(Mark One)
|
|
|
|
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Nevada
|
11-3797644
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
|
|
5435 Balboa Blvd., Suite 202, Encino, California
|
91316
|
(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 þ
|
Title of Class
|
|
Number of Shares Outstanding on January 27, 2014
|
Common Stock, $0.001 par value
|
|
17,554,729
|
PART I FINANCIAL INFORMATION
|
|
3
|
Item 1. Condensed Consolidated Financial Statements (unaudited)
|
|
3
|
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
|
16
|
Item 3. Quantitative and Qualitative Disclosures About Market Risk
|
|
25
|
Item 4. Controls and Procedures
|
|
25
|
|
|
|
PART II OTHER INFORMATION
|
|
26
|
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds |
|
26
|
Item 6. Exhibits
|
|
26
|
|
|
|
SIGNATURES
|
|
27
|
2 | ||
|
|
December 31,
|
|
June 30,
|
|
||
|
|
2013
|
|
2013
|
|
||
|
|
(unaudited)
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
2,074,600
|
|
$
|
1,699,969
|
|
Accounts receivable:
|
|
|
|
|
|
|
|
Trade receivables, net of allowance of $224,091 and $211,743, respectively
|
|
|
5,609,223
|
|
|
4,966,717
|
|
Due from factor
|
|
|
12,434
|
|
|
165,971
|
|
Inventory
|
|
|
158,780
|
|
|
171,682
|
|
Prepaid expenses and other current assets
|
|
|
335,049
|
|
|
327,532
|
|
Prepaid royalties
|
|
|
900,260
|
|
|
351,852
|
|
Total current assets
|
|
|
9,090,346
|
|
|
7,683,723
|
|
|
|
|
|
|
|
|
|
Other assets:
|
|
|
|
|
|
|
|
Property and equipment, net of accumulated depreciation of $1,327,708 and $1,094,953, respectively
|
|
|
699,686
|
|
|
831,231
|
|
Intangible assets, net of accumulated amortization of $357,955 and $308,245, respectively
|
|
|
89,410
|
|
|
123,482
|
|
Deposits and other assets
|
|
|
480,067
|
|
|
286,073
|
|
Total assets
|
|
$
|
10,359,509
|
|
$
|
8,924,509
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders’ Equity
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
Accounts payable and accrued expenses
|
|
$
|
8,423,076
|
|
$
|
7,530,034
|
|
Capital lease obligations, current
|
|
|
319,075
|
|
|
221,461
|
|
Notes payable, current
|
|
|
46,808
|
|
|
55,293
|
|
Due to factor
|
|
|
171,415
|
|
|
246,221
|
|
Deferred revenue
|
|
|
429,339
|
|
|
53,216
|
|
Total current liabilities
|
|
|
9,389,713
|
|
|
8,106,225
|
|
|
|
|
|
|
|
|
|
Long term liabilities:
|
|
|
|
|
|
|
|
Notes payable, long term
|
|
|
-
|
|
|
11,059
|
|
Capital lease obligations, long term
|
|
|
280,574
|
|
|
493,045
|
|
Total liabilities
|
|
|
9,670,287
|
|
|
8,610,329
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ equity:
|
|
|
|
|
|
|
|
Preferred stock; $0.001 par value; 20,000,000 shares authorized; no shares
issued and outstanding |
|
|
-
|
|
|
-
|
|
Common stock; $0.001 par value; 100,000,000 shares authorized; 17,554,729
and 16,970,465 shares issued and outstanding, respectively |
|
|
17,555
|
|
|
16,970
|
|
Additional paid-in capital
|
|
|
15,234,926
|
|
|
14,213,443
|
|
Accumulated deficit
|
|
|
(14,581,741)
|
|
|
(13,992,238)
|
|
Accumulated other comprehensive income
|
|
|
18,482
|
|
|
76,005
|
|
Total stockholders’ equity
|
|
|
689,222
|
|
|
314,180
|
|
Total liabilities and stockholders’ equity
|
|
$
|
10,359,509
|
|
$
|
8,924,509
|
|
3 | ||
|
|
Three Months Ended
|
|
Six Months Ended
|
|
||||||||
|
|
December 31,
|
|
December 31,
|
|
||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
9,622,379
|
|
$
|
13,982,098
|
|
$
|
18,200,100
|
|
$
|
23,524,097
|
|
Cost of revenue
|
|
|
7,402,073
|
|
|
11,223,397
|
|
|
13,974,818
|
|
|
18,608,552
|
|
Gross profit
|
|
|
2,220,306
|
|
|
2,758,701
|
|
|
4,225,282
|
|
|
4,915,545
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative
|
|
|
2,521,246
|
|
|
2,414,701
|
|
|
4,532,275
|
|
|
4,405,411
|
|
Depreciation and amortization
|
|
|
120,964
|
|
|
134,914
|
|
|
238,315
|
|
|
321,572
|
|
Gain on sale of fixed assets
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(6,879)
|
|
Total operating expenses
|
|
|
2,642,210
|
|
|
2,549,615
|
|
|
4,770,590
|
|
|
4,720,104
|
|
Income (loss) from operations
|
|
|
(421,904)
|
|
|
209,086
|
|
|
(545,308)
|
|
|
195,441
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expenses)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(15,278)
|
|
|
(22,723)
|
|
|
(27,925)
|
|
|
(59,560)
|
|
Other income (expense)
|
|
|
(7,175)
|
|
|
(6,956)
|
|
|
(6,389)
|
|
|
(9,914)
|
|
Total other expense
|
|
|
(22,453)
|
|
|
(29,679)
|
|
|
(34,314)
|
|
|
(69,474)
|
|
Income (loss) before provision for income taxes
|
|
|
(444,357)
|
|
|
179,407
|
|
|
(579,622)
|
|
|
125,967
|
|
Provision for income taxes
|
|
|
(2,199)
|
|
|
(1,088)
|
|
|
(9,881)
|
|
|
(1,681)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
(446,556)
|
|
|
178,319
|
|
|
(589,503)
|
|
|
124,286
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation
|
|
|
(20,549)
|
|
|
(37,603)
|
|
|
(57,523)
|
|
|
(65,250)
|
|
Comprehensive income (loss)
|
|
$
|
(467,105)
|
|
$
|
140,716
|
|
$
|
(647,026)
|
|
$
|
59,036
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(0.03)
|
|
$
|
0.01
|
|
$
|
(0.03)
|
|
$
|
0.01
|
|
Diluted
|
|
$
|
(0.03)
|
|
$
|
0.01
|
|
$
|
(0.03)
|
|
$
|
0.01
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
17,171,633
|
|
|
17,208,117
|
|
|
17,071,049
|
|
|
17,145,856
|
|
Diluted
|
|
|
17,171,633
|
|
|
17,208,117
|
|
|
17,071,049
|
|
|
17,175,663
|
|
4 | ||
|
|
|
|
|
|
|
Additional
|
|
|
|
|
Other
|
|
Total
|
|
|||
|
|
Common Stock
|
|
Paid-in
|
|
Accumulated
|
|
Comprehensive
|
|
Stockholders'
|
|
|||||||
|
|
Shares
|
|
Amount
|
|
Capital
|
|
Deficit
|
|
Income
|
|
Equity
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, July 1, 2013
|
|
16,970,465
|
|
$
|
16,970
|
|
$
|
14,213,443
|
|
$
|
(13,992,238)
|
|
$
|
76,005
|
|
$
|
314,180
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value of vested stock
options |
|
-
|
|
|
-
|
|
|
131,678
|
|
|
-
|
|
|
-
|
|
|
131,678
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value of common stock
issued for services |
|
165,264
|
|
|
166
|
|
|
52,224
|
|
|
-
|
|
|
-
|
|
|
52,390
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares issued upon
exercise of warrants |
|
419,000
|
|
|
419
|
|
|
837,581
|
|
|
-
|
|
|
-
|
|
|
838,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for the period
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(589,503)
|
|
|
-
|
|
|
(589,503)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(57,523)
|
|
|
(57,523)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2013
|
|
17,554,729
|
|
$
|
17,555
|
|
$
|
15,234,926
|
|
$
|
(14,581,741)
|
|
$
|
18,482
|
|
$
|
689,222
|
|
5 | ||
|
|
Six Months ended
|
|
||||
|
|
December 31,
|
|
||||
|
|
2013
|
|
2012
|
|
||
|
|
|
|
|
|
|
|
Cash flow from operating activities:
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
(589,503)
|
|
$
|
124,286
|
|
Adjustment to reconcile net income (loss) to net cash provided by (used in) operating activities:
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
238,315
|
|
|
343,815
|
|
Fair value of vested stock options
|
|
|
131,678
|
|
|
110,406
|
|
Fair value of common stock issued for services
|
|
|
52,390
|
|
|
-
|
|
Gain on sale of fixed assets
|
|
|
-
|
|
|
(6,879)
|
|
|
|
|
|
|
|
|
|
Changes in assets and liabilities:
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
(642,506)
|
|
|
(2,773,262)
|
|
Inventory
|
|
|
12,902
|
|
|
11,718
|
|
Due from factor
|
|
|
153,537
|
|
|
(63,604)
|
|
Prepaid expenses and other current assets
|
|
|
(7,517)
|
|
|
(590,644)
|
|
Prepaid royalties
|
|
|
(548,408)
|
|
|
13,779
|
|
Deposits and other assets
|
|
|
(193,994)
|
|
|
(2,913)
|
|
Accounts payable and accrued expenses
|
|
|
893,042
|
|
|
3,677,225
|
|
Deferred revenue
|
|
|
376,123
|
|
|
257,474
|
|
Net cash provided by (used in) operating activities
|
|
|
(123,941)
|
|
|
1,101,401
|
|
|
|
|
|
|
|
|
|
Cash flow from investing activities:
|
|
|
|
|
|
|
|
Purchase of property and equipment
|
|
|
(20,359)
|
|
|
(61,810)
|
|
Purchase of intangible assets
|
|
|
(15,638)
|
|
|
-
|
|
Proceeds from sale of fixed assets
|
|
|
-
|
|
|
16,357
|
|
Net cash used in investing activities
|
|
|
(35,997)
|
|
|
(45,453)
|
|
|
|
|
|
|
|
|
|
Cash flow from financing activities:
|
|
|
|
|
|
|
|
Payments to factor
|
|
|
(74,806)
|
|
|
(8,860)
|
|
Payment of notes payable
|
|
|
(19,544)
|
|
|
(28,263)
|
|
Payment of capital lease obligations
|
|
|
(114,857)
|
|
|
(262,845)
|
|
Payments under line of credit
|
|
|
-
|
|
|
(900,000)
|
|
Issuance of shares upon exercise of warrants for cash
|
|
|
838,000
|
|
|
-
|
|
Net cash provided by (used in) financing activities
|
|
|
628,793
|
|
|
(1,199,968)
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes
|
|
|
(94,224)
|
|
|
(108,673)
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
374,631
|
|
|
(252,693)
|
|
Cash and cash equivalents, beginning of period
|
|
|
1,699,969
|
|
|
3,150,978
|
|
Cash and cash equivalents, end of period
|
|
$
|
2,074,600
|
|
$
|
2,898,285
|
|
6 | ||
|
|
Six Months ended
|
|
||||
|
|
December 31,
|
|
||||
|
|
2013
|
|
2012
|
|
||
|
|
|
|
|
|
|
|
Supplemental disclosures of cash flow information:
|
|
|
|
|
|
|
|
Cash paid for income taxes
|
|
$
|
9,881
|
|
$
|
1,681
|
|
Cash paid for interest
|
|
$
|
27,925
|
|
$
|
59,560
|
|
|
|
|
|
|
|
|
|
Supplemental disclosures of non-cash investing and financing activities:
|
|
|
|
|
|
|
|
Acquisition of customer list through issuance of common shares
|
|
$
|
-
|
|
$
|
154,908
|
|
7 | ||
8 | ||
9 | ||
|
|
As of December 31,
2013 |
|
|
As of June 30,
2013 |
|
Customer A
|
|
23
|
%
|
|
11
|
%
|
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
||||||
|
|
December 31,
|
|
|
December 31,
|
|
||||||
|
|
2013
|
|
|
2012
|
|
|
2013
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Customer A
|
|
21
|
%
|
|
23
|
%
|
|
16
|
%
|
|
16
|
%
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
||||
|
|
December 31,
|
|
December 31,
|
|
||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
Vendor A
|
|
28
|
%
|
26
|
%
|
21
|
%
|
22
|
%
|
Vendor B
|
|
|
*
|
30
|
%
|
|
*
|
22
|
%
|
Vendor C
|
|
|
*
|
|
*
|
12
|
%
|
|
*
|
Vendor D
|
|
|
*
|
|
*
|
11
|
%
|
|
*
|
10 | ||
|
|
Three Months Ended
December 31, |
|
Six Months Ended
December 31, |
|
||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|
||||
Numerator:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
(446,556)
|
|
$
|
178,319
|
|
$
|
(589,503)
|
|
$
|
124,286
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding (basic)
|
|
|
17,171,633
|
|
|
17,208,117
|
|
|
17,071,049
|
|
|
17,145,856
|
|
Effect of diluted securities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
29,807
|
|
Weighted average shares outstanding (diluted)
|
|
|
17,171,633
|
|
|
17,208,117
|
|
|
17,071,049
|
|
|
17,175,663
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(0.03)
|
|
$
|
0.01
|
|
$
|
(0.03)
|
|
$
|
0.01
|
|
Diluted
|
|
$
|
(0.03)
|
|
$
|
0.01
|
|
$
|
(0.03)
|
|
$
|
0.01
|
|
11 | ||
12 | ||
|
|
All Options
|
|
Vested Options
|
|
Unvested Options
|
|
||||||||||||
|
|
Shares
|
|
Weighted
Average Exercise Price |
|
Shares
|
|
Weighted
Average Exercise Price |
|
Shares
|
|
Weighted
Average Exercise Price |
|
||||||
Outstanding at June 30, 2013
|
|
|
1,692,898
|
|
|
1.24
|
|
|
1,352,730
|
|
|
1.23
|
|
|
340,168
|
|
|
1.29
|
|
Granted
|
|
|
191,472
|
|
|
1.80
|
|
|
7,400
|
|
|
1.80
|
|
|
184,072
|
|
|
1.80
|
|
Options vesting
|
|
|
-
|
|
|
-
|
|
|
56,834
|
|
|
1.41
|
|
|
(56,834)
|
|
|
1.41
|
|
Exercised
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Forfeited/Cancelled
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Outstanding at December 31, 2013
|
|
|
1,884,370
|
|
$
|
1.30
|
|
|
1,416,964
|
|
$
|
1.24
|
|
|
467,406
|
|
$
|
1.48
|
|
Option
Exercise Price |
|
Options
Outstanding |
|
Remaining
Contractual Life (in years) |
|
Options
Exercisable |
|
||||
$
|
1.00
|
|
|
347,000
|
|
|
5.41
|
|
|
347,000
|
|
|
1.02
|
|
|
287,000
|
|
|
6.58
|
|
|
287,000
|
|
|
1.07
|
|
|
53,898
|
|
|
8.79
|
|
|
42,231
|
|
|
1.15
|
|
|
278,000
|
|
|
9.11
|
|
|
150,000
|
|
|
1.25
|
|
|
32,000
|
|
|
9.13
|
|
|
-
|
|
|
1.30
|
|
|
263,000
|
|
|
8.18
|
|
|
175,333
|
|
|
1.50
|
|
|
380,000
|
|
|
4.06
|
|
|
380,000
|
|
|
1.80
|
|
|
190,050
|
|
|
9.73
|
|
|
7,400
|
|
|
1.85
|
|
|
24,000
|
|
|
9.39
|
|
|
-
|
|
|
1.97
|
|
|
1,422
|
|
|
9.90
|
|
|
-
|
|
|
3.00
|
|
|
15,000
|
|
|
7.04
|
|
|
15,000
|
|
|
3.05
|
|
|
10,000
|
|
|
7.12
|
|
|
10,000
|
|
|
3.65
|
|
|
3,000
|
|
|
7.22
|
|
|
3,000
|
|
Total
|
|
|
1,884,370
|
|
|
|
|
|
1,416,964
|
|
13 | ||
|
|
Number of
Warrants |
|
Weighted
Average Exercise Price |
|
||
Outstanding, June 30, 2013
|
|
|
2,376,173
|
|
|
2.06
|
|
Granted
|
|
|
-
|
|
|
-
|
|
Exercised
|
|
|
(419,000)
|
|
|
2.00
|
|
Expired
|
|
|
(662,175)
|
|
|
2.00
|
|
Outstanding, December 31, 2013
|
|
|
1,294,998
|
|
$
|
2.11
|
|
Exercisable, June 30, 2013
|
|
|
2,376,173
|
|
$
|
2.06
|
|
Exercisable, December 31, 2013
|
|
|
1,294,998
|
|
$
|
2.11
|
|
Warrant
Exercise Price |
|
Warrants
Outstanding |
|
Remaining
Contractual Life (in years) |
|
Warrants
Exercisable |
|
||||
$
|
1.19
|
|
|
150,000
|
|
|
7.98
|
|
|
150,000
|
|
|
1.25
|
|
|
150,000
|
|
|
1.85
|
|
|
150,000
|
|
|
1.75
|
|
|
333,331
|
|
|
0.89
|
|
|
333,331
|
|
|
2.25
|
|
|
266,667
|
|
|
0.97
|
|
|
266,667
|
|
|
3.00
|
|
|
390,000
|
|
|
0.12
|
|
|
390,000
|
|
|
3.50
|
|
|
2,500
|
|
|
2.50
|
|
|
2,500
|
|
|
4.00
|
|
|
2,500
|
|
|
2.50
|
|
|
2,500
|
|
Total
|
|
|
1,294,998
|
|
|
|
|
|
1,294,998
|
|
14 | ||
|
|
Number of
Shares |
|
Weighted
Average Grant Date Fair Value |
|
||
Non-vested, June 30, 2013
|
|
|
33,939
|
|
|
1.85
|
|
Granted
|
|
|
162,516
|
|
|
1.81
|
|
Vested
|
|
|
-
|
|
|
-
|
|
Forfeited
|
|
|
-
|
|
|
-
|
|
Non-vested, December 31, 2013
|
|
|
196,455
|
|
$
|
1.82
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
||||||||||||||
|
|
December 31, 2013
|
|
December 31, 2013
|
|
||||||||||||||
|
|
North
|
|
|
|
|
|
|
|
North
|
|
|
|
|
|
|
|
||
|
|
American
|
|
TAAG
|
|
|
|
|
American
|
|
TAAG
|
|
|
|
|
||||
|
|
Operations
|
|
(France)
|
|
Total
|
|
Operations
|
|
(France)
|
|
Total
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
7,383,148
|
|
$
|
2,239,231
|
|
$
|
9,622,379
|
|
$
|
14,000,578
|
|
$
|
4,199,522
|
|
$
|
18,200,100
|
|
Cost of revenue
|
|
|
6,067,698
|
|
|
1,334,375
|
|
|
7,402,073
|
|
|
11,487,425
|
|
|
2,487,393
|
|
|
13,974,818
|
|
Selling, general and administrative expenses
|
|
|
1,718,559
|
|
|
802,687
|
|
|
2,521,246
|
|
|
2,957,872
|
|
|
1,574,403
|
|
|
4,532,275
|
|
Depreciation and amortization
|
|
|
50,770
|
|
|
70,194
|
|
|
120,964
|
|
|
98,321
|
|
|
139,994
|
|
|
238,315
|
|
Income (loss) from operations
|
|
$
|
(453,879)
|
|
$
|
31,975
|
|
$
|
(421,904)
|
|
$
|
(543,040)
|
|
$
|
(2,268)
|
|
$
|
(545,308)
|
|
|
|
Three Months Ended
December 31, 2012 |
|
Six Months Ended
December 31, 2012 |
|
||||||||||||||
|
|
North
American Operations |
|
TAAG
(France) |
|
Total
|
|
North
American Operations |
|
TAAG
(France) |
|
Total
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
11,544,064
|
|
$
|
2,438,034
|
|
$
|
13,982,098
|
|
$
|
18,647,223
|
|
$
|
4,876,874
|
|
$
|
23,524,097
|
|
Cost of revenue
|
|
|
9,848,155
|
|
|
1,375,242
|
|
|
11,223,397
|
|
|
15,685,344
|
|
|
2,923,208
|
|
|
18,608,552
|
|
Selling, general and administrative expenses
|
|
|
1,242,750
|
|
|
1,171,951
|
|
|
2,414,701
|
|
|
2,365,597
|
|
|
2,039,814
|
|
|
4,405,411
|
|
Depreciation and amortization
|
|
|
43,191
|
|
|
91,723
|
|
|
134,914
|
|
|
137,467
|
|
|
184,105
|
|
|
321,572
|
|
Gain on sale of fixed assets
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(8,500)
|
|
|
1,621
|
|
|
(6,879)
|
|
Income (loss) from operations
|
|
$
|
409,968
|
|
$
|
(200,882)
|
|
$
|
209,086
|
|
$
|
467,315
|
|
$
|
(271,874)
|
|
$
|
195,441
|
|
|
|
As of December 31, 2013
|
|
As of June 30, 2013
|
|
||||||||||||||
|
|
North
|
|
|
|
|
|
|
|
North
|
|
|
|
|
|
|
|
||
|
|
American
|
|
TAAG
|
|
|
|
|
American
|
|
TAAG
|
|
|
|
|
||||
|
|
Operations
|
|
(France)
|
|
Total
|
|
Operations
|
|
(France)
|
|
Total
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets
|
|
$
|
6,835,895
|
|
$
|
2,254,451
|
|
$
|
9,090,346
|
|
$
|
5,536,474
|
|
$
|
2,147,249
|
|
$
|
7,683,723
|
|
Property and equipment, net
|
|
|
145,057
|
|
|
554,629
|
|
|
699,686
|
|
|
189,596
|
|
|
641,635
|
|
|
831,231
|
|
Intangible assets, net
|
|
|
89,410
|
|
|
-
|
|
|
89,410
|
|
|
123,482
|
|
|
-
|
|
|
123,482
|
|
Other non-current assets
|
|
|
9,698
|
|
|
470,369
|
|
|
480,067
|
|
|
9,712
|
|
|
276,361
|
|
|
286,073
|
|
Total assets
|
|
$
|
7,080,060
|
|
$
|
3,279,449
|
|
$
|
10,359,509
|
|
$
|
5,859,264
|
|
$
|
3,065,245
|
|
|
8,924,509
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
$
|
5,504,817
|
|
$
|
3,884,896
|
|
$
|
9,389,713
|
|
$
|
4,732,746
|
|
$
|
3,373,479
|
|
|
8,106,225
|
|
Long term liabilities
|
|
|
-
|
|
|
280,574
|
|
|
280,574
|
|
|
-
|
|
|
504,104
|
|
|
504,104
|
|
Equity
|
|
|
1,575,243
|
|
|
(886,021)
|
|
|
689,222
|
|
|
1,126,518
|
|
|
(812,338)
|
|
|
314,180
|
|
Total liabilities and equity
|
|
$
|
7,080,060
|
|
$
|
3,279,449
|
|
$
|
10,359,509
|
|
$
|
5,859,264
|
|
$
|
3,065,245
|
|
$
|
8,924,509
|
|
15 | ||
|
·
|
the projected growth or contractions in the industry within which we operate;
|
|
·
|
our business strategy for expanding, maintaining or contracting our presence in these markets;
|
|
·
|
anticipated trends in our financial condition and results of operations; and
|
|
·
|
our ability to distinguish ourselves from our current and future competitors.
|
16 | ||
17 | ||
|
|
Three Months Ended
|
|
Six Months Ended
|
|
||||||||
|
|
December 31,
|
|
December 31,
|
|
||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
9,622,379
|
|
$
|
13,982,098
|
|
$
|
18,200,100
|
|
$
|
23,524,097
|
|
Cost of revenue
|
|
|
7,402,073
|
|
|
11,223,397
|
|
|
13,974,818
|
|
|
18,608,552
|
|
Gross profit
|
|
|
2,220,306
|
|
|
2,758,701
|
|
|
4,225,282
|
|
|
4,915,545
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative
|
|
|
2,430,293
|
|
|
2,346,467
|
|
|
4,348,208
|
|
|
4,295,005
|
|
Stock-based compensation expense
|
|
|
90,953
|
|
|
68,234
|
|
|
184,067
|
|
|
110,406
|
|
Depreciation and amortization
|
|
|
120,964
|
|
|
134,914
|
|
|
238,315
|
|
|
321,572
|
|
Gain on sale of fixed assets
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(6,879)
|
|
Total operating expenses
|
|
|
2,642,210
|
|
|
2,549,615
|
|
|
4,770,590
|
|
|
4,720,104
|
|
Income (loss) from operations
|
|
|
(421,904)
|
|
|
209,086
|
|
|
(545,308)
|
|
|
195,441
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expenses)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(15,278)
|
|
|
(22,723)
|
|
|
(27,925)
|
|
|
(59,560)
|
|
Other income (expense)
|
|
|
(7,175)
|
|
|
(6,956)
|
|
|
(6,389)
|
|
|
(9,914)
|
|
Total other expense
|
|
|
(22,453)
|
|
|
(29,679)
|
|
|
(34,314)
|
|
|
(69,474)
|
|
Income (loss) before provision for income taxes
|
|
|
(444,357)
|
|
|
179,407
|
|
|
(579,622)
|
|
|
125,967
|
|
Provision for income taxes
|
|
|
(2,199)
|
|
|
(1,088)
|
|
|
(9,881)
|
|
|
(1,681)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
(446,556)
|
|
$
|
178,319
|
|
$
|
(589,503)
|
|
$
|
124,286
|
|
18 | ||
|
|
Three Months Ended December 31,
|
|
|||||||||
|
|
2013
|
|
2012
|
|
2013-2012
$ Change |
|
2013-2012
% Change |
|
|||
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
North American operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
Article Galaxy
|
|
$
|
4,254,673
|
|
$
|
3,843,712
|
|
$
|
410,961
|
|
10.7
|
%
|
Reprints and ePrints
|
|
|
3,128,475
|
|
|
7,700,352
|
|
|
(4,571,877)
|
|
(59.4)
|
%
|
Total North American operations
|
|
|
7,383,148
|
|
|
11,544,064
|
|
|
(4,160,916)
|
|
(36.0)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TAAG (France):
|
|
|
|
|
|
|
|
|
|
|
|
|
Printing and logistics services
|
|
|
2,239,231
|
|
|
2,438,034
|
|
|
(198,803)
|
|
(8.2)
|
%
|
Total revenue
|
|
$
|
9,622,379
|
|
$
|
13,982,098
|
|
$
|
(4,359,719)
|
|
(31.2)
|
%
|
|
|
Six Months Ended December 31,
|
|
|||||||||
|
|
2013
|
|
2012
|
|
2013-2012
$ Change |
|
2013-2012
% Change |
|
|||
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
North American operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
Article Galaxy
|
|
$
|
8,723,307
|
|
$
|
7,818,559
|
|
$
|
904,748
|
|
11.6
|
%
|
Reprints and ePrints
|
|
|
5,277,271
|
|
|
10,828,664
|
|
|
(5,551,393)
|
|
(51.3)
|
%
|
Total North American operations
|
|
|
14,000,578
|
|
|
18,647,223
|
|
|
(4,646,645)
|
|
(24.9)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TAAG (France):
|
|
|
|
|
|
|
|
|
|
|
|
|
Printing and logistics services
|
|
|
4,199,522
|
|
|
4,876,874
|
|
|
(677,352)
|
|
(13.9)
|
%
|
Total revenue
|
|
$
|
18,200,100
|
|
$
|
23,524,097
|
|
$
|
(5,323,997)
|
|
(22.6)
|
%
|
|
|
Three Months Ended December 31,
|
|
|||||||||
|
|
2013
|
|
2012
|
|
2013-2012
$ Change |
|
2013-2012
% Change |
|
|||
Cost of Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
North American operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
Article Galaxy
|
|
$
|
3,309,322
|
|
$
|
2,978,352
|
|
$
|
330,970
|
|
11.1
|
%
|
Reprints and ePrints
|
|
|
2,758,376
|
|
|
6,869,803
|
|
|
(4,111,427)
|
|
(59.8)
|
%
|
Total North American operations
|
|
|
6,067,698
|
|
|
9,848,155
|
|
|
(3,780,457)
|
|
(38.4)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TAAG (France):
|
|
|
|
|
|
|
|
|
|
|
|
|
Printing and logistics services
|
|
|
1,334,375
|
|
|
1,375,242
|
|
|
(40,867)
|
|
(3.0)
|
%
|
Total cost of revenue
|
|
$
|
7,402,073
|
|
$
|
11,223,397
|
|
$
|
(3,821,324)
|
|
(34.0)
|
%
|
19 | ||
|
|
Three Months Ended December 31,
|
|
||||||
|
|
2013
|
|
|
2012
|
|
|
2013-2012
Change * |
|
As a percentage of revenue:
|
|
|
|
|
|
|
|
|
|
North American operations:
|
|
|
|
|
|
|
|
|
|
Article Galaxy
|
|
77.8
|
%
|
|
77.5
|
%
|
|
0.3
|
%
|
Reprints and ePrints
|
|
88.2
|
%
|
|
89.2
|
%
|
|
(1.0)
|
%
|
Total North American operations
|
|
82.2
|
%
|
|
85.3
|
%
|
|
(3.1)
|
%
|
|
|
|
|
|
|
|
|
|
|
TAAG (France):
|
|
|
|
|
|
|
|
|
|
Printing and logistics services
|
|
59.6
|
%
|
|
56.4
|
%
|
|
3.2
|
%
|
Total
|
|
76.9
|
%
|
|
80.3
|
%
|
|
(3.3)
|
%
|
|
|
Six Months Ended December 31,
|
|
|||||||||
|
|
|
|
|
|
|
|
2013-2012
|
|
2013-2012
|
|
|
|
|
2013
|
|
2012
|
|
$ Change
|
|
% Change
|
|
|||
Cost of Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
North American operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
Article Galaxy
|
|
$
|
6,754,782
|
|
$
|
6,060,377
|
|
$
|
694,405
|
|
11.5
|
%
|
Reprints and ePrints
|
|
|
4,732,643
|
|
|
9,624,967
|
|
|
(4,892,324)
|
|
(50.8)
|
%
|
Total North American operations
|
|
|
11,487,425
|
|
|
15,685,344
|
|
|
(4,197,919)
|
|
(26.8)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TAAG (France):
|
|
|
|
|
|
|
|
|
|
|
|
|
Printing and logistics services
|
|
|
2,487,393
|
|
|
2,923,208
|
|
|
(435,815)
|
|
(14.9)
|
%
|
Total cost of revenue
|
|
$
|
13,974,818
|
|
$
|
18,608,552
|
|
$
|
(4,633,734)
|
|
(24.9)
|
%
|
|
|
Six Months Ended December 31,
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
2013-2012
|
|
|
|
|
2013
|
|
|
2012
|
|
|
Change *
|
|
|||
As a percentage of revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
North American operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
Article Galaxy
|
|
|
77.4
|
%
|
|
|
77.5
|
%
|
|
|
(0.1)
|
%
|
Reprints and ePrints
|
|
|
89.7
|
%
|
|
|
88.9
|
%
|
|
|
0.8
|
%
|
Total North American operations
|
|
|
82.0
|
%
|
|
|
84.1
|
%
|
|
|
(2.1)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TAAG (France):
|
|
|
|
|
|
|
|
|
|
|
|
|
Printing and logistics services
|
|
|
59.2
|
%
|
|
|
59.9
|
%
|
|
|
(0.7)
|
%
|
Total
|
|
|
76.8
|
%
|
|
|
79.1
|
%
|
|
|
(2.3)
|
%
|
20 | ||
|
|
Three Months Ended December 31,
|
|
|||||||||
|
|
|
|
|
|
|
|
2013-2012
|
|
2013-2012
|
|
|
|
|
2013
|
|
2012
|
|
$ Change
|
|
% Change
|
|
|||
Gross Profit:
|
|
|
|
|
|
|
|
|
|
|
|
|
North American operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
Article Galaxy
|
|
$
|
945,351
|
|
$
|
865,360
|
|
$
|
79,991
|
|
9.2
|
%
|
Reprints
|
|
|
370,099
|
|
|
830,549
|
|
|
(460,450)
|
|
(55.4)
|
%
|
Total North American operations
|
|
|
1,315,450
|
|
|
1,695,909
|
|
|
(380,459)
|
|
(22.4)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TAAG (France):
|
|
|
|
|
|
|
|
|
|
|
|
|
Printing and logistics services
|
|
|
904,856
|
|
|
1,062,792
|
|
|
(157,936)
|
|
(14.9)
|
%
|
Total gross profit
|
|
$
|
2,220,306
|
|
$
|
2,758,701
|
|
$
|
(538,395)
|
|
(19.5)
|
%
|
|
|
Three Months Ended December 31,
|
|
||||||
|
|
|
|
|
|
|
|
2013-2012
|
|
|
|
2013
|
|
|
2012
|
|
|
Change *
|
|
As a percentage of revenue:
|
|
|
|
|
|
|
|
|
|
North American operations:
|
|
|
|
|
|
|
|
|
|
Article Galaxy
|
|
22.2
|
%
|
|
22.5
|
%
|
|
(0.3)
|
%
|
Reprints and ePrints
|
|
11.8
|
%
|
|
10.8
|
%
|
|
1.0
|
%
|
Total North American operations
|
|
17.8
|
%
|
|
14.7
|
%
|
|
3.1
|
%
|
|
|
|
|
|
|
|
|
|
|
TAAG (France):
|
|
|
|
|
|
|
|
|
|
Printing and logistics services
|
|
40.4
|
%
|
|
43.6
|
%
|
|
(3.2)
|
%
|
Total
|
|
23.1
|
%
|
|
19.7
|
%
|
|
3.3
|
%
|
|
|
Six Months Ended December 31,
|
|
|||||||||
|
|
|
|
|
|
|
|
2013-2012
|
|
2013-2012
|
|
|
|
|
2013
|
|
2012
|
|
$ Change
|
|
% Change
|
|
|||
Gross Profit:
|
|
|
|
|
|
|
|
|
|
|
|
|
North American operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
Article Galaxy
|
|
$
|
1,968,525
|
|
$
|
1,758,182
|
|
$
|
210,343
|
|
12.0
|
%
|
Reprints
|
|
|
544,628
|
|
|
1,203,697
|
|
|
(659,069)
|
|
(54.8)
|
%
|
Total North American operations
|
|
|
2,513,153
|
|
|
2,961,879
|
|
|
(448,726)
|
|
(15.2)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TAAG (France):
|
|
|
|
|
|
|
|
|
|
|
|
|
Printing and logistics services
|
|
|
1,712,129
|
|
|
1,953,666
|
|
|
(241,537)
|
|
(12.4)
|
%
|
Total gross profit
|
|
$
|
4,225,282
|
|
$
|
4,915,545
|
|
$
|
(690,263)
|
|
(14.0)
|
%
|
|
|
Six Months Ended December 31,
|
|
||||||
|
|
|
|
|
|
|
|
2013-2012
|
|
|
|
2013
|
|
|
2012
|
|
|
Change *
|
|
As a percentage of revenue:
|
|
|
|
|
|
|
|
|
|
North American operations:
|
|
|
|
|
|
|
|
|
|
Article Galaxy
|
|
22.6
|
%
|
|
22.5
|
%
|
|
0.1
|
%
|
Reprints and ePrints
|
|
10.3
|
%
|
|
11.1
|
%
|
|
(0.8)
|
%
|
Total North American operations
|
|
18.0
|
%
|
|
15.9
|
%
|
|
2.1
|
%
|
|
|
|
|
|
|
|
|
|
|
TAAG (France):
|
|
|
|
|
|
|
|
|
|
Printing and logistics services
|
|
40.8
|
%
|
|
40.1
|
%
|
|
0.7
|
%
|
Total
|
|
23.2
|
%
|
|
20.9
|
%
|
|
2.3
|
%
|
21 | ||
|
|
Three Months Ended December 31,
|
|
|||||||||
|
|
|
|
|
|
|
|
2013-2012
|
|
2013-2012
|
|
|
|
|
2013
|
|
2012
|
|
$ Change
|
|
% Change
|
|
|||
Operating Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
North American Operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative
|
|
$
|
1,627,606
|
|
$
|
1,174,516
|
|
$
|
453,090
|
|
38.6
|
%
|
Depreciation and amortization
|
|
|
50,770
|
|
|
43,191
|
|
|
7,579
|
|
17.5
|
%
|
Stock-based compensation
expense |
|
|
90,953
|
|
|
68,234
|
|
|
22,719
|
|
33.3
|
%
|
Total North American operations
|
|
|
1,769,329
|
|
|
1,285,941
|
|
|
483,388
|
|
37.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TAAG (France):
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative
|
|
|
802,687
|
|
|
1,171,951
|
|
|
(369,264)
|
|
(31.5)
|
%
|
Depreciation and amortization
|
|
|
70,194
|
|
|
91,723
|
|
|
(21,529)
|
|
(23.5)
|
%
|
Total TAAG (France)
|
|
|
872,881
|
|
|
1,263,674
|
|
|
(390,793)
|
|
(30.9)
|
%
|
Total operating expenses
|
|
$
|
2,642,210
|
|
$
|
2,549,615
|
|
$
|
92,595
|
|
3.6
|
%
|
|
|
Six Months Ended December 31,
|
|
|||||||||
|
|
|
|
|
|
|
|
2013-2012
|
|
2013-2012
|
|
|
|
|
2013
|
|
2012
|
|
$ Change
|
|
% Change
|
|
|||
Operating Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
North American Operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative
|
|
$
|
2,773,805
|
|
$
|
2,255,191
|
|
$
|
518,614
|
|
23.0
|
%
|
Depreciation and amortization
|
|
|
98,321
|
|
|
137,467
|
|
|
(39,146)
|
|
(28.5)
|
%
|
Stock-based compensation
expense |
|
|
184,067
|
|
|
110,406
|
|
|
73,661
|
|
66.7
|
%
|
(Gain) loss on sale of fixed assets
|
|
|
-
|
|
|
(8,500)
|
|
|
8,500
|
|
(100.0)
|
%
|
Total North American operations
|
|
|
3,056,193
|
|
|
2,494,564
|
|
|
561,629
|
|
22.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TAAG (France):
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative
|
|
|
1,574,403
|
|
|
2,039,814
|
|
|
(465,411)
|
|
(22.8)
|
%
|
Depreciation and amortization
|
|
|
139,994
|
|
|
184,105
|
|
|
(44,111)
|
|
(24.0)
|
%
|
(Gain) loss on sale of fixed assets
|
|
|
-
|
|
|
1,621
|
|
|
(1,621)
|
|
(100.0)
|
%
|
Total TAAG (France)
|
|
|
1,714,397
|
|
|
2,225,540
|
|
|
(511,143)
|
|
(23.0)
|
%
|
Total operating expenses
|
|
$
|
4,770,590
|
|
$
|
4,720,104
|
|
$
|
50,486
|
|
1.1
|
%
|
22 | ||
|
|
Three Months Ended December 31,
|
|
||||||||||
|
|
2013
|
|
2012
|
|
2013-2012
$ Change |
|
2013-2012
% Change |
|
||||
Net Income (Loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North American Operations
|
|
$
|
(467,604)
|
|
$
|
396,909
|
|
$
|
(864,513)
|
|
|
(217.8)
|
%
|
TAAG (France)
|
|
|
21,048
|
|
|
(218,590)
|
|
|
239,638
|
|
|
109.6
|
%
|
Total net income (loss)
|
|
$
|
(446,556)
|
|
$
|
178,319
|
|
$
|
(624,875)
|
|
|
(350.4)
|
%
|
|
|
Six Months Ended December 31,
|
|
||||||||||
|
|
2013
|
|
2012
|
|
2013-2012
$ Change |
|
2013-2012
% Change |
|
||||
Net Income (Loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North American Operations
|
|
$
|
(564,654)
|
|
$
|
439,852
|
|
$
|
(1,004,506)
|
|
|
(228.4)
|
%
|
TAAG (France)
|
|
|
(24,849)
|
|
|
(315,566)
|
|
|
290,717
|
|
|
92.1
|
%
|
Total net income (loss)
|
|
$
|
(589,503)
|
|
$
|
124,286
|
|
$
|
(713,789)
|
|
|
(574.3)
|
%
|
|
|
Six Months Ended December 31,
|
|
||||
Consolidated Statements of Cash Flow Data:
|
|
2013
|
|
2012
|
|
||
Net cash provided by (used in) operating activities
|
|
$
|
(123,941)
|
|
$
|
1,101,401
|
|
Net cash used in investing activities
|
|
$
|
(35,997)
|
|
$
|
(45,453)
|
|
Net cash provided by (used in) financing activities
|
|
$
|
628,793
|
|
$
|
(1,199,968)
|
|
23 | ||
24 | ||
|
|
Three Months Ended
December 31, |
|
Six Months Ended
December 31, |
|
||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|
||||
Income (loss) from operations
|
|
$
|
(421,904)
|
|
$
|
209,086
|
|
$
|
(545,308)
|
|
$
|
195,441
|
|
Add (deduct):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
120,964
|
|
|
144,213
|
|
|
238,315
|
|
|
343,815
|
|
Stock-based compensation
|
|
|
90,953
|
|
|
68,234
|
|
|
184,067
|
|
|
110,406
|
|
(Gain) loss on sale of fixed assets
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(6,879)
|
|
Adjusted EBITDA
|
|
$
|
(209,987)
|
|
$
|
421,533
|
|
$
|
(122,926)
|
|
$
|
642,783
|
|
⋅ | Adjusted EBITDA does not reflect our cash expenditures, or future requirements, for capital expenditures or contractual commitments; |
⋅ | Adjusted EBITDA does not reflect interest expense, or the cash requirements necessary to service interest or principal payments, on our debts; and |
25 | ||
26 | ||
|
RESEARCH SOLUTIONS, INC.
|
|
|
|
|
|
By:
|
/s/ Peter Victor Derycz
|
|
|
|
|
|
Peter Victor Derycz
|
Date: February 7, 2014
|
|
Chief Executive Officer (Principal Executive Officer)
|
|
|
|
|
By:
|
/s/ Alan Louis Urban
|
|
|
|
|
|
Alan Louis Urban
|
Date: February 7, 2014
|
|
Chief Financial Officer (Principal Financial and Accounting Officer)
|
27 | ||
Exhibit
Number
|
|
Description
|
10.1
|
|
Amendment to Loan and Security Agreement dated October 31, 2013. Incorporated by reference to Exhibit 10.1 to the Registrant’s Current Report on Form 8-K (File No. 000-53501) filed with the Securities and Exchange Commission on November 7, 2013. |
31.1
|
|
Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer
|
31.2
|
|
Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer
|
32.1
|
|
Section 1350 Certification of Chief Executive Officer
|
32.2
|
|
Section 1350 Certification of Chief Financial Officer
|
101.INS
|
|
XBRL Instance Document **
|
101.SCH
|
|
XBRL Taxonomy Extension Schema **
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase **
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase**
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase **
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase **
|
28 | ||