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
or Other Jurisdiction of
Incorporation
or Organization)
|
(IRS
Employer
Identification
No.)
|
|
|
Page
|
|
|
PART
I FINANCIAL INFORMATION
|
|
|
|
|
|
|
|
|
|
Item
1 – Financial Statements
|
|
|
|
|
|
|
|
|
|
Condensed
Consolidated Balance Sheet as of July 31, 2008 (unaudited)
|
|
|
3
|
|
|
|
|
|
|
Condensed
Consolidated Statements of Income for the three-month periods and
nine-month periods ended July 31, 2008 and 2007
(unaudited)
|
|
|
4
|
|
|
|
|
|
|
Condensed
Consolidated Statements of Cash Flows for the three-month periods
and
nine-month periods ended July 31, 2008 and 2007 (unaudited)
|
|
|
5
|
|
|
|
|
|
|
Condensed
Consolidated Statement of Changes in Stockholders’ Equity for the
nine-month period ended July 31, 2008 (unaudited)
|
|
|
6
|
|
|
|
|
|
|
Notes
to Condensed Consolidated Financial Statements (unaudited)
|
|
|
7
|
|
|
|
|
|
|
Item
2 - Management's Discussion and Analysis
|
|
|
17
|
|
|
|
|
|
|
Item
3 - Controls and Procedures
|
|
|
22
|
|
|
|
|
|
|
PART
II OTHER INFORMATION
|
|
|
|
|
|
|
|
|
|
Item
6 – Exhibits
|
|
|
23
|
|
|
|
|
|
|
SIGNATURES
|
|
|
24
|
|
ASSETS:
|
||||
Current
assets
|
||||
Cash
and cash equivalents
|
$
|
2,207,077
|
||
Accounts
receivable
|
4,100,799
|
|||
Other
|
232,882
|
|||
Total
current assets
|
6,540,758
|
|||
|
||||
Property
and equipment
|
1,555,205
|
|||
Other
assets, mainly intangible assets
|
80,625
|
|||
Total
assets
|
$
|
8,176,588
|
||
|
||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY:
|
||||
Current
liabilities
|
||||
Current
portion-obligations under capital leases
|
$
|
50,285
|
||
Accounts
payable and accrued expenses
|
1,330,407
|
|||
Due
to affiliate
|
2,661,531
|
|||
Income
taxes payable
|
246,000
|
|||
Total
current liabilities
|
4,288,223
|
|||
Long-term
liabilities
|
91,072
|
|||
Total
liabilities
|
4,379,295
|
|||
|
||||
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 20,751,215 shares
|
2,075
|
|||
Additional
paid-in capital
|
615,123
|
|||
Retained
earnings
|
3,189,049
|
|||
Accumulated
other comprehensive loss
|
(8,954
|
)
|
||
Total
stockholders' equity
|
3,797,293
|
|||
Total
liabilities and stockholders' equity
|
$
|
8,176,588
|
Three
months ended July 31,
|
Nine
months ended July 31,
|
||||||||||||
2008
|
2007
|
2008
|
2007
|
||||||||||
REVENUES
|
$
|
4,191,873
|
$
|
4,540,730
|
$
|
11,493,969
|
$
|
12,295,868
|
|||||
|
|||||||||||||
COST
OF SERVICES
|
2,547,992
|
2,512,377
|
7,129,868
|
7,107,828
|
|||||||||
|
|||||||||||||
GROSS
PROFIT
|
1,643,881
|
2,028,353
|
4,364,101
|
5,188,040
|
|||||||||
|
|||||||||||||
SELLING,
GENERAL AND
|
|||||||||||||
ADMINISTRATIVE
EXPENSES
|
802,194
|
761,629
|
2,304,118
|
2,236,180
|
|||||||||
|
|||||||||||||
INCOME
FROM OPERATIONS
|
841,687
|
1,266,724
|
2,059,983
|
2,951,860
|
|||||||||
OTHER
INCOME (EXPENSES):
|
|||||||||||||
Interest
expense
|
(46,670
|
)
|
(88,546
|
)
|
(179,988
|
)
|
(302,348
|
)
|
|||||
Interest
income
|
11,492
|
24,090
|
69,364
|
67,845
|
|||||||||
Loss
on disposition of property and equipment
|
-
|
-
|
-
|
(25,661
|
)
|
||||||||
(35,178
|
)
|
(64,456
|
)
|
(110,624
|
)
|
(260,164
|
)
|
||||||
INCOME
BEFORE TAXES
|
806,509
|
1,202,268
|
1,949,359
|
2,691,696
|
|||||||||
INCOME
TAXES
|
291,631
|
507,740
|
806,574
|
1,149,440
|
|||||||||
NET
INCOME
|
$
|
514,878
|
$
|
694,528
|
$
|
1,142,785
|
$
|
1,542,256
|
|||||
|
|||||||||||||
|
|||||||||||||
BASIC
EARNINGS PER COMMON SHARE
|
$
|
0.03
|
$
|
0.04
|
$
|
0.06
|
$
|
0.08
|
|||||
|
|||||||||||||
DILUTED
EARNINGS PER COMMON SHARE
|
$
|
0.02
|
$
|
0.03
|
$
|
0.05
|
$
|
0.07
|
|||||
|
|||||||||||||
WEIGHTED
AVERAGE NUMBER OF COMMON
|
|||||||||||||
SHARES
OUTSTANDING – BASIC
|
19,892,186
|
19,615,539
|
19,708,428
|
19,315,415
|
|||||||||
|
|||||||||||||
WEIGHTED
AVERAGE NUMBER OF COMMON
|
|||||||||||||
SHARES
OUTSTANDING – DILUTED
|
22,210,816
|
22,067,885
|
22,153,259
|
22,092,848
|
Three
months ended July 31,
|
Nine
months ended July 31,
|
||||||||||||
|
2008
|
2007
|
2008
|
2007
|
|||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|||||||||
Net
income
|
$
|
514,878
|
$
|
694,528
|
$
|
1,142,785
|
$
|
1,542,256
|
|||||
Adjustments
to reconcile net income to net cash provided
by operating activities:
|
|||||||||||||
Loss
on disposition of property and equipment
|
-
|
-
|
-
|
25,661
|
|||||||||
Stock-based
compensation
|
41,954
|
26,537
|
116,972
|
91,911
|
|||||||||
Depreciation
and amortization
|
54,046
|
51,913
|
157,745
|
159,570
|
|||||||||
Imputed
interest expense
|
44,600
|
86,302
|
173,766
|
295,031
|
|||||||||
(Increase)
decrease in accounts receivable
|
(866,618
|
)
|
(561,348
|
)
|
(540,304
|
)
|
1,223,268
|
||||||
(Increase)
decrease in other assets
|
(60,453
|
)
|
(66,738
|
)
|
36,331
|
182,798
|
|||||||
Increase
(decrease) in liabilities
|
(210,727
|
)
|
(219,739
|
)
|
(528,861
|
)
|
312,584
|
||||||
NET
CASH (USED IN) PROVIDED BY OPERATING ACTIVITIES
|
(482,320
|
)
|
11,455
|
558,434
|
3,833,079
|
||||||||
|
|||||||||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
|||||||||||||
Acquisition
of property and equipment
|
(41,128
|
)
|
(22,090
|
)
|
(742,598
|
)
|
(40,170
|
)
|
|||||
NET
CASH USED IN INVESTING ACTIVITIES
|
(41,128
|
)
|
(22,090
|
)
|
(742,598
|
)
|
(40,170
|
)
|
|||||
|
|||||||||||||
CASH
FLOW FROM FINANCING ACTIVITIES:
|
|||||||||||||
Proceeds
from issuance of common stock
|
382,861
|
-
|
382,861
|
-
|
|||||||||
Payments
on obligations under capital lease
|
(12,004
|
)
|
(9,815
|
)
|
(33,986
|
)
|
(28,863
|
)
|
|||||
Payments
to affiliate
|
-
|
-
|
(2,750,000
|
)
|
(2,750,000
|
)
|
|||||||
NET
CASH PROVIDED BY (USED IN) IN FINANCING ACTIVITIES
|
370,857
|
(9,815
|
)
|
(2,401,125
|
)
|
(2,778,863
|
)
|
||||||
|
|||||||||||||
NET
(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS
|
(152,591
|
)
|
(20,450
|
)
|
(2,585,289
|
)
|
1,014,046
|
||||||
CASH
AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
2,359,668
|
3,309,531
|
4,792,366
|
2,275,035
|
|||||||||
|
|||||||||||||
CASH
AND CASH EQUIVALENTS – END OF PERIOD
|
$
|
2,207,077
|
$
|
3,289,081
|
$
|
2,207,077
|
$
|
3,289,081
|
|||||
SUPPLEMENTAL
DISCLOSURES OF
|
|||||||||||||
CASH
FLOW INFORMATION:
|
|||||||||||||
Cash
paid during the period for:
|
|||||||||||||
Income
taxes
|
$
|
616,981
|
$
|
593,329
|
$
|
1,005,323
|
$
|
743,329
|
|||||
Interest
|
$
|
2,070
|
$
|
2,245
|
$
|
351,356
|
$
|
511,026
|
|||||
SUPPLEMENTARY
SCHEDULES OF NON-CASH INVESTING
AND FINANCING ACTIVITIES:
|
|||||||||||||
Accounts
payable incurred in projects in process
|
$
|
-
|
$
|
-
|
$
|
84,306
|
$
|
-
|
|||||
Income
tax withheld by clients to be used as a credit in the
Company’s income tax return
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
53,573
|
|||||
Obligations
under capital lease incurred for the acquisition
of a vehicle
|
$
|
-
|
$
|
-
|
$
|
33,695
|
$
|
-
|
|||||
Conversion
of cashless exercises 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
(Loss)
|
Total
|
|||||||||||||||||
BALANCE
AT OCTOBER 31, 2007
|
19,615,539
|
$
|
1,961
|
-
|
$
|
-
|
$
|
115,404
|
$
|
2,046,264
|
$
|
3,554
|
$
|
2,167,183
|
|||||||||||
CONVERSION
OF WARRANTS TO
SHARES
OF COMMON STOCK
|
1,135,676
|
114
|
-
|
-
|
382,747
|
-
|
-
|
382,861
|
|||||||||||||||||
|
|||||||||||||||||||||||||
STOCK-BASED
COMPENSATION
|
-
|
-
|
-
|
-
|
116,972
|
-
|
-
|
116,972
|
|||||||||||||||||
|
|||||||||||||||||||||||||
COMPREHENSIVE
INCOME:
|
|||||||||||||||||||||||||
NET
INCOME
|
-
|
-
|
-
|
-
|
-
|
1,142,785
|
-
|
1,142,785
|
|||||||||||||||||
|
|||||||||||||||||||||||||
OTHER
COMPREHENSIVE LOSS:
|
|||||||||||||||||||||||||
FOREIGN
CURRENCY TRANSLATION ADJUSTMENT
|
-
|
-
|
-
|
-
|
-
|
-
|
(12,508
|
)
|
(12,508
|
)
|
|||||||||||||||
OTHER
COMPREHENSIVE LOSS
|
(12,508
|
)
|
|||||||||||||||||||||||
COMPREHENSIVE
INCOME
|
|
|
|
|
|
|
|
1,130,277
|
|||||||||||||||||
|
|||||||||||||||||||||||||
BALANCE
AT JULY 31, 2008
|
20,751,215
|
$
|
2,075
|
-
|
$
|
-
|
$
|
615,123
|
$
|
3,189,049
|
$
|
(8,954
|
)
|
$
|
3,797,293
|
Useful life (years)
|
|
Amount
|
|||||
Vehicles under capital leases
|
5
|
$
|
255,129
|
||||
Leasehold
improvements
|
5
|
19,279
|
|||||
Computers
|
3
|
217,366
|
|||||
Equipment
|
3-5
|
121,622
|
|||||
Furniture
and fixtures
|
10
|
68,509
|
|||||
Projects
in progress
|
-
|
1,301,478
|
|||||
Total
|
|
1,983,383
|
|||||
Less:
Accumulated depreciation and amortization
|
(428,178
|
)
|
|||||
Property
and equipment, net
|
$
|
1,555,205
|
Intangible
assets:
|
||||
Covenant
not to compete, net of accumulated amortization of
$53,333
|
$
|
46,667
|
||
Customer-related
intangibles, net of accumulated amortization of
$129,167
|
20,833
|
|||
Other
assets
|
13,125
|
|||
|
$
|
80,625
|
|
Three months ended July
31,
|
Nine months ended July
31,
|
|||||||||||
|
2008
|
2007
|
2008
|
2007
|
|||||||||
Theoretical
income tax expense by application of statutory rates to the book
pre-tax
income
|
$
|
275,529
|
$
|
498,941
|
$
|
768,807
|
$
|
1,117,054
|
|||||
|
|||||||||||||
Permanent
differences, net
|
16,102
|
8,799
|
37,767
|
32,386
|
|||||||||
|
|||||||||||||
Income
tax expense
|
$
|
291,631
|
$
|
507,740
|
$
|
806,574
|
$
|
1,149,440
|
Installment
due January 25, 2009
|
$
|
2,750,000
|
||
Less:
imputed interest
|
(88,469
|
)
|
||
Present
value of minimum payment, due within one year
|
$
|
2,661,531
|
Twelve months ending July
31,
|
Amount
|
|||
2009
|
$
|
56,294
|
||
2010
|
72,175
|
|||
2011
|
11,232
|
|||
2012
|
8,054
|
|||
2013
|
4,028
|
|||
Total
future minimum lease payments
|
151,783
|
|||
Less:
Amount of imputed interest
|
(
10,426
|
)
|
||
Present
value of future minimum lease payments
|
141,357
|
|||
Current
portion of obligation under capital leases
|
(50,285
|
)
|
||
Long-term
portion
|
$
|
91,072
|
|
Amount
|
|||
2009
|
$
|
255,356
|
||
2010
|
268,064
|
|||
2011
|
266,977
|
|||
2012
|
136,744
|
|||
Total
minimum lease payments
|
$
|
927,141
|
|
Three months ended July
31,
|
Nine months ended July
31,
|
|||||||||||
|
2008
|
2007
|
2008
|
2007
|
|||||||||
Stock-based
compensation expense:
|
|||||||||||||
Cost
of services
|
$
|
15,397
|
$
|
9,824
|
$
|
45,985
|
$
|
51,914
|
|||||
Selling,
general and administrative
|
26,556
|
16,713
|
70,987
|
39,997
|
|||||||||
Stock-based
compensation before tax
|
41,953
|
26,537
|
116,972
|
91,911
|
|||||||||
Income
tax benefit
|
-
|
-
|
-
|
-
|
|||||||||
Net
stock-based compensation expense
|
$
|
41,953
|
$
|
26,537
|
$
|
116,972
|
$
|
91,911
|
|
Three
months ended
July 31,
|
Nine
months ended
July 31,
|
|||||||||||
|
2008
|
2007
|
2008
|
2007
|
|||||||||
Net
income available to common equity holders - used to compute basic
and
diluted earnings per share
|
$
|
514,878
|
$
|
694,528
|
$
|
1,142,785
|
$
|
1,542,256
|
|||||
Weighted
average number of common shares - used to compute basic earnings
per share
|
19,892,186
|
19,615,539
|
19,708,428
|
19,315,415
|
|||||||||
Effect
of warrants to purchase common stock
|
2,318,630
|
2,452,346
|
2,444,831
|
2,777,433
|
|||||||||
Effect
of options to purchase common stock
|
-
|
-
|
-
|
-
|
|||||||||
Weighted
average number of shares - used to compute diluted earnings per
share
|
22,210,816
|
22,067,885
|
22,153,259
|
22,092,848
|
|
Three months
ended July 31, 2008
|
Nine months
ended July 31, 2008
|
|||||||||||
|
Revenues
|
Percent
|
Revenues
|
Percent
|
|||||||||
Revenues by Region
|
|||||||||||||
Puerto
Rico
|
$
|
2,888
|
68.9
|
%
|
$
|
8,173
|
71.1
|
%
|
|||||
United
States
|
1,218
|
29.0
|
%
|
3,209
|
27.9
|
%
|
|||||||
Ireland
|
86
|
2.1
|
%
|
112
|
1.0
|
%
|
|||||||
|
$
|
4,192
|
$
|
11,494
|
|
Three months ended
July 31,
|
Nine months ended
July 31,
|
|||||||||||||||||||||||
|
2008
|
2007
|
2008
|
2007
|
|||||||||||||||||||||
Revenues
|
$
|
4,192
|
100.0
|
%
|
$
|
4,540
|
100.0
|
%
|
$
|
11,494
|
100.0
|
%
|
$
|
12,296
|
100.0
|
%
|
|||||||||
Cost
of services
|
2,548
|
60.8
|
%
|
2,512
|
55.3
|
%
|
7,130
|
62.0
|
%
|
7,108
|
57.8
|
%
|
|||||||||||||
Gross
profit
|
1,644
|
39.2
|
%
|
2,028
|
44.7
|
%
|
4,364
|
38.0
|
%
|
5,188
|
42.2
|
%
|
|||||||||||||
Selling,
general and administrative costs
|
802
|
19.1
|
%
|
762
|
16.8
|
%
|
2,304
|
20.0
|
%
|
2,236
|
18.2
|
%
|
|||||||||||||
Interest
expense
|
46
|
1.1
|
%
|
88
|
1.9
|
%
|
180
|
1.6
|
%
|
302
|
2.5
|
%
|
|||||||||||||
Interest
income
|
11
|
-0.3
|
%
|
24
|
-0.5
|
%
|
69
|
-0.6
|
%
|
68
|
-0.6
|
%
|
|||||||||||||
Loss
on disposition of property
|
-
|
0.0
|
%
|
-
|
0.0
|
%
|
-
|
0.0
|
%
|
26
|
0.2
|
%
|
|||||||||||||
Income
before income taxes
|
807
|
19.3
|
%
|
1,202
|
26.5
|
%
|
1,949
|
17.0
|
%
|
2,692
|
21.9
|
%
|
|||||||||||||
Income
tax expense
|
292
|
7.0
|
%
|
508
|
11.2
|
%
|
806
|
7.0
|
%
|
1,150
|
9.4
|
%
|
|||||||||||||
Net
income
|
515
|
12.3
|
%
|
694
|
15.3
|
%
|
1,143
|
10.0
|
%
|
1,542
|
12.5
|
%
|
3.1
|
Amendment
No. 1 to the Bylaws of the Company (incorporated by reference to
Exhibit
3.1 of the Company’s Current Report on Form 8-K filed on June 6,
2008)
|
|
|
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 pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002
|
|
|
|
|
32.2
|
Certification
of the 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
(Principal
Executive Officer)
|
|
|
|
/s/
Pedro J. Lasanta
|
|
Pedro
J. Lasanta
Chief
Financial Officer
(Principal
Financial Officer and Principal Accounting Officer)
|
|
|
Dated:
September 15, 2008
|
|