| x |
QUARTERLY
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
|
For
the quarterly period ended September 30, 2006.
|
| o |
REPORT
UNDER SECTION 13 OR 15(d) OF THE EXCHANGE
ACT
|
| For the transition period from to | ||
| Commission file number 001-15383 |
|
CARDINAL
COMMUNICATIONS, INC.
|
||
|
(Exact
name of small business issuer as
specified in its charter)
|
|
NEVADA
|
91-2117796
|
|
|
(State
or other jurisdiction of incorporation or
organization)
|
(IRS
Employer Identification
No.)
|
|
|
11101
WEST 120th AVENUE, SUITE 220, BROOMFIELD, COLORADO
80021
|
||
|
(Address
of principal executive
offices)
|
||
|
(303)
285-5379
|
||
|
(Issuer’s
telephone number)
|
||
|
(Former
name, former address and former fiscal year, if changed since last
report)
|
|
PAGE
|
|
|
Consolidated
Balance Sheet as of September 30, 2006 (Unaudited)
|
4
|
|
Consolidated
Statements of Operations and Comprehensive Loss for the Three and
Nine
Months Ended September 30, 2006 and 2005 (Restated)
(Unaudited)
|
6
|
|
Consolidated
Statements of Cash Flows for the Nine Months Ended September 30,
2006 and
2005 (Restated) (Unaudited)
|
7
|
|
Notes
to Consolidated Financial Statements (Unaudited)
|
9
|
|
CARDINAL
COMMUNICATIONS, INC. AND SUBSIDIARIES
|
||||
|
CONSOLIDATED
BALANCE SHEET
|
||||
|
September
30, 2006 (UNAUDITED)
|
||||
|
ASSETS
|
||||
|
(Substantially
pledged)
|
||||
|
Cash
and cash equivalents
|
$ |
434,594
|
||
|
Marketable
securities
|
700
|
|||
|
Accounts
receivable, net
|
276,217
|
|||
|
Notes
receivable - net of $1,168,606 discount
|
950,778
|
|||
|
Other
receivables, net
|
487,371
|
|||
|
Deposits
and prepaid expenses
|
577,946
|
|||
|
Property
and equipment, net
|
1,290,666
|
|||
|
Real
estate and land inventory
|
47,471,995
|
|||
|
Deferred
costs of goods sold
|
1,927,325
|
|||
|
Intangibles,
net
|
6,714,704
|
|||
|
Other
assets
|
428,977
|
|||
|
Assets
held for sale
|
404,401
|
|||
|
Total
Assets
|
$ |
60,965,674
|
||
|
The
accompanying notes are an integral part of these
statements.
|
||||
|
CARDINAL
COMMUNICATIONS, INC. AND SUBSIDIARIES
|
||||
|
CONSOLIDATED
BALANCE SHEET (Continued)
|
||||
|
September
30, 2006 (UNAUDITED)
|
||||
|
LIABILITIES
AND STOCKHOLDERS' EQUITY (DEFICIT)
|
||||
|
Accounts
payable
|
$ |
4,406,270
|
||
|
Accrued
expenses and other liabilities
|
4,201,231
|
|||
|
Deferred
revenue
|
1,971,674
|
|||
|
Land
and construction loans
|
35,225,611
|
|||
|
Related
party debt
|
4,526,915
|
|||
|
Notes
payable, net of $30,487 debt discount
|
10,505,229
|
|||
|
Liabilities
of assets held for sale
|
1,254,747
|
|||
|
Total
Liabilities
|
62,091,677
|
|||
|
Commitments
and Contingencies
|
||||
|
Stock
Committed
|
1,211,982
|
|||
|
Minority
Interest
|
1,539,178
|
|||
|
Stockholders'
equity (deficit):
|
||||
|
Preferred
stock; par value $0.0001; issuable in series; authorized
100,000,000
|
||||
|
Series
A Convertible Preferred stock; issued and outstanding
6,200
|
1
|
|||
|
Series
B Convertible Preferred stock; issued and outstanding
350,000
|
35
|
|||
|
Common
stock; par value $0.0001; authorized 800,000,000; issued and
outstanding
|
||||
|
522,166,549
|
52,216
|
|||
|
Additional
paid-in capital
|
74,096,488
|
|||
|
Deferred
consulting
|
(66,667
|
)
|
||
|
Other
comprehensive (loss)
|
(12,100
|
)
|
||
|
Accumulated
(deficit)
|
(77,947,136
|
)
|
||
|
Total
Stockholders' Equity (Deficit)
|
(3,877,163
|
)
|
||
|
Total
Liabilities and Stockholders' Equity (Deficit)
|
$ |
60,965,674
|
||
|
The
accompanying notes are an integral part of these
statements.
|
||||
|
CARDINAL
COMMUNICATIONS, INC. AND SUBSIDIARIES
|
|||||||||||||
|
CONSOLIDATED
STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
|
|||||||||||||
|
(UNAUDITED)
|
|||||||||||||
|
Three
Months Ended September 30
|
Nine
Months Ended September 30
|
||||||||||||
|
2006
|
2005
(Restated)
|
2006
|
2005
(Restated)
|
||||||||||
|
REVENUES
|
|||||||||||||
|
Revenues
|
$
|
9,923,880
|
$
|
5,061,099
|
$
|
18,724,218
|
$
|
12,274,618
|
|||||
|
Gain
on disposition of real estate
|
—
|
—
|
1,761,146
|
—
|
|||||||||
|
Cost
of sales
|
(9,151,925
|
)
|
(3,678,104
|
)
|
(17,036,665
|
)
|
(8,194,461
|
)
|
|||||
|
Gross
profit
|
771,955
|
1,382,995
|
3,448,699
|
4,080,157
|
|||||||||
|
OPERATING
EXPENSES
|
|||||||||||||
|
Depreciation
and amortization
|
118,204
|
427,569
|
581,773
|
1,116,136
|
|||||||||
|
Asset
impairment
|
39,071
|
93,097
|
293,012
|
93,097
|
|||||||||
|
Accounts
Payable Settlements
|
—
|
8,801
|
13,652
|
8,801
|
|||||||||
|
Professional
fees
|
301,382
|
497,929
|
1,368,897
|
2,415,794
|
|||||||||
|
Rent
|
119,709
|
177,798
|
424,460
|
345,924
|
|||||||||
|
Salaries
and commissions
|
503,203
|
1,567,186
|
1,980,969
|
3,554,767
|
|||||||||
|
Selling,
general and administrative
|
380,269
|
459,789
|
1,083,820
|
1,329,199
|
|||||||||
|
Total
operating expenses
|
1,461,838
|
3,232,169
|
5,746,583
|
8,863,718
|
|||||||||
|
INCOME
(LOSS) FROM OPERATIONS
|
(689,883
|
)
|
(1,849,174
|
)
|
(2,297,884
|
)
|
(4,783,561
|
)
|
|||||
|
OTHER
INCOME (EXPENSE)
|
|||||||||||||
|
Other
income (expense)
|
(34,816
|
)
|
(92,521
|
)
|
163,253
|
(122,121
|
)
|
||||||
|
Accretion
of interest (expense) on convertible debt
|
(18,832
|
)
|
(207,670
|
)
|
(250,916
|
)
|
(580,431
|
)
|
|||||
|
Gain
(loss) on disposition of assets
|
700
|
—
|
13,670
|
(25,764
|
)
|
||||||||
|
Interest
(expense)
|
(465,820
|
)
|
(264,951
|
)
|
(1,417,629
|
)
|
(694,397
|
)
|
|||||
|
Total
other (expense)
|
(518,768
|
)
|
(565,142
|
)
|
(1,491,622
|
)
|
(1,422,713
|
)
|
|||||
|
(LOSS)
FROM CONTINUING OPERATIONS BEFORE MINORITY INTEREST
|
(1,208,651
|
)
|
(2,414,316
|
)
|
(3,789,506
|
)
|
(6,206,274
|
)
|
|||||
|
(Income)/loss
attributable to minority interest
|
314,363
|
65,829
|
633,110
|
(346,207
|
)
|
||||||||
|
(LOSS)
FROM CONTINUING OPERATIONS
|
$
|
(894,288
|
)
|
$
|
(2,348,487
|
)
|
$
|
(3,156,396
|
)
|
$
|
(6,552,481
|
)
|
|
|
Income
(loss) from discontinued operations
|
$
|
(5,220
|
)
|
$
|
(1,040,134
|
)
|
$
|
(2,225,969
|
)
|
$
|
(880,434
|
)
|
|
|
NET
(LOSS) BEFORE COMPREHENSIVE (LOSS)
|
$
|
(899,508
|
)
|
$
|
(3,388,621
|
)
|
$
|
(5,382,365
|
)
|
$
|
(7,432,915
|
)
|
|
|
OTHER
COMPREHENSIVE (LOSS)
|
|||||||||||||
|
Unrealized
holding (loss)
|
(100
|
)
|
(10,800
|
)
|
(12,100
|
)
|
(562,000
|
)
|
|||||
|
COMPREHENSIVE
(LOSS)
|
$
|
(899,608
|
)
|
$
|
(3,399,421
|
)
|
$
|
(5,394,465
|
)
|
$
|
(7,994,915
|
)
|
|
|
Income/(loss)
per common share, basic and diluted:
|
|||||||||||||
|
(Loss)
from continuing operations
|
$
|
(0.002
|
)
|
$
|
(0.009
|
)
|
$
|
(0.007
|
)
|
$
|
(0.027
|
)
|
|
|
Income/(loss)
from discontinued operations
|
$
|
—
|
$
|
(0.004
|
)
|
$
|
(0.005
|
)
|
$
|
(0.004
|
)
|
||
|
Net
(loss)
|
$
|
(0.002
|
)
|
$
|
(0.013
|
)
|
$
|
(0.012
|
)
|
$
|
(0.031
|
)
|
|
|
Weighted
average number of shares outstanding
|
525,881,742
|
260,556,939
|
462,291,807
|
243,349,435
|
|||||||||
|
The
accompanying notes are an integral part of these
statements.
|
|||||||||||||
|
CARDINAL
COMMUNICATIONS, INC. AND SUBSIDIARIES
|
|||||||
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
|||||||
|
(UNAUDITED)
|
|||||||
|
Nine
Months Ended September 30
|
|||||||
|
2006
|
2005
(Restated)
|
||||||
|
CASH
FLOWS FROM (TO) OPERATING ACTIVITIES
|
|||||||
|
Net
(loss) before comprehensive (loss)
|
$
|
(5,382,365
|
)
|
$
|
(7,432,915
|
)
|
|
|
Adjustments
to reconcile net (loss) to net cash provided by
|
|||||||
|
(used
in) operating activities:
|
|||||||
|
Depreciation
and amortization
|
581,773
|
1,116,136
|
|||||
|
Stock
issued for consulting, fees and compensation
|
1,412,186
|
3,412,444
|
|||||
|
Stock
options issued for consulting services
|
—
|
18,375
|
|||||
|
Stock
committed for expenses
|
105,930
|
—
|
|||||
|
Accretion
of interest expense on convertible debt
|
252,749
|
580,431
|
|||||
|
Minority
interest loss of subsidiaries attributable to parent
|
(239,964
|
)
|
—
|
||||
|
Income
(loss) attributable to minority interest
|
(633,110
|
)
|
(389,947
|
)
|
|||
|
(Gain)
Loss on sale of assets
|
(13,670
|
)
|
25,764
|
||||
|
Asset
impairment
|
128,464
|
93,097
|
|||||
|
(Gain)
loss from discontinued projects
|
10,553
|
—
|
|||||
|
Changes
in Operating Assets and Liabilities:
|
|||||||
|
Accounts
receivable
|
178,454
|
(73,364
|
)
|
||||
|
Financing
costs
|
—
|
292,741
|
|||||
|
Accounts
payable
|
2,103,043
|
1,073,061
|
|||||
|
Accrued
expenses and other liabilities
|
484,207
|
1,887,097
|
|||||
|
Deferred
revenue
|
(653,311
|
)
|
1,471,480
|
||||
|
Other
assets and liabilities
|
400,024
|
(199,313
|
)
|
||||
|
Real
estate and land inventory
|
(1,727,743
|
)
|
(5,732,526
|
)
|
|||
|
Deferred
Costs of Goods Sold
|
(66,665
|
)
|
(1,165,459
|
)
|
|||
|
Net
cash provided by (used in) continuing operations
|
(3,059,445
|
)
|
(5,022,898
|
)
|
|||
|
Net
cash provided by (used in) discontinued operations
|
2,214,842
|
(325,011
|
)
|
||||
|
Net
cash from operations
|
(844,603
|
)
|
(5,347,909
|
)
|
|||
|
CASH
FLOWS FROM (TO) INVESTING ACTIVITIES
|
|||||||
|
Purchases
of property and equipment
|
(29,050
|
)
|
(194,711
|
)
|
|||
|
Cash
paid for acquisition
|
—
|
(294,765
|
)
|
||||
|
Issuance
of note receivable
|
(1,052,560
|
)
|
—
|
||||
|
Purchases
of intangibles & other assets
|
(6,000
|
)
|
—
|
||||
|
Cash
acquired through acquisition
|
—
|
1,352,147
|
|||||
|
Proceeds
from sale of assets
|
17,924
|
9,284
|
|||||
|
Net
cash provided by (used in) investing activities
|
(1,069,686
|
)
|
871,955
|
||||
|
CASH
FLOWS FROM (TO) FINANCING ACTIVITIES
|
|||||||
|
Proceeds
from issuances of common stock
|
550,000
|
—
|
|||||
|
Proceeds
from notes payable
|
15,634,762
|
20,730,438
|
|||||
|
Proceeds
from related party notes payable
|
1,117,500
|
732,215
|
|||||
|
Payments
on notes payable
|
(15,968,220
|
)
|
(16,872,384
|
)
|
|||
|
Payments
on related party notes payable
|
(52,789
|
)
|
44,585
|
||||
|
Investment
by minority interest members
|
83,021
|
—
|
|||||
|
Net
cash provided by (used in) financing activities
|
1,364,274
|
4,634,854
|
|||||
|
Net
increase (decrease) in cash
|
(550,015
|
)
|
158,900
|
||||
|
Cash
and cash equivalents, beginning of period
|
984,609
|
480,122
|
|||||
|
Cash
and cash equivalents, end of period
|
$
|
434,594
|
$
|
639,022
|
|||
|
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION
|
|||||||
|
Cash
paid for interest
|
$
|
1,077,641
|
$
|
360,821
|
|||
|
Stock
issued for acquisition of assets
|
$
|
—
|
$
|
5,705,000
|
|||
|
Stock
issued for satisfaction of debt
|
$
|
1,489,978
|
$
|
471,538
|
|||
|
The
accompanying notes are an integral part of these
statements.
|
|||||||
|
Components
of Deferred Revenue at September 30, 2006
|
||||
|
Deferred
Revenue from Real Estate Sales
|
$
|
1,927,325
|
||
|
Deferred
Revenue from Communications Sales
|
44,349
|
|||
|
Total
Deferred Revenue
|
$
|
1,971,674
|
||
|
Class
of Asset
|
Useful
life in Years
|
|
Airplane
and vehicles
|
5
|
|
Furniture
|
5
|
|
Data
Hardware
|
3
|
|
Equipment
|
5
|
|
Leasehold
improvements
|
Lesser
of life of lease or useful life
|
|
Rental
real estate
|
20
|
|
|
|
|||
|
Airplane
and vehicles
|
$
|
605,012
|
||
|
Furniture
|
293,107
|
|||
|
Data
Hardware
|
108,831
|
|||
|
Equipment
|
1,356,007
|
|||
|
Leasehold
improvements
|
46,565
|
|||
|
Rental
real estate
|
423,278
|
|||
|
|
2,832,800
|
|||
|
|
||||
|
Less
accumulated depreciation
|
(1,542,134
|
)
|
||
|
Net
property and equipment
|
$
|
1,290,666
|
||
|
Residential/Commercial
units under construction
|
$
|
25,972,884
|
||
|
Land
under development
|
21,499,111
|
|||
|
Total
real estate and land inventory
|
$
|
47,471,995
|
||
|
Description
|
||||
|
Customer
base
|
$
|
133,313
|
||
|
Goodwill
|
6,688,207
|
|||
|
Totals
|
6,821,520
|
|||
|
Accumulated
amortization
|
(106,816
|
)
|
||
|
Intangibles,
net
|
$
|
6,714,704
|
||
|
For
the Year Ended December 31, 2005
|
As
Reported in
2005
10-KSB
|
|
(Unaudited)
Adjustments
|
|
Restated
Amounts
for 2005
|
|||||
|
Revenues
|
$
|
19,301,897
|
$
|
(2,041,670
|
)
|
$
|
17,260,227
|
|||
|
Cost
of Sales
|
(16,208,757
|
)
|
1,854,910
|
(14,353,847
|
)
|
|||||
|
Gross
Profit
|
3,093,140
|
(186,760
|
)
|
2,906,380
|
||||||
|
Total
operating (expenses)
|
(12,305,839
|
)
|
(201,211
|
)
|
(12,507,050
|
)
|
||||
|
Total
other (expense)
|
(2,067,209
|
)
|
—
|
(2,067,209
|
)
|
|||||
|
(LOSS)
FROM CONTINUING OPERATIONS BEFORE MINORITY INTEREST
|
(11,279,908
|
)
|
(387,971
|
)
|
(11,667,879
|
)
|
||||
|
(Income)/loss
attributable to minority interest
|
565,792
|
122,956
|
688,748
|
|||||||
|
(LOSS)
FROM CONTINUING OPERATIONS
|
(10,714,116
|
)
|
(265,015
|
)
|
(10,979,131
|
)
|
||||
|
Income
(loss) from discontinued operations
|
$
|
(511,162
|
)
|
$
|
—
|
|
$
|
(511,162
|
)
|
|
|
NET
(LOSS)
|
$
|
(11,225,278
|
)
|
$
|
(265,015
|
)
|
$
|
(11,490,293
|
)
|
|
|
Income/(loss)
per common share, basic and diluted:
|
||||||||||
|
(Loss)
from continuing operations
|
$
|
(0.04
|
)
|
$
|
(0.00
|
)
|
$
|
(0.04
|
)
|
|
|
Income/(loss)
from discontinued operations
|
$
|
(0.00
|
)
|
$
|
(0.00
|
)
|
$
|
(0.00
|
)
|
|
|
Net
(loss)
|
$
|
(0.04
|
)
|
$
|
(0.00
|
)
|
$
|
(0.04
|
)
|
|
|
Weighted
average number of shares outstanding
|
258,985,141
|
258,985,141
|
258,985,141
|
|||||||
|
December
31, 2005
|
As
Reported in
2005
10-KSB
|
|
(Unaudited)
Adjustments
|
|
Restated
Amounts
for
2005
|
|||||
|
ASSETS
|
||||||||||
|
Unchanged
Assets
|
$
|
15,168,502
|
$
|
—
|
$
|
15,168,502
|
||||
|
Real
estate and land inventory
|
$
|
44,707,494
|
(70,966
|
)
|
44,636,528
|
|||||
|
Deferred
Costs of Goods Sold
|
—
|
1,860,660
|
1,860,660
|
|||||||
|
Total
Assets
|
$
|
59,875,996
|
$
|
1,789,694
|
$
|
61,665,690
|
||||
|
LIABILITIES
AND STOCKHOLDERS' EQUITY (DEFICIT)
|
||||||||||
|
Unchanged
Liabilities
|
$
|
53,320,106
|
$
|
—
|
$
|
53,320,106
|
||||
|
Accrued
expenses and other liabilities
|
3,681,711
|
135,996
|
3,817,707
|
|||||||
|
Deferred
revenue
|
583,315
|
2,041,670
|
2,624,985
|
|||||||
|
Total
Liabilities
|
57,585,132
|
2,177,666
|
59,762,798
|
|||||||
|
Commitments
and Contingencies
|
||||||||||
|
Stock
Committed
|
2,804,837
|
—
|
2,804,837
|
|||||||
|
Minority
Interest
|
2,542,406
|
(122,957
|
)
|
2,419,449
|
||||||
|
Stockholders'
equity (deficit):
|
||||||||||
|
Unchanged
Equity
|
69,333,594
|
—
|
69,333,594
|
|||||||
|
Accumulated
(deficit)
|
(72,389,973
|
)
|
(265,015
|
)
|
(72,654,988
|
)
|
||||
|
Total
Stockholders' Equity (Deficit)
|
(3,056,379
|
)
|
(265,015
|
)
|
(3,321,394
|
)
|
||||
|
Total
Liabilities and Stockholders' Equity (Deficit)
|
$
|
59,875,996
|
$
|
1,789,694
|
$
|
61,665,690
|
||||
|
For
the Nine Months Ended September 30, 2005
|
|
As
Reported in
2005
10-QSB
|
|
(Unaudited)
Adjustments
|
|
Restated
Amounts
for 2005
|
||||
|
Revenues
|
$
|
13,758,968
|
$
|
(1,484,350
|
)
|
$
|
12,274,618
|
|||
|
Cost
of Sales
|
(9,403,202
|
)
|
1,208,741
|
(8,194,461
|
)
|
|||||
|
Gross
Profit
|
4,355,766
|
(275,609
|
)
|
4,080,157
|
||||||
|
Total
operating (expenses)
|
(8,727,338
|
)
|
(136,379
|
)
|
(8,863,717
|
)
|
||||
|
Total
other (expense)
|
(1,422,713
|
)
|
—
|
(1,422,713
|
)
|
|||||
|
(LOSS)
FROM CONTINUING OPERATIONS BEFORE MINORITY INTEREST
|
(5,794,285
|
)
|
(411,988
|
)
|
(6,206,274
|
)
|
||||
|
(Income)/loss
attributable to minority interest
|
(180,065
|
)
|
(166,142
|
)
|
(346,207
|
)
|
||||
|
(LOSS)
FROM CONTINUING OPERATIONS
|
(5,974,350
|
)
|
(578,130
|
)
|
(6,552,481
|
)
|
||||
|
Income
(loss) from discontinued operations
|
$
|
(880,434
|
)
|
$
|
—
|
$
|
(880,434
|
)
|
||
|
NET
(LOSS)
|
$
|
(6,854,784
|
)
|
$
|
(578,130
|
)
|
$
|
(7,432,915
|
)
|
|
|
Income/(loss)
per common share, basic and diluted:
|
||||||||||
|
(Loss)
from continuing operations
|
$
|
(0.02
|
)
|
$
|
(0.00
|
)
|
$
|
(0.03
|
)
|
|
|
Income/(loss)
from discontinued operations
|
$
|
(0.00
|
)
|
$
|
0.00
|
$
|
(0.00
|
)
|
||
|
Net
(loss)
|
$
|
(0.03
|
)
|
$
|
(0.00
|
)
|
$
|
(0.03
|
)
|
|
|
Weighted
average number of shares outstanding
|
243,349,435
|
243,349,435
|
243,349,435
|
|||||||
|
September
30, 2005
|
|
As
Reported in
2005
10-QSB
|
|
(Unaudited)
Adjustments
|
|
Restated
Amounts
for 2005
|
||||
|
ASSETS
|
||||||||||
|
Unchanged
Assets
|
$
|
17,339,715
|
$
|
—
|
$
|
17,339,715
|
||||
|
Real
estate and land inventory
|
|
44,925,223
|
(27,020
|
)
|
|
44,898,203
|
||||
|
Deferred
Costs of Goods Sold
|
—
|
1,165,459
|
1,165,459
|
|||||||
|
Total
Assets
|
$
|
62,264,938
|
$
|
1,138,439
|
$
|
63,403,377
|
||||
|
LIABILITIES
AND STOCKHOLDERS' EQUITY (DEFICIT)
|
||||||||||
|
Unchanged
Liabilities
|
$
|
52,364,883
|
$
|
—
|
$
|
52,364,883
|
||||
|
Accrued
expenses and other liabilities
|
3,029,218
|
66,077
|
3,095,295
|
|||||||
|
Deferred
revenue
|
32,355
|
1,484,350
|
1,516,705
|
|||||||
|
Total
Liabilities
|
55,426,456
|
1,550,427
|
56,976,883
|
|||||||
|
Commitments
and Contingencies
|
||||||||||
|
Stock
Committed
|
2,037,750
|
—
|
2,037,750
|
|||||||
|
Minority
Interest
|
4,194,583
|
166,142
|
4,360,725
|
|||||||
|
Stockholders'
equity (deficit):
|
||||||||||
|
Unchanged
Equity
|
68,625,627
|
—
|
68,625,627
|
|||||||
|
Accumulated
(deficit)
|
(68,019,478
|
)
|
(578,130
|
)
|
(68,597,608
|
)
|
||||
|
Total
Stockholders' Equity (Deficit)
|
606,149
|
(578,130
|
)
|
28,019
|
||||||
|
Total
Liabilities and Stockholders' Equity (Deficit)
|
$
|
62,264,938
|
$
|
1,138,439
|
$
|
63,403,377
|
||||
|
Cash
|
$
|
138,187
|
||
|
Trade
accounts receivable
|
25,872
|
|||
|
Prepaid
expenses and deposits
|
161,976
|
|||
|
Net
Property, Plant and Equipment
|
78,366
|
|||
|
$
|
404,401
|
|||
|
Trade
Payables
|
$
|
1,129,140
|
||
|
Accrued
Liabilities
|
43,000
|
|||
|
Total
Salaries and Wages Payable
|
31,607
|
|||
|
Related
Party Debt
|
51,000
|
|||
|
$
|
1,254,747
|
|||
|
CARDINAL
COMMUNICATIONS, INC. AND SUBSIDIARIES
|
|||||||||||||
|
Discontinued
Operations of Connect Paging, Inc. d/b/a Get A Phone
|
|||||||||||||
|
CONSOLIDATED
STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
|
|||||||||||||
|
(UNAUDITED)
|
|||||||||||||
|
Three
Months Ended September 30
|
Nine
Months Ended September 30
|
||||||||||||
|
2006
|
|
2005
|
|
2006
|
|
2005
|
|||||||
|
REVENUES
|
|||||||||||||
|
Revenues
|
$
|
1,022,456
|
$
|
1,541,991
|
$
|
4,479,216
|
$
|
6,129,769
|
|||||
|
Cost
of sales
|
(546,140
|
)
|
(1,224,196
|
)
|
(2,600,575
|
)
|
(3,535,177
|
)
|
|||||
|
Gross
profit
|
476,316
|
317,795
|
1,878,641
|
2,594,592
|
|||||||||
|
OPERATING
EXPENSES
|
|||||||||||||
|
Depreciation
and amortization
|
-
|
15,582
|
15,276
|
46,361
|
|||||||||
|
Asset
impairment
|
-
|
-
|
1,820,824
|
-
|
|||||||||
|
Professional
fees
|
75,853
|
30,875
|
161,024
|
276,570
|
|||||||||
|
Rent
|
11,675
|
14,582
|
39,007
|
41,769
|
|||||||||
|
Salaries
and commissions
|
189,789
|
353,931
|
719,342
|
1,000,123
|
|||||||||
|
Selling,
general and administrative
|
275,605
|
599,926
|
1,356,939
|
1,767,340
|
|||||||||
|
Total
operating expenses
|
552,922
|
1,014,896
|
4,112,412
|
3,132,163
|
|||||||||
|
(LOSS)
FROM OPERATIONS
|
(76,606
|
)
|
(697,101
|
)
|
(2,233,771
|
)
|
(537,571
|
)
|
|||||
|
|
|||||||||||||
|
OTHER
INCOME (EXPENSE)
|
|||||||||||||
|
Other
income (expense)
|
71,638
|
-
|
8,383
|
170
|
|||||||||
|
Accounts
Payable Settlement
|
-
|
(343,000
|
)
|
-
|
(343,000
|
)
|
|||||||
|
Interest
(expense)
|
(252
|
)
|
(33
|
)
|
(581
|
)
|
(33
|
)
|
|||||
|
Total
other (expense)
|
71,386
|
(343,033
|
)
|
7,802
|
(342,863
|
)
|
|||||||
|
NET
INCOME (LOSS)
|
$
|
(5,220
|
)
|
$
|
(1,040,134
|
)
|
$
|
(2,225,969
|
)
|
$
|
(880,434
|
)
|
|
|
The
accompanying notes are an integral part of these
statements.
|
|||||||||||||
|
For
the Year Ended December 31, 2005
|
As
Reported in
2005
10-KSB
|
|
(Unaudited)
Adjustments
|
|
Restated
Amounts
for 2005
|
|||||
|
Revenues
|
$
|
19,301,897
|
$
|
(2,041,670
|
)
|
$
|
17,260,227
|
|||
|
Cost
of Sales
|
(16,208,757
|
)
|
1,854,910
|
(14,353,847
|
)
|
|||||
|
Gross
Profit
|
3,093,140
|
(186,760
|
)
|
2,906,380
|
||||||
|
Total
operating (expenses)
|
(12,305,839
|
)
|
(201,211
|
)
|
(12,507,050
|
)
|
||||
|
Total
other (expense)
|
(2,067,209
|
)
|
—
|
(2,067,209
|
)
|
|||||
|
(LOSS)
FROM CONTINUING OPERATIONS BEFORE MINORITY INTEREST
|
(11,279,908
|
)
|
(387,971
|
)
|
(11,667,879
|
)
|
||||
|
(Income)/loss
attributable to minority interest
|
565,792
|
122,956
|
688,748
|
|||||||
|
(LOSS)
FROM CONTINUING OPERATIONS
|
(10,714,116
|
)
|
(265,015
|
)
|
(10,979,131
|
)
|
||||
|
Income
(loss) from discontinued operations
|
$
|
(511,162
|
)
|
$
|
—
|
|
$
|
(511,162
|
)
|
|
|
NET
(LOSS)
|
$
|
(11,225,278
|
)
|
$
|
(265,015
|
)
|
$
|
(11,490,293
|
)
|
|
|
Income/(loss)
per common share, basic and diluted:
|
||||||||||
|
(Loss)
from continuing operations
|
$
|
(0.04
|
)
|
$
|
(0.00
|
)
|
$
|
(0.04
|
)
|
|
|
Income/(loss)
from discontinued operations
|
$
|
(0.00
|
)
|
$
|
(0.00
|
)
|
$
|
(0.00
|
)
|
|
|
Net
(loss)
|
$
|
(0.04
|
)
|
$
|
(0.00
|
)
|
$
|
(0.04
|
)
|
|
|
Weighted
average number of shares outstanding
|
258,985,141
|
258,985,141
|
258,985,141
|
|||||||
|
December
31, 2005
|
|
As
Reported in
2005
10-KSB
|
|
(Unaudited)
Adjustments
|
|
Restated
Amounts
for 2005
|
||||
|
ASSETS
|
||||||||||
|
Unchanged
Assets
|
$
|
15,168,502
|
$
|
—
|
$
|
15,168,502
|
||||
|
Real
estate and land inventory
|
|
44,707,494
|
(70,966
|
)
|
44,636,528
|
|||||
|
Deferred
Costs of Goods Sold
|
—
|
1,860,660
|
1,860,660
|
|||||||
|
Total
Assets
|
$
|
59,875,996
|
$
|
1,789,694
|
$
|
61,665,690
|
||||
|
LIABILITIES
AND STOCKHOLDERS' EQUITY (DEFICIT)
|
||||||||||
|
Unchanged
Liabilities
|
$
|
53,320,106
|
$
|
—
|
$
|
53,320,106
|
||||
|
Accrued
expenses and other liabilities
|
3,681,711
|
135,996
|
3,817,707
|
|||||||
|
Deferred
revenue
|
583,315
|
2,041,670
|
2,624,985
|
|||||||
|
Total
Liabilities
|
57,585,132
|
2,177,666
|
59,762,798
|
|||||||
|
Commitments
and Contingencies
|
||||||||||
|
Stock
Committed
|
2,804,837
|
—
|
2,804,837
|
|||||||
|
Minority
Interest
|
2,542,406
|
(122,957
|
)
|
2,419,449
|
||||||
|
Stockholders'
equity (deficit):
|
||||||||||
|
Unchanged
Equity
|
69,333,594
|
—
|
69,333,594
|
|||||||
|
Accumulated
(deficit)
|
(72,389,973
|
)
|
(265,015
|
)
|
(72,654,988
|
)
|
||||
|
Total
Stockholders' Equity (Deficit)
|
(3,056,379
|
)
|
(265,015
|
)
|
(3,321,394
|
)
|
||||
|
Total
Liabilities and Stockholders' Equity (Deficit)
|
$
|
59,875,996
|
$
|
1,789,694
|
$
|
61,665,690
|
||||
|
For
the Nine Months Ended September 30, 2005
|
|
As
Reported in
2005
10-QSB
|
|
(Unaudited)
Adjustments
|
|
Restated
Amounts
for 2005
|
||||
|
Revenues
|
$
|
13,758,968
|
$
|
(1,484,350
|
)
|
$
|
12,274,618
|
|||
|
Cost
of Sales
|
(9,403,202
|
)
|
1,208,741
|
(8,194,461
|
)
|
|||||
|
Gross
Profit
|
4,355,766
|
(275,609
|
)
|
4,080,157
|
||||||
|
Total
operating (expenses)
|
(8,727,338
|
)
|
(136,379
|
)
|
(8,863,717
|
)
|
||||
|
Total
other (expense)
|
(1,422,713
|
)
|
—
|
(1,422,713
|
)
|
|||||
|
(LOSS)
FROM CONTINUING OPERATIONS BEFORE MINORITY INTEREST
|
(5,794,285
|
)
|
(411,988
|
)
|
(6,206,274
|
)
|
||||
|
(Income)/loss
attributable to minority interest
|
(180,065
|
)
|
(166,142
|
)
|
(346,207
|
)
|
||||
|
(LOSS)
FROM CONTINUING OPERATIONS
|
(5,974,350
|
)
|
(578,130
|
)
|
(6,552,481
|
)
|
||||
|
Income
(loss) from discontinued operations
|
$
|
(880,434
|
)
|
$
|
—
|
$
|
(880,434
|
)
|
||
|
NET
(LOSS)
|
$
|
(6,854,784
|
)
|
$
|
(578,130
|
)
|
$
|
(7,432,915
|
)
|
|
|
Income/(loss)
per common share, basic and diluted:
|
||||||||||
|
(Loss)
from continuing operations
|
$
|
(0.02
|
)
|
$
|
(0.00
|
)
|
$
|
(0.03
|
)
|
|
|
Income/(loss)
from discontinued operations
|
$
|
(0.00
|
)
|
$
|
0.00
|
$
|
(0.00
|
)
|
||
|
Net
(loss)
|
$
|
(0.03
|
)
|
$
|
(0.00
|
)
|
$
|
(0.03
|
)
|
|
|
Weighted
average number of shares outstanding
|
243,349,435
|
243,349,435
|
243,349,435
|
|||||||
|
September
30, 2005
|
|
As
Reported in
2005
10-QSB
|
|
(Unaudited)
Adjustments
|
|
Restated
Amounts
for 2005
|
||||
|
ASSETS
|
||||||||||
|
Unchanged
Assets
|
$
|
17,339,715
|
$
|
—
|
$
|
17,339,715
|
||||
|
Real
estate and land inventory
|
|
44,925,223
|
|
(27,020
|
)
|
44,898,203
|
||||
|
Deferred
Costs of Goods Sold
|
—
|
1,165,459
|
1,165,459
|
|||||||
|
Total
Assets
|
$
|
62,264,938
|
$
|
1,138,439
|
$
|
63,403,377
|
||||
|
LIABILITIES
AND STOCKHOLDERS' EQUITY (DEFICIT)
|
||||||||||
|
Unchanged
Liabilities
|
$
|
52,364,883
|
$
|
—
|
$
|
52,364,883
|
||||
|
Accrued
expenses and other liabilities
|
3,029,218
|
66,077
|
3,095,295
|
|||||||
|
Deferred
revenue
|
32,355
|
1,484,350
|
1,516,705
|
|||||||
|
Total
Liabilities
|
55,426,456
|
1,550,427
|
56,976,883
|
|||||||
|
Commitments
and Contingencies
|
||||||||||
|
Stock
Committed
|
2,037,750
|
—
|
2,037,750
|
|||||||
|
Minority
Interest
|
4,194,583
|
166,142
|
4,360,725
|
|||||||
|
Stockholders'
equity (deficit):
|
||||||||||
|
Unchanged
Equity
|
68,625,627
|
—
|
68,625,627
|
|||||||
|
Accumulated
(deficit)
|
(68,019,478
|
)
|
(578,130
|
)
|
(68,597,608
|
)
|
||||
|
Total
Stockholders' Equity (Deficit)
|
606,149
|
(578,130
|
)
|
28,019
|
||||||
|
Total
Liabilities and Stockholders' Equity (Deficit)
|
$
|
62,264,938
|
$
|
1,138,439
|
$
|
63,403,377
|
||||
|
Name
and Relationship
|
Amount
|
|
Interest
|
|
Due
|
|
||||
|
|
|
|
|
Rate
|
|
Date
|
||||
|
Jeffrey
Fiebig, Director and Shareholder
|
$
|
129,920
|
16
|
%
|
Dec
‘06
|
|||||
|
Thunderbird
Management Limited Partnership, (1)
|
2,500,682
|
12
|
%
|
Mar
‘11
|
||||||
|
Bob
Searls, Director and Shareholder (2)
|
802,053
|
6
|
%
|
May
‘33
|
||||||
|
Kerry
Briggs, Director and Shareholder
|
275,000
|
10
|
%
|
Oct
‘06
|
||||||
|
Investors
and/or Partners in Sovereign Partners as a group
|
819,260
|
4-12
|
%
|
Oct
‘06 -
|
||||||
|
|
June
‘28
|
|||||||||
|
Total
|
$
|
4,526,915
|
||||||||
|
Real
Estate
|
|
Communications
|
|
Corporate
|
|
Total
|
|||||||
|
Revenue
|
$
|
9,782,649
|
$
|
8,941,569
|
$
|
-
|
$
|
18,724,218
|
|||||
|
Comprehensive
net income (loss)
|
36,015
|
(589,344
|
)
|
(4,841,136
|
)
|
(5,394,465
|
)
|
||||||
|
Interest
(expense)
|
(202,971
|
)
|
(139
|
)
|
(1,214,519
|
)
|
(1,417,629
|
)
|
|||||
|
Depreciation
and amortization
|
(55,258
|
)
|
(235,423
|
)
|
(291,092
|
)
|
(581,773
|
)
|
|||||
|
Assets
|
54,943,337
|
514,407
|
5,507,930
|
60,965,674
|
|||||||||
|
|
|
2
Years
|
|
|
|
More
than
|
|
||||||
|
Contractual
Obligations
|
|
Total
|
|
or
less
|
|
3-5
years
|
|
5
years
|
|||||
|
Land
and construction loans
|
$
|
35,225,611
|
$
|
30,893,567
|
$
|
569,364
|
$
|
3,762,680
|
|||||
|
Related
party debt
|
4,526,915
|
1,224,180
|
2,500,682
|
802,053
|
|||||||||
|
Notes
payable, net of $30,487 debt discount
|
10,505,229
|
9,971,700
|
-
|
533,529
|
|||||||||
|
Total
|
$
|
50,257,755
|
$
|
42,089,447
|
$
|
3,070,046
|
$
|
5,098,262
|
|||||
| (1) |
3.1
Articles of Incorporation of
Registrant.
|
| (6) |
3.2 Bylaws
of Registrant, as amended April 20,
2005.
|
| (3) |
3.5 Articles
of
Amendment to Articles of Incorporation of
Registrant.
|
| (4) |
3.6 Articles
of
Amendment to Articles of Incorporation of
Registrant.
|
| (8) |
3.7 Certificate
of
Designation of Series A Convertible Preferred
Stock.
|
| (6) |
3.8 Certificate
of
Designation of Series B Convertible Preferred
Stock.
|
| (7) |
3.9 Articles
of
Amendment to Articles of Incorporation of
Registrant.
|
| (2) |
4.1
Specimen Common Stock Certificate.
|
| (5) |
4.2 Specimen
Series
A Preferred Stock Certificate.
|
| (5) |
4.3 Specimen
Series
B Preferred Stock Certificate.
|
| (6) |
21.1 Subsidiaries
of Registrant.
|
| # |
31.1 Certification
pursuant to rules 13A-14 and 15D-14 of the Securities Exchange
Act of 1934
of President and CEO.
|
| # |
31.2 Certification
pursuant to rules 13A-14 and 15D-14 of the Securities Exchange
Act of 1934
of Chief Financial Officer.
|
| # |
32.1 CERTIFICATION
PURSUANT TO18 U.S.C. SECTION 1350 AS ADOPTED PURSUANT TO SECTION
906 OF
THE SARBANES-OXLEY ACT OF 2002 of CEO
|
| and Chief Financial Officer. |
|
Date: November
20, 2006
|
||
|
CARDINAL
COMMUNICATIONS, INC.
|
||
| |
|
|
| By: | /s/ Edouard A. Garneau | |
|
Edouard
A. Garneau
|
||
|
Chief
Executive Officer
|
||
| |
|
|
| By: | /s/ D. Brian Karr | |
|
D.
Brian Karr
|
||
|
Chief
Financial Officer
|
||