Case No. 10-12302 PJW |
Reporting Period: April 1 through April 30, 2011 |
|
Capital Growth Systems, Inc. and Subsidiaries |
Condensed Consolidated Statements of Operations |
For the month ended April 30, 2011 |
(Unaudited) |
| | For the month ended April 30, 2011 | |
REVENUES | | $ | 4,449,855 | |
| | | | |
COST OF REVENUES | | | 3,319,046 | |
| | | | |
GROSS MARGIN | | | 1,130,809 | |
| | | | |
OPERATING EXPENSES | | | | |
| | | | |
Compensation | | | 800,489 | |
Travel and entertainment | | | 102,989 | |
Occupancy | | | 308,352 | |
Professional services | | | 102,939 | |
Insurance | | | 16,631 | |
Bad Debt Expense | | | 15,000 | |
Depreciation & Amortization | | | 209,486 | |
Restructuring Expenses | | | 273,465 | |
Other | | | 93,524 | |
| | | | |
TOTAL OPERATING EXPENSES | | | 1,922,875 | |
| | | | |
OPERATING INCOME (LOSS) | | | (792,066 | ) |
| | | | |
Interest Expense | | | 1,486,570 | |
| | | | |
NET INCOME (LOSS) | | $ | (2,278,636 | ) |
Case No.10-12302 PJW |
Reporting Period: April 1 through April 30, 2011 |
|
Capital Growth Systems, Inc.and Subsidiaries |
Condensed Consolidated Statements of Operations |
For the four-month period ended April 30, 2011 |
(Unaudited) |
| | For the four-month period ended April 30, 2011 | |
REVENUES | | $ | 17,573,185 | |
| | | | |
COST OF REVENUES | | | 13,126,716 | |
| | | | |
GROSS MARGIN | | | 4,446,469 | |
| | | | |
OPERATING EXPENSES | | | | |
| | | | |
Compensation | | | 3,341,960 | |
Travel and entertainment | | | 400,010 | |
Occupancy | | | 539,964 | |
Professional services | | | 376,742 | |
Insurance | | | 116,382 | |
Bad Debt Expense (Recovery) | | | 30,000 | |
Depreciation & Amortization | | | 885,310 | |
Restructuring Expenses | | | 1,176,607 | |
Other | | | 66,842 | |
| | | | |
TOTAL OPERATING EXPENSES | | | 6,933,817 | |
| | | | |
OPERATING INCOME (LOSS) | | | (2,487,348 | ) |
| | | | |
Interest Expense | | | 5,636,870 | |
| | | | |
NET INCOME (LOSS) | | $ | (8,124,218 | ) |
Case No.10-12302 PJW |
Reporting Period: April 1 through April 30, 2011 |
|
Capital Growth Systems, Inc. and Subsidiaries |
Condensed Consolidated Balance Sheet |
April 30, 2011 |
(Unaudited) |
| | April 30, 2011 | |
ASSETS | | | |
CURRENT ASSETS | | | |
Cash | | $ | 1,260,789 | |
Accounts Receivable, net | | | 4,174,966 | |
Other Current Assets | | | 4,487,299 | |
Total Current Assets | | | 9,923,054 | |
| | | | |
Fixed Assets, gross | | | 3,354,209 | |
Accumulated Depreciation | | | (2,756,917 | ) |
Fixed Assets, net | | | 597,292 | |
| | | | |
| | | | |
Other Assets | | | 169,687 | |
Intangible Assets | | | 13,321,622 | |
Goodwill | | | 1,479,649 | |
| | | | |
| | | | |
TOTAL ASSETS | | $ | 25,491,304 | |
| | | | |
LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIT) | | | | |
CURRENT LIABILITIES | | | | |
Current maturities of long-term debt | | $ | 28,865,805 | |
Post-Petition Accounts Payable | | | 4,330,976 | |
Pre-Petition Accounts Payable | | | 12,989,406 | |
Post-Petition Accrued Expenses | | | 2,199,956 | |
Pre-Petition Accrued Expenses | | | 5,111,263 | |
Deferred Revenue | | | 3,271,169 | |
Total Current Liabilities | | | 56,768,575 | |
| | | | |
| | | | |
Long-term debt | | | 10,781,515 | |
Taxes | | | 67,000 | |
| | | | |
Total Liabilities | | | 67,617,090 | |
| | | | |
SHAREHOLDERS' EQUITY (DEFICIT) | | | | |
Common stock | | | 17,015 | |
Additional Paid in Capital | | | 91,687,291 | |
Retained Earnings, beginning of year | | | (125,089,332 | ) |
Cumulative (gain) loss on currency translation | | | (616,542 | ) |
Current Year Retained Earnings Inc/Loss | | | (8,124,218 | ) |
| | | | |
Total Equity | | | (42,125,786 | ) |
| | | | |
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIT) | | $ | 25,491,304 | |
Case No. 10-12302 PJW
Reporting Period: April 1 through April 30, 2011
Capital Growth Systems, Inc.
Consolidated AP Aging Report (post-petition)
| Current | | | Current | | | 31-60 | | | 61-90 | | | Over 90 | | Total |
Total Trade Accounts Payable | 19,851 | | | $ | 1,350,863 | | | $ | 485,412 | | | $ | -141,635 | | | $ | 2,616,485 | | $ | 4,330,976 |
Case No. 10-12302 PJW
Reporting Period: April 1 through April 30, 2011
Capital Growth Systems, Inc.
Consolidated AR Aging Report (Gross Receivables)
| Current | | | 1-30 Days | | | 31 - 60 Days | | | 61+ | | Total |
Total Trade Accounts Receivables | $ | 1,717,652 | | | $ | 1,015,871 | | | $ | 260,295 | | | $ | 1,075,995 | | $ | 4,069,813 |