NEVADA
|
85-0206668
|
|||
(State
or other jurisdiction of incorporation or organization)
|
(IRS
Employer Identification No.)
|
4840
EAST JASMINE STREET,
SUITE
105, MESA, ARIZONA
|
85205
|
|||
(Address
of principal executive offices)
|
(Zip
Code)
|
Item
|
Page
|
1
|
|
1
|
|
27
|
|
28
|
|
29
|
|
30
|
|
31
|
|
32
|
|
33
|
|
52
|
|
53
|
|
53
|
|
53
|
·
|
In
keeping with our goal to end all related party transactions, we terminated
the executive consulting agreements pursuant to which the offices
of Chief
Executive Officer, Chief Financial Officer and other executive positions
were provided through consulting companies.
|
·
|
We
revamped our management team and filled the positions of Chief Executive
Officer and Chief Financial Officer, as described in greater detail
below.
|
·
|
We
recomposed our Board of Directors to include more independent directors,
as described in greater detail
below.
|
·
|
We
formed an audit committee, adopted its charter and appointed its
chairman.
|
·
|
We
identified and designated the Board of Directors’ qualified financial
expert.
|
·
|
We
adopted a comprehensive code of
ethics.
|
·
|
We
revisited and updated our insider trading
policies.
|
·
|
We
terminated our previous loan obligations to our two largest stockholders,
Morris & Miller, Ltd. and Mathew and Markson, Ltd. Moreover, we
negotiated the acceleration of three repayments, totaling an aggregate
of
$1,600,000, from these stockholders on their existing debt to us,
which is
well ahead of their April 2007 maturity
dates.
|
·
|
We
obtained and publicly disclosed the beneficial ownership of Morris
&
Miller, Ltd. and Mathew and Markson, Ltd. as provided to us in sworn
affidavits by their managing director, Ilse
Cooper.
|
·
|
We
recently paid our third consecutive quarterly cash dividend to our
stockholders.
|
·
|
We
established a new $1 million credit
facility.
|
·
|
We
adopted a Stockholder Rights Plan to protect the Company and our
stockholders from unsolicited offers and to provide our board of
directors
with the leverage and ample opportunity to negotiate the greatest
value
for the stockholders if another person wishes to acquire the
Company.
|
·
|
principal
of Century Media Inc, a Santa Monica, California, based direct-response
advertising agency and media buying
company;
|
·
|
head
of the television division of Major Arts, Inc.;
|
·
|
president
of Coast Productions, where he engineered the merger of Coast Productions,
Inc., with Odyssey Entertainment, Inc., which subsequently became
Odyssey
Filmmakers, Inc.;
|
·
|
president
of The Film Company, Inc.; and
|
·
|
various
capacities with the American Broadcasting Company (ABC), including
Executive Vice President and Special Assistant to the Chairman of
the
Board.
|
·
|
Customer
refunds.
We have a customer refund policy that allows the customer to request
a
refund if they are not satisfied with the service within the first
120
days of the subscription. We accrue for refunds based on historical
experience of refunds as a percentage of new billings in that 120-day
period. Customer refunds are reserved and charged against gross
revenue.
|
·
|
Non-paying
customers.
There are customers who may not pay the fee for our services even
though
we believe they are valid subscribers. Included in cost of services
is an
accrual for estimated non-paying customers that is recorded at the
time of
billing.
|
·
|
Dilution.
We recognize revenue during the month for which the service is provided
based on net billings accepted by the billing aggregators. We recognize
revenue only for accepted records. However, subsequent to this acceptance,
there are instances in the LEC billing process where a customer cannot
be
billed due to changes in telephone numbers, telephone carriers, data
synchronization issues, etc. These amounts that ultimately cannot
be
billed, as well as certain minor billing adjustments by the LECs
are
commonly referred to as “dilution.” Dilution is estimated at the time of
billing and charged to cost of
services.
|
·
|
Fees.
Processing fees are charged by both the aggregator and the LEC.
Additionally, the LEC charges fees for responding to billing inquiries
by
its customers, processing refunds, and other customer-related services.
Such fees are estimated at the time of billing and charged to cost
of
services.
|
2004
|
%
of Net Revenues
|
2003
|
%
of Net Revenues
|
||||||||||
First
Quarter
|
3,493,394
|
25.2
|
%
|
1,336,091
|
23.3
|
%
|
|||||||
Second
Quarter
|
5,329,811
|
32.6
|
%
|
1,243,151
|
18.2
|
%
|
|||||||
Third
Quarter
|
6,260,633
|
37.1
|
%
|
1,120,826
|
14.0
|
%
|
|||||||
Fourth
Quarter
|
3,384,676
|
33.6
|
%
|
1,403,641
|
13.8
|
%
|
·
|
some
competitors have longer operating histories and greater financial
and
other resources than we have and are in better financial condition
than we
are;
|
·
|
some
competitors have better name recognition, as well as larger, more
established, and more extensive marketing, IAP advertiser service,
and IAP
advertiser support capabilities than we
have;
|
·
|
some
competitors may supply a broader range of services, enabling them
to serve
more or all of their IAP advertisers’ needs. This could limit our sales
and strengthen our competitors’ existing relationships with their IAP
advertisers, including our current and potential IAP
advertisers;
|
·
|
some
competitors may be able to better adapt to changing market conditions
and
IAP advertiser demand; and
|
·
|
barriers
to entry are not significant. As a result, other companies that are
not
currently involved in the Internet-based Yellow Pages advertising
business
may enter the market or develop technology that reduces the need
for our
services.
|
·
|
fluctuating
demand for our services, which may depend on a number of factors
including
|
o
|
changes
in economic conditions and our IAP advertisers’
profitability,
|
o
|
varying
IAP advertiser response rates to our direct marketing
efforts,
|
o
|
our
ability to complete direct mailing solicitations on a timely basis
each
month,
|
o
|
changes
in our direct marketing efforts,
|
o
|
IAP
advertiser refunds or cancellations,
and
|
o
|
our
ability to continue to bill IAP advertisers on their monthly telephone
bills, ACH or credit card rather than through direct
invoicing;
|
·
|
timing
of new service or product introductions and market acceptance of
new or
enhanced versions of our services or products;
|
·
|
our
ability to develop and implement new services and technologies in
a timely
fashion in order to meet market
demand;
|
·
|
price
competition or pricing changes by us or our
competitors;
|
·
|
new
product offerings or other actions by our
competitors;
|
·
|
month-to-month
variations in the billing and receipt of amounts from LECs, such
that
billing and revenues may fall into the subsequent fiscal quarter;
|
·
|
the
ability of our check processing service providers to continue to
process
and provide billing information regarding our solicitation
checks;
|
·
|
the
amount and timing of expenditures for expansion of our operations,
including the hiring of new employees, capital expenditures, and
related
costs;
|
·
|
technical
difficulties or failures affecting our systems or the Internet in
general;
|
·
|
a
decline in Internet traffic at our
website;
|
·
|
the
cost of acquiring, and the availability of, information for our database
of potential advertisers; and
|
·
|
our
expenses are only partially based on our expectations regarding future
revenue and are largely fixed in nature, particularly in the short
term.
|
·
|
the
pace of expansion of our
operations;
|
·
|
our
need to respond to competitive pressures;
and
|
·
|
future
acquisitions of complementary products, technologies or
businesses.
|
·
|
international
markets typically experience lower levels of Internet usage and Internet
advertising than the United States, which could result in
lower-than-expected demand for our
services;
|
·
|
unexpected
changes in regulatory requirements;
|
·
|
potentially
adverse tax consequences;
|
·
|
difficulties
in staffing and managing foreign
operations;
|
·
|
changing
economic conditions;
|
·
|
exposure
to different legal standards, particularly with respect to intellectual
property and distribution of information over the
Internet;
|
·
|
burdens
of complying with a variety of foreign laws;
and
|
·
|
fluctuations
in currency exchange rates.
|
·
|
cease
selling or using any of our products that incorporate the challenged
intellectual property, which would adversely affect our
revenue;
|
·
|
obtain
a license from the holder of the intellectual property right alleged
to
have been infringed, which license may not be available on reasonable
terms, if at all; and
|
·
|
redesign
or, in the case of trademark claims, rename our products or services
to
avoid infringing the intellectual property rights of third parties,
which
may not be possible and in any event could be costly and
time-consuming.
|
·
|
rapid
technological change;
|
·
|
changes
in advertiser and user requirements and
preferences;
|
·
|
frequent
new product and service introductions embodying new technologies;
and
|
·
|
the
emergence of new industry standards and practices that could render
our
existing service offerings, technology, and hardware and software
infrastructure obsolete.
|
·
|
enhance
our existing services and develop new services and technology that
address
the increasingly sophisticated and varied needs of our prospective
or
current IAP advertisers;
|
·
|
license,
develop or acquire technologies useful in our business on a timely
basis;
and
|
·
|
respond
to technological advances and emerging industry standards and practices
on
a cost-effective and timely basis.
|
·
|
decreased
demand in the Internet services
sector;
|
·
|
variations
in our operating results;
|
·
|
announcements
of technological innovations or new services by us or our
competitors;
|
·
|
changes
in expectations of our future financial performance, including financial
estimates by securities analysts and
investors;
|
·
|
our
failure to meet analysts’
expectations;
|
·
|
changes
in operating and stock price performance of other technology companies
similar to us;
|
·
|
conditions
or trends in the technology
industry;
|
·
|
additions
or departures of key personnel; and
|
·
|
future
sales of our common stock.
|
·
|
our
board is classified into three classes of directors as nearly equal
in
size as possible, with staggered three
year-terms;
|
·
|
the
authority of our board to issue up to 5,000,000 shares of serial
preferred stock and to determine the price, rights, preferences,
and
privileges of these shares, without stockholder
approval;
|
·
|
all
stockholder actions must be effected at a duly called meeting of
stockholders and not by written consent unless such action or proposal
is
first approved by our board of
directors;
|
·
|
special
meetings of the stockholders may be called only by the Chairman of
the
Board, the Chief Executive Officer, or the President of our company;
and
|
·
|
cumulative
voting is not allowed in the election of our
directors.
|
TABLE
OF CONTENTS
|
Page
|
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
|
28
|
CONSOLIDATED
FINANCIAL STATEMENTS:
|
|
Consolidated
Balance Sheet at September 30, 2004
|
29
|
Consolidated
Statements of Operations for the years ended September 30, 2004 and
September 30, 2003
|
30
|
Consolidated
Statements of Stockholders’ Equity for the years ended September 30, 2004
and September 30, 2003
|
31
|
Consolidated
Statements of Cash Flows for the years ended September 30, 2004 and
September 30, 2003
|
32
|
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
|
33
|
Assets
|
||||
Cash
and equivalents
|
$
|
3,576,529
|
||
Accounts
receivable, net of allowance for doubtful accounts of
$3,400,575
|
8,362,283
|
|||
Prepaid
expenses and other current assets
|
822,919
|
|||
Income
tax refund receivable
|
1,239,436
|
|||
Deferred
tax asset
|
352,379
|
|||
Total
current assets
|
14,353,546
|
|||
Accounts
receivable, long term portion, net of allowance for doubtful
accounts of
$269,662
|
2,075,334
|
|||
Customer
acquisition costs, net of accumulated amortization of
$5,096,669
|
4,482,173
|
|||
Property
and equipment, net
|
725,936
|
|||
Deposits
and other assets
|
239,060
|
|||
Intangible
assets, net of accumulated amortization of $2,446,403
|
3,326,274
|
|||
Advances
to affiliates
|
3,894,862
|
|||
Total
assets
|
$
|
29,097,185
|
||
|
||||
Liabilities
and Stockholders' Equity
|
||||
|
||||
Accounts
payable
|
$
|
1,210,364
|
||
Accrued
liabilities
|
542,481
|
|||
Notes
payable- current portion
|
115,868
|
|||
Total
current liabilities
|
1,868,713
|
|||
Deferred
income taxes
|
848,498
|
|||
Total
liabilities
|
2,717,211
|
|||
Commitments
and contingencies
|
-
|
|||
Series
E convertible preferred stock, $.001 par value, 200,000 shares
authorized,
128,340 issued and outstanding, liquidation preference
$38,502
|
10,909
|
|||
Common
stock, $.001 par value, 100,000,000 shares authorized, 50,071,302
issued
and outstanding
|
50,858
|
|||
Paid
in capital
|
12,151,947
|
|||
Deferred
stock compensation
|
(5,742,814
|
)
|
||
Retained
earnings
|
19,909,074
|
|||
Total
stockholders' equity
|
26,379,974
|
|||
|
||||
Total
liabilities and stockholders' equity
|
$
|
29,097,185
|
Year
ended September 30,
|
|||||||
2004
|
2003
|
||||||
Net
revenues
|
$
|
57,168,105
|
$
|
30,767,444
|
|||
Cost
of services
|
24,757,880
|
8,473,746
|
|||||
Gross
profit
|
32,410,225
|
22,293,698
|
|||||
Operating
expenses:
|
|||||||
General
and administrative expenses
|
12,686,336
|
8,657,690
|
|||||
Sales
and marketing expenses
|
6,088,614
|
3,868,643
|
|||||
Depreciation
and amortization
|
930,393
|
660,475
|
|||||
Total
operating expenses
|
19,705,343
|
13,186,808
|
|||||
Operating
income
|
12,704,882
|
9,106,890
|
|||||
Other
income (expense):
|
|||||||
Interest
expense and other financing costs
|
(19,123
|
)
|
(19,728
|
)
|
|||
Interest
income
|
327,145
|
108,995
|
|||||
Other
income
|
788,175
|
291,002
|
|||||
Total
other income (expense)
|
1,096,197
|
380,269
|
|||||
|
|||||||
Income
before income taxes
|
13,801,079
|
9,487,159
|
|||||
Income
tax provision
|
(4,840,096
|
)
|
(1,871,293
|
)
|
|||
Net
income
|
$
|
8,960,983
|
$
|
7,615,866
|
|||
|
|||||||
Net
income per share:
|
|||||||
Basic
|
$
|
0.19
|
$
|
0.17
|
|||
Diluted
|
$
|
0.19
|
$
|
0.17
|
|||
|
|||||||
|
|||||||
Weighted
average common shares outstanding:
|
|||||||
Basic
|
47,375,927
|
45,326,721
|
|||||
Diluted
|
48,075,699
|
45,591,590
|
Common
Stock
|
Preferred
Stock
|
Treasury
|
Paid-In
|
Deferred
|
Retained
|
|||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Stock
|
Capital
|
Compensation
|
Earnings
|
Total
|
||||||||||||||||||||
Balance,
October 1, 2002
|
40,769,609
|
$
|
40,770
|
131,840
|
$
|
11,206
|
$
|
(171,422
|
)
|
$
|
4,593,435
|
$
|
-
|
$
|
4,763,800
|
$
|
9,237,789
|
|||||||||||
Common
stock issued for services
|
7,005,678
|
7,006
|
712,678
|
719,684
|
||||||||||||||||||||||||
Common
stock issued for URL
|
100,000
|
100
|
59,900
|
60,000
|
||||||||||||||||||||||||
Purchase
of treasury stock
|
(500,000
|
)
|
(500
|
)
|
(45,000
|
)
|
500
|
(45,000
|
)
|
|||||||||||||||||||
Series
E preferred stock dividends
|
(1,978
|
)
|
(1,978
|
)
|
||||||||||||||||||||||||
Common
stock issued in restricted stock plan
|
1,973,000
|
1,973
|
3,993,352
|
(3,995,325
|
)
|
-
|
||||||||||||||||||||||
Amortization
of deferred stock compensation
|
154,482
|
154,482
|
||||||||||||||||||||||||||
Net
income
|
7,615,866
|
7,615,866
|
||||||||||||||||||||||||||
Balance,
September 30, 2003
|
49,348,287
|
$
|
49,349
|
131,840
|
$
|
11,206
|
$
|
(216,422
|
)
|
$
|
9,359,865
|
$
|
(3,840,843
|
)
|
$
|
12,377,688
|
$
|
17,740,843
|
||||||||||
|
||||||||||||||||||||||||||||
Balance,
October 1, 2003
|
49,348,287
|
$
|
49,349
|
131,840
|
$
|
11,206
|
$
|
(216,422
|
)
|
$
|
9,359,865
|
$
|
(3,840,843
|
)
|
$
|
12,377,688
|
$
|
17,740,843
|
||||||||||
Common
stock issued for services
|
1,010,000
|
1,010
|
1,540,430
|
(1,541,440
|
)
|
-
|
||||||||||||||||||||||
Series
E preferred stock dividends
|
(1,957
|
)
|
(1,957
|
)
|
||||||||||||||||||||||||
Common
stock issued in restricted stock plan
|
515,000
|
515
|
1,520,636
|
(1,521,151
|
)
|
-
|
||||||||||||||||||||||
Amortization
of deferred stock compensation
|
1,160,620
|
1,160,620
|
||||||||||||||||||||||||||
Net
income
|
8,960,983
|
8,960,983
|
||||||||||||||||||||||||||
Preferred
shares converted to common
|
3,500
|
3
|
(3,500
|
)
|
(297
|
)
|
1,869
|
1,575
|
||||||||||||||||||||
Common
stock dividends
|
(1,427,640
|
)
|
(1,427,640
|
)
|
||||||||||||||||||||||||
Treasury
stock retired
|
216,422
|
(216,422
|
)
|
-
|
||||||||||||||||||||||||
Canceled
stock
|
(18,000
|
)
|
(18
|
)
|
|
|
|
(54,432
|
)
|
|
|
(54,450
|
)
|
|||||||||||||||
Balance,
September 30, 2004
|
50,858,787
|
$
|
50,859
|
128,340
|
$
|
10,909
|
$
|
-
|
$
|
12,151,947
|
$
|
(5,742,814
|
)
|
$
|
19,909,074
|
$
|
26,379,974
|
Year
ended September 30,
|
|||||||
2004
|
2003
|
||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
|||||||
Net
income
|
$
|
8,960,983
|
$
|
7,615,866
|
|||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
|||||||
Depreciation
and amortization
|
930,392
|
660,475
|
|||||
Amortization
of deferred stock compensation
|
1,160,620
|
154,482
|
|||||
Issuance
of common stock as compensation for services
|
-
|
719,684
|
|||||
Gain
on settlement of debt
|
-
|
(45,362
|
)
|
||||
Non-cash
income recognized on return of common stock related to legal
settlements
|
(54,450
|
)
|
-
|
||||
Deferred
income taxes
|
2,136,708
|
(1,631,774
|
)
|
||||
Loss
on disposal of equipment
|
3,992
|
6,932
|
|||||
Provision
for uncollectible accounts
|
285,070
|
1,688,058
|
|||||
Changes
in assets and liabilities:
|
|||||||
Accounts
receivable
|
(2,270,558
|
)
|
(6,064,894
|
)
|
|||
Customer
acquisition costs
|
(1,238,932
|
)
|
(1,825,014
|
)
|
|||
Prepaid
and other current assets
|
(668,643
|
)
|
(183,196
|
)
|
|||
Deposits
and other assets
|
(90,750
|
)
|
2,415
|
||||
Accounts
payable
|
781,941
|
233,027
|
|||||
Accrued
liabilities
|
(870,764
|
)
|
1,320,735
|
||||
Income
taxes payable
|
(3,928,748
|
)
|
2,203,069
|
||||
Advances
to affiliates
|
(318,658
|
)
|
(92,265
|
)
|
|||
Net
cash provided by operating activities
|
4,818,203
|
4,762,238
|
|||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
|||||||
Advances
made to affiliates and related parties
|
(3,050,000
|
)
|
(1,800,000
|
)
|
|||
Repayments
of advances made to affiliates and related parties
|
1,600,000
|
-
|
|||||
Expenditures
for intangible assets
|
(391,442
|
)
|
(261,545
|
)
|
|||
Proceeds
from sale of equipment
|
34,320
|
-
|
|||||
Purchases
of equipment
|
(385,378
|
)
|
(736,955
|
)
|
|||
Net
cash used for investing activities
|
(2,192,500
|
)
|
(2,798,500
|
)
|
|||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
|||||||
Series
E preferred stock dividends
|
(1,957
|
)
|
-
|
||||
Common
stock dividends
|
(1,427,640
|
)
|
-
|
||||
Proceeds
from conversion of preferred stock
|
1,575
|
-
|
|||||
Proceeds
from debt
|
-
|
378,169
|
|||||
Principal
repayments on notes payable
|
-
|
(685,167
|
)
|
||||
Purchase
of treasury stock
|
-
|
(45,000
|
)
|
||||
|
|||||||
Net
cash used for financing activities
|
(1,428,022
|
)
|
(351,998
|
)
|
|||
INCREASE
IN CASH AND CASH EQUIVALENTS
|
1,197,681
|
1,611,740
|
|||||
CASH
AND CASH EQUIVALENTS, beginning of year
|
2,378,848
|
767,108
|
|||||
CASH
AND CASH EQUIVALENTS, end of year
|
$
|
3,576,529
|
$
|
2,378,848
|
1.
|
ORGANIZATION
AND BASIS OF PRESENTATION
|
2.
|
SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES
|
·
|
direct
ACH withdrawals; and
|
·
|
inclusion
on the customer’s local telephone bill provided by their Local Exchange
Carriers, or LECs.
|
3.
|
ACCOUNTS
RECEIVABLE
|
Current
|
Long-Term
|
Total
|
||||||||
Gross
accounts receivable
|
$
|
11,763,000
|
$
|
2,345,000
|
$
|
14,108,000
|
||||
Allowance
for doubtful accounts
|
(3,401,000
|
)
|
(270,000
|
)
|
(3,671,000
|
)
|
||||
Net
|
$
|
8,362,000
|
$
|
2,075,000
|
$
|
10,437,000
|
Allowance
for dilution and fees on amounts due from billing
aggregators
|
$
|
2,978,000
|
||
Allowance
for customer refunds
|
638,000
|
|||
Other
allowances
|
55,000
|
|||
$
|
3,671,000
|
4.
|
INTANGIBLE
ASSETS
|
Years
ended September
30,
|
||||
2005
|
642,000
|
|||
2006
|
319,000
|
|||
2007
|
171,000
|
|||
2008
|
171,000
|
|||
2009
|
171,000
|
|||
Thereafter
|
1,852,000
|
|||
|
||||
Total
|
|
$
|
3,326,000
|
5.
|
PROPERTY
AND EQUIPMENT
|
Leasehold
improvements
|
$
|
439,000
|
||
Furnishings
and fixtures
|
298,000
|
|||
Office
and computer equipment
|
993,000
|
|||
Total
|
1,730,000
|
|||
Less
accumulated depreciation
|
(1,004,000
|
)
|
||
Property
and equipment, net
|
$
|
726,000
|
6.
|
NOTES
PAYABLE AND LINE OF CREDIT
|
Note
payable to former Telco stockholders, original balance of $550,000,
interest at 10.5% per annum. Repayment terms require monthly installments
of principal and interest of $19,045 beginning December 15, 2002.
Stated
maturity September 25, 2004. Collateralized by all assets of the
Company.
|
$
|
116,000
|
7.
|
PROVISION
FOR INCOME TAXES
|
2004
|
2003
|
||||||
Current
provision
|
$
|
3,682,000
|
$
|
3,337,000
|
|||
Deferred
(benefit) provision
|
1,158,000
|
(1,466,000
|
)
|
||||
Net
income tax provision
|
$
|
4,840,000
|
$
|
1,871,000
|
2004
|
2003
|
||||||||||||
Amount
|
%
|
Amount
|
%
|
||||||||||
Federal
statutory rates
|
$
|
4,692,000
|
34
|
%
|
$
|
3,226,000
|
34
|
%
|
|||||
State
income taxes
|
343,000
|
2
|
%
|
115,000
|
1
|
%
|
|||||||
Change
in estimate of NOL due to
|
|||||||||||||
changes
in structuring and state
|
|||||||||||||
income
tax rates used
|
(1,465,000
|
)
|
-15
|
%
|
|||||||||
Other
|
(195,000
|
)
|
-1
|
%
|
(5,000
|
)
|
0
|
%
|
|||||
Effective
rate
|
$
|
4,840,000
|
35
|
%
|
$
|
1,871,000
|
20
|
%
|
|||||
Deferred
income tax assets:
|
||||
Book/tax
differences in accounts receivable
|
$
|
474,000
|
||
Book/tax
differences for compensation expense associated with restricted
stock
|
728,000
|
|||
Book/tax
differences in intangible assets
|
114,000
|
|||
Total
deferred income tax asset
|
1,316,000
|
|||
Deferred
income tax liabilities:
|
||||
Book/tax
differences in depreciation
|
122,000
|
|||
Book/tax
differences in prepaid assets
|
122,000
|
|||
Book/tax
differences in customer acquisition costs
|
1,568,000
|
|||
Total
deferred income tax liability
|
1,812,000
|
|||
Net
deferred income tax liability
|
$
|
(496,000
|
)
|
8.
|
LEASES
|
Years
ended September 30,
|
||||
2005
|
$
|
379,000
|
||
2006
|
326,000
|
|||
2007
|
19,000
|
|||
2008
|
-
|
|||
2009
|
-
|
|||
Thereafter
|
-
|
|||
Total
|
$
|
724,000
|
9.
|
STOCKHOLDERS’
EQUITY
|
10.
|
COMMITMENTS
AND CONTINGENCIES
|
11.
|
NET
INCOME PER SHARE
|
2004
|
2003
|
||||||||||||||||||
Income
|
Shares
|
Per
Share
|
Income
|
Shares
|
Per
Share
|
||||||||||||||
Net
income
|
$
|
8,961,000
|
$
|
7,616,000
|
|||||||||||||||
Preferred
stock dividends
|
(2,000
|
)
|
(2,000
|
)
|
|||||||||||||||
Income
available to common stockholders
|
$
|
8,959,000
|
$
|
7,614,000
|
|||||||||||||||
Basic
earnings per share:
|
|||||||||||||||||||
Income
available to common stockholders
|
$
|
8,959,000
|
47,375,927
|
$
|
0.19
|
$
|
7,614,000
|
45,326,721
|
$
|
0.17
|
|||||||||
Effect
of dilutive securities:
|
|||||||||||||||||||
Unvested
restricted stock
|
510,745
|
264,869
|
|||||||||||||||||
Series
E convertible preferred stock
|
104,032
|
-
|
|||||||||||||||||
Outstanding
warrants
|
84,995
|
-
|
|||||||||||||||||
Diluted
earnings per share:
|
$
|
8,959,000
|
48,075,699
|
$
|
0.19
|
$
|
7,614,000
|
45,591,590
|
$
|
0.17
|
12.
|
RELATED
PARTY TRANSACTIONS
|
Mathew
& Markson
|
$
|
1,632,000
|
||
Morris
& Miller
|
2,263,000
|
|||
$
|
3,895,000
|
13.
|
CONCENTRATION
OF CREDIT RISK
|
14.
|
STOCK
BASED COMPENSATION
|
·
|
1,039,000
shares vest at the end of three years from the date of
grant;
|
·
|
576,500
shares vest either at the end of ten years or upon the Company’s common
stock attaining an average bid and ask price of $10.00 per share
for three
consecutive trading days;
|
·
|
687,500
shares vest either at the end of ten years or in increments based
on the
common stock attaining various average bid and ask prices between
$5.00
per share and $9.00 per share;
|
·
|
185,000
shares vest either at the end of three years or in increments based
on the
common stock attaining various average bid and ask prices between
$5.00
per share and $8.00 per share.
|
2004
|
2003
|
||||||||||||
Number
of
Warrants
|
Weighted
Average
Exercise
Price
|
Number
of
Warrants
|
Weighted
Average
Exercise
Price
|
||||||||||
Warrants
outstanding at beginning of year
|
500,000
|
$
|
2.12
|
500,000
|
$
|
2.12
|
|||||||
Granted
|
-0-
|
-0-
|
|||||||||||
Expired
|
-0-
|
-0-
|
|||||||||||
Exercised
|
-0-
|
-0-
|
|||||||||||
Outstanding
at September 30,
|
500,000
|
$
|
2.12
|
500,000
|
$
|
2.12
|
15.
|
EMPLOYEE
BENEFIT PLAN
|
16.
|
OTHER
INCOME
|
17.
|
QUARTERLY
FINANCIAL DATA (UNAUDITED)
|
Quarter
Ended
|
|||||||||||||
December
31,
2002
|
March
30,
2003
|
June
30,
2003
|
September
30,
2003
|
||||||||||
Quarterly
Data Per 10-Q Filings
|
|||||||||||||
Net
revenues
|
$
|
5,741,455
|
$
|
6,849,044
|
$
|
8,013,845
|
na
|
||||||
Gross
profit
|
3,919,305
|
5,000,078
|
5,952,616
|
na
|
|||||||||
Net
income
|
1,092,892
|
1,504,921
|
1,676,830
|
na
|
|||||||||
Earnings
per share information:
|
|||||||||||||
Basic
|
$
|
0.02
|
$
|
0.03
|
$
|
0.04
|
na
|
||||||
Diluted
|
$
|
0.02
|
$
|
0.03
|
$
|
0.04
|
na
|
||||||
Revised
Quarterly Data
|
|||||||||||||
Net
revenues
|
$
|
5,741,455
|
$
|
6,849,044
|
$
|
8,013,845
|
$
|
10,163,100
|
|||||
Gross
profit
|
3,803,327
|
5,000,078
|
5,952,616
|
7,537,677
|
|||||||||
Net
income
|
1,017,506
|
1,504,921
|
1,676,830
|
3,416,609
|
|||||||||
Earnings
per share information:
|
|||||||||||||
Basic
|
$
|
0.02
|
$
|
0.03
|
$
|
0.04
|
$
|
0.07
|
|||||
Diluted
|
$
|
0.02
|
$
|
0.03
|
$
|
0.04
|
$
|
0.07
|
18.
|
SUBSEQUENT
EVENTS
|
Exhibit
Number
|
Description
|
||
Consent
of Epstein, Weber and Conover P.L.C
|
|||
Certification
pursuant to SEC Release No. 33-8238, as adopted pursuant to Section
302 of
the Sarbanes-Oxley Act of 2002
|
|||
Certification
pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section
906 of
the Sarbanes-Oxley Act of
2002
|
Dated:
November 30, 2005
|
/s/
Peter J. Bergmann
|
||
Peter
J. Bergmann, Chief Executive
Officer
|