Electronic Control Security Inc.
Consolidated Balance Sheets
|
|
|
|
December31,
|
|
|
June30,
|
|
|
|
|
2009
|
|
|
2009
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
Current
assets
|
|
|
|
|
|
|
|
Cash
and cash equivalents
|
|
$ |
185,080 |
|
|
$ |
15,735 |
|
|
Accounts
receivable, current portion, net of allowanceof
$100,000
|
|
|
1,414,990 |
|
|
|
1,252,255 |
|
|
Inventories
|
|
|
2,155,817 |
|
|
|
2,145,133 |
|
|
Other
current assets
|
|
|
117,719 |
|
|
|
121,579 |
|
|
|
|
|
|
|
|
|
|
|
|
Total
current assets
|
|
|
3,873,606 |
|
|
|
3,534,702 |
|
|
|
|
|
|
|
|
|
|
|
|
Property,
equipment and software development costs - net
|
|
|
179,312 |
|
|
|
212,115 |
|
|
Intangible
assets- net
|
|
|
1,073,500 |
|
|
|
1,115,123 |
|
|
Goodwill
|
|
|
196,962 |
|
|
|
196,962 |
|
|
Deferred
income taxes
|
|
|
442,450 |
|
|
|
442,450 |
|
|
Other
assets
|
|
|
8,786 |
|
|
|
8,786 |
|
|
|
|
$ |
5,774,616 |
|
|
$ |
5,510,138 |
|
|
LIABILITIES
AND SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
Liabilities
|
|
|
|
|
|
|
|
|
|
Accounts
payable and accrued expenses
|
|
$ |
1,910,539 |
|
|
$ |
1,900,297 |
|
|
Current
maturities of long-term debt
|
|
|
61,151 |
|
|
|
65,017 |
|
|
8%
Convertible debentures
|
|
|
365,000 |
|
|
|
452,500 |
|
|
Customer
deposits
|
|
|
150,000 |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
Total
current liabilities
|
|
|
2,486,690 |
|
|
|
2,417,814 |
|
|
|
|
|
|
|
|
|
|
|
|
Noncurrent
liabilities
|
|
|
|
|
|
|
|
|
|
Due
to officers and shareholders
|
|
|
408,115 |
|
|
|
405,760 |
|
|
Deferred
income taxes
|
|
|
48,650 |
|
|
|
48,650 |
|
|
|
|
|
|
|
|
|
|
|
|
Total
liabilities
|
|
|
2,943,455 |
|
|
|
2,872,224 |
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders'
equity
|
|
|
|
|
|
|
|
|
|
$2.00
liquidation preference; 5,000,000 shares authorized,300,000
and 300,000 shares issued and outstanding, respectively
|
|
|
3,000 |
|
|
|
3,000 |
|
|
Series
B 10% Convertible Preferred stock, cumulative, $.001 par value; $1,723 and
$1,639 per share liquidation preference; 2,000 shares authorized, 791
shares issued and outstanding, respectively
|
|
|
1 |
|
|
|
1 |
|
|
Common
Stock, $.001 par value; 30,000,000 shares authorized;10,249,259
and 10,249,259 shares issued; 10,149,259 and 10,149,259 shares
outstanding
|
|
|
10,249 |
|
|
|
10,249 |
|
|
Additional
paid-in capital
|
|
|
12,999,709 |
|
|
|
12,921,154 |
|
|
Accumulated
deficit
|
|
|
(10,176,588 |
) |
|
|
(10,291,280 |
) |
|
Accumulated
other comprehensive income
|
|
|
4,790 |
|
|
|
4,790 |
|
|
Treasury
stock, at cost, 100,000 shares
|
|
|
(10,000 |
) |
|
|
(10,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
Total
shareholders' equity
|
|
|
2,831,161 |
|
|
|
2,637,914 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
5,774,616 |
|
|
$ |
5,510,138 |
|
|
ELECTRONIC CONTROL SECURITY INC
CIK:803044
|
|
|
| (Unaudited) |
| ASSETS |
| Current assets |
| Cash and cash equivalents | $185,080 | $15,735 |
| Accounts receivable, current portion, net of allowanceof $100,000 | 1,414,990 | 1,252,255 |
| Inventories | 2,155,817 | 2,145,133 |
| Other current assets | 117,719 | 121,579 |
| Total current assets | 3,873,606 | 3,534,702 |
| Property, equipment and software development costs - net | 179,312 | 212,115 |
| Intangible assets- net | 1,073,500 | 1,115,123 |
| Goodwill | 196,962 | 196,962 |
| Deferred income taxes | 442,450 | 442,450 |
| Other assets | 8,786 | 8,786 |
| $5,774,616 | $5,510,138 |
| LIABILITIES AND SHAREHOLDERS' EQUITY |
| Current Liabilities |
| Accounts payable and accrued expenses | $1,910,539 | $1,900,297 |
| Current maturities of long-term debt | 61,151 | 65,017 |
| 8% Convertible debentures | 365,000 | 452,500 |
| Customer deposits | 150,000 |
| Total current liabilities | 2,486,690 | 2,417,814 |
| Noncurrent liabilities |
| Due to officers and shareholders | 408,115 | 405,760 |
| Deferred income taxes | 48,650 | 48,650 |
| Total liabilities | 2,943,455 | 2,872,224 |
| Shareholders' equity |
| $2.00 liquidation preference; 5,000,000 shares authorized,300,000 and 300,000 shares issued and outstanding, respectively | 3,000 | 3,000 |
| Series B 10% Convertible Preferred stock, cumulative, $.001 par value; $1,723 and $1,639 per share liquidation preference; 2,000 shares authorized, 791 shares issued and outstanding, respectively | 1 | 1 |
| Common Stock, $.001 par value; 30,000,000 shares authorized;10,249,259 and 10,249,259 shares issued; 10,149,259 and 10,149,259 shares outstanding | 10,249 | 10,249 |
| Additional paid-in capital | 12,999,709 | 12,921,154 |
| Accumulated deficit | (10,176,588) | (10,291,280) |
| Accumulated other comprehensive income | 4,790 | 4,790 |
| Treasury stock, at cost, 100,000 shares | (10,000) | (10,000) |
| Total shareholders' equity | 2,831,161 | 2,637,914 |
| $5,774,616 | $5,510,138 |
|
|
Electronic Control Security Inc.
Consolidated Statements of Operations
|
|
|
|
Six
Months
|
|
|
Three
Months
|
|
|
|
|
Ended
|
|
|
Ended
|
|
|
|
|
December
31,
|
|
|
December
31,
|
|
|
|
|
2009
|
|
|
2008
|
|
|
2009
|
|
|
2008
|
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$ |
1,635,704 |
|
|
$ |
2,438,190 |
|
|
$ |
1,245,047 |
|
|
$ |
1,612,674 |
|
|
Cost
of revenues
|
|
|
562,332 |
|
|
|
1,819,127 |
|
|
|
456,418 |
|
|
|
1,112,074 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
profit
|
|
|
1,073,372 |
|
|
|
619,063 |
|
|
|
788,629 |
|
|
|
500,600 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research
and development
|
|
|
80,668 |
|
|
|
80,668 |
|
|
|
40,334 |
|
|
|
40,334 |
|
|
Selling,
generaland administrative expenses
|
|
|
745,753 |
|
|
|
543,355 |
|
|
|
518,437 |
|
|
|
324,745 |
|
|
Stock
based compensation
|
|
|
12,374 |
|
|
|
53,798 |
|
|
|
7,721 |
|
|
|
10,504 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income
(loss) from operations
|
|
|
234,577 |
|
|
|
(58,758 |
) |
|
|
222,137 |
|
|
|
125,017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
expense
|
|
|
53,704 |
|
|
|
87,889 |
|
|
|
26,493 |
|
|
|
40,467 |
|
|
Legal
settlement
|
|
|
- |
|
|
|
55,304 |
|
|
|
- |
|
|
|
55,304 |
|
|
Amortization
of beneficial conversion feature on convertible debt
|
|
|
- |
|
|
|
9,224 |
|
|
|
- |
|
|
|
4,612 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
other expenses
|
|
|
53,704 |
|
|
|
152,417 |
|
|
|
26,493 |
|
|
|
100,383 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income
(loss) before income taxes
|
|
|
180,873 |
|
|
|
(211,175 |
) |
|
|
195,644 |
|
|
|
24,634 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income
taxes
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income
(loss) before dividends
|
|
|
180,873 |
|
|
|
(211,175 |
) |
|
|
195,644 |
|
|
|
24,634 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends
related to convertible preferred stock
|
|
|
66,181 |
|
|
|
59,956 |
|
|
|
33,502 |
|
|
|
30,351 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
income (loss) attributable to common shareholders
|
|
$ |
114,692 |
|
|
$ |
(271,131 |
) |
|
$ |
162,142 |
|
|
$ |
(5,717 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
income per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$ |
0.01 |
|
|
$ |
(0.03 |
) |
|
$ |
0.02 |
|
|
$ |
(0.00 |
) |
|
Diluted
|
|
$ |
|
|
|
$ |
(0.03 |
) |
|
$ |
|
|
|
$ |
(0.00 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
average number of
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
common
shares and equivalents:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
10,149,259 |
|
|
|
10,149,259 |
|
|
|
10,149,259 |
|
|
|
10,149,259 |
|
|
Diluted
|
|
|
|
|
|
|
10,149,259 |
|
|
|
|
|
|
|
10,149,259 |
|
|
ELECTRONIC CONTROL SECURITY INC
CIK:803044
|
2009-06-30 to 2009-12-31 (6-months) |
2008-06-30 to 2008-12-31 (6-months) |
2009-09-30 to 2009-12-31 (3-months) |
2008-09-30 to 2008-12-31 (3-months) |
| (Unaudited) | | | |
| Revenues | $1,635,704 | $2,438,190 | $1,245,047 | $1,612,674 |
| Cost of revenues | 562,332 | 1,819,127 | 456,418 | 1,112,074 |
| Gross profit | 1,073,372 | 619,063 | 788,629 | 500,600 |
| Research and development | 80,668 | 80,668 | 40,334 | 40,334 |
| Selling, generaland administrative expenses | 745,753 | 543,355 | 518,437 | 324,745 |
| Stock based compensation | 12,374 | 53,798 | 7,721 | 10,504 |
| Income (loss) from operations | 234,577 | (58,758) | 222,137 | 125,017 |
| Other expenses |
| Interest expense | 53,704 | 87,889 | 26,493 | 40,467 |
| Legal settlement | | 55,304 | | 55,304 |
| Amortization of beneficial conversion feature on convertible debt | | 9,224 | | 4,612 |
| Total other expenses | 53,704 | 152,417 | 26,493 | 100,383 |
| Income (loss) before income taxes | 180,873 | (211,175) | 195,644 | 24,634 |
| Income taxes |
| Income (loss) before dividends | 180,873 | (211,175) | 195,644 | 24,634 |
| Dividends related to convertible preferred stock | 66,181 | 59,956 | 33,502 | 30,351 |
| Net income (loss) attributable to common shareholders | $114,692 | $(271,131) | $162,142 | $(5,717) |
| Net income per share: |
| Basic | $0.01 | $(0.03) | $0.02 | $(0.00) |
| Diluted | | $(0.03) | | $(0.00) |
| Weighted average number of |
| common shares and equivalents: |
| Basic | 10,149,259 | 10,149,259 | 10,149,259 | 10,149,259 |
| Diluted | | 10,149,259 | | 10,149,259 |
|
|