Delaware
(State
of incorporation or organization)
|
87-0273300
(I.R.S.
Employer Identification No.)
|
525
Lincoln Drive
5
Greentree Center, Suite 117
Marlton,
New Jersey 08053
(Address
of principal executive offices, including zip
code)
|
1
|
||||
2
|
||||
3
|
||||
4
|
||||
13
|
||||
24
|
||||
25
|
||||
26
|
||||
27
|
November
30, 2007
|
|
August
31, 2007
|
|
||||
|
|
(Unaudited)
|
|
||||
Assets
|
|||||||
Current
Assets
|
|||||||
Cash
|
$
|
1,270,691
|
$
|
2,251,352
|
|||
Receivables:
|
|||||||
Trade,
less allowance for doubtful accounts
|
40,480,622
|
28,774,286
|
|||||
Others
|
11,133,823
|
2,756,815
|
|||||
Inventories,
net
|
2,188,116
|
5,021,516
|
|||||
Prepaid
expenses
|
435,982
|
331,062
|
|||||
Deferred
tax asset - current
|
758,631
|
653,820
|
|||||
Total
current assets
|
56,267,865
|
39,788,851
|
|||||
Property
and equipment, net
|
1,171,006
|
1,308,582
|
|||||
Customer
relationships, net
|
7,287,688
|
7,432,776
|
|||||
Goodwill
|
8,978,788
|
9,014,055
|
|||||
Deferred
tax asset - long term
|
147,930
|
-
|
|||||
Restricted
cash
|
150,000
|
150,000
|
|||||
Other
assets
|
107,522
|
112,505
|
|||||
Total
assets
|
$
|
74,110,799
|
$
|
57,806,769
|
|||
Liabilities
and Stockholders' Equity
|
|||||||
Current
Liabilities
|
|||||||
Line
of credit
|
$
|
9,968,623
|
$
|
5,847,494
|
|||
Accounts
payable - trade
|
36,317,130
|
26,578,127
|
|||||
Current
portion of long term debt - related party
|
1,279,148
|
1,280,660
|
|||||
Income
taxes payable
|
540,038
|
9,255
|
|||||
Accrued
liabilities
|
4,754,845
|
4,172,008
|
|||||
Due
to former stockholders
|
631,415
|
631,415
|
|||||
Customer
deposits
|
47,131
|
183,220
|
|||||
Deferred
revenue
|
1,340,647
|
1,362,333
|
|||||
Total
current liabilities
|
54,878,977
|
40,064,512
|
|||||
Deferred
tax liability
|
1,678,927
|
1,307,155
|
|||||
Accrued
liabilities
|
174,739
|
-
|
|||||
Long
term debt - related party
|
2,507,826
|
2,745,514
|
|||||
Total
liabilities
|
59,240,469
|
44,117,181
|
|||||
Commitments
and contingent liabilities
|
|||||||
Stockholders'
Equity
|
|||||||
Common
stock $0.01 par value; 25,000,000 shares authorized;
|
|||||||
17,703,849
and 17,249,875 shares issued and 14,839,260 and
|
|||||||
14,385,286
outstandng at November 30, 2007 and August 31,
|
|||||||
2007,
respectively
|
177,039
|
172,499
|
|||||
Additional
paid-in capital
|
20,411,548
|
20,348,736
|
|||||
Retained
earnings (accumulated deficit)
|
(122,210
|
)
|
(1,235,600
|
)
|
|||
20,466,377
|
19,285,635
|
||||||
Less:
treasury stock, at cost, 2,864,589 shares
|
(5,596,047
|
)
|
(5,596,047
|
)
|
|||
Total
stockholders' equity
|
14,870,330
|
13,689,588
|
|||||
Total
liabilities and stockholders' equity
|
$
|
74,110,799
|
$
|
57,806,769
|
EMTEC,
INC. AND SUBSIDIARIES
|
(Unaudited)
|
Three
months ended
|
|||||||
November
30,
|
|||||||
2007
|
2006
|
||||||
Revenues
|
$
|
74,640,186
|
$
|
64,939,143
|
|||
Cost
of revenues
|
65,995,209
|
58,880,496
|
|||||
Gross
profit
|
8,644,977
|
6,058,647
|
|||||
Operating
expenses:
|
|||||||
Selling,
general, and administrative expenses
|
5,755,443
|
5,346,956
|
|||||
Management
fee - related party
|
-
|
87,500
|
|||||
Rent
expense - related party
|
89,325
|
89,325
|
|||||
Depreciation
and amortization
|
300,503
|
259,251
|
|||||
Total
operating expenses
|
6,145,271
|
5,783,032
|
|||||
Operating
income
|
2,499,706
|
275,615
|
|||||
Other
expense (income):
|
|||||||
Interest
income - other
|
(17,775
|
)
|
(40,950
|
)
|
|||
Interest
expense
|
337,023
|
208,718
|
|||||
Other
|
(18
|
)
|
(250
|
)
|
|||
Income
before income taxes
|
2,180,476
|
108,097
|
|||||
Provision
for income taxes
|
934,274
|
75,046
|
|||||
Net
income
|
$
|
1,246,202
|
$
|
33,051
|
|||
Net
income per common share
|
|||||||
Basic
and Diluted
|
$
|
0.09
|
$
|
0.00
|
|||
Weighted
Average Shares Outstanding
|
|||||||
Basic
|
14,445,064
|
14,385,286
|
|||||
Diluted
|
14,566,446
|
14,386,790
|
The
accompanying notes are integral parts of these consolidated financial
statements.
|
EMTEC,
INC. AND SUBSIDIARIES
|
(Unaudited)
|
Three
months ended
|
|||||||
November
30,
|
|||||||
2007
|
2006
|
||||||
Cash
Flows From Operating Activities
|
|||||||
Net
income
|
$
|
1,246,202
|
$
|
33,051
|
|||
Adjustments
to Reconcile Net Income to Net
|
|||||||
Cash
Used In Operating Activities
|
|||||||
Depreciation
and amortization
|
300,503
|
259,251
|
|||||
Deferred
income tax expense (benefit)
|
360,333
|
(98,254
|
)
|
||||
Stock-based
compensation
|
67,352
|
80,841
|
|||||
Changes
In Operating Assets and Liabilities
|
|||||||
Receivables
|
(19,742,179
|
)
|
(10,239,763
|
)
|
|||
Inventories
|
2,833,400
|
(1,218,942
|
)
|
||||
Prepaid
expenses and other assets
|
(99,937
|
)
|
(85,365
|
)
|
|||
Accounts
payable
|
9,739,003
|
3,259,232
|
|||||
Customer
deposits
|
(136,089
|
)
|
855,952
|
||||
Income
taxes payable
|
530,783
|
145,650
|
|||||
Accrued
liabilities
|
77,561
|
708,530
|
|||||
Deferred
compensation
|
-
|
3,565
|
|||||
Deferred
revenue
|
(21,686
|
)
|
20,230
|
||||
Net
Cash Used In Operating Activities
|
(4,844,754
|
)
|
(6,276,022
|
)
|
|||
Cash
Flows From Investing Activities
|
|||||||
Purchases
of property and equipment
|
(17,836
|
)
|
(296,985
|
)
|
|||
Net
Cash Used In Investing Activities
|
(17,836
|
)
|
(296,985
|
)
|
|||
Cash
Flows From Financing Activities
|
|||||||
Net
increase (decrease) in line of credit
|
4,121,129
|
7,489,660
|
|||||
Repayment
of debt
|
(239,200
|
)
|
(186,115
|
)
|
|||
Net
Cash Provided By Financing Activities
|
3,881,929
|
7,303,545
|
|||||
Net
(decrease) increase in Cash
|
(980,661
|
)
|
730,538
|
||||
Beginning
Cash
|
2,251,352
|
917,683
|
|||||
Ending
Cash
|
$
|
1,270,691
|
$
|
1,648,221
|
|||
Supplemental
Disclosure of Cash Flow Information
|
|||||||
Cash
paid during the period for:
|
|||||||
Income
taxes
|
$
|
33,050
|
$
|
27,469
|
|||
Interest
|
199,756
|
73,737
|
The
accompanying notes are integral parts of these consolidated financial
statements.
|
|
|
Weighted
Average
|
|
Weighted
Average
|
|
Aggregate
|
|
||||||
For
the Three Months Ended November 30, 2007
|
|
Shares
|
|
Exercise
Price
|
|
Remaining
Term
|
|
Intrinsic
Value
|
|||||
Options
Outstanding -September 1, 2007
|
396,500
|
$
|
1.22
|
||||||||||
Options
Granted
|
20,000
|
$
|
0.65
|
||||||||||
Options
Exercised
|
-
|
||||||||||||
Options
Forfeited or Expired
|
(8,000
|
)
|
$
|
1.31
|
|||||||||
|
|||||||||||||
Options
Outstanding -November 30, 2007
|
408,500
|
$
|
1.19
|
6.79
years
|
$
|
1,800
|
|||||||
Options
Exercisable -November 30, 2007
|
90,000
|
$
|
1.10
|
9.15
years
|
$
|
1,800
|
Quarter
Ended
|
|
Quarter
Ended
|
|
||||
|
|
November
30, 2007
|
|
November
30, 2006
|
|||
Weighted-Average
Fair Value
|
$
|
0.47
|
$
|
0.99
|
|||
Assumptions
|
|||||||
Expected
Volatility
|
100
|
%
|
103
|
%
|
|||
Expected
Term
|
5
years
|
5
years
|
|||||
Expected
Forfeiture Rate
|
0
|
%
|
0
|
%
|
|||
Dividend
Yield
|
0
|
%
|
0
|
%
|
|||
Risk-Free
Interest Rate
|
3.21
|
%
|
4.43
|
%
|
|
|
Weighted
Average
|
|
||||
|
|
|
|
Grant
Date Fair
|
|
||
For
the Three Months Ended November 30, 2007
|
|
Shares
|
|
Value
|
|||
Outstanding
-September 1, 2007
|
456,974
|
$
|
1.25
|
||||
Granted
|
-
|
||||||
Exercised
|
-
|
||||||
Forfeited
|
(3,000
|
)
|
$
|
1.44
|
|||
Outstanding
-November 30, 2007
|
453,974
|
$
|
1.25
|
||||
Vested
-November 30, 2007
|
59,778
|
$
|
1.24
|
For
the Three Months Ended November 30,
|
|||||||||||||
2007
|
2006
|
||||||||||||
Departments
of the United
|
|||||||||||||
States
Government
|
$
|
48,370,513
|
64.8
|
%
|
$
|
46,161,496
|
71.1
|
%
|
|||||
State
and Local Governments
|
3,718,015
|
5.0
|
%
|
3,525,285
|
5.4
|
%
|
|||||||
Commercial
Companies
|
13,082,477
|
17.5
|
%
|
11,112,157
|
17.1
|
%
|
|||||||
Education
and other
|
9,469,181
|
12.7
|
%
|
4,140,205
|
6.4
|
%
|
|||||||
Total
Revenues
|
$
|
74,640,186
|
100.0
|
%
|
$
|
64,939,143
|
100.0
|
%
|
November
30,
|
|
August
31,
|
|
||||
|
|
2007
|
|
2007
|
|||
Trade
receivables
|
$
|
40,871,759
|
$
|
29,165,423
|
|||
Allowance
for doubtful accounts
|
$
|
(391,137
|
)
|
$
|
(391,137
|
)
|
|
Trade
receivables, net
|
$
|
40,480,622
|
$
|
28,774,286
|
November
30,
|
|
August
31,
|
|
||||
|
|
2007
|
|
2007
|
|||
Rebate
receivables
|
$
|
10,494,714
|
$
|
2,298,194
|
|||
Other
receivables
|
$
|
639,109
|
$
|
458,621
|
|||
Receivables,
Others
|
$
|
11,133,823
|
$
|
2,756,815
|
|
|
|
|
Estimated
Life
|
|
|||||
|
|
November
30, 2007
|
|
August
31, 2007
|
|
Years
|
||||
Leasehold
improvements
|
$
|
385,778
|
$
|
385,778
|
2
to 5
|
|||||
Computer
equipment
|
1,081,615
|
1,063,777
|
3
to 5
|
|||||||
Furniture
and fixtures
|
142,813
|
142,813
|
3
to 5
|
|||||||
Automobiles
|
64,146
|
64,146
|
3
to 5
|
|||||||
Software
|
732,787
|
732,787
|
3
|
|||||||
2,407,140
|
2,389,302
|
|||||||||
Less
accumulated depreciation
|
(1,236,135
|
)
|
(1,080,720
|
)
|
||||||
Property
and Equipment, Net
|
$
|
1,171,006
|
$
|
1,308,582
|
November
30, 2007
|
|
August
31, 2007
|
|||||
Customer
relationships
|
$
|
8,661,712
|
$
|
8,661,712
|
|||
Less
accumulated amortization
|
1,374,024
|
1,228,936
|
|||||
Balance,
ending
|
$
|
7,287,688
|
$
|
7,432,776
|
November
30, 2007
|
|
August
31, 2007
|
|||||
Accrued
payroll
|
$
|
681,024
|
$
|
934,517
|
|||
Accrued
commissions
|
734,944
|
507,317
|
|||||
Accrued
state sales taxes
|
550,067
|
286,158
|
|||||
Accrued
third party service fees
|
221,474
|
115,776
|
|||||
Other
accrued expenses
|
2,567,336
|
2,328,240
|
|||||
$
|
4,754,845
|
$
|
4,172,008
|
Retained
|
|
|||
|
|
Earnings
|
|
|
|
|
(Accumulated
|
|
|
|
|
Deficit)
|
||
Balance
at August 31, 2007
|
$
|
(1,235,600
|
)
|
|
Adoption
of FIN 48 -September 1, 2007
|
(132,812
|
)
|
||
(
see footnote 2 Income Taxes)
|
||||
Net
income
|
1,246,202
|
|||
Balance
at November 30, 2007
|
$
|
(122,210
|
)
|
2007
|
2006
|
Change
|
%
|
||||||||||
Revenues
|
$
|
74,640,186
|
$
|
64,939,143
|
$
|
9,701,043
|
14.9
|
%
|
|||||
Cost
of revenues
|
65,995,209
|
58,880,496
|
7,114,713
|
12.1
|
%
|
||||||||
Gross
profit
|
8,644,977
|
6,058,647
|
2,586,330
|
42.7
|
%
|
||||||||
Percent
of revenues
|
11.6
|
%
|
9.3
|
%
|
|||||||||
Operating
expenses:
|
|||||||||||||
Selling,
general, and administrative expenses
|
5,755,443
|
5,346,956
|
408,487
|
7.6
|
%
|
||||||||
Management
fee - related party
|
-
|
87,500
|
(87,500
|
)
|
-100.0
|
%
|
|||||||
Rent
expense - related party
|
89,325
|
89,325
|
-
|
0.0
|
%
|
||||||||
Depreciation
and amortization
|
300,503
|
259,251
|
41,252
|
15.9
|
%
|
||||||||
Total
operating expenses
|
6,145,271
|
5,783,032
|
362,239
|
6.3
|
%
|
||||||||
Pecent
of revenues
|
8.2
|
%
|
8.9
|
%
|
|||||||||
Operating
income
|
2,499,706
|
275,615
|
2,224,091
|
807.0
|
%
|
||||||||
Percent
of revenues
|
3.3
|
%
|
0.4
|
%
|
|||||||||
Other
expense (income):
|
|||||||||||||
Interest
income - other
|
(17,775
|
)
|
(40,950
|
)
|
23,175
|
-56.6
|
%
|
||||||
Interest
expense
|
337,023
|
208,718
|
128,305
|
61.5
|
%
|
||||||||
Other
|
(18
|
)
|
(250
|
)
|
232
|
N/A
|
|||||||
Income
before income taxes
|
2,180,476
|
108,097
|
2,072,379
|
1917.1
|
%
|
||||||||
Provision
for income taxes
|
934,274
|
75,046
|
859,228
|
1144.9
|
%
|
||||||||
Net
income
|
$
|
1,246,202
|
$
|
33,051
|
$
|
1,213,151
|
3670.5
|
%
|
|||||
Percent
of revenues
|
1.7
|
%
|
0.1
|
%
|
For
the Three Months Ended November
30,
|
|||||||||||||
2007
|
2006
|
||||||||||||
Departments
of the United
|
|||||||||||||
States
Government
|
$
|
48,370,513
|
64.8
|
%
|
$
|
46,161,496
|
71.1
|
%
|
|||||
State
and Local Governments
|
3,718,015
|
5.0
|
%
|
3,525,285
|
5.4
|
%
|
|||||||
Commercial
Companies
|
13,082,477
|
17.5
|
%
|
11,112,157
|
17.1
|
%
|
|||||||
Education
and other
|
9,469,181
|
12.7
|
%
|
4,140,205
|
6.4
|
%
|
|||||||
Total
Revenues
|
$
|
74,640,186
|
100.0
|
%
|
$
|
64,939,143
|
100.0
|
%
|
· |
In
some instances, the “set-up” service is performed after date of delivery.
We recognize revenue for the “hardware” component at date of delivery when
the amount of revenue allocable to this component is not contingent
upon
the completion of “set-up” services and, therefore, our client has agreed
that the transaction is complete as to the “hardware” component. In
instances where our client does not accept delivery until “set-up”
services are completed, we defer all revenue in the transaction
until
client acceptance occurs.
|
· |
There
are occasions when a client requests a transaction on a “bill & hold”
basis. We follow the SAB 104 criteria and recognize revenue from
these
sales prior to date of physical delivery only when all the criteria
of SAB
104 are met. We do not modify our normal billing and credit terms
for
these customers. The customer is invoiced at the date of revenue
recognition when all of the criteria have been
met.
|
EMTEC, INC. | ||
By: | /s/ DINESH R. DESAI | |
Dinesh R. Desai |
||
Chairman and Chief | ||
Executive Officer | ||
(Principal Executive Officer) |
By: | /s/ STEPHEN C. DONNELLY | |
Stephen C. Donnelly |
||
Chief Financial Officer | ||
(Principal Financial Officer) | ||