Table of Contents
Registration No. 333-133666
Table of Contents
1 | ||||
1 | ||||
1 | ||||
1 | ||||
2 | ||||
3 | ||||
3 | ||||
10 | ||||
13 | ||||
14 | ||||
14 | ||||
14 | ||||
14 | ||||
14 | ||||
14 | ||||
15 | ||||
16 | ||||
16 | ||||
17 | ||||
19 | ||||
19 | ||||
24 | ||||
24 | ||||
24 | ||||
26 | ||||
26 | ||||
28 | ||||
30 | ||||
30 | ||||
31 | ||||
31 | ||||
31 | ||||
31 | ||||
31 | ||||
32 | ||||
32 | ||||
32 | ||||
32 |
-i-
Table of Contents
32 | ||||
33 | ||||
33 | ||||
33 | ||||
33 | ||||
33 | ||||
33 | ||||
35 | ||||
35 | ||||
35 | ||||
35 | ||||
36 | ||||
�� | ||||
36 | ||||
37 | ||||
37 | ||||
37 | ||||
37 | ||||
39 | ||||
40 | ||||
40 | ||||
41 | ||||
41 | ||||
41 | ||||
41 | ||||
42 | ||||
42 | ||||
42 | ||||
43 | ||||
47 | ||||
49 | ||||
49 | ||||
49 | ||||
49 | ||||
50 | ||||
51 |
-ii-
Table of Contents
Common stock offered(1) | 14,555,876 | |
Trading symbol | OTC Bulletin Board GEYH | |
Common stock outstanding(2) | 6,030,928 shares as of July 31, 2006. | |
Use of proceeds | We will not receive any proceeds from the sale of the shares of common stock but may receive payment of the exercise price to convert warrants into common stock prior to sale thereof. Any payment of the exercise price received will be used for working capital. | |
Risk factors | An investment in our common stock involves a high degree of risk. You should carefully consider the risk factors set forth under “Risk Factors” beginning on page 3 and the other information contained in this prospectus before making an investment decision regarding our common stock. |
(1) | In accordance with the terms of registration rights agreements we entered into with the selling stockholders, this prospectus covers the resale of at least 130% of the sum of (i) the number of shares of common stock issuable upon conversion of the convertible notes and shares of Series A convertible preferred stock as of the trading day immediately preceding the date our registration statement, of which this prospectus forms a part, is initially filed with the SEC and (ii) the number of shares of common stock issuable upon exercise of warrants as of the trading day immediately preceding the date our registration statement is initially filed with the SEC. We agreed to register the 30% excess of shares as a negotiated precaution for the selling stockholders to cover future adjustments to the conversion prices of our convertible notes and preferred stock and the exercise price of the warrants. The number of shares of our common stock into which our convertible notes and preferred stock are convertible and our warrants are exercisable will be adjusted to account for future stock splits, stock dividends, reclassifications, recapitalizations or other similar events, fundamental transactions, distributions of company assets, issuance of common stock, options, convertible securities or purchase rights, or if we take an action with regard to our common stock that would diminish the value of our convertible notes, preferred stock or warrants. | |
(2) | The number of outstanding shares does not include shares issuable upon conversion of convertible notes and convertible preferred stock, or shares issuable upon exercise of warrants. | |
Table of Contents
Fiscal quarters ended | Fiscal years ended | |||||||||||||||||||||||||||
April 2, 2006 | April 3, 2005 | 2005 | 2004 | 2003 | 2002 | 2001 | ||||||||||||||||||||||
(All amounts in thousands, except per share data) | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | ||||||||||||||||||||||||
Revenues, net | $ | 31,208 | $ | 24,673 | $ | 111,563 | $ | 97,126 | $ | 85,568 | $64,144 | $53,940 | ||||||||||||||||
Operating income (loss) | 1,215 | (a) | 1,870 | (11,838 | )(b) | 5,531 | 3,894 | (4,487 | ) | (1,561 | ) | |||||||||||||||||
Net income (loss) | (1,672 | ) | 1,027 | (15,725 | ) | 2,793 | 1,673 | 19,313 | (4,224 | ) | ||||||||||||||||||
Dividend accrued for Series A preferred stockholders | (19 | ) | — | — | — | — | — | — | ||||||||||||||||||||
Valuation of redeemable preferred stock | — | — | (36,693 | ) | — | — | — | — | ||||||||||||||||||||
Dividend paid to Series C preferred shareholders | — | (6,300 | ) | (6,300 | ) | — | — | (289 | ) | (1,070 | ) | |||||||||||||||||
Income (loss) available to common shareholders | (1,691 | ) | (5,273 | ) | (58,718 | ) | 2,793 | 1,673 | 19,024 | (5,294 | ) | |||||||||||||||||
Income (loss) per share: | ||||||||||||||||||||||||||||
Basic and diluted EPS | ||||||||||||||||||||||||||||
Weighted average number of shares outstanding: basic and diluted | 4,890 | 5,479 | 5,363 | 5,471 | 5,547 | 5,298 | 4,865 | |||||||||||||||||||||
Income (loss) per share: basic and diluted | (0.35 | ) | (0.96 | ) | (10.95 | ) | 0.51 | 0.30 | 3.59 | (1.09 | ) |
(a) | Includes $968 of non-recurring retention bonus paid to senior management in connection with the March 31, 2006 recapitalization. | |
(b) | Includes $21,152 of restricted stock compensation recorded in connection with the March 31, 2006 recapitalization. | |
-2-
Table of Contents
• | Develop and expand their infrastructure and service offerings more quickly and achieve greater cost efficiencies. |
-3-
Table of Contents
• | Invest in new technologies. | ||
• | Expand operations into new markets more rapidly. | ||
• | Devote greater resources to marketing. | ||
• | Compete for acquisitions more effectively and complete acquisitions more easily. | ||
• | Aggressively price products and services and increase benefits in ways that we may not be able to match economically. |
-4-
Table of Contents
-5-
Table of Contents
-6-
Table of Contents
• | Claims of misconduct or negligence on the part of our employees. | ||
• | Claims against our employees of discrimination or harassment. | ||
• | Claims by our employees of discrimination or harassment directed at them, including claims relating to actions of our customers. | ||
• | Immigration-related claims, such as claims related to the employment of illegal aliens or unlicensed personnel. | ||
• | Payment of workers’ compensation claims and other similar claims. | ||
• | Violations of wage, hour and other workplace regulations. | ||
• | Claims relating to employee benefits, entitlements to employee benefits, or errors in the calculation or administration of such benefits. | ||
• | Retroactive entitlement to employee benefits. |
-7-
Table of Contents
• | Errors and omissions of our temporary employees, particularly in the case of professionals. | ||
• | Claims by our customers relating to our employees’ misuse of customer proprietary information, misappropriation of funds, other criminal activity or torts, or other similar claims. |
• | Impose additional regulations that prohibit or restrict employment-related businesses like ours. | ||
• | Require additional licensing or add restrictions on existing licenses to provide employment-related services. |
-8-
Table of Contents
• | Increase taxes or make changes in the way in which taxes are calculated for providers of employment-related services. | ||
• | Make changes in the way in which employee benefits are required for providers of employment-related services. |
-9-
Table of Contents
• | The lack of readily available price quotations. | ||
• | The absence of consistent administrative supervision of “bid” and “ask” quotations. | ||
• | Lower trading volume. | ||
• | Market conditions. |
-10-
Table of Contents
• | Actual or anticipated variations in our operating results. | ||
• | Changes in the market valuations of other human capital solutions companies. | ||
• | Announcements by us or our competitors of significant acquisitions, strategic partnerships, joint ventures or capital commitments. | ||
• | Adoption of new accounting standards affecting our industry. | ||
• | Additions or departures of key personnel. | ||
• | Introduction of new services by our competitors or us. | ||
• | Sales of our common stock or other securities in the open market. | ||
• | Changes in financial estimates by securities analysts. | ||
• | Conditions or trends in the market in which we operate. | ||
• | Changes in earnings estimates and recommendations by financial analysts. | ||
• | Our failure to meet financial analysts’ performance expectations. | ||
• | Other events or factors, many of which are beyond our control. |
-11-
Table of Contents
-12-
Table of Contents
-13-
Table of Contents
RELATED STOCKHOLDER MATTERS
-14-
Table of Contents
Fiscal quarters ended | Fiscal years ended | ||||||||||||||||||||||||||||
April 2, 2006 | April 3, 2005 | 2005 | 2004 | 2003 | 2002 | 2001 | |||||||||||||||||||||||
(All amounts in thousands, except per share data) | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||||||||||||||||||||||
Revenues, net | $ | 31,208 | $ | 24,673 | $ | 111,563 | $ | 97,126 | $ | 85,568 | $ | 64,144 | $ | 53,940 | |||||||||||||||
Gross profit | $ | 8,844 | $ | 8,060 | $ | 34,370 | $ | 30,200 | $ | 27,231 | $ | 22,414 | $ | 24,090 | |||||||||||||||
SG&A expenses | $ | 7,476 | (a) | $ | 6,003 | $ | 45,478 | (b) | $ | 23,935 | $ | 22,630 | $ | 25,341 | $ | 23,643 | |||||||||||||
Depreciation and amortization | $ | 153 | $ | 187 | $ | 729 | $ | 734 | $ | 707 | $ | 1,560 | $ | 2,008 | |||||||||||||||
Operating income (loss) | $ | 1,215 | $ | 1,870 | $ | (11,838 | ) | $ | 5,531 | $ | 3,894 | $ | (4,487 | ) | $ | (1,561 | ) | ||||||||||||
Other income (expense) | $ | (3,185 | ) | $ | (119 | ) | $ | (256 | ) | $ | (704 | ) | $ | (798 | ) | $ | (969 | ) | $ | (5,858 | ) | ||||||||
Net income (loss) before extraordinary items | $ | (1,672 | ) | $ | 1,027 | $ | (15,725 | ) | $ | 2,793 | $ | 1,673 | $ | (3,714 | ) | $ | (4,224 | ) | |||||||||||
Gain on extinguishment of debt | — | — | — | — | — | $ | 23,026 | — | |||||||||||||||||||||
Net income (loss) | $ | (1,672 | ) | $ | 1,027 | $ | (15,725 | ) | $ | 2,793 | $ | 1,673 | $ | 19,313 | $ | (4,224 | ) | ||||||||||||
Dividend paid to Series C preferred shareholders | — | $ | (6,300 | ) | $ | (6,300 | ) | — | — | $ | (289 | ) | $ | (1,070 | ) | ||||||||||||||
Dividend accrued for Series A preferred stockholders | $ | (19 | ) | — | — | — | — | — | — | ||||||||||||||||||||
Valuation of redeemable preferred stock | — | — | $ | (36,693 | ) | — | — | — | — | ||||||||||||||||||||
Income (loss) available to common stockholders | $ | (1,691 | ) | $ | (5,273 | ) | $ | (58,718 | ) | $ | 2,793 | $ | 1,673 | $ | 19,024 | $ | (5,294 | ) | |||||||||||
Income (loss) per share: | |||||||||||||||||||||||||||||
Basic and diluted | |||||||||||||||||||||||||||||
Net income (loss) before extraordinary items | $ | (0.35 | ) | $ | (0.96 | ) | $ | (10.95 | ) | $ | 0.51 | $ | 0.30 | $ | 0.70 | $ | (1.09 | ) | |||||||||||
Gain on extinguishment of debt | — | — | — | — | — | $ | 4.35 | — | |||||||||||||||||||||
Income (loss) available to common stockholders | $ | (0.35 | ) | $ | (0.96 | ) | $ | (10.95 | ) | $ | 0.51 | $ | 0.30 | $ | 3.59 | $ | (1.09 | ) | |||||||||||
Weighted average number of shares outstanding | 4,890 | 5,479 | 5,363 | 5,471 | 5,547 | 5,298 | 4,865 | ||||||||||||||||||||||
Total assets | $ | 57,707 | $ | 42,048 | $ | 52,920 | $ | 51,014 | $ | 51,953 | $ | 51,215 | $ | 46,987 | |||||||||||||||
Long term debt | $ | 24,266 | $ | 17,821 | — | $ | 17,800 | $ | 17,370 | $ | 16,940 | $ | 17,188 | ||||||||||||||||
Long term mandatorily redeemable preferred stock | $ | 4,236 | $ | 5,856 | $ | — | $ | 5,856 | $ | 5,837 | $ | 5,853 | — | ||||||||||||||||
Stockholders’ equity (deficit) | $ | (21,730 | ) | $ | 10,535 | $ | (24,921 | ) | $ | 11,234 | $ | 8,443 | $ | 6,770 | $ | 1,970 | |||||||||||||
Dividends declared and paid per common share | — | — | $ | 1.20 | — | — | — | — |
(a) | Includes $968 of non-recurring retention bonus paid to senior management in connection with the March 31, 2006 recapitalization. | |
(b) | Includes $21,152 of restricted stock compensation recorded in connection with the March 31, 2006 recapitalization. | |
-15-
Table of Contents
2005 quarters | 1st | 2nd | 3rd | 4th | ||||||||||||
(All amounts in thousands, except per share data) | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | ||||||||||||
Revenues, net | $ | 24,673 | $ | 26,476 | $ | 29,987 | $ | 30,427 | ||||||||
Gross profit | $ | 8,060 | $ | 8,539 | $ | 9,217 | $ | 8,554 | ||||||||
Net income (loss) | $ | 1,027 | $ | 1,436 | $ | 1,667 | $ | (19,855 | ) | |||||||
Income (loss) available to common shareholders | $ | (5,273 | ) | $ | 1,436 | $ | 1,667 | $ | (56,548 | ) | ||||||
Income (loss) per share: | ||||||||||||||||
Basic and diluted | $ | (.96 | ) | $ | .26 | $ | .30 | $ | (11.48 | ) |
2004 quarters | 1st | 2nd | 3rd | 4th | ||||||||||||
(All amounts in thousands, except per share data) | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | ||||||||||||
Revenues, net | $ | 22,397 | $ | 24,695 | $ | 24,848 | $ | 25,186 | ||||||||
Gross profit | $ | 6,845 | $ | 7,510 | $ | 7,715 | $ | 8,130 | ||||||||
Net income | $ | 416 | $ | 914 | $ | 782 | $ | 681 | ||||||||
Income available to common shareholders | $ | 416 | $ | 914 | $ | 782 | $ | 681 | ||||||||
Income per share: | ||||||||||||||||
Basic and diluted | $ | .07 | $ | .16 | $ | .14 | $ | .12 |
-16-
Table of Contents
-17-
Table of Contents
-18-
Table of Contents
Fiscal quarters ended | Fiscal years ended | |||||||||||||||||||
April 2, 2006 | April 3, 2005 | 2005 | 2004 | 2003 | ||||||||||||||||
(Unaudited) | (Unaudited) | |||||||||||||||||||
Net revenues | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | ||||||||||
Cost of services | 71.66 | % | 67.33 | % | 69.2 | % | 68.9 | % | 68.2 | % | ||||||||||
Gross profit | 28.34 | % | 32.67 | % | 30.8 | % | 31.1 | % | 31.8 | % | ||||||||||
Operating expenses | ||||||||||||||||||||
SG&A | 23.96 | %(a) | 24.33 | % | 40.8 | %(b) | 24.6 | % | 26.4 | % | ||||||||||
Depreciation and amortization | 0.49 | % | 0.76 | % | 0.7 | % | 0.8 | % | 0.9 | % | ||||||||||
Total operating expenses | 24.45 | % | 25.09 | % | 41.5 | % | 25.4 | % | 27.3 | % | ||||||||||
Operating income (loss) | 3.89 | % | 7.58 | % | (10.7 | %) | 5.7 | % | 4.5 | % | ||||||||||
Other income (expense) | ||||||||||||||||||||
Interest expense, net of interest income | (0.31 | %) | (0.28 | %) | (0.2 | %) | (0.7 | %) | (0.9 | %) | ||||||||||
Other income (expense) | (9.90 | %) | (0.20 | %) | — | — | — | |||||||||||||
Total other income (expense) | (10.21 | %) | (0.48 | %) | (0.2 | %) | (0.7 | %) | (0.9 | %) | ||||||||||
Income (loss) before income taxes | (6.32 | %) | 7.10 | % | (10.9 | %) | 5.0 | % | 3.6 | % | ||||||||||
Income tax expense (benefit) | (0.95 | %) | 2.93 | % | 3.3 | % | 2.1 | % | 1.6 | % | ||||||||||
Net income (loss) | (5.37 | %) | 4.17 | % | (14.2 | %) | 2.9 | % | 2.0 | % | ||||||||||
(a) | Includes $968 of non-recurring retention bonus paid to senior management in connection with the March 31, 2006 recapitalization. | |
(b) | Includes $21,152 of restricted stock compensation recorded in connection with the March 31, 2006 recapitalization. | |
-19-
Table of Contents
Gross reporting method | Reclassification | Net reporting method | ||||||||||
For the fiscal quarter ended April 2, 2006 (unaudited) | ||||||||||||
Revenues, net | $ | 121,302,000 | $ | (90,094,000 | ) | $ | 31,208,000 | |||||
Cost of services | (112,458,000 | ) | 90,094,000 | (22,364,000 | ) | |||||||
Gross profit | $ | 8,844,000 | $ | — | $ | 8,844,000 | ||||||
For the fiscal quarter ended April 3, 2005 (unaudited) | ||||||||||||
Revenues, net | $ | 103,088,000 | $ | (78,415,000 | ) | $ | 24,673,000 | |||||
Cost of services | (95,028,000 | ) | 78,415,000 | (16,613,000 | ) | |||||||
Gross profit | $ | 8,060,000 | $ | — | $ | 8,060,000 | ||||||
For the fiscal year ended 2005: | ||||||||||||
Revenues, net | $ | 439,990,898 | $ | (328,428,380 | ) | $ | 111,562,518 | |||||
Cost of services | (405,621,025 | ) | 328,428,380 | (77,192,645 | ) | |||||||
Gross profit | $ | 34,369,873 | $ | — | $ | 34,369,873 | ||||||
For the fiscal year ended 2004: | ||||||||||||
Revenues, net | $ | 381,368,111 | $ | (284,242,332 | ) | $ | 97,125,779 | |||||
Cost of services | (351,168,380 | ) | 284,242,332 | (66,926,048 | ) | |||||||
Gross profit | $ | 30,199,731 | $ | — | $ | 30,199,731 | ||||||
For the fiscal year ended 2003: | ||||||||||||
Revenues, net | $ | 326,355,119 | $ | (240,787,377 | ) | $ | 85,567,742 | |||||
Cost of services | (299,124,287 | ) | 240,787,377 | (58,336,910 | ) | |||||||
Gross profit | $ | 27,230,832 | $ | — | $ | 27,230,832 | ||||||
• | A slight increase in day’s sales outstanding, or DSOs, in the staffing services segment. | ||
• | The fiscal year end accounts receivable balances included billings from the short holiday weeks while the first quarter balances included full billing weeks. |
-20-
Table of Contents
-21-
Table of Contents
-22-
Table of Contents
• | The timing of approximately $1.3 million cash deposits in the PEO services segment because of bank holiday timing between the years. |
• | A spike in staffing services revenues in the fourth quarter of fiscal year 2005 from three customers in excess of the annualized growth percentage. |
• | Global Employment Holdings and all its subsidiaries achieve on a consolidated basis minimum net income, as defined, of ($1,000,000) during the six months ended July 2, 2006, $300,000 during the nine months ending October 1, 2006 and $1,550,000 during the twelve months ending December 31, 2006. | |
• | Global Employment Holdings and all its subsidiaries maintain on a consolidated basis monthly minimum book net worth, as defined, ranging from ($21,624,000) to ($20,206,000) during fiscal year 2006. | |
• | Each of Global Employment Holdings’ subsidiaries that is a borrower maintains monthly minimum book net worth, as defined, of $200,000 (subject to certain exceptions). | |
• | Global Employment Holdings’ subsidiaries that are borrowers not incur or contract to incur capital expenditures of more than $800,000 in the aggregate during fiscal year 2006. | |
• | Global Employment Holdings’ subsidiaries that are borrowers maintain on a consolidated basis average monthly availability, as defined, of more than $2,000,000 under the credit facility. | |
• | Global Employment Holdings and its subsidiaries comply with certain restrictions on the payment of dividends. | |
• | Global Employment Holdings comply with certain restrictions on the redemption of the convertible notes and preferred stock. | |
-23-
Table of Contents
Payments due by period | ||||||||||||||||||||
Less than | 1-3 | 4-5 | After | |||||||||||||||||
Total | 1 year | years | years | 5 years | ||||||||||||||||
Long-term debt | $ | 17,820,733 | $ | 17,820,733 | $ | — | $ | — | $ | — | ||||||||||
Operating leases | 2,158,334 | 903,369 | 1,245,858 | 9,107 | — | |||||||||||||||
Total contractual cash obligations | $ | 19,979,067 | $ | 18,724,102 | $ | 1,245,858 | $ | 9,107 | $ | — | ||||||||||
-24-
Table of Contents
-25-
Table of Contents
Industrial | 35.1 | % | ||
Professional-Management | 21.0 | % | ||
Office-Clerical | 20.4 | % | ||
Information Technology | 9.3 | % | ||
Health Care | 7.8 | % | ||
Technical | 6.4 | % |
-26-
Table of Contents
• | Relief from the burden of employment administration. | ||
• | A wide range of personnel management solutions through a team of experienced professionals. | ||
• | Improved employment practices, compliance and risk management to reduce potential liabilities. | ||
• | Access to a comprehensive employee benefits package, allowing customers to be competitive in the labor market. | ||
• | Improved profitability resulting from safety engineering, control and management of workers’ compensation losses and costs, and “one-stop shopping” for employee benefits, workers’ compensation insurance, 401(k) plans, payroll services, risk management services and guidance for compliance with most federal and state employment laws. | ||
• | Safety training and education. |
-27-
Table of Contents
• | Provide superior human resource management services. | ||
• | Maintain and build effective, autonomous servicing branches. | ||
• | Develop depth of experienced and long-term staff employees. | ||
• | Leverage off the existing customer base to offer the complete range of company services from each branch location. | ||
• | Realize the economies of scale available through branch development. | ||
• | Motivate employees through competitive bonus and commission plans. | ||
• | Make full use of current staffing industry technology to tie branch units together to create a streamlined interactive Internet presence. | ||
• | Standardize operating policies and procedures, training programs and accountability metrics to allow efficient expansion. | ||
• | Maintain a national network of customers and candidates. | ||
• | Hire and retain top-notch managers and staff. |
• | Continue to grow and develop existing branch operations to accommodate further growth. | ||
• | Establish new branch locations consistent with management ability to recruit, staff, and train. | ||
• | Maintain an ongoing internal recruiting program to continually upgrade and expand staff. | ||
• | Continue to develop robust information system to support growth. | ||
• | Expand the role of our new marketing director to enhance growth prospects. | ||
• | Enter other markets/U.S. states through strategic acquisitions. |
-28-
Table of Contents
Number of employees | Approximate number of employers | |||
1 to 4 | 2,664,000 | |||
5 to 9 | 1,012,000 | |||
10 to 19 | 600,000 | |||
20 to 49 | 377,000 | |||
Total | 4,653,000 |
• | Serve industry segments that need the component parts of our PEO services. | ||
• | Carefully underwrite each customer from a risk perspective, declining prospective customers who do not meet our standards, and implementing safety and loss control programs with the remainder who are interested in safe practices, which ultimately leads to lower operating costs. | ||
• | Provide our customers with the highest level of customer service in the industry through on-going customer service training for all of our internal employees. |
• | Market our services through an ever-increasing number of employee sales representatives. | ||
• | Where possible, integrate and become a part of the local culture we serve. | ||
• | Stick to the small-employer market place. | ||
• | Evolve our product components to meet the contemporaneous needs of our target market. |
• | Experienced management at all first and second tier operating levels. | ||
• | Long-term retention of key employees. | ||
• | Entrepreneurial operating environment, which encourages superior performance. | ||
• | Superior staff earning opportunities based on bonus and commission scales consistent with company objectives (primarily profits). | ||
• | Reliability, through specific critical skills training programs, not offered by our competitors. |
-29-
Table of Contents
• | Cost effectiveness. When compared to the most recent industry survey data compiled by NAPEO covering the 2004 calendar year, our operating expenses are approximately 40% less than the average of all audited PEO members, while our operating income per worksite employee is approximately 35% greater than the average of all audited PEO members. | ||
• | Moderate pricing. Our cost effectiveness and higher operating income per worksite employee allow us to price our services at a competitive level. | ||
• | Risk management. Our attention to risk management and underwriting results in a low level of workers’ compensation losses, thereby lowering our workers’ compensation costs. | ||
-30-
Table of Contents
-31-
Table of Contents
• | Co-employ workers at customer locations, and thereby assume responsibility as an employer for specified purposes of the workers assigned to the client locations. | ||
• | Reserve a right of direction and control of the employees. | ||
• | Share or allocate with customer employers responsibilities in a manner consistent with maintaining the customers’ responsibility for their products or services. | ||
• | Pay wages and employment taxes of the employees out of our own accounts. | ||
• | Report, collect and deposit employment taxes with state and federal authorities. | ||
• | Establish and maintain an employment relationship with our employees that is intended to be long term and not temporary. | ||
• | Retain a right to hire, reassign and fire the employees |
-32-
Table of Contents
Name | Age | Position | ||
Howard Brill | 35 | Chief executive officer, president and director | ||
Dan Hollenbach | 50 | Chief financial officer | ||
Robert Larkin | 68 | President of PEO services | ||
Stephen Pennington | 63 | President of staffing services | ||
Luci Staller Altman | 39 | Director | ||
Charles Gwirtsman | 52 | Director and chairman of the board of directors | ||
Steven List | 36 | Director | ||
Jay Wells | 43 | Director |
-33-
Table of Contents
-34-
Table of Contents
-35-
Table of Contents
Long-term | ||||||||||||||||||||||||
compensation | ||||||||||||||||||||||||
Annual compensation | awards | |||||||||||||||||||||||
Other | Restricted | All other | ||||||||||||||||||||||
annual | stock | compensation | ||||||||||||||||||||||
Name and principal | Salary | Bonus | compensation | award(s) | (8) | |||||||||||||||||||
position | Year | ($) | ($) | ($) | ($) | ($) | ||||||||||||||||||
Howard Brill | 2005 | 314,923 | 144,086 | (1) | 17,627 | (6) | — | 33 | ||||||||||||||||
Chief executive | 2004 | 297,991 | 295,000 | (2) | 17,577 | (6) | — | 33 | ||||||||||||||||
officer | 2003 | 236,713 | 125,000 | (1) | 14,638 | (6) | — | 33 | ||||||||||||||||
Dan Hollenbach | 2005 | 159,231 | 10,000 | (1) | — | 28,421 | 33 | |||||||||||||||||
Chief financial | 2004 | 50,615 | — | — | — | 6 | ||||||||||||||||||
officer | 2003 | — | — | — | — | — | ||||||||||||||||||
Stephen Pennington | 2005 | 181,348 | 37,632 | (1) | 8,920 | (6) | 100,617 | 33 | ||||||||||||||||
President of staffing | 2004 | 165,000 | 121,000 | (3) | 4,056 | (6) | — | 33 | ||||||||||||||||
services | 2003 | 164,330 | 20,000 | (1) | — | — | 33 | |||||||||||||||||
Robert Larkin | 2005 | 204,571 | 5,879 | (1) | 5,769 | (6) | 6,044 | 22 | ||||||||||||||||
President of PEO | 2004 | 189,602 | 131,657 | (4) | — | — | 22 | |||||||||||||||||
services | 2003 | 194,102 | 25,000 | (1) | — | — | 22 | |||||||||||||||||
John Hess (7) | 2005 | — | — | — | — | — | ||||||||||||||||||
Former chief financial | 2004 | 90,000 | 30,000 | (5) | — | — | 33 | |||||||||||||||||
officer | 2003 | 180,000 | 24,651 | (1) | — | — | 33 |
-36-
Table of Contents
(1) | Cash payment. | |
(2) | Consists of $146,933 in cash and Series C preferred stock valued at $148,067. | |
(3) | Consists of $81,000 in cash and Series C preferred stock valued at $40,000. | |
(4) | Consists of $91,657 in cash and Series C preferred stock valued at $40,000. | |
(5) | Consists of Series C preferred stock valued at $30,000. | |
(6) | Consists of automobile lease payments. | |
(7) | Mr. Hess’s employment was terminated in June 2004. | |
(8) | Consists of term life insurance premium payments. |
Name | Retention bonus amount | |||
Howard Brill | $ | 400,000 | ||
Dan Hollenbach | $ | 30,000 | ||
Robert Larkin | $ | 261,500 | ||
Stephen Pennington | $ | 255,000 |
-37-
Table of Contents
-38-
Table of Contents
Name | Benefit (base pay) | |
Howard Brill | Two years base salary and bonus equal to the amount paid for the previous year | |
Dan Hollenbach | One year base salary and bonus equal to the amount paid for the previous year | |
Robert Larkin | One year base salary | |
Stephen Pennington | One year base salary and bonus equal to the amount paid for the previous year | |
-39-
Table of Contents
Securities beneficially owned | |||||||||
Shares of common stock | Percentage of common | ||||||||
Name and address of beneficial owner | beneficially owned | stock outstanding | |||||||
Principal security holders: | |||||||||
Howard Brill | 760,052 | 12.6 | % | ||||||
Stephen Pennington | 315,005 | 5.2 | % | ||||||
Directors and executive officers: | |||||||||
Howard Brill | 760,052 | 12.6 | % | ||||||
Dan Hollenbach | 48,764 | * | |||||||
Robert Larkin | 219,454 | 3.6 | % | ||||||
Stephen Pennington | 315,005 | 5.2 | % | ||||||
Luci Staller Altman | — | — | |||||||
Charles Gwirtsman(1) | 201,614 | 3.3 | % | ||||||
Steven List | — | — | |||||||
Jay Wells | — | — | |||||||
All directors and executive officers as a group (eight persons) | 1,544,889 | 25.6 | % |
* | Denotes less than 1%. | |
(1) | Includes (i) 5,005 shares directly owned by Mr. Gwirtsman, (ii) 3,754 shares owned by his spouse, (iii) 1,001 shares held by his spouse as custodian for his children, (iv) 104,446 shares owned by KRG Capital Management, L.P., of which Mr. Gwirtsman is a managing director, (v) 58,023 shares owned by KRG Colorado, LLC, of which Mr. Gwirtsman is a managing director, and (vi) 29,385 shares owned by Capital Resources Growth, Inc., of which Mr. Gwirtsman is the President and sole shareholder. |
-40-
Table of Contents
-41-
Table of Contents
Number of shares underlying warrants | Exercise price | Expiration date | ||||||||
480,000 | $ | 6.25 | March 31, 2011 | |||||||
2,513,053 | $ | 6.00 | March 31, 2013 | |||||||
393,365 | $ | 6.25 | March 31, 2013 | |||||||
-42-
Table of Contents
-43-
Table of Contents
Maximum | ||||||||||||
Number of | Number of Shares | |||||||||||
Shares | to be Sold | Number of | ||||||||||
Owned Prior | Pursuant to this | Shares Owned | ||||||||||
Name of Selling Stockholder | to Offering* | Prospectus* | After Offering | |||||||||
Amatis Limited(1) | 4,367,992 | 4,367,992 | — | |||||||||
Arnold P. Kling(2) | 28,949 | 28,949 | — | |||||||||
Context Advantage Fund, LP(3) | 236,880 | 236,880 | — | |||||||||
Context Offshore Advantage Fund, Ltd(4) | 922,855 | 922,855 | — | |||||||||
Context Opportunistic Master Fund, L.P.(5) | 289,934 | 289,934 | — | |||||||||
Cranshire Capital, L.P.(6) | 411,740 | 411,740 | — | |||||||||
Diamond Opportunity Fund, LLC(7) | 210,696 | 210,696 | — | |||||||||
Enable Growth Partners L.P.(8) | 458,606 | 458,606 | — | |||||||||
Enable Opportunity Partners L.P.(9) | 75,388 | 75,388 | — | |||||||||
Guggenheim Portfolio XXXI, LLC(10) | 95,098 | 95,098 | — | |||||||||
Kirk M. Warshaw(11) | 7,238 | 7,238 | — | |||||||||
Lakeview Fund, LP(12) | 352,391 | 352,391 | — | |||||||||
Magnetar Capital Master Fund, Ltd.(13) | 1,875,758 | 1,875,758 | — | |||||||||
Nite Capital, LP(14) | 82,348 | 82,348 | — | |||||||||
Noam J. Rubinstein(15) | 12,835 | 12,835 | — | |||||||||
Pandora Select Partners, LP(16) | 203,302 | 203,302 | — | |||||||||
Pierce Diversified Strategy Master Fund LLC(17) | 94,234 | 94,234 | — | |||||||||
R&R Investments I, LLC(18) | 144,743 | 144,743 | — | |||||||||
Radcliffe SPC, Ltd. for and on behalf of the Class A Convertible Crossover Segregated Portfolio(19) | 2,630,696 | 2,630,696 | — | |||||||||
Rodman & Renshaw, LLC(20) | 511,375 | 511,375 | — | |||||||||
Tariq Jawad(21) | 44,391 | 44,391 | — | |||||||||
Whitebox Convertible Arbitrage Partners, LP(22) | 1,295,127 | 1,295,127 | — | |||||||||
Whitebox Intermarket Partners, LP(23) | 203,302 | 203,302 | — |
* | These amounts represent the fully-diluted common stock ownership of the listed selling stockholders and include 130% of the sum of (i) the number of shares of common stock issuable upon conversion of the convertible notes and shares of convertible preferred stock as of the trading day immediately preceding the date our registration statement, of which this prospectus forms a part, is initially filed with the SEC and (ii) the number of shares of common stock issuable upon exercise of warrants as of the trading day immediately preceding the date our registration statement is initially filed with the SEC. Ownership as so determined does not reflect “beneficial ownership” as calculated pursuant to Rule 13d-3 of the rules and regulations under the Securities Exchange Act of 1934, as amended. Accordingly, for purposes of setting forth ownership in the above table, we have disregarded the 4.99% limitation on ownership applicable to our convertible notes, convertible preferred stock and warrants. | |
(1) | Includes 40,000 shares of common stock, 2,907,200 shares of common stock issuable upon conversion of convertible notes, 52,173 shares of common stock issuable upon conversion of convertible preferred stock, 290,720 shares of common stock issuable upon exercise of warrants at an exercise price of $6.25 per share and 79,131 shares of common stock issuable upon exercise of warrants at an exercise price of $6.00 per share. Amaranth Advisors L.L.C., the trading advisor for Amatis Limited, exercises dispositive power with respect to the common stock, convertible notes, convertible preferred stock and warrants to purchase common stock currently held by Amatis Limited, and voting and/or |
-44-
Table of Contents
dispositive power with respect to the common stock issuable upon conversion of the convertible notes and convertible preferred stock, and exercise of warrants to purchase common stock. Amaranth Advisors L.L.C. has designated authorized signatories who will sign on behalf of Amatis Limited, the selling stockholder. Nicholas M. Maounis is the managing member of Amaranth Advisors L.L.C. | ||
(2) | Consists solely of common stock. Arnold P. Kling served as the president and a director of R&R Acquisition I, Inc. (before the recapitalization which involved changing its name to Global Employment Holdings, Inc.) from its formation until the recapitalization on March 31, 2006. | |
(3) | Includes 13,874 shares of common stock, 88,000 shares of common stock issuable upon conversion of convertible notes, 34,782 shares of common stock issuable upon conversion of convertible preferred stock, 8,800 shares of common stock issuable upon exercise of warrants at an exercise price of $6.25 per share and 39,961 shares of common stock issuable upon exercise of warrants at an exercise price of $6.00 per share. Context Advantage Fund LP was formerly named Context Convertible Arbitage Fund L.P. Michael S. Rosen and William D. Fertig have voting and investment control over the securities held. | |
(4) | Includes 53,326 shares of common stock, 338,240 shares of common stock issuable upon conversion of convertible notes, 139,130 shares of common stock issuable upon conversion of convertible preferred stock, 33,824 shares of common stock issuable upon exercise of warrants at an exercise price of $6.25 per share and 157,674 shares of common stock issuable upon exercise of warrants at an exercise price of $6.00 per share. Context Offshore Advantage Fund Ltd was formerly named Context Convertible Arbitage Offshore, Ltd. Michael S. Rosen and William D. Fertig have voting and investment control over the securities held. | |
(5) | Includes 16,800 shares of common stock, 106,560 shares of common stock issuable upon conversion of convertible notes, 43,478 shares of common stock issuable upon conversion of convertible preferred stock, 10,656 shares of common stock issuable upon exercise of warrants at an exercise price of $6.25 per share and 49,409 shares of common stock issuable upon exercise of warrants at an exercise price of $6.00 per share. Michael S. Rosen and William D. Fertig have voting and investment control over the securities held. | |
(6) | Includes 50,000 shares of common stock, 130,434 shares of common stock issuable upon conversion of convertible preferred stock and 147,827 shares of common stock issuable upon exercise of warrants at an exercise price of $6.00 per share. Mitchell P. Kopin, president of Downsview Capital Inc., the general partner of Cranshire Capital L.P., has sole voting control and dispositive powers of the securities. Mr. Kopin disclaims all beneficial ownership of the securities. | |
(7) | Includes 40,000 shares of common stock, 52,173 shares of common stock issuable upon conversion of convertible preferred stock and 79,131 shares of common stock issuable upon exercise of warrants at an exercise price of $6.00 per share. David Hokin, Rob Rubin and Richard Marks in their capacities as manager and managing directors of Diamond Opportunity Fund, LLC, respectively, have shared power to vote and dispose of the shares owned by Diamond Opportunity Fund, LLC. Messrs. Hokin, Rubin and Marks disclaim beneficial ownership of these shares. | |
(8) | Includes 78,840 shares of common stock, 121,878 shares of common stock issuable upon conversion of convertible preferred stock and 170,249 shares of common stock issuable upon exercise of warrants at an exercise price of $6.00 per share. Mitch Levine is the managing member of Enable Capital Management LLC and the manager of Enable Growth Partners LP., Enable Opportunity Partners LP., and Pierce Diversified Strategy Master Fund LLC. Mr. Levine has discretionary authority to vote and dispose of the securities. | |
(9) | Includes 12,960 shares of common stock, 20,034 shares of common stock issuable upon conversion of convertible preferred stock and 27,987 shares of common stock issuable upon exercise of warrants at an exercise price of $6.00 per share. Mitch Levine is the managing member of Enable Capital Management LLC and the manager of Enable Growth Partners LP., Enable Opportunity Partners LP., and Pierce Diversified Strategy Master Fund LLC. Mr. Levine has discretionary authority to vote and dispose of the securities. | |
(10) | Includes 41,600 shares of common stock issuable upon conversion of convertible notes, 15,652 shares of common stock issuable upon conversion of convertible preferred stock, 4,160 shares of common stock issuable upon exercise of warrants at an exercise price of $6.25 per share and 11,740 shares of common stock issuable upon exercise of warrants at an exercise price of $6.00 per share. Whitebox Advisors, LLC has an investment management agreement with Guggenheim Portfolio Company XXXI LLC. As a result of this relationship, Andrew Redleaf of Whitebox Advisors, LLC may be deemed to have indirect beneficial ownership of the shares of common stock beneficially owned by Guggenheim Portfolio Company XXXI LLC. | |
(11) | Consists solely of common stock. Kirk M. Warshaw served as the secretary and chief financial officer of R&R Acquisition I, Inc. from its formation until the recapitalization on March 31, 2006. | |
(12) | Includes 50,000 shares of common stock, 104,347 shares of common stock issuable upon conversion of convertible preferred stock and 128,261 shares of common stock issuable upon exercise of warrants at an exercise price of $6.00 per share. Ari Levy has sole voting control and dispositive powers of the securities. | |
(13) | Includes 200,000 shares of common stock, 160,000 shares of common stock issuable upon conversion of convertible notes, 521,739 shares of common stock issuable upon conversion of convertible preferred stock, 16,000 shares of common stock issuable upon exercise of warrants at an exercise price of $6.25 per share and 591,305 shares of common stock issuable upon exercise of warrants at an exercise price of $6.00 per share. Magnetar Financial LLC is the investment advisor of Magnetar Capital Master Fund, Ltd. and consequently has voting control and investment discretion over securities held by Magnetar Capital Master Fund, Ltd. Magnetar Financial LLC disclaims beneficial ownership of the shares held by Magnetar Capital Master Fund, Ltd. Alec Litowitz has voting control over Supernova Management LLC, which is the general partner of Magnetar Capital Partners LP, the managing member of Magnetar Financial LLC. As a result, Mr. Litowitz may be considered the beneficial owner of any shares deemed to be beneficially owned by Magnetar Financial LLC. Mr. Litowitz disclaims beneficial ownership of these shares. | |
(14) | Includes 10,000 shares of common stock, 26,086 shares of common stock issuable upon conversion of convertible preferred stock and 29,566 shares of common stock issuable upon exercise of warrants at an exercise price of $6.00 per share. Keith Goodman, manager of the general partner of Nite Capital, LP, has voting control and investment discretion over securities held by Nite Capital LP. Mr. Goodman disclaims beneficial ownership of the shares held by Nite Capital, LP. | |
(15) | Includes 3,000 shares of common stock, 2,608 shares of common stock issuable upon conversion of convertible preferred stock and 4,957 shares of common stock issuable upon exercise of warrants at an exercise price of $6.00 per share. | |
(16) | Includes 89,600 shares of common stock issuable upon conversion of convertible notes, 33,043 shares of common stock issuable upon conversion of convertible preferred stock, 8,960 shares of common stock issuable upon exercise of warrants at an exercise price of $6.25 per share and 24,783 shares of common stock issuable upon exercise of warrants at an exercise price of $6.00 per share. Andrew Redleaf of Whitebox Advisors, LLC is the managing member of the general partner of Pandora Select Partners, LP, Pandora select Advisors, LLC. As a result of this relationship, Andrew Redleaf may be deemed to have indirect beneficial ownership of the shares of common stock beneficially owned by Pandora Select Partners, LP. | |
(17) | Includes 16,200 shares of common stock, 25,043 shares of common stock issuable upon conversion of convertible preferred stock and 34,983 shares of common stock issuable upon exercise of warrants at an exercise price of $6.00 per share. Mitch Levine is the managing member of Enable Capital LLC and is also a principal of Pierce Diversified Strategy Master Fund LLC’s general partner. Pierce Diversified Strategy Master Fund LLC purchased Global Employment Holding shares for the sole benefit of the fund’s limited partners, and with no pre-existing, current or future intent to distribute the shares through Enable Capital LLC, Mitch Levine, the managing member of Enable Capital Management, LLC, the manager of Enable Growth Partners LP, Enable Opportunity Partners LP, and Pierce Diversified Strategy Master Fund LLC, has discretionary authority to vote and dispose of the shares held by the aforementioned holders. | |
(18) | Consists solely of common stock. R&R Investments I, LLC is an affiliate of Rodman & Renshaw, LLC who served as the placement agent in the recapitalization of Global Employment Solutions, Inc. on March 31, 2006 and who is a market maker for our common stock on the OTC Bulletin Board. | |
(19) | Includes 250,000 shares of common stock, 400,000 shares of common stock issuable upon conversion of convertible notes, 652,173 shares of common stock issuable upon conversion of convertible preferred stock, 40,000 shares of common stock issuable upon exercise of warrants at an exercise price of $6.25 per share and 739,131 shares of common stock issuable upon exercise of warrants at an exercise price of $6.00 per share. Pursuant to an investment agreement, RG Capital Management, L.P. serves as the investment manager of Radcliffe SPC, Ltd.’s Class A Convertible Crossover Segregated Portfolio. RGC Management Company, LLC is the general partner of RG Capital Management, L.P. Steve Katznelson and Gerald Stahlecker serve as the managing members of RGC Management Company, LLC. Each of RG Capital Management, L.P., RGC Management Company, LLC and Messers. Katznelson and Stahlecker disclaims beneficial ownership of the securities owned by the selling stockholder. | |
-45-
Table of Contents
(20) | Consists solely of shares of common stock issuable upon exercise of warrants at an exercise price of $6.25 per share. Rodman & Renshaw, LLC served as a placement agent in the recapitalization of Global Employment Solutions on March 31, 2006 and is an affiliate of R&R Investment I, LLC, one of the original stockholders of R&R Acquisition I, Inc. | |
(21) | Includes 15,000 shares of common stock, 4,347 shares of common stock issuable upon conversion of convertible preferred stock and 18,261 shares of common stock issuable upon exercise of warrants at an exercise price of $6.00 per share. | |
(22) | Includes 579,200 shares of common stock issuable upon conversion of convertible notes, 205,217 shares of common stock issuable upon conversion of convertible preferred stock, 57,920 shares of common stock issuable upon exercise of warrants at an exercise price of $6.25 per share and 153,914 shares of common stock issuable upon exercise of warrants at an exercise price of $6.00 per share. Andrew Redleaf of Whitebox Advisors, LLC is the managing member of the general partner of Whitebox Convertible Arbitrage Partners, L.P., Whitebox Convertible Arbitrage Advisors, LLC. As a result of this relationship, Andrew Redleaf may be deemed to have indirect beneficial ownership of the shares of common stock beneficially owned by Whitebox Convertible Arbitrage Partners, L.P. | |
(23) | Includes 89,600 shares of common stock issuable upon conversion of convertible notes, 33,043 shares of common stock issuable upon conversion of convertible preferred stock, 8,960 shares of common stock issuable upon exercise of warrants at an exercise price of $6.25 per share and 24,783 shares of common stock issuable upon exercise of warrants at an exercise price of $6.00 per share. Andrew Redleaf of Whitebox Advisors, LLC is the managing member of the general partner of Whitebox Intermarket Partners, L.P., Whitebox Intermarket Advisors, LLC. As a result of this relationship, Andrew Redleaf may be deemed to have indirect beneficial ownership of the shares of common stock beneficially owned by Whitebox Intermarket Partners, L.P. | |
-46-
Table of Contents
• | On any national securities exchange or quotation service on which the securities may be listed or quoted at the time of sale. | ||
• | In the over-the-counter market. | ||
• | In transactions otherwise than on these exchanges or systems or in the over-the-counter market. | ||
• | Through the writing of options, whether such options are listed on an options exchange or otherwise. | ||
• | Ordinary brokerage transactions and transactions in which the broker-dealer solicits purchasers. | ||
• | Block trades in which the broker-dealer will attempt to sell the shares as agent but may position and resell a portion of the block as principal to facilitate the transaction. | ||
• | Purchases by a broker-dealer as principal and resale by the broker-dealer for its account. | ||
• | An exchange distribution in accordance with the rules of the applicable exchange. | ||
• | Privately negotiated transactions. | ||
• | Short sales. | ||
• | Sales pursuant to Rule 144. | ||
• | Broker-dealers may agree with the selling stockholders to sell a specified number of such shares at a stipulated price per share. | ||
• | A combination of any such methods of sale. | ||
• | Any other method permitted pursuant to applicable law. |
-47-
Table of Contents
-48-
Table of Contents
AND FINANCIAL DISCLOSURE
-49-
Table of Contents
-50-
Table of Contents
Page | ||
Audited financial statements: | ||
Report of independent registered public accounting firm | F-1 | |
Consolidated balance sheets as of April 2, 2006 (unaudited), January 1, 2006 and January 2, 2005 | F-2 | |
Consolidated statements of operations for fiscal quarters ended April 2, 2006 and April 3, 2005 (unaudited) and for the fiscal years ended January 1, 2006, January 2, 2005, and December 28, 2003 | F-3 | |
Consolidated statements of changes in stockholders’ equity (deficit) for the fiscal quarter ended April 2, 2006 (unaudited) and for the fiscal years ended January 1, 2006, January 2, 2005, and December 28, 2003 | F-4 | |
Consolidated statements of cash flows for the fiscal quarters ended April 2, 2006 and April 3, 2005 (unaudited) and for the fiscal years ended January 1, 2006, January 2, 2005, and December 28, 2003 | F-5 | |
Notes to consolidated financial statements | F-6 – F-21 | |
Unaudited financial statements | ||
Introduction to the unaudited pro forma condensed statements of operations | F-22 | |
Pro forma condensed statement of operations for the fiscal quarter ended April 2, 2006 and condensed combining statement of operations for the fiscal year ended January 1, 2006 | F-23 – F-24 | |
Notes to the unaudited pro forma condensed statements of operations | F-25 |
-51-
Table of Contents
Global Employment Holdings, Inc. f/k/a
Global Employment Solutions, Inc.
March 6, 2006, except for Note P, as to which the date is March 25, 2006,
Note A (Organization) as to which the date is March 31, 2006
and Note A (Reclassification) as to which the date is July 24, 2006
F-1
Table of Contents
April 2, | January 1, | January 2, | ||||||||||||
2006 | 2006 | 2005 | ||||||||||||
(unaudited) | ||||||||||||||
ASSETS | ||||||||||||||
CURRENT ASSETS | ||||||||||||||
Cash and cash equivalents | $ | 1,146,000 | $ | 137,860 | $ | 152,442 | ||||||||
Accounts receivable, net | 23,698,000 | 21,693,553 | 16,659,273 | |||||||||||
Deferred income taxes | 978,000 | 978,000 | 1,263,000 | |||||||||||
Prepaid expenses and other current assets | 2,980,000 | 2,996,768 | 2,283,883 | |||||||||||
Total current assets | 28,802,000 | 25,806,181 | 20,358,598 | |||||||||||
Property and equipment, net | 961,000 | 1,021,987 | 1,217,297 | |||||||||||
Deferred income taxes | 7,574,000 | 7,206,000 | 10,276,000 | |||||||||||
Other assets, net | 1,622,000 | 137,695 | 414,084 | |||||||||||
Goodwill | 18,748,000 | 18,747,776 | 18,747,776 | |||||||||||
Total assets | $ | 57,707,000 | $ | 52,919,639 | $ | 51,013,755 | ||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT) | ||||||||||||||
CURRENT LIABILITIES | ||||||||||||||
Bank overdrafts | $ | 2,166,000 | $ | 2,708,600 | $ | 442,270 | ||||||||
Accounts payable | 321,000 | 504,551 | 403,774 | |||||||||||
Accrued liabilities | 21,331,000 | 16,126,484 | 14,648,768 | |||||||||||
Current portion of long-term debt | 1,667,000 | 17,820,733 | — | |||||||||||
Line of credit | 5,732,000 | — | — | |||||||||||
Mandatorily redeemable restricted common stock | — | 11,542,081 | — | |||||||||||
Mandatorily redeemable preferred stock | — | 28,897,220 | — | |||||||||||
Put warrants, equivalent to 542,166 common shares | — | 300 | 300 | |||||||||||
Income taxes payable | 242,000 | 240,493 | 628,812 | |||||||||||
Total current liabilities | 31,459,000 | 77,840,462 | 16,123,924 | |||||||||||
Warrant liability | 19,476,000 | — | — | |||||||||||
Long-term debt, net | 24,266,000 | — | 17,800,224 | |||||||||||
Mandatorily redeemable preferred stock, net | 4,236,000 | — | — | |||||||||||
Total liabilities | 79,437,000 | 77,840,462 | 33,924,148 | |||||||||||
MANDATORILY REDEEMABLE PREFERRED STOCK, net | — | — | 5,855,910 | |||||||||||
COMMITMENTS AND CONTINGENCIES | ||||||||||||||
STOCKHOLDERS’ EQUITY (DEFICIT) | ||||||||||||||
Preferred stock, $.0001 par value, 10,000,000 shares authorized: | ||||||||||||||
Series C preferred stock, 7,000,000 authorized shares designated, 5,718,729 issued | ||||||||||||||
and outstanding in fiscal years 2005 and 2004. Included above under mandatorily | ||||||||||||||
redeemable preferred stock. | — | — | — | |||||||||||
Series D preferred stock, 30,000,000 authorized shares designated, 8,315,204 issued | ||||||||||||||
and outstanding in fiscal years 2005 and 2004. Included above under mandatorily | ||||||||||||||
redeemable preferred stock. | — | — | — | |||||||||||
Series A preferred stock, $.0001 par value, 10,000,000 authorized shares designated, 12,750 | ||||||||||||||
issued and outstanding in fiscal year 2006. Included above under mandatorily | ||||||||||||||
redeemable preferred stock. | — | — | — | |||||||||||
Common stock, $.0001 par value, 75,000,000 shares authorized: | ||||||||||||||
6,030,928, 4,864,685 and 5,433,241 issued and outstanding in fiscal years 2006, 2005 and 2004, respectively | 1,000 | 486 | 543 | |||||||||||
Additional paid in capital | 24,651,000 | 19,789,371 | 33,218,652 | |||||||||||
Accumulated deficit | (46,382,000 | ) | (44,710,680 | ) | (21,985,498 | ) | ||||||||
Total stockholders’ equity (deficit) | (21,730,000 | ) | (24,920,823 | ) | 11,233,697 | |||||||||
Total liabilities and stockholders’ equity (deficit) | $ | 57,707,000 | $ | 52,919,639 | $ | 51,013,755 | ||||||||
The accompanying notes are an integral part of these consolidated financial statements.
F-2
Table of Contents
Fiscal quarters ended | Fiscal years ended | ||||||||||||||||||||||
April 2, | April 3, | January 1, | January 2, | December 28, | |||||||||||||||||||
2006 | 2005 | 2006 | 2005 | 2003 | |||||||||||||||||||
(unaudited) | |||||||||||||||||||||||
REVENUES, net | $ | 31,208,000 | $ | 24,673,000 | $ | 111,562,518 | $ | 97,125,779 | $ | 85,567,742 | |||||||||||||
COST OF SERVICES | 22,364,000 | 16,613,000 | 77,192,645 | 66,926,048 | 58,336,910 | ||||||||||||||||||
GROSS PROFIT | 8,844,000 | 8,060,000 | 34,369,873 | 30,199,731 | 27,230,832 | ||||||||||||||||||
OPERATING EXPENSES | |||||||||||||||||||||||
Selling, general and administrative | 7,476,000 | 6,003,000 | 45,478,371 | 23,934,841 | 22,629,883 | ||||||||||||||||||
Depreciation and amortization | 153,000 | 187,000 | 729,487 | 733,513 | 706,775 | ||||||||||||||||||
Total operating expenses | 7,629,000 | 6,190,000 | 46,207,858 | 24,668,354 | 23,336,658 | ||||||||||||||||||
OPERATING INCOME (LOSS) | 1,215,000 | 1,870,000 | (11,837,985 | ) | 5,531,377 | 3,894,174 | |||||||||||||||||
OTHER INCOME (EXPENSE) | |||||||||||||||||||||||
Interest expense, net of interest income | (96,000 | ) | (69,000 | ) | (255,635 | ) | (690,117 | ) | (811,803 | ) | |||||||||||||
Other income (expense) | (3,089,000 | ) | (50,000 | ) | — | (13,497 | ) | 13,595 | |||||||||||||||
Total other expense, net | (3,185,000 | ) | (119,000 | ) | (255,635 | ) | (703,614 | ) | (798,208 | ) | |||||||||||||
INCOME (LOSS) BEFORE INCOME TAXES | (1,970,000 | ) | 1,751,000 | (12,093,620 | ) | 4,827,763 | 3,095,966 | ||||||||||||||||
INCOME TAXES | (298,000 | ) | 724,000 | 3,631,562 | 2,034,489 | 1,422,848 | |||||||||||||||||
NET INCOME (LOSS) | (1,672,000 | ) | 1,027,000 | (15,725,182 | ) | 2,793,274 | 1,673,118 | ||||||||||||||||
Valuation of redeemable preferred stock | — | — | (36,692,809 | ) | — | — | |||||||||||||||||
Dividend accrued for Series A ($1.49 per share) in 2006 and paid to | |||||||||||||||||||||||
Series C preferred stockholders ($0.92 per share) in 2005 | (19,000 | ) | (6,300,000 | ) | (6,300,000 | ) | — | — | |||||||||||||||
Income (loss) available to common stockholders | $ | (1,691,000 | ) | $ | (5,273,000 | ) | $ | (58,717,991 | ) | $ | 2,793,274 | $ | 1,673,118 | ||||||||||
Basic and diluted earnings (loss) per share of common stock | $ | (0.35 | ) | $ | (0.96 | ) | $ | (10.95 | ) | $ | .51 | $ | .30 | ||||||||||
Weighted average number of basic and diluted shares outstanding | 4,890,317 | 5,478,618 | 5,362,600 | 5,470,953 | 5,546,792 | ||||||||||||||||||
The accompanying notes are an integral part of these consolidated financial statements.
F-3
Table of Contents
Preferred stock | Additional | Accumulated | ||||||||||||||||||||||||||||||||||
Series C | Series D | Common stock | paid in capital | deficit | Total | |||||||||||||||||||||||||||||||
Amount | Shares | Amount | Shares | Amount | Shares | |||||||||||||||||||||||||||||||
Balances at December 29, 2002 as previously reported | $ | 57,209 | 5,720,868 | $ | 86,943 | 8,694,304 | $ | 556 | 5,556,663 | $ | 39,961,380 | $ | (37,087,838 | ) | $ | 3,018,250 | ||||||||||||||||||||
Correction of net deferred income tax assets and income taxes payable | — | — | — | — | — | — | — | 13,957,004 | 13,957,004 | |||||||||||||||||||||||||||
Correction of accrued workers compensation | — | — | — | — | — | — | — | (3,737,869 | ) | (3,737,869 | ) | |||||||||||||||||||||||||
Correction of prior year accrued contractor payables | — | — | — | — | — | — | — | 416,813 | 416,813 | |||||||||||||||||||||||||||
Correction of outstanding shares of 379,100 Series D preferred stock | — | — | (3,791 | ) | (379,100 | ) | — | — | 3,791 | — | — | |||||||||||||||||||||||||
Reclassification of mandatorily redeemable preferred stock to mezzanine level | (57,209 | ) | (5,720,868 | ) | (83,152 | ) | (8,315,204 | ) | — | — | (6,743,607 | ) | — | (6,883,968 | ) | |||||||||||||||||||||
Balances at December 29, 2002 as restated | — | — | — | — | 556 | 5,556,663 | 33,221,564 | (26,451,890 | ) | 6,770,230 | ||||||||||||||||||||||||||
Repurchase of 52,327 shares of restricted common stock | — | — | — | — | (5 | ) | (52,327 | ) | (1,235 | ) | — | (1,240 | ) | |||||||||||||||||||||||
Issuance of 6,331 shares of restricted common stock | — | — | — | — | — | 6,331 | 150 | — | 150 | |||||||||||||||||||||||||||
Net income | — | — | — | — | — | — | — | 1,673,118 | 1,673,118 | |||||||||||||||||||||||||||
Balances at December 28, 2003 | — | — | — | — | 551 | 5,510,667 | 33,220,479 | (24,778,772 | ) | 8,442,258 | ||||||||||||||||||||||||||
Repurchase of 135,715 shares of restricted common stock | — | — | — | — | (14 | ) | (135,715 | ) | (3,202 | ) | — | (3,216 | ) | |||||||||||||||||||||||
Issuance of 58,289 shares of restricted common stock | — | — | — | — | 6 | 58,289 | 1,375 | — | 1,381 | |||||||||||||||||||||||||||
Net income | — | — | — | — | — | — | — | 2,793,274 | 2,793,274 | |||||||||||||||||||||||||||
Balances at January 2, 2005 | — | — | — | — | 543 | 5,433,241 | 33,218,652 | (21,985,498 | ) | 11,233,697 | ||||||||||||||||||||||||||
Cash dividends ($1.20 per restricted common share and $0.92 per Series C share) | — | — | — | — | — | — | — | (7,000,000 | ) | (7,000,000 | ) | |||||||||||||||||||||||||
Issuance of 91,762 shares of restricted common stock | — | — | — | — | 9 | 91,762 | 2,165 | — | 2,174 | |||||||||||||||||||||||||||
Repurchase of 533 shares of restricted common stock | — | — | — | — | — | (533 | ) | (13 | ) | — | (13 | ) | ||||||||||||||||||||||||
Reclassification of 659,785 shares of redeemable restricted stock to a liability | — | — | — | — | (66 | ) | (659,785 | ) | 23,261,376 | — | 23,261,310 | |||||||||||||||||||||||||
Valuation of redeemable preferred stock | — | — | — | — | — | — | (36,692,809 | ) | — | (36,692,809 | ) | |||||||||||||||||||||||||
Net loss | — | — | — | — | — | — | — | (15,725,182 | ) | (15,725,182 | ) | |||||||||||||||||||||||||
Balances at January 1, 2006 | — | — | — | — | 486 | 4,864,685 | 19,789,371 | (44,710,680 | ) | (24,920,823 | ) | |||||||||||||||||||||||||
Rounding (unaudited) | — | — | — | — | 514 | — | (371 | ) | 680 | 823 | ||||||||||||||||||||||||||
Issuance of common stock to new investors (unaudited) | — | — | — | — | — | 850,000 | 4,250,000 | — | 4,250,000 | |||||||||||||||||||||||||||
Issuance of common stock to KRG Colorado, LLC for services (unaudited) | — | — | — | — | — | 50,000 | 250,000 | — | 250,000 | |||||||||||||||||||||||||||
Issuance of common stock to former stockholder’s of R&R Acquisition I, Inc. (unaudited) | — | — | — | — | — | 180,928 | 905,000 | — | 905,000 | |||||||||||||||||||||||||||
Issuance of common stock to former debt holders of Global Employment Solutions, Inc. (unaudited) | — | — | — | — | — | 85,315 | 427,000 | — | 427,000 | |||||||||||||||||||||||||||
Warrant liability related to common stock warrants (unaudited) | — | — | — | — | — | — | (1,862,000 | ) | — | (1,862,000 | ) | |||||||||||||||||||||||||
Offering costs (unaudited) | — | — | — | — | — | — | (1,049,000 | ) | — | (1,049,000 | ) | |||||||||||||||||||||||||
Extinguishment of related party debt (unaudited) | — | — | — | — | — | — | 1,960,000 | — | 1,960,000 | |||||||||||||||||||||||||||
Preferred stock premium (unaudited) | — | — | — | — | — | — | (9,000 | ) | — | (9,000 | ) | |||||||||||||||||||||||||
Accretion of preferred stock discount (unaudited) | — | — | — | — | — | — | (10,000 | ) | — | (10,000 | ) | |||||||||||||||||||||||||
Issuance of preferred stock (unaudited) | — | — | 12,750,000 | 12,750 | — | — | — | — | 12,750,000 | |||||||||||||||||||||||||||
Reclassification of mandatorily redeemable preferred stock to liabilities (unaudited) | — | — | (12,750,000 | ) | (12,750 | ) | — | — | — | — | (12,750,000 | ) | ||||||||||||||||||||||||
Net loss (unaudited) | — | — | — | — | — | — | — | (1,672,000 | ) | (1,672,000 | ) | |||||||||||||||||||||||||
Balance at April 2, 2006 (unaudited) | $ | — | — | $ | — | — | $ | 1,000 | 6,030,928 | $ | 24,651,000 | $ | (46,382,000 | ) | $ | (21,730,000 | ) | |||||||||||||||||||
The accompanying notes are an integral part of these consolidated condensed financial statements.
F-4
Table of Contents
Fiscal quarters ended | Fiscal years ended | |||||||||||||||||||
April 2, | April 3, | January 1, | January 2, | December 28, | ||||||||||||||||
2006 | 2005 | 2006 | 2005 | 2003 | ||||||||||||||||
(unaudited) | ||||||||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||||||||||||||
Net income (loss) | $ | (1,672,000 | ) | $ | 1,027,000 | $ | (15,725,182 | ) | $ | 2,793,274 | $ | 1,673,118 | ||||||||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||||||||||||||
Depreciation | 136,000 | 130,000 | 519,473 | 518,552 | 633,815 | |||||||||||||||
Amortization of debt discount and issuance costs | 21,000 | 24,000 | 47,331 | 436,402 | 436,404 | |||||||||||||||
Amortization of other assets | 17,000 | 52,000 | 210,014 | 214,961 | 72,960 | |||||||||||||||
Bad debt expense | 177,000 | 86,000 | 330,175 | 492,110 | 317,150 | |||||||||||||||
Deferred taxes | (368,000 | ) | 570,000 | 3,355,000 | 1,619,000 | 943,000 | ||||||||||||||
Accretion of preferred stock | 19,000 | — | — | — | — | |||||||||||||||
Restricted common stock compensation expense | 80,000 | — | — | — | — | |||||||||||||||
Issuance of common stock to KRG Colorado, LLC for services | 250,000 | — | — | — | — | |||||||||||||||
Issuance of common stock to former stockholder’s of R&R Acquisition I, Inc. | 905,000 | — | — | — | — | |||||||||||||||
Offering costs | (1,049,000 | ) | — | — | — | — | ||||||||||||||
Issuance of Series C preferred stock for services | — | — | — | 340,000 | — | |||||||||||||||
Restricted common stock compensation expense | — | — | 21,151,892 | — | — | |||||||||||||||
Changes in operating assets and liabilities: | ||||||||||||||||||||
Accounts receivable | (2,181,000 | ) | (2,442,000 | ) | (5,364,455 | ) | (1,018,695 | ) | (5,177,481 | ) | ||||||||||
Prepaid expenses and other | 2,000 | (345,000 | ) | (648,332 | ) | (321,284 | ) | (458,948 | ) | |||||||||||
Accounts payable | (183,000 | ) | (177,000 | ) | 100,777 | (292,426 | ) | (799,883 | ) | |||||||||||
Income taxes payable | 2,000 | (64,000 | ) | (388,319 | ) | 168,527 | 314,861 | |||||||||||||
Accrued expenses and other liabilities | 5,290,000 | 792,000 | 1,477,716 | 1,220,769 | 2,486,284 | |||||||||||||||
Net cash flows provided by (used in) operating activities | 1,446,000 | (347,000 | ) | 5,066,090 | 6,171,190 | 441,280 | ||||||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||||||||||||||
Purchase of property and equipment | (75,000 | ) | (52,000 | ) | (324,163 | ) | (556,489 | ) | (747,770 | ) | ||||||||||
Net cash flows used in investing activities | (75,000 | ) | (52,000 | ) | (324,163 | ) | (556,489 | ) | (747,770 | ) | ||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||||||||||||||
Bank overdrafts | (543,000 | ) | 2,707,000 | 2,266,330 | (631,421 | ) | 780,509 | |||||||||||||
Net borrowings (repayments) of revolving credit facility | 5,732,000 | 4,687,000 | — | (4,742,346 | ) | (1,335,376 | ) | |||||||||||||
Borrowings on term note | 5,000,000 | — | — | — | — | |||||||||||||||
Proceeds from convertible debt | 30,000,000 | — | — | — | — | |||||||||||||||
Debt issuance costs | (1,508,000 | ) | (25,000 | ) | (25,000 | ) | — | — | ||||||||||||
Reduction of KRG subordinated note | (1,460,000 | ) | — | — | — | — | ||||||||||||||
Reduction of shareholder subordinated debt | (14,064,000 | ) | — | — | — | — | ||||||||||||||
Issuance of preferred stock | 12,750,000 | — | — | — | — | |||||||||||||||
Repurchase of Series C preferred stock | — | — | — | (224,456 | ) | (98,900 | ) | |||||||||||||
Return paid on Series C preferred stock | — | — | — | — | (111,263 | ) | ||||||||||||||
Issuance of restricted common stock | — | 2,000 | 2,174 | 1,381 | 150 | |||||||||||||||
Issuance of common stock | 4,250,000 | — | — | — | — | |||||||||||||||
Repurchase of restricted common stock | — | — | (13 | ) | (3,216 | ) | (1,240 | ) | ||||||||||||
Repurchase of preferred and restricted common stock in recapitalization | (40,520,000 | ) | — | — | — | — | ||||||||||||||
Cash dividend paid | — | (7,000,000 | ) | (7,000,000 | ) | — | — | |||||||||||||
Net cash flows provided by (used in) financing activities | (363,000 | ) | 371,000 | (4,756,509 | ) | (5,600,058 | ) | (766,120 | ) | |||||||||||
Net increase (decrease) in cash and cash equivalents | 1,008,000 | (28,000 | ) | (14,582 | ) | 14,643 | (1,072,610 | ) | ||||||||||||
Cash and cash equivalents, beginning of year | 138,000 | 152,000 | 152,442 | 137,799 | 1,210,409 | |||||||||||||||
Cash and cash equivalents, end of year | $ | 1,146,000 | $ | 124,000 | $ | 137,860 | $ | 152,442 | $ | 137,799 | ||||||||||
Supplemental Disclosure of Cash Flow Information | ||||||||||||||||||||
Cash paid during the period for income taxes | $ | 68,000 | $ | 372,000 | $ | 665,481 | $ | 231,445 | $ | 164,986 | ||||||||||
Cash paid during the period for interest | $ | 61,000 | $ | 45,000 | $ | 208,304 | $ | 253,715 | $ | 375,399 | ||||||||||
The accompanying notes are an integral part of these consolidated financial statements.
F-5
Table of Contents
Ø | Temporary Placement Service, Inc. (TPS) | ||
Ø | Excell Personnel Service Corporation (Excell) | ||
Ø | Main Line Personnel Service, Inc. (Main Line) | ||
Ø | Friendly Advanced Software Technology, Inc. (FAST) |
Ø | Southeastern Staffing, Inc. and Southeastern Personnel Management, Inc. (collectively Southeastern) |
F-6
Table of Contents
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Ø | Computer software 3 to 5 years | ||
Ø | Office equipment 3 to 7 years | ||
Ø | Furniture and fixtures 5 to 10 years |
F-7
Table of Contents
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
F-8
Table of Contents
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
F-9
Table of Contents
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Ø | A change in policy related to accounting for net deferred income tax assets and the related valuation allowance and a correction of income taxes payable resulting in a decrease in beginning accumulated deficit of $13,957,004. | ||
Ø | A combination of a change in estimate and an error in computing the accrued liability and expense relating to the Company’s large deductible insurance program that existed from February 1999 through July 2002. The Company could not readily distinguish between the amount relating to the estimate and error, and therefore, recorded the entire amount as an increase to accumulated deficit of $3,737,869. | ||
Ø | Correction of an error related to accrued contractor liabilities and cost of services in 2001, which was discovered in fiscal 2005 resulting in a decrease in beginning accumulated deficit of $416,813. | ||
Ø | Correction of the number of outstanding shares of Series D preferred stock resulting in a decrease to preferred stock and increase to additional paid in capital of $3,791. | ||
Ø | A reclassification of redeemable preferred stock from equity to temporary equity resulting in a decrease in stockholders’ equity (deficit) of $6,883,968. |
• | Reclassification of $21,151,892 of compensation expense related to the Company’s restricted stock plan as previously reported in other income (expense) to selling, general and administrative expense on the consolidated statement of operations for the year ended January 1, 2006. This reclassification did not have an impact on net loss or loss available to common stockholders. | ||
• | Reclassification of $36,692,809 related to the valuation of the redeemable preferred stock as previously reported in other income (expense) on the consolidated statements of operations to a reduction of additional paid in capital on the consolidated statements of changes in stockholders’ equity for the year ended January 1, 2006. The reclassification was a result of an interpretation of Emerging Issues Task Force, Topic D-98:Classification and Measurement of Redeemable Securities.As a result of this reclassification, net loss decreased from the amount originally reported by $36,692,809. The adjustment for fair value was then deducted to arrive at net loss available to common stockholders to arrive at the same net loss available to common stockholders, as was previously reported. | ||
• | Reclassification of $968,000 and $80,000 of compensation expense related to retention bonuses paid to the Company’s senior management and the final fair value adjustment of restricted common stock compensation, respectively, as previously reported in other income (expense) to selling, general and administrative expense on the consolidated statement of operations for the quarter ended April 2, 2006 (unaudited). These reclassifications did not have an impact on net loss or loss available to common stockholders for the quarter ended April 2, 2006 (unaudited). | ||
• | Reclassification of $4,236,000 of mandatorily redeemable preferred stock from mezzanine level to long term liabilities as of April 2, 2006 (unaudited). The reclassification was a result of an interpretation of SFAS No. 150:Accounting for Certain Financial Instruments with Characteristics of Both Liabilities and Equity. The reclassification did not have an impact on net loss or loss available to common stockholders for the quarter ended April 2, 2006 (unaudited). | ||
F-10
Table of Contents
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Management | Net Proceeds | |||||||
Allocation Percentage | Greater than | But Less than or Equal to | ||||||
10% | $ | — | $ | 48,192,226 | ||||
15% | 48,192,226 | 62,178,779 | ||||||
20% | 62,178,779 | 83,254,346 | ||||||
25% | 83,254,346 | unlimited |
Series C | Series D | |||||||||||||||||
Preferred | Subordinated | Preferred | Common | |||||||||||||||
Level | Stockholders | Lenders | Stockholders | Equity | ||||||||||||||
1 | Until Series C receives 3 times return on original investment | 100 | % | — | — | — | ||||||||||||
2 | Then, until Subordinated lenders receive return of principal | 26.7 | % | 51.3 | % | 22 | % | — | ||||||||||
3 | Then, until Series D receives $13.3 million | 28.2 | % | — | 71.8 | % | — | |||||||||||
4 | Then, until Series D receives aggregate of $22.2 million | 30 | % | — | 70 | % | — | |||||||||||
5 | Then, until Subordinated lenders receive 100% of accrued interest as of November 15, 2001 | 32 | % | 34.7 | % | 33.3 | % | — | ||||||||||
6 | Then | 32 | % | 6.8 | % | 51.2 | % | 10 | % |
Level | From | To | ||||||
1 | $ | — | $22.8 million | |||||
2 | $22.8 million | $57.9 million | ||||||
3 | $57.9 million | $68.9 million | ||||||
4 | $68.9 million | $84.9 million | ||||||
5 | $84.9 million | $92.3 million | ||||||
6 | $92.3 million | All remaining |
January 1, | January 2, | |||||||
2006 | 2005 | |||||||
Accounts receivable billed | $ | 11,763,686 | $ | 8,197,193 | ||||
Accounts receivable unbilled | 10,126,785 | 8,593,268 | ||||||
Accounts receivable other | 339,482 | 337,762 | ||||||
Allowance for doubtful accounts | (536,400 | ) | (468,950 | ) | ||||
Total | $ | 21,693,553 | $ | 16,659,273 | ||||
F-11
Table of Contents
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
January 1, | January 2, | December 28, | ||||||||||
2006 | 2005 | 2003 | ||||||||||
Balance, beginning of year | $ | 468,950 | $ | 591,920 | $ | 523,715 | ||||||
Additions charged to cost and expense | 330,175 | 492,110 | 317,150 | |||||||||
Accounts receivable written-off net of recoveries | (262,725 | ) | (615,080 | ) | (248,945 | ) | ||||||
Balance, end of year | $ | 536,400 | $ | 468,950 | $ | 591,920 | ||||||
January 1, | January 2, | |||||||
2006 | 2005 | |||||||
Office equipment | $ | 2,471,210 | $ | 2,223,290 | ||||
Furniture and fixtures | 711,648 | 700,639 | ||||||
Computer software | 1,970,122 | 1,984,481 | ||||||
Leasehold improvements | 271,163 | 243,514 | ||||||
5,424,143 | 5,151,924 | |||||||
Less accumulated depreciation and amortization | 4,402,156 | 3,934,627 | ||||||
Total | $ | 1,021,987 | $ | 1,217,297 | ||||
January 1, | January 2, | |||||||
2006 | 2005 | |||||||
Deposits and other assets | $ | 101,218 | $ | 165,772 | ||||
Debt issuance costs, net of accumulated amortization of $41,927 and $15,104 as of January 1, 2006 and January 2, 2005, respectively | 20,573 | 22,396 | ||||||
Contractual rights, net of accumulated amortization of $227,470 and $144,257 as of January 1, 2006 and January 2, 2005, respectively | 15,904 | 225,916 | ||||||
Total | $ | 137,695 | $ | 414,084 | ||||
F-12
Table of Contents
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
January 1, | January 2, | |||||||
2006 | 2005 | |||||||
Accrued payroll and related benefits | $ | 11,838,921 | $ | 10,338,468 | ||||
Accrued workers compensation | 2,464,896 | 2,870,171 | ||||||
Unearned benefit deductions | 756,915 | 770,691 | ||||||
Other | 1,065,752 | 669,438 | ||||||
Total | $ | 16,126,484 | $ | 14,648,768 | ||||
January 1, | January 2, | |||||||
2006 | 2005 | |||||||
Senior subordinated notes; including accrued interest through November 15, 2001 of $1,870,844, net of unamortized discount of $0 and $20,509 for fiscal 2005 and 2004, respectively | $ | 15,836,845 | $ | 15,816,336 | ||||
Purchase money subordinated notes — Southeastern sellers | 483,888 | 483,888 | ||||||
KRG subordinated notes | 1,500,000 | 1,500,000 | ||||||
17,820,733 | 17,800,224 | |||||||
Less current portion | (17,820,733 | ) | — | |||||
Total long-term debt | $ | — | $ | 17,800,224 | ||||
F-13
Table of Contents
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Fiscal Year ended January 1, 2006 | ||||||||||||
Current | Deferred | Total | ||||||||||
U.S. Federal | $ | 159,000 | $ | 3,252,972 | $ | 3,411,972 | ||||||
State and local | 117,562 | 102,028 | 219,590 | |||||||||
Total | $ | 276,562 | $ | 3,355,000 | $ | 3,631,562 | ||||||
F-14
Table of Contents
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Fiscal Year ended January 2, 2005 | ||||||||||||
Current | Deferred | Total | ||||||||||
U.S. Federal | $ | 29,870 | $ | 1,445,730 | $ | 1,475,600 | ||||||
State and local | 385,619 | 173,270 | 558,889 | |||||||||
Total | $ | 415,489 | $ | 1,619,000 | $ | 2,034,489 | ||||||
Fiscal Year ended December 28, 2003 | ||||||||||||
Current | Deferred | Total | ||||||||||
U.S. Federal | $ | 39,700 | $ | 843,108 | $ | 882,808 | ||||||
State and local | 440,148 | 99,892 | 540,040 | |||||||||
Total | $ | 479,848 | $ | 943,000 | $ | 1,422,848 | ||||||
Fiscal year ended | ||||||||||||
January 1, | January 2, | December 28, | ||||||||||
2006 | 2005 | 2003 | ||||||||||
Tax computed at the federal statutory rate | 34.0 | % | 34.0 | % | 34.0 | % | ||||||
State tax, net of federal tax benefit | (2.5 | ) | 3.6 | 5.9 | ||||||||
Permanent differences | (1.6 | ) | 3.8 | 4.4 | ||||||||
Restricted stock compensation | (58.5 | ) | — | — | ||||||||
Other | (1.4 | ) | 0.7 | 1.7 | ||||||||
Effective Rate | (30.0 | )% | 42.1 | % | 46.0 | % | ||||||
January 1, | January 2, | |||||||
2006 | 2005 | |||||||
Accrued vacation | $ | — | $ | 9,000 | ||||
Allowance for bad debts | 204,000 | 178,000 | ||||||
Other reserves | 774,000 | 1,076,000 | ||||||
Deferred tax assets — current | 978,000 | 1,263,000 | ||||||
AMT and FICA tip tax credit | 2,589,000 | 1,913,000 | ||||||
Net operating loss carry forwards | 1,327,000 | 4,137,000 | ||||||
Amortization of goodwill and other intangibles | 4,277,000 | 5,164,000 | ||||||
Depreciation of property and equipment | (92,000 | ) | (43,000 | ) | ||||
Less valuation allowance | 895,000 | 895,000 | ||||||
Deferred tax assets — long term | 7,206,000 | 10,276,000 | ||||||
Net deferred tax assets | $ | 8,184,000 | $ | 11,539,000 | ||||
F-15
Table of Contents
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Series C | Series D | |||||||||||||||||||||
Amount | Shares | Amount | Shares | Total | ||||||||||||||||||
Balances December 29, 2002 as restated | $ | 5,720,868 | 5,720,868 | $ | 132,321 | 8,315,204 | $ | 5,853,189 | ||||||||||||||
Repurchase of 16,350 shares | (16,170 | ) | (16,350 | ) | (16,170 | ) | ||||||||||||||||
Balance December 28, 2003 | 5,704,698 | 5,704,518 | 132,321 | 8,315,204 | 5,837,019 | |||||||||||||||||
Repurchase of 34,839 shares of series C preferred stock | (36,699 | ) | (34,839 | ) | — | — | (36,699 | ) | ||||||||||||||
Issuance of 49,050 shares of series C preferred stock in lieu of compensation | 55,590 | 49,050 | — | — | 55,590 | |||||||||||||||||
Balance January 2, 2005 | 5,723,589 | 5,718,729 | 132,321 | 8,315,204 | 5,855,910 | |||||||||||||||||
Estimated fair value adjustment | 16,549,475 | — | 6,491,835 | — | 23,041,310 | |||||||||||||||||
Balance January 1, 2006 | $ | 22,273,064 | 5,718,729 | $ | 6,624,156 | 8,315,204 | $ | 28,897,220 | ||||||||||||||
F-16
Table of Contents
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Fiscal Years | ||||
2006 | $ | 903,369 | ||
2007 | 732,639 | |||
2008 | 323,099 | |||
2009 | 190,120 | |||
2010 | 9,107 | |||
Total | $ | 2,158,334 | ||
F-17
Table of Contents
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
F-18
Table of Contents
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Fiscal quarters ended | Fiscal Years Ended | |||||||||||||||||||
April 2, | April 3, | January 1, | January 2, | December 28, | ||||||||||||||||
2006 | 2005 | 2006 | 2005 | 2003 | ||||||||||||||||
(unaudited) | ||||||||||||||||||||
Staffing revenue | $ | 22,663,000 | $ | 17,119,000 | $ | 81,174,557 | $ | 70,055,028 | $ | 61,639,527 | ||||||||||
PEO revenue | $ | 8,518,000 | $ | 7,554,000 | $ | 30,387,961 | $ | 27,070,751 | $ | 23,928,215 | ||||||||||
Total company revenue | $ | 31,208,000 | $ | 24,673,000 | $ | 111,562,518 | $ | 97,125,779 | $ | 85,567,742 | ||||||||||
Staffing depreciation | $ | 32,000 | $ | 34,000 | $ | 124,467 | $ | 140,880 | $ | 163,302 | ||||||||||
PEO depreciation | $ | 30,000 | $ | 27,000 | $ | 105,618 | $ | 99,248 | $ | 92,526 | ||||||||||
Total company depreciation | $ | 136,000 | $ | 130,000 | $ | 519,473 | $ | 518,552 | $ | 633,815 | ||||||||||
Staffing income before income taxes | $ | 1,129,000 | $ | 1,003,000 | $ | 7,880,579 | $ | 5,284,554 | $ | 4,436,025 | ||||||||||
PEO income before income taxes | $ | 1,255,000 | $ | 920,000 | $ | 4,563,058 | $ | 2,944,522 | $ | 2,255,860 | ||||||||||
Total company income (loss) before income taxes | $ | (1,970,000 | ) | $ | 1,751,000 | $ | (12,093,620 | ) | $ | 4,827,763 | $ | 3,095,966 | ||||||||
Staffing assets | $ | 25,920,000 | $ | 18,729,000 | $ | 23,506,071 | $ | 16,786,908 | $ | 16,487,045 | ||||||||||
PEO assets | $ | 28,200,000 | $ | 23,536,000 | $ | 26,612,231 | $ | 18,658,783 | $ | 21,428,472 | ||||||||||
Total company assets | $ | 57,707,000 | $ | 52,920,000 | $ | 52,919,639 | $ | 51,013,755 | $ | 51,953,428 | ||||||||||
Staffing capital expenditures | $ | 6,000 | $ | 5,000 | $ | 103,000 | $ | 131,000 | $ | 117,000 | ||||||||||
PEO capital expenditures | $ | 53,000 | $ | 5,000 | $ | 134,000 | $ | 164,000 | $ | 86,000 | ||||||||||
Total capital expenditures | $ | 75,000 | $ | 52,000 | $ | 324,163 | $ | 556,489 | $ | 747,770 | ||||||||||
F-19
Table of Contents
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
F-20
Table of Contents
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Number of shares underlying warrants | Exercise price | Expiration date | ||||||||
480,000 | $ | 6.25 | March 31, 2011 | |||||||
2,513,053 | $ | 6.00 | March 31, 2013 | |||||||
393,365 | $ | 6.25 | March 31, 2013 | |||||||
F-21
Table of Contents
GLOBAL EMPLOYMENT SOLUTIONS, INC.
• | Accompanying notes to the Unaudited Pro Forma Condensed Statement of Operations; and | ||
• | Separate historical financial statements and footnotes of Global Employment Solutions, Inc. and Subsidiaries for the fiscal year ended January 1, 2006 | ||
• | Separate historical financial statements and footnotes of Global Employment Holdings, Inc., for the fiscal year ended December 31, 2005 and fiscal quarter ended April 2, 2006. | ||
F-22
Table of Contents
CONDENSED STATEMENT OF OPERATIONS
Unaudited - as reported | Unaudited - pro forma | |||||||||||
Fiscal quarter ended | Fiscal quarter ended | |||||||||||
April 2, | Unaudited- pro forma | April 2, | ||||||||||
2006 | Adjustments | 2006 | ||||||||||
REVENUES, net | $ | 31,208,000 | $ | — | $ | 31,208,000 | ||||||
COST OF SERVICES | 22,364,000 | — | 22,364,000 | |||||||||
GROSS PROFIT | 8,844,000 | — | 8,844,000 | |||||||||
OPERATING EXPENSES | ||||||||||||
Selling, general and administrative | 7,476,000 | (1,048,000) | i | 6,428,000 | ||||||||
Depreciation and amortization | 153,000 | — | 153,000 | |||||||||
Total operating expenses | 7,629,000 | (1,048,000) | 6,581,000 | |||||||||
OPERATING INCOME | 1,215,000 | 1,048,000 | 2,263,000 | |||||||||
OTHER INCOME (EXPENSE) | ||||||||||||
Interest expense, net of interest income | (96,000 | ) | (769,000) | a | (927,000 | ) | ||||||
(62,000) | f | |||||||||||
Debt warrant accretion | — | (374,000) | b | (374,000 | ) | |||||||
Other income (expense) | (3,089,000 | ) | (3,089,000) | h | — | |||||||
Total other expense, net | (3,185,000 | ) | 1,884,000 | (1,301,000 | ) | |||||||
INCOME (LOSS) BEFORE INCOME TAXES | (1,970,000 | ) | 2,932,000 | 962,000 | ||||||||
INCOME TAX (BENEFIT) EXPENSE | (298,000 | ) | 739,000 | d | 441,000 | |||||||
NET INCOME (LOSS) | (1,672,000 | ) | 2,193,000 | 521,000 | ||||||||
Accretion of preferred stock warrant discount | (9,000 | ) | (221,000) | g | (230,000 | ) | ||||||
Dividend accrued for Series A preferred stock | (10,000 | ) | (245,000) | c | (255,000 | ) | ||||||
Income (loss) available to common stockholders | $ | (1,691,000 | ) | $ | 1,727,000 | $ | 36,000 | |||||
Basic and diluted earnings (loss) per share of common stock | $ | (0.35 | ) | $ | 0.01 | |||||||
Weighted average number of basic and diluted shares outstanding | 4,890,317 | — | 6,030,928 | |||||||||
F-23
Table of Contents
Global Employment | Global Employment | |||||||||||||||||||
Holdings, Inc. | Solutions, Inc. | |||||||||||||||||||
As reported | As reported | Unaudited- Pro Forma | Unaudited- Pro Forma | |||||||||||||||||
Fiscal year ended | Fiscal year ended | Adjustments | Fiscal year ended | |||||||||||||||||
December 31, | January 1, | January 1, | ||||||||||||||||||
2005 | 2006 | 2006 | ||||||||||||||||||
REVENUES, net | $ | — | $ | 111,562,518 | $ | — | $ | 111,562,518 | ||||||||||||
COST OF SERVICES | — | 77,192,645 | 77,192,645 | |||||||||||||||||
GROSS PROFIT | — | 34,369,873 | — | 34,369,873 | ||||||||||||||||
OPERATING EXPENSES | ||||||||||||||||||||
Selling, general and administrative | 31,044 | 45,478,371 | 21,151,892 | h | 24,357,523 | |||||||||||||||
Depreciation and amortization | — | 729,487 | — | 729,487 | ||||||||||||||||
Total operating expenses | 31,044 | 46,207,858 | 21,151,892 | 25,087,010 | ||||||||||||||||
OPERATING INCOME | (31,044 | ) | (11,837,985 | ) | 21,151,892 | 9,282,863 | ||||||||||||||
OTHER INCOME (EXPENSE) | ||||||||||||||||||||
Interest expense, net of interest income | — | (255,635 | ) | (3,056,000 | ) | a | (3,826,635 | ) | ||||||||||||
(515,000 | ) | f | ||||||||||||||||||
Debt warrant accretion | — | — | (1,540,000 | ) | b | (1,540,000 | ) | |||||||||||||
Total other expense, net | — | (255,635 | ) | (5,111,000 | ) | (5,366,635 | ) | |||||||||||||
INCOME (LOSS) BEFORE INCOME TAXES | (31,044 | ) | (12,093,620 | ) | 16,040,892 | 3,916,228 | ||||||||||||||
INCOME TAX EXPENSE | — | 3,631,562 | (1,940,136 | ) | d | 1,691,426 | ||||||||||||||
NET INCOME (LOSS) | (31,044 | ) | (15,725,182 | ) | 17,981,028 | 2,224,802 | ||||||||||||||
Valuation of redeemable preferred stock | — | (36,692,809 | ) | 36,692,809 | c | — | ||||||||||||||
Accretion of preferred stock warrant discount | — | — | (948,000 | ) | g | (948,000 | ) | |||||||||||||
Dividend accrued to Series A preferred stock | (1,020,000 | ) | e | (1,020,000 | ) | |||||||||||||||
Dividend paid to Series C preferred stock | — | (6,300,000 | ) | — | (6,300,000 | ) | ||||||||||||||
Income (loss) available to common stockholders | $ | (31,044 | ) | $ | (58,717,991 | ) | $ | 52,705,837 | $ | (6,043,198 | ) | |||||||||
Basic and diluted earnings (loss) per share of common stock | $ | (0.01 | ) | $ | (10.95 | ) | $ | (1.00 | ) | |||||||||||
Weighted average number of basic and diluted shares outstanding | 2,095,313 | 5,362,600 | 6,030,928 |
See accompanying notes to unaudited pro forma condensed statements of operations.
F-24
Table of Contents
GLOBAL EMPLOYMENT SOLUTIONS, INC.
(a) | To record interest expense on subordinated debt at 8% (coupon rate), additional borrowings on the line of credit and the term note at a weighted average rate of 8.8%. | ||
(b) | To record the warrant valuation accretion related to convertible debt. | ||
(c) | To eliminate the fair market adjustment related to the mandatorily redeemable common and preferred stock which would have been recorded in the previous fiscal year if the merger was completed on January 3, 2005. | ||
(d) | To record the net tax benefit of interest expense and amortization, at an effective tax rate of approximately 38%. | ||
(e) | To record dividend accrued for Series A preferred stockholders. | ||
(f) | To record amortization of loan origination fees. | ||
(g) | To record accretion of preferred stock warrant discount. | ||
(h) | To eliminate the expenses related to the recapitalization which would have been recorded in the previous fiscal year if the recapitalization were completed on January 2, 2006. | ||
(i) | To eliminate the retention bonuses paid to senior management and restricted stock compensation related to the recapitalization which would have been recorded in the previous fiscal year if the recapitalization were completed on January 2, 2006. |
F-25