LAPOLLA INDUSTRIES, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
September 30, December 31,
2007 2006
------------- -------------
(Unaudited) (As Restated)
ASSETS
Current Assets:
Cash $ 73,029 $ 382,116
Trade Receivables, Net 4,991,221 3,595,431
Inventories 3,437,776 2,882,236
Prepaid Expenses and Other Current Assets 540,512 537,253
------------- -------------
Total Current Assets 9,042,538 7,397,036
------------- -------------
Property, Plant and Equipment, Net 2,732,993 1,489,639
Other Assets:
Goodwill 1,951,000 1,951,000
Other Intangible Assets, Net 148,087 165,396
Deposits and Other Non-Current Assets 245,968 149,237
------------- -------------
Total Other Assets 2,345,056 2,265,633
------------- -------------
Total Assets $ 14,120,587 $ 11,152,308
------------- -------------
LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities:
Accounts Payable $ 3,923,826 $ 5,069,478
Accrued Expenses and Other Current
Liabilities 1,199,689 1,091,947
Line of Credit -- 1,007,120
Loan Payable - Related Party 550,000 --
Current Portion of Convertible Term Note 666,925 --
Current Portion of Long-Term Debt 94,524 97,589
Current Portion of Liabilities from
Discontinued Operations -- 232,479
------------- -------------
Total Current Liabilities 6,634,706 7,498,613
------------- -------------
Other Liabilities
Revolving Credit Note, Net 4,857,732 --
Non Current Portion of Convertible Term
Note, Net 763,856 --
Non Current Portion of Long-Term Debt 123,217 202,923
Non Current Portion of Liabilities from
Discontinued Operations 848 103,650
------------- -------------
Total Other Liabilities 5,545,912 306,573
------------- -------------
Total Liabilities 12,180,617 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 September 30, 2007 and December 31,
2006; $62,500 aggregate liquidation
preference at September 30, 2007 and
December 31, 2006 55,035 55,035
Series D, 25,000 Shares Authorized; 8,176
Issued and Outstanding at September 30,
2007 and December 31, 2006; $8,176,000
aggregate liquidation preference at
September 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
September 30, 2007 and December 31, 2006,
Respectively 536,357 535,743
Additional Paid-In Capital 71,207,998 70,201,151
Accumulated Deficit (69,867,596) (67,452,983)
------------- -------------
Total Stockholders' Equity 1,939,970 3,347,122
------------- -------------
Total Liabilities and Stockholders'
Equity $ 14,120,587 $ 11,152,308
------------- -------------
LAPOLLA INDUSTRIES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
Three Months Ended Nine Months Ended
September 30, September 30,
-------------------------- --------------------------
2007 2006 2007 2006
------------ ------------ ------------ ------------
(As (As
Restated) Restated)
Sales $ 8,369,502 $ 9,037,490 $ 25,158,695 $ 22,599,052
------------ ------------ ------------ ------------
Cost of Sales 6,646,741 7,528,351 20,460,092 18,959,122
------------ ------------ ------------ ------------
Gross Profit 1,722,761 1,509,139 4,698,603 3,639,930
------------ ------------ ------------ ------------
Operating Expenses:
Selling, General
and Administrative 2,135,274 2,184,581 6,197,023 4,810,740
Professional Fees 157,431 53,212 294,077 167,465
Depreciation and
Amortization 55,113 51,023 181,693 135,387
Consulting Fees 58,871 34,458 99,180 94,893
Interest Expense 225,716 53,486 471,517 94,806
Interest Expense -
Related Party 2,067 52,849 2,067 143,096
Other (Income)
Expense (134,251) -- (138,945) --
------------ ------------ ------------ ------------
Total Operating
Expenses 2,500,221 2,429,609 7,106,612 5,446,387
------------ ------------ ------------ ------------
Operating Loss (777,460) (920,470) (2,408,009) (1,806,457)
------------ ------------ ------------ ------------
Income From
Discontinued
Operations, Net
of Income Tax
Benefit-Deferred -- (5,000) -- 319,068
------------ ------------ ------------ ------------
Net Loss $ (777,460) $ (925,470) $ (2,408,009) $ (1,487,389)
------------ ------------ ------------ ------------
Plus: Dividends on
Preferred Stock (205,970) (1,323) (611,520) (1,323)
Net Loss Available
to Common
Stockholders $ (983,430) $ (926,793) $ (3,019,529) $ (1,488,712)
------------ ------------ ------------ ------------
Net Loss Per Share
- Basic and Diluted:
Continuing
Operations $ (0.018) $ (0.017) $ (0.056) $ (0.034)
Discontinued
Operations 0.000 (0.000) 0.000 0.006
------------ ------------ ------------ ------------
Total $ (0.018) $ (0.017) $ (0.056) $ (0.028)
------------ ------------ ------------ ------------
Weighted Average
Shares Outstanding 53,635,699 53,551,051 53,611,138 53,360,621
------------ ------------ ------------ ------------
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 Elric Martinez Lippert/Heilshorn & Associates (212) 838-3777 (t) emartinez@lhai.com