| 
               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 
             | 
          |||