March
31, |
September
30, |
||||||
2005 |
2004 |
||||||
(unaudited) |
|||||||
Assets |
|||||||
Cash
and equivalents |
$ |
8,201,559 |
$ |
3,576,529 |
|||
Accounts
receivable, net of allowance for doubtful accounts of
$1,273,045 |
|||||||
and
$3,400,575 |
6,271,276
|
8,362,283
|
|||||
Prepaid
expenses and other current assets |
1,180,870
|
822,919
|
|||||
Income
tax refund receivable |
-
|
1,239,436
|
|||||
Deferred
tax asset |
-
|
352,379
|
|||||
Total
current assets |
15,653,705
|
14,353,546
|
|||||
Accounts
receivable, long term portion, net of allowance |
|||||||
for
doubtful accounts of $85,523 and $269,662 |
1,836,596
|
2,075,334
|
|||||
Customer
acquisition costs, net of accumulated amortization of
$3,977,694 |
|||||||
and
$5,096,669 |
2,980,972
|
4,482,173
|
|||||
Property
and equipment, net |
579,468
|
725,936
|
|||||
Deposits
and other assets |
60,919
|
239,060
|
|||||
Intangible
assets, net of accumulated amortization of $2,849,428 and
$2,446,403 |
3,139,018
|
3,326,274
|
|||||
Advances
to affiliates |
4,052,834
|
3,894,862
|
|||||
Total
assets |
$ |
28,303,512 |
$ |
29,097,185 |
|||
Liabilities
and Stockholders' Equity |
|||||||
Accounts
payable |
$ |
584,211 |
$ |
1,210,364 |
|||
Accrued
liabilities |
413,416
|
542,481
|
|||||
Income
taxes payable |
243,497
|
-
|
|||||
Deferred
tax liability |
14,988
|
-
|
|||||
Notes
payable- current portion |
115,868
|
115,868
|
|||||
Total
current liabilities |
1,371,980
|
1,868,713
|
|||||
Deferred
income taxes |
408,220
|
1,116,314
|
|||||
Total
liabilities |
1,780,200
|
2,985,027
|
|||||
Commitments
and contingencies |
-
|
-
|
|||||
Series
E convertible preferred stock, $.001 par value, 200,000 shares
authorized, |
|||||||
127,840
and 128,340 issued and outstanding, liquidation preference
$38,202 |
10,866
|
10,909
|
|||||
Common
stock, $.001 par value, 100,000,000 shares authorized, |
|||||||
50,254,294
and 50,071,302 issued and outstanding |
50,254
|
50,071
|
|||||
Paid
in capital |
10,131,250
|
11,375,384
|
|||||
Deferred
stock compensation |
(3,965,108 |
) |
(5,742,814 |
) | |||
Retained
earnings |
20,296,050
|
20,418,608
|
|||||
Total
stockholders' equity |
26,523,312
|
26,112,158
|
|||||
Total
liabilities and stockholders' equity |
$ |
28,303,512 |
$ |
29,097,185 |
Three
Months Ended March 31, |
Six
Months Ended March 31, |
||||||||||||
2005 |
2004 |
2005 |
2004 |
||||||||||
Net
revenues |
$ |
6,444,609 |
$ |
16,367,853 |
$ |
12,634,764 |
$ |
30,207,820 |
|||||
Cost
of services |
860,933
|
6,600,782
|
1,995,517
|
11,482,984
|
|||||||||
Gross
profit |
5,583,676
|
9,767,071
|
10,639,247
|
18,724,836
|
|||||||||
Operating
expenses: |
|||||||||||||
General
and administrative expenses |
3,181,644
|
3,107,522
|
6,566,495
|
5,871,265
|
|||||||||
Sales
and marketing expenses |
1,720,034
|
1,445,965
|
3,330,527
|
2,736,345
|
|||||||||
Depreciation
and amortization |
298,192
|
199,719
|
593,879
|
395,912
|
|||||||||
Total
operating expenses |
5,199,870
|
4,753,206
|
10,490,901
|
9,003,522
|
|||||||||
Operating
income |
383,806
|
5,013,865
|
148,346
|
9,721,314
|
|||||||||
Other
income (expense): |
|||||||||||||
Interest
expense and other financing costs |
(4,447 |
) |
(3,795 |
) |
(8,610 |
) |
(7,667 |
) | |||||
Interest
income |
91,650
|
82,340
|
176,762
|
157,365
|
|||||||||
Other
income |
21,088
|
71,395
|
107,453
|
346,153
|
|||||||||
Total
other income (expense) |
108,291
|
149,940
|
275,605
|
495,851
|
|||||||||
Income
before income taxes and cumulative |
|||||||||||||
effect
of accounting change |
492,097
|
5,163,805
|
423,951
|
10,217,165
|
|||||||||
Income
tax benefit (provision) |
(193,817 |
) |
(1,815,206 |
) |
(176,447 |
) |
(3,583,881 |
) | |||||
Income
before cumulative effect of |
|||||||||||||
accounting
change |
298,280
|
3,348,599
|
247,504
|
6,633,284
|
|||||||||
Cumulative
effect of accounting change (net of |
|||||||||||||
income
taxes of $53,764 in 2004) |
-
|
-
|
99,848
|
-
|
|||||||||
Net
income |
$ |
298,280 |
$ |
3,348,599 |
$ |
347,352 |
$ |
6,633,284 |
|||||
Net
income per common share: |
|||||||||||||
Basic: |
|||||||||||||
Income
applicable to common stock before cumulative effect of accounting
change |
$ |
0.01 |
$ |
0.07 |
$ |
0.01 |
$ |
0.14 |
|||||
Cumulative
effect of accounting change |
$ |
- |
$ |
- |
$ |
0.00 |
$ |
- |
|||||
Net
income applicable to common stock |
$ |
0.01 |
$ |
0.07 |
$ |
0.01 |
$ |
0.14 |
|||||
Diluted: |
|||||||||||||
Income
applicable to common stock before cumulative effect of accounting
change |
$ |
0.01 |
$ |
0.07 |
$ |
0.01 |
$ |
0.14 |
|||||
Cumulative
effect of accounting change |
$ |
- |
$ |
- |
$ |
0.00 |
$ |
- |
|||||
Net
income applicable to common stock |
$ |
0.01 |
$ |
0.07 |
$ |
0.01 |
$ |
0.14 |
|||||
Weighted
average common shares outstanding: |
|||||||||||||
Basic |
46,749,794
|
46,946,458
|
46,749,544
|
46,904,402
|
|||||||||
Diluted |
46,825,577
|
48,145,140
|
46,901,954
|
47,640,118
|
Six
Months Ended March 31, |
|||||||
2005 |
2004 |
||||||
CASH
FLOWS FROM OPERATING ACTIVITIES: |
|||||||
Net
income |
$ |
347,352 |
$ |
6,633,284 |
|||
Adjustments
to reconcile net income to net cash |
|||||||
provided
by operating activities: |
|||||||
Depreciation
and amortization |
593,878
|
395,912
|
|||||
Amortization
of deferred stock compensation |
567,599
|
503,071
|
|||||
Issuance
of common stock as compensation for services |
119,500
|
-
|
|||||
Cumulative
effect of accounting change |
(99,848 |
) |
-
|
||||
Deferred
income taxes |
(394,491 |
) |
37,962
|
||||
Loss
on disposal of equipment |
-
|
36,932
|
|||||
Provision
for uncollectible accounts |
(16,220 |
) |
-
|
||||
Changes
in assets and liabilities: |
|||||||
Accounts
receivable |
2,345,965
|
(5,801,351 |
) | ||||
Customer
acquisition costs |
1,501,201
|
(502,547 |
) | ||||
Prepaid
and other current assets |
(357,951 |
) |
(152,539 |
) | |||
Deposits
and other assets |
178,141
|
35,000
|
|||||
Accounts
payable |
(626,153 |
) |
394,051
|
||||
Accrued
liabilities |
(129,065 |
) |
(72,743 |
) | |||
Income
taxes payable |
1,482,933
|
1,466,113
|
|||||
Advances
to affiliates (accrued interest) |
(157,972 |
) |
-
|
||||
Net
cash provided by operating activities |
5,354,869
|
2,973,145
|
|||||
CASH
FLOWS FROM INVESTING ACTIVITIES: |
|||||||
Advances
made to affiliates and related parties |
-
|
(2,725,000 |
) | ||||
Expenditures
for intangible assets |
(215,767 |
) |
-
|
||||
Purchases
of equipment |
(44,387 |
) |
(384,991 |
) | |||
Net
cash used for investing activities |
(260,154 |
) |
(3,109,991 |
) | |||
CASH
FLOWS FROM FINANCING ACTIVITIES: |
|||||||
Series
E preferred stock dividends |
(960 |
) |
-
|
||||
Common
stock dividends |
(468,950 |
) |
-
|
||||
Proceeds
from conversion of preferred stock |
225
|
-
|
|||||
Net
cash used for financing activities |
(469,685 |
) |
-
|
||||
INCREASE
(DECREASE) IN CASH AND CASH EQUIVALENTS |
4,625,030
|
(136,846 |
) | ||||
CASH
AND CASH EQUIVALENTS, beginning of period |
3,576,529
|
2,378,848
|
|||||
CASH
AND CASH EQUIVALENTS, end of period |
$ |
8,201,559 |
$ |
2,242,002 |