WPCS
INTERNATIONAL INC. AND SUBSIDIARIES
|
||||||||||
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
||||||||||
Year
Ended
|
(Unaudited)
Three
Months Ended
|
|||||||||
April
30,
|
April
30,
|
|||||||||
2006
|
2005
|
2006
|
2005
|
|||||||
(Note
1)
|
(Note
1)
|
|||||||||
REVENUE
|
$52,144,575
|
$40,148,233
|
$13,901,504
|
$11,132,837
|
||||||
COSTS
AND EXPENSES:
|
||||||||||
Cost
of revenue
|
38,010,945
|
32,445,470
|
10,284,208
|
9,008,148
|
||||||
Selling,
general and administrative expenses
|
9,191,392
|
7,032,504
|
2,358,446
|
2,271,896
|
||||||
Depreciation
and amortization
|
837,789
|
682,397
|
204,395
|
251,959
|
||||||
Total
costs and expenses
|
48,040,126
|
40,160,371
|
12,847,049
|
11,532,003
|
||||||
OPERATING
INCOME (LOSS)
|
4,104,449
|
(12,138)
|
1,054,455
|
(399,166)
|
||||||
OTHER
EXPENSE (INCOME):
|
||||||||||
Interest
expense
|
256,022
|
31,865
|
73,590
|
12,125
|
||||||
Interest
income
|
(121,720)
|
(10,817)
|
(68,984)
|
(6,048)
|
||||||
Loss
(gain) on change in fair value of warrants
|
4,078,494
|
(1,414,263)
|
(7,327,920)
|
(2,254,762)
|
||||||
INCOME
(LOSS) BEFORE INCOME TAX PROVISION
|
(108,347)
|
1,381,077
|
8,377,769
|
1,849,519
|
||||||
Income
tax provision
|
1,515,773
|
52,096
|
362,000
|
(109,640)
|
||||||
NET
INCOME (LOSS)
|
($1,624,120)
|
$1,328,981
|
$8,015,769
|
$1,959,159
|
||||||
Basic
net income (loss) per common share
|
($0.40)
|
$0.50
|
$1.75
|
$0.51
|
||||||
Diluted
net income (loss) per common share
|
($0.40)
|
$0.49
|
$1.62
|
$0.51
|
||||||
Basic
weighted average number of common shares outstanding
|
4,057,940
|
2,679,529
|
4,577,557
|
3,821,385
|
||||||
Diluted
weighted average number of common shares outstanding
|
4,057,940
|
2,729,866
|
4,943,810
|
3,830,846
|
April
30,
|
April
30,
|
||||||
ASSETS
|
2006
|
2005
|
|||||
CURRENT
ASSETS:
|
|||||||
Cash
and cash equivalents
|
$
|
12,279,646
|
$
|
989,252
|
|||
Accounts
receivable, net of allowance of $104,786 and $75,786 at April 30,
2006 and
2005, respectively
|
12,141,789
|
9,907,316
|
|||||
Costs
and estimated earnings in excess of billings on uncompleted
contracts
|
1,441,977
|
908,955
|
|||||
Inventory
|
1,204,540
|
885,624
|
|||||
Prepaid
expenses and other current assets
|
286,625
|
536,331
|
|||||
Deferred
income taxes
|
78,000
|
62,000
|
|||||
Total
current assets
|
27,432,577
|
13,289,478
|
|||||
PROPERTY
AND EQUIPMENT, net
|
1,352,216
|
1,560,271
|
|||||
CUSTOMER
LISTS, net
|
864,388
|
1,158,388
|
|||||
GOODWILL
|
14,239,918
|
13,961,642
|
|||||
DEBT
ISSUANCE COSTS, net
|
111,091
|
-
|
|||||
DEFERRED
INCOME TAXES
|
51,000
|
50,000
|
|||||
OTHER
ASSETS
|
71,128
|
156,932
|
|||||
Total
assets
|
$
|
44,122,318
|
$
|
30,176,711
|
April
30,
|
April
30,
|
||||||
LIABILITIES
AND SHAREHOLDERS' EQUITY
|
2006
|
2005
|
|||||
(Note
1)
|
|||||||
CURRENT
LIABILITIES:
|
|||||||
Borrowings
under line of credit
|
$
|
-
|
$
|
382,281
|
|||
Current
portion of capital lease obligation
|
-
|
2,073
|
|||||
Current
portion of loans payable
|
231,065
|
187,420
|
|||||
Accounts
payable and accrued expenses
|
4,989,861
|
5,338,813
|
|||||
Billings
in excess of costs and estimated earnings on uncompleted
contracts
|
1,213,364
|
1,204,491
|
|||||
Due
to shareholders
|
381,377
|
915,290
|
|||||
Income
taxes payable
|
420,066
|
24,790
|
|||||
Deferred
income taxes
|
21,000
|
139,000
|
|||||
Total
current liabilities
|
7,256,733
|
8,194,158
|
|||||
Borrowings
under line of credit
|
3,000,000
|
-
|
|||||
Loans
payable, net of current portion
|
256,692
|
261,455
|
|||||
Due
to shareholders, net of current portion
|
514,623
|
927,005
|
|||||
Deferred
income taxes
|
531,000
|
439,000
|
|||||
Warrant
liability
|
-
|
1,994,570
|
|||||
Total
liabilities
|
11,559,048
|
11,816,188
|
|||||
COMMITMENTS
AND CONTINGENCIES
|
|||||||
COMMON
STOCK WITH REGISTRATION RIGHTS:
|
|||||||
Common
stock subject to continuing registration, $0.0001 par value, 2,083,887
shares
|
|||||||
issued
and outstanding at April 30, 2005
|
-
|
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, 5,264,284
and
1,737,498 shares issued and outstanding at April 30, 2006 and 2005,
respectively
|
526
|
174
|
|||||
Additional
paid-in capital
|
33,525,130
|
11,966,499
|
|||||
Retained
earnings (accumulated deficit)
|
(962,386
|
)
|
661,734
|
||||
Total
shareholders' equity
|
32,563,270
|
12,628,407
|
|||||
Total
liabilities and shareholders' equity
|
$
|
44,122,318
|
$
|
30,176,711
|
Year
Ended
|
Three
Months Ended
|
||||||||||
April
30,
|
April
30,
|
||||||||||
2006
|
2005
|
2006
|
2005
|
||||||||
NET
INCOME (LOSS), as reported
|
($1,624,120)
|
$1,328,981
|
$8,015,769
|
$1,959,159
|
|||||||
Plus:
|
Loss
(gain) on change in fair value of warrants
|
4,078,494
|
(1,414,263)
|
(7,327,920)
|
(2,254,762)
|
||||||
NET
INCOME (LOSS), Non-GAAP
|
$2,454,374
|
|
($85,282)
|
$687,849
|
($295,603)
|
||||||
Basic
net income (loss) per common share, Non-GAAP
|
$0.60
|
($0.03)
|
$0.15
|
($0.08)
|
|||||||
Diluted
net income (loss) per common share,
Non-GAAP
|
$0.58
|
($0.03)
|
$0.14
|
($0.08)
|
|||||||
Basic
weighted average number of common shares outstanding
|
4,057,940
|
2,679,529
|
4,577,557
|
3,821,385
|
|||||||
Diluted
weighted average number of common shares outstanding
|
4,202,772
|
2,679,529
|
4,943,810
|
3,821,385
|