Delaware
|
000-51639
|
20-3101079
|
||
(State
or Other Jurisdiction of Incorporation)
|
(Commission
File Number)
|
(IRS
Employer Identification No.)
|
200
Concord Plaza, Suite 700 San Antonio, TX
|
78216
|
|
(Address
of Principal Executive Offices)
|
(Zip
Code)
|
o |
Written
communications pursuant to Rule 425 under the Securities Act (17
CFR
230.425)
|
x |
Soliciting
material pursuant to Rule 14a-12(b) under the Exchange Act (17 CFR
240.14a-12(b))
|
o |
Pre-commencement
communications pursuant to Rule 14d-2(b) under the Exchange Act (17
CFR
240.14d-2(b))
|
o |
Pre-commencement
communications pursuant to Rule 13e-4(c) under the Exchange Act (17
CFR
240.13e-4(c))
|
EBITDA
by Operating Segment
|
|||||||||||||||||||
Income
<Loss>
|
EBITDA
|
Adjusted
|
|||||||||||||||||
Operating Segments |
Revenue
|
Before
Taxes
|
Adjustments(1)
|
EBITDA
|
Adjustments(2)
|
EBITDA
|
|||||||||||||
ISI
|
|||||||||||||||||||
December
31, 2006
|
$
|
21,779,768
|
(3,386,287
|
)
|
$
|
4,387,066
|
$
|
1,000,779
|
$
|
900,000
|
$
|
1,900,779
|
|||||||
December
31, 2005
|
$
|
10,995,182
|
(3,729,293
|
)
|
$
|
3,736,423
|
$
|
7,130
|
$
|
295,620
|
$
|
302,750
|
|||||||
December
31, 2004
|
$
|
14,756,861
|
(4,874,310
|
)
|
$
|
640,227
|
$
|
(4,234,083
|
)
|
$
|
5,285,259
|
$
|
1,051,176
|
||||||
March
31, 2007 *
|
$
|
6,112,050
|
(538,780
|
)
|
$
|
1,100,430
|
$
|
561,650
|
$
|
118,625
|
$
|
680,275
|
|||||||
March
31, 2006 *
|
$
|
4,294,326
|
(1,258,161
|
)
|
$
|
1,067,714
|
$
|
(190,447
|
)
|
$
|
224,275
|
$
|
33,828
|
||||||
MCS
Detention
|
|||||||||||||||||||
December
31, 2006
|
$
|
13,434,569
|
1,501,650
|
$
|
164,964
|
$
|
1,666,614
|
$
|
0
|
$
|
1,666,614
|
||||||||
December
31, 2005
|
$
|
10,891,378
|
1,804,103
|
$
|
182,914
|
$
|
1,987,017
|
$
|
0
|
$
|
1,987,017
|
||||||||
December
31, 2004
|
$
|
11,031,267
|
2,261,763
|
$
|
201,954
|
$
|
2,463,717
|
$
|
0
|
$
|
2,463,717
|
||||||||
March
31, 2007 *
|
$
|
3,857,781
|
336,627
|
$
|
72,810
|
$
|
409,437
|
$
|
0
|
$
|
409,437
|
||||||||
March
31, 2006 *
|
$
|
4,193,566
|
929,299
|
$
|
29,933
|
$
|
959,232
|
$
|
0
|
$
|
959,232
|
||||||||
MCS
Commercial
|
|||||||||||||||||||
December
31, 2006
|
$
|
22,537,827
|
1,189,050
|
$
|
273,991
|
$
|
1,463,041
|
$
|
0
|
$
|
1,463,041
|
||||||||
December
31, 2005
|
$
|
17,347,927
|
215,872
|
$
|
262,640
|
$
|
478,512
|
$
|
0
|
$
|
478,512
|
||||||||
December
31, 2004
|
$
|
14,386,858
|
(328,095
|
)
|
$
|
431,357
|
$
|
103,262
|
$
|
0
|
$
|
103,262
|
|||||||
March
31, 2007 *
|
$
|
8,882,374
|
388,056
|
$
|
85,514
|
$
|
473,570
|
$
|
0
|
$
|
473,570
|
||||||||
March
31, 2006 *
|
$
|
4,902,958
|
(61,472
|
)
|
$
|
62,410
|
$
|
938
|
$
|
0
|
$
|
938
|
|||||||
Total
Company
|
|||||||||||||||||||
December
31, 2006
|
$
|
57,752,164
|
(695,587
|
)
|
$
|
4,826,021
|
$
|
4,130,434
|
$
|
900,000
|
$
|
5,030,434
|
|||||||
December
31, 2005
|
$
|
39,234,487
|
(1,709,318
|
)
|
$
|
4,181,977
|
$
|
2,472,659
|
$
|
295,620
|
$
|
2,768,279
|
|||||||
December
31, 2004
|
$
|
40,174,986
|
(2,940,642
|
)
|
$
|
1,273,538
|
$
|
(1,667,104
|
)
|
$
|
5,285,259
|
$
|
3,618,155
|
||||||
March
31, 2007 *
|
$
|
18,852,205
|
185,903
|
$
|
1,258,754
|
$
|
1,444,657
|
$
|
118,625
|
$
|
1,563,282
|
||||||||
March
31, 2006 *
|
$
|
13,390,850
|
(390,334
|
)
|
$
|
1,160,057
|
$
|
769,723
|
$
|
224,275
|
$
|
993,998
|
Note
1: EBITDA Adjustments
|
Total
|
|||||||||||||||
Interest
|
EBITDA
|
|||||||||||||||
Operating Segments |
Depreciation
|
Amortization
|
Expense
|
Other(3)
|
Adjustments
|
|||||||||||
ISI
|
||||||||||||||||
December
31, 2006
|
$
|
218,753
|
$
|
349,446
|
$
|
3,814,885
|
$
|
3,982
|
$
|
4,387,066
|
||||||
December
31, 2005
|
$
|
210,436
|
$
|
349,446
|
$
|
3,174,891
|
$
|
1,650
|
$
|
3,736,423
|
||||||
December
31, 2004
|
$
|
199,507
|
$
|
38,813
|
$
|
343,588
|
$
|
58,319
|
$
|
640,227
|
||||||
March
31, 2007 *
|
$
|
103,058
|
$
|
87,362
|
$
|
897,067
|
$
|
12,943
|
$
|
1,100,430
|
||||||
March
31, 2006 *
|
$
|
65,242
|
$
|
87,361
|
$
|
915,111
|
$
|
0
|
$
|
1,067,714
|
||||||
MCS
Detention
|
||||||||||||||||
December
31, 2006
|
$
|
163,580
|
$
|
0
|
$
|
180
|
$
|
1,204
|
$
|
164,964
|
||||||
December
31, 2005
|
$
|
181,936
|
$
|
0
|
$
|
0
|
$
|
978
|
$
|
182,914
|
||||||
December
31, 2004
|
$
|
176,724
|
$
|
0
|
$
|
0
|
$
|
25,230
|
$
|
201,954
|
||||||
March
31, 2007 *
|
$
|
63,148
|
$
|
0
|
$
|
0
|
$
|
9,662
|
$
|
72,810
|
||||||
March
31, 2006 *
|
$
|
29,933
|
$
|
0
|
$
|
0
|
$
|
$29,933
|
||||||||
MCS
Commercial
|
||||||||||||||||
December
31, 2006
|
$
|
258,991
|
$
|
0
|
$
|
15,000
|
$
|
0
|
$
|
273,991
|
||||||
December
31, 2005
|
$
|
259,640
|
$
|
0
|
$
|
3,000
|
$
|
0
|
$
|
262,640
|
||||||
December
31, 2004
|
$
|
256,477
|
$
|
0
|
$
|
174,880
|
$
|
0
|
$
|
431,357
|
||||||
March
31, 2007 *
|
$
|
74,372
|
$
|
0
|
$
|
0
|
$
|
11,142
|
$
|
85,514
|
||||||
March
31, 2006 *
|
$
|
62,410
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
62,410
|
||||||
Total
Company
|
||||||||||||||||
December
31, 2006
|
$
|
641,324
|
$
|
349,446
|
$
|
3,830,065
|
$
|
5,186
|
$
|
4,826,021
|
||||||
December
31, 2005
|
$
|
652,012
|
$
|
349,446
|
$
|
3,177,891
|
$
|
2,628
|
$
|
4,181,977
|
||||||
December
31, 2004
|
$
|
632,708
|
$
|
38,813
|
$
|
518,468
|
$
|
83,549
|
$
|
1,273,538
|
||||||
March
31, 2007 *
|
$
|
240,578
|
$
|
87,362
|
$
|
897,067
|
$
|
33,747
|
$
|
1,258,754
|
||||||
March
31, 2006 *
|
$
|
157,585
|
$
|
87,361
|
$
|
915,111
|
$
|
0
|
$
|
1,160,057
|
Note
2: Adjustments accepted by Argyle merger
agreement
|
|||||||||||||
Special
|
|||||||||||||
|
Management
|
ISI*MCS
|
Total
|
||||||||||
Operating
Segments
|
Other(4)
|
Bonus
|
Fees
|
Adjustments
|
|||||||||
ISI
|
|||||||||||||
December
31, 2006
|
$
|
500,000
|
$
|
0
|
$
|
400,000
|
$
|
900,000
|
|||||
December
31, 2005
|
$
|
0
|
$
|
0
|
$
|
295,620
|
$
|
295,620
|
|||||
December
31, 2004
|
$
|
79,616
|
$
|
5,150,539
|
$
|
55,104
|
$
|
5,285,259
|
|||||
March
31, 2007 *
|
$
|
0
|
$
|
0
|
$
|
118,625
|
$
|
118,625
|
|||||
March
31, 2006 *
|
$
|
95,000
|
$
|
0
|
$
|
129,275
|
$
|
224,275
|
|||||
MCS
Detention
|
|||||||||||||
December
31, 2006
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
0
|
|||||
December
31, 2005
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
0
|
|||||
December
31, 2004
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
0
|
|||||
March
31, 2007 *
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
0
|
|||||
March
31, 2006 *
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
0
|
|||||
MCS
Commercial
|
|||||||||||||
December
31, 2006
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
0
|
|||||
December
31, 2005
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
0
|
|||||
December
31, 2004
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
0
|
|||||
March
31, 2007 *
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
0
|
|||||
March
31, 2006 *
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
0
|
|||||
Total
Company
|
|||||||||||||
December
31, 2006
|
$
|
500,000
|
$
|
0
|
$
|
400,000
|
$
|
900,000
|
|||||
December
31, 2005
|
$
|
0
|
$
|
0
|
$
|
295,620
|
$
|
295,620
|
|||||
December
31, 2004
|
$
|
79,616
|
$
|
5,150,539
|
$
|
55,104
|
$
|
5,285,259
|
|||||
March
31, 2007 *
|
$
|
0
|
$
|
0
|
$
|
118,625
|
$
|
118,625
|
|||||
March
31, 2006 *
|
$
|
95,000
|
$
|
0
|
$
|
129,275
|
$
|
224,275
|
|||||
Note
3:
|
|||||||||||||
Taxes
and the gain \ loss on sale of assets
|
|||||||||||||
Note
4:
|
|||||||||||||
ISI
- December 31, 2006:
|
|||||||||||||
Health
insurance resulting from extra ordinary claims
|
150,000
|
||||||||||||
Employee
embezzlement resulting in a binding settlement
|
|||||||||||||
repayment
agreement due to mediation.
|
350,000
|
||||||||||||
Total
- ISI - December 31, 2006
|
500,000
|
||||||||||||
ISI
- December 31, 2004
|
|||||||||||||
Loss
from sale of building
|
79,616
|
||||||||||||
*
Unaudited
|
ISI
Backlog
|
|||||||||||||||||||
ISI
|
MCS
|
MCS
|
Total
|
Intercompany
|
Net
|
||||||||||||||
Date
|
Detention
|
Detention
|
Commercial
|
Backlog
|
Eliminations
|
Backlog
|
|||||||||||||
December
31, 2003
|
15,026,144
|
10,085,849
|
6,646,742
|
31,758,735
|
$
|
(5,042,596
|
)
|
$
|
26,716,139
|
||||||||||
December
31, 2004
|
$
|
14,308,348
|
$
|
6,829,299
|
$
|
8,870,082
|
$
|
30,007,729
|
$
|
(4,166,421
|
)
|
$
|
25,841,308
|
||||||
December
31, 2005
|
$
|
33,522,159
|
$
|
14,697,586
|
$
|
9,410,114
|
$
|
57,629,859
|
$
|
(12,190,414
|
)
|
$
|
45,439,445
|
||||||
December
31, 2006
|
$
|
52,341,110
|
$
|
21,557,283
|
$
|
9,672,964
|
$
|
83,571,357
|
$
|
(17,316,943
|
)
|
$
|
66,254,414
|
||||||
March
31, 2007 *
|
$
|
68,177,375
|
$
|
25,256,802
|
$
|
9,705,159
|
$
|
103,139,336
|
$
|
(19,242,534
|
)
|
$
|
83,896,802
|
||||||
March
31, 2006 *
|
$
|
29,555,893
|
$
|
11,927,281
|
$
|
9,431,516
|
$
|
50,914,690
|
$
|
(9,914,789
|
)
|
$
|
40,999,901
|
||||||
*
Unaudited
|
Exhibit No. | Description |
99.1 |
Presentation
dated May 2007
|
Dated: May 2, 2007 | ARGYLE SECURITY ACQUISITION CORPORATION | |
|
|
|
By: | /s/ Bob Marbut | |
Bob Marbut |
||
Chairman and Co-Chief Executive Officer |
Exhibit No. | Description |
99.1 |
Presentation
dated May 2007
|