PRESS RELEASE | SOURCE: WPCS International Incorporated |
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
October 31,
|
October 31,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
REVENUE
|
$ | 28,161,040 | $ | 23,200,436 | $ | 51,724,634 | $ | 46,466,311 | ||||||||
COSTS AND EXPENSES:
|
||||||||||||||||
Cost of revenue
|
23,069,272 | 19,321,195 | 41,101,427 | 37,932,177 | ||||||||||||
Selling, general and administrative expenses
|
4,797,551 | 5,424,634 | 9,310,362 | 10,422,693 | ||||||||||||
Depreciation and amortization
|
560,362 | 644,404 | 1,112,613 | 1,301,750 | ||||||||||||
Goodwill and intangible assets impairment
|
- | 4,300,000 | - | 4,300,000 | ||||||||||||
Change in fair value of acquisition-related contingent consideration
|
40,560 | 73,593 | 83,628 | 136,645 | ||||||||||||
28,467,745 | 29,763,826 | 51,608,030 | 54,093,265 | |||||||||||||
OPERATING (LOSS) INCOME
|
(306,705 | ) | (6,563,390 | ) | 116,604 | (7,626,954 | ) | |||||||||
OTHER EXPENSE (INCOME):
|
||||||||||||||||
Interest expense
|
235,373 | 62,101 | 331,213 | 116,693 | ||||||||||||
Interest income
|
(23,493 | ) | (14,299 | ) | (31,969 | ) | (24,367 | ) | ||||||||
Loss from continuing operations before income tax provision (benefit)
|
(518,585 | ) | (6,611,192 | ) | (182,640 | ) | (7,719,280 | ) | ||||||||
Income tax provision (benefit)
|
194,166 | (734,959 | ) | 130,000 | (1,087,331 | ) | ||||||||||
LOSS FROM CONTINUING OPERATIONS
|
(712,751 | ) | (5,876,233 | ) | (312,640 | ) | (6,631,949 | ) | ||||||||
Discontinued operations:
|
||||||||||||||||
Income (loss) from operations of discontinued operations, net of
|
119,664 | (162,746 | ) | (299,668 | ) | 227,314 | ||||||||||
tax (benefit) of ($226,645), $256,890, ($188,819) and $370,882, respectively
|
||||||||||||||||
Loss from disposal
|
(1,027,637 | ) | - | (1,027,637 | ) | - | ||||||||||
(Loss) income from discontinued operations, net of tax
|
(907,973 | ) | (162,746 | ) | (1,327,305 | ) | 227,314 | |||||||||
CONSOLIDATED NET LOSS
|
(1,620,724 | ) | (6,038,979 | ) | (1,639,945 | ) | (6,404,635 | ) | ||||||||
Net income (loss) attributable to non-controlling interest
|
44,604 | (75,800 | ) | 60,060 | (65,506 | ) | ||||||||||
NET LOSS ATTRIBUTABLE TO WPCS
|
$ | (1,665,328 | ) | $ | (5,963,179 | ) | $ | (1,700,005 | ) | $ | (6,339,129 | ) | ||||
Basic net (loss) income per common share attributable to WPCS:
|
||||||||||||||||
Loss from continuing operations attributable to WPCS
|
$ | (0.11 | ) | $ | (0.83 | ) | $ | (0.05 | ) | $ | (0.94 | ) | ||||
(Loss) income from discontinued operations attributable to WPCS
|
$ | (0.13 | ) | $ | (0.03 | ) | $ | (0.19 | ) | $ | 0.03 | |||||
Basic net loss per common share attributable to WPCS
|
$ | (0.24 | ) | $ | (0.86 | ) | $ | (0.24 | ) | $ | (0.91 | ) | ||||
Diluted net (loss) income per common share attributable to WPCS:
|
||||||||||||||||
Loss from continuing operations attributable to WPCS
|
$ | (0.11 | ) | $ | (0.83 | ) | $ | (0.05 | ) | $ | (0.94 | ) | ||||
(Loss) income from discontinued operations attributable to WPCS
|
$ | (0.13 | ) | $ | (0.03 | ) | $ | (0.19 | ) | $ | 0.03 | |||||
Diluted net loss per common share attributable to WPCS
|
$ | (0.24 | ) | $ | (0.86 | ) | $ | (0.24 | ) | $ | (0.91 | ) | ||||
Basic weighted average number of common shares outstanding
|
6,954,766 | 6,954,766 | 6,954,766 | 6,954,766 | ||||||||||||
Diluted weighted average number of common shares outstanding
|
6,954,766 | 6,954,766 | 6,954,766 | 6,954,766 |
October 31,
|
April 30,
|
|||||||
ASSETS
|
2011
|
2011
|
||||||
(Unaudited)
|
||||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
$ | 5,207,045 | $ | 4,879,106 | ||||
Accounts receivable, net of allowance of $905,378 and $1,662,168 at
|
||||||||
October 31, 2011 and April 30, 2011, respectively
|
25,444,738 | 22,474,024 | ||||||
Costs and estimated earnings in excess of billings on uncompleted contracts
|
3,292,698 | 4,669,012 | ||||||
Inventory
|
1,727,820 | 1,972,905 | ||||||
Prepaid expenses and other current assets
|
2,318,779 | 1,413,151 | ||||||
Prepaid income taxes
|
89,730 | 173,700 | ||||||
Income taxes receivable, restricted
|
1,185,000 | 1,166,225 | ||||||
Deferred tax assets
|
2,336,847 | 2,621,329 | ||||||
Total current assets
|
41,602,657 | 39,369,452 | ||||||
PROPERTY AND EQUIPMENT, net
|
5,250,124 | 6,035,353 | ||||||
OTHER INTANGIBLE ASSETS, net
|
672,707 | 803,171 | ||||||
GOODWILL
|
1,975,460 | 2,044,856 | ||||||
DEFERRED TAX ASSETS
|
2,307,536 | 2,675,511 | ||||||
OTHER ASSETS
|
72,794 | 134,654 | ||||||
Total assets
|
$ | 51,881,278 | $ | 51,062,997 |
LIABILITIES AND EQUITY
|
October 31,
|
April 30,
|
||||||
2011
|
2011
|
|||||||
(Unaudited)
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Current portion of loans payable
|
$ | 141,474 | $ | 35,724 | ||||
Borrowings under line of credit
|
3,500,000 | 7,000,000 | ||||||
Current portion of capital lease obligations
|
36,508 | 54,496 | ||||||
Accounts payable and accrued expenses
|
15,861,316 | 10,249,503 | ||||||
Billings in excess of costs and estimated earnings on uncompleted contracts
|
2,610,337 | 2,039,117 | ||||||
Deferred revenue
|
675,134 | 792,414 | ||||||
Due joint venture partner
|
3,075,591 | 3,415,641 | ||||||
Acquisition-related contingent consideration
|
1,058,680 | 1,008,200 | ||||||
Total current liabilities
|
26,959,040 | 24,595,095 | ||||||
Loans payable, net of current portion
|
214,728 | 10,554 | ||||||
Capital lease obligations, net of current portion
|
877 | 15,465 | ||||||
Total liabilities
|
27,174,645 | 24,621,114 | ||||||
COMMITMENTS AND CONTINGENCIES
|
||||||||
EQUITY:
|
||||||||
Preferred stock - $0.0001 par value, 5,000,000 shares authorized, none issued
|
- | - | ||||||
Common stock - $0.0001 par value, 25,000,000 shares authorized, 6,954,766
|
||||||||
shares issued and outstanding at October 31, 2011 and April 30, 2011
|
695 | 695 | ||||||
Additional paid-in capital
|
50,477,946 | 50,433,626 | ||||||
Accumulated deficit
|
(28,295,836 | ) | (26,595,831 | ) | ||||
Accumulated other comprehensive income on foreign currency translation, net of tax
|
||||||||
effects of $203,938 and $185,060 at October 31, 2011 and April 30, 2011, respectively
|
1,410,681 | 1,564,965 | ||||||
Total WPCS shareholders' equity
|
23,593,486 | 25,403,455 | ||||||
Noncontrolling interest
|
1,113,147 | 1,038,428 | ||||||
Total equity
|
24,706,633 | 26,441,883 | ||||||
Total liabilities and equity
|
$ | 51,881,278 | $ | 51,062,997 |
Three Months Ended
|
Six Months Ended
|
||||||||||||||||
October 31,
|
October 31,
|
||||||||||||||||
2011
|
2010
|
2011
|
2010
|
||||||||||||||
NET (LOSS) INCOME ATTRIBUTABLE TO WPCS, GAAP
|
$ | (1,665,328 | ) | $ | (5,963,179 | ) | $ | (1,700,005 | ) | $ | (6,339,129 | ) | |||||
Plus:
|
|||||||||||||||||
Net income (loss) attributable to noncontrolling interest
|
44,604 | (75,800 | ) | 60,060 | (65,506 | ) | |||||||||||
Income tax (benefit) provision
|
194,166 | (734,959 | ) | 130,000 | (1,087,331 | ) | |||||||||||
Interest expense
|
235,373 | 62,101 | 331,213 | 116,693 | |||||||||||||
Interest income
|
(23,493 | ) | (14,299 | ) | (31,969 | ) | (24,367 | ) | |||||||||
Change in fair value of acquisition-related contingent consideration
|
40,560 | 73,593 | 83,628 | 136,645 | |||||||||||||
Goodwill and intangible assets impairment
|
- | 4,300,000 | - | 4,300,000 | |||||||||||||
One time strategic costs
|
76,842 | 275,675 | 140,512 | 275,675 | |||||||||||||
Depreciation and amortization
|
560,362 | 644,404 | 1,112,613 | 1,301,750 | |||||||||||||
(Income) loss from operations of discontinued operations, net of tax
|
(119,664 | ) | 162,746 | 299,668 | (227,314 | ) | |||||||||||
Loss from disposal of discontinued operations
|
1,027,637 | - | 1,027,637 | - | |||||||||||||
Consolidated EBITDA, Non-GAAP
|
$ | 371,059 | $ | (1,269,718 | ) | $ | 1,453,357 | $ | (1,612,884 | ) |
NET TANGIBLE ASSET VALUE
|
||||||||
October 31,
|
April 30,
|
|||||||
2011
|
2011
|
|||||||
Total WPCS shareholders' equity
|
$ | 23,593,486 | $ | 25,403,455 | ||||
Less:
|
||||||||
Goodwill
|
1,975,460 | 2,044,856 | ||||||
Other Intangible Assets, net
|
672,707 | 803,171 | ||||||
Net tangible asset value
|
$ | 20,945,319 | $ | 22,555,428 | ||||
Diluted weighted average number of common shares outstanding
|
6,954,766 | 6,954,766 | ||||||
Net tangible asset value per common share attributable to WPCS
|
$ | 3.01 | $ | 3.24 |