SYNERGX SYSTEMS
INC.
|
(Exact name of small business
issuer as specified in its
charter)
|
Delaware
|
11-2941299
|
(State or
jurisdiction of incorporation or organization)
|
(IRS employer identification
Number)
|
Large accelerated filer
|
Accelerated filer
|
Non-accelerated filer (Do not check if a smaller reporting company)
|
Smaller reporting company
|
PART
I: Financial Information
|
||||
Item
1:
|
Financial Statements
|
3
|
||
Condensed Consolidated Balance Sheet at March 31, 2009 and September 30,
2008
|
3
|
|||
Condensed
Consolidated Statements of Operations for the Three
Months and Six Months Ended March 31, 2009 and
2008
|
5
|
|||
Condensed
Consolidated Statements of Cash Flows for the Six
Months Ended March 31, 2009 and 2008
|
7
|
|||
Notes
to the Condensed Consolidated Financial Statements
|
8 | |||
Item
2:
|
Management’s
Discussion and Analysis of Financial Condition and Results
of Operations
|
15 | ||
Item
3 :
|
Quantitative
and Qualitative Disclosures About Market Risk
|
19 | ||
Item
4:
|
Controls
and Procedures
|
19 | ||
PART
II: Other Information
|
||||
Item
1
|
Legal Proceedings
|
19 | ||
Item
2
|
Unregistered Sales of Equity Securities and Use of
Proceeds
|
19 | ||
Item
3
|
Defaults Upon Senior Securities
|
19 | ||
Item
4
|
Submission of Matters to a Vote of Security Holders
|
19 | ||
Item 5. | Other Information | |||
Item
6:
|
EXHIBITS
|
19 | ||
Signatures
|
20 |
March
31,
|
September
30,
|
|||||||
2009
|
2008
|
|||||||
ASSETS
|
||||||||
CURRENT
ASSETS
|
||||||||
Cash
|
$
|
510,756
|
$
|
262,742
|
||||
Accounts
receivable, principally trade, less allowance for doubtful accounts of
$302,299 and $302,299, respectively
|
5,172,224
|
5,270,911
|
||||||
Inventories,
net
|
1,983,823
|
1,948,466
|
||||||
Prepaid
expenses and other current assets
|
316,122
|
988,083
|
||||||
TOTAL
CURRENT ASSETS
|
7,982,925
|
8,470,202
|
||||||
PROPERTY
AND EQUIPMENT -at cost, less
|
||||||||
accumulated
depreciation and amortization of $2,211,364
|
710,991
|
815,719
|
||||||
and
$2,091,000, respectively
|
||||||||
OTHER
ASSETS
|
258,033
|
250,195
|
||||||
TOTAL
ASSETS
|
$
|
8,951,949
|
$
|
9,536,116
|
||||
March
31,
|
September
30,
|
|||||||
2009
|
2008
|
|||||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||||
CURRENT
LIABILITIES
|
||||||||
Note
payable to bank
|
$ |
567,105
|
$ |
--
|
||||
Notes
payable - current portion
|
27,553
|
27,553
|
||||||
Accounts
payable and accrued expenses
|
2,645,648
|
2,993,697
|
||||||
Deferred
revenue
|
1,160,087
|
1,613,453
|
||||||
TOTAL
CURRENT LIABILITIES
|
4,400,393
|
4,634,703
|
||||||
Note
payable to bank
|
--
|
517,873
|
||||||
Notes
payable - less current portion
|
42,971
|
56,662
|
||||||
TOTAL
LIABILITIES
|
4,443,364
|
5,209,238
|
||||||
STOCKHOLDERS'
EQUITY
|
||||||||
Preferred
stock, 2,000,000 shares authorized-
|
||||||||
none
issued and outstanding
|
--
|
--
|
||||||
Common
stock, 10,000,000 shares authorized, $.001
|
||||||||
par
value; issued and outstanding 5,210,950 shares
|
5,211
|
5,211
|
||||||
Additional
paid in capital
|
6,856,162
|
6,849,706
|
||||||
Accumulated
deficit
|
(2,352,788
|
)
|
(2,528,039
|
)
|
||||
TOTAL
STOCKHOLDERS' EQUITY
|
4,508,585
|
4,326,878
|
||||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
8,951,949
|
$
|
9,536,116
|
For
the Three Months
ended
March
31,
|
||||||||
2009
|
2008
|
|||||||
|
||||||||
Product
sales
|
$ | 3,529,166 | $ | 3,433,356 | ||||
Subcontract
sales
|
484,275 | 353,155 | ||||||
Service
revenue
|
1,278,053 | 1,311,946 | ||||||
Total
revenues
|
5,291,494 | 5,098,457 | ||||||
Cost
of product sales
|
2,931,455 | 2,883,271 | ||||||
Cost
of subcontract sales
|
396,138 | 307,224 | ||||||
Cost
of service revenue
|
783,119 | 671,400 | ||||||
Selling,
general and administrative
|
1,154,760 | 1,559,271 | ||||||
Depreciation
and amortization
|
60,226 | 58,621 | ||||||
Total
operating expenses
|
5,325,698 | 5,479,787 | ||||||
(Loss) from
operations
|
(34,204 | ) | (381,330 | ) | ||||
Interest
expense
|
(12,274 | ) | (35,284 | ) | ||||
(Loss) before
provision for income taxes
|
(46,478 | ) | (416,614 | ) | ||||
Provision
for income taxes:
|
||||||||
Current
|
2,000 | 3,000 | ||||||
Deferred
|
- | 50,000 | ||||||
2,000 | 53,000 | |||||||
Net
(Loss)
|
$ | (48,478 | ) | $ | (469,614 | ) | ||
(Loss)
Per Common Share:
|
||||||||
Basic and
diluted (loss) per share
|
$ (0.01 | ) | $ (0.09 | ) | ||||
Basic
and diluted weighted average number of
|
||||||||
common
shares outstanding
|
5,210,950 | 5,210,950 | ||||||
For
the Six Months
ended
March 31,
|
||||||||
2009 | 2008 | |||||||
Product
sales
|
$
|
7,322,912
|
$
|
7,234,564
|
||||
Subcontract
sales
|
1,053,909
|
502,767
|
||||||
Service
revenue
|
2,573,124
|
2,632,872
|
||||||
Total
revenues
|
10,949,945
|
10,370,203
|
||||||
Cost
of product sales
|
5,804,992
|
6,017,049
|
||||||
Cost
of subcontract sales
|
835,391
|
429,824
|
||||||
Cost
of service revenue
|
1,578,636
|
1,248,152
|
||||||
Selling,
general and administrative
|
2,408,079
|
2,889,994
|
||||||
Depreciation
and amortization
|
123,159
|
108,622
|
||||||
Total
operating expenses
|
10,750,257
|
10,693,641
|
||||||
Income
(Loss) from operations
|
199,688
|
(323,438
|
)
|
|||||
Interest
expense
|
(20,437
|
)
|
(82,814
|
)
|
||||
Income
(Loss) before provision for income taxes
|
179,251
|
(406,252
|
)
|
|||||
Provision
for income taxes:
|
||||||||
Current
|
4,000
|
3,000
|
||||||
Deferred
|
-
|
50,000
|
||||||
4,000
|
53,000
|
|||||||
Net
income (Loss)
|
$
|
175,251
|
$
|
(459,252
|
)
|
|||
Earnings
(Loss) Per Common Share:
|
||||||||
Basic and
diluted earnings (loss) per share
|
|
$
0.03
|
|
$
(0.09
|
)
|
|||
Basic
and diluted weighted average number of
|
||||||||
common
shares outstanding
|
5,210,950
|
5,210,950
|
||||||
For
the Six Months Ended
March
31,
|
|||||||
2008
|
2007
|
||||||
OPERATING
ACTIVITIES
|
|||||||
Net
income (loss)
|
$
|
175,251
|
$
|
(459,252
|
)
|
||
Adjustments
to reconcile net income to net cash provided
by
|
|||||||
operating
activities:
|
|||||||
Depreciation
and amortization *
|
137,409
|
122,872
|
|||||
Deferred
Taxes
|
--
|
50,000
|
|||||
Share-based
compensation
|
6,461
|
14,314
|
|||||
Changes
in operating assets and liabilities:
|
|||||||
Accounts receivable, net
|
98,687
|
1,620,270
|
|||||
Inventories, net
|
(35,357
|
)
|
307,124
|
||||
Prepaid expenses and other current assets
|
671,961
|
68,233
|
|||||
Other
assets
|
(24,995
|
)
|
(37,290
|
)
|
|||
Accounts payable and accrued expenses
|
(348,049
|
)
|
(413,168
|
)
|
|||
Deferred revenue
|
(453,366
|
)
|
356,436
|
||||
NET
CASH PROVIDED BY OPERATING ACTIVITIES
|
228,002
|
1,629,539
|
|||||
INVESTING
ACTIVITIES
|
|||||||
Proceeds
from note receivable
|
--
|
68,182
|
|||||
Purchases
of property and equipment, net
|
(15,524
|
)
|
(92,639
|
)
|
|||
NET
CASH (USED IN) INVESTING ACTIVITIES
|
(15,524
|
)
|
(24,457
|
) | |||
FINANCING
ACTIVITIES
|
|||||||
Principal
payments on notes payable
|
(13,696
|
)
|
(13,032
|
)
|
|||
Proceeds
from and payments of note payable bank - net
|
49,232
|
(1,283,062
|
)
|
||||
NET
CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES
|
35,536
|
(1,296,094
|
)
|
||||
NET
INCREASE IN CASH
|
248,014
|
308,988
|
|||||
Cash
at beginning of the period
|
262,742
|
253,091
|
|||||
Cash
at end of the period
|
$
|
510,756
|
$
|
562,079
|
|||
SUPPLEMENTAL
CASH FLOW INFORMATION:
|
|||||||
Cash
paid during the period for:
|
|||||||
Income
taxes
|
$
|
3,982
|
$
|
10,800
|
|||
Interest
|
$
|
19,233
|
$
|
80,937
|
|||
*
Depreciation of $14,250 is included in cost of product and service
sales for the six months ended
|
|||||||
March
31, 2009 and 2008, respectively.
|
Shares
|
Weighted
Average
Exercise
Price
($)
|
Weighted
Average
Remaining
Contractual Term (Yrs.) |
Weighted
Average
Grant
Date
Fair
Value ($)
|
|||||||||||||
Outstanding
October 1, 2007
|
116,000 | 2.43 | 2.8 | 1.24 | ||||||||||||
Outstanding
March 31, 2008
|
116,000 | 2.43 | 2.3 | 1.21 | ||||||||||||
Outstanding
October 1, 2008
|
57,000 | 2.43 | 1.8 | 1.24 | ||||||||||||
Expired
|
(5,000 | ) | 2.50 | 1.0 | 1.24 | |||||||||||
Outstanding
March 31, 2009
|
52,000 | 2.43 | 1.3 | 1.24 | ||||||||||||
Exercisable
at March 31, 2009
|
37,600 | 2.45 | 1.0 | 1.21 | ||||||||||||
Grant
Date
|
||||||||
Shares
|
Fair Value
|
|||||||
Nonvested
at October 1, 2007
|
73,600 | $ | 1.25 | |||||
Vested
|
23,200 | 1.21 | ||||||
Nonvested
at March 31, 2008
|
50,400 | 1.21 | ||||||
Nonvested
at October 1, 2008
|
26,800 | 1.24 | ||||||
Vested
|
12,400 | 1.24 | ||||||
Nonvested
at March 31, 2009
|
14,400 | $ | 1.24 |
For the Three Months
ended March
31,
|
For the Six
Months
ended March 31
|
|||||||||||||||
Basic EPS Computation |
2009
|
2008 | 2009 | 2008 | ||||||||||||
Net (Loss) Income | $ | (48,478 | ) | $ | (469,614 | ) | $ | 175,251 | $ | (459,252 | ) | |||||
Weighted average outstanding shares | 5,210,950 | 5,210,950 | 5,210,950 | 5,210,950 | ||||||||||||
Basic net (loss) income per share | $ | (.01 | ) | $ | (.09 | ) | $ | .03 | $ | (.09 | ) | |||||
Diluted
EPS Computation
Net
(Loss) Income
|
$ | (48,478 | ) | $ | (469,614 | ) | $ | 175,251 | $ | (459,252 | ) | |||||
Weighted-average shares | 5,210,950 | 5,210,950 | 5,210,950 | 5,210,950 | ||||||||||||
Plus: | ||||||||||||||||
Incremental shares
from assumed conversions
Employee
Stock Options*
|
- | - | - | - | ||||||||||||
Adjusted weighted-average shares | 5,210,950 | 5,210,950 | 5,210,950 | 5,210,950 | ||||||||||||
Diluted net (loss) income per share | $ | (.01 | ) | $ | (.09 | ) | $ | .03 | $ | (.09 | ) |
Three
Months Ended
March
31,
|
Six Months
Ended
March
31,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
(In thousands of dollars) | ||||||||||||||||
Product
Revenue
|
$ | 3,529 | $ | 3,433 | $ | 7,323 | $ | 7,235 | ||||||||
Subcontract
Revenue
|
484 | 353 | 1,054 | 503 | ||||||||||||
Service
Revenue
|
1,278 | 1,312 | 2,573 | 2,633 | ||||||||||||
Total
Revenue
|
$ | 5,291 | $ | 5,098 | $ | 10,950 | $ | 10,370 | ||||||||
Gross
Profit Product
|
598 | 550 | 1,518 | 1,218 | ||||||||||||
Gross
Profit Subcontract
|
88 | 46 | 219 | 73 | ||||||||||||
Gross
Profit Service
|
495 | 641 | 994 | 1,385 | ||||||||||||
Total
Gross Profit
|
$ | 1,181 | $ | 1,237 | $ | 2,731 | $ | 2,676 | ||||||||
Gross Margin Product % | 17 | % | 16 | % | 21 | % | 17 | % | ||||||||
Gross
Margin Subcontract%
|
18 | % | 13 | % | 21 | % | 15 | % | ||||||||
Gross
Margin Service %
|
39 | % | 49 | % | 39 | % | 53 | % |
|
(a)
Disclosure
Controls and Procedures
|
|
(b)
Changes in
Internal Controls
|
|
31.1
|
Certification
of Paul Mendez pursuant to 18 U.S.C. Section 1350, as adopted pursuant to
Section 302 of the Sarbanes-Oxley Act of
2002
|
|
31.2
|
Certification
of John A. Poserina pursuant to 18 U.S.C. Section 1350, as adopted
pursuant to Section 302 of the Sarbanes-Oxley Act of
2002
|
|
32.1
|
Certifications
of Paul Mendez and John A. Poserina pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002
|
SYNERGX
SYSTEMS INC
(Registrant)
|
|||
|
By:
|
/s/ Paul Mendez | |
Name Paul Mendez | |||
Chief Executive Officer | |||
Date: May 14, 2009 |
|
By:
|
/s/ John A. Poserina | |
Name John A. Poserina | |||
Chief Financial Officer | |||
(Principal Accounting and Financial Officer), Secretary and Director | |||
Date: May 14, 2009 |