|
UNITED STATES |
SECURITIES AND EXCHANGE COMMISSION |
Washington, D.C. 20549 |
|
Form 10-Q |
(Mark One)
x QUARTERLY REPORT UNDER SECTION 13 OR 15 (D) OF THE
SECURITIES AND
EXCHANGE ACT OF 1934
For the quarterly period ended March 31, 2008
OR
o TRANSITION REPORT UNDER SECTION 13 OR 15 (D) OF THE
SECURITIES AND
EXCHANGE ACT OF 1934
For the transition period from __________to__________
Commission File No. 1-16779
Henry Bros. Electronics, Inc.
(Exact name of registrant as specified in its charter)
|
|
|
|
Delaware |
|
22-3690168 |
|
(State or other jurisdiction of |
|
(I.R.S. Employer |
|
17-01 Pollitt Drive
Fair Lawn, New Jersey 07410
(address of principal executive offices) (Zip Code)
Issuers Telephone number, including area code: (201) 794-6500
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes o No x
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act.
|
Large accelerated filer o Accelerated filer o Non-accelerated filer o Smaller Reporting Company x |
Indicate by check mark
whether the registrant is a shell company (as defined in Rule 12b-2 of the
Exchange Act).
Yes o No
x
Indicate the number of shares outstanding of each of the issuers Common Stock, as of the latest practicable date: 5,922,865 shares of common stock, $.01 par value per share, as of May 9, 2008.
INDEX
|
|
|
|
|
|
|
Page |
Part I |
Financial Information |
|
|
|
|
|
|
Item 1. |
Condensed Financial Statements |
|
|
|
|
|
|
|
|
2 |
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
4 |
|
|
|
|
|
|
|
5 |
|
|
|
|
|
|
Notes to Condensed Consolidated Financial Statements (Unaudited) |
|
6-13 |
|
|
|
|
Managements Discussion and Analysis of Financial Condition and Results of Operations |
|
14-18 |
|
|
|
|
|
|
19 |
||
|
|
|
|
|
19 |
||
|
|
|
|
|
20 |
||
|
|
|
|
|
20 |
||
|
|
|
|
|
20 |
||
|
|
|
|
|
20 |
||
|
|
|
|
|
21 |
||
|
|
|
|
CERTIFICATIONS |
|
22-25 |
HENRY BROS. ELECTRONICS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
(Unaudited) |
|
(Audited) |
|
||
|
|
|
|
|
|
||
ASSETS |
|
|
|
|
|
|
|
CURRENT ASSETS |
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
3,467,799 |
|
$ |
3,277,450 |
|
Accounts receivable-net of allowance for doubtful accounts of $899,398 at March 31, 2008 and $810,588 at December 31, 2007 |
|
|
13,073,331 |
|
|
13,306,558 |
|
Inventory |
|
|
1,453,153 |
|
|
1,460,931 |
|
Costs in excess of billings and estimated profits |
|
|
4,236,271 |
|
|
3,195,039 |
|
Deferred tax asset |
|
|
793,338 |
|
|
739,563 |
|
Retainage receivable |
|
|
1,264,414 |
|
|
1,708,125 |
|
Prepaid expenses and income tax receivable |
|
|
892,705 |
|
|
900,924 |
|
Other assets |
|
|
324,104 |
|
|
315,081 |
|
|
|
|
|
|
|
|
|
Total current assets |
|
|
25,505,115 |
|
|
24,903,671 |
|
|
|
|
|
|
|
|
|
Property and equipment - net of accumulated depreciation of $2,549,330 at March 31, 2008 and $2,408,654 at December 31, 2007 |
|
|
2,329,262 |
|
|
2,408,640 |
|
Goodwill |
|
|
3,404,030 |
|
|
3,379,030 |
|
Intangible assets - net of accumulated amortization |
|
|
1,141,827 |
|
|
1,183,547 |
|
Deferred tax asset |
|
|
189,324 |
|
|
306,224 |
|
Other assets |
|
|
154,394 |
|
|
150,458 |
|
|
|
|
|
|
|
|
|
TOTAL ASSETS |
|
$ |
32,723,952 |
|
$ |
32,331,570 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES & STOCKHOLDERS EQUITY |
|
|
|
|
|
|
|
CURRENT LIABILITIES |
|
|
|
|
|
|
|
Accounts payable |
|
$ |
7,949,179 |
|
$ |
8,157,774 |
|
Accrued expenses |
|
|
3,126,344 |
|
|
3,128,965 |
|
Accrued taxes |
|
|
256,247 |
|
|
139,403 |
|
Billings in excess of costs and estimated profits |
|
|
1,728,287 |
|
|
1,577,002 |
|
Deferred income |
|
|
231,697 |
|
|
206,460 |
|
Current portion of long-term debt |
|
|
553,607 |
|
|
634,948 |
|
Revolving loan |
|
|
3,635,898 |
|
|
3,635,897 |
|
Other current liabilities |
|
|
529,980 |
|
|
451,490 |
|
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
18,011,239 |
|
|
17,931,939 |
|
|
|
|
|
|
|
|
|
Long-term debt, less current portion |
|
|
395,301 |
|
|
465,539 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES |
|
|
18,406,540 |
|
|
18,397,478 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS EQUITY |
|
|
|
|
|
|
|
Preferred stock, $.01 par value; 10,000,000 shares authorized; no shares issued |
|
|
|
|
|
|
|
Common stock, $.01 par value; 10,000,000 shares authorized; |
|
|
59,229 |
|
|
59,261 |
|
Additional paid in capital |
|
|
17,265,287 |
|
|
17,165,892 |
|
Accumulated deficit |
|
|
(3,007,104 |
) |
|
(3,291,061 |
) |
|
|
|
|
|
|
|
|
TOTAL EQUITY |
|
|
14,317,412 |
|
|
13,934,092 |
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES & STOCKHOLDERS EQUITY |
|
$ |
32,723,952 |
|
$ |
32,331,570 |
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these statements
2
HENRY BROS. ELECTRONICS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
|
|
|
|
|
|
|
|
(Unaudited) |
|
||||
|
|
|
|
||||
|
|
2008 |
|
2007 |
|
||
|
|
|
|
|
|
||
Revenue |
|
$ |
15,906,046 |
|
$ |
10,871,301 |
|
Cost of revenue |
|
|
12,363,061 |
|
|
8,715,125 |
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
3,542,985 |
|
|
2,156,176 |
|
Operating expenses: |
|
|
|
|
|
|
|
Selling, general & administrative expenses |
|
|
2,983,058 |
|
|
3,264,167 |
|
|
|
|
|
|
|
|
|
Operating profit (loss) |
|
|
559,927 |
|
|
(1,107,991 |
) |
|
|
|
|
|
|
|
|
Interest income |
|
|
30,044 |
|
|
6,941 |
|
Other income (expense) |
|
|
4,214 |
|
|
(259 |
) |
Interest expense |
|
|
(76,733 |
) |
|
(70,457 |
) |
|
|
|
|
|
|
|
|
Income (loss) before tax expense |
|
|
517,452 |
|
|
(1,171,766 |
) |
Provision for (benefit from) income taxes |
|
|
233,495 |
|
|
(351,351 |
) |
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
283,957 |
|
$ |
(820,415 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BASIC EARNINGS (LOSS) PER COMMON SHARE: |
|
|
|
|
|
|
|
Basic earnings (loss) per common share |
|
$ |
0.05 |
|
$ |
(0.14 |
) |
|
|
|
|
|
|
|
|
Weighted average common shares |
|
|
5,776,064 |
|
|
5,749,964 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DILUTED EARNINGS (LOSS) PER COMMON SHARE: |
|
|
|
|
|
|
|
Diluted earnings (loss) per common share: |
|
$ |
0.05 |
|
$ |
(0.14 |
) |
|
|
|
|
|
|
|
|
Weighted average diluted common shares |
|
|
5,880,721 |
|
|
5,749,964 |
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these statements
3
HENRY BROS. ELECTRONICS, INC. AND
SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
|
|
|
|
(Unaudited) |
|
||||
|
|
|
|
||||
|
|
2008 |
|
2007 |
|
||
|
|
|
|
|
|
||
Cash flows from operating activities: |
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
283,957 |
|
$ |
(820,415 |
) |
Adjustments to reconcile net income (loss) from operations to net cash provided by operating activities: |
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
182,397 |
|
|
152,173 |
|
Bad debt expense |
|
|
88,810 |
|
|
21,576 |
|
Provision for obsolete inventory |
|
|
30,000 |
|
|
10,000 |
|
Stock option expense |
|
|
54,000 |
|
|
48,905 |
|
Deferred tax expense (benefit) |
|
|
63,125 |
|
|
(354,000 |
) |
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
Accounts receivable |
|
|
144,417 |
|
|
2,086,183 |
|
Inventory |
|
|
(22,222 |
) |
|
(3,808 |
) |
Costs in excess of billings and estimated profits |
|
|
(1,041,232 |
) |
|
196,201 |
|
Retainage receivable |
|
|
443,711 |
|
|
36,413 |
|
Other assets |
|
|
(9,023 |
) |
|
111 |
|
Prepaid expenses and income tax receivable |
|
|
(804 |
) |
|
(504,789 |
) |
Accounts payable |
|
|
(208,595 |
) |
|
716,684 |
|
Accrued expenses |
|
|
114,223 |
|
|
(1,702,751 |
) |
Billings in excess of cost and estimated profits |
|
|
151,285 |
|
|
243,934 |
|
Deferred income |
|
|
25,237 |
|
|
(103,155 |
) |
Other liabilities |
|
|
78,490 |
|
|
295,156 |
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
377,776 |
|
|
318,418 |
|
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
Purchase of business, net of cash acquired |
|
|
(25,000 |
) |
|
|
|
Purchase of property and equipment |
|
|
(75,378 |
) |
|
(95,222 |
) |
Proceeds from sale of property and equipment |
|
|
5,000 |
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
(95,378 |
) |
|
(95,222 |
) |
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
Recovery from Stockholder - net of legal fees |
|
|
59,443 |
|
|
|
|
Net proceeds from revolving loan |
|
|
|
|
|
238,000 |
|
Payments of long-term debt |
|
|
(53,714 |
) |
|
(50,491 |
) |
Net repayments of other debt |
|
|
(63,498 |
) |
|
32,095 |
|
Capitalized lease payments |
|
|
(34,280 |
) |
|
(27,240 |
) |
|
|
|
|
|
|
|
|
Net cash (used in) provided by financing activities |
|
|
(92,049 |
) |
|
192,364 |
|
|
|
|
|
|
|
|
|
Increase in cash and cash equivalents |
|
|
190,349 |
|
|
415,560 |
|
Cash and cash equivalents - beginning of period |
|
|
3,277,450 |
|
|
199,854 |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents - end of period |
|
$ |
3,467,799 |
|
$ |
615,414 |
|
|
|
|
|
|
|
|
|
Supplemental disclosure of cash flow information: |
|
|
|
|
|
|
|
Amount paid for the period for: |
|
|
|
|
|
|
|
Interest |
|
$ |
76,733 |
|
$ |
71,828 |
|
Taxes |
|
$ |
84,600 |
|
$ |
175,500 |
|
Non-cash investing and financing activities: |
|
|
|
|
|
|
|
Equipment financed |
|
$ |
20,000 |
|
$ |
42,425 |
|
The accompanying notes are an integral part of these statements
4
HENRY BROS. ELECTRONCS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock |
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
Additional |
|
|
|
|
|
|||||||
|
|
|
|
|
Retained |
|
|
|
|||||||
|
|
Shares |
|
Amount |
|
|
|
Total |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|||||||||||||||
Balance at December 31, 2007 |
|
5,926,065 |
|
$ |
59,261 |
|
$ |
17,165,892 |
|
$ |
(3,291,061 |
) |
$ |
13,934,092 |
|
Recovery from shareholder, net |
|
|
|
|
|
|
|
59,443 |
|
|
|
|
|
59,443 |
|
Surrender shares to purchase fixed asset |
|
(3,200 |
) |
|
(32 |
) |
|
(14,048 |
) |
|
|
|
|
(14,080 |
) |
Stock option expense |
|
|
|
|
|
|
|
54,000 |
|
|
|
|
|
54,000 |
|
Net income March 31, 2008 |
|
|
|
|
|
|
|
|
|
|
283,957 |
|
|
283,957 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at March 31, 2008 |
|
5,922,865 |
|
$ |
59,229 |
|
$ |
17,265,287 |
|
$ |
(3,007,104 |
) |
$ |
14,317,412 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these statements
5
HENRY BROS. ELECTRONICS, INC AND SUBSIDIARIES
NOTES TO
CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS (UNAUDITED) (continued)
1. Description of Business and Basis of Presentation
Interim Financial Statements:
The information presented as of March 31, 2008 and for the three month periods ended March 31, 2008 and 2007 are unaudited, and reflect all adjustments (consisting only of normal recurring adjustments) which the Company considers necessary for the fair presentation of the Companys financial position as of March 31, 2008, the results of its operations for the three month periods ended March 31, 2008 and 2007, and cash flows for the three month periods ended March 31, 2008 and 2007. The Companys December 31, 2007 balance sheet information was derived from the audited consolidated financial statements for the year ended December 31, 2007, which are included as part of the Companys Annual Report on Form 10-K.
The condensed consolidated financial statements included herein have been prepared in accordance with U.S. generally accepted accounting principles and the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, certain information and footnote disclosures normally included in financial statements prepared in accordance with U.S. generally accepted accounting principles have been condensed or omitted. These condensed consolidated financial statements should be read in conjunction with the Companys audited consolidated financial statements for the year ended December 31, 2007, which are included as part of the Companys Annual Report on Form 10-K.
As of March 31, 2008, there have been no material changes to any of the significant accounting policies described in our Annual Report on Form 10-K for the fiscal year ended December 31, 2007.
Description of Business:
Henry Bros. Electronics, Inc., (the Company) and its subsidiaries, are divided into two business segments Security System Integration (Integration) and Specialty Products and Services (Specialty). The Integration segment provides cradle to grave services for a wide variety of security, communications and control systems. The Company specializes in turn-key systems that integrate many different technologies. Systems are customized to meet the specific needs of its customers. Through the Specialty Products and Services segment we provide emergency preparedness programs, mobile digital recording solutions and specialized radio frequency communication equipment and integration. Each of the Companys segments markets nationwide with an emphasis in the Arizona, California, Colorado, Maryland, New Jersey, New York, Texas and Virginia metropolitan areas. Customers are primarily medium and large businesses and governmental agencies. The Company derives a majority of its revenues from project installations and to a smaller extent, maintenance service revenue.
6
HENRY BROS. ELECTRONICS, INC AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS (UNAUDITED) (continued)
The table below shows the sales percentages by geographic location for the three months ended March 31, 2008 and 2007:
|
|
|
|
|
|
|
|
2008 |
|
2007 |
|
|
|
|
|
|
|
New Jersey/New York |
|
47 |
% |
30 |
% |
California |
|
21 |
% |
28 |
% |
Texas |
|
4 |
% |
4 |
% |
Arizona |
|
10 |
% |
9 |
% |
Colorado |
|
9 |
% |
9 |
% |
CIS - Virginia/Maryland |
|
8 |
% |
18 |
% |
|
|
|
|
|
|
Integration segment |
|
99 |
% |
98 |
% |
Specialty segment |
|
1 |
% |
2 |
% |
Inter-segment |
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
|
100 |
% |
100 |
% |
|
|
|
|
|
|
2. Summary of Significant Accounting Policies:
Principles of Consolidation:
The condensed consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries (the Subsidiaries). All significant intercompany balances and transactions have been eliminated in the consolidation.
Use of Estimates:
The preparation of the condensed consolidated financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions which affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements and revenues and expenses during the reporting period. Significant items subject to such estimates and assumptions include revenue recognition, the carrying amount of property, plant and equipment, acquired intangibles and goodwill, valuation allowances for receivables, inventories and deferred income tax assets, warranties, and stock-based compensation. Actual results could differ from those estimates. There have been no significant changes to the Summary of Significant Accounting Policies disclosure contained in the Companys Annual Report Form 10-K as of December 31, 2007.
7
HENRY BROS. ELECTRONICS, INC AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS (UNAUDITED) (continued)
Recently Issued Accounting Pronouncements:
The Company does not anticipate the adoption of recently issued accounting pronouncements to have a significant impact on the Companys results of operations, financial position or cash flows.
3. Net Income Per Share
The computation of basic earnings per share is based upon the weighted average number of shares of common stock outstanding during the period. The computation of diluted earnings per share includes the dilutive effects of common stock equivalents, less the shares that may be repurchased with the funds received from their exercise and the effect of adding back unrecognized future stock compensation expense. Contingent shares are excluded from basic earnings per share.
4. Stock Based Compensation
The Company charged $54,000 and $48,905 to operations for stock based compensation expense for the quarters ended March 31, 2008 and 2007, respectively.
A summary of stock option activity for the quarter ended March 31, 2008 under the Companys various Stock Option Plans follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Shares |
|
Weighted Average Exercise Price |
|
||||||||
|
|
|
|
|
|
||||||||
|
|
Outstanding |
|
Exercisable |
|
Outstanding |
|
Exercisable |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
January 1, 2008 |
|
|
916,900 |
|
|
334,329 |
|
$ |
4.87 |
|
$ |
5.31 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Granted at market |
|
|
40,000 |
|
|
|
|
|
4.88 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercised |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forfeited or expired |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding At March 31, 2008 |
|
|
956,900 |
|
|
334,329 |
|
$ |
4.87 |
|
$ |
5.31 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8
HENRY BROS. ELECTRONICS, INC AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS (UNAUDITED) (continued)
The fair value of the Companys stock option awards granted during the quarter ended March 31, 2008 was estimated assuming no expected dividends and the following weighted-average assumptions:
|
|
|
|
|
Expected Life (years) |
|
|
5 |
|
Expected volatility |
|
|
48.17 |
% |
Risk-free interest rates |
|
|
3.01 |
|
Dividend Yield |
|
|
|
|
Weighted-average grant-date fair value |
|
$ |
4.88 |
|
The assumptions above are based on multiple factors, including historical exercise patterns of employees with respect to exercise and post-vesting employment termination behaviors, expected future exercise patterns for these employees and the historical volatility of our stock price. The expected term of options granted is derived using company-specific, historical exercise information and represents the period of time that the options granted are expected to be outstanding. The risk-free interest rate for periods within the contractual life of the option is based on the U.S. Treasury yield curve in effect at the time of the grant.
5. Costs and Billings on Uncompleted Contracts
Costs and billing on uncompleted contracts consisted of the following:
|
|
|
|
|
|
|
|
|
|
March 31, |
|
December 31, |
|
||
|
|
|
|
|
|
||
Cost incurred on uncompleted contracts |
|
$ |
54,960,018 |
|
$ |
43,011,153 |
|
Billings on uncompleted contracts |
|
|
52,452,034 |
|
|
41,393,116 |
|
|
|
|
|
|
|
|
|
|
|
$ |
2,507,984 |
|
$ |
1,618,037 |
|
|
|
|
|
|
|
|
|
Included in accompanying Balance Sheets under the following captions:
|
|
|
|
|
|
|
|
|
|
March 31, |
|
December 31, |
|
||
|
|
|
|
|
|
||
Costs in excess of billings and estimated profits |
|
$ |
4,236,271 |
|
$ |
3,195,039 |
|
Billing in excess of costs and estimated profits |
|
|
1,728,287 |
|
|
1,577,002 |
|
|
|
|
|
|
|
|
|
|
|
$ |
2,507,984 |
|
$ |
1,618,037 |
|
|
|
|
|
|
|
|
|
9
HENRY BROS. ELECTRONICS, INC AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS (UNAUDITED) (continued)
6. Long-Term Debt
On June 30, 2005, the Company entered into a loan agreement (the Loan Agreement) with TD Banknorth, N.A. (TD Banknorth, formerly known as Hudson United Bank) pursuant to which TD Banknorth extended a $4 million two-year credit facility (the Revolving Loan), to the Company and refinanced $1 million of existing indebtedness to TD Banknorth into a five year term loan (the Term Loan).
Advances under the Revolving Loan may be used to finance working capital and acquisitions. Interest is paid monthly in arrears at TD Banknorths prime rate (5.25%) at March 31, 2008 and 8.25% at December 31, 2007) through April 30, 2009, when all amounts outstanding under the Revolving loan come due. The Revolving Loan was originally due May 1, 2007; however, in December 2006 TD Banknorth provided the Company a one year extension. In March 2008 TD Banknorth provided the Company an additional one year extension. The Revolving Loan now comes due on April 30, 2009.
The Term Loan provides for the payment of sixty equal monthly installments of principal and interest in the amount of $19,730 commencing July 30, 2005 and continuing through June 30, 2010. Interest under the Term Loan is 6.75%.
The Company is required to maintain certain financial and reporting covenants and is restricted from paying dividends under the terms of the Loan Agreement. The Company was not in compliance with certain of these bank covenants at March 31, 2008 and December 31, 2007. TD Banknorth provided the Company with a waiver associated with the bank covenants in default on May 14, 2008 and March 28, 2008. As a condition of the waiver, the Company agreed to grant TD Banknorth a first security interest on its accounts receivable.
10
HENRY BROS. ELECTRONICS, INC AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS (UNAUDITED) (continued)
|
|
|
|
|
|
|
|
Long-term debt included the following balances: |
|
|
|
|
|
||
|
|||||||
|
|
March 31, |
|
December 31, |
|
||
|
|
|
|
|
|
||
Term loan at 6.75% interest payable in monthly installments of $19,730 thru June 30, 2010 |
|
$ |
270,806 |
|
$ |
324,520 |
|
|
|
|
|
|
|
|
|
Revolving line at the prime rate of interest, payable in monthly installments thru May 1, 2009 |
|
|
3,635,898 |
|
|
3,635,897 |
|
|
|
|
|
|
|
|
|
Corporate insurance financed at 8.49% in monthly installments thru October 1, 2008 |
|
|
105,746 |
|
|
172,807 |
|
|
|
|
|
|
|
|
|
Capitilzed lease obligations due in monthly installments,with interest ranging from 6.4% to 11.7% |
|
|
569,635 |
|
|
595,587 |
|
|
|
|
|
|
|
|
|
Other miscellaneous debt |
|
|
2,721 |
|
|
7,573 |
|
|
|
|
|
|
|
|
|
|
|
|
4,584,806 |
|
|
4,736,384 |
|
Less: Current Portion |
|
|
(553,607 |
) |
|
(634,948 |
) |
Revolving loan |
|
|
(3,635,898 |
) |
|
(3,635,897 |
) |
|
|
|
|
|
|
|
|
|
|
$ |
395,301 |
|
$ |
465,539 |
|
|
|
|
|
|
|
|
|
11
HENRY BROS. ELECTRONICS, INC AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS (UNAUDITED) (continued)
7. Income Taxes
Income tax expense for interim reporting is based on an estimated overall effective tax rate for the year ending March 31, 2008. The Companys overall effective tax rate during the three months ended March 31, 2008 is estimated to have been approximately 45%, as compared to a tax benefit during the same period last year due to the loss incurred for the three months ended March 31, 2007. The estimated overall effective income tax rate for fiscal 2008 has not been impacted by any material discrete items. The overall estimated effective tax rate is based on expectations and other estimates which are monitored closely, but are subject to change. The Company adopted the provisions of FASB Interpretation No. 48, Accounting for Uncertainty in Income Taxes an interpretation of FASB Statement No. 109 as of January 1, 2007. As a result of the implementation of FIN 48, the Company recognized an approximate $38,561 increase in the liability for unrecognized tax benefits and a decrease to the January 1, 2007 balance of retained earnings. There have been no significant changes in the quarter ended March 31, 2008.
8. Segment Data
Selected information by business segment is presented in the following tables:
|
|
|
|
|
|
|
|
|
|
For the three months ended March 31, |
|
||||
|
|
|
|
||||
|
|
2008 |
|
2007 |
|
||
|
|
|
|
|
|
||
Revenue |
|
|
|
|
|
|
|
Integration |
|
$ |
15,798,688 |
|
$ |
10,421,551 |
|
Specialty |
|
|
153,237 |
|
|
449,750 |
|
Inter-segment |
|
|
(45,879 |
) |
|
|
|
|
|
|
|
|
|
|
|
Total Revenue |
|
$ |
15,906,046 |
|
$ |
10,871,301 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Profit (Loss) |
|
|
|
|
|
|
|
Integration |
|
$ |
2,015,169 |
|
$ |
(347,104 |
) |
Specialty |
|
|
(605,325 |
) |
|
(127,061 |
) |
Corporate |
|
|
(849,917 |
) |
|
(633,826 |
) |
|
|
|
|
|
|
|
|
Total Operating Profit (Loss) |
|
$ |
559,927 |
|
$ |
(1,107,991 |
) |
|
|
|
|
|
|
|
|
12
HENRY BROS. ELECTRONICS, INC AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS (UNAUDITED) (continued)
Selected balance sheet information by business segment is presented in the following table as of:
|
|
|
|
|
|
|
|
|
|
March 31, |
|
December 31, |
|
||
|
|
|
|
|
|
||
Total Assets: |
|
|
|
|
|
|
|
Integration |
|
$ |
24,112,547 |
|
$ |
26,821,570 |
|
Specialty |
|
|
3,020,173 |
|
|
1,198,340 |
|
Corporate |
|
|
5,591,232 |
|
|
4,311,660 |
|
|
|
|
|
|
|
|
|
Total Assets |
|
$ |
32,723,952 |
|
$ |
32,331,570 |
|
|
|
|
|
|
|
|
|
9. Contingent Liabilities
In July 2007, an accident occurred in Corona, California involving one of the Companys vehicles. The operator of a motorcycle was killed in the accident. His family has commenced litigation against the former Company employee who was driving the vehicle, as well as the Company. The litigation is still in an early stage. While the Company believes any recovery would be fully covered by its insurance, there can be no assurance to that effect.
From time to time, the Company is subject to various claims with respect to matters arising out of the normal course of business. In managements opinion, none of these claims is likely to have a material affect on the Companys consolidated financial statements.
10. Recovery from Shareholder
During the quarter ended March 31, 2008, the Company was notified that a member of its Board of Directors, Richard D. Rockwell, was in technical violation of Section 16(b) of the Securities and Exchange Act of 1934 as a result of certain purchases and sales of the Companys common stock in 2007. After a review of the details related to such trading, it was determined that certain trades made by Mr. Rockwell between September 27th and October 1, 2007 required the disgorgement of profits to the Company in the aggregate amount of $67,714. Such amount was paid to the Company by Mr. Rockwell on January 29, 2008. The Company also incurred legal fees of $8,271 to settle this matter.
13
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations
OVERVIEW
We are an established leader in the electronic physical security industry, specializing in integrated security systems and emergency preparedness.
OUR VISION AND STRATEGY
Our vision is to maintain our leadership position in security technology. We intend to do this in part by:
|
|
|
|
|
Providing advice on product selection and system design; |
|
|
|
|
|
Examining and thoroughly testing each security product as it would be set up for use in our customers facilities; and, |
|
|
|
|
|
Using only systems and components that are reliable and efficient to use. |
In addition to growing the business organically, we have been actively pursuing the strategic acquisition of synergistic integrators and specialty products and service companies to further fuel steady growth. Consistent with our expansion strategy, we acquired seven companies since August of 2002.
To finance our acquisitions, we have used a combination of internally generated cash, Company common stock and bank debt. We currently have a $5 million credit facility with TD Banknorth, which includes a $1 million term loan of which $270,806 was outstanding at March 31, 2008. As part of our credit facility, we also have a $4 million revolving credit facility. Borrowings under the revolving credit facility were $3,635,898 at March 31, 2008. It is our expectation and intent to use cash and to incur additional debt as appropriate to finance future working capital and acquisitions. Additionally, to fund future acquisitions we would consider the issuance of subordinated debt, or the sale of equity securities, or the sale of existing Company assets.
TRENDS
Excluding the effect from the L-3 Contract discussed below, we anticipate our overall average operating margins for our business to be 4% for the year ended December 31, 2008, as compared to an essentially breakeven operating margin in 2007 and (6.2)% in 2006. In addition, our revenue forecast for 2008 remains at $65 million, which is also exclusive of the effect from the L-3 Contract discussed below.
14
There are several factors impacting operating margins, including levels of competition for a particular project and the size of the project. As a significant amount of our costs are relatively fixed, such as labor costs, increases or decreases in revenues can have a significant impact on operating margins. The Company continually monitors costs and pursues various cost control measures and sales initiatives to improve operating margins.
In March 2008, L-3 Communications (L-3) announced that it was awarded a contract by the U.S. Marines to supply Tactical Video Capture Systems at military training sites in the United States and overseas. As the prime contractor, L-3 will lead a team of suppliers, including Henry Bros Electronics., and seven other contractors also serving the project, in the implementation of L-3s Praetorian next-generation, open-architecture 3D intelligent video observation system (the L-3 Contract). The Company will be the lead sub contractor in the team responsible for furnishing and installing the sensor elements of the system whose purpose is to enhance training effectiveness. This three-year contract is valued at more than $326 million, and we have a significant work share in this contract. During the second quarter we have begun conducting required site surveys in order to define the specific scope at the initial sites planned on being completed in 2008. Therefore, at this point is not known how much we will earn from the contract in 2008 and beyond.
Our operations are divided into two business segments Security System Integration (Integration) and Specialty Products and Services (Specialty). The Integration segment provides cradle to grave services for a wide variety of security, communications and control systems. The Company specializes in turn-key systems that integrate many different technologies. Systems are customized to meet the specific needs of its customers. Through the Specialty segment we provide emergency preparedness programs, and specialized radio frequency communication equipment and integration. Each of the Companys segments markets nationwide with an emphasis in the Arizona, California, Colorado, Maryland, New Jersey, New York, Texas and Virginia. Customers are primarily medium and large businesses and governmental agencies. The Company derives a majority of its revenues from project installations and to a smaller extent, maintenance service revenue.
15
Three Months Ended March 31, 2008 compared to March 31, 2007
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited) |
|
|
|
|
||||
|
|
|
|
|
|
|
||||
|
|
2008 |
|
2007 |
|
% change |
|
|||
|
|
|
|
|
|
|
|
|||
Revenue |
|
$ |
15,906,046 |
|
$ |
10,871,301 |
|
|
46.3 |
% |
Cost of revenue |
|
|
12,363,061 |
|
|
8,715,125 |
|
|
41.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
3,542,985 |
|
|
2,156,176 |
|
|
64.3 |
% |
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
Selling, general & administrative expenses |
|
|
2,983,058 |
|
|
3,264,167 |
|
|
-8.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
Operating profit (loss) |
|
|
559,927 |
|
|
(1,107,991 |
) |
|
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
|
30,044 |
|
|
6,941 |
|
|
332.8 |
% |
Other income (expense) |
|
|
4,214 |
|
|
(259 |
) |
|
n/a |
|
Interest expense |
|
|
(76,733 |
) |
|
(70,457 |
) |
|
8.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before tax expense |
|
|
517,452 |
|
|
(1,171,766 |
) |
|
n/a |
|
Provision for (benefit from) income taxes |
|
|
233,495 |
|
|
(351,351 |
) |
|
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
283,957 |
|
$ |
(820,415 |
) |
|
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
Revenue - Revenue for the three months ended March 31, 2008 was $15,906,046, representing an increase of $5,034,745 or 46.3%, as compared to revenue of $10,871,301 for the three months ended March 31, 2007. New Jerseys revenues increased significantly as a result of work completed on the contracts for the large public agencies in the New York Metropolitan area. For the three months ended March 31, 2008, the Company experienced continued revenue improvement from our Arizona and Colorado subsidiaries, partially offset by a decline in revenue from our Virginia subsidiary.
Booked orders increased 29.3% to $11,743,316 in the first quarter of 2008 as compared to $9,081,353 in the first quarter of 2007. The Companys backlog as of March 31, 2008 was $22,404,437. As has been the trend in the first quarter of each year, booked orders were below revenue for the three months ended March 31, 2008, resulting in a decrease in backlog from the December 31, 2007 balance 0f $26,567,167. However, as discussed above in Trends, our revenue forecast for 2008 remains at $65 million
Cost of Revenue - Cost of revenue for the three months ended March 31, 2008 was $12,363,061 as compared to $8,715,125 for the three months ended March 31, 2007. The gross profit margin for the three months ended March 31, 2008 was 22.3% as compared to 19.8% for the three months ended March 31, 2007, mainly resulting from stronger margins in our New Jersey and California operations. In the first quarter of 2007, New Jersey experienced a margin decline as the result of cost overruns on
16
a number of installations. Similarly, Californias margins were lower in the first quarter 2007 compared to the same period in 2008, as the result of cost overruns on a number of projects that were quoted late in 2006 and early 2007. Also contributing to the improved margins in the first quarter of 2008 was a shift to higher margin jobs and improved labor utilization. Offsetting the improved margins were significant losses incurred by the Airorlite Subsidiary in order to complete work on certain open contracts.
Selling, General and Administrative Expenses - Selling, general and administrative expense was $2,983,058 for the three months ended March 31, 2008 as compared to $3,264,167 for the three months ended March 31, 2007. This decrease of 8.6% or $281,109 was mainly attributable to higher labor utilization in the first quarter of 2008 versus the same period in the prior year discussed above, partially offset by higher bad debt expense and higher professional fees incurred in the three months ended March 31, 2008.
Interest Income Interest income for the three months ended March 31, 2008 was $30,044 as compared to $6,941 for the three months ended March 31, 2007. This increase was attributable to higher cash balances during the three month period ended March 31, 2008 versus the same period in the prior year.
Interest Expense - Interest expense for the three months ended March 31, 2008 was $76,733 as compared to $70,457 for the three months ended March 31, 2007. The average outstanding debt balance was $573,442 higher in the three month period ended March 31, 2008 versus that in the three months ended March 31, 2007. The average prime rate of interest was 210 basis points lower in the 2008 period than it was in 2007.
Tax Expense (Benefit) The effective tax rate for the three months ended March 31, 2008 was 45.1%, based upon income before tax expense of $517,452. For the three months ended March 31, 2007, principally as a result of the loss before tax incurred by the Company, there was an overall tax benefit of $351,351. This benefit was partially offset by state income taxes for those jurisdictions that were profitable during the period.
Net Income (Loss) - As a result of the above noted factors our net income was $283,957 for the three months ended March 31, 2008 compared to a net loss of $(820,415) for the three months ended March 31, 2007. This resulted in diluted income per share of $0.05 on weighted average diluted common shares outstanding of 5,880,721 for the three months ended March 31, 2008, as compared to diluted loss per share of $(0.14) on weighted average diluted common shares outstanding of 5,749,964 for the three month period ended March 31, 2007.
Liquidity and Capital Resources - As of March 31, 2008, we had cash and cash equivalents of $3,467,799. Our net current assets were $7,493,876 at March 31, 2008 versus $6,971,732 at December 31, 2007. Total debt at March 31, 2008 was $4,584,806 compared to the December 31, 2007 balance of $4,736,384. Borrowings under the revolving credit facility were $3,635,898 at March 31, 2008. The Company is required to maintain certain financial and reporting covenants and restrictions on dividend payments under the terms of the Loan Agreement with TD Banknorth, N.A. The Company was not in compliance with certain of these bank covenants at December 31, 2007 and March 31, 2008. TD Banknorth, N.A. provided the Company with a waiver associated with the bank
17
covenants in default on March 28, 2008 and May 14, 2008. As a condition of the waiver, the Company agreed to grant TD Banknorth a first security interest on its accounts receivable.
Cash provided by operating activities was $377,776 during the three months ended March 31, 2008. The most significant use of cash resulted from a net increase in costs in excess of billings and estimated profits of $1,041,232. This was partially offset by an decrease in accounts receivable of $144,417.
Cash used in investing activities was $95,377 and was for the purchase of property and equipment and an earn-out payment associated with the CIS acquisition.
Cash from financing activities used $92,050, of which $151,492 represents the repayments of bank loans and other debt, partially offset by a net recovery from shareholder of $59,443.
The anticipated cash flow from our base business is expected to be sufficient to support the initial funding of the L-3 Contract, as we will be incurring certain costs in advance of receiving firm orders from L-3. These costs will be deferred until such orders are received. However, in the interest of increasing our bonding line, providing for anticipated increased requirements for working capital, and positioning ourselves to be in a position to take advantage of strategic investment opportunities that come up from time-to-time, we intend to look at a range of financing alternatives later in the year.
Critical Accounting Polices
Disclosure of the Companys significant accounting policies is included in Note 1 to the consolidated financial statements of the Companys Annual Report on Form 10-K for year ended December 31, 2007. Some of these policies require management to make estimates and assumptions that may affect the reported amounts in the Companys financial statements.
Forward Looking Statements
When used in this discussion, the words believes, anticipates, contemplated, expects, or similar expressions are intended to identify forward looking statements. Such statements are subject to certain risks and uncertainties that could cause actual results to differ materially from those projected. Those risks and uncertainties include changes in interest rates, the ability to control costs and expenses, significant variations in recognized revenue due to customer caused delays in installations, cancellations of contracts by our customers, and general economic conditions which could cause actual results to differ materially from historical earnings and those presently anticipated or projected. The Company undertakes no obligation to publicly release the results of any revisions to those forward looking statements that may be made to reflect events or circumstances after this date or to reflect the occurrence of unanticipated events.
18
Item 3. Quantitative and Qualitative Disclosures about Market Risk
We have one revolving credit facility for which the interest rate on outstanding borrowings is variable and is based upon the prime rate of interest. At March 31, 2008, there was $3,635,897 outstanding under this credit facility.
Item 4. Controls and Procedures
(a) Evaluation of Disclosure Controls and Procedures
The Companys Chief Executive Officer, Chief Operating Officer and Chief Financial Officer have evaluated the effectiveness of our disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the Exchange Act)) as of March 31, 2008. Based on such evaluation, such officers have concluded that, as of March 31, 2008, the Companys disclosure controls and procedures are effective.
(b) Changes in Internal Control Over Financial Reporting
During the first three months of 2008, management did not identify any changes in the Companys internal control over financial reporting that have materially affected, or are reasonably likely to materially affect, the Companys internal control over financial reporting.
19
In July 2007 an accident occurred in Corona, California involving one of the Companys vehicles. The operator of a motorcycle was killed in the accident. His family has commenced litigation against the Company employee who was driving the vehicle, as well as the Company. The litigation is still in an early stage. While the Company believes any recovery would be fully covered by its insurance, there can be no assurance to that effect.
We know of no other material litigation or proceeding, pending or threatened, to which we are or may become a party.
As of the quarter ended March 31, 2008 there were no material changes to the risk factors discussed in the Companys Annual Report on Form 10-K for the year ended December 31, 2007.
|
|
|
|
|
Number |
Description |
|
|
|
|
|
|
|
|
|
|
31.1 |
Rule 13a-14(a) 15d-14(a) Certification of Chief Executive Officer |
|
|
|
|
|
|
31.2 |
Rule 13a-14(a) 15d-14(a) Certification of Chief Operating Officer |
|
|
|
|
|
|
31.3 |
Rule 13a-14(a) 15d-14(a) Certification of Chief Financial Officer |
|
|
|
|
|
|
32 |
Section 1350 Certification |
In accordance with the requirements of the Securities and Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto authorized.
20
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
|
|
|
|
Henry Bros. Electronics, Inc. |
|
|
|
|
|
(Registrant) |
|
|
|
|
Date: May 15, 2008 |
|
By: /s/ JAMES E. HENRY |
|
|
|
|
|
James E. Henry |
|
|
|
|
|
Chairman, Chief Executive Officer, |
|
|
Treasurer and Director |
|
|
|
|
|
|
Date: May 15, 2008 |
|
By: /s/ BRIAN REACH |
|
|
|
|
|
Brian Reach |
|
|
|
|
|
President, Secretary, Chief Operating |
|
|
Officer and Director |
|
|
|
|
|
|
Date: May 15, 2008 |
|
By: /s/ JOHN P. HOPKINS |
|
|
|
|
|
John P. Hopkins |
|
|
|
|
|
Chief Financial Officer |
21