Colorado
|
75-2811855
|
(State
or other jurisdiction of
|
(I.R.S.
Employer
|
incorporation
or organization)
|
Identification
No.)
|
□
|
Written
communications pursuant to Rule 425 under the Securities Act (17 CFR
230.425)
|
□
|
Soliciting
material pursuant to Rule 14a-12 under the Exchange Act (17 CFR
240.14a-12)
|
□
|
Pre-commencement
communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR
240.14d-2(b))
|
□
|
Pre-commencement
communications pursuant to Rule 13e-4(c) under the Exchange Act
(17 CFR 240.13e-4(c))
|
|
Item
2.02. Results of Operations and Financial
Condition.
|
|
Exhibit No.
|
Description of Exhibit
|
99
|
Press
release issued February 21, 2008
|
(furnished
pursuant to Item 2.02)
|
Exhibit No.
|
Description of Exhibit
|
99
|
Press
release issued February 20, 2008
|
(furnished
pursuant to Item 2.02)
|
FOR
IMMEDIATE RELEASE
|
NEWS
|
February 21,
2008
|
Amex
– NGS
|
(in
thousands of dollars, except per share amounts)
|
Three
Months Ended
December
31,
|
Change
|
Twelve
Months Ended
December
31,
|
Change
|
||||||||||||||||||||
2006
|
2007
|
2006
|
2007
|
|||||||||||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||||||||||
Revenue
|
$ | 16,563 | $ | 19,502 | 18 | % | $ | 62,729 | $ | 72,489 | 16 | % | ||||||||||||
Operating
income
|
$ | 3,476 | $ | 5,020 | 44 | % | $ | 12,131 | $ | 18,589 | 53 | % | ||||||||||||
Net
income
|
$ | 2,320 | $ | 3,614 | 56 | % | $ | 7,588 | $ | 12,278 | 62 | % | ||||||||||||
EPS
(Basic)
|
$ | 0.19 | $ | 0.30 | 58 | % | $ | 0.67 | $ | 1.02 | 52 | % | ||||||||||||
EPS
(Diluted)
|
$ | 0.19 | $ | 0.30 | 58 | % | $ | 0.66 | $ | 1.01 | 53 | % | ||||||||||||
EBITDA
|
$ | 5,737 | $ | 7,279 | 27 | % | $ | 19,541 | $ | 27,358 | 40 | % | ||||||||||||
Weighted
avg. shares outstanding:
|
||||||||||||||||||||||||
Basic
|
12,016 | 12,082 | 11,405 | 12,071 | ||||||||||||||||||||
Diluted
|
12,078 | 12,133 | 11,472 | 12,114 |
For
More Information, Contact:
|
Jim
Drewitz, Investor Relations
|
830-669-2466
|
jim@jdcreativeoptions.com
|
Or
visit the Company's website at
www.ngsgi.com
|
(in
thousands of dollars)
|
Three
months ended
December
31,
|
Twelve
months ended
December
31,
|
||||||||||||||
2006
|
2007
|
2006
|
2007
|
|||||||||||||
Net
income
|
$ | 2,320 | $ | 3,614 | $ | 7,588 | $ | 12,278 | ||||||||
Interest
expense
|
339 | 276 | 1,646 | 1,155 | ||||||||||||
Provision
for income taxes
|
1,193 | 1,367 | 4,287 | 6,455 | ||||||||||||
Depreciation
and amortization
|
1,885 | 2,022 | 6,020 | 7,470 | ||||||||||||
EBITDA
|
$ | 5,737 | $ | 7,279 | $ | 19,541 | $ | 27,358 | ||||||||
Other
operating expenses
|
1,445 | 1,551 | 5,270 | 5,324 | ||||||||||||
Other
expense (income)
|
(375 | ) | (237 | ) | (1,390 | ) | (1,299 | ) | ||||||||
Gross
margin
|
$ | 6,807 | $ | 8,593 | $ | 23,421 | $ | 31,383 |
December 31,
|
||||||||
2006
|
2007
|
|||||||
ASSETS
|
||||||||
Current
Assets:
|
||||||||
Cash
and cash equivalents
|
$ | 4,391 | $ | 245 | ||||
Short-term
investments
|
25,052 | 18,661 | ||||||
Trade
accounts receivable, net of doubtful accounts of $110, both
periods
|
8,463 | 11,322 | ||||||
Inventory,
net of allowance for obsolescence of $347 and $273,
respectively
|
16,943 | 20,769 | ||||||
Prepaid
income taxes
|
— | 3,584 | ||||||
Prepaid
expenses and other
|
321 | 641 | ||||||
Total
current assets
|
55,170 | 55,222 | ||||||
Rental
equipment, net of
accumulated depreciation of $11,320 and $16,810,
respectively
|
59,866 | 76,025 | ||||||
Property
and equipment, net
of accumulated depreciation of $3,679 and $4,792,
respectively
|
6,714 | 8,580 | ||||||
Goodwill, net of accumulated
amortization of $325, both periods
|
10,039 | 10,039 | ||||||
Intangibles,
net of accumulated amortization of $819 and $1,145,
respectively
|
3,650 | 3,324 | ||||||
Other
assets
|
113 | 43 | ||||||
Total
assets
|
$ | 135,552 | $ | 153,233 | ||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||
Current
Liabilities:
|
||||||||
Current
portion of long-term debt and subordinated notes
|
$ | 4,442 | $ | 4,378 | ||||
Line
of credit
|
— | 600 | ||||||
Accounts
payable
|
2,837 | 4,072 | ||||||
Accrued
liabilities
|
2,077 | 3,990 | ||||||
Current
income tax liability
|
1,056 | 3,525 | ||||||
Deferred
income
|
225 | 81 | ||||||
Total
current liabilities
|
10,637 | 16,646 | ||||||
Long
term debt, less current portion
|
12,950 | 9,572 | ||||||
Subordinated
notes-related parties, less current portion
|
1,000 | — | ||||||
Deferred
income tax payable
|
9,764 | 12,635 | ||||||
Total
liabilities
|
34,351 | 38,853 | ||||||
Stockholders’
equity:
|
||||||||
Preferred
stock, 5,000 shares authorized, no shares outstanding
|
— | — | ||||||
Common
stock, 30,000 shares authorized, par value $0.01;12,046 and 12,085 shares
issued and outstanding, respectively
|
120 | 121 | ||||||
Additional
paid-in capital
|
82,560 | 83,460 | ||||||
Retained
earnings
|
18,521 | 30,799 | ||||||
Total
stockholders' equity
|
101,201 | 114,380 | ||||||
Total
liabilities and stockholders' equity
|
$ | 135,552 | $ | 153,233 | ||||
For the Years Ended December
31,
|
||||||||||||
2005
|
2006
|
2007
|
||||||||||
Revenue:
|
||||||||||||
Sales,
net
|
$ | 30,278 | $ | 38,214 | $ | 41,088 | ||||||
Service
and maintenance income
|
2,424 | 979 | 964 | |||||||||
Rental
income
|
16,609 | 23,536 | 30,437 | |||||||||
Total
revenue
|
49,311 | 62,729 | 72,489 | |||||||||
Operating
costs and expenses:
|
||||||||||||
Cost
of sales, exclusive of depreciation stated separately
below
|
23,331 | 29,629 | 28,124 | |||||||||
Cost
of service, exclusive of depreciation stated separately
below
|
1,479 | 735 | 600 | |||||||||
Cost
of rental, exclusive of depreciation stated separately
below
|
6,528 | 8,944 | 12,382 | |||||||||
Selling,
general and administrative expense
|
4,890 | 5,270 | 5,324 | |||||||||
Depreciation
and amortization
|
4,224 | 6,020 | 7,470 | |||||||||
Total
operating costs and expenses
|
40,452 | 50,598 | 53,900 | |||||||||
Operating
income
|
8,859 | 12,131 | 18,589 | |||||||||
Other
income (expense):
|
||||||||||||
Interest
expense
|
(1,997 | ) | (1,646 | ) | (1,155 | ) | ||||||
Other
income
|
199 | 1,390 | 1,299 | |||||||||
Total
other income (expense)
|
(1,798 | ) | (256 | ) | 144 | |||||||
Income
before provision for income taxes
|
7,061 | 11,875 | 18,733 | |||||||||
Provision
for income taxes:
|
||||||||||||
Current
|
207 | 1,743 | 3,525 | |||||||||
Deferred
|
2,408 | 2,544 | 2,930 | |||||||||
Total
income tax expense
|
2,615 | 4,287 | 6,455 | |||||||||
Net
income
|
4,446 | 7,588 | 12,278 | |||||||||
Earnings
per common share:
|
||||||||||||
Basic
|
$ | 0.59 | $ | 0.67 | $ | 1.02 | ||||||
Diluted
|
$ | 0.52 | $ | 0.66 | $ | 1.01 | ||||||
Weighted
average common shares outstanding:
|
||||||||||||
Basic
|
7,564 | 11,405 | 12,071 | |||||||||
Diluted
|
8,481 | 11,472 | 12,114 |
For the Years Ended December
31,
|
||||||||||||
2005
|
2006
|
2007
|
||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||
Net
income
|
$ | 4,446 | $ | 7,588 | $ | 12,278 | ||||||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
||||||||||||
Depreciation
and amortization
|
4,224 | 6,020 | 7,470 | |||||||||
Deferred
taxes
|
2,408 | 2,544 | 2,930 | |||||||||
Employee
stock option expense
|
135 | 376 | 541 | |||||||||
Loss
(gain) on disposal of assets
|
(28 | ) | 13 | (1 | ) | |||||||
Changes
in current assets:
|
||||||||||||
Trade
accounts and other receivables
|
(1,352 | ) | (2,271 | ) | (2,859 | ) | ||||||
Inventory
|
(5,699 | ) | 749 | (3,826 | ) | |||||||
Prepaid
expenses and other
|
(362 | ) | 135 | (3,904 | ) | |||||||
Changes in current
liabilities:
|
||||||||||||
Accounts
payable and accrued liabilities
|
337 | (3 | ) | 3,228 | ||||||||
Current
income tax liability
|
187 | 849 | 2,581 | |||||||||
Deferred
income
|
(855 | ) | 122 | (144 | ) | |||||||
Other
assets
|
348 | (46 | ) | (25 | ) | |||||||
NET
CASH PROVIDED BY OPERATING ACTIVITIES
|
3,789 | 16,076 | 18,269 | |||||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||
Purchase
of property and equipment
|
(17,708 | ) | (27,684 | ) | (25,307 | ) | ||||||
Purchase
of short-term investments
|
— | (38,252 | ) | (2,609 | ) | |||||||
Redemption
of short-term investments
|
— | 13,200 | 9,000 | |||||||||
Assets
acquired, net of cash
|
(7,584 | ) | — | — | ||||||||
Proceeds
from sale of property and equipment
|
264 | 73 | 95 | |||||||||
Changes
in restricted cash
|
2,000 | — | — | |||||||||
NET
CASH USED IN INVESTING ACTIVITIES
|
(23,028 | ) | (52,663 | ) | (18,821 | ) | ||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||
Net
proceeds from line of credit
|
300 | 1,375 | 600 | |||||||||
Proceeds
from long-term debt
|
21,517 | 68 | — | |||||||||
Repayments
of long-term debt
|
(13,077 | ) | (9,581 | ) | (4,442 | ) | ||||||
Repayment
of line of credit
|
— | (1,675 | ) | — | ||||||||
Proceeds
from exercise of stock options and warrants
|
13,085 | 357 | 248 | |||||||||
Proceeds
from sale of stock, net of transaction costs
|
— | 47,163 | — | |||||||||
NET CASH PROVIDED BY FINANCING
ACTIVITIES
|
21,825 | 37,707 | (3,594 | ) | ||||||||
NET
CHANGE IN CASH
|
2,586 | 1,120 | (4,146 | ) | ||||||||
CASH
AT BEGINNING OF PERIOD
|
685 | 3,271 | 4,391 | |||||||||
CASH
AT END OF PERIOD
|
$ | 3,271 | $ | 4,391 | $ | 245 | ||||||
SUPPLEMENTAL
DISCLOSURES OF CASH FLOW INFORMATION:
|
||||||||||||
Interest
paid
|
$ | 1,877 | $ | 1,692 | $ | 1,191 | ||||||
Income
taxes paid
|
$ | 24 | $ | 894 | $ | 4,620 | ||||||
SUPPLEMENTAL
DISCLOSURE OF NON-CASH INVESTING AND
FINANCING ACTIVITIES:
|
||||||||||||
Assets
acquired for issuance of subordinated debt
|
3,000 | — | — | |||||||||
Assets
acquired for issuance of common stock
|
5,120 | — | — |