For
the quarterly period ended
|
Commission
File Number
|
|
March
31, 2007
|
1-13752
|
Delaware
|
54-1727060
|
|
(State
of Incorporation)
|
(I.R.S.
Employer I.D. No.)
|
PART
I. FINANCIAL INFORMATION
|
PAGE
NUMBER
|
|
Item
1.
|
Financial
Statements
|
|
Consolidated
Balance Sheets;
March
31, 2007 (Unaudited) and December 31, 2006
|
3
|
|
Consolidated
Statements of Income (Unaudited);
Three
months ended March 31, 2007 and 2006
|
4
|
|
Consolidated
Statements of Cash Flows (Unaudited);
Three
months ended March 31, 2007 and 2006
|
5
|
|
Notes
to Consolidated Financial Statements (Unaudited)
|
6
|
|
Item
2
|
Management’s
Discussion and Analysis or Plan of Operation
|
9
|
Item
3.
|
Controls
and Procedures
|
15
|
PART
II. OTHER INFORMATION
|
||
Item
1.
|
Legal
Proceedings
|
15
|
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
15
|
Item
3.
|
Defaults
Upon Senior Securities
|
15
|
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
15
|
Item
5.
|
Other
Information
|
15
|
Item
6.
|
Exhibits
|
15
|
Signatures
|
16
|
|
Certifications
|
17-20
|
March
31,
2007
|
|
December
31,
2006
|
|
||||
Assets
|
|
Unaudited
|
|
Audited
|
|||
Current
assets
|
|||||||
Cash
|
$
|
303,973
|
$
|
482,690
|
|||
Accounts
receivable
|
|||||||
Trade
- billed (less allowance for doubtful accounts of $291,600
and
$239,300)
|
6,384,257
|
5,417,475
|
|||||
Trade
- unbilled
|
278,822
|
825,524
|
|||||
Inventories
|
|||||||
Raw
materials
|
781,326
|
903,674
|
|||||
Finished
goods
|
2,013,858
|
2,213,798
|
|||||
Prepaid
expenses and other assets
|
286,131
|
516,442
|
|||||
Deferred
Taxes
|
350,000
|
351,000
|
|||||
|
|||||||
Total
currents assets
|
10,398,367
|
10,710,603
|
|||||
|
|||||||
Property
and equipment, net
|
3,765,058
|
3,729,537
|
|||||
|
|||||||
Other
assets
|
241,038
|
214,703
|
|||||
|
|||||||
Total
assets
|
$
|
14,404,463
|
$
|
14,654,843
|
|||
|
|||||||
Liabilities
and Stockholders’ Equity
|
|||||||
|
|||||||
Current
liabilities
|
|||||||
Accounts
payable - trade
|
$
|
2,276,757
|
$
|
2,733,974
|
|||
Accrued
expenses and other liabilities
|
1,650,309
|
1,884,386
|
|||||
Current
maturities of notes payable
|
384,483
|
677,022
|
|||||
Customer
deposits
|
974,995
|
614,127
|
|||||
|
|||||||
Total
current liabilities
|
5,286,544
|
5,909,509
|
|||||
|
|||||||
Notes
payable - less current maturities
|
3,873,182
|
3,918,041
|
|||||
Deferred
taxes
|
221,000
|
221,000
|
|||||
|
|||||||
Total
liabilities
|
9,380,726
|
10,048,550
|
|||||
|
|||||||
Stockholders’
equity
|
|||||||
Preferred
stock, $.01 par value; authorized 1,000,000 shares, none
outstanding
|
--
|
--
|
|||||
Common
stock, $.01 par value; authorized 8,000,000 shares; 4,635,282
and
4,634,615 issued and outstanding, respectively
|
46,353
|
46,346
|
|||||
Additional
paid-in capital
|
4,439,572
|
4,415,363
|
|||||
Retained
earnings
|
640,112
|
246,884
|
|||||
|
|||||||
Treasury
stock, at cost, 40,920 shares
|
(102,300
|
)
|
(102,300
|
)
|
|||
|
|||||||
Total
stockholders’ equity
|
5,023,737
|
4,606,293
|
|||||
|
|||||||
Total
liabilities and stockholders’ equity
|
$
|
14,404,463
|
$
|
14,654,843
|
Three
Months Ended March 31,
|
|
||||||
|
|
2007
|
|
2006
|
|||
Revenue
|
|||||||
Product
sales and leasing
|
$
|
6,871,420
|
$
|
5,188,175
|
|||
Shipping
and installation revenue
|
1,313,765
|
1,533,324
|
|||||
Royalties
|
304,477
|
275,669
|
|||||
Total
Revenue
|
8,489,662
|
6,997,168
|
|||||
Cost
of goods sold
|
6,298,599
|
5,508,381
|
|||||
Gross
profit
|
2,191,063
|
1,488,787
|
|||||
Operating
expenses:
|
|||||||
General
and administrative expenses
|
977,138
|
615,949
|
|||||
Selling
expenses
|
466,064
|
449,154
|
|||||
Total
operating expenses
|
1,443,202
|
1,065,103
|
|||||
Operating
income
|
747,861
|
423,684
|
|||||
Other
income (expense):
|
|||||||
Interest
expense
|
(110,299
|
)
|
(94,866
|
)
|
|||
Interest
income
|
3,100
|
8,164
|
|||||
Gain
(Loss) on sale of fixed assets
|
(1,002
|
)
|
0
|
||||
Other,
net
|
(432
|
)
|
(1,853
|
)
|
|||
Total
other income (expense)
|
(108,633
|
)
|
(88,555
|
)
|
|||
Income
before income tax expense
|
639,228
|
335,129
|
|||||
Income
tax expense
|
246,000
|
127,000
|
|||||
Net
income
|
$
|
393,228
|
$
|
208,129
|
|||
Basic
earnings per share
|
$
|
.09
|
$
|
.05
|
|||
Diluted
earnings per share
|
$
|
.08
|
$
|
.04
|
Three
months ended March 31,
|
|
||||||
|
|
2007
|
|
2006
|
|||
Cash
flows from operating activities:
|
|||||||
Cash
received from customers
|
$
|
8,340,449
|
$
|
5,515,678
|
|||
Cash
paid to suppliers and employees
|
(8,053,173
|
)
|
(5,640,069
|
)
|
|||
Income
taxes paid, net
|
(9,926
|
)
|
(304,735
|
)
|
|||
Interest
paid
|
(110,299
|
)
|
(94,866
|
)
|
|||
Other
|
176,472
|
108,786
|
|||||
Net
cash provided (absorbed) by operating activities
|
343,523
|
(415,206
|
)
|
||||
Cash
flows from investing activities:
|
|||||||
Purchases
of property and equipment
|
(190,158
|
)
|
(122,980
|
)
|
|||
Proceeds
from sale of fixed assets
|
4,764
|
0
|
|||||
Net
cash absorbed by investing activities
|
(185,394
|
)
|
(122,980
|
)
|
|||
Cash
flows from financing activities:
|
|||||||
Repayments
on line of credit borrowings, net
|
(250,000
|
)
|
--
|
||||
Proceeds
from long-term borrowings
|
46,125
|
48,097
|
|||||
Repayments
of long-term borrowings
|
(133,524
|
)
|
(109,895
|
)
|
|||
Proceeds
from options exercised
|
553
|
10,545
|
|||||
Net
cash absorbed by financing activities
|
(336,846
|
)
|
(51,253
|
)
|
|||
Net
increase (decrease) in cash and cash equivalents
|
(178,717
|
)
|
(589,439
|
)
|
|||
Cash
and cash equivalents at beginning of period
|
482,690
|
1,003,790
|
|||||
Cash
and cash equivalents at end of period
|
$
|
303,973
|
$
|
414,351
|
|||
Reconciliation
of net income to net cash provided by operating
activities:
|
|||||||
Net
income
|
$
|
393,228
|
$
|
208,129
|
|||
Adjustments
to reconcile net income to net cash provided (absorbed) by operating
activities:
|
|||||||
Depreciation
and amortization
|
150,434
|
102,475
|
|||||
Loss
(Gain) on sale/disposal of fixed assets
|
1,002
|
--
|
|||||
Expenses
(net) related to pay down on officer note receivable
|
--
|
29,909
|
|||||
Deferred
taxes
|
1,000
|
22,000
|
|||||
Stock
option compensation expense
|
23,662
|
15,389
|
|||||
Decrease
(increase) in:
|
|||||||
Accounts
receivable - billed
|
(966,782
|
)
|
(1,197,900
|
)
|
|||
Accounts
receivable - unbilled
|
546,702
|
(301,236
|
)
|
||||
Inventories
|
322,288
|
(149,652
|
)
|
||||
Prepaid
expenses and other
|
202,415
|
(31,889
|
)
|
||||
Increase
(decrease) in:
|
|||||||
Accounts
payable - trade
|
(457,217
|
)
|
1,036,927
|
||||
Accrued
expenses and other liabilities
|
(234,077
|
)
|
32,731
|
||||
Accrued
income taxes payable
|
--
|
(199,735
|
)
|
||||
Customer
deposits
|
360,868
|
17,646
|
|||||
Net
cash provided (absorbed) by operating activities
|
$
|
343,523
|
$
|
(415,206
|
)
|
Years
|
||||
Buildings
|
10-33
|
|||
Trucks
and automotive equipment
|
3-10
|
|||
Shop
machinery and equipment
|
3-10
|
|||
Land
improvements
|
10-15
|
|||
Office
equipment
|
3-10
|
Three
months ended March 31,
|
|
||||||
|
|
2007
|
|
2006
|
|||
Net
income
|
$
|
393,228
|
$
|
208,129
|
|||
Average
shares outstanding for basic earnings per share
|
4,635,253
|
4,612,731
|
|||||
Dilutive
effect of stock options and warrants
|
160,187
|
248,244
|
|||||
Average
Shares Outstanding for Diluted Earnings per Share
|
4,795,440
|
4,860,974
|
|||||
Basic
earnings per share
|
$
|
.09
|
$
|
.05
|
|||
Diluted
earnings per share
|
$
|
.08
|
$
|
.04
|
Risk-free
interest rate
|
4.42
|
%
|
||
Dividend
yield
|
0
|
%
|
||
Volatility
factor
|
84
|
%
|
||
Weighted
average expected life
|
6.0
years
|
Three
months Ended
March
31, 2007
|
|
||||||
|
|
Shares
|
|
Weighted
Average
Exercise
Price
|
|||
Options
outstanding at beginning of period
|
511,424
|
$
|
1.49
|
||||
Granted
|
--
|
--
|
|||||
Forfeited
|
--
|
--
|
|||||
Exercised
|
(667
|
)
|
$
|
.83
|
|||
Options
outstanding at end of period
|
510,757
|
$
|
1.49
|
||||
Options
exercisable at end of period
|
353,482
|
$
|
1.10
|
Date:
May 11, 2007
|
By:
/s/ Rodney I.
Smith
|
|
Rodney
I. Smith
|
|
Chairman
of the Board,
|
|
Chief
Executive Officer and President
|
|
(Principal
Executive Officer)
|
|
|
|
|
Date:
May 11, 2007
|
By:
/s/ Lawrence R.
Crews
|
|
Lawrence
R. Crews
|
|
Chief
Financial Officer
|
|
(Principal
Financial Officer)
|