UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

FORM 10-Q

(Mark One)
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934

For the Quarterly Period Ended January 31, 2007
OR
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934

For the transition period from _________ to __________

Commission file number: 0-26277

WPCS INTERNATIONAL INCORPORATED
(Exact name of registrant as specified in its charter)
Delaware
98-0204758
(State or other jurisdiction of incorporation or organization)
(IRS Employer Identification No.)

One East Uwchlan Avenue
Suite 301
Exton, Pennsylvania 19341
 (Address of principal executive offices)

(610) 903-0400
(Registrant's telephone number, including area code)

Securities registered pursuant to Section 12(g) of the Act: Common Stock, $0.0001 par value

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes [X] No [ ]

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of “accelerated filer and large accelerated filer” in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer [ ] accelerated filer [ ] Non-accelerated filer [X]

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).  Yes [ ] No [X]

As of March 15, 2007, there were 6,657,915 shares of registrant’s common stock outstanding.

1

WPCS INTERNATIONAL INCORPORATED AND SUBSIDIARIES



INDEX
       
PART I.
FINANCIAL INFORMATION
  
       
 
ITEM 1.
Condensed consolidated balance sheets at January 31, 2007 (unaudited) and April 30, 2006
3 - 4
       
   
Condensed consolidated statements of operations for the three and nine months ended January 31, 2007 and 2006 (unaudited)
5
       
   
Condensed consolidated statement of shareholders’ equity for the nine months ended January 31, 2007 (unaudited)
6
       
   
Condensed consolidated statements of cash flows for the nine months ended January 31, 2007 and 2006 (unaudited)
7
       
   
Notes to unaudited condensed consolidated financial statements
8 - 17
       
 
ITEM 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
18-29
       
 
ITEM 3.
Quantitative and Qualitative Disclosures About Market Risk
30
       
 
ITEM 4.
Controls and Procedures
31
       
PART II.
OTHER INFORMATION
  
       
 
ITEM 1
Legal proceedings
32
 
ITEM 1A
Risk factors
32
 
ITEM 2
Unregistered sales of equity securities and use of proceeds
32
 
ITEM 3
Defaults upon senior securities
32
 
ITEM 4
Submission of matters to a vote of security holders
32
 
ITEM 5
Other information
33
 
ITEM 6
Exhibits
33
       
 
SIGNATURES
34


2
 

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
  


 

The accompanying notes are an integral part of these condensed consolidated financial statements.
 
3
 

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
  


 

The accompanying notes are an integral part of these condensed consolidated financial statements.
 
4
 

WPCS INTERNATIONAL INCORPORATED AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)


   
Three Months Ended
  
Nine Months Ended
  
   
January 31,
  
January 31,
  
   
2007
  
2006
  
2007
  
2006
  
       
(Notes 1 and 2)
      
(Notes 1 and 2)
  
                   
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
 


 
The accompanying notes are an integral part of these condensed consolidated financial statements.

5
 
 

WPCS INTERNATIONAL INCORPORATED AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENT OF SHAREHOLDERS’ EQUITY
FOR THE NINE MONTHS ENDED JANUARY 31, 2007
(Unaudited)
 
     
Preferred Stock 
    
Common Stock 
    
Additional Paid-In  
    
Retained
    Earnings/ 
(Accumulated  
    
Total  
Shareholders' 
  
     
Shares 
    
Amount 
    
Shares 
    
Amount 
    
Capital 
    
Deficit)  
    
Equity 
  
                                             
BALANCE, MAY 1, 2006
    
-
 
$
-
    
5,264,284
 
$
526
  
$
33,525,130
    
($962,386
)
$
32,563,270
  
                                             
Net issuance of common stock, acquisition of
                                           
Southeastern Communication Service, Inc.
    
-
   
-
   
200,288
   
20
   
1,349,632
   
-
   
1,349,652
 
                                             
Net issuance of common stock
    
-
   
-
   
1,068,523
   
107
   
8,972,005
   
-
   
8,972,112
 
                                             
Net proceeds from exercise of warrants
   
-
   
-
   
30,281
   
3
   
197,872
   
-
   
197,875
 
                                             
Fair value of stock options granted to employees
    
-
   
-
   
-
   
-
   
30,666
   
-
   
30,666
 
                                             
Net proceeds from exercise of stock options
    
-
   
-
   
53,039
   
6
   
338,126
   
-
   
338,132
 
                                             
Net income
   
-
   
-
   
-
   
-
   
-
 
3,230,956
    
3,230,956
 
                                             
BALANCE, JANUARY 31, 2007
    
-
 
$
-
    
6,616,415
 
$
662
  
$
44,413,431
  
$
2,268,570
  
$
46,682,663
  

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

6
 
WPCS INTERNATIONAL INCORPORATED AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
 
   
Nine Months Ended
  
   
January 31,
  
   
2007
  
2006
  
OPERATING ACTIVITIES :
          
(Notes 1 and 2)
 
Net income (loss)
  
$
3,230,956
  
$
(9,639,888
)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
              
Depreciation and amortization
    
880,965
   
633,394
 
Fair value of stock options granted to employees
    
30,666
   
-
 
Change in fair value of warrant liability
    
-
   
11,406,414
 
Provision for doubtful accounts
    
(6,000
)
  
24,877
 
Amortization of debt issuance costs
    
39,623
   
34,609
 
Gain on sale of fixed assets
    
(13,876
)
  
-
 
Deferred income taxes
    
(23,000
)
  
(27,000
)
Changes in operating assets and liabilities, net of effects of acquisitions:
              
Accounts receivable
    
3,003,872
   
(122,369
)
Costs and estimated earnings in excess of billings on uncompleted contracts
    
(42,160
)
  
(296,794
)
Inventory
    
83,455
   
(72,778
)
Prepaid expenses and other current assets
    
(316,409
)
  
44,707
 
Other assets
    
(119,964
)
  
5,489
 
Accounts payable and accrued expenses
    
(999,295
)
  
(1,337,527
)
Billings in excess of costs and estimated earnings on uncompleted contracts
    
1,012,993
   
772,012
 
Deferred revenue
    
272,579
   
38,261
 
Income taxes payable
    
170,677
   
474,256
 
NET CASH PROVIDED BY OPERATING ACTIVITIES
    
7,205,082
   
1,937,663
 
               
INVESTING ACTIVITIES:
              
Acquisition of property and equipment
    
(433,541
)
  
(134,586
)
Acquisition transaction costs
    
-
   
(4,303
)
Acquisition of NECS, net of cash received
    
(4,458,465
)
  
-
 
Acquisition of SECS, net of cash received
    
(1,877,046
)
  
-
 
NET CASH USED IN INVESTING ACTIVITIES
    
(6,769,052
)
  
(138,889
)
               
FINANCING ACTIVITIES:
              
Net proceeds from exercise of warrants
    
197,875
   
3,186,620
 
Net proceeds from issuance of common stock
    
8,972,112
   
-
 
Net proceeds from exercise of stock options
    
338,132
   
-
 
Equity issuance costs
    
(50,362
)
  
-
 
Debt issuance costs
    
-
   
(158,787
)
Borrowings under lines of credit, net
    
1,437,446
   
2,617,719
 
Repayments of loans payable
    
(417,116
)
  
(151,707
)
Payments of amounts due to shareholders
    
(149,000
)
  
(942,913
)
Payments of capital lease obligations
    
(15,778
)
  
(2,073
)
NET CASH PROVIDED BY FINANCING ACTIVITIES
    
10,313,309
   
4,548,859
 
NET INCREASE IN CASH AND CASH EQUIVALENTS
    
10,749,339
   
6,347,633
 
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD
    
12,279,646
   
989,252
 
CASH AND CASH EQUIVALENTS, END OF PERIOD
  
$
23,028,985
  
$
7,336,885
  

The accompanying notes are an integral part of these condensed consolidated financial statements.
 
7
 

WPCS INTERNATIONAL INCORPORATED AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1 - BASIS OF PRESENTATION

The accompanying unaudited condensed consolidated financial statements have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”) for quarterly reports on Form 10-Q of Article 10 of Regulation S-X and do not include all of the information and note disclosures required by accounting principles generally accepted in the United States of America. Accordingly, the unaudited condensed consolidated financial statements should be read in conjunction with the Company’s audited consolidated financial statements and notes thereto for the fiscal year ended April 30, 2006 included in the Company’s Annual Report on Form 10-KSB. The accompanying unaudited condensed consolidated financial statements reflect all adjustments (consisting of normal recurring adjustments) which are, in the opinion of the management, considered necessary for a fair presentation of financial position, results of operations and cash flows for the interim periods. Operating results for the three and nine month periods ended January 31, 2007 are not necessarily indicative of the results that may be expected for the fiscal year ending April 30, 2007. Certain reclassifications have been made to prior period financial statements to conform to the current presentation. The amounts for the April 30, 2006 balance sheet have been extracted from the audited consolidated financial statements included in Form 10-KSB for the year ended April 30, 2006.

The accompanying unaudited condensed consolidated financial statements include the accounts of WPCS International Incorporated ("WPCS") and its wholly owned subsidiaries, WPCS Incorporated , Invisinet Inc. ("Invisinet"), Walker Comm Inc. ("Walker"), Clayborn Contracting Group, Inc. (“Clayborn”), Heinz Corporation (“Heinz”), Quality Communications & Alarm Company (“Quality”), New England Communication Systems, Inc. (“NECS”) from June 1, 2006 (date of acquisition) and Southeastern Communication Service, Inc. (“SECS”) from July 19, 2006 (date of acquisition), collectively the "Company".

The Company provides design-build engineering services for specialty communication systems, which are dedicated wireless networks for specified applications, and for wireless infrastructure, which encompasses commercial cellular systems for wireless carriers. The Company provides a range of services including site design, spectrum analysis, product integration, structured cabling, electrical work, trenching, construction, testing, project management and maintenance. 

Effective June 1, 2006, the Company acquired NECS, a Connecticut corporation, for approximately $4,523,000 in cash. NECS was acquired pursuant to a Stock Purchase Agreement among WPCS, NECS, and the shareholders of NECS. Based on the preliminary allocation of the net assets acquired from NECS, the Company has recognized goodwill and other intangible assets of approximately $3,537,000. Upon completion of the final purchase price allocation, there may be a decrease or increase in the amount assigned to goodwill and a corresponding increase or decrease in tangible or intangible assets.
 
Effective July 19, 2006, the Company acquired SECS of Sarasota, Florida for approximately $2,061,000 in cash and 200,288 shares of the Company’s common stock having a value of approximately $1,400,000. SECS was acquired pursuant to a Stock Purchase Agreement among WPCS, SECS, and the shareholders of SECS. Based on the preliminary allocation of the net assets acquired from SECS, the Company has recognized goodwill and other intangible assets of approximately $2,193,000. Upon completion of the final purchase price allocation, there may be a decrease or increase in the amount assigned to goodwill and a corresponding increase or decrease in tangible or intangible assets.


8
 

 
WPCS INTERNATIONAL INCORPORATED AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


NOTE 2 - EQUITY ISSUED WITH REGISTRATION RIGHTS

On November 16, 2004, the Company completed a private placement with certain investors for an aggregate of 2,083,887 shares of its common stock and 2,083,887 common stock purchase warrants for $10,000,000. Under the terms of the sale, the investors were granted certain registration rights that provided for liquidated damages in the event the Company failed to timely perform under the registration rights agreements.
 
During the third quarter of fiscal 2006, the Company became aware that the SEC had recently announced its preferred interpretation of the accounting for common stock and warrants with registration rights under Emerging Issues Task Force (“EITF”) 00-19, “Accounting for Derivative Financial Instruments Indexed To, and Potentially Settled in the Company’s Own Stock,” and EITF 05-04, “The Effect of a Liquidated Damages Clause on a Freestanding Financial Instrument Subject to EITF 00-19.” Although the EITF was still reviewing the guidance in EITF 05-04, the SEC concluded that under EITF 00-19, the common stock and warrants subject to registration rights where significant liquidated damages could be required to be paid to the holder of the instrument in the event the issuer fails to maintain the effectiveness of a registration statement for a preset time period does not meet the tests required for shareholders’ equity classification and, accordingly, must be reflected as temporary equity in the balance sheet until the conditions are eliminated. Additionally, the fair value of warrants should be recorded as a liability, with an offsetting reduction to shareholders’ equity, adjusted to market value at the end of each period. In analyzing instruments under EITF 00-19, the SEC concluded that the likelihood or probability related to the failure to maintain an effective registration statement was not a factor at that time.

For the nine months ended January 31, 2006, the warrant liability increased by $9,302,099, due to the increase in the market value of the Company’s common stock, resulting in the Company recording a non-cash loss on fair value of warrants during the nine month period. The non-cash loss on warrants had no effect on the Company’s cash flows or liquidity.
 
On April 11, 2006, the Company entered into a waiver agreement with the institutional investors related to this private placement. Under the waiver, the parties agreed to modify the registration rights agreement associated with the common stock and warrants issued in November 2004 affected by EITF 00-19, thereby eliminating the penalty provisions that could have resulted from not maintaining an effective registration statement related to these common shares and shares underlying the warrants, and eliminating any similar non-cash charges in subsequent fiscal years.

NOTE 3 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

A summary of significant accounting policies consistently applied in the preparation of the accompanying condensed consolidated financial statements follows (additional policies are set forth in the Company’s Annual Report on Form 10-KSB):

Goodwill

In accordance with Statement of Financial Standards (“SFAS”) No. 142, “Goodwill and Other Intangible Assets,” goodwill and indefinite-lived intangible assets are no longer amortized but are assessed for impairment on at least an annual basis. SFAS No. 142 also requires that intangible assets with definite useful lives be amortized over their respective estimated useful lives to their estimated residual values, and reviewed for impairment.
 
SFAS No. 142 requires that goodwill be tested for impairment at least annually, utilizing a two-step methodology. The initial step requires the Company to determine the fair value of the business acquired (reporting unit) and compare it to the carrying value, including goodwill, of such business (reporting unit). If the fair value exceeds the carrying value, no impairment loss is recognized. However, if the carrying value of the reporting unit exceeds its fair value, the goodwill of the unit may be impaired. The amount, if any, of the impairment is then measured in the second step, based on the excess, if any, of the reporting unit’s carrying value of goodwill over its implied value.  
 
The Company determines the fair value of the reporting units for purposes of this test primarily by using a discounted cash flow valuation technique. Significant estimates used in the valuation include estimates of future cash flows, both future short-term and long-term growth rates, and estimated cost of capital for purposes of arriving at a discount factor. The Company performs its annual impairment test during the fourth quarter absent any interim impairment indicators.


9
 

WPCS INTERNATIONAL INCORPORATED AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

Changes in goodwill during the nine months ended January 31, 2007:

Beginning balance, May 1, 2006
  
$
14,239,918
  
         
NECS acquisition -subject to appraisal adjustments
    
2,966,988
  
SECS acquisition -subject to appraisal adjustments
    
1,812,546
  
         
Ending balance, January 31, 2007
  
$
19,019,452
  

Revenue Recognition

The Company generates its revenue by providing engineering and deployment services for wireless infrastructure services and specialty communication systems. The Company provides a range of services including site design, spectrum analysis, product integration, structured cabling, electrical work, trenching, construction, testing, project management and maintenance. The Company’s engineering and deployment services report revenue pursuant to customer contracts that span varying periods of time. The Company reports revenue from contracts when persuasive evidence of an arrangement exists, fees are fixed or determinable, and collection is reasonably assured.

The Company records revenue and profit from long-term contracts on a percentage-of-completion basis, measured by the percentage of contract costs incurred to date to the estimated total costs for each contracts. Contracts in process are valued at cost plus accrued profits less earned revenues and progress payments on uncompleted contracts. Contract costs include direct materials, direct labor, third party subcontractor services and those indirect costs related to contract performance. Contracts are generally considered substantially complete when engineering is completed and/or site construction is completed.

The Company has numerous contracts that are in various stages of completion. Such contracts require estimates to determine the appropriate cost and revenue recognition. Cost estimates are reviewed monthly on a contract-by-contract basis, and are revised periodically throughout the life of the contract such that adjustments to profit resulting from revisions are made cumulative to the date of the revision. Significant management judgments and estimates, including the estimated cost to complete projects, which determines the project’s percent complete, must be made and used in connection with the revenue recognized in the accounting period. Current estimates may be revised as additional information becomes available. If estimates of costs to complete long-term contracts indicate a loss, provision is made currently for the total loss anticipated.

The Company also recognizes certain revenue from short-term contracts when equipment is delivered or the services have been provided to the customer. For maintenance contracts, revenue is recognized ratably over the service period.

Earnings (Loss) Per Common Share

Earnings (loss) per common share is computed pursuant to SFAS No. 128, "Earnings Per Share" (“EPS”). Basic income (loss) per common share is computed as net income (loss) divided by the weighted average number of common shares outstanding for the period. Diluted EPS reflects the potential dilution that could occur from common stock issuable through stock options and warrants. At January 31, 2007, the Company had 702,098 stock options and 1,884,347 warrants outstanding which are potentially dilutive securities. For the three months ended January 31, 2007, 100,248 options were not included in the computation of fully diluted earnings per common share, because the stock option exercise price exceeded the market price of common stock and, therefore, the effects would be antidilutive. The assumed conversion of the remaining 601,850 stock options and 1,884,347 warrants resulted in a 775,498 share increase in weighted average shares for fully diluted earnings per common share.

For the nine months ended January 31, 2007, 131,000 options were not included in the computation of fully diluted earnings per common share, because the stock option exercise price exceeded the market price of common stock and, therefore, the effects would be antidilutive. The assumed conversion of the remaining 571,098 stock options and 1,884,347 warrants resulted in a 556,313 share increase in weighted average shares for fully diluted earnings per common share.

At January 31, 2006, the Company had 781,204 stock options and 2,142,320 warrants outstanding which were potentially dilutive securities. For the three and nine months ended January 31, 2006, basic and fully diluted earnings per common share are the same since the effect the assumed exercise of stock options and warrants would be antidilutive.

Stock-Based Compensation

SFAS 123(R) (revised December 2004), Share-Based Payment, an amendment of SFAS 123, Accounting for Stock-Based Compensation, established accounting and disclosure requirements using a fair-value-based method of accounting for stock-based employee compensation plans. As a result of the amendments to SFAS 123, the Company was required to expense the fair value of employee stock options effective May 1, 2006. The revised standard requires the Company to expense the fair value of employee stock options and other share-based payments over the service period. 

10
WPCS INTERNATIONAL INCORPORATED AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
 
Use of Estimates

In preparing financial statements in conformity with accounting principles generally accepted in the United States of America, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements and revenues and expenses during the reporting period. The most significant estimates relate to the calculation of percentage-of-completion on uncompleted contracts, allowance for doubtful accounts, valuation of inventory, useful life of customer lists, deferred tax valuation allowance, the fair values of the assets and liabilities of purchased businesses and the factors related to determining if goodwill is impaired. Actual results will likely differ from those estimates.

Recently Issued Accounting Pronouncements

In June 2006, the FASB issued Interpretation No. 48, Accounting for Uncertainty in Income Taxes - an interpretation of FAS No. 109 (“FIN 48”), which clarifies the accounting for uncertainty in income taxes and is subject to significant and varied interpretations that have resulted in diverse and inconsistent accounting practices and measurements. Addressing such diversity, FIN 48 prescribes a consistent recognition threshold and measurement attribute, as well as clear criteria for subsequently recognizing, derecognizing and measuring changes in such tax positions for financial statement purposes. FIN 48 also requires expanded disclosure with respect to the uncertainty in income taxes. FIN 48 is effective for fiscal years beginning after December 15, 2006. We have not yet determined the impact of FIN 48 on the Company’s condensed consolidated financial position, results of operations, cash flows or financial statement disclosures.

On September 15, 2006, the FASB issued Statement of Financial Accounting Standards No. 157, Fair Value Measurements ("SFAS 157"), which is effective for fiscal years beginning after November 15, 2007 and for interim periods within those years. SFAS 157 defines fair value, establishes a framework for measuring fair value and expands the related disclosure requirements. We are currently evaluating the potential impact, if any, of the adoption of SFAS 157 on the Company’s condensed consolidated financial position, results of operations and cash flows or financial statement disclosures.

In September 2006, the SEC issued SAB No. 108, Considering the Effects of Prior Year Misstatements When Quantifying Misstatements in Current Year Financial Statements (“SAB 108”), which provides interpretive guidance on how registrants should quantify financial statement misstatements. Under SAB 108 registrants are required to consider both a “rollover” method, which focuses primarily on the income statement impact of misstatements, and the “iron curtain” method, which focuses primarily on the balance sheet impact of misstatements. The effects of prior year uncorrected errors include the potential accumulation of improper amounts that may result in a material misstatement on the balance sheet or the reversal of prior period errors in the current period that result in a material misstatement of the current period income statement amounts. Adjustments to current or prior period financial statements would be required in the event that after application of various approaches for assessing materiality of a misstatement in current period financial statements and consideration of all relevant quantitative factors, a misstatement is determined to be material. We are currently evaluating the potential impact, if any, of the adoption of SAB 108 on our condensed consolidated financial position, results of operations and cash flows or financial statement disclosures.

In February 2007, the FASB issued Statement of Financial Accounting Standards No. 159, The Fair Value Option for Financial Assets and Financial Liabilities (“SFAS 159”), which permits entities to choose to measure many financial assets and financial liabilities at fair value. Unrealized gains and losses on items for which the fair value option has been elected are reported in earnings. SFAS 159 is effective for fiscal years beginning after November 15, 2007. The Company has not yet determined the impact SFAS 159 may have on our results of operations or financial position.


NOTE 4 - ACQUISITIONS

In accordance with SFAS No. 141, “Business Combinations,” acquisitions are accounted for under the purchase method of accounting. Under the purchase method of accounting, assets acquired and liabilities assumed are recorded at their estimated fair values. Goodwill is recorded to the extent the purchase price consideration, including certain acquisition and closing costs, exceeds the fair value of the net identifiable assets acquired at the date of the acquisition.

11
WPCS INTERNATIONAL INCORPORATED AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
 
 
NECS

Effective June 1, 2006, the Company acquired all of the issued and outstanding common stock of NECS. The aggregate consideration paid by the Company to the NECS selling shareholders, net of acquisition transaction costs of $65,150, was $4,523,064, of which $4,333,987 was paid at closing. Additional purchase price adjustments of $189,077 were paid in October 2006 to settle working capital adjustments. In addition, for each $2.00 of earnings before interest and taxes for the calendar year ending December 31, 2006, the NECS shareholders shall be paid aggregate additional consideration of $1.00, up to a maximum of $468,000. At the Company’s option, any amount of consideration due to be paid may be paid in cash or shares of the Company’s common stock (valued at the last sale price of the common stock on the date two days prior to the date the payment is due). In connection with the acquisition, NECS entered into employment agreements with two of the shareholders, each for a period of two years and a consulting agreement with one of the shareholders for a period of seven years.

The acquisition of NECS provides the Company with additional project engineering expertise for specialty communication systems, broadens the Company’s customer base especially in the public safety and gaming markets, including the Massachusetts State Police, University of Connecticut and Foxwoods Resort Casino, and expands the Company’s geographic presence in New England.

Based on the preliminary information currently available, the acquisition resulted in goodwill and other intangible assets of approximately $3,537,000. Upon completion of a formal purchase price allocation, there may be a decrease or increase in the amount assigned to goodwill and a corresponding increase or decrease in tangible or other intangible assets.

 
The preliminary purchase price allocation has been determined as follows:

Assets purchased:
      
Cash
  
$
129,749
  
Accounts receivable
    
990,860
  
Inventory
    
442,800
  
Prepaid expenses
    
33,237
  
Fixed assets
   
359,960
  
Other assets
    
3,455
  
        Customer list
    
570,000
  
        Goodwill
   
2,966,988
  
     
5,497,049
 
Liabilities assumed:
        
Accounts payable
    
(747,379
)
Accrued expenses
    
(31,162
)
Deferred revenue
    
(94,803
)
Notes payable
    
(24,738
)
Accrued property taxes
    
(10,753
)
     
(908,835
)
Purchase price
 
$
4,588,214
  

SECS

Effective July 19, 2006, the Company acquired all of the issued and outstanding common stock of SECS. The aggregate consideration paid by the Company to the SECS selling shareholders, net of acquisition transaction costs of $16,557, was $3,460,514, of which $1,620,000 was paid at closing, and the Company issued 200,288 shares of common stock valued at approximately $1,400,000. Additional purchase price adjustments of $440,514 were paid in November 2006, to settle working capital adjustments. The Company filed a registration statement with the SEC on August 14, 2006 to register the shares of common stock issued to the former SECS shareholders, which was declared effective by the SEC on August 24, 2006. In connection with the acquisition, SECS entered into employment agreements and a consulting agreement with certain officers or former officers of SECS.

12
 

WPCS INTERNATIONAL INCORPORATED AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
 
 
The acquisition of SECS provides the Company with additional project engineering expertise for wireless infrastructure services, broadens the Company’s customer base of corporate, government and educational clients, including the National Oceanic and Atmospheric Administration (NOAA), Verizon, BellSouth, Comcast, Time Warner, University of Florida and Puerto Rico Telephone, and expands the Company’s geographic presence in the Southeastern United States.

Based on the preliminary information currently available, the acquisition resulted in goodwill and other intangible assets of approximately $2,193,000. Upon completion of a formal purchase price allocation, there may be a increase or decrease in the amount assigned to goodwill and a corresponding increase or decrease in tangible or other intangible assets.

The preliminary purchase price allocation has been determined as follows:

Assets purchased:
        
Cash
  
$
200,012
  
Accounts receivable
    
1,945,618
  
Inventory
    
97,096
  
Prepaid expenses
    
54,186
  
Costs in excess of billings
    
421,616
  
Fixed assets
   
226,764
  
Other assets
    
400
  
        Backlog
    
60,000
  
        Customer list
    
320,000
  
        Goodwill
   
1,812,546
  
     
5,138,238
 
Liabilities assumed:
        
Accounts payable
    
(727,612
)
Accrued expenses
    
(270,872
)
Pension plan payable
    
(75,000
)
Profit sharing
    
(40,056
)
Notes payable
    
(378,129
)
Billings in excess of costs
    
(169,499
)
     
(1,661,168
)
Purchase price
 
$
3,477,070
  

Pro forma Information

The following unaudited pro forma financial information presents the combined results of operations of the Company, NECS and SECS for the three months and nine months ended January 31, 2007 and 2006 as if the acquisitions had occurred at the beginning of the period, after giving effect to certain adjustments, including the issuance of the Company’s common stock described above to finance the acquisition of SECS. The pro forma financial information does not necessarily reflect the results of operations that would have occurred had the Company, NECS and SECS been a single entity during this period.


   
Consolidated pro forma
  
   
Three months ended
  
Nine months ended
  
Nine months ended
  
   
January 31, 2006
  
January 31, 2007
  
January 31, 2006
  
               
Revenues
   $
16,596,076
  $
55,474,628
 
$
50,896,135
  
                     
Net income (loss)
    
($8,723,891
)
$
3,286,050
    
($9,164,067
)
                     
Basic net income (loss) per share
    
($2.08
)
$
0.60
    
($2.36
)
Diluted net income (loss) per share
    
($2.08
)
$
0.55
    
($2.36
)
 
 
13


WPCS INTERNATIONAL INCORPORATED AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
 
 
NOTE 5 - COSTS AND ESTIMATED EARNINGS ON UNCOMPLETED CONTRACTS

The asset, “Costs and estimated earnings in excess of billings on uncompleted contracts”, represents revenue recognized in excess of amounts billed. The liability, “Billings in excess of costs and estimated earnings on uncompleted contracts”, represents billings in excess of revenue recognized. Costs and estimated earnings on uncompleted contracts consist of the following at January 31, 2007:

Costs incurred on uncompleted contracts
  
$
32,067,446
  
Estimated contract profit
    
9,670,737
  
     
41,738,183
  
Less: billings to date
    
42,102,240
  
Net billings in excess
    
($364,057
)
         
Costs and estimated earnings in excess of billings
  
$
1,905,753
  
Billings in excess of costs and estimated earnings
        
on uncompleted contracts
    
(2,269,810
)
Net billings in excess
    
($364,057
)

NOTE 6 - RELATED PARTY TRANSACTIONS

In connection with the acquisition of Walker, the Company assumed a ten-year lease with a trust, of which, a certain officer of the Company is the trustee, for a building and land located in Fairfield, California, which is occupied by its Walker subsidiary. For the nine months ended January 31, 2007 and 2006, the rent paid for this lease was $66,210.
 
In connection with the acquisition of Clayborn, an additional $1,100,000 is due by September 30, 2007, payable in quarterly distributions to the Clayborn shareholders, by payment of 50% of the quarterly post tax profits, as defined, of Clayborn and the payment of the remainder on that date. Through January 31, 2007, payments of $353,000 have been made to the former Clayborn shareholders and the total remaining due is $747,000.

In connection with the acquisition of Heinz, a $200,000 non-interest bearing promissory note was issued. Of the $200,000, $75,000 was paid in April 2005, $75,000 was paid in April 2006 and $50,000 is payable on April 1, 2007.

In connection with the acquisition of Quality, approximately $758,000 of additional purchase price consideration was paid to the selling shareholders in June 2005 to settle working capital adjustments and income tax reimbursements related to the shareholders electing to make an Internal Revenue Service 338 (h) (10) election.
 
NOTE 7 - LINE OF CREDIT
 
On June 3, 2005, the Company entered into a credit agreement with a commercial bank. The credit agreement provides for a revolving line of credit in an amount not to exceed $5,000,000, together with a letter of credit facility not to exceed $500,000, (the “Credit Agreement”). The Company also entered into security agreements with the bank, pursuant to which each subsidiary granted a security interest to the bank in all of their assets.
 
Under the terms of the Credit Agreement, as amended, the Company was permitted to borrow up to $5,000,000 under the revolving credit line, based upon eligible receivables as of January 31, 2007. As of January 31, 2007, the outstanding balance was $4,437,446. Loans under the Credit Agreement bear interest at a rate equal to either the bank’s reference rate plus one half (0.5%) percent, or LIBOR plus two and three-quarters (2.75%) percent, as the Company may request (8.125% as of January 31, 2007). The Company paid a facility fee to the bank of $50,000 on the closing date. In addition to the loan, a $500,000 letter of credit was also re-issued in favor of Walker’s surety bonding company as collateral for performance and payment bonds. In November 2006, the letter of credit was released by the surety bonding company and cancelled by the bank.
 
The Credit Agreement contains customary covenants, including but not limited to (i) restrictions on the permitted ratio of total unsubordinated liabilities to tangible net worth plus subordinated indebtedness, (ii) the Company's total tangible net worth, (iii) working capital, (iv) minimum earnings before interest, taxes, depreciation and amortization, and the change in the warrant liability and (v) dividend restrictions. As of January 31, 2007, the Company was in compliance with the credit agreement covenants. The loan commitment expires on August 31, 2008. The Company may prepay the loan at any time.
 
 
14
 

WPCS INTERNATIONAL INCORPORATED AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
 
 
NOTE 8 - PRIVATE PLACEMENT OF COMMON STOCK

On January 30, 2007, the Company sold an aggregate of 1,109,023 shares of the Company’s common stock (Common Stock) to twelve investors for aggregate proceeds of $10,092,109. On January 30, 2007, 1,068,523 shares were issued and the remaining 40,500 shares were issued on February 9, 2007. The Company paid the placement agents of the offering a cash fee of 7% of the proceeds of the offering. Accordingly as of January 31, 2007, the Company has received net proceeds of approximately $8,972,000 from the offering. The remaining $368,500 in proceeds was received on February 9, 2007.

The Common Stock was issued in a private placement transaction pursuant to Section 4(2) under the Securities Act of 1933. Pursuant to the terms of sale, the Company agreed to cause a resale registration statement covering the Common Stock to be filed no later than 30 days after the closing and declared effective no later than 120 days after the closing. If the Company fails to comply with the registration statement filing or effective date requirements, it will be required to pay the investors a fee equal to 2% of the aggregate amount invested by the purchasers per each 30 day period of delay, not to exceed 10%. The Company accounts for these penalties as contingent liabilities, applying the accounting guidance of Financial Accounting Standard No. 5, “Accounting for Contingencies” (“FAS 5”). This accounting is consistent with views established by the Emerging Issues Task Force in its consensus set forth in EITF 05-04 and FASB Staff Positions FSP EITF 00-19-2 “Accounting for Registration Payment Arrangements”, which was issued December 21, 2006. Accordingly, we recognize the damages when it becomes probable that they will be incurred and amounts are reasonably estimable.
 
The Company filed a resale registration statement on February 9, 2007 covering the Common Stock, which was declared effective by the SEC on March 2, 2007, which was within the agreed upon timeframe under the terms of sale. 
 
NOTE 9 - STOCK-BASED COMPENSATION

In September 2006, the Company adopted the 2007 Incentive Stock Plan, under which officers, directors, key employees or consultants may be granted options. Under the 2007 Incentive Stock Plan, 400,000 shares of common stock were reserved for issuance upon the exercise of stock options, stock awards or restricted stock. At January 31, 2007, there were no stock options granted under this plan.

In September 2005, the Company adopted the 2006 Incentive Stock Plan, under which officers, directors, key employees or consultants may be granted options. Under the 2006 Incentive Stock Plan, 400,000 shares of common stock were reserved for issuance upon the exercise of stock options, stock awards or restricted stock. These shares were registered under Form S-8. Under the terms of the 2006 Incentive Stock Plan, stock options are granted at exercise prices equal to the fair market value of the common stock at the date of grant, and become exercisable and expire in accordance with the terms of the stock option agreement between the optionee and the Company at the date of grant. These options generally vest based on between one to three years of continuous service and have five-year contractual terms. From plan inception through January 31, 2007, options to purchase 377,702 shares were granted at exercise prices ranging from $6.14 to $8.79. At January 31, 2007, there were 6,298 options available for grant under the 2006 Incentive Stock Plan.

In March 2003, the Company established a stock option plan pursuant to which options to acquire a maximum of 416,667 shares of the Company's common stock were reserved for grant (the "2002 Plan"). These shares were registered under Form S-8. Under the terms of the 2002 Plan, the options are exercisable at prices equal to the fair market value of the stock at the date of the grant and become exercisable in accordance with terms established at the time of the grant. These options generally vest based on between one to three years of continuous service and have five-year contractual terms. At January 31, 2007, options to purchase 324,396 shares were outstanding at exercise prices ranging from $4.80 to $19.92. At January 31, 2007, there were 43,981 shares available for grant under the 2002 Plan.

Prior to May 1, 2006, the Company accounted for stock-based employee compensation under the recognition provisions of Accounting Principles Board Opinion No. 25 (“APB 25”), Accounting for Stock Issued to Employees and related interpretations.

15
 

WPCS INTERNATIONAL INCORPORATED AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
 
 
Effective May 1, 2006, the Company adopted the fair value recognition provisions of SFAS 123(R) (revised December 2004), Share-Based Payment, an amendment of SFAS 123, Accounting for Stock-Based Compensation, for stock-based employee compensation, using the modified prospective transition method. In March 2005, the SEC issued Staff Accounting Bulletin No. 107 (SAB 107), to provide guidance regarding the adoption of SFAS 123(R), and then amended the compliance date for SFAS 123R to begin with the first fiscal year beginning on or after December 15, 2005. Under SFAS 123(R), the Company is required to recognize compensation cost for share-based compensation issued to employees, net of estimated forfeitures, under share-based compensation plans using a fair value method. Using the modified prospective transition method, compensation expense recognized for the nine months ended January 31, 2007 includes (a) compensation cost for all share-based payments granted subsequent to May 1, 2006, based on the grant date fair value estimated in accordance with the provisions of SFAS 123(R) and (b) compensation cost for all share-based payments granted prior to, but not yet vested as of, May 1, 2006, based on the intrinsic value method. Results for prior periods have not been restated.
 
As a result of adopting SFAS 123(R) on May 1, 2006, the Company’s income before income taxes and net income for the nine months ended January 31, 2007 were each approximately $31,000 lower than if it had continued to account for share-based compensation under APB 25. At January 31, 2007, the total compensation cost related to unvested stock options granted to employees under the Company’s stock option plans but not yet recognized was  approximately $71,000 and is expected to be recognized over a weighted-average period of 1.4 years. For the nine months ended January 31, 2007 and 2006, the weighted average fair value of stock options granted was $3.86 and $2.08, respectively.

The Company estimates the fair value of stock options granted using the Black-Scholes-Merton option-pricing model. Compensation cost is then recognized on a straight-line basis over the vesting or service period and is net of estimated forfeitures. The following assumptions were used to compute the fair value of stock options granted during the nine months ended January 31, 2007:

Risk-free interest rate
    
4.73% to 4.96
%
Expected volatility
    
61.0% to 62.4
%
Expected dividend yield
    
0.0
%
Expected term ( in years)
    
3.5
  


The risk-free rate is based on the rate of U.S Treasury zero-coupon issues with a remaining term equal to the expected term of the option grants. Expected volatility is based on the historical volatility of the Company’s common stock using the weekly closing price of the Company’s common stock, pursuant to SAB 107. The expected dividend yield is zero based on the fact that the Company has never paid cash dividends and has no present intention to pay cash dividends. The expected term represents the period that the Company’s stock-based awards are expected to be outstanding and was calculated using the simplified method pursuant to SAB 107.

Prior to May 1, 2006, the Company applied the intrinsic value method in accounting for its stock-based compensation plan. Had the Company measured compensation under the fair value-based method for stock options granted and amortized the cost over the related vesting period, the Company’s net income and net income per share would have been as follows:

   
Three months
ended
January 31,
 
Nine months
ended
January 31,
 
   
2006
  
2006
  
Net loss, as reported
    
($9,012,291
)
  
($9,639,888
)
               
Deduct: total stock-based employee compensation expense determined under fair value based method for all awards, net of tax
    
(280,002
)
  
(375,297
)
               
Net loss, pro forma
    
($9,292,293
)
  
($10,015,185
)
               
Basic and diluted net loss per share
             
As reported
    
($2.26
)
  
($2.48
)
Pro forma
    
($2.33
)
  
($2.57
)
 
 
16
 

WPCS INTERNATIONAL INCORPORATED AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

The following table summarizes stock option activity for the nine months ended January 31, 2007, during which there were 53,039 options exercised under the Company’s stock option plans:
 
   
2002 Plan
  
2006 Plan
  
   
Number of Shares
  
Weighted-average Exercise Price
  
Weighted- average Remaining Contractual Term
    
Aggregate Intrinsic Value
    
Number of Shares
    
Weighted-average Exercise Price
  
Weighted-average Remaining Contractual Term
    
Aggregate Intrinsic Value
  
                                   
Outstanding, May 1, 2006
    
402,932
  
$
7.87
                
383,500
  
$
6.16
              
                                                   
Granted
    
-
   
-
               
11,252
   
8.01
             
Exercised
    
(37,039
)
  
6.49
                
(16,000
)
  
6.14
              
Forfeited/Expired
    
(41,497
)
  
8.90
               
(1,050
)
  
7.26
              
                                                   
Outstanding, January 31, 2007
    
324,396
 
$
7.90
    
2.4
 
$
930,336
    
377,702
 
$
6.21
    
4.1
 
$
1,526,157
  
                                                   
Vested and expected
                                                 
to vest, January 31,2007
    
322,060
 
$
6.47
    
2.4
  
$
923,101
    
375,712
 
$
6.20
    
4.1
  
$
1,521,141
  
                                                   
Exercisable, January 31,2007
    
307,933
 
$
7.95
    
2.3
  
$
876,722
    
364,000
 
$
6.15
    
4.1
  
$
1,493,690
  
 
 
NOTE 10 - SEGMENT REPORTING

The Company's reportable segments are determined and reviewed by management based upon the nature of the services, the external customers and customer industries and the sales and distribution methods used to market the products. The Company has two reportable segments: wireless infrastructure services and specialty communication systems. Management evaluates performance based upon income (loss) before income taxes. Corporate includes corporate salaries and external professional fees, such as accounting, legal and investor relations costs. Corporate assets include cash, prepaid expenses and deferred tax assets. Segment results for the three and nine months ended January 31, 2007 and 2006 are as follows:

   
For Three Months Ended January 31, 2007
  
For Three Months Ended January 31, 2006
  
   
 
Corporate
  
Wireless Infrastructure
  
Specialty Communication
  
 
Total
  
 
Corporate
  
Wireless Infrastructure
  
Specialty Communication
  
 
Total
  
                                   
Revenue
  
$
-
  
$
3,012,031
  
$
15,109,374
  
$
18,121,405
  
$
-
  
$
2,108,808
  
$
9,712,381
  
$
11,821,189
  
                                                   
Income (loss) before income taxes
    
($431,438
)
$
42,043
  
$
2,519,736
  
$
2,130,341
    
($9,999,974
)
$
224,116
  
$
1,196,232
    
($8,579,626
)
                                                   
   
As of/for Nine Months Ended January 31, 2007
  
As of/for Nine Months Ended January 31, 2006
  
 
 
    
Corporate 
    
Wireless Infrastructure
    
Specialty Communication
    
Total
    
Corporate
    
Wireless Infrastructure
    
Specialty Communication
    
Total
  
                                                   
Revenue
  
$
-
  
$
9,427,000
  
$
42,883,727
  
$
52,310,727
  
$
-
 
$
5,928,485
  
$
32,314,586
  
$
38,243,071
  
                                                   
Income (loss) before income taxes
    
($1,439,989
)
$
585,171
  
$
6,175,416
  
$
5,320,598
    
($12,607,827
)
$
602,706
  
$
3,519,006
    
($8,486,115
)
                                                   
Goodwill
  
$
-
  
$
4,294,631
  
$
14,724,821
  
$
19,019,452
  
$
-
  
$
2,482,085
  
$
11,757,833
  
$
14,239,918
  
                                                   
Total assets
  
$
12,955,887
  
$
10,511,580
  
$
38,696,476
  
$
62,163,943
  
$
4,702,296
  
$
5,507,233
  
$
26,681,075
  
$
36,890,604
  



17
 

WPCS INTERNATIONAL INCORPORATED AND SUBSIDIARIES

ITEM 2 - MANAGEMENT’S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS


This Management's Discussion and Analysis of Financial Condition and Results of Operations includes a number of forward-looking statements that reflect Management's current views with respect to future events and financial performance. You can identify these statements by forward-looking words such as “may,” “will,” “expect,” “anticipate,” “believe,” “estimate” and “continue,” or similar words. Those statements include statements regarding the intent, belief or current expectations of us and members of its management team as well as the assumptions on which such statements are based. Prospective investors are cautioned that any such forward-looking statements are not guarantees of future performance and involve risk and uncertainties, and that actual results may differ materially from those contemplated by such forward-looking statements.

Readers are urged to carefully review and consider the various disclosures made by us in this report and in our other reports filed with the Securities and Exchange Commission. Important factors currently known to Management could cause actual results to differ materially from those in forward-looking statements. We undertake no obligation to update or revise forward-looking statements to reflect changed assumptions, the occurrence of unanticipated events or changes in the future operating results over time. We believe that its assumptions are based upon reasonable data derived from and known about our business and operations and the business and operations of the Company. No assurances are made that actual results of operations or the results of our future activities will not differ materially from its assumptions. Factors that could cause differences include, but are not limited to, expected market demand for the Company’s services, fluctuations in pricing for materials, and competition.

Business Overview

The increasing demand for wireless services has become the driving force behind the recent growth in the global communications industry. Wireless technology has advanced substantially to the point where wireless networks have proven to be an effective alternative to land line networks, a key factor in its broad acceptance. The advantages of wireless over land line communication are apparent in the aspects of mobility, capacity, cost, and deployment. The use of dedicated wireless networks for specified applications has improved productivity for individuals and organizations alike. We provide design-build engineering services for specialty communication systems, which are dedicated wireless networks for specified applications and for wireless infrastructure, which encompasses cellular networks for wireless carriers. Our range of services includes site design, spectrum analysis, product integration, structured cabling, electrical work, trenching, construction, testing, project management and maintenance. Because we are technology and vendor independent, we can integrate multiple products and services across a variety of communication requirements. This ability gives our customers the flexibility to obtain the most appropriate solution for their communication needs on a cost effective basis. Our customers include corporations, government entities and educational institutions.

We operate in two segments that we define as specialty communication systems and wireless infrastructure services.

Specialty Communication Systems

We provide specialty communication systems which are wireless networks designed to improve productivity for a specified application by communicating data, voice or video information in situations where land line networks are non-existent, more difficult to deploy or too expensive. The types of specialty communication systems that we implement are used for mobile communication and general wireless connectivity purposes. In mobile communication, the most popular applications include asset tracking, telematics and telemetry.

In general wireless connectivity, we design and deploy networks that allow entities to reduce their dependence on high cost leased land lines. We have the engineering expertise to utilize any facet of wireless technology or a combination of various wireless technologies to engineer a cost effective network for a customer’s wireless communication requirement. This includes Wi-Fi, WiMAX, fixed networks, mesh networks, cellular networks or radio frequency identification. In addition, the design and deployment of a specialty communication system is a comprehensive effort that requires an in-depth knowledge of radio frequency engineering so that the wireless network is free from interference with other signals and amplified sufficiently to carry data, voice or video with speed and accuracy. For the nine months ended January 31, 2007, specialty communication systems represented approximately 82% of our total revenue.

Wireless Infrastructure Services

We provide wireless infrastructure services to major wireless carriers, which are services that include the engineering, installation, integration and maintenance of wireless carrier equipment. Wireless carriers continue to be focused on building and expanding their networks, increasing capacity, upgrading their networks with new technologies and maintaining their existing infrastructure. Our engineers install, test and commission base station equipment at the carrier cell site, including installation of new equipment, technology upgrades, equipment modifications and reconfigurations. These services may also include tower construction.
 
18
 

WPCS INTERNATIONAL INCORPORATED AND SUBSIDIARIES

ITEM 2 - MANAGEMENT’S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
 
 
Major wireless carriers have come to depend on our experience in providing engineering and support services that keep their networks technologically advanced and consistently operational. We have extensive experience in the installation, testing and commissioning of base station equipment. We provide complete services including testing, equipment modification, reconfiguration, structured cabling and relocating equipment at the cell site. In addition, WPCS also performs network modifications, antenna sectorization, electrical work and maintenance. For the nine months ended January 31, 2007, wireless infrastructure services represented approximately 18% of our total revenue.

Management currently considers the following events, trends and uncertainties to be important in understanding our results of operations and financial condition:

 
·
For the nine months ended January 31, 2007, the specialty communication systems segment represented approximately 82% of total revenue, and the wireless infrastructure services segment represented approximately 18% of total revenue, which remains consistent with our historical services revenue mix.

 
·
As we continue to search for acquisitions, our primary goal is to identify companies which are performing well financially and are compatible with the services that we perform in the specialty communication systems segment. This trend could lead to a further shift in our revenue composition towards the specialty communication systems segment. We believe that the strength of our experience in the design and deployment of specialty communication systems gives us a competitive advantage.

 
·
We also seek to achieve organic growth in our existing business by maximizing the value of our existing customer base, maintaining and expanding our focus in vertical markets and developing our relationships with technology providers.

 
·
We believe that the emergence of new and improved technologies such as WiMAX will create additional opportunities for us to design and deploy solutions through the use of the latest technologies and assisting existing customers in enhancing the efficiency of their existing wireless networks using new technologies.

 
·
We believe that the wireless carriers will continue to make expenditures to build and upgrade their networks, increase existing capacity, upgrade their networks with new technologies and maintain their existing infrastructure. In response to this trend, we will continue to provide network deployment services that address wireless carrier needs.
 
 
·
In connection with the sale of our common stock and warrants to certain investors during the third quarter ended January 31, 2005, we granted certain registration rights that provided for liquidated damages in the event of failure to timely perform under the agreements. During the third quarter of fiscal 2006, we became aware that the SEC had recently announced its preferred interpretation of the accounting for common stock and warrants with registration rights under Emerging Issues Task Force (EITF) 00-19, “Accounting for Derivative Financial Instruments Indexed To, and Potentially Settled in the Company’s Own Stock,” and EITF 05-04, “The Effect of a Liquidated Damages Clause on a Freestanding Financial Instrument Subject to EITF 00-19.” Although the EITF was still reviewing the guidance in EITF 05-04, the SEC concluded that under EITF 00-19, the common stock and warrants subject to registration rights where significant liquidated damages could be required to be paid to the holder of the instrument in the event the issuer fails to maintain the effectiveness of a registration statement for a preset time period does not meet the tests required for shareholders’ equity classification and accordingly, must be reflected as temporary equity in the balance sheet until the conditions are eliminated. Additionally, the fair value of warrants should be recorded as a liability, with an offsetting reduction to shareholders’ equity, adjusted to market value at the end of each period. In analyzing instruments under EITF 00-19, the SEC concluded that the likelihood or probability related to the failure to maintain an effective registration statement was not a factor at that time.
     
   
For the nine months ended January 31, 2006, the warrant liability increased by $9,302,099, due to the increase in the market value of our common stock, resulting in us recording a non-cash loss on fair value of warrants during the nine month period. The non-cash loss on warrants had no effect on our cash flows or liquidity.
 
 
 
 
19

WPCS INTERNATIONAL INCORPORATED AND SUBSIDIARIES

 
ITEM 2 - MANAGEMENT’S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
 
 
 
On April 11, 2006, we entered into a waiver agreement with the institutional investors related to this private placement. Under the waiver, the parties agreed to modify the registration rights agreement associated with the common stock and warrants issued in November 2004 affected by EITF 00-19, thereby eliminating the penalty provisions that could have resulted from not maintaining an effective registration statement related to these common shares and shares underlying the warrants, and eliminating any similar non-cash charges in subsequent fiscal years.
 

Results of Operations for the Three Months Ended January 31, 2007 Compared to the Three Months Ended January 31, 2006

Consolidated results for the three months ended January 31, 2007 and 2006 were as follows. Certain reclassifications have been made to prior year financial statements to conform to the current presentation.

   
Three Months Ended
  
   
January 31,
  
   
2007
  
2006
  
                   
REVENUE
  
$
18,121,405
    
100.0
%
$
11,821,189
    
100.0
%
                           
COSTS AND EXPENSES:
                          
Cost of revenue
    
12,150,372
    
67.0
%
  
8,257,514
    
69.9
%
Selling, general and administrative expenses
    
3,538,395
    
19.6
%
  
2,204,838
    
18.6
%
Depreciation and amortization
    
310,074
    
1.7
%
  
212,334
    
1.8
%
                           
Total costs and expenses
    
15,998,841
   
88.3
%
  
10,674,686
   
90.3
%
                           
OPERATING INCOME
    
2,122,564
   
11.7
%
  
1,146,503
   
9.7
%
                           
OTHER EXPENSE (INCOME):
                          
Interest expense
    
112,387
    
0.6
%
  
70,391
    
0.6
%
Interest income
    
(120,164
)
  
(0.7
%)
  
(22,994
)
  
(0.2
%)
Loss on change in fair value of warrants
    
-
   
0.0
%
  
9,678,732
   
81.9
%
                           
INCOME (LOSS) BEFORE INCOME TAX PROVISION
    
2,130,341
   
11.8
%
  
(8,579,626
)
  
(72.6
%)
                           
Income tax provision
    
878,462
   
4.9
%
  
432,665
   
3.6
%
                           
NET INCOME (LOSS) 
  
$
1,251,879
    
6.9
%
  
($9,012,291
)
  
(76.2
%)

Revenue

Revenue for the three months ended January 31, 2007 was approximately $18,121,000, as compared to approximately $11,821,000 for the three months ended January 31, 2006. The increase in revenue for the period was attributable to organic growth and the acquisitions of NECS and SECS. For the three months ended January 31, 2007, we had two separate customers which comprised 21.7% and 10.9% of total revenue.

Total revenue from the specialty communication segment for the three months ended January 31, 2007 and 2006 was approximately $15,109,000 or 83.4% and $9,712,000 or 82.2% of total revenue, respectively. The increase in revenue for the period was attributable to organic growth and the acquisition of NECS. Wireless infrastructure segment revenue for the three months ended January 31, 2007 and 2006 was approximately $3,012,000 or 16.6% and $2,109,000 or 17.8% of total revenue, respectively. The increase in revenue for the period was primarily attributable to the acquisition of SECS.

20
 
 

WPCS INTERNATIONAL INCORPORATED AND SUBSIDIARIES

ITEM 2 - MANAGEMENT’S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Cost of Revenue

Cost of revenue consists of direct costs on contracts, materials, direct labor, third party subcontractor services, union benefits and other overhead costs. Our cost of revenue was approximately $12,150,000 or 67.0% of revenue for the three months ended January 31, 2007, compared to approximately $8,258,000 or 69.9% for the prior year. The dollar increase in our total cost of revenue was due to the corresponding increase in revenue during the three months ended January 31, 2007, from organic revenue growth and the acquisitions of NECS and SECS. The decrease in cost of revenue as a percentage of revenue was due primarily to the revenue mix attributable to revenue from Walker, Clayborn, Heinz, Quality and the acquisitions of NECS and SECS.

The specialty communication segment cost of revenue and cost of revenue as a percentage of revenue for the three months ended January 31, 2007 and 2006 was approximately $9,996,000 and 66.2% and $6,694,000 and 68.9%, respectively. As discussed above, the dollar increase in our total cost of revenue was due to the corresponding increase in revenue during the three months ended January 31, 2007 primarily attributable to the acquisition of NECS. The decrease in cost of revenue as a percentage of revenue was due to the revenue mix attributable to revenue from Walker, Clayborn, Quality and the acquisition of NECS.
 
Wireless infrastructure segment cost of revenue and cost of revenue as a percentage of revenue for the three months ended January 31, 2007 and 2006 was approximately $2,154,000 and 71.5% and $1,564,000 and 74.1%, respectively. The dollar increase in our total cost of revenue was due to the corresponding increase in revenue during the three months ended January 31, 2007 primarily attributable to the acquisition of SECS. The decrease in cost of revenue as a percentage of revenue was due to the revenue mix attributable to Heinz and Invisinet and the acquisition of SECS.

Selling, General and Administrative Expenses

For the three months ended January 31, 2007, total selling, general and administrative expenses were approximately $3,538,000, or 19.6% of total revenue compared to $2,205,000 or 18.6% of revenue for the same period in the prior year. Included in selling, general and administrative expenses for the three months ended January 31, 2007 were $2,045,000 for salaries, commissions, and payroll taxes. The increase in salaries and payroll taxes compared to the prior year was due to the increase in headcount as a result of the acquisitions of NECS and SECS. Professional fees were $87,000, which include accounting, legal and investor relation fees. Insurance costs were $506,000 and rent for office facilities was $140,000. Automobile and other travel expenses were $228,000 and telecommunication expenses were $82,000. Other selling, general and administrative expenses totaled $450,000. For the three months ended January 31, 2007, total selling, general and administrative expenses for the specialty communication and wireless infrastructure segments were approximately $2,442,000 and $746,000, respectively.

For the three months ended January 31, 2006, selling, general and administrative expenses were approximately $2,205,000 or 18.6% of revenue. Included in the selling, general and administrative expenses was $1,258,000 for salaries, commissions and payroll taxes, $68,000 in professional fees and insurance costs of $351,000. Rent for our office facilities amounted to $94,000. Automobile and other travel expenses were $176,000 and telecommunication expenses were $58,000. Other selling, general and administrative expenses totaled $200,000. For the three months ended January 31, 2006, total selling, general and administrative expenses for the specialty communication and wireless infrastructure segments were approximately $1,649,000 and $294,000, respectively.

Depreciation and Amortization

For the three months ended January 31, 2007 and 2006, depreciation was approximately $186,000 and $138,000, respectively. The increase in depreciation was due to the purchase of property and equipment and the acquisition of fixed assets from acquiring NECS and SECS. The amortization of customer lists and backlog for the three months ended January 31, 2007 was approximately $124,000 as compared to $74,000 for the same period of the prior year. The increase in amortization was due to the acquisition of customer lists from NECS and SECS and backlog from SECS. All customer lists are amortized over a period of five to six years from the date of their acquisition. Backlog is amortized over a period of one year from the date of its acquisition.

Loss on Change in Fair Value of Warrants

Loss on change in fair value of warrants for the three months ended January 31, 2006 was approximately $9,679,000. The increase in the loss was due principally to the increase in the market value of our common stock. The loss represented the unrealized non-cash change in the fair value of certain warrants for the quarter, using the Black-Scholes option pricing model. The non-cash loss on fair value of warrants has no impact on our cash flows or liquidity.
 
21

WPCS INTERNATIONAL INCORPORATED AND SUBSIDIARIES
 
ITEM 2 - MANAGEMENT’S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
 
 
Net Income (Loss)

The net income was approximately $1,252,000 for the three months ended January 31, 2007. Net income was net of federal and state income tax expense of approximately $878,000. The variation in effective tax rates between periods was primarily due to the loss on fair value of warrants described above.

Net loss was approximately $9,012,000 for the three months ended January 31, 2006. Net loss was net of federal and state income tax expense of approximately $433,000.

Results of Operations for the Nine Months Ended January 31, 2007 Compared to the Nine Months Ended January 31, 2006

Consolidated results for the nine months ended January 31, 2007 and 2006 were as follows. Certain reclassifications have been made to prior year financial statements to conform to the current presentation.

   
Nine Months Ended
  
   
January 31,
  
   
2007
  
2006
  
                   
REVENUE
  
$
52,310,727
    
100.0
%
$
38,243,071
    
100.0
%
                           
COSTS AND EXPENSES:
                          
Cost of revenue
    
36,202,802
    
69.2
%
  
27,726,737
    
72.5
%
Selling, general and administrative expenses
    
9,874,455
    
18.9
%
  
6,820,446
    
17.8
%
Depreciation and amortization
    
880,965
    
1.7
%
  
633,394
    
1.7
%
                           
Total costs and expenses
    
46,958,222
   
89.8
%
  
35,180,577
   
92.0
%
                           
OPERATING INCOME
    
5,352,505
   
10.2
%
  
3,062,494
   
8.0
%
                           
OTHER EXPENSE (INCOME):
                          
Interest expense
    
326,823
    
0.6
%
  
182,433
    
0.5
%
Interest income
    
(294,916
)
  
(0.6
%)
  
(40,238
)
  
(0.1
%)
Loss on change in fair value of warrants
    
-
   
0.0
%
  
11,406,414
    
29.8
%
                           
INCOME (LOSS) BEFORE INCOME TAX PROVISION
    
5,320,598
   
10.2
%
  
(8,486,115
)
  
(22.2
%)
                           
Income tax provision
    
2,089,642
   
4.0
%
  
1,153,773
   
3.0
%
                           
NET INCOME (LOSS)
  
$
3,230,956
    
6.2
%
  
($9,639,888
)
  
(25.2
%)

Revenue

Revenue for the nine months ended January 31, 2007 was approximately $52,311,000, as compared to approximately $38,243,000 for the nine months ended January 31, 2006. The increase in revenue for the period was attributable to organic growth and the acquisitions of NECS and SECS. For the nine months ended January 31, 2007, we had two separate customers which comprised 19.3% and 12.9% of total revenue.

Total revenue from the specialty communication segment for the nine months ended January 31, 2007 and 2006 was approximately $42,884,000 or 82.0% and $32,315,000 or 84.5% of total revenue, respectively. The increase in revenue was attributable to organic growth and the acquisition of NECS. Wireless infrastructure segment revenue for the nine months ended January 31, 2007 and 2006 was $9,427,000 or 18.0% and $5,928,000 or 15.5% of total revenue, respectively. The increase in revenue was attributable to organic growth and the acquisition of SECS.
 
 
22

 
WPCS INTERNATIONAL INCORPORATED AND SUBSIDIARIES
 
ITEM 2 - MANAGEMENT’S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
 
Cost of Revenue

Cost of revenue consists of direct costs on contracts, materials, direct labor, third party subcontractor services, union benefits and other overhead costs. Our cost of revenue was approximately $36,203,000 or 69.2% of revenue for the nine months ended January 31, 2007, compared to approximately $27,727,000 or 72.5% for the prior year. The dollar increase in our total cost of revenue was due to the corresponding increase in revenue during the nine months ended January 31, 2007, from organic growth and the acquisitions of NECS and SECS. The decrease in cost of revenue as a percentage of revenue was due primarily to the revenue mix attributable to revenue from Walker, Clayborn, Heinz, Quality and the acquisitions of NECS and SECS.

The specialty communication segment cost of revenue and cost of revenue as a percentage of revenue for the nine months ended January 31, 2007 and 2006 was approximately $29,262,000 and 68.2% and $23,275,000 and 72.0%, respectively. As discussed above, the dollar increase in our total cost of revenue was due to the corresponding increase in revenue during the nine months ended January 31, 2007 attributable to organic growth and the acquisition of NECS. The decrease in cost of revenue as a percentage of revenue was due to the revenue mix attributable to revenue from Walker, Clayborn, Quality and the acquisition of NECS.
 
Wireless infrastructure segment cost of revenue and cost of revenue as a percentage of revenue for the nine months ended January 31, 2007 and 2006 was approximately $6,941,000 and 73.6% and $4,452,000 and 75.1%, respectively. The dollar increase in our total cost of revenue was due to the corresponding increase in revenue during the nine months ended January 31, 2007 primarily attributable to the acquisition of SECS. The decrease in cost of revenue as a percentage of revenue was due to the revenue mix attributable to Heinz and the acquisition of SECS.

Selling, General and Administrative Expenses

For the nine months ended January 31, 2007, total selling, general and administrative expenses were approximately $9,874,000, or 18.9% of total revenue compared to $6,820,000 or 17.8% of revenue for the same period in the prior year. Included in selling, general and administrative expenses for the nine months ended January 31, 2007 were $5,349,000 for salaries, commissions, and payroll taxes. The increase in salaries and payroll taxes compared to the prior year was due to the increase in headcount as a result of the acquisitions of NECS and SECS. Professional fees were $509,000, which include accounting, legal and investor relation fees. Insurance costs were $1,367,000 and rent for office facilities was $411,000. Automobile and other travel expenses were $708,000 and telecommunication expenses were $232,000. Other selling, general and administrative expenses totaled $1,298,000. For the nine months ended January 31, 2007, total selling, general and administrative expenses for the specialty communication and wireless infrastructure segments were approximately $6,923,000 and $1,705,000, respectively.

For the nine months ended January 31, 2006, selling, general and administrative expenses were approximately $6,820,000 or 17.8% of revenue. Included in the selling, general and administrative expenses was $3,778,000 for salaries, commissions and payroll taxes, $394,000 in professional fees and insurance costs of $1,039,000. Rent for our office facilities amounted to $291,000. Automobile and other travel expenses were $544,000 and telecommunication expenses were $184,000. Other selling, general and administrative expenses totaled $590,000. For the nine months ended January 31, 2006, total selling, general and administrative expenses for the specialty communication and wireless infrastructure segments were approximately $5,004,000 and $794,000, respectively.

Depreciation and Amortization

For the nine months ended January 31, 2007 and 2006, depreciation was approximately $523,000 and $410,000, respectively. The increase in depreciation was due to the purchase of property and equipment and the acquisition of fixed assets from acquiring NECS and SECS. The amortization of customer lists and backlog for the nine months ended January 31, 2007 was approximately $358,000 as compared to $223,000 for the same period of the prior year. The increase in amortization was due to the acquisition of customer lists from NECS and SECS and backlog from SECS. All customer lists are amortized over a period of five to six years from the date of their acquisition. Backlog is amortized over a period of one year from the date of its acquisition.


23
 

WPCS INTERNATIONAL INCORPORATED AND SUBSIDIARIES
 
ITEM 2 - MANAGEMENT’S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Loss on Change in Fair Value of Warrants

Loss on change in fair value of warrants for the nine months ended January 31, 2006 was approximately $11,406,000. The increase in the loss was due principally to the increase in the market value of our common stock. The loss represents the unrealized non-cash change in the fair value of certain warrants for the quarter, using the Black-Scholes option pricing model. The non-cash loss on fair value of warrants has no impact on our cash flows or liquidity.

Net Income (Loss)

The net income was approximately $3,231,000 for the nine months ended January 31, 2007. Net income was net of federal and state income tax expense of approximately $2,090,000. The variation in effective tax rates between periods was primarily due to the loss on fair value of warrants described above.

Net loss was approximately $9,640,000 for the nine months ended January 31, 2006. Net loss was net of federal and state income tax expense of approximately $1,154,000.

Liquidity and Capital Resources

At January 31, 2007, we had working capital of approximately $29,112,000, which consisted of current assets of approximately $39,409,000 and current liabilities of approximately $10,297,000.
 
Operating activities provided approximately $7,205,000 in cash for the nine months ended January 31, 2007. The sources of cash from operating activities total approximately $8,683,000, comprised of $3,231,000 net income, $908,000 in net non-cash charges, a $3,004,000 decrease in accounts receivable, a $1,013,000 increase in billings in excess of costs and estimated earnings on uncompleted contracts payable, a $273,000 increase in deferred revenue, a $83,000 decrease in inventory and a $171,000 increase in income taxes payable. The uses of cash from operating activities total approximately $1,478,000, comprised of, a $42,000 increase in costs and estimated earnings in excess of billings on uncompleted contracts, a $999,000 decrease in accounts payable and accrued expenses, and a $436,000 increase in prepaid expenses and other assets.

Our investing activities utilized approximately $6,769,000 in cash during the nine months ended January 31, 2007, which consisted of $434,000 paid for property and equipment, $4,458,000 for the acquisition of NECS, net of cash acquired of approximately $130,000 and $1,877,000 for the acquisition of SECS, net of cash acquired of approximately $200,000.

Our financing activities provided cash of approximately $10,313,000 during the nine months ended January 31, 2007. Financing activities include proceeds from common stock of approximately $8,972,000, borrowings under lines of credit of approximately $1,437,000, the net proceeds from the exercise of warrants of approximately $198,000, proceeds from stock options of approximately $338,000, offset by repayments of equipment loans and capital lease obligations of approximately $433,000, $149,000 to pay shareholder amounts previously accrued for acquisitions, and approximately $50,000 of equity issuance costs related to shares of our common stock issued to the shareholders of SECS.

Our capital requirements depend on numerous factors, including the market for our services, the resources we devote to developing, marketing, selling and supporting our business, the timing and extent of establishing additional markets and other factors.

On January 30, 2007, we sold an aggregate of 1,109,023 shares of our common stock to twelve investors for aggregate proceeds of $10,092,109. On January 30, 2007, 1,068,523 shares were issued and the remaining 40,500 shares were issued on February 9, 2007. We paid the placement agents of the offering a cash fee of 7% of the proceeds of the offering. Accordingly as of January 31, 2007, we have received net proceeds of approximately $8,972,000 from the offering. The remaining $368,500 in proceeds was received on February 9, 2007.

On June 3, 2005, we entered into a credit agreement with a commercial bank. The credit agreement provides for a revolving line of credit in an amount not to exceed $5,000,000, together with a letter of credit facility not to exceed $500,000. We also entered into security agreements, pursuant to which each subsidiary granted a security interest to the bank in all of their assets.
 
Under the terms of our credit agreement, as amended, we were permitted to borrow up to $5,000,000 under the revolving credit line, based upon eligible receivables as of January 31, 2007. As of January 31, 2007, the outstanding balance was $4,437,446. The loan under the credit agreement bears interest at a rate equal to either the bank’s reference rate plus one half (0.5%) percent, or LIBOR plus two and three-quarters (2.75%) percent, as we may request (8.125% as of January 31, 2007). We paid a facility fee to the bank of $50,000 on the closing date. In addition to the loan, a $500,000 letter of credit was re-issued in favor of Walker’s surety bonding company as collateral for performance and payment bond requirements. In November 2006, the letter of credit was released by the surety bonding company and cancelled by the bank.
 
24
 

WPCS INTERNATIONAL INCORPORATED AND SUBSIDIARIES
 
ITEM 2 - MANAGEMENT’S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
 
 
The credit agreement contains customary covenants, including but not limited to (i) restrictions on the permitted ratio of total unsubordinated liabilities to tangible net worth plus subordinated indebtedness, (ii) our total tangible net worth, (iii) working capital, (iv) minimum earnings before interest, taxes, depreciation and amortization, and the change in the warrant liability, and (v) dividend restrictions. As of January 31, 2007, we were in compliance with the credit agreement covenants. The loan commitment expires on August 31, 2008. We may prepay the loan at any time.
 
At January 31, 2007, we had cash and cash equivalents of approximately $23,029,000, and working capital of approximately $29,112,000. With the funds available from our recent private placement of common stock, internally generated funds and the revolving credit line, we believe that we have sufficient capital to meet our needs through January 31, 2008. Our future operating results may be affected by a number of factors including our success in bidding on future contracts and our continued ability to manage controllable costs effectively. To the extent we grow by future acquisitions that involve consideration other than stock, our cash requirements may increase.
 
Effective June 1, 2006, we acquired NECS, a Connecticut corporation, for approximately $4,523,000 in cash. NECS was acquired pursuant to a Stock Purchase Agreement among WPCS, NECS, and the shareholders of NECS. In addition, for each $2.00 of earnings before interest and taxes for the calendar year ending December 31, 2006, the NECS shareholders shall be paid aggregate additional consideration of $1.00, up to a maximum of $468,000. At our option, any amount of consideration due to be paid may be paid in cash or shares of our common stock (valued at the last sale price of the common stock on the date two days prior to the date the payment is due). In connection with the acquisition, NECS entered into employment agreements with two of the shareholders, each for a period of two years and a consulting agreement with one of the shareholders for a period of seven years. Based on the preliminary allocation of the net assets acquired from NECS, we have recognized goodwill and other intangible assets of approximately $3,537,000. Upon completion of a formal purchase price allocation there may be a decrease or increase in the amount assigned to goodwill and a corresponding increase or decrease in tangible or intangible assets.
 
The acquisition of NECS provides us with additional project engineering expertise for specialty communication systems, broadens our customer base especially in the public safety and gaming markets, including the Massachusetts State Police, University of Connecticut and Foxwoods Resort Casino, and expands our geographic presence in New England.

Effective July 19, 2006, we acquired SECS of Sarasota, Florida for approximately $2,061,000 in cash and 200,288 shares of our common stock having a value of approximately $1,400,000. SECS was acquired pursuant to a Stock Purchase Agreement among WPCS, SECS, and the shareholders of SECS. We filed a registration statement with the SEC to register the shares of common stock issued to the former SECS shareholders, and the registration statement was declared effective by the SEC on August 24, 2006. In connection with the acquisition, SECS entered into employment agreements and a consulting agreement with certain officers or former officers of SECS. Based on the preliminary allocation of the net assets acquired from SECS, we recognized goodwill and other intangible assets of approximately $2,193,000. Upon completion of a formal purchase price allocation there may be a decrease or increase in the amount assigned to goodwill and a corresponding increase or decrease in tangible or intangible assets.

The acquisition of SECS provides us with additional project engineering expertise for wireless infrastructure services, broadens our customer base of corporate, government and educational clients, including the National Oceanic and Atmospheric Administration (NOAA), Verizon, BellSouth, Comcast, Time Warner, University of Florida and Puerto Rico Telephone, and expands our geographic presence in the Southeastern United States.

We recently announced that we have signed letters of intent to acquire the following companies. These transactions are expected to close by April 1, 2007, subject to completion of due diligence and the execution of definitive agreements.

We intend to acquire 60% of Taian AGS Pipeline Construction Company Ltd. (TAGS), for $1.6 million in cash and stock. Founded in 1997, TAGS is a communications infrastructure engineering company serving the China market. Headquarterd in Taian, China, TAGS is certified by the People's Republic of China as both a Construction Enterprise of Reform Development company and a Technically Advanced Construction Enterprise company for the Province of Shandong, which are two of the highest certifications achievable for engineering and construction based businesses in China. TAGS is also licensed in 17 other provinces and has completed projects for a diverse customer base of businesses and government institutions in over 30 cities in China  that TAGS is certified.

We intend to acquire 100% of ATC International, Inc. (ATC) for $2.45 million in cash at closing with an additional earn out to be paid upon the achievement of certain earnings targets over a period of twenty-four months from the closing date. Founded in 1993, ATC is an engineering organization in the design and deployment of wireless solutions and security systems. The company is headquartered in Miami, FL with an office in El Salvador that services its customers in Central America. ATC has completed many projects in the government and commercial sectors.

We intend to acquire 100% of Voacolo Electric Incorporated (Voacolo) for $2.5 million in cash and stock at closing with an additional earn out to be paid upon the achievement of a certain earnings target over a twelve-month period from the closing date. Founded in 1994, Voacolo is an electrical contractor in the Mid-Atlantic area that specializes in both high and low voltage applications as well as structured cabling and voice/data/video solutions, as well as beginning to expand its operations particularly in wireless video surveillance. The company is headquartered in Trenton, NJ and has completed many major projects for commercial and government entities.
 
 
25
 

WPCS INTERNATIONAL INCORPORATED AND SUBSIDIARIES

ITEM 2 - MANAGEMENT’S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
 
 
Backlog
 
As of January 31, 2007, we had a backlog of unfilled orders of approximately $24.9 million compared to approximately $19.7 million at January 31, 2006. We define backlog as the value of work-in-hand to be provided for customers as of a specific date where the following conditions are met (with the exception of engineering change orders): (i) the price of the work to be done is fixed; (ii) the scope of the work to be done is fixed, both in definition and amount; and (iii) there is a written contract, purchase order, agreement or other documentary evidence which represents a firm commitment by the customer to pay us for the work to be performed. These backlog amounts are based on contract values and purchase orders and may not result in actual receipt of revenue in the originally anticipated period or at all. We have experienced variances in the realization of our backlog because of project delays or cancellations resulting from external market factors and economic factors beyond our control and we may experience such delays or cancellations in the future. Backlog does not include new firm commitments which may be awarded to us by our customers from time to time in future periods. These new project awards could be started and completed in this same future period. Accordingly, our backlog does not necessarily represent the total revenue that could be earned by us in future periods.

Off-Balance Sheet Arrangements

We have no off-balance sheet arrangements.

Critical Accounting Policies

Financial Reporting Release No. 60, published by the SEC, recommends that all companies include a discussion of critical accounting policies used in the preparation of their financial statements. While all these significant accounting policies impact our financial condition and results of operations, we view certain of these policies as critical. Policies determined to be critical are those policies that have the most significant impact on our consolidated financial statements and require management to use a greater degree of judgment and estimates. Actual results may differ from those estimates.

We believe that given current facts and circumstances, it is unlikely that applying any other reasonable judgments or estimate methodologies would cause a material effect on our consolidated results of operations, financial position or liquidity for the periods presented in this report.

The accounting policies identified as critical are as follows:

Use of Estimates

In preparing financial statements in conformity with accounting principles generally accepted in the United States of America, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements and revenue and expenses during the reporting period. The most significant estimates relate to the estimation of percentage of completion on uncompleted contracts, valuation of inventory, allowance for doubtful accounts, estimated life of customer lists and estimates of the fair value of reporting units and discounted cash flows used in determining whether goodwill has been impaired. Actual results will likely differ from those estimates.

26
 
WPCS INTERNATIONAL INCORPORATED AND SUBSIDIARIES

ITEM 2 - MANAGEMENT’S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
 
Accounts Receivable

Accounts receivable are due within contractual payment terms and are stated at amounts due from customers net of an allowance for doubtful accounts. Credit is extended based on evaluation of a customer's financial condition. Accounts outstanding longer than the contractual payment terms are considered past due. We determine the allowance by considering a number of factors, including the length of time trade accounts receivable are past due, our previous loss history, the customer's current ability to pay its obligation us, and the condition of the general economy and the industry as a whole. We write off accounts receivable when they become uncollectible, and payment subsequently received on such receivables are credited to the allowance for doubtful accounts.

Goodwill and other Long-lived Assets

We assess the impairment of long-lived assets whenever events or changes in circumstances indicate that their carrying value may not be recoverable from the estimated future cash flows expected to result from their use and eventual disposition. Our long-lived assets subject to this evaluation include property and equipment and amortizable intangible assets. We assess the impairment of goodwill annually as of April 30 and whenever events or changes in circumstances indicate that it is more likely than not that an impairment loss has been incurred. Intangible assets other than goodwill are reviewed for impairment whenever events or changes in circumstances indicate that the carrying value may not be fully recoverable. We are required to make judgments and assumptions in identifying those events or changes in circumstances that may trigger impairment. Some of the factors we consider include a significant decrease in the market value of an asset, significant changes in the extent or manner for which the asset is being used or in its physical condition, a significant change, delay or departure in our business strategy related to the asset, significant negative changes in the business climate, industry or economic condition, or current period operating losses, or negative cash flow combined with a history of similar losses or a forecast that indicates continuing losses associated with the use of an asset.

Our annual review for goodwill impairment for the fiscal years 2006 and 2005 found that no impairment existed. Our impairment review is based on comparing the fair value to the carrying value of the reporting units with goodwill. The fair value of a reporting unit is measured at the business unit level using a discounted cash flow approach that incorporates our estimates of future revenues and costs for those business units. Reporting units with goodwill include Invisinet and Heinz within our wireless infrastructure segment and Walker, Clayborn and Quality within our specialty communications segment. Our estimates are consistent with the plans and estimates that we are using to manage the underlying businesses. If we fail to deliver products and services for these business units, or market conditions for these businesses fail to improve, our revenue and cost forecasts may not be achieved and we may incur charges for goodwill impairment, which could be significant and could have a material adverse effect on our net equity and results of operations.

Deferred Income Taxes

We determine deferred tax liabilities and assets at the end of each period based on the future tax consequences that can be attributed to net operating loss and credit carryovers and differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases, using the tax rate expected to be in effect when the taxes are actually paid or recovered. The recognition of deferred tax assets is reduced by a valuation allowance if it is more likely than not that the tax benefits will not be realized. The ultimate realization of deferred tax assets depends upon the generation of future taxable income during the periods in which those temporary differences become deductible.

We consider past performance, expected future taxable income and prudent and feasible tax planning strategies in assessing the amount of the valuation allowance. Our forecast of expected future taxable income is based over such future periods that we believe can be reasonably estimated. Changes in market conditions that differ materially from our current expectations and changes in future tax laws in the U.S. may cause us to change our judgments of future taxable income. These changes, if any, may require us to adjust our existing tax valuation allowance higher or lower than the amount we have recorded.

Revenue Recognition

    We generate our revenue by providing project engineering and deployment services for wireless infrastructure services and specialty communication systems. We provide a range of services including site design, spectrum analysis, product integration, structured cabling, electrical work, trenching, construction, testing, project management and maintenance. Our engineering and deployment services report revenue pursuant to customer contracts that span varying periods of time. We report revenue from contracts when persuasive evidence of an arrangement exists, fees are fixed or determinable, and collection is reasonably assured.

27
 
WPCS INTERNATIONAL INCORPORATED AND SUBSIDIARIES

ITEM 2 - MANAGEMENT’S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

We record revenue and profit from long-term contracts on a percentage-of-completion basis, measured by the percentage of contract costs incurred to date to the estimated total costs for each contracts. Contracts in process are valued at cost plus accrued profits less earned revenues and progress payments on uncompleted contracts. Contract costs include direct materials, direct labor, third party subcontractor services and those indirect costs related to contract performance. Contracts are generally considered substantially complete when engineering is completed and/or site construction is completed.

We have numerous contracts that are in various stages of completion. Such contracts require estimates to determine the appropriate cost and revenue recognition. Cost estimates are reviewed monthly on a contract-by-contract basis, and are revised periodically throughout the life of the contract such that adjustments to profit resulting from revisions are made cumulative to the date of the revision. Significant management judgments and estimates, including the estimated cost to complete projects, which determines the project’s percent complete, must be made and used in connection with the revenue recognized in the accounting period. Current estimates may be revised as additional information becomes available. If estimates of costs to complete long-term contracts indicate a loss, provision is made currently for the total loss anticipated.

We also recognize certain revenue from short-term contracts when equipment is delivered or the services have been provided to the customer. For maintenance contracts, revenue is recognized ratably over the service period.

Recently Issued Accounting Pronouncements

SFAS 123(R) (revised December 2004), Share-Based Payment, an amendment of SFAS 123, Accounting for Stock-Based Compensation, established accounting and disclosure requirements using a fair-value-based method of accounting for stock-based employee compensation plans. As a result of the amendments to SFAS 123, we are required to expense the fair value of employee stock options effective May 1, 2006. The revised standard requires us to expense the fair value of employee stock options and other share-based payments over the service period. 


In June 2006, the FASB issued Interpretation No. 48, Accounting for Uncertainty in Income Taxes - an interpretation of FAS No. 109 (“FIN 48”), which clarifies the accounting for uncertainty in income taxes is subject to significant and varied interpretations that have resulted in diverse and inconsistent accounting practices and measurements. Addressing such diversity, FIN 48 prescribes a consistent recognition threshold and measurement attribute, as well as clear criteria for subsequently recognizing, derecognizing and measuring changes in such tax positions for financial statement purposes. FIN 48 also requires expanded disclosure with respect to the uncertainty in income taxes. FIN 48 is effective for fiscal years beginning after December 15, 2006. We have not yet determined the impact of FIN 48 on our condensed consolidated financial position, results of operations, cash flows or financial statement disclosures.

On September 15, 2006, the FASB issued Statement of Financial Accounting Standards No. 157, Fair Value Measurements ("SFAS 157"), which is effective for fiscal years beginning after November 15, 2007 and for interim periods within those years. SFAS 157 defines fair value, establishes a framework for measuring fair value and expands the related disclosure requirements. We are currently evaluating the potential impact, if any, of the adoption of SFAS 157 on our condensed consolidated financial position, results of operations and cash flows or financial statement disclosures.

28
 
WPCS INTERNATIONAL INCORPORATED AND SUBSIDIARIES

ITEM 2 - MANAGEMENT’S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
 
 
In September 2006, the SEC issued SAB No. 108, Considering the Effects of Prior Year Misstatements When Quantifying Misstatements in Current Year Financial Statements(“SAB 108”), which provides interpretive guidance on how registrants should quantify financial statement misstatements. Under SAB 108 registrants are required to consider both a “rollover” method, which focuses primarily on the income statement impact of misstatements, and the “iron curtain” method, which focuses primarily on the balance sheet impact of misstatements. The effects of prior year uncorrected errors include the potential accumulation of improper amounts that may result in a material misstatement on the balance sheet or the reversal of prior period errors in the current period that result in a material misstatement of the current period income statement amounts. Adjustments to current or prior period financial statements would be required in the event that after application of various approaches for assessing materiality of a misstatement in current period financial statements and consideration of all relevant quantitative factors, a misstatement is determined to be material. We are currently evaluating the potential impact, if any, of the adoption of SAB 108 on our condensed consolidated financial position, results of operations and cash flows or financial statement disclosures.

In February, 2007, the FASB issued Statement of Financial Accounting Standards No. 159, The Fair Value Option for Financial Assets and Financial Liabilities (“SFAS 159”), which permits entities to choose to measure many financial assets and financial liabilities at fair value. Unrealized gains and losses on items for which the fair value option has been elected are reported in earnings. SFAS 159 is effective for fiscal years beginning after November 15, 2007. The Company has not yet determined the impact SFAS 159 may have on our results of operations or financial position.

No other recently issued accounting pronouncement issued or effective after the end of the fiscal year is expected to have a material impact on our consolidated financial statements.
29
 

WPCS INTERNATIONAL INCORPORATED AND SUBSIDIARIES

ITEM 3 - QUANTITATIVE AND QUALITATIVE DISCLOSURES
ABOUT MARKET RISK


Interest Rate Risk

Interest rate risk represents the potential loss from adverse changes in market interest rates. We are subject to interest rate risk with respect to amounts borrowed under our credit facility because such amounts bear interest at a variable rate. The interest rate is equal to the bank’s reference rate plus one half (0.5%) percent, or LIBOR plus two and three-quarters (2.75%) percent, as we may request (8.125% as of January 31, 2007). At January 31, 2007, we had approximately $4,437,000 million of indebtedness outstanding under our revolving credit facility. A 1.0% increase in interest rates on un-hedged variable rate borrowings of $4.4 million at January 31, 2007 would result in additional interest expense of approximately $33,000 for the nine months ended January 31, 2007.

30
 
 
WPCS INTERNATIONAL INCORPORATED AND SUBSIDIARIES

ITEM 4. CONTROLS AND PROCEDURES



(a) Evaluation of disclosure controls and procedures.

Our management, with the participation of our chief executive officer and chief financial officer, evaluated the effectiveness of our disclosure controls and procedures pursuant to Rule 13a-15 under the Securities Exchange Act of 1934 as of January 31, 2007. In designing and evaluating the disclosure controls and procedures, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives. In addition, the design of disclosure controls and procedures must reflect the fact that there are resource constraints and that management is required to apply its judgment in evaluating the benefits of possible controls and procedures relative to their costs.

Based on our evaluation, our chief executive officer and chief financial officer concluded that our disclosure controls and procedures are designed at a reasonable assurance level and are effective to provide reasonable assurance that information we are required to disclose in reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in Securities and Exchange Commission rules and forms, and that such information is accumulated and communicated to our management, including our chief executive officer and chief financial officer, as appropriate, to allow timely decisions regarding required disclosure.

(b) Changes in internal control over financial reporting.

We regularly review our system of internal control over financial reporting and make changes to our processes and systems to improve controls and increase efficiency, while ensuring that we maintain an effective internal control environment. Changes may include such activities as implementing new, more efficient systems, consolidating activities, and migrating processes.

There were no changes in our internal control over financial reporting that occurred during the period covered by this Quarterly Report on Form 10-Q that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

31



WPCS INTERNATIONAL INCORPORATED AND SUBSIDIARIES

PART II - OTHER INFORMATION



ITEM 1. LEGAL PROCEEDINGS

We are currently not a party to any material legal proceedings or claims.

ITEM 1A. RISK FACTORS

There have been no material changes from the risk factors previously disclosed in Part I, “Risk Factors,” of the Company’s Annual Report on Form 10-KSB for the year ended April 30, 2006, other than to update certain financial information as of and for the three months ended January 31, 2007 regarding the following risk factors.

Amounts included in our backlog may not result in actual revenue or translate into profits.

As of January 31, 2007, we had a backlog of unfilled orders of approximately $24.9 million. This backlog amount is based on contract values and purchase orders and may not result in actual receipt of revenue in the originally anticipated period or at all. In addition, contracts included in our backlog may not be profitable. We have experienced variances in the realization of our backlog because of project delays or cancellations resulting from external market factors and economic factors beyond our control and we may experience delays or cancellations in the future. If our backlog fails to materialize, we could experience a reduction in revenue, profitability and liquidity.

There may be an adverse effect on the market price of our shares as a result of shares being available for sale in the future.

As of January 31, 2007, holders of our outstanding options and warrants have the right to acquire 2,586,445 shares of common stock issuable upon the exercise of stock options and warrants, at exercise prices ranging from $4.80 to $19.92 per share, with a weighted average exercise price of $6.98. The sale or availability for sale in the market of the shares underlying these options and warrants could depress our stock price. We have registered substantially all of the underlying shares described above for resale. Holders of registered underlying shares may resell the shares immediately upon exercise of an option or warrant.

If our stockholders sell substantial amounts of our shares of common stock, including shares issued upon the exercise of outstanding options and warrants, the market price of our common stock may decline. These sales also might make it more difficult for us to sell equity or equity-related securities in the future at a time and price that we deem appropriate.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

On January 30, 2007, we sold an aggregate of 1,109,023 shares of common stock to twelve investors for aggregate proceeds of $10,092,109. The common stock was issued in a private placement transaction pursuant to Section 4(2) under the Securities Act of 1933. Pursuant to the terms of sale, we agreed to cause a resale registration statement covering the common stock to be filed no later than 30 days after the closing and declared effective no later than 120 days after the closing. We filed a resale registration statement on February 9, 2007 covering the common stock, which was declared effective by the Securities and Exchange Commission on March 2, 2007.

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES

None.
 
ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

None.

32

WPCS INTERNATIONAL INCORPORATED AND SUBSIDIARIES

PART II - OTHER INFORMATION


ITEM 5. OTHER INFORMATION
 
None.

ITEM 6. EXHIBITS
 
31.1 - Certification of Principal Executive Officer pursuant to Rule 13a-14 and Rule 15d-14(a), promulgated under the Securities and Exchange Act of 1934, as amended
   
31.2 - Certification of Principal Financial Officer pursuant to Rule 13a-14 and Rule 15d-14(a), promulgated under the Securities and Exchange Act of 1934, as amended
   
32.1 - Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (Chief Executive Officer)
   
32.2 - Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (Chief Financial Officer)
 


 
33
 
 

WPCS INTERNATIONAL INCORPORATED AND SUBSIDIARIES

SIGNATURES

In accordance with the requirements of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

     
  WPCS INTERNATIONAL INCORPORATED
 
 		  
 		  
 
Date: March 19, 2007 By:   /s/ JOSEPH HEATER
 
Joseph Heater
 
Chief Financial Officer

 
34