PRESS RELEASE SOURCE: | WPCS International Incorporated |
WPCS INTERNATIONAL INCORPORATED AND SUBSIDIARIES
|
CONSOLIDATED STATEMENTS OF OPERATIONS(UNAUDITED)
|
Three Months Ended
|
||||||||
July 31,
|
||||||||
2012
|
2011
|
|||||||
(Note 1)
|
||||||||
REVENUE
|
$ | 13,444,417 | $ | 18,616,091 | ||||
COSTS AND EXPENSES:
|
||||||||
Cost of revenue
|
10,514,076 | 14,207,243 | ||||||
Selling, general and administrative expenses
|
3,010,966 | 3,257,938 | ||||||
Depreciation and amortization
|
361,714 | 439,173 | ||||||
Change in fair value of acquisition-related contingent consideration
|
- | 43,068 | ||||||
13,886,756 | 17,947,422 | |||||||
OPERATING (LOSS) INCOME
|
(442,339 | ) | 668,669 | |||||
OTHER EXPENSE (INCOME):
|
||||||||
Interest expense
|
125,115 | 95,793 | ||||||
Interest income
|
(9,798 | ) | (8,476 | ) | ||||
(Loss) income from continuing operations before income tax provision
|
(557,656 | ) | 581,352 | |||||
Income tax provision
|
134,529 | 411,888 | ||||||
(LOSS) INCOME FROM CONTINUING OPERATIONS
|
(692,185 | ) | 169,464 | |||||
Discontinued operations:
|
||||||||
Loss from operations of discontinued operations, net of
|
||||||||
tax of $54,164 and ($438,228), respectively
|
(639,292 | ) | (188,685 | ) | ||||
Gain from disposal | 2,324,631 | - | ||||||
Income (loss) from discontinued operations, net of tax | 1,685,339 | (188,685 | ) | |||||
CONSOLIDATED NET INCOME (LOSS) | 993,154 | (19,221 | ) | |||||
Net (loss) income attributable to noncontrolling interest
|
(547 | ) | 15,456 | |||||
NET INCOME (LOSS) ATTRIBUTABLE TO WPCS
|
$ | 993,701 | $ | (34,677 | ) | |||
Basic and diluted net income (loss) per common share attributable to WPCS:
|
||||||||
(Loss) income from continuing operations attributable to WPCS | $ | (0.10 | ) | $ | 0.02 | |||
Income (loss) from discontinued operations attributable to WPCS
|
$ | 0.24 | $ | (0.03 | ) | |||
Basic and diluted net income (loss) per common share attributable to WPCS
|
$ | 0.14 | $ | (0.01 | ) | |||
Basic weighted average number of common shares outstanding
|
6,954,766 | 6,954,766 | ||||||
Diluted weighted average number of common shares outstanding
|
6,954,766 | 6,964,211 |
WPCS INTERNATIONAL INCORPORATED AND SUBSIDIARIES
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
July 31,
|
April 30,
|
|||||||
ASSETS
|
2012
|
2012
|
||||||
(Unaudited)
|
|
|||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
$ | 1,257,920 | $ | 811,283 | ||||
Accounts receivable, net of allowance of $1,618,454 and $1,794,729 at
|
||||||||
July 31, 2012 and April 30, 2012, respectively
|
13,776,221 | 22,343,304 | ||||||
Costs and estimated earnings in excess of billings on uncompleted contracts
|
2,310,399 | 1,340,379 | ||||||
Inventory
|
- | 1,475,266 | ||||||
Prepaid expenses and other current assets
|
2,356,016 | 2,142,191 | ||||||
Prepaid income taxes
|
48,586 | 137,279 | ||||||
Deferred tax assets
|
396,391 | 307,550 | ||||||
Total current assets
|
20,145,533 | 28,557,252 | ||||||
PROPERTY AND EQUIPMENT, net
|
3,173,186 | 4,309,450 | ||||||
OTHER INTANGIBLE ASSETS, net
|
354,210 | 382,852 | ||||||
GOODWILL
|
1,963,321 | 1,930,826 | ||||||
DEFERRED TAX ASSETS
|
247,362 | 243,999 | ||||||
OTHER ASSETS
|
69,776 | 371,020 | ||||||
Total assets
|
$ | 25,953,388 | $ | 35,795,399 |
WPCS INTERNATIONAL INCORPORATED AND SUBSIDIARIES
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
LIABILITIES AND EQUITY
|
July 31,
|
April 30,
|
||||||
2012
|
2012
|
|||||||
(Unaudited)
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Current portion of loans payable
|
$ | 44,124 | $ | 143,514 | ||||
Borrowings under line of credit
|
- | 4,964,140 | ||||||
Current portion of capital lease obligations
|
5,432 | 15,465 | ||||||
Accounts payable and accrued expenses
|
11,128,316 | 16,669,621 | ||||||
Billings in excess of costs and estimated earnings on uncompleted contracts
|
2,448,516 | 3,594,193 | ||||||
Deferred revenue
|
631,716 | 790,270 | ||||||
Due joint venture partner
|
3,412,434 | 3,314,708 | ||||||
Other payable
|
793,927 | - | ||||||
Income taxes payable
|
268,816 | 194,963 | ||||||
Total current liabilities
|
18,733,281 | 29,686,874 | ||||||
Loans payable, net of current portion
|
56,414 | 223,561 | ||||||
Total liabilities
|
18,789,695 | 29,910,435 | ||||||
COMMITMENTS AND CONTINGENCIES
|
||||||||
EQUITY:
|
||||||||
WPCS 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 July 31, 2012 and April 30, 2012
|
695 | 695 | ||||||
Additional paid-in capital
|
50,739,430 | 50,477,543 | ||||||
Accumulated deficit
|
(46,149,961 | ) | (47,143,662 | ) | ||||
Accumulated other comprehensive income on foreign currency translation
|
1,471,089 | 1,433,066 | ||||||
Total WPCS equity
|
6,061,253 | 4,767,642 | ||||||
Noncontrolling interest
|
1,102,440 | 1,117,322 | ||||||
Total equity
|
7,163,693 | 5,884,964 | ||||||
Total liabilities and equity
|
$ | 25,953,388 | $ | 35,795,399 |
Three Months Ended
|
|||||||||||||
July 31,
|
July 31,
|
April 30,
|
|||||||||||
2012
|
2011
|
2012
|
|||||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO WPCS, GAAP
|
$ | 993,701 | $ | (34,677 | ) | $ | (8,528,827 | ) | |||||
Plus:
|
|||||||||||||
Net income (loss) attributable to noncontrolling interest
|
(547 | ) | 15,456 | (118,400 | ) | ||||||||
Loss from discontinued operations, net of tax
|
639,292 | 188,685 | 442,903 | ||||||||||
(Gain) loss from disposal of discontinued operations
|
(2,324,631 | ) | - | 5,100 | |||||||||
Income tax provision (benefits)
|
134,529 | 411,888 | (458,442 | ) | |||||||||
Interest expense
|
125,115 | 95,793 | 270,059 | ||||||||||
Interest income
|
(9,798 | ) | (8,476 | ) | - | ||||||||
Change in fair value of acquisition-related contingent consideration
|
- | 43,068 | - | ||||||||||
One time strategic costs
|
- | 63,670 | 13,402 | ||||||||||
Goodwill and intangible assets impairment
|
- | - | 20,167 | ||||||||||
Depreciation and amortization
|
361,714 | 439,173 | 439,128 | ||||||||||
Consolidated EBITDA, Non-GAAP
|
(80,625 | ) | 1,214,580 | (7,914,910 | ) | ||||||||
Plus:
|
|||||||||||||
Corporate operating expenses
|
776,225 | 736,855 | 817,985 | ||||||||||
EBITDA of Continuing Operation Centers, Non-GAAP
|
$ | 695,600 | $ | 1,951,435 | $ | (7,096,925 | ) |