LAPOLLA INDUSTRIES, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
June 30, December 31,
2007 2006
------------ ------------
(Unaudited) (As Restated)
ASSETS
Current Assets:
Cash $ 15,537 $ 382,116
Trade Receivables, Net 5,779,745 3,595,431
Inventories 4,764,667 2,882,236
Prepaid Expenses and Other Current Assets 672,048 537,253
------------ ------------
Total Current Assets 11,231,997 7,397,036
------------ ------------
Property, Plant and Equipment, Net 2,765,541 1,489,639
Other Assets:
Goodwill 1,951,000 1,951,000
Other Intangible Assets, Net 153,857 165,396
Deposits and Other Non-Current Assets 281,197 149,237
------------ ------------
Total Other Assets 2,386,053 2,265,633
------------ ------------
Total Assets $ 16,383,592 $ 11,152,308
============ ============
LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities:
Accounts Payable $ 6,841,376 $ 5,069,478
Accrued Expenses and Other Current
Liabilities 1,404,770 1,091,947
Line of Credit -- 1,007,120
Current Portion of Convertible Term Note 416,071 --
Current Portion of Long-Term Debt 91,930 97,589
Current Portion of Liabilities from
Discontinued Operations -- 232,479
------------ ------------
Total Current Liabilities 8,754,147 7,498,613
------------ ------------
Other Liabilities
Revolving Credit Note, Net 3,846,726 --
Non Current Portion of Convertible Term Note,
Net 970,832 --
Non Current Portion of Long-Term Debt 147,214 202,923
Non Current Portion of Liabilities from
Discontinued Operations 848 103,650
------------ ------------
Total Other Liabilities 4,965,620 306,573
------------ ------------
Total Liabilities 13,719,767 7,805,186
------------ ------------
Stockholders' Equity:
Preferred Stock, $1.00 Par Value; 2,000,000
Shares Authorized, of which Designations:
Series A Convertible, 750,000 Shares Authorized;
62,500 Issued and Outstanding at June 30,
2007 and December 31, 2006; $62,500 aggregate
liquidation preference at June 30, 2007
and December 31, 2006 55,035 55,035
Series D, 25,000 Shares Authorized; 8,176
Issued and Outstanding at June 30, 2007 and
December 31, 2006; $8,176,000 aggregate
liquidation preference at June 30, 2007 and
December 31, 2006 8,176 8,176
Common Stock, $.01 Par Value; 70,000,000
Shares Authorized; 53,635,699 and 53,574,251
Issued and Outstanding at June 30, 2007 and
December 31, 2006, Respectively 536,357 535,743
Additional Paid-In Capital 71,147,789 70,201,151
Accumulated Deficit (69,083,532) (67,452,983)
------------ ------------
Total Stockholders' Equity 2,663,825 3,347,122
------------ ------------
Total Liabilities and Stockholders' Equity $ 16,383,592 $ 11,152,308
============ ============
LAPOLLA INDUSTRIES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
Three Months Ended June 30, Six Months Ended June 30,
-------------------------- --------------------------
2007 2006 2007 2006
------------ ------------ ------------ ------------
(As Restated) (As Restated)
Sales $ 9,519,871 $ 7,561,627 $ 16,789,193 $ 13,561,562
------------ ------------ ------------ ------------
Cost of Sales 7,726,477 6,267,584 13,813,351 11,430,771
------------ ------------ ------------ ------------
Gross Profit 1,793,394 1,294,043 2,975,842 2,130,791
------------ ------------ ------------ ------------
Operating Expenses:
Selling, General
and Administrative 2,074,246 1,466,686 4,061,749 2,626,159
Professional Fees 104,027 44,774 136,646 114,253
Depreciation and
Amortization 60,886 43,143 126,580 84,364
Consulting Fees 14,729 39,433 40,309 60,436
Interest Expense 165,630 26,147 245,801 41,319
Interest Expense -
Related Party -- 44,877 -- 90,247
Other (Income)
Expense (5,208) -- (4,694) --
------------ ------------ ------------ ------------
Total Operating
Expenses 2,414,310 1,665,060 4,606,391 3,016,778
------------ ------------ ------------ ------------
Operating Loss (620,916) (371,017) (1,630,549) (885,987)
------------ ------------ ------------ ------------
Income From
Discontinued
Operations, Net of
Income Tax
Benefit-Deferred -- 29,000 -- 324,068
------------ ------------ ------------ ------------
Net Loss $ (620,916) $ (342,017) $ (1,630,549) $ (561,919)
------------ ------------ ------------ ------------
Plus: Dividends on
Preferred Stock (203,840) -- (405,550) --
Net Loss Available
to Common
Stockholders $ (824,756) $ (342,017) $ (2,036,099) $ (561,919)
============ ============ ============ ============
Net Loss Per Share
- Basic and
Diluted:
Continuing
Operations $ (0.015) $ (0.006) $ (0.038) $ (0.016)
Discontinued
Operations -- -- -- 0.006
------------ ------------ ------------ ------------
Total $ (0.015) $ (0.006) $ (0.038) $ (0.010)
------------ ------------ ------------ ------------
Weighted Average
Shares Outstanding 53,612,251 53,318,521 53,598,584 53,264,083
------------ ------------ ------------ ------------
LAPOLLA INDUSTRIES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
Six Months Ended June 30,
--------------------------
2007 2006
------------ ------------
(As Restated)
Cash Flows From Operating Activities
Net Loss
Continuing Operations $ (1,630,549) $ (885,987)
Discontinued Operations -- 324,069
Adjustments to Reconcile Net Loss to Net Cash
Used in Operating Activities:
Depreciation and Amortization $ 145,633 $ 125,222
Provision for Losses on Trade Receivables (129,315) 23,757
Amortization of Discount on Convertible
Term and Revolving Credit Notes 53,084 --
Share Based Compensation Expense 533,347 350,691
Changes in Assets and Liabilities:
Trade Receivables (2,055,000) (784,900)
Inventories (1,882,431) (1,377,945)
Prepaid Expenses and Other Current Assets (134,794) (263,605)
Deposits and Other Non Current Assets (131,960) 11,517
Accounts Payable 1,771,897 1,528,663
Accrued Expenses and Other Current
Liabilities 83,161 (423,880)
Other Liabilities (435) (1,039)
Net Operating Activities of Discontinued
Operations (9,152) --
------------ ------------
Net Cash Used in Operating Activities (3,386,514) (1,373,437)
------------ ------------
Cash Flows From Investing Activities
Additions to Property, Plant and Equipment $ (1,409,996) $ (218,611)
------------ ------------
Net Cash Used in Investing Activities (1,409,996) (218,611)
------------ ------------
Cash Flows From Financing Activities
Proceeds from Revolving Credit Note 4,000,000 --
Payments on Revolving Credit Note -- --
Proceeds from Line of Credit 1,398,000 3,199,074
Payments on Line of Credit (2,405,120) (721,816)
Proceeds from Loans Payable - Related Party 617,000 590,000
Payments on Loans Payable - Related Party (617,000) --
Proceeds from Convertible Term Note 2,000,000 --
Proceeds from Note Payable - Other -- 800,000
Payments on Note Payable - Other (13,336) (2,493,211)
Principal Repayments on Long Term Debt (223,484) (121,628)
Net Financing Activities of Discontinued
Operations (326,129) (46,603)
------------ ------------
Net Cash Provided by Financing
Activities 4,429,931 1,205,816
------------ ------------
Net Decrease In Cash $ (366,579) $ (386,232)
------------ ------------
Cash at Beginning of Period 382,116 400,621
------------ ------------
Cash at End of Period $ 15,537 $ 14,389
------------ ------------
Supplemental Disclosure of Cash Flow
Information:
Cash Payments for Income Taxes $ -- $ --
Cash Payments for Interest $ 192,715 $ 78,293
Supplemental Schedule of Non Cash Investing and
Financing Activities
Property, Plant and Equipment acquired via
Issuance of Long Term Debt $ 28,000 $ 37,349
Common Stock issued for Director Fees $ 28,440 $ 183,960
Conversion of Loans Payable - Related Party
to Note Payable - Related Party $ -- $ 3,000,000
Contact Information: Company Contacts: Douglas J. Kramer CEO Timothy J. Novak CFO Michael T. Adams CGO (281) 219-4700 (t) Investor Relations Contacts: Jody Burfening Elriz Martinez Lippert/Heilshorn & Associates (212) 838-3777 (t) emartinez@lhai.com