RUBICON
FINANCIAL INCORPORATED
|
(Exact
name of registrant as specified in its
charter)
|
Delaware
|
13-3349556
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification No.)
|
4100
Newport Place
|
Suite
600
|
Newport
Beach, California 92660
|
(Address
of principal executive
offices)
|
(Registrant’s
telephone number, including area
code)
|
Large accelerated filer
¨
|
Accelerated filer ¨
|
|
Non-accelerated
filer ¨
|
(Do
not check if a smaller reporting company)
|
Smaller reporting company
x
|
March
31,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
Assets
|
(Unaudited)
|
Audited
|
||||||
Current
assets:
|
||||||||
Cash
|
$ | 246,669 | $ | 212,657 | ||||
Cash
– restricted
|
211,691 | 201,571 | ||||||
Marketable
securities
|
513,957 | 530,380 | ||||||
Accounts
receivable
|
508,515 | 481,523 | ||||||
Prepaid
expenses
|
25,472 | 41,311 | ||||||
Notes
receivable
|
124,202 | 124,202 | ||||||
Interest
receivable
|
6,769 | 4,906 | ||||||
Total
current assets
|
1,637,275 | 1,596,550 | ||||||
Fixed
assets, net of accumulated depreciation of
|
||||||||
$147,386
and $134,565, respectively
|
128,970 | 136,159 | ||||||
Other
assets:
|
||||||||
Contract
advances
|
246,384 | 277,197 | ||||||
Deposits
|
27,554 | 38,554 | ||||||
Intangible
assets – customer list
|
2,439,671 | 2,439,671 | ||||||
Total
other assets
|
2,713,609 | 2,755,422 | ||||||
Total
assets
|
$ | 4,479,854 | $ | 4,488,131 | ||||
Liabilities
and Stockholders’ Equity
|
||||||||
Current
liabilities:
|
||||||||
Accounts
payable
|
$ | 319,720 | $ | 242,335 | ||||
Accrued
expenses
|
572,253 | 583,437 | ||||||
Investment
obligation
|
487,000 | 487,000 | ||||||
Deferred
revenue
|
138,171 | 147,367 | ||||||
Capital
lease obligation
|
9,334 | 12,223 | ||||||
Line
of credit
|
48,000 | - | ||||||
Notes
payable – related party
|
4,500 | 4,500 | ||||||
Total
current liabilities
|
1,578,978 | 1,476,862 | ||||||
Stockholders’
equity
|
||||||||
Preferred
stock, $0.001 par value, 9,000,000 shares
|
||||||||
authorized,
no shares issued and outstanding
|
||||||||
as
of March 31, 2009 and December 31, 2008, respectively
|
- | - | ||||||
Preferred
series “A”, $0.001 par value, 1,000,000 shares
|
||||||||
authorized,
62,500 shares issued and outstanding
|
||||||||
as
of March 31, 2009 and December 31, 2008, respectively
|
63 | 63 | ||||||
Common
stock, $0.001 par value, 50,000,000 shares
|
||||||||
authorized,
11,976,773 and 11,976,773 shares issued
|
||||||||
and
outstanding as of March 31, 2009 and
|
||||||||
December
31, 2008, respectively
|
11,977 | 11,977 | ||||||
Common
stock owed but not issued, 619,790 and 499,790
|
||||||||
as
of March 31, 2009 and December 31, 2008, respectively
|
619 | 498 | ||||||
Additional
paid in capital
|
18,098,589 | 17,971,575 | ||||||
Unamortized
shares and options issued for services
|
(334,831 | ) | (433,108 | ) | ||||
Other
comprehensive losses
|
(814,292 | ) | (611,861 | ) | ||||
Accumulated
(deficit)
|
(14,061,249 | ) | (13,927,875 | ) | ||||
Total
stockholders’ equity
|
2,900,876 | 3,011,269 | ||||||
Total
liabilities and stockholders’ equity
|
$ | 4,479,854 | $ | 4,488,131 |
For
the Three Months Ended
|
||||||||
March
31,
|
||||||||
2009
|
2008
|
|||||||
Revenue
|
$ | 2,321,765 | $ | 95,220 | ||||
Expenses:
|
||||||||
Direct
costs
|
1,792,180 | 13,950 | ||||||
Consulting
|
- | 49,710 | ||||||
Professional
fees
|
87,331 | 115,934 | ||||||
Executive
compensation
|
252,402 | 442,929 | ||||||
General
and administrative expenses
|
328,155 | 325,985 | ||||||
Depreciation
|
12,821 | 6,830 | ||||||
Total
operating expenses
|
2,472,889 | 955,338 | ||||||
Net
operating (loss)
|
(151,124 | ) | (860,118 | ) | ||||
Other
income (expense):
|
||||||||
Interest
expense
|
(4,122 | ) | (1,530 | ) | ||||
Interest
expense – related party
|
- | (3,900 | ) | |||||
Interest
income
|
7,093 | 13,195 | ||||||
Other
income
|
14,779 | - | ||||||
Minority
interest (loss)
|
- | (59,923 | ) | |||||
Total
other income (expense)
|
17,750 | (52,158 | ) | |||||
Net
(loss)
|
(133,374 | ) | (912,276 | ) | ||||
Other
comprehensive (loss)
|
- | (315,000 | ) | |||||
Total
comprehensive (loss)
|
$ | (133,374 | ) | $ | (1,227,276 | ) | ||
Weighted
average number of common shares
|
||||||||
Outstanding
– basic and fully diluted
|
12,056,324 | 11,323,253 | ||||||
Net
(loss) per share – basic and fully diluted
|
$ | (0.01 | ) | $ | (0.11 | ) |
For
the Three Months Ended
|
||||||||
March
31,
|
||||||||
2009
|
2008
|
|||||||
Cash
flows from operating activities
|
$ | (133,374 | ) | $ | (912,276 | ) | ||
Adjustments
to reconcile net (loss) to net cash (used) in operating
activities:
|
||||||||
Depreciation
|
12,821 | 6,830 | ||||||
Minority
interest losses
|
- | 59,923 | ||||||
Amortization
of prepaid share-based compensation
|
108,277 | 348,100 | ||||||
Shares
and options issued for services
|
20,000 | 10,000 | ||||||
Changes
in operating assets and liabilities
|
||||||||
Accounts
receivable
|
(26,992 | ) | (208,770 | ) | ||||
Prepaid
expenses
|
15,839 | 8,024 | ||||||
Interest
receivable
|
(1,863 | ) | (976 | ) | ||||
Deposits
and other assets
|
41,813 | - | ||||||
Accounts
payable and accrued liabilities
|
66,201 | 22,293 | ||||||
Investment
obligation
|
- | (16,500 | ) | |||||
Deferred
revenue
|
(9,196 | ) | 16,984 | |||||
Interest
payable – related party
|
- | 3,901 | ||||||
Net
cash (used) by operating activities
|
93,526 | (662,467 | ) | |||||
Cash
flows from investing activities
|
||||||||
Purchase
of fixed assets
|
(5,632 | ) | (52,515 | ) | ||||
Purchase
of investments and securities
|
(88,873 | ) | (400,000 | ) | ||||
Net
cash (used) in investing activities
|
(94,505 | ) | (452,515 | ) | ||||
Cash
flows from financing activities
|
||||||||
Proceeds
from line of credit
|
48,000 | - | ||||||
Payments
on capital leases
|
(2,889 | ) | - | |||||
Sale
of common stock
|
- | 170,000 | ||||||
Net
cash provided by financing activities
|
45,111 | 170,000 | ||||||
Net
(decrease) in cash
|
44,132 | (944,981 | ) | |||||
Cash
– beginning
|
414,228 | 1,892,541 | ||||||
Cash
– ending
|
$ | 458,360 | $ | 947,560 | ||||
Supplemental
disclosure
|
||||||||
Interest
paid
|
$ | 4,122 | $ | 1,530 | ||||
Income
taxes paid
|
$ | - | $ | - | ||||
Shares
and options issued for services
|
$ | 20,000 | $ | 10,000 |
March 31,
2009
|
December 31,
2008
|
|||||||
Demand
note payable to an officer and shareholder for $4,500, unsecured,
non-interest bearing and due on demand
|
$ | 4,500 | $ | 4,500 | ||||
Capital
lease obligation, maturing October 2009
|
9,334 | 12,223 | ||||||
Line
of credit, secured by cash deposit, interest rate of 2.25%
|
48,000 | -0- | ||||||
$ | 61,834 | $ | 16,723 |
Options
|
Weighted
Average
Exercise
Price
|
Warrants
|
Weighted
Average
Exercise
Price
|
|||||||||||||
Outstanding
as of 01/01/08:
|
1,500,000 | $ | 1.79 | 100,000 | $ | 3.00 | ||||||||||
Granted
|
500,000 | 1.00 | ||||||||||||||
Cancelled
|
(200,000 | ) | 1.00 | |||||||||||||
Exercised
|
- | |||||||||||||||
Outstanding
as of 01/01/09:
|
1,800,000 | $ | 1.66 | 100,000 | $ | 3.00 | ||||||||||
Granted
|
- | - | - | - | ||||||||||||
Cancelled
|
(500,000 | ) | 2.50 | - | - | |||||||||||
Exercised
|
- | - | - | - | ||||||||||||
Outstanding
as of 03/31/09:
|
1,300,000 | $ | 1.33 | 100,000 | $ | 3.00 | ||||||||||
Vested
as of 03/31/09:
|
1,000,000 | $ | 1.00 | 100,000 | $ | 3.00 |
The Three Months Ended
|
||||||||
March 31,
|
||||||||
2009
|
2008
|
|||||||
Net
Revenue
|
||||||||
Insurance
services
|
$ | 149,747 | $ | 70,052 | ||||
Mortgage
services
|
- | 25,168 | ||||||
Brokerage
services(1)
|
2,172,018 | - | ||||||
2,321,765 | 95,220 | |||||||
Operating
expenses
|
||||||||
Insurance
services
|
141,732 | 104,850 | ||||||
Mortgage
services
|
1,020 | 107,551 | ||||||
Brokerage
services(1)
|
2,014,351 | - | ||||||
Corporate
|
315,786 | 742,936 | ||||||
2,472,889 | 955,337 | |||||||
Net
operating (loss)
|
$ | (151,124 | ) | $ | (860,117 | ) |
|
(1)
|
The
GBI acquisition was not consummated until June 2,
2008.
|
|
·
|
deterioration
in general or regional (especially Southern California) economic, market
and political conditions;
|
|
·
|
our
ability to successfully compete in the financial services
industry;
|
|
·
|
actions
and initiatives taken by both current and potential
competitors;
|
|
·
|
inability
to raise additional financing for working
capital;
|
|
·
|
inability
to locate potential mergers and acquisitions within the financial services
industry and integrate acquired companies into our
organization;
|
|
·
|
deterioration
in the financial services markets, lending markets and the real estate
markets in general as a result of the delinquencies in the “subprime”
mortgage markets;
|
|
·
|
the
level of volatility of interest rates as well as the shape of the yield
curve;
|
|
·
|
the
fact that our accounting policies and methods are fundamental to how we
report our financial condition and results of operations, and they may
require management to make estimates about matters that are inherently
uncertain;
|
|
·
|
adverse
state or federal legislation or regulation that increases the costs of
compliance, or adverse findings by a regulator with respect to existing
operations;
|
|
·
|
changes
in U.S. GAAP or in the legal, regulatory and legislative environments in
the markets in which we operate;
|
|
·
|
inability
to efficiently manage our
operations;
|
|
·
|
inability
to achieve future operating
results;
|
|
·
|
the
unavailability of funds for capital
expenditures;
|
|
·
|
our
ability to recruit and hire key
employees;
|
|
·
|
the
inability of management to effectively implement our strategies and
business plans; and
|
|
·
|
the
other risks and uncertainties detailed in this
report.
|
Three Months Ended
|
||||||||||||||||
March 31,
|
Increase/(Decrease)
|
|||||||||||||||
2009
|
2008
|
$
|
%
|
|||||||||||||
Consolidated
|
||||||||||||||||
Revenue
|
$ | 2,321,765 | $ | 95,220 | $ | 2,226,545 | 234 | % | ||||||||
Operating
expenses
|
2,472,889 | 955,338 | 1,517,551 | 159 | % | |||||||||||
Net
operating (loss)
|
$ | (151,124 | ) | $ | (860,118 | ) | $ | 708,994 | 83 | % |
Three Months Ended
|
||||||||||||||||
March 31,
|
Increase/(Decrease)
|
|||||||||||||||
2009
|
2008
|
$
|
%
|
|||||||||||||
Revenue
|
||||||||||||||||
Insurance
services
|
$ | 149,747 | $ | 70,052 | $ | 79,695 | 114 | % | ||||||||
Mortgage
services
|
- | 25,168 | (25,168 | ) | - | |||||||||||
Brokerage
services
|
2,172,018 | - | 2,172,018 | - | ||||||||||||
Total
revenue
|
$ | 2,321,765 | $ | 95,220 | $ | 2,226,545 | 234 | % |
Three Months Ended
|
||||||||||||||||
March 31,
|
Increase/(Decrease)
|
|||||||||||||||
2009
|
2008
|
$
|
%
|
|||||||||||||
Direct
costs
|
$ | 1,792,180 | $ | 13,950 | $ | 1,778,230 | 1275 | % | ||||||||
Consulting
|
- | 49,710 | (49,710 | ) | - | |||||||||||
Professional
fees
|
87,331 | 115,934 | (28,603 | ) | (25 | )% | ||||||||||
Executive
compensation
|
252,402 | 442,929 | (190,527 | ) | (43 | )% | ||||||||||
General
expenses
|
328,155 | 325,985 | 2,170 | 1 | % | |||||||||||
Depreciation
|
12,821 | 6,830 | 5,991 | 88 | % | |||||||||||
Operating
expenses
|
$ | 2,472,889 | $ | 955,338 | $ | 1,517,551 | 159 | % |
Three
Months Ended
|
||||||||||||||||
March
31,
|
Increase/(Decrease)
|
|||||||||||||||
2009
|
2008
|
$
|
%
|
|||||||||||||
Insurance
services
|
||||||||||||||||
Direct
costs
|
$ | 60,133 | $ | 13,675 | $ | 46,458 | 340 | % | ||||||||
Consulting
|
- | 3,000 | (3,000 | ) | - | |||||||||||
Professional
fees
|
1,856 | 9,000 | (7,144 | ) | (80 | )% | ||||||||||
Executive
compensation
|
15,000 | 15,000 | - |
-
|
||||||||||||
General
expenses
|
64,578 | 64,010 | 568 | 1 | % | |||||||||||
Depreciation
|
165 | 165 | - | - | ||||||||||||
Operating
expenses
|
$ | 141,732 | $ | 104,850 | $ | 36,882 | 36 | % |
Three
Months Ended
|
||||||||||||||||
March
31,
|
Increase/(Decrease)
|
|||||||||||||||
2009
|
2008
|
$
|
%
|
|||||||||||||
Mortgage
services
|
||||||||||||||||
Direct
costs
|
$ | - | $ | 275 | $ | (275 | ) | - | ||||||||
Consulting
|
- | 1,710 | (1,710 | ) | - | |||||||||||
Professional
fees
|
- | 3,000 | (3,000 | ) | - | |||||||||||
Executive
compensation
|
- | 35,318 | (35,318 | ) | - | |||||||||||
General
expenses
|
808 | 67,036 | (66,228 | ) | (99 | )% | ||||||||||
Depreciation
|
212 | 212 | - | - | ||||||||||||
Operating
expenses
|
$ | 1,020 | $ | 107,551 | $ | (106,531 | ) | (99 | )% |
Three Months Ended
|
Acquisition to
|
|||||||
March 31, 2009
|
December 31, 2008
|
|||||||
Brokerage services
|
||||||||
Direct
costs
|
$ | 1,732,047 | $ | 3,536,277 | ||||
Consulting
|
- | (101,803 | ) | |||||
Professional
fees
|
9,270 | 47,185 | ||||||
Executive
compensation
|
59,625 | 203,639 | ||||||
General
expenses
|
209,420 | 866,209 | ||||||
Depreciation
|
3,989 | 4,168 | ||||||
Operating
expenses
|
$ | 2,014,351 | $ | 4,555,676 |
Three Months Ended
|
||||||||||||||||
March 31,
|
Increase/(Decrease)
|
|||||||||||||||
2009
|
2008
|
$
|
%
|
|||||||||||||
Consolidated
|
||||||||||||||||
Interest
income
|
$ | 7,093 | $ | 13,195 | $ | (6,102 | ) | (47 | )% | |||||||
Interest
(expense)
|
(4,122 | ) | (5,430 | ) | (1,308 | ) | (24 | )% | ||||||||
Other
income
|
14,779 | - | 14,779 | - | ||||||||||||
Minority
interest (loss)
|
- | (59,923 | ) | (59,923 | ) | - |
March 31,
|
December 31,
|
Increase / (Decrease)
|
||||||||||||||
2009
|
2008
|
$
|
%
|
|||||||||||||
Current Assets
|
$ | 1,637,275 | $ | 1,596,550 | $ | 40,725 | 3 | % | ||||||||
Current
Liabilities
|
1,578,978 | 1,476,862 | 102,116 | 7 | % | |||||||||||
Working
Capital
|
$ | 58,297 | $ | 119,688 | $ | (61,391 | ) | (52 | )% |
Incorporated by reference
|
||||||||||||
Exhibit
|
Exhibit Description
|
Filed
herewith
|
Form
|
Period
ending
|
Exhibit
|
Filing
date
|
||||||
10.1
|
Interim
COO agreement with Bootstrap Real Estate Investments, LLC dated February
5, 2009.
|
8-K
|
10.1
|
03/04/09
|
||||||||
31.1
|
Certification
of Joseph Mangiapane, Jr., Chief Executive Officer and Principal Financial
Officer, pursuant to Section 302 of the Sarbanes-Oxley Act
|
X
|
||||||||||
32.1
|
Certification
of Joseph Mangiapane, Jr., Chief Executive Officer and Principal Financial
Officer, pursuant to Section 906 of the Sarbanes-Oxley Act
|
X
|
||||||||||
99.1
|
Press
Release dated March 26, 2009
|
10-K
|
12/31/08
|
99.2
|
04/15/09
|
(Registrant)
|
|
By:
|
/s/ Joseph Mangiapane, Jr. |
Joseph
Mangiapane, Jr., Chief Executive Officer
|
|
Officer)
|