ACCOUNTABILITIES, INC.
STATEMENTS OF OPERATIONS
(unaudited)
Three Months Nine Months
Ended Ended
----------------------- ------------------------
June 30, June 30, June 30, June 30,
2008 2007 2008 2007
----------- ----------- ----------- -----------
Revenue $15,889,000 $16,241,000 $49,780,000 $40,710,000
Direct cost of services 13,442,000 13,410,000 41,833,000 33,929,000
----------- ----------- ----------- -----------
Gross profit 2,447,000 2,831,000 7,947,000 6,781,000
Selling, general and
administrative
expenses * 2,182,000 2,493,000 7,528,000 6,126,000
Depreciation and
amortization 116,000 106,000 341,000 214,000
----------- ----------- ----------- -----------
Income from operations 149,000 232,000 78,000 441,000
Interest expense 144,000 246,000 687,000 633,000
Loss on goodwill
impairment - - 148,000 -
Net loss on debt
extinguishments - - 100,000 -
----------- ----------- ----------- -----------
Net income (loss) $ 5,000 $ (14,000) $ (857,000) $ (192,000)
=========== =========== =========== ===========
Net income (loss) per
share:
Basic $ 0.00 $ 0.00 $ (0.04) $ (0.01)
=========== =========== =========== ===========
Diluted $ 0.00 $ 0.00 $ (0.04) $ (0.01)
=========== =========== =========== ===========
Weighted average shares
outstanding:
Basic 21,582,000 16,530,000 19,165,000 15,079,000
=========== =========== =========== ===========
Diluted 22,045,000 16,530,000 19,165,000 15,079,000
=========== =========== =========== ===========
* Includes $41,000 and $7,000 for the three months ended June 30, 2008 and
2007, respectively, and $250,000 and $12,000 for the nine months ended June
30, 2008 and 2007, respectively in non-cash charges for stock based
compensation.
ACCOUNTABILITIES, INC.
BALANCE SHEETS
June 30, September 30,
2008 2007
------------ ------------
(unaudited)
ASSETS
Current assets:
Cash $ 89,000 $ 137,000
Accounts receivable - less allowance for
doubtful accounts of $523,000 and $338,000,
respectively 1,105,000 224,000
Due from financial institution 123,000 134,000
Unbilled receivables 212,000 1,182,000
Prepaid expenses 366,000 268,000
Due from related party 76,000 51,000
------------ ------------
Total current assets 1,971,000 1,996,000
Property and equipment, net 344,000 149,000
Other assets 9,000 34,000
Intangible assets, net 1,506,000 2,023,000
Goodwill 3,332,000 4,617,000
------------ ------------
Total assets $ 7,162,000 $ 8,819,000
============ ============
LIABILITIES AND STOCKHOLDERS EQUITY
Current liabilities:
Accounts payable and accrued liabilities $ 1,365,000 $ 1,348,000
Accrued wages and related obligations 1,515,000 1,367,000
Current portion of long-term debt 437,000 691,000
Current portion of related party long-term debt 985,000 1,647,000
Due to related party 61,000 169,000
------------ ------------
Total current liabilities 4,363,000 5,222,000
Long term debt, net of current portion 341,000 450,000
Related party long-term debt, net of current
portion 1,212,000 2,440,000
Acquisition related contingent liability 193,000 257,000
------------ ------------
Total liabilities 6,109,000 8,369,000
Commitments and contingencies
Stockholders equity:
Preferred stock, $0.0001 par value, 5,000,000
shares authorized; zero shares issued and
outstanding - -
Common stock, $0.0001 par value, 95,000,000
shares authorized; 23,857,000 and 17,469,000
shares issued and outstanding as of June 30,
2008 and September 30, 2007, respectively 2,000 2,000
Additional paid-in capital 3,195,000 1,735,000
Accumulated deficit (2,144,000) (1,287,000)
------------ ------------
Total stockholders equity 1,053,000 450,000
------------ ------------
Total liabilities and stockholders equity $ 7,162,000 $ 8,819,000
============ ============
Contact Information: Contact: Stephen DelVecchia AccountAbilities, Inc. Chief Financial Officer 732-333-3622 www.aabilities.com