|
|
288,815
|
|
Rental services
|
|
|
0
|
|
|
|
24,925
|
(e)
|
|
|
24,925
|
|
|
|
|
6,692,833
|
|
|
|
41,840
|
(f)
|
|
|
6,734,673
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs of goods
|
|
|
3,565,356
|
|
|
|
228,644
|
(g)
|
|
|
3,794,000
|
|
Costs of services
|
|
|
163,820
|
|
|
|
149,077
|
(g)
|
|
|
312,897
|
|
General and administrative
|
|
|
2,493,686
|
|
|
|
(373,259
|
)(g)
|
|
|
2,120,427
|
|
|
|
|
6,222,862
|
|
|
|
4,462
|
|
|
|
6,227,324
|
|
Statements of Cashflows Items:
|
|
For the year
ended
December 31,
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Contribution of tax effect of C-Corp conversion
|
|
|
-
|
|
|
|
105,659
|
(b)
|
|
|
105,659
|
|
Stock issued for services
|
|
|
-
|
|
|
|
2,880
|
(a)
|
|
|
2,880
|
|
Deferred tax asset
|
|
|
-
|
|
|
|
62,663
|
(b)
|
|
|
62,663
|
|
|
(a)
|
Reflects restatement due to the
fact that the original presentation was inconsistent with SAB
Topic 4:C which calls for retroactive treatment on the balance
sheet for a capital structure change (in this case the June 8,
2012 share exchange and the February 1, 2012 stock split).
|
STERLING CONSOLIDATED CORP AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2012 AND 2011
|
(b)
|
Reflects restatement due to the
fact that the original presentation was inconsistent with Section
3410 of the SEC Financial Reporting Manual which calls for calculation
of the tax effect for conversion to a C-Corp if the registrant
is an S-Corp during the audit period.
|
|
(c)
|
Reflects restatement from original
presentation to properly reflect current portion of Notes Payable
as a separate line item on the balance sheet.
|
|
(d)
|
Reflects restatement from original
presentation to reflect equity effects related to noted balance
sheet and statement of operations restatements.
|
|
(e)
|
Reflects restatement from original
presentation to present as separate line items the components
of each type of revenue earned by the Company.
|
|
(f)
|
Reflects restatement due to the
fact that the original presentation of reimbursed freight charges
in Other Income was inconsistent with ASC 605-45-45-23 which
calls for reimbursed out-of-pocket expenses to be presented as
revenue.
|
|
(g)
|
Reflects restatement due to the
fact that the original presentation classifying inbound freight
as a general and administrative expense was inconsistent with
ASC 330-10-30-1 and includes reclasses to properly classify cost
of goods sold and general and administrative expenses noted during
preparation of previously omitted segment reporting as per ASC
280.
|