ARGAN,
INC.
|
(Exact
Name of Registrant as Specified in Its
Charter)
|
Delaware
|
001-31756
|
13-1947195
|
||
(State
or other Jurisdiction of Incorporation)
|
(Commission
File Number)
|
(I.R.S.
Employer Identification No.)
|
One
Church Street, Suite 401, Rockville, MD 20850
|
(Address
of Principal Executive Offices) (Zip
Code)
|
Not
Applicable
|
(Former
Name or Former Address, if Changed Since Last
Report)
|
o |
Written
communications pursuant to Rule 425 under Securities Act (17 CFR
230.425)
|
o
|
Soliciting
material pursuant to Rule 14a-12 under the Exchange Act (17 CFR
240.14a-12)
|
o
|
Pre-commencement
communications pursuant to Rule 14d-2(b) under the Exchange Act
(17 CFR 240.14d-2(b))
|
o
|
Pre-commencement
communications pursuant to Rule 13e-4(c) under the Exchange Act
(17 CFR 240.13e-4(c))
|
Contents
|
Page
|
Gemma
Power Systems, LLC and Affiliates Combined Financial
|
|
Statements
- December 8, 2006 and Independent Auditors’ Report
|
3
|
|
|
Gemma
Power Systems, LLC and Affiliate Combined Financial
|
|
Statements
- December 31, 2005 and 2004 and Independent Auditors’
Report
|
14
|
Assets
|
||||
Current
assets:
|
||||
Cash
and cash equivalents
|
$
|
35,829,568
|
||
Cash
in escrow
|
2,691,887
|
|||
Contract
receivables
|
8,955,043
|
|||
Investments
available-for-sale
|
2,292,829
|
|||
Costs
and estimated earnings in excess
|
||||
of
billings on uncompleted contracts
|
1,117,618
|
|||
Prepaid
expenses and other current assets
|
129,598
|
|||
Total
current assets
|
51,016,543
|
|||
Property
and equipment, net of
|
||||
accumulated
depreciation and amortization
|
69,646
|
|||
Other
assets
|
1,250
|
|||
Total
assets
|
$
|
51,087,439
|
||
Liabilities
and Equity
|
||||
Current
liabilities:
|
||||
Accounts
payable
|
$
|
29,444,461
|
||
Accrued
expenses
|
1,253,063
|
|||
Accrued
payroll and related items
|
526,376
|
|||
Billings
in excess of costs and estimated
|
||||
earnings
on uncompleted contracts
|
14,278,682
|
|||
Total
current liabilities
|
45,502,582
|
|||
Equity
|
5,584,857
|
|||
Total
liabilities and equity
|
$
|
51,087,439
|
Sales
revenues:
|
||||
Project
income
|
$
|
105,222,311
|
||
Consulting
income
|
569,081
|
|||
Total
sales revenues
|
105,791,392
|
|||
Cost
of sales:
|
||||
Project
costs
|
97,939,862
|
|||
Consulting
costs
|
496,489
|
|||
Total
cost of sales
|
98,436,351
|
|||
Gross
profit
|
7,355,041
|
|||
Operating
expenses
|
2,497,767
|
|||
Income
from operations
|
4,857,274
|
|||
Other
income (expense):
|
||||
Interest
income
|
996,644
|
|||
Incentive
compensation
|
(627,000
|
)
|
||
Other
expenses - net
|
(104,931
|
)
|
||
Total
other income
|
264,713
|
|||
Net
income
|
5,121,987
|
|||
Other
comprehensive income:
|
||||
Unrealized
holding gains arising during the period
|
2,384
|
|||
Comprehensive
income
|
$
|
5,124,371
|
Cash
flows from operating activities:
|
||||
Net
income
|
$
|
5,121,987
|
||
Adjustments
to reconcile net income to net cash provided by
|
||||
operating
activities:
|
||||
Depreciation
and amortization
|
70,856
|
|||
Realized
(gain) loss on sale of fixed assets
|
4,694
|
|||
(Increase)
decrease in:
|
||||
Cash
in escrow
|
(2,002,406
|
)
|
||
Contract
receivables
|
(3,292,385
|
)
|
||
Costs
and estimated earnings in excess of
|
||||
billings
on uncompleted contracts
|
(1,112,757
|
)
|
||
Prepaid
expenses and other current assets
|
(105,089
|
)
|
||
Increase
(decrease) in:
|
||||
Accounts
payable
|
22,223,544
|
|||
Accrued
expenses
|
555,452
|
|||
Accrued
payroll and related items
|
252,900
|
|||
Billings
in excess of costs and estimated
|
||||
earnings
on uncompleted contracts
|
4,989,262
|
|||
Cash
flows provided by operating activities
|
26,706,058
|
|||
Cash
flows from investing activities:
|
||||
Purchase
of investments
|
(11,611,333
|
)
|
||
Proceeds
from sale of investments
|
11,525,000
|
|||
Acquisition
of property and equipment
|
(1,377
|
)
|
||
Proceeds
from sale of property and equipment
|
18,059
|
|||
Cash
flows used in investing activities
|
(69,651
|
)
|
||
Cash
flows from financing activities:
|
||||
Distributions
|
(9,003,800
|
)
|
||
Contributions
|
1,600,000
|
|||
Issuance
of stock
|
3,900
|
|||
Cash
flows used in financing activities
|
(7,399,900
|
)
|
||
Net
increase in cash and cash equivalents
|
19,236,507
|
|||
Cash
and cash equivalents, beginning of period
|
16,593,061
|
|||
Cash
and cash equivalents, end of period
|
$
|
35,829,568
|
Gemma
Power
|
Gemma
Power
|
Gemma
Power
|
||||||||||||||||||||
Systems,
LLC
|
Systems
California, Inc.
|
Inc.
|
||||||||||||||||||||
Accumulated
|
||||||||||||||||||||||
Other
|
Combined
|
|||||||||||||||||||||
Comprehensive
|
Common
|
Retained
|
Common
|
Retained
|
Total
|
|||||||||||||||||
Income
|
|
Equity
|
|
Stock*
|
|
Earnings
|
|
Stock**
|
|
Earnings
|
|
Equity
|
||||||||||
Balance
at December 31, 2005
|
$
|
(1,711
|
)
|
$
|
6,950,429
|
$
|
100
|
$
|
911,568
|
$
|
-
|
$
|
-
|
$
|
7,860,386
|
|||||||
Net
income
|
-
|
5,420,853
|
-
|
(301,502
|
)
|
-
|
2,636
|
5,121,987
|
||||||||||||||
Comprehensive
income
|
2,384
|
-
|
-
|
-
|
-
|
-
|
2,384
|
|||||||||||||||
Stock
issuance
|
-
|
-
|
-
|
-
|
3,900
|
-
|
3,900
|
|||||||||||||||
Contributions
|
-
|
1,600,000
|
-
|
-
|
-
|
-
|
1,600,000
|
|||||||||||||||
Distributions
|
-
|
(9,003,800
|
)
|
-
|
-
|
-
|
-
|
(9,003,800
|
)
|
|||||||||||||
Balance
at December 8, 2006
|
$
|
673
|
$
|
4,967,482
|
$
|
100
|
$
|
610,066
|
$
|
3,900
|
$
|
2,636
|
$
|
5,584,857
|
* - |
Common
stock, authorized 100 shares, no
par value; issued and outstanding 100
shares
|
** - |
Common
stock, authorized 20,000 shares, no
par value; issued and outstanding 3,900
shares
|
Computer
software
|
3
years
|
Computer
equipment
|
3-5
years
|
Office
equipment
|
5-7
years
|
Furniture
and fixtures
|
7
years
|
Automobiles
|
5
years
|
Construction
equipment
|
5-7
years
|
Billed:
|
||||
Contracts
in progress
|
$
|
7,704,600
|
||
Retainage
|
1,250,443
|
|||
$
|
8,955,043
|
|
|
Unrealized
|
|
Proceeds
|
|
|
|
|||||||||
|
|
|
|
Fair
|
|
Holding
|
|
From
|
|
Realized
|
|
|||||
Description
|
|
Cost
|
|
Value
|
|
Gains
|
|
Sales
|
|
Gains
|
||||||
Municipal
bonds
|
$
|
2,292,156
|
$
|
2,292,829
|
$
|
673
|
$
|
11,525,000
|
$
|
-
|
Maturity
of Debt
|
Within
1 Year
|
|
1
- 5 Years
|
|
Over
5 Years
|
|
Total
|
|||||||
Municipal
bonds
|
$
|
1,333,388
|
$
|
959,441
|
$
|
-
|
$
|
2,292,829
|
Costs
incurred on uncompleted contracts
|
$
|
147,395,255
|
||
Estimated
earnings
|
6,868,315
|
|||
154,263,570
|
||||
Less:
billings to date
|
167,424,634
|
|||
$
|
(13,161,064
|
)
|
||
Included
in accompanying balance sheets under the following
captions:
|
||||
Costs
and estimated earnings in excess of billings on uncompleted
contracts
|
$
|
1,117,618
|
||
Billings
in excess of costs and estimated earnings on uncompleted
contracts
|
(14,278,682
|
)
|
||
$
|
(13,161,064
|
)
|
Assets:
|
||||
Computer
software
|
$
|
40,114
|
||
Computer
equipment
|
289,178
|
|||
Office
equipment
|
261,279
|
|||
Furniture
and fixtures
|
65,858
|
|||
Automobiles
|
141,546
|
|||
Construction
equipment
|
64,337
|
|||
862,312
|
||||
Accumulated
depreciation and amortization:
|
||||
Computer
software
|
40,114
|
|||
Computer
equipment
|
265,298
|
|||
Office
equipment
|
236,255
|
|||
Furniture
and fixtures
|
62,535
|
|||
Automobiles
|
125,187
|
|||
Construction
equipment
|
63,277
|
|||
792,666
|
||||
Net
property and equipment
|
$
|
69,646
|
2005
|
2004
|
||||||
Assets
|
|||||||
Current
assets:
|
|||||||
Cash
and cash equivalents
|
$
|
16,593,061
|
$
|
5,764,499
|
|||
Cash
in escrow
|
689,481
|
-
|
|||||
Contract
receivables
|
5,662,658
|
2,014,176
|
|||||
Investments
available-for-sale
|
2,204,112
|
2,471,493
|
|||||
Costs
and estimated earnings in excess
|
|||||||
of
billings on uncompleted contracts
|
4,861
|
4,498
|
|||||
Prepaid
expenses and other current assets
|
24,509
|
69,885
|
|||||
Total
current assets
|
25,178,682
|
10,324,551
|
|||||
Property
and equipment, net of
|
|||||||
accumulated
depreciation and amortization
|
161,878
|
252,764
|
|||||
Other
assets
|
1,250
|
5,070
|
|||||
Total
assets
|
$
|
25,341,810
|
$
|
10,582,385
|
|||
Liabilities
and Equity
|
|||||||
Current
liabilities:
|
|||||||
Accounts
payable
|
$
|
7,220,917
|
$
|
1,313,367
|
|||
Accrued
expenses
|
697,611
|
1,367,945
|
|||||
Accrued
payroll and related items
|
273,476
|
46,216
|
|||||
Billings
in excess of costs and estimated
|
|||||||
earnings
on uncompleted contracts
|
9,289,420
|
1,219,481
|
|||||
Total
current liabilities
|
17,481,424
|
3,947,009
|
|||||
Equity
|
7,860,386
|
6,635,376
|
|||||
Total
liabilities and equity
|
$
|
25,341,810
|
$
|
10,582,385
|
2005
|
2004
|
||||||
Sales
revenues:
|
|||||||
Project
income
|
$
|
48,311,858
|
$
|
18,902,714
|
|||
Consulting
income
|
310,253
|
357,366
|
|||||
Total
sales revenues
|
48,622,111
|
19,260,080
|
|||||
Cost
of sales:
|
|||||||
Project
costs
|
42,477,625
|
8,186,057
|
|||||
Consulting
costs
|
265,880
|
365,606
|
|||||
Total
cost of sales
|
42,743,505
|
8,551,663
|
|||||
Gross
profit
|
5,878,606
|
10,708,417
|
|||||
Operating
expenses
|
2,081,910
|
3,483,007
|
|||||
Income
from operations
|
3,796,696
|
7,225,410
|
|||||
Other
income (expense):
|
|||||||
Interest
income
|
436,882
|
346,760
|
|||||
Incentive
compensation
|
(76,000
|
)
|
4,708,543
|
||||
401(k)
Company contribution
|
(282,697
|
)
|
(8,538
|
)
|
|||
Realized
gain (loss) on sale of investments
|
(7,254
|
)
|
71,315
|
||||
Other
expenses - net
|
(15,346
|
)
|
(71,483
|
)
|
|||
Total
other income
|
55,585
|
5,046,597
|
|||||
Net
income
|
3,852,281
|
12,272,007
|
|||||
Other
comprehensive loss:
|
|||||||
Unrealized
holding losses:
|
|||||||
Unrealized
holding losses arising during the period
|
(37,590
|
)
|
(150,293
|
)
|
|||
Less:
reclassification adjustment for (gains) losses
|
|||||||
included
in net income
|
7,254
|
(71,315
|
)
|
||||
Other
comprehensive loss
|
(30,336
|
)
|
(221,608
|
)
|
|||
Comprehensive
income
|
$
|
3,821,945
|
$
|
12,050,399
|
2005
|
2004
|
||||||
Cash
flows from operating activities:
|
|||||||
Net
income
|
$
|
3,852,281
|
$
|
12,272,007
|
|||
Adjustments
to reconcile net income to net cash provided by
|
|||||||
operating
activities:
|
|||||||
Depreciation
and amortization
|
131,383
|
175,135
|
|||||
Realized
(gain) loss on sale of investments available-for-sale
|
7,254
|
(71,315
|
)
|
||||
Realized
(gain) loss on sale of fixed assets
|
(36,657
|
)
|
(1,835
|
)
|
|||
(Increase)
decrease in:
|
|||||||
Cash
in escrow
|
(689,481
|
)
|
-
|
||||
Contract
receivables
|
(3,648,482
|
)
|
2,560,524
|
||||
Costs
and estimated earnings in excess of
|
|||||||
billings
on uncompleted contracts
|
(363
|
)
|
(4,498
|
)
|
|||
Prepaid
expenses and other current assets
|
45,376
|
(51,931
|
)
|
||||
Other
assets
|
3,820
|
-
|
|||||
Increase
(decrease) in:
|
|||||||
Accounts
payable
|
5,907,550
|
(2,939,985
|
)
|
||||
Accrued
expenses
|
(670,334
|
)
|
40,810
|
||||
Accrued
payroll and related items
|
227,260
|
(5,581,873
|
)
|
||||
Billings
in excess of costs and estimated
|
|||||||
earnings
on uncompleted contracts
|
8,069,939
|
(3,919,288
|
)
|
||||
Cash
flows provided by operating activities
|
13,199,546
|
2,477,751
|
|||||
Cash
flows from investing activities:
|
|||||||
Purchase
of investments
|
(3,082,116
|
)
|
(324,210
|
)
|
|||
Proceeds
from sale of investments
|
3,311,907
|
5,544,813
|
|||||
Acquisition
of property and equipment
|
(37,840
|
)
|
(43,222
|
)
|
|||
Proceeds
from sale of property and equipment
|
34,000
|
28,042
|
|||||
Cash
flows provided by investing activities
|
225,951
|
5,205,423
|
|||||
Cash
flows used in financing activities:
|
|||||||
Distributions
|
(2,596,935
|
)
|
(17,636,498
|
)
|
|||
Net
increase (decrease) in cash and cash equivalents
|
10,828,562
|
(9,953,324
|
)
|
||||
Cash
and cash equivalents, beginning of year
|
5,764,499
|
15,717,823
|
|||||
Cash
and cash equivalents, end of year
|
$
|
16,593,061
|
$
|
5,764,499
|
Gemma
Power
|
|
Gemma
Power
|
|
|
|
|||||||||||
|
|
Systems,
LLC
|
|
Systems
California, Inc.
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
Accumulated
|
|
|
|
|
|
|
|
|
|
|||||
|
|
Other
|
|
|
|
|
|
|
Combined
|
|
||||||
|
|
Comprehensive
|
|
|
|
Common
|
|
Retained
|
|
Total
|
|
|||||
|
|
Income
|
|
Equity
|
|
Stock*
|
|
Earnings
|
|
Equity
|
||||||
|
|
|||||||||||||||
Balance
at
|
||||||||||||||||
December
31, 2003
|
$
|
250,233
|
$
|
11,248,475
|
$
|
100
|
$
|
722,667
|
$
|
12,221,475
|
||||||
Net
income
|
-
|
12,271,292
|
-
|
715
|
12,272,007
|
|||||||||||
Comprehensive
loss
|
(221,608
|
)
|
-
|
-
|
-
|
(221,608
|
)
|
|||||||||
Distributions
|
-
|
(17,136,498
|
)
|
-
|
(500,000
|
)
|
(17,636,498
|
)
|
||||||||
Balance
at
|
||||||||||||||||
December
31, 2004
|
28,625
|
6,383,269
|
100
|
223,382
|
6,635,376
|
|||||||||||
Net
income
|
-
|
3,164,095
|
-
|
688,186
|
3,852,281
|
|||||||||||
Comprehensive
loss
|
(30,336
|
)
|
-
|
-
|
-
|
(30,336
|
)
|
|||||||||
Distributions
|
-
|
(2,596,935
|
)
|
-
|
-
|
(2,596,935
|
)
|
|||||||||
Balance
at
|
||||||||||||||||
December
31, 2005
|
$
|
(1,711
|
)
|
$
|
6,950,429
|
$
|
100
|
$
|
911,568
|
$
|
7,860,386
|
* - |
Common
stock, authorized 100 shares, no
par value; issued and outstanding 100
shares in both 2005 and 2004
|
Computer
software
|
3
years
|
Computer
equipment
|
3-5
years
|
Office
equipment
|
5-7
years
|
Furniture
and fixtures
|
7
years
|
Automobiles
|
5
years
|
Construction
equipment
|
5-7
years
|
2005
|
2004
|
||||||
Billed:
|
|||||||
Contracts
in progress
|
$
|
4,825,523
|
$
|
1,783,811
|
|||
Completed
contracts
|
2,619
|
32,166
|
|||||
Retainage
|
834,516
|
198,199
|
|||||
$
|
5,662,658
|
$
|
2,014,176
|
|
|
|
|
|
|
Unrealized
|
|
Proceeds
|
|
|
|
|||||
|
|
|
|
Fair
|
|
Holding
|
|
From
|
|
Realized
|
|
|||||
Description
|
|
Cost
|
|
Value
|
|
Losses
|
|
Sales
|
|
Losses
|
||||||
Municipal
bonds
|
$
|
2,205,823
|
$
|
2,204,112
|
$
|
(1,711
|
)
|
$
|
3,311,907
|
$
|
(7,254
|
)
|
Maturity
of Debt
|
Within
1 Year
|
|
1
- 5 Years
|
|
Over
5 Years
|
|
Total
|
|||||||
Municipal
bonds
|
$
|
853,811
|
$
|
1,350,301
|
$
|
-
|
$
|
2,204,112
|
|
|
|
|
Unrealized
|
|
Proceeds
|
|
|
|
|||||||
|
|
|
|
Fair
|
|
Holding
|
|
From
|
|
Realized
|
|
|||||
Description
|
|
Cost
|
|
Value
|
|
Gains
|
|
Sales
|
|
Gains
|
||||||
Municipal
bonds
|
$
|
2,442,868
|
$
|
2,471,493
|
$
|
28,625
|
$
|
3,367,398
|
$
|
(6,100
|
)
|
|||||
Corporate
bonds
|
-
|
-
|
-
|
2,177,415
|
77,415
|
|||||||||||
Total
|
$
|
2,442,868
|
$
|
2,471,493
|
$
|
28,625
|
$
|
5,544,813
|
$
|
71,315
|
Maturity
of Debt
|
Within
1 Year
|
1
- 5 Years
|
Over
5 Years
|
Total
|
||||||||||
Municipal
bonds
|
$
|
722,518
|
$
|
1,748,975
|
$
|
-
|
$
|
2,471,493
|
2005
|
2004
|
||||||
Costs
incurred on uncompleted contracts
|
$
|
47,082,590
|
$
|
4,736,217
|
|||
Estimated
earnings
|
2,954,270
|
438,504
|
|||||
50,036,860
|
5,174,721
|
||||||
Less:
billings to date
|
59,321,419
|
6,389,704
|
|||||
$
|
(9,284,559
|
)
|
$
|
(1,214,983
|
)
|
||
Included
in accompanying balance sheets
|
|||||||
under
the following captions:
|
|||||||
Costs
and estimated earnings in excess of
|
|||||||
billings
on uncompleted contracts
|
$
|
4,861
|
$
|
4,498
|
|||
Billings
in excess of costs and estimated
|
|||||||
earnings
on uncompleted contracts
|
(9,289,420
|
)
|
(1,219,481
|
)
|
|||
$
|
(9,284,559
|
)
|
$
|
(1,214,983
|
)
|
December
31,
|
December
31,
|
||||||
2005
|
2004
|
||||||
Assets:
|
|||||||
Computer
software
|
$
|
41,951
|
$
|
41,951
|
|||
Computer
equipment
|
376,436
|
367,527
|
|||||
Office
equipment
|
291,103
|
291,103
|
|||||
Furniture
and fixtures
|
89,118
|
99,644
|
|||||
Automobiles
|
239,077
|
350,209
|
|||||
Construction
equipment
|
271,127
|
271,127
|
|||||
1,308,812
|
1,421,561
|
||||||
Accumulated
depreciation and amortization:
|
|||||||
Computer
software
|
41,951
|
41,951
|
|||||
Computer
equipment
|
334,110
|
305,133
|
|||||
Office
equipment
|
246,401
|
219,534
|
|||||
Furniture
and fixtures
|
77,310
|
79,846
|
|||||
Automobiles
|
203,737
|
316,241
|
|||||
Construction
equipment
|
243,425
|
206,092
|
|||||
1,146,934
|
1,168,797
|
||||||
Net
property and equipment
|
$
|
161,878
|
$
|
252,764
|
2006
|
$
|
128,324
|
||
2007
|
106,936
|
(b)
|
Pro
Forma Financial Information
|
AI
as
|
Pro
Forma
|
Consolidated
|
||||||||||||||
Reported
(c)
|
Gemma
(D)
|
Adjustments
|
Pro
Forma
|
|||||||||||||
Net
sales
|
||||||||||||||||
Power
plant construction
|
$
|
-
|
$
|
48,622,000
|
$
|
-
|
$
|
48,622,000
|
||||||||
Nutraceutical
products
|
17,702,000
|
-
|
-
|
17,702,000
|
||||||||||||
Telecom
infrastructure services
|
10,750,000
|
-
|
-
|
10,750,000
|
||||||||||||
Net
Sales
|
28,452,000
|
48,622,000
|
-
|
77,074,000
|
||||||||||||
Cost
of sales
|
||||||||||||||||
Power
plant construction
|
-
|
42,744,000
|
-
|
42,744,000
|
||||||||||||
Nutraceutical
products
|
13,842,000
|
-
|
-
|
13,842,000
|
||||||||||||
Telecom
infrastructure services
|
8,543,000
|
-
|
-
|
8,543,000
|
||||||||||||
Gross
profit
|
6,067,000
|
5,878,000
|
-
|
11,945,000
|
||||||||||||
Selling,
general and administrative expenses
|
7,469,000
|
2,082,000
|
716,400
|
(1)
|
10,374,200
|
|||||||||||
106,800
|
(2)
|
|||||||||||||||
Impairment
loss
|
6,497,000
|
-
|
-
|
6,497,000
|
||||||||||||
Loss
(income) from operations
|
(7,899,000
|
)
|
3,796,000
|
(823,200
|
)
|
(4,926,200
|
)
|
|||||||||
Interest
expense and amortization of
|
||||||||||||||||
subordinated
debt issuance costs
|
606,000
|
-
|
601,000
|
(5)
|
1,207,000
|
|||||||||||
Other
(income) expense, net
|
1,925,000
|
(56,000
|
)
|
-
|
1,869,000
|
|||||||||||
Net
(loss) income from operations before income
|
||||||||||||||||
taxes
and other comprehensive income
|
(10,430,000
|
)
|
3,852,000
|
(1,424,200
|
)
|
(8,002,200
|
)
|
|||||||||
Income
tax benefit (expense)
|
922,000
|
(945,628
|
)
|
(3)
|
(23,628
|
)
|
||||||||||
Net
(loss) income
|
$
|
(9,508,000
|
)
|
$
|
3,852,000
|
$
|
(2,369,828
|
)
|
$
|
(8,025,828
|
)
|
|||||
Other
comprehensive income (loss)
|
-
|
(30,000
|
)
|
(30,000
|
)
|
|||||||||||
Comprehensive
(loss) income
|
$
|
(9,508,000
|
)
|
$
|
3,822,000
|
$
|
(8,055,828
|
)
|
||||||||
Basic
and diluted loss per share
|
$
|
(2.76
|
)
|
(4)
|
$
|
(0.81
|
)
|
|||||||||
Weighted
average number of shares
|
||||||||||||||||
outstanding
- basic and diluted
|
3,439,000
|
9,959,000
|
||||||||||||||
Other
Financial Information:
|
||||||||||||||||
EBITDA
(6)
|
$
|
(7,389,000
|
)
|
$
|
3,983,000
|
$
|
-
|
$
|
(3,406,000
|
)
|
(C)
|
Report
on Form 10-KSB filed on May 15,
2006.
|
(D)
|
Gemma
unaudited internally prepared results of operations are for the
year ended
December 31, 2005.
|
(1)
|
To
adjust for the amortization of the purchase accounting valuation
of $3.6
million for trade name which is being amortized over 5
years.
|
(2)
|
To
adjust for the amortization of the purchase accounting valuation
of
$500,000 for non-compete agreement with the seller which is being
amortized over the life of the five year
contract.
|
(3)
|
To
reflect the tax impact, assuming an effective tax rate of 38.95%,
arising
from the change in pretax income from net pro forma adjustments
and the
tax status of the entity.
|
(4)
|
Assumes
3,667,000 shares issued in connection with the acquisition of Gemma,
plus
2,853,000 shares issued in the private placement simultaneous with
the
acquistion of Gemma, were outstanding for the entire period in
calculating
the consolidated pro forma basic and diluted earnings per
share.
|
(5)
|
To
adjust for one year of interest expense related to the $8 million
note
acquired simultaneous with the acquisition of
Gemma.
|
(6)
|
We
present EBITDA to provide investors with a supplemental measure
of our
operating performance.
|
Net
income (loss)
|
$
|
(9,508,000
|
)
|
$
|
3,852,000
|
$
|
(2,369,828
|
)
|
$
|
(8,025,828
|
)
|
||
Interest
expense
|
362,000
|
-
|
601,000
|
963,000
|
|||||||||
Taxes
|
(922,000
|
)
|
-
|
945,628
|
23,628
|
||||||||
Depreciation
and amortization
|
1,076,000
|
131,000
|
-
|
1,207,000
|
|||||||||
Amortization
of intangible assets
|
1,603,000
|
-
|
823,200
|
2,426,200
|
|||||||||
EBITDA
|
$
|
(7,389,000
|
)
|
$
|
3,983,000
|
$
|
-
|
$
|
(3,406,000
|
)
|
AI
as
|
Pro
Forma
|
Consolidated
|
||||||||||||||
Reported
(c)
|
Gemma
(D)
|
Adjustments
|
Pro
Forma
|
|||||||||||||
Net
sales
|
||||||||||||||||
Power
plant construction
|
$
|
-
|
$
|
74,784,676
|
$
|
-
|
$
|
74,784,676
|
||||||||
Nutraceutical
products
|
16,288,000
|
-
|
16,288,000
|
|||||||||||||
Telecom
infrastructure services
|
10,843,000
|
-
|
10,843,000
|
|||||||||||||
Net
Sales
|
27,131,000
|
74,784,676
|
-
|
101,915,676
|
||||||||||||
Cost
of sales
|
||||||||||||||||
Power
plant construction
|
-
|
69,542,339
|
69,542,339
|
|||||||||||||
Nutraceutical
products
|
12,561,000
|
-
|
12,561,000
|
|||||||||||||
Telecom
infrastructure services
|
8,507,000
|
-
|
8,507,000
|
|||||||||||||
Gross
profit
|
6,063,000
|
5,242,337
|
-
|
11,305,337
|
||||||||||||
747,000
|
(1)
|
|||||||||||||||
537,000
|
(2)
|
|||||||||||||||
Selling,
general and administrative expenses
|
6,134,000
|
1,973,245
|
80,000
|
(3)
|
9,471,245
|
|||||||||||
Income
(loss) from operations
|
(71,000
|
)
|
3,269,092
|
(1,364,000
|
)
|
1,834,092
|
||||||||||
Interest
expense and amortization of
|
||||||||||||||||
subordinated
debt issuance costs
|
564,000
|
-
|
466,000
|
(6)
|
1,030,000
|
|||||||||||
Other
(income) expense, net
|
(5,000
|
)
|
(119,296
|
)
|
(124,296
|
)
|
||||||||||
Net
income (loss) from operations before income
|
||||||||||||||||
taxes
and other comprehensive income
|
(630,000
|
)
|
3,388,388
|
(1,830,000
|
)
|
928,388
|
||||||||||
Income
tax (expense) benefit
|
202,000
|
(606,992
|
)
|
(4)
|
(404,992
|
)
|
||||||||||
Net
income (loss)
|
$
|
(428,000
|
)
|
$
|
3,388,388
|
$
|
(2,436,992
|
)
|
$
|
523,396
|
||||||
Other
comprehensive income
|
-
|
235
|
235
|
|||||||||||||
Comprehensive
income (loss)
|
$
|
(428,000
|
)
|
$
|
3,388,623
|
$
|
523,631
|
|||||||||
Basic
and diluted loss per share
|
$
|
(0.10
|
)
|
(5)
|
$
|
0.05
|
||||||||||
Weighted
average number of shares
|
||||||||||||||||
outstanding
- basic and diluted
|
4,312,000
|
10,832,000
|
||||||||||||||
Other
Financial Information:
|
||||||||||||||||
EBITDA
(7)
|
$
|
1,721,000
|
$
|
3,448,931
|
$
|
-
|
$
|
5,169,931
|
(C)
|
Report
on Form 10-QSB filed on December
14,2006.
|
(D)
|
Gemma
unaudited internally prepared results of operations are for the
nine
months ended September 30, 2006.
|
(1)
|
To
adjust for the amortization of the purchase accounting valuation
of $7.0
million for customer relationships which is being amortized over
the life
of each contract.
|
(2)
|
To
adjust for the amortization of the purchase accounting valuation
of $3.6
million for trade name which is being amortized over 5
years.
|
(3)
|
To
adjust for the amortization of the purchase accounting valuation
of
$500,000 for non-compete agreement with the seller which is being
amortized over the life of the five year
agreement.
|
(4)
|
To
reflect the tax impact, assuming an effective tax rate of 38.95%,
arising
from the change in pretax income from net pro forma adjustments
and the
tax status of the entity.
|
(5)
|
Assumes
3,667,000 shares issued in connection with the acquisition of Gemma,
plus
2,853,000 shares issued in the private placement simultaneous with
the
acquistion of Gemma, were outstanding for the entire period in
calculating
the consolidated pro forma basic and diluted earnings per
share.
|
(6)
|
To
adjust for nine months of interest expense related to the $8 million
note
acquired simultaneous with the acquisition of
Gemma.
|
(7)
|
We
present EBITDA to provide investors with a supplemental measure
of our
operating performance.
|
Net
income (loss)
|
$
|
(428,000
|
)
|
$
|
3,388,388
|
$
|
(2,436,992
|
)
|
$
|
523,396
|
|||
Interest
expense
|
306,000
|
-
|
466,000
|
772,000
|
|||||||||
Taxes
|
(202,000
|
)
|
-
|
606,992
|
404,992
|
||||||||
Depreciation
and amortization
|
1,054,000
|
60,543
|
-
|
1,114,543
|
|||||||||
Amortization
of intangible assets
|
991,000
|
-
|
1,364,000
|
2,355,000
|
|||||||||
EBITDA
|
$
|
1,721,000
|
$
|
3,448,931
|
$
|
-
|
$
|
5,169,931
|
AI
as
|
|
Pro
Forma
|
|
Consolidated
|
||||||||||||
|
Reported
(E)
|
Gemma
(F)
|
Adjustments
|
|
Pro
Forma
|
|||||||||||
ASSETS
|
||||||||||||||||
CURRENT
ASSETS:
|
||||||||||||||||
Cash
and cash equivalents
|
$
|
233,000
|
$
|
30,616,000
|
$
|
(8,350,000
|
)
|
(1)
|
|
$
|
29,199,000
|
|||||
8,000,000
|
(2)
|
|
||||||||||||||
10,700,000
|
(9)
|
|
||||||||||||||
(12,000,000
|
)
|
(10)
|
|
|||||||||||||
Cash
in escrow
|
300,000
|
2,690,000
|
12,000,000
|
(10)
|
|
14,990,000
|
||||||||||
Accounts
receivable, net of allowance
|
||||||||||||||||
for
doubtful accounts of $147,000
|
4,726,000
|
-
|
-
|
4,726,000
|
||||||||||||
Contract
receivable
|
-
|
10,505,000
|
-
|
10,505,000
|
||||||||||||
Receivable
from affiliated entity
|
139,000
|
-
|
-
|
139,000
|
||||||||||||
Investments
available for sale
|
-
|
1,720,000
|
-
|
1,720,000
|
||||||||||||
Estimated
earnings in excess of billings
|
705,000
|
13,000
|
-
|
718,000
|
||||||||||||
Inventories,
net of reserves of $63,000
|
2,202,000
|
-
|
-
|
2,202,000
|
||||||||||||
Prepaid
expenses and other current assets
|
686,000
|
37,000
|
-
|
723,000
|
||||||||||||
TOTAL
CURRENT ASSETS
|
8,991,000
|
45,581,000
|
10,350,000
|
64,922,000
|
||||||||||||
Property
and equipment, net of accumulated
|
||||||||||||||||
depreciation
of $2,138,000
|
3,313,000
|
80,000
|
-
|
3,393,000
|
||||||||||||
Other
assets
|
155,000
|
1,000
|
-
|
156,000
|
||||||||||||
Contractual
customer relationships, net
|
1,517,000
|
-
|
6,943,000
|
(4)
|
|
8,460,000
|
||||||||||
Trade
name
|
224,000
|
-
|
3,582,000
|
(5)
|
|
3,806,000
|
||||||||||
Proprietary
formulas, net
|
382,000
|
-
|
-
|
382,000
|
||||||||||||
Non-compete
agreement, net
|
1,020,000
|
-
|
534,000
|
(6)
|
|
1,554,000
|
||||||||||
Goodwill
|
7,505,000
|
-
|
12,475,000
|
(7)
|
|
19,980,000
|
||||||||||
TOTAL
ASSETS
|
$
|
23,107,000
|
$
|
45,662,000
|
$
|
33,884,000
|
$
|
102,653,000
|
||||||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||||||||||
CURRENT
LIABILITIES:
|
||||||||||||||||
Accounts
payable
|
$
|
3,223,000
|
$
|
18,367,000
|
$
|
-
|
$
|
21,590,000
|
||||||||
Due
to affiliates
|
11,000
|
-
|
-
|
11,000
|
||||||||||||
Accrued
expenses
|
2,470,000
|
2,496,000
|
900,000
|
(1)
|
|
6,066,000
|
||||||||||
200,000
|
(3)
|
|
||||||||||||||
Billings
in excess of cost and earnings
|
3,000
|
14,452,000
|
-
|
14,455,000
|
||||||||||||
Line
of credit
|
1,288,000
|
-
|
-
|
1,288,000
|
||||||||||||
Current
portion of long-term debt
|
591,000
|
-
|
2,000,000
|
(2)
|
|
2,591,000
|
||||||||||
TOTAL
CURRENT LIABILITIES
|
7,586,000
|
35,315,000
|
3,100,000
|
46,001,000
|
||||||||||||
Deferred
income tax liability
|
1,176,000
|
-
|
4,264,000
|
(8)
|
|
5,440,000
|
||||||||||
Other
liabilities
|
19,000
|
-
|
-
|
19,000
|
||||||||||||
Long-term
debt
|
1,028,000
|
-
|
6,000,000
|
(2)
|
|
7,028,000
|
||||||||||
TOTAL
LIABILITIES
|
9,809,000
|
35,315,000
|
13,364,000
|
58,488,000
|
||||||||||||
STOCKHOLDERS'
EQUITY
|
||||||||||||||||
Preferred
stock, par value $.10 per share;
|
||||||||||||||||
500,000
shares authorized; no shares issued and outstanding
|
-
|
-
|
-
|
-
|
||||||||||||
Common
stock, par value $.15 per share;
|
||||||||||||||||
12,000,000
shares authorized; 4,577,243 shares
|
428,000
|
(9)
|
|
|||||||||||||
issued
and 4,574,010 shares outstanding
|
686,000
|
-
|
550,000
|
(1)
|
|
1,664,000
|
||||||||||
Warrants
outstanding
|
849,000
|
-
|
-
|
849,000
|
||||||||||||
Additional
paid-in capital
|
27,269,000
|
-
|
19,617,000
|
(1)
|
|
57,158,000
|
||||||||||
10,272,000
|
(9)
|
|
||||||||||||||
Accumulated
other comprehensive loss
|
(7,000
|
)
|
-
|
-
|
(7,000
|
)
|
||||||||||
Accumulated
deficit
|
(15,466,000
|
)
|
10,347,000
|
(10,347,000
|
)
|
(1)
|
|
(15,466,000
|
)
|
|||||||
Treasury
stock at cost; 3,233 shares
|
(33,000
|
)
|
-
|
-
|
(33,000
|
)
|
||||||||||
TOTAL
STOCKHOLDERS' EQUITY
|
13,298,000
|
10,347,000
|
20,520,000
|
44,165,000
|
||||||||||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
23,107,000
|
$
|
45,662,000
|
$
|
33,884,000
|
$
|
102,653,000
|
(E) |
Report
on Form 10-QSB filed on December 14,
2006
|
(F) |
Gemma's
unaudited internally prepared balance sheet is as of September
30,
2006.
|
(1) |
To
adjust for the purchase of Gemma using cash of $8,350,000, accrued
expense
of $900,000 for tax payments due to former owners of Gemma and
3,666,667
shares issued on December 8, 2006. The fair market value of Argan,
Inc.
common stock on the issue date was $5.50 per
share.
|
(2) |
To
adjust liability account for loan draw of $8,000,000 simultaneous
with the
Gemma purchase.
|
(3) |
To
record estimated costs associated with legal, accounting and other
fees
incurred to consummate the acquisition of
VLI.
|
(4) |
To
adjust for the purchase accounting valuation of $7.0 million for
customer
relationships.
|
(5) |
To
adjust for the purchase accounting valuation of $3.6 million for
trade
name.
|
(6) |
To
adjust for the purchase accounting valuation of $500,000 for non-compete
agreement.
|
(7) |
To
adjust for the purchase accounting valuation of $12,474,000 for
goodwill.
|
(8) |
To
adjust for deferred tax liabilities related to the purchase accounting
valuation of customer relationships, non-compete agreement and
trade
name.
|
(9) |
To
adjust for the private placement of 2,853,333 shares at $3.75 per
share
with proceeds of $10,700,000.
|
(10) |
To
transfer $12,000,000 into an escrow account for a contingency agreement
and a collateral agreement relating to the purchase of
Gemma.
|
ARGAN,
INC.
|
||
|
|
|
Date: January 25, 2007 | By: | /s/ Rainer Bosselmann |
Rainer Bosselmann |
||
Chairman
of the Board and
Chief
Executive Officer
|
Exhibit No. |
Description
|
4.1 |
Stock
Purchase Agreement dated as of December 8, 2006 by and among Argan,
Inc.
and the purchasers identified on Schedule
A
attached thereto. *
|
4.2 |
Stock
Purchase Agreement dated as of December 8, 2006 by and between Argan,
Inc.
and Argan Investments LLC. *
|
4.3 |
Registration
Rights Agreement dated as of December 8, 2006 by and between Argan,
Inc.
and Argan Investments LLC. *
|
4.4 |
Escrow
Agreement dated as of December 8, 2006 by and among Argan, Inc.,
the
purchasers identified on Schedule
A
attached thereto and Robinson & Cole LLP.
*
|
4.5 |
Registration
Rights Agreement dated as of December 8, 2006 by and among Argan,
Inc.,
William F. Griffin, Jr. and Joel M. Canino.
*
|
4.6 |
Escrow
Agreement, dated as of December 8, 2006 by and among the Argan, Inc.,
William F. Griffin, Jr., Joel M. Canino, Michael Price and Curtin
Law
Roberson Dunigan & Salans, P.C
*
|
10.1 |
Membership
Interest Purchase Agreement, dated as of December 6, 2006, by and
among,
Argan, Inc., Gemma Power Systems, LLC, Gemma Power, Inc., Gemma Power
Systems California, William F. Griffin, Jr. and Joel M. Canino.
*
|
10.2 |
Stock
Purchase Agreement, dated as of December 8, 2006, by and among Argan,
Inc., Gemma Power Systems, LLC, Gemma Power, Inc., Gemma Power Systems
California, William F. Griffin, Jr. and Joel M. Canino.
*
|
10.3 |
Employment
Agreement dated as of December 8, 2006 by and between Gemma Power
Systems,
LLC and Joel M. Canino. *
|
10.4 |
Employment
Agreement dated as of December 8, 2006 by and between Gemma Power
Systems,
LLC and William M. Griffin, Jr. *
|
10.5 |
Second
Amended and Restated Financing and Security Agreement dated December
11,
2006 by and among Argan, Inc., Southern Maryland Cable, Inc., Vitarich
Laboratories, Inc., Gemma Power Systems, LLC, Gemma Power, Inc.,
Gemma
Power Systems California, Gemma Power Hartford, LLC and Bank of America,
N.A. *
|
10.6 |
Fourth
Amended and Restated Revolving Credit Note dated December 11, 2006,
issued
by Argan, Inc., Southern Maryland Cable, Inc., Vitarich Laboratories,
Inc., Gemma Power Systems, LLC, Gemma Power, Inc., Gemma Power Systems
California and Gemma Power Hartford, LLC in favor of Bank of America,
N.A.
*
|
10.7 |
Amended
and Restated 2006 Term Note dated December 11, 2006, issued by Argan,
Inc., Southern Maryland Cable, Inc., Vitarich Laboratories, Inc.,
Gemma
Power Systems, LLC, Gemma Power, Inc., Gemma Power Systems California
and
Gemma Power Hartford, LLC in favor of Bank of America, N.A.
*
|
10.8 |
Acquisition
Term Note dated December 11, 2006, issued by Argan, Inc., Southern
Maryland Cable, Inc., Vitarich Laboratories, Inc., Gemma Power Systems,
LLC, Gemma Power, Inc., Gemma Power Systems California and Gemma
Power
Hartford, LLC in favor of Bank of America, N.A.
*
|
10.9 |
Pledge,
Assignment and Security Agreement dated as of December 8, 006 by
Argan,
Inc. (on behalf of Southern Maryland Cable, Inc.) in favor of Bank
of
America, N.A.
*
|
10.10 |
Pledge,
Assignment and Security Agreement dated as of December 8, 2006 by
Argan,
Inc. (on behalf of Vitarich Laboratories, Inc.) in favor of Bank
of
America, N.A. *
|
10.11 |
Pledge,
Assignment and Security Agreement dated as of December 8, 2006 by
Argan,
Inc. (on behalf of Gemma Power Systems, LLC) in favor of Bank of
America,
N.A.*
|
10.12 |
Pledge,
Assignment and Security Agreement dated as of December 8, 2006 by
Argan,
Inc. (on behalf of Gemma Power, Inc.) in favor of Bank of America,
N.A.
*
|
10.13 |
Pledge,
Assignment and Security Agreement dated as of December 8, 2006 by
Argan,
Inc. (on behalf of Gemma Power Systems California) in favor of Bank
of
America, N.A. *
|
10.14 |
Pledge,
Assignment and Security Agreement dated as of December 8, 2006 by
Gemma
Power Systems, LLC (on behalf of Gemma Power Hartford, LLC) in favor
of
Bank of America, N.A. *
|
10.15 |
Pledge
and Assignment Agreement dated as of December 8, 2006 by Argan, Inc.
in
favor of Bank of America, N.A. for the benefit of Travelers Casualty
and
Surety Company of America *
|
23.01 |
Consent
of Independent Public Accounting
Firm
|