Common Stock |
Bid
|
Ask
|
||||||||||||||
Quarter Ended |
High
|
Low
|
High
|
Low
|
||||||||||||
December
31, 2005
|
2.590
|
1.680
|
2.610
|
1.720
|
||||||||||||
March
31, 2006
|
2.430
|
1.580
|
2.450
|
1.630
|
||||||||||||
June
30, 2006
|
2.060
|
1.250
|
2.090
|
1.320
|
||||||||||||
September
30, 2006
|
1.860
|
1.210
|
1.890
|
1.310
|
||||||||||||
December
31, 2006
|
2.620
|
1.100
|
2.720
|
1.360
|
||||||||||||
March
31, 2007
|
2.380
|
1.380
|
2.540
|
1.400
|
||||||||||||
June
30, 2007
|
2.350
|
1.610
|
2.450
|
1.810
|
||||||||||||
September
30, 2007
|
2.380
|
1.800
|
2.590
|
1.860
|
For the years ended September 30, | ||||||||
2007
2006
|
||||||||
(In
thousands)
|
||||||||
Product
Sales
|
$ |
12,953
|
$ |
10,059
|
||||
Subcontract
Sales
|
319
|
665
|
||||||
Service
Revenue
|
5,017
|
5,101
|
||||||
Total
Revenue
|
$ |
18,289
|
$ |
15,825
|
||||
Product
Gross Margin
|
$ |
2,948
|
$ |
2,678
|
||||
Subcontract
Gross Margin
|
58
|
127
|
||||||
Service
Gross Margin
|
2,485
|
2,363
|
||||||
Total
Gross Margin
|
$ |
5,491
|
$ |
5,168
|
||||
Gross
Profit Product %
|
23 | % | 27 | % | ||||
Gross
Profit Subcontractor %
|
18 | % | 19 | % | ||||
Gross
Profit Service %
|
50 | % | 46 | % | ||||
Total
Gross Profit %
|
30 | % | 33 | % |
Sales
|
$ |
1,398,809
|
||
Cost
of Sales
|
1,113,211
|
|||
Operating
expenses
|
684,584
|
|||
Operating
(loss)
|
$ | (398,986 | ) | |
Gain
on sale of assets
|
197,901
|
|||
(Loss)
before taxes
|
$ | (201,085 | ) |
(b)
|
Reports
on Form 8-K
|
SIGNATURE
|
TITLE
|
DATE
|
/s/DANIEL
S. TAMKIN
Daniel
S. Tamkin
|
Chairman,
Chief Executive Officer and Director
|
December 26,
2007
|
/s/JOHN
A. POSERINA
John
A. Poserina
|
Chief
Financial Officer (Principal Accounting and Financial Officer),
Secretary, and Director
|
December 26,
2007
|
/s/HARRIS
EPSTEIN
Harris
Epstein
|
Director
|
December 26,
2007
|
/s/PETER
BAROTZ
Peter
Barotz
|
Director
|
December 26,
2007
|
/s/MARK
LITWIN
Mark
Litwin
|
Director
|
December 26,
2007
|
/s/J.
IAN DALRYMPLE
J.
Ian Dalrymple
|
Director
|
December 26,
2007
|
/s/RONALD
P. FETZER
Ronald
P. Fetzer
|
Director
|
December 26,
2007
|
SYNERGX
SYSTEMS INC. AND SUBSIDIARIES
|
||||
CONSOLIDATED
BALANCE SHEET
|
||||
September
30,
|
||||
2007
|
||||
ASSETS
|
||||
CURRENT
ASSETS
|
||||
Cash
|
$ |
253,000
|
||
Accounts
receivable, principally trade, less allowance
|
||||
for
doubtful accounts of $350,000
|
6,466,000
|
|||
Inventories,
net
|
2,042,000
|
|||
Deferred
taxes
|
330,000
|
|||
Prepaid
expenses and other current assets
|
888,000
|
|||
|
||||
TOTAL
CURRENT ASSETS
|
9,979,000
|
|||
|
||||
PROPERTY
AND EQUIPMENT -at cost, less
|
||||
accumulated
depreciation and amortization of $1,837,000
|
831,000
|
|||
OTHER
ASSETS
|
233,000
|
|||
TOTAL
ASSETS
|
$ |
11,043,000
|
||
|
||||
See
accompanying Notes to the Consolidated Financial
Statements
|
||||
F2
|
SYNERGX
SYSTEMS INC. AND SUBSIDIARIES
|
||||
CONSOLIDATED
BALANCE SHEET
|
||||
September
30,
|
||||
2007
|
||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||
CURRENT
LIABILITIES
|
||||
Notes
payable - current portion
|
21,000
|
|||
Accounts
payable and accrued expenses
|
2,466,000
|
|||
Deferred
revenue
|
830,000
|
|||
TOTAL
CURRENT LIABILITIES
|
3,317,000
|
|||
OTHER
LIABILITIES
|
||||
Note payable to Bank | 2,071,000 | |||
Notes
payable - less current portion
|
68,000
|
|||
TOTAL
LIABILITIES
|
5,456,000
|
|||
|
||||
COMMITMENTS
AND CONTINGENCIES
|
||||
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
|
5,000 | |||
Additional
Paid in Captal
|
6,832,000
|
|||
Accumulated
deficit
|
(1,250,000 | ) | ||
|
||||
TOTAL
STOCKHOLDERS' EQUITY
|
5,587,000
|
|||
|
||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$ |
11,043,000
|
||
|
||||
See
accompanying Notes to the Consolidated Financial
Statements
|
||||
F3
|
SYNERGX
SYSTEMS INC. AND SUBSIDIARIES
|
||||||||
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
||||||||
For
the years ended September 30,
|
||||||||
2007
|
2006
|
|||||||
Product
sales
|
$ |
12,953,000
|
$ |
10,059,000
|
||||
Subcontract
sales
|
319,000
|
665,000
|
||||||
Service
revenue
|
5,017,000
|
5,101,000
|
||||||
|
|
|||||||
Total
revenues
|
18,289,000
|
15,825,000
|
||||||
|
|
|||||||
Cost
of product sales
|
10,005,000
|
7,381,000
|
||||||
Cost
of subcontract sales
|
261,000
|
538,000
|
||||||
Cost
of service revenue
|
2,532,000
|
2,738,000
|
||||||
Selling,
general and administrative
|
5,625,000
|
5,389,000
|
||||||
Depreciation
and amortization
|
198,000
|
178,000
|
||||||
|
|
|||||||
Total
operating expenses
|
18,621,000
|
16,224,000
|
||||||
(Loss)
from operations
|
(332,000 | ) | (399,000 | ) | ||||
Other
income (expense):
|
||||||||
Interest
expense
|
(142,000 | ) | (106,000 | ) | ||||
Gain/(loss)
on equity investment
|
98,000
|
(437,000 | ) | |||||
|
|
|||||||
(44,000 | ) | (543,000 | ) | |||||
(Loss)
before provision (benefit) from income taxes
|
(376,000 | ) | (942,000 | ) | ||||
|
|
|||||||
(Benefit)
provision for income taxes from continuing operations:
|
||||||||
Current
|
11,000
|
(76,000 | ) | |||||
Deferred
|
159,000
|
(253,000 | ) | |||||
|
|
|||||||
170,000
|
(329,000 | ) | ||||||
|
|
|||||||
(Loss)
from continuing operations
|
(546,000 | ) | (613,000 | ) | ||||
Discontinued
operations (Note 8):
|
||||||||
(Loss)
from discontinued operations
|
--
|
(201,000 | ) | |||||
Current
income tax (benefit)
|
--
|
(69,000 | ) | |||||
|
|
|||||||
(Loss)
from discontinued operations
|
--
|
(132,000 | ) | |||||
Net
(loss)
|
$ | (546,000 | ) | $ | (745,000 | ) | ||
(Loss)
Per Common Share:
|
||||||||
Basic
and diluted (loss) from continuing operations
|
$ | (0.10 | ) | $ | (0.12 | ) | ||
Basic
and diluted (loss) from discontinued operations
|
--
|
$ | (0.02 | ) | ||||
Basic
and diluted (loss) per Share
|
$ | (0.10 | ) | $ | (0.14 | ) | ||
Basic
and diltued weighted average number of common
|
||||||||
shares
outstanding
|
5,210,950
|
5,206,453
|
||||||
See
accompanying Notes to the Consolidated Financial
Statements
|
||||||||
F4
|
SYNERGX
SYSTEMS INC. and SUBSIDIARIES
|
||||||||||||||||||||
CONSOLIDATED
STATEMENTS OF STOCKHOLDERS' EQUITY
|
||||||||||||||||||||
FOR
THE YEARS ENDED SEPTEMBER 30, 2007 and 2006
|
||||||||||||||||||||
(ACCUMULATED
|
||||||||||||||||||||
TOTAL
|
ADDITIONAL
|
DEFICIT)/
|
||||||||||||||||||
STOCKHOLDERS'
|
COMMON STOCK
|
PAID
IN
|
RETAINED
|
|||||||||||||||||
EQUITY
|
SHARES
|
AMOUNT
|
CAPITAL
|
EARNINGS
|
||||||||||||||||
|
|
|
|
|
||||||||||||||||
Balance
at September 30, 2005
|
$ |
6,831,000
|
5,192,118
|
$ |
5,000
|
$ |
6,785,000
|
$ |
41,000
|
|||||||||||
Exercise
of employee stock options
|
9,000
|
18,832
|
9,000
|
|||||||||||||||||
Tax
benefit of stock option exercise
|
10,000
|
10,000
|
||||||||||||||||||
Net
(Loss)
|
(745,000 | ) | (745,000 | ) | ||||||||||||||||
|
|
|
|
|
||||||||||||||||
Balance
at September 30, 2006
|
6,105,000
|
5,210,950
|
5,000
|
6,804,000
|
(704,000 | ) | ||||||||||||||
Net
(Loss)
|
(546,000 | ) | (546,000 | ) | ||||||||||||||||
Stock-based
compensation
|
28,000
|
28,000
|
||||||||||||||||||
|
|
|
|
|
||||||||||||||||
Balance
at September 30, 2007
|
$ |
5,587,000
|
5,210,950
|
$ |
5,000
|
$ |
6,832,000
|
$ | (1,250,000 | ) | ||||||||||
|
|
|
|
|
||||||||||||||||
See
accompanying Notes to the Consolidated Financial
Statements
|
||||||||||||||||||||
F5
|
SYNERGX
SYSTEMS INC. AND SUBSIDIARIES
|
||||||||
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
||||||||
For
the Years Ended September 30,
|
||||||||
2007
|
2006
|
|||||||
OPERATING
ACTIVITIES
|
||||||||
Net (Loss)
from continuing operations
|
$ | (546,000 | ) | $ | (613,000 | ) | ||
Adjustments
to reconcile net (loss) to net cash (used
in)
|
||||||||
provided
by operating activities:
|
||||||||
Depreciation
and amortization *
|
226,000
|
193,000
|
||||||
Deferred
tax (benefit)
|
190,000
|
(253,000 | ) | |||||
Share-based
compensation
|
28,000
|
|||||||
Gain
on sale of investment
|
(98,000 | ) | ||||||
Loss
on equity investment
|
437,000
|
|||||||
Changes
in operating assets and liabilities:
|
||||||||
Accounts
receivable, net
|
(447,000 | ) |
290,000
|
|||||
Inventories
|
(1,000 | ) |
167,000
|
|||||
Prepaid
expenses and other current assets
|
(605,000 | ) |
43,000
|
|||||
Income
tax receivable
|
80,000
|
(82,000 | ) | |||||
Other
assets
|
(26,000 | ) |
24,000
|
|||||
Accounts
payable and accrued expenses
|
390,000
|
(464,000 | ) | |||||
Deferred
revenue
|
(74,000 | ) |
194,000
|
|||||
|
|
|||||||
Net
cash (used in) provided by continuing operations
|
(883,000 | ) | (64,000 | ) | ||||
Net
cash provided by operating activities of discontinued
operation
|
0
|
158,000
|
||||||
|
|
|||||||
NET
CASH (USED IN) PROVIDED BY OPERATING ACTIVITIES
|
(883,000 | ) |
94,000
|
|||||
|
|
|||||||
INVESTING
ACTIVITIES
|
||||||||
Proceeds
from sale of equity investment
|
9,000
|
|||||||
Proceeds
from note receivable
|
21,000
|
|||||||
Purchases
of property and equipment
|
(281,000 | ) | (256,000 | ) | ||||
|
|
|||||||
Net
cash (used in) investing activities of continuing
operations
|
(251,000 | ) | (256,000 | ) | ||||
Proceeds
from sale of discontinued operations
|
518,000
|
|||||||
|
|
|||||||
NET
CASH (USED IN) PROVIDED BY INVESTING ACTIVITIES
|
(251,000 | ) |
262,000
|
|||||
|
|
|||||||
FINANCING
ACTIVITIES
|
||||||||
Principal
payments on notes payable
|
(27,000 | ) | (11,000 | ) | ||||
Payments
and proceeds from note payable bank - net
|
1,141,000
|
(520,000 | ) | |||||
Proceeds
from exercise of stock options and warrants
|
9,000
|
|||||||
|
|
|||||||
Net
cash provided by (used in) continuing operations
|
1,114,000
|
(522,000 | ) | |||||
Net
cash (used in) financing activities of discontinued
operations
|
--
|
(27,000 | ) | |||||
|
|
|||||||
NET
CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES
|
1,114,000
|
(549,000 | ) | |||||
NET (DECREASE)
IN CASH
|
(20,000 | ) | (193,000 | ) | ||||
Cash
at beginning of the year
|
273,000
|
466,000
|
||||||
|
|
|||||||
Cash at
end of the year
|
253,000
|
273,000
|
||||||
|
|
|||||||
SUPPLEMENTAL
CASH FLOW INFORMATION:
|
||||||||
Cash
paid during the period for:
|
||||||||
Income
taxes
|
$ |
13,000
|
$ |
48,000
|
||||
Interest
|
$ |
146,000
|
$ |
105,000
|
||||
NON-CASH
INVESTING AND FINANCING ACTIVITIES
|
||||||||
Note
receivable in amount of $73,000 obtained in consideration for sale
of
equity investment .
|
||||||||
Included
in the year ended September 30, 2006, was the purchase of equipment
for
$116,000 through financing.
|
||||||||
*
Depreciation of $27,000 and $15,000 is included in cost of product
and
service sales for the years ended September 30, 2007
|
||||||||
and
2006, respectively.
|
||||||||
See
accompanying Notes to the Consolidated Financial
Statements
|
F6
|
Net
(Loss)
|
$ | (745,000 | ) | |
Less:
Fair Value of Options issued to
employees
and directors, net of income tax
|
(16,000 | ) | ||
Pro
Forma Net (loss)
|
$ | (761,000 | ) | |
Weighted
Average Basic Shares
|
5,206,493
|
|||
Weighted Average Diluted Shares
|
5,206,493
|
|||
Basic
Net Loss Per Share as Reported
|
$ | (.14 | ) | |
Basic
Pro Forma Net Loss per share
|
$ | (.15 | ) |
Machinery
and equipment
|
$ |
2,363,000
|
||
Furniture
and fixtures
|
171,000
|
|||
Leasehold
improvements
|
134,000
|
|||
2,668,000
|
||||
Less
accumulated depreciation and amortization
|
1,837,000
|
|||
$ |
831,000
|
Notes
Payable
|
||||
2008
|
22,000
|
|||
2009
|
22,000
|
|||
2010
|
22,000
|
|||
2011
|
23,000
|
|||
Total
|
$ |
89,000
|
Total
Operating Leases
|
||||
2008
|
310,000
|
|||
2009
|
344,000
|
|||
2010
|
232,000
|
|||
2011
|
241,000
|
|||
2012
|
186,000
|
|||
Total
minimum lease payments
|
$ |
1,313,000
|
Year
Ended September 30,
|
||||||||
2007
|
2006
|
|||||||
Statutory
federal income tax rate
|
34 | % | 34 | % | ||||
Computed
expected tax (benefit) from income (loss) from continuing operations
before income tax
|
$ | (128,000 | ) | $ | (320,000 | ) | ||
Increase
(decrease)in taxes resulting from:
|
||||||||
State
and local income tax (benefit), net of Federal income tax
|
9,000
|
(72,000 | ) | |||||
Nondeductible
expenses
|
2,000
|
3,000
|
||||||
Valuation
allowance
|
330,000
|
|||||||
Other
|
(43,000 | ) |
60,000
|
|||||
Income
tax expense (benefit) from continuing operations
|
$ |
170,000
|
$ | (329,000 | ) |
Deferred
Tax Assets
|
|||
Allowance
for doubtful accounts
|
$ |
140,000
|
|
Inventory
reserve
|
148,000
|
||
Net
operating loss carryforward (through 2026)
|
292,000
|
||
Total
Deferred Tax Asset
|
580,000
|
||
Valuation
allowance
|
(250,000 | ) | |
Net
Deferred Tax Asset
|
$ |
330,000
|
|
Non
Current Deferred Tax Asset/Liability
|
|||
Net
operating loss carryforward (through 2026)
|
$ |
63,000
|
|
Capital
loss carryforward (through 2012)
|
95,000
|
||
Depreciation
and amortization
|
(90,000 | ) | |
Other
|
12,000
|
||
Total
Non Current Deferred Tax Asset
|
80,000
|
||
Valuation
allowance
|
(80,000 | ) | |
Net
Non Current Deferred Tax Asset
|
$ |
0
|
Weighted
Average
Exercise
Price
|
Weighted
Average
Remaining
Contractual
Term
|
Weighted
Average
Grant
Date
Intrinsic
Value
|
Weighted
Average
Grant
Date
Fair
Value
|
||||||||||||
Outstanding
October 1, 2005
|
150,324
|
$ |
2.23
|
4.4
Yrs
|
-0-
|
1.21
|
|||||||||
Exercised
|
(18,832 | ) |
.50
|
.3
Yrs
|
-0-
|
1.21
|
|||||||||
Forfeited
|
(23,492 | ) |
2.37
|
4.4
Yrs
|
-0-
|
1.21
|
|||||||||
Outstanding
October 1, 2006
|
108,000
|
$ |
2.50
|
3.4
Yrs
|
-0-
|
1.21
|
|||||||||
Granted
|
10,000
|
1.70
|
5.0
Yrs
|
-0-
|
1.50
|
||||||||||
Forfeited
|
(2,000 | ) |
2.50
|
3.0
Yrs
|
-0-
|
1.21
|
|||||||||
Outstanding
September 30, 2007
|
116,000
|
2.43
|
2.8
Yrs
|
-0-.
|
1.24
|
||||||||||
Exercisable
at September 30, 2007
|
42,400
|
2.50
|
2.4
Yrs
|
-0-
|
1.21
|
Weighted
Average
Grant
Date
Fair
Value
|
||||||||
Nonvested
at October 1, 2005
|
131,931
|
$ |
1.21
|
|||||
Vested
|
(23,531 | ) |
1.21
|
|||||
Forfeited
|
(22,000 | ) |
1.21
|
|||||
Nonvested
at October 1, 2006
|
86,400
|
1.21
|
||||||
Vested
|
(21,600 | ) |
1.21
|
|||||
Granted
|
10,000
|
1.50
|
||||||
Forfeited
|
(1,200 | ) |
1.21
|
|||||
Nonvested
at September 30, 2007
|
73,600
|
$ |
1.25
|