DIGITAL ALLY, INC.
CONDENSED BALANCE SHEETS
DECEMBER 31, 2009 AND 2008
(Unaudited)
2009 2008
------------ ------------
Assets
Current assets:
Cash and cash equivalents $ 183,150 $ 1,205,947
Accounts receivable-trade, less allowance
for doubtful accounts of $110,000 - 2009
and $90,000 - 2008 8,398,353 6,242,306
Accounts receivable-other 476,049 414,176
Inventories 7,370,505 8,359,961
Prepaid income taxes -- 85,943
Prepaid expenses 224,923 217,916
Deferred taxes 1,695,000 1,345,000
------------ ------------
Total current assets 18,347,980 17,871,249
------------ ------------
Furniture, fixtures and equipment 3,010,977 2,471,205
Less accumulated depreciation and amortization 1,592,874 738,554
------------ ------------
1,418,103 1,732,651
------------ ------------
Deferred taxes 1,160,000 975,000
Intangible assets, net 336,182 365,643
Other assets 135,674 149,066
------------ ------------
Total assets $ 21,397,939 $ 21,093,609
============ ============
Liabilities and Stockholders' Equity
Current liabilities:
Accounts payable $ 2,000,541 $ 2,791,565
Accrued expenses 1,781,969 1,053,624
Income taxes payable 9,171 --
Customer deposits 39,924 84,039
------------ ------------
Total current liabilities 3,831,605 3,929,228
------------ ------------
Commitments and contingencies
Stockholders' equity:
Common stock, $0.001 par value; 75,000,000
shares authorized; Shares issued:
16,169,739 - 2009 and 15,926,077 - 2008 16,170 15,926
Additional paid in capital 20,007,430 18,428,292
Treasury stock, at cost (shares: 248,610 -
2009 and 210,360 - 2008) (1,687,465) (1,624,353)
Retained earnings (deficit) (769,801) 344,516
------------ ------------
Total stockholders' equity 17,566,334 17,164,381
------------ ------------
Total liabilities and stockholders'
equity $ 21,397,939 $ 21,093,609
============ ============
(FOR ADDITIONAL INFORMATION, PLEASE REFER TO THE COMPANY'S ANNUAL REPORT ON
FORM 10-K FOR THE YEAR ENDED DECEMBER 31, 2009 FILED WITH THE SEC)
DIGITAL ALLY, INC.
CONDENSED STATEMENTS OF OPERATIONS
FOR THE THREE MONTHS AND YEARS
ENDED DECEMBER 31, 2009 AND 2008
(unaudited)
Three Months ended
December 31, Years ended December 31,
-------------------------- --------------------------
2009 2008 2009 2008
------------ ------------ ------------ ------------
Product revenue $ 9,048,241 $ 6,538,182 $ 25,318,294 $ 32,324,678
Other revenue 196,949 146,299 1,047,959 300,799
------------ ------------ ------------ ------------
Total revenue 9,245,190 6,684,481 26,366,253 32,625,477
Cost of revenue 4,517,279 3,066,001 12,933,209 12,980,683
------------ ------------ ------------ ------------
Gross profit 4,727,911 3,681,480 13,433,044 19,644,794
------------ ------------ ------------ ------------
Selling, general and
administrative
expenses:
Research and
development
expense 800,658 1,231,458 3,603,696 3,171,721
Selling,
advertising
and
promotional
expense 1,489,159 841,196 3,411,693 3,341,985
Stock-based
compensation
expense 345,876 493,006 1,399,879 1,599,264
Charges
related to
purchase and
cancellation
of employee
stock options -- -- 358,104 --
Vendor
settlements
and credits -- -- (278,173) --
General and
administrative
expense 1,751,051 2,096,943 6,727,512 6,431,789
------------ ------------ ------------ ------------
Total selling,
general and
administrative
expenses 4,386,744 4,662,603 15,222,711 14,544,759
------------ ------------ ------------ ------------
Operating
income (loss) 341,167 (1,044,123) (1,789,667) 5,100,035
------------ ------------ ------------ ------------
Interest income 8,261 7,077 35,350 78,595
------------ ------------ ------------ ------------
Income (loss)
before income tax
benefit (provision) 349,428 (1,037,046) (1,754,317) 5,178,630
Income tax benefit
(provision) (80,000) 428,000 640,000 (1,825,000)
------------ ------------ ------------ ------------
Net income (loss) $ 269,428 $ (609,046) $ (1,114,317) $ 3,353,630
============ ============ ============ ============
Net income (loss)
per share
information:
Basic $ 0.02 $ (0.04) $ (0.07) $ 0.22
Diluted $ 0.02 $ (0.04) $ (0.07) $ 0.19
Weighted average
shares
outstanding:
Basic 15,821,075 15,715,717 15,797,991 15,319,257
Diluted 16,572,850 15,715,717 15,797,991 17,509,091
(FOR ADDITIONAL INFORMATION, PLEASE REFER TO THE COMPANY'S ANNUAL REPORT ON
FORM 10-K FOR THE YEAR ENDED DECEMBER 31, 2009 FILED WITH THE SEC)
DIGITAL ALLY, INC.
RECONCILIATION OF NET INCOME TO NON-GAAP ADJUSTED NET INCOME (LOSS)
FOR THE THREE MONTHS AND YEARS ENDED
DECEMBER 31, 2009 AND 2008
(unaudited)
Three Months Ended Years Ended
December 31, December 31,
--------------------------- --------------------------
2009 2008 2009 2008
------------- ------------ ------------ -------------
Net income (loss) $ 269,428 ($ 609,047) ($ 1,114,317) $ 3,353,630
Non-GAAP
adjustments:
Income tax
provision
(benefit) 80,000 (428,000) (640,000) 1,825,000
Stock-based
compensation 345,876 493,006 1,757,983 1,599,264
Depreciation and
amortization 244,021 162,344 914,856 455,255
------------- ------------ ------------ -------------
Total Non-GAAP
adjustments 669,897 227,350 2,032,839 3,879,519
------------- ------------ ------------ -------------
Non-GAAP adjusted
net income (loss) $ 939,325 ($ 381,697) $ 918,522 $ 7,233,149
============= ============ ============ =============
Non-GAAP adjusted
net income (loss)
per share
information:
Basic $ 0.06 ($ 0.02) $ 0.06 $ 0.47
Diluted $ 0.06 ($ 0.02) $ 0.06 $ 0.41
Weighted average
shares outstanding:
Basic 15,821,075 15,715,717 15,797,991 15,319,257
Diluted 16,572,850 15,715,717 15,797,991 17,509,091
(FOR ADDITIONAL INFORMATION, PLEASE REFER TO THE COMPANY'S ANNUAL REPORT ON
FORM 10-K FOR THE YEAR ENDED DECEMBER 31, 2009 FILED WITH THE SEC)
DIGITAL ALLY, INC.
CONDENSED STATEMENT OF CASH FLOWS
YEARS ENDED DECEMBER 31, 2009 AND 2008
(unaudited)
2009 2008
------------ ------------
Cash Flows From Operating Activities:
Net income (loss) $ (1,114,317) $ 3,353,630
Adjustments to reconcile net income (loss)
to net cash flows used in operating
activities:
Depreciation and amortization 914,856 455,255
Stock based compensation 1,757,983 1,599,264
Reserve for inventory obsolescence 31,304 332,793
Reserve for bad debt allowance 34,066 61,776
Deferred tax (benefit) provision (535,000) (545,000)
Change in assets and liabilities:
(Increase) decrease in:
Accounts receivable - trade (2,190,113) (5,781,071)
Accounts receivable - other (61,873) (202,489)
Inventories 958,152 (5,728,656)
Prepaid income taxes 85,943 (85,943)
Prepaid expenses (7,007) 14,985
Other assets 13,392 (84,059)
Increase (decrease) in:
Accounts payable (791,024) 1,782,734
Accrued expenses 728,345 545,929
Income taxes payable 9,171 (26,000)
Customer deposits (44,115) (159,132)
Unearned income -- (3,864)
------------ ------------
Net cash used in operating activities (210,237) (4,469,848)
------------ ------------
Cash Flows from Investing Activities:
Purchases of furniture, fixtures and
equipment (539,772) (1,290,887)
Additions to intangible assets (31,075) (383,976)
------------ ------------
Net cash (used in) investing activities (570,847) (1,674,863)
------------ ------------
Cash Flows from Financing Activities:
Proceeds from exercise of stock options
and warrants 261,399 2,374,972
Excess (deficiency) in tax benefits
related to stock-based compensation (120,000) 2,345,000
Purchase of common shares for treasury (63,112) (1,624,353)
Purchase of employee stock options (320,000) --
------------ ------------
Net cash provided by (used in) financing
activities (241,713) 3,095,619
------------ ------------
Decrease in cash and cash equivalents (1,022,797) (3,049,092)
Cash and cash equivalents, beginning of period 1,205,947 4,255,039
------------ ------------
Cash and cash equivalents, end of period $ 183,150 $ 1,205,947
============ ============
Supplemental disclosures of cash flow
information:
Cash payments for interest $ -- $ --
============ ============
Cash payments for income taxes $ 21,811 $ 136,943
============ ============
Supplemental disclosures of non-cash investing
and financing activities:
Restricted common stock grant $ 58,750 $ --
============ ============
Common stock surrendered as
consideration for exercise of stock
options $ 321,743 $ 539,566
============ ============
(FOR ADDITIONAL INFORMATION, PLEASE REFER TO THE COMPANY'S ANNUAL REPORT ON
FORM 10-K FOR THE YEAR ENDED DECEMBER 31, 2009 FILED WITH THE SEC)
Contact Information: For Additional Information, Please Contact: Stanton E. Ross CEO (913) 814-7774 or RJ Falkner & Company, Inc. Investor Relations Counsel (800) 377-9893 email at info@rjfalkner.com