PRESS RELEASE |
SOURCE:
WPCS International
Incorporated
|
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
|
|||||||||||||
(Unaudited)
|
|||||||||||||
Three
Months Ended
|
Nine
Months Ended
|
||||||||||||
January
31,
|
January
31,
|
||||||||||||
2007
|
2006
|
2007
|
2006
|
||||||||||
(Note
1 )
|
(Note
1 )
|
||||||||||||
REVENUE
|
$
|
18,121,405
|
$
|
11,821,189
|
$
|
52,310,727
|
$
|
38,243,071
|
|||||
COSTS
AND EXPENSES:
|
|||||||||||||
Cost
of revenue
|
12,150,372
|
8,257,514
|
36,202,802
|
27,726,737
|
|||||||||
Selling,
general and administrative expenses
|
3,538,395
|
2,204,838
|
9,874,455
|
6,820,446
|
|||||||||
Depreciation
and amortization
|
310,074
|
212,334
|
880,965
|
633,394
|
|||||||||
Total
costs and expenses
|
15,998,841
|
10,674,686
|
46,958,222
|
35,180,577
|
|||||||||
OPERATING
INCOME
|
2,122,564
|
1,146,503
|
5,352,505
|
3,062,494
|
|||||||||
OTHER
EXPENSE (INCOME):
|
|||||||||||||
Interest
expense
|
112,387
|
70,391
|
326,823
|
182,433
|
|||||||||
Interest
income
|
(120,164
|
)
|
(22,994
|
)
|
(294,916
|
)
|
(40,238
|
)
|
|||||
Loss
on change in fair value of warrants
|
-
|
9,678,732
|
-
|
11,406,414
|
|||||||||
INCOME
(LOSS) BEFORE INCOME TAX PROVISION
|
2,130,341
|
(8,579,626
|
)
|
5,320,598
|
(8,486,115
|
)
|
|||||||
Income
tax provision
|
878,462
|
432,665
|
2,089,642
|
1,153,773
|
|||||||||
NET
INCOME (LOSS)
|
$
|
1,251,879
|
($9,012,291
|
)
|
$
|
3,230,956
|
($9,639,888
|
)
|
|||||
Basic
net income (loss) per common share
|
$
|
0.23
|
($2.26
|
)
|
$
|
0.59
|
($2.48
|
)
|
|||||
Diluted
net income (loss) per common share
|
$
|
0.20
|
($2.26
|
)
|
$
|
0.54
|
($2.48
|
)
|
|||||
Basic
weighted average number of common shares outstanding
|
5,547,671
|
3,995,768
|
5,454,911
|
3,890,382
|
|||||||||
Diluted
weighted average number of common shares outstanding
|
6,323,169
|
3,995,768
|
6,011,224
|
3,890,382
|
WPCS
INTERNATIONAL INCORPORATED AND SUBSIDIARIES
|
|||||||
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
|||||||
January
31,
|
April
30,
|
||||||
ASSETS
|
2007
|
2006
|
|||||
(Unaudited)
|
(Note
1)
|
|
|||||
CURRENT
ASSETS:
|
|||||||
Cash
and cash equivalents
|
$
|
23,028,985
|
$
|
12,279,646
|
|||
Accounts
receivable, net of allowance of $98,786 and $104,786 at January 31,
2007
and April 30, 2006, respectively
|
12,080,394
|
12,141,789
|
|||||
Costs
and estimated earnings in excess of billings on uncompleted
contracts
|
1,905,753
|
1,441,977
|
|||||
Inventory
|
1,660,981
|
1,204,540
|
|||||
Prepaid
expenses and other current assets
|
682,273
|
286,625
|
|||||
Deferred
income taxes
|
51,000
|
78,000
|
|||||
Total
current assets
|
39,409,386
|
27,432,577
|
|||||
PROPERTY
AND EQUIPMENT, net
|
1,930,702
|
1,352,216
|
|||||
CUSTOMER
LISTS, net
|
1,426,805
|
864,388
|
|||||
GOODWILL
|
19,019,452
|
14,239,918
|
|||||
DEBT
ISSUANCE COSTS, net
|
71,468
|
111,091
|
|||||
DEFERRED
INCOME TAXES
|
73,000
|
51,000
|
|||||
OTHER
ASSETS
|
233,130
|
71,128
|
|||||
Total
assets
|
$
|
62,163,943
|
$
|
44,122,318
|
WPCS
INTERNATIONAL INCORPORATED AND SUBSIDIARIES
|
|||||||
CONDENSED
CONSOLIDATED BALANCE SHEETS (continued)
|
|||||||
January
31,
|
April
30,
|
||||||
LIABILITIES
AND SHAREHOLDERS' EQUITY
|
2007
|
2006
|
|||||
(Unaudited)
|
(Note
1)
|
||||||
CURRENT
LIABILITIES:
|
|||||||
Current
portion of capital lease obligation
|
$
|
8,960
|
$
|
-
|
|||
Current
portion of loans payable
|
269,056
|
231,065
|
|||||
Accounts
payable and accrued expenses
|
5,895,701
|
4,989,861
|
|||||
Billings
in excess of costs and estimated earnings on uncompleted
contracts
|
2,269,810
|
1,085,312
|
|||||
Deferred
revenue
|
493,426
|
128,052
|
|||||
Due
to shareholders
|
747,000
|
381,377
|
|||||
Income
taxes payable
|
588,443
|
420,066
|
|||||
Deferred
income taxes
|
25,000
|
21,000
|
|||||
Total
current liabilities
|
10,297,396
|
7,256,733
|
|||||
Borrowings
under line of credit
|
4,437,446
|
3,000,000
|
|||||
Loans
payable, net of current portion
|
247,438
|
256,692
|
|||||
Due
to shareholders, net of current portion
|
-
|
514,623
|
|||||
Deferred
income taxes
|
499,000
|
531,000
|
|||||
Total
liabilities
|
15,481,280
|
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, 6,616,415
and
5,264,284 shares issued and outstanding at January 31, 2007 and April
30,
2006, respectively
|
662
|
526
|
|||||
Additional
paid-in capital
|
44,413,431
|
33,525,130
|
|||||
Retained
earnings (accumulated deficit)
|
2,268,570
|
(962,386
|
)
|
||||
Total
shareholders' equity
|
46,682,663
|
32,563,270
|
|||||
Total
liabilities and shareholders' equity
|
$
|
62,163,943
|
$
|
44,122,318
|
January
31,
|
April
30,
|
|||||||||
2007
|
2006
|
|||||||||
Total
Assets, as reported
|
$
|
62,163,943
|
$
|
44,122,318
|
||||||
Deduct:
Total
liabilities
|
|
(15,481,280
|
)
|
(11,559,048
|
)
|
|||||
Goodwill
|
(19,019,452
|
)
|
(14,239,918
|
)
|
||||||
Customer
lists
|
(1,426,805
|
)
|
(864,388
|
)
|
||||||
Net
Tangible Asset Value
|
$
|
26,236,406
|
$
|
17,458,964
|
||||||