x |
QUARTERLY
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
o |
TRANSITION
REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE
ACT
|
Washington
|
91-2079472
|
(State
or other jurisdiction of incorporation or organization)
|
(IRS
Employer Identification Number)
|
Page
|
||
PART
I FINANCIAL INFORMATION
|
||
Item
1.
|
Financial
Statements (unaudited)
|
|
Management
Statement
|
Page
3
|
|
Balance
Sheet at June 30, 2006
|
Page
4
|
|
Statements
of Operations for the three and six month periods ended June 30,
2006 and
2005
|
Page
5
|
|
Statements
of Cash Flows for the six month periods ended June 30, 2006 and
2005
|
Page
6
|
|
Notes
to Financial Statements
|
Page
7
|
|
Item
2.
|
Management’s
Discussion and Analysis of Financial Condition And Results of
Operations
|
Page
16
|
Item
3.
|
Controls
and Procedures
|
Page
19
|
Part
II OTHER INFORMATION
|
||
Item
6.
|
Exhibits
and Reports on Form 8-K
|
Page
20
|
Signatures
|
Page
20
|
|
Certifications
|
Restated
|
||||
June
30, 2006
|
||||
Assets
|
||||
CURRENT
ASSETS:
|
||||
Acquisition
accounts receivable - affiliates
|
$
|
526,913
|
||
Accounts
receivable - trade, net of allowance for
|
||||
bad
debts of $879,602 and $37,000, respectively
|
9,510,412
|
|||
Notes
receivable
|
183,688
|
|||
Prepaid
expenses, deposits, and other
|
1,855,912
|
|||
Workers'
compensation risk pool deposits - current
|
89,083
|
|||
Total
current assets
|
12,166,008
|
|||
PROPERTY
AND EQUIPMENT, NET
|
2,473,748
|
|||
OTHER
ASSETS:
|
||||
Workers'
compensation risk pool deposits - non-current
|
2,315,917
|
|||
Goodwill
|
30,832,324
|
|||
Amortizable
intangibles - net
|
777,000
|
|||
Total
other assets
|
33,925,241
|
|||
$
|
48,564,997
|
|||
Liabilities
and Stockholders' Equity
|
||||
CURRENT
LIABILITIES:
|
||||
Accounts
payable - trade
|
838,787
|
|||
Checks
issued and outstanding
|
369,609
|
|||
Acquisition
accounts payable - affiliates
|
754,310
|
|||
Accrued
payroll, benefits and taxes
|
864,145
|
|||
Receivable
factoring payable
|
5,086,942
|
|||
Advances
payable
|
1,200,440
|
|||
Workers'
compensation inusrance and reserves payable
|
3,441,087
|
|||
Workers'
compensation claims liability - current
|
89,083
|
|||
Total
current liabilities
|
12,644,403
|
|||
LONG-TERM
LIABILITIES
|
||||
Finance
obligation
|
1,125,000
|
|||
Workers'
compensation claims liability - non-current
|
133,626
|
|||
Total
long term liabilities
|
1,258,626
|
|||
STOCKHOLDERS'
EQUITY:
|
||||
Preferred
stock - 5,000,000 shares, $0.001 par value,
|
||||
authorized;
4,700 shares issued and outstanding
|
5
|
|||
Common
stock - 100,000,000 shares, $0.001 par value, authorized
|
||||
22,963,476
shares issued and outstanding
|
22,963
|
|||
Additional
paid-in capital
|
36,026,252
|
|||
Accumulated
deficit
|
(1,387,252
|
)
|
||
Total
stockholders' equity
|
34,661,968
|
|||
$
|
48,564,997
|
Restated
|
Restated
|
||||||||||||
Three
Months Ended June 30,
|
|
Six
Months Ended June 30,
|
|||||||||||
2006
|
|
2005
|
|
2006
|
|
2005
|
|||||||
REVENUE:
|
|||||||||||||
Staffing
services revenue
|
$
|
17,684,161
|
$
|
-
|
$
|
17,684,161
|
$
|
-
|
|||||
Franchise
fee revenues
|
122,396
|
-
|
535,745
|
-
|
|||||||||
Other
income
|
-
|
16,909
|
14,676
|
28,497
|
|||||||||
Total
revenue
|
17,806,557
|
16,909
|
18,234,582
|
28,497
|
|||||||||
COST
OF STAFFING SERVICES
|
13,088,445
|
-
|
13,094,992
|
-
|
|||||||||
GROSS
PROFIT
|
4,718,112
|
16,909
|
5,139,590
|
28,497
|
|||||||||
OPERATING
EXPENSES:
|
|||||||||||||
Compensation
and related expenses
|
3,442,598
|
-
|
3,794,447
|
-
|
|||||||||
Selling
and marketing expenses
|
90,082
|
-
|
228,596
|
-
|
|||||||||
Professional
expenses
|
359,968
|
-
|
419,522
|
-
|
|||||||||
Depreciation
and amortization
|
74,718
|
-
|
104,032
|
-
|
|||||||||
Rent
|
485,339
|
-
|
485,339
|
-
|
|||||||||
Other
expenses
|
1,125,816
|
18,859
|
1,667,864
|
36,938
|
|||||||||
5,578,521
|
18,859
|
6,699,800
|
36,938
|
||||||||||
LOSS
FROM OPERATIONS
|
(860,409
|
)
|
(1,950
|
)
|
(1,560,210
|
)
|
(8,441
|
)
|
|||||
OTHER
INCOME/EXPENSE
|
|||||||||||||
Interest
expense
|
(79,468
|
)
|
-
|
(79,468
|
)
|
-
|
|||||||
Interest
and dividend income
|
7,834
|
-
|
35,332
|
-
|
|||||||||
Total
other income/expense
|
(71,634
|
)
|
-
|
(44,136
|
)
|
-
|
|||||||
NET
LOSS
|
$
|
(932,043
|
)
|
$
|
(1,950
|
)
|
$
|
(1,604,346
|
)
|
$
|
(8,441
|
)
|
|
BASIC
LOSS PER SHARE
|
$
|
(0.06
|
)
|
$
|
nil
|
$
|
(0.12
|
)
|
$
|
(0.01
|
)
|
||
WEIGHTED
AVERAGE COMMON
|
|||||||||||||
SHARES
OUTSTANDING
|
16,366,678
|
702,280
|
13,233,751
|
702,280
|
Restated
|
|||||||
Six
Months Ended June 30,
|
|||||||
Increase
(Decrease) in Cash
|
2006
|
|
2005
|
||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
|||||||
Net
loss
|
$
|
(1,604,346
|
)
|
$
|
(8,441
|
)
|
|
Adjustments
to reconcile net loss to net cash
|
|||||||
used
by operating activities:
|
|||||||
Depreciation
and amortization
|
127,032
|
-
|
|||||
Amortization
of note receivable discount
|
9,948
|
-
|
|||||
Changes
in assets and liabilities
|
|||||||
Accounts
receivable - trade, net
|
(2,466,769
|
)
|
(10,000
|
)
|
|||
Due
from affiliates
|
149,188
|
||||||
Prepaid
expenses
|
(1,808,698
|
)
|
-
|
||||
Workers'
compensation risk pool deposits
|
(2,405,000
|
)
|
-
|
||||
Accounts
payable - trade
|
703,110
|
241
|
|||||
Amounts
due to affiliates
|
(122,366
|
)
|
-
|
||||
Accrued
expenses
|
759,145
|
-
|
|||||
Workers'
compensation insurance and risk pool deposits
payable
|
3,441,087
|
-
|
|||||
Workers'
compensation claims liability
|
222,709
|
-
|
|||||
Total
adjustments
|
(1,390,614
|
)
|
(9,759
|
)
|
|||
Net
cash used by operating activities
|
(2,994,960
|
)
|
(18,200
|
)
|
|||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
|||||||
Purchases
of property and equipment
|
(385,343
|
)
|
-
|
||||
Collections
on note receivable
|
89,871
|
-
|
|||||
Purchase
of real estate receivable contracts, net
|
-
|
(527,086
|
)
|
||||
Purchase
of investments
|
-
|
(505,000
|
)
|
||||
Sale
of investments
|
404,000
|
-
|
|||||
Net
cash used by investing activities
|
108,528
|
(1,032,086
|
)
|
||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
|||||||
Advances
on line of credit facility
|
828,064
|
-
|
|||||
Checks
issued and outstanding
|
369,609
|
-
|
|||||
Advances
payable
|
848,915
|
-
|
|||||
Sale
of preferred stock for cash
|
470,000
|
-
|
|||||
Net
cash provided by financing activities
|
2,516,588
|
-
|
|||||
NET
INCREASE (DECREASE) IN CASH
|
(369,844
|
)
|
(1,050,286
|
)
|
|||
CASH,
BEGINNING OF PERIOD
|
369,844
|
1,653,276
|
|||||
CASH,
END OF PERIOD
|
$
|
-
|
$
|
602,990
|
|||
NON-CASH
INVESTING AND FINANCING ACTIVITIES
|
|||||||
Common
stock issued for acquisition of:
|
|||||||
Accounts
receivable, net
|
$
|
6,687,276
|
|||||
Property,
plant and equipment
|
603,184
|
||||||
Financing
liability assumed
|
(4,258,878
|
)
|
|||||
Payables
assumed in acquisitons
|
(876,676
|
)
|
|||||
Goodwill
and intangible assets
|
30,088,752
|
||||||
Total
|
$
|
32,243,658
|
As
|
||||||||||
Originally
|
As
|
|||||||||
June
30, 2006
|
Filed
|
|
Restated
|
|
Change
|
|||||
Financial
position
|
||||||||||
Accounts
receivable
|
$
|
10,087,389
|
$
|
10,390,014
|
$
|
302,625
|
||||
Allowance
for bad debts
|
$
|
(1,055,696
|
)
|
$
|
(879,602
|
)
|
$
|
176,094
|
||
Accounts
receivable, net
|
$
|
9,031,693
|
$
|
9,510,412
|
$
|
478,719
|
||||
Prepaid
expenses and deposits
|
$
|
417,989
|
$
|
1,855,912
|
$
|
1,437,923
|
||||
Workers'
compensation risk pool deposits - current
|
$
|
-
|
$
|
2,405,000
|
$
|
2,405,000
|
||||
Property
and equipment
|
$
|
1,089,248
|
$
|
2,473,748
|
$
|
1,384,500
|
||||
Goodwill
|
$
|
31,260,214
|
$
|
30,832,324
|
$
|
(427,890
|
)
|
|||
Amortizable
intangibles, net
|
$
|
-
|
$
|
777,000
|
$
|
777,000
|
||||
Total
assets
|
$
|
42,509,745
|
$
|
48,564,997
|
$
|
6,055,252
|
||||
Checks
issued and outstanding
|
$
|
(379,609
|
)
|
$
|
(369,609
|
)
|
$
|
10,000
|
||
Line
of credit facility
|
$
|
(5,684,862
|
)
|
$
|
(5,086,942
|
)
|
$
|
597,920
|
||
Accrued
liabilities
|
$
|
(784,145
|
)
|
$
|
(864,145
|
)
|
$
|
(80,000
|
)
|
|
Workers'
compensation insurance and reserves payable
|
$
|
-
|
$
|
(3,441,087
|
)
|
$
|
(3,441,087
|
)
|
||
Workers'
compensation claims liability - current
|
$
|
-
|
$
|
(89,083
|
)
|
$
|
(89,083
|
)
|
||
Total
current liabilities
|
$
|
(9,642,153
|
)
|
$
|
(12,644,403
|
)
|
$
|
(3,002,250
|
)
|
|
Workers'
compensation claims liability - long-term
|
$
|
-
|
$
|
(133,626
|
)
|
$
|
(133,626
|
)
|
||
Finance
obligation
|
$
|
-
|
$
|
(1,125,000
|
)
|
$
|
(1,125,000
|
)
|
||
Total
long-term liabilities
|
$
|
-
|
$
|
(1,258,626
|
)
|
$
|
(1,258,626
|
)
|
||
Total
stockholders’ equity
|
$
|
(32,867,592
|
)
|
$
|
(34,661,968
|
)
|
$
|
(1,794,376
|
)
|
|
Total
liabilities and equity
|
$
|
42,509,745
|
$
|
48,564,997
|
$
|
6,055,252
|
||||
Operating
Results
|
||||||||||
Revenue
|
$
|
(18,228,051
|
)
|
$
|
(18,234,582
|
)
|
$
|
(6,531
|
)
|
|
Cost
of services
|
$
|
13,284,119
|
$
|
13,094,992
|
$
|
(189,127
|
)
|
|||
Operating
expenses
|
$
|
6,834,414
|
$
|
6,699,800
|
$
|
(134,614
|
)
|
|||
Interest
expense
|
$
|
(35,332
|
)
|
$
|
44,136
|
$
|
79,468
|
|||
Net
loss
|
$
|
1,855,150
|
$
|
1,604,346
|
$
|
(250,804
|
)
|
Revenues
|
Net
Income (Loss)
|
||||||||||||
Entity
Description
|
2006
|
2005
|
2006
|
2005
|
|||||||||
Viken
|
$
|
18,578,104
|
$
|
13,892,555
|
$
|
1,594,381
|
(1,262,223
|
)
|
|||||
Labor
Force
|
11,171,430
|
12,033,285
|
(221,044
|
)
|
(152,155
|
)
|
|||||||
Enget
Group
|
6,899,424
|
7,161,584
|
239,290
|
(594,078
|
)
|
||||||||
Rocky
Mountain
|
520,201
|
866,567
|
(56,876
|
)
|
(31,403
|
)
|
|||||||
Central
Texas
|
1,160,397
|
1,003,676
|
140,660
|
5,432
|
|||||||||
Everyday
|
5,160,341
|
4,386,667
|
(259,703
|
)
|
47,394
|
||||||||
Command
Center, Inc.
|
3,079,121
|
949,859
|
454,528
|
(168,461
|
)
|
||||||||
Adjustments
and eliminations
|
(535,745
|
)
|
(915,202
|
)
|
—
|
169,983
|
|||||||
Combined
operations
|
$
|
46,033,273
|
$
|
39,378,991
|
$
|
1,891,236
|
$
|
(1,985,511
|
)
|
||||
Earnings
per share
|
$
|
0.08
|
$
|
(0.09
|
)
|
||||||||
Pro
forma weighted average shares outstanding
|
23,010,992
|
22,963,476
|
Franchise
Business
|
|
Store
Operations
|
|
Combined
|
||||||
Revenue
|
$
|
535,745
|
$
|
17,698,837
|
$
|
18,234,582
|
||||
Cost
of sales
|
—
|
13,094,992
|
13,094,992
|
|||||||
Gross
profit
|
535,745
|
4,603,845
|
5,139,590
|
|||||||
Operating
expenses
|
205,032
|
6,494,768
|
6,834,414
|
|||||||
Income
(Loss) from operations
|
$
|
330,713
|
$
|
(1,890,923
|
)
|
(1,560,210
|
)
|
|||
Interest
expense
|
—
|
(79,468
|
)
|
(79,468
|
)
|
|||||
Other
income
|
—
|
35,332
|
35,332
|
|||||||
Net
income (loss)
|
$
|
330,713
|
$
|
(1,935,059
|
)
|
$
|
(1,604,346
|
)
|
· |
Current
report on Form 8-K dated April 5, 2006 reporting information under
Items
3.02 (Unregistered Sales of Equity Securities) and Item 3.03 (Material
Modification to Rights of Security Holders). This Form 8-K described
the
private placement of up to 40,000 shares of Series A preferred
stock.
|
· |
Current
report on Form 8-K dated April 11, 2006 reporting information under
Item
7.01 (Regulation FD Disclosure); Item 8.01 (Other Events); and Item
9.01
(Financial Statements and Exhibits). This Form 8-K described the
assumption of management and financial control of 41 franchise
locations.
|
· |
Current
report on Form 8-K dated May 16, 2006 reporting information under Items
1.01 (Definitive Agreement), 2.01 (Acquisition of Assets), 3.02
(Unregistered Sale of Equity Securities), 7.01 (Regulation FD Disclosure);
and Item 9.01 (Financial Statements and Exhibits). This Form 8-K described
the acquisitions of operating stores in the first stage of the Phase
II
Closing of the Command Transaction.
|
· |
Current
report on Form 8-K dated July 1, 2006 reporting information under Items
1.01 (Definitive Agreement), 2.01 (Acquisition of Assets), 3.02
(Unregistered Sale of Equity Securities), 7.01 (Regulation FD Disclosure);
and Item 9.01 (Financial Statements and Exhibits). This Form 8-K described
the acquisitions of operating stores in the second stage of the Phase
II
Closing of the Command Transaction.
|
/s/Glenn
Welstad
|
President
and CEO
|
Glenn
Welstad
|
August
13, 2007
|
|||
Signature
|
Title
|
Printed
Name
|
Date
|
|||
/s/Brad
E. Herr
|
CFO,
Principal Financial Officer
|
Brad
E. Herr
|
August
13, 2007
|
|||
Signature
|
Title
|
Printed
Name
|
Date
|