SYNERGX
SYSTEMS INC. AND SUBSIDIARIES
|
||||
CONDENSED
CONSOLIDATED BALANCE SHEET
|
||||
(Unaudited)
|
||||
December
31,
|
||||
2006
|
||||
ASSETS
|
|
|||
|
||||
CURRENT
ASSETS
|
|
|||
Cash
and cash equivalents
|
$
|
261,786
|
||
Accounts
receivable, principally trade, less allowance
|
||||
for
doubtful accounts of $352,685
|
5,437,819
|
|||
Inventories,
net
|
2,332,138
|
|||
Deferred
taxes
|
575,500
|
|||
Prepaid
expenses and other current assets
|
244,498
|
|||
Income
Tax Receivable
|
82,936
|
|||
|
||||
TOTAL
CURRENT ASSETS
|
8,934,677
|
|||
|
||||
PROPERTY
AND EQUIPMENT -at cost, less
|
||||
accumulated
depreciation and amortization of $1,658,744
|
786,044
|
|||
OTHER
ASSETS
|
207,629
|
|||
DEFERRED
TAXES
|
3,600
|
|||
TOTAL
ASSETS
|
$
|
9,931,950
|
||
|
||||
See
accompanying Notes to the Condensed Consolidated Financial
Statements
|
SYNERGX
SYSTEMS INC. AND SUBSIDIARIES
|
||||
CONDENSED
CONSOLIDATED BALANCE SHEET
|
||||
(Unaudited)
|
||||
December
31,
|
||||
|
2006
|
|||
|
||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||
|
||||
CURRENT
LIABILITIES
|
|
|||
Notes
payable - current portion
|
$
|
25,898
|
||
Accounts
payable and accrued expenses
|
1,499,099
|
|||
Deferred
revenue
|
927,846
|
|||
|
||||
TOTAL
CURRENT LIABILITIES
|
2,452,843
|
|||
Note
payable to bank
|
1,351,753
|
|||
Notes
payable - less current portion
|
83,591
|
|||
|
||||
TOTAL
LIABILITIES
|
3,888,187
|
|||
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
|
|||
Additional
Paid
in Captal
|
6,811,847
|
|||
Accumulated
deficit
|
(773,295)
|
|||
|
||||
TOTAL
STOCKHOLDERS' EQUITY
|
6,043,763
|
|||
|
||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
9,931,950
|
||
|
||||
See
accompanying Notes to the Condensed Consolidated Financial
Statements
|
||||
SYNERGX
SYSTEMS INC. AND SUBSIDIARIES
|
|
||||||
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
|
|||||||
(Unaudited)
|
|
||||||
For
the Three Months Ended December 31,
|
|||||||
2006
|
2005
|
||||||
Product
sales
|
$
|
2,322,223
|
$
|
2,283,570
|
|||
Subcontract
sales
|
107,189
|
122,897
|
|||||
Service
revenue
|
1,225,683
|
1,191,593
|
|||||
Total
revenues
|
3,655,095
|
3,598,060
|
|||||
Cost
of product sales
|
1,434,479
|
1,741,566
|
|||||
Cost
of subcontract sales
|
86,160
|
92,905
|
|||||
Cost
of service revenue
|
718,457
|
705,379
|
|||||
Selling,
general and administrative
|
1,477,432
|
1,310,672
|
|||||
Depreciation
and amortization
|
40,023
|
33,805
|
|||||
Total
operating expenses
|
3,756,551
|
3,884,327
|
|||||
(Loss)
from operations
|
(101,456
|
)
|
(286,267
|
)
|
|||
Other
expenses:
|
|||||||
Interest
expense
|
(24,870
|
)
|
(33,614
|
)
|
|||
(Loss)
on equity investment
|
0
|
(25,000
|
)
|
||||
(24,870
|
)
|
(58,614
|
)
|
||||
(Loss)
before (benefit) for income taxes
|
(126,326
|
)
|
(344,881
|
)
|
|||
|
|
||||||
(Benefit)
provision for income taxes:
|
|||||||
Current
|
2,000
|
(131,000
|
)
|
||||
Deferred
|
(59,000
|
)
|
(10,000
|
)
|
|||
|
|
||||||
(57,000
|
)
|
(141,000
|
)
|
||||
|
|
||||||
(Loss)
from continuing operations
|
($69,326
|
)
|
($203,881
|
)
|
|||
Discontinued
operations (Note 7):
|
|||||||
(Loss)
from discontinued operations
|
0
|
(65,380
|
)
|
||||
Current
income tax (benefit)
|
0
|
(22,000
|
)
|
||||
|
|
||||||
(Loss)
income from discontinued operations
|
0
|
(43,380
|
)
|
||||
Net
(loss)
|
($69,326
|
)
|
($247,261
|
)
|
|||
(Loss)
Per Common Share:
|
|||||||
Basic
(loss) income from continuing operations
|
($0.01
|
)
|
($0.04
|
)
|
|||
Basic
(loss) income from discontinued operations
|
($0.01
|
)
|
|||||
Basic
(loss) income Per Share
|
($0.01
|
)
|
($0.05
|
)
|
|||
Diluted
(loss) income from continuing operations
|
($0.01
|
)
|
($0.04
|
)
|
|||
Diluted
(loss) income from discontinued operations
|
($0.01
|
)
|
|||||
Diluted
(loss) income Per Share
|
($0.01
|
)
|
($0.05
|
)
|
|||
Weighted
average number of common shares outstanding
|
5,210,950
|
5,192,327
|
|||||
Weighted
average number of common and dilutive
|
|||||||
common
share equivalents outstanding
|
5,210,950
|
5,192,327
|
|||||
See
accompanying Notes to the Condensed Consolidated Financial
Statements
|
SYNERGX
SYSTEMS INC. AND SUBSIDIARIES
|
|||||||
|
|
||||||
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
||||||
(Unaudited)
|
|||||||
For
the Three Months Ended December 31,
|
|||||||
2006
|
2005
|
||||||
OPERATING
ACTIVITIES
|
|||||||
Net
(Loss) income from continuing operations
|
$
|
(69,326
|
)
|
$ |
(203,881
|
)
|
|
Adjustments
to reconcile net (loss) income to net cash
|
|||||||
provided
by
operating activities:
|
|||||||
Depreciation
and amortization *
|
46,473
|
33,805
|
|||||
Deferred
tax
(benefit)
|
(59,000
|
)
|
(10,000
|
)
|
|||
Share-based
compensation
|
7,857
|
||||||
Loss
on
equity investment
|
25,000
|
||||||
Changes
in operating assets and liabilities:
|
|||||||
Accounts
receivable, net
|
580,929
|
1,321,820
|
|||||
Inventories
|
(291,698
|
)
|
(345,602
|
)
|
|||
Prepaid
expenses and other current assets
|
(31,587
|
)
|
53,871
|
||||
Income
Tax Receivable
|
(936
|
)
|
|||||
Other
assets
|
(547
|
)
|
(747
|
)
|
|||
Accounts
payable and accrued expenses
|
(575,983
|
)
|
(551,831
|
)
|
|||
Deferred
revenue
|
23,412
|
265,488
|
|||||
Net
cash (used in) provided by continuing operations
|
(370,406
|
)
|
587,923
|
||||
Net
cash provided by operating activities of discontinued
operation
|
0
|
42,973
|
|||||
|
|
||||||
NET
CASH (USED IN) PROVIDED BY OPERATING ACTIVITIES
|
(370,406
|
)
|
630,896
|
||||
|
|
||||||
INVESTING
ACTIVITIES
|
|||||||
Purchases
of
property and equipment
|
(56,555
|
)
|
(129,097
|
)
|
|||
|
|
||||||
Net
cash (used in) continuing operations
|
(56,555
|
)
|
(129,097
|
)
|
|||
Net
cash (used in) discontinued operations
|
(24,878)
|
|
|||||
|
|
||||||
NET
CASH PROVIDED (USED IN) BY INVESTING ACTIVITIES
|
(56,555
|
)
|
(153,975
|
)
|
|||
|
|
||||||
FINANCING
ACTIVITIES
|
|||||||
Principal
payments on notes payable
|
(6,742
|
)
|
(11,887
|
)
|
|||
Payments
and
proceeds from note payable bank - net
|
422,581
|
(222,996
|
)
|
||||
Proceeds
from
exercise of stock options and warrants
|
9,203
|
||||||
|
|
||||||
NET
CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES
|
415,839
|
(225,680
|
)
|
||||
NET
(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS
|
(11,122
|
)
|
251,241
|
||||
Cash
and cash equivalents at beginning of period
|
272,908
|
465,650
|
|||||
|
|
||||||
Cash
and cash equivalents at end of period
|
$
|
261,786
|
$
|
716,891
|
|||
SUPPLEMENTAL
CASH FLOW INFORMATION:
|
|||||||
Cash
paid during the period for:
|
|||||||
Income
taxes
|
$
|
3,100
|
$
|
42,511
|
|||
Interest
|
$
|
22,797
|
$
|
27,076
|
|||
NON-CASH
INVESTING AND FINANCING ACTIVITIES
|
|||||||
Included
in the three months ended Decemberr 31, 2005, was the purchase
of
equipment for $25,559 through financing
|
|||||||
*
Depreciation of $6,450 and $2,150 is included in cost of product
sales for
the years ended December 31, 2006 and 2005,
respectively.
|
|||||||
See
accompanying Notes to the Condensed Consolidated Financial
Statements
|
2006
|
Weighted
Average
Exercise
Price
|
Weighted
Average
Remaining
Contractual
Term
|
Aggregate
Intrinsic
Value
|
||||||||||
Outstanding
October 1, 2006
|
108,000
|
$
|
2.50
|
3.5
Yrs
|
--
|
||||||||
Granted
|
- | ||||||||||||
Exercised
|
- | ||||||||||||
Outstanding
December 31, 2006
|
108,000
|
$ |
2.50
|
3.2
Yrs
|
--
|
||||||||
Exercisable
at December 31, 2006
|
21,600
|
$ |
2.50
|
3.2
Yrs
|
--
|
2006
|
Weighted
Average
Grant
Date
Fair
Value
|
||||||
Nonvested
at October 1, 2006
|
86,400
|
$
|
1.21
|
||||
Vested
|
- | ||||||
Forfeited
|
- | ||||||
Nonvested
at December 31, 2006
|
86,400
|
$
|
1.21
|
Three
Months Ended
December
31, 2005
|
||||
Net
(Loss)
|
$
|
(247,261
|
)
|
|
Less:
Fair Value of Options issued to
employees
and
directors, net of income tax
|
(4,713
|
)
|
||
Pro
Forma Net (loss)
|
$
|
(251,974
|
)
|
|
Weighted
Average Basic Shares
|
5,192,327
|
|||
Weighted
Average Diluted Shares
|
5,192,327
|
|||
Basic
Net Loss Per Share as Reported
|
$
|
(.05
|
)
|
|
Basic
Pro Forma Net Loss per share
|
$
|
(.05
|
)
|
|
Diluted
Net Loss Per Share as Reported
|
$
|
(.05
|
)
|
|
Diluted
Pro Forma Net Loss per share
|
$
|
(.05
|
)
|
Sales
|
$
|
643,123
|
||
Cost
of Sales
|
485,934
|
|||
Operating
expenses
|
222,569
|
|||
Operating
(loss) before taxes
|
$
|
(65,380
|
)
|
Three
Months Ended
|
|||||||
December
31,
|
|||||||
2006
|
2005
|
||||||
(In
thousands of dollars)
|
|||||||
Product
Revenue
|
$
|
2,322
|
$
|
2,284
|
|||
Subcontract
Revenue
|
107
|
123
|
|||||
Service
Revenue
|
1,226
|
1,191
|
|||||
Total
Revenue
|
$
|
3,655
|
$
|
3,598
|
|||
Gross
Profit Product
|
$
|
888
|
$
|
542
|
|||
Gross
Profit Subcontract
|
21
|
30
|
|||||
Gross
Profit Service
|
507
|
486
|
|||||
Total
Gross Profit
|
$
|
1,416
|
$
|
1,058
|
|||
Gross
Profit Product %
Gross
Profit Subcontract %
|
38
20
|
%
%
|
24
24
|
%
%
|
|||
Gross
Profit Service %
|
41
|
%
|
41
|
%
|
|||
Total
Gross Profit %
|
39
|
%
|
29
|
%
|