These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Delaware
|
|
84-0811316
|
|
(State or other jurisdiction of
incorporation or organization)
|
|
(IRS Employer
Identification No.)
|
|
|
|
|
|
501 South Cherry St., Ste. 320
Denver
, CO
|
|
80246
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
|
Large accelerated filer
¨
|
|
Accelerated filer
¨
|
|
|
Non-accelerated filer
¨
(Do not check if a smaller reporting company)
|
|
Smaller reporting company
x
|
|
Class
|
|
Outstanding at November 12, 2013
|
|
Common stock, $0.005 par value
|
|
34,587,949
|
|
|
Page
|
|
|
|
|
Part I Financial Information
|
|
|
|
|
|
Item 1. Financial Statements
|
|
|
|
|
|
Condensed Consolidated Balance Sheets
|
3
|
|
|
|
|
Condensed Consolidated Statements of Operations and Comprehensive Income
|
4
|
|
|
|
|
Condensed Consolidated Statements of Cash Flows
|
5
|
|
|
|
|
Notes to Condensed Consolidated Financial Statements
|
6
|
|
|
|
|
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
18
|
|
|
|
|
Item 3. Quantitative and Qualitative Disclosures about Market Risk
|
30
|
|
|
|
|
Item 4. Controls and Procedures
|
30
|
|
|
|
|
Part II
|
|
|
|
|
|
Item 1. Legal Proceedings
|
31
|
|
|
|
|
Item 1A. Risk Factors
|
31
|
|
|
|
|
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
|
31
|
|
|
|
|
Item 3. Defaults Upon Senior Securities
|
32
|
|
|
|
|
Item 4. Mine Safety Disclosures
|
32
|
|
|
|
|
Item 5. Other Information
|
32
|
|
|
|
|
Item 6. Exhibits
|
32
|
| 2 | ||
|
|
|
|
|
September 30,
|
|
December 31,
|
|
||
|
|
|
2013
|
|
2012
|
|
||
|
|
|
(Unaudited)
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
Current Assets
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
5,406,955
|
|
$
|
533,627
|
|
|
Accounts receivable, net
|
|
|
2,670,761
|
|
|
7,791,342
|
|
|
Prepaid expenses and other current assets
|
|
|
1,144,201
|
|
|
802,020
|
|
|
Inventories
|
|
|
298,065
|
|
|
273,103
|
|
|
Deferred tax asset
|
|
|
142,745
|
|
|
153,466
|
|
|
Total current assets
|
|
|
9,662,727
|
|
|
9,553,558
|
|
|
|
|
|
|
|
|
|
|
|
Property and Equipment, net
|
|
|
15,816,035
|
|
|
15,020,890
|
|
|
Fixed Assets Held for Sale, net
|
|
|
-
|
|
|
304,429
|
|
|
Non-Competition Agreements, net
|
|
|
-
|
|
|
30,000
|
|
|
Goodwill
|
|
|
301,087
|
|
|
301,087
|
|
|
Long-Term Portion of Interest Rate Swap
|
|
|
17,558
|
|
|
16,171
|
|
|
Other Assets
|
|
|
579,179
|
|
|
630,891
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
26,376,586
|
|
$
|
25,857,026
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
Current Liabilities
|
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities
|
|
$
|
2,071,518
|
|
$
|
3,606,645
|
|
|
Income taxes payable
|
|
|
417,320
|
|
|
-
|
|
|
Line of credit borrowings
|
|
|
-
|
|
|
2,151,052
|
|
|
Current portion of long-term debt
|
|
|
2,071,859
|
|
|
2,236,343
|
|
|
Current portion of interest rate swap
|
|
|
14,880
|
|
|
24,048
|
|
|
Total current liabilities
|
|
|
4,575,577
|
|
|
8,018,088
|
|
|
|
|
|
|
|
|
|
|
|
Long-Term Liabilities
|
|
|
|
|
|
|
|
|
Long-term debt, less current portion
|
|
|
9,139,185
|
|
|
10,570,928
|
|
|
Deferred income taxes, net
|
|
|
2,187,506
|
|
|
451,662
|
|
|
Total long-term liabilities
|
|
|
11,326,691
|
|
|
11,022,590
|
|
|
Total liabilities
|
|
|
15,902,268
|
|
|
19,040,678
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and Contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ Equity
|
|
|
|
|
|
|
|
|
Preferred stock. $.005 par value, 10,000,000 shares authorized, no shares issued or outstanding
|
|
|
-
|
|
|
-
|
|
|
Common stock. $.005 par value, 100,000,000 shares authorized, 32,439,824 and 31,928,894 shares issued, respectively; 103,600 shares of treasury stock; and 32,336,224 and 31,825,294 shares outstanding, respectively
|
|
|
161,682
|
|
|
159,127
|
|
|
Additional paid-in-capital
|
|
|
10,307,808
|
|
|
9,864,363
|
|
|
Accumulated earnings (deficit)
|
|
|
3,181
|
|
|
(3,202,337)
|
|
|
Accumulated other comprehensive income (loss)
|
|
|
1,647
|
|
|
(4,805)
|
|
|
Total stockholders’ equity
|
|
|
10,474,318
|
|
|
6,816,348
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
$
|
26,376,586
|
|
$
|
25,857,026
|
|
| 3 | ||
|
|
|
|
|
For the Three Months Ended
|
|
For the Nine Months Ended
|
|
||||||||
|
|
|
September 30,
|
|
September 30,
|
|
||||||||
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|
||||
|
Revenues
|
|
$
|
4,803,503
|
|
$
|
5,204,348
|
|
$
|
31,318,304
|
|
$
|
20,243,521
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of Revenue
|
|
|
4,656,508
|
|
|
4,848,019
|
|
|
20,799,074
|
|
|
15,930,345
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit
|
|
|
146,995
|
|
|
356,329
|
|
|
10,519,230
|
|
|
4,313,176
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative expenses
|
|
|
890,675
|
|
|
652,208
|
|
|
2,865,542
|
|
|
2,382,304
|
|
|
Depreciation and amortization
|
|
|
543,671
|
|
|
527,503
|
|
|
1,693,871
|
|
|
2,415,881
|
|
|
Total operating expenses
|
|
|
1,434,346
|
|
|
1,179,711
|
|
|
4,559,413
|
|
|
4,798,185
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (Loss) from Operations
|
|
|
(1,287,351)
|
|
|
(823,382)
|
|
|
5,959,817
|
|
|
(485,009)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Income (Expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(247,346)
|
|
|
(211,411)
|
|
|
(813,052)
|
|
|
(638,244)
|
|
|
Gain on disposals of equipment
|
|
|
6,842
|
|
|
251,875
|
|
|
313,299
|
|
|
253,411
|
|
|
Other income
|
|
|
4,600
|
|
|
(14,764)
|
|
|
29,338
|
|
|
65,075
|
|
|
Total Other Income (Expense)
|
|
|
(235,904)
|
|
|
25,700
|
|
|
(470,415)
|
|
|
(319,758)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (Loss) From Continued Operations,
Before Tax Expense |
|
|
(1,523,255)
|
|
|
(797,682)
|
|
|
5,489,402
|
|
|
(804,767)
|
|
|
Income Tax (Expense) Benefit
|
|
|
603,835
|
|
|
425,175
|
|
|
(2,210,169)
|
|
|
463,904
|
|
|
Income (Loss) From Continued Operations, Net of Tax
|
|
|
(919,420)
|
|
|
(372,507)
|
|
|
3,279,233
|
|
|
(340,863)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss From Discontinued Operations, Before Tax
|
|
|
-
|
|
|
(163,437)
|
|
|
(120,845)
|
|
|
(480,585)
|
|
|
Income Tax Benefit
|
|
|
-
|
|
|
63,740
|
|
|
47,130
|
|
|
187,428
|
|
|
Loss From Discontinued Operations, Net of Tax
|
|
|
-
|
|
|
(99,697)
|
|
|
(73,715)
|
|
|
(293,157)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss)
|
|
$
|
(919,420)
|
|
$
|
(472,204)
|
|
$
|
3,205,518
|
|
$
|
(634,020)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Comprehensive Income (Loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized gain on interest rate swaps, net of tax
|
|
|
355
|
|
|
-
|
|
|
3,452
|
|
|
-
|
|
|
Settlements interest rate swap
|
|
|
7,070
|
|
|
-
|
|
|
20,890
|
|
|
-
|
|
|
Reclassified into earnings interest rate swap
|
|
|
(7,070)
|
|
|
-
|
|
|
(20,890)
|
|
|
-
|
|
|
Unrealized loss on available-for-sale securities, net of tax
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(23,073)
|
|
|
Total Other Comprehensive Income (Loss)
|
|
|
355
|
|
|
-
|
|
|
3,452
|
|
|
(23,073)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive Income (Loss)
|
|
$
|
(919,065)
|
|
$
|
(472,204)
|
|
$
|
3,208,970
|
|
$
|
(657,093)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per Common Share - Basic
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations
|
|
$
|
(0.03)
|
|
$
|
(0.02)
|
|
$
|
0.10
|
|
$
|
(0.02)
|
|
|
Income (loss) from discontinued operations
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(0.01)
|
|
|
Total income (loss)
|
|
$
|
(0.03)
|
|
$
|
(0.02)
|
|
$
|
0.10
|
|
$
|
(0.03)
|
|
|
Earnings per Common Share Diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations
|
|
$
|
(0.03)
|
|
$
|
(0.02)
|
|
$
|
0.09
|
|
$
|
(0.02)
|
|
|
Income (loss) from discontinued operations
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(0.01)
|
|
|
Total income (loss)
|
|
$
|
(0.03)
|
|
$
|
(0.02)
|
|
$
|
0.09
|
|
$
|
(0.03)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic weighted average number of common shares outstanding
|
|
|
32,262,639
|
|
|
21,778,866
|
|
|
32,064,182
|
|
|
21,778,866
|
|
|
Add: Dilutive shares assuming exercise of options and warrants
|
|
|
-
|
|
|
-
|
|
|
3,572,096
|
|
|
-
|
|
|
Diluted weighted average number of common shares outstanding
|
|
|
32,262,639
|
|
|
21,778,866
|
|
|
35,636,278
|
|
|
21,778,866
|
|
| 4 | ||
|
|
|
|
|
For the Three Months Ended
|
|
For the Nine Months Ended
|
|
||||||||
|
|
|
September 30,
|
|
September 30,
|
|
||||||||
|
|
|
2013
|
|
2012
|
|
|
2013
|
|
2012
|
|
|||
|
OPERATING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
(919,420)
|
|
$
|
(472,204)
|
|
$
|
3,205,518
|
|
$
|
(634,020)
|
|
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization (includes $17,156 and
$111,220 from discontinued operations in the three and nine months ended September 30, 2012) |
|
|
543,671
|
|
|
544,659
|
|
|
1,693,871
|
|
|
2,527,101
|
|
|
Gain on disposal of equipment
|
|
|
(6,842)
|
|
|
(251,875)
|
|
|
(313,299)
|
|
|
(253,411)
|
|
|
Realized gain on sale of marketable securities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(24,653)
|
|
|
Deferred income taxes
|
|
|
(375,011)
|
|
|
(488,915)
|
|
|
1,742,462
|
|
|
(718,570)
|
|
|
Stock-based compensation
|
|
|
117,224
|
|
|
59,198
|
|
|
446,000
|
|
|
248,485
|
|
|
Amortization of debt issuance costs
|
|
|
76,944
|
|
|
-
|
|
|
230,832
|
|
|
-
|
|
|
Bad debt expense
|
|
|
-
|
|
|
10,624
|
|
|
170,397
|
|
|
8,885
|
|
|
Changes in operating assets and liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
2,506,976
|
|
|
55,985
|
|
|
4,950,184
|
|
|
732,153
|
|
|
Inventories
|
|
|
(13,376)
|
|
|
48,978
|
|
|
(24,962)
|
|
|
34,154
|
|
|
Prepaid expense and other current assets
|
|
|
54,461
|
|
|
(401,514)
|
|
|
(342,181)
|
|
|
(678,000)
|
|
|
Other non-current assets
|
|
|
(10,000)
|
|
|
(15,904)
|
|
|
(179,120)
|
|
|
(865)
|
|
|
Accounts payable and accrued liabilities
|
|
|
194,412
|
|
|
1,088,996
|
|
|
(1,535,127)
|
|
|
887,160
|
|
|
Income taxes payable
|
|
|
(228,824)
|
|
|
-
|
|
|
417,320
|
|
|
-
|
|
|
Net cash provided by operating activities
|
|
|
1,940,215
|
|
|
178,028
|
|
|
10,461,895
|
|
|
2,128,419
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchases of property and equipment
|
|
|
(1,675,424)
|
|
|
(357,060)
|
|
|
(3,512,935)
|
|
|
(2,295,826)
|
|
|
Proceeds from sale and disposal of equipment
|
|
|
8,942
|
|
|
-
|
|
|
1,811,275
|
|
|
385,500
|
|
|
Sales of available-for-sale securities
|
|
|
-
|
|
|
382,000
|
|
|
-
|
|
|
180,208
|
|
|
Net cash provided by (used in) investing activities
|
|
|
(1,666,482)
|
|
|
24,940
|
|
|
(1,701,660)
|
|
|
(1,730,118)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net line of credit (payments) borrowings
|
|
|
-
|
|
|
5,350
|
|
|
(2,151,052)
|
|
|
400,000
|
|
|
Proceeds from issuance of long-term debt
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
1,359,907
|
|
|
Repayment of long-term debt
|
|
|
(601,483)
|
|
|
(385,792)
|
|
|
(1,735,855)
|
|
|
(2,117,574)
|
|
|
Net cash used in financing activities
|
|
|
(601,483)
|
|
|
(380,442)
|
|
|
(3,886,907)
|
|
|
(357,667)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Increase (Decrease) in Cash and Cash Equivalents
|
|
|
(327,750)
|
|
|
(177,474)
|
|
|
4,873,328
|
|
|
40,634
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents, Beginning of Period
|
|
|
5,734,705
|
|
|
635,113
|
|
|
533,627
|
|
|
417,005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents, End of Period
|
|
$
|
5,406,955
|
|
$
|
457,639
|
|
$
|
5,406,955
|
|
$
|
457,639
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental cash flow information:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid for interest
|
|
$
|
180,371
|
|
$
|
200,534
|
|
$
|
532,655
|
|
$
|
606,432
|
|
|
Cash paid for taxes
|
|
$
|
-
|
|
$
|
-
|
|
$
|
3,257
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosure of Non-cash Investing and
Financing Activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equipment purchased through installment loans
|
|
$
|
50,037
|
|
$
|
-
|
|
$
|
139,628
|
|
$
|
-
|
|
|
Cashless exercise of stock options and warrants
|
|
$
|
719
|
|
$
|
-
|
|
$
|
2,555
|
|
$
|
-
|
|
|
Increase in fair value of available-for- sale securities
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
29,415
|
|
| 5 | ||
|
|
|
Name
|
|
State of
Formation
|
|
Ownership
|
|
Business
|
|
Dillco Fluid Service, Inc.
|
|
Kansas
|
|
100% by Enservco
|
|
Oil and natural gas field fluid logistic services.
|
|
|
|
|
|
|
|
|
|
Heat Waves Hot Oil Service LLC
|
|
Colorado
|
|
100% by Enservco
|
|
Oil and natural gas well services, including logistics and stimulation.
|
|
|
|
|
|
|
|
|
|
HE Services, LLC
|
|
Nevada
|
|
100% by Heat Waves
|
|
No active business operations.
Owns construction equipment used by Heat Waves.
|
|
|
|
|
|
|
|
|
|
Real GC, LLC
|
|
Colorado
|
|
100% by Heat Waves
|
|
No active business operations.
Owns real property in Garden City, Kansas that is utilized by Heat Waves.
|
| 6 | ||
|
|
| 7 | ||
|
|
| 8 | ||
|
|
| 9 | ||
|
|
| 10 | ||
|
|
|
|
|
For the Three Months Ended
|
For the Nine Months Ended
|
|
|||||||||
|
|
|
September 30,
|
September 30,
|
|
|||||||||
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
-
|
|
$
|
289,786
|
|
$
|
-
|
|
$
|
415,988
|
|
|
Cost of Revenue
|
|
|
-
|
|
|
435,770
|
|
|
119,882
|
|
|
783,885
|
|
|
Gross Profit
|
|
|
-
|
|
|
(145,984)
|
|
|
(119,882)
|
|
|
(367,897)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
-
|
|
|
17,156
|
|
|
-
|
|
|
111,220
|
|
|
Loss from Operations
|
|
|
-
|
|
|
(163,140)
|
|
|
(119,882)
|
|
|
(479,117)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
-
|
|
|
297
|
|
|
963
|
|
|
1,468
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from discontinued operations
|
|
|
-
|
|
|
(163,437)
|
|
|
(120,845)
|
|
|
(480,585)
|
|
|
Income tax benefit
|
|
|
-
|
|
|
63,740
|
|
|
47,130
|
|
|
187,428
|
|
|
Loss on discontinued operations, net of tax
|
|
$
|
-
|
|
$
|
(99,697)
|
|
$
|
(73,715)
|
|
$
|
(293,157)
|
|
|
|
|
September 30,
|
|
December 31,
|
|
||
|
|
|
2013
|
|
2012
|
|
||
|
Accounts receivable, net
|
|
$
|
-
|
|
$
|
153,754
|
|
|
Fixed assets held for sale, net
|
|
|
-
|
|
|
304,429
|
|
|
Total discontinued assets
|
|
$
|
-
|
|
$
|
458,183
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities
|
|
$
|
-
|
|
$
|
219,882
|
|
|
Total discontinued liabilities
|
|
$
|
-
|
|
$
|
219,882
|
|
| 11 | ||
|
|
|
|
|
September 30,
|
|
December 31,
|
|
||
|
|
|
2013
|
|
2012
|
|
||
|
Trucks and vehicles
|
|
$
|
25,045,676
|
|
$
|
24,388,762
|
|
|
Other equipment
|
|
|
2,794,495
|
|
|
2,781,903
|
|
|
Buildings and improvements
|
|
|
2,373,570
|
|
|
2,403,477
|
|
|
Trucks in process
|
|
|
1,575,914
|
|
|
1,110,356
|
|
|
Land
|
|
|
596,420
|
|
|
601,420
|
|
|
Disposal wells
|
|
|
367,330
|
|
|
667,330
|
|
|
Total property and equipment
|
|
|
32,753,405
|
|
|
31,953,248
|
|
|
Accumulated depreciation
|
|
|
(16,937,370)
|
|
|
(16,932,358)
|
|
|
Property and equipment - net
|
|
$
|
15,816,035
|
|
$
|
15,020,890
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
2013 |
|
|
December 31,
2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Term Loan entered into as part of the debt refinancing in November 2012 with an original principal balance of $
11.0
million, payable in
thirty-five
fixed monthly principal installments of $
130,952
beginning November 2012, with the remaining principal due
November 2, 2015
. Variable rate interest of
4.25% plus 1 Month Libor
(see interest rate swap disclosure below), collateralized by equipment, inventory, and accounts of the Company, entered into by the Company and two of its subsidiaries, Heat Waves Hot Oil Service, LLC and Dillco Fluid Service, Inc. (all as borrowers), and subject to financial covenants.
|
|
$
|
9,559,528
|
|
$
|
10,738,096
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real Estate Loan for a facility in North Dakota entered into with an original principal balance of $
678,750
.
Principal balance amended to $
705,000
during February 2012 and amended again during November 2012 to increase the principal balance by $
47,000
.
Upon the November 2012 amendment
, principal and interest payments of $
7,416
beginning on December 16, 2012 and ending
May 16, 2022
.
Interest is calculated as
Five Year Treasury Yield plus 3.5% with a 4.75% floor
(
4.75
% at September 30, 2013).
Loan is collateralized by land and property purchased with the loan.
Subsequent to September 30, 2013, the Company repaid the obligation, in conjunction with the refinancing agreement, further discussed in Note 10.
|
|
|
697,401
|
|
|
738,097
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note payable entered into with a lending institution in order to purchase field equipment.
Equipment was sold to a third-party on March 25, 2013 and proceeds were used to settle the notes payable.
|
|
|
-
|
|
|
326,964
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note payable to the seller of Heat Waves.
The note was garnished by the Internal Revenue Service (“IRS”) in 2009 and is due on demand; payable in monthly installments of $
3,000
per agreement with the IRS.
|
|
|
287,000
|
|
|
314,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage payable to a bank, interest at
7.25
%, due in monthly payments through February 2015 with a balloon payment of $
111,875
on
March 15, 2015
, secured by land, guaranteed by one of the Company’s stockholders.
|
|
|
174,360
|
|
|
204,941
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note payable entered into with a lending institution in order to purchase field pickup trucks, interest at a fixed rate of
8.05
%.
Term of 60 months, due in monthly installments of $
4,688
through
September 2016
, secured by equipment purchase with the note.
|
|
|
149,384
|
|
|
181,413
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage payable to a bank, interest at
5.9
%, payable in monthly payments through January 2017 with a balloon payment of $
88,118
on
February 1, 2017
, secured by land.
|
|
|
129,486
|
|
|
137,507
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes payable to a vehicle finance company, interest at fixed rates from
4.89
% to
10.25
%, due in monthly installments through August 2015, secured by vehicles, guaranteed by one of the stockholders.
|
|
|
47,562
|
|
|
68,476
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital leases entered into with a leasing company in order to purchase trucks and trailers, interest at a fixed rate of
5
%.
Truck lease term of 24 months, due in monthly installments through September 2012. Trailer lease term of 36 months
, payments due in monthly installments through October 2013.
|
|
|
874
|
|
|
62,308
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note payable entered into with a lending institution in order to purchase equipment, interest at a fixed rate of
8.2
%.
Truck lease term of 60 months, due in monthly installments through January 2017, secured by equipment purchased with the note.
|
|
|
29,834
|
|
|
35,469
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes payable entered into with a lending institution in order to purchase field pickup trucks, interest at a fixed rate of
4.85
%.
Term of 60 months, due in monthly installments ending on various dates through September 2018, secured by equipment purchased with the note.
|
|
|
135,615
|
|
|
-
|
|
|
|
Total
|
|
|
11,211,044
|
|
|
12,807,271
|
|
|
|
Less current portion
|
|
|
(2,071,859)
|
|
|
(
2,236,343
)
|
|
|
|
Long-term debt, net of current portion
|
|
$
|
9,139,185
|
|
$
|
10,570,928
|
|
|
|
|
|
|
|
|
|
|
|
|
| 12 | ||
|
|
|
Twelve Months Ending September 30,
|
|
|
|
|
2014
|
|
$
|
2,071,859
|
|
2015
|
|
|
1,880,158
|
|
2016
|
|
|
6,588,712
|
|
2017
|
|
|
192,225
|
|
2018
|
|
|
93,155
|
|
Thereafter
|
|
|
384,935
|
|
Total
|
|
$
|
11,211,044
|
| 13 | ||
|
|
|
Twelve Months Ending September 30,
|
|
|
|
|
|
2014
|
|
$
|
1,036,463
|
|
|
2015
|
|
|
737,108
|
|
|
2016
|
|
|
425,490
|
|
|
2017
|
|
|
152,593
|
|
|
2018
|
|
|
-
|
|
|
Total
|
|
$
|
2,351,654
|
|
| 14 | ||
|
|
|
|
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
|
|
|
Weighted
|
|
Average
|
|
|
|
|
|
|
|
|
|
|
Average
|
|
Remaining
|
|
Aggregate
|
|
||
|
|
|
|
|
Exercise
|
|
Contractual
|
|
Intrinsic
|
|
||
|
Warrants
|
|
Shares
|
|
Price
|
|
Life (Years)
|
|
Value
|
|
||
|
Outstanding at January 1, 2013
|
|
6,160,170
|
|
$
|
0.55
|
|
4.7
|
|
$
|
1,194,932
|
|
|
Issued for Services
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
Exercised
|
|
(905,206)
|
|
|
0.55
|
|
|
|
|
|
|
|
Forfeited/Cancelled
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
Outstanding at September 30, 2013
|
|
5,254,964
|
|
$
|
0.55
|
|
3.9
|
|
$
|
4,645,768
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable at September 30, 2013
|
|
5,254,964
|
|
$
|
0.55
|
|
3.9
|
|
$
|
4,645,768
|
|
| 15 | ||
|
|
|
|
|
For the Three Months Ended
|
|
For the Nine months Ended
|
|
||||
|
|
|
September 30,
|
|
September 30,
|
|
||||
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expected volatility
|
|
129%
|
|
-
|
|
129% -139%
|
|
118% -120%
|
|
|
Risk-free interest rate
|
|
.62%
|
|
-
|
|
.32% -.62%
|
|
.32% - .37%
|
|
|
Dividend yield
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
Expected term (in years)
|
|
2.5
|
|
-
|
|
2.5 3.5
|
|
3.0 3.5
|
|
|
|
|
Shares
|
|
Weighted
Average Exercise Price |
|
Weighted
Average Remaining Contractual Term (Years) |
|
Aggregate
Intrinsic Value |
|
||
|
Outstanding at December 31, 2012
|
|
3,075,431
|
|
$
|
0.71
|
|
2.33
|
|
$
|
599,175
|
|
|
Granted
|
|
608,000
|
|
|
1.08
|
|
|
|
|
|
|
|
Exercised
|
|
(28,332)
|
|
|
0.82
|
|
|
|
|
|
|
|
Forfeited or Expired
|
|
(238,099)
|
|
|
1.54
|
|
|
|
|
|
|
|
Outstanding at September 30, 2013
|
|
3,417,000
|
|
$
|
0.69
|
|
2.89
|
|
$
|
2,515,685
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Vested or Expected to Vest at September 30, 2013
|
|
3,417,000
|
|
$
|
0.69
|
|
2.89
|
|
$
|
2,515,685
|
|
|
Exercisable at September 30, 2013
|
|
2,718,332
|
|
$
|
0.69
|
|
2.61
|
|
$
|
2,001,357
|
|
| 16 | ||
|
|
|
|
|
Number of
Shares |
|
Weighted-Average Grant-Date Fair
Value |
|
|
|
|
|
|
|
|
|
|
|
Non-vested at December 31, 2012
|
|
810,000
|
|
$
|
0.37
|
|
|
Granted
|
|
608,000
|
|
|
0.81
|
|
|
Vested
|
|
(638,330)
|
|
|
0.60
|
|
|
Forfeited
|
|
(81,002)
|
|
|
0.49
|
|
|
Non-vested at September 30, 2013
|
|
698,668
|
|
$
|
0.53
|
|
| 17 | ||
|
|
| · |
capital requirements and uncertainty of obtaining additional funding on terms acceptable to us;
|
|
| · |
price volatility of oil and natural gas prices, and the effect that lower prices may have on our
customers’ demand for our services, the result of which may adversely impact our revenues and stockholders' equity;
|
|
| · |
a decline in oil or natural gas production, and the impact of general economic conditions on the demand for oil and natural gas and the availability of capital which may impact our ability to perform services for our customers;
|
|
| · |
the broad geographical diversity of our operations which, while expected to diversify the risks related to a slow-down in one area of operations, also adds significantly to our costs of doing business;
|
|
| · |
constraints on us as a result of our substantial indebtedness, including restrictions imposed on us under the terms of our credit facility agreement and our ability to generate sufficient cash flows to repay our debt obligations;
|
|
| · |
our history of losses and working capital deficits which, at times, were significant;
|
|
| · |
adverse weather and environmental conditions;
|
|
| · |
reliance on a limited number of customers;
|
|
| · |
our ability to retain key members of our senior management and key technical employees;
|
|
| · |
impact of environmental, health and safety, and other governmental regulations, and of current or pending legislation with which we and our customers must comply;
|
|
| · |
developments in the global economy;
|
|
| · |
changes in tax laws;
|
|
| · |
the effects of competition;
|
|
| · |
the effect of seasonal factors;
|
|
| · |
further sales or issuances of our common stock and the price and volume volatility of our common stock; and
|
|
| · |
our common stock’s limited trading history.
|
| 18 | ||
|
|
|
|
|
For the Three Months Ended
September 30, |
|
For the Nine Months Ended
September 30, |
|
|
|||||||||
|
|
|
2013
|
|
2012
|
|
|
2013
|
|
2012
|
|
|
||||
|
FINANCIAL RESULTS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
4,803,503
|
|
$
|
5,204,348
|
|
|
$
|
31,318,304
|
|
$
|
20,243,521
|
|
|
|
Cost of Revenue
|
|
|
4,656,508
|
|
|
4,848,019
|
|
|
|
20,799,074
|
|
|
15,930,345
|
|
|
|
Gross Profit
|
|
|
146,995
|
|
|
356,329
|
|
|
|
10,519,230
|
|
|
4,313,176
|
|
|
|
Gross Margin
|
|
|
3
|
%
|
|
7
|
%
|
|
|
34
|
%
|
|
21
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (Loss) From Operations
|
|
|
(1,287,351)
|
|
|
(823,382)
|
|
|
|
5,959,817
|
|
|
(485,009)
|
|
|
|
Net Income (Loss)
|
|
$
|
(919,420)
|
|
$
|
(472,204)
|
|
|
$
|
3,205,518
|
|
$
|
(634,020)
|
|
|
|
Earnings per Common Share Diluted
|
|
$
|
(0.03)
|
|
$
|
(0.02)
|
|
|
$
|
0.09
|
|
$
|
(0.03)
|
|
|
|
Diluted weighted average number of
common shares outstanding |
|
|
32,262,639
|
|
|
21,778,866
|
|
|
|
35,636,278
|
|
|
21,778,866
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA* from continuing
Operations |
|
$
|
(626,456)
|
|
$
|
(236,681)
|
|
|
$
|
8,099,688
|
|
$
|
2,179,331
|
|
|
|
Adjusted EBITDA* Margin
|
|
|
(13)
|
%
|
|
(5)
|
%
|
|
|
26
|
%
|
|
11
|
%
|
|
| 19 | ||
|
|
|
|
|
For the Three Months Ended
September 30, |
|
For the Nine Months Ended
September 30, |
|
||||||||
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|
||||
|
BY SERVICE OFFERING:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fluid Management
(1)
|
|
$
|
2,422,106
|
|
$
|
2,958,423
|
|
$
|
6,570,914
|
|
$
|
7,267,620
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Well Enhancement Services
(2)
|
|
|
2,334,692
|
|
|
2,107,406
|
|
|
24,522,534
|
|
|
12,645,099
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Well Site Construction and Roustabout Services
(6)
|
|
|
46,705
|
|
|
138,519
|
|
|
224,856
|
|
|
330,802
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenues
|
|
$
|
4,803,503
|
|
$
|
5,204,348
|
|
$
|
31,318,304
|
|
$
|
20,243,521
|
|
|
|
For the Three Months Ended
September 30, |
|
For the Nine Months Ended
September 30, |
|||||||||||
|
|
|
2013
|
|
|
2012
|
|
2013
|
|
2012
|
|
||||
|
BY GEOGRAPHY:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Eastern USA Region
(3)
|
|
$
|
308,330
|
|
|
$
|
429,974
|
|
$
|
5,526,031
|
|
$
|
1,969,195
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rocky Mountain Region
(4)
|
|
|
1,768,065
|
|
|
|
1,625,897
|
|
|
16,728,013
|
|
|
9,909,310
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Central USA Region
(5)
|
|
|
2,727,108
|
|
|
|
3,148,477
|
|
|
9,064,260
|
|
|
8,365,016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenues
|
|
$
|
4,803,503
|
|
|
$
|
5,204,348
|
|
$
|
31,318,304
|
|
$
|
20,243,521
|
|
| (1) |
Services include water hauling/disposal and frac tank rental.
|
|
| (2) |
Services include frac water heating, acidizing, hot oil services, and pressure testing.
|
|
| (3) |
Consists of operations and services performed in the southern region of the Marcellus Shale formation (southwestern Pennsylvania and northern West Virginia) and the Utica Shale formation (eastern Ohio). Heat Waves is the Company’s only subsidiary operating in this region.
|
| 20 | ||
|
|
| (4) |
Consists of operations and services performed in the D-J Basin/Niobrara region (northeastern Colorado and southeastern Wyoming), the Green River and Powder River Basin (southern Wyoming), and Williston Basin/Bakken field (western North Dakota and eastern Montana).
Heat Waves is the Company’s only subsidiary operating in this region.
|
|
| (5) |
Consists of southwestern Kansas, northwestern Oklahoma, Texas panhandle, and northern New Mexico.
Both Dillco and Heat Waves engage in business operations in this region.
|
|
| (6) |
Amounts herein represent our Dillco construction and roustabout services.
During 2012, the Heat Waves’ construction and roustabout service line was discontinued.
See Note 3 to our consolidated financial statements accompanying this report for more details.
|
| 21 | ||
|
|
| (1) |
Well enhancement service revenues, which typically generate a higher gross profit margin than other services, increased to 49% and 78% of consolidated revenues for the three and
nine
months ended September 30, 2013 as compared to 40% and 62% during the comparable periods last year.
Despite the overall drop in gross margin in the most recent quarter, the overall year to date gross margin increased due to more revenue generated from the higher margin well enhancement service revenues;
|
|
| (2) |
Labor costs as a percentage of revenue were higher during the comparable periods last year due to unseasonably warm weather which resulted in lower utilization of field personnel; and
|
| 22 | ||
|
|
| (3) |
In prior periods, the Company realized a reduction in costs of revenues through the implementation and maintenance of several cost-reduction programs and policies.
Due to the significant increase in revenues from continuing operations during the first nine months of 2013, the Company was able to benefit from these cost-reduction programs and policies and our gross profit margins from each incremental dollar of revenue showed a significant increase in profitability.
|
| 23 | ||
|
|
|
|
|
For Three Months Ended
September 30, |
|
For Nine Months Ended
September 30, |
|
||||||||
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|
||||
|
EBITDA* from continuing operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (Loss) from continuing operations
|
|
$
|
(919,420)
|
|
$
|
(372,507)
|
|
$
|
3,279,233
|
|
$
|
(340,863)
|
|
|
Add Back (Deduct)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense
|
|
|
247,346
|
|
|
211,411
|
|
|
813,052
|
|
|
638,244
|
|
|
Provision for income taxes
|
|
|
(603,835)
|
|
|
(425,175)
|
|
|
2,210,169
|
|
|
(463,904)
|
|
|
Depreciation and amortization
|
|
|
543,671
|
|
|
527,503
|
|
|
1,693,871
|
|
|
2,415,881
|
|
|
EBITDA* from continuing operations
|
|
|
(732,238)
|
|
|
(58,768)
|
|
|
7,996,325
|
|
|
2,249,358
|
|
|
Add Back (Deduct)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation
|
|
|
117,224
|
|
|
59,198
|
|
|
446,000
|
|
|
248,459
|
|
|
(Gain) on sale and disposal of equipment
|
|
|
(6,842)
|
|
|
(251,875)
|
|
|
(313,299)
|
|
|
(253,411)
|
|
|
Interest and other income
|
|
|
(4,600)
|
|
|
14,764
|
|
|
(29,338)
|
|
|
(65,075)
|
|
|
Adjusted EBITDA* from continuing operations
|
|
$
|
(626,456)
|
|
$
|
(236,681)
|
|
$
|
8,099,688
|
|
$
|
2,179,331
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA* from discontinued operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (Loss) from discontinued operations
|
|
|
-
|
|
|
(99,697)
|
|
|
(73,715)
|
|
|
(293,157)
|
|
|
Add Back (Deduct)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense
|
|
|
-
|
|
|
297
|
|
|
963
|
|
|
1,468
|
|
|
Income tax benefit
|
|
|
-
|
|
|
(63,740)
|
|
|
(47,130)
|
|
|
(187,428)
|
|
|
Depreciation and amortization
|
|
|
-
|
|
|
17,156
|
|
|
-
|
|
|
111,220
|
|
|
EBITDA* and Adjusted EBITDA*
from discontinued operations |
|
$
|
-
|
|
$
|
(145,984)
|
|
$
|
(119,882)
|
|
$
|
(367,897)
|
|
| 24 | ||
|
|
|
|
|
For the Three Months Ended
September 30, |
|
For the Nine Months Ended
September 30, |
|
||||||||
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|
||||
|
Net cash provided by operating activities
|
|
$
|
1,940,215
|
|
$
|
178,028
|
|
$
|
10,461,895
|
|
$
|
2,128,419
|
|
|
Net cash provided (used) in investing activities
|
|
|
(1,666,482)
|
|
|
24,940
|
|
|
(1,701,660)
|
|
|
(1,730,118)
|
|
|
Net cash (used) provided by financing activities
|
|
|
(601,483)
|
|
|
(380,442)
|
|
|
(3,886,907)
|
|
|
(357,667)
|
|
|
Net Increase (Decrease) in Cash and Cash Equivalents
|
|
|
(327,750)
|
|
|
(177,474)
|
|
|
4,873,328
|
|
|
40,634
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents, Beginning of Period
|
|
|
5,734,705
|
|
|
635,113
|
|
|
533,627
|
|
|
417,005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents, End of Period
|
|
$
|
5,406,955
|
|
$
|
457,639
|
|
$
|
5,406,955
|
|
$
|
457,639
|
|
| 25 | ||
|
|
|
|
|
September 30,
2013 |
|
December 31,
2012 |
|
||
|
|
|
|
|
|
|
|
|
|
Current Assets
|
|
$
|
9,662,727
|
|
$
|
9,553,558
|
|
|
Total Assets
|
|
|
26,376,586
|
|
|
25,857,026
|
|
|
Current Liabilities
|
|
|
4,575,577
|
|
|
8,018,088
|
|
|
Total Liabilities
|
|
|
15,902,268
|
|
|
19,040,678
|
|
|
Working Capital (Current Assets net of Current Liabilities)
|
|
|
5,087,150
|
|
|
1,535,470
|
|
|
Stockholders’ equity
|
|
|
10,474,318
|
|
|
6,816,348
|
|
| (i) |
an annual limit on capital expenditures ($10,150,000 for 2013 and $2,500,000 annually thereafter;
|
|
| (ii) |
a minimum fixed charge coverage ratio (as defined, not less than 1.1:1, measured as of the last day of each fiscal quarter, and must be determined based on trailing twelve month information.); and
|
|
| (iii) |
a minimum tangible net worth test (set annually by the lender based upon financial projections of the Company and is measured on a quarterly basis. For 2013 the covenant requirement ranges from $4,244,000 to $5,114,000. The Company and PNC will determine the 2014 covenant amounts in December 2013 after the Company submits its 2014 financial projections to the lender.
|
| 26 | ||
|
|
| 27 | ||
|
|
| 28 | ||
|
|
| 29 | ||
|
|
| 30 | ||
|
|
| 31 | ||
|
|
|
Exhibit
No. |
|
Title
|
|
2.01
|
|
Agreement and Plan of Merger and Reorganization dated June 24, 2010. (1)
|
|
3.01
|
|
Second Amended and Restated Certificate of Incorporation. (2)
|
|
3.02
|
|
Amended and Restated Bylaws. (3)
|
|
11.1
|
|
Statement of Computation of per share earnings Filed herewith. (contained in Note 2 to the Condensed Consolidated Financial Statements).
|
|
31.1
|
|
Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (Michael D. Herman, Principal Executive Officer).
Filed herewith.
|
|
31.2
|
|
Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (Robert J. Devers,
Principal Financial Officer
).
Filed herewith.
|
|
32
|
|
Certification Pursuant to 18 U.S.C. §1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (Michael D. Herman, Chief Executive Officer, and Robert J. Devers, Chief Financial Officer).
Filed herewith.
|
|
101.INS
|
|
XBRL Instance Document
|
|
101.SCH
|
|
XBRL Schema Document
|
|
101.CAL
|
|
XBRL Calculation Linkbase Document
|
|
101.LAB
|
|
XBRL Label Linkbase Document
|
|
101.PRE
|
|
XBRL Presentation Linkbase Document
|
|
101.DEF
|
|
XBRL Definition Linkbase Document
|
|
(1
|
(1)
|
Incorporated by reference from the Company’s Current Report on Form 8-K dated June 24, 2010 and filed on the same date.
|
|
|
(2)
|
Incorporated by reference from the Company’s Current Report on Form 8-K dated December 30, 2010, and filed on January 4, 2011.
|
|
|
(3)
|
Incorporated by reference from the Company’s Current Report on Form 8-K dated July 27, 2010, and filed on July 28, 2010.
|
| 32 | ||
|
|
|
Date:
November 14, 2013
|
|
/s/ Michael D. Herman
|
|
|
|
Michael D. Herman, Chairman and Chief Executive Officer (Principal Executive Officer)
|
|
|
|
|
|
Date:
November 14, 2013
|
|
/s/ Robert J. Devers
|
|
|
|
Robert J. Devers, Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer)
|
| 33 | ||
|
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|