|
|
·
|
Revenue
of $29.2 million for the quarter and $59.8 million year to date, up 4%
over year to date 2009
|
|
|
·
|
Fully
diluted EPS of $0.05 for the quarter and $0.10 year to date, up 43% over
year to date 2009
|
|
|
·
|
EBITDA
(1) of $2.8 million for the quarter and $6.0 million year to date, or a
year to date EBITDA margin of 10%
|
|
|
·
|
Backlog
up 21%, to $202 million, from December 31,
2009
|
|
|
·
|
Total
debt of $18.0 million as of June 30, 2010, down $3.2 million from $21.2
million as of December 31, 2009
|
|
|
·
|
DSO
of 64 days as of June 30, 2010
|
|
(1)
|
EBITDA
is a non-GAAP measure that is defined as GAAP net income plus other
expense, interest expense, income taxes, and depreciation and
amortization. We have provided EBITDA because we believe it is
a commonly used measure of financial performance in comparable companies
and is provided to help investors evaluate companies on a consistent
basis, as well as to enhance an understanding of our operating
results. EBITDA is not a recognized term under U.S. GAAP and
does not purport to be an alternative to net income as a measure of
operating performance or the cash flows from operating activities as a
measure of liquidity. Please refer to the table at the bottom
of the statement of operations in this release that reconciles GAAP net
income to EBITDA.
|
|
Three
Months
Ended
June 30,
|
Six
Months
Ended
June 30,
|
|||||||||||||||
|
2010
(unaudited)
|
2009
(unaudited)
|
2010
(unaudited)
|
2009
(unaudited)
|
|||||||||||||
|
Revenue
|
$ | 29,246,328 | $ | 30,266,809 | $ | 59,758,311 | $ | 57,423,323 | ||||||||
|
Operating
costs and expenses
|
||||||||||||||||
|
Direct
costs
|
20,503,390 | 20,451,932 | 41,919,002 | 38,647,669 | ||||||||||||
|
Selling,
general and administrative expenses
|
5,908,910 | 6,326,616 | 12,312,131 | 12,819,131 | ||||||||||||
|
Depreciation
and amortization
|
636,332 | 767,616 | 1,277,169 | 1,551,743 | ||||||||||||
|
Total
operating costs and expenses
|
27,048,632 | 27,546,164 | 55,508,302 | 53,018,543 | ||||||||||||
|
Operating
income
|
2,197,696 | 2,720,645 | 4,250,009 | 4,404,780 | ||||||||||||
|
Other
(expense) income
|
||||||||||||||||
|
Interest,
net
|
(356,887 | ) | (792,604 | ) | (1,178,042 | ) | (1,566,684 | ) | ||||||||
|
Other
income
|
3,892 | — | 503,892 | — | ||||||||||||
|
Income
before income taxes
|
1,844,701 | 1,928,041 | 3,575,859 | 2,838,096 | ||||||||||||
|
Income
tax expense
|
707,675 | 756,253 | 1,332,265 | 1,240,719 | ||||||||||||
|
Net
income
|
$ | 1,137,026 | $ | 1,171,788 | $ | 2,243,594 | $ | 1,597,377 | ||||||||
|
Weighted
average number of shares outstanding
|
||||||||||||||||
|
—basic
|
22,472,993 | 22,660,767 | 22,504,568 | 22,601,811 | ||||||||||||
|
—diluted
|
22,590,473 | 22,660,767 | 22,617,016 | 22,601,811 | ||||||||||||
|
Net
income per share
|
||||||||||||||||
|
—basic
|
$ | 0.05 | $ | 0.05 | $ | 0.10 | $ | 0.07 | ||||||||
|
—diluted
|
$ | 0.05 | $ | 0.05 | $ | 0.10 | $ | 0.07 | ||||||||
|
Reconciliation
of GAAP Net Income to EBITDA (1)
|
||||||||||||||||
|
Three
Months
Ended
June 30,
|
Six
Months
Ended
June 30,
|
|||||||||||||||
|
2010
(unaudited)
|
2009
(unaudited)
|
2010
(unaudited)
|
2009
(unaudited)
|
|||||||||||||
|
Net
Income
|
$ | 1,137,026 | $ | 1,171,788 | $ | 2,243,594 | $ | 1,597,377 | ||||||||
|
Depreciation
and amortization
|
636,332 | 767,616 | 1,277,169 | 1,551,743 | ||||||||||||
|
Interest
|
356,887 | 792,604 | 1,178,042 | 1,566,684 | ||||||||||||
|
Taxes
|
707,675 | 756,253 | 1,332,265 | 1,240,719 | ||||||||||||
|
EBITDA
(1)
|
2,837,920 | 3,488,261 | 6,031,070 | 5,956,523 | ||||||||||||
|
June
30,
|
December 31,
|
|||||||
|
2010
|
2009
|
|||||||
|
(unaudited)
|
(audited)
|
|||||||
|
ASSETS
|
||||||||
|
Current
assets
|
||||||||
|
Cash
|
$ | 81,108 | $ | 178,225 | ||||
|
Restricted
cash
|
1,325,006 | 1,324,510 | ||||||
|
Accounts
receivable, net
|
20,735,334 | 22,497,444 | ||||||
|
Prepaid
expenses and other current assets
|
827,002 | 625,231 | ||||||
|
Income
taxes receivable
|
146,657 | 205,339 | ||||||
|
Other
current assets
|
27,035 | 46,057 | ||||||
|
Deferred
income taxes, current
|
1,682,145 | 2,361,611 | ||||||
|
Total
current assets
|
24,824,287 | 27,238,417 | ||||||
|
Property
and equipment, net
|
2,738,205 | 3,011,621 | ||||||
|
Goodwill
|
55,370,011 | 55,370,011 | ||||||
|
Intangible
assets, net
|
5,106,634 | 6,102,798 | ||||||
|
Other
assets
|
146,567 | 146,567 | ||||||
|
Deferred
income taxes
|
1,499,746 | 1,400,260 | ||||||
|
Total
assets
|
$ | 89,685,450 | $ | 93,269,674 | ||||
|
Current
liabilities:
|
||||||||
|
Current
portion of long-term debt
|
$ | 458,353 | $ | 21,191,135 | ||||
|
Accounts
payable
|
5,556,163 | 4,753,800 | ||||||
|
Other
accrued expenses and current liabilities
|
3,842,175 | 6,356,896 | ||||||
|
Accrued
salaries and related taxes
|
3,545,009 | 4,541,509 | ||||||
|
Accrued
vacation
|
2,557,954 | 2,259,538 | ||||||
|
Deferred
revenue
|
561,792 | 1,392,457 | ||||||
|
Deferred
rent – current portion
|
320,498 | 320,498 | ||||||
|
Total
current liabilities
|
16,841,944 | 40,815,833 | ||||||
|
Long-term debt
– net of current
portion
|
17,515,138 | — | ||||||
|
Deferred rent – net of current
portion
|
2,570,534 | 2,658,055 | ||||||
|
Other
long-term liabilities
|
5,795 | 5,795 | ||||||
|
Total
liabilities
|
36,933,411 | 43,479,683 | ||||||
|
Commitments
and contingencies
|
||||||||
|
Stockholders’
equity:
|
||||||||
|
Preferred
stock $0.0001 par value, 1,000,000 shares authorized, and no shares issued
and outstanding
|
— | — | ||||||
|
Common stock $0.0001 par value,
100,000,000 shares authorized, 31,430,639 and 31,235,696 shares
issued, and
22,532,746 and 22,489,803 shares outstanding
|
3,143 | 3,124 | ||||||
|
Additional
paid-in capital
|
132,393,214 | 131,702,488 | ||||||
|
Treasury
stock, at cost, 8,897,893 and 8,745,893 shares held
|
(31,663,758 | ) | (31,209,118 | ) | ||||
|
Accumulated
deficit
|
(47,819,385 | ) | (50,062,979 | ) | ||||
|
Accumulated
other comprehensive loss (net of tax benefit of $100,643 and
$400,571)
|
(161,175 | ) | (643,524 | ) | ||||
|
Total
stockholders’ equity
|
52,752,039 | 49,789,991 | ||||||
|
Total
liabilities and stockholders’ equity
|
$ | 89,685,450 | $ | 93,269,674 | ||||
|
Six Months Ended
June
30,
|
||||||||
|
2010
|
2009
|
|||||||
|
(unaudited)
|
(unaudited)
|
|||||||
|
Cash
flows from operating activities
|
||||||||
|
Net
income
|
$ | 2,243,594 | $ | 1,597,377 | ||||
|
Adjustments
to reconcile net income to net cash from operating
activities:
|
||||||||
|
Depreciation
and amortization
|
1,277,169 | 1,551,743 | ||||||
|
Non-cash
interest expense SWAP agreement
|
223,504 | 183,404 | ||||||
|
Stock-based
compensation
|
411,762 | 292,330 | ||||||
|
Directors’
fees paid in equity
|
103,094 | 88,988 | ||||||
|
Deferred
income taxes
|
193,077 | 208,221 | ||||||
|
Deferred
rent
|
(87,520 | ) | (94,036 | ) | ||||
|
Gain
on disposal of equipment
|
(8,722 | ) | — | |||||
|
Provision
for bad debt
|
932,365 | 276,262 | ||||||
|
Changes
in assets and liabilities, net of adjustments related to other
comprehensive loss:
|
||||||||
|
Accounts
receivable
|
829,745 | 4,491,003 | ||||||
|
Prepaid
expenses and other current assets
|
(201,771 | ) | (69,644 | ) | ||||
|
Restricted
cash
|
(496 | ) | (6,067 | ) | ||||
|
Other
assets
|
19,229 | 66,803 | ||||||
|
Accounts
payable
|
830,729 | 1,484,818 | ||||||
|
Other
accrued expenses and accrued liabilities
|
(1,869,085 | ) | (1,911,097 | ) | ||||
|
Accrued
salaries and related taxes
|
(996,500 | ) | 672,066 | |||||
|
Accrued
vacation
|
298,417 | 419,908 | ||||||
|
Accrued
interest
|
(28,367 | ) | 9,961 | |||||
|
Income
taxes payable and receivable, net
|
78,408 | (1,321,947 | ) | |||||
|
Other
current liabilities
|
(830,666 | ) | 628,051 | |||||
|
Net
cash provided by operating activities
|
3,417,966 | 8,568,144 | ||||||
|
Cash
flows from investing activities
|
||||||||
|
Purchase
of property and equipment
|
(9,074 | ) | (86,654 | ) | ||||
|
Proceeds
from disposals of equipment
|
10,000 | — | ||||||
|
Net
cash provided by (used in) investing activities
|
926 | (86,654 | ) | |||||
|
Cash
flows from financing activities
|
||||||||
|
Borrowings
on line of credit
|
34,537,373 | 29,405,026 | ||||||
|
Payments
on line of credit
|
(36,205,470 | ) | (37,200,267 | ) | ||||
|
Payments
on notes payable
|
(1,549,547 | ) | (1,127,286 | ) | ||||
|
Payments
on capital leases
|
— | (42,374 | ) | |||||
|
Proceeds
from exercise of stock options
|
4,837 | — | ||||||
|
Proceeds
from stock issued pursuant to Employee Stock Purchase Plan
|
151,438 | 126,428 | ||||||
|
Payments
to repurchase treasury stock
|
(454,640 | ) | — | |||||
|
Net
cash used in financing activities
|
(3,516,009 | ) | (8,838,473 | ) | ||||
|
Net
decrease in cash
|
(97,117 | ) | (356,983 | ) | ||||
|
Cash,
beginning of period
|
178,225 | 364,822 | ||||||
|
Cash,
end of period
|
$ | 81,108 | $ | 7,839 | ||||
|
Six Months Ended
June
30,
|
||||||||
|
2010
|
2009
|
|||||||
|
Supplemental
disclosures:
|
(unaudited)
|
(unaudited)
|
||||||
|
Cash
paid or received during the period for:
|
||||||||
|
Income
taxes paid
|
$ | 1,061,200 | $ | 2,352,483 | ||||
|
Income
tax refunds
|
500 | 4,924 | ||||||
|
Interest
paid
|
1,216,983 | 1,373,319 | ||||||
|
Interest
received
|
10,078 | 46,406 | ||||||