June
30,
|
September
30,
|
||||||
2005
|
2004
|
||||||
(unaudited)
|
|||||||
Assets
|
|||||||
Cash
and equivalents
|
$
|
9,004,290
|
$
|
3,576,529
|
|||
Restricted
cash
|
365,000
|
-
|
|||||
Accounts
receivable, net of allowance for doubtful accounts of $963,654
and
$3,400,575
|
6,217,833
|
8,362,283
|
|||||
Prepaid
expenses and other current assets
|
1,187,910
|
822,919
|
|||||
Income
tax refund receivable
|
-
|
1,239,436
|
|||||
Deferred
tax asset
|
148,362
|
352,379
|
|||||
Total
current assets
|
16,923,395
|
14,353,546
|
|||||
Accounts
receivable, long term portion, net of allowance for doubtful accounts
of
$85,522 and $269,662
|
1,317,970
|
2,075,334
|
|||||
Customer
acquisition costs, net of accumulated amortization of $3,821,547
and
$5,096,669
|
3,022,645
|
4,482,173
|
|||||
Property
and equipment, net
|
485,865
|
725,936
|
|||||
Deposits
and other assets
|
60,919
|
239,060
|
|||||
Intangible
assets, net of accumulated amortization of $3,139,328 and
$2,446,403
|
4,981,102
|
3,326,274
|
|||||
Advances
to affiliates
|
-
|
3,894,862
|
|||||
Total
assets
|
$
|
26,791,896
|
$
|
29,097,185
|
|||
Liabilities
and Stockholders' Equity
|
|||||||
Accounts
payable
|
$
|
501,539
|
$
|
1,210,364
|
|||
Accrued
liabilities
|
767,644
|
542,481
|
|||||
Income
taxes payable
|
505,458
|
-
|
|||||
Notes
payable- current portion
|
-
|
115,868
|
|||||
Total
current liabilities
|
1,774,641
|
1,868,713
|
|||||
Deferred
income taxes
|
183,099
|
1,116,314
|
|||||
Total
liabilities
|
1,957,740
|
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,48,964,728
and
50,071,302 issued and outstanding
|
48,965
|
50,071
|
|||||
Paid
in capital
|
10,577,670
|
11,375,384
|
|||||
Treasury
stock
|
(1,606,131
|
)
|
-
|
||||
Deferred
stock compensation
|
(3,872,075
|
)
|
(5,742,814
|
)
|
|||
Retained
earnings
|
19,674,861
|
20,418,608
|
|||||
Total
stockholders' equity
|
24,834,156
|
26,112,158
|
|||||
Total
liabilities and stockholders' equity
|
$
|
26,791,896
|
$
|
29,097,185
|
Three
Months Ended June 30,
|
Nine
Months Ended June 30,
|
||||||||||||
2005
|
2004
|
2005
|
2004
|
||||||||||
Net
revenues
|
$
|
6,517,158
|
$
|
16,890,361
|
$
|
19,151,922
|
$
|
47,098,181
|
|||||
Cost
of services
|
925,805
|
8,195,264
|
2,921,322
|
19,678,248
|
|||||||||
Gross
profit
|
5,591,353
|
8,695,097
|
16,230,600
|
27,419,933
|
|||||||||
Operating
expenses:
|
|||||||||||||
General
and administrative expenses
|
3,320,434
|
3,271,624
|
9,886,929
|
9,142,889
|
|||||||||
Sales
and marketing expenses
|
1,565,536
|
1,667,040
|
4,896,063
|
4,403,385
|
|||||||||
Depreciation
and amortization
|
383,503
|
243,261
|
977,382
|
639,173
|
|||||||||
Total
operating expenses
|
5,269,473
|
5,181,925
|
15,760,374
|
14,185,447
|
|||||||||
Operating
income
|
321,880
|
3,513,172
|
470,226
|
13,234,486
|
|||||||||
Other
income (expense):
|
|||||||||||||
Interest
expense and other financing costs
|
-
|
(5,643
|
)
|
(8,610
|
)
|
(13,310
|
)
|
||||||
Interest
income
|
29,859
|
104,540
|
206,621
|
261,905
|
|||||||||
Other
income (expense)
|
(584,988
|
)
|
436,464
|
(477,535
|
)
|
782,617
|
|||||||
Total
other income (expense)
|
(555,129
|
)
|
535,361
|
(279,524
|
)
|
1,031,212
|
|||||||
Income
before income taxes and cumulative effect
of accounting change
|
(233,249
|
)
|
4,048,533
|
190,702
|
14,265,698
|
||||||||
Income
tax benefit (provision)
|
83,465
|
(1,409,113
|
)
|
(92,982
|
)
|
(4,992,994
|
)
|
||||||
|
|||||||||||||
Income
before cumulative effect of accounting change
|
(149,784
|
)
|
2,639,420
|
97,720
|
9,272,704
|
||||||||
|
-
|
-
|
|||||||||||
Cumulative
effect of accounting change (net of income taxes of $53,764 in
2005)
|
-
|
-
|
99,848
|
-
|
|||||||||
Net
income (loss)
|
$
|
(149,784
|
)
|
$
|
2,639,420
|
$
|
197,568
|
$
|
9,272,704
|
||||
Net
income (loss) per common share:
|
|||||||||||||
Basic:
|
|||||||||||||
Income
(loss) applicable to common stock before cumulative effect of accounting
change
|
$
|
(0.00
|
)
|
$
|
0.06
|
$
|
0.00
|
$
|
0.20
|
||||
Cumulative
effect of accounting change
|
$
|
-
|
$
|
-
|
$
|
0.00
|
$
|
-
|
|||||
Net
income (loss) applicable to common stock
|
$
|
(0.00
|
)
|
$
|
0.06
|
$
|
0.00
|
$
|
0.20
|
||||
Diluted:
|
|||||||||||||
Income
(loss) applicable to common stock before cumulative effect of accounting
change
|
$
|
(0.00
|
)
|
$
|
0.05
|
$
|
0.00
|
$
|
0.19
|
||||
Cumulative
effect of accounting change
|
$
|
-
|
$
|
-
|
$
|
0.00
|
$
|
-
|
|||||
Net
income (loss) applicable to common stock
|
$
|
(0.00
|
)
|
$
|
0.05
|
$
|
0.00
|
$
|
0.19
|
||||
Weighted
average common shares outstanding:
|
|||||||||||||
Basic
|
44,860,228
|
47,294,551
|
46,060,709
|
47,033,977
|
|||||||||
Diluted
|
44,860,228
|
48,096,618
|
46,296,626
|
47,805,915
|