SYNERGX
SYSTEMS INC. AND SUBSIDIARIES
|
||||
CONDENSED
CONSOLIDATED BALANCE SHEET
|
||||
(Unaudited)
|
||||
March
31,
|
||||
2008
|
||||
ASSETS
|
||||
CURRENT
ASSETS
|
||||
Cash
|
$ | 562,080 | ||
Accounts
receivable, principally trade, less allowance
|
||||
for
doubtful accounts of $348,101
|
4,846,041 | |||
Inventories,
net
|
1,734,268 | |||
Deferred
taxes, less valuation allowance of $444,800
|
280,100 | |||
Prepaid
expenses and other current assets
|
876,521 | |||
TOTAL
CURRENT ASSETS
|
8,299,010 | |||
PROPERTY
AND EQUIPMENT -at cost, less
|
||||
accumulated
depreciation and amortization of $1,953,564
|
828,902 | |||
OTHER
ASSETS
|
138,844 | |||
TOTAL
ASSETS
|
$ | 9,266,756 | ||
|
||||
See
accompanying Notes to the Condensed Consolidated Financial
Statements
|
||||
SYNERGX
SYSTEMS INC. AND SUBSIDIARIES
|
||||
CONDENSED
CONSOLIDATED BALANCE SHEET
|
||||
(Unaudited)
|
||||
March
31,
|
||||
2008
|
||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||
CURRENT
LIABILITIES
|
||||
Note
payable to bank
|
$ | 787,504 | ||
Notes
payable - current portion
|
26,005 | |||
Accounts
payable and accrued expenses
|
2,052,379 | |||
Deferred
revenue
|
1,186,440 | |||
TOTAL
CURRENT LIABILITIES
|
4,052,328 | |||
Notes
payable - less current portion
|
71,871 | |||
TOTAL
LIABILITIES
|
4,124,199 | |||
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
|
6,846,255 | |||
Accumulated
deficit
|
(1,708,909 | ) | ||
TOTAL
STOCKHOLDERS' EQUITY
|
5,142,556 | |||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$ | 9,266,756 | ||
|
||||
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 March 31,
|
||||||||
2008
|
2007
|
|||||||
Product
sales
|
$ | 3,433,356 | $ | 2,718,668 | ||||
Subcontract
sales
|
353,155 | 59,511 | ||||||
Service
revenue
|
1,311,946 | 1,285,596 | ||||||
Total
revenues
|
5,098,457 | 4,063,775 | ||||||
Cost
of product sales
|
2,883,271 | 2,103,219 | ||||||
Cost
of subcontract sales
|
307,224 | 48,227 | ||||||
Cost
of service revenue
|
671,400 | 699,632 | ||||||
Selling,
general and administrative
|
1,559,271 | 1,321,570 | ||||||
Depreciation
and amortization
|
58,621 | 41,523 | ||||||
Total
operating expenses
|
5,479,787 | 4,214,171 | ||||||
(Loss)
from operations
|
(381,330 | ) | (150,396 | ) | ||||
Other
income (expenses)
|
||||||||
Interest
expense
|
(35,284 | ) | (39,732 | ) | ||||
Gain
on equity investment
|
82,673 | |||||||
(35,284 | ) | 42,941 | ||||||
(Loss)
before provision for income taxes
|
(416,614 | ) | (107,455 | ) | ||||
Provision for
income taxes:
|
||||||||
Current
|
3,000 | |||||||
Deferred
|
50,000 | 47,000 | ||||||
53,000 | 47,000 | |||||||
Net
(loss)
|
(469,614 | ) | (154,455 | ) | ||||
|
|
|||||||
(Loss)
Per Common Share
|
||||||||
Basic
and diluted (loss) Per Share
|
$ | (0.09 | ) | $ | (0.03 | ) | ||
Weighted
average number of common share
|
||||||||
equivalents
outstanding basic and dilutive
|
5,210,950 | 5,210,950 | ||||||
See
accompanying Notes to the Condensed Consolidated Financial
Statements
|
SYNERGX
SYSTEMS INC. AND SUBSIDIARIES
|
||||||||
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||
For
the Six Months ended March 31,
|
||||||||
2008
|
2007
|
|||||||
Product
sales
|
$ | 7,234,564 | $ | 5,040,891 | ||||
Subcontract
sales
|
502,767 | 166,700 | ||||||
Service
revenue
|
2,632,872 | 2,511,279 | ||||||
Total
revenues
|
10,370,203 | 7,718,870 | ||||||
Cost
of product sales
|
6,017,049 | 3,537,698 | ||||||
Cost
of subcontract sales
|
429,824 | 134,387 | ||||||
Cost
of service revenue
|
1,248,152 | 1,418,089 | ||||||
Selling,
general and administrative
|
2,889,994 | 2,799,002 | ||||||
Depreciation
and amortization
|
108,622 | 81,546 | ||||||
Total
operating expenses
|
10,693,641 | 7,970,722 | ||||||
(Loss)
from operations
|
(323,438 | ) | (251,852 | ) | ||||
Other
income (expenses):
|
||||||||
Interest
expense
|
(82,814 | ) | (64,602 | ) | ||||
Gain on equity
investment
|
- | 82,673 | ||||||
(82,814 | ) | 18,071 | ||||||
(Loss)
before provision for income taxes
|
(406,252 | ) | (233,781 | ) | ||||
(Benefit)
provision for income taxes:
|
||||||||
Current
|
3,000 | 2,000 | ||||||
Deferred
|
50,000 | (12,000 | ) | |||||
53,000 | (10,000 | ) | ||||||
Net
(loss)
|
$ | (459,252 | ) | $ | (223,781 | ) | ||
|
|
|||||||
(Loss)
Per Common Share:
|
||||||||
Basic and
diluted (loss) Per Share
|
$ | (0.09 | ) | $ | (0.04 | ) | ||
Weighted
average number of common share
|
||||||||
equivalents
outstanding basic and dilutive
|
5,210,950 | 5,210,950 | ||||||
See
accompanying Notes to the Condensed Consolidated Financial
Statements
|
||||||||
SYNERGX
SYSTEMS INC. AND SUBSIDIARIES
|
||||||||
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||
(Unaudited)
|
||||||||
For
the Six Months Ended March 31,
|
||||||||
2008
|
2007
|
|||||||
OPERATING
ACTIVITIES
|
||||||||
Net
(loss) from operations
|
$ | (459,252 | ) | $ | (223,781 | ) | ||
Adjustments
to reconcile net (loss) to net cash provided
by
|
||||||||
(used
in ) operating activities:
|
||||||||
Depreciation
and amortization *
|
122,872 | 95,796 | ||||||
Deferred
taxes (benefit)
|
50,000 | (12,000 | ) | |||||
Share-based
compensation
|
14,314 | 15,716 | ||||||
Gain
on sale of equity investment
|
(82,673 | ) | ||||||
Changes
in operating assets and liabilities:
|
||||||||
Accounts
receivable, net
|
1,620,270 | 825,586 | ||||||
Inventories,
net
|
307,124 | (254,174 | ) | |||||
Prepaid
expenses and other current assets
|
68,233 | (446,215 | ) | |||||
Other
assets
|
(37,290 | ) | (635 | ) | ||||
Accounts
payable and accrued expenses
|
(413,168 | ) | (215,958 | ) | ||||
Deferred
revenue
|
356,436 | 16,088 | ||||||
NET
CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES
|
1,629,540 | (282,250 | ) | |||||
INVESTING
ACTIVITIES
|
||||||||
Proceeds
from note receivable
|
68,182 | 9,218 | ||||||
Purchases
of property and equipment
|
(92,639 | ) | (151,327 | ) | ||||
NET
CASH (USED IN) INVESTING ACTIVITIES
|
(24,457 | ) | (142,109 | ) | ||||
FINANCING
ACTIVITIES
|
||||||||
Principal
payments on notes payable
|
(13,032 | ) | (13,519 | ) | ||||
Payments
and proceeds from note payable bank - net
|
(1,283,062 | ) | 463,693 | |||||
NET
CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES
|
(1,296,094 | ) | 450,174 | |||||
NET
INCREASE IN CASH
|
308,989 | 25,815 | ||||||
Cash
at beginning of the period
|
253,091 | 272,908 | ||||||
Cash
at end of the period
|
$ | 562,080 | $ | 298,723 | ||||
|
|
|||||||
SUPPLEMENTAL
CASH FLOW INFORMATION:
|
||||||||
Cash
paid during the period for:
|
||||||||
Income
taxes
|
$ | 10,800 | $ | 4,700 | ||||
Interest
|
$ | 80,937 | $ | 66,613 | ||||
*
Depreciation of $14,250 is included in cost of product and service
sales for the six months ended
|
||||||||
March
31, 2008 and 2007.
|
||||||||
During
the three months ended March 31, 2008, the Company purchased equipment of
$21,798 through financing.
|
||||||||
See
accompanying Notes to the Condensed Consolidated Financial
Statements
|
2007
|
Weighted
Average
Exercise
Price
|
Weighted
Average
Remaining
Contractual
Term
|
Weighted
Average
Intrinsic
Value
|
Weighted
Average
Grant
Date
Fair Value
|
|||||||||||||
Outstanding
October 1, 2007
|
116,000 | $ | 2.43 | 1.21 | |||||||||||||
Granted
|
-- | ||||||||||||||||
Exercised
|
-- | ||||||||||||||||
Outstanding
March 31, 2008
|
116,000 | 2.43 |
2.8 Yrs
|
-0- | 1.21 | ||||||||||||
Exercisable
at March 31, 2008
|
65,600 | 2.48 |
2.0
Yrs
|
-0- | 1.21 |
Deferred Tax Assets
|
||||
Allowance
for doubtful accounts
|
$ | 140,000 | ||
Inventory
reserve
|
162,000 | |||
Net
operating loss carryforward (through 2026)
|
486,700 | |||
Other
|
(63,800 | ) | ||
Total
Deferred Tax Asset
|
$ | 724,900 | ||
Valuation
Allowance
|
(444,800 | ) | ||
Net
Deferred Tax Asset
|
$ | 280,100 |
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
March 31,
|
March 31,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
(In thousands of dollars) | ||||||||||||||||
Product
Revenue
|
$ | 3,433 | $ | 2,719 | $ | 7,235 | $ | 5,041 | ||||||||
Subcontract
Revenue
|
353 | 60 | 503 | 167 | ||||||||||||
Service
Revenue
|
1,312 | 1,285 | 2,633 | 2,511 | ||||||||||||
Total
Revenue
|
$ | 5,098 | $ | 4,064 | $ | 10,370 | $ | 7,719 | ||||||||
Gross
Profit Product
|
550 | 616 | 1,218 | 1,503 | ||||||||||||
Gross
Profit Subcontract
|
46 | 12 | 73 | 33 | ||||||||||||
Gross
Profit Service
|
641 | 585 | 1,385 | 1,093 | ||||||||||||
Total
Gross Profit
|
$ | 1,237 | $ | 1,213 | $ | 2,676 | $ | 2,629 | ||||||||
Gross
Margin Product %
Gross
Margin Subcontract%
|
16
13
|
%
%
|
23
20
|
%
%
|
17
15
|
%
%
|
30
20
|
%
%
|
||||||||
Gross
Margin Service %
|
49 | % | 46 | % | 53 | % | 44 | % |
(1) |
the
election of seven (7) directors to Synergx’s Board of
Directors,
|
(2) |
the
selection of Marcum & Kliegman LLP as Synergx’s independent auditiors
for the fiscal year ending September
2008
|
MATTER
|
FOR
|
AGAINST
|
ABSTAINED
|
Daniel
Tamkin
|
4,383,790
|
161,435
|
8,412
|
John
Poserina
|
4,381,432
|
163,793
|
8,408
|
Harris
Epstein
|
4,447,507
|
97,718
|
8,535
|
Peter
Barotz
|
4,447,407
|
97,818
|
8,535
|
Ronald
Fetzer
|
4,441,060
|
104,165
|
8,522
|
Auditors
|
4,462,693
|
69,673
|
12,858
|