CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
|
|||||||||||||
(Unaudited)
|
|||||||||||||
Three
Months Ended
|
Six
Months Ended
|
||||||||||||
October
31,
|
October
31,
|
||||||||||||
2006
|
2005
|
2006
|
2005
|
||||||||||
(Note
1)
|
(Note
1)
|
||||||||||||
REVENUE
|
$
|
17,753,044
|
$
|
14,250,243
|
$
|
34,189,322
|
$
|
26,421,882
|
|||||
COSTS
AND EXPENSES:
|
|||||||||||||
Cost
of revenue
|
12,360,962
|
10,339,132
|
24,052,430
|
19,469,223
|
|||||||||
Selling,
general and administrative expenses
|
3,239,738
|
2,355,681
|
6,336,060
|
4,622,383
|
|||||||||
Depreciation
and amortization
|
337,242
|
209,593
|
570,891
|
421,060
|
|||||||||
Total
costs and expenses
|
15,937,942
|
12,904,406
|
30,959,381
|
24,512,666
|
|||||||||
OPERATING
INCOME
|
1,815,102
|
1,345,837
|
3,229,941
|
1,909,216
|
|||||||||
OTHER
EXPENSE (INCOME):
|
|||||||||||||
Interest
expense
|
134,502
|
65,694
|
214,436
|
112,041
|
|||||||||
Interest
income
|
(74,214
|
)
|
(13,687
|
)
|
(174,752
|
)
|
(24,016
|
)
|
|||||
(Gain)
loss on change in fair value of warrants
|
-
|
(2,382,912
|
)
|
-
|
1,727,682
|
||||||||
INCOME
BEFORE INCOME TAX PROVISION
|
1,754,814
|
3,676,742
|
3,190,257
|
93,509
|
|||||||||
Income
tax provision
|
690,167
|
509,025
|
1,211,180
|
721,108
|
|||||||||
NET
INCOME (LOSS)
|
$
|
1,064,647
|
$
|
3,167,717
|
$
|
1,979,077
|
($627,599
|
)
|
|||||
Basic
net income (loss) per common share
|
$
|
0.19
|
$
|
0.82
|
$
|
0.37
|
($0.16
|
)
|
|||||
Diluted
net income (loss) per common share
|
$
|
0.18
|
$
|
0.82
|
$
|
0.34
|
($0.16
|
)
|
|||||
Basic
weighted average number of common shares outstanding
|
5,500,579
|
3,853,994
|
5,408,531
|
3,837,689
|
|||||||||
Diluted
weighted average number of common shares outstanding
|
6,026,999
|
3,869,522
|
5,849,495
|
3,837,689
|
WPCS
INTERNATIONAL INC. AND SUBSIDIARIES
|
|||||||
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
|||||||
October
31,
|
April
30,
|
||||||
ASSETS
|
2006
|
2006
|
|||||
(Unaudited)
|
(Note
1)
|
||||||
CURRENT
ASSETS:
|
|||||||
Cash
and cash equivalents
|
$
|
10,878,639
|
$
|
12,279,646
|
|||
Accounts
receivable, net of allowance of $98,786 and $104,786 at October 31,
2006
and April 30, 2006, respectively
|
13,667,657
|
12,141,789
|
|||||
Costs
and estimated earnings in excess of billings on uncompleted
contracts
|
2,248,549
|
1,441,977
|
|||||
Inventory
|
1,557,735
|
1,204,540
|
|||||
Prepaid
expenses and other current assets
|
683,732
|
286,625
|
|||||
Deferred
income taxes
|
39,000
|
78,000
|
|||||
Total
current assets
|
29,075,312
|
27,432,577
|
|||||
PROPERTY
AND EQUIPMENT, net
|
2,035,386
|
1,352,216
|
|||||
CUSTOMER
LISTS, net
|
1,535,638
|
864,388
|
|||||
GOODWILL
|
18,823,738
|
14,239,918
|
|||||
DEBT
ISSUANCE COSTS, net
|
84,736
|
111,091
|
|||||
DEFERRED
INCOME TAXES
|
80,000
|
51,000
|
|||||
OTHER
ASSETS
|
248,130
|
71,128
|
|||||
Total
assets
|
$
|
51,882,940
|
$
|
44,122,318
|
WPCS
INTERNATIONAL INC. AND SUBSIDIARIES
|
|||||||
CONDENSED
CONSOLIDATED BALANCE SHEETS (continued)
|
|||||||
October
31,
|
April
30,
|
||||||
LIABILITIES
AND SHAREHOLDERS' EQUITY
|
2006
|
2006
|
|||||
(Unaudited)
|
(Note
1)
|
||||||
CURRENT
LIABILITIES:
|
|||||||
Current
portion of capital lease obligation
|
$
|
14,224
|
$
|
-
|
|||
Current
portion of loans payable
|
277,533
|
231,065
|
|||||
Accounts
payable and accrued expenses
|
5,940,676
|
4,989,861
|
|||||
Billings
in excess of costs and estimated earnings on uncompleted
contracts
|
2,016,187
|
1,085,312
|
|||||
Deferred
revenue
|
512,024
|
128,052
|
|||||
Due
to shareholders
|
678,610
|
381,377
|
|||||
Income
taxes payable
|
506,366
|
420,066
|
|||||
Deferred
income taxes
|
17,000
|
21,000
|
|||||
Total
current liabilities
|
9,962,620
|
7,256,733
|
|||||
Borrowings
under line of credit
|
4,437,446
|
3,000,000
|
|||||
Loans
payable, net of current portion
|
299,898
|
256,692
|
|||||
Due
to shareholders, net of current portion
|
468,891
|
514,623
|
|||||
Deferred
income taxes
|
488,000
|
531,000
|
|||||
Total
liabilities
|
15,656,855
|
11,559,048
|
|||||
COMMITMENTS
AND CONTINGENCIES
|
|||||||
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, 5,514,187
and
5,264,284 shares issued and outstanding at October 31, 2006 and April
30,
2006, respectively
|
551
|
526
|
|||||
Additional
paid-in capital
|
35,208,843
|
33,525,130
|
|||||
Retained
earnings (accumulated deficit)
|
1,016,691
|
(962,386
|
)
|
||||
Total
shareholders' equity
|
36,226,085
|
32,563,270
|
|||||
Total
liabilities and shareholders' equity
|
$
|
51,882,940
|
$
|
44,122,318
|