x
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934
|
o
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934
|
Delaware
|
20-0653570
|
(State
of Incorporation)
|
(I.R.S.
Employer Identification No.)
|
Page
|
|
PART
I FINANCIAL INFORMATION
|
|
|
|
Item
1 – Condensed Consolidated Financial Statements
|
|
|
|
Condensed
Consolidated Balance Sheet as of January 31,
2008
(unaudited)
|
3
|
|
|
Condensed
Consolidated Statements of Income for the three-month
periods
ended January 31, 2008 and 2007 (unaudited)
|
4
|
|
|
Condensed
Consolidated Statements of Cash Flows for the three-month
periods
ended January 31, 2008 and 2007 (unaudited)
|
5
|
|
|
Condensed
Consolidated Statement of Changes in Stockholders’ Equity
for
the three-month period ended January 31, 2008 (unaudited)
|
6
|
|
|
Notes
to Condensed Consolidated Financial Statements (unaudited)
|
7
|
|
|
Item
2 - Management's Discussion and Analysis of Financial Condition
and
Results of Operations
|
17
|
|
|
Item
3 - Controls and Procedures
|
24
|
|
|
PART
II OTHER INFORMATION
|
|
Item
6 –
Exhibits
|
25
|
|
|
SIGNATURES
|
26
|
ASSETS:
|
||||
Current
assets
|
||||
Cash
and cash equivalents
|
$
|
5,352,601
|
||
Accounts
receivable
|
3,163,195
|
|||
Other
|
221,832
|
|||
Total
current assets
|
8,737,628
|
|||
|
||||
Property
and equipment
|
1,166,771
|
|||
Other
assets, mainly intangible assets
|
117,010
|
|||
Total
assets
|
$
|
10,021,409
|
||
|
||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY:
|
||||
Current
liabilities
|
||||
Current
portion-obligations under capital leases
|
$
|
48,469
|
||
Accounts
payable and accrued expenses
|
1,404,324
|
|||
Due
to affiliate
|
5,324,020
|
|||
Income
taxes payable
|
642,796
|
|||
Total
current liabilities
|
7,419,609
|
|||
Long-term
liabilities
|
116,669
|
|||
Total
liabilities
|
7,536,278
|
|||
|
||||
Stockholders'
equity:
|
||||
Preferred
Stock, $0.0001 par value; authorized
|
||||
10,000,000
shares; none outstanding
|
-
|
|||
Common
Stock, $0.0001 par value; authorized 50,000,000 shares;
|
||||
issued
and outstanding 19,615,539 shares
|
1,961
|
|||
Additional
paid-in capital
|
148,717
|
|||
Retained
earnings
|
2,328,987
|
|||
Accumulated
other comprehensive income
|
5,466
|
|||
Total
stockholders' equity
|
2,485,131
|
|||
Total
liabilities and stockholders' equity
|
$
|
10,021,409
|
|
Three months ended January 31,
|
||||||
|
2008
|
2007
|
|||||
REVENUES
|
$
|
3,604,303
|
$
|
3,596,374
|
|||
|
|||||||
COST
OF REVENUES
|
2,241,882
|
2,197,822
|
|||||
|
|||||||
GROSS
PROFIT
|
1,362,421
|
1,398,552
|
|||||
|
|||||||
SELLING,
GENERAL AND
|
|||||||
ADMINISTRATIVE
EXPENSES
|
815,910
|
686,029
|
|||||
INCOME
FROM OPERATIONS
|
546,511
|
712,523
|
|||||
OTHER
INCOME (EXPENSES):
|
|||||||
Interest
expense
|
(88,110
|
)
|
(129,246
|
)
|
|||
Interest
income
|
43,415
|
21,956
|
|||||
Loss
on disposition of property and equipment
|
-
|
(19,862
|
)
|
||||
(44,695
|
)
|
(127,152
|
)
|
||||
|
|||||||
INCOME
BEFORE INCOME TAXES
|
501,816
|
585,371
|
|||||
|
|||||||
INCOME
TAXES
|
219,093
|
255,955
|
|||||
|
|||||||
NET
INCOME
|
$
|
282,723
|
$
|
329,416
|
|||
BASIC
EARNINGS PER COMMON SHARE
|
$
|
0.01
|
$
|
0.02
|
|||
|
|||||||
DILUTED
EARNINGS PER COMMON SHARE
|
$
|
0.01
|
$
|
0.01
|
|||
|
|||||||
WEIGHTED
AVERAGE NUMBER OF COMMON
|
|||||||
SHARES
OUTSTANDING – BASIC
|
19,615,539
|
18,724,953
|
|||||
|
|||||||
WEIGHTED
AVERAGE NUMBER OF COMMON
|
|||||||
SHARES
OUTSTANDING – DILUTED
|
22,121,341
|
22,231,227
|
|
Three months ended January 31,
|
||||||
|
2008
|
2007
|
|||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
|||||||
Net
income
|
$
|
282,723
|
$
|
329,416
|
|||
Adjustments
to reconcile net income to net cash
provided
by operating activities:
|
|||||||
Loss
on disposition of property and equipment
|
-
|
19,863
|
|||||
Stock-based
compensation
|
33,313
|
39,022
|
|||||
Depreciation
and amortization
|
50,427
|
54,497
|
|||||
Imputed
interest expense
|
86,255
|
126,611
|
|||||
Decrease
in accounts receivable
|
400,228
|
1,761,246
|
|||||
Decrease
in other assets
|
54,208
|
48,660
|
|||||
Increase
in liabilities
|
107,328
|
288,489
|
|||||
NET
CASH PROVIDED BY OPERATING ACTIVITIES
|
1,014,482
|
2,667,804
|
|||||
|
|||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
|||||||
Acquisition
of property and equipment
|
(444,042
|
)
|
(10,221
|
)
|
|||
NET
CASH USED IN INVESTING ACTIVITIES
|
(444,042
|
)
|
(10,221
|
)
|
|||
|
|||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
|||||||
Payments
on obligations under capital lease
|
(10,205
|
)
|
(9,426
|
)
|
|||
Payments
to affiliate
|
-
|
(2,500,000
|
)
|
||||
NET
CASH USED IN FINANCING ACTIVITIES
|
(10,205
|
)
|
(2,509,426
|
)
|
|||
|
|||||||
NET
INCREASE IN CASH AND CASH EQUIVALENTS
|
560,235
|
148,157
|
|||||
|
|||||||
CASH
AND CASH EQUIVALENTS AT BEGINNING OF PERIOD
|
4,792,366
|
2,275,035
|
|||||
|
|||||||
CASH
AND CASH EQUIVALENTS AT END OF PERIOD
|
$
|
5,352,601
|
$
|
2,423,192
|
|||
|
|||||||
SUPPLEMENTAL
DISCLOSURES OF
|
|||||||
CASH
FLOW INFORMATION:
|
|||||||
Cash
paid during the period for:
|
|||||||
Income
taxes
|
$
|
-
|
$
|
-
|
|||
Interest
|
$
|
-
|
$
|
503,708
|
|||
SUPPLEMENTARY
SCHEDULES OF NONCASH
|
|||||||
INVESTING
AND FINANCING ACTIVITIES:
|
|||||||
Accounts
payable incurred in projects in process
|
$
|
84,306
|
$
|
-
|
|||
Obligation
under capital lease incurred for the
acquisition
of a vehicle
|
$
|
33,695
|
$
|
-
|
|||
Conversion
of cashless exercise warrants to shares
of
common stock
|
$
|
-
|
$
|
130
|
Additional
|
Accumulated Other
|
||||||||||||||||||||||||
Common
Stock
|
Preferred Stock
|
Paid-in
|
Retained
|
Comprehensive
|
|||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Earnings
|
Income
|
Total
|
||||||||||||||||||
BALANCE
AT OCTOBER 31, 2007
|
19,615,539
|
$
|
1,961
|
-
|
$
|
-
|
$
|
115,404
|
$
|
2,046,264
|
$
|
3,554
|
$
|
2,167,183
|
|||||||||||
|
|||||||||||||||||||||||||
STOCK-BASED
COMPENSATION
|
-
|
-
|
-
|
-
|
33,313
|
-
|
-
|
33,313
|
|||||||||||||||||
COMPREHENSIVE
INCOME:
|
|||||||||||||||||||||||||
NET
INCOME
|
-
|
-
|
-
|
-
|
-
|
282,723
|
-
|
282,723
|
|||||||||||||||||
OTHER
COMPREHENSIVE INCOME:
|
|||||||||||||||||||||||||
FOREIGN
CURRENCY TRANSLATION ADJUSTMENT
|
-
|
-
|
-
|
-
|
-
|
-
|
1,912
|
1,912
|
|||||||||||||||||
OTHER
COMPREHENSIVE INCOME
|
1,912
|
||||||||||||||||||||||||
COMPREHENSIVE
INCOME
|
|
|
|
|
|
|
|
284,635
|
|||||||||||||||||
|
|||||||||||||||||||||||||
BALANCE
AT JANUARY 31, 2008
|
19,615,539
|
$
|
1,961
|
-
|
$
|
-
|
$
|
148,717
|
$
|
2,328,987
|
$
|
5,466
|
$
|
2,485,131
|
Useful
life
(years)
|
|
Amount
|
|||||
Vehicles
under capital leases
|
5
|
$
|
255,129
|
||||
Leasehold
improvements
|
5
|
19,279
|
|||||
Computers
|
3
|
198,430
|
|||||
Equipment
|
3-5
|
119,672
|
|||||
Furniture
and fixtures
|
10
|
68,509
|
|||||
Projects
in progress
|
-
|
861,612
|
|||||
Total
|
1,522,631
|
||||||
Less:
Accumulated depreciation and amortization
|
(355,860
|
)
|
|||||
Property
and equipment, net
|
$
|
1,166,771
|
Intangible
assets:
|
||||
Covenant
not to compete, net of accumulated amortization of $43,333
|
$
|
56,667
|
||
Customer-related
intangibles, net of accumulated amortization of $104,167
|
45,833
|
|||
Other
assets
|
14,510
|
|||
|
$
|
117,010
|
|
Three
months ended
January
31,
|
||||||
|
2008
|
2007
|
|||||
Theoretical
income tax expense by application of statutory rates to the book
pre-tax
income
|
$
|
215,779
|
$
|
242,929
|
|||
Permanent
differences, net
|
3,314
|
13,026
|
|||||
Income
tax expense
|
$
|
219,093
|
$
|
255,955
|
Installment
paid on February 7, 2008
|
$
|
2,750,000
|
||
Installment
due January 25, 2009
|
2,750,000
|
|||
Total
installments due within one year
|
5,500,000
|
|||
Less:
imputed interest
|
(175,980
|
)
|
||
Present
value of minimum payments, due within one year
|
$
|
5,324,020
|
Twelve
months ending January 31,
|
Amount
|
|||
2009
|
$
|
56,294
|
||
2010
|
74,911
|
|||
2011
|
32,616
|
|||
2012
|
8,054
|
|||
2013
|
8,055
|
|||
Total
future minimum lease payments
|
179,930
|
|||
Less:
Amount of imputed interest
|
(
14,792
|
)
|
||
Present
value of future minimum lease payments
|
165,138
|
|||
Current
portion of obligation under capital leases
|
(48,469
|
)
|
||
Long-term
portion
|
$
|
116,669
|
Amount
|
||||
2009
|
$
|
249,150
|
||
2010
|
261,563
|
|||
2011
|
267,366
|
|||
2012
|
273,489
|
|||
Total
minimum lease payments
|
$
|
1,051,568
|
|
Three-months
ended
|
||||||
January
31,
|
|||||||
|
2008
|
2007
|
|||||
Stock-based
compensation expense:
|
|||||||
Cost
of services
|
$
|
15,526
|
$
|
31,906
|
|||
Selling,
general and administrative
|
17,787
|
7,116
|
|||||
|
|||||||
Stock-based
compensation before tax
|
33,313
|
39,022
|
|||||
Income
tax benefit
|
—
|
—
|
|||||
|
|||||||
Net
stock-based compensation expense
|
$
|
33,313
|
$
|
39,022
|
|
Three
months ended
January
31,
|
||||||
|
2008
|
2007
|
|||||
Net
income available to common equity holders –
used to
compute basic and diluted earnings per share
|
$
|
280,723
|
$
|
329,416
|
|||
|
|||||||
Weighted
average number of common shares – used to compute basic earnings per
share
|
19,615,539
|
18,724,953
|
|||||
Effect
of warrants to purchase common stock
|
2,500,936
|
3,448,533
|
|||||
Effect
of options to purchase common stock
|
4,866
|
57,741
|
|||||
|
|||||||
Weighted
average number of shares – used to compute dilute earnings per
share
|
22,121,341
|
22,231,227
|
Region
|
Revenue
|
|
Percent
|
||||
Puerto
Rico
|
$
|
2,724
|
75.6
|
%
|
|||
United
States
|
880
|
24.4
|
%
|
||||
Total
|
$
|
3,604
|
|
Three
months ended January 31,
|
|
|||||||||||
|
|
2008
|
|
2007
|
|||||||||
Revenue
|
$
|
3,604
|
100.0
|
%
|
$
|
3,596
|
100.0
|
%
|
|||||
Cost
of revenue
|
2,242
|
62.2
|
%
|
2,198
|
61.1
|
%
|
|||||||
Gross
profit
|
1,362
|
37.8
|
%
|
1,398
|
38.9
|
%
|
|||||||
Selling,
general and administrative costs
|
816
|
22.7
|
%
|
686
|
19.1
|
%
|
|||||||
Interest
expense
|
88
|
2.4
|
%
|
129
|
3.6
|
%
|
|||||||
Interest
income
|
44
|
1.2
|
%
|
22
|
0.6
|
%
|
|||||||
Loss
on disposition of property
|
-
|
0.0
|
%
|
20
|
0.6
|
%
|
|||||||
Income
before income taxes
|
502
|
13.9
|
%
|
585
|
16.2
|
%
|
|||||||
Income
tax expense
|
219
|
6.1
|
%
|
256
|
7.1
|
%
|
|||||||
Net
income
|
283
|
7.8
|
%
|
329
|
9.1
|
%
|
|
31.1
|
Certification
of chief executive officer pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002
|
|
31.2
|
Certification
of chief financial officer pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002
|
|
32.1
|
Certification
of the chief executive officer and chief financial officer pursuant
to
Section 906 of the Sarbanes-Oxley Act of
2002
|
|
PHARMA-BIO
SERV, INC.
|
|
|
|
/s/
Elizabeth Plaza
|
|
Elizabeth
Plaza
Chief
Executive Officer
|
|
|
|
/s/
Pedro J. Lasanta
|
|
Pedro
J. Lasanta
Chief
Financial Officer
|
|
|
Dated:
March 17, 2008
|
|