Delaware
|
54-1727060
|
(State
or Other Jurisdiction of Incorporation or Organization)
|
(I.R.S.
Employer Identification No.)
|
P.O.
Box 300, 5119 Catlett Road,
|
|
Midland,
Virginia
|
22728
|
(Address
of Principal Executive Offices)
|
(Zip
Code)
|
Title
of Each Class
|
Name
of Each Exchange on
|
Which
Registered
|
|
Common
Stock, $.01 par value per share
|
Boston
Stock Exchange
|
Securities
Registered Pursuant to Section 12(g) of the Exchange
Act:
|
|
Common
Stock, $.01 par value per share
|
|
(Title
of Class)
|
|
Preferred
Stock Purchase Rights
|
|
(Title
of Class)
|
· |
our
significant loss for the year ended December 31,
2006,
|
· |
our
high level of indebtedness and ability to satisfy the
same,
|
· |
the
continued availability of financing in the amounts, at the times,
and on
the terms required, to support our future business and capital
projects,
|
· |
the
extent to which we are successful in developing, acquiring, licensing
or
securing patents for proprietary
products,
|
· |
changes
in economic conditions specific to any one or more of our markets
(including the availability of public funds and grants for
construction),
|
· |
changes
in general economic conditions,
|
· |
adverse
weather which inhibits the demand for our
products,
|
· |
our
compliance with governmental
regulations,
|
· |
the
outcome of future litigation,
|
· |
on
material construction projects, our ability to produce and install
product
that conforms to contract specifications and in a time frame that
meets
the contract requirements,
|
· |
the
cyclical nature of the construction
industry,
|
· |
our
exposure to increased interest expense payments should interest rates
change
|
· |
the
Board of Directors, which is composed of four members, has only one
outside, independent director,
|
· |
the
Company does not have an audit committee; the Board of Directors
functions
in that role,
|
· |
the
Company’s Board of Directors does not have a member that qualifies as an
audit committee financial expert as defined in the
regulations,
|
· |
the
Company has experienced a high degree of employee turnover,
and
|
· |
the
other factors and information disclosed and discussed in other sections
of
this report.
|
Item 1. |
Description
of
Business
|
· |
Communications
Operations
--
to house fiber optics regenerators, switching stations and microwave
transmission shelters, cellular phone sites, and cable television
repeater
stations.
|
· |
Government
Applications
--
to federal, state and local authorities for uses such as weather
and
pollution monitoring stations; military storage, housing and operations;
park vending enclosures; rest rooms; kiosks; traffic control systems;
school maintenance and athletic storage; airport lighting control
and
transmitter housing; and law enforcement evidence and ammunition
storage.
|
· |
Utilities
Installations
--
for electrical switching stations and transformer housing, gas control
shelters and valve enclosures, water and sewage pumping stations,
and
storage of contaminated substances or flammable materials which require
spill containment.
|
· |
Commercial
and Industrial Locations
--
for electrical and mechanical housing, cemetery maintenance storage,
golf
course vending enclosures, mechanical rooms, rest rooms, emergency
generator shelters, gate houses, automobile garages, hazardous materials
storage, food or bottle storage, animal shelters, and range
houses.
|
Item 2. |
Description
of Property
|
Item 3. |
Legal
Proceedings
|
Item 4. |
Submission
of Matters to Vote of Security
Holders.
|
Item 5. |
Market
for Common Equity, Related Stockholder Matters, and Small Business
Issuer
Purchases of Equity
Securities.
|
High
|
Low
|
||||||
2006
|
|||||||
First
Quarter
|
$
|
3.40
|
$
|
2.50
|
|||
Second
Quarter
|
$
|
3.20
|
$
|
2.22
|
|||
Third
Quarter
|
$
|
2.92
|
$
|
1.21
|
|||
Fourth
Quarter
|
$
|
2.45
|
$
|
1.36
|
|||
2005
|
|||||||
First
Quarter
|
$
|
1.09
|
$
|
0.91
|
|||
Second
Quarter
|
$
|
1.84
|
$
|
0.70
|
|||
Third
Quarter
|
$
|
4.00
|
$
|
1.55
|
|||
Fourth
Quarter
|
$
|
3.15
|
$
|
2.15
|
|||
Item 6. |
Management's
Discussion and Analysis or Plan of
Operation
|
Item 7. |
Financial
Statements
|
|
Page
|
|||
|
|
|||
Report
of Independent Registered Public Accountants
|
F-3
|
|||
|
||||
Consolidated
Balance Sheets as of December 31, 2006 and 2005
|
F-4-5
|
|||
|
||||
Consolidated
Statements of Operations for the years ended December 31, 2006
and
2005
|
F-6
|
|||
|
||||
Consolidated
Statements of Changes in Stockholders' Equity for the years ended
December
31, 2006 and 2005
|
F-7
|
|||
|
||||
Consolidated
Statements of Cash Flows for the years ended December 31, 2006
and
2005
|
F-8-9
|
|||
|
||||
Summary
of Significant Accounting Policies
|
F-10-15
|
|||
|
||||
Notes
to Consolidated Financial Statements
|
F-16-22
|
Item
8.
|
Changes
In and Disagreements With Accountants on Accounting and Financial
Disclosure
|
Item 8A. |
Controls
and Procedures.
|
Item 8B. |
Other
Information.
|
Item 9. |
Directors,
Executive Officers, Promoters and Control Persons; Compliance with
Section
16(a) of the Exchange
Act
|
Director
Or Executive
|
||||||
Name
|
Age
|
Officer
Since
|
Position
|
|||
Rodney
I. Smith
|
68
|
1970
|
Chief
Executive Officer, President,
|
|||
and
Chairman of the Board of
|
||||||
Directors
|
||||||
Ashley
B. Smith
|
44
|
1994
|
Vice
President of Sales and
|
|||
Marketing
and Director
|
||||||
Wesley
A. Taylor
|
59
|
1994
|
Vice
President of Administration,
|
|||
Secretary,
and Director
|
||||||
Andrew
G. Kavounis
|
81
|
1995
|
Director
|
|||
Lawrence
R. Crews
|
38
|
2004
|
Chief
Financial Officer
|
|||
Steve
Ott
|
40
|
2005
|
Vice
President of Engineering
|
|||
Smith-Midland
Corp. (Virginia)
|
Item 10. |
Executive
Compensation.
|
Name
and Principal Position
|
Year
|
Salary
($)(1)
|
Bonus
($)(2)
|
Stock
Awards ($)
|
Option
Awards
($)(3)
|
Non-Equity
Incentive
Plan Compensation
($)
|
Nonqualified
Deferred
Compensation Earnings($)
|
All
Other Compensation
($
|
Total
($)
|
|||||||||||||||||||
|
||||||||||||||||||||||||||||
Rodney
I. Smith
|
2006
|
99,750
|
16,000
|
—
|
30,400
|
—
|
—
|
347,563
(4
|
)
|
493,713
|
||||||||||||||||||
President,
Chief
|
2005
|
89,286
|
—
|
—
|
28,200
|
—
|
—
|
258,000
(4
|
)
|
375,486
|
||||||||||||||||||
Executive
Officer
|
||||||||||||||||||||||||||||
and
Chairman of the
|
||||||||||||||||||||||||||||
Board.
|
||||||||||||||||||||||||||||
Ashley
B. Smith
|
2006
|
104,683
|
2,508
|
—
|
10,640
|
—
|
—
|
5,804
|
123,635
|
|||||||||||||||||||
VP
of Sales and
|
2005
|
118,089
|
7,277
|
—
|
14,100
|
—
|
—
|
—
|
139,466
|
|||||||||||||||||||
Marketing
and Director
|
||||||||||||||||||||||||||||
Wesley
A. Taylor
|
2006
|
100,630
|
3,320
|
—
|
10,640
|
—
|
—
|
5,390
|
119,980
|
|||||||||||||||||||
VP
of Administration,
|
2005
|
83,000
|
7,106
|
—
|
14,100
|
—
|
—
|
—
|
104,206
|
|||||||||||||||||||
Secretary,
Treasurer,
|
||||||||||||||||||||||||||||
and
Director
|
Dividend
Yield (per share)
|
$
|
0.00
|
||
Volatility
|
73
|
%
|
||
Risk-free
Intrest Rate
|
4.42
|
%
|
||
Expected
Life
|
6
years
|
Name
|
Number
of
Securities
Underlying
Unexercised
Options
(#)
Exercisable
|
Number
of Securities Underlying Unexercised Options
(#)Unexercisable
|
Option
Exerciese
Price
($/Sh)
|
Option
Expiration
Date
|
|||||||||
Rodney
I. Smith
|
10,000
|
—
|
1.00
|
7/30/08
|
|||||||||
10,000
|
—
|
1.00
|
8/3/08
|
||||||||||
20,000
|
—
|
0.5625
|
12/28/09
|
||||||||||
20,000
|
—
|
0.8000
|
4/22/11
|
||||||||||
80,000
|
—
|
0.8100
|
5/3/11
|
||||||||||
20,000
|
—
|
1.3900
|
12/25/11
|
||||||||||
20,000
|
—
|
0.8300
|
12/16/13
|
||||||||||
6,667
|
13,333
|
2.52
|
9/29/15
|
||||||||||
|
—
|
20,000
|
2.25
|
5/21/16
|
|||||||||
TOTAL
|
186,667
|
33,333
|
|||||||||||
Ashley
B. Smith
|
4,650
|
—
|
1.00
|
6/9/07
|
|||||||||
3,000
|
—
|
1.00
|
11/4/07
|
||||||||||
4,800
|
—
|
1.00
|
8/3/08
|
||||||||||
7,000
|
—
|
0.5625
|
12/28/09
|
||||||||||
10,000
|
—
|
0.8000
|
4/22/11
|
||||||||||
10,000
|
—
|
1.3900
|
12/25/11
|
||||||||||
10,000
|
—
|
0.8300
|
12/16/13
|
||||||||||
3,333
|
6,667
|
2.52
|
9/29/15
|
||||||||||
|
—
|
7,000
|
2.25
|
5/21/16
|
|||||||||
TOTAL
|
52,783
|
13,667
|
|||||||||||
Wesley
A. Taylor
|
6,667
|
—
|
0.8300
|
12/16/13
|
|||||||||
3,333
|
6,667
|
2.52
|
9/29/15
|
||||||||||
|
—
|
7,000
|
2.25
|
5/21/16
|
|||||||||
TOTAL
|
10,000
|
13,667
|
|||||||||||
TOTAL
|
249,450
|
60,667
|
Name
|
Fees
Earned or Paid in Cash ($)
|
Stock
Awards ($)
|
Option
Awards ($)(1)
|
Non-Equity
Incentive Plan Compensation
|
Nonqualified
Deferred Compensation Earnings
|
All
Other Compensation ($)
|
Total
($)
|
|||||||||||||||
Rodney
I. Smith (2)
|
—
|
—
|
30,400
|
—
|
—
|
—
|
30,400
|
|||||||||||||||
Andrew
G. Kavounis (3)
|
4,000
|
—
|
—
|
—
|
—
|
—
|
4,000
|
|||||||||||||||
Ashley
B. Smith (4)
|
1,750
|
—
|
10,640
|
—
|
—
|
—
|
12,390
|
|||||||||||||||
Wesley
A. Taylor (5)
|
1,750
|
—
|
10,640
|
—
|
—
|
—
|
12,390
|
(1) |
Also
disclosed in the “Summary Compensation Table”
above.
|
(2) |
220,849
options were outstanding as of December 31, 2006, of which 186,667
were
exercisable as of December 31,
2006.
|
(3) |
4,000
options were outstanding as of December 31, 2006, of which 2,000
were
exercisable as of December 31,
2006.
|
(4) |
66,450
options were outstanding as of December 31, 2006, of which 52,783
were
exercisable as of December 31,
2006.
|
(5) |
23,667
options were outstanding as of December 31, 2006, of which 10,000
were
exercisable as of December 31,
2006.
|
Item 11. |
Security
Ownership of Certain Beneficial Owners and Management and Related
Stockholder Matters.
|
Name
and Address of
Beneficial
Owner(1)
|
Number
of Shares
Beneficially
Owned(2)
|
Percentage
of
of Class
|
|||||
Rodney
I. Smith (1)(3)(4)(5)
|
752,465
|
15.6
|
|||||
Ashley
B. Smith (1)(3)(4)(6)
|
150,400
|
3.2
|
|||||
Wesley
A. Taylor (1)(7)
|
35,083
|
*
|
|||||
Andrew
G. Kavounis (1)(8)
|
2,000
|
*
|
|||||
Lawrence
R. Crews (1)(9)
|
3,333
|
*
|
|||||
AL
Frank Asset Management, Inc. (10)
|
684,814
|
14.8
|
|||||
All
directors, executive officers and key employees
|
|||||||
as
a group (5 persons)(2)(11)
|
943,281
|
19.3
|
(1) |
The
address for each of Messrs. Rodney I. Smith, Ashley B. Smith, Taylor,
Kavounis, and Crews is c/o Smith-Midland Corporation, P.O. Box
300, 5119
Catlett Road, Midland, Virginia 22728.
|
(2) |
Pursuant
to the rules and regulations of the Securities and Exchange Commission,
shares of Common Stock that an individual or group has a right
to acquire
within 60 days pursuant to the exercise of options or warrants
are deemed
to be outstanding for the purposes of computing the percentage
ownership
of such individual or group, but are not deemed to be outstanding
for the
purpose of computing the percentage ownership of any other person
shown in
the table.
|
(3) |
Ashley
B. Smith is the son of Rodney I. Smith. Each of Rodney I. Smith
and Ashley
B. Smith disclaims beneficial ownership of the other’s shares of Common
Stock.
|
(4) |
Does
not include options to purchase 5,000 shares held by Matthew Smith
and an
aggregate of 86,489 shares of Common Stock held by Matthew Smith
and
Roderick Smith. Matthew Smith and Roderick Smith are sons of Rodney
I.
Smith, and brothers of Ashley B. Smith. Also, does not include
shares held
by Merry Robin Bachetti, sister of Rodney I. Smith and aunt of
Ashley B.
Smith, for which each of Rodney I. Smith and Ashley B. Smith disclaims
beneficial ownership.
|
(5) |
Includes
50,000 shares of Common Stock held by Hazel Bowling, former wife
of Rodney
I. Smith, and mother of Mr. Smith’s children. Mr. Smith disclaims
beneficial ownership of the shares held by Hazel Smith. Includes
options
to purchase 186,667 shares.
|
(6) |
Includes
options to purchase 52,783
shares.
|
(7) |
Includes
options to purchase 10,000
shares.
|
(8) |
Includes
options to purchase 2,000 shares.
|
(9) |
Includes
options to purchase 3,333 shares.
|
(10) |
Address
of holder is 32392 Coast Highway, Suite 260, Laguna Beach, CA
92651
|
(11)
|
Includes
options to purchase 254,783 shares for all directors, executive officers
and key employees as a group.
|
|
Number
of securities to
be
issued upon exercise
of
outstanding options,
warrants
and rights
|
Weighted
average
exercise
price of
outstanding
options,
warrants
and rights
|
Number
of securities
remaining
available
for
future issuance
under
equity
compensation
plans
|
|||||||
Equity
compensation plans approved by security holders
|
511,424
|
$
|
1.49
|
304,334
|
||||||
Equity
compensation plans not approved by security holders
|
0
|
$
|
0
|
0
|
||||||
Total
|
511,424
|
$
|
1.49
|
304,334
|
Item 12. |
Certain
Relationships and Related
Transactions.
|
Item 13. |
Exhibits
|
(1) |
The
following exhibits are filed
herewith:
|
Exhibit
|
||
Number
|
Description
|
|
3.1
|
Certificate
of Incorporation, as amended (Incorporated by reference to the
Company’s
Registration Statement on Form SB-2 (No. 33-89312) declared
effective
by the Commission on December 13, 1995).
|
|
3.2
|
Bylaws
of the Company adopted on January 21, 2003 (Incorporated by reference
to
the Company’s Registration Statement on Form 8-A (No. 000-25964) filed
with
the Commission on January 24, 2003).
|
|
4.1
|
Specimen
Common Stock Certificate (Incorporated by reference to the Company’s
Registration Statement on Form SB-2 (No. 33-89312) declared effective
by
the Commission on December 13,
1995).
|
4.2
|
Rights
Agreement, dated as of January 21, 2003, between the Company and
Computershare
Trust Company, Inc., as rights agent, including the Form of
Certificate
of Designations, the Form of Rights Certificate and the Summary
of
Rights
to Purchase Preferred Shares attached thereto as Exhibits A,
B, and C,
respectively
(Incorporated by reference to the Company’s Registration Statement on
Form 8-A (No. 000-25964) filed with the Commission on January
24,
2003).
|
|
10.1
|
Lease
Agreement, dated January 1, 1995, between the Company and Rodney
I.
Smith
(Incorporated by reference to the Company’s Registration Statement on
Form
SB-2 (No. 33-89312) declared effective by the Commission on December
13,
1995).
|
|
10.2
|
Collateral
Assignment of Letters Patent, dated between the Company and Rodney
I.
Smith (Incorporated by reference to the Company’s Registration
Form
SB-2 (No. 33-89312) declared effective by the Commission on December
13,
1995).
|
|
10.3
|
Form
of License Agreement between the Company and its Licensee (Incorporated
by
reference to the Company’s Registration Statement on Form SB-2 (No. 33-
89312)
declared effective by the Commission on December 13,
1995).
|
|
10.4
|
Promissory
Note from Rodney I. Smith to the Company, dated as of December
31,
1997 (Incorporated by reference to the Company’s Annual Report on Form
10-KSB
for the year ended December 31, 1997).
|
|
10.5
|
First
National Bank of New England Loan Agreement, assumed by UPS Capital,
dated
June 25, 1998 (Incorporated by reference to the Company’s Quarterly
Report
on Form 10-QSB for the quarter ended June 30, 1998).
|
|
10.6
|
First
National Bank of New England Loan Note, dated June 25, 1998 (Incorporated
by reference to the Company’s Quarterly Report on Form 10-QSB
for
the quarter ended June 30, 1998).
|
|
10.8
|
First
National Bank of New England Commercial Loan Agreement dated December
20, 1999 (Incorporated by reference to the Company’s Annual Report
on
Form 10-KSB for the year ended December 31, 1999).
|
|
10.9
|
First
National Bank of New England Commercial Term Promissory Note dated
December
20, 1999 (Incorporated by reference to the Company’s Annual Report
on
Form 10-KSB for the year ended December 31,
1999).
|
|
10.10
|
Employment
Agreement, dated September 30, 2002, between the Company and Rodney
I. Smith. (Incorporated by reference to the Company’s Annual Report on
Form
10-KSB for the year ended December 31,
2003).
|
|
10.11
|
1994
Stock Option Plan (as amended through October 1, 2002) (Incorporated
by
reference
to the Company’s Registration Statement on Form S-8 (No.: 333-
102892)
filed with the Commission on January 31, 2003).
|
|
10.12
|
2004
Stock Option Plan (Incorporated by reference to the Company’s Annual Report
on Form 10-KSB for the year ended December 31,
2004).
|
|
10.13
|
UPS
Capital Business Credit Loan Note dated December 16, 2004 (Incorporated
by
reference to the Company’s Annual Report on Form 10-KSB for the year
ended
December 31, 2004).
|
|
10.14
|
Commercial
Loan Agreement, dated June 15, 2006, by and between Smith-Midland
Corporation, a Virginia corporation and a subsidiary of the Company
(the
“Borrower”) and Greater Atlantic Bank (the “Lender”) contemplating a
single advance term loan in the amount of $365,000 and addendum
thereto
(Incorporated
by reference to the Company’s Current Report on Form 8-K filed with the
Securities and Exchange Commission on June 21,
2006).
|
10.15
|
Promissory
Note, dated June 15, 2006, in the amount of $365,000 issued by
the
Borrower
to the Lender (Incorporated
by reference to the Company’s Current Report on
Form 8-K filed with the Securities and Exchange Commission on June
21,
2006).
|
|
10.16
|
Commercial
Loan Agreement, dated June 15, 2006, by and between the Borrower
and
the Lender contemplating a multiple advance draw loan up to the
aggregate
amount
of $500,000 and addendum thereto
(Incorporated by reference to the Company’s
Current Report on Form 8-K filed with the Securities and Exchange
Commission
on June 21, 2006).
|
|
10.17
|
Commercial
Loan Agreement, dated June 15, 2006, by and between the Borrower
and
the Lender contemplating a revolving multiple advance draw loan
up to the
aggregate
amount of $1,500,000 and addendum thereto
(Incorporated by reference to
the Company’s Current Report on Form 8-K filed with the Securities and
Exchange Commission
on June 21, 2006).
|
|
10.18
|
Promissory
Note, dated June 15, 2006, in the amount of $1,500,000 issued by
the
Borrower
to the Lender
(Incorporated by reference to the Company’s Current Report on
Form 8-K filed with the Securities and Exchange Commission on June
21,
2006).
|
|
10.19
|
Security
Agreement, dated June 15, 2006, by and between the Borrower and
the
Lender
securing the Promissory Note in the amount of $365,000
(Incorporated by reference
to the Company’s Current Report on Form 8-K filed with the Securities and
Exchange
Commission on June 21, 2006).
|
|
10.20
|
Security
Agreement, dated June 15, 2006, by and between the Borrower and
the
Lender
securing any promissory note(s) the Borrower may issue to evidence
any
advance(s)
under the Commercial Loan Agreement by and between Borrower and
the
Lender contemplating a multiple advance draw loan up to the aggregate
amount
of $500,000
(Incorporated by reference to the Company’s Current Report onForm
8-K filed with the Securities and Exchange Commission on June 21,
2006).
|
|
10.21
|
Security
Agreement, dated June 15, 2006, by and between the Borrower and
the
Lender
securing the Promissory Note in the amount of $1,500,000
(Incorporated by reference
to the Company’s Current Report on Form 8-K filed with the Securities and
Exchange
Commission on June 21, 2006).
|
|
10.22
|
Form
of Guaranty, dated June 15, 2006, given by the Company and subsidiaries
(except
the Borrower) with respect to each of (i) the Promissory Note in
the
amount
of $365,000; (ii) any promissory note(s) that the Borrower may
issue to
evidence
any advance(s) under the Commercial Loan Agreement by and between
the
Borrower and the Lender contemplating a multiple advance draw loan
up to
the
aggregate amount of $500,000; and (iii) the Promissory Note in
the amount
of $1,500,000
issued by the Borrower to the Lender
(Incorporated by reference to the Company’s
Current Report on Form 8-K filed with the Securities and Exchange
Commission
on June 21, 2006).
|
|
10.23
|
Omnibus
Modification of Lender Loan Documents Agreement, dated June 15,
2006
(Incorporated by reference to the Company’s Current Report on Form 8-K
filed with
the Securities and Exchange Commission on June 21,
2006).
|
|
10.24
|
Omnibus
Modification of UPS Capital Loan Documents Agreement, dated June
15,
2006
(Incorporated by reference to the Company’s Current Report on Form 8-K
filed with
the Securities and Exchange Commission on June 21,
2006).
|
|
14
|
Code
of Professional Conduct (Incorporated by reference to the Company’s
Annual
Report on Form 10-KSB for the year ended December 31,
2003).
|
21
|
List
of Subsidiaries of the Company (Incorporated by reference to the
Company’s
Annual
Report on Form 10-KSB for the year ended December 31,
1995).
|
|
23
|
Consent
of BDO Seidman, LLP.
|
|
31.1
|
Certification
of Chief Executive Officer.
|
|
31.2
|
Certification
of Chief Financial Officer.
|
|
32
|
Certification
pursuant 18 U.S.C. Section 1350 as adapted pursuant to Section
906
of
the Sarbanes-Oxley Act of 2002.
|
|
Item14. |
Principal
Accountant Fees and
Services
|
2006
|
2005
|
||||||
Audit
Fees
|
$
|
94,520
|
$
|
112,305
|
|||
Tax
Fees
|
26,425
|
31,565
|
|||||
Total
|
120,945
|
143,870
|
SMITH-MIDLAND CORPORATION | ||
|
|
|
Date: April
2, 2007
|
By: | /s/ Rodney I. Smith |
Rodney I. Smith, President |
||
(principal executive officer) |
By: | /s/ Lawrence R. Crews | |
Lawrence R. Crews, CFO |
||
(principal
financial and accounting
officer)
|
Name
|
Capacity
|
Date
|
||
/s/
Rodney I. Smith
|
Director
|
April
2, 2007
|
||
Rodney
I. Smith
|
||||
/s/
Wesley A. Taylor
|
Director
|
April
2, 2007
|
||
Wesley
A. Taylor
|
||||
/s/
Ashley B. Smith
|
Director
|
April
2, 2007
|
||
Ashley
B. Smith
|
||||
/s/
Andrew G. Kavounis
|
Director
|
April
2, 2007
|
||
Andrew
G. Kavounis
|
Report
of Independent Registered Public Accountants
|
F-3
|
|
Consolidated
Financial Statements
|
||
Balance
Sheets
|
F-4-5
|
|
Statements
of Operations
|
F-6
|
|
Statements
of Stockholders' Equity
|
F-7
|
|
Statements
of Cash Flows
|
F-8-9
|
|
Summary
of Significant Accounting Policies
|
F-10-15
|
|
Notes
to Consolidated Financial Statements
|
F-16-22
|
December
31,
|
2006
|
2005
|
|||||
Assets
(Note 2)
|
|||||||
Current
assets
|
|||||||
Cash
and cash equivalents
|
$
|
482,690
|
$
|
1,003,790
|
|||
Accounts
receivable
|
|||||||
Trade
- billed, (less allowance for doubtful
|
|||||||
accounts
of $208,108
and
$239,300)
|
5,417,475
|
4,761,718
|
|||||
Trade
- unbilled
|
825,524
|
134,075
|
|||||
Inventories
|
|||||||
Raw
materials
|
903,674
|
861,872
|
|||||
Finished
goods
|
2,213,798
|
1,755,388
|
|||||
Prepaid
expenses and other assets
|
123,710
|
144,945
|
|||||
Refundable
income taxes (Note 4)
|
392,732
|
-
|
|||||
Deferred
taxes (Note 4)
|
351,000
|
195,000
|
|||||
Total
current assets
|
10,710,603
|
8,856,788
|
|||||
Property
and equipment, net
(Note 1)
|
3,729,537
|
3,443,273
|
|||||
Other
assets
|
|||||||
Notes
receivable, officer (Note 3)
|
-
|
143,730
|
|||||
Other
|
214,703
|
163,603
|
|||||
Total
other assets
|
214,703
|
307,333
|
|||||
$
|
14,654,843
|
$
|
12,607,394
|
December
31,
|
2006
|
2005
|
|||||
Liabilities
and Stockholders’ Equity
|
|||||||
Current
liabilities
|
|||||||
Accounts
payable - trade
|
$
|
2,733,974
|
$
|
1,248,751
|
|||
Accrued
income taxes payable (Note 4)
|
-
|
327,825
|
|||||
Accrued
expenses and other liabilities
|
1,884,386
|
765,447
|
|||||
Current
maturities of notes payable (Note 2)
|
677,022
|
411,635
|
|||||
Customer
deposits
|
614,127
|
476,478
|
|||||
Total
current liabilities
|
5,909,509
|
3,230,136
|
|||||
Notes
payable - less current maturities
(Note 2)
|
3,918,041
|
3,829,212
|
|||||
Deferred
tax liability (Note 4)
|
221,000
|
215,000
|
|||||
Total
liabilities
|
10,048,550
|
7,274,348
|
|||||
Commitments
and contingencies
(Notes 3, 5 and 7)
|
|||||||
Stockholders’
equity (Note
6)
|
|||||||
Preferred
stock, $.01 par value; authorized 1,000,000
|
|||||||
shares,
none outstanding
|
-
|
-
|
|||||
Common
stock, $.01 par value; authorized 8,000,000
|
|||||||
shares;
4,635,282 and 4,610,191 issued and outstanding
|
46,346
|
46,102
|
|||||
Additional
paid-in capital
|
4,415,363
|
4,326,548
|
|||||
Retained
earnings
|
246,884
|
1,062,696
|
|||||
4,708,593
|
5,435,346
|
||||||
Treasury
stock, at cost, 40,920 shares
|
(102,300
|
)
|
(102,300
|
)
|
|||
Total
stockholders’ equity
|
4,606,293
|
5,333,046
|
|||||
$
|
14,654,843
|
$
|
12,607,394
|
Year
Ended December 31,
|
2006
|
2005
|
|||||
Revenue
|
|||||||
Products
sales and leasing
|
$
|
22,729,310
|
$
|
19,609,634
|
|||
Shipping
and installation revenue
|
5,505,814
|
3,090,085
|
|||||
Royalties
|
1,127,121
|
1,091,199
|
|||||
Total
revenue
|
29,362,245
|
23,790,918
|
|||||
Cost
of goods sold
|
24,750,514
|
17,567,149
|
|||||
Gross
profit
|
4,611,731
|
6,223,769
|
|||||
Operating
expenses
|
|||||||
General
and administrative expenses
|
3,500,544
|
2,765,732
|
|||||
Selling
expenses
|
1,989,636
|
1,481,628
|
|||||
Total
operating expenses
|
5,490,180
|
4,247,360
|
|||||
Operating
income (loss)
|
(878,449
|
)
|
1,976,409
|
||||
Other
income (expense)
|
|||||||
Interest
expense
|
(396,509
|
)
|
(347,495
|
)
|
|||
Interest
income (Note 3)
|
29,200
|
33,612
|
|||||
Gain
(loss) on sale of assets
|
(10,418
|
)
|
5,571
|
||||
Other,
net
|
(3,636
|
)
|
94,797
|
||||
Total
other income (expense)
|
(381,363
|
)
|
(213,515
|
)
|
|||
Income
(loss) before income tax (benefit) expense
|
(1,259,812
|
)
|
1,762,894
|
||||
Income
tax (benefit) expense (Note 4)
|
(444,000
|
)
|
412,000
|
||||
Net
(loss) income
|
$
|
(815,812
|
)
|
$
|
1,350,894
|
||
Basic
earnings (loss) per share
(Note 8)
|
$
|
(.18
|
)
|
$
|
.30
|
||
Diluted
earnings (loss) per share
(Note 8)
|
$
|
(.18
|
)
|
$
|
.29
|
|
Additional
|
Retained
|
||||||||||||||
Common
|
Paid-In
|
Earnings
|
Treasury
|
|||||||||||||
Stock
|
Capital
|
(Deficit)
|
Stock
|
Total
|
||||||||||||
Balance,
December 31, 2004
|
$
|
44,495
|
$
|
4,189,388
|
$
|
(288,198
|
)
|
$
|
(102,300
|
)
|
$
|
3,843,385
|
||||
Stock
options exercised
|
1,607
|
137,160
|
-
|
-
|
138,767
|
|||||||||||
Net
income
|
-
|
-
|
1,350,894
|
-
|
1,350,894
|
|||||||||||
Balance,
December 31, 2005
|
46,102
|
4,326,548
|
1,062,696
|
(102,300
|
)
|
5,333,046
|
||||||||||
Stock
options exercised
|
244
|
23,180
|
-
|
-
|
23,424
|
|||||||||||
Stock
option compensation
|
-
|
65,635
|
-
|
-
|
65,635
|
|||||||||||
Net
loss
|
-
|
-
|
(815,812
|
)
|
-
|
(815,812
|
)
|
|||||||||
Balance,
December 31, 2006
|
$
|
46,346
|
$
|
4,415,363
|
$
|
246,884
|
$
|
(102,300
|
)
|
$
|
4,606,293
|
Year
Ended December 31,
|
2006
|
2005
|
|||||
Cash
Flows From Operating Activities
|
|||||||
Cash
received from customers
|
$
|
28,152,687
|
$
|
23,978,133
|
|||
Cash
paid to suppliers and employees
|
(28,032,599
|
)
|
(22,496,342
|
)
|
|||
Income
taxes paid, net
|
(427,157
|
)
|
(34,198
|
)
|
|||
Interest
paid
|
(396,509
|
)
|
(347,495
|
)
|
|||
Other
|
691,839
|
128,188
|
|||||
Net
cash provided (absorbed) by operating activities
|
(11,739
|
)
|
1,228,286
|
||||
Cash
Flows From Investing Activities
|
|||||||
Purchases
of property and equipment
|
(901,142
|
)
|
(727,968
|
)
|
|||
Proceeds
from sale of fixed assets
|
14,142
|
47,310
|
|||||
Net
cash absorbed by investing activities
|
(887,000
|
)
|
(680,658
|
)
|
|||
Cash
Flows From Financing Activities
|
|||||||
Proceeds
from borrowings on Line of Credit, net
|
250,000
|
-
|
|||||
Proceeds
from long-term borrowings
|
763,851
|
245,495
|
|||||
Repayments
of long-term borrowings
|
(659,636
|
)
|
(419,675
|
)
|
|||
Repayments
on borrowings - related parties, net
|
-
|
(8,169
|
)
|
||||
Proceeds
from options exercised
|
23,424
|
138,767
|
|||||
Net
cash provided (absorbed) by financing activities
|
377,639
|
(43,582
|
)
|
||||
Net
increase (decrease) in cash
|
(521,100
|
)
|
504,046
|
||||
Cash
and cash equivalents,
beginning of year
|
1,003,790
|
499,744
|
|||||
Cash
and cash equivalents,
end of year
|
$
|
482,690
|
$
|
1,003,790
|
|||
Supplemental
schedule of non-cash investing activities
|
|||||||
Bonus
to repay officer note receivable
|
$ |
143,730
|
$ | 112,864 |
Year
Ended December 31,
|
2006
|
2005
|
|||||
Reconciliation
of net (loss) income to net cash (absorbed)
|
|||||||
provided
by operating activities
|
|||||||
Net
(loss) income
|
$
|
(815,812
|
)
|
$
|
1,350,894
|
||
Adjustments
to reconcile net (loss) income to net cash (absorbed) provided by
operating
activities
|
|||||||
Depreciation
and amortization
|
600,639
|
506,061
|
|||||
Deferred
taxes
|
(150,000
|
)
|
74,000
|
||||
Stock
option compensation expense
|
65,635
|
-
|
|||||
Loss
(gain) on sale of fixed assets
|
10,418
|
(5,571
|
)
|
||||
Expenses
(net) related to pay down on officer note receivable
|
143,730
|
112,864
|
|||||
(Increase)
decrease in
|
|||||||
Accounts
receivable - billed
|
(655,757
|
)
|
(434,253
|
)
|
|||
Accounts
receivable - unbilled
|
(691,449
|
)
|
336,738
|
||||
Inventories
|
(500,212
|
)
|
(265,475
|
)
|
|||
Prepaid
expenses and other assets
|
72,925
|
(411,924
|
)
|
||||
Refundable
income taxes
|
(392,732
|
)
|
-
|
||||
Increase
(decrease) in
|
|||||||
Accounts
payable - trade
|
1,485,223
|
(694,444
|
)
|
||||
Accrued
expenses and other liabilities
|
1,005,829
|
70,841
|
|||||
Accrued
income taxes payable
|
(327,825
|
)
|
303,825
|
||||
Customer
deposits
|
137,649
|
284,730
|
|||||
Net
cash provided (absorbed) by operating activities
|
$
|
(11,739
|
)
|
$
|
1,228,286
|
Nature
of Business
|
Smith-Midland
Corporation and its wholly owned subsidiaries (the “Company”) develop,
manufacture, license, sell and install precast concrete products
for the
construction, transportation and utilities industries in the Mid-Atlantic,
Northeastern,
and Midwestern regions of the United States.
|
|
Principles
of
Consolidation
|
The
accompanying consolidated financial statements include the accounts
of
Smith-Midland Corporation and its wholly owned subsidiaries. The
Company’s
wholly owned subsidiaries consist of Smith-Midland Corporation, a
Virginia
corporation, Smith-Carolina Corporation, a North Carolina corporation,
Easi-Set Industries, Inc., a Virginia corporation, Concrete Safety
Systems, Inc., a Virginia corporation, Midland Advertising and Design,
Inc., doing business as Adventures, a Virginia corporation, and
Smith-Columbia Corporation, a South Carolina corporation. All material
intercompany accounts and transactions have been eliminated in
consolidation.
|
|
Cash
and Cash Equivalents
|
The
Company considers all unrestricted cash and money market accounts
with a
maturity of three months or less as cash and cash
equivalents.
|
|
Inventories
|
Inventories
are stated at the lower of cost, using the first-in, first-out (FIFO)
method, or market.
|
|
Property
and
Equipment
|
Property
and equipment is stated at cost. Expenditures for ordinary maintenance
and
repairs are charged to income as incurred. Costs of betterments,
renewals,
and major replacements are capitalized. At the time properties are
retired
or otherwise disposed of, the related cost and allowance for depreciation
are eliminated from the accounts and any gain or loss on disposition
is
reflected in income.
|
|
Depreciation
is computed using the straight-line method over the following estimated
useful lives:
|
Years
|
||||
Buildings
|
10-33
|
|||
Trucks
and automotive equipment
|
3-10
|
|||
Shop
machinery and equipment
|
3-10
|
|||
Land
improvements
|
10-15
|
|||
Office
equipment
|
3-10
|
Income
Taxes
|
Deferred
tax assets and liabilities are recognized for the future tax consequences
attributable to differences between the financial statement carrying
amounts of existing assets and liabilities and their respective tax
bases.
Deferred tax assets and liabilities are measured using enacted tax
rates
expected to apply to taxable income in the years in which those temporary
differences are expected to be recovered or settled. The effect on
deferred tax assets and liabilities of a change in tax rates is recognized
in income in the period that includes the enactment
date.
|
Stock
Options
|
Effective
January 1, 2006, the Company adopted the fair value recognition provisions
of SFAS No. 123(R) (“SFAS 123R”), “Share-Based
Payment,”
using the modified prospective method. SFAS 123R requires stock based
compensation to be measured based on the fair value of the award
on the
date of grant and the corresponding expense to be recognized over
the
period during which an employee is required to provide services in
exchange for the award. The fair value of each stock option award
is
estimated using a Black-Scholes option pricing model based on certain
assumptions including expected term, risk-free interest rate, stock
price
volatility, and dividend yield. The assumption for expected term
is based
on evaluations of historical and expected future employee exercise
behavior. The risk-free interest rate is based on the U.S. Treasury
rates
at the date of grant with maturity dates approximately equal to the
expected term at the grant date. The historical volatility of the
Company’s stock is used as the basis for the volatility assumption. The
Company has never paid cash dividends, and does not currently intend
to
pay cash dividends, and thus assumed a 0% dividend yield. The fair
value
of restricted stock unit grants is based on the closing share price
for
our common stock as quoted on the OTC Bulletin Board Market on the
date of
grant. See Note 6 of Notes to the Consolidated Financial Statements
for
additional information related to stock based compensation. The adoption
of SFAS 123R was not material to the financial
statements.
|
||
During
2005, the Company elected to use the intrinsic value method of accounting
as prescribed by Accounting Principles Board Opinion No. 25, Accounting
for Stock Issued to Employees, and related Interpretations, for stock
options granted to the Company’s employees. This method does not result in
the recognition of compensation expense when employee stock options
are
granted if the exercise price of the option equals or exceeds the
fair
market value of the stock at the date of grant.
|
|||
The
Company granted 108,000 stock options during the year ended December
31,
2006, of which 19,500 were also forfeited during 2006. The fair value
of
each option on the date of grant is estimated using the Black-Scholes
option pricing model with the following assumptions: no dividend
yield,
expected volatility of 73%, risk-free interest rate of 4.42% and
expected
lives of six years. The weighted average fair value of options granted
during the year ended December 31, 2006 was $1.52. Substantially
all
options become vested and exercisable ratably over a three-year
period.
|
Revenue
Recognition
|
The
Company recognizes revenue on the sale of its standard precast concrete
products at shipment date, including revenue derived from any projects
to
be completed under short-term contracts. Installation services for
precast
concrete products, leasing and royalties are recognized as revenue
as they
are earned on an accrual basis. Licensing fees are recognized under
the
accrual method unless collectibility is in doubt, in which event
revenue
is recognized as cash is received.
|
||
Certain
sales of architectural, soundwall, SlenderwallÔ
and barrier concrete products are recognized upon completion of units
produced under long-term contracts. When necessary, provisions for
estimated losses on these contracts are made in the period in which
such
losses are determined. Changes in job performance, conditions and
contract
settlements, which affect profit, are recognized in the period in
which
the changes occur. Unbilled trade accounts receivable represents
revenue
earned on units produced and not yet billed. Billings in advance
of units
produced are included in customer deposits.
|
|||
Shipping
and Handling
|
Amounts
billed to customers are recorded in sales and the costs associated
with
the shipping and handling are recorded as cost of goods
sold.
|
||
Risks
and Uncertainties
|
The
Company sells products to highway contractors operating under government
funded highway programs and other customers and extends credit based
on an
evaluation of the customer's financial condition, generally without
requiring collateral. Exposure to losses on receivables is principally
dependent on each customer's financial condition. The Company monitors
its
exposure to credit losses and maintains allowances for anticipated
losses.
Management reviews accounts receivable on a monthly basis to determine
the
probability of collection. Any accounts receivable that are deemed
to be
uncollectible along with a general reserve, which is calculated based
upon
the aging category of the receivable, is included in the overall
allowance
for doubtful accounts. Management believes the allowance for doubtful
accounts at December 31, 2006 is adequate. However, actual write-offs
may
exceed the recorded allowance.
|
||
Due
to inclement weather, the Company may experience reduced revenues
from
December through February and may realize the substantial part of
its
revenues during the other months of the
year.
|
Fair
Value of
Financial
Instruments
|
The
carrying value for each of the Company’s financial instruments (consisting
of cash, accounts receivable and accounts payable) approximates fair
value
because of the short-term nature of those instruments. The estimated
fair
value of the long-term debt approximates carrying value based on
current
rates offered to the Company for debt of the same
maturities.
|
||
Estimates
|
The
preparation of financial statements in conformity with generally
accepted
accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities
at
the date of the financial statements and the reported amounts of
revenues
and expenses during the reporting period. Actual results could differ
from
those estimates.
|
||
Advertising
Costs
|
The
Company expenses all advertising costs as incurred. Advertising expense
was approximately $314,000 and $166,000 in 2006 and 2005,
respectively.
|
||
Earnings
(Loss) Per Share
|
Earnings
(loss) per share is based on the weighted average number of shares
of
common stock and dilutive common stock equivalents outstanding. Basic
(loss) earnings per share is computed by dividing income available
to
common shareholders by the weighted average number of common shares
outstanding for the period. Diluted earnings (loss) per share reflects
the
potential dilution of securities that could share in earnings of
an
entity.
|
||
Long-Lived
Assets
|
The
Company reviews the carrying values of its long-lived and identifiable
intangible assets for possible impairment whenever events or changes
in
circumstances indicate that the carrying amount of assets may not
be
recoverable based on undiscounted estimated future operating cash
flows.
When any such impairment exists, the related assets will be written
down
to fair value. No impairment losses have been recorded through December
31, 2006.
|
||
Recent
Accounting
Pronouncements
|
In
February 2006, FASB issued SFAS No. 155, Accounting for Certain Hybrid
Financial Instruments, which amends SFAS No. 133 and SFAS No. 140,
and
improves the financial reporting of certain hybrid financial instruments
by requiring more consistent accounting that eliminates exemptions
and
simplifies the accounting for those instruments. SFAS No. 155 allows
financial instruments that have embedded derivatives to be accounted
for
as a whole (eliminating the need to bifurcate the derivative from
its
host) if the holder elects to account for the whole instrument on
a fair
value basis. SFAS No. 155 is effective for all financial instruments
acquired or issued after the beginning of an entity’s first fiscal year
that begins after September 15, 2006. We have not issued or acquired
the
hybrid instruments included in the scope of SFAS No. 155 and do not
expect
the adoption of SFAS No. 155 to have a material impact on our financial
condition, results of operations or cash
flows.
|
Recent
Accounting
Pronouncements
(continued)
|
In
June 2006, the Financial Accounting Standards Board (“FASB”) issued
Interpretation No. 48 (“FIN 48”), Accounting
for Uncertainty in Income Taxes.
FIN 48 prescribes detailed guidance for the financial statement
recognition, measurement and disclosure of uncertain tax positions
recognized in an enterprise’s financial statements in accordance with FASB
Statement No. 109, Accounting
for Income Taxes.
Tax positions must meet a more-likely-than-not recognition threshold
at
the effective date to be recognized upon the adoption of FIN 48 and
in
subsequent periods. FIN 48 will be effective for fiscal years beginning
after December 15, 2006 and the provisions of FIN 48 will be applied
to
all tax positions under Statement No. 109 upon initial adoption.
The
cumulative effect of applying the provisions of this interpretation
will
be reported as an adjustment to the opening balance of retained earnings
for that fiscal year. The Company is currently evaluating the potential
effect of FIN 48 but, at this time, does not expect a material impact
on
its consolidated financial statements.
|
||
In
September 2006, the FASB issued SFAS 157, Fair Value Measures (SFAS
157).
This statement defines fair value, establishes a framework for measuring
fair value, and expands disclosures about fair value measures. This
statement is effective as of the beginning of its first fiscal year
that
begins after November 15, 2007. The Company is currently evaluating
the
potential impact this statement may have on its financial
statements.
|
|||
In
September 2006, the Securities and Exchange Commission (SEC) issued
Staff
Accounting Bulletin No. 108 (SAB 108). Due to diversity in practice
among
registrants, SAB 108 expresses the SEC staff views regarding the
process
by which misstatements in financials statements are evaluated for
purposes
of determining whether financial statement restatement is necessary.
SAB
108 is effective for fiscal years ending after November 15, 2006,
and
early application is encouraged. The Company does not believe SAB
108 will
have a material impact on its consolidated financials
statements.
|
Recent
Accounting
Pronouncements
(continued)
|
In
February 2007, the FASB issued SFAS No. 159, “The Fair Value Option for
Financial Assets and Financial Liabilities”. SFAS No. 159 permits entities
to choose to measure many financial instruments and certain other
items at
fair value that are not currently required to be measured at fair
value.
The objective is to improve financial reporting by providing entities
with
the opportunity to mitigate volatility in reported earnings caused
by
measuring related assets and liabilities differently without having
to
apply complex hedge accounting provisions. SFAS No. 159 also establishes
presentation and disclosure requirements designed to facilitate
comparisons between entities that choose different measurement attributes
for similar types of assets and liabilities. SFAS No. 159 is effective
for
fiscal years beginning after November 15, 2007. The Company has not
yet
determined whether it will elect the fair value option for any of
its
financial instruments.
|
||
Reclassifications
|
Certain
immaterial reclassifications have been made in the prior year consolidated
financial statements and notes to conform to the December 31, 2006
presentation.
|
1.
|
Property
and Equipment
|
December
31,
|
2006
|
2005
|
|||||
Land
and land improvements
|
$
|
421,833
|
$
|
699,068
|
|||
Buildings
|
2,699,724
|
2,518,367
|
|||||
Machinery
and equipment
|
6,404,932
|
6,903,789
|
|||||
Rental
equipment
|
634,777
|
606,193
|
|||||
10,161,266
|
10,727,417
|
||||||
Less:
accumulated depreciation
|
6,431,729
|
7,284,144
|
|||||
$
|
3,729,537
|
$
|
3,443,273
|
2.
|
Notes
Payable
|
December
31,
|
2006
|
2005
|
|||||
Mortgage
payable to Greater Atlantic Bank, maturing June 2021; with monthly
payments of approximately $36,000 of principal and interest at prime
plus
.5% (8.75% at December 31, 2006); collateralized by principally all
assets
of the Company. This note was assigned on June 15, 2006 from a note
previously held by UPS Capital and discussed below.
|
$
|
3,275,333
|
$
|
—
|
|||
Mortgage
payable to UPS Capital, maturing June 2021 and assigned to Greater
Atlantic Bank on June 15, 2006.
|
—
|
3,346,302
|
2.
|
Notes
Payable
(continued)
|
Note
payable to Greater Atlantic Bank, maturing on October 15, 2010; with
monthly payments of approximately $8,400 of principal and interest
at
5-year treasury plus 3.25% (7.95% at December 31, 2006); collateralized
by
a second priority lien on Company assets.
|
$
|
323,229
|
$
|
—
|
|||
Note
payable to UPS Capital paid in full on June 15, 2006.
|
—
|
334,329
|
|||||
The
Company also has a $1,500,000 line of credit with Greater Atlantic
Bank.
The line matures June 15, 2007 and bears interest at the prime rate
(8% at
December 31, 2006); collateralized by a second priority lien on all
accounts receivable, inventory, and certain other assets of the
Company.
|
250,000
|
—
|
|||||
Installment
notes and capitalized leases, collateralized by certain machinery
and
equipment maturing at various dates, primarily through 2010, with
interest
at 7.25% through 11.07%.
|
746,501
|
560,216
|
|||||
4,595,063
|
4,240,847
|
||||||
Less
current maturities
|
677,022
|
411,635
|
|||||
$
|
3,918,041
|
$
|
3,829,212
|
2. |
Notes Payable(continued)
|
Year
Ending December 31,
|
Amount
|
|||
2007
|
$
|
677,022
|
||
2008
|
325,768
|
|||
2009
|
328,022
|
|||
2010
|
311,408
|
|||
2011
|
201,173
|
|||
Thereafter
|
2,751,670
|
|||
$
|
4,595,063
|
3.
|
Related
Party Transactions
|
4.
|
Income
Taxes
|
Year
Ended December 31,
|
2006
|
2005
|
|||||
Current
|
$
|
(294,000
|
)
|
$
|
338,000
|
||
Deferred
|
(150,000
|
)
|
74,000
|
||||
$
|
(444,000
|
)
|
$
|
412,000
|
4.
|
Income
Taxes
(continued)
|
Year
Ended December 31,
|
2006
|
2005
|
|||||||||||
Amount
|
Percent
|
Amount
|
Percent
|
||||||||||
Income
taxes at statutory rate
|
$
|
(428,000
|
)
|
(34%)
|
|
$
|
609,000
|
34%
|
|
||||
Increase
(decrease) in taxes resulting
from:
|
|||||||||||||
Change
in valuation allowance
|
—
|
—
|
(342,000
|
)
|
(19
|
)
|
|||||||
State
income taxes,
|
|||||||||||||
net
of federal benefit
|
(50,000
|
)
|
(4)
|
|
91,000
|
5
|
|||||||
Other
|
34,000
|
2
|
54,000
|
3
|
|||||||||
$
|
(444,000
|
)
|
(36%)
|
|
$
|
412,000
|
23%
|
|
December
31,
|
2006
|
2005
|
|||||
Net
operating loss carryforward
|
$
|
40,000
|
$
|
—
|
|||
Depreciation
|
(221,000
|
)
|
(215,000
|
)
|
|||
Provision
for doubtful accounts
|
81,000
|
91,000
|
|||||
Vacation
accrued
|
59,000
|
60,000
|
|||||
Deferred
income
|
82,000
|
64,000
|
|||||
Other
|
89,000
|
(20,000
|
)
|
||||
Net
deferred tax asset (liability)
|
130,000
|
(20,000
|
)
|
||||
Current
portion, net
|
351,000
|
195,000
|
|||||
Long-term
portion, net
|
(221,000
|
)
|
(215,000
|
)
|
|||
$
|
130,000
|
$
|
(20,000
|
)
|
5.
|
Employee
Benefit Plans
|
6.
|
Stock
Options
|
Weighted
Average
Exercise Price
|
Options
Outstanding
|
Vested
and Exercisable
|
||||||||
Balance,
December 31, 2004
|
$
|
1.01
|
533,825
|
469,825
|
||||||
Granted
|
2.52
|
130,971
|
-
|
|||||||
Forfeited
|
2.55
|
(31,000
|
)
|
(23,667
|
)
|
|||||
Exercised
|
.86
|
(160,643
|
)
|
(160,643
|
)
|
|||||
Vested
|
-
|
-
|
28,337
|
|||||||
Balance,
December 31, 2005
|
1.37
|
473,153
|
313,852
|
|||||||
Granted
|
2.25
|
108,000
|
-
|
|||||||
Forfeited
|
2.33
|
(45,305
|
)
|
(5,828
|
)
|
|||||
Exercised
|
.96
|
(24,424
|
)
|
(24,424
|
)
|
|||||
Vested
|
2.24
|
-
|
70,549
|
|||||||
Balance,
December 31, 2006
|
$
|
1.49
|
511,424
|
354,149
|
Options
Outstanding
|
Options
Exercisable
|
|||||||||
Weighted
Average
|
||||||||||
Number
of
|
Remaining
Contractual
|
Number
|
||||||||
Exercise
Prices
|
Shares
|
Life
(Years)
|
of
Shares
|
|||||||
$.56
|
27,000
|
2.99
|
27,000
|
|||||||
.80
-
.83
|
185,333
|
6.30
|
185,333
|
|||||||
1.00
-
1.39
|
103,425
|
2.36
|
103,425
|
|||||||
2.25
|
80,500
|
9.39
|
-
|
|||||||
2.33
|
8,000
|
8.87
|
2,667
|
|||||||
2.52
|
107,166
|
8.75
|
35,724
|
|||||||
511,424
|
354,149
|
7.
|
Commitments
and
Contingencies
|
8.
|
Earnings
(Loss) Per Share
|
Year
ended December 31,
|
2006
|
2005
|
|||||
Basic
earnings (loss)
|
|||||||
Income
(loss) available to common shareholder
|
$
|
(815,812
|
)
|
$
|
1,350,894
|
||
Weighted
average shares outstanding
|
4,621,513
|
4,480,151
|
|||||
Basic
earnings (loss) per share
|
$
|
(.18
|
)
|
$
|
.30
|
||
Diluted
earnings per share
|
|||||||
Income
(loss) available to common shareholder
|
$
|
(815,812
|
)
|
$
|
1,350,894
|
||
Weighted
average shares outstanding
|
4,621,513
|
4,480,151
|
|||||
Dilutive
effect of stock options
|
—
|
115,887
|
|||||
Total
weighted average shares outstanding
|
4,621,513
|
4,596,028
|
|||||
Diluted
earnings per share
|
$
|
(.18
|
)
|
$
|
.29
|