| Delaware |
87-0355929 | |
| (State or other jurisdiction of incorporation) |
(IRS Employer Identification No.) | |
| 7803 Glenroy Road, Suite 200, Minneapolis, Minnesota |
55439 | |
| (Address of Principal Executive Offices) |
(Zip Code) |
| Page | ||||
| PART I. |
FINANCIAL INFORMATION |
3 | ||
| ITEM 1. |
Consolidated Financial Statements (Unaudited) |
|||
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 | ||||
| 7 | ||||
| ITEM 2. |
10 | |||
| ITEM 3. |
14 | |||
| ITEM 4. |
14 | |||
| PART II. |
OTHER INFORMATION |
15 | ||
| ITEM 1. |
15 | |||
| ITEM 2. |
15 | |||
| ITEM 3. |
15 | |||
| ITEM 4. |
15 | |||
| ITEM 5. |
15 | |||
| ITEM 6. |
16 | |||
| 16 | ||||
| 17 | ||||
| September 28, |
June 29, |
|||||||
| 2002 |
2002 |
|||||||
| (unaudited) |
||||||||
| ASSETS |
||||||||
| Current assets: |
||||||||
| Cash |
$ |
3,199 |
|
$ |
2,704 |
| ||
| Accounts receivable, net |
|
42,351 |
|
|
38,816 |
| ||
| Accounts receivableother |
|
1,606 |
|
|
1,895 |
| ||
| Prepaid workers compensation and auto liability insurance |
|
9,438 |
|
|
11,939 |
| ||
| Other prepaid expenses |
|
1,865 |
|
|
1,304 |
| ||
| Other current assets |
|
509 |
|
|
552 |
| ||
| |
|
|
|
|
| |||
| Total current assets |
|
58,968 |
|
|
57,210 |
| ||
| Property and equipment, net |
|
10,917 |
|
|
10,970 |
| ||
| Goodwill |
|
42,830 |
|
|
42,830 |
| ||
| Deferred financing costs, net |
|
1,853 |
|
|
1,916 |
| ||
| Other assets |
|
985 |
|
|
963 |
| ||
| |
|
|
|
|
| |||
| Total assets |
$ |
115,553 |
|
$ |
113,889 |
| ||
| |
|
|
|
|
| |||
| LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||
| Current liabilities: |
||||||||
| Trade accounts payable |
$ |
19,402 |
|
$ |
19,543 |
| ||
| Accrued insurance and claims |
|
6,021 |
|
|
6,084 |
| ||
| Accrued wages and benefits |
|
4,476 |
|
|
2,871 |
| ||
| Accrued legal and claims |
|
3,276 |
|
|
4,017 |
| ||
| Other accrued liabilities |
|
3,614 |
|
|
3,510 |
| ||
| Current portion of long-term debt |
|
21 |
|
|
30 |
| ||
| |
|
|
|
|
| |||
| Total current liabilities |
|
36,810 |
|
|
36,055 |
| ||
| Long-term debt less current portion |
|
40,943 |
|
|
38,756 |
| ||
| Accrued insurance and claims |
|
7,887 |
|
|
9,763 |
| ||
| Shareholders equity: |
||||||||
| Preferred stock, $0.004 par value, 50,000 shares authorized 13,476 and 13,568 shares issued and outstanding at September
28, 2002 and June 29, 2002, respectively |
|
63,653 |
|
|
64,480 |
| ||
| Preferred warrants, 1,042 outstanding at September 28, 2002 and June 29, 2002 |
|
7,600 |
|
|
7,600 |
| ||
| Common stock, $0.004 par value, 150,000 shares authorized 4,162 and 3,663 shares issued and outstanding at September 28,
2002 and June 29, 2002, respectively |
|
17 |
|
|
15 |
| ||
| Stock subscription receivable |
|
(8 |
) |
|
(26 |
) | ||
| Additional paid-in-capital |
|
58,403 |
|
|
57,152 |
| ||
| Accumulated deficit |
|
(99,608 |
) |
|
(99,766 |
) | ||
| Foreign currency translation |
|
(144 |
) |
|
(140 |
) | ||
| |
|
|
|
|
| |||
| Total shareholders equity |
|
29,913 |
|
|
29,315 |
| ||
| |
|
|
|
|
| |||
| Total liabilities and shareholders equity |
$ |
115,553 |
|
$ |
113,889 |
| ||
| |
|
|
|
|
| |||
| Three Months Ended |
||||||||
| September 28, |
September 29, |
|||||||
| 2002 |
2001 |
|||||||
| Revenue |
$ |
77,918 |
|
$ |
95,788 |
| ||
| Cost of services |
|
60,008 |
|
|
75,983 |
| ||
| |
|
|
|
|
| |||
| Gross profit |
|
17,910 |
|
|
19,805 |
| ||
| Operating expenses: |
||||||||
| Occupancy |
|
3,186 |
|
|
3,517 |
| ||
| Selling, general and administrative |
|
13,740 |
|
|
16,969 |
| ||
| |
|
|
|
|
| |||
| Total operating expenses |
|
16,926 |
|
|
20,486 |
| ||
| |
|
|
|
|
| |||
| Income (loss) from operations |
|
984 |
|
|
(681 |
) | ||
| Other income (expense): |
||||||||
| Interest expense |
|
(810 |
) |
|
(5,745 |
) | ||
| Common stock warrant charge |
|
|
|
|
(1,020 |
) | ||
| Other |
|
(16 |
) |
|
12 |
| ||
| |
|
|
|
|
| |||
| Net income (loss) |
$ |
158 |
|
$ |
(7,434 |
) | ||
| |
|
|
|
|
| |||
| Net income (loss) applicable to common shareholders |
$ |
158 |
|
$ |
(11,414 |
) | ||
| |
|
|
|
|
| |||
| Income (loss) per share: |
||||||||
| Basic |
$ |
0.04 |
|
$ |
(3.33 |
) | ||
| |
|
|
|
|
| |||
| Diluted |
$ |
0.01 |
|
$ |
(3.33 |
) | ||
| |
|
|
|
|
| |||
| Weighted average shares outstanding: |
||||||||
| Basic |
|
3,940 |
|
|
3,429 |
| ||
| |
|
|
|
|
| |||
| Diluted |
|
21,048 |
|
|
3,429 |
| ||
| |
|
|
|
|
| |||
| Series B Preferred
Stock |
Series C Preferred
Stock |
Series D Preferred
Stock |
Series F Preferred
Stock |
Series G Preferred
Stock |
||||||||||||||||||||||||||
| Shares |
Amount |
Shares |
Amount |
Shares |
Amount |
Shares |
Amount |
Shares |
Amount |
|||||||||||||||||||||
| Balance at June 29, 2002 |
2,807 |
$ |
24,304 |
2,000 |
$ |
13,600 |
1,830 |
|
$ |
10,808 |
|
1,066 |
|
$ |
11,389 |
|
5,865 |
$ |
4,379 |
| ||||||||||
| Payments against stock subscription receivable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
| Amortization of stock option expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
| Warrant exercises |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
| Offering costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2 |
) | ||||||||||
| Conversion of Series D to Common Stock |
|
|
|
|
|
|
(63 |
) |
|
(500 |
) |
|
|
|
|
|
|
|
|
| ||||||||||
| Conversion of Series F to Common Stock |
|
|
|
|
|
|
|
|
|
|
|
(29 |
) |
|
(325 |
) |
|
|
|
| ||||||||||
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
| Foreign currency translation |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||