New York
|
14-1626307
|
|
(State
or other jurisdiction of incorporation or
organization)
|
(I.R.S.
Employer Identification No.)
|
Lexington Park, LaGrangeville, New York
|
12540
|
|
(Address
of principal executive offices)
|
(Zip
Code)
|
Large
accelerated filer o
|
Accelerated
Filer o
|
Non-accelerated
Filer x
|
PART
I.
|
FINANCIAL INFORMATION
|
Page No.
|
Item
1.
|
Financial
Statements
|
|
|
Condensed
Statements of Operations - nine months ended December 31, 2006 and
2005
(unaudited)
|
3
|
|
||
|
Condensed
Balance Sheets -
|
|
|
December
31, 2006 (unaudited) and March 31, 2006
|
4
|
|
||
|
Condensed
Statements of Stockholders' Equity - nine months
ended
December 31, 2006 and 2005(unaudited)
|
5
|
|
|
|
|
Condensed
Statements of Cash Flows -
|
|
|
nine
months ended December 31, 2006 and 2005 (unaudited)
|
6-7
|
Notes
to Condensed Financial Statements
|
8-11
|
|
Item
2.
|
Management’s
Discussion and Analysis of
|
|
Financial
Condition and Results of Operations
|
12-18
|
|
Item
3.
|
Quantitative
and Qualitative Disclosures about Market Risk
|
18
|
Item
4.
|
Controls
and Procedures
|
18-19
|
PART
II.
|
OTHER INFORMATION
|
|
Item
1A.
|
Risk
Factors
|
20
|
Item
6.
|
Exhibits
|
20
|
Signatures
|
21
|
|
Exhibit
31.1
|
Certification
of Barry I. Regenstein
|
22
|
Exhibit
32.1
|
§1350
Certification of Barry I. Regenstein
|
23
|
Three
Months Ended
|
Nine
Months Ended
|
||||||||||||
|
December
31
|
December
31
|
December
31
|
December
31
|
|||||||||
|
2006
|
|
2005
|
|
2006
|
|
2005
|
||||||
Revenues
|
$
|
24,092,767
|
$
|
21,403,564
|
$
|
70,309,349
|
$
|
64,245,048
|
|||||
Cost
of revenues
|
20,283,575
|
18,451,393
|
59,850,010
|
55,430,962
|
|||||||||
Gross
profit
|
3,809,192
|
2,952,171
|
10,459,339
|
8,814,086
|
|||||||||
Operating
expenses
|
|||||||||||||
General
and administrative
|
3,416,974
|
2,509,781
|
9,524,059
|
7,303,322
|
|||||||||
Provision
for doubtful accounts, net
|
53,170
|
84,940
|
139,086
|
1,084,285
|
|||||||||
|
3,470,144
|
2,594,721
|
9,663,145
|
8,387,607
|
|||||||||
Operating
income
|
339,048
|
357,450
|
796,194
|
426,479
|
|||||||||
Interest
income
|
61,704
|
66,256
|
188,636
|
175,444
|
|||||||||
Interest
expense
|
(171,160
|
(123,259
|
)
|
(377,525
|
)
|
(348,205
|
)
|
||||||
Equipment
dispositions
|
(4,251
|
) |
700
|
(2,851
|
)
|
19,137
|
|||||||
Income
before income taxes
|
225,341
|
301,147
|
604,454
|
272,855
|
|||||||||
Provision
for income taxes
|
--
|
--
|
--
|
--
|
|||||||||
Net
income
|
$
|
225,341
|
$
|
301,147
|
$
|
604,454
|
$
|
272,855
|
|||||
Net
income per common share
|
|||||||||||||
Basic
|
$
|
.02
|
$
|
.03
|
$
|
.06
|
$
|
.03
|
|||||
Diluted
|
$
|
.02
|
$
|
.03
|
$
|
.06
|
$
|
.03
|
|||||
Weighted
average number of common shares outstanding
|
|||||||||||||
Basic
|
10,137,970
|
9,022,694
|
10,137,970
|
8,401,501
|
|||||||||
Diluted
|
10,636,968
|
9,696,159
|
10,590,394
|
9,348,788
|
December
31,
|
|
March
31,
|
|
||||
|
|
2006
|
|
2006
|
|||
Current
assets:
|
|||||||
Cash
and cash equivalents
|
$
|
155,471
|
$
|
32,243
|
|||
Accounts
receivable, net of allowance for
|
|||||||
doubtful
accounts of $761,958 and $332,892, respectively
|
17,361,454
|
13,804,100
|
|||||
Prepaid
expenses
|
611,657
|
721,451
|
|||||
Other
assets
|
2,580,980
|
2,291,135
|
|||||
Total
current assets
|
20,709,562
|
16,848,929
|
|||||
Furniture
and equipment at cost, net
|
506,711
|
405,179
|
|||||
Other
assets:
|
|||||||
Intangible
assets, net
|
789,339
|
79,450
|
|||||
Restricted
cash
|
77,186
|
74,447
|
|||||
Other
assets
|
784,813
|
705,294
|
|||||
Total
other assets
|
1,651,338
|
859,191
|
|||||
Total
assets
|
$
|
22,867,611
|
$
|
18,113,299
|
|||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
|||||||
Current
liabilities:
|
|||||||
Checks
issued in advance of deposits
|
$
|
2,119,843
|
$
|
1,828,802
|
|||
Current
maturities of long-term debt
|
261,816
|
52,614
|
|||||
Current
maturities of obligations under capital leases
|
26,034
|
38,680
|
|||||
Short-term
borrowings
|
7,833,733
|
3,383,740
|
|||||
Accounts
payable
|
438,906
|
939,526
|
|||||
Accrued
expenses and other liabilities
|
3,255,034
|
3,767,822
|
|||||
Total current liabilities
|
13,935,366
|
10,011,184
|
|||||
Insurance
reserves
|
474,105
|
420,781
|
|||||
Long-term
debt, due after one year
|
10,440
|
27,957
|
|||||
Obligations
under capital leases, due after one year
|
13,609
|
28,680
|
|||||
Total
liabilities
|
14,433,520
|
10,488,602
|
|||||
Stockholders’
equity:
|
|||||||
Preferred
stock, Series A, $.0001 par value
|
--
|
--
|
|||||
Common
stock, $.0001 par value
|
1,014
|
1,014
|
|||||
Accumulated
other comprehensive income
|
29,590
|
--
|
|||||
Additional
paid-in capital
|
13,838,661
|
13,663,311
|
|||||
Accumulated
deficit
|
(5,435,174
|
)
|
(6,039,628
|
)
|
|||
Total
stockholders’ equity
|
8,434,091
|
7,624,697
|
|||||
Total
liabilities and stockholders’ equity
|
$
|
22,867,611
|
$
|
18,113,299
|
|
|
Preferred
Stock
|
|
|
Common
Stock
|
|
|
Accumulated
Other
Comprehensive
Income
|
|
|
Additional
Paid-In
Capital
|
|
|
Accumulated
Deficit
|
||
Balance
at March 31, 2005
|
$
|
--
|
$
|
778
|
$
|
--
|
$
|
10,348,582
|
$
|
(5,940,033
|
)
|
|||||
Stock
compensation cost
|
91,000
|
|||||||||||||||
Warrants
exercised
|
211
|
2,610,054
|
||||||||||||||
Net
income - nine months ended
|
||||||||||||||||
December
31, 2005
|
|
272,855
|
||||||||||||||
|
||||||||||||||||
Balance
at December 31, 2005
|
--
|
989
|
--
|
13,049,636
|
(5,667,178
|
)
|
||||||||||
Warrants
exercised
|
25
|
307,325
|
||||||||||||||
Stock
compensation cost
|
306,350
|
|||||||||||||||
Net
loss - three months ended
|
||||||||||||||||
March
31, 2006
|
(372,450
|
)
|
||||||||||||||
|
||||||||||||||||
Balance
at March 31, 2006
|
--
|
1,014
|
--
|
13,663,311
|
(6,039,628
|
)
|
||||||||||
Stock
compensation cost
|
175,350
|
|||||||||||||||
Other
comprehensive income
|
29,590
|
|||||||||||||||
Net
income - nine months ended
|
||||||||||||||||
December
31, 2006
|
604,454
|
|||||||||||||||
Balance
at December 31, 2006
|
$
|
--
|
$
|
1,014
|
$
|
29,590
|
$
|
13,838,661
|
$
|
(5,435,174
|
)
|
|
Nine Months Ended
|
||||||
|
December
31,
|
|
December
31,
|
|
|||
|
|
2006
|
|
2005
|
|||
Cash
flow from operating activities:
|
|
||||||
Net
income
|
$
|
604,454
|
$
|
272,855
|
|||
Adjustments
to reconcile net income to net
|
|||||||
cash
used in operating activities:
|
|||||||
Depreciation
and amortization
|
233,823
|
247,619
|
|||||
Provision
for doubtful accounts, net
|
139,086
|
1,084,285
|
|||||
Loss
(gain) on equipment dispositions
|
2,851
|
(19,137
|
)
|
||||
Stock
compensation
|
175,350
|
91,000
|
|||||
Insurance
reserves
|
106,642
|
(49,056
|
)
|
||||
Increase
in receivables, prepaid expenses
|
|||||||
and
other current assets
|
(4,075,824
|
)
|
(3,547,420
|
)
|
|||
Decrease
in accounts payable and other current liabilities
|
(1,066,728
|
)
|
(3,352,793
|
)
|
|||
Net
cash used in operating activities
|
(3,880,346
|
)
|
(5,272,647
|
)
|
|||
Cash
flows from investing activities:
|
|||||||
Purchases
of equipment
|
(269,282
|
)
|
(47,615
|
)
|
|||
Proceeds
from equipment dispositions
|
2,050
|
10,595
|
|||||
Acquisition
of business
|
(412,500
|
)
|
--
|
||||
Issuance
of note to administrative service client
|
--
|
(125,000
|
)
|
||||
Principal
collections on notes receivable
|
115,803
|
4,649
|
|||||
Net
cash used in investing activities
|
(563,929
|
)
|
(157,371
|
)
|
|||
Cash
flows from financing activities:
|
|||||||
Net
advances on line-of-credit
|
4,463,356
|
(7,582
|
)
|
||||
Increase
in checks issued in advance of deposits
|
291,041
|
1,267,746
|
|||||
Proceeds
from warrant exercises
|
--
|
2,610,265
|
|||||
Principal
payments on other borrowings
|
(159,177
|
)
|
(369,122
|
)
|
|||
Principal
payments on capital lease obligations
|
(27,717
|
)
|
(28,790
|
)
|
|||
Net
cash provided by financing activities
|
4,567,503
|
3,472,517
|
|||||
Net
change in cash and cash equivalents
|
123,228
|
(1,957,501
|
)
|
||||
Cash
and cash equivalents, at beginning of period
|
32,243
|
2,511,050
|
|||||
Cash
and cash equivalents, at end of period
|
$
|
155,471
|
$
|
553,549
|
Cash
paid during the nine months ended December 31 for:
|
2
0 0 6
|
|
2 0 0 5
|
||||
|
|||||||
Interest
|
$
|
290,401
|
$
|
340,104
|
|||
Income
taxes
|
17,070
|
18,029
|
Other
assets consist of the following:
|
December
31,
|
March
31,
|
|||||
|
2006
|
2006
|
|||||
Workers’
compensation insurance
|
$
|
2,470,925
|
$
|
2,135,460
|
|||
Note
receivable
|
--
|
115,803
|
|||||
Other
receivables
|
86,930
|
215,558
|
|||||
Security
deposits
|
210,151
|
195,499
|
|||||
Deferred
tax asset
|
468,845
|
333,845
|
|||||
Investments
|
128,942
|
264
|
|||||
3,365,793
|
2,996,429 | ||||||
Current
portion
|
(2,580,980 | ) |
(2,291,135
|
)
|
|||
Total
non-current portion
|
$
|
784,813
|
$
|
705,294
|
Accrued
expenses and other liabilities consist of the following:
|
December
31,
|
March
31,
|
|||||
|
2006
|
2006
|
|||||
Payroll
and related expenses
|
$
|
2,768,266
|
$
|
2,408,927
|
|||
Customer
prepayments, net
|
--
|
811,256
|
|||||
Taxes
and fees payable
|
287,714
|
317,097
|
|||||
Accrued
interest payable
|
64,314
|
24,415
|
|||||
Other
|
134,740
|
206,127
|
|||||
Total
|
$
|
3,255,034
|
$
|
3,767,822
|
December
31,
|
March
31,
|
||||||
|
2006
|
2006
|
|||||
Other
comprehensive income:
|
|
||||||
Change
in unrealized income on available for-sale securities
|
$
|
29,590
|
$
|
--
|
|||
Accumulated
other comprehensive income
|
$
|
29,590
|
$
|
--
|
(a)
|
Exhibits
|
Exhibit
10.6 First Amendment and Consent to the Amended and Restated Financing
Agreement with CIT Group/Business Credit dated as of June 13,
2006.
|
|
Exhibit
10.7 Second Amendment to the Amended and Restated Financing Agreement
with
CIT Group/Business Credit dated as of September 30,
2006.
|
|
Exhibit
31.1 Certification of Barry I. Regenstein pursuant to Rule 13(a)
- 14(a)
of the Securities Exchange Act of 1934.
|
|
Exhibit
32.1 Certification of Barry I. Regenstein pursuant to 18 U.S.C. Section
1350 as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act
of
2002.
|
|
Exhibit
99.1 Press Release, dated February 13, 2007 announcing December 31,
2006
financial results.
|
Date:
February
13, 2007
|
By: |
/s/
Barry I. Regenstein
|
Barry
I. Regenstein
|
||
Principal
Executive and Principal Financial Officer
|