·
|
Net
revenue is expected to range between $6.5 million and $7.0
million
|
·
|
Gross
margin is expected to be between 81 percent and 83
percent
|
·
|
Operating
expenses are expected to range between $5.1 million and $5.4
million
|
·
|
Cash
generated from operations is estimated to exceed
$300,000
|
Year
ended September 30,
|
Three
Months Ended September 30,
|
||||||||||||
2005
|
2004
|
2005
|
2004
|
||||||||||
Net
revenues
|
$
|
25,204,858
|
$
|
57,168,105
|
$
|
6,052,936
|
$
|
10,069,924
|
|||||
Cost
of services
|
3,980,619
|
24,757,880
|
1,059,297
|
5,079,632
|
|||||||||
Gross
profit
|
21,224,239
|
32,410,225
|
4,993,639
|
4,990,292
|
|||||||||
Operating
expenses:
|
|||||||||||||
General
and administrative expenses
|
13,300,544
|
12,686,336
|
3,413,615
|
3,543,447
|
|||||||||
Sales
and marketing expenses
|
7,454,760
|
6,088,614
|
2,558,697
|
1,685,229
|
|||||||||
Depreciation
and amortization
|
1,300,069
|
930,393
|
322,687
|
291,220
|
|||||||||
Total
operating expenses
|
22,055,373
|
19,705,343
|
6,294,999
|
5,519,896
|
|||||||||
Operating
income
|
(831,134
|
)
|
12,704,882
|
(1,301,360
|
)
|
(529,604
|
)
|
||||||
Other
income (expense):
|
|||||||||||||
Interest
expense and other financing costs
|
(8,610
|
)
|
(19,123
|
)
|
-
|
(5,813
|
)
|
||||||
Interest
income
|
242,965
|
327,145
|
36,344
|
65,240
|
|||||||||
Other
income (expense)
|
(550,409
|
)
|
788,175
|
(72,874
|
)
|
5,558
|
|||||||
Total
other income (expense)
|
(316,054
|
)
|
1,096,197
|
(36,530
|
)
|
64,985
|
|||||||
Income
(loss) before income taxes and cumulative effect of accounting
change
|
(1,147,188
|
)
|
13,801,079
|
(1,337,890
|
)
|
(464,619
|
)
|
||||||
Income
tax benefit (provision)
|
429,182
|
(4,840,096
|
)
|
522,164
|
152,898
|
||||||||
Cumulative
effect of accounting change (net of income taxes of $53,764
in
2005)
|
99,848
|
-
|
-
|
-
|
|||||||||
Net
income
|
$
|
(618,158
|
)
|
$
|
8,960,983
|
$
|
(815,726
|
)
|
$
|
(311,721
|
)
|
||
Net
income (loss) per common share:
|
|||||||||||||
Basic:
|
|||||||||||||
Income
(loss) applicable to common stock before cumulative effect
of accounting
change
|
$
|
(0.02
|
)
|
$
|
0.19
|
$
|
(0.02
|
)
|
$
|
(0.01
|
)
|
||
Cumulative
effect of accounting change
|
$
|
0.00
|
$
|
-
|
$
|
-
|
$
|
-
|
|||||
Net
income applicable to common stock
|
$
|
(0.01
|
)
|
$
|
0.19
|
$
|
(0.02
|
)
|
$
|
(0.01
|
)
|
||
Diluted:
|
|||||||||||||
Income
(loss) applicable to common stock before cumulative effect
of accounting
change
|
$
|
(0.02
|
)
|
$
|
0.19
|
$
|
(0.02
|
)
|
$
|
(0.01
|
)
|
||
Cumulative
effect of accounting change
|
$
|
0.00
|
$
|
-
|
$
|
-
|
$
|
-
|
|||||
Net
income (loss) applicable to common stock
|
$
|
(0.01
|
)
|
$
|
0.19
|
$
|
(0.02
|
)
|
$
|
(0.01
|
)
|
||
Weighted
average common shares outstanding:
|
|||||||||||||
Basic
|
46,390,356
|
47,375,927
|
47,379,296
|
48,401,777
|
|||||||||
Diluted
|
46,390,356
|
48,075,699
|
47,379,296
|
48,401,777
|
September
30,
|
|||||||
Assets
|
2005
|
2004
|
|||||
Cash
and equivalents
|
$
|
8,119,298
|
$
|
3,576,529
|
|||
Restricted
cash
|
500,000
|
-
|
|||||
Accounts
receivable, net
|
5,338,533
|
8,362,283
|
|||||
Prepaid
expenses and other current assets
|
1,918,842
|
822,919
|
|||||
Income
tax refund receivable
|
-
|
1,239,436
|
|||||
Deferred
tax asset
|
381,887
|
352,379
|
|||||
Total
current assets
|
16,258,560
|
14,353,546
|
|||||
Accounts
receivable, long term portion, net
|
873,299
|
2,075,334
|
|||||
Customer
acquisition costs, net
|
2,337,650
|
4,482,173
|
|||||
Property
and equipment, net
|
396,862
|
725,936
|
|||||
Deposits
and other assets
|
62,029
|
239,060
|
|||||
Intangible
assets, net
|
4,792,084
|
3,326,274
|
|||||
Deferred
tax asset, long term
|
376,708
|
-
|
|||||
Advances
to affiliates
|
-
|
3,894,862
|
|||||
Total
assets
|
$
|
25,097,192
|
$
|
29,097,185
|
|||
Liabilities
and Stockholders' Equity
|
|||||||
Accounts
payable
|
$
|
655,526
|
$
|
1,210,364
|
|||
Accrued
liabilities
|
803,268
|
542,481
|
|||||
Income
taxes payable
|
108,855
|
-
|
|||||
Notes
payable - current portion
|
-
|
115,868
|
|||||
Total
current liabilities
|
1,567,649
|
1,868,713
|
|||||
Deferred
income taxes
|
-
|
848,498
|
|||||
Total
liabilities
|
1,567,649
|
2,717,211
|
|||||
Commitments
and contingencies
|
-
|
-
|
|||||
Series
E convertible preferred stock, $.001 par value, 200,000 shares
authorized,
127,840 and 128,340 issued and outstanding, liquidation preference
$38,202
and $38,502
|
10,866
|
10,909
|
|||||
Common
stock, $.001 par value, 100,000,000 shares authorized, 48,837,694
and
50,858,787 issued and outstanding
|
48,838
|
50,858
|
|||||
Treasury
Stock
|
(2,171,740
|
)
|
-
|
||||
Paid
in capital
|
11,044,400
|
12,151,947
|
|||||
Deferred
stock compensation
|
(3,247,535
|
)
|
(5,742,814
|
)
|
|||
Retained
earnings
|
17,844,714
|
19,909,074
|
|||||
Total
stockholders' equity
|
23,529,543
|
26,379,974
|
|||||
Total
liabilities and stockholders' equity
|
$
|
25,097,192
|
$
|
29,097,185
|