|
PAGE
|
|
|
FINANCIAL SECTION
|
|
|
Independent auditor’s report
|
1.
|
|
|
|
|
Balance sheet
|
3.
|
|
|
|
|
Statement of income and members’ equity
|
5.
|
|
|
|
|
Statement of cash flows
|
6.
|
|
|
|
|
Notes to financial statements
|
7.
|

| • |
Exercise professional judgment and maintain professional skepticism throughout the audit.
|
| • |
Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, and design and perform audit procedures responsive to those risks. Such procedures include examining, on a test basis,
evidence regarding the amounts and disclosures in the financial statements.
|
| • |
Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of Southwind Building
Products, LLC’s internal control. Accordingly, no such opinion is expressed.
|
| • |
Evaluate the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluate the overall presentation of the financial statements.
|
| • |
Conclude whether, in our judgment, there are conditions or events, considered in the aggregate, that raise substantial doubt about Southwind Building Products, LLC’s ability to continue as a going concern for a reasonable period of time.
|
|
ASSETS
|
2025
|
|||
|
Current assets:
|
||||
|
Cash
|
$
|
1,754,441
|
||
|
Accounts receivable
|
5,762,856
|
|||
|
Tariff refunds receivable
|
3,167,376
|
|||
|
Inventory
|
30,681,503
|
|||
|
Prepaid expenses
|
392,283
|
|||
|
Deposits
|
10,356
|
|||
|
Total current assets
|
41,768,815
|
|||
|
Capitalized assets:
|
||||
|
Property and equipment, net
|
795,154
|
|||
|
Right-of-use assets - finance leases
|
419,874
|
|||
|
Right-of-use assets - operating leases
|
4,050,000
|
|||
|
Total capitalized assets
|
5,265,028
|
|||
|
Other assets:
|
||||
|
Goodwill
|
30,987,577
|
|||
|
Total other assets
|
30,987,577
|
|||
|
Total assets
|
$
|
78,021,420
|
||
|
(continued)
|
||||
|
LIABILITIES & MEMBERS’ EQUITY
|
2025
|
|||
|
Current liabilities:
|
||||
|
Accounts payable
|
$
|
10,728,622
|
||
|
Accrued expenses
|
696,477
|
|||
|
Current portion of finance lease liabilities
|
164,336
|
|||
|
Current portion of operating lease liabilities
|
1,215,000
|
|||
|
Total current liabilities
|
12,804,435
|
|||
| Long-term liabilities: | ||||
|
Long-term portion of finance lease liabilities
|
255,538
|
|||
|
Long-term portion of operating lease liabilities
|
2,835,000
|
|||
|
Total long-term liabilities
|
3,090,538
|
|||
|
Total liabilities
|
15,894,973
|
|||
| Members’ equity: | ||||
|
Members’ equity
|
62,126,447
|
|||
|
Total members’ equity
|
62,126,447
|
|||
|
Total liabilities and members’ equity
|
$
|
78,021,420
|
||
|
2025
|
||||
|
Net sales
|
$
|
80,112,310
|
||
|
Cost of goods sold
|
59,090,572
|
|||
|
Gross profit
|
21,021,738
|
|||
|
Selling, general, and administrative expenses
|
13,657,181
|
|||
|
Income from operations
|
7,364,557
|
|||
| Other income (expense): | ||||
|
Bad debt expense
|
(143,498
|
)
|
||
|
Interest income
|
49,011
|
|||
|
Interest expense
|
(24,898
|
)
|
||
|
Total other income (expense)
|
(119,385
|
)
|
||
|
Net income
|
7,245,172
|
|||
|
Member distributions
|
(10,860,595
|
)
|
||
|
Members’ equity - beginning
|
65,741,870
|
|||
|
Members’ equity - ending
|
$
|
62,126,447
|
||
|
Cash flows from operating activities:
|
2025
|
|||
|
Net income
|
$
|
7,245,172
|
||
|
Non-cash items included in net income:
|
||||
|
Bad debt
|
143,498
|
|||
|
Depreciation
|
365,298
|
|||
|
Amortization of right-of-use assets
|
1,215,000
|
|||
|
(Increase) decrease in receivables
|
(2,505,726
|
)
|
||
|
(Increase) decrease in inventory
|
5,784,933
|
|||
|
(Increase) decrease in prepaid expenses
|
206,125
|
|||
|
(Increase) decrease in deposits
|
41,544
|
|||
|
Increase (decrease) in accounts payable
|
271,477
|
|||
|
Increase (decrease) in accrued expenses
|
(338,609
|
)
|
||
|
Increase (decrease) in operating lease liabilities
|
(1,215,000
|
)
|
||
|
Net cash provided (used) by operating activities
|
11,213,712
|
|||
|
|
||||
|
Cash flows from financing activities:
|
||||
|
Principal retirement of finance lease liabilities
|
(156,268
|
)
|
||
|
Member distributions
|
(10,860,595
|
)
|
||
|
Net cash provided (used) by financing activities
|
(11,016,863
|
)
|
||
|
Increase (decrease) in cash
|
196,849
|
|||
|
Cash - beginning
|
1,557,592
|
|||
|
Cash - ending
|
$
|
1,754,441
|
||
|
Supplemental disclosures of cash flow information:
|
||||
|
Cash paid during the year for interest
|
$
|
24,898
|
||
| • |
Persuasive evidence of an arrangement exists;
|
| • |
Delivery has occurred or services have been rendered;
|
| • |
The fee for the arrangement is fixed or determinable; and
|
| • |
Collectability is reasonably assured.
|
| Note 1. |
Summary of significant accounting policies- (continued)
|
|
Machinery and equipment
|
3-15 years
|
|
Office equipment
|
3-15 years
|
|
Transportation equipment
|
5-7 years
|
|
Leasehold improvements
|
3-20 years
|
| Note 1. |
Summary of significant accounting policies- (continued)
|
| 2025 | ||||
| Trade receivables |
$
|
5,941,483
|
||
| Allowances for claims | (178,627 | ) | ||
|
$
|
5,762,856
|
|||
|
2025
|
||||
|
Finished goods
|
$
|
26,565,558
|
||
|
Work in process
|
2,812,471
|
|||
|
Raw materials
|
1,303,474
|
|||
|
$
|
30,681,503
|
|||
| 2025 | ||||
| Machinery and equipment |
$
|
1,704,455
|
||
| Office equipment | 306,212 | |||
| Transportation equipment | 345,760 | |||
| 2,356,427 | ||||
| Accumulated depreciation | (1,561,273 | ) | ||
|
$
|
795,154
|
|||
| 2025 | ||||
| Right-of-use assets - finance leases |
$
|
853,684
|
||
| Accumulated depreciation | (433,810 | ) | ||
|
$
|
419,874
|
|||
|
Finance lease payable in monthly installments of $3,135 including interest at 11.413% through December 2027. Secured by freightliners.
|
$ |
66,993 | ||
|
Finance lease payable in monthly installments of $1,924 including interest at 5.25% through July 2027. Secured by forklifts.
|
34,996
|
|||
|
Finance lease payable in monthly installments of $2,308 including interest at 2.69% through May 2028. Secured by forklifts.
|
64,718
|
|||
|
Finance lease payable in monthly installments of $696 including interest at 2.69% through March 2028. Secured by forklifts.
|
18,224
|
|||
|
Finance lease payable in monthly installments of $4,593 including interest at 2.69% through May 2028. Securedby forklifts.
|
128,818
|
|||
|
Finance lease payable in monthly installments of $2,460 including interest at 5.33% through December 2029. Secured by freightliner.
|
106,125
|
|||
|
419,874
|
||||
|
Current maturities
|
(164,336
|
)
|
||
|
Long-term portion of finance leases payable
|
$
|
255,538
|
| 2025 | ||||
| Right-of-use assets - operating leases |
$
|
4,050,000
|
||
| Operating lease liabilities | $ | 4,050,000 | ||
| Current maturities | (1,215,000 | ) | ||
| Long-term portion of operating leases payable | $ | 2,835,000 | ||
| 2025 | ||||
| Amortization of leased assets included in depreciation expense |
$
|
156,268
|
||
| Interest on lease liabilities included in interest expense | 24,898 | |||
| Total finance lease costs | $ | 181,166 | ||
| Amortization of leased assets included in rent expense | $ | 1,215,000 | ||
| Interest on lease liabilities included in interest expense | - | |||
| Total operating lease costs | $ | 1,215,000 | ||
|
2025
|
||||
|
Cash paid for amounts included in the measurement of lease liabilities:
|
||||
|
Operating cash flows from finance leases
|
$
|
24,898
|
||
|
Operating cash flows from operating leases
|
$
|
1,215,000
|
||
|
Financing cash flows from finance leases
|
$
|
156,268
|
||
|
2026
|
$
|
181,391
|
||
|
2027
|
171,774
|
|||
|
2028
|
66,197
|
|||
|
2029
|
29,520
|
|||
|
Amounts representing interest
|
(29,008
|
)
|
||
|
Present value of net minimum finance lease payments
|
$
|
419,874
|
|
2026
|
$
|
1,215,000
|
||
|
2027
|
1,215,000
|
|||
|
2028
|
1,215,000
|
|||
|
2029
|
405,000
|
|||
|
Amounts representing interest
|
-
|
|||
|
Present value of net minimum operating lease payments
|
$
|
4,050,000
|
|
2025
|
||||
|
Rent and property expense
|
$
|
1,284,984
|
||
|
Purchases
|
463,149
|
|||
|
Accounts payable
|
680,295
|
|||
|
Vendor 1
|
Vendor 2
|
|||||||
|
Inventory purchased
|
$
|
14,585,967
|
$
|
8,091,252
|
||||
|
Percent of cost of goods sold
|
25
|
%
|
14
|
%
|
||||
|
Accounts payable
|
$
|
3,594,344
|
$
|
2,231,344
|
||||
|
Percent of accounts payable at year end
|
34
|
%
|
21
|
%
|
||||