ý
|
ANNUAL
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
|
|
SECURITIES
EXCHANGE ACT OF 1934
|
||
For
the fiscal year ended December 31, 2006
|
||
or
|
||
o
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
|
|
SECURITIES
EXCHANGE ACT OF 1934
|
||
For
the transition period from ____________ to
____________
|
New
York
|
11-2037182
|
|||
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification No.)
|
|||
275
Wagaraw Road, Hawthorne, New Jersey
|
07506
|
|||
(Address
of principal executive offices)
|
(Zip
Code)
|
Title
of each class
|
Name
of each exchange on which registered
|
|
None
|
OTC
Bulletin Board
|
Large
accelerated filer ¨
|
|
Accelerated
filer ¨
|
Non-accelerated
filer x
|
Class
|
Outstanding
at March 1, 2007
|
|
Common
Stock, $.05 par value per share
|
4,645,680
shares
|
|
Convertible
Preferred Stock, $.05 par value per share
|
467,500
shares
|
PART
I
|
||
Page
|
||
Item
1.
|
2
|
|
Item
1A.
|
4
|
|
Item
2.
|
6
|
|
Item
3.
|
7
|
|
Item
4.
|
9
|
|
PART
II
|
||
Item
5.
|
10
|
|
Item
6.
|
12
|
|
Item
7.
|
13
|
|
Item
7A.
|
20
|
|
Item
8.
|
20
|
|
Item
9.
|
20
|
|
Item
9A.
|
20
|
|
PART
III
|
||
Item
10.
|
21
|
|
Item
11.
|
23
|
|
Item
12.
|
33
|
|
Item
13.
|
35
|
|
Item
14.
|
38
|
|
PART
IV
|
||
Item
15.
|
39
|
a.
|
employment
levels and job growth;
|
b.
|
population
growth;
|
c.
|
housing
demand or modernization of existing
homes;
|
d.
|
consumer
confidence (which can be substantially affected by external conditions,
including international hostilities involving the United States);
and
|
e.
|
the
availability of financing for homeowners and
homebuyers.
|
Common
Stock
|
Convertible
Preferred Stock
|
||||||||||||
2006
|
High
|
Low
|
High
|
Low
|
|||||||||
First
Quarter
|
$
|
2.38
|
$
|
1.95
|
$
|
2.40
|
$
|
1.79
|
|||||
Second
Quarter
|
3.00
|
2.10
|
2.85
|
2.10
|
|||||||||
Third
Quarter
|
2.50
|
1.85
|
2.30
|
2.00
|
|||||||||
Fourth
Quarter
|
2.35
|
1.70
|
2.40
|
1.80
|
Common
Stock
|
Convertible
Preferred Stock
|
||||||||||||
2005
|
High
|
Low
|
High
|
Low
|
|||||||||
First
Quarter
|
$
|
1.65
|
$
|
1.40
|
$
|
1.68
|
$
|
1.48
|
|||||
Second
Quarter
|
1.66
|
1.35
|
1.60
|
1.32
|
|||||||||
Third
Quarter
|
2.70
|
1.50
|
2.75
|
1.46
|
|||||||||
Fourth
Quarter
|
2.75
|
2.00
|
2.55
|
1.85
|
Title
of Class
|
Approximate
Number of Record Holders
(As
of March 1, 2007)
|
|
Common
stock par value $.05 per share
|
293
|
|
Convertible
preferred stock par value $.05 per share
|
851
|
Equity
Compensation Plan Information
|
||||||||||
Number
of securities to be issued upon exercise of outstanding options,
warrants
and rights
|
Weighted-average
exercise price of outstanding options, warrants and rights
|
Number
of securities remaining available for future issuance under equity
compensation plans
|
||||||||
1996
Stock Incentive Plan:
|
||||||||||
Equity
compensation plans approved by security holders
|
74,000
|
$
|
0.25
|
0
|
||||||
Equity
compensation plans not approved by security holders
|
0
|
$
|
0.00
|
0
|
||||||
Colonial
Commercial Corp. 2006 Stock Plan:
|
||||||||||
Equity
compensation plans approved by security holders
|
100,000
|
$
|
1.85
|
900,000
|
||||||
Equity
compensation plans not approved by security holders
|
0
|
$
|
0.00
|
0
|
||||||
Total
|
174,000
|
$
|
1.17
|
900,000
|
Years
Ended December 31,
|
||||||||||||||||
2006
|
2005
|
2004
|
2003
|
2002
|
||||||||||||
Sales
|
$
|
71,494,652
|
$
|
66,690,945
|
$
|
61,454,128
|
$
|
44,671,136
|
$
|
36,998,800
|
||||||
Operating
income
|
1,954,732
|
2,400,424
|
1,717,812
|
1,296,597
|
226,567
|
|||||||||||
Income
(loss) from continuing operations
|
753,422
|
2,115,631
|
1,661,156
|
1,320,263
|
(106,310
|
)
|
||||||||||
Income
from operations of discontinued segment
|
-
|
-
|
-
|
-
|
3,300,695
(1
|
)
|
||||||||||
Net
income
|
$
|
753,422
|
$
|
2,115,631
|
$
|
1,661,156
|
$
|
1,320,263
|
$
|
3,194,385
|
||||||
Income
(loss) per common share:
|
||||||||||||||||
Basic:
|
||||||||||||||||
Continuing
operations
|
$
|
.16
|
$
|
.49
|
$
|
.49
|
$
|
.67
|
$
|
(0.07
|
)
|
|||||
Income
on discontinued operation
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
2.06
|
||||||
Net
income per common share
|
$
|
.16
|
$
|
.49
|
$
|
.49
|
$
|
.67
|
$
|
1.99
|
||||||
Diluted:
|
||||||||||||||||
Continuing
operations
|
$
|
.14
|
$
|
.40
|
$
|
.36
|
$
|
.38
|
$
|
(0.07
|
)
|
|||||
Income
on discontinued operation
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
2.06
|
||||||
Net
income per common share
|
$
|
.14
|
$
|
.40
|
$
|
.36
|
$
|
.38
|
$
|
1.99
|
December
31,
|
||||||||||||||||
2006
|
2005
|
2004
|
2003
|
2002
|
||||||||||||
Total
assets
|
$
|
28,775,115
|
$
|
27,537,375
|
$
|
24,515,258
|
$
|
20,618,987
|
$
|
13,686,842
|
||||||
Current
liabilities
|
||||||||||||||||
Borrowings
under credit facility
|
13,615,696
|
11,745,985
|
12,325,209
|
12,232,030
(1
|
)
|
10,350,889
(1
|
)
|
|||||||||
Other
|
6,832,504
|
8,216,989
|
6,617,377
|
7,089,276
(2
|
)
|
3,953,063
(2
|
)
|
|||||||||
Long-term
liabilities, less current obligations
|
1,317,394
|
1,400,834
|
1,398,774
|
326,700
|
64,775
|
(1)
|
The
amounts shown in the table as “Borrowings under Credit Facility,” as of
December 31, 2003 and December 31, 2002, includes $2,500,000
which
Colonial Commercial Corp. and Universal agreed to pay to their
lending
bank in consideration of the bank releasing Colonial Commercial
Corp. and
Universal from their guarantees to the bank of an additional
$3,300,695 of
Atlantic Hardware & Supply Corporation’s (“Atlantic”) line of credit.
Atlantic, a wholly owned subsidiary of the Company, is a discontinued
operation with no assets. The release from the $3,300,695 of
the guarantee
resulted in the recognition of income from discontinued operations
in
2002.
|
(2)
|
Amount
includes $219,007 of contingent liabilities of Atlantic. This
liability
was settled in June 2004.
|
Payment
Due by Period (in thousands)
|
||||||||||||||||
Total
|
Less
than 1 Year
|
2-3
Years
|
4-5
Years
|
Over
5 Years
|
||||||||||||
Operating
leases
|
$
|
13,438
|
$
|
3,288
|
$
|
4,524
|
$
|
2,679
|
$
|
2,947
|
||||||
Compensation
agreements
|
2,460
|
770
|
1,090
|
600
|
-
|
|||||||||||
Notes
payable
|
1,454
|
137
|
1,311
|
6
|
-
|
|||||||||||
Notes
payable interest
|
214
|
127
|
87
|
-
|
-
|
|||||||||||
Line
of credit
|
13,616
|
13,616
|
-
|
-
|
-
|
|||||||||||
Line
of credit interest
|
1,089
|
1,089
|
-
|
-
|
-
|
|||||||||||
Totals
|
$
|
32,271
|
$
|
19,027
|
$
|
7,012
|
$
|
3,285
|
$
|
2,947
|
Name
|
Age
|
Position
with the Company
|
||
Directors
and Executive Officers:
|
||||
E.
Bruce Fredrikson
|
68
|
Director,
Chairman of Audit Committee
|
||
Melissa
Goldman-Williams
|
38
|
Director
|
||
Michael
Goldman
|
68
|
Director,
Chairman of the Board
|
||
Stuart
H. Lubow
|
49
|
Director,
Chairman of Nominating Committee
|
||
Ronald
H. Miller
|
63
|
Director
|
||
William
Pagano
|
67
|
Director
and Chief Executive Officer of the Company and President of Universal
|
||
William
Salek
|
45
|
Chief
Financial Officer and Secretary of the Company and Vice President
of
Universal
|
a.
|
Attract,
motivate and retain qualified and dedicated executive
officers.
|
b.
|
Retain
talented executives and motivate them to achieve business objectives
that
will enhance stockholder value.
|
c.
|
Provide
our executive officers with cash incentives to further the interests
of
the Company and our stockholders.
|
a.
|
Company
performance, both separately and in relation to similar
companies;
|
b.
|
The
individual performance, experience and scope of responsibilities
of each
executive officer;
|
c.
|
Compensation
and stock award information disclosed in the proxy statements
of other
companies;
|
d.
|
Historical
compensation levels and stock awards at the
Company;
|
e.
|
The
overall competitive environment for executives and the level
of
compensation necessary to attract and retain executive talent;
and
|
f.
|
The
recommendations of management.
|
a.
|
base
salaries
|
b.
|
performance-based
annual incentive compensation
awards
|
c.
|
periodic
grants of stock options
|
Name
and Principal Position
|
Year
|
Salary
|
Non-Equity
Incentive Plan
Compensation
|
All
Other Compensation
|
Total
|
|||||||||||
Bernard
Korn*
|
2006
|
$
|
200,000
|
-
|
$
|
30,699
|
$
|
230,699
|
||||||||
William
Pagano—Director and Chief
|
2006
|
$
|
200,000
|
$
|
260,109
|
-
|
$
|
460,109
|
||||||||
Executive
Officer of the Company and President of Universal
|
||||||||||||||||
William
Salek—Chief Financial Officer and Secretary of the Company and Vice
President of Universal
|
2006
|
$
|
120,000
|
$
|
30,958
|
-
|
$
|
150,958
|
Portion
of Incentive Compensation Base
|
Additional
Compensation Percentages
|
||||||||||||
Up
to
|
$
|
250,000
|
8
|
%
|
|||||||||
$
|
251,000
|
to
|
$
|
500,000
|
9
|
%
|
|||||||
$
|
501,000
|
to
|
$
|
750,000
|
10
|
%
|
|||||||
$
|
751,000
|
to
|
$
|
1,000,000
|
11
|
%
|
|||||||
$
|
1,001,000
|
And
over
|
12
|
%
|
Incentive
Compensation Base
|
Additional
Compensation Percentages
|
Incentive
Compensation
|
||||||||
$
|
250,000
|
at
8%
|
|
$
|
20,000
|
|||||
$
|
250,000
|
at
9%
|
|
$
|
22,500
|
|||||
$
|
250,000
|
at
10%
|
|
$
|
25,000
|
|||||
$
|
250,000
|
at
11%
|
|
$
|
27,500
|
|||||
$
|
1,375,908
|
at
12%
|
|
$
|
165,109
|
|||||
$
|
2,375,908
|
$
|
260,109
|
Portion
of Incentive Compensation Base
|
Additional
Compensation Percentages
|
||||||||||||
Up
to
|
$
|
250,000
|
.25
|
%
|
|||||||||
$
|
251,000
|
to
|
$
|
500,000
|
.50
|
%
|
|||||||
$
|
501,000
|
to
|
$
|
750,000
|
.75
|
%
|
|||||||
$
|
751,000
|
to
|
$
|
1,000,000
|
1.00
|
%
|
|||||||
$
|
1,001,000
|
to
|
$
|
1,250,000
|
1.25
|
%
|
|||||||
$
|
1,251,000
|
to
|
$
|
1,500,000
|
1.50
|
%
|
|||||||
$
|
1,501,000
|
to
|
$
|
1,750,000
|
1.75
|
%
|
|||||||
$
|
1,751,000
|
to
|
$
|
2,000,000
|
2.00
|
%
|
|||||||
$
|
2,001,000
|
And
over
|
2.25
|
%
|
Incentive
Compensation Base
|
Additional
Compensation Percentages
|
Incentive
Compensation
|
||||||||
$
|
250,000
|
.25%
|
|
$
|
625
|
|||||
$
|
250,000
|
.50%
|
|
$
|
1,250
|
|||||
$
|
250,000
|
.75%
|
|
$
|
1,875
|
|||||
$
|
250,000
|
1.00%
|
|
$
|
2,500
|
|||||
$
|
250,000
|
1.25%
|
|
$
|
3,125
|
|||||
$
|
250,000
|
1.50%
|
|
$
|
3,750
|
|||||
$
|
250,000
|
1.75%
|
|
$
|
4,375
|
|||||
$
|
250,000
|
2.00%
|
|
$
|
5,000
|
|||||
$
|
375,908
|
2.25%
|
|
$
|
8,458
|
|||||
$
|
2,375,908
|
$
|
30,958
|
Name
|
Number
of Securities Underlying Unexercised
Options Exercisable
|
Option
Exercise Price
|
Option
Expiration
Date
|
|||
Bernard
Korn
|
52,000
|
$
0.25
|
February
11, 2013
|
Severance
pay for termination without cause
|
Termination
by death
|
Change
of control
|
||||
Bernard
Korn
|
$800,000
lump sum payment equal to the four total remaining $200,000 payments
payable to Mr. Korn under his employment agreement ; commencing
30 days
after demand therefor, interest accrues on such lump sum obligation
at the
annual rate of 10% per annum and is payable on demand.
|
Mr.
Korn’s widow shall be entitled to the following two payments:
(1)
$5,000 lump sum tax-free death benefit and (2) $200,000 payable
not less
frequently than in bi-weekly installments.
|
None.*
|
|||
William
Pagano
|
None.
|
None.
|
None.
|
|||
William
Salek
|
None.
|
None.
|
None.
|
Name
|
Fees
Earned or Paid in
Cash
|
Option
Awards
|
All
Other Compensation
|
Total
|
|||||||||
E.
Bruce Fredrikson
|
$
|
19,500
|
$
|
17,804
|
-
|
$
|
37,304
|
||||||
Melissa
Goldman-Williams
|
$
|
12,000
|
-
|
-
|
$
|
12,000
|
|||||||
Michael
Goldman
|
$
|
12,000
|
-
|
-
|
$
|
12,000
|
|||||||
William
Koon
|
$
|
6,000
|
-
|
$
|
3,000
|
$
|
9,000
|
||||||
Stuart
H. Lubow
|
$
|
7,681
|
$
|
17,804
|
-
|
$
|
25,485
|
||||||
Ronald
H. Miller
|
$
|
12,000
|
$
|
17,804
|
-
|
$
|
29,804
|
||||||
Jack
Rose
|
$
|
6,000
|
-
|
$
|
3,000
|
$
|
9,000
|
||||||
Phillip
Siegel
|
$
|
7,681
|
-
|
-
|
$
|
7,681
|
|||||||
Carl
Sussman
|
$
|
6,000
|
-
|
$
|
3,000
|
$
|
9,000
|
Common
Stock
|
Preferred
Stock
|
||||||||||||||||||
Name
of Beneficial Owner
|
Amount
and Nature of Beneficial Ownership*
|
Percent
of Class
|
Amount
and Nature of Beneficial Ownership*
|
Percent
of Class
|
|||||||||||||||
Officers
and Directors***:
|
|||||||||||||||||||
E.
Bruce Fredrikson
|
16,000
|
(1)
|
**
|
500
|
(1)
|
|
**
|
||||||||||||
Melissa
Goldman-Williams
|
5,400
|
**
|
0
|
**
|
|||||||||||||||
Michael
Goldman
|
1,282,255
|
(2)
|
26.74
|
%
|
0
|
**
|
|||||||||||||
Stuart
H. Lubow
|
10,000
|
(3)
|
**
|
0
|
**
|
||||||||||||||
Ronald
H. Miller
|
11,054
|
(4)
|
**
|
0
|
**
|
||||||||||||||
William
Pagano
|
767,973
|
(5)
|
16.41
|
%
|
0
|
**
|
|||||||||||||
William
Salek
|
61,667
|
(6)
|
1.32
|
%
|
0
|
**
|
|||||||||||||
All
Officers and Directors as a Group:
|
2,154,349
|
44.19
|
%
|
500
|
**
|
||||||||||||||
Holders
of over 5% of a class of stock who are not Officers or
Directors:
|
|||||||||||||||||||
Rita
C. Folger
|
578,719
|
(7)
|
12.37
|
%
|
0
|
**
|
|||||||||||||
|
|||||||||||||||||||
Goldman
Associates of NY, Inc.
|
1,099,255
|
(8)
|
22.92
|
%
|
0
|
**
|
1.
|
Employment
of executive officers. Any employment by the Company of an executive
officer of the Company if:
|
a.
|
the
related compensation is required to be reported in the Company’s proxy
statement under Item 402 of the Securities and Exchange Commission’s
("SEC’s") compensation disclosure requirements (generally applicable
to
"named executive officers"); or
|
b.
|
the
executive officer is not an immediate family member of another
executive
officer or Director of the Company, the related compensation
would be
reported in the Company’s proxy statement under Item 402 of the SEC’s
compensation disclosure requirements if the executive officer
was a "named
executive officer", and the Company’s Compensation Committee approved (or
recommended that the Board approve) such
compensation.
|
2.
|
Director
compensation. Any compensation paid to a Director if the compensation
is
required to be reported in the Company’s proxy statement under Item 402 of
the SEC’s compensation disclosure
requirements;
|
3.
|
Certain
transactions with other companies. Any transaction with another
company at
which a Related Person’s only relationship is as an employee (other than
an executive officer), Director or beneficial owner of less than
10% of
that company’s shares;
|
4.
|
Transactions
where all shareholders receive proportional benefits. Any transaction
where the Related Person’s interest arises solely from the ownership of
the Company’s common stock and all holders of the Company’s common stock
received the same benefit on a pro rata basis (e.g.
dividends);
|
5.
|
Transactions
involving competitive bids. Any transaction involving a Related
Party
where the rates or charges involved are determined by competitive
bids.
|
(a)
|
Exhibits
and Financial Statements
|
(1)
|
Financial
Statements. See Item 8. Index to Financial
Statements
|
(2)
|
Financial
Statement Schedules. See F-1 through F-28,
attached
|
(3)
|
Exhibits
|
Exhibit
|
Exhibit
Name
|
Filed
Herewith
|
Form
|
Date
Filed
With SEC
|
Incorporated
By Reference
From Exhibit
|
|
3.01
|
Restated
Certificate of Incorporation of Registrant dated January
6,
1983
|
10-K
|
03-30-06
|
3.01
|
||
(a)
|
Certificate
of Amendment of the Certificate of Incorporation dated
October 31,
1986
|
10-K
|
03-30-06
|
3.01(a)
|
||
(b)
|
Certificate
of Amendment of the Certificate of Incorporation dated
June 24,
1988
|
10-K
|
03-30-06
|
3.01(b)
|
||
(c)
|
Certificate
of Amendment of the Certificate of Incorporation dated
January 13,
1998
|
10-K
|
03-30-06
|
3.01(c)
|
||
(d)
|
Certificate
of Amendment of the Certificate of Incorporation dated
January 13,
1998
|
10-K
|
03-30-06
|
3.01(d)
|
||
(e)
|
Certificate
of Amendment of the Certificate of Incorporation dated
September 29,
2006
|
10-Q
|
11-13-06
|
3.01
|
||
3.02
|
By-Laws
of Registrant
|
10-K
|
03-30-06
|
3.02
|
||
(a)
|
Amended
and Restated By-Laws of Registrant, ratified and adopted
June 13,
2006
|
8-K
|
06-19-06
|
3.01
|
4.01
|
Specimen
of Common Stock Certificate
|
10-K
|
03-30-06
|
4.01
|
||
4.02
|
Specimen
of Convertible Preferred Stock Certificate
|
10-K
|
03-30-06
|
4.02
|
||
10.01
|
Employment
Agreement dated as of January 1, 1998 between Registrant and
Bernard
Korn
|
10-KSB
|
03-31-98
|
10(a)
|
||
(a)
|
Amendment
Number 1 dated April 1, 1999 to Employment Agreement dated as
of January
1, 1998 between Registrant and Bernard Korn
|
10-K
|
04-11-01
|
10(a)(i)
|
||
(b)
|
Amendment
Number 2 dated April 1, 2000 to Employment Agreement dated as
of January
1, 1998 between Registrant and Bernard Korn
|
10-K
|
04-11-01
|
10(a)(ii)
|
||
(c)
|
Amendment
Number 3 dated October 29, 2002 to Employment Agreement dated
as of
January 1, 1998 between Registrant and Bernard Korn
|
10-K
|
11-18-03
|
10(a)(iii)
|
||
(d)
|
Amendment
Number 4 dated October 29, 2002 to Employment Agreement dated
as of
January 1, 1998 between Registrant and Bernard Korn
|
10-K
|
11-18-03
|
10(a)(iv)
|
||
(e)
|
Amendment
Number 5 dated May 17, 2004 to Employment Agreement dated as
of January 1,
1998 between Registrant and Bernard Korn
|
10-K
|
03-30-06
|
10.01(e)
|
||
(f)
|
Employment
Agreement dated April 17, 2006 between Registrant and Bernard
Korn
|
8-K
|
04-21-06
|
10.01
|
||
10.02
|
Employment
Agreement dated as of June 25, 1999 between Universal Supply
Group, Inc.
and William Pagano
|
8-K
|
07-09-99
|
10(a)(iii)
|
||
(a)
|
Amendment
Number 1 dated October 29, 2002 to Employment Agreement dated
as of June
25, 1999 between Universal Supply Group, Inc. and William
Pagano
|
8-K
|
11-02-05
|
10.02
|
||
(b)
|
Amendment
Number 2 dated as of June 15, 2005 to Employment Agreement dated
as of
June 25, 1999 between Universal Supply Group, Inc. and William
Pagano
|
8-K
|
06-20-05
|
99.1
|
||
(c)
|
Amendment
Number 3 dated as of March 12, 2007 to Employment Agreement dated
as of
June 25, 1999 between Universal Supply Group, Inc. and William
Pagano
|
8-K
|
03-12-07
|
10.04
|
||
10.03
|
Employment
Agreement dated June 25, 1999 between Universal Supply Group,
Inc. and
William Salek
|
10-K
|
03-30-06
|
10.03
|
||
(a)
|
Amended
and Restated Employment Agreement dated as of January 20, 2005
to
Employment Agreement dated as of June 25, 1999 between Universal
Supply
Group, Inc. and William Salek
|
8-K
|
01-20-05
|
10.01
|
||
10.04
|
1996
Stock Option Plan
|
S-8
|
10-02-97
|
28B
|
||
10.05
|
2006
Stock Plan
|
10-Q
|
11-13-06
|
10.01
|
||
(a)
|
Form
of stock option grant letter
|
8-K
|
12-06-06
|
10.01
|
10.06
|
Purchase
Agreement dated March 25, 1999 for business and assets subject
to certain
liabilities of Universal Supply Group, Inc.
|
10-KSB
|
03-30-99
|
10(g)
|
||
(a)
|
Amendment
Number 1 dated June 25, 1999 to Purchase Agreement dated March
25,
1999
|
8-K
|
07-09-99
|
10(a)(ii)
|
||
(b)
|
Loan
and Security Agreement dated June 24, 1999 between LaSalle Bank
National
Association and Universal Supply Group, Inc.
|
8-K
|
07-09-99
|
10(a)(iv)
|
||
(c)
|
Demand
Note dated June 24, 1999 between LaSalle Bank National Association
and
Colonial Commercial Sub Corp.
|
8-K
|
07-09-99
|
10(a)(v)
|
||
(d)
|
Guaranty
of All Liabilities and Security Agreement of Colonial Commercial
Sub Corp.
by Colonial Commercial Corp. to LaSalle Bank National Association
dated
June 24, 1999
|
8-K
|
07-09-99
|
10(a)(vi)
|
||
(e)
|
Waiver
and Tenth Amendment dated November 21, 2002 to the Loan and Security
Agreement dated June 24, 1999 between LaSalle Bank National Association
and Universal Supply Group, Inc.
|
10-K
|
11-18-03
|
10(e)(vi)
|
||
(f)
|
Securities
Pledge Agreement dated November 21, 2002 made by the Registrant
in favor
of LaSalle Bank National Association, re: Universal Supply Group,
Inc.
|
10-K
|
11-18-03
|
(10)(e)(vii)
|
||
10.07
|
Certain
documents related to refinance with Wells Fargo Business Credit,
Inc. of
asset based loan and term loan dated July 28, 2004, previously
with
LaSalle Bank National Association:
|
|||||
(a)
|
Credit
Security Agreement dated July 28, 2004 between American/Universal
Supply,
Inc., The RAL Supply Group, Inc. and Universal Supply Group,
Inc. to Wells
Fargo Business Credit, Inc.
|
10-Q
|
08-16-04
|
10.1
|
||
(b)
|
First
Amendment to the Credit Security Agreement dated May 11,
2006
|
8-K
|
06-27-06
|
10.02
|
||
10.08
|
Certain
documents related to Well-Bilt Steel Products, Inc.:
|
|||||
(a)
|
Reaffirmation
Agreement, General Release Consent and Acknowledgement of Commercial
Reasonableness of Private Sale dated February 1, 2001between
Atlantic
Hardware & Supply Corporation, Universal Supply Group, Inc., Colonial
Commercial Corp., and the Secured Lender
|
8-K
|
02-16-01
|
10(a)(i)
|
||
(b)
|
Reaffirmation
Agreement, General Release Consent and Acknowledgement of Commercial
Reasonableness of Private Sale dated February 1, 2001between
Well-Bilt
Steel Products, Inc. and the Secured Lender
|
8-K
|
02-16-01
|
10(a)(ii)
|
||
(c)
|
Foreclosure
Agreement dated February 1, 2001 between Independent Steel Products,
LLC,
the Secured Lender, Atlantic Hardware & Supply Corporation, Universal
Supply group, Inc. and Well-Bilt Steel Products, Inc.
|
8-K
|
02-16-01
|
10(a)(iii)
|
||
(d)
|
Bill
of Sale and Assignment dated February 1, 2001 made by the Secured
Lender
in favor of Independent Steel Products, LLC
|
8-K
|
02-16-01
|
10(a)(iv)
|
10.09
|
Inventory
Control Agreement re: Universal Supply Group, Inc. taking in
inventory on
a consignment basis dated August 9, 2001 between Douglas-Guardian
Services
Corporation, Universal Supply Group, Inc. and GMC Sales
corp.
|
10-K
|
11-18-03
|
10(g)
|
||
10.10
|
Agreement
of Purchase of Sale of Assets dated July 1, 2002 between Goldman
Associates of New York, Inc. and Universal Supply Group,
Inc.
|
10-K
|
11-18-03
|
10(h)
|
||
10.11
|
Private
Placement Purchase Agreement dated June 30, 2003 by and among
Colonial
Commercial Corp. and the persons who are counterparts to the
Agreement as
“Investors”
|
10-K
|
03-30-06
|
10.10
|
||
10.12
|
Private
Placement Purchase Agreement dated February 12, 2004 by and among
Colonial
Commercial Corp. and the persons who are counterparts to the
Agreement as
“Investors”
|
10-K
|
03-30-06
|
10.11
|
||
|
||||||
10.13
|
Private
Placement Purchase Agreement dated July 29, 2004 by and among
Colonial
Commercial Corp, and the persons who are counterparts to the
Agreement as
“Investors” including:
|
|||||
(a)
|
Private
Placement Purchase Agreement
|
10-Q
|
08-16-04
|
4.1
|
||
(b)
|
Convertible
Note Payable
|
10-Q
|
08-16-04
|
4.2
|
||
10.14
|
Private
Placement Purchase Agreement dated July 29, 2004 by and among
Michael
Goldman and Goldman Associates of New York, Inc.
including:
|
10-Q
|
08-16-04
|
4.3
|
||
(a)
|
Private
Placement Agreement
|
10-Q
|
08-16-04
|
4.4
|
||
(b)
|
Secured
Note
|
10-Q
|
08-16-04
|
4.5
|
||
(c)
|
Warrant
|
10-Q
|
08-16-04
|
4.6
|
||
|
||||||
10.15
|
Asset
Purchase Agreement dated September 5, 2003 for the purchase of
certain
assets, subject to certain liabilities of The RAL Supply Group,
Inc., by
RAL Purchasing Corp., a wholly-owned subsidiary of Colonial Commercial
Corp.
|
8-K
|
10-15-03
|
10(a)(i)
|
||
10.16
|
RAL
Closing Statement dated September 30, 2003
|
8-K
|
10-15-03
|
10(a)(ii)
|
10.17
|
Lease
Agreement by and between Zanzi Realty, Inc. and The RAL Supply
Group,
Inc., dated September 1, 1998
|
8-K
|
11-02-05
|
10.04
|
||
(a)
|
First
Modification of Lease Agreement dated September 30, 2003 to Lease
Agreement by and between Zanzi Realty, Inc. and The RAL Supply
Group,
Inc., dated September 1, 1998
|
8-K
|
11-02-05
|
10.05
|
||
(b)
|
Second
Modification of Lease Agreement dated April 12, 2005 to Lease
Agreement by
and between Zanzi Realty, Inc. and The RAL Supply Group, Inc.,
dated
September 1, 1998
|
8-K
|
11-02-05
|
10.06
|
||
(c)
|
Third
Modification of Lease Agreement dated February 21, 2007 to Lease
Agreement
by and between Zanzi Realty, Inc. and The RAL Supply Group, Inc.,
dated
September 1, 1998
|
8-K
|
02-23-07
|
10.04
|
||
(d)
|
Option
Agreement by and between Pioneer Realty Holdings, LLC and Colonial
Commercial Corp., dated as of February 21, 2007.
|
8-K
|
02-23-07
|
10.05
|
||
10.18
|
Offer
to Purchase Odd Lot Shares and Letter of Transmittal dated August
16,
2005
|
8-K
|
08-18-05
|
10.01
|
||
11.01
|
Statement
re computation of per share earnings (loss)—Not filed since computations
are readily apparent from the Consolidated Financial
Statements
|
|||||
14.01
|
Code
of Ethics
|
10-K
|
04-15-05
|
14
|
||
|
||||||
Subsidiaries
of Registrant
|
Yes
|
|||||
Consent
of Registered Independent Public Accounting Firm—Weiser,
LLP
|
Yes
|
|||||
Certification
of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002
|
Yes
|
|||||
Certification
of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002
|
Yes
|
|||||
Certification
of Chief Executive Officer Pursuant to Section 906 of the Sarbanes-Oxley
Act of 2002
|
Yes
|
|||||
Certification
of Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley
Act of 2002
|
Yes
|
|||||
99.01
|
Affidavit
dated January 28, 2002 in support of Atlantic Hardware & Supply
Corporation’s Petition for Relief under Chapter 11 of the U.S. Bankruptcy
Code
|
10-K
|
11-18-03
|
99.1
|
||
99.02
|
Dismissal
of Atlantic Hardware & Supply Corporation’s Petition for Relief by the
U.S. Bankruptcy Court for the Eastern District of New York dated
May 18,
2005
|
10-K
|
03-30-06
|
99.02
|
CONTENTS
|
|
Page
|
|
Report
of Independent Registered Public Accounting Firm: Weiser
LLP
|
F-2
|
Consolidated
Balance Sheets as of December 31, 2006 and 2005
|
F-3
|
Consolidated
Statements of Operations for the Years Ended December 31, 2006,
2005 and
2004
|
F-4
|
Consolidated
Statements of Stockholders’ Equity for the Years Ended December 31,2006,
2005 and 2004
|
F-5
|
Consolidated
Statements of Cash Flows for the Years Ended December 31, 2006,
2005 and
2004
|
F-6
|
Notes
to the Consolidated Financial Statements
|
F-7
|
Schedule
II - Valuation and Qualifying Accounts
|
F-28
|
All
other schedules are omitted because they are not required or
the
information required is given in the consolidated financial statements
or
notes thereto.
|
COLONIAL
COMMERCIAL CORP. AND SUBSIDIARIES
|
|||||||
Consolidated
Balance Sheets
|
|||||||
December
31,
2006
|
December
31,
2005
|
||||||
Assets
|
|||||||
Current
assets:
|
|||||||
Cash
|
$
|
482,251
|
$
|
613,456
|
|||
Accounts
receivable, net of allowance for doubtful accounts of $212,043
in 2006 and
$185,971 in 2005
|
9,069,301
|
8,489,717
|
|||||
Inventory
|
13,111,488
|
12,214,261
|
|||||
Prepaid
expenses and other current assets
|
1,057,099
|
1,066,658
|
|||||
Deferred
tax asset - current portion
|
420,000
|
637,500
|
|||||
Total
current assets
|
24,140,139
|
23,021,592
|
|||||
Property
and equipment
|
1,512,666
|
1,669,484
|
|||||
Goodwill
|
1,628,133
|
1,628,133
|
|||||
Other
intangibles
|
3,500
|
11,334
|
|||||
Other
assets - noncurrent
|
202,177
|
135,832
|
|||||
Deferred
tax asset - noncurrent
|
1,288,500
|
1,071,000
|
|||||
$
|
28,775,115
|
$
|
27,537,375
|
||||
Liabilities
and Stockholders' Equity
|
|||||||
Current
liabilities:
|
|||||||
Trade
payables
|
$
|
4,719,160
|
$
|
5,991,946
|
|||
Accrued
liabilities
|
1,975,175
|
2,047,159
|
|||||
Income
taxes payable
|
1,630
|
12,772
|
|||||
Borrowings
under credit facility - revolving credit
|
13,615,696
|
11,183,008
|
|||||
Borrowings
under credit facility - term loan/overadvance
|
-
|
562,977
|
|||||
Notes
payable - current portion; includes related party notes of $30,000
in 2006
and $60,389 in 2005
|
136,539
|
165,112
|
|||||
Total
current liabilities
|
20,448,200
|
19,962,974
|
|||||
Notes
payable, excluding current portion; includes related party notes
of
$1,008,125 in 2006 and $1,000,625 in 2005
|
1,317,394
|
1,400,834
|
|||||
Total
liabilities
|
21,765,594
|
21,363,808
|
|||||
Commitments
and contingencies
|
|||||||
Stockholders'
equity:
|
|||||||
Redeemable
convertible preferred stock, $.05 par value, 2,500,000 shares
authorized,
467,500 in 2006 and 484,721 in 2005 shares issued and outstanding,
liquidation preference of $2,337,500 in 2006 and $2,423,605 in
2005
|
23,375
|
24,236
|
|||||
Common
stock, $.05 par value, 20,000,000 shares authorized, 4,593,680
in 2006 and
4,544,459 in 2005 shares issued and outstanding
|
229,684
|
227,223
|
|||||
Additional
paid-in capital
|
10,707,791
|
10,626,859
|
|||||
Accumulated
deficit
|
(3,951,329
|
)
|
(4,704,751
|
)
|
|||
Total
stockholders' equity
|
7,009,521
|
6,173,567
|
|||||
$
|
28,775,115
|
$
|
27,537,375
|
COLONIAL
COMMERCIAL CORP. AND SUBSIDIARIES
|
||||||||||
Consolidated
Statements of Operations
|
||||||||||
For
the Years Ended December 31,
|
||||||||||
2006
|
2005
|
2004
|
||||||||
Sales
|
$
|
71,494,652
|
$
|
66,690,945
|
$
|
61,454,128
|
||||
Cost
of sales
|
50,119,796
|
46,507,769
|
43,069,981
|
|||||||
Gross
profit
|
21,374,856
|
20,183,176
|
18,384,147
|
|||||||
Selling,
general and administrative expenses, net
|
19,420,124
|
17,782,752
|
16,666,335
|
|||||||
Operating
income
|
1,954,732
|
2,400,424
|
1,717,812
|
|||||||
Other
income
|
277,866
|
272,597
|
320,359
|
|||||||
Interest
expense, net; includes related party interest of $104,485 in
2006, $94,703
in 2005 and $45,007 in 2004
|
(1,354,785
|
)
|
(1,044,454
|
)
|
(875,683
|
)
|
||||
Income
from operations before income tax expense (benefit)
|
877,813
|
1,628,567
|
1,162,488
|
|||||||
Income
tax expense (benefit)
|
124,391
|
(487,064
|
)
|
(498,668
|
)
|
|||||
Net
income
|
$
|
753,422
|
$
|
2,115,631
|
$
|
1,661,156
|
||||
Income
per common share:
|
||||||||||
Basic
|
$
|
0.16
|
$
|
0.49
|
$
|
0.49
|
||||
Diluted
|
$
|
0.14
|
$
|
0.40
|
$
|
0.36
|
||||
Weighted
average shares outstanding:
|
||||||||||
Basic
|
4,579,129
|
4,295,697
|
3,403,152
|
|||||||
Diluted
|
5,300,646
|
5,293,114
|
4,587,966
|
COLONIAL
COMMERCIAL CORP. AND SUBSIDIARIES
|
||||||||||||||||||||||
Consolidated
Statements of Stockholders' Equity
|
||||||||||||||||||||||
For
the Years Ended December 31, 2006, 2005, and 2004
|
||||||||||||||||||||||
Number
of shares
|
||||||||||||||||||||||
Redeemable
Convertible Preferred Stock
|
Common
Stock
|
Redeemable
Convertible Preferred Stock
|
Common
Stock
|
Additional
Paid-In Capital
|
Accumulated
Deficit
|
Total
Stockholders' Equity
|
||||||||||||||||
Balance
at December 31, 2003
|
1,466,792
|
2,403,318
|
$
|
73,340
|
$
|
120,166
|
$
|
9,259,013
|
$
|
(8,481,538
|
)
|
$
|
970,981
|
|||||||||
Net
income
|
-
|
-
|
-
|
1,661,156
|
1,661,156
|
|||||||||||||||||
Stock-based
compensation
|
-
|
-
|
62,025
|
-
|
62,025
|
|||||||||||||||||
Conversion
of shares of preferred stock to common stock
|
(83,623
|
)
|
83,623
|
(4,181
|
)
|
4,181
|
-
|
-
|
-
|
|||||||||||||
Retirement
of preferred stock
|
(592,730
|
)
|
-
|
(29,637
|
)
|
-
|
(326,002
|
)
|
-
|
(355,639
|
)
|
|||||||||||
Issuance
of common stock
|
-
|
1,620,000
|
-
|
81,000
|
1,554,000
|
-
|
1,635,000
|
|||||||||||||||
Options
exercised
|
-
|
51,500
|
-
|
2,575
|
10,300
|
-
|
12,875
|
|||||||||||||||
Warrant
value
|
-
|
-
|
-
|
-
|
187,500
|
-
|
187,500
|
|||||||||||||||
Balance
at December 31, 2004
|
790,439
|
4,158,441
|
39,522
|
207,922
|
10,746,836
|
(6,820,382
|
)
|
4,173,898
|
||||||||||||||
Net
income
|
-
|
-
|
-
|
2,115,631
|
2,115,631
|
|||||||||||||||||
Stock-based
compensation
|
-
|
-
|
(74,450
|
)
|
-
|
(74,450
|
)
|
|||||||||||||||
Conversion
of shares of preferred stock to common stock
|
(298,018
|
)
|
298,018
|
(14,901
|
)
|
14,901
|
-
|
-
|
-
|
|||||||||||||
Retirement
of preferred stock
|
(7,700
|
)
|
-
|
(385
|
)
|
-
|
(15,015
|
)
|
-
|
(15,400
|
)
|
|||||||||||
Options
exercised
|
-
|
88,000
|
-
|
4,400
|
17,600
|
-
|
22,000
|
|||||||||||||||
Tax
effect of options exercised
|
-
|
-
|
-
|
-
|
(48,112
|
)
|
-
|
(48,112
|
)
|
|||||||||||||
Balance
at December 31, 2005
|
484,721
|
4,544,459
|
24,236
|
227,223
|
10,626,859
|
(4,704,751
|
)
|
6,173,567
|
||||||||||||||
Net
income
|
-
|
-
|
-
|
753,422
|
753,422
|
|||||||||||||||||
Conversion
of shares of preferred stock to common stock
|
(17,221
|
)
|
17,221
|
(861
|
)
|
861
|
-
|
-
|
-
|
|||||||||||||
Options
exercised
|
-
|
32,000
|
-
|
1,600
|
6,400
|
-
|
8,000
|
|||||||||||||||
Options
issued
|
-
|
-
|
-
|
-
|
53,412
|
-
|
53,412
|
|||||||||||||||
Tax
effect of options exercised
|
-
|
-
|
-
|
-
|
21,120
|
-
|
21,120
|
|||||||||||||||
Balance
at December 31, 2006
|
467,500
|
4,593,680
|
$
|
23,375
|
$
|
229,684
|
$
|
10,707,791
|
$
|
(3,951,329
|
)
|
$
|
7,009,521
|
COLONIAL
COMMERCIAL CORP. AND SUBSIDIARIES
|
||||||||||
Consolidated
Statements of Cash Flows
|
||||||||||
For
The Years Ended December 31,
|
||||||||||
2006
|
2005
|
2004
|
||||||||
Cash
flows from operating activities:
|
||||||||||
Net
income
|
$
|
753,422
|
$
|
2,115,631
|
$
|
1,661,156
|
||||
Adjustments
to reconcile net income to net cash (used in) provided by operating
activities:
|
||||||||||
Deferred
tax benefit
|
-
|
(641,500
|
)
|
(645,600
|
)
|
|||||
Stock-based
compensation
|
53,412
|
(74,450
|
)
|
62,025
|
||||||
Provision
for doubtful accounts
|
191,357
|
101,724
|
225,183
|
|||||||
Depreciation
|
457,322
|
387,719
|
366,223
|
|||||||
Amortization
of intangibles
|
7,834
|
16,166
|
26,667
|
|||||||
Accretion
of debt discount
|
37,500
|
37,500
|
15,625
|
|||||||
Tax
effect of options exercised
|
21,120
|
(48,112
|
)
|
-
|
||||||
Changes
in operating assets and liabilities
|
||||||||||
Accounts
receivable
|
(701,615
|
)
|
(816,853
|
)
|
(1,745,871
|
)
|
||||
Inventory
|
(805,048
|
)
|
(1,211,947
|
)
|
(1,219,492
|
)
|
||||
Prepaid
expenses and other current assets
|
(2,321
|
)
|
(200,926
|
)
|
(245,054
|
)
|
||||
Other
assets - noncurrent
|
(66,345
|
)
|
47,351
|
(183,183
|
)
|
|||||
Trade
payables
|
(1,272,786
|
)
|
1,270,156
|
(574,089
|
)
|
|||||
Accrued
liabilities
|
(71,984
|
)
|
303,153
|
230,428
|
||||||
Income
taxes payable
|
(11,142
|
)
|
(23,544
|
)
|
(139,298
|
)
|
||||
Net
cash (used in) provided by operating activities
|
(1,409,274
|
)
|
1,262,068
|
(2,165,280
|
)
|
|||||
Cash
flows from investing activities:
|
||||||||||
Additions
to property and equipment
|
(300,504
|
)
|
(401,054
|
)
|
(507,241
|
)
|
||||
Acquisition
of Speed Queen assets from Goldman Associates of NY, Inc.
|
(149,625
|
)
|
- | - | ||||||
Net
cash used in investing activities
|
(450,129
|
)
|
(401,054
|
)
|
(507,241
|
)
|
||||
Cash
flows from financing activities:
|
||||||||||
Issuance
of common stock and exercise of stock options
|
8,000
|
22,000
|
1,647,875
|
|||||||
Retirement
of preferred stock
|
-
|
(15,400
|
)
|
(355,639
|
)
|
|||||
Repayments
of notes payable: includes related party repayments of $60,389
in 2006,
$48,091 in 2005 and $30,000 in 2004.
|
(162,586
|
)
|
(141,292
|
)
|
(105,883
|
)
|
||||
Issuance
of notes payable: includes related party notes of $0.00 in 2006,
$48,480
in 2005 and $1,075,000 in 2004.
|
13,073
|
155,699
|
1,173,392
|
|||||||
Issuance
of warrants
|
-
|
-
|
187,500
|
|||||||
Repayments
under credit facility - term loan/overadvance
|
(562,977
|
)
|
(1,103,690
|
)
|
(572,333
|
)
|
||||
Borrowings
under credit facility - revolving credit
|
2,432,688
|
524,466
|
665,512
|
|||||||
Net
cash provided by (used in) financing activities
|
1,728,198
|
(558,217
|
)
|
2,640,424
|
||||||
(Decrease)
increase in cash
|
(131,205
|
)
|
302,797
|
(32,097
|
)
|
|||||
Cash
- beginning of period
|
613,456
|
310,659
|
342,756
|
|||||||
Cash
- end of period
|
$
|
482,251
|
$
|
613,456
|
$
|
310,659
|
Computer
hardware and software
|
3-5
years
|
|||
Furniture
and fixtures
|
5
years
|
|||
Automobiles
|
3-5
years
|
|||
Showroom
fixtures and displays
|
3
years
|
2005
|
2004
|
||||||
Net
income, as reported
|
$
|
2,115,631
|
$
|
1,661,156
|
|||
Add:
Stock-based compensation related to option repricing
|
(74,450
|
)
|
62,025
|
||||
Pro
forma
|
$
|
2,041,181
|
$
|
1,723,181
|
|||
Basic
net income per common share
|
|||||||
As
reported
|
$
|
.49
|
$
|
.49
|
|||
Pro
forma
|
$
|
.48
|
$
|
.51
|
|||
Diluted
net income per common share
|
|||||||
As
reported
|
$
|
.40
|
$
|
.36
|
|||
Pro
forma
|
$
|
.39
|
$
|
.38
|
2006
|
2005
|
||||||
Computer
hardware and software
|
$
|
1,040,441
|
$
|
884,011
|
|||
Furniture
and fixtures
|
91,558
|
85,180
|
|||||
Leasehold
improvements
|
1,410,425
|
1,361,620
|
|||||
Showroom
fixtures and displays
|
79,606
|
0
|
|||||
Automobiles
|
550,829
|
560,484
|
|||||
3,172,859
|
2,891,295
|
||||||
Less
accumulated depreciation and amortization
|
1,660,193
|
1,221,811
|
|||||
$
|
1,512,666
|
$
|
1,669,484
|
December
31, 2006
|
December
31, 2005
|
|||||||||||||||||||||
Gross
Carrying Amount
|
Accumulated
Amortization
|
Net
Carrying Amount
|
Gross
Carrying Amount
|
Accumulated
Amortization
|
Net
Carrying Amount
|
Estimated
Useful Life
(Years)
|
||||||||||||||||
Covenants
Not to Compete
|
$
|
241,667
|
$
|
(238,167
|
)
|
$
|
3,500
|
$
|
241,667
|
$
|
(230,333
|
)
|
$
|
11,334
|
5
|
For
the Years Ended December 31,
|
||||
2007
|
$
|
2,000
|
||
2008
|
1,500
|
|||
$
|
3,500
|
2006
|
2005
|
||||||
Various
term notes payable, (collateralized by the equipment purchased)
with
aggregate monthly principal and interest installments of $6,378
and $8,760
for 2006 and 2005, respectively, bearing interest between .9%
to
5.9%*
|
$
|
155,808
|
$
|
245,321
|
|||
Subordinated
term note payable to a private individual, $30,000 annual principal
payment, interest at 9% payable monthly.**
|
60,000
|
90,000
|
|||||
Subordinated
term note payable to an investment company, $30,000 annual principal
payments, interest at 9% payable monthly.
|
60,000
|
90,000
|
|||||
Term
notes payable to private investors, subordinated unsecured convertible
notes payable, bearing interest at 11% per annum, interest payable
quarterly, with 50% of the principal payable on June 1, 2008
and the
balance on June 1, 2009. The notes are convertible into 175,000
shares of
common stock at $3.00 per share during the term of the
notes.***
|
525,000
|
525,000
|
|||||
Term
note payable of $750,000 to a corporation, subordinated secured
note
payable, bearing interest at the prime rate and payable quarterly,
principal payable on June 30, 2008 and warrants to purchase 150,000
shares
of common stock at $3.00 per share expiring June 30, 2008. The
warrant was
initially recorded at a fair value of $187,500 and recorded as
a discount
from the face value of the note and an increase to additional
paid in
capital. The discount is being accreted over the term of the
note as
additional interest expense. The Company recorded $37,500 and
$37,500 in
interest expense during 2006 and 2005, respectively, related
to the
warrant.****
|
653,125
|
615,625
|
|||||
1,453,933
|
1,565,946
|
||||||
Less
current installments
|
136,539
|
165,112
|
|||||
$
|
1,317,394
|
$
|
1,400,834
|
2007
|
$
|
136,539
|
||
2008
|
1,033,384
|
|||
2009
|
277,991
|
|||
2010
|
6,019
|
|||
|
$
|
1,453,933
|
2006
|
||||
Historical
stock price volatility
|
160.50
|
%
|
||
Risk-free
interest rate
|
4.44
|
%
|
||
Expected
life (in years)
|
6.34
|
|||
Dividend
yield
|
0.00
|
Shares
Subject to Option
|
Weighted
Average Exercise Price
|
Aggregate
Intrinsic Value
|
||||||||
Balance
at December 31, 2003
|
245,500
|
0.25
|
||||||||
Options
Exercised
|
(51,500
|
)
|
0.25
|
|||||||
Balance
at December 31, 2004
|
194,000
|
0.25
|
||||||||
Options
Exercised
|
(88,000
|
)
|
0.25
|
|||||||
Balance
at December 31, 2005
|
106,000
|
0.25
|
||||||||
Options
Exercised
|
(32,000
|
)
|
0.25
|
|||||||
Options
Granted
|
100,000
|
1.85
|
||||||||
Balance
at December 31, 2006
|
174,000
|
1.17
|
$
|
330,600
|
||||||
Exercisable
at December 31, 2006
|
114,000
|
0.81
|
$
|
216,600
|
Options
Outstanding and Exercisable
|
|||||||||||||
Range
of
Exercise Prices
|
Shares
|
Weighted
Average Remaining
Contractual Life
|
Weighted
Average
Exercise Price
|
||||||||||
$
|
.25
|
74,000
|
5.03
|
$
|
.25
|
||||||||
$
|
1.85
|
40,000
|
9.94
|
$
|
1.85
|
||||||||
Options
Outstanding and Non-exercisable
|
|||||||||||||
$
|
1.85
|
60,000
|
9.94
|
$
|
1.85
|
2006
|
2005
|
2004
|
||||||||
Net
income (numerator)
|
$
|
753,422
|
$
|
2,115,631
|
$
|
1,661,156
|
||||
Weighted
average common shares (denominator for basic income per
share)
|
4,579,129
|
4,295,697
|
3,403,152
|
|||||||
Effect
of dilutive securities:
|
||||||||||
Convertible
preferred stock
|
472,451
|
683,695
|
918,778
|
|||||||
Convertible
notes
|
175,000
|
175,000
|
72,931
|
|||||||
Employee
stock options
|
74,066
|
138,722
|
193,105
|
|||||||
Weighted
average common and potential common shares outstanding (denominator
for
diluted income per share)
|
5,300,646
|
5,293,114
|
4,587,966
|
|||||||
Basic
net income per share
|
$
|
.16
|
$
|
.49
|
$
|
.49
|
||||
Diluted
net income per share
|
$
|
.14
|
$
|
.40
|
$
|
.36
|
2006
|
2005
|
2004
|
||||||||||||||||||||||||||
Federal
|
State
And
Local
|
Total
|
Federal
|
State
And
Local
|
Total
|
Federal
|
State
And
Local
|
Total
|
||||||||||||||||||||
Current
|
$
|
17,699
|
$
|
106,695
|
$
|
124,394
|
$
|
(16,239
|
)
|
$
|
170,675
|
$
|
154,436
|
$
|
9,000
|
$
|
137,932
|
$
|
146,932
|
|||||||||
Deferred
|
-
|
-
|
-
|
(641,500
|
)
|
-
|
(641,500
|
)
|
(645,600
|
)
|
-
|
(645,600
|
)
|
|||||||||||||||
Total
tax expense
|
||||||||||||||||||||||||||||
(benefit)
|
$
|
17,699
|
$
|
106,695
|
$
|
124,394
|
$
|
(657,739
|
)
|
$
|
170,675
|
$
|
(487,064
|
)
|
$
|
(636,600
|
)
|
$
|
137,932
|
$
|
(498,668
|
)
|
2006
|
2005
|
2004
|
||||||||
Deferred
tax expense (benefit), exclusive of the effects of the other
components
listed below
|
$
|
0
|
$
|
0
|
$
|
0
|
||||
Decrease
in beginning-of-the-year balance of the valuation allowance for
deferred
tax assets
|
0
|
(641,500
|
)
|
(645,600
|
)
|
|||||
Generation
of continuing operations net operating loss carryforward
|
0
|
0
|
0
|
|||||||
$
|
0
|
$
|
(641,500
|
)
|
$
|
(645,600
|
)
|
2006
|
2005
|
2004
|
||||||||
Tax
provision at Federal statutory rate
|
34.00
|
%
|
34.00
|
%
|
34.00
|
%
|
||||
Utilization
of net operating loss
|
(34.00
|
)%
|
(34.00
|
)%
|
(34.00
|
)%
|
||||
State
income taxes, net of federal benefit
|
8.02
|
%
|
6.90
|
%
|
6.00
|
%
|
||||
Change
in valuation allowance for deferred tax assets
|
0.00
|
%
|
(39.3
|
)%
|
(49.70
|
)%
|
||||
Permanent
differences
|
1.67
|
%
|
1.70
|
%
|
0.00
|
%
|
||||
Other
|
4.48
|
%
|
0.80
|
%
|
0.80
|
%
|
||||
Total
|
14.17
|
%
|
(29.90
|
)%
|
(42.90
|
)%
|
2006
|
2005
|
||||||
Current
Deferred Tax Assets:
|
|||||||
Federal
net operating loss carryforwards
|
$
|
420,000
|
$
|
637,500
|
|||
Current
Deferred Tax Assets
|
$
|
420,000
|
$
|
637,500
|
|||
Non-current
Deferred Tax Assets:
|
|||||||
Federal
net operating loss carryforwards
|
$
|
9,937,591
|
$
|
10,718,325
|
|||
State
net operating loss carryforwards
|
75,121
|
64,435
|
|||||
Allowance
for doubtful accounts
|
107,647
|
114,837
|
|||||
Additional
costs inventoried for tax purposes
|
553,991
|
562,998
|
|||||
Alternative
Minimum Tax Credit Carryforward
|
47,467
|
46,243
|
|||||
Compensation
|
206,031
|
204,428
|
|||||
Rent
|
64,557
|
57,320
|
|||||
Non-current
Deferred Tax Assets
|
10,992,405
|
11,768,586
|
|||||
Non-current
Deferred Tax Liabilities:
|
|||||||
Goodwill
|
(755,542
|
)
|
(667,224
|
)
|
|||
Depreciation
|
(47,483
|
)
|
(162,985
|
)
|
|||
Non-current
Deferred Tax Liabilities
|
(803,025
|
)
|
(830,209
|
)
|
|||
Non-current
Deferred Tax Assets
|
10,189,380
|
10,938,377
|
|||||
Less
Valuation Allowance
|
(8,900,880
|
)
|
(9,867,377
|
)
|
|||
Net
Non-Current Deferred Tax Assets
|
$
|
1,288,500
|
$
|
1,071,000
|
Expiration
Year
|
Net
Operating Losses
|
|||
2007
|
$
|
4,945,000
|
||
2008
|
415,000
|
|||
2020
|
5,960,000
|
|||
2021
|
2,737,000
|
|||
2022
|
14,532,000
|
|||
$
|
28,589,000
|
Cash
paid during the years for:
|
2006
|
2005
|
2004
|
|||||||
Interest
|
$
|
1,290,724
|
$
|
971,629
|
$
|
852,288
|
||||
Income
taxes
|
$
|
104,932
|
$
|
308,585
|
$
|
173,665
|
2007
|
$
|
3,287,845
|
||
2008
|
2,660,307
|
|||
2009
|
1,863,614
|
|||
2010
|
1,482,648
|
|||
2011
|
1,196,571
|
|||
Thereafter
|
2,946,864
|
|||
Total
|
$
|
13,437,849
|
QUARTER
ENDED
|
|||||||||||||
March
31
|
June
30
|
September
30
|
December
31
|
||||||||||
(Dollars
in thousands, except per share data)
|
|||||||||||||
2006
|
|||||||||||||
Net
sales
|
$
|
14,884
|
$
|
18,156
|
$
|
19,218
|
$
|
19,237
|
|||||
Gross
profit
|
4,587
|
5,441
|
5,713
|
5,634
|
|||||||||
Net
(loss) income
|
(423
|
)
|
342
|
529
|
305
|
||||||||
(Loss)
income per common share:
|
|||||||||||||
Basic:
|
|||||||||||||
Net
(loss) income
|
(0.09
|
)
|
0.07
|
0.12
|
0.07
|
||||||||
Diluted:
|
|||||||||||||
Net
(loss) income
|
(0.09
|
)
|
0.06
|
0.10
|
0.06
|
||||||||
2005
|
|||||||||||||
Net
sales
|
$
|
13,347
|
$
|
17,502
|
$
|
17,378
|
$
|
18,464
|
|||||
Gross
profit
|
4,253
|
5,132
|
5,092
|
5,706
|
|||||||||
Net
(loss) income
|
(199
|
)
|
520
|
1,019
|
776
|
||||||||
(Loss)
income per common share:
|
|||||||||||||
Basic:
|
|||||||||||||
Net
(loss) income
|
(0.05
|
)
|
0.12
|
0.24
|
0.17
|
||||||||
Diluted:
|
|||||||||||||
Net
(loss) income
|
(0.05
|
)
|
0.10
|
0.19
|
0.15
|
Additions
|
||||||||||||||||
Description
|
Balance
at Beginning
of
Year
|
Charged
to Costs and
Expenses
|
Charged
to Other
Accounts
|
Deductions
|
Balance
at
End of Year
|
|||||||||||
For
the year ended December 31, 2006 Allowance for doubtful
accounts
|
$
|
185,971
|
$
|
191,357
|
$
|
90,405
(a
|
)
|
$
|
(255,690)
(b
|
)
|
$
|
212,043
|
||||
For
the year ended December 31, 2005 Allowance for doubtful
accounts
|
$
|
290,448
|
$
|
101,724
|
$
|
69,144
(a
|
)
|
$
|
(275,345)
(b
|
)
|
$
|
185,971
|
||||
For
the year ended December 31, 2004 Allowance for doubtful
accounts
|
$
|
284,829
|
$
|
225,183
|
$
|
14,862
(a
|
)
|
$
|
(234,426)
(b
|
)
|
$
|
290,448
|
a.
|
Comprised
primarily of accounts that were previously charged against the
allowance,
and have since been collected.
|
b.
|
Comprised
primarily of uncollected accounts charged against the
allowance.
|