Delaware
|
11-3255619
|
|
(State
or jurisdiction of incorporation
or
organization)
|
(I.R.S.
Employer Identification)
|
|
·
|
Accountabilities,
Inc., was originally incorporated as a Delaware corporation named
Thermaltec International Corp. in November 1994 and its primary business
from inception through July 2001 was the establishment and support of
thermal spray coating shops in Latin
America.
|
|
·
|
In
June 2000, Thermaltec acquired Tranventures Industries, Inc., a New York
corporation formed to exploit various business opportunities in the
transportation and logistics industries in exchange for shares of
Thermaltec common stock.
|
|
·
|
In
May 2001, Thermaltec changed its name to TTI Holdings of America
Corp.
|
|
·
|
In
July 2001, TTI Holdings of America divested the thermal spray coating
business by way of a spin-off of a wholly owned subsidiary to its
shareholders.
|
|
·
|
In
August 2002, TTI Holdings of America acquired Steam Cleaning USA, Inc., a
corporation formed to acquire and expand a steam cleaning business in a
reverse acquisition transaction pursuant to which Steam Cleaning USA, Inc.
was merged into TTI Holdings of America, and TTI Holdings of America
changed its name to Steam Cleaning USA,
Inc.
|
|
·
|
On
July 1, 2003, Steam Cleaning USA, Inc. acquired all of the outstanding
capital stock of Humana Trans Services Holding Corp., a Delaware
corporation which, through its subsidiaries, provided employee leasing and
benefits processing services and temporary staffing placement solutions to
the trucking industry.
|
|
·
|
In
August 2003, Steam Cleaning USA, Inc. changed its name to Humana Trans
Services Holding Corp.
|
|
·
|
In
December 2004, Humana sold its employee leasing and benefits processing
business to a third party.
|
|
·
|
In
June 2005, Humana acquired a business plan concept from Allan Hartley
related to the staffing and recruitment of professional employees and, at
the same time formed a new subsidiary named Accountabilities Inc. to
develop the new business plan and named Mr. Hartley as president of the
subsidiary.
|
|
·
|
In
July 2005, Humana sold the segment of its staffing business devoted to the
trucking industry to an entity controlled by its management team
(excluding Mr. Hartley).
|
|
·
|
In
October 2005, Accountabilities Inc., the subsidiary of Humana, was merged
into Humana and the surviving corporation changed its name to
Accountabilities, Inc.
|
|
·
|
In
November 2005, Accountabilities acquired the operations of three offices
from Stratus Services Group, Inc., a staffing company, in exchange for its
agreement to pay to Stratus a percentage of revenues of the acquired
business for a period of 36 months.
|
|
·
|
In
March 2006, Accountabilities acquired the operations of five offices from
US Temp Services, Inc., a staffing company, for a purchase price of
$1,723,000.
|
|
·
|
In
February 2007, Accountabilities acquired substantially all of the business
and assets of ReStaff Services, Inc., a staffing company, for a total
purchase price of $4,710,000.
|
·
|
CPA Partner on Premise
Program
|
|
·
|
the
use of a recognized and trusted CPA brand, which we believe is a
significant market differentiator versus
competitors;
|
|
·
|
accelerated
market presence through the immediate access to the CPA firm clients;
and
|
|
·
|
a
significant reduction in start-up costs associated with developing new
offices and markets.
|
·
|
Direct Professional
Services
|
·
|
Staffing
Abilities
|
|
·
|
National
Recruiting Center – Through our national recruiting center, we receive and
complete job orders for candidates for any market in the
U.S. Through this center, we also obtain overflow orders from
our CPA firm affiliates and orders outside of their designated area,
splitting the fees 50/50, thereby further capitalizing on our CPA
relationships, but at higher margins than those derived through our
Partner on Premise agreements.
|
|
·
|
Job
Board – Through our job board, AccountingEmployees.com, we are able to
capitalize on what we believe is one of the fastest growing segments of
the staffing industry. CPA members post jobs for free while all
other postings are fee based.
|
·
|
consulting
firms;
|
·
|
local,
regional and national accounting
firms;
|
·
|
independent
contractors;
|
·
|
traditional
and Internet-based staffing firms and their specialized divisions;
and
|
·
|
the
in-house resources of our clients.
|
·
|
We
may not be able to compete successfully for available acquisition
candidates, complete future acquisitions or investments or accurately
estimate their financial effect on our
business;
|
·
|
Future
acquisitions, investments or joint ventures may require us to issue
additional common stock, spend significant cash amounts or decrease our
operating income;
|
·
|
We
may have trouble integrating the acquired business and retaining its
personnel;
|
·
|
Acquisitions,
investments or joint ventures may disrupt business and distract management
from other responsibilities; and
|
·
|
If
our acquisitions or investments fail, our business could be
harmed.
|
·
|
Completing
such acquisitions will be limited by our ability to negotiate purchase
terms and/or obtain third party financing on terms acceptable to us, given
our current working capital deficit, as discussed below, and our current
inability to finance such acquisitions through current cash
flows. There can be no assurance that we will be able to
negotiate such acceptable purchase terms or third party
financing.
|
·
|
claims
of discrimination and harassment,
|
·
|
violations
of wage and hour laws,
|
·
|
criminal
activity,
|
·
|
claims
relating to actions by customers including property damage and personal
injury, misuse of proprietary information and misappropriation of assets,
and
|
·
|
immigration
related claims.
|
For
the Period
|
||||||||||||||||||||
From
June 9, 2005
|
||||||||||||||||||||
Three
Months Ended
|
Year
Ended
|
(Date
of Inception) to
|
||||||||||||||||||
December
31, 2007
|
December
31, 2006
|
September
30, 2007
|
September
30, 2006
|
September
30, 2005
|
||||||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||||||
Revenues
|
$ | 18,148,000 | $ | 11,909,000 | $ | 57,581,000 | $ | 34,088,000 | $ | - | ||||||||||
Income
(loss) from operations
|
$ | 355,000 | $ | 133,000 | $ | 711,000 | $ | (514,000 | ) | $ | (91,000 | ) | ||||||||
Net
income (loss)
|
$ | 41,000 | $ | (72,000 | ) | $ | (184,000 | ) | $ | (1,012,000 | ) | $ | (91,000 | ) | ||||||
Basic
and diluted net income (loss) per share
|
$ | 0.00 | $ | (0.01 | ) | $ | (0.01 | ) | $ | (0.12 | ) | $ | (0.03 | ) | ||||||
Shares
used in basic per share calculations
|
16,884,000 | 13,878,000 | 15,515,000 | 8,792,000 | 2,960,000 | |||||||||||||||
Shares
used in diluted per share calculations
|
17,142,000 | 13,878,000 | 15,515,000 | 8,792,000 | 2,960,000 |
As
of
|
||||||||||||
December
31, 2007
|
September
30, 2007
|
September
30, 2006
|
||||||||||
(unaudited)
|
||||||||||||
Total
assets
|
$ | 8,444,000 | $ | 8,819,000 | $ | 4,073,000 | ||||||
Long-term
debt including current portion
|
$ | 5,004,000 | $ | 5,228,000 | $ | 1,614,000 | ||||||
Total
stockholders’ equity (deficit)
|
$ | 502,000 | $ | 450,000 | $ | (460,000 | ) |
▪
|
CPA Partner on Premise
Program
|
▪
|
Staffing
Abilities
|
|
▪
|
National
Recruiting Center – Through our national recruiting center, we receive and
complete job orders for candidates for any market in the
U.S. Through this center, we also obtain overflow orders from
our CPA firm affiliates and orders outside of their designated area,
splitting the fees 50/50, thereby further capitalizing on our CPA
relationships, but at higher margins than those derived through our
Partner on Premise agreements.
|
|
▪
|
Job
Board – Through our job board AccountingEmployees.com, we are able to
capitalize on one of the fastest growing segments of the staffing
industry. CPA members post jobs for free while all other
postings are fee based.
|
|
▪
|
Management
believes that the CPA Partner on Premise sales and marketing agreements
represents a significant marketing differentiator to our current and
potential clients in that the services are associated with the trusted
name of known regional public accounting firms, and represents an
important part of our strategy of growing our Direct Professional Services
offering. In recognition of this, we are continuing to invest
in efforts to support the identification and procurement of additional CPA
firm affiliates nationwide, as well as investing in the continued
improvement and refinement of our operations and general and
administrative activities to support our current relationships going
forward.
|
|
▪
|
A
significant component of our growth to date has come through
acquisitions. Management continues to invest resources in
activities to seek, complete and integrate acquisitions that enhance
current service offerings and effectively assimilate into our CPA Partner
on Premise marketing and sales strategy. Additionally,
management seeks acquisitions in desired geographical markets and which
have minimal costs and risks associated with
integration. Management believes that effectively acquiring
businesses with these attributes will be critical to carrying out our
strategy of capitalizing on the CPA Partner on Premise Program and other
sales and marketing initiatives.
|
|
▪
|
Our
success depends on our ability to provide our clients with highly
qualified and experienced personnel who possess the skills and experience
necessary to satisfy their needs. Such individuals are in great
demand, particularly in certain geographic areas, and are likely to remain
a limited resource for the foreseeable future. Management is
responding to this demand through proactive recruiting efforts, targeted
marketing, the use of our job board, AccountingEmployees.com, and the
continued expansion of the CPA Partner on Premise Program which management
believes is also an attractive differentiator to prospective
candidates.
|
|
▪
|
We
have financed our growth largely through the issuance of debt and have
incurred negative working capital. As of December 31, 2007 we
had negative working capital of ($3,491,000), for which the component
constituting the current portion of long term debt was
$2,420,000. Total outstanding debt as of December 31, 2007 was
$5,004,000, $573,000 of which is past due or due upon demand, whereas
$3,090,000 of which is subject to proportionate reduction in the event the
associated acquired business for which the debt was issued does not
produce agreed upon levels of profitability. In order to
service our debt, maintain our current level of operations, as well as
fund the increased costs of becoming a reporting company and our growth
initiatives, we must be able to generate sufficient amounts of cash flow
and working capital. Management is engaged in several
activities, as explained further in "Working Capital" below, to
effectively accomplish these
objectives.
|
|
▪
|
After
becoming a fully reporting public company, we will experience increases in
certain general and administrative expenses to comply with the laws and
regulations applicable to public companies. These laws and regulations
include the provisions of the Sarbanes-Oxley Act of 2002 and the rules of
the Securities and Exchange Commission and any exchange or quotation
system on which our common stock is traded or quoted. To comply
with the corporate governance and operating requirements of being a public
company, we will incur increases in such items as personnel costs,
professional services fees, and fees for independent
directors.
|
▪
|
Stratus Services Group, Inc.
Offices Acquisition (“Stratus Acquisition”). In November
2005, we acquired the operations of three general staffing offices from
Stratus Services Group, Inc. in exchange for certain future earn-out
payments.
|
▪
|
US Temp Services, Inc. Offices
Acquisition (“US Temp Acquisition”). On March 31, 2006,
we acquired the operations, including five general staffing offices, of US
Temp Services, Inc. in exchange for cash, notes and shares of our common
stock.
|
▪
|
ReStaff Services, Inc. Offices
Acquisition (“ReStaff Acquisition”). On February 26,
2007, we acquired the operations, including three general staffing
offices, of ReStaff Services, Inc. in exchange for, cash, notes and shares
of our common stock.
|
a) | In October 2007, we entered into forbearance agreements with respect to $545,000 out of the $573,000 past due. These short term debt holders have agreed to waive defaults and refrain from exercising their rights and remedies against us until October 31, 2008, in exchange for an increased interest rate, |
b) | As explained further below, pursuant to the agreement with the former owner of ReStaff, we are currently in the process of determining the appropriate reduction in the debt due to the former owner, which management anticipates to result in a reduction ranging from $800,000 to $1,000,000 and may contain a combination of direct reduction to debt, partial conversion to equity, and possibly contingency goal based payments, |
c) | In January 2008 the holder of the $250,000, 10% convertible subordinate note issued in August 2007, as described in paragraph xiii of the section captioned "Debt" below, agreed to exchange the note and accrued interest for 744,031 shares of common stock and warrants to purchase 100,000 shares of common stock at $0.50, |
d) | During the second quarter of 2008 we issued 1,107,500 shares of restricted common stock to certain employees and directors at a price of $0.20 per share raising gross proceeds of $221,500, |
e) | In January 2008 the Company commenced a private offering to sell up to $200,000 of common stock and warrants, at no more than a 25% discount to the average closing market price for the five days preceding the transaction, and limiting the number of warrants issued to no more than 10% of the common shares issued, and through February 29, 2008, $35,000 in proceeds have been received in exchange for 100,000 shares of common stock and warrants to purchase an additional 9,800 shares of common stock at $0.50 per share, |
f) | In March 2008, we issued 1,000,000 shares of the Company's common stock to the related party that made the $950,000 unsecured loan in March 2007, in exchange for consideration of $200,000 which consisted of the cancellation of the remaining outstanding principal balance of the loan of $120,000, the cancellation of $26,000 of outstanding invoices payable and $54,000 in cash. |
g) | In January 2008, the related party that held the $280,000 12% unsecured convertible note dated April 1, 2006, with an outstanding principal balance of $200,000, exchanged the note for 600,000 shares of our common stock and a new unsecured note in the amount of $100,000 due October 31, 2008 and bearing an annual interest rate of 12%. |
h) | In December 2007 we retained an outside financial advisory and investment banking firm to advise and assist us in raising capital. Through February 29, 2008 we have completed the planning phase and in March of 2008 we began actively pursuing the raising of capital., |
i) | We are aggressively managing cash and expenses, including the increased costs of becoming a reporting company, with activities such as seeking additional efficiencies in our operating offices and corporate functions including headcount reductions if appropriate, improving our accounts receivable collection efforts, obtaining more favorable vendor terms, and using our finance and accounting consultants when available to aid in the necessary obligations associated with becoming a reporting company, and |
j) | We are continuing our efforts at expanding our higher margin professional services. |
December
31,
|
September
30,
|
|||||||
2007
|
2007
|
|||||||
Long-term
debt
|
||||||||
8%
subordinated note (i)
|
$ | 90,000 | $ | 93,000 | ||||
3%
convertible subordinated note (ii)
|
500,000 | 527,000 | ||||||
Unsecured
note (iii)
|
80,000 | 80,000 | ||||||
Long
term capitalized consulting obligations (v)
|
112,000 | 159,000 | ||||||
10%
convertible subordinated note (xiii)
|
244,000 | 232,000 | ||||||
Other
debt
|
83,000 | 50,000 | ||||||
Total
|
1,109,000 | 1,141,000 | ||||||
Less
current maturities
|
683,000 | 691,000 | ||||||
Non-current
portion
|
426,000 | 450,000 | ||||||
Related
party long-term debt
|
||||||||
8%
unsecured demand note (iv)
|
101,000 | 101,000 | ||||||
Long
term capitalized consulting obligations (vi)
|
38,000 | 46,000 | ||||||
12%
unsecured convertible note (vii)
|
243,000 | 270,000 | ||||||
Demand
loan (viii)
|
58,000 | 30,000 | ||||||
6%
unsecured note (ix)
|
300,000 | 300,000 | ||||||
6%
unsecured note (x)
|
2,791,000 | 2,846,000 | ||||||
9%
unsecured note (xi)
|
177,000 | 210,000 | ||||||
Unsecured
loan (xii)
|
187,000 | 284,000 | ||||||
Total
|
3,895,000 | 4,087,000 | ||||||
Less
current maturities
|
1,737,000 | 1,647,000 | ||||||
Non-current
portion
|
2,158,000 | 2,440,000 | ||||||
Total
long-term debt
|
5,004,000 | 5,228,000 | ||||||
Less
current maturities
|
2,420,000 | 2,338,000 | ||||||
Total
non-current portion
|
$ | 2,584,000 | $ | 2,890,000 | ||||
Less
than
|
More
than
|
|||||||||||||||||||
Contractual
Obligations and Commitments
|
Total
|
1
year
|
1-3
years
|
3-5
years
|
5
years
|
|||||||||||||||
Long-term
debt, including interest
|
$ | 5,759,000 | $ | 2,640,000 | $ | 3,047,000 | $ | 72,000 | $ | - | ||||||||||
Operating
leases
|
2,183,000 | 443,000 | 891,000 | 635,000 | 214,000 | |||||||||||||||
Total
contractual obligations and commitments
|
$ | 7,942,000 | $ | 3,083,000 | $ | 3,938,000 | $ | 707,000 | $ | 214,000 | ||||||||||
Amount
and
|
Percentage
|
|||||||
Nature
of
|
Of
|
|||||||
Beneficial
|
Outstanding
|
|||||||
Name
|
Ownership
|
Shares
|
||||||
Ronald
Shapss
|
1,548,000
|
6.9 | % | |||||
Allan
Hartley
|
910,000
|
4.1
|
||||||
Norman
Goldstein
|
620,000 | (2) |
2.8
|
|||||
James
Zimbler
|
1,560,000
|
(3) |
7.0
|
|||||
Jay
Schecter
|
-
|
-
|
||||||
John
Messina
|
220,000
|
1.0 | ||||||
Elliot
Cole
|
70,000
|
(4 | ) | |||||
Mark
Levine
|
762,500
|
3.4
|
||||||
Stephen
DelVecchia
|
545,000
|
2.4 | ||||||
Tri-State
Employment Services, Inc. (1)
|
6,631,700
|
29.6
|
||||||
Kathy
Raymond
|
2,633,334 | (5) |
11.7
|
|||||
All
Executive Officers and Directors as a Group (9
persons)
|
6,235,500
|
27.8 | % |
(1)
|
The
address of this shareholder is 160 Broadway, 15th
Floor, New York, New York 10038. Robert Cassera, President of
Tri-State Employment Services, Inc. exercises investment and dispositive
power of the shares owned by Tri-State Employment Services,
Inc.
|
(5)
|
Includes
10,000 shares owned by Ms. Raymond's son, Thomas Dietz, 2,423,334 shares
owned by Pylon Management, Inc., and 150,000 shares owned by Washington
Capital, LLC. Pylon Management, Inc. and Washington Capital, LLC are
owned by Ms. Raymond who exercises sole investment and dispositive power
of the shares owned by such
entities.
|
Name
|
Age
|
Title
|
|
|
|
Ronald
Shapss
|
61
|
Chairman
of the Board
|
Allan
Hartley
|
56
|
President
and Director
|
Mark
S. Levine
|
46
|
Chief
Operating Officer
|
Stephen
DelVecchia
|
38
|
Chief
Financial Officer
|
James
Zimbler
|
42
|
Vice
President, Treasurer
|
Elliott
Cole
|
75
|
Director
|
Norman
Goldstein
|
66
|
Director
|
Jay
H. Schecter
|
54
|
Director
|
John
Messina
|
40
|
Director
|
|
·
|
base
salary;
|
|
·
|
performance-based
incentive cash compensation;
|
|
·
|
stock
awards; and
|
|
·
|
retirement
and other benefits.
|
|
·
|
market
data, which generally consisted of publicly available filings of other
professional staffing and workforce solutions companies, including
Westaff, Resources Connection and Kforce,
Inc.;
|
|
·
|
internal
review of the executives’ compensation, both individually and relative to
other officers; and
|
|
·
|
individual
performance of the executive.
|
|
·
|
enhancing
the link between the creation of stockholder value and long-term executive
incentive compensation;
|
|
·
|
providing
an opportunity for increased equity ownership by executives;
and
|
|
·
|
maintaining
competitive levels of total
compensation.
|
Name and
Principal Position
|
Fiscal Year
Ended
|
Salary
($)
|
Bonus
($)
|
Stock Awards
($)
|
Option Awards
($)
|
Non-Equity Incentive Plan
Compensation ($)
|
Nonqualified Deferred
Compensation Earnings ($)
|
All Other Compensation
($)(2)
|
Total
($)
|
||||||||||||||||||||||||
Allan
Hartley,
|
09/30/07
|
$ |
162,659
|
$ |
-
|
$ |
-
|
$ |
-
|
$ |
-
|
$ |
-
|
$ |
12,000
|
$ |
174,659
|
||||||||||||||||
President
|
09/30/06
|
88,461
|
-
|
396,000 | (1) |
-
|
-
|
-
|
2,000
|
486,461
|
|||||||||||||||||||||||
And
CEO
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Lisa
Connallon,
|
09/30/07
|
$ |
100,776
|
$ |
485
|
$ |
-
|
$ |
-
|
$ |
-
|
$ |
-
|
$ |
12,000
|
$ |
113,261
|
||||||||||||||||
Vice
President -
|
09/30/06
|
67,184
|
-
|
-
|
-
|
-
|
-
|
7,000
|
74,184
|
||||||||||||||||||||||||
Finance
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
Stephen
DelVecchia
|
09/30/07
|
$ |
85,096
|
$ |
-
|
$ | 4,019 | (1) | $ |
-
|
$ |
-
|
$ |
-
|
$ |
3,500
|
$ |
92,615
|
|||||||||||||||
Chief
Financial
|
09/30/06
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Officer
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
Mark
S. Levine
|
09/30/07
|
$ |
145,962
|
$ |
-
|
$ | 22,967 | (1) | $ |
-
|
$ |
-
|
$ |
-
|
$ |
6,400
|
$ |
175,329
|
|||||||||||||||
Chief
Operating
|
09/30/06
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Officer
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
Name
|
Grant
Date
|
All Other Stock
Awards. Number of Shares of Stock or Units
|
Grant Date Fair Value of Stock
Awards (3)
|
||||||
Stephen
DelVecchia
Chief
Financial Officer
|
March
5, 2007
|
60,000 | (1) | $ |
20,670
|
||||
Mark
Levine
Chief
Operating Officer
|
January
30, 2007
|
500,000 | (2) | $ |
172,250
|
(1)
|
Represents
a grant of restricted stock under employment agreement that vests in three
equal annual installments commencing upon the first anniversary of the
date of grant.
|
(2)
|
Represents a
grant of restricted stock under employment agreement that vests in five
equal annual installments commencing upon the first anniversary of the
date of grant.
|
(3) | Represents closing price per share as reported by the Pink Sheets quotation system on the date of grant multiplied by the number of shares awarded. |
Option
Awards
|
Stock
Awards
|
||||||||||||||||||||||||||||||||||||
Name
|
Date of
Grant
|
Number of Securities Underlying
Unexercised Options
(#)
Exercisable
|
Number of Securities Underlying
Unexercised Options
(#)
Unexercisable
|
Equity Incentive Plan
Awards: Number of Securities Underlying Unexercised Unearned
Options
(#)
|
Option Exercise
Price
($)
|
Option Expiration
Date
|
Number of Shares or Units of
Stock That Have Not Vested
(#)
|
Market Value of Shares or Units
of Stock That Have Not Vested
($)
|
Equity Incentive Plan Awards:
Number of Unearned Shares, Units or Other Rights That Have Not
Vested
(#)
|
Equity Incentive Plan Awards:
Market or Payout Value of Unearned Shares, Units or Other Rights That Have
Not Vested
($)
|
|||||||||||||||||||||||||||
Stephen
DelVecchia, Chief Financial Officer
|
03/5/07
|
-
|
-
|
-
|
-
|
-
|
60,000 | (1) | $ |
30,000
|
(3) |
-
|
-
|
||||||||||||||||||||||||
Mark
Levine, Chief Operating Officer
|
01/30/07
|
-
|
-
|
-
|
-
|
-
|
500,000 | (2) | $ |
250,000
|
(3) |
-
|
-
|
(1)
|
Represents
an award of restricted stock that vests in equal annual installments on
March 5, 2008, 2009 and 2010.
|
(2)
|
Represents
an award of restricted stock that vests in equal annual installments on
January 30, 2008, 2009, 2010, 2011 and 2012.
|
(3) | Represents closing price per share as reported by the Pink Sheets Quotation System on September 30, 2007 multiplied by the number of shares that had not vested as of such date. |
Low
|
High
|
|||||||
Fiscal Year Ended
September 30, 2006
|
||||||||
First
Quarter
|
$ |
.20
|
$ |
.95
|
||||
Second
Quarter
|
.05
|
.50
|
||||||
Third
Quarter
|
.35
|
.65
|
||||||
Fourth
Quarter
|
.11
|
.54
|
||||||
Fiscal Year Ended
September 30, 2007
|
||||||||
First
Quarter
|
.20
|
.45
|
||||||
Second
Quarter
|
.30
|
.78
|
||||||
Third
Quarter
|
.41
|
.70
|
||||||
Fourth
Quarter
|
.32
|
.70
|
||||||
Fiscal Year Ending
September 30, 2008
|
||||||||
First
Quarter
|
.31
|
.35
|
||||||
Second
Quarter
|
.32
|
.50
|
||||||
Third Quarter (through April 11, 2008) | .30 | .39 |
Number of securities to be
issued upon exercise of outstanding options, warrants and
rights
|
Weighted-average exercise price
of outstanding options, warrants and rights
|
Number of
securities
Remaining available for future
issuance under equity compensation plans (excluding securities reflected
in column (a))
|
||||||||||
Plan
Category
|
(a)
|
(b)
|
(c)
|
|||||||||
Equity
compensation plans approved by security holders
|
-
|
$ |
-
|
-
|
||||||||
Equity
compensation plans not approved by security holders (1)
|
-
|
$ |
-
|
2,000,000
|
||||||||
Total
|
-
|
$ |
-
|
2,000,000
|
||||||||
(1)
|
Represents
shares reserved for issuance under our Equity Incentive Plan which was
approved by shareholders subsequent to September 30,
2007.
|
Number
|
Description
|
|
2.1
|
Asset
Purchase Agreement between Accountabilities, Inc. and Stratus Services
Group, Inc. (1)
|
|
2.2
|
Asset
Purchase Agreement between Accountabilities, Inc. and US Temp Services,
Inc. (previously filed)
|
|
2.3
|
Asset
Purchase Agreement between Accountabilities, Inc. and Restaff Services,
Inc. (previously filed)
|
|
3.1
|
Amended
and Restated Certificate of Incorporation of the Registrant. (previously
filed)
|
|
3.2
|
By-Laws
of the Registrant. (2)
|
|
10.1
|
Convertible
Note issued by Accountabilities, Inc. to North Atlantic Resources LTD in
principal amount of $250,000 (1).
|
|
10.2
|
Form
of Warrant issued with respect to 55,986 shares of Accountabilities, Inc.
Common Stock. (1)
|
|
10.3
|
Employment
Agreement between Accountabilities, Inc. and Allan Hartley.
(1)
|
|
10.4
|
Employment
Agreement between Accountabilities, Inc. and Mark Levine.
(1)
|
|
10.5
|
Employment
Agreement between Accountabilities, Inc. and Stephen DelVecchia.
(1)
|
|
10.6
|
Convertible
Subordinated Note dated March 31, 2006 issued by Accountabilities, Inc. to
Bernard Freedman and Alice Freedman Living Trust in principal amount of
$675,000. (1)
|
|
10.7
|
Demand
Note dated March 31, 2006 issued by Accountabilities, Inc. to Washington
Capital in the principal amount of $150,000. (1)
|
|
10.8
|
Subordinated
Note dated March 31, 2006 issued by Accountabilities, Inc. to Bernard
Freedman and Alice Freedman Living Trust in principal amount of $175,000.
(1)
|
|
10.9 | Promissory Note dated March 31, 2006 issued by Accountabilities, Inc. to Stratus Services Group, Inc. in principal amount of $80,000. (1) | |
10.10
|
Consulting
Agreement dated March 31, 2006 between Accountabilities, Inc. and William
Thomas. (1)
|
|
10.11
|
Consulting
Agreement dated March 31, 2006 between Accountabilities, Inc. and Jerry
Schumacher. (1)
|
|
10.12
|
Consulting
Agreement dated March 31, 2006 between Accountabilities, Inc. and
Washington Capital, LLC. (1)
|
|
10.13
|
Convertible
Note dated April 1, 2006 to NGA, Inc. in principal amount of
$280,000. (1)
|
|
10.14
|
Promissory
Note dated February 26, 2007 issued by Accountabilities, Inc. to ReStaff
Services, Inc. in principal amount of $300,000. (1)
|
|
10.15
|
Promissory
Note dated February 26, 2007 issued by Accountabilities, Inc. to ReStaff
Services, Inc. in principal amount of $2,900,000. (1)
|
|
10.16
|
Interim
Financing Agreement dated February 23, 2007 between Accountabilities, Inc.
and Tri-State Employment Services, Inc. (1)
|
|
10.17 | Stock Purchase Agreement dated November 27, 2006 between Accountabilities, Inc. and Tri-State Employment Services, Inc. (1) | |
10.18
|
Agreement
dated August 1, 2006 between Accountabilities, inc. and Tri-State
Employment Services , Inc. (1)
|
|
10.19
|
Account
Transfer Agreement dated as of March 1, 2007 between
Accountabilities, Inc. and Wells Fargo. (1)
|
|
10.20 | Finder's Fee Agreement dated February 26, 2007 between Accountabilities, Inc. and Pylon Management, Inc. (1) | |
10.21 | Accountabilities, Inc. Equity Incentive Plan. (previously filed) | |
10.22 | Temporary Forbearance Agreement dated October 31, 2007 between Accountabilities, Inc. and Washington Capital, LLC (previously filed) | |
10.23 | Temporary Forbearance Agreement dated October 31, 2007 between Accountabilities, Inc. and Bernard Freedman. (previously filed) | |
10.24 | Temporary Forbearance Agreement dated October 31, 2007 between Accountabilities, Inc. and Bernard Freedman. (previously filed) | |
10.25 | Temporary Forbearance Agreement dated October 31, 2007 between Accountabilities, Inc. and NGA, Inc. (previously filed) | |
10.26 | Exchange Agreement dated January 22, 2008 between Accountabilities, Inc. and North Atlantic Resources, Ltd. (previously filed) | |
10.27 | Warrant dated January 22, 2008 issued to North Atlantic Resources, Ltd. (previously filed) | |
10.28 | Form of Warrant issued in connection with January 2008 Private Placement. (previously filed) | |
10.29 | Stock Purchase Agreement dated March 5, 2008 between Accountabilities, Inc. and Tri-State Employment Services, Inc. (previously filed) | |
10.30 | Exchange Agreement dated January 31, 2008 between Accountabilities, Inc. and NGA, Inc. (previously filed) | |
10.31 | Convertible Note dated January 31, 2008 issued to NGA, Inc. in principal amount of $100,000. (previously filed) | |
10.32 | Stock Purchase Agreement dated March 5, 2008 between Accountabilities, Inc. and Keystone Capital Resources, LLC. (previously filed) | |
10.33 | Form of Stock Purchase Agreement executed in conjunction with sale of 1,107,500 shares of Accountabilities, Inc. common stock for $0.20 per share. (previously filed) | |
10.34 | Form of Stock Purchase Agreement executed in conjunction with sale of 100,540 shares of Accountabilities, Inc. common stock for $0.35 per share and warrants to purchase up to 9,800 shares of the Company's common stock at an exercise price of $0.50 per share. (previously filed) | |
10.35 | Form of warrant issued in connection with private placement of 100,540 shares of Accountabilites, Inc. common stock. (previously filed) | |
10.36 | Convertible Note Purchase Agreement between Accountabilities, Inc. and North Atlantic Resources LTD, Inc. dated August 6, 2007. | |
21
|
Subsidiaries
(1)
|
|
Footnote
1
|
Incorporated
by reference to similarly numbered Exhibits filed with Amendment No. 2 to
the Registration Statement on Form S-4 of Hyperion Energy Inc. as filed
with the Securities and Exchange Commission on November 27,
2007.
|
|
Footnote
2
|
Incorporated
by reference to Exhibit 3.4 to the Form 10SB of Registrant filed with the
Securities and Exchange Commission on November 21, 2000
|
|
AccountAbilities, Inc. | |||
Date: April 15,
2008
|
By:
|
/s/ Stephen DelVecchia | |
Name: Stephen DelVecchia | |||
Title: Chief Financial Officer | |||
Date: April
15, 2008
|
By:
|
/s/ James W. Zimbler | |
Name: James W. Zimbler | |||
Title: Vice President | |||
Page
|
|
Report
of Independent Registered Public Accounting Firm
|
F-2
|
Balance
Sheets as of September 30, 2006 and 2007
|
F-3
|
Statements
of Operations for the Period from June 9, 2005 through September 30, 2005
and the Years Ended September 30, 2006 and 2007
|
F-4
|
Statements
of Cash Flows for the Period from June 9, 2005 through September 30, 2005
and the Years Ended September 30, 2006 and 2007
|
F-5
|
Statement
of Stockholders Equity for the Period from June 9, 2005 through September
30, 2007
|
F-6
|
Notes
to Financial Statements
|
F-7
|
Balance
Sheets as of December 31, 2007 and September 30,
2007
|
F-23
|
Statements
of Operations for the three months ended December 31, 2007 and
2006
|
F-24
|
Statement of
Stockholders Equity for the three months ended December 31,
2007
|
F-25
|
Statements of Cash
Flows for the three months ended December 31, 2007 and
2006
|
F-26
|
Notes
to Financial Statements
|
F-27
|
Page
|
|
Report
of Independent Registered Public Accounting Firm
|
F-32
|
Statements
of Net Assets Sold as of September 30, 2005 and 2004
|
F-33
|
Statement
of Net Revenues, Cost of Revenues and Expenses for the years Ended
September 30, 2005 and 2004
|
F-34
|
Notes
to Financial Statements
|
F-35
|
Statement
of Net Revenues, Cost of Revenues and Expenses for the Two Months Ended
November 28, 2005 and the Three Months Ended December 31,
2004
|
F-38
|
Notes
to Financial Statements
|
F-39
|
Page
|
|
Report
of Independent Registered Public Accounting Firm
|
F-41
|
Balance
Sheets as of December 31, 2006 and 2005
|
F-42
|
Statements
of Income for the Year Ended December 31, 2006 and the Period from April
12, 2005 through December 31, 2005
|
F-43
|
Statements
of Cash Flow for the Year Ended December 31, 2006 and the Period from
April 12, 2005 through December 31, 2005
|
F-44
|
Statement
of Stockholders’ Equity for the Period from April 12, 2005 through
December 31, 2006
|
F-45
|
Notes
to Financial Statements
|
F-46
|
Statements
of Income for the Two Months Ended February 26, 2007 and the Three Months
Ended March 31, 2006
|
F-50
|
Statements
of Cash Flows for the Two Months Ended February 26, 2007 and the Three
Months Ended March 31, 2006
|
F-51
|
Statement
of Stockholders’ Equity for the Period from December 31, 2006 through
February 26, 2007
|
F-52
|
Notes
to Financial Statements
|
F-53
|
Unaudited
Pro Forma Condensed Financial Information
|
F-54
|
Page
|
|
Report
of Independent Registered Public Accounting Firm
|
F-57
|
Balance
Sheets as of December 31, 2005 and 2004
|
F-58
|
Statements
of Operations for the Years Ended December 31, 2005 and
2004
|
F-59
|
Statements
of Cash Flow for the Years Ended December 31, 2005 and
2004
|
F-60
|
Statements
of Stockholders’ Deficit for the Period from December 31, 2003 through
December 31, 2005
|
F-61
|
Notes
to Financial Statements
|
F-62
|
Statements
of Operations for the Three Months Ended March 31, 2006 and
2005
|
F-67
|
Statements
of Cash Flows for the Three Months Ended March 31, 2006 and
2005
|
F-68
|
Statement
of Stockholders’ Deficit for the Period from December 31, 2005 through
March 31, 2006
|
F-69
|
Notes
to Financial Statements
|
F-70
|
September
30,
|
September
30,
|
|||||||
2007
|
2006
|
|||||||
ASSETS
|
||||||||
Current
assets
|
||||||||
Cash
|
$ |
137,000
|
$ |
8,000
|
||||
Accounts
receivable – less allowance for doubtful accounts of $338,000 and
$140,000, respectively
|
224,000
|
106,000
|
||||||
Due
from financial institution
|
134,000
|
431,000
|
||||||
Unbilled
receivables
|
1,182,000
|
945,000
|
||||||
Prepaid
expenses
|
268,000
|
216,000
|
||||||
Due
from related party
|
51,000
|
14,000
|
||||||
Total current
assets
|
1,996,000
|
1,720,000
|
||||||
Property
and equipment, net
|
149,000
|
135,000
|
||||||
Other
assets
|
34,000
|
32,000
|
||||||
Intangible
assets, net
|
2,023,000
|
745,000
|
||||||
Goodwill
|
4,617,000
|
1,441,000
|
||||||
Total
assets
|
$ |
8,819,000
|
$ |
4,073,000
|
||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||
Current
liabilities
|
||||||||
Accounts
payable and accrued liabilities
|
$ |
1,348,000
|
$ |
1,293,000
|
||||
Accrued
wages and related obligations
|
1,367,000
|
1,178,000
|
||||||
Current
portion of long-term debt
|
691,000
|
431,000
|
||||||
Current
portion of related party long-term debt
|
1,647,000
|
473,000
|
||||||
Due
to related party
|
169,000
|
-
|
||||||
Total current
liabilities
|
5,222,000
|
3,375,000
|
||||||
Long
term debt, net of current portion
|
450,000
|
665,000
|
||||||
Related
party long-term debt, net of current portion
|
2,440,000
|
45,000
|
||||||
Acquisition
related contingent liability
|
257,000
|
448,000
|
||||||
Total
liabilities
|
8,369,000
|
4,533,000
|
||||||
Commitments
and contingencies (Note 15)
|
||||||||
Stockholders’
equity (deficit)
|
||||||||
Preferred
stock, $0.0001 par value, 5,000,000 shares authorized; zero shares issued
and outstanding
|
-
|
-
|
||||||
Common
stock, $0.0001 par value, 95,000,000 shares authorized; 17,469,000 and
12,759,000 shares issued and outstanding, respectively
|
2,000
|
1,000
|
||||||
Additional
paid-in capital
|
1,735,000
|
642,000
|
||||||
Accumulated
deficit
|
(1,287,000 | ) | (1,103,000 | ) | ||||
Total stockholders’ equity
(deficit)
|
450,000
|
(460,000 | ) | |||||
Total liabilities and
stockholders’ equity
|
$ |
8,819,000
|
$ |
4,073,000
|
||||
For the
Period
|
||||||||||||
June 9,
2005
|
||||||||||||
Year
Ended
|
(Date of Inception)
to
|
|||||||||||
September
30,
|
September
30,
|
September
30,
|
||||||||||
2007
|
2006
|
2005
|
||||||||||
Revenue
|
$ |
57,581,000
|
$ |
34,088,000
|
$ |
-
|
||||||
Direct
cost of services
|
48,061,000
|
28,728,000
|
-
|
|||||||||
Gross
profit
|
9,520,000
|
5,360,000
|
-
|
|||||||||
Selling,
general and administrative expenses
|
8,488,000
|
5,756,000
|
91,000
|
|||||||||
Depreciation
and amortization
|
321,000
|
118,000
|
-
|
|||||||||
Income
(loss) from operations
|
711,000
|
(514,000
|
) | (91,000 | ) | |||||||
Interest
expense
|
895,000
|
498,000
|
-
|
|||||||||
Net
loss
|
$ | (184,000 | ) | $ | (1,012,000 | ) | $ | (91,000 | ) | |||
Basic
and diluted net loss per share
|
$ | (0.01 | ) | $ | (0.12 | ) | $ | (0.03 | ) | |||
Shares
used in basic and diluted per-share calculations
|
15,515,000
|
8,792,000
|
2,960,000
|
|||||||||
For the
Period
|
||||||||||||
June 9,
2005
|
||||||||||||
Year
Ended
|
(Date of Inception)
to
|
|||||||||||
September
30,
|
September
30,
|
September
30,
|
||||||||||
2007
|
2006
|
2005
|
||||||||||
Cash
flows from operating activities:
|
||||||||||||
Net
loss
|
$ | (184,000 | ) | $ | (1,012,000 | ) | $ | (91,000 | ) | |||
Adjustments
to reconcile net loss to cash provided by operating
activities:
|
||||||||||||
Depreciation
and amortization
|
321,000
|
118,000
|
-
|
|||||||||
Bad
debt expense
|
188,000
|
140,000
|
-
|
|||||||||
Stock-based
compensation
|
29,000
|
1,151,000
|
-
|
|||||||||
Amortization
of discount on long-term debt
|
7,000
|
-
|
-
|
|||||||||
Changes
in operating assets and liabilities, net of effect of
acquisitions:
|
||||||||||||
Trade
accounts receivable
|
(343,000 | ) | (833,000 | ) |
-
|
|||||||
Due
from financial institution
|
297,000
|
(431,000 | ) |
-
|
||||||||
Prepaid
expenses
|
15,000
|
(215,000 | ) |
-
|
||||||||
Due
from related party
|
(37,000 | ) | (14,000 | ) |
-
|
|||||||
Other
assets
|
(2,000 | ) | (32,000 | ) |
-
|
|||||||
Accounts
payable and accrued liabilities
|
327,000
|
1,396,000
|
92,000
|
|||||||||
Net
cash provided by operating activities
|
618,000
|
268,000
|
1,000
|
|||||||||
Cash
flows from investing activities:
|
||||||||||||
Purchase
of property and equipment
|
(69,000 | ) | (94,000 | ) | (1,000 | ) | ||||||
Acquisitions
|
(730,000 | ) | (247,000 | ) |
-
|
|||||||
Net
cash used in investing activities
|
(799,000 | ) | (341,000 | ) | (1,000 | ) | ||||||
Cash
flows from financing activities:
|
||||||||||||
Proceeds
from issuance of long-term debt
|
275,000
|
-
|
-
|
|||||||||
Principal
payments on long-term debt
|
(289,000 | ) | (125,000 | ) |
-
|
|||||||
Proceeds
from issuance of long-term debt – related parties
|
384,000
|
311,000
|
-
|
|||||||||
Principal
payments on long-term debt – related parties
|
(590,000 | ) | (26,000 | ) |
-
|
|||||||
Payments
on contingent acquisition related liability
|
(191,000 | ) | (229,000 | ) |
-
|
|||||||
Proceeds
from issuance of common stock
|
721,000
|
150,000
|
-
|
|||||||||
Net
cash provided by financing activities
|
310,000
|
81,000
|
-
|
|||||||||
Change
in cash
|
129,000
|
8,000
|
-
|
|||||||||
Cash
at beginning of period
|
8,000
|
-
|
-
|
|||||||||
Cash
at end of period
|
$ |
137,000
|
$ |
8,000
|
$ |
-
|
||||||
Additional
|
Total
|
|||||||||||||||||||
Common
Stock
|
Paid-In
|
Accumulated
|
Stockholders’
|
|||||||||||||||||
Shares
|
Amount
|
Capital
|
Deficit
|
Equity
(Deficit)
|
||||||||||||||||
Balances as of June 9,
2005
|
2,960,000
|
$ |
-
|
$ | (1,765,000 | ) | $ |
-
|
$ | (1,765,000 | ) | |||||||||
Net
loss for the period June 9, 2005 to September 30, 2005
|
-
|
-
|
(91,000 | ) | (91,000 | ) | ||||||||||||||
Balances as of September 30,
2005
|
2,960,000
|
-
|
(1,765,000 | ) | (91,000 | ) | $ | (1,856,000 | ) | |||||||||||
Issuances
in satisfaction of Humana Businesses’ liabilities
|
5,586,000
|
1,000
|
976,000
|
-
|
977,000
|
|||||||||||||||
Stock-based
compensation relating to restricted common stock
|
2,310,000
|
-
|
778,000
|
-
|
778,000
|
|||||||||||||||
Restricted
common stock issued for fees
|
1,300,000
|
-
|
374,000
|
-
|
374,000
|
|||||||||||||||
Issuance
of restricted common stock for assets
|
20,000
|
-
|
45,000
|
-
|
45,000
|
|||||||||||||||
Issuance
of restricted common stock for US Temps acquisition
|
310,000
|
-
|
85,000
|
-
|
85,000
|
|||||||||||||||
Note
conversion to restricted common stock
|
273,000
|
-
|
149,000
|
-
|
149,000
|
|||||||||||||||
Net
loss for the year ended September
30, 2006
|
-
|
-
|
(1,012,000 | ) | (372,000 | ) | ||||||||||||||
Balances as of September 30,
2006
|
12,759,000
|
1,000
|
642,000
|
(1,103,000 | ) | (460,000 | ) | |||||||||||||
Issuances
in satisfaction of Humana Businesses’ liabilities
|
950,000
|
-
|
89,000
|
-
|
89,000
|
|||||||||||||||
Issuances
of restricted common stock
|
1,445,000
|
1,000
|
602,000
|
-
|
603,000
|
|||||||||||||||
Issuance
of restricted common stock with loan for purchase of
ReStaff
|
600,000
|
-
|
119,000
|
-
|
119,000
|
|||||||||||||||
Issuance
of restricted common stock for ReStaff acquisition
|
830,000
|
-
|
188,000
|
-
|
188,000
|
|||||||||||||||
Stock-based
compensation expense relating to restricted stock
|
585,000
|
-
|
29,000
|
-
|
29,000
|
|||||||||||||||
Restricted
stock issued for future services
|
300,000
|
-
|
66,000
|
-
|
66,000
|
|||||||||||||||
Net
loss for the year ended September
30, 2007
|
-
|
-
|
(184,000 | ) | (184,000 | ) | ||||||||||||||
Balances as of September 30,
2007
|
17,469,000
|
$ |
2,000
|
$ |
1,735,000
|
$ | (1,287,000 | ) | $ |
450,000
|
||||||||||
Furniture
and Fixtures
|
3
years
|
Office
Equipment
|
3
years
|
Computer
Equipment
|
5
years
|
Software
|
3
years
|
Leasehold
Improvements
|
Term
of lease
|
Property
and equipment
|
$ |
5,000
|
||
Non-competition
agreement
|
80,000
|
|||
Accounts
receivable
|
200,000
|
|||
Customer
lists and relationships
|
1,461,000
|
|||
Goodwill
|
3,026,000
|
|||
Total
assets acquired
|
4,772,000
|
|||
Accrued
liabilities
|
62,000
|
|||
Total
purchase price
|
$ |
4,710,000
|
||
Accounts
receivable
|
$ |
358,000
|
||
Property
and equipment
|
25,000
|
|||
Customer
lists and relationships
|
168,000
|
|||
Non-solicitation
agreement
|
30,000
|
|||
Goodwill
|
1,335,000
|
|||
Total
assets acquired
|
1,916,000
|
|||
Accrued
liabilities
|
(193,000 | ) | ||
Total
purchase price
|
$ |
1,723,000
|
||
Year Ended
September 30,
2007
|
Year Ended
September 30,
2006
|
For the Period
from
June 9, 2005 (Date of
Inception) to
September 30,
2005
|
||||||||||
Revenue
|
$ |
65,898,000
|
$ |
66,537,000
|
$ |
19,410,000
|
||||||
Net
(loss) income
|
$ | (352,000 | ) | $ | (872,000 | ) | $ |
136,000
|
||||
Basic
and diluted (loss) income per share
|
$ | (0.02 | ) | $ | (0.09 | ) | $ |
0.03
|
||||
As of September 30,
2007
|
As of September 30,
2006
|
|||||||||||||||||||||||
Accumulated
|
Accumulated
|
|||||||||||||||||||||||
Gross
|
Amortization
|
Net
|
Gross
|
Amortization
|
Net
|
|||||||||||||||||||
Customer
lists and relationships (7 years)
|
$ |
2,269,000
|
$ | (325,000 | ) | $ |
1,944,000
|
$ |
808,000
|
$ | (88,000 | ) | $ |
720,000
|
||||||||||
Non-competition
agreements (3 years)
|
110,000
|
(31,000 | ) |
79,000
|
30,000
|
(5,000 | ) |
25,000
|
||||||||||||||||
Total
|
$ |
2,379,000
|
$ | (356,000 | ) | $ |
2,023,000
|
$ |
838,000
|
$ | (93,000 | ) | $ |
745,000
|
||||||||||
Goodwill
(indefinite life)
|
$ |
4,617,000
|
$ |
4,617,000
|
$ |
1,441,000
|
$ |
1,441,000
|
||||||||||||||||
September
30,
|
September
30,
|
|||||||
2007
|
2006
|
|||||||
Furniture
and fixtures
|
$ |
106,000
|
$ |
92,000
|
||||
Office
equipment
|
19,000
|
9,000
|
||||||
Computer
equipment
|
77,000
|
41,000
|
||||||
Software
|
5,000
|
1,000
|
||||||
Leasehold
improvements
|
27,000
|
17,000
|
||||||
234,000
|
160,000
|
|||||||
Less
accumulated depreciation
|
85,000
|
25,000
|
||||||
$ |
149,000
|
$ |
135,000
|
|||||
September
30,
|
September
30,
|
|||||||
2007
|
2006
|
|||||||
Accrued
payroll and related costs
|
$ |
155,000
|
$ |
183,000
|
||||
Accrued
leased employee costs
|
1,212,000
|
995,000
|
||||||
$ |
1,367,000
|
$ |
1,178,000
|
|||||
September
30,
|
September
30,
|
|||||||
2007
|
2006
|
|||||||
Long-term
debt
|
||||||||
8%
subordinated note (i)
|
$ |
93,000
|
$ |
119,000
|
||||
3%
convertible subordinated note (ii)
|
527,000
|
631,000
|
||||||
Unsecured
note (iii)
|
80,000
|
80,000
|
||||||
Long
term capitalized consulting obligations (v)
|
159,000
|
266,000
|
||||||
10%
convertible subordinated note (xiii)
|
232,000
|
-
|
||||||
Other
debt
|
50,000
|
-
|
||||||
Total
|
1,141,000
|
1,096,000
|
||||||
Less
current maturities
|
691,000
|
431,000
|
||||||
Non-current
portion
|
450,000
|
665,000
|
||||||
Related
party long-term debt
|
||||||||
8%
unsecured demand note (iv)
|
101,000
|
135,000
|
||||||
Long
term capitalized consulting obligations (vi)
|
46,000
|
73,000
|
||||||
12%
unsecured convertible note (vii)
|
270,000
|
280,000
|
||||||
Demand
loan (viii)
|
30,000
|
30,000
|
||||||
6%
unsecured note (ix)
|
300,000
|
-
|
||||||
6%
unsecured note (x)
|
2,846,000
|
-
|
||||||
9%
unsecured note (xi)
|
210,000
|
-
|
||||||
Unsecured
loan (xii)
|
284,000
|
-
|
||||||
Total
|
4,087,000
|
518,000
|
||||||
Less
current maturities
|
1,647,000
|
473,000
|
||||||
Non-current
portion
|
2,440,000
|
45,000
|
||||||
Total
long-term debt
|
5,228,000
|
1,614,000
|
||||||
Less
current maturities
|
2,338,000
|
904,000
|
||||||
Total
non-current portion
|
$ |
2,890,000
|
$ |
710,000
|
||||
September
30,
|
September
30,
|
|||||||
2007
|
2006
|
|||||||
Deferred
tax assets:
|
||||||||
Net
operating losses
|
$ |
530,000
|
$ |
441,000
|
||||
Restricted
stock
|
12,000
|
-
|
||||||
Valuation
allowance
|
(515,000 | ) | (441,000 | ) | ||||
27,000
|
-
|
|||||||
Deferred
tax liabilities:
|
||||||||
Goodwill,
customer lists and relationships and non-compete and solicit
agreements
|
(27,000 | ) |
-
|
|||||
$ |
-
|
$ |
-
|
|||||
For the
Period
|
||||||||||||
June 9,
2005
|
||||||||||||
Year
Ended
|
(Date of Inception)
to
|
|||||||||||
September
30,
|
September
30,
|
September
30,
|
||||||||||
2007
|
2006
|
2005
|
||||||||||
U.S.
Federal statutory rate
|
35 | % | 35 | % | 35 | % | ||||||
State
income taxes, net of federal benefit
|
5 | % | 5 | % | 5 | % | ||||||
Change
in valuation allowance
|
-40 | % | -40 | % | -40 | % | ||||||
Effective
tax rate
|
0 | % | 0 | % | 0 | % | ||||||
September
30,
|
September
30,
|
|||||||
2007
|
2006
|
|||||||
Cash
paid for interest
|
$ |
829,000
|
$ |
489,000
|
||||
Non-cash
investing and financing activities:
|
||||||||
ReStaff
Acquisition:
|
||||||||
Issuance
of restricted common stock
|
307,000
|
-
|
||||||
Restricted
common stock issued for future services
|
66,000
|
|||||||
Restricted
common stock issued to satisfy Humana Businesses’
liabilities
|
89,000
|
976,000
|
||||||
Stock-based
compensation
|
29,000 |
778,000
|
||||||
Restricted
common stock issued for fees
|
374,000
|
|||||||
Note
conversion to restricted common stock
|
149,000
|
|||||||
US
Temp Acquisition:
|
||||||||
Issuance
of restricted common stock
|
85,000
|
|||||||
EXP
Acquisition:
|
||||||||
Issuance
of restricted common stock
|
45,000
|
|||||||
$ |
1,320,000
|
$ |
2,896,000
|
Years Ending September
30:
|
Operating
Leases
|
|||
2008
|
$ |
443,000
|
||
2009
|
405,000
|
|||
2010
|
275,000
|
|||
2011
|
212,000
|
|||
2012
|
212,000
|
|||
Thereafter
|
636,000
|
|||
$ |
2,183,000
|
|||
First
|
Second
|
Third
|
Fourth
|
|||||||||||||
Fiscal Year
2007
|
Quarter
|
Quarter
|
Quarter
|
Quarter
|
||||||||||||
Revenue
|
$ |
11,909,000
|
$ |
12,560,000
|
$ |
16,241,000
|
$ |
16,871,000
|
||||||||
Direct
cost of services
|
10,072,000
|
10,447,000
|
13,410,000
|
14,132,000
|
||||||||||||
Gross
profit
|
1,837,000
|
2,113,000
|
2,831,000
|
2,739,000
|
||||||||||||
Selling,
general and administrative expenses
|
1,661,000
|
1,972,000
|
2,493,000
|
2,362,000
|
||||||||||||
Depreciation
and amortization
|
43,000
|
65,000
|
106,000
|
107,000
|
||||||||||||
Income
from operations
|
133,000
|
76,000
|
232,000
|
270,000
|
||||||||||||
Interest
expense
|
205,000
|
182,000
|
246,000
|
262,000
|
||||||||||||
Net
(loss) income
|
$ | (72,000 | ) | $ | (106,000 | ) | $ | (14,000 | ) | $ |
8,000
|
|||||
Net
(loss) income per common share:
|
||||||||||||||||
Basic
and diluted
|
$ | (0.01 | ) | $ | (0.01 | ) | $ |
0.00
|
$ |
0.00
|
||||||
First
|
Second
|
Third
|
Fourth
|
|||||||||||||
Fiscal Year
2006
|
Quarter
|
Quarter
|
Quarter
|
Quarter
|
||||||||||||
Revenue
|
$ |
2,758,000
|
$ |
6,546,000
|
$ |
12,196,000
|
$ |
12,588,000
|
||||||||
Direct
cost of services
|
2,360,000
|
5,433,000
|
10,304,000
|
10,631,000
|
||||||||||||
Gross
profit
|
398,000
|
1,113,000
|
1,892,000
|
1,957,000
|
||||||||||||
Selling,
general and administrative expenses
|
364,000
|
2,171,000
|
1,629,000
|
1,592,000
|
||||||||||||
Depreciation
and amortization
|
9,000
|
27,000
|
41,000
|
41,000
|
||||||||||||
Income
(loss) from operations
|
25,000
|
(1,085,000 | ) |
222,000
|
324,000
|
|||||||||||
Interest
expense
|
12,000
|
86,000
|
192,000
|
208,000
|
||||||||||||
Net
income (loss)
|
$ |
13,000
|
$ | (1,171,000 | ) | $ |
30,000
|
$ |
116,000
|
|||||||
Net
income (loss) per common share:
|
||||||||||||||||
Basic
and diluted
|
$ |
0.00
|
$ | (0.14 | ) | $ |
0.00
|
$ |
0.01
|
December
31,
|
September
30,
|
|||||||
2007
|
2007
|
|||||||
(unaudited)
|
||||||||
ASSETS
|
||||||||
Current
assets:
|
||||||||
Cash
|
$ | 258,000 | $ | 137,000 | ||||
Accounts
receivable – less allowance for doubtful accounts of $422,000 and
$338,000, respectively
|
627,000 | 224,000 | ||||||
Due
from financial institution
|
176,000 | 134,000 | ||||||
Unbilled
receivables
|
148,000 | 1,182,000 | ||||||
Prepaid
expenses
|
381,000 | 268,000 | ||||||
Due
from related party
|
51,000 | 51,000 | ||||||
Total current
assets
|
1,641,000 | 1,996,000 | ||||||
Property
and equipment, net
|
195,000 | 149,000 | ||||||
Other
assets
|
58,000 | 34,000 | ||||||
Intangible
assets, net
|
1,933,000 | 2,023,000 | ||||||
Goodwill
|
4,617,000 | 4,617,000 | ||||||
Total
assets
|
$ | 8,444,000 | $ | 8,819,000 | ||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||
Current
liabilities:
|
||||||||
Accounts
payable and accrued liabilities
|
$ | 1,445,000 | $ | 1,348,000 | ||||
Accrued
wages and related obligations
|
1,098,000 | 1,367,000 | ||||||
Current
portion of long-term debt
|
683,000 | 691,000 | ||||||
Current
portion of related party long-term debt
|
1,737,000 | 1,647,000 | ||||||
Due
to related party
|
169,000 | 169,000 | ||||||
Total current
liabilities
|
5,132,000 | 5,222,000 | ||||||
Long
term debt, net of current portion
|
426,000 | 450,000 | ||||||
Related
party long-term debt, net of current portion
|
2,158,000 | 2,440,000 | ||||||
Acquisition
related contingent liability
|
226,000 | 257,000 | ||||||
Total
liabilities
|
7,942,000 | 8,369,000 | ||||||
Stockholders’
equity:
|
||||||||
Preferred
stock, $0.0001 par value, 5,000,000 shares authorized; zero shares issued
and outstanding
|
- | - | ||||||
Common
stock, $0.0001 par value, 95,000,000 shares authorized; 17,469,000 shares
issued and outstanding as of December 31and September 30,
2007
|
2,000 | 2,000 | ||||||
Additional
paid-in capital
|
1,746,000 | 1,735,000 | ||||||
Accumulated
deficit
|
(1,246,000 | ) | (1,287,000 | ) | ||||
Total stockholders’
equity
|
502,000 | 450,000 | ||||||
Total liabilities and
stockholders’ equity
|
$ | 8,444,000 | $ | 8,819,000 | ||||
Three
Months Ended
|
||||||||
December
31,
|
December
31,
|
|||||||
2007
|
2006
|
|||||||
Revenue
|
$ | 18,148,000 | $ | 11,909,000 | ||||
Direct
cost of services
|
15,087,000 | 10,072,000 | ||||||
Gross
profit
|
3,061,000 | 1,837,000 | ||||||
Selling,
general and administrative expenses
|
2,599,000 | 1,661,000 | ||||||
Depreciation
and amortization
|
107,000 | 43,000 | ||||||
Income
from operations
|
355,000 | 133,000 | ||||||
Interest
expense
|
314,000 | 205,000 | ||||||
Net
income (loss)
|
$ | 41,000 | $ | (72,000 | ) | |||
Net
income (loss) per share:
|
||||||||
Basic
|
$ | 0.00 | $ | (0.01 | ) | |||
Diluted
|
$ | 0.00 | $ | (0.01 | ) | |||
Weighted
average shares outstanding:
|
||||||||
Basic
|
16,884,000 | 13,878,000 | ||||||
Diluted
|
17,142,000 | 13,878,000 | ||||||
Three
Months Ended
|
||||
December
31, 2007
|
||||
Common
Stock – Shares:
|
||||
Balance
at beginning of period
|
17,469,000 | |||
- | ||||
Balance
at end of period
|
17,469,000 | |||
Common
Stock – Par Value:
|
||||
Balance
at beginning of period
|
$ | 2,000 | ||
Balance
at end of period
|
$ | 2,000 | ||
Additional
Paid-In Capital:
|
||||
Balance
at beginning of period
|
$ | 1,735,000 | ||
Stock-based
compensation expense
|
11,000 | |||
Balance
at end of period
|
$ | 1,746,000 | ||
Accumulated
Deficit
|
||||
Balance
at beginning of period
|
$ | (1,287,000 | ) | |
Net
income
|
41,000 | |||
Balance
at end of period
|
$ | (1,246,000 | ) | |
Three
Months Ended
|
||||||||
December
31,
|
December
31,
|
|||||||
2007
|
2006
|
|||||||
Cash
flows from operating activities:
|
||||||||
Net
income (loss)
|
$ | 41,000 | $ | (72,000 | ) | |||
Adjustments
to reconcile net income (loss) to cash provided by (used in)
operating activities:
|
||||||||
Depreciation
and amortization
|
107,000 | 43,000 | ||||||
Stock-based
compensation
|
11,000 | - | ||||||
Amortization
of discount on long-term debt
|
12,000 | - | ||||||
Changes
in operating assets and liabilities, net of effect of
acquisitions:
|
||||||||
Trade
accounts receivable
|
631,000 | 422,000 | ||||||
Due
from financial institution
|
(42,000 | ) | (45,000 | ) | ||||
Prepaid
expenses
|
(113,000 | ) | 75,000 | |||||
Due
from related party
|
- | (5,000 | ) | |||||
Other
assets
|
(24,000 | ) | (2,000 | ) | ||||
Accounts
payable and accrued liabilities
|
(172,000 | ) | (532,000 | ) | ||||
Net
cash provided by (used in) operating activities
|
451,000 | (116,000 | ) | |||||
Cash
flows from investing activities:
|
||||||||
Purchase
of property and equipment
|
(30,000 | ) | (21,000 | ) | ||||
Acquisitions
|
- | (7,000 | ) | |||||
Net
cash used in investing activities
|
(30,000 | ) | (28,000 | ) | ||||
Cash
flows from financing activities:
|
||||||||
Principal
payments on long-term debt
|
(77,000 | ) | (62,000 | ) | ||||
Proceeds
from issuance of long-term debt – related parties
|
27,000 | - | ||||||
Principal
payments on long-term debt – related parties
|
(219,000 | ) | (35,000 | ) | ||||
Payments
on contingent acquisition related liability
|
(31,000 | ) | (63,000 | ) | ||||
Proceeds
from issuance of common stock
|
- | 390,000 | ||||||
Net
cash (used in) provided by financing activities
|
(300,000 | ) | 230,000 | |||||
Change
in cash
|
121,000 | 86,000 | ||||||
Cash
at beginning of period
|
137,000 | 8,000 | ||||||
Cash
at end of period
|
$ | 258,000 | $ | 94,000 | ||||
3.
|
Net
Income (Loss) per Share
|
Three
Months Ended
|
Three
Months Ended
|
|||||||
December
31, 2007
|
December
31, 2006
|
|||||||
Net
income (loss)
|
$ | 41,000 | $ | (72,000 | ) | |||
Basic:
|
||||||||
Weighted
average shares
|
16,884,000 | 13,878,000 | ||||||
Diluted:
|
||||||||
Weighted
average shares
|
16,884,000 | 13,878,000 | ||||||
Potentially
dilutive shares
|
258,000 | - | ||||||
Total
dilutive shares
|
17,142,000 | 13,878,000 | ||||||
Net
income (loss) per share:
|
||||||||
Basic
|
$ | 0.00 | $ | (0.01 | ) | |||
Diluted
|
$ | 0.00 | $ | (0.01 | ) | |||
Property
and equipment
|
$ | 5,000 | ||
Non-competition
agreement
|
80,000 | |||
Accounts
receivable
|
200,000 | |||
Customer
lists and relationships
|
1,461,000 | |||
Goodwill
|
3,026,000 | |||
Total
assets acquired
|
4,772,000 | |||
Accrued
liabilities
|
62,000 | |||
Total
purchase price
|
$ | 4,710,000 | ||
Three
Months Ended
|
Three
Months Ended
|
|||||||
December
31, 2007
|
December
31, 2006
|
|||||||
Revenue
|
$ | 18,148,000 | $ | 17,251,000 | ||||
Net
income (loss)
|
$ | 41,000 | $ | (142,000 | ) | |||
Basic
income (loss) per share
|
$ | 0.00 | $ | (0.01 | ) | |||
Diluted
income (loss) per share
|
$ | 0.00 | $ | (0.01 | ) | |||
As
of December 31, 2007
|
As
of September 30, 2007
|
|||||||||||||||||||||||
Accumulated
|
Accumulated
|
|||||||||||||||||||||||
Gross
|
Amortization
|
Net
|
Gross
|
Amortization
|
Net
|
|||||||||||||||||||
Customer
lists and relationships (7 years)
|
$ | 2,269,000 | $ | (406,000 | ) | $ | 1,863,000 | $ | 2,269,000 | $ | (325,000 | ) | $ | 1,944,000 | ||||||||||
Non-competition
agreements (3 years)
|
110,000 | (40,000 | ) | 70,000 | 110,000 | (31,000 | ) | 79,000 | ||||||||||||||||
Total
|
$ | 2,379,000 | $ | (446,000 | ) | $ | 1,933,000 | $ | 2,379,000 | $ | (356,000 | ) | $ | 2,023,000 | ||||||||||
Goodwill
(indefinite life)
|
$ | 4,617,000 | $ | 4,617,000 | $ | 4,617,000 | $ | 4,617,000 | ||||||||||||||||
December
31,
|
December
31,
|
|||||||
2007
|
2006
|
|||||||
Cash
paid for interest
|
$ | 243,000 | $ | 203,000 | ||||
Non-cash
investing and financing activities:
|
||||||||
Restricted
common stock issued to satisfy Humana Businesses’
liabilities
|
$ | 76,000 | ||||||
Stock-based
compensation
|
$ | 11,000 | ||||||
SEPTEMBER
30,
|
||||||||
2005
|
2004
|
|||||||
Assets
sold:
|
||||||||
Deposits
|
$ |
5,953
|
$ |
3,693
|
||||
Property and equipment,
net
|
16,614
|
6,746
|
||||||
Liabilities
transferred
|
-
|
-
|
||||||
Net
assets sold
|
$ |
22,567
|
$ |
10,439
|
YEARS
ENDED
|
||||||||
SEPTEMBER
30,
|
||||||||
2005
|
2004
|
|||||||
Net
revenues
|
$ |
17,010,917
|
$ |
16,362,898
|
||||
Direct
cost of services
|
15,135,181
|
14,988,747
|
||||||
Gross
profit
|
1,875,736
|
1,374,051
|
||||||
Expenses:
|
||||||||
Compensation and related
expenses
|
756,172
|
599,664
|
||||||
General and administrative
expenses
|
636,214
|
596,909
|
||||||
Depreciation and
amortization
|
3,956
|
2,562
|
||||||
Total
expenses
|
1,396,342
|
1,199,135
|
||||||
Gross
Profit in excess of expenses
|
$ |
479,394
|
$ |
174,916
|
Furniture
and fixtures
|
3
years
|
Office
Equipment
|
3
years
|
Computer
Equipment
|
5
years
|
Software
|
3
years
|
Leasehold
Improvements
|
Term
of lease
|
SEPTEMBER
30,
|
||||||||
2005
|
2004
|
|||||||
Property
and equipment
|
$ |
22,235
|
$ |
9,806
|
||||
Leasehold
improvements
|
1,412
|
1,412
|
||||||
23,647
|
11,218
|
|||||||
Less
accumulated depreciation and amortization
|
(7,033 | ) | (4,472 | ) | ||||
Property
and equipment, net
|
$ |
16,614
|
$ |
6,746
|
||||
Years Ending September
30,
|
||||
2006
|
$ |
51,000
|
||
2007
|
19,000
|
|||
Total
|
$ |
70,000
|
||
For the
Two
|
For the
Three
|
|||||||
Months
Ended
|
Months
Ended
|
|||||||
November 28,
2005
|
December 31,
2004
|
|||||||
Net
revenues
|
$ |
3,480,163
|
$ |
3,853,744
|
||||
Direct
cost of services
|
3,059,013
|
3,431,182
|
||||||
Gross
profit
|
421,150
|
422,182
|
||||||
Expenses:
|
||||||||
Compensation and related
expenses
|
90,825
|
193,769
|
||||||
General and administrative
expenses
|
119,618
|
127,251
|
||||||
Depreciation and
amortization
|
1,073
|
1,281
|
||||||
Total
expenses
|
211,516
|
322,301
|
||||||
Gross
profit in excess of expenses
|
$ |
209,634
|
$ |
99,881
|
||||
DECEMBER
31,
|
||||||||
2006
|
2005
|
|||||||
ASSETS
|
||||||||
Current
Assets:
|
||||||||
Cash
|
$ |
128,614
|
$ |
104,362
|
||||
Accounts receivable – less
allowance for doubtful accounts of
|
||||||||
$113,882 and $68,870,
respectively
|
236,117
|
-
|
||||||
Due from financial
institution
|
789,621
|
619,832
|
||||||
Due from related
party
|
148,895
|
-
|
||||||
Total current
assets
|
1,303,247
|
724,194
|
||||||
Property
and equipment, net
|
13,333
|
17,333
|
||||||
Intangible
assets, net
|
777,423
|
927,189
|
||||||
Goodwill
|
3,459,867
|
3,459,867
|
||||||
Total assets
|
$ |
5,553,870
|
$ |
5,128,583
|
||||
LIABILITIES AND STOCKHOLDERS’
EQUITY
|
||||||||
Current
Liabilities:
|
||||||||
Accounts payable and accrued
liabilities
|
$ |
27,285
|
$ |
6,210
|
||||
Accrued interest
|
565,059
|
171,133
|
||||||
Accrued wages and related
obligations
|
248,098
|
279,229
|
||||||
Current portion of long-term
debt
|
1,575,000
|
575,000
|
||||||
Due to related
party
|
-
|
44,056
|
||||||
Total current
liabilities
|
2,415,442
|
1,075,628
|
||||||
Long-term debt, net of current
portion
|
3,000,000
|
4,000,000
|
||||||
Commitments
|
5,415,442
|
5,075,628
|
||||||
Stockholders’
Equity:
|
||||||||
Common stock - $.01 par value,
1,000 shares issued and outstanding
|
||||||||
As of December 31, 2006 and 2005,
respectively
|
10
|
10
|
||||||
Retained earnings
|
138,418
|
52,945
|
||||||
Total stockholders’
equity
|
138,428
|
52,955
|
||||||
Total liabilities and
stockholders’ equity
|
$ |
5,553,870
|
$ |
5,128,583
|
||||
PERIOD
FROM
|
||||||||
APRIL 12,
2005
|
||||||||
(DATE OF
|
||||||||
YEAR
ENDED
|
INCEPTION)
TO
|
|||||||
DECEMBER 31,
2006
|
DECEMBER 31,
2005
|
|||||||
Revenue
|
$ |
19,287,149
|
$ |
10,413,398
|
||||
Direct
cost of services
|
16,529,445
|
8,949,746
|
||||||
Gross
profit
|
2,757,704
|
1,463,652
|
||||||
Selling,
general and administrative expenses
|
1,818,207
|
946,057
|
||||||
Depreciation
and amortization
|
153,766
|
102,511
|
||||||
Income
from operations
|
785,731
|
415,084
|
||||||
Interest
expense
|
700,258
|
362,139
|
||||||
Net
income
|
$ |
85,473
|
$ |
52,945
|
PERIOD
FROM
|
||||||||
APRIL 12,
2005
|
||||||||
(DATE OF
|
||||||||
YEAR
ENDED
|
INCEPTION)
TO
|
|||||||
DECEMBER 31,
2006
|
DECEMBER 31,
2005
|
|||||||
Cash
flows from operating activities:
|
||||||||
Net income
|
$ |
85,473
|
$ |
52,945
|
||||
Adjustments to reconcile net
income to cash provided by
|
||||||||
operating
activities:
|
||||||||
Depreciation and
amortization
|
153,766
|
102,511
|
||||||
Bad debt expense
|
45,012
|
68,870
|
||||||
Common stock issued for
services
|
-
|
10
|
||||||
Changes in operating assets and
liabilities:
|
||||||||
Trade accounts
receivable
|
(281,129 | ) |
-
|
|||||
Due from financial
institution
|
(169,789 | ) | (620,602 | ) | ||||
Accounts payable and accrued
liabilities
|
383,870
|
456,572
|
||||||
Net
cash provided by operating activities
|
217,203
|
60,306
|
||||||
Cash
flows from financing activities:
|
||||||||
Due from related
party
|
(192,951 | ) |
44,056
|
|||||
Net
cash provided by (used in) financing activities
|
(192,951 | ) |
44,056
|
|||||
Change
in cash
|
24,252
|
104,362
|
||||||
Cash,
beginning of period
|
104,362
|
-
|
||||||
Cash,
end of period
|
$ |
128,614
|
$ |
104,362
|
||||
Supplemental
cash flow information:
|
||||||||
Cash paid for
interest
|
$ |
306,332
|
$ |
191,006
|
||||
Non-cash
financing activities:
|
||||||||
Acquisition of Staffing.Com, Inc.
for note payable
|
$ |
-
|
$ |
4,575,000
|
||||
COMMON
STOCK
|
ACCUMULATED
|
|||||||||||||||
SHARES
|
AMOUNT
|
EARNINGS
|
TOTAL
|
|||||||||||||
Date
of inception, April 12, 2005
|
-
|
$ |
-
|
$ |
-
|
$ |
-
|
|||||||||
Shares
issued for services
|
1,000
|
10
|
-
|
10
|
||||||||||||
Net
income
|
52,945
|
52,945
|
||||||||||||||
Balance
at December 31, 2005
|
1,000
|
10
|
52,945
|
52,945
|
||||||||||||
Net
income
|
85,473
|
85,473
|
||||||||||||||
Balance
at December 31, 2006
|
1,000
|
$ |
10
|
$ |
138,418
|
$ |
138,428
|
|||||||||
Furniture
and fixtures
|
7
years
|
Office
Equipment
|
7
years
|
Computer
Equipment
|
5
years
|
Accounts
receivable
|
$ |
68,100
|
||
Property and
equipment
|
20,000
|
|||
Customer lists and
relationships
|
973,710
|
|||
Non-competition
agreement
|
53,323
|
|||
Goodwill
|
3,459,867
|
|||
Total assets
acquired
|
$ |
4,575,000
|
December 31,
2006
|
December 31,
2005
|
|||||||||||||||||||||||
Accumulated
|
Accumulated
|
|||||||||||||||||||||||
Gross
|
Amortization
|
Net
|
Gross
|
Amortization
|
Net
|
|||||||||||||||||||
Customer
lists and relationships (7 years)
|
$ |
973,710
|
$ | (231,832 | ) | $ |
741,878
|
$ |
973,710
|
$ | (92,734 | ) | $ |
880,976
|
||||||||||
Non-competition
agreement (5 years)
|
53,323
|
(17,778 | ) |
35,545
|
53,323
|
(7,110 | ) |
46,213
|
||||||||||||||||
$ |
1,027,033
|
$ | (249,610 | ) | $ |
777,423
|
$ |
1,027,033
|
$ | (99,844 | ) | $ |
927,189
|
|||||||||||
Goodwill
(indefinite life)
|
$ |
3,459,867
|
$ |
3,459,867
|
$ |
3,459,867
|
$ |
3,459,867
|
2006
|
2005
|
|||||||
Furniture
and fixtures
|
$ |
2,000
|
$ |
2,000
|
||||
Office
Equipment
|
2,000
|
2,000
|
||||||
Computer
Equipment
|
16,000
|
16,000
|
||||||
20,000
|
20,000
|
|||||||
Less: accumulated depreciation
and amortization
|
6,667
|
2,667
|
||||||
$ |
13,333
|
$ |
17,333
|
Years Ending December
31:
|
Operating
Leases
|
|||
2007
|
$ |
37,168
|
||
2008
|
38,092
|
|||
2009
|
39,016
|
|||
2010
|
13,108
|
|||
$ |
127,384
|
For the Two
Months
Ended
February 26,
2007
|
For the
Three
Months
Ended
March 31,
2006
|
|||||||
Revenue
|
$ |
2,974,844
|
$ |
4,077,074
|
||||
Direct
cost of services
|
2,518,689
|
3,489,681
|
||||||
Gross
profit
|
456,155
|
587,393
|
||||||
Selling,
general and administrative expenses
|
416,513
|
358,840
|
||||||
Depreciation
and amortization
|
25,070
|
38,442
|
||||||
Income
from operations
|
14,572
|
190,111
|
||||||
Interest
expense
|
130,330
|
153,184
|
||||||
Net
(loss) income
|
$ | (115,758 | ) | $ |
36,927
|
|||
For the Two
Months
Ended
February 26,
2007
|
For the
Three
Months
Ended
March 31,
2006
|
|||||||
Cash
flows from operating activities:
|
||||||||
Net
(loss) income
|
$ | (115,758 | ) | $ |
36,927
|
|||
Adjustments
to reconcile net (loss) income to cash provided by operating
activities:
|
||||||||
Depreciation and
amortization
|
25,069
|
38,443
|
||||||
Bad debts expense
|
150,000
|
13,155
|
||||||
Changes in operating assets and
liabilities:
|
||||||||
Trade accounts
receivable
|
24,537
|
(97,321 | ) | |||||
Due from financial
institution
|
213,590
|
(34,237 | ) | |||||
Accounts payable and accrued
liabilities
|
(79,051 | ) |
166,546
|
|||||
Net cash provided by operating
activities
|
218,387
|
123,513
|
||||||
Cash
flows from financing activities:
|
||||||||
Due from related
party
|
(199,324 | ) | (18,914 | ) | ||||
Net cash used in financing
activities
|
(199,324 | ) | (18,914 | ) | ||||
Change
in cash
|
19,063
|
104,599
|
||||||
Cash
at beginning of period
|
128,614
|
104,362
|
||||||
Cash
at end of period
|
$ |
147,677
|
$ |
208,961
|
||||
Supplemental
cash flow information:
|
||||||||
Cash paid for
interest
|
$ |
61,796
|
$ |
62,938
|
||||
Non-cash
financing activities:
|
||||||||
Default
and conversion of note and accrued interest for common stock held by sole
shareholder
|
$ |
5,208,593
|
$ |
-
|
||||
Additional
|
||||||||||||||||||||
Common
Stock
|
Paid-in
|
Accumulated
|
||||||||||||||||||
Shares
|
Amount
|
Capital
|
Earnings
|
Total
|
||||||||||||||||
Balance
at December 31, 2006
|
1,000
|
$ |
10
|
$ |
-
|
$ |
138,418
|
$ |
138,428
|
|||||||||||
Default
and conversion of note and accrued interest in exchange for common stock
held by sole shareholder
|
5,208,593
|
5,208,593
|
||||||||||||||||||
Net
loss
|
(115,758 | ) | (115,758 | ) | ||||||||||||||||
Balance
at February 26, 2007
|
1,000
|
$ |
10
|
$ |
5,208,593
|
$ |
22,660
|
$ |
5,231,263
|
Historical
|
Historical
|
Pro
Forma
|
Pro
Forma
|
|||||||||||||
Accountabilities
|
ReStaff
|
Adjustments
|
Combined
|
|||||||||||||
Revenues
|
$ |
57,581,000
|
$ |
8,317,000
|
$ |
-
|
$ |
65,898,000
|
||||||||
Direct
cost of services
|
48,061,000
|
7,099,000
|
-
|
55,160,000
|
||||||||||||
Gross
profit
|
9,520,000
|
1,218,000
|
-
|
10,738,000
|
||||||||||||
Selling,
general and administrative expenses
|
8,478,000
|
1,040,000
|
-
|
9,518,000
|
||||||||||||
Depreciation
and amortization
|
321,000
|
64,000
|
36,000 | (a) |
421,000
|
|||||||||||
Income
from operations
|
721,000
|
114,000
|
(36,000 | ) |
799,000
|
|||||||||||
Interest
expense
|
895,000
|
325,000
|
(79,000 | )(b) |
1,141,000
|
|||||||||||
Net
loss
|
$ | (174,000 | ) | $ | (211,000 | ) | $ |
43,000
|
$ | (342,000 | ) | |||||
Accounts
Receivable
|
$ |
200,000
|
||
Property
and Equipment
|
5,000
|
|||
Customer
lists and relationships
|
1,461,000
|
|||
Non-competition
agreement
|
80,000
|
|||
Goodwill
|
3,026,000
|
|||
Total assets
acquired
|
4,772,000
|
|||
Accrued
liabilities
|
(62,000 | ) | ||
Net assets
acquired
|
$ |
4,710,000
|
December
31,
|
||||||||
2005
|
2004
|
|||||||
ASSETS
|
||||||||
Current
assets
|
||||||||
Cash
|
$ |
167,711
|
36,630
|
|||||
Accounts
receivable – less allowance for doubtful accounts of $200,000 and $50,000,
respectively
|
248,372
|
156,801
|
||||||
Due
from financial institution
|
351,759
|
410,978
|
||||||
Unbilled
receivables
|
360,325
|
300,888
|
||||||
Prepaid
expenses
|
142,129
|
118,553
|
||||||
Due
from related party
|
10,773
|
14,179
|
||||||
Total current
assets
|
1,281,069
|
1,038,029
|
||||||
Property
and equipment, net
|
17,780
|
19,183
|
||||||
Other
assets
|
11,370
|
9,599
|
||||||
Intangible
assets, net
|
97,242
|
121,326
|
||||||
Goodwill
|
209,352
|
209,352
|
||||||
Total assets
|
$ |
1,616,813
|
$ |
1,397,489
|
||||
LIABILITIES AND
STOCKHOLDERS’ DEFICIT
|
||||||||
Current
liabilities
|
||||||||
Accounts
payable and accrued liabilities
|
$ |
1,100,221
|
$ |
554,974
|
||||
Accrued
wages and related obligations
|
128,187
|
223,209
|
||||||
Current
portion of long-term debt
|
726,225
|
730,612
|
||||||
Total current
liabilities
|
1,954,633
|
1,508,795
|
||||||
Long
term debt, net of current portion
|
277,564
|
257,712
|
||||||
Total
liabilities
|
2,232,197
|
1,766,507
|
||||||
Commitments
|
||||||||
Stockholders’
deficit
|
||||||||
Common
stock, no par value, 25,000 shares authorized; 4,000 and
12,000
issued
and outstanding as of December 31, 2005 and 2004,
respectively
|
4,200
|
3,400
|
||||||
Accumulated
deficit
|
(619,584 | ) | (372,418 | ) | ||||
Total stockholders’
deficit
|
(615,384 | ) | (369,018 | ) | ||||
Total liabilities and
stockholders’ deficit
|
$ |
1,616,813
|
$ |
1,397,489
|
Year Ended December
31,
|
||||||||
2005
|
2004
|
|||||||
Revenue
|
$ |
22,181,088
|
$ |
19,104,310
|
||||
Direct
cost of services
|
19,756,798
|
17,245,373
|
||||||
Gross
profit
|
2,424,290
|
1,858,937
|
||||||
Selling,
general and administrative expenses
|
2,310,897
|
1,640,272
|
||||||
Depreciation
and amortization
|
28,099
|
27,207
|
||||||
Income
from operations
|
85,294
|
191,458
|
||||||
Interest
expense
|
332,460
|
397,627
|
||||||
Net
loss
|
$ | (247,166 | ) | $ | (206,169 | ) | ||
Years Ended December
31,
|
||||||||
2005
|
2004
|
|||||||
Cash
flows from operating activities:
|
||||||||
Net
loss
|
$ | (247,166 | ) | $ | (206,169 | ) | ||
Adjustments
to reconcile net loss to cash (used in) provided by operating
activities:
|
||||||||
Depreciation and
amortization
|
28,099
|
27,206
|
||||||
Bad debts expense
|
155,563
|
50,000
|
||||||
Common stock issues for
services
|
800
|
|||||||
Changes in operating assets and
liabilities:
|
||||||||
Trade accounts
receivable
|
(306,571 | ) | (348,277 | ) | ||||
Due from financial
institution
|
59,219
|
50,773
|
||||||
Prepaid expenses
|
(23,576 | ) | (105,832 | ) | ||||
Due from related
party
|
3,406
|
(58,051 | ) | |||||
Other assets
|
(1,771 | ) |
58,728
|
|||||
Accounts payable and accrued
liabilities
|
514,960
|
(4,333 | ) | |||||
Net cash (used in) provided by
operating activities
|
182,963
|
(535,955 | ) | |||||
Cash
flows from investing activities:
|
||||||||
Purchase of property and
equipment
|
(2,612 | ) | (7,731 | ) | ||||
Net cash used in investing
activities
|
(2,612 | ) | (7,731 | ) | ||||
Cash
flows from financing activities:
|
||||||||
Proceeds from issuance of
long-term debt
|
575,000
|
|||||||
Principal payments on long-term
debt
|
(49,270 | ) | (144,541 | ) | ||||
Net cash (used in) provided by
financing activities
|
(49,270 | ) |
430,459
|
|||||
Change
in cash
|
131,081
|
(113,227 | ) | |||||
Cash
at beginning of year
|
36,630
|
149,857
|
||||||
Cash
at end of year
|
$ |
167,711
|
$ |
36,630
|
||||
Supplemental
cash flow information:
|
||||||||
Cash paid for
interest
|
$ |
273,725
|
$ |
332,409
|
||||
Common
Stock
|
Accumulated
|
|||||||||||||||
Shares
|
Amount
|
Deficit
|
Total
|
|||||||||||||
Balance
at December 31, 2003
|
4,000
|
$ |
3,400
|
$ | (166,249 | ) | $ | (162,849 | ) | |||||||
Net
loss
|
(206,169 | ) | (206,169 | ) | ||||||||||||
Balance
at December 31, 2004
|
4,000
|
3,400
|
(372,418 | ) | (369,018 | ) | ||||||||||
Net
loss
|
(247,166 | ) | (247,166 | ) | ||||||||||||
Shares
issued for services
|
8,000
|
800
|
800
|
|||||||||||||
Balance
at December 31, 2005
|
12,000
|
$ |
4,200
|
$ | (619,584 | ) | $ | (615,384 | ) | |||||||
Furniture
and fixtures
|
7
years
|
Office
Equipment
|
7
years
|
Computer
Equipment
|
5
years
|
December 31,
2005
|
December 31,
2004
|
|||||||||||||||||||||||
Accumulated
|
Accumulated
|
|||||||||||||||||||||||
Gross
|
Amortization
|
Net
|
Gross
|
Amortization
|
Net
|
|||||||||||||||||||
Customer
lists and relationships (7 years)
|
$ |
168,585
|
$ | (71,343 | ) | $ |
97,242
|
$ |
168,585
|
$ | (47,259 | ) | $ |
121,326
|
||||||||||
Goodwill
(indefinite life)
|
$ |
209,352
|
$ |
209,352
|
$ |
209,352
|
$ |
209,352
|
2005
|
2004
|
|||||||
Furniture
and fixtures
|
$ |
6,182
|
$ |
6,182
|
||||
Office
Equipment
|
43,179
|
40,567
|
||||||
Computer
Equipment
|
1,077
|
1,077
|
||||||
50,438
|
47,826
|
|||||||
Less accumulated depreciation
and amortization
|
32,658
|
28,643
|
||||||
$ |
17,780
|
$ |
19,183
|
2005
|
2004
|
|||||||
10%
unsecured, convertible, demand revolving credit facility
(i)
|
$ |
650,921
|
$ |
634,112
|
||||
4%
unsecured note, due through 2010 (ii)
|
259,865
|
250,559
|
||||||
6%
unsecured note, due through 2006 (iii)
|
6,298
|
9,480
|
||||||
6%
unsecured note, due through 2008 (iv)
|
84,214
|
91,827
|
||||||
Other
|
2,491
|
2,346
|
||||||
Total
|
1,003,789
|
988,324
|
||||||
Less current
maturities
|
726,225
|
730,612
|
||||||
Noncurrent
portion
|
$ |
277,564
|
$ |
257,712
|
Year
Ended
|
||||||||
2005
|
2004
|
|||||||
Statutory
federal income tax benefit
|
$ | (86,508 | ) | $ | (72,159 | ) | ||
State
taxes, net of federal benefit
|
(12,358 | ) | (10,308 | ) | ||||
Valuation
allowance
|
98,866
|
82,468
|
||||||
$ |
-
|
$ |
-
|
Years Ending December
31:
|
Operating
Leases
|
|||
2006
|
$ |
69,303
|
||
2007
|
32,814
|
|||
2008
|
18,223
|
|||
$ |
120,340
|
For the Three Months
Ended
|
||||||||
March
31,
|
||||||||
2006
|
2005
|
|||||||
Revenue
|
$ |
5,057,295
|
$ |
2,110,753
|
||||
Direct
cost of services
|
4,453,367
|
1,877,650
|
||||||
Gross
profit
|
603,928
|
233,103
|
||||||
Selling,
general and administrative expenses
|
735,501
|
202,128
|
||||||
Depreciation
and amortization
|
7,058
|
6,334
|
||||||
Income
(loss) from operations
|
(138,631 | ) |
24,641
|
|||||
Interest
expense
|
91,264
|
27,211
|
||||||
Net
loss
|
$ | (229,895 | ) | $ | (2,570 | ) | ||
For the Three Months
Ended
|
||||||||
March
31,
|
||||||||
2006
|
2005
|
|||||||
Cash
flows from operating activities:
|
||||||||
Net
loss
|
$ | (229,895 | ) | $ | (2,570 | ) | ||
Adjustments
to reconcile net loss to cash provided by operating
activities:
|
||||||||
Depreciation and
amortization
|
7,060
|
6,960
|
||||||
Bad debts expense
|
188,512
|
15,000
|
||||||
Changes in operating assets and
liabilities:
|
||||||||
Trade accounts
receivable
|
(14,386 | ) | (184,463 | ) | ||||
Due from financial
institution
|
63,337
|
88,354
|
||||||
Prepaid expenses
|
5,105
|
(10,373 | ) | |||||
Due from related
party
|
-
|
8,186
|
||||||
Other assets
|
-
|
(1,771 | ) | |||||
Accounts payable and accrued
liabilities
|
11,108
|
166,907
|
||||||
Net cash provided by operating
activities
|
30,841
|
86,230
|
||||||
Cash
flows from financing activities:
|
||||||||
Principal payments on long-term
debt
|
(6,480 | ) | (7,227 | ) | ||||
Net cash used in financing
activities
|
(6,480 | ) | (7,227 | ) | ||||
Change
in cash
|
24,361
|
79,003
|
||||||
Cash
at beginning of period
|
167,711
|
36,630
|
||||||
Cash
at end of period
|
$ |
192,072
|
$ |
115,633
|
||||
Supplemental
cash flow information:
|
||||||||
Cash paid for
interest
|
$ |
70,536
|
$ |
13,511
|
||||
Common
Stock
|
Accumulated
|
|||||||||||||||
Shares
|
Amount
|
Deficit
|
Total
|
|||||||||||||
Balance
at December 31, 2005
|
12,000
|
$ |
4,200
|
$ | (619,584 | ) | $ | (615,384 | ) | |||||||
Net
loss
|
(229,895 | ) | (229,895 | ) | ||||||||||||
Balance
at March 31, 2006
|
12,000
|
$ |
4,200
|
$ | (849,479 | ) | $ | (845,279 | ) |