For
the quarterly period ended
|
Commission
File Number
|
|
September
30, 2007
|
1-13752
|
Delaware
|
54-1727060
|
|
(State
of Incorporation)
|
(I.R.S.
Employer I.D.
No.)
|
PART
I. FINANCIAL INFORMATION - Unaudited
|
PAGE
NUMBER
|
|
Item
1.
|
Financial
Statements (Unaudited)
|
|
Condensed
Consolidated Balance Sheets; September
30, 2007 and December 31, 2006 (a)
|
3
|
|
Condensed
Consolidated Statements of Operations; Three
months ended September 30, 2007 and 2006
|
4
|
|
Condensed
Consolidated Statements of Operations; Nine
months ended September 30, 2007 and 2006
|
5
|
|
Condensed
Consolidated Statements of Cash Flows; Nine
months ended September 30, 2007 and 2006
|
6
|
|
Notes
to Condensed Consolidated Financial Statements
|
7
|
|
Item
2
|
Management’s
Discussion and Analysis or Plan of Operation
|
9
|
Item
3.
|
Controls
and Procedures
|
14
|
PART
II. OTHER INFORMATION
|
||
Item
1.
|
Legal
Proceedings
|
15
|
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
15
|
Item
3.
|
Defaults
Upon Senior Securities
|
15
|
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
15
|
Item
5.
|
Other
Information
|
15
|
Item
6.
|
Exhibits
|
16
|
Signatures
|
17
|
|
Certifications
|
|
September
30,
2007
|
December
31,
2006
|
||||||
Assets
|
Unaudited
|
Audited
|
|||||
Current
assets
|
|||||||
Cash
and cash equivalents
|
$
|
642,224
|
$
|
482,690
|
|||
Accounts
receivable
|
|||||||
Trade
- billed (less allowance for doubtful accounts of $174,401 and
$208,100)
|
6,843,904
|
5,417,475
|
|||||
Trade
- unbilled
|
206,921
|
825,524
|
|||||
Inventories
|
|||||||
Raw
materials
|
689,390
|
903,674
|
|||||
Finished
goods
|
1,536,468
|
2,213,798
|
|||||
Prepaid
expenses and other assets
|
102,651
|
516,442
|
|||||
Deferred
taxes
|
343,292
|
351,000
|
|||||
Total
currents assets
|
10,364,850
|
10,710,603
|
|||||
Property
and equipment, net
|
4,144,447
|
3,729,537
|
|||||
Other
assets
|
223,096
|
214,703
|
|||||
Total
assets
|
$
|
14,732,393
|
$
|
14,654,843
|
|||
Liabilities
and Stockholders’ Equity
|
|||||||
Current
liabilities
|
|||||||
Accounts
payable - trade
|
$
|
2,193,652
|
$
|
2,733,974
|
|||
Accrued
expenses and other liabilities
|
773,479
|
1,884,386
|
|||||
Accrued
income taxes
|
220,051
|
—
|
|||||
Line
of Credit
|
—
|
250,000
|
|||||
Current
maturities of notes payable
|
409,634
|
427,022
|
|||||
Customer
deposits
|
1,068,394
|
614,127
|
|||||
Total
current liabilities
|
4,665,210
|
5,909,509
|
|||||
Notes
payable - less current maturities
|
4,079,045
|
3,918,041
|
|||||
Deferred
taxes
|
221,000
|
221,000
|
|||||
Total
liabilities
|
8,965,255
|
10,048,550
|
|||||
Stockholders’
equity
|
|||||||
Preferred
stock, $.01 par value; authorized 1,000,000 shares, none
outstanding
|
—
|
—
|
|||||
Common
stock, $.01 par value; authorized 8,000,000 shares; 4,670,882 and
4,634,615 issued and outstanding, respectively
|
46,709
|
46,346
|
|||||
Additional
paid-in capital
|
4,539,835
|
4,415,363
|
|||||
Retained
earnings
|
1,282,894
|
246,884
|
|||||
Treasury
stock, at cost, 40,920 shares
|
(102,300
|
)
|
(102,300
|
)
|
|||
Total
stockholders’ equity
|
5,767,138
|
4,606,293
|
|||||
Total
liabilities and stockholders’ equity
|
$
|
14,732,393
|
$
|
14,654,843
|
Three
Months Ended September 30,
|
|||||||
2007
|
2006
|
||||||
Revenue
|
|||||||
Product
sales and leasing
|
$
|
6,499,930
|
$
|
6,699,860
|
|||
Shipping
and installation
|
1,289,047
|
1,136,253
|
|||||
Royalties
|
429,671
|
151,271
|
|||||
Total
revenue
|
8,218,648
|
7,987,384
|
|||||
Cost
of goods sold
|
6,419,523
|
6,152,584
|
|||||
Gross
profit
|
1,799,125
|
1,834,800
|
|||||
Operating
expenses:
|
|||||||
General
and administrative expenses
|
724,774
|
765,839
|
|||||
Selling
expenses
|
485,542
|
508,445
|
|||||
Total
operating expenses
|
1,210,316
|
1,274,284
|
|||||
Operating
income
|
588,809
|
560,516
|
|||||
Other
income (expense):
|
|||||||
Interest
expense
|
(111,599
|
)
|
(98,490
|
)
|
|||
Interest
income
|
10,314
|
6,701
|
|||||
Gain
(Loss) on sale of fixed assets
|
1,504
|
(989
|
)
|
||||
Other,
net
|
(1,208
|
)
|
(1,484
|
)
|
|||
Total
other income (expense)
|
(100,989
|
)
|
(94,262
|
)
|
|||
Income
before income tax
|
487,820
|
466,254
|
|||||
Income
taxes
|
208,733
|
213,913
|
|||||
Net
income
|
$
|
279,087
|
$
|
252,341
|
|||
Basic
earnings per share
|
$
|
.06
|
$
|
.06
|
|||
Diluted
earnings per share
|
$
|
.06
|
$
|
.05
|
Nine
months Ended September 30,
|
|||||||
2007
|
|
2006
|
|||||
Revenue
|
|||||||
Product
sales and leasing
|
$
|
19,487,207
|
$
|
16,689,736
|
|||
Shipping
and installation
|
4,004,181
|
3,910,016
|
|||||
Royalties
|
1,123,110
|
752,729
|
|||||
Total
revenue
|
24,614,498
|
21,352,481
|
|||||
Cost
of goods sold
|
18,914,131
|
17,004,557
|
|||||
Gross
profit
|
5,700,367
|
4,347,924
|
|||||
Operating
expenses:
|
|||||||
General
and administrative expenses
|
2,366,084
|
2,063,741
|
|||||
Selling
expenses
|
1,348,335
|
1,369,147
|
|||||
Total
operating expenses
|
3,714,419
|
3,432,888
|
|||||
Operating
income
|
1,985,948
|
915,036
|
|||||
Other
income (expense):
|
|||||||
Interest
expense
|
(323,682
|
)
|
(289,847
|
)
|
|||
Interest
income
|
19,196
|
23,188
|
|||||
Gain
(Loss) on sale of fixed assets
|
(11,523
|
)
|
(1,036
|
)
|
|||
Other,
net
|
(3,196
|
)
|
(3,594
|
)
|
|||
Total
other income (expense)
|
(319,205
|
)
|
(271,289
|
)
|
|||
Income
before income taxes
|
1,666,743
|
643,747
|
|||||
Income
taxes
|
630,733
|
270,733
|
|||||
Net
income
|
$
|
1,036,010
|
$
|
373,014
|
|||
Basic
earnings per share
|
$
|
.22
|
$
|
.08
|
|||
Diluted
earnings per share
|
$
|
.22
|
$
|
.08
|
|||
Nine
months ended Sept 30,
|
|||||||
2007
|
|
2006
|
|||||
Cash
flows from operating activities:
|
|||||||
Cash
received from customers
|
$
|
24,260,939
|
$
|
19,593,459
|
|||
Cash
paid to suppliers and employees
|
(23,363,252
|
)
|
(19,831,971
|
)
|
|||
Income
taxes paid, net
|
(10,242
|
)
|
(434,110
|
)
|
|||
Interest
paid
|
(323,682
|
)
|
(289,847
|
)
|
|||
Other
|
620,091
|
458,308
|
|||||
Net
cash provided (absorbed) by operating activities
|
1,183,854
|
(504,161
|
)
|
||||
Cash
flows from investing activities:
|
|||||||
Purchases
of property and equipment
|
(971,198
|
)
|
(444,085
|
)
|
|||
Proceeds
from sale of fixed assets
|
15,209
|
8,526
|
|||||
Net
cash absorbed by investing activities
|
(955,989
|
)
|
(435,559
|
)
|
|||
Cash
flows from financing activities:
|
|||||||
Change
from line of credit borrowings
|
(250,000
|
)
|
200,000
|
||||
Proceeds
from long-term borrowings
|
566,375
|
283,852
|
|||||
Repayments
of long-term borrowings
|
(422,760
|
)
|
(312,913
|
)
|
|||
Proceeds
from options exercised
|
38,054
|
16,031
|
|||||
Net
cash provided (absorbed) by financing activities
|
(68,331
|
)
|
186,970
|
||||
Net
increase (decrease) in cash and cash equivalents
|
159,534
|
(752,750
|
)
|
||||
Cash
and cash equivalents at beginning of period
|
482,690
|
1,003,790
|
|||||
Cash
and cash equivalents at end of period
|
$
|
642,224
|
$
|
251,040
|
|||
Reconciliation
of net income to net cash provided (absorbed) by operating
activities:
|
|||||||
Net
income
|
$
|
1,036,010
|
$
|
373,014
|
|||
Adjustments
to reconcile net income to net cash provided (absorbed) by operating
activities:
|
|||||||
Depreciation
and amortization
|
517,309
|
384,254
|
|||||
Loss
on sale/disposal of fixed assets
|
11,523
|
1,036
|
|||||
Expenses
(net) related to pay down on officer note receivable
|
—
|
89,727
|
|||||
Deferred
taxes
|
7,708
|
(112,609
|
)
|
||||
Stock
option compensation expense
|
86,781
|
54,460
|
|||||
Decrease
(increase) in:
|
|||||||
Accounts
receivable - billed
|
(1,426,429
|
)
|
(1,631,131
|
)
|
|||
Accounts
receivable - unbilled
|
618,603
|
(253,795
|
)
|
||||
Inventories
|
891,614
|
(674,526
|
)
|
||||
Prepaid
expenses and other
|
417,646
|
(48,528
|
)
|
||||
Increase
(decrease) in:
|
|||||||
Accounts
payable - trade
|
(540,322
|
)
|
1,131,259
|
||||
Accrued
expenses and other liabilities
|
(1,110,907
|
)
|
107,541
|
||||
Accrued
income taxes
|
220,051
|
(50,767
|
)
|
||||
Customer
deposits
|
454,267
|
125,904
|
|||||
Net
cash provided (absorbed) by operating activities
|
$
|
1,183,854
|
$
|
(504,161
|
)
|
Years
|
||||
Buildings
|
10-33
|
|||
Trucks
and automotive equipment
|
3-10
|
|||
Shop
machinery and equipment
|
3-10
|
|||
Land
improvements
|
10-30
|
|||
Rental
Barrier
|
7
|
|||
Office
equipment
|
3-10
|
Three
Months ended
September
30,
|
|||||||
2007
|
|
2006
|
|||||
Net
income (loss)
|
$
|
279,087
|
$
|
252,341
|
|||
Average
shares outstanding for basic earnings per share
|
4,669,436
|
4,627,149
|
|||||
Dilutive
effect of stock options and warrants
|
160,657
|
170,744
|
|||||
Average
Shares Outstanding for Diluted Earnings per Share
|
4,830,093
|
4,797,893
|
|||||
Basic
earnings per share
|
$
|
.06
|
$
|
.06
|
|||
Diluted
earnings per share
|
$
|
.06
|
$
|
.05
|
Nine
months ended September 30,
|
|||||||
2007
|
|
2006
|
|||||
Net
income
|
$
|
1,036,010
|
$
|
373,014
|
|||
Average
shares outstanding for basic earnings per share
|
4,641,716
|
4,619,826
|
|||||
Dilutive
effect of stock options and warrants
|
147,476
|
204,098
|
|||||
Average
Shares Outstanding for Diluted Earnings per Share
|
4,789,192
|
4,823,924
|
|||||
Basic
earnings per share
|
$
|
.22
|
$
|
.08
|
|||
Diluted
earnings per share
|
$
|
.22
|
$
|
.08
|
Risk-free
interest rate
|
4.42%
|
Dividend
yield
|
0%
|
Volatility
factor
|
73%
|
Weighted
average expected life
|
6.0
years
|
Nine
months Ended
Sept
30, 2007
|
|||||||
Shares
|
Weighted
Average
Exercise
Price
|
||||||
Options
outstanding at beginning of period
|
511,424
|
$
|
1.49
|
||||
Granted
|
92,500
|
2.15
|
|||||
Forfeited
|
—
|
—
|
|||||
Exercised
|
(36,267
|
)
|
$
|
1.05
|
|||
Options
outstanding at end of period
|
567,657
|
$
|
1.63
|
||||
Options
exercisable at end of period
|
380,430
|
$
|
1.32
|
1.
|
The
election of the following individuals to serve as directors until
the next
annual meeting or until their successors are duly elected and
qualified.
|
Shares
Voted
|
|
||||||
Name
|
|
For
|
|
To
Withold
Authority
|
|||
Rodney
I. Smith
|
3,900,475
|
76,864
|
|||||
Ashley
B. Smith
|
3,889,475
|
77,864
|
|||||
Wesley
A. Taylor
|
3,899,084
|
78,255
|
|||||
Andrew
G. Kavounis
|
3,893,586
|
83,753
|
Exhibit
No.
|
||
31.1
|
Section
302 Certification of Chief Executive Officer
|
|
31.2
|
Section
302 Certification of Chief Financial Officer
|
|
32.1
|
Section
906 Certification of Chief Executive Officer
|
|
32.2
|
Section
906 Certification of Chief Financial
Officer
|
SMITH-MIDLAND CORPORATION | ||
|
|
|
Date: November 13, 2007 | By: | /s/ Rodney I. Smith |
Rodney
I. Smith
Chairman
of the Board,
Chief
Executive Officer and President
(Principal
Executive Officer)
|
||
|
|
|
Date: November 13, 2007 | By: | /s/ Alan D. Shutt |
Alan D. Shutt |
||
Chief Financial Officer | ||
(Principal Financial Officer) |