CONSOLIDATED
STATEMENTS OF OPERATIONS
|
|||||||||||||
(Unaudited)
|
|||||||||||||
Three
Months Ended
|
Nine
Months Ended
|
||||||||||||
January
31,
|
January
31,
|
||||||||||||
2006
|
2005
|
2006
|
2005
|
||||||||||
(Notes
1 and 2)
|
(Notes
1and 2)
|
||||||||||||
REVENUE
|
$
|
11,821,189
|
$
|
11,440,977
|
$
|
38,243,071
|
$
|
29,015,396
|
|||||
COSTS
AND EXPENSES:
|
|||||||||||||
Cost
of revenue
|
8,257,514
|
9,213,700
|
27,726,737
|
23,437,998
|
|||||||||
Selling,
general and administrative expenses
|
2,204,838
|
1,845,166
|
6,820,446
|
4,756,278
|
|||||||||
Depreciation
and amortization
|
212,334
|
183,745
|
633,394
|
430,438
|
|||||||||
Total
costs and expenses
|
10,674,686
|
11,242,611
|
35,180,577
|
28,624,714
|
|||||||||
OPERATING
INCOME
|
1,146,503
|
198,366
|
3,062,494
|
390,682
|
|||||||||
OTHER
EXPENSE:
|
|||||||||||||
Interest
expense
|
47,396
|
5,862
|
142,196
|
18,625
|
|||||||||
Loss
on fair value of warrants
|
9,678,732
|
840,499
|
11,406,414
|
840,499
|
|||||||||
LOSS
BEFORE INCOME TAX PROVISION
|
(8,579,625
|
)
|
(647,995
|
)
|
(8,486,116
|
)
|
(468,442
|
)
|
|||||
Income
tax provision
|
432,665
|
89,841
|
1,153,773
|
161,736
|
|||||||||
NET
LOSS
|
($9,012,290
|
)
|
($737,836
|
)
|
($9,639,889
|
)
|
($630,178
|
)
|
|||||
Basic
and diluted net loss per common share
|
($2.26
|
)
|
($0.21
|
)
|
($2.48
|
)
|
($0.27
|
)
|
|||||
Basic
and diluted weighted average number of common shares
outstanding
|
3,995,768
|
3,458,516
|
3,890,382
|
2,311,171
|
|||||||||
WPCS
INTERNATIONAL INC. AND SUBSIDIARIES
|
|||||||
CONSOLIDATED
BALANCE SHEETS
|
|||||||
January
31,
|
April
30,
|
||||||
ASSETS
|
2006
|
2005
|
|||||
(Unaudited)
|
|||||||
CURRENT
ASSETS:
|
|||||||
Cash
and cash equivalents
|
$
|
7,336,885
|
$
|
989,252
|
|||
Accounts
receivable, net of allowance of $93,786 and $75,786 at January 31,
2006
and April 30, 2005, respectively
|
10,002,658
|
9,907,316
|
|||||
Costs
and estimated earnings in excess of billings on uncompleted
contracts
|
1,205,748
|
908,955
|
|||||
Inventory
|
958,402
|
885,624
|
|||||
Prepaid
expenses and other current assets
|
491,624
|
536,331
|
|||||
Deferred
income taxes
|
91,000
|
112,000
|
|||||
Total
current assets
|
20,086,317
|
13,339,478
|
|||||
PROPERTY
AND EQUIPMENT, net
|
1,402,413
|
1,560,271
|
|||||
CUSTOMER
LISTS, net
|
935,138
|
1,158,388
|
|||||
GOODWILL
|
14,239,918
|
13,961,642
|
|||||
DEBT
ISSUANCE COSTS, net
|
124,178
|
-
|
|||||
OTHER
ASSETS
|
102,640
|
156,932
|
|||||
Total
assets
|
$
|
36,890,604
|
$
|
30,176,711
|
WPCS
INTERNATIONAL INC. AND SUBSIDIARIES
|
|||||||
CONSOLIDATED
BALANCE SHEETS (continued)
|
|||||||
January
31,
|
April
30,
|
||||||
LIABILITIES
AND SHAREHOLDERS' EQUITY
|
2006
|
2005
|
|||||
|
(Unaudited)
|
(Notes
1 and 2)
|
|
||||
CURRENT
LIABILITIES:
|
|||||||
Borrowings
under line of credit
|
$
|
-
|
$
|
382,281
|
|||
Current
portion of capital lease obligation
|
-
|
2,073
|
|||||
Current
portion of loans payable
|
225,010
|
187,420
|
|||||
Accounts
payable and accrued expenses
|
4,029,277
|
5,338,813
|
|||||
Billings
in excess of costs and estimated earnings on uncompleted
contracts
|
2,014,764
|
1,204,491
|
|||||
Due
to shareholders
|
58,260
|
915,290
|
|||||
Income
taxes payable
|
512,564
|
24,790
|
|||||
Deferred
income taxes
|
193,000
|
139,000
|
|||||
Total
current liabilities
|
7,032,875
|
8,194,158
|
|||||
Borrowings
under line of credit
|
3,000,000
|
-
|
|||||
Loans
payable, net of current portion
|
355,751
|
261,455
|
|||||
Due
to shareholders, net of current portion
|
856,740
|
927,005
|
|||||
Deferred
income taxes
|
337,000
|
439,000
|
|||||
Warrant
liability
|
11,296,669
|
1,994,570
|
|||||
Total
liabilities
|
22,879,035
|
11,816,188
|
|||||
COMMITMENTS
AND CONTINGENCIES
|
|||||||
COMMON
STOCK WITH REGISTRATION RIGHTS:
|
|||||||
Common
Stock subject to continuing registration, $0.0001 par value, 752,568
and
|
|||||||
2,083,887
shares issued and outstanding at January 31, 2006 and April 30,
2005,
respectively
|
2,069,106
|
5,732,116
|
|||||
SHAREHOLDERS'
EQUITY:
|
|||||||
Preferred
Stock - $0.0001 par value, 5,000,000 shares authorized, none
issued
|
-
|
-
|
|||||
Common
Stock - $0.0001 par value, 75,000,000 shares authorized, 3,498,668
and
1,737,498 shares issued and outstanding at January 31, 2006 and
April 30,
2005, respectively
|
350
|
174
|
|||||
Additional
paid-in capital
|
20,920,268
|
11,966,499
|
|||||
(Accumulated
deficit) retained earnings
|
(8,978,155
|
)
|
661,734
|
||||
Total
shareholders' equity
|
11,942,463
|
12,628,407
|
|||||
Total
liabilities and shareholders' equity
|
$
|
36,890,604
|
$
|
30,176,711
|
Three
Months Ended
|
Nine
Months Ended
|
|||||||||||||||
January
31,
|
January
31,
|
|||||||||||||||
2006
|
2005
|
2006
|
2005
|
|||||||||||||
NET
LOSS, as reported
|
($9,012,290
|
)
|
($737,836
|
)
|
($9,639,889
|
)
|
($630,178
|
)
|
||||||||
Plus:
Loss
on fair value of warrants
|
|
9,678,732
|
840,499
|
11,406,414
|
840,499
|
|||||||||||
NET
INCOME, Non-GAAP
|
$
|
666,442
|
$
|
102,663
|
$
|
1,766,525
|
$
|
210,321
|
||||||||
Basic
net income per common share
|
$
|
0.17
|
$
|
0.03
|
$
|
0.45
|
$
|
0.09
|
||||||||
Diluted
net income per common share
|
$
|
0.16
|
$
|
0.03
|
$
|
0.45
|
$
|
0.09
|
||||||||
Basic
weighted average number of common shares outstanding
|
3,995,768
|
3,458,516
|
3,890,382
|
2,311,171
|
||||||||||||
Diluted
weighted average number of common shares outstanding
|
4,213,261
|
3,462,575
|
3,923,068
|
2,355,155
|
Three
Months Ended
January
31,
|
Nine
Months Ended
January
31,
|
||||||||||||
2006
|
2005
|
2006
|
2005
|
||||||||||
NET
LOSS, as reported
|
($9,012,290
|
)
|
($737,836
|
)
|
($9,639,889
|
)
|
($630,178
|
)
|
|||||
Plus:
|
|||||||||||||
Income
tax provision
|
432,665
|
89,841
|
1,153,773
|
161,736
|
|||||||||
Loss
on fair value of warrants
|
9,678,732
|
840,499
|
11,406,414
|
840,499
|
|||||||||
Interest
expense
|
47,396
|
5,862
|
142,196
|
18,625
|
|||||||||
Depreciation
and amortization
|
212,334
|
183,745
|
633,394
|
430,438
|
|||||||||
EBITDA
|
$
|
1,358,837
|
$
|
382,111
|
$
|
3,695,888
|
$
|
821,120
|