For
the quarterly period
ended
|
Commission
File Number
|
|
September
30, 2006
|
1-13752
|
Delaware
|
54-1727060
|
|
(State
of Incorporation)
|
(I.R.S.
Employer I.D. No.)
|
|
PAGE
NUMBER
|
||
PART I. FINANCIAL INFORMATION | |||
Item
1. Financial
Statements
|
|||
Consolidated
Balance Sheets;September
30, 2006 (Unaudited) and December 31, 2005
|
3
|
||
Consolidated
Statements of Income (Unaudited);Three
months ended September 30, 2006 and 2005
|
4
|
||
Consolidated
Statements of Income (Unaudited);Nine
months ended September 30, 2006 and 2005
|
5
|
||
Consolidated
Statements of Cash Flows (Unaudited);Nine
months ended September 30, 2006 and 2005
|
6
|
||
Notes
to Consolidated Financial Statements (Unaudited)
|
7
|
||
Item
2 Management’s
Discussion and Analysis or Plan of Operation
|
11
|
||
Item
3. Controls
and Procedures
|
19
|
||
PART II. OTHER INFORMATION | |||
Item
1. Legal
Proceedings
|
20
|
||
Item
2. Unregistered
Sales of Equity Securities and Use of Proceeds
|
20
|
||
Item
3. Defaults
Upon Senior Securities
|
20
|
||
Item
4. Submission
of Matters to a Vote of Security Holders
|
20
|
||
Item
5. Other
Information
|
20
|
||
Item
6. Exhibits
|
20
|
||
Signatures
|
21
|
||
Certifications
|
22
|
September
30,
2006
|
December
31,
2005
|
||||||
|
Unaudited
|
Audited
|
|||||
Assets
|
|||||||
Current
assets
|
|||||||
Cash
|
$
|
251,040
|
$
|
1,003,790
|
|||
Accounts
receivable
|
|||||||
Trade
- billed (less allowance for doubtful accounts of $176,300
and
$239,300)
|
6,392,849
|
4,761,718
|
|||||
Trade
- unbilled
|
387,870
|
134,075
|
|||||
Inventories
|
|||||||
Raw
materials
|
903,182
|
861,872
|
|||||
Finished
goods
|
2,388,605
|
1,755,388
|
|||||
Prepaid
expenses and other assets
|
161,677
|
144,945
|
|||||
Deferred
Taxes
|
313,909
|
195,000
|
|||||
Total
currents assets
|
10,799,132
|
8,856,788
|
|||||
Property
and equipment, net
|
3,493,541
|
3,443,273
|
|||||
Other
assets
|
|||||||
Notes
receivable, officer
|
54,003
|
143,730
|
|||||
Other
|
308,265
|
163,603
|
|||||
Total
other assets
|
362,268
|
307,333
|
|||||
Total
assets
|
$
|
14,654,941
|
$
|
12,607,394
|
|||
Liabilities
and Stockholders’ Equity
|
|||||||
Current
liabilities
|
|||||||
Accounts
payable - trade
|
$
|
2,380,010
|
$
|
1,248,751
|
|||
Accrued
expenses and other liabilities
|
986,098
|
765,447
|
|||||
Accrued
Income Taxes
|
277,058
|
327,825
|
|||||
Current
maturities of notes payable
|
660,270
|
411,635
|
|||||
Customer
deposits
|
602,382
|
476,478
|
|||||
Total
current liabilities
|
4,905,818
|
3,230,136
|
|||||
Notes
payable - less current maturities
|
3,751,517
|
3,829,212
|
|||||
Deferred
taxes
|
221,056
|
215,000
|
|||||
|
|||||||
Total
liabilities
|
8,878,391
|
7,274,348
|
|||||
|
|||||||
Stockholders’
equity
|
|||||||
Preferred
stock, $.01 par value; authorized 1,000,000 shares, none
outstanding
|
|||||||
Common
stock, $.01 par value; authorized 8,000,000 shares; 4,627,149 and
4,610,191 issued and outstanding, respectively
|
46,271
|
46,102
|
|||||
Additional
paid-in capital
|
4,396,870
|
4,326,548
|
|||||
Retained
earnings
|
1,435,709
|
1,062,696
|
|||||
Treasury
stock, at cost, 40,920 shares
|
(102,300
|
)
|
(102,300
|
)
|
|||
Total
stockholders’ equity
|
5,776,550
|
5,333,046
|
|||||
Total
liabilities and stockholders’ equity
|
$
|
14,654,941
|
$
|
12,607,394
|
Three
Months Ended September 30,
|
|||||||
2006
|
2005
|
||||||
Revenue
|
|||||||
Product
sales and leasing
|
$
|
7,836,113
|
$
|
6,219,804
|
|||
Royalties
|
151,271
|
309,101
|
|||||
Total
Revenue
|
7,987,384
|
6,528,905
|
|||||
Cost
of goods sold
|
6,102,078
|
5,059,418
|
|||||
Gross
profit
|
1,885,306
|
1,469,487
|
|||||
Operating
expenses:
|
|||||||
General
and administrative expenses
|
860,093
|
681,515
|
|||||
Selling
expenses
|
464,697
|
326,863
|
|||||
Total
operating expenses
|
1,324,790
|
1,008,378
|
|||||
Operating
income
|
560,516
|
461,109
|
|||||
Other
income (expense):
|
|||||||
Interest
expense
|
(98,490
|
)
|
(88,338
|
)
|
|||
Interest
income
|
6,701
|
7,815
|
|||||
Gain
(Loss) on sale of fixed assets
|
(989
|
)
|
981
|
||||
Other,
net
|
(1,484
|
)
|
30,284
|
||||
Total
other income (expense)
|
(94,262
|
)
|
(49,258
|
)
|
|||
Income
before income tax expense
|
466,254
|
411,851
|
|||||
|
|||||||
Income
tax expense
|
213,913
|
181,174
|
|||||
|
|||||||
Net
income
|
$
|
252,341
|
$
|
230,677
|
|||
|
|||||||
Basic
earnings per share
|
$
|
.06
|
$
|
.05
|
|||
|
|||||||
Diluted
earnings per share
|
$
|
.05
|
$
|
.05
|
Nine
months Ended September 30,
|
|||||||
2006
|
2005
|
||||||
Revenue
|
|||||||
Product
sales and leasing
|
$
|
20,599,752
|
$
|
16,601,681
|
|||
Royalties
|
752,729
|
829,879
|
|||||
Total
Revenue
|
21,352,481
|
17,431,560
|
|||||
Cost
of goods sold
|
16,954,051
|
12,767,190
|
|||||
Gross
profit
|
4,398,430
|
4,664,370
|
|||||
Operating
expenses:
|
|||||||
General
and administrative expenses
|
2,157,995
|
2,017,312
|
|||||
Selling
expenses
|
1,325,399
|
1,068,252
|
|||||
Total
operating expenses
|
3,483,394
|
3,085,564
|
|||||
Operating
income
|
915,036
|
1,578,806
|
|||||
Other
income (expense):
|
|||||||
Interest
expense
|
(289,847
|
)
|
(249,770
|
)
|
|||
Interest
income
|
23,188
|
22,834
|
|||||
Gain
(Loss) on sale of fixed assets
|
(1,036
|
)
|
3,017
|
||||
Other,
net
|
(3,594
|
)
|
63,705
|
||||
Total
other income (expense)
|
(271,289
|
)
|
(160,214
|
)
|
|||
Income
before income taxes
|
643,747
|
1,418,592
|
|||||
Income
tax expense
|
270,733
|
260,519
|
|||||
Net
income
|
$
|
373,014
|
$
|
1,158,073
|
|||
Basic
earnings per share
|
$
|
.08
|
$
|
.26
|
|||
Diluted
earnings per share
|
$
|
.08
|
$
|
.25
|
Nine
months ended September 30,
|
|||||||
2006
|
2005
|
||||||
Cash
flows from operating activities:
|
|||||||
Cash
received from customers
|
$
|
19,593,459
|
$
|
17,073,017
|
|||
Cash
paid to suppliers and employees
|
(19,831,971
|
)
|
(16,413,867
|
)
|
|||
Income
taxes paid, net
|
(434,110
|
)
|
(85,888
|
)
|
|||
Interest
paid
|
(289,847
|
)
|
(249,770
|
)
|
|||
Other
|
458,308
|
530,976
|
|||||
Net
cash provided (absorbed) by operating activities
|
(504,161
|
)
|
854,468
|
||||
Cash
flows from investing activities:
|
|||||||
Purchases
of property and equipment
|
(444,085
|
)
|
(644,888
|
)
|
|||
Proceeds
from sale of fixed assets
|
8,526
|
42,654
|
|||||
Net
cash absorbed by investing activities
|
(435,559
|
)
|
(602,234
|
)
|
|||
|
|||||||
Cash
flows from financing activities:
|
|||||||
Proceeds
from borrowings on line of credit
|
200,000
|
—
|
|||||
Proceeds
from borrowings
|
283,852
|
245,495
|
|||||
Repayments
of borrowings
|
(312,913
|
)
|
(313,116
|
)
|
|||
Proceeds
from options exercised
|
16,031
|
131,324
|
|||||
Repayments
on borrowings - related parties, net
|
—
|
(8,169
|
)
|
||||
Net
cash provided by financing activities
|
186,970
|
55,534
|
|||||
|
|||||||
Net
increase (decrease) in cash and cash equivalents
|
(752,750
|
)
|
307,768
|
||||
|
|||||||
Cash
and cash equivalents at beginning of period
|
1,003,790
|
499,744
|
|||||
|
|||||||
Cash
and cash equivalents at end of period
|
$
|
251,040
|
$
|
807,512
|
|||
|
|||||||
Reconciliation
of net income to net cash provided by operating
activities:
|
|||||||
|
|||||||
Net
income
|
$
|
373,014
|
$
|
1,158,073
|
|||
Adjustments
to reconcile net income to net cash provided (absorbed) by operating
activities:
|
|||||||
Depreciation
and amortization
|
384,254
|
444,439
|
|||||
Loss
(Gain) on sale/disposal of fixed assets
|
1,036
|
(3,017
|
)
|
||||
Expenses
(net) related to pay down on officer note receivable
|
89,727
|
56,645
|
|||||
Deferred
taxes
|
(112,609
|
)
|
70,194
|
||||
Stock
option compensation expense
|
54,460
|
||||||
Decrease
(increase) in:
|
|||||||
Accounts
receivable - billed
|
(1,631,131
|
)
|
(961,865
|
)
|
|||
Accounts
receivable - unbilled
|
(253,795
|
)
|
326,709
|
||||
Inventories
|
(674,526
|
)
|
(241,970
|
)
|
|||
Prepaid
expenses and other
|
(48,528
|
)
|
(329,850
|
)
|
|||
Increase
(decrease) in:
|
|||||||
Accounts
payable - trade
|
1,131,259
|
(172,528
|
)
|
||||
Accrued
expenses and other liabilities
|
107,541
|
72,589
|
|||||
Accrued
income taxes
|
(50,767
|
)
|
158,437
|
||||
Customer
deposits
|
125,904
|
276,612
|
|||||
|
|||||||
Net
cash provided (absorbed) by operating activities
|
$
|
(504,161
|
)
|
$
|
854,468
|
Years
|
||||
Buildings
|
10-33
|
|||
Trucks
and automotive equipment
|
3-10
|
|||
Shop
machinery and equipment
|
3-10
|
|||
Land
improvements
|
10-30
|
|||
Office
equipment
|
3-10
|
Three
months ended September 30,
|
|||||||
2006
|
2005
|
||||||
Net
income
|
$
|
252,341
|
$
|
230,677
|
|||
Average
shares outstanding for basic earnings per share
|
4,627,149
|
4,533,158
|
|||||
Dilutive
effect of stock options and warrants
|
170,744
|
225,842
|
|||||
Average
Shares Outstanding for Diluted Earnings per Share
|
4,797,893
|
4,759,000
|
|||||
Basic
earnings per share
|
$
|
.06
|
$
|
.05
|
|||
Diluted
earnings per share
|
$
|
.05
|
$
|
.05
|
Nine
months ended September 30,
|
|||||||
2006
|
2005
|
||||||
Net
income
|
$
|
373,014
|
$
|
1,158,073
|
|||
Average
shares outstanding for basic earnings per share
|
4,619,826
|
4,461,185
|
|||||
Dilutive
effect of stock options and warrants
|
204,098
|
146,468
|
|||||
Average
Shares Outstanding for Diluted Earnings per Share
|
4,823,924
|
4,607,653
|
|||||
Basic
earnings per share
|
$
|
.08
|
$
|
.26
|
|||
Diluted
earnings per share
|
$
|
.08
|
$
|
.25
|
Risk-free
interest rate
|
4.42
|
%
|
||
Dividend
yield
|
0
|
%
|
||
Volatility
factor
|
84
|
%
|
||
Weighted
average expected life
|
3.0
years
|
Nine
months Ended
September
30, 2006
|
|||||||
Shares
|
Weighted
Average
Exercise
Price
|
||||||
Options
outstanding at beginning of period
|
473,153
|
$
|
1.37
|
||||
Granted
|
108,000
|
$
|
2.25
|
||||
Forfeited
|
(39,447
|
)
|
$
|
2.30
|
|||
Exercised
|
(16,958
|
)
|
$
|
.95
|
|||
Options
outstanding at end of period
|
524,718
|
$
|
1.47
|
||||
Options
exercisable at end of period
|
338,444
|
$
|
1.09
|
1. |
The
election of the following individuals to serve as directors until
the next
annual meeting or until their successors are duly elected and
qualified:
|
Shares
Voted to
|
|||||||
Name
|
Shares
Voted For
|
Withhold
Authority
|
|||||
Rodney
I. Smith
|
3,497,917
|
30,100
|
|||||
Ashley
B. Smith
|
3,498,164
|
29,850
|
|||||
Wesley
A. Taylor
|
3,497,055
|
30,959
|
|||||
Andrew
G. Kavounis
|
3,504,102
|
23,912
|
SMITH-MIDLAND CORPORATION | ||
|
|
|
Date: November 20, 2006 | By: | /s/ Rodney I. Smith |
Rodney
I. Smith
Chairman
of the Board,
Chief
Executive Officer and President
(Principal
Executive Officer)
|
Date: November 20, 2006 | By: | /s/ Lawrence R. Crews |
Lawrence
R. Crews
Chief
Financial Officer
(Principal
Financial Officer)
|